Document and Entity Information
Document and Entity Information - shares | 6 Months Ended | |
Jun. 30, 2016 | Jul. 31, 2016 | |
Document And Entity Information [Abstract] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Period End Date | Jun. 30, 2016 | |
Document Fiscal Year Focus | 2,016 | |
Document Fiscal Period Focus | Q2 | |
Trading Symbol | EXR | |
Entity Registrant Name | Extra Space Storage Inc. | |
Entity Central Index Key | 1,289,490 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Large Accelerated Filer | |
Entity Common Stock, Shares Outstanding | 125,789,327 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands | Jun. 30, 2016 | Dec. 31, 2015 |
Assets: | ||
Real estate assets, net | $ 6,164,787 | $ 5,689,309 |
Investments in unconsolidated real estate ventures | 99,576 | 103,007 |
Cash and cash equivalents | 41,058 | 75,799 |
Restricted cash | 15,232 | 30,738 |
Receivables from related parties and affiliated real estate joint ventures | 485 | 2,205 |
Other assets, net | 137,860 | 170,349 |
Total assets | 6,458,998 | 6,071,407 |
Liabilities, Noncontrolling Interests and Equity: | ||
Notes payable, net | 2,985,320 | 2,758,567 |
Exchangeable senior notes, net | 606,422 | 623,863 |
Notes payable to trusts, net | 117,258 | 117,191 |
Lines of credit | 88,000 | 36,000 |
Accounts payable and accrued expenses | 91,188 | 82,693 |
Other liabilities | 127,593 | 80,489 |
Total liabilities | 4,015,781 | 3,698,803 |
Commitments and contingencies | ||
Extra Space Storage Inc. stockholders' equity: | ||
Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued or outstanding | 0 | 0 |
Common stock, $0.01 par value, 500,000,000 shares authorized, 125,238,660 and 124,119,531 shares issued and outstanding at June 30, 2016 and December 31, 2015, respectively | 1,252 | 1,241 |
Additional paid-in capital | 2,510,744 | 2,431,754 |
Accumulated other comprehensive loss | (53,845) | (6,352) |
Accumulated deficit | (343,444) | (337,566) |
Total Extra Space Storage Inc. stockholders' equity | 2,114,707 | 2,089,077 |
Noncontrolling interest represented by Preferred Operating Partnership units, net of $120,230 notes receivable | 135,167 | 80,531 |
Noncontrolling interests in Operating Partnership | 193,182 | 202,834 |
Other noncontrolling interests | 161 | 162 |
Total noncontrolling interests and equity | 2,443,217 | 2,372,604 |
Total liabilities, noncontrolling interests and equity | $ 6,458,998 | $ 6,071,407 |
Condensed Consolidated Balance3
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Jun. 30, 2016 | Dec. 31, 2015 |
Statement of Financial Position [Abstract] | ||
Preferred stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized | 50,000,000 | 50,000,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized | 500,000,000 | 500,000,000 |
Common stock, shares issued | 125,238,660 | 124,119,531 |
Common stock, shares outstanding | 125,238,660 | 124,119,531 |
Note receivable from noncontrolling interest represented by Preferred Operating Partnership units | $ 120,230 | $ 120,230 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Revenues: | ||||
Property rental | $ 211,791 | $ 161,024 | $ 411,279 | $ 309,918 |
Tenant reinsurance | 21,654 | 17,340 | 42,209 | 33,850 |
Management fees and other income | 10,828 | 7,496 | 20,188 | 15,246 |
Total revenues | 244,273 | 185,860 | 473,676 | 359,014 |
Expenses: | ||||
Property operations | 62,430 | 48,209 | 123,542 | 95,453 |
Tenant reinsurance | 3,941 | 3,283 | 8,252 | 6,211 |
Acquisition related costs and other | 3,138 | 4,554 | 7,191 | 5,423 |
General and administrative | 20,512 | 16,655 | 43,914 | 32,904 |
Depreciation and amortization | 43,950 | 31,552 | 86,847 | 61,980 |
Total expenses | 133,971 | 104,253 | 269,746 | 201,971 |
Income from operations | 110,302 | 81,607 | 203,930 | 157,043 |
Gain on real estate transactions and earnout from prior acquisition | 11,358 | 400 | 9,814 | 400 |
Interest expense | (32,802) | (22,811) | (64,161) | (44,242) |
Non-cash interest expense related to amortization of discount on equity component of exchangeable senior notes | (1,240) | (696) | (2,473) | (1,393) |
Interest income | 1,625 | 428 | 3,339 | 1,284 |
Interest income on note receivable from Preferred Operating Partnership unit holder | 1,212 | 1,212 | 2,425 | 2,425 |
Income before equity in earnings of unconsolidated real estate ventures and income tax expense | 90,455 | 60,140 | 152,874 | 115,517 |
Equity in earnings of unconsolidated real estate ventures | 3,358 | 3,001 | 6,188 | 5,651 |
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of joint venture partners' interests | 0 | 0 | 26,923 | 2,857 |
Income tax expense | (3,773) | (2,185) | (6,538) | (4,433) |
Net income | 90,040 | 60,956 | 179,447 | 119,592 |
Net income allocated to Preferred Operating Partnership noncontrolling interests | (3,434) | (3,007) | (6,614) | (5,933) |
Net income allocated to Operating Partnership and other noncontrolling interests | (3,562) | (2,610) | (7,197) | (4,578) |
Net income attributable to common stockholders | $ 83,044 | $ 55,339 | $ 165,636 | $ 109,081 |
Earnings per common share | ||||
Basic (in dollars per share) | $ 0.66 | $ 0.47 | $ 1.33 | $ 0.93 |
Diluted (in dollars per share) | $ 0.66 | $ 0.47 | $ 1.32 | $ 0.92 |
Weighted average number of shares | ||||
Basic (in shares) | 124,914,467 | 116,861,678 | 124,678,293 | 116,491,710 |
Diluted (in shares) | 132,025,915 | 124,475,890 | 132,152,519 | 123,477,241 |
Cash dividends paid per common share (in dollars per share) | $ 0.78 | $ 0.59 | $ 1.37 | $ 1.06 |
Condensed Consolidated Stateme5
Condensed Consolidated Statements of Comprehensive Income - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Statement of Comprehensive Income [Abstract] | ||||
Net income | $ 90,040 | $ 60,956 | $ 179,447 | $ 119,592 |
Other comprehensive income (loss): | ||||
Change in fair value of interest rate swaps | (18,797) | 6,305 | (49,945) | (288) |
Total comprehensive income | 71,243 | 67,261 | 129,502 | 119,304 |
Less: comprehensive income attributable to noncontrolling interests | 6,105 | 5,941 | 11,359 | 10,558 |
Comprehensive income attributable to common stockholders | $ 65,138 | $ 61,320 | $ 118,143 | $ 108,746 |
Condensed Consolidated Stateme6
Condensed Consolidated Statement of Noncontrolling Interests and Equity - 6 months ended Jun. 30, 2016 - USD ($) $ in Thousands | Total | General and Limited Partner, Operating Partnership [Member] | Series A Preferred Operating Partnership [Member] | Series B Preferred Operating Partnership [Member] | Series C Preferred Operating Partnership [Member] | Series D Preferred Operating Partnership [Member] | Series D Preferred Operating Partnership [Member]Preferred Partner [Member]Series D Preferred Stock [Member] | Common Operating Partnership [Member] | Common Operating Partnership [Member]General and Limited Partner, Operating Partnership [Member] | Other [Member] | Par Value [Member] | Additional Paid-in Capital [Member] | Accumulated Other Comprehensive Loss [Member] | Accumulated Deficit [Member] |
Balances at Dec. 31, 2015 | $ 2,372,604 | $ 14,189 | $ 41,902 | $ 10,730 | $ 13,710 | $ 202,834 | $ 162 | $ 1,241 | $ 2,431,754 | $ (6,352) | $ (337,566) | |||
