PSA Public Storage

Public Storage (NYSE:PSA) announced today operating results for the three and nine months ended September 30, 2023.

“Public Storage’s industry-leading platform drove higher move-in volumes, improved occupancy, and better-than-expected NOI growth in our stabilized and lease-up portfolios during the third quarter. Collectively, this propelled a third consecutive increase to our outlook for 2023 within a competitive customer move-in environment across the self-storage industry,” said Joe Russell, President and Chief Executive Officer. “The team successfully integrated the $2.2 billion Simply Self Storage portfolio, welcoming approximately 90,000 customers to our platform. We are uniquely positioned to deliver growth and value to our stakeholders in an industry with strong secular fundamentals.”

Highlights for the Three Months Ended September 30, 2023

• Reported net income allocable to common shareholders of $3.20 per diluted share.

• Reported core FFO allocable to common shareholders (“Core FFO”) of $4.33 per diluted share, an increase of 4.8% relative to the same period in 2022. Core FFO per diluted share increased 5.6% compared to the same period in 2022, excluding the contribution from our equity investment in PS Business Parks, Inc. (“PSB”), which we sold in July 2022.

• Increased Same Store (as defined below) direct net operating income by 1.9%, resulting from a 2.5% increase in Same Store revenues.

• Achieved 79.7% Same Store direct net operating income margin.

• Closed acquisitions of BREIT Simply Storage LLC, a self-storage company that owns and operates 127 self-storage facilities (9.4 million net rentable square feet) and manages 25 self-storage facilities for third parties for $2.2 billion in cash on September 13, 2023 (the “Simply Acquisition”), and ten self-storage facilities (0.7 million net rentable square feet) for $110.5 million. Subsequent to September 30, 2023, we acquired or were under contract to acquire eleven self-storage facilities (0.8 million net rentable square feet) for $170.3 million.

• Opened three newly developed facilities and completed various expansion projects (0.5 million net rentable square feet) costing $88.2 million. At September 30, 2023, we had various facilities in development and expansion with 4.6 million net rentable square feet estimated to cost $952.1 million.

• On July 26, 2023, in connection with the Simply Acquisition, issued $2.2 billion of unsecured senior notes in 2-, 5.5-, 10-, and 30-year tranches bearing annual rates of Compounded SOFR + 0.60%, 5.125%, 5.100%, and 5.350%, respectively.

Operating Results for the Three Months Ended September 30, 2023

For the three months ended September 30, 2023, net income allocable to our common shareholders was $563.2 million or $3.20 per diluted common share, compared to $2.7 billion or $15.38 per diluted common share for the same period in 2022, representing a decrease of $2.1 billion or $12.18 per diluted common share. The decrease is due primarily to (i) a $2.1 billion gain on sale of our equity investment in PSB in July 2022, (ii) a $52.3 million decrease in foreign currency exchange gains primarily associated with our Euro denominated notes payable, and (iii) a $24.2 million increase in interest expense, partially offset by (iv) a $39.0 million increase in self-storage net operating income and (v) a $19.6 million increase in interest and other income.

The $39.0 million increase in self-storage net operating income in the three months ended September 30, 2023 as compared to the same period in 2022 is a result of a $15.7 million increase attributable to our Same Store Facilities and a $23.3 million increase attributable to our Non-Same Store Facilities (as defined below). Revenues for the Same Store Facilities increased 2.5% or $21.1 million in the three months ended September 30, 2023 as compared to the same period in 2022, due primarily to higher realized annual rent per occupied square foot, partially offset by a decline in occupancy. Cost of operations for the Same Store Facilities increased by 2.8% or $5.5 million in the three months ended September 30, 2023 as compared to the same period in 2022, due primarily to increased property tax expense and marketing expense. The increase in net operating income of $23.3 million for the Non-Same Store Facilities is due primarily to the impact of facilities acquired in 2021, 2022, and 2023 and the fill-up of recently developed and expanded facilities.

Operating Results for the Nine Months Ended September 30, 2023

For the nine months ended September 30, 2023, net income allocable to our common shareholders was $1.6 billion or $8.85 per diluted common share, compared to $3.8 billion or $21.44 per diluted common share for the same period in 2022, representing a decrease of $2.2 billion or $12.59 per diluted common share. The decrease is due primarily to (i) a $2.1 billion gain on sale of our equity investment in PSB in July 2022, (ii) a $217.3 million decrease in foreign currency exchange gains primarily associated with our Euro denominated notes payable, (iii) a $77.3 million decrease in equity in earnings of unconsolidated real estate entities due to our sale of PSB in July 2022, and (iv) a $32.4 million increase in interest expense, partially offset by (v) a $194.2 million increase in self-storage net operating income and (vi) a $43.0 million increase in interest and other income.

