Public Storage Reports Results for the Three and Nine Months Ended September 30, 2021
GLENDALE, California – Public Storage (NYSE:PSA) announced today operating results for the three and nine months ended September 30, 2021.
Highlights for the Three Months Ended September 30, 2021
•Reported net income allocable to common shareholders of $2.52 per diluted share.
•Reported core FFO allocable to common shareholders (“Core FFO”) of $3.42 per diluted share, an increase of 30.0% relative to the same period in 2020.
•Increased Same Store (as defined below) direct net operating income by 20.8%, resulting from a 14.0% increase in Same Store revenues and a 6.2% decrease in Same Store direct cost of operations.
•Achieved 79.1% Same Store direct net operating income margin, an increase of 4.5% relative to the year ended December 31, 2020.
•Acquired 27 self-storage facilities with 2.2 million net rentable square feet for $0.3 billion. Subsequent to September 30, 2021, we acquired or were under contract to acquire 107 self-storage facilities across 16 states with 11.8 million net rentable square feet, for $2.3 billion.
•Opened one newly developed facility and various expansion projects with 0.7 million net rentable square feet costing $85.5 million. At September 30, 2021, we had various facilities in development and expansion with 4.6 million net rentable square feet estimated to cost $730.6 million.
•Issued €700.0 million of unsecured senior note bearing an annual rate of 0.500% and $143.8 million of 3.950% preferred equity, continuing to lower our in place cost of capital.
Operating Results for the Three Months Ended September 30, 2021
For the three months ended September 30, 2021, net income allocable to our common shareholders was $442.3 million or $2.52 per diluted common share, compared to $246.9 million or $1.41 per diluted common share in 2020 representing an increase of $195.4 million or $1.11 per diluted common share. The increase is due primarily to (i) a $148.7 million increase in self-storage net operating income (described below), (ii) a $82.8 million increase due to the impact of foreign currency exchange gains and losses associated with our Euro denominated debt, (iii) a $23.3 million increase due to the impact of the redemption of preferred shares in the three months ended September 30, 2020, partially offset by (iv) a $50.2 million increase in depreciation and amortization expense.
The $148.7 million increase in self-storage net operating income is a result of a $96.2 million increase in our Same Store Facilities (as defined below), and a $52.5 million increase in our Non-Same Store Facilities (as defined below). Revenues for the Same Store Facilities increased 14.0% or $87.8 million in the three months ended September 30, 2021 as compared to 2020, due primarily to higher realized annual rent per available square foot and weighted average square foot occupancy. Cost of operations for the Same Store Facilities decreased by 4.6% or $8.5 million in the three months ended September 30, 2021 as compared to 2020, due primarily to a 43.3% ($7.0 million) decrease in marketing expenses, an 8.4% ($2.6 million) decrease in on-site property manager payroll, and a change in property tax timing contributing to a 2.7% ($2.0 million) decrease in property tax expense. The increase in net operating income of $52.5 million for the Non-Same Store Facilities is due primarily to the impact of facilities acquired in 2020 and 2021 and the fill-up of recently developed and expanded facilities.
1
Operating Results for the Nine Months Ended September 30, 2021
For the nine months ended September 30, 2021, net income allocable to our common shareholders was $1,174.4 million or $6.70 per diluted common share, compared to $806.2 million or $4.62 per diluted common share in 2020 representing an increase of $368.2 million or $2.08 per diluted common share. The increase is due primarily to (i) a $316.7 million increase in self-storage net operating income (described below), (ii) a $125.8 million increase due to the impact of foreign currency exchange gains and losses associated with our Euro denominated debt, partially offset by (iii) a $96.3 million increase in depreciation and amortization expense and (iv) a $25.8 million increase in general and administrative expense due primarily to increased share-based compensation expense.
The $316.7 million increase in self-storage net operating income is a result of a $216.9 million increase in our Same Store Facilities (as defined below), and a $99.8 million increase in our Non-Same Store Facilities (as defined below). Revenues for the Same Store Facilities increased 9.4% or $175.2 million in the nine months ended September 30, 2021 as compared to 2020, due primarily to higher realized annual rent per available square foot and weighted average square foot occupancy. Cost of operations for the Same Store Facilities decreased by 7.4% or $41.7 million in the nine months ended September 30, 2021 as compared to 2020, due primarily to (i) a 19.5% ($20.0 million) decrease in on-site property manager payroll, (ii) a 37.1% ($18.0 million) decrease in marketing expenses and (iii) a change in property tax timing contributing to our 6.2% ($13.4 million) decrease in property tax expense. The increase in net operating income of $99.8 million for the Non-Same Store Facilities is due primarily to the impact of facilities acquired in 2020 and 2021 and the fill-up of recently developed and expanded facilities.
