SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
[X]Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended September 30, 2015
or
[ ]Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from ____________ to ____________.
Commission File Number: 001-33519
PUBLIC STORAGE
(Exact name of registrant as specified in its charter)
Maryland |
95-3551121 |
(State or other jurisdiction of |
(I.R.S. Employer Identification Number) |
|
|
701 Western Avenue, Glendale, California |
91201-2349 |
(Address of principal executive offices) |
(Zip Code) |
Registrant’s telephone number, including area code: (818) 244-8080.
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for at least the past 90 days.
[X] Yes [ ] No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
[X] Yes [ ] No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large Accelerated Filer [X] |
Accelerated Filer [ ] |
Non-accelerated Filer [ ] |
Smaller Reporting Company [ ] |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
[ ] Yes [X] No
Indicate the number of the registrant’s outstanding common shares of beneficial interest, as of November 3, 2015:
Common Shares of beneficial interest, $.10 par value per share – 173,155,582 shares
PUBLIC STORAGE |
||
|
|
|
INDEX |
||
|
|
|
|
|
|
PART I |
FINANCIAL INFORMATION |
Pages |
|
|
|
Item 1. |
Financial Statements (Unaudited) |
|
|
|
|
|
Balance Sheets at September 30, 2015 and December 31, 2014 |
1 |
|
|
|
|
Statements of Income for the Three and Nine Months Ended September 30, 2015 and 2014 |
2 |
|
|
|
|
Statements of Comprehensive Income for the Three and Nine Months Ended |
3 |
|
|
|
|
Statement of Equity for the Nine Months Ended September 30, 2015 |
4 |
|
|
|
|
Statements of Cash Flows for the Nine Months Ended September 30, 2015 and 2014 |
5-6 |
|
|
|
|
Condensed Notes to Financial Statements |
7-27 |
|
|
|
Item 2. |
Management’s Discussion and Analysis of |
28-51 |
|
|
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
51 |
|
|
|
Item 4. |
Controls and Procedures |
51-52 |
|
|
|
PART II |
OTHER INFORMATION (Items 3, 4 and 5 are not applicable) |
|
|
|
|
Item 1. |
Legal Proceedings |
53 |
|
|
|
Item 1A. |
Risk Factors |
53 |
|
|
|
Item 2. |
Unregistered Sales of Equity Securities and Use of Proceeds |
53 |
|
|
|
Item 6. |
Exhibits |
53 |
|
|
|
PUBLIC STORAGE
BALANCE SHEETS
(Amounts in thousands, except share data)
(Unaudited)
September 30, |
December 31, |
||||
2015 |
2014 |
||||
ASSETS |
|||||
Cash and cash equivalents |
$ |
35,668 |
$ |
187,712 | |
Real estate facilities, at cost: |
|||||
Land |
3,533,393 | 3,476,883 | |||
Buildings |
9,559,470 | 9,386,352 | |||
13,092,863 | 12,863,235 | ||||
Accumulated depreciation |
(4,767,104) | (4,482,520) | |||
8,325,759 | 8,380,715 | ||||
Construction in process |
174,622 | 104,573 | |||
8,500,381 | 8,485,288 | ||||
Investments in unconsolidated real estate entities |
806,204 | 813,740 | |||
Goodwill and other intangible assets, net |
212,976 | 228,632 | |||
Other assets |
99,586 | 103,304 | |||
Total assets |
$ |
9,654,815 |
$ |
9,818,676 | |
LIABILITIES AND EQUITY |
|||||
Notes payable |
$ |
55,725 |
$ |
64,364 | |
Preferred shares called for redemption (Note 8) |
125,000 |
- |
|||
Accrued and other liabilities |
295,482 | 247,141 | |||
Total liabilities |
476,207 | 311,505 | |||
Commitments and contingencies (Note 12) |
|||||
Equity: |
|||||
Public Storage shareholders’ equity: |
|||||
Preferred Shares, $0.01 par value, 100,000,000 shares authorized, |
|||||
162,200 shares issued (in series) and outstanding, (173,000 at |
|||||
December 31, 2014), at liquidation preference |
4,055,000 | 4,325,000 | |||
Common Shares, $0.10 par value, 650,000,000 shares authorized, |
|||||
172,853,700 shares issued and outstanding (172,445,554 shares at |
|||||
December 31, 2014) |
17,286 | 17,245 | |||
Paid-in capital |
5,591,664 | 5,561,530 | |||
Accumulated deficit |
(444,395) | (374,823) | |||
Accumulated other comprehensive loss |
(67,437) | (48,156) | |||
Total Public Storage shareholders’ equity |
9,152,118 | 9,480,796 | |||
Noncontrolling interests |
26,490 | 26,375 | |||
Total equity |
9,178,608 | 9,507,171 | |||
Total liabilities and equity |
$ |
9,654,815 |
$ |
9,818,676 |
See accompanying notes.
