UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
x |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2010
or
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to .
Commission File Number: 001-32269
EXTRA SPACE STORAGE INC.
(Exact name of registrant as specified in its charter)
Maryland |
|
20-1076777 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
2795 East Cottonwood Parkway, Suite 400
Salt Lake City, Utah 84121
(Address of principal executive offices)
Registrants telephone number, including area code: (801) 562-5556
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company o |
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
The number of shares outstanding of the registrants common stock, par value $0.01 per share, as of July 30, 2010 was 87,449,479.
EXTRA SPACE STORAGE INC.
STATEMENT ON FORWARD-LOOKING INFORMATION
Certain information set forth in this report contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements include statements concerning our plans, objectives, goals, strategies, future events, future revenues or performance, capital expenditures, financing needs, plans or intentions relating to acquisitions and other information that is not historical information. In some cases, forward-looking statements can be identified by terminology such as believes, expects, estimates, may, will, should, anticipates, or intends or the negative of such terms or other comparable terminology, or by discussions of strategy. We may also make additional forward-looking statements from time to time. All such subsequent forward-looking statements, whether written or oral, by us or on our behalf, are also expressly qualified by these cautionary statements.
All forward-looking statements, including without limitation, managements examination of historical operating trends and estimate of future earnings, are based upon our current expectations and various assumptions. Our expectations, beliefs and projections are expressed in good faith and we believe there is a reasonable basis for them, but there can be no assurance that managements expectations, beliefs and projections will result or be achieved. All forward-looking statements apply only as of the date made. We undertake no obligation to publicly update or revise forward-looking statements which may be made to reflect events or circumstances after the date made or to reflect the occurrence of unanticipated events.
There are a number of risks and uncertainties that could cause our actual results to differ materially from the forward-looking statements contained in or contemplated by this report. Any forward-looking statements should be considered in light of the risks referenced in Part II. Item 1A. Risk Factors below and in Part I. Item 1A. Risk Factors included in our most recent Annual Report on Form 10-K. Such factors include, but are not limited to:
· adverse changes in general economic conditions, the real estate industry and the markets in which we operate;
· the effect of competition from new self-storage facilities or other storage alternatives, which could cause rents and occupancy rates to decline;
· potential liability for uninsured losses and environmental contamination;
· difficulties in our ability to evaluate, finance and integrate acquired and developed properties into our existing operations and to lease up those properties, which could adversely affect our profitability;
· the impact of the regulatory environment as well as national, state, and local laws and regulations including, without limitation, those governing real estate investment trusts (REITS), which could increase our expenses and reduce our cash available for distribution;
· disruptions in credit and financial markets and resulting difficulties in raising capital at reasonable rates or at all, which could impede our ability to grow;
· increased interest rates and operating costs;
· reductions in asset valuations and related impairment charges;
· delays in the development and construction process, which could adversely affect our profitability;
· the failure of our joint venture partners to fulfill their obligations to us or their pursuit of actions that are inconsistent with our objectives;
· the failure to maintain our REIT status for federal income tax purposes;
· economic uncertainty due to the impact of war or terrorism, which could adversely affect our business plan; and
· difficulties in our ability to attract and retain qualified personnel and management members.
Extra Space Storage Inc.
Condensed Consolidated Balance Sheets
(amounts in thousands, except share data)
|
|
June 30, 2010 |
|
December 31, 2009 |
|
||
|
|
(unaudited) |
|
|
|
||
Assets: |
|
|
|
|
|
||
Real estate assets: |
|
|
|
|
|
||
Net operating real estate assets |
|
$ |
1,867,245 |
|
$ |
2,015,432 |
|
Real estate under development |
|
29,079 |
|
34,427 |
|
||
Net real estate assets |
|
1,896,324 |
|
2,049,859 |
|
||
|
|
|
|
|
|
||
Investments in real estate ventures |
|
152,976 |
|
130,449 |
|
||
Cash and cash equivalents |
|
28,354 |
|
131,950 |
|
||
Restricted cash |
|
33,699 |
|
39,208 |
|
||
Receivables from related parties and affiliated real estate joint ventures |
|
20,589 |
|
5,114 |
|
||
Other assets, net |
|
47,173 |
|
50,976 |
|
||
Total assets |
|
$ |
2,179,115 |
|
$ |
2,407,556 |
|
|
|
|
|
|
|
||
Liabilities, Noncontrolling Interests and Equity: |
|
|
|
|
|
||
Notes payable |
|
$ |
837,166 |
|
$ |
1,099,593 |
|
Notes payable to trusts |
|
119,590 |
|
119,590 |
|
||
Exchangeable senior notes |
|
87,663 |
|
87,663 |
|
||
Discount on exchangeable senior notes |
|
(3,049 |
) |
(3,869 |
) |
||
Lines of credit |
|
140,000 |
|
100,000 |
|
||
Accounts payable and accrued expenses |
|
32,193 |
|
33,386 |
|
||
Other liabilities |
|
24,783 |
|
24,974 |
|
||
Total liabilities |
|
1,238,346 |
|
1,461,337 |
|
||
|
|
|
|
|
|
||
Commitments and contingencies |
|
|
|
|
|
||
|
|
|
|
|
|
||
Equity: |
|
|
|
|
|
||
Extra Space Storage Inc. stockholders equity: |
|
|
|
|
|
||
Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued or outstanding |
|
|
|
|
|
||
Common stock, $0.01 par value, 300,000,000 shares authorized, 87,481,903 and 86,721,841 shares issued and outstanding at June 30, 2010 and December 31, 2009, respectively |
|
875 |
|
867 |
|
||
Paid-in capital |
|
1,144,433 |
|
1,138,243 |
|
||
Accumulated other comprehensive deficit |
|
(4,689 |
) |
(1,056 |
) |
||
Accumulated deficit |
|
(261,582 |
) |
(253,875 |
) |
||
Total Extra Space Storage Inc. stockholders equity |
|
879,037 |
|
884,179 |
|
||
Noncontrolling interest represented by Preferred Operating Partnership units, net of $100,000 note receivable |
|
29,757 |
|
29,886 |
|
||
Noncontrolling interests in Operating Partnership |
|
30,909 |
|
31,381 |
|
||
Other noncontrolling interests |
|
1,066 |
|
773 |
|
||
Total noncontrolling interests and equity |
|
940,769 |
|
946,219 |
|
||
Total liabilities, noncontrolling interests and equity |
|
$ |
2,179,115 |
|
$ |
2,407,556 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
Extra Space Storage Inc.
Condensed Consolidated Statements of Operations
(amounts in thousands, except share data)
(unaudited)
|
|
Three months ended June 30, |
|
Six months ended June 30, |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
||||
Property rental |
|
$ |
56,786 |
|
$ |
58,705 |
|
$ |
112,929 |
|
$ |
118,114 |
|
Management and franchise fees |
|
5,653 |
|
5,275 |
|
11,205 |
|
10,494 |
|
||||
Tenant reinsurance |
|
6,338 |
|
5,085 |
|
12,230 |
|
9,704 |
|
||||
Total revenues |
|
68,777 |
|
69,065 |
|
136,364 |
|
138,312 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Expenses: |
|
|
|
|
|
|
|
|
|
||||
Property operations |
|
20,941 |
|
21,567 |
|
42,897 |
|
44,434 |
|
||||
Tenant reinsurance |
|
1,457 |
|
1,471 |
|
2,680 |
|
2,732 |
|
||||
Unrecovered development and acquisition costs |
|
142 |
|
18,801 |
|
212 |
|
18,883 |
|
||||
Severance costs |
|
|
|
1,400 |
|
|
|
1,400 |
|
||||
General and administrative |
|
11,229 |
|
10,612 |
|
22,285 |
|
21,203 |
|
||||
Depreciation and amortization |
|
12,202 |
|
12,840 |
|
24,621 |
|
25,363 |
|
||||
Total expenses |
|
45,971 |
|
66,691 |
|
92,695 |
|
114,015 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income from operations |
|
22,806 |
|
2,374 |
|
43,669 |
|
24,297 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Interest expense |
|
(16,233 |
) |
(15,816 |
) |
(33,507 |
) |
(31,611 |
) |
||||
Non-cash interest expense related to amortization of discount on exchangeable senior notes |
|
(416 |
) |
(563 |
) |
(820 |
) |
(1,404 |
) |
||||
Interest income |
|
211 |
|
321 |
|
536 |
|
853 |
|
||||
Interest income on note receivable from Preferred Operating Partnership unit holder |
|
1,212 |
|
1,212 |
|
2,425 |
|
2,425 |
|
||||
Gain on repurchase of exchangeable senior notes |
|
|
|
5,093 |
|
|
|
27,576 |
|
||||
Income (loss) before equity in earnings of real estate ventures and income tax expense |
|
7,580 |
|
(7,379 |
) |
12,303 |
|
22,136 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Equity in earnings of real estate ventures |
|
1,559 |
|
1,641 |
|
3,060 |
|
3,536 |
|
||||
Income tax expense |
|
(1,214 |
) |
(943 |
) |
(2,259 |
) |
(1,591 |
) |
||||
Net income (loss) |
|
7,925 |
|
(6,681 |
) |
13,104 |
|
24,081 |
|
||||
Net income allocated to Preferred Operating Partnership noncontrolling interests |
|
(1,507 |
) |
(1,369 |
) |
(2,986 |
) |
(3,175 |
) |
||||
Net (income) loss allocated to Operating Partnership and other noncontrolling interests |
|
(238 |
) |
509 |
|
(370 |
) |
(828 |
) |
||||
Net income (loss) attributable to common stockholders |
|
$ |
6,180 |
|
$ |
(7,541 |
) |
$ |
9,748 |
|
$ |
20,078 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) per common share |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.07 |
|
$ |
(0.09 |
) |
$ |
0.11 |
|
$ |
0.23 |
|
Diluted |
|
$ |
0.07 |
|
$ |
(0.09 |
) |
$ |
0.11 |
|
$ |
0.23 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average number of shares |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
87,367,967 |
|
86,397,618 |
|
87,122,064 |
|
86,170,270 |
|
||||
Diluted |
|
92,304,831 |
|
91,607,503 |
|
92,026,150 |
|
91,375,416 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Cash dividends paid per common share |
|
$ |
0.10 |
|
$ |
|
|
$ |
0.20 |
|
$ |
0.25 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
Extra Space Storage Inc.
