Maryland | 001-37351 | 46-5053858 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Exhibit Number | Description |
99.1 | Fourth Quarter 2016 Earnings Release dated February 27, 2017 |
NATIONAL STORAGE AFFILIATES TRUST | |||
By: | /s/ TAMARA D. FISCHER | ||
Tamara D. Fischer | |||
Executive Vice President and Chief Financial Officer |
Page | |
Earnings Release | |
Consolidated Statements of Operations | |
Consolidated Balance Sheets | |
Schedule 1 - Funds From Operations and Core Funds From Operations | |
Schedule 2 - Other Non-GAAP Financial Measurements | |
Schedule 3 - Portfolio Summary | |
Schedule 4 - Debt and Equity Capitalization | |
Schedule 5 - Summarized Information for Unconsolidated Real Estate Venture | |
Schedule 6 - Same Store Performance Summary | |
Schedule 7 - Reconciliation of Same Store Data and Net Operating Income to Income from Operations | |
Schedule 8 - Selected Financial Information | |
Glossary | |
• | Net income was $6.1 million for the fourth quarter of 2016, an increase of $0.7 million compared to $5.4 million for the fourth quarter of 2015. |
• | Core funds from operations ("Core FFO") was $20.0 million, or $0.30 per share, for the fourth quarter of 2016, an increase of 25.0% per share compared to $11.6 million, or $0.24 per share, for the fourth quarter of 2015. |
• | Same store total revenues were $32.3 million for the fourth quarter of 2016, an increase of 6.3% compared to $30.4 million for the fourth quarter of 2015. |
• | Same store NOI was $22.2 million for the fourth quarter of 2016, an increase of 9.2% compared to $20.3 million for the fourth quarter of 2015. |
• | Acquired 31 self storage properties during the fourth quarter of 2016 for approximately $228 million. |
• | Formed a joint venture ("JV") with a major state pension fund; JV acquired the 66-property iStorage portfolio for $630 million. |
• | Received approximately $139 million of net proceeds from the sale of 6.9 million common shares of beneficial interest ("common shares") during the fourth quarter of 2016. |
• | Net income was $24.9 million for full year 2016, an increase of $20.1 million compared to $4.8 million for full year 2015. |
• | Core FFO was $65.5 million, or $1.12 per share, for full year 2016, an increase of 21.7% per share compared to $35.8 million, or $0.92 per share, for full year 2015. |
• | Same store total revenues were $127.6 million for full year 2016, an increase of 7.7% compared to $118.4 million for full year 2015. |
• | Same store NOI was $86.6 million for full year 2016, an increase of 10.2% compared to $78.6 million for full year 2015. |
• | Acquired 107 self storage properties and formed new JV, investing a total of over $1.3 billion in consolidated and unconsolidated self storage property acquisitions during full year 2016. |
• | Issued over $500 million of equity during 2016, including over $120 million of OP equity for the acquisition of self storage properties and $389 million of gross proceeds from the sale of common shares. |
($ in thousands, except per share and unit data) | Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||
2016 | 2015 | Growth | 2016 | 2015 | Growth | ||||||||||||||||
Net income | $ | 6,075 | $ | 5,365 | 13.2 | % | $ | 24,866 | $ | 4,796 | 418.5 | % | |||||||||
Funds From Operations ("FFO")(1) | $ | 17,198 | $ | 11,045 | 55.7 | % | $ | 57,776 | $ | 30,102 | 91.9 | % | |||||||||
Add back acquisition costs and NSA's share of unconsolidated venture acquisition costs | 2,819 | 573 | 392.0 | % | 7,688 | 5,737 | 34.0 | % | |||||||||||||
Core FFO(1) | $ | 20,017 | $ | 11,618 | 72.3 | % | $ | 65,464 | $ | 35,839 | 82.7 | % | |||||||||
Earnings (loss) per share - basic | $ | 0.22 | $ | 0.20 | 10.0 | % | $ | 0.60 | $ | 0.80 | (25.0 | )% | |||||||||
Earnings (loss) per share - diluted | $ | 0.07 | $ | 0.08 | (12.5 | )% | $ | 0.31 | $ | 0.17 | 82.4 | % | |||||||||
FFO per share and unit(1) | $ | 0.26 | $ | 0.23 | 13.0 | % | $ | 0.99 | $ | 0.77 | 28.6 | % | |||||||||
Core FFO per share and unit(1) | $ | 0.30 | $ | 0.24 | 25.0 | % | $ | 1.12 | $ | 0.92 | 21.7 | % | |||||||||
($ in thousands, except per square foot data) | Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||
2016 | 2015 | Growth | 2016 | 2015 | Growth | ||||||||||||||||
Total rental and other property-related revenue | $ | 57,355 | $ | 38,300 | 49.8 | % | $ | 197,237 | $ | 133,919 | 47.3 | % | |||||||||
Property operating expenses | 18,734 | 12,744 | 47.0 | % | 64,798 | 45,412 | 42.7 | % | |||||||||||||
Net Operating Income (NOI) | $ | 38,621 | $ | 25,556 | 51.1 | % | $ | 132,439 | $ | 88,507 | 49.6 | % | |||||||||
Average Occupancy | 89.1 | % | 88.8 | % | 0.3 | % | 89.7 | % | 87.9 | % | 1.8 | % | |||||||||
Average Annualized Rental Revenue Per Occupied Square Foot | $ | 11.28 | $ | 10.65 | 5.9 | % | $ | 11.00 | $ | 10.62 | 3.6 | % |
($ in thousands, except per square foot data) | Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||||||
2016 | 2015 | Growth | 2016 | 2015 | Growth | ||||||||||||||||
Total rental and other property-related revenue | $ | 32,299 | $ | 30,380 | 6.3 | % | $ | 127,550 | $ | 118,390 | 7.7 | % | |||||||||
Property operating expenses | 10,137 | 10,087 | 0.5 | % | 40,929 | 39,761 | 2.9 | % | |||||||||||||
Net Operating Income (NOI) | $ | 22,162 | $ | 20,293 | 9.2 | % | $ | 86,621 | $ | 78,629 | 10.2 | % | |||||||||
NOI Margin | 68.6 | % | 66.8 | % | 1.8 | % | 67.9 | % | 66.4 | % | 1.5 | % | |||||||||
Average Occupancy | 89.1 | % | 89.4 | % | (0.3 | )% | 90.0 | % | 87.9 | % | 2.1 | % | |||||||||
Average Annualized Rental Revenue Per Occupied Square Foot | $ | 11.46 | $ | 10.74 | 6.7 | % | $ | 11.18 | $ | 10.62 | 5.3 | % |
Ranges for Full Year 2017 | ||||
Low | High | |||
