UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

[X]Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended June 30, ~~2019~~2020

[ ]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: 001-33519

Public Storage
‎(Exact name of registrant as specified in its charter)


Maryland	95-3551121
(State or other jurisdiction of ‎incorporation or organization)	(I.R.S. Employer Identification Number)

701 Western Avenue, Glendale, California	91201-2349
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (818) 244-8080.

Former name, former address and former fiscal, if changed since last report: N/A

Securities registered pursuant to Section 12b of the Act:



Title of Class	Trading Symbol	Name of each exchange on which registered
Common Shares, $0.10 par value	PSA	~~New York Stock Exchange~~
~~Depositary Shares Each Representing 1/1,000 of a 5.625% Cum Pref Share, Series U, $0.01 par value~~	~~PSAPrU~~	~~New York Stock Exchange~~
~~Depositary Shares Each Representing 1/1,000 of a 5.375% Cum Pref Share, Series V, $0.01 par value~~	~~PSAPrV~~	New York Stock Exchange
Depositary Shares Each Representing 1/1,000 of a 5.200% Cum Pref Share, Series W, $0.01 par value	PSAPrW	New York Stock Exchange
Depositary Shares Each Representing 1/1,000 of a 5.200% Cum Pref Share, Series X, $0.01 par value	PSAPrX	~~New York Stock Exchange~~
~~Depositary Shares Each Representing 1/1,000 of a 5.875% Cum Pref Share, Series A, $0.01 par value~~	~~PSAPrA~~	New York Stock Exchange
Depositary Shares Each Representing 1/1,000 of a 5.400% Cum Pref Share, Series B, $0.01 par value	PSAPrB	New York Stock Exchange
Depositary Shares Each Representing 1/1,000 of a 5.125% Cum Pref Share, Series C, $0.01 par value	PSAPrC	New York Stock Exchange
Depositary Shares Each Representing 1/1,000 of a 4.950% Cum Pref Share, Series D, $0.01 par value	PSAPrD	New York Stock Exchange
Depositary Shares Each Representing 1/1,000 of a 4.900% Cum Pref Share, Series E, $0.01 par value	PSAPrE	New York Stock Exchange
Depositary Shares Each Representing 1/1,000 of a 5.150% Cum Pref Share, Series F, $0.01 par value	PSAPrF	New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 5.050% Cum Pref Share, Series G, $0.01 par value		PSAPrG		New York Stock Exchange
Depositary Shares Each Representing 1/1,000 of a 5.600% Cum Pref Share, Series H, $0.01 par value		PSAPrH		New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 4.875% Cum Pref Share, Series I, $0.01 par value	PSAPrI	New York Stock Exchange
Depositary Shares Each Representing 1/1,000 of a 4.700% Cum Pref Share, Series J, $0.01 par value	PSAPrJ	New York Stock Exchange
Depositary Shares Each Representing 1/1,000 of a 4.750% Cum Pref Share, Series K, $0.01 par value	PSAPrK	New York Stock Exchange
Depositary Shares Each Representing 1/1,000 of a 4.625% Cum Pref Share, Series L, $0.01 par value	PSAPrL	New York Stock Exchange
0.875% Senior Notes due 2032	PSA32	New York Stock Exchange

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 at least the past 90 days.

[X] Yes [ ] No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files).

[X] Yes [ ] No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large ~~Accelerated Filer~~accelerated

filer

Accelerated

‎filer

Non-accelerated
‎ filer

Smaller reporting company

Emerging growth company

[X]

[ ]

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. [ ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

[ ] Yes [X] No

Indicate the number of the registrant’s outstanding common shares of beneficial interest, as of ~~July 29, 2019:~~August 3, 2020:

Common Shares of beneficial interest, $0.10 par value per share – ~~174,597,753~~174,802,792 shares

PUBLIC STORAGE

INDEX


PART I	FINANCIAL INFORMATION	Pages

Item 1.	Financial Statements (Unaudited)

	Balance Sheets at June 30, ~~2019~~2020 and December 31, ~~2018~~2019	1

	Statements of Income for the Three and Six Months Ended June 30, ~~2019~~2020 and ~~2018~~2019	2

	Statements of Comprehensive Income for the Three and Six Months Ended ‎June 30, ~~2019~~2020 and ~~2018~~2019	3

	Statements of Equity for the Three and Six Months Ended June 30, ~~2019~~2020 and ~~2018~~2019	4-7

	Statements of Cash Flows for the Six Months Ended June 30, ~~2019~~2020 and ~~2018~~2019	8-9

	Condensed Notes to Financial Statements	~~10-30~~10-28

Item 2.	Management’s Discussion and Analysis of ‎Financial Condition and Results of Operations	~~31-60~~29-63

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	6163

Item 4.	Controls and Procedures	6163

PART II	OTHER INFORMATION (Items 3, 4 and 5 are not applicable)

Item 1.	Legal Proceedings	6264

Item 1A.	Risk Factors	6264-65

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	6265

Item 6.	Exhibits	6265

PUBLIC STORAGE

BALANCE SHEETS

(Amounts in thousands, except share data)


	June 30,		December 31,		June 30,		December 31,
	2019		2018		2020		2019
ASSETS		(Unaudited)				(Unaudited)

Cash and equivalents	$	360,331	$	361,218	$	1,268,475	$	409,743
Real estate facilities, at cost:
Land		4,116,718		4,047,982		4,300,406		4,186,873
Buildings		11,665,027		11,248,862		12,397,440		12,102,273
		15,781,745		15,296,844		16,697,846		16,289,146
Accumulated depreciation		(6,375,132)		(6,140,072)		(6,881,358)		(6,623,475)
		9,406,613		9,156,772		9,816,488		9,665,671
Construction in process		191,874		285,339		153,382		141,934
		9,598,487		9,442,111		9,969,870		9,807,605

Investments in unconsolidated real estate entities		778,523		783,988		753,358		767,816
Goodwill and other intangible assets, net		210,178		209,856		206,922		205,936
Other assets		165,772		131,097		159,430		174,344
Total assets	$	11,113,291	$	10,928,270	$	12,358,055	$	11,365,444


LIABILITIES AND EQUITY

Notes payable	$	1,908,110	$	1,412,283	$	2,457,871	$	1,902,493
Preferred shares called for redemption (Note 8)						495,000		-
Accrued and other liabilities		410,671		371,259		394,986		383,284
Total liabilities		2,318,781		1,783,542		3,347,857		2,285,777

Commitments and contingencies (Note 12)

Equity:
Public Storage shareholders’ equity:
Preferred Shares, $0.01 par value, 100,000,000 shares authorized,
149,500 shares issued (in series) and outstanding, (161,000 at
December 31, 2018), at liquidation preference		3,737,500		4,025,000
165,400 shares issued (in series) and outstanding, (162,600 at
December 31, 2019), at liquidation preference						4,135,000		4,065,000
Common Shares, $0.10 par value, 650,000,000 shares authorized,
174,294,523 shares issued and outstanding (174,130,881 shares at
December 31, 2018)		17,429		17,413
174,498,918 shares issued and outstanding (174,418,615 shares at
December 31, 2019)						17,450		17,442
Paid-in capital		5,729,945		5,718,485		5,702,466		5,710,934
Accumulated deficit		(648,391)		(577,360)		(789,089)		(665,575)
Accumulated other comprehensive loss		(67,549)		(64,060)		(73,136)		(64,890)
Total Public Storage shareholders’ equity		8,768,934		9,119,478		8,992,691		9,062,911
Noncontrolling interests		25,576		25,250		17,507		16,756
Total equity		8,794,510		9,144,728		9,010,198		9,079,667
Total liabilities and equity	$	11,113,291	$	10,928,270	$	12,358,055	$	11,365,444

‎

See accompanying notes.

PUBLIC STORAGE

STATEMENTS OF INCOME

(Amounts in thousands, except per share amounts)

(Unaudited)


	Three Months Ended June 30,				Six Months Ended June 30,				Three Months Ended June 30,				Six Months Ended June 30,
	2019		2018		2019		2018		2020		2019		2020		2019

Revenues:
Self-storage facilities	$	669,339	$	645,206	$	1,319,747	$	1,276,743	$	664,542	$	669,339	$	1,338,743	$	1,319,747
Ancillary operations		41,611		40,322		80,241		78,709		44,743		41,611		86,624		80,241
		710,950		685,528		1,399,988		1,355,452		709,285		710,950		1,425,367		1,399,988

Expenses:
Self-storage cost of operations		196,083		179,876		389,739		362,063		213,825		196,083		421,750		389,739
Ancillary cost of operations		11,653		11,101		22,198		21,741		11,782		11,653		22,727		22,198
Depreciation and amortization		126,859		119,777		248,800		237,756		137,618		126,859		273,518		248,800
General and administrative		15,264		31,329		34,767		62,849		20,294		15,264		41,358		34,767
Interest expense		12,254		8,388		20,397		16,495		14,145		12,254		27,766		20,397
		362,113		350,471		715,901		700,904		397,664		362,113		787,119		715,901

Other increases to net income:
Interest and other income		8,582		6,328		15,547		11,872		5,831		8,582		12,310		15,547
Equity in earnings of unconsolidated real estate entities		18,914		41,963		36,586		72,758		17,655		18,914		41,623		36,586
Foreign currency exchange (loss) gain		(5,218)		21,944		2,573		10,126		(19,295)		(5,218)		(10,350)		2,573
Gain on sale of real estate		341		-		341		424		-		341		1,117		341
Net income		371,456		405,292		739,134		749,728		315,812		371,456		682,948		739,134
Allocation to noncontrolling interests		(1,400)		(1,490)		(2,557)		(2,929)		(889)		(1,400)		(1,869)		(2,557)
Net income allocable to Public Storage shareholders		370,056		403,802		736,577		746,799		314,923		370,056		681,079		736,577
Allocation of net income to:
Preferred shareholders - distributions		(53,525)		(54,077)		(108,537)		(108,158)		(52,952)		(53,525)		(104,957)		(108,537)
Preferred shareholders - redemptions (Note 8)		(8,861)		-		(17,394)		-		(15,069)		(8,861)		(15,069)		(17,394)
Restricted share units		(1,259)		(1,425)		(2,492)		(2,522)		(783)		(1,259)		(1,800)		(2,492)
Net income allocable to common shareholders	$	306,411	$	348,300	$	608,154	$	636,119	$	246,119	$	306,411	$	559,253	$	608,154
Net income per common share:
Basic	$	1.76	$	2.00	$	3.49	$	3.66	$	1.41	$	1.76	$	3.21	$	3.49
Diluted	$	1.76	$	2.00	$	3.49	$	3.65	$	1.41	$	1.76	$	3.20	$	3.49

Basic weighted average common shares outstanding		174,253		173,932		174,215		173,912		174,493		174,253		174,470		174,215
Diluted weighted average common shares outstanding		174,542		174,224		174,459		174,186		174,575		174,542		174,596		174,459

‎

See accompanying notes.

PUBLIC STORAGE

STATEMENTS OF COMPREHENSIVE INCOME

(Amounts in thousands)

(Unaudited)


	Three Months Ended June 30,				Six Months Ended June 30,				Three Months Ended June 30,				Six Months Ended June 30,
	2019		2018		2019		2018		2020		2019		2020		2019

Net income	$	371,456	$	405,292	$	739,134	$	749,728	$	315,812	$	371,456	$	682,948	$	739,134
Other comprehensive income (loss):
Aggregate foreign currency exchange (loss) gain		(6,796)		8,194		(916)		589
Aggregate foreign currency exchange loss									Aggregate foreign currency exchange loss	(14,426)		(6,796)		(18,596)		(916)
Adjust for aggregate foreign currency exchange	Adjust for aggregate foreign currency exchange								Adjust for aggregate foreign currency exchange
loss (gain) included in net income		5,218		(21,944)		(2,573)		(10,126)		19,295		5,218		10,350		(2,573)
Other comprehensive loss		(1,578)		(13,750)		(3,489)		(9,537)
Other comprehensive income (loss):										4,869		(1,578)		(8,246)		(3,489)
Total comprehensive income		369,878		391,542		735,645		740,191		320,681		369,878		674,702		735,645
Allocation to noncontrolling interests		(1,400)		(1,490)		(2,557)		(2,929)		(889)		(1,400)		(1,869)		(2,557)
Comprehensive income allocable to
Public Storage shareholders	$	368,478	$	390,052	$	733,088	$	737,262	$	319,792	$	368,478	$	672,833	$	733,088

See accompanying notes.

PUBLIC STORAGE

STATEMENT OF EQUITY

Three Months Ended June 30, ~~2019~~2020

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

(Unaudited)

Accumulated
Total
Cumulative
Other
Public Storage
Preferred
Common
Paid-in
Accumulated
Comprehensive
Shareholders’
Noncontrolling
Total
Shares
Shares
Capital
Deficit
Loss
Equity
Interests
Equity
Balances at March 31, 2019
$
4,025,000
$
17,422
$
5,708,699
$
(615,329)
$
(65,971)
$
9,069,821
$
24,800
$
9,094,621
Redemption of 11,500 preferred shares (Note 8)
(287,500)
-
-
-
-
(287,500)
-
(287,500)
Issuance of common shares in connection with
share-based compensation (79,231 shares)
-
7
15,790
-
-
15,797
-
15,797
Share-based compensation expense, net of cash
paid in lieu of common shares
-
-
5,456
-
-
5,456
-
5,456
Contributions by noncontrolling interests
-
-
-
-
-
-
1,106
1,106
Net income
-
-
-
371,456
-
371,456
-
371,456
Net income allocated to noncontrolling interests
-
-
-
(1,400)
-
(1,400)
1,400
-
Distributions to equity holders:
Preferred shares (Note 8)
-
-
-
(53,525)
-
(53,525)
-
(53,525)
Noncontrolling interests
-
-
-
-
-
-
(1,730)
(1,730)
Common shares and restricted share units
($2.00 per share)
-
-
-
(349,593)
-
(349,593)
-
(349,593)
Other comprehensive loss (Note 2)
-
-
-
-
(1,578)
(1,578)
-
(1,578)
Balances at June 30, 2019
$
3,737,500
$
17,429
$
5,729,945
$
(648,391)
$
(67,549)
$
8,768,934
$
25,576
$
8,794,510



									Accumulated		Total
	Cumulative								Other		Public Storage
	Preferred		Common		Paid-in		Accumulated		Comprehensive		Shareholders’		Noncontrolling		Total
	Shares		Shares		Capital		Deficit		Loss		Equity		Interests		Equity

Balances at March 31, 2020	$	4,065,000	$	17,448	$	5,709,861	$	(701,226)	$	(78,005)	$	9,013,078	$	17,130	$	9,030,208
Issuance of 22,600 preferred shares (Note 8)		565,000		-		(15,830)		-		-		549,170		-		549,170
Redemption of 19,800 preferred shares (Note 8)		(495,000)		-		-		-		-		(495,000)		-		(495,000)
Issuance of common shares in connection with
share-based compensation (23,896 shares)		-		2		1,921		-		-		1,923		-		1,923
Share-based compensation expense, net of cash
paid in lieu of common shares		-		-		6,546		-		-		6,546		-		6,546
Acquisition of noncontrolling interests		-		-		(32)		-		-		(32)		(1)		(33)
Contributions by noncontrolling interests		-		-		-		-		-		-		867		867
Net income		-		-		-		315,812		-		315,812		-		315,812
Net income allocated to noncontrolling interests		-		-		-		(889)		-		(889)		889		-
Distributions to:
Preferred shareholders (Note 8)		-		-		-		(52,952)		-		(52,952)		-		(52,952)
Noncontrolling interests		-		-		-		-		-		-		(1,378)		(1,378)
Common shareholders and restricted share
unitholders ($2.00 per share)		-		-		-		(349,834)		-		(349,834)		-		(349,834)
Other comprehensive income (Note 2)		-		-		-		-		4,869		4,869		-		4,869
Balances at June 30, 2020	$	4,135,000	$	17,450	$	5,702,466	$	(789,089)	$	(73,136)	$	8,992,691	$	17,507	$	9,010,198

‎

See accompanying notes.

PUBLIC STORAGE

STATEMENT OF EQUITY

Three Months Ended June 30, ~~2018~~2019

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

(Unaudited)



									Accumulated		Total														Accumulated		Total
	Cumulative								Other		Public Storage						Cumulative								Other		Public Storage
	Preferred		Common		Paid-in		Accumulated		Comprehensive		Shareholders’		Noncontrolling		Total		Preferred		Common		Paid-in		Accumulated		Comprehensive		Shareholders’		Noncontrolling		Total
	Shares		Shares		Capital		Deficit		Loss		Equity		Interests		Equity		Shares		Shares		Capital		Deficit		Loss		Equity		Interests		Equity

Balances at March 31, 2018	$	4,025,000	$	17,393	$	5,655,267	$	(735,806)	$	(70,851)	$	8,891,003	$	24,787	$	8,915,790
Balances at March 31, 2019																	$	4,025,000	$	17,422	$	5,708,699	$	(615,329)	$	(65,971)	$	9,069,821	$	24,800	$	9,094,621
Redemption of 11,500 preferred shares (Note 8)																		(287,500)		-		-		-		-		(287,500)		-		(287,500)
Issuance of common shares in connection with
share-based compensation (9,276 shares)		-		1		731		-		-		732		-		732
share-based compensation (79,231 shares)																		-		7		15,790		-		-		15,797		-		15,797
Share-based compensation expense, net of cash
paid in lieu of common shares		-		-		17,080		-		-		17,080		-		17,080		-		-		5,456		-		-		5,456		-		5,456
Contributions by noncontrolling interests		-		-		-		-		-		-		49		49		-		-		-		-		-		-		1,106		1,106
Net income		-		-		-		405,292		-		405,292		-		405,292		-		-		-		371,456		-		371,456		-		371,456
Net income allocated to noncontrolling interests		-		-		-		(1,490)		-		(1,490)		1,490		-		-		-		-		(1,400)		-		(1,400)		1,400		-
Distributions to equity holders:
Preferred shares (Note 8)		-		-		-		(54,077)		-		(54,077)		-		(54,077)
Distributions to:
Preferred shareholders (Note 8)																		-		-		-		(53,525)		-		(53,525)		-		(53,525)
Noncontrolling interests		-		-		-		-		-		-		(1,340)		(1,340)		-		-		-		-		-		-		(1,730)		(1,730)
Common shares and restricted share units
($2.00 per share)		-		-		-		(348,984)		-		(348,984)		-		(348,984)
Common shareholders and restricted share
unitholders ($2.00 per share)																		-		-		-		(349,593)		-		(349,593)		-		(349,593)
Other comprehensive loss (Note 2)		-		-		-		-		(13,750)		(13,750)		-		(13,750)		-		-		-		-		(1,578)		(1,578)		-		(1,578)
Balances at June 30, 2018	$	4,025,000	$	17,394	$	5,673,078	$	(735,065)	$	(84,601)	$	8,895,806	$	24,986	$	8,920,792
Balances at June 30, 2019																	$	3,737,500	$	17,429	$	5,729,945	$	(648,391)	$	(67,549)	$	8,768,934	$	25,576	$	8,794,510

‎

See accompanying notes.

PUBLIC STORAGE

STATEMENT OF EQUITY

Six Months Ended June 30, ~~2019~~2020

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

(Unaudited)

Accumulated
Total
Cumulative
Other
Public Storage
Preferred
Common
Paid-in
Accumulated
Comprehensive
Shareholders’
Noncontrolling
Total
Shares
Shares
Capital
Deficit
Loss
Equity
Interests
Equity
Balances at December 31, 2018
$
4,025,000
$
17,413
$
5,718,485
$
(577,360)
$
(64,060)
$
9,119,478
$
25,250
$
9,144,728
Issuance of 11,400 preferred shares (Note 8)
285,000
-
(8,277)
-
-
276,723
-
276,723
Redemption of 22,900 preferred shares (Note 8)
(572,500)
-
-
-
-
(572,500)
-
(572,500)
Issuance of common shares in connection with
share-based compensation (163,642 shares) (Note 10)
-
16
17,374
-
-
17,390
-
17,390
Share-based compensation expense, net of cash
paid in lieu of common shares (Note 10)
-
-
2,363
-
-
2,363
-
2,363
Contributions by noncontrolling interests
-
-
-
-
-
-
1,302
1,302
Net income
-
-
-
739,134
-
739,134
-
739,134
Net income allocated to noncontrolling interests
-
-
-
(2,557)
-
(2,557)
2,557
-
Distributions to equity holders:
Preferred shares (Note 8)
-
-
-
(108,537)
-
(108,537)
-
(108,537)
Noncontrolling interests
-
-
-
-
-
-
(3,533)
(3,533)
Common shares and restricted share units
($4.00 per share)
-
-
-
(699,071)
-
(699,071)
-
(699,071)
Other comprehensive loss (Note 2)
-
-
-
-
(3,489)
(3,489)
-
(3,489)
Balances at June 30, 2019
$
3,737,500
$
17,429
$
5,729,945
$
(648,391)
$
(67,549)
$
8,768,934
$
25,576
$
8,794,510



									Accumulated		Total
	Cumulative								Other		Public Storage
	Preferred		Common		Paid-in		Accumulated		Comprehensive		Shareholders’		Noncontrolling		Total
	Shares		Shares		Capital		Deficit		Loss		Equity		Interests		Equity
Balances at December 31, 2019	$	4,065,000	$	17,442	$	5,710,934	$	(665,575)	$	(64,890)	$	9,062,911	$	16,756	$	9,079,667
Issuance of 22,600 preferred shares (Note 8)		565,000		-		(15,830)		-		-		549,170		-		549,170
Redemption of 19,800 preferred shares (Note 8)		(495,000)		-		-		-		-		(495,000)		-		(495,000)
Issuance of common shares in connection with
share-based compensation (80,303 shares) (Note 10)		-		8		3,678		-		-		3,686		-		3,686
Share-based compensation expense, net of cash
paid in lieu of common shares (Note 10)		-		-		3,716		-		-		3,716		-		3,716
Acquisition of noncontrolling interests		-		-		(32)		-		-		(32)		(1)		(33)
Contributions by noncontrolling interests		-		-		-		-		-		-		1,433		1,433
Net income		-		-		-		682,948		-		682,948		-		682,948
Net income allocated to noncontrolling interests		-		-		-		(1,869)		-		(1,869)		1,869		-
Distributions to:
Preferred shareholders (Note 8)		-		-		-		(104,957)		-		(104,957)		-		(104,957)
Noncontrolling interests		-		-		-		-		-		-		(2,550)		(2,550)
Common shareholders and restricted share
unitholders ($4.00 per share)		-		-		-		(699,636)		-		(699,636)		-		(699,636)
Other comprehensive loss (Note 2)		-		-		-		-		(8,246)		(8,246)		-		(8,246)
Balances at June 30, 2020	$	4,135,000	$	17,450	$	5,702,466	$	(789,089)	$	(73,136)	$	8,992,691	$	17,507	$	9,010,198

See accompanying notes.

PUBLIC STORAGE

STATEMENT OF EQUITY

Six Months Ended June 30, ~~2018~~2019

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

(Unaudited)



									Accumulated		Total														Accumulated		Total
	Cumulative								Other		Public Storage						Cumulative								Other		Public Storage
	Preferred		Common		Paid-in		Accumulated		Comprehensive		Shareholders’		Noncontrolling		Total		Preferred		Common		Paid-in		Accumulated		Comprehensive		Shareholders’		Noncontrolling		Total
	Shares		Shares		Capital		Deficit		Loss		Equity		Interests		Equity		Shares		Shares		Capital		Deficit		Loss		Equity		Interests		Equity

Balances at December 31, 2017	$	4,025,000	$	17,385	$	5,648,399	$	(675,711)	$	(75,064)	$	8,940,009	$	24,360	$	8,964,369
Balances at December 31, 2018																	$	4,025,000	$	17,413	$	5,718,485	$	(577,360)	$	(64,060)	$	9,119,478	$	25,250	$	9,144,728
Issuance of 11,400 preferred shares (Note 8)																		285,000		-		(8,277)		-		-		276,723		-		276,723
Redemption of 22,900 preferred shares (Note 8)																		(572,500)		-		-		-		-		(572,500)		-		(572,500)
Issuance of common shares in connection with
share-based compensation (83,665 shares)		-		9		1,690		-		-		1,699		-		1,699
share-based compensation (163,642 shares)																		-		16		17,374		-		-		17,390		-		17,390
Share-based compensation expense, net of cash
paid in lieu of common shares		-		-		22,989		-		-		22,989		-		22,989		-		-		2,363		-		-		2,363		-		2,363
Contributions by noncontrolling interests		-		-		-		-		-		-		752		752		-		-		-		-		-		-		1,302		1,302
Net income		-		-		-		749,728		-		749,728		-		749,728		-		-		-		739,134		-		739,134		-		739,134
Net income allocated to noncontrolling interests		-		-		-		(2,929)		-		(2,929)		2,929		-		-		-		-		(2,557)		-		(2,557)		2,557		-
Distributions to equity holders:
Preferred shares (Note 8)		-		-		-		(108,158)		-		(108,158)		-		(108,158)		-		-		-		(108,537)		-		(108,537)		-		(108,537)
Noncontrolling interests		-		-		-		-		-		-		(3,055)		(3,055)		-		-		-		-		-		-		(3,533)		(3,533)
Common shares and restricted share units
($4.00 per share)		-		-		-		(697,995)		-		(697,995)		-		(697,995)
Common shares and restricted share
unitholders ($4.00 per share)																		-		-		-		(699,071)		-		(699,071)		-		(699,071)
Other comprehensive loss (Note 2)		-		-		-		-		(9,537)		(9,537)		-		(9,537)		-		-		-		-		(3,489)		(3,489)		-		(3,489)
Balances at June 30, 2018	$	4,025,000	$	17,394	$	5,673,078	$	(735,065)	$	(84,601)	$	8,895,806	$	24,986	$	8,920,792
Balances at June 30, 2019																	$	3,737,500	$	17,429	$	5,729,945	$	(648,391)	$	(67,549)	$	8,768,934	$	25,576	$	8,794,510

See accompanying notes.

PUBLIC STORAGE

STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)


	Six Months Ended June 30,				For the Six Months Ended June 30,
	2019		2018		2020		2019
Cash flows from operating activities:
Net income	$	739,134	$	749,728	$	682,948	$	739,134
Adjustments to reconcile net income to net cash flows
from operating activities:
Gain on real estate investment sales		(341)		(424)		(1,117)		(341)
Depreciation and amortization		248,800		237,756		273,518		248,800
Equity in earnings of unconsolidated real estate entities		(36,586)		(72,758)		(41,623)		(36,586)
Distributions from retained earnings of unconsolidated
Distributions from cumulative equity in earnings of unconsolidated
real estate entities		38,562		25,288		37,032		38,562
Foreign currency exchange gain		(2,573)		(10,126)
Foreign currency exchange loss (gain)						10,350		(2,573)
Share-based compensation expense		12,374		33,231		12,801		12,374
Other		15,824		16,577		28,165		15,815
Total adjustments		276,060		229,544		319,126		276,051
Net cash flows from operating activities		1,015,194		979,272		1,002,074		1,015,185
Cash flows from investing activities:
Payments for capital expenditures to maintain real estate facilities for:
Costs incurred during the period		(61,630)		(44,189)
Costs incurred in previous periods		(9,391)		(12,728)
Payments for development and expansion of real estate facilities for:
Costs incurred during the period		(75,751)		(121,188)
Costs incurred in previous periods		(70,624)		(45,939)
Capital expenditures to maintain real estate facilities						(99,883)		(71,012)
Development and expansion of real estate facilities						(88,682)		(146,375)
Acquisition of real estate facilities and intangible assets	Acquisition of real estate facilities and intangible assets	(196,185)		(33,930)	Acquisition of real estate facilities and intangible assets	(253,331)		(196,185)
Distributions in excess of cumulative equity in earnings
from unconsolidated real estate entities						10,803		-
Repayment of note receivable						4,860		-
Proceeds from sale of real estate investments		438		1,947		1,399		438
Net cash flows used in investing activities		(413,143)		(256,027)		(424,834)		(413,134)
Cash flows from financing activities:
Repayments on notes payable		(948)		(882)		(1,000)		(948)
Issuance of notes payable, net of issuance costs		496,900		-		545,151		496,900
Issuance of preferred shares		276,723		-		549,170		276,723
Issuance of common shares		17,390		1,699		3,686		17,390
Redemption of preferred shares		(572,500)		-		-		(572,500)
Cash paid upon vesting of restricted share units		(10,011)		(10,242)		(9,085)		(10,011)
Acquisition of noncontrolling interests						(33)		-
Contributions by noncontrolling interests		1,302		752		1,433		1,302
Distributions paid to Public Storage shareholders		(807,608)		(806,153)
Distributions paid to preferred shareholders,
common shareholders and restricted share unitholders						(804,593)		(807,608)
Distributions paid to noncontrolling interests		(3,533)		(3,055)		(2,550)		(3,533)
Net cash flows used in financing activities		(602,285)		(817,881)
Net cash flows from operating, investing, and financing activities		(234)		(94,636)
Net cash flows from (used in) financing activities						282,179		(602,285)
Net cash flows from (used in) operating, investing, and financing activities						859,419		(234)
Net effect of foreign exchange translation		46		13		(28)		46
Decrease in cash and equivalents, including restricted cash	$	(188)	$	(94,623)
Increase (decrease) in cash and equivalents, including restricted cash					$	859,391	$	(188)

‎

See accompanying notes.

PUBLIC STORAGE

STATEMENTS OF CASH FLOWS

(Amounts in thousands)

(Unaudited)



	Six Months Ended June 30,				For the Six Months Ended June 30,
	2019		2018		2020		2019

Cash and equivalents, including restricted cash at beginning of the period:
Cash and equivalents	$	361,218	$	433,376	$	409,743	$	361,218
Restricted cash included in other assets		22,801		22,677		23,811		22,801
	$	384,019	$	456,053	$	433,554	$	384,019

Cash and equivalents, including restricted cash at end of the period:
Cash and equivalents	$	360,331	$	338,419	$	1,268,475	$	360,331
Restricted cash included in other assets		23,500		23,011		24,470		23,500
	$	383,831	$	361,430	$	1,292,945	$	383,831

Supplemental schedule of non-cash investing and
financing activities:

Costs incurred during the period remaining unpaid at period end for:
Capital expenditures to maintain real estate facilities	$	(10,929)	$	(9,038)	$	(12,363)	$	(12,635)
Construction or expansion of real estate facilities		(53,955)		(43,158)		(26,763)		(57,675)
Accrued and other liabilities		64,884		52,196		39,126		70,310

Real estate acquired in exchange for assumption of notes payable	Real estate acquired in exchange for assumption of notes payable	(1,817)		-	Real estate acquired in exchange for assumption of notes payable	-		(1,817)
Notes payable assumed in connection with acquisition of real estate		1,817		-		-		1,817

Preferred shares called for redemption and reclassified to liabilities					Preferred shares called for redemption and reclassified to liabilities	495,000		-
Preferred shares called for redemption and reclassified from equity						(495,000)		-

Other disclosures:

Foreign currency translation adjustment:
Real estate facilities, net of accumulated depreciation		-		149
Investments in unconsolidated real estate entities		3,489		9,396	$	8,246	$	3,489
Notes payable		(2,527)		(10,121)		10,322		(2,527)
Accumulated other comprehensive (loss) gain		(916)		589
Accumulated other comprehensive loss						(18,596)		(916)

See accompanying notes.

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, ~~2019~~2020

(Unaudited)

1.Description of the Business

Public Storage (referred to herein as “the Company,” “we,” “us,” or “our”), a Maryland real estate investment trust (“REIT”), was organized in 1980. Our principal business activities include the ownership and operation of self-storage facilities which offer storage spaces for lease, generally on a month-to-month basis, for personal and business use, ancillary activities such as merchandise sales and tenant reinsurance to the tenants at our self-storage facilities, as well as the acquisition and development of additional self-storage space.

At June 30, ~~2019,~~2020, we have direct and indirect equity interests in ~~2,456~~2,500 self-storage facilities (with approximately ~~166~~171 million net rentable square feet) located in 38 states in the United States (“U.S.”) operating under the “Public Storage” name, and 0.9 million net rentable square feet of commercial and retail space.

