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 September 30, 2012
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) 365-4600
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 October 31, 2012, was 104,322,649.
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 and existing self-storage facilities or other storage alternatives, which could cause rents and occupancy rates to decline;
· difficulties in our ability to evaluate, finance, complete and integrate acquisitions and developments successfully and to lease up those properties, which could adversely affect our profitability;
· potential liability for uninsured losses and environmental contamination;
· 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 or obtaining credit 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;
· 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)
|
|
September 30, 2012 |
|
December 31, 2011 |
| ||
|
|
(Unaudited) |
|
|
| ||
|
|
|
|
|
| ||
Assets: |
|
|
|
|
| ||
Real estate assets, net |
|
$ |
2,741,945 |
|
$ |
2,263,795 |
|
|
|
|
|
|
| ||
Investments in real estate ventures |
|
121,269 |
|
130,410 |
| ||
Cash and cash equivalents |
|
43,608 |
|
26,484 |
| ||
Restricted cash |
|
23,384 |
|
25,768 |
| ||
Receivables from related parties and affiliated real estate joint ventures |
|
10,930 |
|
18,517 |
| ||
Other assets, net |
|
71,786 |
|
51,276 |
| ||
Total assets |
|
$ |
3,012,922 |
|
$ |
2,516,250 |
|
|
|
|
|
|
| ||
Liabilities, Noncontrolling Interests and Equity: |
|
|
|
|
| ||
Notes payable |
|
$ |
1,226,899 |
|
$ |
937,001 |
|
Premium on notes payable |
|
3,638 |
|
4,402 |
| ||
Notes payable to trusts |
|
119,590 |
|
119,590 |
| ||
Exchangeable senior notes |
|
|
|
87,663 |
| ||
Lines of credit |
|
240,000 |
|
215,000 |
| ||
Accounts payable and accrued expenses |
|
49,609 |
|
45,079 |
| ||
Other liabilities |
|
43,034 |
|
33,754 |
| ||
Total liabilities |
|
1,682,770 |
|
1,442,489 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies |
|
|
|
|
| ||
|
|
|
|
|
| ||
Noncontrolling Interests and 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, 104,322,435 and 94,783,590 shares issued and outstanding at September 30, 2012, and December 31, 2011, respectively |
|
1,043 |
|
948 |
| ||
Paid-in capital |
|
1,531,975 |
|
1,290,021 |
| ||
Accumulated other comprehensive deficit |
|
(14,956 |
) |
(7,936 |
) | ||
Accumulated deficit |
|
(243,546 |
) |
(264,086 |
) | ||
Total Extra Space Storage Inc. stockholders equity |
|
1,274,516 |
|
1,018,947 |
| ||
Noncontrolling interest represented by Preferred Operating Partnership units, net of $100,000 note receivable |
|
29,829 |
|
29,695 |
| ||
Noncontrolling interests in Operating Partnership |
|
24,699 |
|
24,018 |
| ||
Other noncontrolling interests |
|
1,108 |
|
1,101 |
| ||
Total noncontrolling interests and equity |
|
1,330,152 |
|
1,073,761 |
| ||
Total liabilities, noncontrolling interests and equity |
|
$ |
3,012,922 |
|
$ |
2,516,250 |
|
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)
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Property rental |
|
$ |
94,065 |
|
$ |
69,475 |
|
$ |
249,193 |
|
$ |
195,265 |
|
Tenant reinsurance |
|
9,495 |
|
8,269 |
|
27,060 |
|
22,889 |
| ||||
Management and franchise fees |
|
6,231 |
|
6,353 |
|
19,476 |
|
18,464 |
| ||||
Total revenues |
|
109,791 |
|
84,097 |
|
295,729 |
|
236,618 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Expenses: |
|
|
|
|
|
|
|
|
| ||||
Property operations |
|
30,115 |
|
24,270 |
|
82,723 |
|
70,326 |
| ||||
Tenant reinsurance |
|
1,379 |
|
1,596 |
|
4,651 |
|
4,593 |
| ||||
Acquisition related costs |
|
2,486 |
|
346 |
|
3,564 |
|
2,165 |
| ||||
General and administrative |
|
12,559 |
|
12,306 |
|
37,744 |
|
36,396 |
| ||||
Depreciation and amortization |
|
19,768 |
|
14,364 |
|
52,918 |
|
42,041 |
| ||||
Total expenses |
|
66,307 |
|
52,882 |
|
181,600 |
|
155,521 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income from operations |
|
43,484 |
|
31,215 |
|
114,129 |
|
81,097 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense |
|
(18,423 |
) |
(16,756 |
) |
(52,348 |
) |
(49,431 |
) | ||||
Non-cash interest expense related to amortization of discount on exchangeable senior notes |
|
|
|
(440 |
) |
(444 |
) |
(1,308 |
) | ||||
Interest income |
|
461 |
|
185 |
|
1,184 |
|
556 |
| ||||
Interest income on note receivable from Preferred Operating Partnership unit holder |
|
1,213 |
|
1,213 |
|
3,638 |
|
3,638 |
| ||||
Income before equity in earnings of real estate ventures and income tax expense |
|
26,735 |
|
15,417 |
|
66,159 |
|
34,552 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Equity in earnings of real estate ventures |
|
2,854 |
|
1,873 |
|
7,848 |
|
6,060 |
| ||||
Equity in earnings of real estate ventures - gain on sale of real estate assets and purchase of joint venture partners interest |
|
13,620 |
|
|
|
19,049 |
|
|
| ||||
Income tax expense |
|
(1,656 |
) |
62 |
|
(4,240 |
) |
(603 |
) | ||||
Net income |
|
41,553 |
|
17,352 |
|
88,816 |
|
40,009 |
| ||||
Net income allocated to Preferred Operating Partnership noncontrolling interests |
|
(1,805 |
) |
(1,598 |
) |
(5,108 |
) |
(4,682 |
) | ||||
Net income allocated to Operating Partnership and other noncontrolling interests |
|
(1,142 |
) |
(493 |
) |
(2,475 |
) |
(1,156 |
) | ||||
Net income attributable to common stockholders |
|
$ |
38,606 |
|
$ |
15,261 |
|
$ |
81,233 |
|
$ |
34,171 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net income per common share |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.37 |
|
$ |
0.16 |
|
$ |
0.81 |
|
$ |
0.37 |
|
Diluted |
|
$ |
0.37 |
|
$ |
0.16 |
|
$ |
0.80 |
|
$ |
0.37 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average number of common shares |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
104,252,227 |
|
94,314,429 |
|
100,429,840 |
|
91,277,261 |
| ||||
Diluted |
|
108,755,316 |
|
98,867,803 |
|
104,981,176 |
|
95,866,290 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cash dividends paid per common share |
|
$ |
0.20 |
|
$ |
0.14 |
|
$ |
0.60 |
|
$ |
0.42 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
Extra Space Storage Inc.