Same store operations (277 stores) | ||||
Total rental and other property-related revenue growth | 5.0% | 7.0% | ||
Property operating expenses growth | 3.0% | 4.0% | ||
NOI growth | 6.0% | 8.0% | ||
General and administrative expenses (as a percent of revenue) | 10.5% | 12.0% | ||
General and administrative expenses (excluding equity-based compensation) | 9.5% | 10.5% | ||
Equity-based compensation | 1.0% | 1.5% | ||
Management fees and other revenue, in millions | $7.0 | $8.0 | ||
Core FFO from unconsolidated real estate venture, in millions | $4.0 | $4.5 | ||
Subordinated performance unit distributions, in millions | $28.0 | $32.0 | ||
Acquisitions, in millions | $200.0 | $500.0 | ||
Core FFO per share(1) | $1.22 | $1.29 |
(1) The following table provides a reconciliation of the range of estimated earnings (loss) per share - diluted to estimated Core FFO per share and unit: | ||||||||
Ranges for Full Year 2017 | ||||||||
Low | High | |||||||
Earnings (loss) per share - diluted | $ | 0.23 | $ | 0.40 | ||||
Impact of the difference in weighted average number of shares and GAAP accounting for noncontrolling interests, two-class method and treasury stock method | 0.38 | 0.24 | ||||||
Add real estate depreciation and amortization, including NSA's share of unconsolidated venture real estate depreciation and amortization | 0.99 | 1.09 | ||||||
FFO attributable to subordinated performance unitholders | (0.38 | ) | (0.44 | ) | ||||
Core FFO per share and unit | $ | 1.22 | $ | 1.29 |
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
REVENUE | |||||||||||||||
Rental revenue | $ | 55,630 | $ | 37,219 | $ | 191,178 | $ | 129,869 | |||||||
Other property-related revenue | 1,725 | 1,081 | 6,059 | 4,050 | |||||||||||
Management fees and other revenue | 1,809 | — | 1,809 | — | |||||||||||
Total revenue | 59,164 | 38,300 | 199,046 | 133,919 | |||||||||||
OPERATING EXPENSES | |||||||||||||||
Property operating expenses | 18,734 | 12,744 | 64,798 | 45,412 | |||||||||||
General and administrative expenses | 7,097 | 4,409 | 21,528 | 16,265 | |||||||||||
Depreciation and amortization | 16,765 | 10,459 | 55,064 | 40,651 | |||||||||||
Total operating expenses | 42,596 | 27,612 | 141,390 | 102,328 | |||||||||||
Income from operations | 16,568 | 10,688 | 57,656 | 31,591 | |||||||||||
OTHER INCOME (EXPENSE) | |||||||||||||||
Interest expense | (7,059 | ) | (4,727 | ) | (24,109 | ) | (20,779 | ) | |||||||
Loss on early extinguishment of debt | — | — | (136 | ) | (914 | ) | |||||||||
Equity in losses of unconsolidated real estate venture | (1,484 | ) | — | (1,484 | ) | — | |||||||||
Acquisition costs | (1,813 | ) | (573 | ) | (6,546 | ) | (4,765 | ) | |||||||
Organizational and offering expenses | — | — | — | (58 | ) | ||||||||||
Non-operating expense | (137 | ) | (23 | ) | (515 | ) | (279 | ) | |||||||
Other income (expense) | (10,493 | ) | (5,323 | ) | (32,790 | ) | (26,795 | ) | |||||||
Net income | 6,075 | 5,365 | 24,866 | 4,796 | |||||||||||
Net loss (income) attributable to noncontrolling interests | 2,321 | (761 | ) | (6,901 | ) | 7,644 | |||||||||
Net income attributable to National Storage Affiliates Trust | $ | 8,396 | $ | 4,604 | $ | 17,965 | $ | 12,440 | |||||||
Earnings (loss) per share - basic | $ | 0.22 | $ | 0.20 | $ | 0.60 | $ | 0.80 | |||||||
Earnings (loss) per share - diluted | $ | 0.07 | $ | 0.08 | $ | 0.31 | $ | 0.17 | |||||||
Weighted average shares outstanding - basic | 38,235 | 23,000 | 29,887 | 15,463 | |||||||||||
Weighted average shares outstanding - diluted | 88,460 | 65,280 | 78,747 | 45,409 |
December 31, | |||||||
2016 | 2015 | ||||||
ASSETS | |||||||
Real estate | |||||||
Self storage properties | $ | 1,844,336 | $ | 1,147,201 | |||
Less accumulated depreciation | (110,803 | ) | (68,100 | ) | |||
Self storage properties, net | 1,733,533 | 1,079,101 | |||||
Cash and cash equivalents | 12,570 | 6,665 | |||||
Restricted cash | 2,767 | 2,712 | |||||
Debt issuance costs, net | 3,069 | 1,923 | |||||
Investment in unconsolidated real estate venture | 81,486 | — | |||||
Other assets, net | 44,730 | 8,648 | |||||
Assets held for sale | 13,937 | — | |||||
Total assets | $ | 1,892,092 | $ | 1,099,049 | |||
LIABILITIES AND EQUITY | |||||||
Liabilities | |||||||
Debt financing | $ | 878,954 | $ | 567,795 | |||
Accounts payable and accrued liabilities | 21,616 | 9,694 | |||||
Deferred revenue | 12,454 | 5,513 | |||||
Total liabilities | 913,024 | 583,002 | |||||
Equity | |||||||
Common shares of beneficial interest, par value $0.01 per share. 250,000,000 shares authorized, 43,110,362 and 23,015,751 shares issued and outstanding at December 31, 2016 and 2015, respectively | 431 | 230 | |||||
Additional paid-in capital | 576,365 | 236,392 | |||||
Retained (deficit) earnings | (8,719 | ) | 11 | ||||
Accumulated other comprehensive income | 9,025 | — | |||||
Total shareholders' equity | 577,102 | 236,633 | |||||
Noncontrolling interests | 401,966 | 279,414 | |||||
Total equity | 979,068 | 516,047 | |||||
Total liabilities and equity | $ | 1,892,092 | $ | 1,099,049 |
Supplemental Schedule 1 | |||||||||||||||
Funds From Operations and Core Funds From Operations | |||||||||||||||
(in thousands, except per share and unit amounts) (unaudited) | |||||||||||||||
Reconciliation of Net Income (Loss) to FFO and Core FFO | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income | $ | 6,075 | $ | 5,365 | $ | 24,866 | $ | 4,796 | |||||||
Add (subtract): | |||||||||||||||
Real estate depreciation and amortization | 16,362 | 10,360 | 54,193 | 40,303 | |||||||||||
Company's share of unconsolidated real estate venture real estate depreciation and amortization | 1,559 | — | 1,559 | — | |||||||||||
