|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
1.Description of the Business
Public Storage (referred to herein as “the Company,” “we,” “us,” or “our”), a Maryland real estate investment trust (“REIT”), 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 December 31, 2017, we have direct and indirect equity interests in 2,386 self-storage facilities (with approximately 159 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 221 self-storage facilities (with approximately 12 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 seven states in the U.S. primarily owned and operated by PS Business Parks, Inc. (“PSB”) under the “PS Business Parks” name. At December 31, 2017, 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 (Note 13) 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 financial statements are presented on an accrual basis in accordance with U.S. generally accepted accounting principles (“GAAP”) as defined in the Financial Accounting Standards Board Accounting Standards Codification (the “Codification”).
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 the equity holders as a group do not have a controlling financial interest. We consolidate VIEs when we have (i) the power to direct the activities most significantly impacting economic performance, and (ii) either the obligation to absorb losses or the right to receive benefits from the VIE. We have no involvement with any material VIEs. We consolidate all other entities when we control them through voting shares or contractual rights. The entities we consolidate, 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 do not consolidate but have significant influence over 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. Equity in earnings of unconsolidated real estate entities represents our pro-rata share of the earnings of the Unconsolidated Real Estate Entities.
When we begin consolidating an entity, we include the book value of our preexisting equity interest as part of the acquisition cost. All changes in consolidation status are reflected prospectively.
Collectively, at December 31, 2017, the Company and the Subsidiaries own 2,386 self-storage facilities in the U.S., one self-storage facility in London, England and three commercial facilities in the U.S. At December 31, 2017, the Unconsolidated Real Estate Entities are comprised of PS and Shurgard Europe.
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 REIT, as defined in the Internal Revenue Code of 1986, as amended (the “Code”). As a REIT, we do not incur U.S. federal income tax if we distribute 100% of our REIT taxable income each year, and if we meet certain organizational and operational rules. We believe we have met these REIT requirements for all periods presented herein. Accordingly, we have recorded no U.S. 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 December 31, 2017, we had no tax benefits that were not recognized.
Real Estate Facilities
Real estate facilities are recorded at cost. We capitalize all costs incurred to acquire, develop, construct, renovate and improve facilities, including interest and property taxes incurred during the construction period and, effective October 1, 2016, the external transaction costs associated with acquisitions of real estate. Prior to October 1, 2016, transaction costs for acquisitions were included in general and administrative expense on our income statements. This change was made due to a change in GAAP, which results in real estate facility acquisitions generally being considered acquisitions of assets rather than business combinations. We allocate the net acquisition cost of acquired real estate facilities to the underlying land, buildings, and identified intangible assets based upon their respective individual estimated fair values.
Costs associated with dispositions of real estate, as well as repairs and maintenance costs, are expensed as incurred. We depreciate buildings and improvements on a straight-line basis over estimated useful lives ranging generally between 5 to 25 years.
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, accrued interest, property tax accruals, accrued payroll, accrued tenant reinsurance losses, and accruals for probable and estimable contingent losses. We believe the fair value of our accrued and other liabilities approximates book value, due to the short period until repayment. We disclose the nature of significant unaccrued losses that are reasonably possible of occurring and, if estimable, a range of exposure.
Cash Equivalents, Restricted Cash, 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 equivalents which are restricted from general corporate use are included in other assets. We believe that the book value of all such financial instruments for all periods presented approximates fair value, due to the short period to maturity.
Cash, equivalents, and restricted cash presented on our statements of cash flows totaling $456.1 million, $212.6 million, $115.6 million, and $215.0 million at December 31, 2017, 2016, 2015, and 2014, respectively, include $433.4 million, $183.7 million, $104.3 million, and $187.7 million in cash and equivalents, and $22.7 million, $28.9 million, $11.3 million, and $27.3 million in restricted cash included in other assets.
Fair Value
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. 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 estimate the fair value of our cash and equivalents, marketable securities, other assets, debt, and other liabilities by applying a discount rate to the future cash flows of the financial instrument. The discount rate is based upon quoted interest rates for securities that have similar characteristics such as credit quality and time to maturity; such quoted interest rates are referred to generally as “Level 2” inputs.
Currency and Credit Risk
Financial instruments that are exposed to credit risk consist primarily of cash and 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 & Poor’s, commercial paper that is rated A1 by Standard & Poor’s or deposits with highly rated commercial banks.
At December 31, 2017, due primarily to our investment in Shurgard Europe (Note 4) and our notes payable denominated in Euros (Note 6), 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 December 31, 2017 and 2016. 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 December 31, 2017 and 2016. 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 assets and are amortized relative to the benefit of the customers in place or the benefit to land lease expense to each period. At December 31, 2017, these intangibles had a net book value of $21.5 million ($19.3 million at December 31, 2016). Accumulated amortization totaled $31.0 million at December 31, 2017 ($54.0 million at December 31, 2016), and amortization expense of $15.0 million, $21.7 million and $26.1 million was recorded in 2017, 2016 and 2015, respectively. The estimated future amortization expense for our finite-lived intangible assets at December 31, 2017 is approximately $12.5 million in 2018, $3.5 million in 2019 and $5.5 million thereafter. During 2017, 2016 and 2015, intangibles increased $17.2 million, $23.0 million and $8.9 million, respectively, 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.
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 other indefinite-lived intangible assets, such as 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.
Casualty Loss
We record casualty losses for i) the book value of assets destroyed and ii) incremental repair, clean-up, and other costs associated with the casualty. Insurance proceeds are recorded as a reduction in casualty loss when all uncertainties of collection are satisfied. During 2017, we incurred casualty losses totaling $7.8 million, comprised of $3.3 million in book value of assets damaged and $4.5 million in repairs and maintenance incurred in connection with Hurricanes Harvey and Irma.
Revenue and Expense Recognition
Revenues from self-storage facilities, which are primarily composed of rental income earned pursuant to month-to-month leases, 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.
We accrue for property tax expense based upon actual amounts billed and, in some circumstances, estimates when bills or assessments have not been received from the taxing authorities. If these estimates are incorrect, the timing and amount of expense recognition could be incorrect. Cost of operations (including advertising expenditures), general and administrative expense, and interest expense 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 1.198 U.S. Dollars per Euro at December 31, 2017 (1.052 at December 31, 2016), and average exchange rates of 1.129, 1.107 and 1.110 for the years ended December 31, 2017, 2016 and 2015, 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).
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 and our notes payable denominated in Euros.
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 (an “EITF D-42 allocation”), and (iii) the remaining net income is 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 and diluted net income per common share are each calculated based upon net income allocable to common shareholders presented on the face of our income statement, divided by (i) in the case of basic net income per common share, weighted average common shares, and (ii) in the case of diluted income per share, weighted average common shares adjusted for the impact, if dilutive, of stock options outstanding (Note 10). The following table reconciles from basic to diluted common shares outstanding:
|
|
For the Years Ended December 31, |
||||||||
|
|
2017 |
2016 |
2015 |
||||||
|
|
|||||||||
|
|
|||||||||
|
|
Weighted average common shares and equivalents |
||||||||
|
|
outstanding: |
||||||||
|
|
Basic weighted average common |
||||||||
|
|
shares outstanding |
173,613 | 173,091 | 172,699 | |||||
|
|
Net effect of dilutive stock options - |
||||||||
|
|
based on treasury stock method |
538 | 787 | 811 | |||||
|
|
Diluted weighted average common |
||||||||
|
|
shares outstanding |
174,151 | 173,878 | 173,510 | |||||
|
|||
3.Real Estate Facilities
Activity in real estate facilities during 2017, 2016 and 2015 is as follows:
|
|
|||||||||
|
|
For the Years Ended December 31, |
||||||||
|
|
2017 |
2016 |
2015 |
||||||
|
|
(Amounts in thousands) |
||||||||
|
|
Operating facilities, at cost: |
||||||||
|
|
Beginning balance |
$ |
13,963,229 |
$ |
13,205,261 |
$ |
12,863,235 | ||
|
|
Capital expenditures to maintain real estate facilities |
124,780 | 86,047 | 63,069 | |||||
|
|
Acquisitions |
274,115 | 406,154 | 176,444 | |||||
|
|
Dispositions |
(1,092) |
- |
(19,970) | |||||
|
|
Assets damaged due to hurricanes |
(8,226) |
- |
- |
|||||
|
|
Developed or redeveloped facilities opened for operation |
311,559 | 268,905 | 123,484 | |||||
|
|
Impact of foreign exchange rate changes |
1,624 | (3,138) | (1,001) | |||||
|
|
Ending balance |
14,665,989 | 13,963,229 | 13,205,261 | |||||
|
|
Accumulated depreciation: |
||||||||
|
|
Beginning balance |
(5,270,963) | (4,866,738) | (4,482,520) | |||||
|
|
Depreciation expense |
(433,466) | (406,046) | (393,605) | |||||
|
|
Dispositions |
123 |
- |
8,886 | |||||
|
|
Assets damaged due to hurricanes |
4,940 |
- |
- |
|||||
|
|
Impact of foreign exchange rate changes |
(965) | 1,821 | 501 | |||||
|
|
Ending balance |
(5,700,331) | (5,270,963) | (4,866,738) | |||||
|
|
Construction in process: |
||||||||
|
|
Beginning balance |
230,310 | 219,190 | 104,573 | |||||
|
|
Current development |
349,712 | 288,154 | 238,101 | |||||
|
|
Developed or redeveloped facilities opened for operation |
(311,559) | (268,905) | (123,484) | |||||
|
|
Dispositions and transfers to other assets |
(4,022) | (8,129) |
- |
|||||
|
|
Ending balance |
264,441 | 230,310 | 219,190 | |||||
|
|
Total real estate facilities at December 31, 2017 |
$ |
9,230,099 |
$ |
8,922,576 |
$ |
8,557,713 | ||
During 2017, we acquired 22 self-storage facilities from third parties (1,365,000 net rentable square feet), for a total cost of $149.8 million, in cash. Approximately $8.2 million of the total cost was allocated to intangible assets. On December 31, 2017, we acquired the remaining 74.25% of the interests which we did not own in one of the unconsolidated entities that owned 12 self-storage facilities (749,000 net rentable square feet) for a total cost of $135.5 million in cash. Approximately $9.0 million of the $141.8 million acquisition cost (which includes the $6.3 million book value of our existing investment) was allocated to intangible assets and $0.3 million was allocated to other assets.