1
PUBLIC STORAGE
STATEMENTS OF COMPREHENSIVE INCOME
(Amounts in thousands)
(Unaudited)
Three Months Ended |
Nine Months Ended |
||||||||||
September 30, |
September 30, |
||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||
Revenues: |
|||||||||||
Self-storage facilities |
$ |
580,976 |
$ |
534,271 |
$ |
1,662,641 |
$ |
1,520,661 | |||
Ancillary operations |
37,896 | 32,819 | 109,725 | 94,954 | |||||||
618,872 | 567,090 | 1,772,366 | 1,615,615 | ||||||||
Expenses: |
|||||||||||
Self-storage cost of operations |
152,010 | 146,979 | 461,078 | 445,474 | |||||||
Ancillary cost of operations |
12,676 | 11,589 | 36,715 | 35,473 | |||||||
Depreciation and amortization |
106,082 | 111,077 | 319,701 | 326,541 | |||||||
General and administrative |
23,573 | 17,874 | 68,721 | 52,240 | |||||||
294,341 | 287,519 | 886,215 | 859,728 | ||||||||
Operating income |
324,531 | 279,571 | 886,151 | 755,887 | |||||||
Interest and other income |
3,659 | 3,830 | 11,509 | 13,674 | |||||||
Interest expense |
- |
(1,238) |
- |
(6,781) | |||||||
Equity in earnings of unconsolidated real estate entities |
12,603 | 14,566 | 36,267 | 43,305 | |||||||
Foreign currency exchange loss |
- |
(3,012) |
- |
(7,035) | |||||||
Gain on real estate sales |
343 | 1,260 | 18,503 | 2,479 | |||||||
Net income |
341,136 | 294,977 | 952,430 | 801,529 | |||||||
Allocation to noncontrolling interests |
(1,568) | (1,518) | (4,676) | (4,040) | |||||||
Net income allocable to Public Storage shareholders |
339,568 | 293,459 | 947,754 | 797,489 | |||||||
Allocation of net income to: |
|||||||||||
Preferred shareholders |
(61,062) | (60,763) | (186,066) | (170,942) | |||||||
Preferred shareholders - redemptions (Note 8) |
(4,113) |
- |
(8,897) |
- |
|||||||
Restricted share units |
(885) | (881) | (2,744) | (2,328) | |||||||
Net income allocable to common shareholders |
$ |
273,508 |
$ |
231,815 |
$ |
750,047 |
$ |
624,219 | |||
Net income per common share: |
|||||||||||
Basic |
$ |
1.58 |
$ |
1.34 |
$ |
4.34 |
$ |
3.63 | |||
Diluted |
$ |
1.58 |
$ |
1.34 |
$ |
4.32 |
$ |
3.61 | |||
Basic weighted average common shares outstanding |
172,771 | 172,378 | 172,641 | 172,190 | |||||||
Diluted weighted average common shares outstanding |
173,529 | 173,304 | 173,428 | 173,098 | |||||||
Cash dividends declared per common share |
$ |
1.70 |
$ |
1.40 |
$ |
4.80 |
$ |
4.20 |
See accompanying notes.
2
PUBLIC STORAGE
STATEMENTS OF COMPREHENSIVE INCOME
(Amounts in thousands)
(Unaudited)
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||
2015 |
2014 |
2015 |
2014 |
||||||||
Net income |
$ |
341,136 |
$ |
294,977 |
$ |
952,430 |
$ |
801,529 | |||
Other comprehensive income (loss): |
|||||||||||
Aggregate foreign currency exchange loss |
(5,914) | (26,339) | (19,281) | (34,430) | |||||||
Adjust for foreign currency exchange loss |
|||||||||||
included in net income |
- |
3,012 |
- |
7,035 | |||||||
Other comprehensive loss |
(5,914) | (23,327) | (19,281) | (27,395) | |||||||
Total comprehensive income |
335,222 | 271,650 | 933,149 | 774,134 | |||||||
Allocation to noncontrolling interests |
(1,568) | (1,518) | (4,676) | (4,040) | |||||||
Comprehensive income allocable to |
|||||||||||
Public Storage shareholders |
$ |
333,654 |
$ |
270,132 |
$ |
928,473 |
$ |
770,094 |
See accompanying notes.