FFO attributable to subordinated performance unitholders (1) | (6,798 | ) | (4,680 | ) | (22,842 | ) | (14,997 | ) | |||||||
FFO attributable to common shareholders, OP unitholders, and LTIP unitholders | 17,198 | 11,045 | 57,776 | 30,102 | |||||||||||
Add: | |||||||||||||||
Acquisition costs | 1,813 | 573 | 6,546 | 4,765 | |||||||||||
Company's share of unconsolidated real estate venture acquisition costs | 1,006 | — | 1,006 | — | |||||||||||
Organizational and offering expenses | — | — | — | 58 | |||||||||||
Loss on early extinguishment of debt | — | — | 136 | 914 | |||||||||||
Core FFO attributable to common shareholders, OP unitholders, and LTIP unitholders | $ | 20,017 | $ | 11,618 | $ | 65,464 | $ | 35,839 | |||||||
Weighted average shares and units outstanding - FFO and Core FFO:(2) | |||||||||||||||
Weighted average shares outstanding - basic | 38,235 | 23,000 | 29,887 | 15,463 | |||||||||||
Weighted average restricted common shares outstanding | 19 | 17 | 18 | 9 | |||||||||||
Weighted average OP units outstanding | 25,771 | 21,472 | 24,262 | 20,507 | |||||||||||
Weighted average DownREIT OP unit equivalents outstanding | 1,835 | 1,835 | 1,835 | 1,518 | |||||||||||
Weighted average LTIP units outstanding(3) | 1,286 | 2,361 | 2,212 | 1,548 | |||||||||||
Total weighted average shares and units outstanding - FFO and Core FFO | 67,146 | 48,685 | 58,214 | 39,045 | |||||||||||
FFO per share and unit | $ | 0.26 | $ | 0.23 | $ | 0.99 | $ | 0.77 | |||||||
Core FFO per share and unit | $ | 0.30 | $ | 0.24 | $ | 1.12 | $ | 0.92 | |||||||
(1) Amounts represent distributions declared for subordinated performance unitholders and DownREIT subordinated performance unitholders for the periods presented. | |||||||||||||||
(2) NSA combines OP units and DownREIT OP units with common shares because, after the applicable lock-out periods, OP units in the Company's operating partnership are redeemable for cash or, at NSA's option, exchangeable for common shares on a one-for-one basis and DownREIT OP units are also redeemable for cash or, at NSA's option, exchangeable for OP units in our operating partnership on a one-for-one basis, subject to certain adjustments in each case. Subordinated performance units, DownREIT subordinated performance units, and LTIP units may also, under certain circumstances, be convertible into or exchangeable for common shares (or other units that are convertible into or exchangeable for common shares). See footnote(4) for additional discussion of subordinated performance units, DownREIT subordinated performance units, and LTIP units in the calculation of FFO and Core FFO per share and unit. | |||||||||||||||
(3) LTIP units have been excluded from the calculations of weighted average shares and units outstanding prior to April 28, 2015 because such units did not participate in distributions prior to the Company’s initial public offering. |
Supplemental Schedule 1 (continued) | |||||||||||||||
Funds From Operations and Core Funds From Operations | |||||||||||||||
(in thousands, except per share and unit amounts) (unaudited) | |||||||||||||||
Reconciliation of Earnings (Loss) Per Share - Diluted to FFO and Core FFO Per Share and Unit | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Earnings (loss) per share - diluted | $ | 0.07 | $ | 0.08 | $ | 0.31 | $ | 0.17 | |||||||
Impact of the difference in weighted average number of shares(4) | 0.03 | 0.03 | 0.11 | 0.02 | |||||||||||
Impact of GAAP accounting for noncontrolling interests, two-class method and treasury stock method(5) | — | — | — | (0.07 | ) | ||||||||||
Add real estate depreciation and amortization | 0.24 | 0.21 | 0.93 | 1.03 | |||||||||||
Add Company's share of unconsolidated venture real estate depreciation and amortization | 0.02 | — | 0.03 | — | |||||||||||
FFO attributable to subordinated performance unitholders | (0.10 | ) | (0.09 | ) | (0.39 | ) | (0.38 | ) | |||||||
FFO per share and unit | 0.26 | 0.23 | 0.99 | 0.77 | |||||||||||
Add acquisition costs, Company's share of unconsolidated real estate venture acquisition costs, organizational and offering expenses, and loss on early extinguishment of debt | 0.04 | 0.01 | 0.13 | 0.15 | |||||||||||
Core FFO per share and unit | $ | 0.30 | $ | 0.24 | $ | 1.12 | $ | 0.92 | |||||||
(4) Adjustment accounts for the difference between the weighted average number of shares used to calculate diluted earnings per share and the weighted average number of shares used to calculate FFO and Core FFO per share and unit. Diluted earnings per share is calculated using the two-class method for the company's restricted common shares, the treasury stock method for certain unvested LTIP units, and includes the assumption of a hypothetical conversion of subordinated performance units, DownREIT subordinated performance units and LTIP units into OP units, even though such units may only be convertible into OP units (i) after a lock-out period and (ii) upon certain events or conditions. For additional information about the conversion of subordinated performance units and DownREIT subordinated performance units into OP units, see Note 8 in Item 1 to the Company's most recent Quarterly Report on Form 10-Q or, if more recent, Note 10 to the Company's most recent Annual Report on Form 10-K, filed with the Securities and Exchange Commission. The computation of weighted average shares and units for FFO and Core FFO per share and unit includes all restricted common shares and LTIP units that participate in distributions and excludes all subordinated performance units and DownREIT subordinated performance units because their effect has been accounted for through the allocation of FFO to the related unitholders based on distributions declared. | |||||||||||||||