Funds from Operations
For the three months ended September 30, 2021, funds from operations (“FFO”) was $3.61 per diluted common share, as compared to $2.28 in the same period in 2020, representing an increase of 58.3%. FFO is a non-GAAP measure defined by the National Association of Real Estate Investment Trusts and generally represents net income before depreciation and amortization expense, gains and losses and impairment charges with respect to real estate assets. A reconciliation of GAAP diluted net income per share to FFO per share, and additional descriptive information regarding this non-GAAP measure, is attached.
For the nine months ended September 30, 2021, FFO was $9.69 per diluted common share, as compared to $7.18 in the same period in 2020, representing an increase of 35.0%.
We also present “Core FFO per share,” a non-GAAP measure that represents FFO per share excluding the impact of (i) foreign currency exchange gains and losses, (ii) charges related to the redemption of preferred securities, and (iii) certain other non-cash and/or nonrecurring income or expense items primarily representing, with respect to the periods presented below, the impact of loss contingency accruals, casualties, transactional due diligence, and advisory costs . We review Core FFO per share to evaluate our ongoing operating performance, and we believe it is used by investors and REIT analysts in a similar manner. However, Core FFO per share is not a substitute for net income per share. Because other REITs may not compute Core FFO per share in the same manner as we do, may not use the same terminology, or may not present such a measure, Core FFO per share may not be comparable among REITs.
The following table reconciles from FFO per share to Core FFO per share (unaudited):
Three Months Ended September 30,
Nine Months Ended September 30,
2021
2020
Percentage Change
2021
2020
Percentage Change
FFO per share
$
3.61
$
2.28
58.3
%
$
9.69
$
7.18
35.0
%
Eliminate the per share impact of items excluded from Core FFO, including our equity share from investments:
Foreign currency exchange (gain) loss
(0.23)
0.24
(0.42)
0.30
Preferred share redemption charge
—
0.13
0.10
0.22
Property losses and tenant claims due to casualties
0.03
—
0.03
—
Other items
0.01
(0.02)
(0.01)
(0.02)
Core FFO per share
$
3.42
$
2.63
30.0
%
$
9.39
$
7.68
22.3
%
2
Property Operations – Same Store Facilities
The Same Store Facilities consist of facilities that have been owned and operated on a stabilized level of occupancy, revenues, and cost of operations since January 1, 2019. Our Same Store Facilities decreased from 2,278 facilities at June 30, 2021 to 2,274 at September 30, 2021. The composition of our Same Store Facilities allows us to more effectively evaluate the ongoing performance of our self-storage portfolio in 2019, 2020, and 2021 and exclude the impact of fill-up of unstabilized facilities, which can significantly affect operating trends. We believe the Same Store information is used by investors and analysts in a similar manner. However, because other REITs may not compute Same Store Facilities in the same manner as we do, may not use the same terminology, or may not present such a measure, Same Store Facilities may not be comparable among REITs. The following table summarizes the historical operating results of these 2,274 facilities (148.7 million net rentable square feet) that represent approximately 80% of the aggregate net rentable square feet of our U.S. consolidated self-storage portfolio at September 30, 2021 (unaudited):
Three Months Ended September 30,
Nine Months Ended September 30,
2021
2020
Percentage Change
2021
2020
Percentage Change
(Dollar amounts in thousands, except for per square foot data)
Revenues (a):
Rental income
$
694,589
$
609,150
14.0%
$
1,982,274
$
1,803,659
9.9%
Late charges and administrative fees
21,461
19,136
12.1%
60,558
64,004
(5.4)%
Total revenues
716,050
628,286
14.0%
2,042,832
1,867,663
9.4%
Direct cost of operations (a):
Property taxes (b)
69,573
71,533
(2.7)%
203,172
216,595
(6.2)%
On-site property manager payroll
28,116
30,701
(8.4)%
82,412
102,390
(19.5)%
Repairs and maintenance
13,078
12,954
1.0%
39,139
37,302
4.9%
Utilities
11,051
11,278
(2.0)%
31,102
31,665
(1.8)%
Marketing
9,143
16,131
(43.3)%
30,535
48,512
(37.1)%
Other direct property costs
18,851
17,071
10.4%
55,433
50,872
9.0%
Total direct cost of operations
149,812
159,668
(6.2)%
441,793
487,336
(9.3)%
Direct net operating income (c)
566,238
468,618
20.8%
1,601,039
1,380,327
16.0%
Indirect cost of operations (a):
Supervisory payroll
(8,320)
(9,831)
(15.4)%
(27,768)
(31,786)
(12.6)%
Centralized management costs
(13,757)
(11,464)
20.0%
(39,990)
(36,510)
9.5%
Share-based compensation (d)
(3,720)
(3,105)
19.8%
(13,772)
(9,425)
46.1%
Net operating income (e)
$
540,441
$
444,218
21.7%
$
1,519,509
$
1,302,606
16.7%
Gross margin (before indirect costs, depreciation and amortization expense)
79.1%
74.6%
6.0%
78.4%
73.9%
6.1%
Gross margin (before depreciation and amortization expense)
75.5%
70.7%
6.8%
74.4%
69.7%
6.7%
Weighted average for the period:
Square foot occupancy
96.8%
95.5%
1.4%
96.5%
94.3%
2.3%
Realized annual rental income per (f):
Occupied square foot
$
19.30
$
17.16
12.5%
$
18.42
$
17.16
7.3%
Available square foot
$
18.68
$
16.39
14.0%
$
17.77
$
16.18
9.8%
At September 30:
Square foot occupancy
95.7%
94.6%
1.2%
Annual contract rent per occupied square foot (g)
$
19.56
$
17.67
10.7%
3
(a)Revenues and cost of operations do not include tenant reinsurance and merchandise sales and expenses generated at the facilities.