Balances (in shares) at Dec. 31, 2015 | 124,119,531 | 124,119,531 | ||||||||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||||
Issuance of common stock upon the exercise of options | $ 313 | 313 | ||||||||||||
Issuance of common stock upon the exercise of options (in shares) | 22,855 | |||||||||||||
Restricted stock grants issued (in shares) | 98,373 | |||||||||||||
Restricted stock grants canceled (in shares) | (5,909) | |||||||||||||
Issuance of common stock, net of offering costs | 73,369 | $ 9 | 73,360 | |||||||||||
Issuance of common stock, net of offering costs (in shares) | 831,300 | |||||||||||||
Compensation expense related to stock-based awards | 4,093 | 4,093 | ||||||||||||
Issuance of Operating Partnership units in conjunction with acquisitions | $ 1,405 | $ 55,037 | $ 1,405 | |||||||||||
Redemption of Operating Partnership units for sale of property | (7,689) | (7,689) | ||||||||||||
Redemption of Operating Partnership units for common stock | 0 | (829) | 829 | |||||||||||
Redemption of Operating Partnership units for common stock (in shares) | 23,570 | |||||||||||||
Repurchase of equity portion of 2013 exchangeable senior notes | (870) | $ 2 | (872) | |||||||||||
Repurchase of equity portion of 2013 exchangeable senior notes (in shares) | 148,940 | |||||||||||||
Net income | 179,447 | 3,674 | 1,257 | 1,218 | 465 | 7,198 | (1) | 165,636 | ||||||
Other comprehensive income (loss) | (49,945) | (332) | (2,120) | (47,493) | ||||||||||
Tax effect from vesting of restricted stock grants and stock option exercises | 1,267 | 1,267 | ||||||||||||
Distributions to Operating Partnership units held by noncontrolling interests | (14,300) | (3,742) | (1,258) | (1,218) | (465) | (7,617) | ||||||||
Dividends paid on common stock at $1.37 per share | (171,514) | (171,514) | ||||||||||||
Balances at Jun. 30, 2016 | $ 2,443,217 | $ 13,789 | $ 41,901 | $ 10,730 | $ 68,747 | $ 193,182 | $ 161 | $ 1,252 | $ 2,510,744 | $ (53,845) | $ (343,444) | |||
Balances (in shares) at Jun. 30, 2016 | 125,238,660 | 125,238,660 |
Condensed Consolidated Stateme7
Condensed Consolidated Statement of Noncontrolling Interests and Equity (Parenthetical) - $ / shares | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Statement of Stockholders' Equity [Abstract] | ||||
Dividends paid on common stock, per share (in dollars per share) | $ 0.78 | $ 0.59 | $ 1.37 | $ 1.06 |
Condensed Consolidated Stateme8
Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2016 | Jun. 30, 2015 | |
Cash flows from operating activities: | ||
Net income | $ 179,447 | $ 119,592 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 86,847 | 61,980 |
Amortization of deferred financing costs | 5,617 | 3,328 |
Non-cash interest expense related to amortization of discount on equity component of exchangeable senior notes | 2,473 | 1,393 |
Non-cash interest expense related to amortization of premium on notes payable | (696) | (1,682) |
Compensation expense related to stock-based awards | 4,093 | 2,795 |
Gain on sale of real estate assets and purchase of joint venture partners' interests | (26,923) | (2,857) |
Gain on real estate transactions and earnout from prior acquisition | (9,814) | (400) |
Distributions from unconsolidated real estate ventures in excess of earnings | 1,936 | 3,459 |
Changes in operating assets and liabilities: | ||
Receivables from related parties and affiliated real estate joint ventures | 1,720 | (1,302) |
Other assets | (1,186) | (2,961) |
Accounts payable and accrued expenses | (402) | 3,857 |
Other liabilities | (3,442) | (3,915) |
Net cash provided by operating activities | 239,670 | 183,287 |
Cash flows from investing activities: | ||
Acquisition of real estate assets | (435,298) | (240,892) |
Development and redevelopment of real estate assets | (14,400) | (9,926) |
Proceeds from sale of real estate assets | 17,582 | 800 |
Change in restricted cash | 15,506 | (179) |
Investment in unconsolidated real estate ventures | (19,309) | 0 |
Return of investment in unconsolidated real estate ventures | 1,318 | 0 |
Purchase/issuance of notes receivable | (10,656) | 0 |
Principal payments received from notes receivable | 41,393 | 0 |
Purchase of equipment and fixtures | (2,128) | (2,592) |
Net cash used in investing activities | (405,992) | (252,789) |
Cash flows from financing activities: | ||
Proceeds from the sale of common stock, net of offering costs | 73,369 | 416,643 |
Repurchase of exchangeable senior notes | (22,192) | 0 |
Proceeds from notes payable and lines of credit | 492,880 | 892,140 |
Principal payments on notes payable and lines of credit | (222,923) | (973,656) |
Deferred financing costs | (5,702) | (3,451) |
Net proceeds from exercise of stock options | 313 | 1,102 |
Proceeds from termination of interest rate cap | 1,650 | 0 |
Dividends paid on common stock | (171,514) | (123,473) |
Distributions to noncontrolling interests | (14,300) | (11,573) |
Net cash provided by financing activities | 131,581 | 197,732 |
Net decrease in cash and cash equivalents | (34,741) | 128,230 |
Cash and cash equivalents, beginning of the period | 75,799 | 47,663 |
Cash and cash equivalents, end of the period | 41,058 | 175,893 |
Supplemental schedule of cash flow information | ||
Interest paid | 59,676 | 40,984 |
Income taxes paid | 8,516 | 1,431 |
Redemption of Operating Partnership units held by noncontrolling interests for common stock: | ||
Noncontrolling interests in Operating Partnership | (829) | (138) |
Common stock and paid-in capital | 829 | 138 |
Tax effect from vesting of restricted stock grants and option exercises | ||
Other assets | 1,267 | (1,242) |
Paid-in capital | (1,267) | 1,242 |
Acquisitions of real estate assets | ||
Real estate assets, net | 65,960 | 122,132 |
Operating Partnership units issued | (56,237) | (106,522) |
Notes payable assumed | (9,723) | 0 |
Receivables from related parties and affiliated real estate joint ventures | 0 | (15,610) |
Accrued construction costs and capital expenditures | ||
Acquisition of real estate assets | 7,567 | 0 |
Development and redevelopment of real estate assets | 1,298 | 0 |
Accounts payable and accrued expenses | (8,865) | 0 |
Distribution of real estate from investments in unconsolidated real estate ventures | ||
Real estate assets, net | 17,261 | 0 |
Investments in unconsolidated real estate ventures | (17,261) | 0 |
Disposition of real estate assets | ||
Real estate assets, net | (7,689) | 0 |
Redemption of Operating Partnership Units [Member] | ||
Disposition of real estate assets | ||
Operating Partnership units redeemed | $ 7,689 | $ 0 |
Organization
Organization | 6 Months Ended |