3
PUBLIC STORAGE
STATEMENT OF EQUITY
(Amounts in thousands, except share and per share amounts)
Total |
|||||||||||||||||||||||
Cumulative |
Accumulated Other |
Public Storage |
|||||||||||||||||||||
Preferred |
Common |
Paid-in |
Accumulated |
Comprehensive |
Shareholders’ |
Noncontrolling |
Total |
||||||||||||||||
Shares |
Shares |
Capital |
Deficit |
Loss |
Equity |
Interests |
Equity |
||||||||||||||||
Balances at December 31, 2014 |
$ |
4,325,000 |
$ |
17,245 |
$ |
5,561,530 |
$ |
(374,823) |
$ |
(48,156) |
$ |
9,480,796 |
$ |
26,375 |
$ |
9,507,171 | |||||||
Redemption of 10,800 preferred shares (Note 8) |
(270,000) |
- |
- |
- |
- |
(270,000) |
- |
(270,000) | |||||||||||||||
Issuance of common shares in connection with |
|||||||||||||||||||||||
share-based compensation (408,146 shares) |
|||||||||||||||||||||||
(Note 10) |
- |
41 | 25,873 |
- |
- |
25,914 |
- |
25,914 | |||||||||||||||
Cash paid in lieu of common shares, net of |
|||||||||||||||||||||||
share-based compensation expense (Note 10) |
- |
- |
9,646 |
- |
- |
9,646 |
- |
9,646 | |||||||||||||||
Acquisition of noncontrolling interests |
- |
- |
(5,385) |
- |
- |
(5,385) | (58) | (5,443) | |||||||||||||||
Contributions by noncontrolling interests |
- |
- |
- |
- |
- |
- |
984 | 984 | |||||||||||||||
Net income |
- |
- |
- |
952,430 |
- |
952,430 |
- |
952,430 | |||||||||||||||
Net income allocated to noncontrolling interests |
- |
- |
- |
(4,676) |
- |
(4,676) | 4,676 |
- |
|||||||||||||||
Distributions to equity holders: |
|||||||||||||||||||||||
Preferred shares (Note 8) |
- |
- |
- |
(186,066) |
- |
(186,066) |
- |
(186,066) | |||||||||||||||
Noncontrolling interests |
- |
- |
- |
- |
- |
- |
(5,487) | (5,487) | |||||||||||||||
Common shares and restricted share units |
|||||||||||||||||||||||
($4.80 per share) |
- |
- |
- |
(831,260) |
- |
(831,260) |
- |
(831,260) | |||||||||||||||
Other comprehensive loss (Note 2) |
- |
- |
- |
- |
(19,281) | (19,281) |
- |
(19,281) | |||||||||||||||
Balances at September 30, 2015 |
$ |
4,055,000 |
$ |
17,286 |
$ |
5,591,664 |
$ |
(444,395) |
$ |
(67,437) |
$ |
9,152,118 |
$ |
26,490 |
$ |
9,178,608 |
See accompanying notes.
4
PUBLIC STORAGE
STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
Nine Months Ended September 30, |
|||||
2015 |
2014 |
||||
Cash flows from operating activities: |
|||||
Net income |
$ |
952,430 |
$ |
801,529 | |
Adjustments to reconcile net income to net cash provided |
|||||
by operating activities: |
|||||
Gain on real estate sales |
(18,503) | (2,479) | |||
Depreciation and amortization |
319,701 | 326,541 | |||
Distributions received from unconsolidated real estate |
|||||
entities less than equity in earnings |
(10,217) | (7,852) | |||
Foreign currency exchange loss |
- |
7,035 | |||
Other |
54,658 | 28,375 | |||
Total adjustments |
345,639 | 351,620 | |||
Net cash provided by operating activities |
1,298,069 | 1,153,149 | |||
Cash flows from investing activities: |
|||||
Capital expenditures to maintain real estate facilities |
(52,939) | (65,600) | |||
Construction in process |
(159,527) | (76,135) | |||
Acquisition of real estate facilities and intangible assets |
(104,915) | (271,228) | |||
Proceeds from sale of real estate facilities |
15,013 | 2,581 | |||
Disposition of portion of loan receivable from Shurgard Europe |
- |
216,217 | |||
Repayments of loan receivable from Shurgard Europe |
- |
204,947 | |||
Other |
16,282 | (1,000) | |||
Net cash (used in) provided by investing activities |
(286,086) | 9,782 | |||
Cash flows from financing activities: |
|||||
Repayments on bank credit facility |
- |
(50,100) | |||
Repayments on term loan |
- |
(700,000) | |||
Repayments on notes payable |
(16,741) | (21,994) | |||
Issuance of preferred shares |
- |
555,106 | |||
Issuance of common shares |
25,914 | 35,910 | |||
Redemption of preferred shares |
(145,000) |
- |
|||
Acquisition of noncontrolling interests |
(5,443) |
- |
|||
Contributions by noncontrolling interests |
984 |
- |
|||
Distributions paid to Public Storage shareholders |
(1,017,326) | (896,670) | |||
Distributions paid to noncontrolling interests |
(5,487) | (5,220) | |||
Net cash used in financing activities |
(1,163,099) | (1,082,968) | |||
Net (decrease) increase in cash and cash equivalents |
(151,116) | 79,963 | |||
Net effect of foreign exchange translation on cash and |
|||||
cash equivalents |
(928) | (880) | |||
Cash and cash equivalents at the beginning of the period |
187,712 | 19,169 | |||
Cash and cash equivalents at the end of the period |
$ |
35,668 |
$ |
98,252 |
See accompanying notes.
5
PUBLIC STORAGE
STATEMENTS OF CASH FLOWS
(Amounts in thousands)
(Unaudited)
Nine Months Ended September 30, |
|||||
2015 |
2014 |
||||
Supplemental schedule of non-cash investing and |
|||||
financing activities: |
|||||
Foreign currency translation adjustment: |
|||||
Real estate facilities, net of accumulated depreciation |
$ |
691 |
$ |
165 | |
Investments in unconsolidated real estate entities |
17,662 | 26,410 | |||
Loan receivable from Shurgard Europe |
- |
6,975 | |||
Accumulated other comprehensive loss |
(19,281) | (34,430) | |||
Preferred shares called for redemption and reclassified to liabilities |
125,000 |
- |
|||
Preferred shares called for redemption and reclassified from equity |
(125,000) |
- |
|||
Real estate acquired in exchange for assumption of notes payable |
(8,624) | (5,097) | |||
Notes payable assumed in connection with acquisition of real estate |
8,624 | 5,097 | |||
Accrued construction costs and capital expenditures: |
|||||
Capital expenditures to maintain real estate facilities |
64 | 2,001 | |||
Construction in process |
(316) | (3,892) | |||
Accrued and other liabilities |
252 | 1,891 |
See accompanying notes.