We own 31.3 million common shares (an approximate 35% interest) of Shurgard Self Storage SA (“Shurgard”~~, referred to in previous filings as “Shurgard Europe”~~), a public company traded on Euronext Brussels under the “SHUR” symbol, which owns ~~231~~238 self-storage facilities (with approximately 13 million net rentable square feet) located in ~~seven~~7 Western European countries, all operating under the “Shurgard” name. We also own an ~~aggregate~~ approximate 42% common equity interest in PS Business Parks, Inc. (“PSB”), a REIT traded on the New York Stock Exchange under the “PSB” symbol, which owns 2827.5 million ~~aggregate~~ net rentable square feet of commercial properties, primarily multi-tenant industrial, flex, and office space, located in ~~six~~6 states.

Disclosures of the number and square footage of facilities, as well as the number and coverage of tenant reinsurance policies (Note 12) are unaudited and outside the scope of our independent registered public accounting firm’s review of our financial statements in accordance with the standards of the Public Company Accounting Oversight Board (U.S.).

2.Summary of Significant Accounting Policies

Basis of Presentation

We have prepared the accompanying interim financial statements in accordance with U.S. generally accepted accounting principles (“GAAP”) as set forth in the Accounting Standards Codification of the Financial Accounting Standards Board (“FASB”), and in conformity with the rules and regulations of the Securities and Exchange Commission (“SEC”). In our opinion, the interim financial statements presented herein reflect all adjustments, primarily of a normal recurring nature, that are necessary to fairly present the interim financial statements. Because they do not include all of the disclosures required by GAAP for complete annual financial statements, these interim financial statements should be read together with the audited financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, ~~2018.~~2019.

Certain amounts previously reported in our June 30, ~~2018~~2019 financial statements have been reclassified to conform to the June 30, 2019 presentation, including separate presentation on our Statements of Cash Flows of our cash payments for real estate investments between cash paid for amounts incurred during the current period and amounts incurred during previous periods.2020 presentation.

Consolidation and Equity Method of Accounting

We consider entities to be Variable Interest Entities (“VIEs”) when they have insufficient equity to finance their activities without additional subordinated financial support provided by other parties, or the equity holders as a group do not have a controlling financial interest. We consolidate VIEs when we have (i) the power to direct the activities most significantly impacting economic performance, and (ii) either the obligation to absorb losses or the right to receive benefits from the VIE. We have no involvement with any material VIEs. We consolidate all other entities when we control them through voting shares or contractual rights. The entities we

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, ~~2019~~2020

(Unaudited)

~~consolidate all other entities when we control them through voting shares or contractual rights. The entities we~~ consolidate, for the period in which the reference applies, are referred to collectively as the “Subsidiaries,” and we eliminate intercompany transactions and balances.

We account for our investments in entities that we do not consolidate but have significant influence over using the equity method of accounting. These entities, for the periods in which the reference applies, are referred to collectively as the “Unconsolidated Real Estate Entities,” eliminating intra-entity profits and losses and amortizing any differences between the cost of our investment and the underlying equity in net assets against equity in earnings as if the Unconsolidated Real Estate Entity were a consolidated subsidiary.

Equity in earnings of unconsolidated real estate entities presented on our income statements represents our pro-rata share of the earnings of the Unconsolidated Real Estate Entities. The dividends we receive from the Unconsolidated Real Estate Entities are reflected on our statements of cash flows as “distributions from cumulative equity in earnings of unconsolidated real estate entities” to the extent of our cumulative equity in earnings, with any excess classified as “distributions in excess of cumulative equity in earnings from unconsolidated real estate entities.”

When we begin consolidating an entity, we reflect our preexisting equity interest at book value. All changes in consolidation status are reflected prospectively.

Collectively, at June 30, ~~2019,~~2020, the Company and the Subsidiaries own ~~2,456~~2,500 self-storage facilities and ~~three~~4 commercial facilities in the U.S. At June 30, ~~2019,~~2020, the Unconsolidated Real Estate Entities are comprised of PSB and Shurgard.

Use of Estimates

The financial statements and accompanying notes reflect our estimates and assumptions. Actual results could differ from those estimates and assumptions.

Income Taxes

We have elected to be treated as a REIT, as defined in the Internal Revenue Code of 1986, as amended (the “Code”). As a REIT, we do not incur federal income tax if we distribute 100% of our REIT taxable income each year, and if we meet certain organizational and operational rules. We believe we have met these REIT requirements for all periods presented herein. Accordingly, we have recorded no0 federal income tax expense related to our REIT taxable income.

Our merchandise and tenant reinsurance operations are subject to corporate income tax and such taxes are included in ancillary cost of operations. We also incur income and other taxes in certain states, which are included in general and administrative expense.

We recognize tax benefits of uncertain income tax positions that are subject to audit only if we believe it is more likely than not that the position would ultimately be sustained assuming the relevant taxing authorities had full knowledge of the relevant facts and circumstances of our positions. As of June 30, ~~2019,~~2020, we had no0 tax benefits that were not recognized.

Real Estate Facilities

Real estate facilities are recorded at cost. We capitalize all costs incurred to acquire, develop, construct, renovate and improve facilities, including interest and property taxes incurred during the construction period. We

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, 2020

(Unaudited)

allocate the net acquisition cost of acquired real estate facilities to the underlying land, buildings, and identified intangible assets based upon their respective individual estimated fair values.

~~PUBLIC STORAGE~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(Unaudited)~~

Costs associated with dispositions of real estate, as well as repairs and maintenance costs, are expensed as incurred. We depreciate buildings and improvements on a straight-line basis over estimated useful lives ranging generally between 5 to 25 years.

When we sell a full or partial interest in a real estate facility without retaining a controlling interest following sale, we recognize a gain or loss on sale as if 100% of the property was sold at fair value. If we retain a controlling interest following the sale, we record a noncontrolling interest for the book value of the partial interest sold, and recognize additional paid-in capital for the difference between the consideration received and the partial interest at book value.

Other Assets

Other assets primarily consist of rents receivable from our tenants (net of an allowance for uncollectible amounts), prepaid expenses, restricted cash and right-to-use assets. ~~See “Recent Accounting Pronouncements~~At December 31, 2019, other assets included a note receivable, which was amortized on the effective interest method with a book value of $2.9 million at the time it was repaid in June 2020 at its $4.9 million contractual note balance. The $2.0 million excess proceeds were recorded as interest and ~~Guidance” below.~~other income during the three and six months ended June 30, 2020.

Accrued and Other Liabilities

Accrued and other liabilities consist primarily of rents prepaid by our tenants, trade payables, property tax accruals, accrued payroll, accrued tenant reinsurance losses, lease liabilities, and contingent loss accruals when probable and estimable. ~~See “Recent Accounting Pronouncements and Guidance” below.~~ We believe the fair value of our accrued and other liabilities approximates book value, due primarily to the short period until repayment. We disclose the nature of significant unaccrued losses that are reasonably possible of occurring and, if estimable, a range of exposure.

Cash Equivalents, Restricted Cash, Marketable Securities and Other Financial Instruments

Cash equivalents represent highly liquid financial instruments such as money market funds with daily liquidity or short-term commercial paper or treasury securities maturing within three months of acquisition. Cash and equivalents which are restricted from general corporate use are included in other assets. We believe that the book value of all such financial instruments for all periods presented approximates fair value, due to the short period to maturity.

Fair Value

As used herein, the term “fair value” is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. Our estimates of fair value involve considerable judgment and are not necessarily indicative of the amounts that could be realized in current market exchanges.

We estimate the fair value of our cash and equivalents, marketable securities, other assets, debt, and other liabilities by discounting the related future cash flows at a rate based upon quoted interest rates for securities that have similar characteristics such as credit quality and time to maturity. Such quoted interest rates are referred to generally as “Level 2” inputs.

We use significant judgment to estimate fair values of investments in real estate, goodwill, and other intangible assets. In estimating their values, we consider significant unobservable inputs such as market prices

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, 2020

(Unaudited)

of land, market capitalization rates, expected returns, earnings multiples, projected levels of earnings, costs of construction, and functional depreciation. These inputs are referred to generally as “Level 3” inputs.

‎

~~PUBLIC STORAGE~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(Unaudited)~~

Currency and Credit Risk

Financial instruments that are exposed to credit risk consist primarily of cash and equivalents, certain portions of other assets including rents receivable from our tenants (net of an allowance for uncollectible receivables based upon expected losses in the portfolio) and restricted cash. Cash equivalents we invest in are either money market funds with a rating of at least AAA by Standard & Poor’s, commercial paper that is rated A1 by Standard & Poor’s or deposits with highly rated commercial banks.

At June 30, ~~2019,~~2020, due primarily to our investment in Shurgard (Note 4) and our notes payable denominated in Euros (Note 6), our operating results and financial position are affected by fluctuations in currency exchange rates between the Euro, and to a lesser extent, other European currencies, against the U.S. Dollar.

Goodwill and Other Intangible Assets

Intangible assets are comprised of goodwill, the “Shurgard” trade name, ~~acquired customers in place,~~ and ~~leasehold interests in land.~~finite-lived assets.

Goodwill totaled $174.6 million at June 30, ~~2019~~2020 and December 31, ~~2018.~~2019. The “Shurgard” trade name, which is used by Shurgard pursuant to a fee-based licensing agreement, has a book value of $18.8 million at June 30, ~~2019~~2020 and December 31, ~~2018.~~2019. Goodwill and the “Shurgard” trade name have indefinite lives and are not amortized.

~~Acquired~~Our finite-lived assets are comprised primarily of (i) acquired customers in place ~~and leasehold interests in land are finite-lived assets and are~~ amortized relative to the benefit of the customers in place, orwith such amortization reflected as depreciation and amortization expense on our income statement and (ii) property tax abatements amortized relative to the ~~benefit to land lease expense to each period.~~reduction in property tax paid, with such amortization reflected as self-storage cost of operations on our income statement. At June 30, ~~2019,~~2020, these intangibles had a net book value of ~~$16.8~~$13.5 million ($~~16.5~~12.5 million at December 31, ~~2018)~~2019). Accumulated amortization totaled ~~$29.2~~$31.3 million at June 30, ~~2019~~2020 ($~~28.9~~27.5 million at December 31, ~~2018), and amortization expense~~2019). A total of ~~$8.4~~$4.3 million and ~~$8.8~~$9.0 million in amortization expense was recorded in the three and six months ended June 30, ~~2019~~2020, respectively, and ~~2018, respectively.~~ $4.5 million and $8.4 million in the same periods in 2019.

The estimated future amortization expense for our finite-lived intangible assets at June 30, ~~2019~~2020 is approximately ~~$6.7~~$4.6 million in the remainder of ~~2019, $5.0~~2020, $2.8 million in ~~2020~~2021 and ~~$5.1~~$6.1 million thereafter. During the six months ended June 30, ~~2019,~~2020, intangibles increased ~~$8.7~~$10.0 million in connection with the acquisition of self-storage facilities (Note 3).

Evaluation of Asset Impairment

We evaluate our real estate and finite-lived intangible assets for impairment each quarter. If there are indicators of impairment and we determine that the asset is not recoverable from future undiscounted cash flows to be received through the asset’s remaining life (or, if earlier, the expected disposal date), we record an impairment charge to the extent the carrying amount exceeds the asset’s estimated fair value or net proceeds from expected disposal.

We evaluate our investments in unconsolidated real estate entities for impairment on a quarterly basis. We record an impairment charge to the extent the carrying amount exceeds estimated fair value, when we believe any such shortfall is other than temporary.

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, 2020

(Unaudited)

We evaluate goodwill for impairment annually and whenever relevant events, circumstances and other related factors indicate that fair value of the related reporting unit may be less than the carrying amount. If we determine that the fair value of the reporting unit exceeds the aggregate carrying amount, no impairment charge is recorded. Otherwise, we record an impairment charge to the extent the carrying amount of the goodwill exceeds the amount that would be allocated to goodwill if the reporting unit were acquired for estimated fair value.

~~PUBLIC STORAGE~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(Unaudited)~~

We evaluate other indefinite-lived intangible assets, such as the “Shurgard” trade name for impairment at least annually and whenever relevant events, circumstances and other related factors indicate that the fair value is less than the carrying amount. When we conclude that it is likely that the asset is not impaired, we do not record an impairment charge and no further analysis is performed. Otherwise, we record an impairment charge to the extent the carrying amount exceeds the asset’s estimated fair value.

NoNaN impairments were recorded in any of our evaluations for any period presented herein.

Revenue and Expense Recognition

Revenues from self-storage facilities, which are primarily composed of rental income earned pursuant to month-to-month leases, as well as associated late charges and administrative fees, are recognized as earned. Promotional discounts reduce rental income over the promotional period, which is generally one month. Ancillary revenues and interest and other income are recognized when earned.

We accrue for property tax expense based upon actual amounts billed and, in some circumstances, estimates when bills or assessments have not been received from the taxing authorities. If these estimates are incorrect, the timing and amount of expense recognition could be incorrect. Cost of operations (including advertising expenditures), general and administrative expense, and interest expense are expensed as incurred.

Foreign Currency Exchange Translation

The local currency (primarily the Euro) is the functional currency for our interests in foreign operations. The related balance sheet amounts are translated into U.S. Dollars at the exchange rates at the respective financial statement date, while amounts on our statements of income are translated at the average exchange rates during the respective period. When financial instruments denominated in a currency other than the U.S. Dollar are expected to be settled in cash in the foreseeable future, the impact of changes in the U.S. Dollar equivalent are reflected in current earnings. The Euro was translated at exchange rates of approximately ~~1.137~~1.123 U.S. Dollars per Euro at June 30, ~~2019 (1.144~~2020 (1.122 at December 31, ~~2018)~~2019), and average exchange rates of ~~1.124~~1.101 and ~~1.192~~1.124 for the three months ended June 30, ~~2019~~2020 and ~~2018,~~2019, respectively, and average exchange rates of ~~1.130~~1.102 and ~~1.210~~1.130 for the six months ended June 30, ~~2019~~2020 and ~~2018,~~2019, respectively. Cumulative translation adjustments, to the extent not included in cumulative net income, are included in equity as a component of accumulated other comprehensive income (loss).

Comprehensive Income

Total comprehensive income represents net income, adjusted for changes in other comprehensive income (loss) for the applicable period. The aggregate foreign currency exchange gains and losses reflected on our statements of comprehensive income are comprised primarily of foreign currency exchange gains and losses on our investment in Shurgard and our unsecured notes denominated in Euros.

Recent Accounting Pronouncements and Guidance

In ~~February 2016,~~November 2018, the FASB issued ASU ~~2016-02,~~2018- 19, ~~Leases,~~"Codification Improvements to Topic 326, Financial Instruments - Credit Losses," which ~~amends the existing accounting standards for lease accounting, including requiring lessees~~clarified that credit losses with respect to ~~recognize most leases on their balance sheets and making targeted changes to lessor accounting.~~receivables ~~The new standard requires a modified-retrospective approach to adoption and became effective for interim and annual periods beginning on January 1, 2019.~~ In July 2018, the FASB further amended this standard to allow for a new transition method that offers the option to use the effective date as the date of initial application and not adjust the comparative-period financial information. We adopted the new standard effective January 1, 2019, using the new transition method, recording a total of $38.7 million in right of use assets, reflected in other assets, and substantially the same amount in lease liabilities, reflected inarising from

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, ~~2019~~2020

(Unaudited)

~~accrued and other liabilities, for~~operating leases ~~where we~~ are to be evaluated within the ~~lessee (principally ground leases and office leases)~~. ~~The lease liabilities are recognized based on the present value~~scope of the ~~remaining lease payments~~leasing standard (ASU 2016-02), rather than within the scope of ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.” We adopted this new standard on its effective date for each operating lease using each respective remaining lease term and a corresponding estimated incremental borrowing rate. We estimated the incremental borrowing rate primarily by reference to average yield spread on debt issuances by companies of a similar credit rating as us ~~and the treasury yields as~~ of January 1, ~~2019. We had no~~2020, which did not have a material ~~amount of leases covered~~impact on our consolidated financial statements.

COVID-19 Pandemic

During the six months ended June 30, 2020, the global economy was severely impacted by the ~~standard where we~~COVID-19 pandemic (the “COVID Pandemic”), and continues to be severely impacted. We are actively monitoring the lessor (principally our storage leases) because substantially all of such leases are month to month. For leases where we are the lessee or the lessor, we applied (i) the package of practical expedients to not reassess prior conclusions related to contracts that are or that contain leases, lease classification and initial direct costs, (ii) the hindsight practical expedient to determine the lease term and in assessing impairmentimpact of the ~~right~~COVID Pandemic, which has negatively impacted our business and results of ~~use assets,~~operations during the six months ended June 30, 2020 and ~~(iii)~~we anticipate will negatively impact our business and results of operations for the ~~easement practical expedient~~remainder of 2020 and likely beyond. The extent to ~~not assess whether existing~~which the COVID Pandemic will continue to impact our operations will depend largely on future developments, which are highly uncertain and cannot be accurately predicted, including new information that may emerge concerning the severity and duration of the COVID Pandemic and actions by government authorities to contain the COVID Pandemic or ~~expired land easements that were not previously accounted for~~treat its impact, as ~~leases under ASC 840 are or contain a lease under this new standard. In addition, for leases where we are~~well as resurgences of the ~~lessee, we also elected to (a) not apply the new standard to our leases with an original term of 12 months or less, and (b) not separate lease and associated non-lease components.~~virus, among other factors.

Net Income per Common Share

Net income is allocated to (i) noncontrolling interests based upon their share of the net income of the Subsidiaries, (ii) preferred shareholders, to the extent redemption cost exceeds the related original net issuance proceeds (an “EITF D-42 allocation”), and (iii) the remaining net income is allocated to each of our equity securities based upon the dividends declared or accumulated during the period, combined with participation rights in undistributed earnings.

Basic and diluted net income per common share are each calculated based upon net income allocable to common shareholders presented on the face of our income statement, divided by (i) in the case of basic net income per common share, weighted average common shares, and (ii) in the case of diluted income per share, weighted average common shares adjusted for the impact, if dilutive, of stock options outstanding (Note 10). The following table reconciles from basic to diluted common shares outstanding (amounts in thousands):

Three Months Ended June 30,
Six Months Ended June 30,
2019
2018
2019
2018
Weighted average common shares and equivalents
outstanding:
Basic weighted average common
shares outstanding
174,253
173,932
174,215
173,912
Net effect of dilutive stock options -
based on treasury stock method
289
292
244
274
Diluted weighted average common
shares outstanding
174,542
174,224
174,459
174,186


	Three Months Ended June 30,				Six Months Ended June 30,
	2020		2019		2020		2019

Weighted average common shares and equivalents
outstanding:
Basic weighted average common
shares outstanding		174,493		174,253		174,470		174,215
Net effect of dilutive stock options -
based on treasury stock method		82		289		126		244
Diluted weighted average common
shares outstanding		174,575		174,542		174,596		174,459

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, ~~2019~~2020

(Unaudited)

3.Real Estate Facilities

Activity in real estate facilities during the six months ended June 30, ~~2019~~2020 is as follows:



	For the Six Months Ended
	June 30, ~~2019~~2020
	(Amounts in thousands)
Operating facilities, at cost:
Beginning balance	$	~~15,296,844~~16,289,146
~~Costs incurred for capital~~Capital expenditures to maintain real estate facilities		~~72,559~~95,629
Acquisitions		~~189,273~~243,378
Dispositions		~~(102)~~(282)
Developed or expanded facilities opened for operation		~~223,171~~69,975
Ending balance		~~15,781,745~~16,697,846
Accumulated depreciation:
Beginning balance		~~(6,140,072)~~(6,623,475)
Depreciation expense		~~(235,065)~~
~~Dispositions~~		5(257,883)
Ending balance		~~(6,375,132)~~(6,881,358)
Construction in process:
Beginning balance		~~285,339~~141,934
Costs incurred ~~for development~~to develop and ~~expansion of~~expand real estate facilities		~~129,706~~84,649
Write-off of cancelled projects		(3,226)
Developed or expanded facilities opened for operation		~~(223,171)~~(69,975)
Ending balance		~~191,874~~153,382
Total real estate facilities at June 30, ~~2019~~2020	$	~~9,598,487~~9,969,870

During the six months ended June 30, ~~2019,~~2020, we acquired 2215 self-storage facilities ~~(1,428,000~~(1,167,000 net rentable square ~~feet)~~feet of storage space), for a total cost of ~~$198.0 million, consisting of $196.2~~$253.3 million in ~~cash and the assumption of $1.8 million in mortgage notes.~~cash. Approximately ~~$8.7~~$10.0 million of the total cost was allocated to intangible assets. We completed development and redevelopment activities costing ~~$223.2~~$70.0 million during the six months ended June 30, ~~2019,~~2020, adding ~~2.7~~0.5 million net rentable square feet of self-storage space. Included in general and administrative expense in the three and six months ended June 30, 2020 is $3.2 million in development projects which were cancelled. Construction in process at June 30, ~~2019~~2020 consists of projects to develop new self-storage facilities and expand existing self-storage facilities.

During the six months ended June 30, ~~2019, we paid a total of $146.4~~2020, our accrual for unpaid construction costs decreased $4.0 million ~~with respect to~~(a $16.6 million decrease for the development and expansion of real estate facilities, including $70.6 million to repay amounts accrued at December 31, 2018 ($167.1 million during the six months ended June 30, 2018, including $45.9 million to repay amounts accrued at December 31, 2017)same period in 2019). ~~Of the $129.7 million in costs incurred during the six months ended June 30, 2019, $54.0 million remains unpaid at June 30, 2019.~~

During the six months ended June 30, ~~2019, we paid a total of $71.0 million with respect to~~2020, our accrual for capital expenditures to maintain real estate facilities ~~including $9.4~~decreased $4.3 million ~~to repay amounts accrued at December 31, 2018 ($56.9~~(a $1.5 million ~~during~~increase for the ~~six months ended June 30, 2018, including $12.7 million to repay amounts accrued at December 31, 2017). Of the $72.6 million~~same period in ~~costs incurred during the six months ended June 30, 2019, $10.9 million remains unpaid at June 30, 2019.~~2019).

~~PUBLIC STORAGE~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(Unaudited)~~

4.Investments in Unconsolidated Real Estate Entities

The following table sets forth our investments in, and equity in earnings of, the Unconsolidated Real Estate Entities (amounts in thousands):

‎

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, 2020

(Unaudited)

Investments in Unconsolidated Real Estate Entities at
June 30, 2019
December 31, 2018
PSB
$
432,743
$
434,533
Shurgard
345,780
349,455
Total
$
778,523
$
783,988


	Investments in Unconsolidated Real Estate
	Entities at
	June 30, 2020		December 31, 2019

PSB	$	432,466	$	427,875
Shurgard		320,892		339,941
Total	$	753,358	$	767,816

Equity in Earnings of Unconsolidated Real Estate Entities for the
Three Months Ended June 30,
Six Months Ended June 30,
2019
2018
2019
2018
PSB
$
14,864
$
36,612
$
28,584
$
60,443
Shurgard
4,050
5,351
8,002
12,315
Total
$
18,914
$
41,963
$
36,586
$
72,758


	Equity in Earnings of Unconsolidated Real Estate Entities for the
	Three Months Ended June 30,				Six Months Ended June 30,
	2020		2019		2020		2019

PSB	$	13,228	$	14,864	$	34,965	$	28,584
Shurgard		4,427		4,050		6,658		8,002
Total	$	17,655	$	18,914	$	41,623	$	36,586

Investment in PSB

Throughout all periods presented, we owned 7,158,354 shares of PSB’s common stock and 7,305,355 limited partnership units in an operating partnership controlled by PSB, representing an ~~aggregate approximately~~approximate 42% common equity interest. The limited partnership units are convertible at our option, subject to certain conditions, on a ~~one-for-one~~1-for-one basis into PSB common stock.

Based upon the closing price at June 30, ~~2019~~2020 ($~~168.53~~132.40) per share of PSB common stock), the shares and units we owned had a market value of approximately ~~$2.4~~$1.9 billion.

Our equity in earnings of PSB is comprised of our equity ~~interest in~~share of PSB’s ~~earnings,~~net income, less amortization of the PSB Basis Differential (defined below).

During each of the six ~~months~~month periods ended June 30, ~~2019~~2020 and ~~2018,~~2019, we received cash distributions from PSB totaling $30.4 ~~million and $24.6 million, respectively.~~million.

At June 30, ~~2019,~~2020, our pro-rata investment in PSB’s real estate assets included in investment in unconsolidated real estate entities exceeds our pro-rata share of the underlying amounts on PSB’s balance sheet by approximately ~~$31.9~~$3.8 million ($~~32.3~~4.2 million at December 31, ~~2018)~~2019). This differential (the “PSB Basis Differential”) is being amortized as a reduction to equity in earnings of the Unconsolidated Real Estate Entities. Such amortization totaled approximately $0.4 million and ~~$0.9~~$0.4 million during the six months ended June 30, ~~2019~~2020 and ~~2018,~~2019, respectively.

~~PSB’s filings and selected financial information can be accessed through~~PSB is a publicly held entity traded on the ~~SEC, and on PSB’s website, www.psbusinessparks.com. Information on this website is not incorporated by reference herein and is not a part of this Quarterly Report on Form 10-Q.~~New York Stock Exchange under the symbol “PSB”.

‎Investment in Shurgard

Throughout all periods presented, we effectively owned, directly and indirectly 31,268,459 Shurgard common shares, representing an approximate 35% equity interest in Shurgard.

Based upon the closing price at June 30, 2020 (€33.45 per share of Shurgard common stock, at 1.123 exchange rate of US Dollars to the Euro), the shares we owned had a market value of approximately $1.2 billion.

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, ~~2019~~2020

(Unaudited)

~~Investment in Shurgard~~

Throughout all periods presented, we effectively owned, directly and indirectly 31,268,459 Shurgard common shares, representing, prior to October 15, 2018, an approximate 49% equity interest in Shurgard. On October 15, 2018, Shurgard completed an initial global offering (the “Offering”), issuing 25.0 million of its common shares to third parties at a price of €23 per share, reducing our ownership interest to approximately 35%. Following the Offering, Shurgard’s shares trade on Euronext Brussels under the “SHUR” symbol.

Based upon the closing price at June 30, 2019 (€31.80 per share of SHUR common stock, at 1.137 exchange rate of US Dollars to the Euro), the shares we owned had a market value of approximately $1.1 billion.

Our equity in earnings of Shurgard is comprised of our equity share of Shurgard’s net income, plus $0.5 million for each of the six month periods ended June 30, 2020 and 2019, representing our equity share of the trademark license fees that Shurgard pays to us for the use of the “Shurgard” trademark. ~~The~~We classify the remaining license fees we receive from Shurgard ~~are classified~~ as interest and other income on our income statement.

~~Shurgard paid dividends to its public shareholders during the six months ended June 30, 2019 of €0.22 per share.~~ The ~~aggregate~~ dividends we ~~received totaling $7.7 million in the six months ended June 30, 2019,~~receive from Shurgard, combined with our equity share of trademark license fees collected from Shurgard, ~~totaling $0.5 million~~are reflected on our statements of cash flows as “distributions from cumulative equity in earnings of unconsolidated real estate entities” to the extent of our cumulative equity in earnings, with any excess classified as “distributions in excess of cumulative equity in earnings from unconsolidated real estate entities.” Shurgard paid €0.50 per share and ~~$0.7 million~~€0.22 per share in dividends to its shareholders during the six months ended June 30, 2020 and 2019, respectively, of which our share totaled $17.0 million and ~~2018, are reflected as “distributions from retained earnings of unconsolidated real estate entities” on our statements of cash flows.~~$7.7 million, respectively.

Changes in foreign currency exchange rates decreased our investment in Shurgard by approximately ~~$3.5~~$8.2 million and ~~$9.4~~$3.5 million in the six months ended June 30, ~~2019~~2020 and ~~2018,~~2019, respectively.

~~Shurgard’s public filings and~~Shurgard is a publicly ~~reported information can be obtained~~held entity trading on ~~its website, https://corporate.shurgard.eu and on~~Euronext Brussels under the ~~website of the Luxembourg Stock Exchange, http://www.bourse.lu. Information on these websites is not incorporated by reference herein and is not a part of this Quarterly Report on Form 10-Q.~~symbol “SHUR”.

5.Credit Facility

We have a revolving credit agreement (the “Credit Facility”) with a $500 million borrowing limit, which ~~was amended~~matures on April 19, 2019 to (i) extend the maturity date from March 31, 2020 to April 19, 2024, (ii) decrease the current effective borrowing spread over LIBOR from 0.850% to 0.70%, and (iii) decrease the current effective facility fee from 0.080% to 0.070%. All other terms remained substantially the same.2024. Amounts drawn on the Credit Facility bear annual interest at rates ranging from LIBOR plus ~~0.70%~~0.7% to LIBOR plus 1.350% depending upon the ratio of our Total Indebtedness to Gross Asset Value (as defined in the Credit Facility) (LIBOR plus ~~0.70%~~0.7% at June 30, ~~2019)~~2020). We are also required to pay a quarterly facility fee ranging from ~~0.070%~~0.07% per annum to ~~0.250%~~0.25% per annum depending upon the ratio of our Total Indebtedness to our Gross Asset Value ~~(0.070%~~(0.07% per annum at June 30, ~~2019)~~2020). At June 30, ~~2019~~2020 and ~~July 30, 2019,~~August 5, 2020, we had no0 outstanding borrowings under this Credit Facility. We had undrawn standby letters of credit, which reduce our borrowing capacity, totaling ~~$15.9~~$19.3 million at June 30, ~~2019~~2020 ($~~16.2~~15.9 million at December 31, ~~2018)~~2019). The Credit Facility has various customary restrictive covenants, all of which we were in compliance with at June 30, ~~2019.~~2020.

6.Notes Payable

Our notes payable are reflected net of issuance costs, which are amortized as interest expense on the effective interest method over the term of each respective note. Our notes payable at June 30, ~~2019~~2020 and December 31, ~~2018~~2019 are set forth in the tables below:

‎

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, ~~2019~~2020

(Unaudited)



			Amounts at June 30, 2019										Amounts at June 30, 2020
	Coupon	Effective				Unamortized		Book		Fair	Coupon	Effective			Unamortized			Book		Fair
	Rate	Rate		Principal	Costs			Value		Value	Rate	Rate		Principal	Costs			Value		Value
			($ amounts in thousands)										($ amounts in thousands)
U.S. Dollar Denominated Unsecured Debt	U.S. Dollar Denominated Unsecured Debt										U.S. Dollar Denominated Unsecured Debt
Notes due September 15, 2022	2.370%	2.483%	$	500,000	$	(1,683)	$	498,317	$	502,766	2.370%	2.483%	$	500,000	$	(1,155)	$	498,845	$	518,935
Notes due September 15, 2027	3.094%	3.218%		500,000		(4,340)		495,660		509,595	3.094%	3.218%		500,000		(3,812)		496,188		561,525
Notes due May 1, 2029	3.385%	3.459%		500,000		(3,031)		496,969		521,481	3.385%	3.459%		500,000		(2,722)		497,278		581,763
				1,500,000		(9,054)		1,490,946		1,533,842				1,500,000		(7,689)		1,492,311		1,662,223

Euro Denominated Unsecured Debt	Euro Denominated Unsecured Debt										Euro Denominated Unsecured Debt
Notes due April 12, 2024	1.540%	1.540%		113,712		-		113,712		118,086	1.540%	1.540%		112,290		-		112,290		117,307
Notes due November 3, 2025	2.175%	2.175%		275,192		-		275,192		297,656	2.175%	2.175%		271,756		-		271,756		294,970
Notes due January 24, 2032											0.875%	0.978%		561,448		(6,199)		555,249		551,792
														945,494		(6,199)		939,295		964,069
				388,904		-		388,904		415,742
Mortgage Debt, secured by 27	Mortgage Debt, secured by 27										Mortgage Debt, secured by 27
real estate facilities with a net
book value of $109.5 million	4.051%	4.015%		28,260		-		28,260		29,013
book value of $104.0 million											3.995%	3.972%		26,265		-		26,265		27,137

			$	1,917,164	$	(9,054)	$	1,908,110	$	1,978,597			$	2,471,759	$	(13,888)	$	2,457,871	$	2,653,429


		Amounts at					Amounts at
		December 31, 2018					December 31, 2019
			Book		Fair			Book		Fair
			Value		Value			Value		Value
		($ amounts in thousands)					($ amounts in thousands)
U.S. Dollar Denominated Unsecured Debt	U.S. Dollar Denominated Unsecured Debt					U.S. Dollar Denominated Unsecured Debt
Notes due September 15, 2022		$	498,053	$	482,017		$	498,581	$	505,639
Notes due September 15, 2027			495,396		469,055			495,924		520,694
Notes due May 1, 2029			-		-			497,124		531,911
			993,449		951,072			1,491,629		1,558,244

Euro Denominated Unsecured Debt	Euro Denominated Unsecured Debt					Euro Denominated Unsecured Debt
Notes due April 12, 2024			114,449		115,964			112,156		115,932
Notes due November 3, 2025			276,982		286,078			271,433		298,398
Notes due January 24, 2032								-		-
			391,431		402,042			383,589		414,330

Mortgage Debt	Mortgage Debt		27,403		27,613	Mortgage Debt		27,275		28,506

		$	1,412,283	$	1,380,727		$	1,902,493	$	2,001,080

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, ~~2019~~2020

(Unaudited)

U.S. Dollar Denominated Unsecured ~~Debt~~Notes

On September 18, 2017, we issued, in a public offering, ~~two~~2 tranches each totaling $500.0 million of U.S. Dollar denominated unsecured notes. In connection with the offering, we incurred a total of $7.9 million in ~~costs, which is reflected as a reduction in the principal amount and amortized, using the effective interest method, over the term of each respective note.~~costs. Interest on such notes is payable semi-annually on March 15 and September 15 of each ~~year, commencing March 15, 2018.~~year.