The $194.2 million increase in self-storage net operating income in the nine months ended September 30, 2023 as compared to the same period in 2022 is a result of a $121.4 million increase attributable to our Same Store Facilities and a $72.8 million increase attributable to our Non-Same Store Facilities. Revenues for the Same Store Facilities increased 6.1% or $147.5 million in the nine months ended September 30, 2023 as compared to the same period in 2022, due primarily to higher realized annual rent per occupied square foot, partially offset by a decline in occupancy. Cost of operations for the Same Store Facilities increased by 4.5% or $26.1 million in the nine months ended September 30, 2023 as compared to the same period in 2022, due primarily to increased property tax expense, marketing expense, and other direct property costs. The increase in net operating income of $72.8 million for the Non-Same Store Facilities is due primarily to the impact of facilities acquired in 2021 and 2022 and the fill-up of recently developed and expanded facilities.

Funds from Operations

Funds from Operations (“FFO”) and FFO per share are non-GAAP measures defined by Nareit. We believe that FFO and FFO per share are useful to REIT investors and analysts in measuring our performance because Nareit’s definition of FFO excludes items included in net income that do not relate to or are not indicative of our operating and financial performance. FFO represents net income before real estate-related depreciation and amortization, which is excluded because it 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. FFO also excludes gains or losses on sale of real estate assets and real estate impairment charges, which are also based upon historical costs and are impacted by historical depreciation. FFO and FFO per share are not a substitute for net income or earnings per share. FFO is not a substitute for net cash flow in evaluating our liquidity or ability to pay dividends, because it excludes investing and financing activities presented on our consolidated statements of cash flows. In addition, other REITs may compute these measures differently, so comparisons among REITs may not be helpful.

For the three months ended September 30, 2023, FFO was $4.58 per diluted common share as compared to $4.66 for the same period in 2022, representing a decrease of 1.7%.

For the nine months ended September 30, 2023, FFO was $12.82 per diluted common share, as compared to $13.08 in the same period in 2022, representing a decrease of 2.0%.

We also present “Core FFO” and “Core FFO per share,” non-GAAP measures that represent FFO and 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 contingency resolution, due diligence costs incurred in pursuit of strategic transactions, unrealized gain on private equity investments, UPREIT reorganization costs, Simply integration costs, amortization of acquired non real estate-related intangibles from the Simply Acquisition, property losses and tenant claims due to casualties and our equity share of deferred tax benefits of a change in tax status and severance of a senior executive from our equity investees. We review Core FFO and Core FFO per share to evaluate our ongoing operating performance, and we believe they are used by investors and REIT analysts in a similar manner. However, Core FFO and Core FFO per share are not substitutes for net income and net income per share. Because other REITs may not compute Core FFO or Core FFO per share in the same manner as we do, may not use the same terminology, or may not present such measures, Core FFO and Core FFO per share may not be comparable among REITs.

The following table reconciles net income to FFO and Core FFO and reconciles diluted earnings per share to FFO per share and Core FFO per share (unaudited):

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2023

 

 

 

2022

 

 

Percentage Change

 

 

2023

 

 

 

2022

 

 

Percentage Change

 

 

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands, except per share data)

Reconciliation of Net Income to FFO and Core FFO:

 

 

 

 

 

 

 

 

 

 

Net income allocable to common shareholders

$

563,237

 

 

$

2,712,161

 

 

(79.2

)%

 

$

1,559,084

 

 

$

3,779,666

 

 

(58.8

)%

Eliminate items excluded from FFO:

 

 

 

 

 

 

 

 

 

 

 

Real estate-related depreciation and amortization

 

237,098

 

 

 

218,963

 

 

 

 

 

677,856

 

 

 

657,131

 

 

 

Depreciation from unconsolidated real estate investments

 

8,457

 

 

 

10,599

 

 

 

 

 

26,141

 

 

 

44,985

 

 

 

Depreciation allocated to noncontrolling interests and restricted share unitholders

 

(1,612

)

 

 

(1,843

)

 

 

 

 

(4,817

)

 

 

(4,841

)

 

 

Gains on sale of real estate investments, including our equity share from investments

 

(167

)

 

 

(1,219

)

 

 

 

 

(239

)

 

 

(54,403

)

 

 

Gain on sale of equity investment in PS Business Parks, Inc.