Condensed Consolidated Statements of Comprehensive Income
(amounts in thousands)
(unaudited)
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
$ |
41,553 |
|
$ |
17,352 |
|
$ |
88,816 |
|
$ |
40,009 |
|
|
|
|
|
|
|
|
|
|
| ||||
Other Comprehensive income: |
|
|
|
|
|
|
|
|
| ||||
Change in fair value of interest rate swaps |
|
(3,564 |
) |
(1,441 |
) |
(7,296 |
) |
(2,115 |
) | ||||
Total comprehensive income |
|
37,989 |
|
15,911 |
|
81,520 |
|
37,894 |
| ||||
Less: comprehensive income attributable to noncontrolling interests |
|
2,814 |
|
2,033 |
|
7,307 |
|
5,755 |
| ||||
Comprehensive income attributable to common stockholders |
|
$ |
35,175 |
|
$ |
13,878 |
|
$ |
74,213 |
|
$ |
32,139 |
|
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, 2011 |
|
$ |
29,695 |
|
$ |
24,018 |
|
$ |
1,101 |
|
94,783,590 |
|
$ |
948 |
|
$ |
1,290,021 |
|
$ |
(7,936 |
) |
$ |
(264,086 |
) |
$ |
1,073,761 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Issuance of common stock upon the exercise of options |
|
|
|
|
|
|
|
651,729 |
|
6 |
|
8,925 |
|
|
|
|
|
8,931 |
| ||||||||
Restricted stock grants issued |
|
|
|
|
|
|
|
168,052 |
|
2 |
|
|
|
|
|
|
|
2 |
| ||||||||
Restricted stock grants cancelled |
|
|
|
|
|
|
|
(15,621 |
) |
|
|
|
|
|
|
|
|
|
| ||||||||
Issuance of common stock, net of offering costs |
|
|
|
|
|
|
|
8,050,000 |
|
80 |
|
226,612 |
|
|
|
|
|
226,692 |
| ||||||||
Issuance of common stock related to settlement of exchangeable senior notes |
|
|
|
|
|
|
|
684,685 |
|
7 |
|
|
|
|
|
|
|
7 |
| ||||||||
Compensation expense related to stock-based awards |
|
|
|
|
|
|
|
|
|
|
|
3,318 |
|
|
|
|
|
3,318 |
| ||||||||
New issuance of Operating Partnership units |
|
|
|
429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
429 |
| ||||||||
Redemption of Operating Partnership units for cash |
|
|
|
(155 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(155 |
) | ||||||||
Net income |
|
5,108 |
|
2,455 |
|
20 |
|
|
|
|
|
|
|
|
|
81,233 |
|
88,816 |
| ||||||||
Other comprehensive loss |
|
(67 |
) |
(209 |
) |
|
|
|
|
|
|
|
|
(7,020 |
) |
|
|
(7,296 |
) | ||||||||
Tax effect from vesting of restricted stock grants and stock option exercises |
|
|
|
|
|
|
|
|
|
|
|
3,099 |
|
|
|
|
|
3,099 |
| ||||||||
Distributions to Operating Partnership units held by noncontrolling interests |
|
(4,907 |
) |
(1,839 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
(6,746 |
) | ||||||||
Distributions to other noncontrolling interests |
|
|
|
|
|
(13 |
) |
|
|
|
|
|
|
|
|
|
|
(13 |
) | ||||||||
Dividends paid on common stock at $0.60 per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(60,693 |
) |
(60,693 |
) | ||||||||
Balances at September 30, 2012 |
|
$ |
29,829 |
|
$ |
24,699 |
|
$ |
1,108 |
|
104,322,435 |
|
$ |
1,043 |
|
$ |
1,531,975 |
|
$ |
(14,956 |
) |
$ |
(243,546 |
) |
$ |
1,330,152 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
Extra Space Storage Inc.
Condensed Consolidated Statements of Cash Flows
(amounts in thousands)
(unaudited)
|
|
For the Nine Months ended September 30, |
| ||||
|
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net income |
|
$ |
88,816 |
|
$ |
40,009 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
52,918 |
|
42,041 |
| ||
Amortization of deferred financing costs |
|
5,016 |
|
3,720 |
| ||
Non-cash interest expense related to amortization of discount on exchangeable senior notes |
|
444 |
|
1,308 |
| ||
Non-cash interest expense related to amortization of premium on notes payable |
|
(951 |
) |
|
| ||
Compensation expense related to stock-based awards |
|
3,318 |
|
3,895 |
| ||
Gain on purchase of joint venture partners interest |
|
(13,499 |
) |
|
| ||
Distributions from real estate ventures in excess of earnings |
|
1,642 |
|
4,665 |
| ||
Changes in operating assets and liabilities: |
|
|
|
|
| ||
Receivables from related parties and affiliated real estate joint ventures |
|
7,587 |
|
(301 |
) | ||
Other assets |
|
4,866 |
|
1,108 |
| ||
Accounts payable and accrued expenses |
|
4,530 |
|
5,681 |
| ||
Other liabilities |
|
(1,726 |
) |
(1,469 |
) | ||
Net cash provided by operating activities |
|
152,961 |
|
100,657 |
| ||
|
|
|
|
|
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Acquisition of real estate assets |
|
(365,616 |
) |
(108,403 |
) | ||
Development and construction of real estate assets |
|
(3,137 |
) |
(6,315 |
) | ||
Investments in real estate ventures |
|
(1,053 |
) |
(3,737 |
) | ||
Return of investment in real estate ventures |
|
1,848 |
|
4,614 |
| ||
Change in restricted cash |
|
2,384 |
|
146 |
| ||
Purchase of notes receivable |
|
(7,875 |
) |
(51,000 |
) | ||
Purchase of equipment and fixtures |
|
(1,620 |
) |
(4,493 |
) | ||
Net cash used in investing activities |
|
(375,069 |
) |
(169,188 |
) | ||
|
|
|
|
|
| ||
Cash flows from financing activities: |
|
|
|
|
| ||
Proceeds from the sale of common stock, net of offering costs |
|
226,692 |
|
112,352 |
| ||
Repurchase of exchangeable senior notes |
|
(87,663 |
) |
|
| ||
Proceeds from notes payable and lines of credit |
|
640,655 |
|
370,242 |
| ||
Principal payments on notes payable and lines of credit |
|
(473,349 |
) |
(389,706 |
) | ||
Deferred financing costs |
|
(8,427 |
) |
(4,149 |
) | ||
Redemption of Operating Partnership units held by noncontrolling interest |
|
(155 |
) |
(271 |
) | ||
Net proceeds from exercise of stock options |
|
8,931 |
|
12,114 |
| ||
Dividends paid on common stock |
|
(60,693 |
) |
(38,785 |
) | ||
Distributions to noncontrolling interests |
|
(6,759 |
) |
(6,121 |
) | ||
Net cash provided by financing activities |
|
239,232 |
|
55,676 |
| ||
Net increase (decrease) in cash and cash equivalents |
|
17,124 |
|
(12,855 |
) | ||
Cash and cash equivalents, beginning of the period |
|
26,484 |
|
46,750 |
| ||
Cash and cash equivalents, end of the period |
|
$ |
43,608 |
|
$ |
33,895 |
|
See accompanying notes to unaudited condensed consolidated financial statements.