Condensed Consolidated Statement of Equity
(amounts in thousands, except share data)
(unaudited)
|
|
Noncontrolling Interests |
|
Extra Space Storage Inc. Stockholders Equity |
|
|
|
||||||||||||||||||||
|
|
Preferred |
|
Operating |
|
|
|
|
|
|
|
Paid-in |
|
Accumulated |
|
Accumulated |
|
Total |
|
||||||||
|
|
Partnership |
|
Partnership |
|
Other |
|
Shares |
|
Par Value |
|
Capital |
|
Deficit |
|
Deficit |
|
Equity |
|
||||||||
Balances at December 31, 2009 |
|
$ |
29,886 |
|
$ |
31,381 |
|
$ |
773 |
|
86,721,841 |
|
$ |
867 |
|
$ |
1,138,243 |
|
$ |
(1,056 |
) |
$ |
(253,875 |
) |
$ |
946,219 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Issuance of common stock upon the exercise of options |
|
|
|
|
|
|
|
344,460 |
|
4 |
|
3,701 |
|
|
|
|
|
3,705 |
|
||||||||
Restricted stock grants issued |
|
|
|
|
|
|
|
440,230 |
|
4 |
|
|
|
|
|
|
|
4 |
|
||||||||
Restricted stock grants cancelled |
|
|
|
|
|
|
|
(24,628 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
Compensation expense related to stock-based awards |
|
|
|
|
|
|
|
|
|
|
|
2,402 |
|
|
|
|
|
2,402 |
|
||||||||
Deconsolidation of noncontrolling interests |
|
|
|
|
|
104 |
|
|
|
|
|
|
|
|
|
|
|
104 |
|
||||||||
Purchase of noncontrolling interest |
|
|
|
|
|
223 |
|
|
|
|
|
|
|
|
|
|
|
223 |
|
||||||||
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) |
|
2,986 |
|
404 |
|
(34 |
) |
|
|
|
|
|
|
|
|
9,748 |
|
13,104 |
|
||||||||
Change in fair value of interest rate swap |
|
(42 |
) |
(151 |
) |
|
|
|
|
|
|
|
|
(3,633 |
) |
|
|
(3,826 |
) |
||||||||
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,278 |
|
||||||||
Tax effect from vesting of restricted stock grants and stock option exercises |
|
|
|
|
|
|
|
|
|
|
|
976 |
|
|
|
|
|
976 |
|
||||||||
Tax effect from contribution of property to Taxable REIT Subsidiary |
|
|
|
|
|
|
|
|
|
|
|
(889 |
) |
|
|
|
|
(889 |
) |
||||||||
Distributions to Operating Partnership units held by noncontrolling interests |
|
(3,073 |
) |
(725 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(3,798 |
) |
||||||||
Dividends paid on common stock at $0.20 per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(17,455 |
) |
(17,455 |
) |
||||||||
Balances at June 30, 2010 |
|
$ |
29,757 |
|
$ |
30,909 |
|
$ |
1,066 |
|
87,481,903 |
|
$ |
875 |
|
$ |
1,144,433 |
|
$ |
(4,689 |
) |
$ |
(261,582 |
) |
$ |
940,769 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
Extra Space Storage Inc.
Condensed Consolidated Statements of Cash Flows
(amounts in thousands)
(unaudited)
|
|
Six months ended June 30, |
|
||||
|
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
Cash flows from operating activities: |
|
|
|
|
|
||
Net income |
|
$ |
13,104 |
|
$ |
24,081 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
||
Depreciation and amortization |
|
24,621 |
|
25,363 |
|
||
Amortization of deferred financing costs |
|
2,347 |
|
1,881 |
|
||
Non-cash interest expense related to amortization of discount on exchangeable senior notes |
|
820 |
|
1,404 |
|
||
Gain on repurchase of exchangeable senior notes |
|
|
|
(27,576 |
) |
||
Compensation expense related to stock-based awards |
|
2,402 |
|
2,160 |
|
||
Unrecovered development and acquisition costs |
|
|
|
18,883 |
|
||
Severance costs |
|
|
|
1,400 |
|
||
Distributions from real estate ventures in excess of earnings |
|
3,095 |
|
3,136 |
|
||
Changes in operating assets and liabilities: |
|
|
|
|
|
||
Receivables from related parties and affiliated real estate joint ventures |
|
2,767 |
|
(4,306 |
) |
||
Other assets |
|
(65 |
) |
465 |
|
||
Accounts payable and accrued expenses |
|
(1,193 |
) |
(1,762 |
) |
||
Other liabilities |
|
(1,827 |
) |
4,003 |
|
||
Net cash provided by operating activities |
|
46,071 |
|
49,132 |
|
||
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
||
Acquisition of real estate assets |
|
(16,460 |
) |
(24,001 |
) |
||
Development and construction of real estate assets |
|
(18,306 |
) |
(43,293 |
) |
||
Proceeds from sale of properties to joint venture (Note 4) |
|
15,750 |
|
4,652 |
|
||
Investments in real estate ventures |
|
(9,059 |
) |
(1,155 |
) |
||
Change in restricted cash |
|
5,509 |
|
(2,239 |
) |
||
Purchase of equipment and fixtures |
|
(1,115 |
) |
(471 |
) |
||
Net cash used in investing activities |
|
(23,681 |
) |
(66,507 |
) |
||
|
|
|
|
|
|
||
Cash flows from financing activities: |
|
|
|
|
|
||
Repurchase of exchangeable senior notes |
|
|
|
(80,853 |
) |
||
Proceeds from notes payable and lines of credit |
|
104,093 |
|
277,546 |
|
||
Principal payments on notes payable and lines of credit |
|
(210,647 |
) |
(81,592 |
) |
||
Deferred financing costs |
|
(1,884 |
) |
(4,432 |
) |
||
Net proceeds from exercise of stock options |
|
3,705 |
|
|
|
||
Dividends paid on common stock |
|
(17,455 |
) |
(21,526 |
) |
||
Distributions to noncontrolling interests in Operating Partnership |
|
(3,798 |
) |
(4,189 |
) |
||
Net cash provided by (used in) financing activities |
|
(125,986 |
) |
84,954 |
|
||
Net increase (decrease) in cash and cash equivalents |
|
(103,596 |
) |
67,579 |
|
||
Cash and cash equivalents, beginning of the period |
|
131,950 |
|
63,972 |
|
||
Cash and cash equivalents, end of the period |
|
$ |
28,354 |
|
$ |
131,551 |
|
Extra Space Storage Inc.