 

—

 

 

 

(2,116,839

)

 

 

 

 

—

 

 

 

(2,116,839

)

 

 

FFO allocable to common shares

$

807,013

 

 

$

821,822

 

 

(1.8

)%

 

$

2,258,025

 

 

$

2,305,699

 

 

(2.1

)%

Eliminate the impact of items excluded from Core FFO, including our equity share from investments:

 

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange gain

 

(47,880

)

 

 

(100,170

)

 

 

 

 

(19,924

)

 

 

(237,270

)

 

 

Property losses and tenant claims due to casualties

 

—

 

 

 

6,118

 

 

 

 

 

—

 

 

 

6,118

 

 

 

Other items

 

3,804

 

 

 

(344

)

 

 

 

 

(2,422

)

 

 

422

 

 

 

Core FFO allocable to common shares

$

762,937

 

 

$

727,426

 

 

4.9

%

 

$

2,235,679

 

 

$

2,074,969

 

 

7.7

%

 

 

 

 

 

 

 

 

 

 

 

 

Reconciliation of Diluted Earnings per Share to FFO per Share and Core FFO per Share:

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

$

3.20

 

 

$

15.38

 

 

(79.2

)%

 

$

8.85

 

 

$

21.44

 

 

(58.7

)%

Eliminate amounts per share excluded from FFO:

 

 

 

 

 

 

 

 

 

 

 

Real estate-related depreciation and amortization

 

1.38

 

 

 

1.29

 

 

 

 

 

3.97

 

 

 

3.95

 

 

 

Gains on sale of real estate investments, including our equity share from investments

 

—

 

 

 

(0.01

)

 

 

 

 

—

 

 

 

(0.31

)

 

 

Gain on sale of equity investment in PS Business Parks, Inc.

 

—

 

 

 

(12.00

)

 

 

 

 

—

 

 

 

(12.00

)

 

 

FFO per share

$

4.58

 

 

$

4.66

 

 

(1.7

)%

 

$

12.82

 

 

$

13.08

 

 

(2.0

)%

Eliminate the per share impact of items excluded from Core FFO, including our equity share from investments:

 

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange gain

 

(0.27

)

 

 

(0.57

)

 

 

 

 

(0.11

)

 

 

(1.35

)

 

 

Property losses and tenant claims due to casualties

 

—

 

 

 

0.04

 

 

 

 

 

—

 

 

 

0.04

 

 

 

Other items

 

0.02

 

 

 

—

 

 

 

 

 

(0.02

)

 

 

—

 

 

 

Core FFO per share

$

4.33

 

 

$

4.13

 

 

4.8

%

 

$

12.69

 

 

$

11.77

 

 

7.8

%

Exclude the contribution from our equity investment in PS Business Parks, Inc. to Core FFO per share

 

—

 

 

 

(0.03

)

 

 

 

 

—

 

 

 

(0.33

)

 

 

Core FFO per share, excluding the impact of PS Business Parks, Inc.

$

4.33

 

 

$

4.10

 

 

5.6

%

 

$

12.69

 

 

$

11.44

 

 

10.9

%

 

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted average common shares

 

176,150

 

 

 

176,328

 

 

 

 

 

176,170

 

 

 

176,325

 

 

 

 

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, 2021. The composition of our Same Store Facilities allows us to more effectively evaluate the ongoing performance of our self-storage portfolio in 2021, 2022, and 2023 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 (for all periods presented) of these 2,343 facilities (155.1 million net rentable square feet) that represent approximately 72% of the aggregate net rentable square feet of our U.S. consolidated self-storage portfolio at September 30, 2023 (unaudited):

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2023

 

 

 

2022

 

 

Change

 

 

2023

 

 

 

2022

 

 

Change

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollar amounts in thousands, except for per square foot data)

Revenues (a):

 

 

 

 

 

 

 

 

 

 

 

Rental income

$

840,066

 

 

$

820,805

 

 

2.3

%

 

$

2,494,408

 

 

$

2,355,968

 

 

5.9

%

Late charges and administrative fees

 

29,649

 

 

 

27,791

 

 

6.7

%

 

 

86,241

 

 

 

77,166

 

 

11.8

%

Total revenues

 

869,715

 

 

 

848,596

 

 

2.5

%

 

 

2,580,649

 

 

 

2,433,134

 

 

6.1

%

 

 

 

 

 

 

 

 

 

 

 

 

Direct cost of operations (a):

 

 

 

 

 

 

 

 

 

 

 

Property taxes

 

77,988

 

 

 

75,550

 

 

3.2

%

 

 

231,846

 

 

 

223,076

 

 

3.9

%

On-site property manager payroll

 

31,311

 

 

 

30,572

 

 

2.4

%

 

 

95,328

 

 

 

92,865

 

 

2.7

%

Repairs and maintenance

 

14,775

 

 

 

15,092

 

 

(2.1

)%

 

 

47,440

 

 

 

44,668

 

 

6.2

%

Utilities

 

12,023

 

 

 

12,661

 

 

(5.0

)%

 

 

34,647

 

 

 

35,214

 

 

(1.6

)%

Marketing

 

18,024

 

 

 