On April 12, 2019, we completed a public offering of $500 million in aggregate principal amount of senior ~~notes bearing interest at an annual rate of 3.385% maturing on May 1, 2029.~~notes. In connection with the offering, we incurred a total of $3.1 million in costs. Interest on such notes is payable semi-annually on May 1 and November 1 of each year.

The notes issued on April 12, 2019 and on September 18, 2017 are referred to hereinafter as the “U.S. Dollar Notes.”

The U.S. Dollar Notes have various financial covenants, all of which we were in compliance with at June 30, ~~2019.~~2020. Included in these covenants are (a) a maximum Debt to Total Assets of 65% (approximately 6%8% at June 30, ~~2019)~~2020) and (b) a minimum ratio of Adjusted EBITDA to Interest Expense of 1.5x (approximately ~~62x~~40x for the twelve months ended June 30, ~~2019)~~2020) as well as covenants limiting the amount we can encumber our properties with mortgage debt.

Euro Denominated Unsecured ~~Debt~~Notes

Our ~~euro~~Euro denominated unsecured notes (the “Euro Notes”) ~~are payable to institutional investors. The Euro Notes~~ consist of ~~two tranches,~~3 tranches: (i) €242.0 million issued to institutional investors on November 3, 2015 for $264.3 million in net proceeds upon converting the Euros to U.S. Dollars, ~~and~~ (ii) €100.0 million issued to institutional investors on April 12, 2016 for $113.6 million in net proceeds upon converting the Euros to U.S. Dollars, and (iii) €500.0 million issued in a public offering on January 24, 2020 for $545.2 million in net proceeds upon converting the Euros to U.S. Dollars. Interest is payable ~~semi-annually.~~semi-annually on the notes issued November 3, 2015 and April 12, 2016, and annually on the notes issued January 24, 2020. The Euro Notes have ~~various customary~~ financial covenants ~~all~~similar to those of ~~which we were in compliance with at June 30, 2019.~~the U.S. Dollar Notes.

We reflect changes in the U.S. Dollar equivalent of the amount payable, as a result of changes in foreign exchange rates as “foreign currency exchange (loss) gain” on our income statement (losses of $19.3 million and $10.4 million for the three and six months ended June 30, 2020, respectively, as compared to losses of $5.2 million and gains of $2.6 million for the three and six months ended June 30, 2019, ~~respectively, as compared to gains of $21.9 million and $10.1 million for the same periods in 2018)~~respectively).

Mortgage ~~Debt~~Notes

Our non-recourse mortgage debt was assumed in connection with property acquisitions, and recorded at fair value with any premium or discount to the stated note balance amortized using the effective interest method.

During the six months ended June 30, 2019, we assumed a mortgage note with a contractual value of $1.8 million and an interest rate of 3.9%, which approximated market rate, in connection with the acquisition of a real estate facility.

At June 30, ~~2019,~~2020, the related contractual interest rates are fixed, ranging between 3.2% and 7.1%, and mature between January 1, 2022 and July 1, 2030.

At June 30, ~~2019,~~2020 approximate principal maturities of our Notes Payable are as follows (amounts in thousands):

‎

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, ~~2019~~2020

(Unaudited)


	Unsecured		Mortgage				Unsecured		Mortgage
	Debt		Debt		Total		Debt		Debt		Total


Remainder of 2019	$	-	$	971	$	971
2020		-		2,015		2,015
Remainder of 2020							$	-	$	1,019	$	1,019
2021		-		1,883		1,883		-		1,858		1,858
2022		500,000		2,584		502,584		500,000		2,584		502,584
2023		-		19,226		19,226		-		19,219		19,219
2024								112,290		124		112,414
Thereafter		1,388,904		1,581		1,390,485		1,833,204		1,461		1,834,665
	$	1,888,904	$	28,260	$	1,917,164	$	2,445,494	$	26,265	$	2,471,759
Weighted average effective rate		2.8%		4.0%		2.9%		2.4%		4.0%		2.4%

Cash paid for interest totaled ~~$21.8~~$26.4 million and ~~$18.3~~$21.8 million for the six months ended June 30, ~~2019~~2020 and ~~2018,~~2019, respectively. Interest capitalized as real estate totaled ~~$2.0~~$1.7 million and ~~$2.3~~$2.0 million for the six months ended June 30, ~~2019~~2020 and ~~2018,~~2019, respectively.

7.Noncontrolling Interests

At June 30, ~~2019,~~2020, the noncontrolling interests represent (i) third-party equity interests in subsidiaries owning 1920 operating self-storage facilities and ~~five~~6 self-storage facilities that are under construction and (ii) 231,978 partnership units held by third-parties in a subsidiary that are convertible on a ~~one-for-one~~1-for-one basis (subject to certain limitations) into common shares of the Company at the option of the unitholder (collectively, the “Noncontrolling Interests”). At June 30, ~~2019,~~2020, the Noncontrolling Interests cannot require us to redeem their interests, other than pursuant to a liquidation of the subsidiary.

During the six months ended June 30, ~~2019~~2020 and ~~2018,~~2019, we allocated a total of ~~$2.6~~$1.9 million and ~~$2.9~~$2.6 million, respectively, of income to these interests; and we paid ~~$3.5~~$2.6 million and ~~$3.1~~$3.5 million, respectively, in distributions to these interests.

During the six months ended June 30, ~~2019~~2020 and ~~2018,~~2019, Noncontrolling Interests contributed ~~$1.3~~$1.4 million and ~~$0.8~~$1.3 million, respectively, to our subsidiaries.

8.Shareholders’ Equity

Preferred Shares

At June 30, ~~2019~~2020 and December 31, ~~2018,~~2019, we had the following series of Cumulative Preferred Shares (“Preferred Shares”) outstanding:

‎

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, ~~2019~~2020

(Unaudited)

At June 30, 2019
At December 31, 2018
Series
Earliest Redemption Date
Dividend Rate
Shares Outstanding
Liquidation Preference
Shares Outstanding
Liquidation Preference
(Dollar amounts in thousands)
Series U
6/15/2017
5.625%
11,500
$
287,500
11,500
$
287,500
Series V
9/20/2017
5.375%
19,800
495,000
19,800
495,000
Series W
1/16/2018
5.200%
20,000
500,000
20,000
500,000
Series X
3/13/2018
5.200%
9,000
225,000
9,000
225,000
Series Y
3/17/2019
6.375%
-
-
11,400
285,000
Series Z
6/4/2019
6.000%
-
-
11,500
287,500
Series A
12/2/2019
5.875%
7,600
190,000
7,600
190,000
Series B
1/20/2021
5.400%
12,000
300,000
12,000
300,000
Series C
5/17/2021
5.125%
8,000
200,000
8,000
200,000
Series D
7/20/2021
4.950%
13,000
325,000
13,000
325,000
Series E
10/14/2021
4.900%
14,000
350,000
14,000
350,000
Series F
6/2/2022
5.150%
11,200
280,000
11,200
280,000
Series G
8/9/2022
5.050%
12,000
300,000
12,000
300,000
Series H
3/11/2024
5.600%
11,400
285,000
-
-
Total Preferred Shares
149,500
$
3,737,500
161,000
$
4,025,000


			At June 30, 2020			At December 31, 2019
Series	Earliest Redemption Date	Dividend Rate	Shares Outstanding	Liquidation Preference		Shares Outstanding	Liquidation Preference

			(Dollar amounts in thousands)
Series V	9/20/2017	5.375%	-	$	-	19,800	$	495,000
Series W	1/16/2018	5.200%	20,000		500,000	20,000		500,000
Series X	3/13/2018	5.200%	9,000		225,000	9,000		225,000
Series B	1/20/2021	5.400%	12,000		300,000	12,000		300,000
Series C	5/17/2021	5.125%	8,000		200,000	8,000		200,000
Series D	7/20/2021	4.950%	13,000		325,000	13,000		325,000
Series E	10/14/2021	4.900%	14,000		350,000	14,000		350,000
Series F	6/2/2022	5.150%	11,200		280,000	11,200		280,000
Series G	8/9/2022	5.050%	12,000		300,000	12,000		300,000
Series H	3/11/2024	5.600%	11,400		285,000	11,400		285,000
Series I	9/12/2024	4.875%	12,650		316,250	12,650		316,250
Series J	11/15/2024	4.700%	10,350		258,750	10,350		258,750
Series K	12/20/2024	4.750%	9,200		230,000	9,200		230,000
Series L	6/17/2025	4.625%	22,600		565,000	-		-
Total Preferred Shares			165,400	$	4,135,000	162,600	$	4,065,000

The holders of our Preferred Shares have general preference rights with respect to liquidation, quarterly distributions and any accumulated unpaid distributions. Except ~~under certain conditions and~~ as noted below, holders of the Preferred Shares ~~will~~do not ~~be entitled to vote on most matters.~~have voting rights. In the event of a cumulative arrearage equal to ~~six~~6 quarterly dividends, holders of all outstanding series of preferred shares (voting as a single class without regard to series) will have the right to elect ~~two~~2 additional members to serve on our board of trustees (our “Board”) until the arrearage has been cured. At June 30, ~~2019,~~2020, there were no0 dividends in arrears. The affirmative vote of at least 66.67% of the outstanding shares of a series of Preferred Shares is required for any material and adverse amendment to the terms of such series. The affirmative vote of at least 66.67% of the outstanding shares of all of our Preferred Shares, voting as a single class, is required to issue shares ranking senior to our Preferred Shares.

Except under certain conditions relating to the Company’s qualification as a REIT, the Preferred Shares are not redeemable prior to the dates indicated on the table above. On or after the respective dates, each of the series of Preferred Shares is redeemable at our option, in whole or in part, at $25.00 per depositary share, plus accrued and unpaid dividends. Holders of the Preferred Shares cannot require us to redeem such shares.

Upon issuance of our Preferred Shares, we classify the liquidation value as preferred equity on our balance sheet with any issuance costs recorded as a reduction to Paid-in capital.

On March 11, 2019, we issued 11.4 million depositary shares, each representing 0.001 of a share of our 5.600% Series H Preferred Shares, at an issuance price of $25.00 per depositary share, for a total of $285.0 million in gross proceeds, and we incurred $8.3 million in issuance costs.

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, 2020

(Unaudited)

On March 28, 2019, we redeemed our 6.375% Series Y Preferred Shares, at par. We recorded an $8.5 million allocation of income from our common shareholders to the holders of our Preferred Shares in the six months ended June 30, 2019 in connection with this redemption.

~~PUBLIC STORAGE~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(Unaudited)~~

On June 27, 2019, we redeemed our 6.000% Series Z Preferred Shares, at par. We recorded an $8.9 million allocation of income from our common shareholders to the holders of our Preferred Shares in the three and six months ended June 30, 2019 in connection with this redemption.

On June 17, 2020, we issued 22.6 million depositary shares, each representing 0.001 of a share of our 4.625% Series L Preferred Shares, at an issuance price of $25.00 per depositary share, for a total of $565.0 million in gross proceeds, and we incurred $15.8 million in issuance costs.

In June 2020, we called for redemption of, and on July 10, 2020, we redeemed our 5.375% Series V Preferred Shares, at par. The liquidation value (at par) of $495.0 million was reclassified as a liability at June 30, 2020, and is not included in the table above. We recorded a $15.1 million allocation of income from our common shareholders to the holders of our Preferred Shares in the three and six months ended June 30, 2020 in connection with this redemption.

Dividends

Common share dividends, including amounts paid to our restricted share unitholders, totaled ~~$349.6~~$349.8 million ($2.00 per share) and ~~$349.0~~$349.6 million ($2.00 per share) for the three months ended June 30, ~~2019~~2020 and ~~2018,~~2019, respectively, and ~~$699.1~~$699.6 million ($4.00 per share) and ~~$698.0~~$699.1 million ($4.00 per share) for the six months ended June 30, ~~2019~~2020 and ~~2018,~~2019, respectively. Preferred share dividends totaled ~~$53.5~~$53.0 million and ~~$54.1~~$53.5 million for the three months ended June 30, ~~2019~~2020 and ~~2018,~~2019, respectively, and ~~$108.5~~$105.0 million and ~~$108.2~~$108.5 million for the six months ended June 30, ~~2019~~2020 and ~~2018,~~2019, respectively.

9.Related Party Transactions

B. Wayne Hughes, our former Chairman, and his family, including his daughter Tamara Hughes Gustavson and his son B. Wayne Hughes, Jr., who are both members of our Board, collectively own approximately ~~14.5%~~14.1% of our common shares outstanding at June 30, ~~2019.~~2020.

At June 30, ~~2019, B. Wayne Hughes and~~2020, Tamara Hughes Gustavson ~~together~~ owned and controlled 6263 self-storage facilities in Canada. These facilities operate under the “Public Storage” tradename, which we license to the owners of these facilities for use in Canada on a royalty-free, non-exclusive basis. We have no0 ownership interest in these facilities and we do ~~not~~0t own or operate any facilities in Canada. If we chose to acquire or develop our own facilities in Canada, we would have to share the use of the “Public Storage” name in Canada. We have a right of first refusal, subject to limitations, to acquire the stock or assets of the corporation engaged in the operation of these facilities if their owners agree to sell them. Our subsidiaries reinsure risks relating to loss of goods stored by customers in these facilities, and have received approximately ~~$696,000~~$719,000 and ~~$625,000~~$696,000 for the six months ended June 30, ~~2019~~2020 and ~~2018,~~2019, respectively. Our right to continue receiving these premiums may be qualified.

10.Share-Based Compensation

Under various share-based compensation plans and under terms established by our Board or a committee thereof, we grant non-qualified options to purchase the Company’s common shares, as well as restricted share units (“RSUs”), to trustees, officers, and key employees.

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, 2020

(Unaudited)

Stock options and RSUs are considered “granted” and “outstanding” as the terms are used herein, when (i) the Company and the recipient reach a mutual understanding of the key terms of the award, (ii) the award has been authorized, (iii) the recipient is affected by changes in the market price of our stock, and (iv) it is probable that any performance conditions will be met.

We amortize the grant-date fair value of awards as compensation expense over the service period, which begins on the grant date and ends generally on the vesting date. For awards that are earned solely upon the passage of time and continued service, the entire cost of the award is amortized on a straight-line basis over the service period. For awards with performance conditions, the individual cost of each vesting is amortized separately over each individual service period (the “accelerated attribution” method).

The Codification previously stipulated that grants to nonemployee service providers (other than to trustees, where equity method treatment was permitted) were accounted for on the liability method, with expenses adjusted each period based upon changes in fair value. Recent changes in the Codification allows such grants to be accounted for on the equity award method, with compensation expense based upon grant date fair value. While we have no such grants to any such individuals for any periods presented, we will account for any future grants to nonemployee service providers based upon the equity award method.

In amortizing share-based compensation expense, we do not estimate future forfeitures in advance. Instead, we reverse previously amortized share-based compensation expense with respect to grants that are forfeited in the period the employee terminates employment.

~~PUBLIC STORAGE~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(Unaudited)~~

In February 2018, we announced that our Chief Executive Officer and Chief Financial Officer at the time were retiring from their executive roles at the end of 2018 and would then serve only as Trustees of the Company. Pursuant to our share-based compensation plans, their unvested grants will continue to vest over the original vesting periods during their service as Trustees. For financial reporting, the end of the service periods for previous stock option and RSU grants for these executives changed from (i) the various vesting dates to (ii) December 31, 2018 when they retired. Accordingly, all remaining share-based compensation expense for these two executives was amortized in the year ended December 31, 2018.

See also “net income per common share” in Note 2 for further discussion regarding the impact of RSUs and stock options on our net income per common share and income allocated to common shareholders.

Stock Options

Stock options vest over 3 to 5years, expire ten years after the grant date, and the exercise price is equal to the closing trading price of our common shares on the grant date. Employees cannot require the Company to settle their award in cash. We use the Black-Scholes option valuation model to estimate the fair value of our stock options.

Outstanding stock option grants are included on a one-for-one basis in our diluted weighted average shares, to the extent dilutive, after applying the treasury stock method (based upon the average common share price during the period) to assumed exercise proceeds and measured but unrecognized compensation.

For the three and six months ended June 30, ~~2019,~~2020, we recorded ~~$1.4~~$1.5 million and ~~$2.2~~$2.4 million, respectively, in compensation expense related to stock options, as compared to ~~$3.5~~$1.4 million and ~~$7.0~~$2.2 million for the same periods in ~~2018. Amounts for the three and six months ended June 30, 2018 include $1.8 million and $3.6 million in connection with the acceleration of amortization on grants as discussed above.~~2019.

During the six months ended June 30, ~~2019, 105,000~~2020, 55,000 stock options were granted, ~~106,755~~27,500 options were exercised and ~~10,000~~24,000 options were forfeited. A total of ~~2,409,167~~2,343,167 stock options were outstanding at June 30, ~~2019 (2,420,922~~2020, (2,339,667 at December 31, ~~2018)~~2019) and have an average exercise price of ~~$203.78.~~$200.48.

During the six months ended June 30, 2020, 740,000 stock options were awarded where vesting is dependent upon meeting certain performance targets with respect to 2020, 2021, and 2022. Because these targets are not expected to be met, these options are excluded from grants during the six months ended June 30, 2020 and from options outstanding at June 30, 2020. Compensation expense with respect to these 740,000 stock options represented a $0.2 million reduction for the three months ended June 30, 2020 (NaN for the six months ended June 30, 2020).

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, 2020

(Unaudited)

Restricted Share Units

RSUs generally vest over 5 to 8years from the grant date. The grantee receives dividends for each outstanding RSU equal to the per-share dividends received by our common shareholders. We expense any dividends previously paid upon forfeiture of the related RSU. Upon vesting, the grantee receives common shares equal to the number of vested RSUs, less common shares withheld in exchange for tax deposits made by the Company to satisfy the grantee’s statutory tax liabilities arising from the vesting.

The fair value of our RSUs is determined based upon the applicable closing trading price of our common shares.

During the six months ended June 30, ~~2019, 50,775~~2020, 15,910 RSUs were granted, ~~29,892~~19,180 RSUs were forfeited and ~~97,556~~80,559 RSUs vested. This vesting resulted in the issuance of ~~56,887~~52,803 common shares. In addition, tax deposits totaling ~~$10.0~~$9.1 million ($~~10.3~~10.0 million for the same period in ~~2018)~~2019) were made on behalf of employees in exchange for ~~40,669~~27,756 common shares withheld upon vesting. A total of ~~641,023~~535,321 RSUs were outstanding at June 30, ~~2019 (717,696~~2020 (619,150 at December 31, ~~2018)~~2019).

A total of ~~$4.3~~$5.5 million and ~~$11.1~~$11.2 million in RSU expense was recorded for the three and six months ended June 30, ~~2019,~~2020, respectively, which includes approximately $0.1 million and $1.1 million, respectively in employer taxes

~~PUBLIC STORAGE~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(Unaudited)~~

incurred upon vesting, as compared to ~~$13.8~~$4.3 million and ~~$27.2~~$11.1 million for the same periods in ~~2018,~~2019, which includes approximately $0.1 million and ~~$1.0~~$1.1 million, respectively, in employer taxes incurred upon vesting. Amounts for the three and six months ended June 30, 2018 include $6.0 million and $12.1 million, respectively, in connection with the acceleration of amortization on grants to our CEO and CFO as discussed above.

11.Segment Information

Our reportable segments reflect the significant components of our operations where discrete financial information is evaluated separately by our chief operating decision maker (“CODM”). We organize our segments based primarily upon the nature of the underlying products and services, as well as the drivers of profitability growth. The net income for each reportable segment included in the tables below are in conformity with GAAP and our significant accounting policies as denoted in Note 2. The amounts not attributable to reportable segments are aggregated under “other items not allocated to segments.”

Following is a description of and basis for presentation for each of our reportable segments.

Self-Storage Operations

The Self-Storage Operations segment reflects the rental operations from all self-storage facilities we own. Our CODM reviews the net operating income (“NOI”) of this segment, which represents the related revenues less cost of operations (prior to depreciation expense), in assessing performance and making resource allocation decisions. The presentation in the tables below sets forth the NOI of this segment, as well as the depreciation expense for this segment, which while reviewed by our CODM and included in net income, is not considered by the CODM in assessing performance and decision making. For all periods presented, substantially all of our real estate facilities, goodwill and other intangible assets, other assets, and accrued and other liabilities are associated with the Self-Storage Operations segment.

Ancillary Operations

The Ancillary Operations segment reflects the sale of merchandise and reinsurance of policies against losses to goods stored by our self-storage tenants, activities which are incidental to our primary self-storage rental

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, 2020

(Unaudited)

activities. Our CODM reviews the NOI of these operations in assessing performance and making resource allocation decisions.

Investment in PSB

This segment represents our approximate 42% equity interest in PSB, a publicly-traded REIT that owns, operates, acquires and develops commercial properties, primarily multi-tenant flex, office, and industrial space. PSB has a separate management team and board of directors that makes its financing, capital allocation, and other significant decisions. In making resource allocation decisions with respect to our investment in PSB, the CODM reviews PSB’s net income, which is detailed in PSB’s periodic filings with the SEC. The segment presentation in the tables below includes our equity earnings from PSB.

Investment in Shurgard

This segment represents our approximate 35% equity interest in Shurgard, a publicly held company which owns and operates self-storage facilities located in ~~seven~~7 countries in Western Europe. Shurgard has a separate management team and board of trustees that makes its financing, capital allocation, and other significant decisions. In making resource allocation decisions with respect to our investment in Shurgard, the CODM reviews Shurgard’s net income. The segment presentation below includes our equity earnings from Shurgard.

~~PUBLIC STORAGE~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(Unaudited)~~

Presentation of Segment Information

The following ~~tables reconcile~~table reconciles NOI (as applicable) and net income of each segment to our consolidated net income (amounts in thousands):

Three months ended June 30, 2019
Self-Storage Operations
Ancillary Operations
Investment in PSB
Investment in Shurgard
Other Items Not Allocated to Segments
Total
(Amounts in thousands)
Revenues:
Self-storage operations
$
669,339
$
-
$
-
$
-
$
-
$
669,339
Ancillary operations
-
41,611
-
-
-
41,611
669,339
41,611
-
-
-
710,950
Cost of operations:
Self-storage operations
196,083
-
-
-
-
196,083
Ancillary operations
-
11,653
-
-
-
11,653
196,083
11,653
-
-
-
207,736
Net operating income:
Self-storage operations
473,256
-
-
-
-
473,256
Ancillary operations
-
29,958
-
-
-
29,958
473,256
29,958
-
-
-
503,214
Other components of net income (loss):
Depreciation and amortization
(126,859)
-
-
-
-
(126,859)
General and administrative
-
-
-
-
(15,264)
(15,264)
Interest and other income
-
-
-
-
8,582
8,582
Interest expense
-
-
-
-
(12,254)
(12,254)
Equity in earnings of
unconsolidated real estate entities
-
-
14,864
4,050
-
18,914
Foreign currency exchange loss
-
-
-
-
(5,218)
(5,218)
Gain on sale of real estate
-
-
-
-
341
341
Net income (loss)
$
346,397
$
29,958
$
14,864
$
4,050
$
(23,813)
$
371,456

‎

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, ~~2019~~

~~(Unaudited)~~

Three months ended June 30, 2018
Self-Storage Operations
Ancillary Operations
Investment in PSB
Investment in Shurgard
Other Items Not Allocated to Segments
Total
(Amounts in thousands)
Revenues:
Self-storage operations
$
645,206
$
-
$
-
$
-
$
-
$
645,206
Ancillary operations
-
40,322
-
-
-
40,322
645,206
40,322
-
-
-
685,528
Cost of operations:
Self-storage operations
179,876
-
-
-
-
179,876
Ancillary operations
-
11,101
-
-
-
11,101
179,876
11,101
-
-
-
190,977
Net operating income:
Self-storage operations
465,330
-
-
-
-
465,330
Ancillary operations
-
29,221
-
-
-
29,221
465,330
29,221
-
-
-
494,551
Other components of net income (loss):
Depreciation and amortization
(119,777)
-
-
-
-
(119,777)
General and administrative
-
-
-
-
(31,329)
(31,329)
Interest and other income
-
-
-
-
6,328
6,328
Interest expense
-
-
-
-
(8,388)
(8,388)
Equity in earnings of
unconsolidated real estate entities
-
-
36,612
5,351
-
41,963
Foreign currency exchange gain
-
-
-
-
21,944
21,944
Net income (loss)
$
345,553
$
29,221
$
36,612
$
5,351
$
(11,445)
$
405,292

‎

~~PUBLIC STORAGE~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(Unaudited)~~

Six months ended June 30, 2019
Self-Storage Operations
Ancillary Operations
Investment in PSB
Investment in Shurgard
Other Items Not Allocated to Segments
Total
(Amounts in thousands)
Revenues:
Self-storage operations
$
1,319,747
$
-
$
-
$
-
$
-
$
1,319,747
Ancillary operations
-
80,241
-
-
-
80,241
1,319,747
80,241
-
-
-
1,399,988
Cost of operations:
Self-storage operations
389,739
-
-
-
-
389,739
Ancillary operations
-
22,198
-
-
-
22,198
389,739
22,198
-
-
-
411,937
Net operating income:
Self-storage operations
930,008
-
-
-
-
930,008
Ancillary operations
-
58,043
-
-
-
58,043
930,008
58,043
-
-
-
988,051
Other components of net income (loss):
Depreciation and amortization
(248,800)
-
-
-
-
(248,800)
General and administrative
-
-
-
-
(34,767)
(34,767)
Interest and other income
-
-
-
-
15,547
15,547
Interest expense
-
-
-
-
(20,397)
(20,397)
Equity in earnings of
unconsolidated real estate entities
-
-
28,584
8,002
-
36,586
Foreign currency exchange gain
-
-
-
-
2,573
2,573
Gain on sale of real estate
-
-
-
-
341
341
Net income (loss)
$
681,208
$
58,043
$
28,584
$
8,002
$
(36,703)
$
739,134

‎

~~PUBLIC STORAGE~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~

~~(Unaudited)~~

Six months ended June 30, 2018
Self-Storage Operations
Ancillary Operations
Investment in PSB
Investment in Shurgard
Other Items Not Allocated to Segments
Total
(Amounts in thousands)
Revenues:
Self-storage operations
$
1,276,743
$
-
$
-
$
-
$
-
$
1,276,743
Ancillary operations
-
78,709
-
-
-
78,709
1,276,743
78,709
-
-
-
1,355,452
Cost of operations:
Self-storage operations
362,063
-
-
-
-
362,063
Ancillary operations
-
21,741
-
-
-
21,741
362,063
21,741
-
-
-
383,804
Net operating income:
Self-storage operations
914,680
-
-
-
-
914,680
Ancillary operations
-
56,968
-
-
-
56,968
914,680
56,968
-
-
-
971,648
Other components of net income (loss):
Depreciation and amortization
(237,756)
-
-
-
-
(237,756)
General and administrative
-
-
-
-
(62,849)
(62,849)
Interest and other income
-
-
-
-
11,872
11,872
Interest expense
-
-
-
-
(16,495)
(16,495)
Equity in earnings of
unconsolidated real estate entities
-
-
60,443
12,315
-
72,758
Foreign currency exchange gain
-
-
-
-
10,126
10,126
Gain on sale of real estate
-
-
-
-
424
424
Net income (loss)
$
676,924
$
56,968
$
60,443
$
12,315
$
(56,922)
$
749,728

‎

~~PUBLIC STORAGE~~

~~NOTES TO FINANCIAL STATEMENTS~~

~~June 30, 2019~~2020

(Unaudited)


		Three Months Ended June 30,				Six Months Ended June 30,
		2020		2019		2020		2019
		(amounts in thousands)
Self-Storage Segment
Revenue	$	664,542	$	669,339	$	1,338,743	$	1,319,747
Cost of operations		(213,825)		(196,083)		(421,750)		(389,739)
Net operating income		450,717		473,256		916,993		930,008
Depreciation and amortization		(137,618)		(126,859)		(273,518)		(248,800)
Net income		313,099		346,397		643,475		681,208

Ancillary Segment
Revenue		44,743		41,611		86,624		80,241
Cost of operations		(11,782)		(11,653)		(22,727)		(22,198)
Net operating income		32,961		29,958		63,897		58,043

Investment in PSB Segment (a) - Equity in earnings of unconsolidated entities		13,228		14,864		34,965		28,584

Investment in Shurgard Segment (a) - Equity in earnings of unconsolidated entities		4,427		4,050		6,658		8,002

Total net income allocated to segments		363,715		395,269		748,995		775,837

Other items not allocated to segments:
General and administrative		(20,294)		(15,264)		(41,358)		(34,767)
Interest and other income		5,831		8,582		12,310		15,547
Interest expense		(14,145)		(12,254)		(27,766)		(20,397)
Foreign currency exchange (loss) gain		(19,295)		(5,218)		(10,350)		2,573
Gain on sale of real estate		-		341		1,117		341
Net income	$	315,812	$	371,456	$	682,948	$	739,134

(a) See Note 4 for a reconciliation of these amounts to our total Equity in Earnings of Unconsolidated Real Estate Entities on our income statements.

12.Commitments and Contingencies

Contingent Losses

We are a party to various legal proceedings and subject to various claims and complaints; however, we believe that the likelihood of these contingencies resulting in a material loss to the Company, either individually or in the aggregate, is remote.

Insurance and Loss Exposure

We carry property, earthquake, general liability, employee medical insurance and workers compensation coverage through internationally recognized insurance carriers, subject to deductibles. Our deductible for general

PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

June 30, 2020

(Unaudited)

liability is $2.0 million per occurrence. Our annual deductible for property loss is $25.0 million per occurrence. This deductible decreases to $5.0 million once we reach $35.0 million in aggregate losses for occurrences that exceed $5.0 million. Insurance carriers’ aggregate limits on these policies of $75.0 million for property losses and $102.0 million for general liability losses are higher than estimates of maximum probable losses that could occur from individual catastrophic events determined in recent engineering and actuarial studies; however, in case of multiple catastrophic events, these limits could be exceeded.

We reinsure a program that provides insurance to our customers from an independent third-party insurer. This program covers customer claims for losses to goods stored at our facilities as a result of specific named perils (earthquakes are not covered by this program), up to a maximum limit of $5,000 per storage unit. We reinsure all risks in this program, but purchase insurance to cover this exposure for a limit of $15.0 million for losses in excess of $5.0 million per occurrence. We are subject to licensing requirements and regulations in several states. Customers participate in the program at their option. At June 30, ~~2019,~~2020, there were approximately ~~970,000~~998,000 certificates held by our self-storage customers, representing aggregate coverage of approximately ~~$3.1~~$3.8 billion.

Construction Commitments

We have construction commitments representing future expected payments for construction under contract totaling ~~$87.1~~$78.2 million at June 30, ~~2019.~~2020. We expect to pay approximately ~~$45.2~~$38.2 million in the remainder of ~~2019 and $41.9~~2020, $39.1 million in ~~2020~~2021 and $0.9 million in 2022 for these construction commitments.

13.Subsequent Events

Subsequent to June 30, ~~2019,~~2020, we acquired or were under contract to acquire (subject to customary closing conditions) ~~ten~~5 self-storage facilities with ~~815,000~~268,000 net rentable square feet, for ~~$86.5~~$33.3 million.

3028

ITEM 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations

Forward Looking Statements

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements in this document, other than statements of historical fact, are forward-looking statements which may be identified by the use of the words “expects,” “believes,” “anticipates,” “should,” “estimates” and similar expressions.