We completed development and redevelopment activities during 2017, adding 2.7 million net rentable square feet of self-storage space, at an aggregate cost of $311.6 million. Construction in process at December 31, 2017 consists of projects to develop new self-storage facilities and redevelop existing self-storage facilities, which will add a total of 4.6 million net rentable square feet of storage space at an aggregate estimated cost of approximately $613.8 million (unaudited). During 2017, we sold real estate for a total of approximately $6.4 million in cash proceeds, of which $0.3 million was collected in 2016, and recorded a related gain on real estate investment sales of approximately $1.4 million in 2017.
During 2016, we acquired 55 self-storage facilities (4,121,000 net rentable square feet), for a total cost of $429.1 million, consisting of $416.2 million in cash and the assumption of $12.9 million in mortgage notes. Approximately $23.0 million of the total cost was allocated to intangible assets. We completed development and redevelopment activities during 2016, adding 2,275,000 net rentable square feet of self-storage space, at an aggregate cost of $268.9 million. During 2016, we also transferred $8.1 million of accumulated construction costs to other assets, with respect to a development project that was suspended.
During 2015, we acquired 17 self-storage facilities (1,285,000 net rentable square feet) and the leasehold interest in the land of one of our existing self-storage facilities, for a total cost of $185.4 million, consisting of $177.1 million in cash and the assumption of $8.3 million in mortgage notes. Approximately $8.9 million of the total cost was allocated to intangible assets. We completed expansion and development activities during 2015, adding 1,312,000 net rentable square feet of self-storage space, at an aggregate cost of $123.5 million. During 2015, we sold one commercial facility and two self-storage facilities in connection with eminent domain proceedings for a total of $29.7 million in cash proceeds, of which $14.7 million was collected in 2014, and recorded related gains on real estate sales totaling $18.5 million.
At December 31, 2017, the adjusted basis of real estate facilities for U.S. federal tax purposes was approximately $9.8 billion (unaudited).
|
|||
4.Investments in Unconsolidated Real Estate Entities
The following table sets forth our investments in, and equity in earnings of, the Unconsolidated Real Estate Entities (amounts in thousands):
|
|
Investments in Unconsolidated Real Estate Entities at December 31, |
Equity in Earnings of Unconsolidated Real Estate Entities for the Year Ended December 31, |
|||||||||||||
|
|
2017 |
2016 |
2017 |
2016 |
2015 |
||||||||||
|
|
|||||||||||||||
|
|
PSB |
$ |
400,133 |
$ |
402,765 |
$ |
46,544 |
$ |
31,707 |
$ |
34,155 | ||||
|
|
Shurgard Europe |
324,040 | 280,019 | 25,948 | 22,324 | 14,272 | |||||||||
|
|
Other Investments |
- |
6,423 | 3,163 | 2,725 | 2,510 | |||||||||
|
|
Total |
$ |
724,173 |
$ |
689,207 |
$ |
75,655 |
$ |
56,756 |
$ |
50,937 | ||||
During 2017, 2016 and 2015, we received cash distributions from our investments in the Unconsolidated Real Estate Entities totaling $53.7 million, $151.8 million and $35.7 million, respectively. For 2016, $67.4 million of the distributions received exceeded the retained earnings of the Unconsolidated Real Estate Entities and are presented as an investing activity on our statement of cash flows. At December 31, 2017, the cost of our investment in the Unconsolidated Real Estate Entities exceeds our pro rata share of the underlying equity by approximately $67.3 million ($69.9 million at December 31, 2016). 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 $1.3 million, $1.8 million and $2.4 million during 2017, 2016 and 2015, 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 December 31, 2017 and 2016, 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 December 31, 2017 ($125.09 per share of PSB common stock), the shares and units we owned had a market value of approximately $1.8 billion. At December 31, 2017, the adjusted tax basis of our investment in PSB approximates book value (unaudited).
The following table sets forth selected financial information of PSB. The amounts represent all of PSB’s balances and not our pro-rata share.
|
|
2017 |
2016 |
2015 |
|||||
|
|
(Amounts in thousands) |
|||||||
|
For the year ended December 31, |
||||||||
|
Revenues |
$ |
402,179 |
$ |
386,871 |
$ |
373,135 | ||
|
Costs of operations |
(125,340) | (123,108) | (121,224) | |||||
|
Depreciation and amortization |
(94,270) | (99,486) | (105,394) | |||||
|
General and administrative |
(9,679) | (14,862) | (13,582) | |||||
|
Other items |
(1,148) | (4,431) | (12,200) | |||||
|
Gain on real estate investment sales |
7,574 |
- |
28,235 | |||||
|
Net income |
179,316 | 144,984 | 148,970 | |||||
|
Allocations to preferred shareholders and |
||||||||
|
restricted share unitholders |
(64,612) | (65,157) | (62,184) | |||||
|
Net income allocated to common shareholders |
||||||||
|
and LP Unitholders |
$ |
114,704 |
$ |
79,827 |
$ |
86,786 | ||
|
|
||||||||
|
As of December 31, |
||||||||
|
|
||||||||
|
Total assets (primarily real estate) |
$ |
2,100,159 |
$ |
2,119,371 |
$ |
2,186,658 | ||
|
Debt |
- |
- |
250,000 | |||||
|
Preferred stock called for redemption |
130,000 | 230,000 |
- |
|||||
|
Other liabilities |
80,223 | 78,657 | 76,059 | |||||
|
Equity: |
||||||||
|
Preferred stock |
959,750 | 879,750 | 920,000 | |||||
|
Common equity and LP units |
930,186 | 930,964 | 940,599 |
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. Our equity in earnings of Shurgard Europe is comprised of our 49% share of Shurgard Europe’s net income and 49% of the trademark license fees that Shurgard Europe pays to us for the use of the “Shurgard” trademark. The remaining 51% of the license fees are classified as interest and other income on our income statement.
Changes in foreign currency exchange rates increased our investment in Shurgard Europe by approximately $19.4 million in 2017 and decreased it by $24.1 million and $19.6 million in 2016 and 2015, respectively. Included in our equity in earnings of Shurgard Europe for 2016 is a $941,000 increase for the recognition of accumulated comprehensive income, representing a decrease to equity rather than an increase to investments in Unconsolidated Real Estate Entities.
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.
|
|
2017 |
2016 |
2015 |
||||||
|
|
(Amounts in thousands) |
||||||||
|
For the year ended December 31, |
|||||||||
|
Self-storage and ancillary revenues |
$ |
265,088 |
$ |
252,321 |
$ |
236,990 | |||
|
Self-storage and ancillary cost of operations |
(98,510) | (97,099) | (93,575) | ||||||
|
Depreciation and amortization |
(63,282) | (62,829) | (66,665) | ||||||
|
General and administrative |
(12,465) | (13,199) | (12,619) | ||||||
|
Interest expense on third party debt |
(20,759) | (20,617) | (16,695) | ||||||
|
Trademark license fee payable to Public Storage |
(2,647) | (2,531) | (2,376) | ||||||
|
Income tax expense |
(17,601) | (10,669) | (10,799) | ||||||
|
Costs of acquiring facilities and other |
178 | (1,667) | (7,359) | ||||||
|
Foreign exchange gain (loss) |
306 | (681) | (150) | ||||||
|
|
|||||||||
|
Net income |
$ |
50,308 |
$ |
43,029 |
$ |
26,752 | |||
|
Average exchange rates of Euro to the U.S. Dollar |
1.129 | 1.107 | 1.110 | ||||||
|
|
|||||||||
|
|
|||||||||
|
|
2017 |
2016 |
2015 |
||||||
|
|
(Amounts in thousands) |
||||||||
|
As of December 31, |
|||||||||
|
Total assets (primarily self-storage facilities) |
$ |
1,416,477 |
$ |
1,261,912 |
$ |
1,476,632 | |||
|
Total debt to third parties |
726,617 | 666,926 | 662,336 | ||||||
|
Other liabilities |
143,638 | 106,916 | 110,522 | ||||||
|
Equity |
546,222 | 488,070 | 703,774 | ||||||
|
|
|||||||||
|
Exchange rate of Euro to U.S. Dollar |
1.198 | 1.052 | 1.091 | ||||||
Other Investments
On December 31, 2017, we acquired the remaining 74.25% equity interest we did not own in the Other Investments for $135.5 million, in cash, and began to consolidate the 12 self-storage facilities owned by the Other Investments. In 2016, we sold one of the Other Investments resulting in a $689,000 gain on real estate investment sales on our income statement.
|
|||
5.Credit Facility
We have a revolving credit agreement (the “Credit Facility”) with a $500 million borrowing limit, which expires on March 31, 2020. Amounts drawn on the Credit Facility bear annual interest at rates ranging from LIBOR plus 0.850% to LIBOR plus 1.450% depending upon the ratio of our Total Indebtedness to Gross Asset Value (as defined in the Credit Facility) (LIBOR plus 0.850% at December 31, 2017). We are also required to pay a quarterly facility fee ranging from 0.080% per annum to 0.250% per annum depending upon the ratio of our Total Indebtedness to our Gross Asset Value (0.080% per annum at December 31, 2017). At December 31, 2017 and February 28, 2018, we had no outstanding borrowings under this Credit Facility. We had undrawn standby letters of credit, which reduce our borrowing capacity, totaling $16.1 million at December 31, 2017 ($15.2 million at December 31, 2016). The Credit Facility has various customary restrictive covenants, all of which we were in compliance with at December 31, 2017.
|
|||
6.Notes Payable
Our notes payable at December 31, 2017 and 2016 are set forth in the table below:
|
|
Amounts at December 31, 2017 |
||||||||||||||||
|
|
Coupon |
Effective |
Unamortized |
Book |
Fair |
Book Value at |
|||||||||||
|
|
Rate |
Rate |
Principal |
Costs |
Value |
Value |
December 31, 2016 |
||||||||||
|
|
($ amounts in thousands) |
||||||||||||||||
|
U.S. Dollar Denominated Unsecured Debt |
|||||||||||||||||
|
Notes due September 2022 |
2.370% |
2.483% |
$ |
500,000 |
$ |
(2,475) |
$ |
497,525 |
$ |
492,088 |
$ |
- |
|||||
|
Notes due September 2027 |
3.094% |
3.218% |
500,000 | (5,132) | 494,868 | 493,946 |
- |
||||||||||
|
|
1,000,000 | (7,607) | 992,393 | 986,034 |
- |
||||||||||||
|
|
|||||||||||||||||
|
Euro Denominated Unsecured Debt |
|||||||||||||||||
|
Notes due April 2024 |
1.540% |
1.540% |
119,795 |
- |
119,795 | 125,367 | 105,203 | ||||||||||
|
Notes due November 2025 |
2.175% |
2.175% |
289,921 |
- |
289,921 | 305,445 | 254,607 | ||||||||||
|
|
409,716 |
- |
409,716 | 430,812 | 359,810 | ||||||||||||
|
Mortgage Debt, secured by 30 real estate |
|||||||||||||||||
|
facilities with a net book value |
|||||||||||||||||
|
of $118.3 million |
4.054% |
3.997% |
29,213 |
- |
29,213 | 30,355 | 30,939 | ||||||||||
|
|
|||||||||||||||||
|
|
$ |
1,438,929 |
$ |
(7,607) |
$ |
1,431,322 |
$ |
1,447,201 |
$ |
390,749 | |||||||
|
|
|||||||||||||||||
U.S. Dollar Denominated Unsecured Debt
On September 18, 2017, we issued, in a public offering, two tranches each totaling $500.0 million of U.S. Dollar denominated unsecured notes (the “U.S. Dollar Notes”). In connection with the offering, we incurred a total of $7.9 million in costs, which is reflected as a reduction in the principal amount and amortized, using the effective interest method, over the term of each respective note. Interest on the U.S. Dollar Notes is payable semi-annually on March 15 and September 15 of each year, commencing March 15, 2018.