(b)Property tax expense for 2021 will be expensed ratably through the year, as described in more detail in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our September 30, 2021 Form 10-Q. We expect decreases through the third quarter to be offset by an increase in the fourth quarter of 2021, resulting in an approximate increase of 4.8% for the year ending December 31, 2021, compared to the same period in 2020.
(c)Direct net operating income ("Direct NOI"), a subtotal within NOI, is a non-GAAP financial measure that excludes the impact of supervisory payroll, centralized management costs, and share-based compensation in addition to depreciation and amortization expense. We utilize direct net operating income in evaluating property performance and in evaluating property operating trends as compared to our competitors.
(d)For the three and nine months ended September 30, 2021, share-based compensation expense increased 19.8% and 46.1%, respectively, as compared to the same periods in 2020, primarily due to the absence of comparable performance-based share-based compensation expense for the three and nine months ended September 30, 2020 and the accelerated compensation costs recognized in the three and nine months ended September 30, 2021 associated with modifying our share-based compensation plans in July 2020, to allow immediate vesting upon retirement.
(e)See attached reconciliation of self-storage NOI to net income.
(f)Realized annual rent per occupied square foot is computed by dividing annualized rental income, before late charges and administrative fees, by the weighted average occupied square feet for the period. Realized annual rent per available square foot (“REVPAF”) is computed by dividing annualized rental income, before late charges and administrative fees, by the total available rentable square feet for the period. These measures exclude late charges and administrative fees in order to provide a better measure of our ongoing level of revenue. Late charges are dependent upon the level of delinquency, and administrative fees are dependent upon the level of move-ins. In addition, the rates charged for late charges and administrative fees can vary independently from rental rates. These measures take into consideration promotional discounts, which reduce rental income.
(g)Annual contract rent represents the agreed upon monthly rate that is paid by our tenants in place at the time of measurement. Contract rates are initially set in the lease agreement upon move-in, and we adjust them from time to time with notice. Contract rent excludes other fees that are charged on a per-item basis, such as late charges and administrative fees, does not reflect the impact of promotional discounts, and does not reflect the impact of rents that are written off as uncollectible.
4
The following table summarizes selected quarterly financial data with respect to the Same Store Facilities (unaudited):
For the Quarter Ended
March 31
June 30
September 30
December 31
Entire Year
(Amounts in thousands, except for per square foot data)
Total revenues:
2021
$
646,897
$
679,885
$
716,050
2020
$
625,818
$
613,559
$
628,286
$
637,256
$
2,504,919
Total cost of operations:
2021
$
180,768
$
166,946
$
175,609
2020
$
188,922
$
192,067
$
184,068
$
146,394
$
711,451
Property taxes:
2021
$
66,481
$
67,118
$
69,573
2020
$
72,692
$
72,370
$
71,533
$
41,164
$
257,759
Repairs and maintenance:
2021
$
13,008
$
13,053
$
13,078
2020
$
12,698
$
11,650
$
12,954
$
13,461
$
50,763
Marketing:
2021
$
14,558
$
6,834
$
9,143
2020
$
14,782
$
17,599
$
16,131
$
13,505
$
62,017
REVPAF:
2021
$
16.86
$
17.77
$
18.68
2020
$
16.12
$
16.01
$
16.39
$
16.62
$
16.29
Weighted average realized annual rent per occupied square foot:
2021
$
17.63
$
18.32
$
19.30
2020
$
17.33
$
17.00
$
17.16
$
17.46
$
17.24
Weighted average occupancy levels for the period:
2021
95.6%
97.0%
96.8%
2020
93.0%
94.2%
95.5%
95.2%
94.5%
Property Operations – Non-Same Store Facilities
In addition to the 2,274 Same Store Facilities, we have 404 facilities that were not stabilized with respect to occupancies, revenues, or cost of operations since January 1, 2019 or that we did not own as of January 1, 2019, including 232 facilities that were acquired, 68 newly developed facilities, 71 facilities that have been expanded or are targeted for expansion, and 33 facilities that are unstabilized due to the impact of casualties and other factors (collectively, the “Non-Same Store Facilities”). Operating data, metrics, and further commentary with respect to these facilities, including detail by vintage, are included in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under “Self-Storage Operations” in our September 30, 2021 Form 10-Q.