Jun. 30, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization | ORGANIZATION Extra Space Storage Inc. (the “Company”) is a fully-integrated, self-administered and self-managed real estate investment trust (“REIT”), formed as a Maryland corporation on April 30, 2004, to own, operate, manage, acquire, develop and redevelop professionally managed self-storage properties (“stores”) located throughout the United States. The Company continues the business of Extra Space Storage LLC and its subsidiaries, which had engaged in the self-storage business since 1977. The Company’s interests in its stores is held through its operating partnership, Extra Space Storage LP (the “Operating Partnership”), which was formed on May 5, 2004. The Company’s primary assets are general partner and limited partner interests in the Operating Partnership. This structure is commonly referred to as an umbrella partnership REIT, or UPREIT. The Company has elected to be taxed as a REIT under the Internal Revenue Code of 1986, as amended. To the extent the Company continues to qualify as a REIT, it will not be subject to tax, with certain limited exceptions, on the taxable income that is distributed to its stockholders. The Company invests in stores by acquiring wholly-owned stores or by acquiring an equity interest in real estate entities. At June 30, 2016 , the Company had direct and indirect equity interests in 1,035 stores. In addition, the Company managed 377 stores for third parties, bringing the total number of stores which it owns and/or manages to 1,412 . These stores are located in 37 states, Washington, D.C. and Puerto Rico. The Company operates in three distinct segments: (1) rental operations; (2) tenant reinsurance; and (3) property management, acquisition and development. The rental operations activities include rental operations of stores in which we have an ownership interest. No single tenant accounts for more than 5.0% of rental income. Tenant reinsurance activities include the reinsurance of risks relating to the loss of goods stored by tenants in the Company’s stores. The Company’s property management, acquisition and development activities include managing, acquiring, developing and selling stores. |
Basis of Presentation
Basis of Presentation | 6 Months Ended |
Jun. 30, 2016 | |
Accounting Policies [Abstract] | |
Basis of Presentation | BASIS OF PRESENTATION The accompanying unaudited condensed consolidated financial statements of the Company are presented on the accrual basis of accounting in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information, and in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they may not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (including normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and six months ended June 30, 2016 , are not necessarily indicative of results that may be expected for the year ending December 31, 2016. The condensed consolidated balance sheet as of December 31, 2015 has been derived from the Company’s audited financial statements as of that date, but does not include all of the information and footnotes required by GAAP for complete financial statements. For further information refer to the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015 , as filed with the Securities and Exchange Commission. Recently Issued Accounting Standards In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, “ Revenue from Contracts with Customers, ” which amends the guidance for revenue recognition to replace numerous, industry-specific requirements and converges areas under this topic with those of the International Financial Reporting Standards. ASU 2014-09 outlines a five-step process for customer contract revenue recognition that focuses on transfer of control, as opposed to transfer of risk and rewards. The amendment also requires enhanced disclosures regarding the nature, amount, timing and uncertainty of revenues and cash flows from contracts with customers. ASU 2014-09 was originally effective for reporting periods beginning after December 15, 2016. Entities can transition to the standard either retrospectively or as a cumulative-effect adjustment as of the date of adoption. In July 2015, the FASB approved a one-year deferral of the effective date of the standard. The new standard will now become effective for annual and interim periods beginning after December 15, 2017 with early adoption on the original effective date permitted. The Company has not yet selected a transition method. The Company is currently assessing the impact of the adoption of ASU 2014-09 on the Company’s consolidated financial statements. In February 2015, the FASB issued ASU 2015-02, “ Consolidation (Topic 810): Amendments to the Consolidation Analysis.” This guidance is effective for annual reporting periods beginning after December 15, 2015, including interim periods within that reporting period. ASU 2015-02 amends the criteria for determining if a service provider possesses a variable interest in a variable interest entity (“VIE”), and eliminates the presumption that a general partner should consolidate a limited partnership. The Company adopted this guidance effective January 1, 2016. The adoption of this guidance did not have a significant impact on the Company’s condensed consolidated financial statements. In April 2015, the FASB issued ASU 2015-05, “ Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40) – Customers Accounting for Fees Paid in a Cloud Computing Arrangement, ” which provides guidance regarding the accounting for fees paid by a customer in cloud computing arrangements. If a cloud computing arrangement includes a software license, the payment of fees should be accounted for in the same manner as the acquisition of other software licenses. If there is no software license, the fees should be accounted for as a service contract. The guidance is effective in fiscal years beginning after December 15, 2015 and early adoption is permitted. An entity can elect to adopt the amendments either (1) prospectively to all arrangements entered into or materially modified after the effective date or (2) retrospectively. The Company adopted this guidance prospectively effective January 1, 2016. The adoption of this guidance did not have a significant impact on the Company’s condensed consolidated financial statements. In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842),” which requires lessees to recognize the following for all leases (with the exception of short-term leases) at the commencement date: (1) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Lessor accounting is largely unchanged under ASU 2016-02. The guidance is effective for annual and interim periods beginning after December 15, 2018. The Company is currently assessing the impact of the adoption of ASU 2016-02 on the Company’s consolidated financial statements. In March 2016, the FASB issued ASU 2016-09, “ Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting .” ASU 2016-09 simplifies several aspects of the accounting for employee share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. This ASU is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the new guidance to determine the impact it may have on its consolidated financial statements. |
Fair Value Disclosures
Fair Value Disclosures | 6 Months Ended |
Jun. 30, 2016 | |
Fair Value Disclosures [Abstract] | |