These forward-looking statements involve known and unknown risks and uncertainties, which may cause our actual results and performance to be materially different from those expressed or implied in the forward-looking statements. Factors and risks that may impact future results and performance include, but are not limited to, those described in Part 1, Item 1A, “Risk Factors” in our most recent Annual Report on Form 10-K for the year ended December 31, ~~2018~~2019 filed with the Securities and Exchange Commission (the “SEC”) on February ~~27, 2019~~25, 2020 and in our other filings with the SEC including:

general risks associated with the ownership and operation of real estate, including changes in demand, risk related to development, expansion, and acquisition of self-storage facilities, potential liability for environmental contamination, natural disasters and adverse changes in laws and regulations governing property tax, real estate and zoning;

risks associated with downturns in the national and local economies in the markets in which we operate, including risks related to current economic conditions and the economic health of our customers;

risks associated with the COVID-19 Pandemic (the “COVID Pandemic”) or similar events, including but not limited to illness or death of our employees or customers, negative impacts to the economic environment and to self-storage customers which could reduce the demand for self-storage or reduce our ability to collect rent, and/or potential regulatory actions to (i) close our facilities if we were determined not to be an “essential business” or for other reasons, (ii) limit our ability to increase rent or otherwise limit the rent we can charge or (iii) limit our ability to collect rent or evict delinquent tenants;

risk that even though many initial restrictions due to the COVID Pandemic have eased, they could be reinstituted in case of future waves of infection or if additional pandemics occur;

risk that we could experience a change in the move-out patterns of our long-term customers due to economic uncertainty and the significant increase in unemployment resulting from the COVID Pandemic. This could lead to lower occupancies and rent “roll down” as long-term customers are replaced with new customers at lower rates;

risk of negative impacts on the cost and availability of debt and equity capital as a result of the COVID Pandemic, which could have a material impact upon our capital and growth plans;

the impact of competition from new and existing self-storage and commercial facilities and other storage alternatives;

the risk that our existing self-storage facilities may be at a disadvantage in competing with newly developed facilities with more visual and customer appeal;

risks related to increased reliance on Google as a customer acquisition channel;

difficulties in our ability to successfully evaluate, finance, integrate into our existing operations, and manage ~~acquired~~properties that we acquire directly or through the acquisition of entities that own and ~~developed properties;~~operate self-storage facilities;

risks associated with international operations including, but not limited to, unfavorable foreign currency rate fluctuations, changes in tax laws, and local and global economic uncertainty that could adversely affect our earnings and cash flows;

risks related to our participation in joint ventures;

the impact of the legal and regulatory environment as well as national, state and local laws and regulations including, without limitation, those governing environmental issues, taxes, our tenant reinsurance business, and labor, ~~and~~including risks related to the impact of new laws and regulations;

risks of increased tax expense associated either with a possible failure by us to qualify as a real estate investment trust (“REIT”), or with challenges to the determination of taxable income for our taxable REIT subsidiaries;

risks due to a ~~potential~~ November 2020 ~~statewide~~California ballot initiative (or other equivalent actions) that could remove the protections of Proposition 13 with respect to our real estate and result in substantial increases in our assessed values and property tax bills in California;

changes in United States (“U.S.”) federal or state tax laws related to the taxation of REITs and other corporations;

security breaches or a failure of our networks, systems or technology could adversely impact our operations or our business, customer and employee ~~relationships;~~

relationships or result in fraudulent payments;

risks associated with the self-insurance of certain business risks, including property and casualty insurance, employee health insurance and workers compensation liabilities;

difficulties in raising capital at a reasonable cost;

delays and cost overruns on our ~~development projects;~~projects to develop new facilities or expand our existing facilities;

ongoing litigation and other legal and regulatory actions which may divert management’s time and attention, require us to pay damages and expenses or restrict the operation of our business; and

economic uncertainty due to the impact of war or terrorism.

These ~~forward looking~~forward-looking statements speak only as of the date of this report or as of the dates indicated in the statements. All of our forward-looking statements, including those in this report, are qualified in their entirety by this statement. We expressly disclaim any obligation to update publicly or otherwise revise any forward-looking statements, whether ~~as a result~~because of new information, new estimates, or other factors, events or circumstances after the date of these forward looking statements, except when expressly required by law. Given these risks and uncertainties, you should not rely on any forward-looking statements in this report, or which management may make orally or in writing from time to time, neither as predictions of future events nor guarantees of future performance.

Critical Accounting Policies

Our Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A&A”) discusses our financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”), and are affected by our judgments, assumptions and estimates. The notes to our June 30, ~~2019~~2020 financial statements, primarily Note 2, summarize our significant accounting policies.

We believe the following are our critical accounting policies, because they have a material impact on the portrayal of our financial condition and results, and they require us to make judgments and estimates about matters that are inherently uncertain.

Income Tax Expense: We have elected to be treated as a REIT, as defined in the Internal Revenue Code of 1986, as amended (the “Code”). As a REIT, we do not incur federal income tax on our REIT taxable income that is fully distributed each year (for this purpose, certain distributions paid in a subsequent year may be considered), and if we meet certain organizational and operational rules. We believe we have met these REIT requirements for all periods presented herein. Accordingly, we have recorded no federal income tax expense related to our REIT taxable income.

Our evaluation that we have met the REIT requirements could be incorrect, because compliance with the tax rules requires factual determinations, and circumstances we have not identified could result in noncompliance with the tax requirements in current or prior years. For any taxable year that we fail to qualify as a REIT and for which applicable statutory relief provisions did not apply, we would be taxed at the regular corporate rates on all of our taxable income for at least that year and the ensuing four years, we could be subject to penalties and interest, and our net income would be materially different from the amounts estimated in our financial statements.

In addition, certain of our consolidated corporate subsidiaries have elected to be treated as “taxable REIT subsidiaries” for federal income tax purposes, which are taxable as regular corporations and subject to certain limitations on intercompany transactions. If tax authorities determine that amounts paid by our taxable REIT subsidiaries to us are not reasonable compared to similar arrangements among unrelated parties, we could be subject to a 100% penalty tax on the excess payments. Such a penalty tax could have a material adverse impact on our net income.

Impairment of Long-Lived Assets: The analysis of impairment of our long-lived assets involves identification of indicators of impairment, projections of future operating cash flows, and estimates of fair values, all of which require significant judgment and subjectivity. Others could come to materially different conclusions. In addition, we may not have identified all current facts and circumstances that may affect impairment. Any unidentified impairment loss, or change in conclusions, could have a material adverse impact on our net income.

Accrual for Uncertain and Contingent Liabilities: We accrue for certain contingent and other liabilities that have significant uncertain elements, such as property taxes, workers compensation claims, tenant reinsurance claims, as well as other legal claims and disputes involving customers, employees, governmental agencies and other third parties. We estimate such liabilities based upon many factors such as assumptions of past and future trends and our evaluation of likely outcomes. However, the estimates of known liabilities could be incorrect or we may not be aware of all such liabilities, in which case our accrued liabilities and net income could be misstated.

~~Accounting~~Allocating Purchase Price for Acquired Real Estate Facilities: We estimate the fair values of ~~the~~ land ~~buildings~~ and ~~intangible assets acquired~~buildings for purposes of allocating the aggregate purchase ~~price. Such estimates are based upon many assumptions~~price of acquired properties. The related estimation processes involve significant judgment. We estimate the fair value of acquired buildings by determining the current cost to build new purpose-built self-storage facilities in the same location, and ~~judgments, including (i) market rates of return~~adjusting those costs for the actual age, quality, condition, amenities, and ~~capitalization rates on real estate and intangible assets, (ii) building and material cost levels, (iii) comparisons~~configuration of the buildings acquired. We estimate the fair value of acquired land by considering the most directly comparable recently transacted land sales (“Land Comps”) and adjusting the transacted values for differentials to the acquired land such as location quality, parcel size, and date of sale, in order to derive the estimated value of the underlying ~~land parcels~~acquired land. These adjustments to ~~recent land transactions, and (iv) future cash flows from~~ the ~~real estate and~~Land Comps require significant judgment, particularly when there is a low volume of Land Comps or the ~~existing tenant base.~~available Land Comps lack similarity to the acquired property in proximity, date of sale, or location quality. Others could come to materially different conclusions as to the estimated fair values, which would result in different depreciation and amortization expense, gains and losses on sale of real estate assets, as well as the level of land and ~~real estate and intangible assets.~~buildings on our balance sheet.

‎

Overview

Impact of COVID-19

During the three months ended June 30, 2020, the COVID-19 pandemic (the “COVID Pandemic”) has resulted in cessation, severe curtailment, or impairment of business activities in most sectors of the economy in virtually all markets we operate in, due to governmental “stay at home” orders, risk mitigation procedures, closure of businesses not considered to be “essential,” as well as other direct and indirect impacts, including a rapid and dramatic increase in unemployment in the U.S. While in certain markets, such as a number of Northeastern markets, initial government restrictions were eased in response to reductions in the rate of new infections, other markets, such as Florida and Texas, have experienced significant increases in the rate of infections and consequent increases in government restrictions, and a number of markets, such as California and Washington, are experiencing resurgences in rates of infection and are re-imposing government restrictions. These restrictions as well as public concerns about the virus continue to negatively impact the economy, with unemployment continuing to be at high levels. It is also possible that stricter government restrictions, including stay at home orders, could be instituted or reinstituted in the event of future waves of infection or if additional pandemics occur. We cannot estimate the extent of the COVID Pandemic’s future negative impacts.

Our self-storage facilities have been classified as “essential” businesses under all applicable business closure orders and thus remained open to all customer activity. Although our facilities remained open, the COVID Pandemic negatively impacted our operations in the three months ended June 30, 2020 due to curtailed rate increases on existing tenants, lower fee collections, a more challenging move-in environment and increased operating expenses, in particular property manager payroll expense.

We consider the safety of our employees and customers as our first priority, and have accordingly taken significant steps to ensure safety while keeping our services available to the public. These steps include initiating our touchless online leasing platform, enforcing social distancing requirements in our property offices and grounds, and providing protective equipment, including face coverings, gloves, and plastic barriers.

We believe that our operating results have been impacted negatively by the direct and indirect effects of the COVID Pandemic, as described more fully in “General Overview” below, as well as throughout our MD&A which follows.

General Overview

Our self-storage operations generate most of our net income, and we believe that our earnings growth is most impacted by the level of organic growth in our existing self-storage ~~portfolio.~~portfolio, in particular, the growth in our Same Store facilities’ revenues. Accordingly, a significant portion of management’s time is devoted to maximizing cash flows from our existing self-storage facilities.

Most of our facilities compete with other well-managed and well-located competitors ~~and~~within the local trade area, which is generally a three to five mile radius. In addition to local competition, we are subject to general economic conditions, particularly those that affect the spending habits of consumers and moving trends. We believe that our centralized information networks, our national telephone and online reservation system, the brand name “Public Storage,” and our economies of scale enable us to meet such challenges effectively.

In the last three years, there has been a marked increase in development of new self-storage facilities in many of the markets where we operate, ~~in,~~ due to the favorable economics of ~~development which we have also taken advantage of.~~developing new properties. These newly developed facilities compete with many of the facilities we own, negatively impacting our occupancies, rental rates, and rental growth. ~~This~~These newly developed facilities generally represent “fifth generation” facilities which often have a more fresh and vibrant appearance, more amenities such as climate control, more attractive office configurations, newer design elements, and a more imposing and attractive retail presence as compared to the existing stock of self-storage facilities which were built over the last 50 years.

Our Same Store revenues declined 3.0% in the three months ended June 30, 2020 as compared to the same period in 2019, due primarily to a 2.0% reduction in realized rent per foot and a 31.8% reduction in late fees and administrative charges.

The decline in realized rent per foot was attributable to a significant curtailment of our existing tenant rate increase program, and a 13.9% year-over-year reduction in rent per foot charged to new tenants moving in during the three months ended June 30, 2020. Our trends in realized rent per foot turned increasingly negative in the three months ended June 30, 2020, from a 0.9% year over year increase in ~~supply has been most notable in Atlanta, Austin, Charlotte, Chicago, Dallas, Denver, Houston, New York, and Portland.~~contract rent per occupied foot at March 31, 2020 to a 3.1% year over year decline at June 30, 2020.

WeWhile we have noted certain encouraging signs that, if they persist, may suggest improved storage demand, we believe that it is likely that our Same Store revenues in the last half of 2020 will decrease on a year-over-year basis at a rate higher than the year-over-year decrease in the three months ended June 30, 2020. See “Analysis of Same Store Revenues – Outlook” for further information on our revenue expectations.

In addition to managing our existing facilities for organic growth, we plan on growing ~~organically as well as~~ through the acquisition and development of new facilities and expanding our existing self-storage facilities. Since the beginning of 2013 through June 30, ~~2019,~~2020, we acquired a total of ~~318~~355 facilities with ~~22.1~~24.9 million net rentable square feet from third parties for approximately ~~$2.9~~$3.3 billion, and we opened newly developed and expanded self-storage space for a total cost of ~~$1.5~~$1.7 billion, adding approximately ~~13.9~~15.7 million net rentable square feet.

Subsequent to June 30, 2019, we acquired or were under contract to acquire (subject to customary closing conditions) ten self-storage facilities, with approximately 0.8 million net rentable square feet, for $86.5 million. We ~~will~~ continue to seek to acquire ~~properties; however, there is significant competition~~additional self-storage facilities from third parties. During the three months ended June 30, 2020, third party acquisition volume slowed as third party sellers delayed the sale of their properties due to ~~acquire existing~~economic uncertainty resulting from the COVID Pandemic. Seller inquiries have increased since June 30, 2020, with five properties under contract for an aggregate purchase price of $33.3 million, and negotiations under way on additional facilities. Volume later in 2020 could increase further if leveraged owners of recently developed facilities are forced to sell, the economy stabilizes and ~~there~~seller confidence returns, or additional owners are otherwise motivated to sell. There can be no assurance as to the level of ~~facilities we may acquire.~~future acquisitions of facilities.

~~As of~~At June 30, ~~2019,~~2020, we had ~~additional~~a development pipeline to develop ten new self-storage facilities and ~~redevelopment projects to build~~expand 29 existing self-storage facilities, which will add approximately 3.8 million net rentable square feet at a ~~total~~ cost of ~~approximately $520.5~~$556.2 million. The COVID Pandemic could delay the estimated timing of completion of our existing pipeline of development and expansion projects, because some jurisdictions may shut down or delay entitlement activities, and further “stay at home” orders, among other potential causes, could potentially delay construction activities. We ~~expect to~~ continue to ~~seek additional development projects; however, the level of such activity may be limited due~~monitor our projects to ~~various constraints such as difficulty in finding available sites that~~ensure they still meet our risk-adjusted yield ~~expectations,~~expectations. Given the impact of the COVID Pandemic on our operations, we determined to cease pursuit of several early stage development and expansion projects, and incurred $3.2 million in incremental general and administrative expense on the related cumulative costs incurred. See “self-storage operations – Developed Facilities” for further information on our development activities.

In order to enhance the competitive position of certain of our facilities relative to local competitors (including newly developed “fifth generation” facilities), we have commenced a comprehensive program to rebrand our properties, in order to develop more pronounced, attractive, and clearly identifiable color schemes and signage, as well as ~~challenges~~to upgrade the configuration and layout of the offices and other customer zones to improve the customer experience. This program has initially been concentrated in ~~obtaining building permits for self-storage activities~~properties located in ~~certain municipalities.~~

~~We believe that our development~~a limited number of markets. The extent to which we continue this program in additional markets, and ~~redevelopment activities generate favorable risk-adjusted returns over~~ the ~~long run. However,~~relative scope of work, will depend in part upon the ~~short run, our earnings are diluted during~~results of the ~~construction and stabilization period due to~~initial implementation of the program. The cost of ~~capital to fund the development cost, as well as the related construction and development overhead expenses~~this program is included in ~~general and administrative expense. We believe the level of dilution incurred in the first six months of 2019 will continue at similar levels in the remainder of 2019.~~

~~On October 15, 2018, Shurgard Self Storage SA (“Shurgard”, formerly referred~~“capital expenditures to in previous filings as “Shurgard Europe”) completed an initial global offering (the “Offering”) of its common shares, and its shares commenced trading on Euronext Brussels under the “SHUR” symbol. In the Offering, Shurgard issued 25.0 million of its common shares to third parties at a price of €23 per share, for €575 million in gross proceeds. The gross proceeds were used to repay short-term borrowings, invest inmaintain our real estate ~~assets,~~facilities” on our statements of cash flow, and ~~for other corporate purposes. Our equity interest, comprised of a direct~~the program is discussed more fully in “Liquidity and ~~indirect pro-rata ownership interest in 31.3 million shares, decreased from 49% to approximately 35% as a result of the Offering. See “Investment in Shurgard” below for more information.~~Capital Resources – Capital Expenditure Requirements” below.

As of June 30, ~~2019,~~2020, we expect capital resources over the next year of approximately ~~$1.1~~$1.9 billion, which exceeds our currently identified capital needs of approximately ~~$415.1~~$931.1 million. Our expected capital resources include: (i) ~~$360.3 million~~$1.3 billion of cash as of June 30, ~~2019,~~2020, (ii) ~~$484.1~~$480.7 million of available borrowing capacity on our revolving line of credit and (iii) approximately ~~$200~~$150 million to ~~$250~~$200 million of expected retained operating cash flow in the next year. Retained operating cash flow represents our expected cash flow provided by operating activities, less shareholder distributions and capital expenditures to maintain our real estate facilities.

Our currently identified capital needs consist primarily of ~~$86.5~~$33.3 million in property acquisitions currently under contract, $495.0 million to redeem our Series V Preferred Shares on July 10, 2020 and ~~$328.6~~$402.8 million of remaining spending on our current development pipeline, which will be incurred primarily in the next 18 to 24 months. We have no substantial principal payments on debt until 2022. ~~Our~~We expect our capital needs ~~may~~to increase over the next year as we ~~expect to~~ add projects to our development pipeline and acquire additional properties. ~~In addition to other investment~~Additional potential capital needs could result from various activities ~~we may also redeem~~including the redemption of outstanding preferred securities, ~~or repurchase shares~~repurchases of ~~our~~ common stock, or mergers and acquisition activities; however, there can be no assurance of any such activities transpiring in the ~~future.~~near or longer term.

See Liquidity and Capital Resources for further information regarding our capital requirements and anticipated sources of capital to fund such requirements.

Results of Operations

Operating Results for the Three Months Ended June 30, ~~2019~~2020

For the three months ended June 30, ~~2019,~~2020, net income allocable to our common shareholders was $246.1 million or $1.41 per diluted common share, compared to $306.4 million or $1.76 per diluted common share ~~compared to $348.3 million or $2.00 per diluted common share~~ in ~~2018~~2019 representing a decrease of ~~$41.9~~$60.3 million or ~~$0.24~~$0.35 per diluted common share. The decrease is due primarily to (i) a ~~$27.2~~$22.5 million decrease in self-storage net operating income (described below), (ii) a $14.1 million decrease due to the impact of foreign currency exchange ~~gains and~~ losses associated with our ~~euro~~Euro denominated debt, ~~(ii) our $24.0 million equity share of a gain on sale of assets recorded by PS Business Parks in the three months ended June 30, 2018,~~ and (iii) an $8.9 million allocation to our preferred shareholders associated with our preferred share redemption activities in the three months ended June 30, 2019. These decreases were offset partially by (iv) a ~~$7.9~~$10.8 million increase in ~~self-storage net operating income (described below),~~depreciation and (v) a reduction in general and administrative expense attributable to $7.8 million in incremental share-based compensation expense in the three months ended June 30, 2018 for the planned retirement of our former CEO and CFO.amortization expense.

The ~~$7.9~~$22.5 million ~~increase~~decrease in self-storage net operating income is a result of a ~~$3.4~~$30.2 million ~~increase~~decrease in our Same Store Facilities (as defined below) ~~and~~, offset by a ~~$4.5~~$7.6 million increase in our ~~Non Same~~non-Same Store Facilities (as defined below). Revenues for the Same Store Facilities decreased 3.0% or $18.7 million in the three months ended June 30, 2020 as compared to 2019, due primarily to lower realized annual rent per occupied square foot and reduced late charges and administrative fees. Cost of operations for the Same Store Facilities increased ~~1.9%~~by 6.7% or $11.5 million in the three months ended June 30, ~~2019~~2020 as compared to ~~2018,~~2019, due primarily to ~~higher realized annual rent per occupied square foot. Cost of operations for the Same Store Facilities increased by 5.1% or $8.1 million~~a 20.7% ($6.4 million) increase in ~~the three months ended June 30, 2019 as compared to 2018, due primarily to increased~~on-site property ~~taxes~~manager payroll and ~~higher~~36.9% ($4.6 million) increase in marketing expenses. The increase in net operating income of ~~$4.5~~$7.6 million for the ~~Non Same~~non-Same Store Facilities is due primarily to the impact of facilities acquired in ~~2018~~2019 and ~~2019~~2020 and the fill-up of recently developed and expanded facilities.

Operating Results for the Six Months Ended June 30, ~~2019~~2020

For the six months ended June 30, ~~2019,~~2020, net income allocable to our common shareholders was $559.3 million or $3.20 per diluted common share, compared to $608.2 million or $3.49 per diluted common share ~~compared to $636.1 million or $3.65 per diluted common share~~ in ~~2018~~2019 representing a decrease of ~~$27.9~~$48.9 million or ~~$0.16~~$0.29 per diluted common share. The decrease is due primarily to (i) a $13.0 million decrease in self-storage net operating income (described below), (ii) a $12.9 million decrease due to the impact of foreign currency exchange gains and losses associated with our ~~$34.9~~Euro denominated debt, and (iii) a $24.7 million ~~equity share~~increase in depreciation and amortization expense.

The $13.0 million decrease in self-storage net operating income is a result of ~~gains recorded~~a $29.9 million decrease in our Same Store Facilities (as defined below), offset by ~~PS Business Parks~~a $16.9 million increase in our non-Same Store Facilities (as defined below). Revenues for the Same Store Facilities decreased 0.9% or $11.5 million in the six months ended June 30, ~~2018, (ii)~~2020 as compared to 2019, due primarily to reduced late charges and administrative fees. Cost of operations for the Same Store Facilities increased by 5.3% or $18.4 million in the six months ended June 30, 2020 as compared to 2019, due primarily to a 46.1% ($9.9 million) increase in marketing expenses and a 12.0% ($7.4 million) increase in on-site property manager payroll expense. The increase in net operating income of $16.9 million for the non-Same Store Facilities is due primarily to the impact of facilities acquired in 2019 and 2020 and the fill-up of recently developed and expanded facilities.

‎

$17.4 million allocation to our preferred shareholders associated with our preferred share redemption activities in the six months ended June 30, 2019 and (iii) a $7.6 million decrease due to the impact of foreign currency exchange gains associated with our euro denominated debt. These decreases were offset partially by (iv) a $15.3 million increase in self-storage net operating income (described below) and (v) a reduction in general and administrative expense attributable to $15.6 million in incremental share-based compensation expense in the six months ended June 30, 2018 for the planned retirement of our former CEO and CFO.

The $15.3 million increase in self-storage net operating income is a result of a $5.7 million increase in our Same Store Facilities and a $9.6 million increase in our Non Same Store Facilities. Revenues for the Same Store Facilities increased 1.7% or $20.2 million in the six months ended June 30, 2019 as compared to 2018, due primarily to higher realized annual rent per occupied square foot. Cost of operations for the Same Store Facilities increased by 4.5% or $14.4 million in the six months ended June 30, 2019 as compared to 2018, due primarily to increased property taxes and higher marketing expenses. The increase in net operating income of $9.6 million for the Non Same Store Facilities is due primarily to the impact of facilities acquired in 2018 and 2019 and the fill-up of recently developed and expanded facilities.

Funds from Operations and Core Funds from Operations

Funds from Operations (“FFO”) and FFO per share are non-GAAP measures defined by the National Association of Real Estate Investment Trusts and are considered helpful measures of REIT performance by REITs and many REIT analysts. FFO represents GAAP net income before depreciation and amortization, which is excluded because it is based upon historical costs and assumes that building values diminish ratably over time, while we believe that real estate values fluctuate due to market conditions. FFO also excludes gains or losses on sale of real estate assets and real estate impairment charges, which are also based upon historical costs and are impacted by historical depreciation. FFO and FFO per share are not a substitute for net income or earnings per share. FFO is not a substitute for GAAP net cash flow in evaluating our liquidity or ability to pay dividends, because it excludes investing and financing activities presented on our statements of cash flows. In addition, other REITs may compute these measures differently, so comparisons among REITs may not be helpful.

For the three months ended June 30, ~~2019,~~2020, FFO was ~~$2.57~~$2.28 per diluted common share, as compared to ~~$2.65~~$2.57 per diluted common share for the same period in ~~2018,~~2019, representing a decrease of ~~3.0%~~11.3%, or ~~$0.08~~$0.29 per diluted common share.

For the six months ended June 30, ~~2019,~~2020, FFO was ~~$5.09~~$4.90 per diluted common share, as compared to ~~$5.02~~$5.09 per diluted common share for the same period in ~~2018,~~2019, representing ~~an increase~~a decrease of ~~1.4%~~3.7%, or ~~$0.07~~$0.19 per diluted common share.

The following tables reconcile diluted earnings per share to FFO per share and set forth the computation of FFO per share:

‎


	Three Months Ended June 30,				Six Months Ended June 30,
	2020		2019		2020		2019
	(Amounts in thousands, except per share data)
Reconciliation of Diluted Earnings per Share to
FFO per Share:

Diluted Earnings per Share	$	1.41	$	1.76	$	3.20	$	3.49
Eliminate amounts per share excluded from FFO:
Depreciation and amortization		0.87		0.82		1.75		1.61
Gains on sale of real estate investments,
including our equity share from
investments		-		(0.01)		(0.05)		(0.01)
FFO per share	$	2.28	$	2.57	$	4.90	$	5.09

Computation of FFO per Share:

Net income allocable to common shareholders	$	246,119	$	306,411	$	559,253	$	608,154
Eliminate items excluded from FFO:
Depreciation and amortization		136,821		126,859		271,958		248,800
Depreciation from unconsolidated
real estate investments		16,872		17,247		35,115		34,761
Depreciation allocated to noncontrolling
interests and restricted share unitholders		(938)		(1,088)		(1,899)		(2,286)
Gains on sale of real estate investments,
including our equity share from
investments and other		-		(992)		(9,241)		(992)
FFO allocable to common shares	$	398,874	$	448,437	$	855,186	$	888,437
Diluted weighted average common shares		174,575		174,542		174,596		174,459
FFO per share	$	2.28	$	2.57	$	4.90	$	5.09

Three Months Ended
Six Months Ended
June 30,
June 30,
2019
2018
2019
2018
(Amounts in thousands, except per share data)
Reconciliation of Diluted Earnings per Share to
FFO per Share:
Diluted Earnings per Share
$
1.76
$
2.00
$
3.49
$
3.65
Eliminate amounts per share excluded from FFO:
Depreciation and amortization
0.82
0.79
1.61
1.58
Gains on sale of real estate investments,
including our equity share from
investments
(0.01)
(0.14)
(0.01)
(0.21)
FFO per share
$
2.57
$
2.65
$
5.09
$
5.02
Computation of FFO per Share:
Net income allocable to common shareholders
$
306,411
$
348,300
$
608,154
$
636,119
Eliminate items excluded from FFO:
Depreciation and amortization
126,859
119,777
248,800
237,756
Depreciation from unconsolidated
real estate investments
17,247
19,308
34,761
38,623
Depreciation allocated to noncontrolling
interests and restricted share unitholders
(1,088)
(1,014)
(2,286)
(1,932)
Gains on sale of real estate investments,
including our equity share from
investments
(992)
(23,873)
(992)
(35,764)
FFO allocable to common shares
$
448,437
$
462,498
$
888,437
$
874,802
Diluted weighted average common shares
174,542
174,224
174,459
174,186
FFO per share
$
2.57
$
2.65
$
5.09
$
5.02

We also present “Core FFO per share,” a non-GAAP measure that represents FFO per share excluding the impact of (i) foreign currency exchange gains and losses, (ii) EITF D-42 charges related to the redemption of preferred securities, ~~(iii) acceleration of accruals or reduction of accruals due to the departure of senior executives,~~ and ~~(iv)~~(iii) certain other non-cash and/or nonrecurring income or expense ~~items.~~items primarily representing, with respect to the periods presented below, the impact of casualties, due diligence costs incurred in strategic transactions, and contingency resolutions. We review Core FFO per share to evaluate our ongoing operating performance and we believe it is used by investors and REIT analysts in a similar manner. However, Core FFO per share is not a substitute for net income per share. Because other REITs may not compute Core FFO per share in the same manner as we do, may not use the same terminology or may not present such a measure, Core FFO per share may not be comparable among REITs.

The following table reconciles FFO per share to Core FFO per share:



		Three Months Ended June 30,					Six Months Ended June 30,						Three Months Ended June 30,					Six Months Ended June 30,
						Percentage					Percentage						Percentage					Percentage
		2019		2018		Change	2019		2018		Change		2020		2019		Change	2020		2019		Change

FFO per share	FFO per share	$	2.57	$	2.65	(3.0)%	$	5.09	$	5.02	1.4%	FFO per share	$	2.28	$	2.57	(11.3)%	$	4.90	$	5.09	(3.7)%
Eliminate the per share impact of items	Eliminate the per share impact of items											Eliminate the per share impact of items
excluded from Core FFO, including	excluded from Core FFO, including											excluded from Core FFO, including
our equity share from investments:	our equity share from investments:											our equity share from investments:
Foreign currency exchange loss (gain)	Foreign currency exchange loss (gain)		0.03		(0.13)			(0.01)		(0.06)		Foreign currency exchange loss (gain)		0.11		0.03			0.06		(0.01)
Application of EITF D-42	Application of EITF D-42		0.05		-			0.10		-		Application of EITF D-42		0.09		0.05			0.09		0.10
(Forfeiture)/Acceleration of share-based
compensation expense due to the
departure of senior executives			(0.01)		0.04			(0.01)		0.09
Other items	Other items		-		0.01			0.01		-		Other items		(0.02)		(0.01)			(0.01)		-
Core FFO per share	Core FFO per share	$	2.64	$	2.57	2.7%	$	5.18	$	5.05	2.6%	Core FFO per share	$	2.46	$	2.64	(6.8)%	$	5.04	$	5.18	(2.7)%

Analysis of Net Income by Reportable Segment

The following discussion and analysis is presented and organized in accordance with Note 11 to our June 30, ~~2019~~2020 financial statements, “Segment Information.” Accordingly, refer to the ~~tables~~table presented in Note 11 in order to reconcile such amounts to our total net income and for further information on our reportable segments.

Self-Storage Operations

Our self-storage operations are analyzed in four groups: (i) the ~~2,165~~2,224 facilities that we have owned and operated on a stabilized basis since January 1, ~~2017~~2018 (the “Same Store Facilities”), (ii) 8184 facilities we acquired after December 31, ~~2016~~2017 (the “Acquired facilities”), (iii) ~~138~~147 facilities that have been newly developed or expanded, or that we ~~are in the process of expanding or that we~~ expect to commence expansion by December 31, ~~2019~~2020 (the “Newly developed and expanded facilities”) and (iv) 7245 other facilities, which are otherwise not stabilized with respect to occupancies or rental rates since January 1, ~~2017~~2018 (the “Other non-same store facilities”). See Note 11 to our June 30, ~~2019~~2020 financial statements “Segment Information,” for a reconciliation of the amounts in the tables below to our total net income.