The U.S. Dollar Notes have various financial covenants, all of which we were in compliance with at December 31, 2017. Included in these covenants are a) a maximum Debt to Total Assets of 65% (4.4% at December 31, 2017) and b) a minimum ratio of Adjusted EBITDA to Interest Expense of 1.5x (157.9x for the year ended December 31, 2017) as well as covenants limiting the amount we can encumber our properties with mortgage debt. These terms and all of the covenants are defined more fully in the related prospectus.
Euro Denominated Unsecured Debt
Our euro denominated unsecured notes (the “Euro Notes”) are payable to institutional investors. The Euro Notes consist of two tranches, (i) €242.0 million were issued on November 3, 2015 for $264.3 million in net proceeds upon converting the Euros to U.S. Dollars and €100.0 million were issued on April 12, 2016 for $113.6 million in net proceeds upon converting the Euros to U.S. Dollars. Interest is payable semi-annually. The Euro Notes have various customary financial covenants, all of which we were in compliance with at December 31, 2017.
We reflect changes in the U.S. Dollar equivalent of the amount payable, as a result of changes in foreign exchange rates as “foreign currency exchange (loss) gain” on our income statement (loss of $50.0 million for 2017 and gains of $17.6 million and $306,000 for 2016 and 2015, respectively).
Mortgage Debt
Our non-recourse mortgage debt was assumed in connection with property acquisitions, and recorded at fair value with any premium or discount to the stated note balance amortized using the effective interest method.
During 2016 and 2015, we assumed mortgage notes with aggregate contractual values of $12.9 million and $8.3 million, respectively, and interest rates of 4.2% and 6.2%, respectively, which approximated market rates, in connection with the acquisition of real estate facilities.
At December 31, 2017, the notes contractual interest rates are fixed, ranging between 2.9% and 7.1%, and mature between November 2018 and September 2028.
At December 31, 2017, approximate principal maturities of our Notes Payable are as follows (amounts in thousands):
|
|
Unsecured |
Mortgage |
||||||
|
|
Debt |
Debt |
Total |
|||||
|
|
||||||||
|
|
||||||||
|
2018 |
$ |
- |
$ |
11,241 |
$ |
11,241 | ||
|
2019 |
- |
1,505 | 1,505 | |||||
|
2020 |
- |
1,585 | 1,585 | |||||
|
2021 |
- |
1,503 | 1,503 | |||||
|
2022 |
500,000 | 2,071 | 502,071 | |||||
|
Thereafter |
909,716 | 11,308 | 921,024 | |||||
|
|
$ |
1,409,716 |
$ |
29,213 |
$ |
1,438,929 | ||
|
Weighted average effective rate |
2.6% | 4.0% | 2.6% | |||||
Cash paid for interest totaled $16.8 million, $9.4 million and $3.3 million for 2017, 2016 and 2015, respectively. Interest capitalized as real estate totaled $4.4 million, $5.1 million and $2.7 million for 2017, 2016 and 2015, respectively.
|
|||
7.Noncontrolling Interests
At December 31, 2017, the noncontrolling interests represent (i) third-party equity interests in subsidiaries owning 12 operating self-storage facilities and eight self-storage facilities that are under construction and (ii) 231,978 partnership units held by third-parties in a subsidiary that are convertible on a one-for-one basis (subject to certain limitations) into common shares of the Company at the option of the unitholder (collectively, the “Noncontrolling Interests”). The Noncontrolling Interests cannot require us to redeem their interests, other than pursuant to a liquidation of the subsidiary. During 2017, 2016 and 2015, we allocated a total of $6.2 million, $6.9 million and $6.4 million, respectively, of income to these interests; and we paid $7.4 million, $7.6 million and $7.3 million, respectively, in distributions to these interests.
During 2017, we acquired Noncontrolling Interests for $14.4 million in cash, of which $7.7 million was allocated to Paid-in capital and $6.7 million as a reduction to Noncontrolling Interests. During 2015, we acquired Noncontrolling Interests for $5.5 million in cash, substantially all of which was allocated to Paid-in-capital. During 2017, 2016 and 2015, Noncontrolling Interests contributed $2.5 million, $3.5 million and $1.6 million, respectively.
|
|||
9.Related Party Transactions
B. Wayne Hughes, our former Chairman and his family, including his daughter Tamara Hughes Gustavson and his son B. Wayne Hughes, Jr., who are both members of our Board, collectively own approximately 14.3% of our common shares outstanding at December 31, 2017.
At December 31, 2017, B. Wayne Hughes and Tamara Hughes Gustavson together owned and controlled 58 self-storage facilities in Canada. These facilities operate under the “Public Storage” tradename, which we license to the owners of these facilities for use in Canada on a royalty-free, non-exclusive basis. We have no ownership interest in these facilities and we do not own or operate any facilities in Canada. If we chose to acquire or develop our own facilities in Canada, we would have to share the use of the “Public Storage” name in Canada with the facilities’ owners. We have a right of first refusal, subject to limitations, to acquire the stock or assets of the corporation engaged in the operation of these facilities if their owners agree to sell them. Our subsidiaries reinsure risks relating to loss of goods stored by customers in these facilities, and have received approximately $1.1 million, $848,000 and $562,000 for the years ended December 31, 2017, 2016 and 2015, respectively. Our right to continue receiving these premiums may be qualified.
|
|||
11.Segment Information
Our reportable segments reflect the significant components of our operations where discrete financial information is evaluated separately by our chief operating decision maker (“CODM”). We organize our segments based primarily upon the nature of the underlying products and services, as well as the drivers of profitability growth. The net income for each reportable segment included in the tables below are in conformity with GAAP and our significant accounting policies as denoted in Note 2. The amounts not attributable to reportable segments are aggregated under “other items not allocated to segments.”
Following is a description of and basis for presentation for each of our reportable segments.
Self-Storage Operations
The Self-Storage Operations segment reflects the rental operations from all self-storage facilities we own. Our CODM reviews the net operating income (“NOI”) of this segment, which represents the related revenues less cost of operations (prior to depreciation expense), in assessing performance and making resource allocation decisions. The presentation in the tables below sets forth the NOI of this segment, as well as the depreciation expense for this segment, which while reviewed by our CODM and included in net income, is not considered by the CODM in assessing performance and decision making. For all periods presented, substantially all of our real estate facilities, goodwill and other intangible assets, other assets, and accrued and other liabilities are associated with the Self-Storage Operations segment.
Ancillary Operations
The Ancillary Operations segment reflects the sale of merchandise and reinsurance of policies against losses to goods stored by our self-storage tenants, activities which are incidental to our primary self-storage rental activities. Our CODM reviews the NOI of these operations in assessing performance and making resource allocation decisions.
Investment in PSB
This segment represents our 42% equity interest in PSB, a publicly-traded REIT that owns, operates, acquires and develops commercial properties, primarily multi-tenant flex, office, and industrial space. PSB has a separate management team that makes its financing, capital allocation, and other significant decisions. In making resource allocation decisions with respect to our investment in PSB, the CODM reviews PSB’s net income, which is detailed in PSB’s periodic filings with the SEC, and is included in Note 4. The segment presentation in the tables below includes our equity earnings from PSB.
Investment in Shurgard Europe
This segment represents our 49% equity interest in Shurgard Europe, which owns and operates self-storage facilities located in seven countries in Western Europe. Shurgard Europe has a separate management team reporting to our CODM and our joint venture partner. In making resource allocation decisions with respect to our investment in Shurgard Europe, the CODM reviews Shurgard Europe’s net income, which is detailed in Note 4. The segment presentation below includes our equity earnings from Shurgard Europe.