Extra Space Storage Inc.
Condensed Consolidated Statements of Cash Flows
(amounts in thousands)
(unaudited)
|
|
For the Nine Months ended September 30, |
| ||||
|
|
2012 |
|
2011 |
| ||
Supplemental schedule of cash flow information: |
|
|
|
|
| ||
Interest paid, net of amounts capitalized |
|
$ |
47,816 |
|
$ |
45,048 |
|
|
|
|
|
|
| ||
Supplemental schedule of noncash investing and financing activities: |
|
|
|
|
| ||
Redemption of Operating Partnership units held by noncontrolling interests for common stock: |
|
|
|
|
| ||
Noncontrolling interests in Operating Partnership |
|
$ |
|
|
$ |
2,344 |
|
Common stock and paid-in capital |
|
|
|
(2,344 |
) | ||
Tax effect from vesting of restricted stock grants and stock option exercises: |
|
|
|
|
| ||
Other assets |
|
$ |
3,099 |
|
$ |
1,918 |
|
Paid-in capital |
|
(3,099 |
) |
(1,918 |
) | ||
Acquisitions of real estate assets: |
|
|
|
|
| ||
Real estate assets, net |
|
$ |
148,021 |
|
$ |
8,660 |
|
Notes payable assumed |
|
(147,592 |
) |
(8,660 |
) | ||
Operating Partnership units issued |
|
(429 |
) |
|
| ||
Receivable from sale of interest in real estate ventures: |
|
|
|
|
| ||
Other assets |
|
$ |
3,349 |
|
$ |
|
|
Investments in real estate ventures |
|
(3,349 |
) |
|
|
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 (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 September 30, 2012, the Company had direct and indirect equity interests in 720 operating storage facilities. In addition, the Company managed 190 properties for franchisees and third parties, bringing the total number of operating properties which it owns and/or manages to 910. These properties are located in 34 states, Washington, D.C. and Puerto Rico.
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. 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 nine months ended September 30, 2012, are not necessarily indicative of results that may be expected for the year ending December 31, 2012. The condensed consolidated balance sheet as of December 31, 2011, 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, 2011, as filed with the Securities and Exchange Commission.
Certain amounts in the 2011 financial statements and supporting note disclosures have been reclassified to conform to the current period presentation. Such reclassifications did not impact previously reported net income or accumulated deficit.
3. 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 |
|
September 30, 2012 |
|
Quoted Prices in Active |
|
Significant Other |
|
Significant |
| ||||
Other liabilities - cash flow hedge swap agreements |
|
$ |
(15,607 |
) |
$ |
|
|
$ |
(15,607 |
) |
$ |
|
|
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.
There were no transfers of assets and liabilities between Level 1 and Level 2 during the three or nine months ended September 30, 2012. 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 or nine months ended September 30, 2012.
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 managements 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.
In connection with the Companys acquisition of self-storage facilities, the purchase price is allocated to the tangible and intangible assets and liabilities acquired based on their fair values, which are estimated using significant unobservable inputs. The value of the tangible assets, consisting of land and buildings, is determined as if vacant. 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 rent lost due to the amount of time required to replace existing customers, which is 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. Acquisition-related transaction costs are expensed as incurred.
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 September 30, 2012 and December 31, 2011 approximate fair value. The fair value of the Companys note receivable from Preferred Operating Partnership unit holder is based on the discounted estimated future cash flows of the note (categorized within Level 3 of the fair value hierarchy); the discount rate used approximates the current market rate for loans with similar maturities and credit quality. The fair values of the Companys fixed-rate notes payable, notes payable to trusts and exchangeable senior notes, were estimated using the discounted estimated future cash payments to be made on such debt (categorized within Level 3 of the fair value hierarchy); the discount rates used approximate current market rates for loans, or groups of loans, with similar maturities and credit quality.
The fair values of the Companys fixed-rate assets and liabilities are as follows:
|
|
September 30, 2012 |
|
December 31, 2011 |
| ||||||||
|
|
Fair |
|
Carrying |
|
Fair |
|
Carrying |
| ||||
|
|
Value |
|
Value |
|
Value |
|
Value |
| ||||
Note receivable from Preferred Operating Partnership unit holder |
|
$ |
108,925 |
|
$ |
100,000 |
|
$ |
104,049 |
|
$ |
100,000 |
|
Fixed-rate notes payable and notes payable to trusts |
|
$ |
1,264,295 |
|
$ |
1,177,736 |
|
$ |
1,008,039 |
|
$ |
938,681 |
|
Exchangeable senior notes |
|
$ |
|
|
$ |
|
|
$ |
92,265 |
|
$ |
87,663 |
|
4. NET INCOME PER COMMON SHARE
Basic net income per common share is computed by dividing net income 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 earnings 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 as if-converted method. Potential common shares are securities (such as options, 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 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 that reduce earnings per share) are included.
The Companys Operating Partnership had $87,663 of exchangeable senior notes (the Notes) that were surrendered for exchange in April 2012. Prior to their exchange, the Notes could potentially have had a dilutive effect on the Companys earnings per share calculations. The Notes were exchangeable by holders into shares of the Companys common stock under certain circumstances per the terms of the indenture governing the Notes and at the time prior to surrender had an exchange price of $23.20 per share. The Company had irrevocably agreed to pay only cash for the accreted principal amount of the Notes relative to its exchange obligations, but retained the right to satisfy the exchange obligations in excess of the accreted principal amount in cash and/or common stock. Though the Company retained that right, Accounting Standards Codification (ASC) 260, Earnings Per Share, required an assumption that shares would be used to pay the exchange obligations in excess of the accreted principal amount, and required 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 diluted share calculation for the three or nine months ended September 30, 2011 as the stock price during this time did not exceed the exchange price. No shares were included for the three or nine months ended September 30, 2012 as the Notes were no longer outstanding.