(5) Represents the effect of adjusting the numerator to consolidated net income (loss) prior to GAAP allocations for noncontrolling interests and the application of the two-class method and treasury stock method, as described in footnote (4). |
Supplemental Schedule 2 | |||||||||||||||
Other Non-GAAP Financial Measurements | |||||||||||||||
(dollars in thousands) (unaudited) | |||||||||||||||
Net Operating Income | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income | $ | 6,075 | $ | 5,365 | $ | 24,866 | $ | 4,796 | |||||||
(Subtract) add: | |||||||||||||||
Management fees and other revenue | (1,809 | ) | — | (1,809 | ) | — | |||||||||
General and administrative expenses | 7,097 | 4,409 | 21,528 | 16,265 | |||||||||||
Depreciation and amortization | 16,765 | 10,459 | 55,064 | 40,651 | |||||||||||
Interest expense | 7,059 | 4,727 | 24,109 | 20,779 | |||||||||||
Equity in losses of unconsolidated real estate venture | 1,484 | — | 1,484 | — | |||||||||||
Loss on early extinguishment of debt | — | — | 136 | 914 | |||||||||||
Acquisition costs | 1,813 | 573 | 6,546 | 4,765 | |||||||||||
Organizational and offering expenses | — | — | — | 58 | |||||||||||
Non-operating expense | 137 | 23 | 515 | 279 | |||||||||||
Net Operating Income | $ | 38,621 | $ | 25,556 | $ | 132,439 | $ | 88,507 |
EBITDA and Adjusted EBITDA | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Net income | $ | 6,075 | $ | 5,365 | $ | 24,866 | $ | 4,796 | |||||||
Add: | |||||||||||||||
Depreciation and amortization | 16,765 | 10,459 | 55,064 | 40,651 | |||||||||||
Company's share of unconsolidated real estate venture depreciation and amortization | 1,559 | — | 1,559 | — | |||||||||||
Interest expense | 7,059 | 4,727 | 24,109 | 20,779 | |||||||||||
Loss on early extinguishment of debt | — | — | 136 | 914 | |||||||||||
EBITDA | 31,458 | 20,551 | 105,734 | 67,140 | |||||||||||
Add: | |||||||||||||||
Acquisition costs | 1,813 | 573 | 6,546 | 4,765 | |||||||||||
Company's share of unconsolidated real estate venture acquisition costs | 1,006 | — | 1,006 | — | |||||||||||
Organizational and offering expenses | — | — | — | 58 | |||||||||||
Equity-based compensation expense(1) | 684 | 652 | 2,597 | 3,027 | |||||||||||
Adjusted EBITDA | $ | 34,961 | $ | 21,776 | $ | 115,883 | $ | 74,990 | |||||||
(1) Equity-based compensation expense is a non-cash item that is included in general and administrative expenses in our consolidated statements of operations. |
Supplemental Schedule 3 | |||||||||||||||||||||||||||
Portfolio Summary | |||||||||||||||||||||||||||
(dollars in thousands) (unaudited) | |||||||||||||||||||||||||||
Total Consolidated and Unconsolidated Property Portfolio | |||||||||||||||||||||||||||
Stores at Period End December 31, | Units at Period End December 31, | Rentable Square Feet at Period End December 31, | Occupancy at Period End December 31, | ||||||||||||||||||||||||
State | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | Growth | ||||||||||||||||||
California | 78 | 48 | 46,821 | 27,914 | 5,879,575 | 3,549,960 | 90.8 | % | 89.0 | % | 1.8 | % | |||||||||||||||
Oregon | 55 | 50 | 22,458 | 20,211 | 2,825,159 | 2,523,336 | 88.2 | % | 91.4 | % | (3.2 | )% | |||||||||||||||
Texas | 51 | 48 | 20,003 | 18,526 | 2,818,858 | 2,627,111 | 87.4 | % | 87.7 | % | (0.3 | )% | |||||||||||||||
Oklahoma | 30 | 26 | 13,990 | 12,308 | 1,902,965 | 1,648,537 | 84.7 | % | 87.6 | % | (2.9 | )% | |||||||||||||||
North Carolina | 30 | 30 | 13,436 | 13,452 | 1,655,191 | 1,654,711 | 89.2 | % | 84.3 | % | 4.9 | % | |||||||||||||||
Florida | 22 | 2 | 16,786 | 696 | 1,542,685 | 80,556 | 84.7 | % | 79.1 | % | 5.6 | % | |||||||||||||||
Georgia | 20 | 18 | 6,565 | 5,893 | 880,100 | 772,649 | 92.6 | % | 94.1 | % | (1.5 | )% | |||||||||||||||
Arizona | 15 | 13 | 8,401 | 7,313 | 981,427 | 835,867 | 89.0 | % | 83.2 | % | 5.8 | % | |||||||||||||||
Indiana | 14 | — | 7,849 | — | 1,008,695 | — | 84.2 | % | — | — | |||||||||||||||||
Washington | 14 | 14 | 4,788 | 4,825 | 601,840 | 611,150 | 88.0 | % | 91.5 | % | (3.5 | )% | |||||||||||||||
Colorado | 10 | 8 | 4,641 | 3,740 | 564,646 | 453,166 | 89.3 | % | 92.2 | % | (2.9 | )% | |||||||||||||||
Louisiana | 10 | 5 | 4,443 | 2,192 | 614,183 | 298,710 | 85.0 | % | 82.6 | % | 2.4 | % | |||||||||||||||
New Hampshire | 9 | 4 | 3,668 | 1,772 | 444,225 | 211,150 | 94.0 | % | 88.7 | % | 5.3 | % | |||||||||||||||
Ohio | 7 | — | 2,688 | — | 349,088 | — | 87.7 | % | — | — | |||||||||||||||||
Nevada | 6 | 3 | 3,135 | 1,777 | 419,467 | 241,551 | 92.9 | % | 86.5 | % | 6.4 | % | |||||||||||||||
South Carolina | 4 | 4 | 1,210 | 1,211 | 147,530 | 147,530 | 91.7 | % | 91.8 | % | (0.1 | )% | |||||||||||||||
Other(1) | 7 | 3 | 3,166 | 782 | 441,007 | 113,962 | 83.7 | % | 91.5 | % | (7.8 | )% | |||||||||||||||
Total Consolidated/Weighted Average | 382 | 276 | 184,048 | 122,612 | 23,076,641 | 15,769,946 | 88.4 | % | 88.5 | % | (0.1 | )% | |||||||||||||||
Total Unconsolidated/Weighted Average(2) | 66 | — | 35,573 | 4,518,968 | — | 86.9 | % | — | — | ||||||||||||||||||
Total Consolidated and Unconsolidated/Weighted Average | 448 | 276 | 219,621 | 122,612 | 27,595,609 | 15,769,946 | 88.2 | % | 88.5 | % | (0.3 | )% |
(1) Other states in NSA's consolidated portfolio as of December 31, 2016 include Alabama, Kentucky, Mississippi and New Mexico. | ||||||
(2) Refer to Supplemental Schedule 5 for additional information about NSA's unconsolidated real estate venture. |
Supplemental Schedule 3 (continued) | |||||||||||||||||||||||||||
Portfolio Summary | |||||||||||||||||||||||||||
(dollars in thousands) (unaudited) | |||||||||||||||||||||||||||
2016 Acquisition & Investment Activity | |||||||||||||||||||||||||||