Presentation of Segment Information
The following tables reconcile NOI (as applicable) and net income of each segment to our consolidated net income (amounts in thousands):
|
For the year ended December 31, 2017 |
|||||||||||||||||
|
|
|||||||||||||||||
|
|
Self-Storage Operations |
Ancillary Operations |
Investment in PSB |
Investment in Shurgard Europe |
Other Items Not Allocated to Segments |
Total |
|||||||||||
|
|
(Amounts in thousands) |
||||||||||||||||
|
Revenues: |
|||||||||||||||||
|
Self-storage operations |
$ |
2,512,433 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
2,512,433 | |||||
|
Ancillary operations |
- |
156,095 |
- |
- |
- |
156,095 | |||||||||||
|
|
2,512,433 | 156,095 |
- |
- |
- |
2,668,528 | |||||||||||
|
|
|||||||||||||||||
|
Cost of operations: |
|||||||||||||||||
|
Self-storage operations |
657,633 |
- |
- |
- |
- |
657,633 | |||||||||||
|
Ancillary operations |
- |
50,345 |
- |
- |
- |
50,345 | |||||||||||
|
|
657,633 | 50,345 |
- |
- |
- |
707,978 | |||||||||||
|
|
|||||||||||||||||
|
Net operating income: |
|||||||||||||||||
|
Self-storage operations |
1,854,800 |
- |
- |
- |
- |
1,854,800 | |||||||||||
|
Ancillary operations |
- |
105,750 |
- |
- |
- |
105,750 | |||||||||||
|
|
1,854,800 | 105,750 |
- |
- |
- |
1,960,550 | |||||||||||
|
|
|||||||||||||||||
|
Other components of net income (loss): |
|||||||||||||||||
|
Depreciation and amortization |
(454,526) |
- |
- |
- |
- |
(454,526) | |||||||||||
|
General and administrative |
- |
- |
- |
- |
(82,882) | (82,882) | |||||||||||
|
Interest and other income |
- |
- |
- |
- |
18,771 | 18,771 | |||||||||||
|
Interest expense |
- |
- |
- |
- |
(12,690) | (12,690) | |||||||||||
|
Equity in earnings of |
|||||||||||||||||
|
unconsolidated real estate entities |
- |
- |
46,544 | 25,948 | 3,163 | 75,655 | |||||||||||
|
Foreign currency exchange loss |
- |
- |
- |
- |
(50,045) | (50,045) | |||||||||||
|
Casualty loss |
- |
- |
- |
- |
(7,789) | (7,789) | |||||||||||
|
Gain on real estate investment sales |
- |
- |
- |
- |
1,421 | 1,421 | |||||||||||
|
Net income (loss) |
$ |
1,400,274 |
$ |
105,750 |
$ |
46,544 |
$ |
25,948 |
$ |
(130,051) |
$ |
1,448,465 | |||||
|
For the year ended December 31, 2016 |
|||||||||||||||||
|
|
|||||||||||||||||
|
|
Self-Storage Operations |
Ancillary Operations |
Investment in PSB |
Investment in Shurgard Europe |
Other Items Not Allocated to Segments |
Total |
|||||||||||
|
|
(Amounts in thousands) |
||||||||||||||||
|
Revenues: |
|||||||||||||||||
|
Self-storage operations |
$ |
2,405,828 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
2,405,828 | |||||
|
Ancillary operations |
- |
154,721 |
- |
- |
- |
154,721 | |||||||||||
|
|
2,405,828 | 154,721 |
- |
- |
- |
2,560,549 | |||||||||||
|
|
|||||||||||||||||
|
Cost of operations: |
|||||||||||||||||
|
Self-storage operations |
617,905 |
- |
- |
- |
- |
617,905 | |||||||||||
|
Ancillary operations |
- |
51,178 |
- |
- |
- |
51,178 | |||||||||||
|
|
617,905 | 51,178 |
- |
- |
- |
669,083 | |||||||||||
|
|
|||||||||||||||||
|
Net operating income: |
|||||||||||||||||
|
Self-storage operations |
1,787,923 |
- |
- |
- |
- |
1,787,923 | |||||||||||
|
Ancillary operations |
- |
103,543 |
- |
- |
- |
103,543 | |||||||||||
|
|
1,787,923 | 103,543 |
- |
- |
- |
1,891,466 | |||||||||||
|
|
|||||||||||||||||
|
Other components of net income (loss): |
|||||||||||||||||
|
Depreciation and amortization |
(433,314) |
- |
- |
- |
- |
(433,314) | |||||||||||
|
General and administrative |
- |
- |
- |
- |
(83,656) | (83,656) | |||||||||||
|
Interest and other income |
- |
- |
- |
- |
15,138 | 15,138 | |||||||||||
|
Interest expense |
- |
- |
- |
- |
(4,210) | (4,210) | |||||||||||
|
Equity in earnings of |
|||||||||||||||||
|
unconsolidated real estate entities |
- |
- |
31,707 | 22,324 | 2,725 | 56,756 | |||||||||||
|
Foreign currency exchange gain |
- |
- |
- |
- |
17,570 | 17,570 | |||||||||||
|
Gain on real estate investment sales |
- |
- |
- |
- |
689 | 689 | |||||||||||
|
Net income (loss) |
$ |
1,354,609 |
$ |
103,543 |
$ |
31,707 |
$ |
22,324 |
$ |
(51,744) |
$ |
1,460,439 | |||||
|
For the year ended December 31, 2015 |
|||||||||||||||||
|
|
|||||||||||||||||
|
|
Self-Storage Operations |
Ancillary Operations |
Investment in PSB |
Investment in Shurgard Europe |
Other Items Not Allocated to Segments |
Total |
|||||||||||
|
|
|||||||||||||||||
|
|
(Amounts in thousands) |
||||||||||||||||
|
Revenues: |
|||||||||||||||||
|
Self-storage operations |
$ |
2,235,525 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
2,235,525 | |||||
|
Ancillary operations |
- |
146,171 |
- |
- |
- |
146,171 | |||||||||||
|
|
2,235,525 | 146,171 |
- |
- |
- |
2,381,696 | |||||||||||
|
|
|||||||||||||||||
|
Cost of operations: |
|||||||||||||||||
|
Self-storage operations |
586,696 |
- |
- |
- |
- |
586,696 | |||||||||||
|
Ancillary operations |
- |
48,806 |
- |
- |
- |
48,806 | |||||||||||
|
|
586,696 | 48,806 |
- |
- |
- |
635,502 | |||||||||||
|
|
|||||||||||||||||
|
Net operating income: |
|||||||||||||||||
|
Self-storage operations |
1,648,829 |
- |
- |
- |
- |
1,648,829 | |||||||||||
|
Ancillary operations |
- |
97,365 |
- |
- |
- |
97,365 | |||||||||||
|
|
1,648,829 | 97,365 |
- |
- |
- |
1,746,194 | |||||||||||
|
|
|||||||||||||||||
|
Other components of net income (loss): |
|||||||||||||||||
|
Depreciation and amortization |
(426,008) |
- |
- |
- |
- |
(426,008) | |||||||||||
|
General and administrative |
- |
- |
- |
- |
(88,177) | (88,177) | |||||||||||
|
Interest and other income |
- |
- |
- |
- |
16,544 | 16,544 | |||||||||||
|
Interest expense |
- |
- |
- |
- |
(610) | (610) | |||||||||||
|
Equity in earnings of |
|||||||||||||||||
|
unconsolidated real estate entities |
- |
- |
34,155 | 14,272 | 2,510 | 50,937 | |||||||||||
|
Foreign currency exchange gain |
- |
- |
- |
- |
306 | 306 | |||||||||||
|
Gain on real estate investment sales |
- |
- |
- |
- |
18,503 | 18,503 | |||||||||||
|
Net income (loss) |
$ |
1,222,821 |
$ |
97,365 |
$ |
34,155 |
$ |
14,272 |
$ |
(50,924) |
$ |
1,317,689 | |||||
|
|||
12.Recent Accounting Pronouncements and Guidance
In May 2014, the FASB issued Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers (Topic 606), which requires revenue to be based upon the consideration expected from customers for promised goods or services. The FASB also added guidance with respect to the sale of our real estate facilities. The new standards, effective on January 1, 2018, permit either the retrospective or cumulative effects transition method and allowed for early adoption on January 1, 2017. We did not early adopt these new standards. We plan to adopt the new standards in the first quarter of 2018 utilizing the modified retrospective transition method applied to open contracts. We do not believe the new standards will have a material impact on our results of operations or financial condition, primarily because most of our revenue is from rental revenue, which the new standards do not cover, and because we do not provide any material products and services to our customers or sell material amounts of our real estate facilities.
In February 2016, the FASB issued ASU 2016-02, Leases, which amends the existing accounting standards for lease accounting, including requiring lessees to recognize most leases on their balance sheets and making targeted changes to lessor accounting. The new standard, effective on January 1, 2019, requires a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application, with an option to use certain transition relief and allows for early adoption on January 1, 2016. The Company is currently assessing the impact of the guidance on our financial statements. However, we do not believe this standard will have a material impact on our results of operations or financial condition, because substantially all of our lease revenues are derived from month-to-month self-storage leases, and we do not have material amounts of lease expense.
In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows – Classification of Certain Cash Receipts and Cash Payments. The new standard provides guidance on certain specific cash flow issues, including the treatment of distributions received from equity method investees. The standard is effective for periods beginning after December 15, 2017, with early adoption permitted and shall be applied retrospectively where practicable. We adopted the new guidance effective January 1, 2017 and elected to use the cumulative earnings approach, whereby distributions up to the amount of cumulative equity in earnings recognized are treated as returns on investment and amounts in excess are reflected as returns of investment. The adoption of the cumulative earnings approach had no impact on our consolidated financial statements for the periods presented.
In November 2016, the FASB issued ASU No. 2016-18, Statement of Cash Flows (Topic 230) - Restricted Cash, which primarily requires the statement of cash flows to explain not only the change in cash and equivalents, but also the change in restricted cash. The standard is effective on January 1, 2018, with early adoption permitted and requires the use of the retrospective transition method. The Company early adopted the new guidance during the fourth quarter of 2017 and, accordingly, net cash used in investing activities was adjusted from $716.7 million and $440.1 million in the years ended December 31, 2016 and 2015, respectively, in the previous presentation, to $699.1 million and $456.1 million, respectively, in the current presentation.
|
|||
13.Commitments and Contingencies
Contingent Losses
We are a party to various legal proceedings and subject to various claims and complaints; however, we believe that the likelihood of these contingencies resulting in a material loss to the Company, either individually or in the aggregate, is remote.
Insurance and Loss Exposure
We have historically carried property, earthquake, general liability, employee medical insurance and workers compensation coverage through internationally recognized insurance carriers, subject to deductibles. Our deductible for general liability is $2.0 million per occurrence. Our annual deductibles for property losses are $25.0 million for first occurrence with an aggregate of $35.0 million for multiple occurrences and $5.0 million per occurrence thereafter. Insurance carriers’ aggregate limits on these policies of $75.0 million for property losses and $102.0 million for general liability losses are higher than estimates of maximum probable losses that could occur from individual catastrophic events determined in recent engineering and actuarial studies; however, in case of multiple catastrophic events, these limits could be exceeded.
We reinsure a program that provides insurance to our customers from an independent third-party insurer. This program covers tenant claims for losses to goods stored at our facilities as a result of specific named perils (earthquakes are not covered by this program), up to a maximum limit of $5,000 per storage unit. We reinsure all risks in this program, but purchase insurance to cover this exposure for a limit of $15.0 million for losses in excess of $5.0 million per occurrence. We are subject to licensing requirements and regulations in several states. Customers participate in the program at their option. At December 31, 2017, there were approximately 900,000 certificates held by our self-storage customers, representing aggregate coverage of approximately $2.8 billion.