Fair Value Disclosures | FAIR VALUE DISCLOSURES Derivative Financial Instruments Currently, the Company uses interest rate swaps to manage its interest rate risk. The valuation of these instruments is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on an expectation of future interest rates (forward curves) derived from observable market interest rate forward curves. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts and guarantees. In conjunction with the FASB’s fair value measurement guidance, the Company made an accounting policy election to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio. Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by the Company and its counterparties. However, as of June 30, 2016 , the Company had assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and determined that the credit valuation adjustments were not significant to the overall valuation of its derivatives. As a result, the Company determined that its derivative valuations in their entirety were classified in Level 2 of the fair value hierarchy. The table below presents the Company’s assets and liabilities measured at fair value on a recurring basis as of June 30, 2016 , aggregated by the level in the fair value hierarchy within which those measurements fall. Fair Value Measurements at Reporting Date Using Description June 30, 2016 Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Other assets - Cash Flow Hedge Swap Agreements $ 36 $ — $ 36 $ — Other liabilities - Cash Flow Hedge Swap Agreements $ (53,103 ) $ — $ (53,103 ) $ — The Company did not have any significant assets or liabilities that are re-measured on a recurring basis using significant unobservable inputs as of June 30, 2016 or December 31, 2015 . Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis Long-lived assets held for use are evaluated for impairment when events or circumstances indicate there may be impairment. The Company reviews each store at least annually to determine if any such events or circumstances have occurred or exist. The Company focuses on stores where occupancy and/or rental income have decreased by a significant amount. For these stores, the Company determines whether the decrease is temporary or permanent, and whether the store will likely recover the lost occupancy and/or revenue in the short term. In addition, the Company carefully reviews stores in the lease-up stage and compares actual operating results to original projections. When the Company determines that an event that may indicate impairment has occurred, the Company compares the carrying value of the related long-lived assets to the undiscounted future net operating cash flows attributable to the assets. An impairment loss is recorded if the net carrying value of the assets exceeds the undiscounted future net operating cash flows attributable to the assets. The impairment loss recognized equals the excess of net carrying value over the related fair value of the assets. When real estate assets are identified by management as held for sale, the Company discontinues depreciating the assets and estimates the fair value of the assets, net of selling costs. If the estimated fair value, net of selling costs, of the assets that have been identified as held for sale is less than the net carrying value of the assets, the Company would recognize a loss on the assets held for sale. The operations of assets held for sale or sold during the period are presented as part of normal operations for all periods presented. As of June 30, 2016 , the Company had one store and one parcel of undeveloped land classified as held for sale. The estimated fair value less selling costs of each of these assets is greater than the carrying value of the assets, and therefore no loss has been recorded. The Company assesses whether there are any indicators that the value of the Company’s investments in unconsolidated real estate ventures may be impaired annually and when events or circumstances indicate that there may be impairment. An investment is impaired if management’s estimate of the fair value of the investment is less than its carrying value. To the extent impairment has occurred, and is considered to be other than temporary, the loss is measured as the excess of the carrying amount of the investment over the fair value of the investment. In connection with the Company’s acquisition of stores, the purchase price is allocated to the tangible and intangible assets and liabilities acquired based on their fair values, which are estimated using significant unobservable inputs. The value of the tangible assets, consisting of land and buildings, is determined as if vacant. Intangible assets, which represent the value of existing tenant relationships, are recorded at their fair values based on the avoided cost to replace the current leases. The Company measures the value of tenant relationships based on the rent lost due to the amount of time required to replace existing customers, which is based on the Company’s historical experience with turnover in its stores. Debt assumed as part of an acquisition is recorded at fair value based on current interest rates compared to contractual rates. Acquisition-related transaction costs are expensed as incurred. Fair Value of Financial Instruments The carrying values of cash and cash equivalents, restricted cash, receivables, other financial instruments included in other assets, accounts payable and accrued expenses, variable-rate notes payable, lines of credit and other liabilities reflected in the condensed consolidated balance sheets at June 30, 2016 and December 31, 2015 approximate fair value. The fair values of the Company’s notes receivable from Preferred Operating Partnership unit holders and other fixed rate notes receivable were based on the discounted estimated future cash flows of the notes (categorized within Level 3 of the fair value hierarchy); the discount rate used approximated the current market rate for loans with similar maturities and credit quality. The fair values of the Company’s fixed-rate notes payable and notes payable to trusts were estimated using the discounted estimated future cash payments to be made on such debt (categorized within Level 3 of the fair value hierarchy); the discount rates used approximated current market rates for loans, or groups of loans, with similar maturities and credit quality. The fair value of the Company’s exchangeable senior notes was estimated using an average market price for similar securities obtained from a third party. The fair values of the Company’s fixed-rate assets and liabilities were as follows for the periods indicated: June 30, 2016 December 31, 2015 Fair Carrying Fair Carrying Notes receivable from Preferred Operating Partnership unit holders $ 131,701 $ 120,230 $ 128,216 $ 120,230 Fixed rate notes receivable $ 54,825 $ 53,593 $ 86,814 $ 84,331 Fixed rate notes payable and notes payable to trusts $ 2,446,724 $ 2,367,687 $ 1,828,486 $ 1,806,904 Exchangeable senior notes $ 760,594 $ 638,172 $ 770,523 $ 660,364 |
Earnings Per Common Share
Earnings Per Common Share | 6 Months Ended |
Jun. 30, 2016 | |
Earnings Per Share [Abstract] | |