Self storage properties acquired during the quarter ended: | Summary of Consideration | ||||||||||||||||||||||||||
Stores | Units | Rentable Square Feet | Value of OP Equity | Liabilities Assumed(3) | Other Liabilities | Total Investment | |||||||||||||||||||||
Cash | |||||||||||||||||||||||||||
March 31, 2016 | 17 | 7,633 | 1,070,540 | $ | 63,300 | $ | 19,068 | $ | 5,861 | $ | 584 | $ | 88,813 | ||||||||||||||
June 30, 2016 | 25 | 19,022 | 1,906,703 | 61,263 | 80,986 | 55,767 | 1,212 | 199,228 | |||||||||||||||||||
September 30, 2016 | 34 | 18,425 | 2,267,573 | 199,890 | 4,841 | — | 896 | 205,627 | |||||||||||||||||||
December 31, 2016 | 31 | 16,620 | 2,071,418 | 208,707 | 16,871 | — | 2,125 | 227,703 | |||||||||||||||||||
Total 2016(4) | 107 | 61,700 | 7,316,234 | $ | 533,160 | $ | 121,766 | $ | 61,628 | $ | 4,817 | $ | 721,371 | ||||||||||||||
Unconsolidated real estate venture (venture at 100%)(5) | 66 | 35,573 | 4,518,968 | $ | 627,261 | — | — | $ | 2,739 | $ | 630,000 | ||||||||||||||||
Total 2016 Investments(5) | 173 | 97,273 | 11,835,202 | $ | 1,160,421 | $ | 121,766 | $ | 61,628 | $ | 7,556 | $ | 1,351,371 |
2016 Disposition Activity | ||||||||||||
Dispositions Closed During the Quarter Ended: | Stores | Units | Rentable Square Feet | Gross Proceeds | ||||||||
December 31, 2016(6) | 1 | 324 | 28,924 | $ | 4,910 |
(3) $12.2 million of the mortgages assumed in connection with the self storage property acquisitions were subsequently repaid during the year ended December 31, 2016. | ||||||
(4) NSA acquired self storage properties located in Alabama, Arizona, California, Colorado, Florida, Georgia, Indiana, Louisiana, Mississippi, New Hampshire, New Mexico, Nevada, Ohio, Oklahoma, Oregon and Texas during 2016. | ||||||
(5) Values represent entire unconsolidated real estate venture at 100%, not NSA's proportionate share. NSA's ownership in the unconsolidated real estate venture is 25%. Refer to Supplemental Schedule 5 for additional information about NSA's unconsolidated real estate venture. | ||||||
(6) NSA disposed of a self storage property located in California during 2016. |
Supplemental Schedule 4 | |||||||
Debt and Equity Capitalization | |||||||
As of December 31, 2016 | |||||||
(dollars in thousands) (unaudited) | |||||||
Debt Balances and Characteristics | |||||||
Effective Interest Rate(1) | Weighted Average Maturity (In Years) | Balance | |||||
Credit Facility: | |||||||
Revolving line of credit | 2.17% | 3.35 | $ | 246,500 | |||
Term loan - 5 year tranche | 2.61% | 4.35 | 225,000 | ||||
Term loan - 6 year tranche | 3.15% | 5.35 | 100,000 | ||||
Term loan - 7 year | 3.08% | 6.50 | 100,000 | ||||
Fixed rate mortgages payable | 4.07% | 7.41 | 201,694 | ||||
Total Principal/Weighted Average | 2.95% | 5.16 | 873,194 | ||||
Unamortized debt issuance costs and debt premium, net | 5,760 | ||||||
Total Debt | $ | 878,954 |
Debt Maturities | |||||||
Average Effective Interest Rate on Maturing Debt(1) | Maturities as a Percent of Total Principal | Maturities | |||||
2017 1Q | 2.56% | 1.0% | $ | 8,588 | |||
2017 2Q | — | — | — | ||||
2017 3Q | 2.55% | 0.2% | 1,877 | ||||
2017 4Q | — | — | — | ||||
Total 2017 | 2.56% | 1.2% | 10,465 | ||||
2018 1Q | — | — | — | ||||
2018 2Q | 2.97% | 0.4% | 3,245 | ||||
2018 3Q | — | — | — | ||||
2018 4Q | 2.88% | 0.3% | 2,819 | ||||
Total 2018 | 2.93% | 0.7% | 6,064 | ||||
2019 | — | — | — | ||||
2020 | 2.38% | 32.7% | 285,447 | ||||
2021 | 2.65% | 26.2% | 229,002 | ||||
2022 | 3.15% | 11.5% | 100,000 | ||||
2023 | 3.69% | 20.7% | 180,384 | ||||
2024 | 4.22% | 2.4% | 20,527 | ||||
Thereafter | 4.10% | 4.6% | 41,305 | ||||
Total Principal/Weighted Average | 2.95% | 100.0% | 873,194 | ||||
Unamortized debt issuance costs and debt premium, net | 5,760 | ||||||
Total Debt | $ | 878,954 | |||||
Debt Ratios | |||||||
Covenant | Amount | ||||||
Net Debt to Annualized Current Quarter Adjusted EBITDA | n/a | 6.2x | |||||
Trailing Twelve Month Fixed Charge Coverage Ratio | > 1.5x | 3.8x | |||||
Total Leverage Ratio | < 60.0% | 39.3% | |||||
(1) Effective interest rate incorporates the stated rate plus the impact of interest rate cash flow hedges and discount and premium amortization, if applicable. For the revolving line of credit, the effective interest rate excludes fees which range from 0.15% to 0.25% for unused borrowings. |
Supplemental Schedule 4 (continued) | |||||
Debt and Equity Capitalization | |||||
As of December 31, 2016 | |||||
(unaudited) | |||||
Equity Interests | |||||
Outstanding | If Converted | ||||
Common shares of beneficial interest | 43,096,772 | 43,096,772 | |||
Restricted common shares | 13,590 | 13,590 | |||
Total shares outstanding | 43,110,362 | 43,110,362 | |||
Operating partnership units | 26,125,444 | 26,125,444 | |||
DownREIT operating partnership unit equivalents | 1,834,786 | 1,834,786 | |||
Total operating partnership units | 27,960,230 | 27,960,230 | |||
Long-term incentive plan units(2) | 1,283,505 | 1,283,505 | |||
Total shares and Class A equivalents outstanding | 72,354,097 | 72,354,097 | |||
Subordinated performance units(3) | 11,022,378 | 15,541,553 | |||
DownREIT subordinated performance unit equivalents(3) | 4,386,999 | 6,185,669 | |||
Total subordinated partnership units | 15,409,377 | 21,727,222 | |||
Total shares and units outstanding | 87,763,474 | 94,081,319 | |||
(2) Balances exclude 260,400 long-term incentive plan ("LTIP") units which only vest and participate in dividend distributions upon the future contribution of properties from the PROs. | |||