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 September 30, 2012 and 2011, options to purchase 15,223 and 120,634 shares of common stock, and for the nine months ended September 30, 2012 and 2011, options to purchase 54,959 and 106,726 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 per common share is as follows:
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Net income attributable to common stockholders |
|
$ |
38,606 |
|
$ |
15,261 |
|
$ |
81,233 |
|
$ |
34,171 |
|
Add: Income allocated to noncontrolling interest - Preferred Operating Partnership and Operating Partnership |
|
2,938 |
|
2,092 |
|
7,563 |
|
5,846 |
| ||||
Subtract: Fixed component of income allocated to noncontrolling interest - Preferred Operating Partnership |
|
(1,438 |
) |
(1,438 |
) |
(4,313 |
) |
(4,313 |
) | ||||
Net income for diluted computations |
|
$ |
40,106 |
|
$ |
15,915 |
|
$ |
84,483 |
|
$ |
35,704 |
|
Weighted average number of common shares outstanding - basic |
|
104,252,227 |
|
94,314,429 |
|
100,429,840 |
|
91,277,261 |
| ||||
Operating Partnership units |
|
3,060,467 |
|
3,049,935 |
|
3,060,467 |
|
3,049,935 |
| ||||
Preferred Operating Partnership units |
|
989,980 |
|
989,980 |
|
989,980 |
|
989,980 |
| ||||
Shares related to Dilutive and Cancelled Stock Options |
|
452,642 |
|
513,459 |
|
500,889 |
|
549,114 |
| ||||
Weighted average number of common shares outstanding - diluted |
|
108,755,316 |
|
98,867,803 |
|
104,981,176 |
|
95,866,290 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income per common share |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.37 |
|
$ |
0.16 |
|
$ |
0.81 |
|
$ |
0.37 |
|
Diluted |
|
$ |
0.37 |
|
$ |
0.16 |
|
$ |
0.80 |
|
$ |
0.37 |
|
5. PROPERTY ACQUISITIONS
The following table summarizes the Companys acquisitions of operating properties for the nine months ended September 30, 2012, and does not include purchases of land or improvements made to existing assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consideration Paid |
|
Acquisition Date Fair Value |
|
|
|
|
| |||||||||||||||||||||||||||||||
Property Location |
|
Number |
|
Date of |
|
Total |
|
Cash Paid |
|
Loan |
|
Non-cash |
|
Previous |
|
Net |
|
Value of |
|
Number |
|
Land |
|
Building |
|
Intangible |
|
Closing |
|
Source of Acquisition |
|
Notes |
| |||||||||||
Texas |
|
1 |
|
2/29/2012 |
|
$ |
9,405 |
|
$ |
9,323 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
82 |
|
$ |
|
|
|
|
$ |
1,036 |
|
$ |
8,133 |
|
$ |
187 |
|
$ |
49 |
|
Unrelated third party |
|
|
|
Maryland |
|
1 |
|
3/7/2012 |
|
6,284 |
|
5,886 |
|
|
|
|
|
|
|
21 |
|
377 |
|
14,193 |
|
465 |
|
5,600 |
|
128 |
|
91 |
|
Unrelated third party |
|
|
| |||||||||||
Florida |
|
3 |
|
5/2/2012 |
|
14,942 |
|
14,792 |
|
|
|
|
|
|
|
150 |
|
|
|
|
|
1,933 |
|
12,682 |
|
321 |
|
6 |
|
Unrelated third party |
|
|
| |||||||||||
Maryland |
|
1 |
|
5/31/2012 |
|
6,501 |
|
6,438 |
|
|
|
|
|
|
|
11 |
|
52 |
|
1,814 |
|
1,185 |
|
5,051 |
|
147 |
|
118 |
|
Unrelated third party |
|
|
| |||||||||||
Various states |
|
36 |
|
7/2/2012 |
|
322,516 |
|
162,705 |
|
145,000 |
|
13,499 |
|
3,355 |
|
(2,043 |
) |
|
|
|
|
67,550 |
|
246,133 |
|
8,142 |
|
691 |
|
Affiliated joint venture |
|
(1) |
| |||||||||||
New Jersey, New York |
|
6 |
|
7/18/2012 |
|
55,622 |
|
55,748 |
|
|
|
|
|
|
|
(126 |
) |
|
|
|
|
8,584 |
|
45,359 |
|
1,227 |
|
452 |
|
Unrelated third party |
|
|
| |||||||||||
Colorado |
|
1 |
|
7/18/2012 |
|
7,085 |
|
7,038 |
|
|
|
|
|
|
|
47 |
|
|
|
|
|
|
|
6,945 |
|
137 |
|
3 |
|
Unrelated third party |
|
|
| |||||||||||
South Carolina |
|
1 |
|
7/19/2012 |
|
4,651 |
|
4,621 |
|
|
|
|
|
|
|
30 |
|
|
|
|
|
1,784 |
|
2,755 |
|
107 |
|
5 |
|
Unrelated third party |
|
|
| |||||||||||
California |
|
1 |
|
7/26/2012 |
|
4,860 |
|
2,376 |
|
2,592 |
|
|
|
|
|
(108 |
) |
|
|
|
|
2,428 |
|
2,317 |
|
93 |
|
22 |
|
Unrelated third party |
|
|
| |||||||||||
New York |
|
1 |
|
8/10/2012 |
|
15,300 |
|
15,377 |
|
|
|
|
|
|
|
(77 |
) |
|
|
|
|
2,800 |
|
12,173 |
|
269 |
|
58 |
|
Unrelated third party |
|
|
| |||||||||||
Texas |
|
2 |
|
8/10/2012 |
|
9,948 |
|
9,775 |
|
|
|
|
|
|
|
173 |
|
|
|
|
|
4,869 |
|
4,826 |
|
241 |
|
12 |
|
Unrelated third party |
|
|
| |||||||||||
New Jersey |
|
1 |
|
8/23/2012 |
|
9,091 |
|
9,099 |
|
|
|
|
|
|
|
(8 |
) |
|
|
|
|
2,144 |
|
6,660 |
|
158 |
|
129 |
|
Unrelated third party |
|
|
| |||||||||||
New Jersey |
|
1 |
|
8/23/2012 |
|
15,475 |
|
15,431 |
|
|
|
|
|
|
|
44 |
|
|
|
|
|
1,890 |
|
13,112 |
|
269 |
|
204 |
|
Unrelated third party |
|
|
| |||||||||||
New Jersey |
|
1 |
|
8/28/2012 |
|
13,678 |
|
13,678 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,511 |
|
11,732 |
|
241 |
|
194 |
|
Unrelated third party |
|
|
| |||||||||||
Virginia |
|
1 |
|
9/20/2012 |
|
6,884 |
|
6,850 |
|
|
|
|
|
|
|
34 |
|
|
|
|
|
1,172 |
|
5,562 |
|
119 |
|
31 |
|
Unrelated third party |
|
|
| |||||||||||
Utah |
|
1 |
|
9/28/2012 |
|
7,410 |
|
7,322 |
|
|
|
|
|
|
|
88 |
|
|
|
|
|
2,063 |
|
5,202 |
|
132 |
|
13 |
|
Related party |
|
(2) |
|
(1) This represents the acquisition of Prudential Real Estate Investors (PREI®) 94.9% interest in the ESS PRISA III LLC joint venture (PRISA III) that was formed in 2005, resulting in full ownership by the Company. The joint venture owned 36 properties located in 18 states.