Earnings Per Common Share | EARNINGS PER COMMON SHARE Basic earnings per common share is computed using the two-class method by dividing net income attributable to common stockholders by the weighted average number of common shares outstanding during the period. All outstanding unvested restricted stock awards contain rights to non-forfeitable dividends and participate in undistributed earnings with common stockholders; accordingly, they are considered participating securities that are included in the two-class method. Diluted earnings per common share measures the performance of the Company over the reporting period while giving effect to all potential common shares that were dilutive and outstanding during the period. The denominator includes the weighted average number of basic shares and the number of additional common shares that would have been outstanding if the potential common shares that were dilutive had been issued, and is calculated using either the two-class, treasury stock or as if-converted method, whichever is most dilutive. Potential common shares are securities (such as options, convertible debt, Series A Participating Redeemable Preferred Units (“Series A Units”), Series B Redeemable Preferred Units (“Series B Units”), Series C Convertible Redeemable Preferred Units (“Series C Units”), Series D Redeemable Preferred Units (“Series D Units”) and common Operating Partnership units (“OP Units”)) that do not have a current right to participate in earnings of the Company but could do so in the future by virtue of their option, redemption or conversion right. In computing the dilutive effect of convertible securities, net income is adjusted to add back any changes in earnings in the period associated with the convertible security. The numerator also is adjusted for the effects of any other non-discretionary changes in income or loss that would result from the assumed conversion of those potential common shares. In computing diluted earnings per common share, only potential common shares that are dilutive (those that reduce earnings per common share) are included. For the three months ended June 30, 2016 and 2015 , options to purchase approximately 39,564 and 44,207 shares of common stock, respectively, and for the six months ended June 30, 2016 and 2015 , options to purchase approximately 28,721 and 32,193 shares of common stock, respectively, were excluded from the computation of earnings per share as their effect would have been anti-dilutive. The following table presents the number of Preferred Operating Partnership units, and the potential common shares, that were excluded from the computation of earnings per share as their effect would have been anti-dilutive, assuming full conversion at the average share price for the quarter of $90.31 . For the Three Months Ended June 30, For the Six Months Ended June 30, 2016 2015 2016 2015 Number of Units (1) Equivalent Shares (if converted) Number of Units (1) Equivalent Shares (if converted) Number of Units (1) Equivalent Shares (if converted) Number of Units (1) Equivalent Shares (if converted) Series B Units 1,676,087 463,982 1,676,087 618,026 1,676,087 472,670 1,676,087 628,124 Series C Units 704,016 328,193 704,016 437,154 704,016 334,338 704,016 444,297 Series D Units 2,749,857 292,443 548,390 202,209 2,749,857 226,285 548,390 205,513 5,129,960 1,084,618 2,928,493 1,257,389 5,129,960 1,033,293 2,928,493 1,277,934 (1) Represents the number of units outstanding as of the end of the periods presented. The Operating Partnership had $63,172 of its 2.375% Exchangeable Senior Notes due 2033 (the “2013 Notes”) issued and outstanding as of June 30, 2016 . The 2013 Notes could potentially have a dilutive impact on the Company’s earnings per share calculations. The 2013 Notes are exchangeable by holders into shares of the Company’s common stock under certain circumstances per the terms of the indenture governing the 2013 Notes. The exchange price of the 2013 Notes was $54.63 per share as of June 30, 2016 , and could change over time as described in the indenture. The Company has irrevocably agreed to pay only cash for the accreted principal amount of the 2013 Notes relative to its exchange obligations, but retained the right to satisfy the exchange obligation in excess of the accreted principal amount in cash and/or common stock. The Operating Partnership had $575,000 of its 3.125% Exchangeable Senior Notes due 2035 (the “2015 Notes”) issued and outstanding as of June 30, 2016 . The 2015 Notes could potentially have a dilutive impact on the Company’s earnings per share calculations. The 2015 Notes are exchangeable by holders into shares of the Company’s common stock under certain circumstances per the terms of the indenture governing the 2015 Notes. The exchange price of the 2015 Notes was $95.19 per share as of June 30, 2016 , and could change over time as described in the indenture. The Company has irrevocably agreed to pay only cash for the accreted principal amount of the 2015 Notes relative to its exchange obligations, but retained the right to satisfy the exchange obligation in excess of the accreted principal amount in cash and/or common stock. Although the Company has retained the right to satisfy the exchange obligation in excess of the accreted principal amount of the 2013 Notes and 2015 Notes in cash and/or common stock, Accounting Standards Codification (“ASC”) 260, “Earnings per Share,” requires an assumption that shares would be used to pay such exchange obligation, and requires that those shares be included in the Company’s calculation of weighted average common shares outstanding for the diluted earnings per share computation. For the three and six months ended June 30, 2016 and 2015 , 456,768 and 836,630 shares, respectively, related to the 2013 Notes were included in the computation for diluted earnings per share. For the three and six months ended June 30, 2016 , no shares related to the 2015 Notes were included in the computation for diluted earnings per share as the exchange price exceeded the per share price of the Company’s common stock during these periods. For the three and six months ended June 30, 2015, no shares related to the 2015 Notes were included in the computation for diluted earnings per share as the 2015 Notes were not outstanding during these periods. For the purposes of computing the diluted impact on earnings per share of the potential exchange of Series A Units for common shares upon redemption, where the Company has the option to redeem in cash or shares and where the Company has stated the positive intent and ability to settle at least $115,000 of the instrument in cash (or net settle a portion of the Series A Units against the related outstanding note receivable), only the amount of the instrument in excess of $115,000 is considered in the calculation of shares contingently issuable for the purposes of computing diluted earnings per share as allowed by ASC 260-10-45-46. For the purposes of computing the diluted impact on earnings per share of the potential exchange of Series B Units for common shares upon redemption, where the Company has the option to redeem in cash or shares and where the Company has stated the intent and ability to settle