12,982

 

 

38.8

%

 

 

48,027

 

 

 

33,781

 

 

42.2

%

Other direct property costs

 

22,595

 

 

 

21,549

 

 

4.9

%

 

 

67,857

 

 

 

63,163

 

 

7.4

%

Total direct cost of operations

 

176,716

 

 

 

168,406

 

 

4.9

%

 

 

525,145

 

 

 

492,767

 

 

6.6

%

Direct net operating income (b)

 

692,999

 

 

 

680,190

 

 

1.9

%

 

 

2,055,504

 

 

 

1,940,367

 

 

5.9

%

Indirect cost of operations (a):

 

 

 

 

 

 

 

 

 

 

 

Supervisory payroll

 

(8,091

)

 

 

(8,622

)

 

(6.2

)%

 

 

(25,783

)

 

 

(27,594

)

 

(6.6

)%

Centralized management costs

 

(15,241

)

 

 

(16,510

)

 

(7.7

)%

 

 

(46,335

)

 

 

(47,700

)

 

(2.9

)%

Share-based compensation

 

(2,359

)

 

 

(3,417

)

 

(31.0

)%

 

 

(8,228

)

 

 

(11,282

)

 

(27.1

)%

Net operating income (c)

$

667,308

 

 

$

651,641

 

 

2.4

%

 

$

1,975,158

 

 

$

1,853,791

 

 

6.5

%

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin (before indirect costs, depreciation and amortization expense)

 

79.7

%

 

 

80.2

%

 

(0.6

)%

 

 

79.7

%

 

 

79.7

%

 

—

%

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin (before depreciation and amortization expense)

 

76.7

%

 

 

76.8

%

 

(0.1

)%

 

 

76.5

%

 

 

76.2

%

 

0.4

%

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average for the period:

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

93.4

%

 

 

94.5

%

 

(1.2

)%

 

 

93.4

%

 

 

95.3

%

 

(2.0

)%

Realized annual rental income per (d):

 

 

 

 

 

 

 

 

 

 

 

Occupied square foot

$

23.20

 

 

$

22.38

 

 

3.7

%

 

$

22.94

 

 

$

21.25

 

 

8.0

%

Available square foot

$

21.65

 

 

$

21.16

 

 

2.3

%

 

$

21.43

 

 

$

20.24

 

 

5.9

%

At September 30:

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

 

 

 

 

 

 

92.1

%

 

 

93.3

%

 

(1.3

)%

Annual contract rent per occupied square foot (e)

 

 

 

 

 

 

$

23.44

 

 

$

22.82

 

 

2.7

%

(a)

Revenues and cost of operations do not include tenant reinsurance and merchandise sales and expenses generated at the facilities.

(b)

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.

(c)

See attached reconciliation of self-storage NOI to net income.

(d)

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.

(e)

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.

Property Operations – Non-Same Store Facilities

In addition to the 2,343 Same Store Facilities, we have 685 facilities that were not stabilized with respect to occupancies, revenues, or cost of operations since January 1, 2021 or that we did not own as of January 1, 2021, including 459 facilities that were acquired, 52 newly developed facilities, 88 facilities that have been expanded or are targeted for expansion, and 86 facilities that are unstabilized because they are undergoing fill-up or were damaged in casualty events (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 “Analysis of Net Income – Self-Storage Operations” in our September 30, 2023 Form 10-Q.

Investing and Capital Activities

During the three months ended September 30, 2023, we added 137 self-storage facilities (10.1 million net rentable square feet) to our self-storage portfolio through acquisitions, including 127 self-storage facilities from the Simply Acquisition (38 in Texas, 19 in Florida, 12 in Oklahoma, nine in Tennessee, eight each in Indiana and Michigan, five each in Georgia, New Jersey, and Ohio, four each in California, Illinois, Mississippi, and New York, three each in Minnesota and Washington, two in North Carolina, and one each in Alabama, Louisiana, Pennsylvania, and South Carolina) for $2.3 billion.

During the nine months ended September 30, 2023, we added 153 self-storage facilities (11.3 million net rentable square feet) to our self-storage portfolio through acquisitions including 127 self-storage facilities from the Simply Acquisition (38 in Texas, 21 in Florida, 12 in Oklahoma, nine each in Michigan and Tennessee, eight each in Indiana and South Carolina, five each in Georgia, New Jersey, and Ohio, four each in California, Illinois, Mississippi, and New York, three each in Minnesota, North Carolina, and Washington, two in Virginia, and one each in Alabama, Idaho, Kentucky, Louisiana, Massachusetts, and Pennsylvania) for $2.5 billion.

Subsequent to September 30, 2023, we acquired or were under contract to acquire eleven self-storage facilities across eight states with 0.8 million net rentable square feet, for $170.3 million.