Investing and Capital Activities
During the three months ended September 30, 2021, we acquired 27 self-storage facilities (nine in Texas, three in South Carolina, two each in Georgia, North Carolina, Tennessee and Utah, and one each in California, Illinois, Minnesota, Nebraska, Nevada, Oregon and Virginia) with 2.2 million net rentable square feet for $326.8 million. During the nine months ended September 30, 2021, we acquired 126 self-storage facilities (39 in Maryland, 13 in Virginia, 12 in Texas, six each in Idaho and South Carolina, five each in Arizona, California, Nebraska and North Carolina, four each in Georgia and Indiana, three in Florida, two each in Illinois, Louisiana, Nevada, Ohio, Tennessee, Utah and Washington, and one each in Colorado, Kansas, Minnesota, Oregon, and Pennsylvania) with 10.3 million net rentable square feet for $2.8 billion.
The preceding discussion of properties acquired, includes our acquisition of the ezStorage portfolio on April 28, 2021, consisting of 48 properties (4.1 million net rentable square feet) for an acquisition cost of $1.8 billion, which includes 47 self-storage facilities and a property that is under construction. For the quarter ended September 30, 2021, these facilities generated revenues of $22.7 million, NOI of $17.8 million (including Direct NOI of $18.4 million) and square footage occupancy of 93.8%.
5
Subsequent to September 30, 2021, we acquired or were under contract to acquire 107 self-storage facilities across 16 states with 11.8 million net rentable square feet, for $2.3 billion. These include a portfolio of 56 properties (7.5 million net rentable square feet) currently operated under the brand name of All Storage that we are under contract to purchase for $1.5 billion. These properties are located in submarkets with strong demand drivers and other desirable characteristics across Dallas-Ft. Worth (52 properties) and Oklahoma City. The acquisition, which is subject to the satisfaction of customary closing conditions, is expected to close in two separate tranches, with seven self-storage facilities closing in November 2021 and 49 self-storage facilities closing in December 2021.
During the three months ended September 30, 2021, we opened one newly developed facility and various expansion projects (0.7 million net rentable square feet - 0.4 million in Florida, 0.2 million in California and 0.1 million in Texas) costing $85.5 million. During the nine months ended September 30, 2021, we opened four newly developed facilities and various expansion projects (1.2 million net rentable square feet - 0.6 million in Florida, 0.2 million each in California and Virginia and 0.1 million each in Colorado and Texas) costing $171.1 million. At September 30, 2021, we had various facilities in development (1.7 million net rentable square feet) estimated to cost $272.8 million and various expansion projects (2.9 million net rentable square feet) estimated to cost $457.8 million. Our aggregate 4.6 million net rentable square foot pipeline of development and expansion facilities includes 1.4 million in California, 0.7 million in Florida, 0.4 million Maryland, 0.3 million each in New Jersey, Texas and Washington, 0.2 million each in Michigan, Minnesota and New York and 0.6 million in other states. The remaining $502.2 million of development costs for these projects is expected to be incurred primarily in the next 18 to 24 months.
On August 17, 2021, we issued our 3.950% series Q Preferred Shares for gross proceeds of $143.8 million.
On September 9, 2021, we completed a public offering of €700.0 million ($817.6 million in net proceeds) of Euro denominated Senior Unsecured Notes, bearing interest at a fixed rate of 0.500% and maturing on September 9, 2030.
Distributions Declared
On October 27, 2021, our Board of Trustees declared a regular common quarterly dividend of $2.00 per common share. The Board also declared dividends with respect to our various series of preferred shares. All the dividends are payable on December 30, 2021 to shareholders of record as of December 15, 2021.