(2) This property was purchased from Sandy Self Storage, LLC, which was partially owned by Kenneth T. Woolley, the son of Kenneth M. Woolley, Executive Chairman of the Board of Directors and Chief Investment Officer.
On July 31, 2012, the Company acquired the land it had previously been leasing associated with a property in Bethesda, Maryland for a cash payment of $3,671.
As noted above, during the nine months ended September 30, 2012, the Company acquired 36 properties as part of the PRISA III acquisition. The following pro forma financial information is based on the combined historical financial statements of the Company and PRISA III and presents the Companys results as if the PRISA III acquisition had occurred as of January 1, 2011:
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total revenues |
|
$ |
109,791 |
|
$ |
92,235 |
|
$ |
312,130 |
|
$ |
260,474 |
|
Net income attributable to common stockholders |
|
$ |
38,606 |
|
$ |
16,978 |
|
$ |
84,575 |
|
$ |
38,819 |
|
Net income per common share |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.37 |
|
$ |
0.18 |
|
$ |
0.84 |
|
$ |
0.43 |
|
Diluted |
|
$ |
0.37 |
|
$ |
0.18 |
|
$ |
0.84 |
|
$ |
0.42 |
|
The following table summarizes the revenues and earnings related to PRISA III since the acquisition date, included in the consolidated income statement for the three and nine months ended September 30, 2012:
|
|
For the Three |
|
For the Nine |
| ||
|
|
|
|
|
| ||
Total revenues |
|
$ |
8,657 |
|
$ |
8,657 |
|
Net income attributable to common stockholders |
|
$ |
3,067 |
|
$ |
3,067 |
|
6. VARIABLE INTERESTS
The Company has interests in two unconsolidated joint ventures with unrelated third parties which are variable interest entities (VIEs). The Company holds 18% and 39% of the equity interests in the VIE joint ventures (VIE JVs), and has 50% of the voting rights in each of the VIE JVs. Qualification of each VIE JV as a VIE was based on the determination that the equity investments at risk for each of these joint ventures were 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 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. The payables to the Company consist of amounts owed for expenses paid on behalf of the joint ventures by the Company as manager and mortgage notes payable to the Company. The Company performs management services for the VIE JVs in exchange for a management fee of approximately 6% of cash collected by the properties. Except as disclosed, 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 September 30, 2012 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 material 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. The Company believes the payables to the Company are collectible. Additionally, repossessing and/or selling the self-storage facility and land that collateralize the loans could provide funds sufficient to reimburse the Company.
In addition to the VIEs mentioned above, on May 1, 2012, the Company purchased two notes receivable from Capmark Bank for a total of $7,875. These receivables are due from Spacebox Land OLakes, LLC and Spacebox North Fort Myers, LLC (collectively, Spacebox), a third party. The notes bear interest at 15% per annum and are due April 30, 2013. Spacebox owns two self-storage properties located in Florida, which are collateral for the notes. The Company began performing management services for these two properties at the time of the purchase of the notes receivable, for a management fee of approximately 6% of the cash collected by the properties. These notes receivable are included in other assets on the condensed consolidated balance sheet.
The Company determined that the two Spacebox entities qualify as VIEs because the equity investments at risk for each of these entities were not sufficient based on a qualitative and quantitative analysis performed by the Company. The Company is not the primary beneficiary of either VIE. As of September 30, 2012, the Companys maximum exposure to loss for these entities is equal to the balance of the notes receivable, accrued interest on the notes receivable, and payables due to the Company. The payables to the Company consist of amounts owed for expenses paid on behalf of Spacebox by the Company as manager. The Company believes the notes receivable are collectible. Also, repossessing and/or selling the self-storage properties that collateralize the loans could provide funds sufficient to reimburse the Company.
The following table compares the Companys liability balance to the respective VIEs and the maximum exposure to loss related to each VIE as of September 30, 2012, after netting such liability balance:
|
|
|
|
|
|
Balance of |
|
|
|
Maximum |
|
|
| ||||||
|
|
Liability |
|
Investment |
|
Guaranteed |
|
Payables to |
|
Exposure |
|
|
| ||||||
|
|
Balance |
|
Balance |
|
Loan |
|
Company |
|
to Loss |
|
Difference |
| ||||||
Extra Space of Montrose Avenue LLC |
|
$ |
|
|
$ |
1,149 |
|
$ |
5,120 |
|
$ |
2,196 |
|
$ |
8,465 |
|
$ |
(8,465 |
) |
Extra Space of Sacramento One LLC |
|
|
|
(996 |
) |
4,307 |
|
6,094 |
|
9,405 |
|
(9,405 |
) | ||||||
Spacebox Land O Lakes LLC |
|
|
|
|
|
|
|
3,781 |
|
3,781 |
|
(3,781 |
) | ||||||
Spacebox North Fort Myers, LLC |
|
|
|
|
|
|
|
4,452 |
|
4,452 |
|
(4,452 |
) | ||||||
|
|
$ |
|
|
$ |
153 |
|
$ |
9,427 |
|
$ |
16,523 |
|
$ |
26,103 |
|
$ |
(26,103 |
) |
The Operating Partnership has three wholly-owned unconsolidated subsidiaries (Trust, Trust II and Trust III, together, the Trusts) that have issued trust preferred securities to third parties and common securities to the Operating Partnership. The proceeds from the sale of the preferred and common securities were loaned in the form of notes to the Operating Partnership. The Trusts 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 for the proceeds as discussed above, which are owed to the Trusts. The Company has also included its investment in the Trusts common securities in other assets on the condensed consolidated balance sheets.