The Simply portfolio of 127 properties (9.4 million net rentable square feet) generated self-storage revenues of $7.1 million, NOI of $5.8 million (including Direct NOI of $6.2 million), and average square footage occupancy of 89.0% for the nine months ended September 30, 2023.

During 2021, we acquired a portfolio of 48 properties (4.1 million net rentable square feet) operated under the brand name of ezStorage for $1.8 billion. As of June 30, 2023, we have completed the expansion projects on four facilities of this portfolio for $26.4 million, adding 169,000 net rentable square feet of storage space. These facilities generated revenues of $78.3 million, NOI of $61.4 million (including Direct NOI of $63.2 million), and average square footage occupancy of 86.5% for the nine months ended September 30, 2023.

During 2021, we acquired a portfolio of 56 properties (7.5 million net rentable square feet) operated under the brand name of All Storage for $1.5 billion. These facilities generated revenues of $66.4 million, NOI of $42.4 million (including Direct NOI of $44.6 million), and average square footage occupancy of 78.3% for the nine months ended September 30, 2023.

During the three months ended September 30, 2023, we opened three newly developed facilities and completed various expansion projects (0.5 million net rentable square feet - 0.1 million each in California, Kansas, Nevada, Tennessee, and Texas) costing $88.2 million. During the nine months ended September 30, 2023, we opened six newly developed facilities and completed various expansion projects (0.9 million net rentable square feet – 0.1 million each in California, Florida, Kansas, Maryland, Nevada, New Jersey, Pennsylvania, Tennessee, and Texas) costing $172.6 million. At September 30, 2023, we had various facilities in development (2.4 million net rentable square feet) estimated to cost $501.8 million and various expansion projects (2.2 million net rentable square feet) estimated to cost $450.3 million. Our aggregate 4.6 million net rentable square foot pipeline of development and expansion facilities includes 1.6 million in California, 0.9 million in Texas, 0.4 million in Florida, 0.3 million each in Arizona, Hawaii, Maryland and Nevada, 0.2 million in Washington, and 0.4 million in other states. The remaining $495.0 million of development costs for these projects are expected to be incurred primarily in the next 18 to 24 months.

In connection with the Simply Acquisition, on July 26, 2023, we completed a public offering of $400 million, $500 million, $700 million, and $600 million aggregate principal amount of unsecured senior notes bearing interest at an annual rate of Compounded SOFR + 0.60% (reset quarterly), 5.125%, 5.100%, and 5.350%, respectively, and maturing on July 25, 2025, January 15, 2029, August 1, 2033, and August 1, 2053, respectively.

Outlook for the Year Ending December 31, 2023

Set forth below are our current expectations and prior expectations as of August 2, 2023 with respect to full year 2023 Core FFO per share and certain underlying assumptions. In reliance on the exception provided by applicable SEC rules, we do not provide guidance for GAAP net income per share, the most comparable GAAP financial measure, or a reconciliation of 2023 Core FFO per share to GAAP net income per share because we are unable to reasonably predict the following items which are included in GAAP net income: (i) gains or losses on sales of real estate investments, (ii) foreign currency exchange gains and losses, (iii) charges related to the redemption of preferred securities, and (iv) certain other significant non-cash and/or nonrecurring income or expense items. The actual amounts for any and all of these items could significantly impact our 2023 GAAP net income and, as disclosed in our historical financial results, have significantly impacted GAAP net income in prior periods.

 

2023 Guidance

 

Current Guidance

Prior Guidance

 

Low

High

Low

High

 

(Dollar amounts in thousands, except per share data)

Same Store:

 

 

 

 

Revenue growth

4.00%

4.75%

3.25%

5.00%

Expense growth

5.00%

6.50%

4.75%

6.75%

Net operating income growth

3.20%

4.70%

2.20%

5.10%

 

 

 

 

 

Acquisitions

$2,700,000

$2,600,000

Development openings

$375,000

$375,000

Non-Same Store net operating income

$555,000

$565,000

$555,000

$565,000

Ancillary net operating income

$169,000

$172,000

$169,000

$172,000

General and administrative expense

$100,000

$106,000

$100,000

$106,000

Interest expense

$200,000

$200,000

Preferred dividends

$195,000

$195,000

Capital expenditures

$450,000

$450,000

 

 

 

 

 

Core FFO per share

$16.60

$16.85

$16.40

$16.80

Core FFO per share growth from 2022 Core FFO per share

4.3%

5.8%

3.0%

5.5%

Core FFO per share growth from 2022 Core FFO per share, excluding the impact of PS Business Parks, Inc.