Construction Commitments
We have construction commitments representing future expected payments for construction under contract totaling $159.8 million at December 31, 2017. We expect to pay approximately $127.8 million in 2018 and $32.0 million in 2019 for these construction commitments.
|
|||
14.Supplementary Quarterly Financial Data (unaudited)
|
|
Three Months Ended |
|||||||||||
|
|
March 31, |
June 30, |
September 30, |
December 31, |
||||||||
|
|
2017 |
2017 |
2017 |
2017 |
||||||||
|
|
(Amounts in thousands, except per share data) |
|||||||||||
|
|
||||||||||||
|
Self-storage and ancillary revenues |
$ |
645,547 |
$ |
664,312 |
$ |
686,361 |
$ |
672,308 | ||||
|
|
||||||||||||
|
Self-storage and ancillary cost of operations |
$ |
182,902 |
$ |
182,578 |
$ |
190,619 |
$ |
151,879 | ||||
|
|
||||||||||||
|
Depreciation and amortization |
$ |
110,929 |
$ |
110,177 |
$ |
113,320 |
$ |
120,100 | ||||
|
|
||||||||||||
|
Net Income |
$ |
344,021 |
$ |
355,207 |
$ |
358,274 |
$ |
390,963 | ||||
|
|
||||||||||||
|
Per Common Share |
||||||||||||
|
Net income - Basic |
$ |
1.62 |
$ |
1.59 |
$ |
1.61 |
$ |
1.92 | ||||
|
|
||||||||||||
|
Net income - Diluted |
$ |
1.62 |
$ |
1.59 |
$ |
1.61 |
$ |
1.92 | ||||
|
|
||||||||||||
|
|
||||||||||||
|
|
Three Months Ended |
|||||||||||
|
|
March 31, |
June 30, |
September 30, |
December 31, |
||||||||
|
|
2016 |
2016 |
2016 |
2016 |
||||||||
|
|
(Amounts in thousands, except per share data) |
|||||||||||
|
|
||||||||||||
|
Self-storage and ancillary revenues |
$ |
611,786 |
$ |
634,188 |
$ |
663,148 |
$ |
651,427 | ||||
|
|
||||||||||||
|
Self-storage and ancillary cost of operations |
$ |
173,286 |
$ |
172,004 |
$ |
178,627 |
$ |
145,166 | ||||
|
|
||||||||||||
|
Depreciation and amortization |
$ |
105,128 |
$ |
107,013 |
$ |
109,432 |
$ |
111,741 | ||||
|
|
||||||||||||
|
Net Income |
$ |
317,349 |
$ |
358,359 |
$ |
369,050 |
$ |
415,681 | ||||
|
|
||||||||||||
|
Per Common Share |
||||||||||||
|
Net income - Basic |
$ |
1.40 |
$ |
1.62 |
$ |
1.78 |
$ |
2.04 | ||||
|
|
||||||||||||
|
Net income - Diluted |
$ |
1.39 |
$ |
1.61 |
$ |
1.78 |
$ |
2.03 | ||||
|
|
||||||||||||
|
|||
15.Subsequent Events
Subsequent to December 31, 2017, we acquired or were under contract to acquire two self-storage facilities (one each in Tennessee and Nebraska) with 181,000 net rentable square feet, for $18.3 million.
|
|||
|
Self-storage facilities by market: |
|||||||||
|
Los Angeles |
220 |
576 | 504,267 | 904,163 | 282,538 | 501,879 | 1,189,089 | 1,690,968 | 632,991 |
|
New York |
94 |
- |
250,900 | 548,541 | 151,048 | 257,229 | 693,260 | 950,489 | 357,033 |
|
San Francisco |
138 |
- |
231,943 | 512,052 | 167,760 | 244,693 | 667,062 | 911,755 | 392,298 |
|
Washington DC |
91 |
- |
233,905 | 406,769 | 107,686 | 239,107 | 509,253 | 748,360 | 265,498 |
|
Miami |
89 |
- |
212,661 | 448,086 | 81,773 | 214,553 | 527,967 | 742,520 | 256,989 |
|
Seattle/Tacoma |
91 |
- |
177,451 | 443,495 | 92,336 | 178,107 | 535,175 | 713,282 | 279,770 |
|
Houston |
119 |
- |
166,793 | 411,023 | 106,484 | 166,252 | 518,048 | 684,300 | 238,549 |
|
Dallas/Ft. Worth |
119 |
- |
166,838 | 387,423 | 94,713 | 167,570 | 481,404 | 648,974 | 239,552 |
|
Chicago |
130 |
- |
137,165 | 352,595 | 110,723 | 140,002 | 460,481 | 600,483 | 319,109 |
|
Atlanta |
101 |
- |
122,880 | 327,975 | 63,069 | 123,242 | 390,682 | 513,924 | 225,677 |
|
Orlando/Daytona |
72 |
12,450 | 140,411 | 253,375 | 52,494 | 145,892 | 300,388 | 446,280 | 132,531 |
|
West Palm Beach |
44 |
- |
151,323 | 207,388 | 34,358 | 151,908 | 241,161 | 393,069 | 100,920 |
|
Charlotte |
53 |
- |
75,968 | 186,599 | 50,814 | 83,831 | 229,550 | 313,381 | 97,806 |
|
Tampa |
53 |
- |
87,165 | 174,499 | 43,210 | 89,937 | 214,937 | 304,874 | 105,200 |
|
Denver |
55 |
10,013 | 82,240 | 154,622 | 63,230 | 82,969 | 217,123 | 300,092 | 120,812 |
|
Minneapolis/St. Paul |
48 |
4,702 | 85,484 | 186,528 | 22,090 | 85,649 | 208,453 | 294,102 | 94,282 |
|
Philadelphia |
57 |
- |
51,682 | 152,406 | 52,303 | 50,703 | 205,688 | 256,391 | 145,875 |
|
Phoenix |
39 |
- |
60,974 | 169,042 | 23,286 | 60,965 | 192,337 | 253,302 | 85,465 |
|
Detroit |
41 |
- |
62,990 | 159,461 | 21,799 | 63,840 | 180,410 | 244,250 | 93,877 |
|
Boston |
25 |
- |
61,583 | 158,870 | 20,179 | 62,149 | 178,483 | 240,632 | 77,297 |
|
Austin |
31 |
- |
51,150 | 115,641 | 37,236 | 53,173 | 150,854 | 204,027 | 72,725 |
|
Portland |
43 |
- |
51,182 | 126,464 | 25,521 | 51,840 | 151,327 | 203,167 | 88,705 |
|
San Diego |
20 |
- |
47,884 | 108,911 | 37,976 | 50,392 | 144,379 | 194,771 | 74,585 |
|
Raleigh |
28 |
- |
50,348 | 99,583 | 27,010 | 51,477 | 125,464 | 176,941 | 49,330 |
|
Honolulu |
11 |
- |
54,184 | 106,299 | 10,793 | 55,101 | 116,175 | 171,276 | 56,286 |
|
Norfolk |
28 |
- |
33,316 | 81,267 | 16,192 | 32,755 | 98,020 | 130,775 | 53,478 |
|
San Antonio |
28 |
- |
27,566 | 76,028 | 25,438 | 27,524 | 101,508 | 129,032 | 59,598 |
|
Baltimore |
23 |
- |
25,176 | 79,734 | 16,677 | 25,300 | 96,287 | 121,587 | 62,675 |
|
Sacramento |
34 |
- |
25,141 | 69,409 | 26,734 | 25,646 | 95,638 | 121,284 | 67,951 |
|
Columbus |
22 |
- |
25,341 | 64,746 | 25,712 | 25,448 | 90,351 | 115,799 | 39,438 |
|
Oklahoma City |
21 |
- |
32,708 | 65,664 | 11,088 | 32,708 | 76,752 | 109,460 | 16,871 |
|
St. Louis |
26 |
- |
20,037 | 56,237 | 20,514 | 20,680 | 76,108 | 96,788 | 58,304 |
|
Columbia |
22 |
- |
19,608 | 54,653 | 17,965 | 20,367 | 71,859 | 92,226 | 28,345 |
|
Indianapolis |
22 |
- |
21,064 | 57,655 | 12,365 | 22,064 | 69,020 | 91,084 | 40,808 |
|
Las Vegas |
20 |
- |
23,168 | 52,723 | 9,655 | 22,417 | 63,129 | 85,546 | 43,534 |
|
Kansas City |
24 |
- |
14,225 | 43,732 | 25,763 | 14,425 | 69,295 | 83,720 | 54,044 |
|
Savannah |
12 |
- |
33,094 | 42,465 | 3,237 | 32,738 | 46,058 | 78,796 | 12,094 |
|
Cincinnati |
16 |
- |
14,927 | 31,822 | 17,119 | 14,845 | 49,023 | 63,868 | 26,134 |
|
Louisville |
12 |
- |
18,800 | 34,861 | 4,185 | 18,799 | 39,047 | 57,846 | 8,899 |
|
Greensboro |
13 |
- |
12,737 | 29,811 | 12,608 | 14,826 | 40,330 | 55,156 | 22,955 |
|
Fort Myers/Naples |
9 |
- |
15,373 | 35,353 | 4,348 | 15,608 | 39,466 | 55,074 | 13,533 |
|
Milwaukee |
15 |
1,472 | 13,189 | 32,071 | 9,543 | 13,158 | 41,645 | 54,803 | 27,938 |
|
Jacksonville |
14 |
- |
11,252 | 27,714 | 10,175 | 11,301 | 37,840 | 49,141 | 28,809 |
|
Charleston |
10 |
- |
10,849 | 31,144 | 6,987 | 11,825 | 37,155 | 48,980 | 17,439 |
|
Hartford/New Haven |
11 |
- |
6,778 | 19,959 | 20,623 | 8,443 | 38,917 | 47,360 | 28,197 |
|
New Orleans |
9 |
- |
9,205 | 30,832 | 5,548 | 9,373 | 36,212 | 45,585 | 22,620 |
|
Nashville/Bowling Green |
14 |
- |
10,405 | 24,175 | 9,254 | 10,402 | 33,432 | 43,834 | 24,463 |
|
Richmond |
10 |
- |
13,248 | 23,253 | 4,059 | 13,053 | 27,507 | 40,560 | 15,360 |
|
Colorado Springs |
12 |
- |
8,229 | 19,659 | 12,521 | 8,225 | 32,184 | 40,409 | 26,100 |
|
Tucson |
7 |
- |
9,403 | 25,491 | 5,390 | 9,884 | 30,400 | 40,284 | 16,866 |
|
Chattanooga |
10 |
- |
6,569 | 26,045 | 6,550 | 6,371 | 32,793 | 39,164 | 12,019 |
|
Greensville/Spartanburg/Asheville |
11 |
- |
9,036 | 20,767 | 8,970 | 9,965 | 28,808 | 38,773 | 17,705 |
|
Memphis |
9 |
- |
7,962 | 21,981 | 8,515 | 9,315 | 29,143 | 38,458 | 17,549 |
|
Monterey/Salinas |
7 |
- |
8,465 | 24,151 | 3,848 | 8,455 | 28,009 | 36,464 | 18,415 |
|
Birmingham |
14 |
- |
5,229 | 17,835 | 13,024 | 5,117 | 30,971 | 36,088 | 26,662 |
|
Reno |
7 |
- |
5,487 | 18,704 | 3,932 | 5,487 | 22,636 | 28,123 | 10,622 |
|
Salt Lake City |
8 |
- |
7,846 | 15,947 | 4,264 | 7,495 | 20,562 | 28,057 | 12,310 |
|
Buffalo/Rochester |
9 |
- |
6,785 | 17,954 | 2,986 | 6,783 | 20,942 | 27,725 | 11,987 |
|
Palm Springs |
3 |
- |
8,309 | 18,065 | 1,218 | 8,309 | 19,283 | 27,592 | 8,653 |
|
Mobile |
9 |
- |
4,257 | 17,441 | 3,883 | 4,084 | 21,497 | 25,581 | 11,124 |
|
Cleveland/Akron |
6 |
- |
3,778 | 13,928 | 4,705 | 4,171 | 18,240 | 22,411 | 9,679 |
|
London, UK |
1 |
- |
5,730 | 14,278 | (1,921) | 3,509 | 14,578 | 18,087 | 11,998 |
|
Wichita |
7 |
- |
2,017 | 6,691 | 6,766 | 2,130 | 13,344 | 15,474 | 10,835 |
|
Santa Barbara |
2 |
- |
5,733 | 9,106 | 338 | 5,733 | 9,444 | 15,177 | 4,730 |
|
Providence |
3 |
- |
995 | 11,206 | 2,684 | 995 | 13,890 | 14,885 | 5,252 |
|
Dayton |
5 |
- |
1,074 | 8,975 | 4,642 | 1,073 | 13,618 | 14,691 | 6,073 |
|
Evansville |
4 |
- |
1,826 | 8,445 | 1,093 | 1,798 | 9,566 | 11,364 | 2,690 |
|
Augusta |
4 |
- |
1,793 | 5,990 | 2,242 | 1,793 | 8,232 | 10,025 | 5,235 |
|
Huntsville/Decatur |
3 |
- |
1,024 | 3,321 | 2,963 | 971 | 6,337 | 7,308 | 5,822 |
|
Fort Wayne |
3 |
- |
349 | 3,594 | 3,073 | 349 | 6,667 | 7,016 | 5,733 |
|
Springfield/Holyoke |
2 |
- |
1,428 | 3,380 | 1,709 | 1,427 | 5,090 | 6,517 | 4,121 |
|
Shreveport |
2 |
- |
817 | 3,030 | 2,221 | 741 | 5,327 | 6,068 | 4,184 |
|
Rochester |
2 |
- |
1,047 | 2,246 | 1,695 | 980 | 4,008 | 4,988 | 3,571 |
|
Lansing |
2 |
- |
556 | 2,882 | 806 | 556 | 3,688 | 4,244 | 1,887 |
|
Flint |
1 |
- |
543 | 3,068 | 180 | 542 | 3,249 | 3,791 | 1,579 |
|
Topeka |
2 |
- |
225 | 1,419 | 1,756 | 225 | 3,175 | 3,400 | 2,737 |