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.
The following is a tabular comparison of the liabilities the Company has recorded as a result of its involvement with the Trusts to the maximum exposure to loss the Company is subject to as a result of such involvement as of September 30, 2012:
|
|
Notes payable |
|
Investment |
|
Maximum |
|
|
| ||||
|
|
to Trusts |
|
Balance |
|
exposure to loss |
|
Difference |
| ||||
Trust |
|
$ |
36,083 |
|
$ |
1,083 |
|
$ |
35,000 |
|
$ |
|
|
Trust II |
|
42,269 |
|
1,269 |
|
41,000 |
|
|
| ||||
Trust III |
|
41,238 |
|
1,238 |
|
40,000 |
|
|
| ||||
|
|
$ |
119,590 |
|
$ |
3,590 |
|
$ |
116,000 |
|
$ |
|
|
The Company had no consolidated VIEs during the three or nine months ended September 30, 2012 or 2011.
7. 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 operations.
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 the Companys fixed- and variable-rate borrowings. The interest rate swaps held by the Company all have been designated as cash flow hedges of variable-rate borrowings. For cash flow hedges, the effective portion of changes in the fair value of the derivative is initially reported in other comprehensive income, outside of earnings, and subsequently reclassified to earnings when the hedged transaction affects earnings.
The following table summarizes the terms of the Companys fifteen cash flow hedges at September 30, 2012:
Hedge Product |
|
Original Notional |
|
Strike |
|
Effective Dates |
|
Maturity Dates |
|
Swap Agreements |
|
$8,462 - $80,100 |
|
2.91% - 6.98% |
|
2/1/2009 - 8/28/2012 |
|
6/30/2013 - 5/1/2020 |
|
Monthly interest payments were recognized as an increase or decrease in interest expense as follows:
|
|
Classification of |
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
| ||||||||
Type |
|
Income (Expense) |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Swap Agreements |
|
Interest expense |
|
$ |
(1,876 |
) |
$ |
(940 |
) |
$ |
(4,429 |
) |
$ |
(2,954 |
) |
Information relating to the gain (loss) recognized on the interest rate swap agreements is as follows:
|
|
Gain (loss) |
|
|
|
Gain (loss) reclassified |
| ||
Type |
|
September 30, |
|
Location of amounts |
|
For the Nine Months |
| ||
Swap Agreements |
|
$ |
(7,296 |
) |
Interest expense |
|
$ |
(4,429 |
) |
The interest rate swap agreements were highly effective for the three and nine months ended September 30, 2012. The gain (loss) reclassified from other comprehensive income (OCI) in the preceding table represents the effective portion of the Companys cash flow hedges reclassified from OCI to interest expense during the nine months ended September 30, 2012.
The balance sheet classification and carrying amounts of the derivative instruments are as follows:
|
|
Asset (Liability) Derivatives |
| ||||||||
|
|
September 30, 2012 |
|
December 31, 2011 |
| ||||||
Derivatives designated as |
|
Balance Sheet |
|
Fair |
|
Balance Sheet |
|
Fair |
| ||
hedging instruments: |
|
Location |
|
Value |
|
Location |
|
Value |
| ||
Swap Agreements |
|
Other liabilities |
|
$ |
(15,607 |
) |
Other liabilities |
|
$ |
(8,311 |
) |
8. EXCHANGEABLE SENIOR NOTES
On March 27, 2007, the Companys Operating Partnership issued $250,000 of 3.625% Exchangeable Senior Notes. The Notes bore interest at 3.625% per annum and contained an exchange settlement feature, which provided that the Notes, under certain circumstances, could have been exchangeable for cash (up to the principal amount of the Notes) and, with respect to any excess exchange value, for cash, shares of the Companys common stock, or a combination of cash and shares of the Companys common stock at the option of the Operating Partnership.
On March 1, 2012, the Company announced that the holders of the Operating Partnerships then-outstanding $87,663 principal amount of 3.625% Exchangeable Senior Notes had the right to surrender their Notes for repurchase by the Operating Partnership on April 1, 2012 for 100% of the principal amount of the Notes, pursuant to the holders rights under the indenture governing the Notes. In addition, the Company announced that the Operating Partnership had given notice of its intention to redeem all of the Notes not otherwise surrendered for repurchase or exchange on April 5, 2012, pursuant to its option under the indenture, at a redemption price of 100% of the principal amount of the Notes, plus accrued and unpaid interest to the redemption date. In connection with the redemption, holders of the Notes had the right to exchange their Notes at an exchange rate of 43.1091 shares of the Companys common stock per $1,000 principal amount of the Notes surrendered. The Notes surrendered for exchange could be settled in cash or a combination of cash and stock, subject to the determination of the Operating Partnership.
As of April 3, 2012, the Company received notice that the holders of the entire $87,663 principal amount of the Notes had surrendered their Notes for exchange. On April 26, 2012, the Company settled the exchange by paying cash for the principal amount of the Notes, as required by the indenture, and issuing 684,685 shares of common stock for the value in excess of the principal amount. The issuance of shares was reflected as an increase in paid-in-capital with a corresponding decrease in paid-in-capital attributable to the reacquisition of the equity component of the convertible debt, as discussed below.
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, accounted for the liability and equity components of the Notes separately. The equity component was included in paid-in-capital in stockholders equity in the condensed consolidated balance sheet, and the value of the equity component was treated as original issue discount for purposes of accounting for the debt component. The discount was amortized over the period of the debt as additional interest expense.
9. STOCK OFFERING
On April 16, 2012, the Company issued and sold 8,050,000 shares of its common stock in a public offering at a price of $28.22 per share. The Company received gross proceeds of $227,171. Transaction costs were $479, resulting in net proceeds of $226,692.
10. NONCONTROLLING INTEREST REPRESENTED BY PREFERRED OPERATING PARTNERSHIP UNITS
On June 15, 2007, the Operating Partnership entered into a Contribution Agreement with various limited partnerships affiliated with AAAAA Rent-A-Space to acquire ten self-storage facilities (the Properties) in exchange for 989,980 Preferred OP units of the Operating Partnership. The self-storage facilities are located in California and Hawaii.
On June 25, 2007, the Operating Partnership loaned the holders of the Preferred OP units $100,000. The note receivable bears interest at 4.85% and is due September 1, 2017. The loan is secured by the borrowers Preferred OP units. The holders of the Preferred OP units can convert up to 114,500 Preferred OP units prior to the maturity date of the loan. If any redemption in excess of 114,500 Preferred OP units occurs prior to the maturity date, the holder of the Preferred OP units is required to repay the loan as of the date of that Preferred OP unit redemption. Preferred OP units are shown on the balance sheet net of the $100,000 loan because the borrower under the loan receivable is also the holder of the Preferred OP units.