6.5%

8.1%

5.2%

7.8%

 

 

 

 

 

Incremental Non-Same Store NOI to stabilization (2024 and beyond)

$190,000

$190,000

Third Quarter Conference Call

A conference call is scheduled for October 31, 2023 at 9:00 a.m. (PT) to discuss the third quarter earnings results. The domestic dial-in number is (877) 407-9039, and the international dial-in number is (201) 689-8470. 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 14, 2023 by calling (844) 512-2921 (domestic), (412) 317-6671 (international) (access ID number for either domestic or international is 13741740) 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, 2023, we had: (i) interests in 3,028 self-storage facilities located in 40 states with approximately 217 million net rentable square feet in the United States and (ii) a 35% common equity interest in Shurgard Self Storage Limited (Euronext Brussels:SHUR), which owned 267 self-storage facilities located in seven Western European nations with approximately 15 million net rentable square feet operated under the Shurgard® brand. Our headquarters are located in Glendale, California.

This press release, our Form 10-Q for the third quarter of 2023, a financial supplement, 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. Forward-looking statements include statements relating to our 2023 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, expectations regarding the impacts from inflation and a potential future recession, 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 and 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. Risks and uncertainties 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 21, 2023 and in our other filings with the SEC. These include changes in demand for our facilities, impacts of natural disasters, adverse changes in laws and regulations including governing property tax, evictions, rental rates, minimum wage levels, and insurance, adverse economic effects from public health emergencies, international military conflicts, or similar events impacting public health and/or economic activity, increases in the costs of our primary customer acquisition channels, adverse impacts to us and our customers from inflation, unfavorable foreign currency rate fluctuations, changes in federal or state tax laws related to the taxation of REITs, security breaches, including ransomware, or a failure of our networks, systems, or technology. These forward-looking statements speak only as of the date of this press release or as of the dates indicated in the statements. All of our forward-looking statements, including those in this press release, are qualified in their entirety by this cautionary statement. We expressly disclaim any obligation to update publicly or otherwise revise any forward-looking statements, whether as a result 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.

 

PUBLIC STORAGE

SELECTED CONSOLIDATED INCOME STATEMENT DATA

(Amounts in thousands, except per share data)

(Unaudited)

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

Self-storage facilities

$

1,078,721

 

 

$

1,027,374

 

 

$

3,167,025

 

 

$

2,917,675

 

Ancillary operations

 

65,099

 

 

 

60,757

 

 

 

190,797

 

 

 

175,946

 

 

 

1,143,820

 

 

 

1,088,131

 

 

 

3,357,822

 

 

 

3,093,621

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

Self-storage cost of operations

 

267,785

 

 

 

255,470

 

 

 

794,078

 

 

 

738,953

 

Ancillary cost of operations

 

21,159

 

 

 

21,572

 

 

 

63,037

 

 

 

54,297

 

Depreciation and amortization

 

238,748

 

 

 

220,772

 

 

 

682,531

 

 

 

661,608

 

General and administrative

 

28,625

 

 

 

29,501

 

 

 

79,603

 

 

 

81,401

 

Interest expense

 

58,350

 

 

 

34,113

 

 

 

132,530

 

 

 

100,178

 

 

 

614,667

 

 

 

561,428

 

 

 

1,751,779

 

 

 

1,636,437

 

 

 

 

 

 

 

 

 

Other increases to net income:

 

 

 

 

 

 

 

Interest and other income

 

32,295

 

 

 

12,736

 

 

 

69,381

 

 

 

26,394

 

Equity in earnings of unconsolidated real estate entities

 

7,227

 

 

 

8,180

 

 

 

22,787

 

 

 

100,129

 

Foreign currency exchange gain

 

47,880

 

 

 

100,170

 

 

 

19,924

 

 

 

237,270

 

Gain on sale of real estate

 

88

 

 

 

1,503

 

 

 

88

 

 

 

1,503

 

Gain on sale of equity investment in PS Business Parks, Inc.

 

—

 

 

 

2,128,860

 

 

 

—

 

 

 

2,128,860

 

Net income

 

616,643

 

 

 

2,778,152

 

 

 

1,718,223

 

 

 

3,951,340

 

Allocation to noncontrolling interests

 

(3,345

)

 

 

(9,158

)

 

 

(9,188

)

 

 

(14,553

)

Net income allocable to Public Storage shareholders

 

613,298

 

 

 

2,768,994

 

 

 

1,709,035

 

 

 

3,936,787

 

Allocation of net income to:

 

 

 

 

 

 

 

Preferred shareholders – distributions

 

(48,678

)

 

 

(48,678

)

 

 

(146,029

)

 

 

(145,716

)

Restricted share units

 

(1,383

)

 

 

(8,155

)

 

 

(3,922

)

 

 

(11,405

)

Net income allocable to common shareholders

$

563,237

 

 

$

2,712,161

 

 