Condensed Consolidated Statements of Cash Flows
(amounts in thousands)
(unaudited)
|
|
Six months ended June 30, |
|
||||
|
|
2010 |
|
2009 |
|
||
Supplemental schedule of cash flow information |
|
|
|
|
|
||
Interest paid, net of amounts capitalized |
|
$ |
31,723 |
|
$ |
30,931 |
|
|
|
|
|
|
|
||
Supplemental schedule of noncash investing and financing activities: |
|
|
|
|
|
||
|
|
|
|
|
|
||
Deconsolidation of joint ventures due to application of Accounting Standards Codification 810: |
|
|
|
|
|
||
Real estate assets, net |
|
$ |
(42,739 |
) |
$ |
|
|
Investments in real estate ventures |
|
404 |
|
|
|
||
Receivables from related parties and affiliated real estate joint ventures |
|
21,142 |
|
|
|
||
Other assets and other liabilities |
|
(51 |
) |
|
|
||
Notes payable |
|
21,348 |
|
|
|
||
Other noncontrolling interests |
|
(104 |
) |
|
|
||
Conversion of Operating Partnership units held by noncontrolling interests for common stock |
|
$ |
|
|
$ |
1,003 |
|
Acquisitions of real estate assets |
|
|
|
|
|
||
Real estate assets, net |
|
$ |
6,475 |
|
$ |
|
|
Notes payable |
|
(6,475 |
) |
|
|
See accompanying notes to unaudited condensed consolidated financial statements.
EXTRA SPACE STORAGE INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
Amounts in thousands, except property and share data
1. ORGANIZATION
Extra Space Storage Inc. (the Company) is a self-administered and self-managed real estate investment trust (REIT), formed as a Maryland corporation on April 30, 2004 to own, operate, manage, acquire, develop and redevelop professionally managed self-storage facilities located throughout the United States. The Company continues the business of Extra Space Storage LLC and its subsidiaries, which had engaged in the self-storage business since 1977. The Companys interest in its properties is held through its operating partnership, Extra Space Storage LP (the Operating Partnership), which was formed on May 5, 2004. The Companys primary assets are general partner and limited partner interests in the Operating Partnership. This structure is commonly referred to as an umbrella partnership REIT, or UPREIT. The Company has elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended. To the extent the Company continues to qualify as a REIT, it will not be subject to tax, with certain limited exceptions, on the taxable income that is distributed to its stockholders.
The Company invests in self-storage facilities by acquiring or developing wholly-owned facilities or by acquiring an equity interest in real estate entities. At June 30, 2010, the Company had direct and indirect equity interests in 649 operating storage facilities located in 33 states and Washington, D.C. In addition, the Company managed 140 properties for franchisees and third parties, bringing the total number of operating properties which it owns and/or manages to 789.
The Company operates in three distinct segments: (1) property management, acquisition and development; (2) rental operations; and (3) tenant reinsurance. The Companys property management, acquisition and development activities include managing, acquiring, developing and selling self-storage facilities. On June 2, 2009, the Company announced the wind-down of its development activities. As of June 30, 2010, there were seven development projects in process that the Company expects to complete by the end of the second quarter of 2011. The rental operations activities include rental operations of self-storage facilities. No single tenant accounts for more than 5% of rental income. Tenant reinsurance activities include the reinsurance of risks relating to the loss of goods stored by tenants in the Companys self storage facilities.
2. BASIS OF PRESENTATION
The accompanying unaudited condensed consolidated financial statements of the Company are presented on the accrual basis of accounting in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they may not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (including normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six months ended June 30, 2010 are not necessarily indicative of results that may be expected for the year ended December 31, 2010. The Condensed Consolidated Balance Sheet as of December 31, 2009 has been derived from the Companys audited financial statements as of that date, but does not include all of the information and footnotes required by GAAP for complete financial statements. For further information refer to the consolidated financial statements and footnotes thereto included in the Companys Annual Report on Form 10-K for the year ended December 31, 2009 as filed with the Securities and Exchange Commission (SEC).
Recently Issued Accounting Standards
In June 2009, the Financial Accounting Standards Board (FASB) issued changes to Accounting Standards Codification (ASC) 810, Consolidation, which amended guidance for determining whether an entity is a variable interest entity (VIE), and requires the performance of a qualitative rather than a quantitative analysis to determine the primary beneficiary of a VIE. Under this guidance, an entity would be required to consolidate a VIE if it has (i) the power to direct the activities that most significantly impact the entitys economic performance and (ii) the obligation to absorb losses of the VIE or the right to receive benefits from the VIE that could be significant to the VIE. This guidance is effective for the first annual reporting period that begins after November 15, 2009, with early adoption prohibited. The Company adopted this guidance effective January 1, 2010 and reviewed the terms for all joint ventures in relation to the new guidance. As a result of this analysis, the Company determined that five joint ventures that were consolidated under the previous accounting guidance should be deconsolidated as of January 1, 2010. The assets and liabilities associated with these joint ventures were removed from the Companys financial statements and the Companys investments in these joint ventures were recorded under the equity method of accounting during the three and six months ended June 30, 2010.
Reclassifications
Certain amounts in the 2009 financial statements and supporting note disclosures have been reclassified to conform to the current year presentation. Such reclassifications did not impact previously reported net income (loss) or accumulated deficit.
Fair Value Disclosures
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The following table provides information for each major category of assets and liabilities that are measured at fair value on a recurring basis:
|
|
|
|
Fair Value Measurements at Reporting Date Using |
|
||||||||
Description |
|
June 30, 2010 |
|
Quoted
Prices in Active |
|
Significant
Other |
|
Significant |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Other liabilities - Swap Agreement 1 |
|
$ |
(1,820 |
) |
$ |
|
|
$ |
(1,820 |
) |
$ |
|
|
Other liabilities - Swap Agreement 2 |
|
(1,427 |
) |
|
|
(1,427 |
) |
|
|
||||
Other liabilities - Swap Agreement 3 |
|
(718 |
) |
|
|
(718 |
) |
|
|
||||
Other liabilities - Swap Agreement 4 |
|
(465 |
) |
|
|
(465 |
) |
|
|
||||
Other liabilities - Swap Agreement 5 |
|
(507 |
) |
|
|
(507 |
) |
|
|
||||
Total |
|
$ |
(4,937 |
) |
$ |
|
|
$ |
(4,937 |
) |
$ |
|
|
The fair value of our derivatives is based on quoted market prices of similar instruments from various banking institutions or an independent third party provider for similar instruments. In determining the fair value, we consider our non-performance risk and that of our counterparties.
The Company did not have any significant assets or liabilities that are re-measured on a recurring basis using significant unobservable inputs (Level 3) for the three and six months ended June 30, 2010.
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
Long-lived assets held for use are evaluated for impairment when events or circumstances indicate there may be impairment. The Company reviews each self-storage facility at least annually to determine if any such events or circumstances have occurred or exist. The Company focuses on facilities where occupancy and/or rental income have decreased by a significant amount. For these facilities, the Company determines whether the decrease is temporary or permanent and whether the facility will likely recover the lost occupancy and/or revenue in the short term. In addition, the Company carefully reviews facilities in the lease-up stage and compares actual operating results to original projections.
When the Company determines that an event that may indicate impairment has occurred, the Company compares the carrying value of the related long-lived assets to the undiscounted future net operating cash flows attributable to the assets. An impairment loss is recorded if the net carrying value of the assets exceeds the undiscounted future net operating cash flows attributable to the assets. The impairment loss recognized equals the excess of net carrying value over the related fair value of the assets.
When real estate assets are identified by management as held for sale, the Company discontinues depreciating the assets and estimates the fair value of the assets, net of selling costs. If the estimated fair value, net of selling costs, of the assets that have been identified as held for sale is less than the net carrying value of the assets, then a valuation allowance is established. The operations of assets held for sale or sold during the period are generally presented as discontinued operations for all periods presented.
The Company assesses whether there are any indicators that the value of its investments in unconsolidated real estate ventures may be impaired annually and when events or circumstances indicate there may be impairment. An investment is impaired if the Companys estimate of the fair value of the investment is less than its carrying value. To the extent impairment has occurred, and is considered to be other-than-temporary, the loss is measured as the excess of the carrying amount over the fair value of the investment.
The Company treats property acquisitions as businesses and records the assets and liabilities at their fair values as of the acquisition date. Acquisition-related transaction costs are expensed as incurred. Intangible assets, which represent the value of existing tenant relationships, are recorded at their fair values based on the avoided cost to replace the current leases. The Company measures the
value of tenant relationships based on the Companys historical experience with turnover in its facilities. Debt assumed as part of an acquisition is recorded at fair value based on current interest rates compared to contractual rates.