(3) If converted balance assumes that each subordinated performance unit (including each DownREIT subordinated performance unit) is convertible into OP units, notwithstanding the two-year lock-out period on conversions, and that each subordinated performance unit would on average convert on a hypothetical basis into an estimated 1.41 OP units based on historical financial information for the trailing twelve months ended December 31, 2016. The hypothetical conversions are calculated by dividing the average cash available for distribution, or CAD, per subordinated performance unit by 110% of the CAD per OP unit over the same period. The Company anticipates that as CAD grows over time, the conversion ratio will also grow, including to levels that may exceed these amounts. |
Supplemental Schedule 5 | |||||||||||||||
Summarized Information for Unconsolidated Real Estate Venture | |||||||||||||||
(dollars in thousands) (unaudited) | |||||||||||||||
Unconsolidated Real Estate Venture Properties as of December 31, 2016 | |||||||||||||||
State | Stores at Period End | Units at Period End | Rentable Square Feet at Period End | Occupancy at Period End | 4Q 2016 Average Occupancy | ||||||||||
Florida | 21 | 11,485 | 1,331,745 | 86.3 | % | 87.4 | % | ||||||||
Alabama | 11 | 4,032 | 591,030 | 83.7 | % | 85.5 | % | ||||||||
New Jersey | 10 | 7,520 | 925,410 | 88.3 | % | 89.0 | % | ||||||||
California | 9 | 5,832 | 802,176 | 87.6 | % | 86.4 | % | ||||||||
Other(1) | 15 | 6,704 | 868,607 | 88.0 | % | 88.2 | % | ||||||||
Total/Weighted Average | 66 | 35,573 | 4,518,968 | 86.9 | % | 87.4 | % |
Balance Sheet Information as of December 31, 2016 | |||
Total Venture at 100%(2) | |||
ASSETS | |||
Self storage properties, net | $ | 614,754 | |
Other assets | 19,936 | ||
Total assets | $ | 634,690 | |
LIABILITIES AND EQUITY | |||
Debt financing | $ | 317,047 | |
Other liabilities | 4,498 | ||
Equity | 313,145 | ||
Total liabilities and equity | $ | 634,690 | |
Operating Information for the Three Months Ended December 31, 2016 | |||||||
Total Venture at 100%(2) | NSA Proportionate Share (Venture at 25%) | ||||||
Total revenue | $ | 12,197 | $ | 3,049 | |||
Property operating expenses | 3,850 | 963 | |||||
Net operating income | 8,347 | 2,086 | |||||
Supervisory, administrative and other expenses | (949 | ) | (237 | ) | |||
Depreciation and amortization | (6,235 | ) | (1,559 | ) | |||
Interest expense | (2,823 | ) | (706 | ) | |||
Acquisition and other expenses | (4,277 | ) | (1,068 | ) | |||
Net loss | $ | (5,937 | ) | $ | (1,484 | ) | |
(1) Other states in the unconsolidated real estate venture include Arizona, Georgia, New Mexico, Nevada, Pennsylvania, Ohio, Texas and Virginia. | |||||||
(2) Values represent entire unconsolidated real estate venture at 100%, not NSA's proportionate share. NSA's ownership in the unconsolidated real estate venture is 25%. |
Supplemental Schedule 6 | ||||||||||||||||||||||||||||||||||||||||||||
Same Store Performance Summary | ||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands, except per square foot data) (unaudited) | ||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2016 compared to Three Months Ended December 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||
Total Revenue | Operating Expenses | Net Operating Income | Net Operating Income Margin | |||||||||||||||||||||||||||||||||||||||||
State | Stores | 4Q 2016 | 4Q 2015 | Growth | 4Q 2016 | 4Q 2015 | Growth | 4Q 2016 | 4Q 2015 | Growth | 4Q 2016 | 4Q 2015 | Growth | |||||||||||||||||||||||||||||||
Oregon | 49 | $ | 7,839 | $ | 7,214 | 8.7 | % | $ | 2,100 | $ | 2,071 | 1.4 | % | $ | 5,739 | $ | 5,143 | 11.6 | % | 73.2 | % | 71.3 | % | 1.9 | % | |||||||||||||||||||
Texas | 45 | 5,219 | 5,070 | 2.9 | % | 1,943 | 1,990 | (2.4 | )% | 3,276 | 3,080 | 6.4 | % | 62.8 | % | 60.7 | % | 2.1 | % | |||||||||||||||||||||||||
California | 27 | 6,796 | 6,152 | 10.5 | % | 2,053 | 1,998 | 2.8 | % | 4,743 | 4,154 | 14.2 | % | 69.8 | % | 67.5 | % | 2.3 | % | |||||||||||||||||||||||||
Oklahoma | 25 | 2,965 | 2,996 | (1.0 | )% | 968 | 960 | 0.8 | % | 1,997 | 2,036 | (1.9 | )% | 67.4 | % | 68.0 | % | (0.6 | )% | |||||||||||||||||||||||||
North Carolina | 19 | 2,143 | 2,008 | 6.7 | % | 675 | 665 | 1.5 | % | 1,468 | 1,343 | 9.3 | % | 68.5 | % | 66.9 | % | 1.6 | % | |||||||||||||||||||||||||
Georgia | 16 | 1,415 | 1,355 | 4.4 | % | 544 | 537 | 1.3 | % | 871 | 818 | 6.5 | % | 61.6 | % | 60.4 | % | 1.2 | % | |||||||||||||||||||||||||
Washington | 13 | 1,620 | 1,541 | 5.1 | % | 499 | 467 | 6.9 | % | 1,121 | 1,074 | 4.4 | % | 69.2 | % | 69.7 | % | (0.5 | )% | |||||||||||||||||||||||||
Arizona | 10 | 1,872 | 1,744 | 7.3 | % | 578 | 575 | 0.5 | % | 1,294 | 1,169 | 10.7 | % | 69.1 | % | 67.0 | % | 2.1 | % | |||||||||||||||||||||||||
Colorado | 8 | 1,256 | 1,219 | 3.0 | % | 336 | 354 | (5.1 | )% | 920 | 865 | 6.4 | % | 73.2 | % | 71.0 | % | 2.2 | % | |||||||||||||||||||||||||
Other(1) | 10 | 1,174 | 1,081 | 8.6 | % | 441 | 470 | (6.2 | )% | 733 | 611 | 20.0 | % | 62.4 | % | 56.5 | % | 5.9 | % | |||||||||||||||||||||||||
Total/Weighted Average | 222 | $ | 32,299 | $ | 30,380 | 6.3 | % | $ | 10,137 | $ | 10,087 | 0.5 | % | $ | 22,162 | $ | 20,293 | 9.2 | % | 68.6 | % | 66.8 | % | 1.8 | % |
Rentable Square Feet | Occupancy at Period End | Average Occupancy | Average Annualized Rental Revenue per Occupied Square Foot | ||||||||||||||||||||||||||||||
State | Units | 4Q 2016 | 4Q 2015 | Growth | 4Q 2016 | 4Q 2015 | Growth | 4Q 2016 | 4Q 2015 | Growth | |||||||||||||||||||||||
Oregon | 19,679 | 2,470,634 | 87.9 | % | 91.8 | % | (3.9 | )% | 89.7 | % | 93.3 | % | (3.6 | )% | $ | 13.97 | $ | 12.39 | 12.8 | % | |||||||||||||
Texas | 17,458 | 2,471,213 | 87.9 | % | 87.6 | % | 0.3 | % | 87.9 | % | 87.5 | % | 0.4 | % | 9.37 | 9.06 | 3.4 | % | |||||||||||||||
California | 15,971 | 1,936,251 | 89.6 | % | 90.2 | % | (0.6 | )% | 90.6 | % | 89.9 | % | 0.7 | % | 14.64 | 13.39 | 9.3 | % | |||||||||||||||