3736


Self-Storage Operations
Summary	Three Months Ended June 30,					Six Months Ended June 30,					Three Months Ended June 30,					Six Months Ended June 30,
					Percentage					Percentage					Percentage					Percentage
	2019		2018		Change	2019		2018		Change	2020		2019		Change	2020		2019		Change
	(Dollar amounts and square footage in thousands)										(Dollar amounts and square footage in thousands)
Revenues:
Same Store facilities	$	602,055	$	590,585	1.9%	$	1,190,802	$	1,170,642	1.7%	$	597,350	$	616,055	(3.0)%	$	1,206,885	$	1,218,352	(0.9)%
Acquired facilities		13,999		7,575	84.8%		25,207		14,502	73.8%		13,603		6,440	111.2%		25,472		10,361	145.8%
Newly developed and expanded facilities		36,888		30,357	21.5%		71,342		58,669	21.6%		43,203		36,174	19.4%		85,488		69,889	22.3%
Other non-same store facilities		16,397		16,689	(1.7)%		32,396		32,930	(1.6)%		10,386		10,670	(2.7)%		20,898		21,145	(1.2)%
		669,339		645,206	3.7%		1,319,747		1,276,743	3.4%		664,542		669,339	(0.7)%		1,338,743		1,319,747	1.4%
Cost of operations:
Same Store facilities		167,735		159,631	5.1%		336,922		322,476	4.5%		183,359		171,881	6.7%		363,640		345,205	5.3%
Acquired facilities		5,358		2,624	104.2%		9,969		5,153	93.5%		6,918		2,857	142.1%		12,430		4,971	150.1%
Newly developed and expanded facilities		17,712		11,972	47.9%		32,301		23,004	40.4%		19,309		17,583	9.8%		37,657		32,029	17.6%
Other non-same store facilities		5,278		5,649	(6.6)%		10,547		11,430	(7.7)%		4,239		3,762	12.7%		8,023		7,534	6.5%
		196,083		179,876	9.0%		389,739		362,063	7.6%		213,825		196,083	9.0%		421,750		389,739	8.2%
Net operating income (a):
Same Store facilities		434,320		430,954	0.8%		853,880		848,166	0.7%		413,991		444,174	(6.8)%		843,245		873,147	(3.4)%
Acquired facilities		8,641		4,951	74.5%		15,238		9,349	63.0%		6,685		3,583	86.6%		13,042		5,390	142.0%
Newly developed and expanded facilities		19,176		18,385	4.3%		39,041		35,665	9.5%		23,894		18,591	28.5%		47,831		37,860	26.3%
Other non-same store facilities		11,119		11,040	0.7%		21,849		21,500	1.6%		6,147		6,908	(11.0)%		12,875		13,611	(5.4)%
Total net operating income		473,256		465,330	1.7%		930,008		914,680	1.7%		450,717		473,256	(4.8)%		916,993		930,008	(1.4)%

Depreciation and amortization expense:
Same Store facilities		(97,370)		(96,224)	1.2%		(193,194)		(191,389)	0.9%		(105,801)		(101,587)	4.1%		(210,169)		(201,941)	4.1%
Acquired facilities		(8,636)		(5,166)	67.2%		(15,359)		(11,025)	39.3%		(9,808)		(5,899)	66.3%		(19,330)		(9,591)	101.5%
Newly developed and expanded facilities		(13,416)		(10,542)	27.3%		(25,633)		(19,529)	31.3%		(15,131)		(13,560)	11.6%		(30,240)		(25,516)	18.5%
Other non-same store facilities		(7,437)		(7,845)	(5.2)%		(14,614)		(15,813)	(7.6)%		(6,878)		(5,813)	18.3%		(13,779)		(11,752)	17.2%
Total depreciation and
amortization expense		(126,859)		(119,777)	5.9%		(248,800)		(237,756)	4.6%		(137,618)		(126,859)	8.5%		(273,518)		(248,800)	9.9%

Net income:
Net income (loss):
Same Store facilities		336,950		334,730	0.7%		660,686		656,777	0.6%		308,190		342,587	(10.0)%		633,076		671,206	(5.7)%
Acquired facilities		5		(215)	(102.3)%		(121)		(1,676)	(92.8)%		(3,123)		(2,316)	34.8%		(6,288)		(4,201)	49.7%
Newly developed and expanded facilities		5,760		7,843	(26.6)%		13,408		16,136	(16.9)%		8,763		5,031	74.2%		17,591		12,344	42.5%
Other non-same store facilities		3,682		3,195	15.2%		7,235		5,687	27.2%		(731)		1,095	(166.8)%		(904)		1,859	(148.6)%
Total net income	$	346,397	$	345,553	0.2%	$	681,208	$	676,924	0.6%	$	313,099	$	346,397	(9.6)%	$	643,475	$	681,208	(5.5)%

Number of facilities at period end:
Same Store facilities							2,165		2,165	-							2,224		2,224	-
Acquired facilities							81		39	107.7%							84		47	78.7%
Newly developed and expanded facilities							138		125	10.4%							147		140	5.0%
Other non-same store facilities							72		74	(2.7)%							45		45	0.0%
							2,456		2,403	2.2%							2,500		2,456	1.8%
Net rentable square footage at period end:	Net rentable square footage at period end:										Net rentable square footage at period end:
Same Store facilities							139,801		139,801	-							143,890		143,890	-
Acquired facilities							5,263		2,470	113.1%							5,950		3,057	94.6%
Newly developed and expanded facilities							15,572		11,810	31.9%							17,162		15,482	10.9%
Other non-same store facilities							5,371		5,500	(2.3)%							3,601		3,578	0.6%
							166,007		159,581	4.0%							170,603		166,007	2.8%

3837

(a)Net operating income or “NOI” is a non-GAAP financial measure that excludes the impact of depreciation and amortization expense, which is based upon historical real estate costs and assumes that building values diminish ratably over time, while we believe that real estate values fluctuate due to market conditions. We utilize NOI in determining current property values, evaluating property performance, and in evaluating property operating trends. We believe that investors and analysts utilize NOI in a similar manner. NOI is not a substitute for net income, operating cash flow, or other related GAAP financial measures, in evaluating our operating results. See Note 11 to our June 30, ~~2019~~2020 financial statements for a reconciliation of NOI to our total net income for all periods presented.

Net operating income from our self-storage operations has ~~increased 1.7%~~decreased 4.8% and 1.4% in ~~each of~~ the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018. These increases are~~2019. The decrease is due primarily to ~~increased revenues in our~~reduced Same Store ~~Facilities, as well as~~revenues and increased Same Store expenses, offset partially by the acquisition and development of new facilities and the fill-up of unstabilized facilities.

Same Store Facilities

The Same Store Facilities ~~represent the 2,165~~consist of facilities that have been owned and operated aton a stabilized level of occupancy, revenues and cost of operations since January 1, 2017. Accordingly, our Same Store Facilities exclude (i) facilities acquired after December 31, 2016, (ii) newly developed or expanded facilities, (iii) facilities where expansion is under construction or that we expect to commence by December 31, 2019, (iv) facilities whose operating trends are significantly affected by factors such as casualty events, and (v) facilities which were otherwise not stabilized at December 31, 2016 (such as recently developed facilities acquired from third parties before December 31, 2016).2018. The composition of our Same Store Facilities allows us to more effectively evaluate the ongoing performance of our self-storage portfolio in ~~2017,~~ 2018, 2019, and ~~2019~~2020 and exclude the impact of fill-up of unstabilized facilities, which can significantly affect operating trends. We believe the Same Store information is used by investors and REIT analysts in a similar manner.

The following table summarizes the historical operating results of these ~~2,165~~2,224 facilities ~~(139.8~~(143.9 million net rentable square feet) that represent approximately 84% of the aggregate net rentable square feet of our U.S. consolidated self-storage portfolio at June 30, ~~2019.~~2020.


Selected Operating Data for the Same Store Facilities (2,224 facilities)
	Three Months Ended June 30,					Six Months Ended June 30,
					Percentage					Percentage
		2020	2019		Change		2020	2019		Change
	(Dollar amounts in thousands, except weighted average amounts)
Revenues:
Rental income	$	579,643	$	590,082	(1.8)%	$	1,163,375	$	1,165,644	(0.2)%
Late charges and
administrative fees		17,707		25,973	(31.8)%		43,510		52,708	(17.5)%
Total revenues (a)		597,350		616,055	(3.0)%		1,206,885		1,218,352	(0.9)%

Cost of operations:
Property taxes		70,003		67,550	3.6%		140,190		134,377	4.3%
On-site property manager
payroll		37,496		31,067	20.7%		69,550		62,102	12.0%
Supervisory payroll		10,839		10,213	6.1%		21,652		20,264	6.8%
Repairs and maintenance		11,308		12,068	(6.3)%		23,703		25,826	(8.2)%
Utilities		9,124		9,921	(8.0)%		19,554		21,217	(7.8)%
Marketing		17,005		12,426	36.9%		31,301		21,427	46.1%
Other direct property costs		16,498		16,643	(0.9)%		32,950		33,487	(1.6)%
Allocated overhead		11,086		11,993	(7.6)%		24,740		26,505	(6.7)%
Total cost of operations (a)		183,359		171,881	6.7%		363,640		345,205	5.3%
Net operating income		413,991		444,174	(6.8)%		843,245		873,147	(3.4)%
Depreciation and
amortization expense		(105,801)		(101,587)	4.1%		(210,169)		(201,941)	4.1%
Net income	$	308,190	$	342,587	(10.0)%	$	633,076	$	671,206	(5.7)%

Gross margin (before depreciation
and amortization expense)		69.3%		72.1%	(3.9)%		69.9%		71.7%	(2.5)%

Weighted average for the period:
Square foot occupancy		94.2%		94.0%	0.2%		93.7%		93.2%	0.5%

Realized annual rental income per (b):
Occupied square foot	$	17.10	$	17.45	(2.0)%	$	17.26	$	17.38	(0.7)%
Available square foot	$	16.11	$	16.40	(1.8)%	$	16.17	$	16.20	(0.2)%

At June 30:
Square foot occupancy							94.6%		94.1%	0.5%
Annual contract rent per
occupied square foot (c)						$	17.35	$	17.91	(3.1)%

Selected Operating Data for the Same Store Facilities (2,165 facilities)
Three Months Ended June 30,
Six Months Ended June 30,
Percentage
Percentage
2019
2018
Change
2019
2018
Change
(Dollar amounts in thousands, except weighted average amounts)
Revenues:
Rental income
$
576,681
$
565,717
1.9%
$
1,139,311
$
1,119,833
1.7%
Late charges and
administrative fees
25,374
24,868
2.0%
51,491
50,809
1.3%
Total revenues (a)
602,055
590,585
1.9%
1,190,802
1,170,642
1.7%
Cost of operations:
Property taxes
66,076
62,940
5.0%
131,429
125,166
5.0%
On-site property manager
payroll
30,283
29,461
2.8%
60,546
59,757
1.3%
Supervisory payroll
9,937
9,826
1.1%
19,717
19,958
(1.2)%
Repairs and maintenance
11,735
12,139
(3.3)%
25,149
24,320
3.4%
Utilities
9,670
10,152
(4.7)%
20,698
21,632
(4.3)%
Marketing
12,126
8,115
49.4%
20,906
14,994
39.4%
Other direct property costs
16,260
15,310
6.2%
32,699
31,146
5.0%
Allocated overhead
11,648
11,688
(0.3)%
25,778
25,503
1.1%
Total cost of operations (a)
167,735
159,631
5.1%
336,922
322,476
4.5%
Net operating income
434,320
430,954
0.8%
853,880
848,166
0.7%
Depreciation and
amortization expense
(97,370)
(96,224)
1.2%
(193,194)
(191,389)
0.9%
Net income
$
336,950
$
334,730
0.7%
$
660,686
$
656,777
0.6%
Gross margin (before depreciation
and amortization expense)
72.1%
73.0%
(1.2)%
71.7%
72.5%
(1.1)%
Weighted average for the period:
Square foot occupancy
94.0%
93.8%
0.2%
93.2%
93.0%
0.2%
Realized annual rental income per (b):
Occupied square foot
$
17.55
$
17.25
1.7%
$
17.48
$
17.23
1.5%
Available square foot
$
16.50
$
16.19
1.9%
$
16.30
$
16.02
1.7%
At June 30:
Square foot occupancy
94.1%
93.6%
0.5%
Annual contract rent per
occupied square foot (c)
$
18.01
$
17.81
1.1%

(a)Revenues and cost of operations do not include tenant reinsurance and merchandise sale revenues and expenses generated at the facilities. See “Ancillary Operations” below for more information.

(b)Realized annual rent per occupied square foot is computed by dividing rental income, before late charges and administrative fees, by the weighted average occupied square feet for the period. Realized annual rent per available square foot (“REVPAF”) is computed by dividing rental income, before late charges and administrative fees, by the total available net rentable square feet for the period. These measures exclude late charges and administrative fees in order to provide a better measure of our ongoing level of revenue. Late charges are dependent upon the level of delinquency and administrative fees are dependent upon the level of move-ins. In addition, the rates charged for late charges and administrative fees can vary independently from rental rates. These measures take into consideration promotional discounts, which reduce rental income.

(c)Annual contract rent represents the agreed upon monthly rate that is paid by our tenants in place at the time of measurement. Contract rates are initially set in the lease agreement upon move-in and we adjust them from time to time with notice. Contract rent excludes other fees that are charged on a per-item basis, such as late charges and administrative fees, does not reflect the impact of promotional discounts, and does not reflect the impact of rents that are written off as uncollectible.

Analysis of Same Store Revenue

Revenues generated by our Same Store Facilities ~~increased~~decreased by ~~1.9%~~3.0% and ~~1.7%~~0.9% in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018,~~2019. These decreases were due to (i) a 1.8% and 0.2% decrease in rental income for the three and six months, respectively, due primarily to ~~increases of 1.7% and 1.5%~~a reduction in realized annual rent per occupied square foot, and (ii) a 31.8% and 17.5% reduction in late fees and administrative charges collected for the three and six months, ~~ended June 30, 2019, respectively, as compared to the same periods in 2018.~~respectively.

Same Store revenue growth is lower than long-term historical averages due to softness in demand for our storage space, which has led to lower move-in rental rates for new tenants (see below). We attribute some of this softness to local economic conditions and, in some markets most notably Atlanta, Austin, Charlotte, Chicago, Dallas, Denver, Houston, New York and Portland, increased supply of newly constructed self-storage facilities.

Same Store weighted average square foot occupancy remained strong at 94.0% and 93.2% in the three and six months ended June 30, 2019, respectively, as compared to 93.8% and 93.0% for the same periods in 2018.Revenue Strategy

We believe that ~~high~~ occupancies of at least 90% help maximize our rental ~~income. We seek to maintain~~income and, as a ~~weighted average square foot occupancy level of at least 90%, by~~result we regularly ~~adjusting~~adjust the rental rates and ~~promotions~~promotional discounts offered ~~to attract new tenants~~(generally, “$1.00 rent for the first month”), as well as adjusting our marketing efforts on the Internet and other channels in order to generate sufficient move-in volume to replace tenants that vacate.

Annual contract rent per foot for customers moving in was $13.81 and $14.38 for the three months ended June 30, 2019 and 2018, respectively, and the related square footage for the space they moved into was 28.1 million for each period. Annual contract rent per foot for customers moving out was $16.06 and $16.08 for the three months ended June 30, 2019 and 2018, respectively, and the related square footage for the space they moved out of was 25.4 million and 25.8 million, respectively.

Annual contract rent per foot for customers moving in was $13.71 and $14.08 for the six months ended June 30, 2019 and 2018, respectively, and the related square footage for the space they moved into was 52.4 million and 53.0 million, respectively. Annual contract rent per foot for customers moving out was $16.04 for each of the six months ended June 30, 2019 and 2018, and the related square footage for the space they moved out of was 48.5 million and 49.5 million, respectively.

In order to stimulate move-in volume, we often give promotional discounts, generally in the form of a “$1.00 rent for the first month” offer. Promotional discounts, based upon the move-in contractual rates for the related promotional period, totaled $19.6 million and $39.6 million for the three and six months ended June 30, 2019, respectively, as compared to $21.0 million and $41.8 million for the same periods in 2018. The decline in promotional discounts is due primarily to a lower volume of move-ins combined with lower average move-in rates.

~~Demand is higher in the summer months than in the winter months and, as a result, rental rates charged to new tenants are~~We typically higher in the summer months than in the winter months. Demand fluctuates due to various local and regional factors, including the overall economy. Demand into our system is also impacted by new supply of self-storage space as well as alternatives to self-storage.

We increase rental rates to our long-term tenants (generally, those that have been with us for at least a year) ~~generally~~ once per year. As a result, the number of long-term tenants we have in our facilities is an important factor in our revenue growth. The level of rate increases to long-term tenants is based upon balancing the additional revenue from the increase against the negative impact of incremental ~~move-outs.~~move-outs, by considering the customer’s in-place rent and prevailing market rents, among other factors. Most of our revenue growth in the last few years has come primarily from existing tenant rate increases.

Realized Annual Rent per Occupied Square Foot

Realized annual rent per occupied square foot decreased 0.7% for the six months ended June 30, 2020 as compared to the same period in 2019. On a quarterly basis, realized annual rent per occupied square foot increased 0.8% in the three months ended March 31, 2020 as compared to the same period in 2019, and turned increasingly negative during the three months ended June 30, 2020, decreasing 2.0% as compared to the same period in 2019. At June 30, 2020, contract rent per occupied square foot was 3.1% lower than at June 30, 2019, as compared to a 0.9% increase at March 31, 2020 as compared to March 31, 2019.

The reduction in realized annual rent per occupied square foot during the three and six month periods in 2020 compared to the same periods in 2019, and the change from an 0.9% year-over-year increase in contract rent per occupied square foot at March 31, 2020 to a 3.1% reduction at June 30, 2020, were primarily due to two factors: (i) a year-over-year reduction in market rental rates charged to new tenants and (ii) conservative rate increases to existing long-term tenants.

The year-over-year reduction in market rental rates charged to new tenants was due to our response to softening demand caused by (i) the negative economic impact caused by the COVID Pandemic which has affected all our markets and (ii) increased supply of newly constructed facilities, most notably in markets such as Atlanta, Austin, Charlotte, Chicago, Dallas, Denver, Houston, Miami, Minneapolis, New York and Portland. To offset softness in

demand, we significantly reduced move-in rental rates and, as a result, rental rates for tenants moving in were 13.9% and 9.2% lower in the three and six months ended June 30, 2020, respectively, as compared to the same periods last year. We believe such action, in part, helped maintain our occupancy levels. With respect to being conservative on rate increases to existing longer term tenants, this was a decision predicated primarily on our anticipation of a negative economic impact on our tenants.

Throughout ~~2018~~2019 and the first six months of ~~2019,~~2020, we have had an increased average length of ~~stay and fewer move-outs. The~~stay. Until the quarter ended June 30, 2020 when we significantly curtailed rent increases, the increased average length of stay contributed to an increased beneficial effect of rent increases to existing tenants, due to more long-term customers who were eligible for rate increases.

Occupancy Levels

We maintained our occupancy levels at 94.2% and 94.0% during the three months ended June 30, 2020 and 2019, despite a significant reduction in demand, we believe, from the impact of the COVID Pandemic. Reduced demand was mitigated by (i) the aforementioned 13.9% reduction in rates charged to new tenants, (ii) an 8.7% reduction in move-outs during the three months ended June 30, 2020 as compared to the same period in 2019, and (iii) an increase in marketing spend as noted below.

Demand historically has been higher in the summer months than in the winter months and, as a result, rental rates charged to new tenants have typically been higher in the summer months than in the winter months. Demand fluctuates due to various local and regional factors, including the overall economy. Demand into our system is also impacted by new supply of self-storage space as well as alternatives to self-storage.

Late Charges and Administrative Fees

We experienced a 31.8% and 17.5% reduction in late fees and administrative fees collected during the three and six months ended June 30, 2020 as compared to the same periods in 2019. This decrease was due to the following factors in the three months ended June 30, 2020: (i) reduced late fees charged due to an acceleration in average collections relative to the late fee date, (ii) an increase in customer concessions, (iii) a reduction in lien fees collected due to the suspension and delay of auctions, and to a lesser extent, (iv) reduced move-in administrative fees due to lower move-ins.

Bad Debt and Collection Losses

Our ability to collect customer rent was challenged in the three months ended June 30, 2020 by the COVID Pandemic due to (i) consumer stress resulting from unemployment, furloughs, and reduced small business activity, (ii) the temporary delay of auctions due to logistical difficulties or governmental restrictions, and (iii) temporary closures of venues that auction bidders typically used to resell their goods. Nonetheless, we did not experience a significant increase in bad debt from historical levels, because we believe the federal government stimulus and supplements to unemployment benefits mitigated consumer stress, and we took certain steps to augment our collection efforts and accelerate payment by our customers.

‎

~~existing~~

Selected Key Statistical Data

The following table sets forth average annual contract rent per foot, and total square footage, for tenants moving in and moving out during each of the three and six months ended June 30, 2020 and 2019. It also includes promotional discounts, based upon the move-in contractual rates for related promotional period.


	Three Months Ended June 30,						Six Months Ended June 30,
	2020		2019		Change		2020		2019		Change
	($ amounts in thousands, except for per square foot amounts)
Tenants moving in during the period:
Average annual contract rent per foot	$	11.86	$	13.77		(13.9)%	$	12.41	$	13.67		(9.2)%
Square footage		26,517		28,858		(8.1)%		51,798		53,781		(3.7)%
Promotional discounts given	$	18,131	$	20,057		(9.6)%	$	38,229	$	40,530		(5.7)%

Tenants moving out during the period:
Average annual contract rent per foot	$	15.28	$	15.98		(4.4)%	$	15.58	$	15.98		(2.5)%
Square footage		23,785		26,050		(8.7)%		47,664		49,762		(4.2)%

Promotional discounts declined due to ~~more long-term customers~~lower rates and a lower level of move-ins, offset by a higher proportion of tenants that ~~were eligible for rate increases.~~ received a move-in promotional discount.

Revenue Outlook

The timing of any improvement in revenue trends and a return to revenue growth is dependent upon the extent to which ~~these positive trends will continue~~we can increase existing tenant rates and new tenant move-in rental rates, which in ~~2019 is uncertain at this time.~~turn are dependent upon factors such as storage demand and customer behavior, which are outside of our control and difficult to predict, particularly given the COVID Pandemic.

~~We believe~~Beginning partway through the second quarter and continuing subsequent to June 30, 2020, we have noted encouraging signs that, if they persist, may suggest improved storage demand and a gradual improvement in rental ~~revenue growth~~rate trends in the ~~remainder of 2019 will come primarily from continued annual rent increases to existing tenants. Our future rental growth will also be dependent upon many factors for each market that we operate in,~~medium term, including ~~demand for self-storage space,~~(i) year-over-year occupancy levels have increased, (ii) the level of ~~new supply of self-storage space~~move-in rental rate decreases have moderated and ~~the average length of stay of our tenants.~~(iii) move out rates continue to remain low.

As noted above, we significantly curtailed existing tenant rate increases during the three months ended June 30, 2020. We have recently begun reinstituting modest existing tenant rate increases. We will seek to cautiously, over time, increase the level of existing tenant rate increases to historical averages, while monitoring customer sensitivity to rate increases during the current recessionary environment.

As noted above, we did not experience an expected increase in bad debt losses; however, we still believe it is reasonably likely that bad debt losses will increase as extended unemployment benefits end or due to other factors.

While late charges and administrative fees represent only approximately 4% of nominal revenues, as noted above, they contributed nearly half the revenue decrease in the three months ended June 30, 2020. We believe that a significant portion of the ~~current trends~~decrease is due to short-term factors such as reduced move-ins affecting administrative fees, and increased customer concessions with respect to late fees and auction lien fees charged. In addition, certain measures we took which accelerated rent collections, also reduced the level of late fees charged. To the extent that we maintain those measures, late fees charged could be impacted.

Despite the encouraging signs noted above, when considering the 3.1% year-over-year reduction in ~~move-in, move-out,~~in-place contractual rent per occupied foot at June 30, 2020 as compared to June 30, 2019, the potential persistence of decreases in ~~place contractual rents~~late charges and ~~occupancy levels are consistent with continued moderate~~administrative fees, as well as the various factors noted above, we believe that it is likely that our total revenue ~~growth~~(inclusive of late fees and administrative fees) in the ~~remainder~~last half of ~~2019. However, there~~2020 will decrease on a year-over-year basis at a rate that is higher than the year-over-year decrease in the three months ended June 30, 2020. There can be no assurance ~~of continued~~how quickly we can return to revenue growth ~~because~~after 2020.

Notwithstanding our expectations, we are in a time of significant uncertainty, and there are reasonably possible circumstances and events which could result in actual future revenues being significantly lower than our expectations, including the following:

Storage demand could decline due to increased recessionary circumstances, worsening of the COVID Pandemic, or other factors.

The recent trend of year over year declines in move-outs could reverse to the extent it was driven by temporary factors such as stay-at-home orders, delays in our auction process, customer caution about exposure to virus risk, or our curtailment of existing tenant rate increases. If move-outs were to increase, particularly with respect to long-term customers at higher rates as we have seen in previous recessionary circumstances, we could experience a more pronounced level of reduction in realized rent per occupied square foot.

It is possible that the COVID Pandemic could impact current seasonal demand trends ~~when viewed~~ in the ~~short-run, are volatile and not necessarily predictive of our revenues going forward because they are subject~~short or long term, due to ~~many~~changes in certain factors ~~which cannot be predicted,~~impacting moving trends, such as potentially fewer college students living on-campus in favor of online learning or an increase in working from home reducing the ~~level~~necessity of ~~consumer demand and competition from newly developed and existing facilities. We are taking a number of actions to improve demand into our system, including increasing marketing spend on the Internet.~~moving for employment reasons.

Analysis of Same Store Cost of Operations

Cost of operations (excluding depreciation and amortization) increased ~~5.1%~~6.7% and ~~4.5%~~5.3% in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018,~~2019, due primarily to increased on-site property manager payroll, property tax and marketing expense.

Property tax expense increased ~~5.0%~~3.6% and ~~5.0%~~4.3% in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018.~~2019. We expect property tax expense growth of approximately ~~5.0%~~3.5% in the remainder of ~~2019~~2020 due primarily to higher assessed values (excluding the potential impact of the California initiative noted below) and, to a lesser extent, increased tax rates.

As a result of Proposition 13, which limits increases in assessed values to 2% per year, the assessed value and property taxes we pay in California is less than it would be if the properties were assessed at current values. An initiative on California’s November 2020 statewide ballot, if approved by voters, could result in the reassessment of our California properties and substantially increase our property tax expense. It is uncertain (i) whether an initiative will pass, and (ii) if it does pass, what the timing and level of the reassessment and related property tax increases would be. See “Risk Factors – We have exposure to increased property tax in California” in our December 31, 2019 Form 10-K for further information such as our aggregate net operating income and property tax expense in California.

On-site property manager payroll expense increased ~~2.8%~~20.7% and ~~1.3%~~12.0% in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018,~~2019. The significant increase in the three and six months is due ~~primarily~~ to ~~higher~~a temporary $3.00 hourly wage ~~rates offset partially by lower hours incurred.~~increase, and enhancement of paid time off benefits, to virtually all of our property managers to enable them to keep working, which began April 1, 2020 and ended June 30, 2020. While these measures could be re-instituted if necessary, we currently have no plans to do so. We expect continued inflationary increases in on-site property manager payroll expense ~~to increase on an inflationary basis~~ in the ~~remainder~~last six months of ~~2019. We have been impacted by a tight labor market across~~2020 as compared to the ~~country, as well as increases~~same period in ~~minimum wages in certain jurisdictions, and expect additional impacts in the remainder of 2019 as existing minimum wage increases become effective and new increases are enacted.~~2019.

Supervisory payroll expense, which represents compensation paid to the management personnel who directly and indirectly supervise the on-site property managers, increased ~~1.1%~~6.1% and ~~decreased 1.2%~~6.8% in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018,~~2019, due ~~primarily~~ to ~~changes in headcount.~~increased headcount and higher wages. We expect ~~inflationary~~similar increases ~~in wage rates and increased headcount~~ in the remainder of ~~2019.~~2020.

Repairs and maintenance expense decreased ~~3.3%~~6.3% and ~~increased 3.4%~~8.2% in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018.~~2019. Repair and maintenance costs include snow removal expense totaling ~~$0.3~~$0.1 million and ~~$3.1~~$2.0 million in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to ~~$0.7~~$0.3 million and ~~$2.9~~$3.2 million ~~for~~in the same periods in ~~2018.~~2019. Excluding snow removal costs, repairs and maintenance

decreased ~~0.4%~~4.8% and ~~increased 2.8%~~4.4% in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018.~~2019.

Repairs and maintenance expense levels are dependent upon many factors such as (i) sporadic occurrences such as accidents, damage, and equipment malfunctions, (ii) short-term local supply and demand factors for material and labor, and (iii) weather conditions, which can impact ~~repair and maintenance needs including~~costs such as snow removal, ~~inflation in material~~roof repairs, and ~~labor costs,~~HVAC maintenance and ~~random events.~~repairs. Accordingly, it is difficult to estimate future repairs and maintenance expense.

Our utility expenses are comprised primarily of electricity costs, which are dependent upon energy prices and usage levels. Changes in usage levels are driven primarily by weather and temperature. Utility expense decreased ~~4.7%~~8.0% and ~~4.3%~~7.8% in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018, due primarily to reduced usage attributable to unseasonably mild weather conditions in the three and six months ended June 30,~~ 2019. It is difficult to estimate future utility costs, because weather, temperature, and energy prices are volatile and not predictable.

We are making investments in energy saving technology such as solar power and LED lights which generate favorable returns on investment in the form of lower utility usage. We expect continued modest reductions in the remainder of 2020, based upon the expected level of and timing of such investments.

Marketing expense is comprised principally of Internet advertising, television advertising, and the operating costs of our telephone reservation center. Internet advertising expense, comprised primarily of keyword search fees assessed on a “per click” basis, varies based upon demand for self-storage space, the quantity of people inquiring about self-storage through online search, occupancy levels, the number and aggressiveness of bidding competitors and other factors. These factors are volatile; accordingly, Internet advertising can increase or decrease significantly in the short-term. Marketing expense increased ~~49.4%~~36.9% and ~~39.4%~~46.1% in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018,~~2019. These increases are due primarily to ~~increases in Internet~~higher traditional “per click” advertising ~~expense. We expect similar continued increases in Internet advertising expense in the remainder of 2019~~on paid search platforms as we ~~seek~~have sought to ~~capture~~attract more customers for our space, and as cost per click for keyword search terms ~~increases~~increased due to more ~~aggressive~~ keyword bidding competition from existing self-storage owners and operators, including owners of newly developed facilities and nontraditional storage ~~providers,~~providers. To a lesser extent, the increases reflects additional spending on social media outlets as well as ~~existing self-storage owners and operators.~~aggregator websites, as we believe these channels provide exposure to incremental customers at a favorable cost. We expect continued increases in marketing expense in the remainder of 2020.

Other direct property costs include administrative expenses ~~incurred at the~~specific to each self-storage ~~facilities,~~facility, such as property insurance, telephone and data communication lines, business license costs, bank charges related to processing the facilities’ cash receipts, tenant mailings, credit card fees, and the cost of operating each property’s rental office. These costs ~~increased 6.2%~~decreased 0.9% and ~~5.0%~~1.6% in in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018, due primarily~~2019. We continue to experience increased credit card fees asdue to a ~~result~~long-term trend of ~~a higher proportion~~more customers paying with credit cards rather than cash, checks, or other methods of ~~our revenues being collected through credit cards.~~payment with lower transaction costs. We expect inflationary increases in other direct property costs in the remainder of ~~2019.~~2020.

Allocated overhead represents administrative expenses for shared general corporate functions to the extent their efforts are devoted to self-storage operations. Such functions include information technology ~~human resources,~~support, hardware, and software, as well as centralized administration of payroll, benefits, training, repairs and maintenance, customer service, pricing and marketing, operational accounting and finance, ~~marketing,~~and legal ~~and~~costs. These amounts also include the costs of senior executives responsible for these processes (other than our Chief Executive Officer and Chief Financial Officer, which are included in general and administrative expense). Allocated overhead decreased ~~0.3%~~7.6% and ~~increased 1.1%~~6.7% in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018.~~2019, due primarily to reduced headcount, reduced travel expenses, and the impact of an annual national leadership and sales conference which occurred in the three months ended March 31, 2019 but is not expected to occur in 2020. We expect minimal increases in allocated overhead in the remainder of ~~2019.~~2020.

Analysis of Same Store Depreciation and Amortization

Depreciation and amortization for Same Store Facilities increased ~~1.2% and 0.9%~~4.1% in each of the three and six ~~months~~month periods ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018.~~2019, due primarily to elevated capital expenditures. We expect modest increases in depreciation expense in the remainder of ~~2019.~~the remainder of 2020.