On June 2, 2009, the Company announced the wind-down of its development activities. As a result of this decision, the Company reviewed its properties under construction, unimproved land and its investments in development joint ventures for potential impairments. This review included the preparation of updated models based on current market conditions, obtaining appraisals and reviewing recent sales and list prices of undeveloped land and mature self storage facilities. Based on this review, the Company identified certain assets as being impaired. The impairments relating to long lived assets where the Company intends to complete the development and hold the asset are the result of the estimated future undiscounted cash flows being less than the current carrying value of the assets. The Company compared the carrying value of certain undeveloped land and seven vacant condominiums that the Company intends to sell to the fair value of similar undeveloped land and condominiums. For the assets that the Company intends to sell, where the current estimated fair market value less costs to sell was below the carrying value, the Company reduced the carrying value of the assets to the current fair market value less selling costs and recorded an impairment charge. These assets are classified as held for sale. The impairments relating to investments in development joint ventures are the result of the Company comparing the estimated current fair value to the carrying value of the investment. For those investments in development joint ventures where the current estimated fair market value was below the carrying value, the Company reduced the investment to the current fair market value through an impairment charge. Losses relating to changes in fair value have been included in unrecovered development and acquisition costs on the Companys condensed consolidated statements of operations.
Fair Value of Financial Instruments
The carrying values of cash and cash equivalents, restricted cash, receivables, other financial instruments included in other assets, accounts payable and accrued expenses, variable rate notes payable, lines of credit and other liabilities reflected in the condensed consolidated balance sheets at June 30, 2010 and December 31, 2009 approximate fair value. The fair values of the Companys notes receivable and fixed rate notes payable are as follows:
|
|
June 30, 2010 |
|
December 31, 2009 |
|
||||||||
|
|
Fair |
|
Carrying |
|
Fair |
|
Carrying |
|
||||
|
|
Value |
|
Value |
|
Value |
|
Value |
|
||||
Note receivable from Preferred Operating Partnership unit holder |
|
$ |
118,382 |
|
$ |
100,000 |
|
$ |
112,740 |
|
$ |
100,000 |
|
Fixed rate notes payable and notes payable to trusts |
|
$ |
836,720 |
|
$ |
748,770 |
|
$ |
1,067,653 |
|
$ |
1,015,063 |
|
Exchangeable senior notes |
|
$ |
124,384 |
|
$ |
87,663 |
|
$ |
110,122 |
|
$ |
87,663 |
|
3. NET INCOME (LOSS) PER COMMON SHARE
Basic net income (loss) per common share is computed by dividing net income (loss) by the weighted average common shares outstanding including unvested share based payment awards that contain a non-forfeitable right to dividends or dividend equivalents. Diluted net income (loss) per common share measures the performance of the Company over the reporting period while giving effect to all potential common shares that were dilutive and outstanding during the period. The denominator includes the weighted average number of basic shares and the number of additional common shares that would have been outstanding if the potential common shares that were dilutive had been issued and is calculated using either the treasury stock or if-converted method. Potential common shares are securities (such as options, warrants, convertible debt, exchangeable Series A Participating Redeemable Preferred Operating Partnership units (Preferred OP units) and exchangeable Operating Partnership units (OP units)) that do not have a current right to participate in earnings but could do so in the future by virtue of their option or conversion right. In computing the dilutive effect of convertible securities, net income (loss) is adjusted to add back any changes in earnings in the period associated with the convertible security. The numerator also is adjusted for the effects of any other non-discretionary changes in income or loss that would result from the assumed conversion of those potential common shares. In computing diluted earnings per share, only potential common shares that are dilutive, those which reduce earnings per share, are included.
The Companys Operating Partnership has $87,663 of exchangeable senior notes issued and outstanding as of June 30, 2010 that also can potentially have a dilutive effect on its earnings per share calculations. The exchangeable senior notes are exchangeable by holders into shares of the Companys common stock under certain circumstances per the terms of the indenture governing the exchangeable senior notes. The exchangeable senior notes are not exchangeable unless the price of the Companys common stock is greater than or equal to 130% of the applicable exchange price for a specified period during a quarter, or unless certain other events occur. The exchange price was $23.45 per share at June 30, 2010, and could change over time as described in the indenture. The price of the
Companys common stock did not exceed 130% of the exchange price for the specified period of time during the second quarter of 2010; therefore holders of the exchangeable senior notes may not elect to convert them during the third quarter of 2010.
The Company has irrevocably agreed to pay only cash for the accreted principal amount of the exchangeable senior notes relative to its exchange obligations, but has retained the right to satisfy the exchange obligations in excess of the accreted principal amount in cash and/or common stock. Though the Company has retained that right, ASC 260, Earnings per Share, requires an assumption that shares will be used to pay the exchange obligations in excess of the accreted principal amount, and requires that those shares be included in the Companys calculation of weighted average common shares outstanding for the diluted earnings per share computation. No shares were included in the computation for the three and six months ended June 30, 2010 or 2009 because there was no excess over the accreted principal for these periods.
For the purposes of computing the diluted impact on earnings per share of the potential conversion of Preferred OP units into common shares, where the Company has the option to redeem in cash or shares and where the Company has stated the positive intent and ability to settle at least $115,000 of the instrument in cash (or net settle a portion of the Preferred OP units against the related outstanding note receivable), only the amount of the instrument in excess of $115,000 is considered in the calculation of shares contingently issuable for the purposes of computing diluted earnings per share as allowed by ASC 260-10-45-46.
For the three months ended June 30, 2010 and 2009, options to purchase 1,902,695 and 5,698,996 shares of common stock and for the six months ended June 30, 2010 and 2009, 2,387,550 and 5,773,724 shares of common stock, respectively, were excluded from the computation of earnings per share as their effect would have been anti-dilutive. All restricted stock grants have been included in basic and diluted shares outstanding because such shares earn a non-forfeitable dividend and carry voting rights.
The computation of net income (loss) per common share is as follows:
|
|
Three months ended June 30, |
|
Six months ended June 30, |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
Net income (loss) attributable to common stockholders |
|
$ |
6,180 |
|
$ |
(7,541 |
) |
$ |
9,748 |
|
$ |
20,078 |
|
Add: Income allocated to noncontrolling interest - Preferred Operating Partnership and Operating Partnership |
|
1,762 |
|
1,082 |
|
3,390 |
|
4,473 |
|
||||
Subtract: Fixed component of income allocated to noncontrolling interest - Preferred Operating Partnership |
|
(1,437 |
) |
(1,438 |
) |
(2,875 |
) |
(2,875 |
) |
||||
Net income (loss) for diluted computations |
|
$ |
6,505 |
|
$ |
(7,897 |
) |
$ |
10,263 |
|
$ |
21,676 |
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
|
||||
Average number of common shares outstanding - basic |
|
87,367,967 |
|
86,397,618 |
|
87,122,064 |
|
86,170,270 |
|
||||
Operating Partnership units |
|
3,627,368 |
|
4,150,040 |
|
3,627,368 |
|
4,150,040 |
|
||||
Preferred Operating Partnership units |
|
989,980 |
|
989,980 |
|
989,980 |
|
989,980 |
|
||||
Dilutive and cancelled stock options |
|
319,516 |
|
69,865 |
|
286,738 |
|
65,126 |
|
||||
Average number of common shares outstanding - diluted |
|
92,304,831 |
|
91,607,503 |
|
92,026,150 |
|
91,375,416 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income (loss) per common share |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.07 |
|
$ |
(0.09 |
) |
$ |
0.11 |
|
$ |
0.23 |
|
Diluted |
|
$ |
0.07 |
|
$ |
(0.09 |
) |
$ |
0.11 |
|
$ |
0.23 |
|
4. REAL ESTATE ASSETS
The components of real estate assets are summarized as follows:
|
|
June 30, 2010 |
|
December 31, 2009 |
|
||
|
|
|
|
|
|
||
Land - operating |
|
$ |
489,636 |
|
$ |
501,674 |
|
Land - development |
|
9,962 |
|
32,635 |
|
||
Buildings and improvements |
|
1,568,660 |
|
1,675,340 |
|
||
Intangible assets - tenant relationships |
|
31,054 |
|
33,463 |
|
||
Intangible lease rights |
|
6,150 |
|
6,150 |
|
||
|
|
2,105,462 |
|
2,249,262 |
|
||
Less: accumulated depreciation and amortization |
|
(238,217 |
) |
(233,830 |
) |
||
Net operating real estate assets |
|
1,867,245 |
|
2,015,432 |
|
||
Real estate under development |
|
29,079 |
|
34,427 |
|
||
Net real estate assets |
|
$ |
1,896,324 |
|
$ |
2,049,859 |
|
|
|
|
|
|
|
||
Real estate assets held for sale included in net real estate assets |
|
$ |
11,275 |
|
$ |
11,275 |
|
Real estate assets held for sale include five parcels of vacant land and seven vacant condominiums.
On January 21, 2010, the Company entered into a joint venture with Harrison Street Real Estate Capital, LLC (Harrison Street). Harrison Street contributed $15,750 in cash to the joint venture in return for a 50% ownership interest. The Company contributed 19 wholly-owned properties at a fair market value of approximately $132,000 and received $15,750 in cash and a 50% ownership interest in the joint venture. There was no step up in basis for the 50% ownership retained by the Company. The joint venture assumed $101,000 of existing debt which is secured by the properties. The properties are located in California, Florida, Nevada, Ohio, Pennsylvania, Tennessee, Texas and Virginia. The Company deconsolidated the 19 properties and will continue to manage the properties in exchange for a management fee.