Oklahoma | 11,808 | 1,573,796 | 84.7 | % | 88.5 | % | (3.8 | )% | 85.3 | % | 88.4 | % | (3.1 | )% | 8.59 | 8.42 | 2.0 | % | |||||||||||||||
North Carolina | 8,164 | 973,418 | 87.6 | % | 82.3 | % | 5.3 | % | 86.9 | % | 82.8 | % | 4.1 | % | 9.81 | 9.66 | 1.6 | % | |||||||||||||||
Georgia | 5,268 | 675,982 | 92.6 | % | 93.7 | % | (1.1 | )% | 92.8 | % | 93.9 | % | (1.1 | )% | 8.70 | 8.23 | 5.7 | % | |||||||||||||||
Washington | 4,476 | 559,275 | 88.0 | % | 91.5 | % | (3.5 | )% | 89.2 | % | 92.4 | % | (3.2 | )% | 12.81 | 11.56 | 10.8 | % | |||||||||||||||
Arizona | 5,940 | 657,815 | 89.4 | % | 82.7 | % | 6.7 | % | 89.9 | % | 83.1 | % | 6.8 | % | 12.11 | 12.22 | (0.9 | )% | |||||||||||||||
Colorado | 3,738 | 453,216 | 91.6 | % | 92.2 | % | (0.6 | )% | 92.9 | % | 93.1 | % | (0.2 | )% | 11.65 | 11.33 | 2.8 | % | |||||||||||||||
Other(1) | 3,947 | 511,561 | 92.2 | % | 89.1 | % | 3.1 | % | 92.4 | % | 88.3 | % | 4.1 | % | 9.69 | 9.39 | 3.2 | % | |||||||||||||||
Total/Weighted Average | 96,449 | 12,283,161 | 88.4 | % | 89.0 | % | (0.6 | )% | 89.1 | % | 89.4 | % | (0.3 | )% | $ | 11.46 | $ | 10.74 | 6.7 | % |
(1) Other states in NSA's same store portfolio include Mississippi, New Hampshire, Nevada and South Carolina. |
Supplemental Schedule 6 (continued) | ||||||||||||||||||||||||||||||||||||||||||||
Same Store Performance Summary | ||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands, except per square foot data) (unaudited) | ||||||||||||||||||||||||||||||||||||||||||||
Year Ended December 31, 2016 compared to Year Ended December 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||
Total Revenue | Operating Expenses | Net Operating Income | Net Operating Income Margin | |||||||||||||||||||||||||||||||||||||||||
State | Stores | YTD 2016 | YTD 2015 | Growth | YTD 2016 | YTD 2015 | Growth | YTD 2016 | YTD 2015 | Growth | YTD 2016 | YTD 2015 | Growth | |||||||||||||||||||||||||||||||
Oregon | 49 | $ | 30,976 | $ | 27,872 | 11.1 | % | $ | 8,174 | $ | 7,954 | 2.8 | % | $ | 22,802 | $ | 19,918 | 14.5 | % | 73.6 | % | 71.5 | % | 2.1 | % | |||||||||||||||||||
Texas | 45 | 20,794 | 20,029 | 3.8 | % | 8,115 | 7,837 | 3.5 | % | 12,679 | 12,192 | 4.0 | % | 61.0 | % | 60.9 | % | 0.1 | % | |||||||||||||||||||||||||
California | 27 | 26,418 | 23,698 | 11.5 | % | 8,128 | 7,719 | 5.3 | % | 18,290 | 15,979 | 14.5 | % | 69.2 | % | 67.4 | % | 1.8 | % | |||||||||||||||||||||||||
Oklahoma | 25 | 12,033 | 11,879 | 1.3 | % | 4,010 | 3,961 | 1.2 | % | 8,023 | 7,918 | 1.3 | % | 66.7 | % | 66.7 | % | — | ||||||||||||||||||||||||||
North Carolina | 19 | 8,393 | 8,050 | 4.3 | % | 2,753 | 2,737 | 0.6 | % | 5,640 | 5,313 | 6.2 | % | 67.2 | % | 66.0 | % | 1.2 | % | |||||||||||||||||||||||||
Georgia | 16 | 5,565 | 5,157 | 7.9 | % | 2,193 | 2,185 | 0.4 | % | 3,372 | 2,972 | 13.5 | % | 60.6 | % | 57.6 | % | 3.0 | % | |||||||||||||||||||||||||
Washington | 13 | 6,439 | 5,948 | 8.3 | % | 1,961 | 1,837 | 6.8 | % | 4,478 | 4,111 | 8.9 | % | 69.5 | % | 69.1 | % | 0.4 | % | |||||||||||||||||||||||||
Arizona | 10 | 7,307 | 6,746 | 8.3 | % | 2,336 | 2,266 | 3.1 | % | 4,971 | 4,480 | 11.0 | % | 68.0 | % | 66.4 | % | 1.6 | % | |||||||||||||||||||||||||
Colorado | 8 | 5,061 | 4,843 | 4.5 | % | 1,452 | 1,448 | 0.3 | % | 3,609 | 3,395 | 6.3 | % | 71.3 | % | 70.1 | % | 1.2 | % | |||||||||||||||||||||||||
Other(1) | 10 | 4,564 | 4,168 | 9.5 | % | 1,807 | 1,817 | (0.6 | )% | 2,757 | 2,351 | 17.3 | % | 60.4 | % | 56.4 | % | 4.0 | % | |||||||||||||||||||||||||
Total/Weighted Average | 222 | $ | 127,550 | $ | 118,390 | 7.7 | % | $ | 40,929 | $ | 39,761 | 2.9 | % | $ | 86,621 | $ | 78,629 | 10.2 | % | 67.9 | % | 66.4 | % | 1.5 | % |
Rentable Square Feet | Average Occupancy | Average Annualized Rental Revenue per Occupied Square Foot | ||||||||||||||||||||||
State | Units | YTD 2016 | YTD 2015 | Growth | YTD 2016 | YTD 2015 | Growth | |||||||||||||||||
Oregon | 19,679 | 2,470,634 | 92.4 | % | 92.8 | % | (0.4 | )% | $ | 13.40 | $ | 12.02 | 11.5 | % | ||||||||||
Texas | 17,458 | 2,471,213 | 88.5 | % | 85.6 | % | 2.9 | % | 9.23 | 9.12 | 1.2 | % | ||||||||||||
California | 15,971 | 1,936,251 | 91.4 | % | 87.2 | % | 4.2 | % | 14.11 | 13.29 | 6.2 | % | ||||||||||||
Oklahoma | 11,808 | 1,573,796 | 87.1 | % | 88.0 | % | (0.9 | )% | 8.56 | 8.38 | 2.1 | % | ||||||||||||
North Carolina | 8,164 | 973,418 | 85.4 | % | 83.1 | % | 2.3 | % | 9.76 | 9.66 | 1.0 | % | ||||||||||||
Georgia | 5,268 | 675,982 | 93.7 | % | 91.0 | % | 2.7 | % | 8.46 | 8.09 | 4.6 | % | ||||||||||||
Washington | 4,476 | 559,275 | 91.1 | % | 91.4 | % | (0.3 | )% | 12.37 | 11.24 | 10.1 | % | ||||||||||||
Arizona | 5,940 | 657,815 | 87.2 | % | 80.6 | % | 6.6 | % | 12.15 | 12.08 | 0.6 | % | ||||||||||||
Colorado | 3,738 | 453,216 | 94.5 | % | 92.0 | % | 2.5 | % | 11.55 | 11.35 | 1.8 | % | ||||||||||||
Other(1) | 3,947 | 511,561 | 91.7 | % | 83.8 | % | 7.9 | % | 9.49 | 9.47 | 0.2 | % | ||||||||||||
Total/Weighted Average | 96,449 | 12,283,161 | 90.0 | % | 87.9 | % | 2.1 | % | $ | 11.18 | $ | 10.62 | 5.3 | % |
(1) Other states in NSA's same store portfolio include Mississippi, New Hampshire, Nevada and South Carolina. |
Supplemental Schedule 7 | |||||||||||||||
Reconciliation of Same Store Data and Net Operating Income to Income from Operations | |||||||||||||||
(dollars in thousands) (unaudited) | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Rental revenue | |||||||||||||||
Same store portfolio | $ | 31,373 | $ | 29,505 | $ | 123,773 | $ | 114,764 | |||||||
Non-same store portfolio | 24,257 | 7,714 | 67,405 | 15,105 | |||||||||||
Total rental revenue on our statements of operations | 55,630 | 37,219 | 191,178 | 129,869 | |||||||||||
Other property-related revenue | |||||||||||||||