$

1,559,084

 

 

$

3,779,666

 

 

 

 

 

 

 

 

 

Per common share:

 

 

 

 

 

 

 

Net income per common share – Basic

$

3.21

 

 

$

15.47

 

 

$

8.89

 

 

$

21.57

 

Net income per common share – Diluted

$

3.20

 

 

$

15.38

 

 

$

8.85

 

 

$

21.44

 

Weighted average common shares – Basic

 

175,499

 

 

 

175,283

 

 

 

175,451

 

 

 

175,227

 

Weighted average common shares – Diluted

 

176,150

 

 

 

176,328

 

 

 

176,170

 

 

 

176,325

 

 

PUBLIC STORAGE

SELECTED CONSOLIDATED BALANCE SHEET DATA

(Amounts in thousands, except share and per share data)

 

 

September 30, 2023

 

December 31, 2022

ASSETS

(Unaudited)

 

 

 

 

 

 

Cash and equivalents

$

629,773

 

 

$

775,253

 

Real estate facilities, at cost:

 

 

 

Land

 

5,575,643

 

 

 

5,273,073

 

Buildings

 

21,421,031

 

 

 

18,946,053

 

 

 

26,996,674

 

 

 

24,219,126

 

Accumulated depreciation

 

(9,188,151

)

 

 

(8,554,155

)

 

 

17,808,523

 

 

 

15,664,971

 

Construction in process

 

457,064

 

 

 

372,992

 

 

 

18,265,587

 

 

 

16,037,963

 

 

 

 

 

Investments in unconsolidated real estate entities

 

278,131

 

 

 

275,752

 

Goodwill and other intangible assets, net

 

414,291

 

 

 

232,517

 

Other assets

 

287,967

 

 

 

230,822

 

Total assets

$

19,875,749

 

 

$

17,552,307

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

Notes payable

$

9,029,622

 

 

$

6,870,826

 

Accrued and other liabilities

 

644,236

 

 

 

514,680

 

Total liabilities

 

9,673,858

 

 

 

7,385,506

 

 

 

 

 

Equity:

 

 

 

Public Storage shareholders’ equity:

 

 

 

Preferred Shares, $0.01 par value, 100,000,000 shares authorized, 174,000 shares issued (in series) and outstanding, (174,000 shares at December 31, 2022) at liquidation preference

 

4,350,000

 

 

 

4,350,000

 

Common Shares, $0.10 par value, 650,000,000 shares authorized, 175,501,315 shares issued and outstanding (175,265,668 shares at December 31, 2022)

 

17,550

 

 

 

17,527

 

Paid-in capital

 

5,951,794

 

 

 

5,896,423

 

Accumulated deficit

 

(130,581

)

 

 

(110,231

)

Accumulated other comprehensive loss

 

(81,104

)

 

 

(80,317

)

Total Public Storage shareholders’ equity

 

10,107,659

 

 

 

10,073,402

 

Noncontrolling interests

 

94,232

 

 

 

93,399

 

Total equity

 

10,201,891

 

 

 

10,166,801

 

Total liabilities and equity

$

19,875,749

 

 

$

17,552,307

 

 

 

 

 

PUBLIC STORAGE

SELECTED FINANCIAL DATA

 

Computation of Funds Available for Distribution (“FAD”)

(Unaudited – amounts in thousands except per share data)

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

FFO allocable to common shares

$

807,013

 

 

$

821,822

 

 

$

2,258,025

 

 

$

2,305,699

 

Eliminate effect of items included in FFO but not FAD:

 

 

 

 

 

 

 

Share-based compensation expense in excess of cash paid

 

8,871

 

 

 

12,962

 

 

 

21,269

 

 

 

31,608

 

Foreign currency exchange gain

 

(47,880

)

 

 

(100,170

)

 

 

(19,924

)

 

 

(237,270

)

Less: Capital expenditures in real estate facilities

 

(129,231

)

 

 

(123,695

)

 

 

(323,775

)

 

 

(329,253

)

FAD (a)

$

638,773

 

 

$

610,919

 

 

$

1,935,595

 

 

$

1,770,784

 

 

 

 

 

 

 

 

 

Distributions paid to common shareholders:

 

 

 

 

 

 

Regular

$

526,503

 

 

$

350,348

 

 

$

1,579,372

 

 

$

1,050,742

 

Special (b)

 

—

 

 

 

2,302,414

 

 

 

—

 

 

 

2,302,414

 

Distributions paid to common shareholders

$

526,503

 

 

$

2,652,762

 

 

$

1,579,372

 

 

$

3,353,156

 

Distribution payout ratio

 

82.4

%

 

 

434.2

%

 

 

81.6

%

 

 

189.4

%

Distribution payout ratio (on regular dividends only) (c)

 

82.4

%

 

 

57.3

%

 

 

81.6

%

 

 

59.3

%

Distributions per common share:

 

 

 

 

 

 

 

Regular

$

3.00

 

 

$

2.00

 

 

$

9.00

 

 

$

6.00

 

Special (b)

$

—

 

 

$

13.15

 

 

$

—

 

 

$

13.15

 

(a)

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. FAD is not a substitute for GAAP net cash flow in evaluating our liquidity or ability to pay dividends, because it excludes investing and financing activities presented on our statements of cash flows. In addition, other REITs may compute this measure differently, so comparisons among REITs may not be helpful.