The Operating Partnership entered into a Second Amended and Restated Agreement of Limited Partnership (as subsequently amended, the Partnership Agreement) which provides for the designation and issuance of the Preferred OP units. The Preferred OP units will have priority over all other partnership interests of the Operating Partnership with respect to distributions and liquidation.
Under the Partnership Agreement, Preferred OP units in the amount of $115,000 bear a fixed priority return of 5% and have a fixed liquidation value of $115,000. The remaining balance participates in distributions with, and has a liquidation value equal to, that of the common OP units. The Preferred OP units became redeemable at the option of the holder on September 1, 2008, which redemption obligation may be satisfied, at the Companys option, in cash or shares of its common stock.
GAAP requires a company to present ownership interests in subsidiaries held by parties other than the company in the consolidated financial statements within the equity section, but separate from the companys equity. It also requires the amount of consolidated net income attributable to the parent and to the noncontrolling interest to be clearly identified and presented on the face of the consolidated statement of operations and requires changes in ownership interest to be accounted for similarly as equity transactions. If noncontrolling interests are determined to be redeemable, they are to be carried at their redemption value as of the balance sheet date and reported as temporary equity.
The Company has evaluated the terms of the Preferred OP units and classifies the noncontrolling interest represented by the Preferred OP units as stockholders equity in the accompanying condensed consolidated balance sheets. The Company will periodically evaluate individual noncontrolling interests for the ability to continue to recognize the noncontrolling amount as permanent equity in the condensed consolidated balance sheets. Any noncontrolling interests that fail to qualify as permanent equity will be reclassified as temporary equity and adjusted to the greater of (1) the carrying amount, or (2) its redemption value as of the end of the period in which the determination is made.
11. NONCONTROLLING INTEREST IN OPERATING PARTNERSHIP
The Companys interest in its properties is held through the Operating Partnership. ESS Holding Business Trust I, a wholly-owned subsidiary of the Company, is the sole general partner of the Operating Partnership. The Company, through ESS Holding Business Trust II, a wholly-owned subsidiary of the Company, is also a limited partner of the Operating Partnership. Between its general partner and limited partner interests, the Company held a 96.3% majority ownership interest therein as of September 30, 2012. The remaining ownership interests in the Operating Partnership (including Preferred OP units) of 3.7% are held by certain former owners of assets acquired by the Operating Partnership. As of September 30, 2012, the Operating Partnership had 3,060,467 common OP units outstanding.
The noncontrolling interest in the Operating Partnership represents common OP units that are not owned by the Company. In conjunction with the formation of the Company, and as a result of subsequent acquisitions, certain persons and entities contributing interests in properties to the Operating Partnership received limited partnership units in the form of OP units. Limited partners who received OP units in the formation transactions or in exchange for contributions for interests in properties have the right to require the Operating Partnership to redeem part or all of their common OP units for cash based upon the fair market value of an equivalent number of shares of the Companys common stock (ten-day average) at the time of the redemption. Alternatively, the Company may, at its option, elect to acquire those OP units in exchange for shares of its common stock on a one-for-one basis, subject to anti-dilution adjustments provided in the Partnership Agreement. The ten-day average closing stock price at September 30, 2012, was $33.53 and there were 3,060,467 common OP units outstanding. Assuming that all of the unit holders exercised their right to redeem all of their common OP units on September 30, 2012, and the Company elected to pay the noncontrolling members cash, the Company would have paid $102,617 in cash consideration to redeem the OP units.
GAAP requires a company to present ownership interests in subsidiaries held by parties other than the company in the consolidated financial statements within the equity section, but separate from the companys equity. It also requires the amount of consolidated net income attributable to the parent and to the noncontrolling interest to be clearly identified and presented on the face of the consolidated statement of operations, and requires changes in ownership interest to be accounted for similarly as equity transactions. If noncontrolling interests are determined to be redeemable, they are to be carried at their redemption value as of the balance sheet date and reported as temporary equity.
The Company has evaluated the terms of the common OP units and classifies the noncontrolling interest in the Operating Partnership as stockholders equity in the accompanying condensed consolidated balance sheets. The Company will periodically evaluate individual noncontrolling interests for the ability to continue to recognize the noncontrolling amount as permanent equity in the condensed consolidated balance sheets. Any noncontrolling interests that fail to qualify as permanent equity will be reclassified as temporary equity and adjusted to the greater of (1) the carrying amount, or (2) its redemption value as of the end of the period in which the determination is made.
12. OTHER NONCONTROLLING INTERESTS
Other noncontrolling interests represent the ownership interests of various third parties in three consolidated self-storage properties as of September 30, 2012. Two of these consolidated properties were under development, and one was in the lease-up stage at September 30, 2012. The ownership interests of the third-party owners range from 5.0% to 27.6%. Other noncontrolling interests are included in the stockholders equity section of the Companys condensed consolidated balance sheet. The income or losses attributable to these third-party owners based on their ownership percentages are reflected in net income allocated to Operating Partnership and other noncontrolling interests in the condensed consolidated statement of operations.
13. EQUITY IN EARNINGS OF REAL ESTATE VENTURES GAIN ON SALE OF JOINT VENTURE REAL ESTATE ASSETS AND PURCHASE OF JOINT VENTURE PARTNERS INTEREST
On January 15, 2012, the Company sold its 40% equity interest in U-Storage de Mexico S.A. and related entities to its joint venture partners for $4,841. The Company received cash of $1,492 and a note receivable of $3,349. No gain or loss was recorded on the sale.
On February 17, 2012, a joint venture in which the Company held a 40% equity interest sold its only self-storage property. The property was located in New York. As a result of the sale, the joint venture was dissolved, and the Company received cash proceeds which resulted in a gain of $5,550.
On July 2, 2012, the Company completed the acquisition of PREI®s 94.9% interest in PRISA III. PRISA III was formed in 2005 and owned 36 properties located in 18 states. Prior to the acquisition, the remaining 5.1% interest was owned by the Company, which accounted for its investment in PRISA III using the equity method. Subsequent to the acquisition, the Company had full ownership. GAAP requires an entity that completes a business combination in stages to remeasure its previously held equity interest in the acquiree at its acquisition date fair value and recognize the resulting gain or loss, if any, in earnings. The Company recorded a gain of $13,499 related to this transaction, which represents the increase in fair value of the Companys 5.1% interest in PRISA III from the formation of the joint venture to the acquisition date.