The transaction met all of the criteria for sale accounting and profit recognition under the partial sale criteria of ASC 360-40, Real Estate Sales, except for a provision in the agreement that was deemed to be a seller guarantee. Accordingly, the Company was required to assess the substance of the transaction to determine, first whether it was a sale, and second, whether there could be any partial profit recognition. Based on its review of the terms of the arrangement and a review of the property operating projections, the Company concluded that the transaction qualified as a sale and could potentially qualify for some profit recognition under the cost recovery or installment methods; however, because there are preferences on cash distributions, the Company can only recognize profit to the extent that the $15,750 invested by Harrison Street exceeded 100% of the Companys basis. Since the Companys basis was in excess of the $15,750, there was no profit recognition even though the transaction qualified for sale accounting. The Company recorded the deferred gain of $3,951 as a reduction of its investment in the joint venture with Harrison Street. The Company applied the guidance under ASC 810 and concluded that the joint venture with Harrison Street should be accounted for under the equity method of accounting.
5. PROPERTY ACQUISITIONS
The following table summarizes the Companys acquisitions of operating properties for the six months ended June 30, 2010, and does not include purchases of raw land or improvements made to existing assets:
|
|
|
|
|
|
Consideration Paid |
|
Acquisition Date Fair Value |
|
|
|
||||||||||||||||||||
Property Location |
|
Number of |
|
Date of |
|
Total Paid |
|
Cash Paid |
|
Loan |
|
Net |
|
Land |
|
Building |
|
Intangible |
|
Closing |
|
Source of Acquisition |
|
||||||||
New York |
|
1 |
|
5/21/2010 |
|
$ |
9,629 |
|
$ |
3,231 |
|
$ |
6,475 |
|
$ |
(77 |
) |
$ |
2,802 |
|
$ |
6,536 |
|
$ |
220 |
|
$ |
71 |
|
Unrelated third party |
|
Georgia |
|
3 |
|
6/17/2010 |
|
7,661 |
|
7,551 |
|
|
|
110 |
|
2,769 |
|
4,487 |
|
318 |
|
87 |
|
Unrelated third party |
|
||||||||
The Company treats property acquisitions as businesses and records the assets and liabilities at their fair values as of the acquisition date. Acquisition-related transaction costs are expensed as incurred.
6. INVESTMENTS IN REAL ESTATE VENTURES
Investments in real estate ventures consisted of the following:
|
|
Equity |
|
Excess Profit |
|
Investment balance at |
|
||||
|
|
Ownership % |
|
Participation % |
|
June 30, 2010 |
|
December 31, 2009 |
|
||
|
|
|
|
|
|
|
|
|
|
||
Extra Space West One LLC (ESW) |
|
5% |
|
40% |
|
$ |
7,977 |
|
$ |
1,175 |
|
Extra Space West Two LLC (ESW II) |
|
5% |
|
40% |
|
4,686 |
|
4,749 |
|
||
Extra Space Northern Properties Six LLC (ESNPS) |
|
10% |
|
35% |
|
1,237 |
|
1,388 |
|
||
Extra Space of Santa Monica LLC (ESSM) |
|
48% |
|
48% |
|
3,717 |
|
2,419 |
|
||
Clarendon Storage Associates Limited Partnership (Clarendon) |
|
50% |
|
50% |
|
3,213 |
|
3,245 |
|
||
HSRE-ESP IA, LLC (HSRE) |
|
50% |
|
50% |
|
12,753 |
|
|
|
||
PRISA Self Storage LLC (PRISA) |
|
2% |
|
17% |
|
11,594 |
|
11,907 |
|
||
PRISA II Self Storage LLC (PRISA II) |
|
2% |
|
17% |
|
10,171 |
|
10,239 |
|
||
PRISA III Self Storage LLC (PRISA III) |
|
5% |
|
20% |
|
3,692 |
|
3,793 |
|
||
VRS Self Storage LLC (VRS) |
|
45% |
|
9% |
|
45,005 |
|
45,579 |
|
||
WCOT Self Storage LLC (WCOT) |
|
5% |
|
20% |
|
4,900 |
|
4,983 |
|
||
Storage Portfolio I LLC (SP I) |
|
25% |
|
25-40% |
|
15,420 |
|
16,049 |
|
||
Storage Portfolio Bravo II (SPB II) |
|
20% |
|
20-45% |
|
14,917 |
|
15,104 |
|
||
Extra Space Joint Ventures with Everest Real Estate Fund (Everest) |
|
10-58% |
|
35-50% |
|
5,584 |
|
1,558 |
|
||
U-Storage de Mexico S.A. and related entities (U-Storage) |
|
40% |
|
40% |
|
6,171 |
|
6,166 |
|
||
Other minority owned properties |
|
10-70% |
|
10-50% |
|
1,939 |
|
2,095 |
|
||
|
|
|
|
|
|
$ |
152,976 |
|
$ |
130,449 |
|
In these joint ventures, the Company and the joint venture partner generally receive a preferred return on their invested capital. To the extent that cash/profits in excess of these preferred returns are generated through operations or capital transactions, the Company would receive a higher percentage of the excess cash/profits than its equity interest.
In accordance with ASC 810, the Company reviews all of its joint venture relationships quarterly to ensure that there are no entities that require consolidation. As of June 30, 2010, there were no entities that were required to be consolidated as a result of this review.
On June 15, 2010, the Company paid $193 to obtain an additional 7.2% percentage interest in ESSM, increasing the Companys interest in the venture from 41.0% to 48.2%.
On June 28, 2010, the Company contributed $6,660 to ESW as a result of a capital call related to the joint ventures repayment of its $16,650 loan.
The components of equity in earnings of real estate ventures consist of the following:
|
|
Three months ended June 30, |
|
Six months ended June 30, |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Equity in earnings of ESW |
|
$ |
313 |
|
$ |
275 |
|
$ |
603 |
|
$ |
584 |
|
Equity in losses of ESW II |
|
(5 |
) |
(6 |
) |
(15 |
) |
(10 |
) |
||||
Equity in earnings of ESNPS |
|
59 |
|
49 |
|
108 |
|
96 |
|
||||
Equity in losses of ESSM |
|
(41 |
) |
|
|
(98 |
) |
|
|
||||
Equity in earnings of Clarendon |
|
100 |
|
89 |
|
191 |
|
184 |
|
||||
Equity in losses of HSRE |
|
(100 |
) |
|
|
(38 |
) |
|
|
||||
Equity in earnings (losses) of PRISA |
|
159 |
|
(20 |
) |
311 |
|
147 |
|
||||
Equity in earnings of PRISA II |
|
139 |
|
140 |
|
267 |
|
277 |
|
||||
Equity in earnings of PRISA III |
|
65 |
|
59 |
|
122 |
|
116 |
|
||||
Equity in earnings of VRS |
|
527 |
|
527 |
|
1,049 |
|
1,052 |
|
||||
Equity in earnings of WCOT |
|
61 |
|
61 |
|
119 |
|
129 |
|
||||
Equity in earnings of SP I |
|
231 |
|
230 |
|
407 |
|
465 |
|
||||
Equity in earnings of SPB II |
|
61 |
|
108 |
|
82 |
|
234 |
|
||||
Equity in earnings (losses) of Everest |
|
31 |
|
(3 |
) |
86 |
|
(25 |
) |
||||
Equity in earnings (losses) of U-Storage |
|
(5 |
) |
(1 |
) |
5 |
|
9 |
|
||||
Equity in earnings (losses) of other minority owned properties |
|
(36 |
) |
133 |
|
(139 |
) |
278 |
|
||||
|
|
$ |
1,559 |
|
$ |
1,641 |
|
$ |
3,060 |
|
$ |
3,536 |
|
Equity in earnings (losses) of ESW II, HSRE, SP I and SPB II and a minority owned property in Annapolis, Maryland includes the amortization of the Companys excess purchase price of $26,075 of these equity investments over its original basis. The excess basis is amortized over 40 years.
Variable Interests in Unconsolidated Real Estate Joint Ventures:
The Company has interests in four unconsolidated joint ventures with unrelated third parties which are VIEs ( theVIE JVs). The Company holds 18-70% equity interests in the VIE JVs, and has 50% of the voting rights in each of the VIE JVs. Qualification as a VIE was based on the determination that the equity investments at risk for each of these joint ventures was not sufficient based on a qualitative and quantitative analysis performed by the Company. The Company performed a qualitative analysis for these joint ventures to determine which party was the primary beneficiary of each VIE. The Company determined that since the powers to direct the activities most significant to the economic performance of these entities are shared equally by the Company and its joint venture partners, there is no primary beneficiary. Accordingly, these interests are recorded using the equity method.