the redemption in shares, the Company divided the total value of the Series B Units outstanding as of June 30, 2016 of $41,901 by the closing price of the Company’s common stock as of June 30, 2016 of $92.54 per share. Assuming full exchange for common shares as of June 30, 2016 , 452,788 shares would have been issued to the holders of the Series B Units. For the purposes of computing the diluted impact on earnings per share of the potential exchange of Series C Units for common shares upon redemption, where the Company has the option to redeem in cash or shares and where the Company has stated the intent and ability to settle the redemption in shares, the Company divided the total value of the Series C Units outstanding as of June 30, 2016 of $29,639 by the closing price of the Company’s common stock as of June 30, 2016 of $92.54 per share. Assuming full exchange for common shares as of June 30, 2016 , 320,283 shares would have been issued to the holders of the Series C Units. For the purposes of computing the diluted impact on earnings per share of the potential exchange of Series D Units for common shares upon redemption, where the Company has the option to redeem in cash or shares and where the Company has stated the intent and ability to settle the redemption in shares, the Company divided the total value of the Series D Units outstanding as of June 30, 2016 of $68,747 by the closing price of the Company’s common stock as of June 30, 2016 of $92.54 per share. Assuming full exchange for common shares as of June 30, 2016 , 742,890 shares would have been issued to the holders of the Series D Units. The computation of earnings per common share was as follows for the periods presented: For the Three Months Ended June 30, For the Six Months Ended June 30, 2016 2015 2016 2015 Net income attributable to common stockholders $ 83,044 $ 55,339 $ 165,636 $ 109,081 Earnings and dividends allocated to participating securities (214 ) (140 ) (380 ) (259 ) Earnings for basic computations 82,830 55,199 165,256 108,822 Earnings and dividends allocated to participating securities — — 380 — Income allocated to noncontrolling interest - Preferred Operating Partnership (Series A Units) and Operating Partnership 5,398 4,276 10,872 7,911 Fixed component of income allocated to noncontrolling interest - Preferred Operating Partnership (Series A Units) (1,271 ) (1,271 ) (2,542 ) (2,545 ) Net income for diluted computations $ 86,957 $ 58,204 $ 173,966 $ 114,188 Weighted average common shares outstanding: Average number of common shares outstanding - basic 124,914,467 116,861,678 124,678,293 116,491,710 Series A Units 875,480 875,480 875,480 875,480 OP Units 5,517,607 5,642,737 5,569,537 5,007,835 Unvested restricted stock awards included for treasury stock method — — 309,987 — Shares related to exchangeable senior notes and dilutive stock options 718,361 1,095,995 719,222 1,102,216 Average number of common shares outstanding - diluted 132,025,915 124,475,890 132,152,519 123,477,241 Earnings per common share Basic $ 0.66 $ 0.47 $ 1.33 $ 0.93 Diluted $ 0.66 $ 0.47 $ 1.32 $ 0.92 |
Store Acquisitions
Store Acquisitions | 6 Months Ended |
Jun. 30, 2016 | |
Business Combinations [Abstract] | |
Store Acquisitions | STORE ACQUISITIONS The following table shows the Company’s acquisitions of operating stores for the six months ended June 30, 2016 , and does not include purchases of raw land or improvements made to existing assets: Consideration Paid Fair Value Property Location Number of Stores Date of Acquisition Total Cash Paid Loan Assumed Net Liabilities/(Assets) Assumed Value of OP Units Issued Number of OP Units Issued Real estate assets Massachusetts 1 6/30/2016 $ 13,807 $ 13,751 $ — $ 56 $ — — $ 13,807 Georgia 1 6/30/2016 7,993 6,789 — 4 1,200 13,764 7,993 Illinois 4 6/10/2016 55,851 — — 814 55,037 2,201,467 55,851 Texas 4 6/2/2016 37,478 37,246 — 232 — — 37,478 South Carolina 1 5/10/2016 8,249 8,230 — 19 — — 8,249 Washington, DC 1 5/5/2016 32,968 23,163 9,723 82 — — 32,968 Indiana 5 4/22/2016 26,983 26,849 — 134 — — 26,983 Colorado 1 4/19/2016 7,904 7,869 — 35 — — 7,904 Arizona 1 4/18/2016 8,154 8,029 — 125 — — 8,154 Texas 1 4/15/2016 10,978 10,922 — 56 — — 10,978 Arizona 1 4/5/2016 5,000 4,999 — 1 — — 5,000 Hawaii 1 4/5/2016 28,992 28,935 — 57 — — 28,992 New Mexico 1 3/29/2016 10,958 10,928 — 30 — — 10,958 New Mexico 1 3/29/2016 17,940 17,905 — 35 — — 17,940 Georgia 3 3/29/2016 25,087 25,069 — 18 — — 25,087 Texas 1 3/21/2016 9,994 9,969 — 25 — — 9,994 Illinois 1 2/25/2016 16,721 16,738 — (17 ) — — 16,721 Massachusetts 1 2/16/2016 16,169 16,174 — (5 ) — — 16,169 Florida, Maryland, Nevada, New York, Tennessee (1) 6 2/2/2016 53,898 53,940 — (42 ) — — 98,082 Texas 3 1/14/2016 22,625 22,523 — 102 — — 22,625 Florida 1 1/12/2016 9,001 8,980 — 21 — — 9,001 Texas 3 1/7/2016 27,537 27,435 — 102 — — 27,537 New Mexico 2 1/7/2016 15,607 15,495 — 112 — — 15,607 2016 Totals 45 $ 469,894 $ 401,938 $ 9,723 $ 1,996 $ 56,237 2,215,231 $ 514,078 (1) On February 2, 2016, the Company acquired six stores from its VRS Self Storage LLC joint venture (“VRS”) in a step acquisition. The Company owns 45.04% of VRS, with the other 54.96% owned by affiliates of Prudential Real Estate (“Prudential”). VRS created a new subsidiary, Extra Space Properties 122 LLC (“ESP 122”) and transferred six stores into ESP 122. VRS then distributed ESP 122 to the Company and Prudential on a pro rata basis. This distribution was accounted for as a spinoff, and was therefore recorded at the net carrying amount of the properties of $17,261 . Immediately after the distribution, the Company acquired Prudential’s 54.96% interest in ESP 122 for $53,940 , resulting in 100% ownership of ESP 122 and the related six stores. Based on the purchase price of Prudential’s share of ESP 122, the Company determined that the fair value of its investment in ESP 122 immediately prior to the acquisition of Prudential’s share was $44,184 , and the Company recorded a gain of $26,923 as a result of re-measuring to fair value its existing equity interest in ESP 122. This gain is included in equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of joint venture partners’ interests on the Company’s condensed consolidated statements of operations. Store Dispositions On April 20, 2016, the Company closed on the sale of seven operating stores located in Ohio and Indiana that had been classified as held for sale for $ 17,555 in cash. The Company recognized a gain of $ 11,265 related to this disposition. On April 1, 2016, the Company disposed of a single store in Texas in exchange for 85,452 of our OP Units valued at $ 7,689 . The Operating Partnership has canceled the OP Units received in this disposition. The Company recognized a gain of $ 93 related to this disposition. Losses on Earnout from Prior Acquisition In December 2014, the Company acquired a portfolio of five stores located in New Jersey and Virginia. As part of this acquisition, the Company agreed to make an additional cash payment to the sellers if the acquired stores exceeded a specified amount of net operating income for the years ending December 31, 2015 and 2016. At the acquisition date, the Company recorded an estimated liability related to this earnout provision. The operating income of these stores during the earnout period has been higher than expected, resulting in an increase in the estimate of the amount due to the sellers of $1,544 , which was recorded as a loss and included in loss earnout from prior acquisitions in the Company’s condensed consolidated statements of operations for six months ended June 30, 2016. |