14. SEGMENT INFORMATION
The Company operates in three distinct segments: (1) property management, acquisition and development; (2) rental operations; and (3) tenant reinsurance. Financial information for the Companys business segments is set forth below:
|
|
September 30, 2012 |
|
December 31, 2011 |
| ||
Balance Sheet |
|
|
|
|
| ||
Investment in real estate ventures |
|
|
|
|
| ||
Rental operations |
|
$ |
121,269 |
|
$ |
130,410 |
|
|
|
|
|
|
| ||
Total assets |
|
|
|
|
| ||
Property management, acquisition and development |
|
$ |
244,653 |
|
$ |
250,953 |
|
Rental operations |
|
2,743,474 |
|
2,243,441 |
| ||
Tenant reinsurance |
|
24,795 |
|
21,856 |
| ||
|
|
$ |
3,012,922 |
|
$ |
2,516,250 |
|
|
|
For the Three Months Ended September 30, |
|
For the Nine Months Ended September 30, |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Statement of Operations |
|
|
|
|
|
|
|
|
| ||||
Total revenues |
|
|
|
|
|
|
|
|
| ||||
Property management, acquisition and development |
|
$ |
6,231 |
|
$ |
6,353 |
|
$ |
19,476 |
|
$ |
18,464 |
|
Rental operations |
|
94,065 |
|
69,475 |
|
249,193 |
|
195,265 |
| ||||
Tenant reinsurance |
|
9,495 |
|
8,269 |
|
27,060 |
|
22,889 |
| ||||
|
|
$ |
109,791 |
|
$ |
84,097 |
|
$ |
295,729 |
|
$ |
236,618 |
|
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses, including depreciation and amortization |
|
|
|
|
|
|
|
|
| ||||
Property management, acquisition and development |
|
$ |
16,008 |
|
$ |
13,237 |
|
$ |
44,203 |
|
$ |
40,773 |
|
Rental operations |
|
48,920 |
|
38,049 |
|
132,746 |
|
110,155 |
| ||||
Tenant reinsurance |
|
1,379 |
|
1,596 |
|
4,651 |
|
4,593 |
| ||||
|
|
$ |
66,307 |
|
$ |
52,882 |
|
$ |
181,600 |
|
$ |
155,521 |
|
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) from operations |
|
|
|
|
|
|
|
|
| ||||
Property management, acquisition and development |
|
$ |
(9,777 |
) |
$ |
(6,884 |
) |
$ |
(24,727 |
) |
$ |
(22,309 |
) |
Rental operations |
|
45,145 |
|
31,426 |
|
116,447 |
|
85,110 |
| ||||
Tenant reinsurance |
|
8,116 |
|
6,673 |
|
22,409 |
|
18,296 |
| ||||
|
|
$ |
43,484 |
|
$ |
31,215 |
|
$ |
114,129 |
|
$ |
81,097 |
|
|
|
|
|
|
|
|
|
|
| ||||
Interest expense |
|
|
|
|
|
|
|
|
| ||||
Property management, acquisition and development |
|
$ |
(848 |
) |
$ |
(926 |
) |
$ |
(1,843 |
) |
$ |
(2,531 |
) |
Rental operations |
|
(17,575 |
) |
(16,270 |
) |
(50,949 |
) |
(48,208 |
) | ||||
|
|
$ |
(18,423 |
) |
$ |
(17,196 |
) |
$ |
(52,792 |
) |
$ |
(50,739 |
) |
|
|
|
|
|
|
|
|
|
| ||||
Interest income |
|
|
|
|
|
|
|
|
| ||||
Property management, acquisition and development |
|
$ |
459 |
|
$ |
182 |
|
$ |
1,176 |
|
$ |
548 |
|
Tenant reinsurance |
|
2 |
|
3 |
|
8 |
|
8 |
| ||||
|
|
$ |
461 |
|
$ |
185 |
|
$ |
1,184 |
|
$ |
556 |
|
|
|
|
|
|
|
|
|
|
| ||||
Interest income on note receivable from Preferred Operating Partnership unit holder |
|
|
|
|
|
|
|
|
| ||||
Property management, acquisition and development |
|
$ |
1,213 |
|
$ |
1,213 |
|
$ |
3,638 |
|
$ |
3,638 |
|
|
|
|
|
|
|
|
|
|
| ||||
Equity in earnings of real estate ventures |
|
|
|
|
|
|
|
|
| ||||
Rental operations |
|
$ |
2,854 |
|
$ |
1,873 |
|
$ |
7,848 |
|
$ |
6,060 |
|
|
|
|
|
|
|
|
|
|
| ||||
Equity in earnings of real estate ventures-gain on sale of real estate assets and purchase of partners interest |
|
|
|
|
|
|
|
|
| ||||
Property management, acquisition and development |
|
$ |
13,620 |
|
$ |
|
|
$ |
19,049 |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Income tax expense |
|
|
|
|
|
|
|
|
| ||||
Property management, acquisition and development |
|
$ |
1,354 |
|
$ |
2,570 |
|
$ |
4,096 |
|
$ |
6,330 |
|
Rental operations |
|
(169 |
) |
(169 |
) |
(491 |
) |
(527 |
) | ||||
Tenant reinsurance |
|
(2,841 |
) |
(2,339 |
) |
(7,845 |
) |
(6,406 |
) | ||||
|
|
$ |
(1,656 |
) |
$ |
62 |
|
$ |
(4,240 |
) |
$ |
(603 |
) |
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) |
|
|
|
|
|
|
|
|
| ||||
Property management, acquisition and development |
|
$ |
6,021 |
|
$ |
(3,845 |
) |
$ |
1,389 |
|
$ |
(14,324 |
) |
Rental operations |
|
30,255 |
|
16,860 |
|
72,855 |
|
42,435 |
| ||||
Tenant reinsurance |
|
5,277 |
|
4,337 |
|
14,572 |
|
11,898 |
| ||||
|
|
$ |
41,553 |
|
$ |
17,352 |
|
$ |
88,816 |
|
$ |
40,009 |
|
|
|
|
|
|
|
|
|
|
| ||||
Depreciation and amortization expense |
|
|
|
|
|
|
|
|
| ||||
Property management, acquisition and development |
|
$ |
963 |
|
$ |
585 |
|
$ |
2,895 |
|
$ |
2,212 |
|
Rental operations |
|
18,805 |
|
13,779 |
|
50,023 |
|
39,829 |
| ||||
|
|
$ |
19,768 |
|
$ |
14,364 |
|
$ |
52,918 |
|
$ |
42,041 |
|
|
|
|
|
|