The VIE JVs each own a single pre-stabilized self-storage property. These joint ventures are financed through a combination of (1) equity contributions from the Company and its joint venture partners, (2) mortgage notes payable and (3) payables to the Company for working capital. The payables to the Company are generally amounts owed for expenses paid on behalf of the joint ventures by the Company as manager. The Company performs management services for the VIE JVs in exchange for a management fee of approximately 6% of cash collected by the properties. The Company has not provided financial or other support during the periods presented to the VIE JVs that it was not previously contractually obligated to provide.
The Company guarantees the mortgage notes payable for the VIE JVs. The Companys maximum exposure to loss for these joint ventures as of June 30, 2010 is the total of the guaranteed loan balances, the payables due to the Company and the Companys investment balances in the joint ventures. The Company believes that the risk of incurring a loss as a result of having to perform on the loan guarantees is unlikely and therefore no liability has been recorded related to these guarantees. Also, repossessing and/or selling the self-storage facility and land that collateralize the loans could provide funds sufficient to reimburse the Company. Additionally, the Company believes the payables to the Company are collectible. The following table compares the liability balance and the maximum exposure to loss related to the VIE JVs as of June 30, 2010:
|
|
|
|
|
|
Balance of |
|
|
|
Maximum |
|
|
|
|||||||
|
|
Liability |
|
Investment |
|
Guaranteed |
|
Payables to |
|
Exposure |
|
|
|
|||||||
|
|
Balance |
|
Balance |
|
Loan |
|
Company |
|
to Loss |
|
Difference |
|
|||||||
Extra Space of Elk Grove |
|
$ |
|
|
|
$ |
544 |
|
$ |
4,773 |
|
$ |
2,856 |
|
$ |
8,173 |
|
$ |
(8,173 |
) |
ESS of Sacramento One LLC |
|
|
|
(716 |
) |
5,000 |
|
1,571 |
|
5,855 |
|
(5,855 |
) |
|||||||
ES of Washington Avenue LLC |
|
|
|
468 |
|
6,051 |
|
2,868 |
|
9,387 |
|
(9,387 |
) |
|||||||
ES of Franklin Blvd LLC |
|
|
|
(265 |
) |
5,234 |
|
2,219 |
|
7,188 |
|
(7,188 |
) |
|||||||
|
|
$ |
|
|
|
$ |
31 |
|
$ |
21,058 |
|
$ |
9,514 |
|
$ |
30,603 |
|
$ |
(30,603 |
) |
The Company had no consolidated VIEs during the three and six months ended June 30, 2010.
7. OTHER ASSETS
The components of other assets are summarized as follows:
|
|
June 30, 2010 |
|
December 31, 2009 |
|
||
|
|
|
|
|
|
||
Equipment and fixtures |
|
$ |
12,722 |
|
$ |
11,836 |
|
Less: accumulated depreciation |
|
(9,650 |
) |
(9,046 |
) |
||
Other intangible assets |
|
3,343 |
|
3,303 |
|
||
Deferred financing costs, net |
|
14,400 |
|
15,458 |
|
||
Prepaid expenses and deposits |
|
5,120 |
|
5,173 |
|
||
Accounts receivable, net |
|
12,855 |
|
15,086 |
|
||
Investments in Trusts |
|
3,590 |
|
3,590 |
|
||
Deferred tax asset |
|
4,793 |
|
5,576 |
|
||
|
|
$ |
47,173 |
|
$ |
50,976 |
|
8. NOTES PAYABLE
The components of notes payable are summarized as follows:
|
|
June 30, 2010 |
|
December 31, 2009 |
|
||
Fixed Rate |
|
|
|
|
|
||
Mortgage and construction loans with banks (inclulding loans subject to interest rate swaps) bearing interest at fixed rates between 4.24% and 7.30%. The loans are collateralized by mortgages on real estate assets and the assignment of rents. Principal and interest payments are made monthly with all outstanding principal and interest due between June 2011 and August 2019. |
|
$ |
629,180 |
|
$ |
895,473 |
|
|
|
|
|
|
|
||
Variable Rate |
|
|
|
|
|
||
Mortgage and construction loans with banks bearing floating interest rates based on LIBOR and Prime. Interest rates based on LIBOR are between LIBOR plus 1.45% (1.80% and 1.68% at June 30, 2010 and December 31, 2009, respectively) and LIBOR plus 4.00% (4.35% and 4.23% at June 30, 2010 and December 31, 2009, respectively). Interest rates based on Prime are at Prime plus 0.50% (3.75% at June 30, 2010 and December 31, 2009), and 1.50% (4.75% at June 30, 2010 and December 31, 2009). The loans are collateralized by mortgages on real estate assets and the assignment of rents. Principal and interest payments are made monthly with all outstanding principal and interest due between December 2010 and May 2015. |
|
207,986 |
|
204,120 |
|
||
|
|
|
|
|
|
||
|
|
$ |
837,166 |
|
$ |
1,099,593 |
|
Certain mortgage and construction loans with variable rate debt are subject to interest rate floors starting at 4.5%.
Real estate assets are pledged as collateral for the notes payable. Also, certain of these notes payable are cross-collateralized with other properties. Although the majority of the $837,166 of fixed and variable rate mortgage and construction loans payable are non-recourse, $391,172 of such mortgage loans are recourse due to guarantees or other security provisions. The Company is subject to certain restrictive covenants relating to the outstanding notes payable. The Company was in compliance with all financial covenants at June 30, 2010.
9. DERIVATIVES
GAAP requires the recognition of all derivative instruments as either assets or liabilities on the balance sheet at fair value. The accounting for changes in fair value of a derivative instrument depends on whether it has been designated and qualifies as part of a hedging relationship and further, on the type of hedging relationship. A company must designate each qualifying hedging instrument, based upon the exposure being hedged, as a fair value hedge, cash flow hedge, or a hedge of a net investment in foreign operation.
The Company is exposed to certain risks relating to its ongoing business operations. The primary risk managed by using derivative instruments is interest rate risk. Interest rate swaps are entered into to manage interest rate risk associated with Companys fixed and variable-rate borrowings. The Company designates certain interest rate swaps as cash flow hedges of variable-rate borrowings and the remainder as fair value hedges of fixed-rate borrowings.
The following table summarizes the terms of the Companys derivative financial instruments at June 30, 2010:
Hedge Product |
|
Hedge Type |
|
Notional Amount |
|
Strike |
|
Effective Date |
|
Maturity |
|
|
Reverse Swap Agreement |
|
Fair Value |
|
$ |
61,770 |
|
Libor plus 0.65% |
|
10/31/2004 |
|
6/1/2009 |
|
Swap Agreement 1 |
|
Cash Flow |
|
$ |
63,000 |
|
4.24% |
|
2/1/2009 |
|
6/30/2013 |
|
Swap Agreement 2 |
|
Cash Flow |
|
$ |
26,000 |
|
6.32% |
|
7/1/2009 |
|
7/1/2014 |
|
Swap Agreement 3 |
|
Cash Flow |
|
$ |
8,462 |
|
6.98% |
|
7/27/2009 |
|
6/27/2016 |
|
Swap Agreement 4 |
|
Cash Flow |
|
$ |
10,000 |
|
6.12% |
|
11/2/2009 |
|
11/1/2014 |
|
Swap Agreement 5 |
|
Cash Flow |
|
$ |
20,700 |
|
5.80% |
|
6/11/2010 |
|
6/1/2015 |
|
Monthly interest payments were recognized as an increase or decrease in interest expense as follows:
|
|
Classification of |
|
Three months ended June 30, |
|
Six months ended June 30, |
|
||||||||
Type |
|
Income (Expense) |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
Reverse Swap Agreement |
|
Interest expense |
|
$ |
|
|
$ |
495 |
|
$ |
|
|
$ |
916 |
|
Swap Agreement 1 |
|
Interest expense |
|
(315 |
) |
(244 |
) |
(628 |
) |
(244 |
) |
||||
Swap Agreement 2 |
|
Interest expense |
|
(185 |
) |
|
|
(368 |
) |
|
|
||||
Swap Agreement 3 |
|
Interest expense |
|
(74 |
) |
|
|
(144 |
) |
|
|
||||
Swap Agreement 4 |
|
Interest expense |
|
(66 |
) |
|
|
(132 |
) |
|
|
||||
Swap Agreement 5 |
|
Interest expense |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
$ |
(640 |
) |
$ |
251 |
|
$ |
(1,272 |
) |
$ |
672 |
|
Information relating to the gains recognized on the swap agreements is as follows:
|
|
Gain (loss) |
|
Location
of |
|
Gain
(loss) |
|
||
|
|
recognized in OCI |
|
reclassified from |
|
Six months ended |
|
||
Type |
|
June 30, 2010 |
|
OCI into income |
|
June 30, 2010 |
|
||
Swap Agreement 1 |
|
$ |
(1,820 |
) |
Interest expense |
|
(628 |
) |
|
Swap Agreement 2 |
|
(1,427 |
) |
Interest expense |
|
(368 |
) |
||
Swap Agreement 3 |
|
(718 |
) |
Interest expense |
|
(144 |
) |
||
Swap Agreement 4 |
|
(465 |
) |
Interest expense |
|
(132 |
) |
||
Swap Agreement 5 |
|
(507 |
) |
Interest expense |
|
|
|
||
|
|
$ |
(4,937 |
) |
|
|
$ |
(1,272 |
) |
The Swap Agreements were highly effective for the six months ended June 30, 2010. The losses reclassified from other comprehensive income (OCI) in the preceding table represent the effective portion of the Companys cash flow hedges reclassified from OCI to interest expense during the six months ended June 30, 2010.