Outlook for the Twelve Months Ending December 31, 2021
The following table outlines the Company’s Core FFO per share estimate and certain underlying assumptions for the year ending December 31, 2021:
Guidance Ranges for 2021
Low
High
(Amounts in thousands, except per share data)
Same Store:
Revenue growth
9.50%
10.50%
Expense growth
0.00%
0.50%
Net operating income growth
13.10%
14.70%
Acquisitions
$5,000,000
Development openings
$215,000
Non-Same Store net operating income
$270,000
$280,000
Ancillary net operating income
$137,000
$141,000
General and administrative expense
$96,000
$99,000
Interest expense
$94,000
$96,000
Preferred dividends
$185,000
Capital expenditures
Approximately $250,000
Core FFO per share
$12.50
$12.80
Forward-looking Core FFO per share measures exclude estimates for the impact of (i) foreign currency exchange gains and losses, (ii) charges related to the redemption of preferred securities, and (iii) certain other significant non-cash and/or nonrecurring income or expense items such as loss contingency accruals, casualties, transactional due diligence, and advisory costs. Public Storage is unable to provide a reconciliation of Core FFO per share guidance measures to corresponding U.S. GAAP measures on forward-looking basis without unreasonable effort due to the overall high variability of most of the foregoing
6
items that have been excluded. The items that are being excluded are difficult to predict and a reconciliation could result in disclosure that would be imprecise or potentially misleading. Material changes to any one of these items could have a significant effect on our guidance and future U.S. GAAP results.
Third Quarter Conference Call
A conference call is scheduled for November 2, 2021 at 9:00 a.m. (PDT) to discuss the third quarter earnings results. The domestic dial-in number is (866) 342-8591, and the international dial-in number is (203) 518-9713 (conference ID number for either domestic or international is PSAQ321). A simultaneous audio webcast may be accessed by using the link at www.publicstorage.com under “About Us, Investor Relations, News and Events, Event Calendar.” A replay of the conference call may be accessed through November 9, 2021 by calling (800) 839-5679 (domestic), (402) 220-2566 (international) or by using the link at www.publicstorage.com under “About Us, Investor Relations, News and Events, Event Calendar.”
About Public Storage
Public Storage, a member of the S&P 500 and FT Global 500, is a REIT that primarily acquires, develops, owns and operates self-storage facilities. At September 30, 2021, we had: (i) interests in 2,678 self-storage facilities located in 39 states with approximately 186 million net rentable square feet in the United States, (ii) an approximate 35% common equity interest in Shurgard Self-Storage SA (Euronext Brussels:SHUR) which owned 247 self-storage facilities located in seven Western European nations with approximately 13 million net rentable square feet operated under the “Shurgard” brand and (iii) an approximate 42% common equity interest in PS Business Parks, Inc. (NYSE:PSB) which owned and operated approximately 28 million rentable square feet of commercial space at September 30, 2021. Our headquarters are located in Glendale, California.
This press release, our Form 10-Q for the third quarter of 2021, and additional information about Public Storage are available on our website, www.publicstorage.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements include statements relating to our 2021 outlook and all underlying assumptions, our expected acquisition, disposition, development and redevelopment activity, supply and demand for our self-storage facilities, information relating to operating trends in our markets, expectations regarding operating expenses, including property tax changes, our strategic priorities, expectations with respect to financing activities, rental rates, cap rates and yields, leasing expectations, our credit ratings, and all other statements other than statements of historical fact. Such statements are based on management’s beliefs and assumptions made based on information currently available to management. All statements in this press release, other than statements of historical fact, are forward-looking statements which may be identified by the use of the words “outlook,” “guidance,” “expects,” “believes,” “anticipates,” “should,” “estimates,” and similar expressions. These forward-looking statements involve known and unknown risks and uncertainties, which may cause our actual results and performance to be materially different from those expressed or implied in the forward-looking statements. Factors and risks that may impact future results and performance include, but are not limited to, those described in Part 1, Item 1A, “Risk Factors” in our most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on February 24, 2021 and in our other filings with the SEC including: general risks associated with the ownership and operation of real estate, including changes in demand, risk related to development, expansion and acquisition of self-storage facilities, potential liability for environmental contamination, natural disasters and adverse changes in laws and regulations governing property tax, real estate and zoning; risks associated with downturns in the national and local economies in the markets in which we operate, including risks related to current economic conditions and the economic