‎

Quarterly Financial Data

The following table summarizes selected quarterly financial data with respect to the Same Store Facilities:

‎


	For the Quarter Ended										For the Quarter Ended
	March 31		June 30		September 30		December 31		Entire Year		March 31		June 30		September 30		December 31		Entire Year

	(Amounts in thousands, except for per square foot amounts)										(Amounts in thousands, except for per square foot amounts)
Total revenues:
2020											$	609,535	$	597,350
2019	$	588,747	$	602,055							$	602,297	$	616,055	$	628,573	$	615,268	$	2,462,193
2018	$	580,057	$	590,585	$	607,598	$	594,302	$	2,372,542

Total cost of operations:	Total cost of operations:										Total cost of operations:
2020											$	180,281	$	183,359
2019	$	169,187	$	167,735							$	173,324	$	171,881	$	175,983	$	140,306	$	661,494
2018	$	162,845	$	159,631	$	161,324	$	130,477	$	614,277

Property taxes:
2020											$	70,187	$	70,003
2019	$	65,353	$	66,076							$	66,827	$	67,550	$	67,353	$	38,904	$	240,634
2018	$	62,226	$	62,940	$	62,750	$	36,550	$	224,466

Repairs and maintenance:	Repairs and maintenance:										Repairs and maintenance:
2020											$	12,395	$	11,308
2019	$	13,414	$	11,735							$	13,758	$	12,068	$	13,166	$	12,572	$	51,564
2018	$	12,181	$	12,139	$	11,903	$	12,475	$	48,698

Marketing:	Marketing:										Marketing:
2020											$	14,296	$	17,005
2019	$	8,780	$	12,126							$	9,001	$	12,426	$	14,345	$	13,230	$	49,002
2018	$	6,879	$	8,115	$	8,246	$	9,205	$	32,445

REVPAF:
2020											$	16.23	$	16.11
2019	$	16.10	$	16.50							$	16.00	$	16.40	$	16.71	$	16.37	$	16.37
2018	$	15.86	$	16.19	$	16.62	$	16.25	$	16.23

Weighted average realized annual rent per occupied square foot:	Weighted average realized annual rent per occupied square foot:										Weighted average realized annual rent per occupied square foot:
2020											$	17.43	$	17.10
2019	$	17.41	$	17.55							$	17.30	$	17.45	$	17.74	$	17.59	$	17.52
2018	$	17.21	$	17.25	$	17.72	$	17.57	$	17.44

Weighted average occupancy levels for the period:	Weighted average occupancy levels for the period:										Weighted average occupancy levels for the period:
2020												93.1%		94.2%
2019		92.5%		94.0%								92.5%		94.0%		94.2%		93.1%		93.4%
2018		92.1%		93.8%		93.8%		92.5%		93.1%

‎

4445

Analysis of Market Trends

The following table sets forth selected market trends in our Same Store Facilities:


Same Store Facilities Operating Trends by Market	Same Store Facilities Operating Trends by Market										Same Store Facilities Operating Trends by Market
		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended June 30,					Six Months Ended June 30,
		2019		2018	Change		2019	2018		Change		2020		2019	Change		2020	2019		Change
	(Amounts in thousands, except for weighted average data)										(Amounts in thousands, except for weighted average data)
Market (number of facilities,
square footage in millions)
Revenues:
Los Angeles (204, 14.1)	$	90,490	$	87,594	3.3%	$	179,112	$	173,737	3.1%
San Francisco (127, 7.9)		50,813		49,580	2.5%		100,375		98,262	2.2%
New York (87, 6.0)		38,548		37,569	2.6%		76,247		74,349	2.6%
Seattle-Tacoma (85, 5.8)		28,311		27,826	1.7%		55,777		54,965	1.5%
Washington DC (88, 5.4)		28,339		27,457	3.2%		55,852		54,314	2.8%
Los Angeles (212, 14.9)											$	93,023	$	94,727	(1.8)%	$	188,222	$	187,485	0.4%
San Francisco (128, 7.9)												50,393		50,695	(0.6)%		100,949		100,134	0.8%
New York (89, 6.2)												37,649		39,271	(4.1)%		76,441		77,648	(1.6)%
Seattle-Tacoma (86, 5.8)												28,322		28,713	(1.4)%		56,789		56,568	0.4%
Washington DC (89, 5.5)												27,768		28,561	(2.8)%		55,916		56,289	(0.7)%
Miami (81, 5.7)		28,268		28,584	(1.1)%		56,197		56,862	(1.2)%		26,644		28,120	(5.2)%		54,253		55,911	(3.0)%
Chicago (129, 8.1)												28,932		29,688	(2.5)%		58,515		58,675	(0.3)%
Atlanta (99, 6.5)		21,988		21,360	2.9%		43,553		42,253	3.1%		20,620		21,988	(6.2)%		41,807		43,553	(4.0)%
Chicago (129, 8.1)		29,601		29,414	0.6%		58,502		58,403	0.2%
Dallas-Ft. Worth (98, 6.2)		20,571		20,760	(0.9)%		40,906		41,479	(1.4)%
Houston (78, 5.3)		17,078		17,872	(4.4)%		34,307		35,749	(4.0)%
Orlando-Daytona (69, 4.3)		15,176		14,929	1.7%		30,040		29,553	1.6%
Dallas-Ft. Worth (102, 6.5)												20,695		21,440	(3.5)%		41,895		42,602	(1.7)%
Houston (84, 5.8)												17,518		18,513	(5.4)%		35,621		37,146	(4.1)%
Orlando-Daytona (72, 4.5)												14,929		15,727	(5.1)%		30,341		31,124	(2.5)%
Philadelphia (56, 3.5)		14,766		14,047	5.1%		29,070		27,699	4.9%		14,549		14,766	(1.5)%		29,279		29,070	0.7%
West Palm Beach (37, 2.4)		10,984		10,834	1.4%		21,797		21,586	1.0%
Tampa (50, 3.3)		11,576		11,573	0.0%		22,960		23,004	(0.2)%
Portland (43, 2.3)		10,355		10,406	(0.5)%		20,477		20,623	(0.7)%
All other markets (834, 53.0)		185,191		180,780	2.4%		365,630		357,804	2.2%
West Palm Beach (38, 2.5)												11,207		11,662	(3.9)%		22,834		23,132	(1.3)%
Tampa (52, 3.5)												11,290		11,971	(5.7)%		22,980		23,737	(3.2)%
Charlotte (50, 3.8)												9,994		10,462	(4.5)%		20,278		20,759	(2.3)%
All other markets (857, 53.2)												183,817		189,751	(3.1)%		370,765		374,519	(1.0)%
Total revenues	$	602,055	$	590,585	1.9%	$	1,190,802	$	1,170,642	1.7%	$	597,350	$	616,055	(3.0)%	$	1,206,885	$	1,218,352	(0.9)%

Net operating income:
Los Angeles	$	74,084	$	72,396	2.3%	$	146,448	$	143,014	2.4%	$	73,881	$	77,380	(4.5)%	$	151,031	$	152,958	(1.3)%
San Francisco		40,840		40,345	1.2%		80,496		79,454	1.3%		39,518		40,669	(2.8)%		79,459		80,146	(0.9)%
New York		26,914		26,639	1.0%		52,054		50,975	2.1%		25,382		27,517	(7.8)%		51,060		53,191	(4.0)%
Seattle-Tacoma		21,593		21,643	(0.2)%		42,519		42,449	0.2%		20,829		21,902	(4.9)%		42,176		43,133	(2.2)%
Washington DC		20,673		20,194	2.4%		40,456		39,631	2.1%		19,479		20,839	(6.5)%		39,483		40,777	(3.2)%
Miami		19,919		20,321	(2.0)%		39,686		40,329	(1.6)%		17,573		19,780	(11.2)%		36,575		39,415	(7.2)%
Chicago												15,452		15,765	(2.0)%		29,446		29,030	1.4%
Atlanta		15,778		15,188	3.9%		31,552		30,493	3.5%		13,921		15,778	(11.8)%		29,123		31,552	(7.7)%
Chicago		15,724		16,112	(2.4)%		28,939		30,269	(4.4)%
Dallas-Ft. Worth		13,325		13,789	(3.4)%		26,603		27,710	(4.0)%		12,654		13,941	(9.2)%		26,277		27,794	(5.5)%
Houston		10,702		11,730	(8.8)%		21,629		23,525	(8.1)%		10,279		11,640	(11.7)%		21,541		23,463	(8.2)%
Orlando-Daytona		10,791		10,694	0.9%		21,311		21,117	0.9%		9,901		11,161	(11.3)%		20,569		22,035	(6.7)%
Philadelphia		10,358		9,797	5.7%		20,357		19,224	5.9%		9,800		10,358	(5.4)%		19,875		20,357	(2.4)%
West Palm Beach		8,002		7,925	1.0%		15,886		15,732	1.0%		7,718		8,532	(9.5)%		16,090		16,950	(5.1)%
Tampa		7,935		8,068	(1.6)%		15,744		16,081	(2.1)%		7,171		8,234	(12.9)%		14,891		16,330	(8.8)%
Portland		7,743		8,018	(3.4)%		15,255		15,804	(3.5)%
Charlotte												7,047		7,624	(7.6)%		14,509		15,141	(4.2)%
All other markets		129,939		128,095	1.4%		254,945		252,359	1.0%		123,386		133,054	(7.3)%		251,140		260,875	(3.7)%
Total net operating income	$	434,320	$	430,954	0.8%	$	853,880	$	848,166	0.7%	$	413,991	$	444,174	(6.8)%	$	843,245	$	873,147	(3.4)%

Same Store Facilities Operating Trends by Market (Continued)
Three Months Ended June 30,
Six Months Ended June 30,
2019
2018
Change
2019
2018
Change
Weighted average square foot
occupancy:
Los Angeles
95.2%
95.4%
(0.2)%
95.0%
95.1%
(0.1)%
San Francisco
94.9%
95.1%
(0.2)%
94.3%
94.6%
(0.3)%
New York
94.5%
94.9%
(0.4)%
93.9%
94.2%
(0.3)%
Seattle-Tacoma
93.9%
94.3%
(0.4)%
92.8%
93.1%
(0.3)%
Washington DC
94.5%
93.7%
0.9%
93.2%
92.0%
1.3%
Miami
93.0%
93.3%
(0.3)%
92.6%
92.9%
(0.3)%
Atlanta
93.6%
93.7%
(0.1)%
93.1%
92.8%
0.3%
Chicago
92.6%
90.8%
2.0%
91.0%
89.5%
1.7%
Dallas-Ft. Worth
92.5%
92.0%
0.5%
91.7%
91.3%
0.4%
Houston
88.9%
91.3%
(2.6)%
88.7%
91.5%
(3.1)%
Orlando-Daytona
94.7%
95.5%
(0.8)%
94.2%
94.9%
(0.7)%
Philadelphia
96.0%
95.7%
0.3%
95.3%
94.6%
0.7%
West Palm Beach
94.2%
94.3%
(0.1)%
93.7%
93.9%
(0.2)%
Tampa
93.1%
93.7%
(0.6)%
92.5%
93.1%
(0.6)%
Portland
95.3%
95.2%
0.1%
94.3%
94.4%
(0.1)%
All other markets
94.3%
93.8%
0.5%
93.4%
92.7%
0.8%
Total weighted average
square foot occupancy
94.0%
93.8%
0.2%
93.2%
93.0%
0.2%
Realized annual rent per
occupied square foot:
Los Angeles
$
26.11
$
25.24
3.4%
$
25.88
$
25.07
3.2%
San Francisco
26.56
25.83
2.8%
26.38
25.71
2.6%
New York
26.10
25.36
2.9%
25.94
25.27
2.7%
Seattle-Tacoma
20.18
19.79
2.0%
20.11
19.77
1.7%
Washington DC
21.25
20.86
1.9%
21.20
20.99
1.0%
Miami
20.38
20.56
(0.9)%
20.34
20.51
(0.8)%
Atlanta
13.56
13.13
3.3%
13.46
13.09
2.8%
Chicago
15.04
15.24
(1.3)%
15.11
15.36
(1.6)%
Dallas-Ft. Worth
13.58
13.80
(1.6)%
13.60
13.87
(1.9)%
Houston
13.73
14.02
(2.1)%
13.82
13.97
(1.1)%
Orlando-Daytona
14.09
13.74
2.5%
13.99
13.67
2.3%
Philadelphia
16.54
15.78
4.8%
16.37
15.71
4.2%
West Palm Beach
18.46
18.18
1.5%
18.39
18.17
1.2%
Tampa
14.15
14.01
1.0%
14.10
13.99
0.8%
Portland
18.48
18.58
(0.5)%
18.42
18.55
(0.7)%
All other markets
14.12
13.86
1.9%
14.06
13.86
1.4%
Total realized rent per
occupied square foot
$
17.55
$
17.25
1.7%
$
17.48
$
17.23
1.5%

‎


Same Store Facilities Operating Trends by Market (Continued)
	Three Months Ended June 30,					Six Months Ended June 30,
		2020	2019		Change		2020	2019		Change
Weighted average square foot
occupancy:
Los Angeles		96.3%		95.2%	1.2%		95.8%		95.0%	0.8%
San Francisco		95.3%		94.9%	0.4%		94.6%		94.3%	0.3%
New York		94.7%		94.6%	0.1%		94.1%		93.9%	0.2%
Seattle-Tacoma		94.1%		93.9%	0.2%		93.4%		92.8%	0.6%
Washington DC		94.3%		94.5%	(0.2)%		93.5%		93.1%	0.4%
Miami		93.1%		93.0%	0.1%		92.9%		92.5%	0.4%
Chicago		93.6%		92.5%	1.2%		92.6%		91.0%	1.8%
Atlanta		92.0%		93.6%	(1.7)%		91.9%		93.1%	(1.3)%
Dallas-Ft. Worth		92.8%		92.5%	0.3%		92.3%		91.8%	0.5%
Houston		91.5%		89.3%	2.5%		91.5%		89.1%	2.7%
Orlando-Daytona		94.3%		94.8%	(0.5)%		94.0%		94.3%	(0.3)%
Philadelphia		95.7%		96.0%	(0.3)%		95.3%		95.3%	0.0%
West Palm Beach		94.1%		94.3%	(0.2)%		94.2%		93.8%	0.4%
Tampa		92.6%		93.1%	(0.5)%		92.2%		92.5%	(0.3)%
Charlotte		91.9%		92.2%	(0.3)%		91.6%		91.6%	0.0%
All other markets		94.7%		94.5%	0.2%		93.9%		93.5%	0.4%
Total weighted average
square foot occupancy		94.2%		94.0%	0.2%		93.7%		93.2%	0.5%

Realized annual rent per
occupied square foot:
Los Angeles	$	25.46	$	25.86	(1.5)%	$	25.73	$	25.63	0.4%
San Francisco		26.35		26.45	(0.4)%		26.51		26.27	0.9%
New York		25.21		25.96	(2.9)%		25.56		25.80	(0.9)%
Seattle-Tacoma		20.11		20.24	(0.6)%		20.24		20.16	0.4%
Washington DC		20.88		21.18	(1.4)%		21.07		21.14	(0.3)%
Miami		19.53		20.37	(4.1)%		19.81		20.33	(2.6)%
Chicago		14.70		15.02	(2.1)%		14.93		15.09	(1.1)%
Atlanta		13.16		13.56	(2.9)%		13.23		13.46	(1.7)%
Dallas-Ft. Worth		13.21		13.55	(2.5)%		13.35		13.55	(1.5)%
Houston		12.73		13.59	(6.3)%		12.86		13.66	(5.9)%
Orlando-Daytona		13.37		13.85	(3.5)%		13.53		13.75	(1.6)%
Philadelphia		16.54		16.54	0.0%		16.61		16.37	1.5%
West Palm Beach		18.27		18.68	(2.2)%		18.48		18.60	(0.6)%
Tampa		13.58		14.12	(3.8)%		13.76		14.06	(2.1)%
Charlotte		10.96		11.29	(2.9)%		11.08		11.26	(1.6)%
All other markets		14.12		14.40	(1.9)%		14.24		14.33	(0.6)%
Total realized rent per
occupied square foot	$	17.10	$	17.45	(2.0)%	$	17.26	$	17.38	(0.7)%

‎


Same Store Facilities Operating Trends by Market (Continued)	Same Store Facilities Operating Trends by Market (Continued)										Same Store Facilities Operating Trends by Market (Continued)

	Three Months Ended June 30,						Six Months Ended June 30,				Three Months Ended June 30,					Six Months Ended June 30,
		2019	2018		Change		2019	2018		Change		2020	2019		Change		2020	2019		Change
REVPAF:
Los Angeles	$	24.87	$	24.07	3.3%	$	24.60	$	23.84	3.2%	$	24.51	$	24.62	(0.4)%	$	24.64	$	24.35	1.2%
San Francisco		25.21		24.57	2.6%		24.89		24.33	2.3%		25.12		25.09	0.1%		25.08		24.77	1.3%
New York		24.67		24.07	2.5%		24.36		23.79	2.4%		23.87		24.54	(2.7)%		24.06		24.23	(0.7)%
Seattle-Tacoma		18.95		18.65	1.6%		18.66		18.41	1.4%		18.93		19.01	(0.4)%		18.90		18.72	1.0%
Washington DC		20.08		19.55	2.7%		19.76		19.31	2.3%		19.69		20.01	(1.6)%		19.70		19.69	0.1%
Miami		18.96		19.18	(1.1)%		18.83		19.05	(1.2)%		18.18		18.94	(4.0)%		18.40		18.81	(2.2)%
Chicago												13.75		13.90	(1.1)%		13.82		13.74	0.6%
Atlanta		12.69		12.31	3.1%		12.53		12.14	3.2%		12.10		12.69	(4.6)%		12.17		12.53	(2.9)%
Chicago		13.92		13.85	0.5%		13.75		13.75	0.0%
Dallas-Ft. Worth		12.56		12.69	(1.0)%		12.47		12.66	(1.5)%		12.26		12.54	(2.2)%		12.33		12.44	(0.9)%
Houston		12.20		12.80	(4.7)%		12.25		12.79	(4.2)%		11.65		12.13	(4.0)%		11.76		12.17	(3.4)%
Orlando-Daytona		13.34		13.13	1.6%		13.17		12.97	1.5%		12.61		13.13	(4.0)%		12.72		12.96	(1.9)%
Philadelphia		15.88		15.10	5.2%		15.60		14.85	5.1%		15.83		15.88	(0.3)%		15.82		15.60	1.4%
West Palm Beach		17.39		17.15	1.4%		17.22		17.05	1.0%		17.19		17.61	(2.4)%		17.41		17.43	(0.1)%
Tampa		13.17		13.13	0.3%		13.04		13.03	0.1%		12.57		13.13	(4.3)%		12.69		13.00	(2.4)%
Portland		17.61		17.68	(0.4)%		17.38		17.51	(0.7)%
Charlotte												10.07		10.40	(3.2)%		10.15		10.31	(1.6)%
All other markets		13.32		13.00	2.5%		13.13		12.85	2.2%		13.36		13.60	(1.8)%		13.38		13.40	(0.1)%
Total REVPAF	$	16.50	$	16.19	1.9%	$	16.30	$	16.02	1.7%	$	16.11	$	16.40	(1.8)%	$	16.17	$	16.20	(0.2)%

The declining Same Store revenue trends noted above affected nearly all of our markets. We believe that our geographic diversification and scale ~~provide~~across substantially all major metropolitan markets in the U.S. provides some insulation from localized economic effects and ~~add to~~enhances the stability of our cash flows. It is difficult to predict localized trends in short-term self-storage demand and operating results. Over the long run, we believe that markets that experience population growth, high employment, and otherwise exhibit economic strength and consistency will outperform markets that do not exhibit these characteristics.

Acquired Facilities

The Acquired Facilities represent 8184 facilities that we acquired in ~~2017,~~ 2018, 2019, and the first six months of ~~2019.~~2020. As a result of the stabilization process and timing of when these facilities were acquired, year-over-year changes can be significant.

The following table summarizes operating data with respect to the Acquired Facilities:

4748



ACQUIRED FACILITIES	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended June 30,						Six Months Ended June 30,
	2019		2018		Change (a)		2019		2018		Change (a)		2020		2019		Change (a)		2020		2019		Change (a)
	($ amounts in thousands, except for per square foot amounts)												($ amounts in thousands, except for per square foot amounts)
Revenues (b):
2017 Acquisitions	$	7,559	$	7,116	$	443	$	14,846	$	13,976	$	870
2018 Acquisitions		3,982		459		3,523		7,706		526		7,180	$	4,244	$	3,982	$	262	$	8,370	$	7,706	$	664
2019 Acquisitions		2,458		-		2,458		2,655		-		2,655		7,533		2,458		5,075		14,594		2,655		11,939
2020 Acquisitions														1,826		-		1,826		2,508		-		2,508
Total revenues		13,999		7,575		6,424		25,207		14,502		10,705		13,603		6,440		7,163		25,472		10,361		15,111

Cost of operations (b):
2017 Acquisitions		2,501		2,459		42		4,998		4,966		32
2018 Acquisitions		1,993		165		1,828		4,047		187		3,860		1,949		1,993		(44)		3,818		4,047		(229)
2019 Acquisitions		864		-		864		924		-		924		3,500		864		2,636		6,813		924		5,889
2020 Acquisitions														1,469		-		1,469		1,799		-		1,799
Total cost of operations		5,358		2,624		2,734		9,969		5,153		4,816		6,918		2,857		4,061		12,430		4,971		7,459

Net operating income:
2017 Acquisitions		5,058		4,657		401		9,848		9,010		838
2018 Acquisitions		1,989		294		1,695		3,659		339		3,320		2,295		1,989		306		4,552		3,659		893
2019 Acquisitions		1,594		-		1,594		1,731		-		1,731		4,033		1,594		2,439		7,781		1,731		6,050
2020 Acquisitions														357		-		357		709		-		709
Net operating income		8,641		4,951		3,690		15,238		9,349		5,889		6,685		3,583		3,102		13,042		5,390		7,652
Depreciation and
amortization expense		(8,636)		(5,166)		(3,470)		(15,359)		(11,025)		(4,334)		(9,808)		(5,899)		(3,909)		(19,330)		(9,591)		(9,739)
Net income (loss)	$	5	$	(215)	$	220	$	(121)	$	(1,676)	$	1,555
Net loss													$	(3,123)	$	(2,316)	$	(807)	$	(6,288)	$	(4,201)	$	(2,087)

At June 30:
Square foot occupancy:
2017 Acquisitions								90.6%		92.7%		(2.3)%
2018 Acquisitions								86.8%		72.0%		20.6%								93.4%		86.8%		7.6%
2019 Acquisitions								78.2%		-		-								91.8%		78.2%		17.4%
2020 Acquisitions																				68.6%		-		-
								86.0%		89.7%		(4.1)%								87.7%		82.7%		6.0%
Annual contract rent per
occupied square foot:
2017 Acquisitions							$	15.20	$	14.57		4.3%
2018 Acquisitions								11.73		9.55		22.8%							$	11.00	$	11.73		(6.2)%
2019 Acquisitions								12.48		-		-								10.63		12.48		(14.8)%
2020 Acquisitions																				12.56		-		-
							$	13.45	$	13.99		(3.9)%							$	11.03	$	12.07		(8.6)%

Number of facilities:
2017 Acquisitions								34		34		-
2018 Acquisitions								25		5		20								25		25		-
2019 Acquisitions								22		-		22								44		22		22
2020 Acquisitions																				15		-		15
								81		39		42								84		47		37
Net rentable square feet (in thousands):	Net rentable square feet (in thousands):												Net rentable square feet (in thousands):
2017 Acquisitions								2,206		2,114		92
2018 Acquisitions								1,629		356		1,273								1,629		1,629		-
2019 Acquisitions								1,428		-		1,428								3,154		1,428		1,726
2020 Acquisitions																				1,167		-		1,167
								5,263		2,470		2,793								5,950		3,057		2,893

4849


ACQUIRED FACILITIES (Continued)	As of ‎June 30, 2019		As of ‎June 30, 2020
Costs to acquire (in thousands):
2017 Acquisitions (c)	$	291,329
2018 Acquisitions		181,020	$	181,020
2019 Acquisitions		198,002		429,850
2020 Acquisitions				253,331
	$	670,351	$	864,201

(a)Represents the percentage change with respect to square foot occupancy and annual contract rent per occupied square foot, and the absolute nominal change with respect to all other items.

(b)Revenues and cost of operations do not include tenant reinsurance and merchandise sale revenues and expenses generated at the facilities. See “Ancillary Operations” below for more information.

~~(c)~~Acquisition costs includes (i) $149.8 million paid for 22 facilities acquired from third parties, (ii) $135.5 million cash paid for the remaining 74.25% interest we did not own in 12 stabilized properties owned by a legacy institutional partnership and (iii) the $6.3 million historical book value of our existing investment in the legacy institutional partnership.

We believe that our ~~management~~economies of scale in marketing and ~~operating infrastructure~~operations allows us to generate higher net operating income from newly acquired facilities than was achieved by the previous owners. However, it can take 24 or more months for us to fully achieve the higher net operating income and the ultimate levels of net operating income to be achieved can be affected by changes in general economic conditions. As a result, there can be no assurance that we will achieve our expectations with respect to these newly acquired facilities.

The ~~facilities included above under “2017 acquisitions,” “2018 acquisitions,” and “2019 acquisitions”~~Acquired Facilities have an aggregate of approximately ~~5.3~~6.0 million net rentable square feet, including ~~0.7~~0.8 million in ~~each of Texas and~~ Virginia, 0.5 million in each of Florida and Texas, 0.4 million in each of Georgia, Indiana, Minnesota, Nebraska and Ohio, 0.3 million in each of ~~Nebraska and Ohio, 0.2 million in each of~~ California, ~~Georgia, Indiana, Kentucky, New York, North Carolina and~~Massachusetts, South Carolina and ~~0.9~~Tennessee and 1.0 million in other states.

For the six months ended June 30, ~~2019,~~2020, the weighted average annualized yield on cost, based upon net operating income, for (i) the 22 facilities acquired in 2017 from third parties was 5.8%, (ii) the 12 stabilized facilities owned by a legacy institutional partnership, with respect to the 74.25% interest we acquired was 6.0%, and (iii) the 25 ~~properties~~facilities acquired in 2018 was ~~4.0%~~5.0%. The yield for the facilities acquired in the six months ended June 30, 2020 is not meaningful due to our limited ownership period, and the yield for the facilities acquired in 2019 is not meaningful due to ~~our limited ownership period.~~the presence of unstabilized facilities.

~~Subsequent~~We continue to seek to acquire additional self-storage facilities from third parties. During the three months ended June 30, ~~2019, we acquired or were~~2020, third party acquisition volume slowed as third party sellers delayed the sale of their properties due to economic uncertainty resulting from the COVID Pandemic. Seller inquiries have increased since June 30, 2020, with five properties under contract for an aggregate purchase price of $33.3 million, and negotiations under way on additional facilities. Volume later in 2020 could increase further if leveraged owners of recently developed facilities are forced to ~~acquire ten self-storage facilities (two each in Georgia~~sell, the economy stabilizes and ~~Texas and one each in Florida, Indiana, Minnesota, North Carolina, Tennessee and Virginia) with 0.8 net rentable square feet for $86.5 million.~~seller confidence returns, or additional owners are otherwise motivated to sell. There can be no assurance as to the level of future acquisitions of facilities.

Analysis of Depreciation and Amortization of Acquired Facilities

Depreciation and amortization with respect to the Acquired Facilities for the three months ended June 30, 2020 and 2019 ~~and 2018~~ totaled ~~$8.6~~$9.8 million and ~~$5.2~~$5.9 million, respectively, and ~~$15.4~~$19.3 million and ~~$11.0~~$9.6 million for the six months ended June 30, ~~2019~~2020 and ~~2018,~~2019, respectively. These amounts include (i) depreciation of the acquired buildings, which is recorded generally on a straight line basis over a 25 year period, and (ii) amortization of cost allocated to the tenants in place upon acquisition of a facility, which is recorded based upon the benefit of such existing tenants to each period and thus is highest when the facility is first acquired and declines as such tenants vacate. With respect to the Acquired Facilities owned at June 30, ~~2019,~~2020, depreciation of buildings and amortization of tenant intangibles is expected to aggregate approximately ~~$30.5~~$35.9 million in the year ending December 31, ~~2019.~~2020. There will be additional depreciation and amortization of tenant intangibles with respect to new buildings that are acquired in the remainder of ~~2019.~~2020.

‎

4950

Developed and Expanded Facilities

The developed and expanded facilities include 76 facilities that were developed on new sites since January 1, ~~2013,~~2015, and 6271 facilities subject to expansion of their net rentable square footage. Of these expansions, ~~40 are~~20 were completed at January 1, 2019, 32 were completed in the 18 months ended June 30, ~~2019~~2020, and 2219 are currently in process or are expected to commence renovation in ~~2019.~~

2020. The following table summarizes operating data with respect to the Developed and Expanded Facilities:

DEVELOPED AND EXPANDED
Three Months Ended June 30,
Six Months Ended June 30,
FACILITIES
2019
2018
Change (a)
2019
2018
Change (a)
($ amounts in thousands, except for per square foot amounts)
Revenues (b):
Developed in 2013 - 2015
$
6,976
$
6,591
$
385
$
13,774
$
12,992
$
782
Developed in 2016 and 2017
10,476
8,211
2,265
20,353
15,298
5,055
Developed in 2018 and 2019
3,276
407
2,869
5,671
440
5,231
Completed Expansions
9,396
7,792
1,604
17,940
15,263
2,677
Expansions in process
6,764
7,356
(592)
13,604
14,676
(1,072)
Total revenues
36,888
30,357
6,531
71,342
58,669
12,673
Cost of operations (b):
Developed in 2013 - 2015
2,249
2,098
151
4,285
4,197
88
Developed in 2016 and 2017
5,116
3,772
1,344
9,752
7,593
2,159
Developed in 2018 and 2019
3,003
1,165
1,838
5,342
1,399
3,943
Completed Expansions
5,216
2,903
2,313
8,653
5,668
2,985
Expansions in process
2,128
2,034
94
4,269
4,147
122
Total cost of operations
17,712
11,972
5,740
32,301
23,004
9,297
Net operating income:
Developed in 2013 - 2015
4,727
4,493
234
9,489
8,795
694
Developed in 2016 and 2017
5,360
4,439
921
10,601
7,705
2,896
Developed in 2018 and 2019
273
(758)
1,031
329
(959)
1,288
Completed Expansions
4,180
4,889
(709)
9,287
9,595
(308)
Expansions in process
4,636
5,322
(686)
9,335
10,529
(1,194)
Net operating income
19,176
18,385
791
39,041
35,665
3,376
Depreciation and
amortization expense
(13,416)
(10,542)
(2,874)
(25,633)
(19,529)
(6,104)
Net income
$
5,760
$
7,843
$
(2,083)
$
13,408
$
16,136
$
(2,728)
At June 30:
Square foot occupancy:
Developed in 2013 - 2015
93.3%
92.9%
0.4%
Developed in 2016 and 2017
81.7%
71.0%
15.1%
Developed in 2018 and 2019
56.2%
30.3%
85.5%
Completed Expansions
57.7%
73.7%
(21.7)%
Expansions in process
91.4%
91.5%
(0.1)%
71.7%
73.6%
(2.6)%
Annual contract rent per occupied square foot:
Developed in 2013 - 2015
$
15.89
$
14.98
6.1%
Developed in 2016 and 2017
12.55
11.78
6.5%
Developed in 2018 and 2019
10.99
9.25
18.8%
Completed Expansions
13.27
15.66
(15.3)%
Expansions in process
18.04
18.30
(1.4)%
$
13.78
$
14.38
(4.2)%


DEVELOPED AND EXPANDED
FACILITIES	Three Months Ended June 30,						Six Months Ended June 30,
	2020		2019		Change (a)		2020		2019		Change (a)
	($ amounts in thousands, except for per square foot amounts)
Revenues (b):
Developed in 2015	$	4,428	$	4,324	$	104	$	8,939	$	8,560	$	379
Developed in 2016 - 2018		16,775		13,536		3,239		33,146		25,798		7,348
Developed in 2019		1,443		216		1,227		2,518		226		2,292
Developed in 2020		7		-		7		7		-		7
Expansions completed before 2019		8,182		7,133		1,049		16,244		13,750		2,494
Expansions completed in 2019 or 2020		7,199		5,303		1,896		14,120		10,178		3,942
Expansions in process		5,169		5,662		(493)		10,514		11,377		(863)
Total revenues		43,203		36,174		7,029		85,488		69,889		15,599

Cost of operations (b):
Developed in 2015		1,479		1,615		(136)		3,062		3,016		46
Developed in 2016 - 2018		7,753		7,465		288		15,283		14,356		927
Developed in 2019		1,282		652		630		2,353		737		1,616
Developed in 2020		51		-		51		51		-		51
Expansions completed before 2019		2,961		2,787		174		5,787		5,162		625
Expansions completed in 2019 or 2020		4,233		3,611		622		8,099		5,833		2,266
Expansions in process		1,550		1,453		97		3,022		2,925		97
Total cost of operations		19,309		17,583		1,726		37,657		32,029		5,628

Net operating income (loss):
Developed in 2015		2,949		2,709		240		5,877		5,544		333
Developed in 2016 - 2018		9,022		6,071		2,951		17,863		11,442		6,421
Developed in 2019		161		(436)		597		165		(511)		676
Developed in 2020		(44)		-		(44)		(44)		-		(44)
Expansions completed before 2019		5,221		4,346		875		10,457		8,588		1,869
Expansions completed in 2019 or 2020		2,966		1,692		1,274		6,021		4,345		1,676
Expansions in process		3,619		4,209		(590)		7,492		8,452		(960)
Net operating income		23,894		18,591		5,303		47,831		37,860		9,971
Depreciation and
amortization expense		(15,131)		(13,560)		(1,571)		(30,240)		(25,516)		(4,724)
Net income	$	8,763	$	5,031	$	3,732	$	17,591	$	12,344	$	5,247

At June 30:
Square foot occupancy:
Developed in 2015								94.3%		93.2%		1.2%
Developed in 2016 - 2018								89.1%		74.9%		19.0%
Developed in 2019								80.0%		38.9%		105.7%
Developed in 2020								5.2%		-		-
Expansions completed before 2019								86.8%		73.6%		17.9%
Expansions completed in 2019 or 2020								74.4%		53.3%		39.6%
Expansions in process								84.7%		86.4%		(2.0)%
								83.3%		70.8%		17.7%

‎

5051


DEVELOPED AND EXPANDED
FACILITIES (Continued)	Six Months Ended June 30,
	2020		2019		Change (a)
	(Amounts in thousands,
	except for number of facilities)
Annual contract rent per occupied square foot:
Developed in 2015	$	15.00	$	15.04		(0.3)%
Developed in 2016 - 2018		12.23		12.22		0.1%
Developed in 2019		7.83		9.22		(15.1)%
Developed in 2020		11.08		-		-
Expansions completed before 2019		13.69		14.54		(5.8)%
Expansions completed in 2019 or 2020		9.00		12.44		(27.7)%
Expansions in process		19.88		20.93		(5.0)%
	$	12.25	$	13.74		(10.8)%
Number of facilities:
Developed in 2015		13		13		-
Developed in 2016 - 2018		50		50		-
Developed in 2019		11		6		5
Developed in 2020		2		-		2
Expansions completed before 2019		20		20		-
Expansions completed in 2019 or 2020		32		32		-
Expansions in process		19		19		-
		147		140		7

Net rentable square feet (c):
Developed in 2015		1,242		1,242		-
Developed in 2016 - 2018		6,250		6,250		-
Developed in 2019		1,057		597		460
Developed in 2020		246		-		246
Expansions completed before 2019		2,755		2,754		1
Expansions completed in 2019 or 2020		4,395		3,436		959
Expansions in process		1,217		1,203		14
		17,162		15,482		1,680

	As of ‎June 30, 2020
Costs to develop:
Developed in 2015	$	119,258
Developed in 2016 - 2018		759,643
Developed in 2019		150,387
Developed in 2020		28,689
Expansions completed before 2019 (d)		159,217
Expansions completed in 2019 or 2020 (d)		264,009
	$	1,481,203

DEVELOPED AND EXPANDED
Six Months Ended June 30,
FACILITIES (Continued)
2019
2018
Change (a)
(Amounts in thousands,
except for number of facilities)
Number of facilities:
Developed in 2013 - 2015
20
20
-
Developed in 2016 and 2017
32
32
-
Developed in 2018 and 2019
24
11
13
Completed Expansions
40
40
-
Expansions in process
22
22
-
138
125
13
Net rentable square feet (c):
Developed in 2013 - 2015
1,877
1,877
-
Developed in 2016 and 2017
4,181
4,181
-
Developed in 2018 and 2019
2,666
1,298
1,368
Completed Expansions
5,229
2,739
2,490
Expansions in process
1,619
1,715
(96)
15,572
11,810
3,762
As of
‎June 30, 2019
Costs to develop:
Developed in 2013 - 2015
$
188,049
Developed in 2016 and 2017
497,456
Developed in 2018 and 2019
333,037
Completed Expansions (d)
306,362
Expansions in process (e)
-
$
1,324,904

(a)Represents the percentage change with respect to square foot occupancy and annual contract rent per occupied square foot, and the absolute nominal change with respect to all other items.