|
Roanoke |
1 |
- |
819 | 1,776 | 569 | 819 | 2,345 | 3,164 | 2,058 |
|
Syracuse |
1 |
- |
545 | 1,279 | 744 | 545 | 2,023 | 2,568 | 1,818 |
|
Omaha |
1 |
- |
109 | 806 | 1,398 | 109 | 2,204 | 2,313 | 1,779 |
|
Joplin |
1 |
- |
264 | 904 | 939 | 264 | 1,843 | 2,107 | 1,468 |
|
Modesto/Fresno/Stockton |
1 |
- |
44 | 206 | 962 | 193 | 1,019 | 1,212 | 648 |
|
|
|||||||||
|
Commercial and non-operating |
|||||||||
|
real estate |
- |
11,517 | 26,939 | 24,091 | 12,545 | 50,002 | 62,547 | 39,773 | |
|
|
|||||||||
|
|
$29,213 | $3,886,388 | $8,544,627 | $2,234,974 | $3,947,123 | $10,718,866 | $14,665,989 | $5,700,331 | |
|
|
|||||||||
|
|
Note: Buildings and improvements are depreciated on a straight-line basis over estimated useful lives ranging generally |
||||||||
|
|
between 5 to 25 years. |
||||||||
|
|||
Basis of Presentation
The financial statements are presented on an accrual basis in accordance with U.S. generally accepted accounting principles (“GAAP”) as defined in the Financial Accounting Standards Board Accounting Standards Codification (the “Codification”).
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 the equity holders as a group do not have a controlling financial interest. We consolidate VIEs when we have (i) the power to direct the activities most significantly impacting economic performance, and (ii) either the obligation to absorb losses or the right to receive benefits from the VIE. We have no involvement with any material VIEs. We consolidate all other entities when we control them through voting shares or contractual rights. The entities we consolidate, 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 do not consolidate but have significant influence over 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. Equity in earnings of unconsolidated real estate entities represents our pro-rata share of the earnings of the Unconsolidated Real Estate Entities.
When we begin consolidating an entity, we include the book value of our preexisting equity interest as part of the acquisition cost. All changes in consolidation status are reflected prospectively.
Collectively, at December 31, 2017, the Company and the Subsidiaries own 2,386 self-storage facilities in the U.S., one self-storage facility in London, England and three commercial facilities in the U.S. At December 31, 2017, the Unconsolidated Real Estate Entities are comprised of PS and Shurgard Europe.
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 REIT, as defined in the Internal Revenue Code of 1986, as amended (the “Code”). As a REIT, we do not incur U.S. federal income tax if we distribute 100% of our REIT taxable income each year, and if we meet certain organizational and operational rules. We believe we have met these REIT requirements for all periods presented herein. Accordingly, we have recorded no U.S. 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 December 31, 2017, we had no tax benefits that were not recognized.
Real Estate Facilities
Real estate facilities are recorded at cost. We capitalize all costs incurred to acquire, develop, construct, renovate and improve facilities, including interest and property taxes incurred during the construction period and, effective October 1, 2016, the external transaction costs associated with acquisitions of real estate. Prior to October 1, 2016, transaction costs for acquisitions were included in general and administrative expense on our income statements. This change was made due to a change in GAAP, which results in real estate facility acquisitions generally being considered acquisitions of assets rather than business combinations. We allocate the net acquisition cost of acquired real estate facilities to the underlying land, buildings, and identified intangible assets based upon their respective individual estimated fair values.
Costs associated with dispositions of real estate, as well as repairs and maintenance costs, are expensed as incurred. We depreciate buildings and improvements on a straight-line basis over estimated useful lives ranging generally between 5 to 25 years.
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, accrued interest, property tax accruals, accrued payroll, accrued tenant reinsurance losses, and accruals for probable and estimable contingent losses. We believe the fair value of our accrued and other liabilities approximates book value, due to the short period until repayment. We disclose the nature of significant unaccrued losses that are reasonably possible of occurring and, if estimable, a range of exposure.
Cash Equivalents, Restricted Cash, 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 equivalents which are restricted from general corporate use are included in other assets. We believe that the book value of all such financial instruments for all periods presented approximates fair value, due to the short period to maturity.
Cash, equivalents, and restricted cash presented on our statements of cash flows totaling $456.1 million, $212.6 million, $115.6 million, and $215.0 million at December 31, 2017, 2016, 2015, and 2014, respectively, include $433.4 million, $183.7 million, $104.3 million, and $187.7 million in cash and equivalents, and $22.7 million, $28.9 million, $11.3 million, and $27.3 million in restricted cash included in other assets.
Fair Value
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. 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 estimate the fair value of our cash and equivalents, marketable securities, other assets, debt, and other liabilities by applying a discount rate to the future cash flows of the financial instrument. The discount rate is based upon quoted interest rates for securities that have similar characteristics such as credit quality and time to maturity; such quoted interest rates are referred to generally as “Level 2” inputs.
Currency and Credit Risk
Financial instruments that are exposed to credit risk consist primarily of cash and 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 & Poor’s, commercial paper that is rated A1 by Standard & Poor’s or deposits with highly rated commercial banks.
At December 31, 2017, due primarily to our investment in Shurgard Europe (Note 4) and our notes payable denominated in Euros (Note 6), 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 December 31, 2017 and 2016. 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 December 31, 2017 and 2016. 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 assets and are amortized relative to the benefit of the customers in place or the benefit to land lease expense to each period. At December 31, 2017, these intangibles had a net book value of $21.5 million ($19.3 million at December 31, 2016). Accumulated amortization totaled $31.0 million at December 31, 2017 ($54.0 million at December 31, 2016), and amortization expense of $15.0 million, $21.7 million and $26.1 million was recorded in 2017, 2016 and 2015, respectively. The estimated future amortization expense for our finite-lived intangible assets at December 31, 2017 is approximately $12.5 million in 2018, $3.5 million in 2019 and $5.5 million thereafter. During 2017, 2016 and 2015, intangibles increased $17.2 million, $23.0 million and $8.9 million, respectively, 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.
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 other indefinite-lived intangible assets, such as 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.
Casualty Loss
We record casualty losses for i) the book value of assets destroyed and ii) incremental repair, clean-up, and other costs associated with the casualty. Insurance proceeds are recorded as a reduction in casualty loss when all uncertainties of collection are satisfied. During 2017, we incurred casualty losses totaling $7.8 million, comprised of $3.3 million in book value of assets damaged and $4.5 million in repairs and maintenance incurred in connection with Hurricanes Harvey and Irma.
Revenue and Expense Recognition
Revenues from self-storage facilities, which are primarily composed of rental income earned pursuant to month-to-month leases, 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.
We accrue for property tax expense based upon actual amounts billed and, in some circumstances, estimates when bills or assessments have not been received from the taxing authorities. If these estimates are incorrect, the timing and amount of expense recognition could be incorrect. Cost of operations (including advertising expenditures), general and administrative expense, and interest expense 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 1.198 U.S. Dollars per Euro at December 31, 2017 (1.052 at December 31, 2016), and average exchange rates of 1.129, 1.107 and 1.110 for the years ended December 31, 2017, 2016 and 2015, 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).
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 and our notes payable denominated in Euros.