6
PUBLIC STORAGE
NOTES TO FINANCIAL STATEMENTS
September 30, 2015
(Unaudited)
1.Description of the Business
Public Storage (referred to herein as “the Company”, “we”, “us”, or “our”), a Maryland real estate investment trust, was organized in 1980. Our principal business activities include the ownership and operation of self-storage facilities which offer storage spaces for lease, generally on a month-to-month basis, for personal and business use, ancillary activities such as merchandise sales and tenant reinsurance to the tenants at our self-storage facilities, as well as the acquisition and development of additional self-storage space.
At September 30, 2015, we have direct and indirect equity interests in 2,266 self-storage facilities (with approximately 147 million net rentable square feet) located in 38 states in the United States (“U.S.”) operating under the “Public Storage” name. We also own one self-storage facility in London, England, and we have a 49% interest in Shurgard Europe, which owns 216 self-storage facilities (with approximately 11 million net rentable square feet) located in seven Western European countries, all operating under the “Shurgard” name. We also have direct and indirect equity interests in approximately 29 million net rentable square feet of commercial space located in 10 states in the U.S. primarily owned and operated by PS Business Parks, Inc. (“PSB”) under the “PS Business Parks” name. At September 30, 2015, we have an approximate 42% common equity interest in PSB.
Disclosures of the number and square footage of facilities, as well as the number and coverage of tenant reinsurance policies are unaudited and outside the scope of our independent registered public accounting firm’s review of our financial statements in accordance with the standards of the Public Company Accounting Oversight Board (U.S.).
2.Summary of Significant Accounting Policies
Basis of Presentation
The accompanying unaudited interim financial statements were prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) as defined in the Financial Accounting Standards Board (“FASB") Accounting Standards Codification (the “Codification”), including guidance with respect to interim financial information and in conformity with the instructions to Form 10-Q and Article 10 of Regulation S-X. While they do not include all of the disclosures required by GAAP for complete financial statements, we believe that we have included all adjustments (consisting of normal and recurring adjustments) necessary for a fair presentation. Operating results for the three and nine months ended September 30, 2015 are not necessarily indicative of the results that may be expected for the year ending December 31, 2015 due to seasonality and other factors. These interim financial statements should be read together with the audited financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.
Certain amounts previously reported in our September 30, 2014 financial statements have been reclassified to conform to the September 30, 2015 presentation. We reclassified the revenues and cost of operations, net for our wholly-owned commercial facilities and property management operations as interest and other income (an aggregate of approximately $3.1 million and $9.5 million for the three and nine months ended September 30, 2014, respectively), rather than as ancillary revenues and ancillary cost of operations. We also revised our reportable segment presentation in Note 11, including renaming (i) our “Domestic Self-Storage” segment to “Self-Storage Operations,” (ii) our “European Self-Storage” segment to “Investment in Shurgard Europe,” (iii) our “Commercial” segment to “Investment in PSB,” removing our commercial facilities’ operations from this segment, and (iv) presenting a new segment called “Ancillary Operations” reflecting the sale of merchandise at our self-storage facilities and reinsurance of policies covering losses to goods stored by our tenants at our facilities. Each of these reclassifications reflects changes to enhance the usefulness of this information based upon the relative significance of these activities to our aggregate operating results.
7
PUBLIC STORAGE
NOTES TO FINANCIAL STATEMENTS
September 30, 2015
(Unaudited)
Consolidation and Equity Method of Accounting
We consider entities to be Variable Interest Entities (“VIEs”) when they have insufficient equity to finance their activities without additional subordinated financial support provided by other parties, or where the equity holders as a group do not have a controlling financial interest. We have no investments or other involvement in any VIEs.
We consolidate all entities that we control (these entities, for the period in which the reference applies, are referred to collectively as the “Subsidiaries”), and we eliminate intercompany transactions and balances. We account for our investments in entities that we have significant influence over, but do not control, using the equity method of accounting (these entities, for the periods in which the reference applies, are referred to collectively as the “Unconsolidated Real Estate Entities”), eliminating intra-entity profits and losses and amortizing any differences between the cost of our investment and the underlying equity in net assets against equity in earnings as if the Unconsolidated Real Estate Entity were a consolidated subsidiary. When we obtain control of an Unconsolidated Real Estate Entity, we commence consolidating the entity and record a gain representing the differential between the book value and fair value of our preexisting equity interest. All changes in consolidation status are reflected prospectively.
When we are general partner, we control the partnership unless the third-party limited partners can dissolve the partnership or otherwise remove us as general partner without cause, or if the limited partners have the right to participate in substantive decisions of the partnership.