health of our customers; risks associated with the COVID-19 Pandemic (the "COVID Pandemic”) or similar events, including but not limited to illness or death of our employees or customers, negative impacts to the economic environment and to self-storage customers which could reduce the demand for self-storage or reduce our ability to collect rent, and/or potential regulatory actions to (i) close our facilities if we were determined not to be an “essential business” or for other reasons, (ii) limit our ability to increase rent or otherwise limit the rent we can charge or (iii) limit our ability to collect rent or evict delinquent tenants; the risk that there could be an out-migration of population from certain high-cost major markets, if it is determined that the ability to “work from home,” which has become more prominent during the COVID Pandemic, could allow certain workers to live in less expensive localities, which could negatively impact the occupancies and revenues of our properties in such major high-cost markets; the risk that more jurisdictions will reinstitute COVID Pandemic restrictions, which were previously eased, in response to increases in infections, including as a result of variants such as the Delta variant, or if additional pandemics occur; the risk that we could experience a change in the move-out patterns of our long-term customers due to economic uncertainty and the increases in unemployment resulting from changes in the macro environment, which could lead to lower occupancies and rent “roll down” as long-term customers are replaced with new customers at lower rates; risk of negative impacts on the cost and availability of debt and equity capital as a result of the COVID Pandemic, which could have a material impact upon our capital and growth plans; the risk that the COVID Pandemic could adversely impact our ability to retain and hire employees, including as a result of vaccine or testing mandates; the impact of competition from new and existing self-storage and commercial facilities and other storage alternatives; the risk
7
that our existing self-storage facilities may be at a disadvantage in competing with newly developed facilities with more visual and customer appeal; risks related to increased reliance on Google and Sparefoot as customer acquisition channels; difficulties in our ability to successfully evaluate, finance, integrate into our existing operations and manage properties that we acquire directly or through the acquisition of entities that own and operate self-storage facilities or to consummate announced acquisitions in the expected timeframe or at all; risks associated with international operations including, but not limited to, unfavorable foreign currency rate fluctuations, changes in tax laws and local and global economic uncertainty that could adversely affect our earnings and cash flows; risks related to our participation in joint ventures; the impact of the legal and regulatory environment, as well as national, state and local laws and regulations including, without limitation, those governing environmental issues, taxes, our tenant reinsurance business, and labor, including risks related to the impact of new laws and regulations; risks of increased tax expense associated either with a possible failure by us to qualify as a REIT, or with challenges to the determination of taxable income for our taxable REIT subsidiaries; risks due to ballot initiatives or other actions that could remove the protections of Proposition 13 with respect to our real estate and result in substantial increases in our assessed values and property tax bills in California; changes in United States federal or state tax laws related to the taxation of REITs and other corporations; security breaches, including ransomware, or a failure of our networks, systems or technology could adversely impact our operations or our business, customer and employee relationships or result in fraudulent payments; risks associated with the self-insurance of certain business risks, including property and casualty insurance, employee health insurance and workers compensation liabilities; difficulties in raising capital at a reasonable cost; delays and cost overruns on our projects to develop new facilities or expand our existing facilities; difficulties in our ability to hire and retain skilled management and staff; ineffective succession planning for our CEO, executive management and our other key employees; ongoing litigation and other legal and regulatory actions which may divert management’s time and attention, require us to pay damages and expenses or restrict the operation of our business; and economic uncertainty due to the impact of war or terrorism. These forward-looking statements speak only as of the date of this press release. All of our forward-looking statements, including those in this press release, are qualified in their entirety by this statement. We expressly disclaim any obligation to update publicly or otherwise revise any forward-looking statements, whether because of new information, new estimates, or other factors, events or circumstances after the date of these forward-looking statements, except when expressly required by law. Given these risks and uncertainties, you should not rely on any forward-looking statements in this press release, or which management may make orally or in writing from time to time, neither as predictions of future events nor guarantees of future performance.