(b)Revenues and cost of operations do not include tenant reinsurance and merchandise sale revenues and expenses generated at the facilities. See “Ancillary Operations” below for more information.

(c)The facilities included above have an aggregate of approximately ~~15.6~~17.2 million net rentable square feet at June 30, ~~2019,~~2020, including 6.5 million in Texas, 2.4 million in California, ~~1.7~~2.0 million in Florida, ~~1.3~~1.5 million in Colorado, ~~0.6~~1.1 million in Minnesota, 0.8 million in North Carolina, ~~0.4~~0.7 million in Washington, 0.3 million in each of Arizona, ~~Minnesota~~Georgia, Michigan and ~~Washington,~~South Carolina and ~~1.9~~1.0 million in other states.

(d)These amounts only include the direct cost incurred to expand and renovate these facilities, and do not include ~~(i) the original cost to develop or acquire the facility or (ii) the lost revenue on space demolished during the construction and fill-up period.~~

~~(e)We expect to add 2.7 million net rentable square feet to these facilities at an aggregate cost of approximately $331.6 million, not including~~ (i) the original cost to develop or acquire the facility or (ii) the lost revenue on space demolished during the construction and fill-up period.

It typically takes at least three to four years for a newly developed or expanded self-storage facility to stabilize with respect to revenues. Physical occupancy can be achieved as early as two to three years following completion of the development or expansion, through offering lower rental rates during fill-up. As a result, even after achieving high occupancy, there can still be a period of elevated revenue growth as the tenant base matures and higher rental rates are achieved. ~~Our~~

We believe that our development and redevelopment activities generate favorable risk-adjusted returns over the long run. However, in the short run, our earnings are diluted during the construction and stabilization period due to the cost of capital to fund the development cost, as well as the related construction and development overhead expenses included in general and

administrative expense. We believe the level of dilution incurred in 2019 and the first two quarters of 2020 will continue at similar levels for the remainder of 2020.

~~administrative expense. Despite this short-term dilution, we believe that~~The COVID Pandemic could delay the estimated timing of completion of our existing pipeline of development and expansion projects, because some jurisdictions may shut down or delay entitlement activities, ~~generate favorable~~and further “stay at home” orders could potentially delay construction activities. In addition, the COVID Pandemic could extend the timeframe for a newly developed facility to reach stabilized occupancies and cash flows. We continue to monitor our projects to ensure that they still meet our risk-adjusted ~~returns over~~yield expectations, and reduced project yield estimates due to the ~~long run.~~COVID Pandemic or other factors could result in the cancellation of existing projects in the future, or we may not pursue certain new projects that we would have otherwise sought. Given the impact of the COVID Pandemic on our operations, we determined to cease pursuit of several early stage development and expansion projects, and incurred $3.2 million in incremental general and administrative expense on the related cumulative costs incurred.

Newly Developed Facilities

The facilities included under “Developed in ~~2013-2015” were opened in 2013, 2014, and 2015, and we believe they have reached stabilization~~2015” had high occupancies at December 31, 2018, but had 4.4% year over year revenue growth during the six months ended June 30, ~~2019.~~2020 which exceeds the 0.9% reduction in year over year revenue growth in the Same Store facilities. This outperformance relative to the Same Store Facilities reflects the maturity of the existing tenant base following attainment of high occupancy, illustrating the latter stage of the stabilization process noted above. The annualized yield on cost for these facilities, based upon the net operating income for the six months ended June 30, ~~2019~~2020, was ~~10.1%~~9.9%.

The facilities included under “Developed in 2016 ~~and 2017”~~- 2018” and “Developed in ~~2018 and~~ 2019” ~~are not stabilized with respect~~continue to be, on average, in the occupancy ~~or revenues at June 30, 2019, and we~~stabilization phase. We expect continued growth in these facilities throughout ~~2019~~the remainder of 2020 and beyond as they continue to stabilize. The annualized yields that may be achieved on these facilities upon stabilization will depend on many factors, including local and current market conditions in the vicinity of each property, ~~such as consumer demand and~~ the level of new and existing ~~supply. Accordingly,~~supply, as well as the ~~10.1%~~impact of the COVID Pandemic. The 16 properties developed in 2016, which are near stabilization and included under “Developed in 2016 – 2018” have an annualized yield on cost, based upon the net operating income ended June 30, 2020, of 6.7%. The yield on cost that will ultimately be achieved on the ~~facilities under “Developed in 2013 - 2015”may not be indicative~~remainder of the ~~yield on cost to~~newly developed facilities cannot be ~~achieved on these facilities.~~determined at this time.

We have ten additional newly developed facilities in process, which will have a total of 1.1 million net rentable square feet of storage space and have an aggregate development cost totaling approximately ~~$189.0~~$195.3 million. We expect these facilities to open over the next 18 to 24 months.

Expansions of Existing Facilities

The expansion of an existing facility involves the construction of new space on an existing facility, either on existing unused land or through the demolition of existing buildings in order to facilitate densification. The construction costs for an expanded facility may include, in addition to adding space, adding amenities such as climate control to existing space, improving the visual appeal of the facility, and to a much lesser extent, the replacement of existing doors, roofs, and HVAC.

The return profile on the expansion of existing facilities differs from a new facility, due to a lack of land cost, and there can be less cash flow risk because we have more direct knowledge of the local demand for space on the site as compared to a new facility. However, many expansions involve the demolition of existing revenue-generating space with the loss of the related revenues during the construction and fill-up period.

The facilities under “completed expansions” represent those facilities where the expansions have been completed at June 30, ~~2019.~~2020. We incurred a total of ~~$306.4~~$423.2 million in direct cost to expand these facilities, demolished a total of ~~0.9~~1.0 million net rentable square feet of storage space, and built a total of ~~3.6~~4.8 million net rentable square feet of new storage space.

The facilities under “expansions in process” represent those facilities where development is in process ~~or that we expect to commence development in 2019. We have already demolished a total of 0.1 million net rentable square feet~~ at June 30, ~~2019, we expect~~2020 or which will commence construction by December 31, 2020. We have a pipeline to ~~demolish an additional 0.2 million net rentable square feet, and we expect to build~~add a total of 2.7 million net rentable square feet of storage space by expanding existing self-storage facilities for an aggregate direct development cost of ~~$331.6~~$360.9 million. We have already demolished 0.1 million net rentable square feet of space in connection with our expansion projects, and expect to demolish an additional 0.3 million net rentable square feet.

Analysis of Depreciation and Amortization of Developed and Expanded Facilities

Depreciation and amortization with respect to the Developed and Expanded Facilities totaled $15.1 million and $30.2 million for the three and six months ended June 30, ~~2019 totaled $13.4 million and $25.6 million,~~2020, respectively, as compared to ~~$10.5~~$13.6 million and ~~$19.5~~$25.5 million for the same periods in ~~2018.~~2019. These amounts represent depreciation of the developed buildings and, in the case of the expanded facilities, the legacy depreciation on the existing buildings. With respect to the Developed and Expanded Facilities completed at June 30, ~~2019,~~2020, depreciation of buildings is expected to aggregate approximately ~~$53.1~~$59.5 million in the year ending December 31, ~~2019.~~2020. There will be additional depreciation of new buildings that are developed or expanded in the remainder of ~~2019.~~

2020.

Other non-same store facilities

The ~~facilities under “Other~~“other non-same store facilities” represent facilities which, while not newly acquired, developed, or expanded, are not fully stabilized since January 1, ~~2017,~~2018, due primarily to casualty events such as hurricanes, floods, and fires, as well as facilities acquired from third parties prior to January 1, ~~2017~~2018 that were recently developed or expanded by the previous owner.

The ~~Other~~other non-same store facilities have an aggregate of ~~5.4~~3.6 million net rentable square feet, including ~~1.1~~0.7 million in Texas, ~~0.8 million in Oklahoma, 0.7 million in California, 0.6~~0.5 million in each of Ohio and ~~South Carolina,~~Oklahoma, 0.4 million in ~~Florida~~each of New York and ~~1.2~~South Carolina and 1.1 million in other states.

The net operating income for these facilities ~~increased from $11.0~~was $6.1 million and $12.9 million in the three and six months ended June 30, ~~2018~~2020, respectively, as compared to ~~$11.1~~$6.9 million and $13.6 million for the same periods in 2019. During the three and six months ended June 30, ~~2019. During the three months ended June 30, 2019,~~2020, the average occupancy for these facilities ~~totaled 89.6% (87.9%~~was 87.8%, and 86.4%, respectively, as compared to 87.2% and 86.3% for the same ~~period~~periods in ~~2018), and the realized rent per occupied square feet totaled $13.11 ($13.48 for the same period in 2018).~~2019.

Over the longer term, we expect the growth in operations of these facilities to be similar to that of our Same Store facilities. However, in the short run, year over year comparisons will vary due to the impact of the underlying events which resulted in these facilities being classified as non-same store.

Depreciation and amortization with respect to the other non-same store facilities totaled $6.9 million and $13.8 million for the three and six months ended June 30, ~~2019, totaled $7.4 million and $14.6 million,~~2020, respectively, as compared to ~~$7.8~~$5.8 million and ~~$15.8~~$11.8 million for the same periods in ~~2018.~~2019. We expect that depreciation for ~~these facilities to~~the remainder of 2020 will approximate ~~$29.2 million for~~ the ~~year ending December 31, 2019.~~level experienced in the six months ended June 30, 2020.

Ancillary Operations

Ancillary revenues and expenses include amounts associated with the reinsurance of policies against losses to goods stored by tenants in our self-storage facilities in the U.S. and the sale of merchandise at our self-storage facilities. The following table sets forth our ancillary operations:



	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended June 30,						Six Months Ended June 30,
	2019		2018		Change		2019		2018		Change		2020		2019		Change		2020		2019		Change
	(Amounts in thousands)												(Amounts in thousands)
Revenues:
Tenant reinsurance premiums	$	32,972	$	31,605	$	1,367	$	64,565	$	62,442	$	2,123	$	36,933	$	32,972	$	3,961	$	71,629	$	64,565	$	7,064
Merchandise		8,639		8,717		(78)		15,676		16,267		(591)		7,810		8,639		(829)		14,995		15,676		(681)
Total revenues		41,611		40,322		1,289		80,241		78,709		1,532		44,743		41,611		3,132		86,624		80,241		6,383

Cost of Operations:	Cost of Operations:												Cost of Operations:
Tenant reinsurance		6,671		5,941		730		12,922		12,141		781		7,285		6,671		614		14,067		12,922		1,145
Merchandise		4,982		5,160		(178)		9,276		9,600		(324)		4,497		4,982		(485)		8,660		9,276		(616)
Total cost of operations		11,653		11,101		552		22,198		21,741		457		11,782		11,653		129		22,727		22,198		529

Net income
Net operating income
Tenant reinsurance		26,301		25,664		637		51,643		50,301		1,342		29,648		26,301		3,347		57,562		51,643		5,919
Merchandise		3,657		3,557		100		6,400		6,667		(267)		3,313		3,657		(344)		6,335		6,400		(65)

Total net income	$	29,958	$	29,221	$	737	$	58,043	$	56,968	$	1,075
Total net operating income													$	32,961	$	29,958	$	3,003	$	63,897	$	58,043	$	5,854

Tenant reinsurance operations: Our customers have the option of purchasing insurance from a non-affiliated insurance company to cover certain losses to their goods stored at our facilities. A wholly-owned, consolidated subsidiary of Public Storage fully reinsures such policies, and thereby assumes all risk of losses under these policies from the insurance company. The subsidiary receives reinsurance premiums, substantially equal to the premiums

collected from our tenants, from the non-affiliated insurance company. Such reinsurance premiums are shown as “Tenant reinsurance premiums” in the above table.

The subsidiary pays a fee to Public Storage to assist with the administration of the program and to allow the insurance to be marketed to our tenants. This fee represents a substantial amount of the reinsurance premiums received by our subsidiary. The fee is eliminated in consolidation and is therefore not shown in the above table.

Tenant reinsurance revenue increased ~~to $33.0~~$4.0 million ~~and $64.6 million for~~or 12.0% in the three months ended June 30, 2020, and increased $7.1 million or 10.9% in the six months ended June 30, ~~2019, respectively, from $31.6 million and $62.4 million for~~2020, in each case as compared to the same ~~periods~~period in ~~2018,~~2019. The increase is due ~~primarily~~ to higher average premiums and an increase in our tenant base with respect to acquired, newly developed, and expanded facilities.

Tenant ~~insurance revenues~~reinsurance revenue with respect to the Same Store Facilities increased ~~$0.4~~$2.0 million or 6.8% from $28.8 million in ~~each of~~ the three months ended June 30, 2019 to $30.8 million in the three months ended June 30, 2020, and increased $3.4 million or 6.1% from $56.8 million in the six months ended June 30, 2019 ~~respectively, as compared~~ to $60.2 million in the ~~same periods in 2018, with respect to the Same Store Facilities.~~six months ended June 30, 2020.

We expect future growth will come primarily from customers of newly acquired and developed facilities, as well as additional tenants at our existing unstabilized self-storage facilities.

Cost of operations primarily includes claims paid that are not covered by our outside third-party insurers, as well as claims adjustment expenses. Claims expenses vary based upon the ~~level~~number of insured tenants and the ~~level~~volume of events ~~affecting claims at particular properties (such~~which drive covered customer losses, such as ~~burglary)~~burglary, as well as catastrophic weather events affecting multiple properties such as hurricanes and floods. Cost of operations were ~~$6.7~~$7.3 million and ~~$12.9~~$14.1 million in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to ~~$5.9~~$6.7 million and ~~$12.1~~$12.9 million for the same periods in ~~2018.~~2019.

Merchandise sales: We sell locks, boxes, and packing supplies at our self-storage facilities and the level of sales of these items is primarily impacted by the level of move-ins and other customer traffic at our self-storage facilities. We do not expect any significant changes in revenues or profitability from our merchandise sales in the remainder of ~~2019.~~2020.

Equity in earnings of unconsolidated real estate entities

~~At June 30, 2019,~~For all periods presented, we have equity investments in PSB and Shurgard, which we account for on the equity method and record our pro-rata share of the net income of these ~~entities for each period.~~entities. The following table, and the discussion below, sets forth ~~the significant components of~~ our equity in earnings of unconsolidated real estate entities:



	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended June 30,						Six Months Ended June 30,
	2019		2018		Change		2019		2018		Change		2020		2019		Change		2020		2019		Change
	(Amounts in thousands)												(Amounts in thousands)
Equity in earnings:
PSB	$	14,864	$	36,612	$	(21,748)	$	28,584	$	60,443	$	(31,859)	$	13,228	$	14,864	$	(1,636)	$	34,965	$	28,584	$	6,381
Shurgard		4,050		5,351		(1,301)		8,002		12,315		(4,313)		4,427		4,050		377		6,658		8,002		(1,344)
Total equity in earnings	$	18,914	$	41,963	$	(23,049)	$	36,586	$	72,758	$	(36,172)	$	17,655	$	18,914	$	(1,259)	$	41,623	$	36,586	$	5,037

Investment in PSB: Throughout all periods presented, we owned 7,158,354 shares of PS Business Parks, Inc. (“PSB”) common stock and 7,305,355 limited partnership units in an operating partnership controlled by PSB, representing an ~~aggregate approximately~~approximate 42% common equity interest. The limited partnership units are convertible at our option, subject to certain conditions, on a one-for-one basis into PSB common stock.

At June 30, ~~2019,~~2020, PSB ~~owned~~wholly-owned approximately ~~28.3~~27.5 million rentable square feet of commercial space and had a 95% interest in a 395-unit apartment complex. PSB also manages commercial space that we own pursuant to property management agreements.

~~Equity~~Included in our equity earnings from PSB ~~totaled $14.9 million and $28.6 million~~ for the ~~three and~~ six months ended June 30, ~~2019, respectively, as compared to $36.6 million and $60.4 million for the same periods in 2018. Included~~

~~in the amount for three and six months ended June 30, 2018~~2020 is our equity share of gains on sale of real estate totaling ~~$24.0 million and $34.9 million, respectively.~~$8.1 million.

Equity in earnings from PSB, excluding the aforementioned real estate gains, ~~increased $2.2~~decreased $1.6 million and ~~$3.0~~$1.7 million in the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to the same periods in ~~2018~~2019 due primarily to ~~improved property operations.~~reduced net operating income from PSB’s sale of assets. See Note 4 to our June 30, ~~2019~~2020 financial statements for further discussion regarding PSB. PSB’s filings and selected financial information, ~~that~~including discussion of impacts from the COVID Pandemic, can be accessed through the SEC, and on PSB’s website, www.psbusinessparks.com. Information on this website is not incorporated by reference herein and is not a part of this Quarterly Report on Form 10-Q.

Investment in Shurgard: Throughout all periods presented, we effectively owned, directly and indirectly, ~~31.3 million~~31,268,459 Shurgard common shares, representing ~~prior to October 15, 2018,~~ an approximate ~~49%~~35% equity interest in Shurgard. ~~On October 15, 2018, Shurgard completed an initial global offering (the “Offering”), issuing 25.0 million of its~~Shurgard’s common ~~shares to third parties at a price of €23 per share (€575 million in gross proceeds), reducing our ownership interest to approximately 35%. Following the Offering, Shurgard’s~~ shares trade on Euronext Brussels under the “SHUR” symbol.

At June 30, ~~2019,~~2020, Shurgard owned ~~231~~238 self-storage facilities with approximately 13 million net rentable square feet. Shurgard pays us license fees for use of the “Shurgard” trademark, as described in more detail in Note 4 to our June 30, ~~2019~~2020 financial statements.

~~On July 13, 2018, Shurgard paid a cash distribution totaling $296.7 million, of which we received our 49% equity share totaling $145.4 million.~~

In ~~2018,~~the six months ended June 30, 2020, Shurgard acquired ~~eight self-storage~~six facilities ~~from third parties (five in Sweden and three in the United Kingdom)~~ for ~~an aggregate of $114.5 million, acquired one facility from us located in West London for $42.1 million in cash, and opened two newly developed facilities, one each in Sweden and Germany at~~ an aggregate cost of ~~$19.6 million.~~$53.9 million (none in the same period in 2019).

~~Our~~The increase of $0.4 million in our equity in earnings from Shurgard ~~totaled $4.1 million and $8.0 million~~ for the three months ended June 30, 2020 as compared to the same period in 2019 is due primarily to (i) our $2.1 million equity share of a net casualty gain recorded in the three months ended June 30, 2020, offset partially by (ii) our $0.7 million equity share of a net gain on disposition recorded during the three months ended June 30, 2019 and (iii) our equity share of increased depreciation expense.

The $1.3 million decrease in our equity in earnings from Shurgard for the six months ended June 30, 2020 as compared to the same period in 2019 is due to (i) our $2.0 million equity share of a net casualty loss recorded in the six months June 30, 2020, (ii) our $0.7 million equity share of a net gain on disposition recorded in the six months ended June 30, 2019, ~~respectively. Our~~offset partially by (iii) our $1.4 million equity share of Shurgard’s resolution of a contingency in ~~earnings from Shurgard totaled $5.4 million and $12.3 million for~~ the ~~three and~~ six months ended June 30, 2018, respectively. The $1.3 million and $4.3 million decreases in the three and six months ended June 30, 2019, respectively, as compared to the same periods in 2018, were due primarily to the impact of uninvested Offering proceeds and reductions of 5.7% and 6.7% in average exchange rates of the U.S. Dollar to the Euro for the respective three and six month periods, offset partially by the impact (prior to the impact of exchange rates) of increased self-storage net operating income, both from Shurgard’s stabilized properties and newly acquired and developed facilities.2020.

We expect year-over-year reductions in ongoing equity earnings from Shurgard in the remainder of 2019. The level of these decreases will depend in part on the portion of the proceeds of the Offering which remain uninvested. Shurgard expects to distribute a substantial portion of its earnings to its shareholders, which will result in reduced cash available to reinvest in real estate. Our future earnings from Shurgard will also be affected by (i) the operating results of its existing facilities, (ii) the level of development and acquisition activities, (iii) the income tax rates applicable in the various European jurisdictions in which Shurgard operates, and (iv) the exchange rate between the U.S. Dollar and currencies in the countries in which Shurgard conducts its business (principally the Euro).

Shurgard’s public filings and publicly reported information, including discussion of the impacts from the COVID Pandemic, can be obtained on its website, https://corporate.shurgard.euand on the website of the Luxembourg Stock Exchange, http://www.bourse.lu. Information on these websites is not incorporated by reference herein and is not a part of this Quarterly Report on Form 10-Q.

For purposes of recording our equity in earnings from Shurgard, the Euro was translated at average exchange rates of 1.101 and 1.124 for the three months ended June 30, 2020 and 2019, respectively, and 1.102 and 1.130 for the six months ended June 30, 2020 and 2019, respectively.

Analysis of items not allocated to segments

General and administrative expense: The following table sets forth our general and administrative expense:



	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended June 30,						Six Months Ended June 30,
	2019		2018		Change		2019		2018		Change		2020		2019		Change		2020		2019		Change
	(Amounts in thousands)												(Amounts in thousands)

Share-based compensation expense	$	5,646	$	17,278	$	(11,632)	$	13,240	$	34,188	$	(20,948)	$	7,009	$	5,646	$	1,363	$	13,616	$	13,240	$	376
Costs of senior executives		327		416		(89)		1,655		3,986		(2,331)		327		327		-		1,967		1,655		312
Development and acquisition costs		1,723		1,208		515		3,790		3,541		249		4,255		1,723		2,532		6,699		3,790		2,909
Tax compliance costs and taxes paid	Tax compliance costs and taxes paid	1,285		1,118		167		2,718		2,466		252	Tax compliance costs and taxes paid	1,316		1,285		31		3,029		2,718		311
Legal costs		1,222		2,192		(970)		4,926		3,936		990		824		1,222		(398)		3,256		4,926		(1,670)
Public company costs		1,215		1,129		86		2,727		2,348		379		1,211		1,215		(4)		2,597		2,727		(130)
Other costs		3,846		7,988		(4,142)		5,711		12,384		(6,673)		5,352		3,846		1,506		10,194		5,711		4,483
Total	$	15,264	$	31,329	$	(16,065)	$	34,767	$	62,849	$	(28,082)	$	20,294	$	15,264	$	5,030	$	41,358	$	34,767	$	6,591

Share-based compensation expense includes the amortization of restricted share units and stock options granted to employees and trustees, as well as related employer taxes. Share-based compensation expense varies based upon the level of grants and their related vesting and amortization periods, forfeitures, as well as the Company’s

common share price on the date of grant.

In February 2018, we announced that our CEO and CFO at the time were retiring from their executive roles at the end of 2018 and would serve only as Trustees of the Company. Pursuant to our share-based compensation plans, their unvested grants will continue to vest over the original vesting periods during their service as Trustees. For financial reporting, effective February 2018, the end of the service periods for previous stock option and RSU grants for these executives changed from (i) the various vesting dates to (ii) December 31, 2018. Accordingly, all remaining share-based compensation expense for these two executives was amortized through the end of 2018. Included in the three and six months ended June 30, 2018 is approximately $7.8 million and $15.6 million ~~in incremental share-based compensation expense for the planned retirement of our former CEO and CFO.~~ ~~The remaining decreases are due primarily to reductions in ongoing share-based compensation awards. S~~ee See Note 10 to our June 30, ~~2019~~2020 financial statements for further information on our share-based compensation. ~~We expect~~

Our share-based compensation plans were revised after June 30, 2020 to allow vesting (“Retirement Vesting”), rather than forfeiture, of all unvested share-based grants upon termination of service, for employees that meet certain requirements, such as minimum age, minimum years of service, notice, and who cooperate as needed in a ~~reduction in~~transition plan. This change is expected to increase share-based compensation expense in the remainder of ~~2019 as compared~~2020, due primarily to accelerated amortization of share-based grants that are expected to be eligible for Retirement Vesting at an earlier date than the ~~same period in 2018.~~original vesting date.

Costs of senior executives represent the cash compensation paid to our CEO and CFO.

Development and acquisition costs primarily represent internal and external expenses related to our development and acquisition of real estate facilities and varies primarily based upon the level of activities. The amounts in the above table are net of $3.0 million and ~~$6.0~~$6.1 million for the three and six months ended June 30, ~~2019,~~2020, respectively, as compared to ~~$3.2~~$3.0 million and ~~$6.3~~$6.0 million for the same periods in ~~2018,~~2019, in development costs that were capitalized to newly developed and redeveloped self-storage facilities. During the six months ended June 30, 2020, we incurred $3.2 million in costs associated with the write-off of cancelled development projects. Development and acquisition costs are expected to remain stable in the remainder of ~~2019.~~2020.

Tax compliance costs and taxes paid include taxes paid to various state and local authorities, the internal and external costs of filing tax returns, costs associated with complying with federal and state tax laws, and maintaining our compliance with Internal Revenue Service REIT rules. Such costs vary primarily based upon the tax rates of the various states in which we do business.

Legal costs include internal personnel as well as fees paid to legal firms and other third parties with respect to general corporate legal matters and risk management, and varies based upon the level of legal activity. The future level of legal costs is not determinable.

Public company costs represent the incremental costs of operating as a publicly-traded company, such as internal and external investor relations expenses, stock listing and transfer agent fees, board of trustees’ (our “Board”)

costs, and costs associated with maintaining compliance with applicable laws and regulations, including the Dodd-Frank Wall Street Reform and Consumer Protection Act and Sarbanes-Oxley Act of 2002.

Other costs represent certain professional and consulting fees, payroll, and overhead that are not attributable to our property operations. Such costs ~~vary depending upon the level of corporate activities, initiatives,~~include nonrecurring and ~~other factors and, as such, are not predictable. The decrease is~~variable items, including $1.6 million in due ~~primarily to certain nonrecurring~~diligence costs incurred in the ~~three and~~ six months ended June 30, ~~2018.~~2020, in connection with our non-binding proposal, which we did not proceed with, to acquire 100% of the stapled securities of National Storage REIT. The level of these costs depends upon corporate activities and initiatives and, as a result, such costs are not predictable.

Our future general and administrative expenses are difficult to estimate, due to their dependence upon many factors, including those noted above.

Interest and other income: Interest and other income ~~is comprised primarily of~~includes $2.2 million and $4.8 million in the three and six months ended June 30, 2020, respectively, as compared to $2.6 million and $5.3 million for the same periods in 2019, in aggregate net income from our commercial ~~operations, our~~and property management ~~operation,~~operations. We do not expect any significant changes in income from commercial and property management operations in the remainder of 2020. The remaining amounts include interest earned on cash balances, ~~and~~which reflected a decrease in average interest rates, trademark license fees received from Shurgard, ~~as well as~~and sundry other income items that are received from time to time (including $2.0 million in ~~varying amounts. Amounts attributable to our commercial operations and property management operations totaled $2.6 million and $5.3 million~~interest income associated with the early repayment of a note receivable in the three and six months ended June 30, ~~2019, respectively, as compared to $3.0 million and $5.8 million for the same periods in 2018.~~2020). The ~~increase in~~level of other interest and ~~other~~ income ~~is attributable to higher interest rates on uninvested cash balances. We do not expect any significant changes in interest and other income~~items in the remainder of ~~2019.~~2020 will be dependent upon the level of cash balances we retain, interest rates, and the level of sundry other income items.

Interest expense: For the three and six months ended June 30, ~~2019,~~2020, we incurred ~~$13.1~~$14.9 million and ~~$22.4~~$29.5 million, respectively, of interest on our outstanding debt, as compared to ~~$9.4~~$13.1 million and ~~$18.8~~$22.4 million for

the same periods in ~~2018.~~2019. In determining interest expense, these amounts were offset by capitalized interest of ~~$0.8~~$0.7 million and ~~$2.0~~$1.7 million during the three and six months ended June 30, ~~2019,~~2020, respectively, associated with our development activities, as compared to ~~$1.0~~$0.8 million and ~~$2.3~~$2.0 million for the same periods in ~~2018.~~2019. The increase in the three and six months ended June 30, ~~2019,~~2020, as compared to the same periods in ~~2018,~~2019, is due to our ~~issuance~~issuances on (i) April 12, 2019 of $500 million in senior notes bearing interest at an annual rate of 3.385% and on (ii) January 24, 2020 of €500 million ($551.6 million) aggregate principal amount of senior notes bearing interest at an annual rate of 0.875%. At June 30, ~~2019,~~2020, we had ~~$1.9~~$2.5 billion of debt outstanding, with an average interest rate of ~~2.9%~~2.4%. ~~See Note 6 to our June 30, 2019 financial statements for further information on the maturity of our debt balances.~~

Future interest expense will be dependent upon the level of outstanding debt and the amount of in-process development costs.