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 (an “EITF D-42 allocation”), and (iii) the remaining net income is 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 and diluted net income per common share are each calculated based upon net income allocable to common shareholders presented on the face of our income statement, divided by (i) in the case of basic net income per common share, weighted average common shares, and (ii) in the case of diluted income per share, weighted average common shares adjusted for the impact, if dilutive, of stock options outstanding (Note 10). The following table reconciles from basic to diluted common shares outstanding:
|
|
For the Years Ended December 31, |
||||||||
|
|
2017 |
2016 |
2015 |
||||||
|
|
|||||||||
|
|
|||||||||
|
|
Weighted average common shares and equivalents |
||||||||
|
|
outstanding: |
||||||||
|
|
Basic weighted average common |
||||||||
|
|
shares outstanding |
173,613 | 173,091 | 172,699 | |||||
|
|
Net effect of dilutive stock options - |
||||||||
|
|
based on treasury stock method |
538 | 787 | 811 | |||||
|
|
Diluted weighted average common |
||||||||
|
|
shares outstanding |
174,151 | 173,878 | 173,510 | |||||
|
|||
|
|
For the Years Ended December 31, |
||||||||
|
|
2017 |
2016 |
2015 |
||||||
|
|
|||||||||
|
|
|||||||||
|
|
Weighted average common shares and equivalents |
||||||||
|
|
outstanding: |
||||||||
|
|
Basic weighted average common |
||||||||
|
|
shares outstanding |
173,613 | 173,091 | 172,699 | |||||
|
|
Net effect of dilutive stock options - |
||||||||
|
|
based on treasury stock method |
538 | 787 | 811 | |||||
|
|
Diluted weighted average common |
||||||||
|
|
shares outstanding |
174,151 | 173,878 | 173,510 | |||||
|
|||
|
|
|||||||||
|
|
For the Years Ended December 31, |
||||||||
|
|
2017 |
2016 |
2015 |
||||||
|
|
(Amounts in thousands) |
||||||||
|
|
Operating facilities, at cost: |
||||||||
|
|
Beginning balance |
$ |
13,963,229 |
$ |
13,205,261 |
$ |
12,863,235 | ||
|
|
Capital expenditures to maintain real estate facilities |
124,780 | 86,047 | 63,069 | |||||
|
|
Acquisitions |
274,115 | 406,154 | 176,444 | |||||
|
|
Dispositions |
(1,092) |
- |
(19,970) | |||||
|
|
Assets damaged due to hurricanes |
(8,226) |
- |
- |
|||||
|
|
Developed or redeveloped facilities opened for operation |
311,559 | 268,905 | 123,484 | |||||
|
|
Impact of foreign exchange rate changes |
1,624 | (3,138) | (1,001) | |||||
|
|
Ending balance |
14,665,989 | 13,963,229 | 13,205,261 | |||||
|
|
Accumulated depreciation: |
||||||||
|
|
Beginning balance |
(5,270,963) | (4,866,738) | (4,482,520) | |||||
|
|
Depreciation expense |
(433,466) | (406,046) | (393,605) | |||||
|
|
Dispositions |
123 |
- |
8,886 | |||||
|
|
Assets damaged due to hurricanes |
4,940 |
- |
- |
|||||
|
|
Impact of foreign exchange rate changes |
(965) | 1,821 | 501 | |||||
|
|
Ending balance |
(5,700,331) | (5,270,963) | (4,866,738) | |||||
|
|
Construction in process: |
||||||||
|
|
Beginning balance |
230,310 | 219,190 | 104,573 | |||||
|
|
Current development |
349,712 | 288,154 | 238,101 | |||||
|
|
Developed or redeveloped facilities opened for operation |
(311,559) | (268,905) | (123,484) | |||||
|
|
Dispositions and transfers to other assets |
(4,022) | (8,129) |
- |
|||||
|
|
Ending balance |
264,441 | 230,310 | 219,190 | |||||
|
|
Total real estate facilities at December 31, 2017 |
$ |
9,230,099 |
$ |
8,922,576 |
$ |
8,557,713 | ||
|
|||
|
|
Investments in Unconsolidated Real Estate Entities at December 31, |
Equity in Earnings of Unconsolidated Real Estate Entities for the Year Ended December 31, |
|||||||||||||
|
|
2017 |
2016 |
2017 |
2016 |
2015 |
||||||||||
|
|
|||||||||||||||
|
|
PSB |
$ |
400,133 |
$ |
402,765 |
$ |
46,544 |
$ |
31,707 |
$ |
34,155 | ||||
|
|
Shurgard Europe |
324,040 | 280,019 | 25,948 | 22,324 | 14,272 | |||||||||
|
|
Other Investments |
- |
6,423 | 3,163 | 2,725 | 2,510 | |||||||||
|
|
Total |
$ |
724,173 |
$ |
689,207 |
$ |
75,655 |
$ |
56,756 |
$ |
50,937 | ||||
|
|
2017 |
2016 |
2015 |
|||||
|
|
(Amounts in thousands) |
|||||||
|
For the year ended December 31, |
||||||||
|
Revenues |
$ |
402,179 |
$ |
386,871 |
$ |
373,135 | ||
|
Costs of operations |
(125,340) | (123,108) | (121,224) | |||||
|
Depreciation and amortization |
(94,270) | (99,486) | (105,394) | |||||
|
General and administrative |
(9,679) | (14,862) | (13,582) | |||||
|
Other items |
(1,148) | (4,431) | (12,200) | |||||
|
Gain on real estate investment sales |
7,574 |
- |
28,235 | |||||
|
Net income |
179,316 | 144,984 | 148,970 | |||||
|
Allocations to preferred shareholders and |
||||||||
|
restricted share unitholders |
(64,612) | (65,157) | (62,184) | |||||
|
Net income allocated to common shareholders |
||||||||
|
and LP Unitholders |
$ |
114,704 |
$ |
79,827 |
$ |
86,786 | ||
|
|
||||||||
|
As of December 31, |
||||||||
|
|
||||||||
|
Total assets (primarily real estate) |
$ |
2,100,159 |
$ |
2,119,371 |
$ |
2,186,658 | ||
|
Debt |
- |
- |
250,000 | |||||
|
Preferred stock called for redemption |
130,000 | 230,000 |
- |
|||||
|
Other liabilities |
80,223 | 78,657 | 76,059 | |||||
|
Equity: |
||||||||
|
Preferred stock |
959,750 | 879,750 | 920,000 | |||||
|
Common equity and LP units |
930,186 | 930,964 | 940,599 |
|
|
2017 |
2016 |
2015 |
||||||
|
|
(Amounts in thousands) |
||||||||
|
For the year ended December 31, |
|||||||||
|
Self-storage and ancillary revenues |
$ |
265,088 |
$ |
252,321 |
$ |
236,990 | |||
|
Self-storage and ancillary cost of operations |
(98,510) | (97,099) | (93,575) | ||||||
|
Depreciation and amortization |
(63,282) | (62,829) | (66,665) | ||||||
|
General and administrative |
(12,465) | (13,199) | (12,619) | ||||||
|
Interest expense on third party debt |
(20,759) | (20,617) | (16,695) | ||||||
|
Trademark license fee payable to Public Storage |
(2,647) | (2,531) | (2,376) | ||||||
|
Income tax expense |
(17,601) | (10,669) | (10,799) | ||||||
|
Costs of acquiring facilities and other |
178 | (1,667) | (7,359) | ||||||
|
Foreign exchange gain (loss) |
306 | (681) | (150) | ||||||
|
|
|||||||||
|
Net income |
$ |
50,308 |
$ |
43,029 |
$ |
26,752 | |||
|
Average exchange rates of Euro to the U.S. Dollar |
1.129 | 1.107 | 1.110 | ||||||
|
|
|||||||||
|
|
|||||||||
|
|
2017 |
2016 |
2015 |
||||||
|
|
(Amounts in thousands) |
||||||||
|
As of December 31, |
|||||||||
|
Total assets (primarily self-storage facilities) |
$ |
1,416,477 |
$ |
1,261,912 |
$ |
1,476,632 | |||
|
Total debt to third parties |
726,617 | 666,926 | 662,336 | ||||||
|
Other liabilities |
143,638 | 106,916 | 110,522 | ||||||
|
Equity |
546,222 | 488,070 | 703,774 | ||||||
|
|
|||||||||
|
Exchange rate of Euro to U.S. Dollar |
1.198 | 1.052 | 1.091 | ||||||
|
|||
|
|
Amounts at December 31, 2017 |
||||||||||||||||
|
|
Coupon |
Effective |
Unamortized |
Book |
Fair |
Book Value at |
|||||||||||
|
|
Rate |
Rate |
Principal |
Costs |
Value |
Value |
December 31, 2016 |
||||||||||
|
|
($ amounts in thousands) |
||||||||||||||||
|
U.S. Dollar Denominated Unsecured Debt |
|||||||||||||||||
|
Notes due September 2022 |
2.370% |
2.483% |
$ |
500,000 |
$ |
(2,475) |
$ |
497,525 |
$ |
492,088 |
$ |
- |
|||||
|
Notes due September 2027 |
3.094% |
3.218% |
500,000 | (5,132) | 494,868 | 493,946 |
- |
||||||||||
|
|
1,000,000 | (7,607) | 992,393 | 986,034 |
- |
||||||||||||
|
|
|||||||||||||||||
|
Euro Denominated Unsecured Debt |
|||||||||||||||||
|
Notes due April 2024 |
1.540% |
1.540% |
119,795 |
- |
119,795 | 125,367 | 105,203 | ||||||||||
|
Notes due November 2025 |
2.175% |
2.175% |
289,921 |
- |
289,921 | 305,445 | 254,607 | ||||||||||
|
|
409,716 |
- |
409,716 | 430,812 | 359,810 | ||||||||||||
|
Mortgage Debt, secured by 30 real estate |
|||||||||||||||||
|
facilities with a net book value |
|||||||||||||||||
|
of $118.3 million |
4.054% |
3.997% |
29,213 |
- |
29,213 | 30,355 | 30,939 | ||||||||||
|
|
|||||||||||||||||
|
|
$ |
1,438,929 |
$ |
(7,607) |
$ |
1,431,322 |
$ |
1,447,201 |
$ |
390,749 | |||||||
|
|
|||||||||||||||||
|
|
Unsecured |
Mortgage |
||||||
|
|
Debt |
Debt |
Total |
|||||
|
|
||||||||
|
|
||||||||