Collectively, at September 30, 2015, the Company and the Subsidiaries own 2,254 self-storage facilities in the U.S., one self-storage facility in London, England and four commercial facilities in the U.S. At September 30, 2015, the Unconsolidated Real Estate Entities are comprised of PSB, Shurgard Europe, as well as limited partnerships that own an aggregate of 12 self-storage facilities in the U.S. (these limited partnerships, for the periods in which the reference applies, are referred to as the “Other Investments”).
Use of Estimates
The financial statements and accompanying notes reflect our estimates and assumptions. Actual results could differ from those estimates and assumptions.
Income Taxes
We have elected to be treated as a real estate investment trust (“REIT”), as defined in the Internal Revenue Code of 1986, as amended (the “Code”). As a REIT, we do not incur federal income tax if we distribute 100% of our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) each year, and if we meet certain organizational and operational rules. We believe we will meet these REIT requirements in 2015, and that we have met them for all other periods presented herein. Accordingly, we have recorded no federal income tax expense related to our REIT taxable income.
Our merchandise and tenant reinsurance operations are subject to corporate income tax and such taxes are included in ancillary cost of operations. We also incur income and other taxes in certain states, which are included in general and administrative expense.
We recognize tax benefits of uncertain income tax positions that are subject to audit only if we believe it is more likely than not that the position would ultimately be sustained assuming the relevant taxing authorities had full knowledge of the relevant facts and circumstances of our positions. As of September 30, 2015, we had no tax benefits that were not recognized.
8
PUBLIC STORAGE
NOTES TO FINANCIAL STATEMENTS
September 30, 2015
(Unaudited)
Real Estate Facilities
Real estate facilities are recorded at cost. We capitalize all costs incurred to develop, construct, renovate and improve facilities, including interest and property taxes incurred during the construction period. We expense internal and external transaction costs associated with acquisitions or dispositions of real estate, as well as repairs and maintenance costs, as incurred. We depreciate buildings and improvements on a straight-line basis over estimated useful lives ranging generally between 5 to 25 years.
We allocate the net acquisition cost of acquired operating self-storage facilities to the underlying land, buildings, identified intangible assets, and any noncontrolling interests that remain outstanding based upon their respective individual estimated fair values. Any difference between the net acquisition cost and the estimated fair value of the net tangible and intangible assets acquired is recorded as goodwill.
Other Assets
Other assets primarily consist of rents receivable from our tenants, prepaid expenses and restricted cash.
Accrued and Other Liabilities
Accrued and other liabilities consist primarily of rents prepaid by our tenants, trade payables, property tax accruals, accrued payroll, accrued tenant reinsurance losses, and contingent loss accruals when probable and estimable. We disclose the nature of significant unaccrued losses that are reasonably possible of occurring and, if estimable, a range of exposure.
Cash Equivalents, Marketable Securities and Other Financial Instruments
Cash equivalents represent highly liquid financial instruments such as money market funds with daily liquidity or short-term commercial paper or treasury securities maturing within three months of acquisition. Cash and cash equivalents which are restricted from general corporate use are included in other assets. Commercial paper not maturing within three months of acquisition, which we intend and have the capacity to hold until maturity, are included in marketable securities and accounted for using the effective interest method.
Transfers of financial assets are recorded as sales when the asset is put presumptively beyond our and our creditors’ reach, there is no impediment to the transferee’s right to pledge or exchange the asset, we have surrendered effective control of the asset, we have no actual or effective right or requirement to repurchase the asset and, in the case of a transfer of a participating interest, there is no impediment to our right to pledge or exchange the participating interest we retain.
Fair Value Accounting
As used herein, the term “fair value” is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. We prioritize the inputs used in measuring fair value based upon a three-tier hierarchy described in Codification Section 820-10-35. Our estimates of fair value involve considerable judgment and are not necessarily indicative of the amounts that could be realized in current market exchanges.
We believe that, during all periods presented, the carrying values approximate the estimated fair values of our cash and cash equivalents, other assets, and accrued and other liabilities, based upon our evaluation of the underlying characteristics, market data, and short maturity of these financial instruments, which involved
9
PUBLIC STORAGE
NOTES TO FINANCIAL STATEMENTS
September 30, 2015
(Unaudited)
considerable judgment. The characteristics of these financial instruments, market data, and other comparative metrics utilized in determining these fair values are “Level 2” inputs as the term is defined in Codification Section 820-10-35-47.
We estimate fair values in recording our business combinations, to evaluate real estate, investments in unconsolidated real estate entities, goodwill, and other intangible assets for impairment, and to determine the fair values of notes payable and receivable. In estimating these fair values, we consider significant unobservable inputs such as market prices of land, market capitalization rates and earnings multiples for real estate facilities, projected levels of earnings, costs of construction, functional depreciation, and market interest rates for debt securities with a similar time to maturity and credit quality, which are “Level 3” inputs as the term is defined in Codification Section 820-10-35-52.