8
PUBLIC STORAGE
SELECTED INCOME STATEMENT DATA
(Amounts in thousands, except per share data)
(Unaudited)
Three Months Ended September 30,
Nine Months Ended September 30,
2021
2020
2021
2020
Revenues:
Self-storage facilities
$
840,510
$
683,949
$
2,333,850
$
2,022,692
Ancillary operations
54,421
50,596
157,658
143,840
894,931
734,545
2,491,508
2,166,532
Expenses:
Self-storage cost of operations
216,999
209,179
631,699
637,229
Ancillary cost of operations
19,735
15,174
52,044
44,081
Depreciation and amortization
188,552
138,333
508,139
411,851
General and administrative
31,682
18,262
78,996
53,234
Interest expense
23,736
14,282
60,980
42,048
480,704
395,230
1,331,858
1,188,443
Other increases (decreases) to net income:
Interest and other income
3,356
7,192
9,321
18,976
Equity in earnings of unconsolidated real estate entities
32,860
21,240
81,382
62,863
Foreign currency exchange gain (loss)
40,906
(41,900)
73,584
(52,250)
Gain on sale of real estate
279
—
13,683
1,117
Net income
491,628
325,847
1,337,620
1,008,795
Allocation to noncontrolling interests
(1,537)
(980)
(4,067)
(2,849)
Net income allocable to Public Storage shareholders
490,091
324,867
1,333,553
1,005,946
Allocation of net income to:
Preferred shareholders – distributions
(46,237)
(53,892)
(138,500)
(158,849)
Preferred shareholders – redemptions
—
(23,313)
(16,989)
(38,382)
Restricted share units
(1,527)
(746)
(3,678)
(2,546)
Net income allocable to common shareholders
$
442,327
$
246,916
$
1,174,386
$
806,169
Per common share:
Net income per common share – Basic
$
2.53
$
1.41
$
6.72
$
4.62
Net income per common share – Diluted
$
2.52
$
1.41
$
6.70
$
4.62
Weighted average common shares – Basic
174,926
174,503
174,787
174,481
Weighted average common shares – Diluted
175,806
174,626
175,398
174,606
9
PUBLIC STORAGE
SELECTED BALANCE SHEET DATA
(Amounts in thousands, except share and per share data)
September 30, 2021
December 31, 2020
ASSETS
(Unaudited)
Cash and equivalents
$
958,247
$
257,560
Real estate facilities, at cost:
Land
4,864,520
4,375,588
Buildings
15,592,003
12,997,039
20,456,523
17,372,627
Accumulated depreciation
(7,598,496)
(7,152,135)
12,858,027
10,220,492
Construction in process
228,379
188,079
13,086,406
10,408,571
Investments in unconsolidated real estate entities
779,272
773,046
Goodwill and other intangible assets, net
258,949
204,654
Other assets
201,812
172,715
Total assets
$
15,284,686
$
11,816,546
LIABILITIES AND EQUITY
Notes payable
$
5,773,190
$
2,544,992
Preferred shares called for redemption
—
300,000
Accrued and other liabilities
474,198
394,655
Total liabilities
6,247,388
3,239,647
Equity:
Public Storage shareholders’ equity:
Preferred Shares, $0.01 par value, 100,000,000 shares authorized, 160,600 shares issued (in series) and outstanding, (151,700 at December 31, 2020) at liquidation preference
4,015,000
3,792,500
Common Shares, $0.10 par value, 650,000,000 shares authorized, 175,048,260 shares issued and outstanding (174,581,742 shares at December 31, 2020)
17,505
17,458
Paid-in capital
5,808,943
5,707,101
Accumulated deficit
(771,114)
(914,791)
Accumulated other comprehensive loss
(52,980)
(43,401)
Total Public Storage shareholders’ equity
9,017,354
8,558,867
Noncontrolling interests
19,944
18,032
Total equity
9,037,298
8,576,899
Total liabilities and equity
$
15,284,686
$
11,816,546
10
PUBLIC STORAGE
SELECTED FINANCIAL DATA
Computation of Funds from Operations and Funds Available for Distribution
(Unaudited – amounts in thousands except per share data)
Three Months Ended September 30,
Nine Months Ended September 30,
2021
2020
2021
2020
Computation of FFO per Share:
Net income allocable to common shareholders
$
442,327
$
246,916
$
1,174,386
$
806,169
Eliminate items excluded from FFO:
Depreciation and amortization
187,611
137,526
505,218
409,484
Depreciation from unconsolidated real estate investments
19,209
17,492
54,485
52,607
Depreciation allocated to noncontrolling interests and restricted share unitholders
(1,318)
(954)
(3,413)
(2,853)
Gains on sale of real estate investments, including our equity share from investments
(12,572)
(3,174)
(31,156)
(12,415)
FFO allocable to common shares (a)
$
635,257
$
397,806
$
1,699,520
$
1,252,992
Diluted weighted average common shares
175,806
174,626
175,398
174,606
FFO per share (a)
$
3.61
$
2.28
$
9.69
$
7.18
Reconciliation of Diluted Earnings per Share to FFO per Share:
Diluted earnings per share
$
2.52
$
1.41
$
6.70
$
4.62
Eliminate amounts per share excluded from FFO:
Depreciation and amortization
1.17
0.88
3.17
2.63
Gains on sale of real estate investments, including our equity share from investments
(0.08)
(0.01)
(0.18)
(0.07)
FFO per share (a)