(b)

A special dividend of $13.15 per common share was paid on August 4, 2022, in connection with the gain on sale of our equity investment in PSB on July 20, 2022.

(c)

Supplemental payout ratio, excluding the impact of the special dividend, which was due to the gain on sale of our equity investment in PSB. This supplemental measure is presented to portray regular dividends, because FAD excludes the gain on sale of our equity investment in PSB.

 

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,

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

 

 

 

 

 

 

 

 

Self-storage revenues for:

 

 

 

 

 

 

 

Same Store Facilities

$

869,715

 

 

$

848,596

 

 

$

2,580,649

 

 

$

2,433,134

 

Acquired facilities

 

112,501

 

 

 

88,871

 

 

 

306,298

 

 

 

235,259

 

Newly developed and expanded facilities

 

67,758

 

 

 

61,278

 

 

 

195,233

 

 

 

169,211

 

Other non-same store facilities

 

28,747

 

 

 

28,629

 

 

 

84,845

 

 

 

80,071

 

Self-storage revenues

 

1,078,721

 

 

 

1,027,374

 

 

 

3,167,025

 

 

 

2,917,675

 

 

 

 

 

 

 

 

 

Self-storage cost of operations for:

 

 

 

 

 

 

 

Same Store Facilities

 

202,407

 

 

 

196,955

 

 

 

605,491

 

 

 

579,343

 

Acquired facilities

 

35,601

 

 

 

31,278

 

 

 

100,316

 

 

 

82,092

 

Newly developed and expanded facilities

 

20,188

 

 

 

18,319

 

 

 

58,937

 

 

 

51,138

 

Other non-same store facilities

 

9,589

 

 

 

8,918

 

 

 

29,334

 

 

 

26,380

 

Self-storage cost of operations

 

267,785

 

 

 

255,470

 

 

 

794,078

 

 

 

738,953

 

 

 

 

 

 

 

 

 

Self-storage NOI for:

 

 

 

 

 

 

 

Same Store Facilities

 

667,308

 

 

 

651,641

 

 

 

1,975,158

 

 

 

1,853,791

 

Acquired facilities

 

76,900

 

 

 

57,593

 

 

 

205,982

 

 

 

153,167

 

Newly developed and expanded facilities

 

47,570

 

 

 

42,959

 

 

 

136,296

 

 

 

118,073

 

Other non-same store facilities

 

19,158

 

 

 

19,711

 

 

 

55,511

 

 

 

53,691

 

Self-storage NOI (a)

 

810,936

 

 

 

771,904

 

 

 

2,372,947

 

 

 

2,178,722

 

Ancillary revenues

 

65,099

 

 

 

60,757

 

 

 

190,797

 

 

 

175,946

 

Ancillary cost of operations

 

(21,159

)

 

 

(21,572

)

 

 

(63,037

)

 

 

(54,297

)

Depreciation and amortization

 

(238,748

)

 

 

(220,772

)

 

 

(682,531

)

 

 

(661,608

)

General and administrative expense

 

(28,625

)

 

 

(29,501

)

 

 

(79,603

)

 

 

(81,401

)

Interest and other income

 

32,295

 

 

 

12,736

 

 

 

69,381

 

 

 

26,394

 

Interest expense

 

(58,350

)

 

 

(34,113

)

 

 

(132,530

)

 

 

(100,178

)

Equity in earnings of unconsolidated real estate entities

 

7,227

 

 

 

8,180

 

 

 

22,787

 

 

 

100,129

 

Gain on sale of real estate

 

88

 

 

 

1,503

 

 

 

88

 

 

 

1,503

 

Gain on sale of equity investment in PS Business Parks, Inc.

 

—

 

 

 

2,128,860

 

 

 

—

 

 

 

2,128,860

 

Foreign currency exchange gain

 

47,880

 

 

 

100,170

 

 

 

19,924

 

 

 

237,270

 

Net income on our income statement

$

616,643

 

 

$

2,778,152

 

 

$

1,718,223

 

 

$

3,951,340

 

(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 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.

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20231030355865/en/

Ryan Burke (818) 244-8080, Ext. 1141