Currency and Credit Risk
Financial assets that are exposed to credit risk consist primarily of cash and cash equivalents, certain portions of other assets including rents receivable from our tenants and restricted cash. Cash equivalents we invest in are either money market funds with a rating of at least AAA by Standard and Poor’s, commercial paper that is rated A1 by Standard and Poor’s or deposits with highly rated commercial banks.
At September 30, 2015, due primarily to our investment in Shurgard Europe, our operating results and financial position are affected by fluctuations in currency exchange rates between the Euro, and to a lesser extent, other European currencies, against the U.S. Dollar.
Goodwill and Other Intangible Assets
Intangible assets are comprised of goodwill, the “Shurgard” trade name, acquired customers in place, and leasehold interests in land.
Goodwill totaled $174.6 million at September 30, 2015 and December 31, 2014. The “Shurgard” trade name, which is used by Shurgard Europe pursuant to a fee-based licensing agreement, has a book value of $18.8 million at September 30, 2015 and December 31, 2014. Goodwill and the “Shurgard” trade name have indefinite lives and are not amortized.
Acquired customers in place and leasehold interests in land are finite-lived and are amortized relative to the benefit of the customers in place or the benefit to land lease expense to each period. At September 30, 2015, these intangibles had a net book value of $19.5 million ($35.2 million at December 31, 2014). Accumulated amortization totaled $74.2 million at September 30, 2015 ($69.3 million at December 31, 2014), and amortization expense of $21.3 million and $37.4 million was recorded in the nine months ended September 30, 2015 and 2014, respectively. The estimated future amortization expense for our finite-lived intangible assets at September 30, 2015 is approximately $4.2 million in the remainder of 2015, $7.5 million in 2016 and $7.8 million thereafter. During the nine months ended September 30, 2015, intangibles were increased $5.7 million in connection with the acquisition of self-storage facilities (Note 3).
Evaluation of Asset Impairment
We evaluate our real estate and finite-lived intangible assets for impairment each quarter. If there are indicators of impairment and we determine that the asset is not recoverable from future undiscounted cash flows to be received through the asset’s remaining life (or, if earlier, the expected disposal date), we record an impairment charge to the extent the carrying amount exceeds the asset’s estimated fair value or net proceeds from expected disposal.
10
PUBLIC STORAGE
NOTES TO FINANCIAL STATEMENTS
September 30, 2015
(Unaudited)
We evaluate our investments in unconsolidated real estate entities for impairment on a quarterly basis. We record an impairment charge to the extent the carrying amount exceeds estimated fair value, when we believe any such shortfall is other than temporary.
We evaluate goodwill for impairment annually and whenever relevant events, circumstances and other related factors indicate that fair value of the related reporting unit may be less than the carrying amount. If we determine that the fair value of the reporting unit exceeds the aggregate carrying amount, no impairment charge is recorded. Otherwise, we record an impairment charge to the extent the carrying amount of the goodwill exceeds the amount that would be allocated to goodwill if the reporting unit were acquired for estimated fair value.
We evaluate the “Shurgard” trade name for impairment at least annually and whenever relevant events, circumstances and other related factors indicate that the fair value is less than the carrying amount. When we conclude that it is likely that the asset is not impaired, we do not record an impairment charge and no further analysis is performed. Otherwise, we record an impairment charge to the extent the carrying amount exceeds the asset’s estimated fair value.
No impairments were recorded in any of our evaluations for any period presented herein.
Revenue and Expense Recognition
Revenues from self-storage facilities, which is primarily composed of rental income earned pursuant to month-to-month leases for storage space, as well as associated late charges and administrative fees, are recognized as earned. Promotional discounts reduce rental income over the promotional period, which is generally one month. Ancillary revenues and interest and other income are recognized when earned. Equity in earnings of unconsolidated real estate entities represents our pro-rata share of the earnings of the Unconsolidated Real Estate Entities.
We accrue for property tax expense based upon actual amounts billed and, in some circumstances, estimates and historical trends when bills or assessments have not been received from the taxing authorities or such bills and assessments are in dispute. If these estimates are incorrect, the timing and amount of expense recognition could be incorrect. Cost of operations, general and administrative expense, interest expense, as well as television and other advertising expenditures are expensed as incurred.
Foreign Currency Exchange Translation
The local currency (primarily the Euro) is the functional currency for our interests in foreign operations. The related balance sheet amounts are translated into U.S. Dollars at the exchange rates at the respective financial statement date, while amounts on our statements of income are translated at the average exchange rates during the respective period. When financial instruments denominated in a currency other than the U.S. Dollar are expected to be settled in cash in the foreseeable future, the impact of changes in the U.S. Dollar equivalent are reflected in current earnings. The Euro was translated at exchange rates of approximately 1.124 U.S. Dollars per Euro at September 30, 2015 (1.216 at December 31, 2014), and average exchange rates of 1.112 and 1.326 for the three months ended September 30, 2015 and 2014, respectively, and average exchange rates of 1.115 and 1.356 for the nine months ended September 30, 2015 and 2014, respectively. Cumulative translation adjustments, to the extent not included in cumulative net income, are included in equity as a component of accumulated other comprehensive income (loss).