Same store portfolio | 926 | 875 | 3,777 | 3,626 | |||||||||||
Non-same store portfolio | 799 | 206 | 2,282 | 424 | |||||||||||
Total other property-related revenue on our statements of operations | 1,725 | 1,081 | 6,059 | 4,050 | |||||||||||
Property operating expenses | |||||||||||||||
Same store portfolio | 10,137 | 10,087 | 40,929 | 39,761 | |||||||||||
Non-same store portfolio | 8,597 | 2,657 | 23,869 | 5,651 | |||||||||||
Total property operating expenses on our statements of operations | 18,734 | 12,744 | 64,798 | 45,412 | |||||||||||
Net operating income for: | |||||||||||||||
Same store properties | 22,162 | 20,293 | 86,621 | 78,629 | |||||||||||
Non-same store properties | 16,459 | 5,263 | 45,818 | 9,878 | |||||||||||
Net operating income | 38,621 | 25,556 | 132,439 | 88,507 | |||||||||||
Management fees and other revenue | (1,809 | ) | — | (1,809 | ) | — | |||||||||
General and administrative expenses | 7,097 | 4,409 | 21,528 | 16,265 | |||||||||||
Depreciation and amortization | 16,765 | 10,459 | 55,064 | 40,651 | |||||||||||
Income from operations on our statements of operations | $ | 16,568 | $ | 10,688 | $ | 57,656 | $ | 31,591 |
Supplemental Schedule 8 | |||||||||||||||
Selected Financial Information | |||||||||||||||
(in thousands, except per square foot data) (unaudited) | |||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Average Annualized Rental Revenue Per Occupied Square Foot | |||||||||||||||
Same store | $ | 11.46 | $ | 10.74 | $ | 11.18 | $ | 10.62 | |||||||
Total consolidated portfolio | $ | 11.28 | $ | 10.65 | $ | 11.00 | $ | 10.62 | |||||||
Total Consolidated Portfolio Capital Expenditures | |||||||||||||||
Recurring capital expenditures | $ | 475 | $ | 716 | $ | 2,917 | $ | 2,365 | |||||||
Revenue enhancing capital expenditures | 326 | — | 2,641 | 703 | |||||||||||
Acquisitions capital expenditures | 2,132 | 224 | 6,114 | 768 | |||||||||||
Total Consolidated Portfolio Capital Expenditures | $ | 2,933 | $ | 940 | $ | 11,672 | $ | 3,836 | |||||||
Total consolidated portfolio square feet | 23,077 | 15,770 | 23,077 | 15,770 | |||||||||||
Recurring Capital Expenditures Per Square Foot | $ | 0.02 | $ | 0.05 | $ | 0.13 | $ | 0.15 | |||||||
Property Operating Expenses Detail | |||||||||||||||
Store payroll and related costs | $ | 5,586 | $ | 3,856 | $ | 19,418 | $ | 13,425 | |||||||
Property tax expense | 4,285 | 2,774 | 14,489 | 9,833 | |||||||||||
Other property operating expenses | 8,863 | 6,114 | 30,891 | 22,154 | |||||||||||
Property operating expenses on our statements of operations | $ | 18,734 | $ | 12,744 | $ | 64,798 | $ | 45,412 | |||||||
General and Administrative Expenses Detail | |||||||||||||||
Supervisory and administrative expenses | $ | 3,199 | $ | 2,170 | $ | 11,038 | $ | 7,584 | |||||||
Equity-based compensation expense | 684 | 652 | 2,597 | 3,027 | |||||||||||
Other general and administrative expenses | 3,214 | 1,587 | 7,893 | 5,654 | |||||||||||
General and administrative expenses on our statements of operations | $ | 7,097 | $ | 4,409 | $ | 21,528 | $ | 16,265 | |||||||
• | EBITDA and Adjusted EBITDA do not reflect our cash expenditures, or future requirements, for capital expenditures, contractual commitments or working capital needs; |
• | EBITDA and Adjusted EBITDA do not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on our debts; |
• | although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect any cash requirements for such replacements; |
• | Adjusted EBITDA excludes equity-based compensation expense, which is and will remain a key element of our overall long-term incentive compensation package, although we exclude it as an expense when evaluating our ongoing operating performance for a particular period; |
• | EBITDA and Adjusted EBITDA do not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations; and |
• | other companies in our industry may calculate EBITDA and Adjusted EBITDA differently than we do, limiting its usefulness as a comparative measure. |
• | NOI is one of the primary measures used by our management and our PROs to evaluate the economic productivity of our properties, including our ability to lease our properties, increase pricing and occupancy and control our property operating expenses; |
• | NOI is widely used in the real estate industry and the self storage industry to measure the performance and value of real estate assets without regard to various items included in net income that do not relate to or are not indicative of operating performance, such as depreciation and amortization, which can vary depending upon accounting methods, the book value of assets, and the impact of our capital structure; and |
• | We believe NOI helps our investors to meaningfully compare the results of our operating performance from period to period by removing the impact of our capital structure (primarily interest expense on our outstanding indebtedness) and depreciation of the cost basis of our assets from our operating results. |
U4KGP?-JCS3ZK>K]HN)X'D^RAHU"1!L*ISN!)=CG/H.U3+;:_#
D!
M\@'Z @,"# (4 AT")@(O C@"00)+ E0"70)G G$">@*$ HX"F *B JP"M@+!
M LL"U0+@ NL"]0, PL#%@,A RT#. -# T\#6@-F W(#?@.* Y8#H@.N [H#
MQP/3 ^ #[ /Y! 8$$P0@!"T$.P1(!%4$8P1Q!'X$C 2:!*@$M@3$!-,$X03P
M!/X%#044%]@8&!A8&)P8W!D@&
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M',P<]1T>'4<=:AZ4'KX>Z1\3'SX?:1^4'[\?ZB 5($$@
M;""8(,0@\"$<(4@A=2&A( &YXS'DJ>8EYYWI&
M>J5[!'MC>\)\(7R!?.%]07VA?@%^8G["?R-_A'_E@$> J($*@6N!S8(P@I*"
M](-7@[J$'82 A..%1X6KA@Z&.
M8WQO5E_6MB#6X9\8<<^O% %^BFJX;D4Z@!K+NJG/!5ZH)S0!DLVPT];BHKLU
M4,E %]Y\U$9,U4\VG!^] $Y&ZJLT>:F#4UFS0!0>+%5LF(Y%:8&34
<4 4M3@+C@9*\FH(<3J?EP1
MU'^!K8;)&!U/6H$7R\J#0!76V!7BD-I\I:KUL-R@D8IRJ%^3L
GUIQ.*JM/G\*/M!-/E8N8F9\5$[$TWS,T!ZI*Q+=PSB
MFDYIV