Investments in Unconsolidated R
Investments in Unconsolidated Real Estate Ventures | 6 Months Ended |
Jun. 30, 2016 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Investments in Unconsolidated Real Estate Ventures | INVESTMENTS IN UNCONSOLIDATED REAL ESTATE VENTURES On May 20, 2016, the Company entered into a new joint venture, BH Storage Columbia LLC ("BH"). BH owns a single store located in South Carolina. The Company contributed a total of $1,034 for a 20.0% interest in BH. The Company accounts for its investment in BH under the equity method of accounting. On April 25, 2016, the Company and Prudential entered into the “Second Amendment to Amended and Restated Operating Agreement of ESS PRISA LLC” and the “First Amendment to Amended and Restated Operating Agreement of ESS PRISA II LLC” (the “Amendments”). The Amendments are deemed effective as of April 1, 2016. Under the Amendments, the Company gave up any future rights to receive distributions from these joint ventures at the higher “excess profit participation” percentage of 17.0% in exchange for a higher equity ownership percentage. The Company’s equity ownership in ESS PRISA LLC increased from 2.0% to 4.0% , and the Company’s equity ownership in ESS PRISA II LLC increased from 2.0% to 4.4% . The Company continues to account for its investment in these joint ventures under the equity method of accounting. On April 8, 2016, the Company entered into a new joint venture, PR EXR Self Storage, LLC ("PREXR"). PREXR owns a single store located in New York. The Company contributed a total of $ 12,114 for a 25.0% interest in PREXR. The Company accounts for its investment in PREXR under the equity method of accounting. On March 31, 2016, the Company entered into a new joint venture, ESS-H Baychester Investments LLC (“Baychester”). Baychester owns a single store in New York. The Company contributed $4,794 for a 44.4% interest in Baychester. The Company accounts for its investment in Baychester under the equity method of accounting. EQUITY IN EARNINGS OF UNCONSOLIDATED REAL ESTATE VENTURES—GAIN ON SALE OF REAL ESTATE AND PURCHASE OF JOINT VENTURE PARTNERS’ INTERESTS On February 2, 2016, the Company acquired six operating stores from VRS in a step acquisition. The Company recognized a non-cash gain of $26,923 related to this transaction as a result of revaluing its existing equity interest upon the purchase of the remaining interest. See the Store Acquisitions footnote for more information. In March 2015, ESS PRISA II LLC (“PRISA II”), a joint venture in which the Company held a 2.0% interest, sold one store located in New York for $90,000 . As a result of the sale, PRISA II recognized a gain of $60,496 and the Company recorded its 2.0% portion of the gain, or $1,228 . In March 2015, the Company acquired its joint venture partner’s 82.4% interest in Sacramento One, an existing joint venture which owned one store located in California, for $1,700 . In addition, the Company held mortgage notes receivable from Sacramento One totaling $11,009 , which were written off as part of the total consideration. Prior to the acquisition, the remaining 17.6% interest was owned by the Company, which accounted for its investment in Sacramento One using the equity method. The Company recorded a non-cash gain of $1,629 related to this transaction, which represents the increase in fair value of the Company’s interest in the joint venture from its formation to the acquisition date. |
Variable Interests
Variable Interests | 6 Months Ended |
Jun. 30, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Variable Interests | VARIABLE INTERESTS The Operating Partnership has three wholly-owned unconsolidated subsidiaries (“Trust,” “Trust II” and “Trust III,” together, the “Trusts”) that have issued trust preferred securities to third parties and common securities to the Operating Partnership. The proceeds from the sale of the preferred and common securities were loaned in the form of notes to the Operating Partnership. The Trusts are VIEs because the holders of the equity investment at risk (the trust preferred securities) do not have the power to direct the activities of the entities that most significantly affect the entities’ economic performance because of their lack of voting or similar rights. Because the Operating Partnership’s investment in the Trusts’ common securities was financed directly by the Trusts as a result of its loan of the proceeds to the Operating Partnership, that investment is not considered an equity investment at risk. The Operating Partnership’s investment in the Trusts is not a variable interest because equity interests are variable interests only to the extent that the investment is considered to be at risk, and therefore the Operating Partnership cannot be the primary beneficiary of the Trusts. Since the Company is not the primary beneficiary of the Trusts, they have not been consolidated. A debt obligation has been recorded in the form of notes for the proceeds as discussed above, which are owed to the Trusts. The Company has also included its investment in the Trusts’ common securities in other assets on the condensed consolidated balance sheets. The Company has not provided financing or other support during the periods presented to the Trusts that it was not previously contractually obligated to provide. The Company’s maximum exposure to loss as a result of its involvement with the Trusts is equal to the total amount of the notes discussed above less the amounts of the Company’s investments in the Trusts’ common securities. The net amount is equal to the notes payable that the Trusts owe to third parties for their investments in the Trusts’ preferred securities. Following is a tabular comparison of the assets and liabilities the Company has recorded as a result of its involvement with the Trusts to the maximum exposure to loss the Company is subject to as a result of such involvement as of June 30, 2016 : Notes payable Investment Maximum Difference Trust $ 36,083 $ 1,083 $ 35,000 $ — Trust II 42,269 1,269 41,000 — Trust III 41,238 1,238 40,000 — 119,590 3,590 116,000 — Unamortized debt issuance costs (2,332 ) $ 117,258 $ 3,590 $ 116,000 $ — The Company had no consolidated VIEs during the six months ended June 30, 2016 . |
Derivatives
Derivatives | 6 Months Ended |