11
PUBLIC STORAGE
NOTES TO FINANCIAL STATEMENTS
September 30, 2015
(Unaudited)
Comprehensive Income
Total comprehensive income represents net income, adjusted for changes in other comprehensive income (loss) for the applicable period. The aggregate foreign currency exchange gains and losses reflected on our statements of comprehensive income are comprised primarily of foreign currency exchange gains and losses on our investment in Shurgard Europe.
Recent Accounting Pronouncements and Guidance
In May 2014, the FASB issued ASU No. 2014-09, which requires revenue to be based upon the consideration expected from customers for promised goods or services. The new standard, effective on January 1, 2018, permits either the retrospective or cumulative effects transition method and allows for early adoption on January 1, 2017. We do not believe this standard will have a material impact on our results of operations or financial condition.
In February 2015, the FASB issued ASU No. 2015-02, which modifies i) the criteria for and the analysis of the identification of consolidation of variable interest entities, particularly when fee arrangements and related party relationships are involved, and ii) the consolidation analysis for partnerships. The standard is effective for annual reporting periods beginning after December 15, 2015, including interim periods within that reporting period, with early adoption permitted. We have not yet determined whether this standard will have a material effect on our results of operations or financial condition.
Net Income per Common Share
Net income is allocated to (i) noncontrolling interests based upon their share of the net income of the Subsidiaries, (ii) preferred shareholders, to the extent redemption cost exceeds the related original net issuance proceeds (in accordance with the provisions of Codification Section 260-10-S99-2, an “EITF D-42 allocation”), and (iii) the remaining net income allocated to each of our equity securities based upon the dividends declared or accumulated during the period, combined with participation rights in undistributed earnings.
Basic net income per share is computed using the weighted average common shares outstanding. Diluted net income per share is computed using the weighted average common shares outstanding, adjusted for the impact, if dilutive, of stock options outstanding (Note 10).
The following table reflects net income allocable to common shareholders and the weighted average common shares and equivalents outstanding, as used in our calculations of basic and diluted net income per share:
12
PUBLIC STORAGE
NOTES TO FINANCIAL STATEMENTS
September 30, 2015
(Unaudited)
Three Months Ended |
Nine Months Ended |
|||||||||||
September 30, |
September 30, |
|||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||
(Amounts in thousands) |
||||||||||||
Net income allocable to common shareholders |
$ |
273,508 |
$ |
231,815 |
$ |
750,047 |
$ |
624,219 | ||||
Weighted average common shares and equivalents |
||||||||||||
outstanding: |
||||||||||||
Basic weighted average common shares outstanding |
172,771 | 172,378 | 172,641 | 172,190 | ||||||||
Net effect of dilutive stock options - |
||||||||||||
based on treasury stock method |
758 | 926 | 787 | 908 | ||||||||
Diluted weighted average common shares |
||||||||||||
outstanding |
173,529 | 173,304 | 173,428 | 173,098 |
3.Real Estate Facilities
Activity in real estate facilities during the nine months ended September 30, 2015 is as follows:
Nine Months Ended |
|||
September 30, 2015 |
|||
(Amounts in thousands) |
|||
Operating facilities, at cost: |
|||
Beginning balance |
$ |
12,863,235 | |
Capital expenditures to maintain real estate facilities |
52,875 | ||
Acquisitions |
107,872 | ||
Dispositions |
(19,970) | ||
Newly developed facilities opened for operation |
89,794 | ||
Impact of foreign exchange rate changes |
(943) | ||
Ending balance |
13,092,863 | ||
Accumulated depreciation: |
|||
Beginning balance |
(4,482,520) | ||
Depreciation expense |
(293,722) | ||
Dispositions |
8,886 | ||
Impact of foreign exchange rate changes |
252 | ||
Ending balance |
(4,767,104) | ||
Construction in process: |
|||
Beginning balance |
104,573 | ||
Current development |
159,843 | ||
Newly developed facilities opened for operation |
(89,794) | ||
Ending balance |
174,622 | ||
Total real estate facilities at September 30, 2015 |
$ |
8,500,381 |
During the nine months ended September 30, 2015, we acquired ten self-storage facilities (738,000 net rentable square feet) and the leasehold interest in the land of one of our existing self-storage facilities, for a total cost of $113.5 million, consisting of $104.9 million in cash and the assumption of $8.6 million in mortgage
13
PUBLIC STORAGE
NOTES TO FINANCIAL STATEMENTS
September 30, 2015
(Unaudited)
debt. Approximately $5.7 million of the total cost was allocated to intangible assets. We completed expansion and development activities during the nine months ended September 30, 2015, adding 897,000 net rentable square feet of self-storage space, at an aggregate cost of $89.8 million. Construction in process at September 30, 2015 consists of projects to develop new self-storage facilities and expand existing self-storage facilities, which would add a total of 4.0 million net rentable square feet of storage space, for an aggregate estimated cost of approximately $506.6 million. During the nine months ended September 30, 2015, we sold one commercial facility and two self-storage facilities in connection with eminent domain proceedings, and recorded related gains on real estate sales totaling $18.5 million.