The balance sheet classification and carrying amounts of the interest rate swaps are as follows:
|
|
Asset (Liability) Derivatives |
|
||||||||
|
|
June 30, 2010 |
|
December 31, 2009 |
|
||||||
Derivatives designated as hedging |
|
Balance Sheet |
|
Fair |
|
Balance Sheet |
|
Fair |
|
||
instruments: |
|
Location |
|
Value |
|
Location |
|
Value |
|
||
Swap Agreement 1 |
|
Other liabilities |
|
$ |
(1,820 |
) |
Other liabilities |
|
$ |
(340 |
) |
Swap Agreement 2 |
|
Other liabilities |
|
(1,427 |
) |
Other liabilities |
|
(478 |
) |
||
Swap Agreement 3 |
|
Other liabilities |
|
(718 |
) |
Other liabilities |
|
(244 |
) |
||
Swap Agreement 4 |
|
Other liabilities |
|
(465 |
) |
Other liabilities |
|
(49 |
) |
||
Swap Agreement 5 |
|
Other liabilities |
|
(507 |
) |
N/A |
|
|
|
||
|
|
|
|
$ |
(4,937 |
) |
|
|
$ |
(1,111 |
) |
10. NOTES PAYABLE TO TRUSTS
During July 2005, ESS Statutory Trust III (the Trust III), a newly formed Delaware statutory trust and a wholly-owned, unconsolidated subsidiary of the Operating Partnership, issued an aggregate of $40,000 of preferred securities which mature on July 31, 2035. In addition, the Trust III issued 1,238 of Trust common securities to the Operating Partnership for a purchase price of $1,238. On July 27, 2005, the proceeds from the sale of the preferred and common securities of $41,238 were loaned in the form of a note to the Operating Partnership (Note 3). Note 3 has a fixed rate of 6.91% through July 31, 2010, and then will be payable at a variable rate equal to the three-month LIBOR plus 2.40% per annum. The interest on Note 3, payable quarterly, will be used by the Trust III to pay dividends on the trust preferred securities. The trust preferred securities may be redeemed by the Trust with no prepayment premium after July 27, 2010.
During May 2005, ESS Statutory Trust II (the Trust II), a newly formed Delaware statutory trust and a wholly-owned, unconsolidated subsidiary of the Operating Partnership, issued an aggregate of $41,000 of preferred securities which mature on June 30, 2035. In addition, the Trust II issued 1,269 of Trust common securities to the Operating Partnership for a purchase price of $1,269. On May 24, 2005, the proceeds from the sale of the preferred and common securities of $42,269 were loaned in the form of a note to the Operating Partnership (Note 2). Note 2 had a fixed rate of 6.67% through June 30, 2010, and then will be payable at a variable rate equal to the three-month LIBOR plus 2.40% per annum effective until maturity. The interest on Note 2, payable quarterly, will be used by the Trust II to pay dividends on the trust preferred securities. The trust preferred securities may be redeemed by the Trust with no prepayment premium after June 30, 2010.
During April 2005, ESS Statutory Trust I (the Trust), a newly formed Delaware statutory trust and a wholly-owned, unconsolidated subsidiary of the Operating Partnership issued an aggregate of $35,000 of trust preferred securities which mature on June 30, 2035. In addition, the Trust issued 1,083 of trust common securities to the Operating Partnership for a purchase price of $1,083. On April 8, 2005, the proceeds from the sale of the trust preferred and common securities of $36,083 were loaned in the form of a note to the Operating Partnership (the Note). The Note has a variable rate equal to the three-month LIBOR plus 2.25% per annum. Effective June 30, 2010, the Trust entered into a interest rate swap that fixes the interest rate to be paid at 5.62% and matures on June 30, 2015. The interest on the Note, payable quarterly, will be used by the Trust to pay dividends on the trust preferred securities. The trust preferred securities may be redeemed by the Trust with no prepayment premium after June 30, 2010.
The Trust, Trust II and Trust III are VIEs because the holders of the equity investment at risk (the trust preferred securities) do not have the power to direct the activities of the entities that most significantly affect the entities economic performance because of their lack of voting or similar rights. Because the Operating Partnerships investment in the trusts common securities was financed directly by the trusts as a result of its loan of the proceeds to the Operating Partnership, that investment is not considered to be an equity investment at risk. The Operating Partnerships investment in the trusts is not a variable interest because equity interests are variable interests only to the extent that the investment is considered to be at risk, and therefore the Operating Partnership cannot be the primary beneficiary of the trusts. Since the Company is not the primary beneficiary of the trusts, they have not been consolidated. A debt obligation has been recorded in the form of notes as discussed above for the proceeds, which are owed to the Trust, Trust II and Trust III by the Company. The Company has also recorded its investment in the trusts common securities as other assets.
The Company has not provided financing or other support during the periods presented to the trusts that it was not previously contractually obligated to provide. The Companys maximum exposure to loss as a result of its involvement with the trusts is equal to the total amount of the notes discussed above less the amounts of the Companys investments in the trusts common securities. The net amount is the notes payable that the trusts owe to third parties for their investments in the trusts preferred securities. Following is a tabular comparison of the liabilities the Company has recorded as a result of its involvements with the trusts to the maximum exposure to loss the Company is subject to related to the trusts as of June 30, 2010:
|
|
Notes payable |
|
|
|
|
|
|||
|
|
to Trusts as of |
|
Maximum |
|
|
|
|||
|
|
June 30, 2010 |
|
exposure to loss |
|
Difference |
|
|||
Trust |
|
$ |
36,083 |
|
$ |
35,000 |
|
$ |
1,083 |
|
Trust II |
|
42,269 |
|
41,000 |
|
1,269 |
|
|||
Trust III |
|
41,238 |
|
40,000 |
|
1,238 |
|
|||
|
|
$ |
119,590 |
|
$ |
116,000 |
|
$ |
3,590 |
|
As noted above, these differences represent the amounts that the trusts would repay the Company for its investment in the trusts common securities.
11. EXCHANGEABLE SENIOR NOTES
On March 27, 2007, our Operating Partnership issued $250,000 of its 3.625% Exchangeable Senior Notes due April 1, 2027 (the Notes). Costs incurred to issue the Notes were approximately $5,700. The remaining portion of these costs are being amortized over five years, which represents the estimated term of the Notes, and are included in other assets in the condensed consolidated balance sheet as of June 30, 2010. The Notes are general unsecured senior obligations of the Operating Partnership and are fully guaranteed by the Company. Interest is payable on April 1 and October 1 of each year until the maturity date of April 1, 2027. The Notes bear interest at 3.625% per annum and contain an exchange settlement feature, which provides that the Notes may, under certain circumstances, be exchangeable for cash (up to the principal amount of the Notes) and, with respect to any excess exchange value, for cash, shares of our common stock or a combination of cash and shares of our common stock at an exchange rate of approximately 42.6491 shares per one thousand dollars principal amount of Notes at the option of the Operating Partnership.
The Operating Partnership may redeem the Notes at any time to preserve the Companys status as a REIT. In addition, on or after April 5, 2012, the Operating Partnership may redeem the Notes for cash, in whole or in part, at 100% of the principal amount plus accrued and unpaid interest, upon at least 30 days but not more than 60 days prior written notice to holders of the Notes.
The holders of the Notes have the right to require the Operating Partnership to repurchase the Notes for cash, in whole or in part, on each of April 1, 2012, April 1, 2017 and April 1, 2022, and upon the occurrence of a designated event, in each case for a repurchase price equal to 100% of the principal amount of the Notes plus accrued and unpaid interest. Certain events are considered Events of Default, as defined in the indenture governing the Notes, which may result in the accelerated maturity of the Notes.