Foreign Exchange ~~Gain~~ (Loss): Gain: For the three and six months ended June 30, 2020, we recorded foreign currency translation losses of $19.3 million and $10.4 million, respectively, representing the changes in the U.S. Dollar equivalent of our Euro-denominated unsecured notes due to fluctuations in exchange rates. For the three months ended June 30, 2019, we recorded foreign currency translation losses of $5.2 million, and for the six months ended June 30, 2019, we recorded foreign currency translation gains of $2.6 million (gains of $21.9 million and $10.1 million for the same periods in 2018). These gains and losses represent the changes in the U.S. Dollar equivalent of our Euro-denominated unsecured notes due to fluctuations in exchange rates.million. The Euro was translated at exchange rates of approximately ~~1.137~~1.123 U.S. Dollars per Euro at June 30, ~~2019,~~2020, 1.122 at ~~March~~December 31, 2019, 1.137 at June 30, 2019 and 1.144 at December 31, ~~2018, 1.168 at June 30, 2018, 1.232 at March 31, 2018 and 1.198 at December 31, 2017.~~2018. Future gains and losses on foreign currency translation will be dependent upon changes in the relative value of the Euro to the U.S. Dollar, and the level of Euro-denominated debt outstanding.

Gain on Real Estate Investment Sales: In the six months ended June 30, 2020, we recorded $1.1 million in gains, and in the three and six months ended June 30, 2019, we recorded gains totaling $341,000, ~~and in the six months ended June 30, 2018, we recorded gains totaling $424,000,~~ primarily in connection with the partial sale of real estate facilities pursuant to eminent domain proceedings.

Net Income Allocable to Preferred Shareholders: Net income allocable to preferred shareholders based upon distributions decreased from ~~$54.1~~$53.5 million and $108.5 million in the three ~~months ended June 30, 2018 to $53.5 million in the same period in 2019, due to lower average rates,~~ and ~~increased from $108.2 million in the~~ six months ended June 30, ~~2018~~2019, respectively, to ~~$108.5~~$53.0 million and $105.0 million in the same ~~period~~periods in ~~2019,~~2020, due primarily to lower average coupon rates due to redemptions of preferred shares with the proceeds from the issuance of new series with lower market coupon rates, partially offset by higher average preferred shares ~~outstanding partially offset by lower average rates.~~outstanding. We also allocated ~~$8.9 million of~~ income from our common shareholders to the holders of our preferred shares totaling $15.1 million in each of the three and six month periods ended June 30, 2020 and $8.9 million and $17.4 million in the three and six months ended June 30, 2019, respectively, in connection with the redemption of ~~our Series Z Preferred Shares and $8.5 million in the six months ended June 30, 2019 in connection with the redemption of our Series Y Preferred Shares.~~preferred securities. Based upon our preferred shares outstanding at June 30, ~~2019,~~2020, our quarterly distribution to our preferred shareholders is expected to be approximately ~~$49.2~~$51.9 million.

Liquidity and Capital Resources

~~Financing Strategy:~~ AsWhile being a REIT allows us to minimize the payment of federal income tax expense, we ~~generally~~are required to distribute 100% of our taxable income to our ~~shareholders, which relative to a taxable C corporation,~~shareholders. This requirement limits ~~the amount of~~ cash flow from operations that we can ~~retain for investments. As a result,~~be retained and reinvested in ~~order~~the business, increasing our reliance upon raising capital to ~~grow our asset base, access to~~fund growth.

Because raising capital is ~~important. Historically~~important to our growth, we have primarily financed our cash investment activities with retained operating cash flow combined with the proceeds from the issuance of preferred securities. Over the past three years, we have diversified our capital sources by issuing medium term debt.

~~Our~~endeavor to maintain a strong financial profile is characterized by strong credit metrics, including low leverage relative to our total capitalization and operating cash flows. We are one of the highest rated REITs, as rated by major rating agencies Moody’s and Standard & Poor’s. Our ~~unsecured~~senior debt has an “A” credit rating by Standard & Poor’s and “A2” by Moody’s. Our credit ratings on each of our series of preferred shares are “A3” by Moody’s and “BBB+” by Standard & Poor’s. Our credit profile and ratings ~~enables~~enable us to effectively access both the public and private capital markets to raise capital.

While we must distribute our taxable income, we are nonetheless able to retain operating cash flow to the extent that our tax depreciation exceeds our maintenance capital expenditures. In recent years, we have retained approximately $200 million to $300 million per year in cash flow.

Capital needs in excess of retained cash flow are met with: (i) preferred equity, (ii) medium and long-term debt, and (iii) common equity. We select among these sources of capital based upon relative cost, availability, the desire for leverage, and considering potential constraints caused by certain features of capital sources, such as debt covenants. We view our line of credit, as well as short-term bank loans, as bridge financing.

We have a $500.0 million revolving line of credit which we occasionally use as temporary “bridge” financing until we are able to raise longer term capital. As of June 30, ~~2019~~2020 and ~~July 30, 2019,~~August 5, 2020, there were no borrowings outstanding on the revolving line of ~~credit,~~credit; however, we do have approximately ~~$15.9~~$19.3 million of outstanding letters of credit which limits our borrowing capacity to ~~$484.1~~$480.7 million.

~~On April 19, 2019, we amended our revolving~~ Our line of credit ~~to (i) extend the maturity date from March 31, 2020 to~~matures on April 19, 2024, (ii) decrease the current effective borrowing spread over LIBOR from 0.850% to 0.70%, and (iii) decrease the current effective facility fee from 0.080% to 0.070%. All other terms remain substantially the same.2024.

~~Over the long-term,~~We believe that we ~~expect~~have significant financial flexibility to ~~fund~~adapt to changing conditions and opportunities. Currently, market rates of interest for our debt, and market coupon rates for our preferred equity, are at historically low levels and we have significant access to these sources of capital. We recently issued $565.0 million in preferred securities at a 4.625% coupon rate. Based upon our substantial current liquidity relative to our capital requirements ~~with retained operating cash flow,~~noted below, we would not expect any potential capital market dislocations to have a material impact upon our expected capital and growth plans over the ~~issuance~~next 12 months. However, if capital market conditions were to change significantly in the long run, our access to or cost of ~~additional medium or long-term~~ debt and ~~proceeds from the issuance of common~~preferred equity capital could be negatively impacted and preferred securities. We will select among these sources of capital based upon availability, relative cost, the desire for leverage, refinancing risk, and considering potential constraints caused by certain features of capital sources, such as debt covenants.potentially affect future investment activities.

Liquidity and Capital Resource Analysis: We believe that our net cash provided by our operating activities will continue to be sufficient to enable us to meet our ongoing requirements for principal payments on debt, maintenance capital expenditures and distributions to our shareholders ~~for~~over the ~~foreseeable future.~~next 12 months.

To the extent our retained operating cash flow, cash on hand, and line of credit are insufficient to fund our activities, we believe we have a variety of possibilities to raise additional capital including issuing common or preferred securities, issuing debt, or entering into joint venture arrangements to acquire or develop facilities.

Required Debt Repayments: As of June 30, ~~2019,~~2020, the principal outstanding on our ~~outstanding~~ debt totaled approximately ~~$1.9~~$2.5 billion, consisting of ~~$28.3~~$26.3 million of secured debt, ~~$388.9~~$945.5 million of Euro-denominated unsecured debt and $1.5 billion of U.S. Dollar denominated unsecured debt. Approximate principal maturities are as follows (amounts in thousands):


Remainder of 2019	$	971
2020		2,015

Remainder of 2020			$	1,019
2021		1,883		1,858
2022		502,584		502,584
2023		19,226		19,219
2024				112,414
Thereafter		1,390,485		1,834,665
	$	1,917,164	$	2,471,759

The remaining maturities on our debt over at the next ~~three~~two years are ~~nominal compared to our expected annual retained operating cash flow.~~nominal. Our debt is well-laddered, with material debt maturities at least 18 months apart, which moderates refinancing risk.

Capital Expenditure Requirements: Capital expenditures include general maintenance, major repairs or replacements to elements of our facilities to keep our facilities in good operating condition and maintain their visual appeal. Capital expenditures do not include costs relating to the development of new facilities or redevelopment of existing facilities to increase their available rentable square footage.

Capital expenditures totaled ~~$72.6~~$95.6 million in the first six months of ~~2019,~~2020, and are expected to approximate ~~$200~~$175 million in the year ending December 31, ~~2019.~~2020. Our capital expenditures for ~~2019~~2020 include certain projects that are upgrades and not traditional like-for-like replacements of existing components, and in certain circumstances replace existing components before the end of their functional lives. Such projects include installation of LED lighting, replacing existing planting configurations with more drought tolerant and low maintenance configurations, installation of solar panels, improvements to office and customer zone configurations to provide a more customer-friendly experience, and improvements to outdoor facades and color schemes. Such incremental investments improve customer satisfaction, the attractiveness and competitiveness of our facilities to new and existing customers, or reduce operating costs. The ~~$200~~$175 million in capital expenditures expected for the year ending December 31, 2020, as well as the $192.5 million incurred in 2019, ~~represents~~represent a substantial increase offrom the amounts incurred of $139.4 million, $124.8 million and $86.0 million in 2018, 2017, and 2016, respectively. We expect continued elevated capital expenditures beyond ~~2019;~~2020; however, the level and persistence of this elevation is uncertain at this time.

Requirement to Pay Distributions: For all periods presented herein, we have elected to be treated as a REIT, as defined in the Code. As a REIT, we do not incur federal income tax on our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) that is fully distributed each year (for this purpose, certain distributions paid in a subsequent year may be considered), and if we meet certain organizational and operational rules. We believe we have met these requirements in all periods presented herein, and we expect to continue to elect and qualify as a REIT.

On ~~July 24, 2019,~~August 3, 2020, our Board declared a ~~regular common~~ quarterly cash dividend of $2.00 per common share totaling approximately ~~$349~~$350 million, which will be paid at the end of September ~~2019.~~2020. Our consistent, long-term dividend policy has been to distribute only our taxable income. Future quarterly distributions with respect to the common shares will continue to be determined based upon our REIT distribution requirements after taking into consideration distributions to the preferred shareholders and will be funded with cash flows from operating activities.

We estimate the annual distribution requirements with respect to our Preferred Shares outstanding at June 30, ~~2019,~~2020, excluding the Series V Preferred Shares which were redeemed on July 10, 2020, to be approximately ~~$196.8~~$207.5 million per year.

We estimate we will pay approximately ~~$7.1~~$5.3 million per year in distributions to noncontrolling interests outstanding at June 30, ~~2019.~~2020.

Real Estate Investment Activities: ~~Subsequent to June 30, 2019, we acquired or were under contract to acquire (subject to customary closing conditions) ten self-storage facilities for $86.5 million.~~ We ~~will~~ continue to seek to acquire ~~properties; however, there is significant competition~~additional self-storage facilities from third parties. During the three months ended June 30, 2020, third party acquisition volume slowed as third party sellers delayed the sale of their properties due to ~~acquire existing~~economic uncertainty resulting from the COVID Pandemic. Seller inquiries have increased since June 30, 2020, with five properties under contract for an aggregate purchase price of $33.3 million, and negotiations under way on additional facilities. Volume later in 2020 could increase further if leveraged owners of recently developed facilities are forced to sell, the economy stabilizes and ~~there~~seller confidence returns, or additional owners are otherwise motivated to sell. There can be no assurance as to the level of ~~facilities we may acquire.~~

future acquisitions of facilities.

As of June 30, ~~2019~~2020 we had development and expansion projects at a total cost of approximately ~~$520.5~~$556.2 million. Costs incurred through June 30, ~~2019~~2020 were ~~$191.9~~$153.4 million, with the remaining cost to complete of ~~$328.6~~$402.8 million expected to be incurred primarily in the next 18 to 24 months.

Some of these projects are subject to significant contingencies such as entitlement approval. We expect to continue to seek additional projects; however, the level of future development and redevelopment may be limited due to various constraints such as difficulty in finding projects that meet our risk-adjusted yield expectations and challenges in obtaining building permits for self-storage activities in certain municipalities.

The COVID Pandemic could delay the estimated timing of completion of our existing pipeline of development and expansion projects, because many jurisdictions have shut down or delayed entitlement activities, and “stay at home” orders could potentially delay construction activities. In addition, the COVID Pandemic could extend the timeframe for a newly developed facility to reach stabilized occupancies and cash flows. Given the impact of the COVID Pandemic on our operations, we determined to cease pursuit of several early stage development and expansion projects during the three months ended June 30, 2020. We continue to monitor our projects to ensure that they still meet our risk-adjusted yield expectations, and reduced project yield estimates due to the COVID Pandemic or other factors could result in the cancellation of existing projects in the future, or we may not pursue certain new projects that we would have otherwise sought.

Redemption of Preferred Securities: Historically, we have taken advantage of refinancing higher coupon preferred securities with lower coupon preferred securities. In the future, we may also elect to finance the redemption of preferred securities with proceeds from the issuance of debt. As of ~~July 30, 2019,~~August 5, 2020, we have the following ~~additional~~ series of preferred securities that are eligible for redemption, at our option and with 30 days’ notice; our ~~5.625% Series U Preferred Shares ($288 million), our 5.375% Series V Preferred Shares ($495 million), our~~ 5.200% Series W Preferred Shares ($500 million), and our 5.200% Series X Preferred Shares ($225 million). See Note 8 to our June 30, ~~2019~~2020 financial statements for the redemption dates of our other series of preferred shares. Redemption of such preferred shares will depend upon many factors, including the rate at which we could issue replacement preferred securities. None of our preferred securities are redeemable at the option of the holders.

Repurchases of Common Shares: Our Board has authorized management to repurchase up to 35,000,000 of our common shares on the open market or in privately negotiated transactions. During the three months ended June 30, ~~2019,~~2020, we did not repurchase any of our common shares. From the inception of the repurchase program through ~~July 30, 2019,~~August 5, 2020, we have repurchased a total of 23,721,916 common shares at an aggregate cost of approximately $679.1 million. Future levels of common share repurchases will be dependent upon our available capital, investment alternatives and the trading price of our common shares.

Contractual Obligations

Our significant contractual obligations at June 30, ~~2019~~2020 and their impact on our cash flows and liquidity are summarized below for the years ending December 31 (amounts in thousands):


				Remainder														Remainder
				of														of
		Total		2019		2020		2021		2022		2023		Thereafter		Total		2020		2021		2022		2023		2024		Thereafter


Interest and principal payments
on debt (1)	$	2,299,289	$	27,596	$	55,189	$	54,955	$	552,106	$	59,835	$	1,549,608	$	2,857,022	$	30,001	$	59,746	$	556,922	$	64,644	$	155,928	$	1,989,781

Leases and other commitments (2)		71,302		2,160		4,366		4,482		3,642		3,535		53,117		74,733		2,195		4,533		3,619		3,518		3,539		57,329

Construction commitments (3)		87,104		45,243		41,861		-		-		-		-		78,166		38,175		39,070		921		-		-		-

Total	$	2,457,695	$	74,999	$	101,416	$	59,437	$	555,748	$	63,370	$	1,602,725	$	3,009,921	$	70,371	$	103,349	$	561,462	$	68,162	$	159,467	$	2,047,110

(1)Represents contractual principal and interest payments. Amounts with respect to certain Euro-denominated debt are based upon exchange rates at June 30, ~~2019.~~2020. See Note 6 to our June 30, ~~2019~~2020 financial statements for further information.

(2)Represents future contractual payments on land, equipment and office space under various leases and other commitments.

(3)Represents future expected payments for construction under contract at June 30, ~~2019.~~2020.

We estimate the annual distribution requirements with respect to our Preferred Shares outstanding at June 30, ~~2019~~2020 (excluding the Series V Preferred Shares which were redeemed on July 10, 2020), to be approximately ~~$196.8~~$207.5 million per year. Dividends are paid when and if declared by our Board and accumulate if not paid.

Off-Balance Sheet Arrangements: At June 30, ~~2019,~~2020, we had no material off-balance sheet arrangements as defined under Regulation S-K 303(a)(4) and the instructions thereto.

ITEM 3. Quantitative and Qualitative Disclosures about Market Risk

To limit our exposure to market risk, we are capitalized primarily with preferred and common equity. Our preferred shares are redeemable at our option generally five years after issuance, but the holder has no redemption option. Our debt is our only market-risk sensitive portion of our capital structure, which totals approximately ~~$1.9~~$2.5 billion and represents ~~21.8%~~27.3% of the book value of our equity at June 30, ~~2019.~~2020.

We have foreign currency exposure at June 30, ~~2019~~2020 related to (i) our investment in Shurgard, with a book value of ~~$345.8~~$320.9 million, and a fair value of $1.2 billion based upon the closing price of Shurgard’s stock on June 30, 2020, and (ii) ~~€342.0~~€842.0 million ($~~388.9~~945.5 million) of Euro-denominated unsecured notes payable.

The fair value of our fixed rate debt at June 30, ~~2019~~2020 is approximately ~~$2.0~~$2.7 billion. The table below summarizes the annual maturities of our fixed rate debt, which had a weighted average effective rate of ~~2.9%~~2.4% at June 30, ~~2019.~~2020. See Note 6 to our June 30, ~~2019~~2020 financial statements for further information regarding our fixed rate debt (amounts in thousands).

Remainder of
2019
2020
2021
2022
2023
Thereafter
Total
Fixed rate debt
$
971
$
2,015
$
1,883
$
502,584
$
19,226
$
1,390,485
$
1,917,164


	Remainder of
	2020			2021		2022		2023		2024		Thereafter		Total

Fixed rate debt	$	1,019	$	1,858	$	502,584	$	19,219	$	112,414	$	1,834,665	$	2,471,759

ITEM 4. Controls and Procedures

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in reports we file and submit under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) is recorded, processed, summarized and reported within the time periods specified in accordance with SEC guidelines and that such information is communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure based on the definition of “disclosure controls and procedures” in Rules 13a-15(e) and 15d-15(e) of the Exchange Act. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures in reaching that level of reasonable assurance. We also have investments in certain unconsolidated real estate entities and because we do not control these entities, our disclosure controls and procedures with respect to such entities are substantially more limited than those we maintain with respect to our consolidated subsidiaries.

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of our disclosure controls and procedures, as required by Exchange Act Rule 13a-15(b), as of the end of the period covered by this report. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective, at a reasonable assurance level.

Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting during the quarter ended June 30, ~~2019~~2020 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

‎

6163


Part II.		OTHER INFORMATION


ITEM 1.	Legal Proceedings


ITEM 1A.	Risk Factors

In addition to the other information in this Quarterly Report on Form 10-Q, you should carefully consider the risks described in our Annual Report on Form 10-K filed for the year ended December 31, ~~2018,~~2019, in Part I, Item 1A, Risk Factors, and in our other filings with the SEC. These factors may materially affect our business, financial condition and operating ~~results and could cause~~results. Except as described below, there have been no material changes to the risk factors relating to the Company disclosed in our ~~actual results to differ materially from expectations.~~ Form 10-K for the year ended December 31, 2019.

In addition, in considering the forward-looking statements contained in this Form 10-Q and elsewhere, you should refer to the qualifications and limitations on our forward-looking statements that are described in Forward Looking Statements at the beginning of Part I, Item 2 of this Form 10-Q.

We are subject to risks from the COVID Pandemic and we may in the future be subject to risks from other public health crises.

Since being reported in December 2019, the COVID Pandemic has spread globally, including to every state in the United States, adversely affecting public health and economic activity. Our business is subject to risks from the COVID Pandemic, including, among others:

risk of illness or death of our employees or customers;

continuing negative impacts on the economic conditions in our markets which have reduced and we expect will continue to reduce the demand for self-storage;

continuing, new or reinstituted government restrictions that (i) limit or prevent use of our facilities, (ii) limit our ability to increase rent or otherwise limit the rent we can charge, (iii) limit our ability to collect rent or evict delinquent tenants, or (iv) limit our ability to complete development and redevelopment projects;

risk that even after the initial restrictions due to the COVID Pandemic ease, they could be reinstituted in case of future waves of infection or if additional pandemics occur;

risk that we could experience a change in the move-out patterns of our long-term customers due to economic uncertainty and the significant increase in unemployment in the last 30 days. This could lead to lower occupancies and rent “roll down” as long-term customers are replaced with new customers at lower rates; and

risk of negative impacts on the cost and availability of debt and equity capital as a result of the COVID Pandemic, which could have a material impact upon our capital and growth plans.

We believe that the degree to which the COVID Pandemic adversely impacts our business, operating results, cash flows and/or financial condition will be driven primarily by the duration, spread and severity of the pandemic itself, as well as the duration of indirect economic impacts such as recession, dislocation in capital markets, and job loss, as well as potential longer term changes in consumer behavior, all of which are uncertain and difficult to predict. As a result, we are not able at this time to estimate the effect of these factors on our business, but the adverse impact on our

business, results of operations, financial condition and cash flows could be material. Future pandemics or public health crises could have similar impacts.


ITEM 2.	Unregistered Sales of Equity Securities and Use of Proceeds

Common Share Repurchases

Our Board has authorized management to repurchase up to 35,000,000 of our common shares on the open market or in privately negotiated transactions. From the inception of the repurchase program through ~~July 30, 2019,~~August 5, 2020, we have repurchased a total of 23,721,916 common shares (all purchased prior to 2010) at an aggregate cost of approximately $679.1 million. Our common share repurchase program does not have an expiration date and there are 11,278,084 common shares that may yet be repurchased under our repurchase program as of June 30, ~~2019.~~2020. We have no current plans to repurchase shares; however, future levels of common share repurchases will be dependent upon our available capital, investment alternatives, and the trading price of our common shares.

Preferred Share Redemptions

We ~~redeemed, pursuant to our option to redeem such shares, 11,500,000 of our 6.000% Series Z~~had no preferred ~~shares in~~redemptions during the three months ended June ~~2019, at $25.00 per share.~~30, 2020.


ITEM 6.	Exhibits

Exhibits required by Item 601 of Regulation S-K are filed herewith or incorporated herein by reference and are listed in the attached Exhibit Index which is incorporated herein by reference.

‎

6265

‎

	PUBLIC STORAGE
	INDEX TO EXHIBITS (1)
	(Items 15(a)(3) and 15(c))



3.1	Articles Supplementary for Public Storage 4.625% Cumulative Preferred Shares, Series L. Filed with the Registrant’s Current Report on Form 8-K dated June 8, 2020 and incorporated by reference herein.

31.1	Rule 13a – 14(a) Certification. Filed herewith.

31.2	Rule 13a – 14(a) Certification. Filed herewith.

32	Section 1350 Certifications. Filed herewith.

101 .INS	Inline XBRL Instance Document. Filed herewith.

101 .SCH	Inline XBRL Taxonomy Extension Schema. Filed herewith.

101 .CAL	Inline XBRL Taxonomy Extension Calculation Linkbase. Filed herewith.

101 .DEF	Inline XBRL Taxonomy Extension Definition Linkbase. Filed herewith.

101 .LAB	Inline XBRL Taxonomy Extension Label Linkbase. Filed herewith.

101 .PRE	Inline XBRL Taxonomy Extension Presentation Link. Filed herewith.

104	Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101)

_ (1) SEC	File No. 001-33519 unless otherwise indicated.


‎

* Denotes management compensatory plan agreement or arrangement.

‎

6366

SIGNATURES

Pursuant to the requirement of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

4
		DATED: ~~July 30, 2019~~August 5, 2020 PUBLIC STORAGE

		By: /s/ H. Thomas Boyle
		H. Thomas Boyle ‎Senior Vice President & Chief Financial Officer ‎(Principal financial officer and duly authorized officer)
‎

6467


	Investments in Unconsolidated Real Estate Entities at
	June 30, 2019		December 31, 2018

PSB	$	432,743	$	434,533
Shurgard		345,780		349,455
Total	$	778,523	$	783,988


			At June 30, 2019			At December 31, 2018
Series	Earliest Redemption Date	Dividend Rate	Shares Outstanding	Liquidation Preference		Shares Outstanding	Liquidation Preference

			(Dollar amounts in thousands)
Series U	6/15/2017	5.625%	11,500	$	287,500	11,500	$	287,500
Series V	9/20/2017	5.375%	19,800		495,000	19,800		495,000
Series W	1/16/2018	5.200%	20,000		500,000	20,000		500,000
Series X	3/13/2018	5.200%	9,000		225,000	9,000		225,000
Series Y	3/17/2019	6.375%	-		-	11,400		285,000
Series Z	6/4/2019	6.000%	-		-	11,500		287,500
Series A	12/2/2019	5.875%	7,600		190,000	7,600		190,000
Series B	1/20/2021	5.400%	12,000		300,000	12,000		300,000
Series C	5/17/2021	5.125%	8,000		200,000	8,000		200,000
Series D	7/20/2021	4.950%	13,000		325,000	13,000		325,000
Series E	10/14/2021	4.900%	14,000		350,000	14,000		350,000
Series F	6/2/2022	5.150%	11,200		280,000	11,200		280,000
Series G	8/9/2022	5.050%	12,000		300,000	12,000		300,000
Series H	3/11/2024	5.600%	11,400		285,000	-		-
Total Preferred Shares			149,500	$	3,737,500	161,000	$	4,025,000


Three months ended June 30, 2019

	Self-Storage Operations		Ancillary Operations		Investment in PSB		Investment in Shurgard		Other Items Not Allocated to Segments		Total
	(Amounts in thousands)
Revenues:
Self-storage operations	$	669,339	$	-	$	-	$	-	$	-	$	669,339
Ancillary operations		-		41,611		-		-		-		41,611
		669,339		41,611		-		-		-		710,950

Cost of operations:
Self-storage operations		196,083		-		-		-		-		196,083
Ancillary operations		-		11,653		-		-		-		11,653
		196,083		11,653		-		-		-		207,736

Net operating income:
Self-storage operations		473,256		-		-		-		-		473,256
Ancillary operations		-		29,958		-		-		-		29,958
		473,256		29,958		-		-		-		503,214

Other components of net income (loss):
Depreciation and amortization		(126,859)		-		-		-		-		(126,859)
General and administrative		-		-		-		-		(15,264)		(15,264)
Interest and other income		-		-		-		-		8,582		8,582
Interest expense		-		-		-		-		(12,254)		(12,254)
Equity in earnings of
unconsolidated real estate entities		-		-		14,864		4,050		-		18,914
Foreign currency exchange loss		-		-		-		-		(5,218)		(5,218)
Gain on sale of real estate		-		-		-		-		341		341
Net income (loss)	$	346,397	$	29,958	$	14,864	$	4,050	$	(23,813)	$	371,456


Three months ended June 30, 2018

	Self-Storage Operations		Ancillary Operations		Investment in PSB		Investment in Shurgard		Other Items Not Allocated to Segments		Total
	(Amounts in thousands)
Revenues:
Self-storage operations	$	645,206	$	-	$	-	$	-	$	-	$	645,206
Ancillary operations		-		40,322		-		-		-		40,322
		645,206		40,322		-		-		-		685,528

Cost of operations:
Self-storage operations		179,876		-		-		-		-		179,876
Ancillary operations		-		11,101		-		-		-		11,101
		179,876		11,101		-		-		-		190,977

Net operating income:
Self-storage operations		465,330		-		-		-		-		465,330
Ancillary operations		-		29,221		-		-		-		29,221
		465,330		29,221		-		-		-		494,551

Other components of net income (loss):
Depreciation and amortization		(119,777)		-		-		-		-		(119,777)
General and administrative		-		-		-		-		(31,329)		(31,329)
Interest and other income		-		-		-		-		6,328		6,328
Interest expense		-		-		-		-		(8,388)		(8,388)
Equity in earnings of
unconsolidated real estate entities		-		-		36,612		5,351		-		41,963
Foreign currency exchange gain		-		-		-		-		21,944		21,944
Net income (loss)	$	345,553	$	29,221	$	36,612	$	5,351	$	(11,445)	$	405,292


Six months ended June 30, 2019

	Self-Storage Operations		Ancillary Operations		Investment in PSB		Investment in Shurgard		Other Items Not Allocated to Segments		Total

	(Amounts in thousands)
Revenues:
Self-storage operations	$	1,319,747	$	-	$	-	$	-	$	-	$	1,319,747
Ancillary operations		-		80,241		-		-		-		80,241
		1,319,747		80,241		-		-		-		1,399,988

Cost of operations:
Self-storage operations		389,739		-		-		-		-		389,739
Ancillary operations		-		22,198		-		-		-		22,198
		389,739		22,198		-		-		-		411,937

Net operating income:
Self-storage operations		930,008		-		-		-		-		930,008
Ancillary operations		-		58,043		-		-		-		58,043
		930,008		58,043		-		-		-		988,051

Other components of net income (loss):
Depreciation and amortization		(248,800)		-		-		-		-		(248,800)
General and administrative		-		-		-		-		(34,767)		(34,767)
Interest and other income		-		-		-		-		15,547		15,547
Interest expense		-		-		-		-		(20,397)		(20,397)
Equity in earnings of
unconsolidated real estate entities		-		-		28,584		8,002		-		36,586
Foreign currency exchange gain		-		-		-		-		2,573		2,573
Gain on sale of real estate		-		-		-		-		341		341
Net income (loss)	$	681,208	$	58,043	$	28,584	$	8,002	$	(36,703)	$	739,134


Six months ended June 30, 2018

	Self-Storage Operations		Ancillary Operations		Investment in PSB		Investment in Shurgard		Other Items Not Allocated to Segments		Total

	(Amounts in thousands)
Revenues:
Self-storage operations	$	1,276,743	$	-	$	-	$	-	$	-	$	1,276,743
Ancillary operations		-		78,709		-		-		-		78,709
		1,276,743		78,709		-		-		-		1,355,452

Cost of operations:
Self-storage operations		362,063		-		-		-		-		362,063
Ancillary operations		-		21,741		-		-		-		21,741
		362,063		21,741		-		-		-		383,804

Net operating income:
Self-storage operations		914,680		-		-		-		-		914,680
Ancillary operations		-		56,968		-		-		-		56,968
		914,680		56,968		-		-		-		971,648

Other components of net income (loss):
Depreciation and amortization		(237,756)		-		-		-		-		(237,756)
General and administrative		-		-		-		-		(62,849)		(62,849)
Interest and other income		-		-		-		-		11,872		11,872
Interest expense		-		-		-		-		(16,495)		(16,495)
Equity in earnings of
unconsolidated real estate entities		-		-		60,443		12,315		-		72,758
Foreign currency exchange gain		-		-		-		-		10,126		10,126
Gain on sale of real estate		-		-		-		-		424		424
Net income (loss)	$	676,924	$	56,968	$	60,443	$	12,315	$	(56,922)	$	749,728


		Three Months Ended				Six Months Ended
		June 30,				June 30,
		2019		2018		2019		2018
	(Amounts in thousands, except per share data)
Reconciliation of Diluted Earnings per Share to
FFO per Share:

Diluted Earnings per Share		$	1.76	$	2.00	$	3.49	$	3.65
Eliminate amounts per share excluded from FFO:
Depreciation and amortization			0.82		0.79		1.61		1.58
Gains on sale of real estate investments,
including our equity share from
investments			(0.01)		(0.14)		(0.01)		(0.21)
FFO per share		$	2.57	$	2.65	$	5.09	$	5.02

Computation of FFO per Share:

Net income allocable to common shareholders		$	306,411	$	348,300	$	608,154	$	636,119
Eliminate items excluded from FFO:
Depreciation and amortization			126,859		119,777		248,800		237,756
Depreciation from unconsolidated
real estate investments			17,247		19,308		34,761		38,623
Depreciation allocated to noncontrolling
interests and restricted share unitholders			(1,088)		(1,014)		(2,286)		(1,932)
Gains on sale of real estate investments,
including our equity share from
investments			(992)		(23,873)		(992)		(35,764)
FFO allocable to common shares		$	448,437	$	462,498	$	888,437	$	874,802
Diluted weighted average common shares			174,542		174,224		174,459		174,186
FFO per share		$	2.57	$	2.65	$	5.09	$	5.02