4.Investments in Unconsolidated Real Estate Entities
The following table sets forth our investments in, and equity earnings of, the Unconsolidated Real Estate Entities (amounts in thousands):
Investments in Unconsolidated Real Estate Entities at |
||||||
September 30, 2015 |
December 31, 2014 |
|||||
PSB |
$ |
414,707 |
$ |
412,115 | ||
Shurgard Europe |
385,027 | 394,842 | ||||
Other Investments |
6,470 | 6,783 | ||||
Total |
$ |
806,204 |
$ |
813,740 |
Equity in Earnings of Unconsolidated Real Estate Entities for the |
||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
2015 |
2014 |
2015 |
2014 |
|||||||||
PSB |
$ |
10,323 |
$ |
5,513 |
$ |
25,734 |
$ |
15,165 | ||||
Shurgard Europe |
1,616 | 8,363 | 8,707 | 26,626 | ||||||||
Other Investments |
664 | 690 | 1,826 | 1,514 | ||||||||
Total |
$ |
12,603 |
$ |
14,566 |
$ |
36,267 |
$ |
43,305 |
During the nine months ended September 30, 2015 and 2014, we received cash distributions from our investments in the Unconsolidated Real Estate Entities totaling $26.1 million and $35.5 million, respectively. At September 30, 2015, the cost of our investment in the Unconsolidated Real Estate Entities exceeds our pro rata share of the underlying equity by approximately $56 million ($68 million at December 31, 2014). This differential is being amortized as a reduction in equity in earnings of the Unconsolidated Real Estate Entities based upon allocations to the underlying net assets. Such amortization was approximately $2.8 million and $1.4 million during the nine months ended September 30, 2015 and 2014, respectively.
Investment in PSB
PSB is a REIT traded on the New York Stock Exchange. We have an approximate 42% common equity interest in PSB as of September 30, 2015 and December 31, 2014, comprised of our ownership of 7,158,354 shares of PSB’s common stock and 7,305,355 limited partnership units (“LP Units”) in an operating partnership controlled by PSB. The LP Units are convertible at our option, subject to certain conditions, on a one-for-one basis into PSB common stock. Based upon the closing price at September 30, 2015 ($79.38 per share of PSB common stock), the shares and units we owned had a market value of approximately $1.1 billion.
14
PUBLIC STORAGE
NOTES TO FINANCIAL STATEMENTS
September 30, 2015
(Unaudited)
Included in equity in earnings of unconsolidated real estate entities is our $5.3 million and $10.4 million share of gains on sale of facilities recorded by PSB for the three and nine months ended September 30, 2015, respectively. During the three and nine months ended September 30, 2015, our equity in earnings of unconsolidated real estate entities was decreased by $1.0 million, representing our share of PSB’s EITF D-42 allocations of income associated with the redemption of preferred securities.
The following table sets forth selected financial information of PSB. The amounts represent all of PSB’s balances and not our pro-rata share.
September 30, |
December 31, |
||||
2015 |
2014 |
||||
(Amounts in thousands) |
|||||
Total assets (primarily real estate) |
$ |
2,264,537 |
$ |
2,227,114 | |
Debt |
250,000 | 250,000 | |||
Preferred stock called for redemption |
75,000 |
- |
|||
Other liabilities |
80,662 | 68,905 | |||
Equity: |
|||||
Preferred stock |
920,000 | 995,000 | |||
Common equity and LP units |
938,875 | 913,209 |
2015 |
2014 |
||||
(Amounts in thousands) |
|||||
For the nine months ended September 30, |
|||||
Total revenue |
$ |
278,995 |
$ |
285,429 | |
Costs of operations |
(92,251) | (98,081) | |||
Depreciation and amortization |
(79,243) | (83,547) | |||
General and administrative |
(10,172) | (8,928) | |||
Other items |
(9,623) | (9,944) | |||
Gain on sale of facilities |
28,235 |
- |
|||
Net income |
115,941 | 84,929 | |||
Allocations to preferred shareholders and |
|||||
restricted share unitholders |
(48,090) | (45,465) | |||
Net income allocated to common shareholders |
|||||
and LP Unitholders |
$ |
67,851 |
$ |
39,464 | |
Investment in Shurgard Europe
For all periods presented, we had a 49% equity investment in Shurgard Europe and our joint venture partner owns the remaining 51% interest. In addition, Shurgard Europe pays a license fee to us for the use of the “Shurgard” trademark and paid us interest on a shareholder loan until it was repaid in July 2014 (see Note 5).
Changes in foreign currency exchange rates caused our investment in Shurgard Europe to decrease by approximately $17.7 million and $26.4 million during the nine months ended September 30, 2015 and 2014, respectively.
15
PUBLIC STORAGE
NOTES TO FINANCIAL STATEMENTS
September 30, 2015
(Unaudited)
The following table sets forth selected consolidated financial information of Shurgard Europe based upon all of Shurgard Europe’s balances for all periods, rather than our pro rata share. Such amounts are based upon our historical acquired book basis.
September 30, |
December 31, |
||||
2015 |
2014 |
||||
(Amounts in thousands) |
|||||
Total assets (primarily self-storage facilities) |
$ |
1,509,060 |
$ |
1,404,246 | |
Total debt to third parties |
682,903 | 500,767 | |||
Other liabilities |