|
2018 |
$ |
- |
$ |
11,241 |
$ |
11,241 | ||
|
2019 |
- |
1,505 | 1,505 | |||||
|
2020 |
- |
1,585 | 1,585 | |||||
|
2021 |
- |
1,503 | 1,503 | |||||
|
2022 |
500,000 | 2,071 | 502,071 | |||||
|
Thereafter |
909,716 | 11,308 | 921,024 | |||||
|
|
$ |
1,409,716 |
$ |
29,213 |
$ |
1,438,929 | ||
|
Weighted average effective rate |
2.6% | 4.0% | 2.6% | |||||
|
|||
|
For the year ended December 31, 2017 |
|||||||||||||||||
|
|
|||||||||||||||||
|
|
Self-Storage Operations |
Ancillary Operations |
Investment in PSB |
Investment in Shurgard Europe |
Other Items Not Allocated to Segments |
Total |
|||||||||||
|
|
(Amounts in thousands) |
||||||||||||||||
|
Revenues: |
|||||||||||||||||
|
Self-storage operations |
$ |
2,512,433 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
2,512,433 | |||||
|
Ancillary operations |
- |
156,095 |
- |
- |
- |
156,095 | |||||||||||
|
|
2,512,433 | 156,095 |
- |
- |
- |
2,668,528 | |||||||||||
|
|
|||||||||||||||||
|
Cost of operations: |
|||||||||||||||||
|
Self-storage operations |
657,633 |
- |
- |
- |
- |
657,633 | |||||||||||
|
Ancillary operations |
- |
50,345 |
- |
- |
- |
50,345 | |||||||||||
|
|
657,633 | 50,345 |
- |
- |
- |
707,978 | |||||||||||
|
|
|||||||||||||||||
|
Net operating income: |
|||||||||||||||||
|
Self-storage operations |
1,854,800 |
- |
- |
- |
- |
1,854,800 | |||||||||||
|
Ancillary operations |
- |
105,750 |
- |
- |
- |
105,750 | |||||||||||
|
|
1,854,800 | 105,750 |
- |
- |
- |
1,960,550 | |||||||||||
|
|
|||||||||||||||||
|
Other components of net income (loss): |
|||||||||||||||||
|
Depreciation and amortization |
(454,526) |
- |
- |
- |
- |
(454,526) | |||||||||||
|
General and administrative |
- |
- |
- |
- |
(82,882) | (82,882) | |||||||||||
|
Interest and other income |
- |
- |
- |
- |
18,771 | 18,771 | |||||||||||
|
Interest expense |
- |
- |
- |
- |
(12,690) | (12,690) | |||||||||||
|
Equity in earnings of |
|||||||||||||||||
|
unconsolidated real estate entities |
- |
- |
46,544 | 25,948 | 3,163 | 75,655 | |||||||||||
|
Foreign currency exchange loss |
- |
- |
- |
- |
(50,045) | (50,045) | |||||||||||
|
Casualty loss |
- |
- |
- |
- |
(7,789) | (7,789) | |||||||||||
|
Gain on real estate investment sales |
- |
- |
- |
- |
1,421 | 1,421 | |||||||||||
|
Net income (loss) |
$ |
1,400,274 |
$ |
105,750 |
$ |
46,544 |
$ |
25,948 |
$ |
(130,051) |
$ |
1,448,465 | |||||
|
For the year ended December 31, 2016 |
|||||||||||||||||
|
|
|||||||||||||||||
|
|
Self-Storage Operations |
Ancillary Operations |
Investment in PSB |
Investment in Shurgard Europe |
Other Items Not Allocated to Segments |
Total |
|||||||||||
|
|
(Amounts in thousands) |
||||||||||||||||
|
Revenues: |
|||||||||||||||||
|
Self-storage operations |
$ |
2,405,828 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
2,405,828 | |||||
|
Ancillary operations |
- |
154,721 |
- |
- |
- |
154,721 | |||||||||||
|
|
2,405,828 | 154,721 |
- |
- |
- |
2,560,549 | |||||||||||
|
|
|||||||||||||||||
|
Cost of operations: |
|||||||||||||||||
|
Self-storage operations |
617,905 |
- |
- |
- |
- |
617,905 | |||||||||||
|
Ancillary operations |
- |
51,178 |
- |
- |
- |
51,178 | |||||||||||
|
|
617,905 | 51,178 |
- |
- |
- |
669,083 | |||||||||||
|
|
|||||||||||||||||
|
Net operating income: |
|||||||||||||||||
|
Self-storage operations |
1,787,923 |
- |
- |
- |
- |
1,787,923 | |||||||||||
|
Ancillary operations |
- |
103,543 |
- |
- |
- |
103,543 | |||||||||||
|
|
1,787,923 | 103,543 |
- |
- |
- |
1,891,466 | |||||||||||
|
|
|||||||||||||||||
|
Other components of net income (loss): |
|||||||||||||||||
|
Depreciation and amortization |
(433,314) |
- |
- |
- |
- |
(433,314) | |||||||||||
|
General and administrative |
- |
- |
- |
- |
(83,656) | (83,656) | |||||||||||
|
Interest and other income |
- |
- |
- |
- |
15,138 | 15,138 | |||||||||||
|
Interest expense |
- |
- |
- |
- |
(4,210) | (4,210) | |||||||||||
|
Equity in earnings of |
|||||||||||||||||
|
unconsolidated real estate entities |
- |
- |
31,707 | 22,324 | 2,725 | 56,756 | |||||||||||
|
Foreign currency exchange gain |
- |
- |
- |
- |
17,570 | 17,570 | |||||||||||
|
Gain on real estate investment sales |
- |
- |
- |
- |
689 | 689 | |||||||||||
|
Net income (loss) |
$ |
1,354,609 |
$ |
103,543 |
$ |
31,707 |
$ |
22,324 |
$ |
(51,744) |
$ |
1,460,439 | |||||
|
For the year ended December 31, 2015 |
|||||||||||||||||
|
|
|||||||||||||||||
|
|
Self-Storage Operations |
Ancillary Operations |
Investment in PSB |
Investment in Shurgard Europe |
Other Items Not Allocated to Segments |
Total |
|||||||||||
|
|
|||||||||||||||||
|
|
(Amounts in thousands) |
||||||||||||||||
|
Revenues: |
|||||||||||||||||
|
Self-storage operations |
$ |
2,235,525 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
2,235,525 | |||||
|
Ancillary operations |
- |
146,171 |
- |
- |
- |
146,171 | |||||||||||
|
|
2,235,525 | 146,171 |
- |
- |
- |
2,381,696 | |||||||||||
|
|
|||||||||||||||||
|
Cost of operations: |
|||||||||||||||||
|
Self-storage operations |
586,696 |
- |
- |
- |
- |
586,696 | |||||||||||
|
Ancillary operations |
- |
48,806 |
- |
- |
- |
48,806 | |||||||||||
|
|
586,696 | 48,806 |
- |
- |
- |
635,502 | |||||||||||
|
|
|||||||||||||||||
|
Net operating income: |
|||||||||||||||||
|
Self-storage operations |
1,648,829 |
- |
- |
- |
- |
1,648,829 | |||||||||||
|
Ancillary operations |
- |
97,365 |
- |
- |
- |
97,365 | |||||||||||
|
|
1,648,829 | 97,365 |
- |
- |
- |
1,746,194 | |||||||||||
|
|
|||||||||||||||||
|
Other components of net income (loss): |
|||||||||||||||||
|
Depreciation and amortization |
(426,008) |
- |
- |
- |
- |
(426,008) | |||||||||||
|
General and administrative |
- |
- |
- |
- |
(88,177) | (88,177) | |||||||||||
|
Interest and other income |
- |
- |
- |
- |
16,544 | 16,544 | |||||||||||
|
Interest expense |
- |
- |
- |
- |
(610) | (610) | |||||||||||
|
Equity in earnings of |
|||||||||||||||||
|
unconsolidated real estate entities |
- |
- |
34,155 | 14,272 | 2,510 | 50,937 | |||||||||||
|
Foreign currency exchange gain |
- |
- |
- |
- |
306 | 306 | |||||||||||
|
Gain on real estate investment sales |
- |
- |
- |
- |
18,503 | 18,503 | |||||||||||
|
Net income (loss) |
$ |
1,222,821 |
$ |
97,365 |
$ |
34,155 |
$ |
14,272 |
$ |
(50,924) |
$ |
1,317,689 | |||||
|
|||
|
|
Three Months Ended |
|||||||||||
|
|
March 31, |
June 30, |
September 30, |
December 31, |
||||||||
|
|
2017 |
2017 |
2017 |
2017 |
||||||||
|
|
(Amounts in thousands, except per share data) |
|||||||||||
|
|
||||||||||||
|
Self-storage and ancillary revenues |
$ |
645,547 |
$ |
664,312 |
$ |
686,361 |
$ |
672,308 | ||||
|
|
||||||||||||
|
Self-storage and ancillary cost of operations |
$ |
182,902 |
$ |
182,578 |
$ |
190,619 |
$ |
151,879 | ||||
|
|
||||||||||||
|
Depreciation and amortization |
$ |
110,929 |
$ |
110,177 |
$ |
113,320 |
$ |
120,100 | ||||
|
|
||||||||||||
|
Net Income |
$ |
344,021 |
$ |
355,207 |
$ |
358,274 |
$ |
390,963 | ||||
|
|
||||||||||||
|
Per Common Share |
||||||||||||
|
Net income - Basic |
$ |
1.62 |
$ |
1.59 |
$ |
1.61 |
$ |
1.92 | ||||
|
|
||||||||||||
|
Net income - Diluted |
$ |
1.62 |
$ |
1.59 |
$ |
1.61 |
$ |
1.92 | ||||
|
|
||||||||||||
|
|
||||||||||||
|
|
Three Months Ended |
|||||||||||
|
|
March 31, |
June 30, |
September 30, |
December 31, |
||||||||
|
|
2016 |
2016 |
2016 |
2016 |
||||||||
|
|
(Amounts in thousands, except per share data) |
|||||||||||
|
|
||||||||||||
|
Self-storage and ancillary revenues |
$ |
611,786 |
$ |
634,188 |
$ |
663,148 |
$ |
651,427 | ||||
|
|
||||||||||||
|
Self-storage and ancillary cost of operations |
$ |
173,286 |
$ |
172,004 |
$ |
178,627 |
$ |
145,166 | ||||
|
|
||||||||||||
|
Depreciation and amortization |
$ |
105,128 |
$ |
107,013 |
$ |
109,432 |
$ |
111,741 | ||||
|
|
||||||||||||
|
Net Income |
$ |
317,349 |
$ |
358,359 |
$ |
369,050 |
$ |
415,681 | ||||
|
|
||||||||||||
|
Per Common Share |
||||||||||||
|
Net income - Basic |
$ |
1.40 |
$ |
1.62 |
$ |
1.78 |
$ |
2.04 | ||||
|
|
||||||||||||
|
Net income - Diluted |
$ |
1.39 |
$ |
1.61 |
$ |
1.78 |
$ |
2.03 | ||||
|
|
||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|