$
3.61
$
2.28
$
9.69
$
7.18
Computation of Funds Available for Distribution ("FAD"):
FFO allocable to common shares
$
635,257
$
397,806
$
1,699,520
$
1,252,992
Eliminate effect of items included in FFO but not FAD:
Share-based compensation expense in excess of cash paid
13,171
8,115
37,247
11,831
Foreign currency exchange (gain) loss
(40,906)
41,900
(73,584)
52,250
Impact of preferred share redemption charges, including equity investment share
—
23,313
16,989
38,382
Less: Capital expenditures to maintain real estate facilities
(83,025)
(30,441)
(177,641)
(126,070)
FAD (a)
$
524,497
$
440,693
$
1,502,531
$
1,229,385
Distributions paid to common shareholders and restricted share units
$
351,226
$
349,836
$
1,051,376
$
1,049,472
Distribution payout ratio
67.0%
79.4%
70.0%
85.4%
Distributions per common share
$
2.00
$
2.00
$
6.00
$
6.00
(a)FFO and FFO per share are non-GAAP measures defined by the National Association of Real Estate Investment Trusts and, along with the non-GAAP measure FAD, are considered helpful measures of REIT performance by REITs and many REIT analysts. FFO represents GAAP net income before depreciation and amortization, real estate gains or losses and impairment charges, which are excluded because they are based upon historical costs and assume that building values diminish ratably over time, while we believe that real estate values fluctuate due to market conditions. FAD represents FFO adjusted to exclude certain non-cash charges and to deduct capital expenditures. We utilize FAD in evaluating our ongoing cash flow available for investment, debt repayment and common distributions. We believe investors and analysts utilize FAD in a similar manner. FFO and FFO per share are not a substitute for net income or earnings per share. FFO and FAD are not substitutes for GAAP net cash flow in evaluating our liquidity or ability to pay dividends, because they exclude investing and financing activities presented on our statements of cash flows. In addition, other REITs may compute these measures differently, so comparisons among REITs may not be helpful.
11
PUBLIC STORAGE
SELECTED FINANCIAL DATA
Reconciliation of Self-Storage Net Operating Income to
Net Income
(Unaudited – amounts in thousands)
Three Months Ended September 30,
Nine Months Ended September 30,
2021
2020
2021
2020
Self-storage revenues for:
Same Store Facilities
$
716,050
$
628,286
$
2,042,832
$
1,867,663
Acquired facilities
62,187
11,001
124,751
28,103
Developed and expanded facilities
55,100
38,375
145,960
108,449
Other Non-Same Store facilities
7,173
6,287
20,307
18,477
Self-storage revenues
840,510
683,949
2,333,850
2,022,692
Self-storage cost of operations for:
Same Store Facilities
175,609
184,068
523,323
565,057
Acquired facilities
20,064
4,880
45,918
13,630
Developed and expanded facilities
19,059
17,735
55,572
51,016
Other Non-Same Store facilities
2,267
2,496
6,886
7,526
Self-storage cost of operations
216,999
209,179
631,699
637,229
Self-storage NOI for:
Same Store Facilities
540,441
444,218
1,519,509
1,302,606
Acquired facilities
42,123
6,121
78,833
14,473
Developed and expanded facilities
36,041
20,640
90,388
57,433
Other Non-Same Store facilities
4,906
3,791
13,421
10,951
Self-storage NOI (a)
623,511
474,770
1,702,151
1,385,463
Ancillary revenues
54,421
50,596
157,658
143,840
Ancillary cost of operations
(19,735)
(15,174)
(52,044)
(44,081)
Depreciation and amortization
(188,552)
(138,333)
(508,139)
(411,851)
General and administrative expense
(31,682)
(18,262)
(78,996)
(53,234)
Interest and other income
3,356
7,192
9,321
18,976
Interest expense
(23,736)
(14,282)
(60,980)
(42,048)
Equity in earnings of unconsolidated real estate entities
32,860
21,240
81,382
62,863
Gain on sale of real estate
279
—
13,683
1,117
Foreign currency exchange gain (loss)
40,906
(41,900)
73,584
(52,250)
Net income on our income statement
$
491,628
$
325,847
$
1,337,620
$
1,008,795
(a)Net operating income or “NOI” is a non-GAAP financial measure that excludes the impact of depreciation and amortization expense, which is based upon historical costs and assumes that building values diminish ratably over time, while we believe that real estate values fluctuate due to market conditions. We utilize NOI in determining current property values, evaluating property performance, and in evaluating operating trends. We believe that investors and analysts utilize NOI in a similar manner. NOI is not a substitute for net income, operating cash flow, or other related GAAP financial measures, in evaluating our operating results. This table reconciles from NOI for our self-storage facilities to the net income presented on our income statement.