GAAP requires entities with convertible debt instruments that may be settled entirely or partially in cash upon conversion to separately account for the liability and equity components of the instrument in a manner that reflects the issuers economic interest cost. The Company therefore accounts for the liability and equity components of the Notes separately. The equity component is included in the paid-in-capital section of stockholders equity on the condensed consolidated balance sheet, and the value of the equity component is treated as original issue discount for purposes of accounting for the debt component. The discount is being amortized over the period of the debt as additional interest expense.
Information about the carrying amounts of the equity component, the principal amount of the liability component, its unamortized discount, and its net carrying amount are as follows:
|
|
June 30, 2010 |
|
December 31, 2009 |
|
||
Carrying amount of equity component |
|
$ |
19,545 |
|
$ |
19,545 |
|
|
|
|
|
|
|
||
Principal amount of liability component |
|
$ |
87,663 |
|
$ |
87,663 |
|
Unamortized discount |
|
(3,049 |
) |
(3,869 |
) |
||
Net carrying amount of liability component |
|
$ |
84,614 |
|
$ |
83,794 |
|
The discount will be amortized over the remaining period of the debt through its first redemption date of April 1, 2012. The effective interest rate on the liability component is 5.75%. The amount of interest cost recognized relating to the contractual interest rate and the amortization of the discount on the liability component is as follows:
|
|
Three months ended June 30, |
|
Six months ended June 30, |
|
||||||||
|
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
Contractual interest |
|
$ |
792 |
|
$ |
1,135 |
|
$ |
1,576 |
|
$ |
2,853 |
|
Amortization of discount |
|
416 |
|
563 |
|
820 |
|
1,404 |
|
||||
Total interest expense recognized |
|
$ |
1,208 |
|
$ |
1,698 |
|
$ |
2,396 |
|
$ |
4,257 |
|
Repurchases of Notes
The Company has repurchased a portion of its Notes. The Company allocated the value of the consideration paid to repurchase the Notes (1) to the extinguishment of the liability component and (2) the reacquisition of the equity component. The amount allocated to the extinguishment of the liability component is equal to the fair value of that component immediately prior to extinguishment. The difference between the consideration attributed to the extinguishment of the liability component and the sum of (a) the net carrying amount of the repurchased liability component, and (b) the related unamortized debt issuance costs is recognized as a gain on debt extinguishment. The remaining settlement consideration is allocated to the reacquisition of the equity component of the repurchased Notes, and recognized as a reduction of stockholders equity.
Information on the repurchases and the related gains is as follows:
|
|
May 2009 |
|
March 2009 |
|
||
|
|
|
|
|
|
||
Principal amount repurchased |
|
$ |
43,000 |
|
$ |
71,500 |
|
Amount allocated to: |
|
|
|
|
|
||
Extinguishment of liability component |
|
$ |
35,000 |
|
$ |
43,800 |
|
Reacquisition of equity component |
|
1,340 |
|
713 |
|
||
Total cash paid for repurchase |
|
$ |
36,340 |
|
$ |
44,513 |
|
|
|
|
|
|
|
||
Exchangeable senior notes repurchased |
|
$ |
43,000 |
|
$ |
71,500 |
|
Extinguishment of liability component |
|
(35,000 |
) |
(43,800 |
) |
||
Discount on exchangeable senior notes |
|
(2,349 |
) |
(4,208 |
) |
||
Related debt issuance costs |
|
(558 |
) |
(1,009 |
) |
||
Gain on repurchase |
|
$ |
5,093 |
|
$ |
22,483 |
|
12. LINES OF CREDIT
On June 4, 2010, the Company entered into a $45,000 revolving secured line of credit (the Third Credit Line) that is collateralized by mortgages on certain lease-up real estate assets and matures on May 31, 2013 with a two-year extension option available. The Company intends to use the proceeds of the Third Credit Line to repay debt and for general corporate purposes. The Third Credit Line has an interest rate of LIBOR plus 350 basis points (3.85% at June 30, 2010). The Third Credit Line is guaranteed by the Company. As of June 30, 2010, the Credit Line had $19,200 of capacity based on the lease-up of the assets collateralizing the Third Credit Line. At June 30, 2010, $0 was drawn on the Third Credit Line.
On February 13, 2009, the Company entered into a $50,000 revolving secured line of credit (the Secondary Credit Line) that is collateralized by mortgages on certain real estate assets and matures on February 13, 2012. The Company intends to use the proceeds of the Secondary Credit Line to repay debt and for general corporate purposes. The Secondary Credit Line has an interest rate of LIBOR plus 325 basis points (3.60% at June 30, 2010 and 3.48% at December 31, 2009). As of June 30, 2010 and December 31, 2009, there was $40,000 and $0, respectively, drawn on the Secondary Credit Line. The Secondary Credit Line is guaranteed by the Company.
On October 19, 2007, the Operating Partnership entered into a $100,000 revolving line of credit (the Credit Line and together with the Secondary Credit Line and the Third Credit Line, the Credit Lines) that matures on October 31, 2010 with two one-year extensions available. As of June 30, 2010 and December 31, 2009, $100,000 was drawn on the Credit Line. The Company intends to use the proceeds of the Credit Line to repay debt and for general corporate purposes. The Credit Line has an interest rate of between 100 and 205 basis points over LIBOR, depending on certain financial ratios of the Company (1.35% at June 30, 2010 and 1.23% at December 31, 2009). The Credit Line is collateralized by mortgages on certain real estate assets. As of June 30, 2010, the Credit Line had $100,000 of capacity based on the assets collateralizing the Credit Line.
13. OTHER LIABILTIES
The components of other liabilities are summarized as follows:
|
|
June 30, 2010 |
|
December 31, 2009 |
|
||
|
|
|
|
|
|
||
Deferred rental income |
|
$ |
11,606 |
|
$ |
12,045 |
|
Lease obligation liability |
|
5,368 |
|
6,260 |
|
||
Fair value of interest rate swaps |
|
4,937 |
|
1,111 |
|
||
Income taxes payable |
|
1,353 |
|
2,145 |
|
||
Other miscellaneous liabilities |
|
1,519 |
|
3,413 |
|
||
|
|
$ |
24,783 |
|
$ |
24,974 |
|
14. RELATED PARTY AND AFFILIATED REAL ESTATE JOINT VENTURE TRANSACTIONS
The Company provides management and development services to certain joint ventures, franchises, third parties and other related party properties. Management agreements provide generally for management fees of 6% of gross rental revenues for the management of operations at the self-storage facilities.
Management fee revenues for related parties and affiliated real estate joint ventures are summarized as follows:
|
|
|
|
Three months ended June 30, |
|
Six months ended June 30, |
|
||||||||
Entity |
|
Type |
|
2010 |
|
2009 |
|
2010 |
|
2009 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
ESW |
|
Affiliated real estate joint ventures |
|
$ |
101 |
|
$ |
99 |
|
$ |
101 |
|
$ |
202 |
|
ESW II |
|
Affiliated real estate joint ventures |
|
78 |
|
77 |
|
78 |
|
154 |
|
||||
ESNPS |
|
Affiliated real estate joint ventures |
|
114 |
|
111 |
|
114 |
|
228 |
|
||||
ESSM |
|
Affiliated real estate joint ventures |
|
7 |
|
|
|
7 |
|
|
|
||||
HSRE |
|
Affiliated real estate joint ventures |
|
195 |
|
|
|
195 |
|
|
|
||||
PRISA |
|
Affiliated real estate joint ventures |
|
1,188 |
|
1,179 |
|
1,188 |
|
2,431 |
|
||||
PRISA II |
|
Affiliated real estate joint ventures |
|
989 |
|
977 |
|
989 |
|
2,002 |
|
||||
PRISA III |
|
Affiliated real estate joint ventures |
|
423 |
|
416 |
|
423 |
|
841 |
|
||||
VRS |
|
Affiliated real estate joint ventures |
|
283 |
|
280 |
|
283 |
|
567 |
|
||||
WCOT |
|
Affiliated real estate joint ventures |
|
363 |
|
359 |
|
363 |
|
732 |
|
||||
SP I |
|
Affiliated real estate joint ventures |
|
311 |
|
306 |
|
311 |
|
627 |
|
||||
SPB II |
|
Affiliated real estate joint ventures |
|
233 |
|
233 |
|
233 |
|
476 |
|
||||
Everest |
|
Affiliated real estate joint ventures |
|
118 |
|
111 |
|
118 |
|
225 |
|
||||
Other |
|
Franchisees, third parties and other |
|
1,250 |
|
1,127 |
|
6,802 |
|