Jun. 30, 2016 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Derivatives | DERIVATIVES The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity and credit risk, primarily by managing the amount, sources and duration of its debt funding and by using derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposure that arises from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s investments and borrowings. Cash Flow Hedges of Interest Rate Risk The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish these objectives, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for the Company making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income (“OCI”) and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. A portion of these changes is excluded from accumulated other comprehensive income as it is allocated to noncontrolling interests. During the three and six months ended June 30, 2016 and 2015 , such derivatives were used to hedge the variable cash flows associated with existing variable-rate debt. During the remainder of 2016, the Company estimates that an additional $19,368 will be reclassified as an increase to interest expense. The Company held 30 derivative financial instruments which had a total combined notional amount of $2,058,385 as of June 30, 2016 . Fair Values of Derivative Instruments The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the condensed consolidated balance sheets: Asset (Liability) Derivatives June 30, 2016 December 31, 2015 Derivatives designated as hedging instruments: Fair Value Other assets $ 36 $ 4,996 Other liabilities $ (53,103 ) $ (6,991 ) Effect of Derivative Instruments The tables below present the effect of the Company’s derivative financial instruments on the condensed consolidated statements of operations for the periods presented. No tax effect has been presented as the derivative instruments are held by the Company: Gain (loss) recognized in OCI For the Three Months Ended June 30, Location of amounts reclassified from OCI into income Gain (loss) reclassifed from OCI For the Three Months Ended June 30, Type 2016 2015 2016 2015 Swap Agreements $ (23,655 ) $ 3,417 Interest expense $ (4,861 ) $ (2,636 ) Gain (loss) recognized in OCI For the Six Months Ended June 30, Location of amounts reclassified from OCI into income Gain (loss) reclassified from OCI For the Six Months Ended June 30, Type 2016 2015 2016 2015 Swap Agreements $ (58,616 ) $ (5,458 ) Interest expense $ (9,314 ) $ (4,933 ) Credit-risk-related Contingent Features The Company has agreements with some of its derivative counterparties that contain provisions pursuant to which the Company could be declared in default of its derivative obligations if the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender. The Company also has an agreement with some of its derivative counterparties that incorporates the loan covenant provisions of the Company’s indebtedness with a lender affiliate of the derivative counterparty. Failure to comply with the loan covenant provisions would result in the Company being in default on any derivative instrument obligations covered by the agreement. As of June 30, 2016 , the fair value of derivatives in a net liability position, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was $53,103 . As of June 30, 2016 , the Company had not posted any collateral related to these agreements. If the Company had breached any of these provisions as of June 30, 2016 , it could have been required to settle its obligations under the agreements at their termination value of $56,465 , including accrued interest. |
Exchangeable Senior Notes
Exchangeable Senior Notes | 6 Months Ended |
Jun. 30, 2016 | |
Debt Disclosure [Abstract] | |
Exchangeable Senior Notes | EXCHANGEABLE SENIOR NOTES In September 2015, the Operating Partnership issued $575,000 of its 3.125% Exchangeable Senior Notes due 2035. Costs incurred to issue the 2015 Notes were approximately $11,992 , consisting primarily of a 2% underwriting fee. These costs are being amortized as an adjustment to interest expense over five years , which represents the estimated term based on the first available redemption date, and are included in exchangeable senior notes, net, in the condensed consolidated balance sheets. The 2015 Notes are general unsecured senior obligations of the Operating Partnership and are fully guaranteed by the Company. Interest is payable on April 1 and October 1 of each year beginning April 1, 2016, until the maturity date of October 1, 2035. The Notes bear interest at 3.125% per annum and contain an exchange settlement feature, which provides that the 2015 Notes may, under certain circumstances, be exchangeable for cash (for the principal amount of the 2015 Notes) and, with respect to any excess exchange value, for cash, shares of the Company’s common stock, or a combination of cash and shares of the Company’s common stock, at the Company’s option. The exchange rate of the 2015 Notes as of June 30, 2016 was approximately 10.51 shares of the Company’s common stock per $1,000 principal amount of the 2015 Notes. The Operating Partnership may redeem the 2015 Notes at any time to preserve the Company’s status as a REIT. In addition, on or after October 5, 2020, the Operating Partnership may redeem the 2015 Notes for cash, in whole or in part, at 100% of the principal amount plus accrued and unpaid interest, upon at least 30 days but not more than 60 days prior written notice to the holders of the 2015 Notes. The holders of the 2015 Notes have the right to require the Operating Partnership to repurchase the 2015 Notes for cash, in whole or in part, on October 1 of the years 2020, 2025 and 2030 (unless the Operating Partnership has called the 2015 Notes for redemption), and upon the occurrence of certain designated events, in each case for a repurchase price equal to 100% of the principal amount of the 2015 Notes plus accrued and unpaid interest. Certain events are considered “Events of Default,” as defined in the indenture governing the 2015 Notes, which may result in the accelerated maturity of the 2015 Notes. On June 21, 2013, the Operating Partnership issued $250,000 of its 2.375% Exchangeable Senior Notes due 2033 at a 1.5% discount, or $3,750 . Costs incurred to issue the 2013 Notes were approximately $1,672 . These costs are being amortized as an adjustment to interest expense over five years , which represents the estimated term based on the first available redemption date, and are included in exchangeable senior notes, net, in the condensed consolidated balance sheets. The 2013 Notes are general unsecured senior obligations of the Operating Partnership and are fully guaranteed by the Company. Interest is payable on January 1 and July 1 of each year beginning January 1, 2014, until the maturity date of July 1, 2033. The 2013 Notes bear interest at 2.375% per annum and contain an exchange settlement feature, which provides that the 2013 Notes may, under certain circumstances, be exchangeable for cash (for the principal amount of the 2013 Notes) and, with respect to any excess exchange value, for cash, shares of the Company’s common stock, or a combination of cash and shares of the Company’s common stock, at the Company’s option. The exchange rate of the 2013 Notes as of June 30, 2016 was approximately 18.30 shares of the Company’s common stock per $1,000 principal amount of the 2013 Notes. The Operating Partnership may redeem the 2013 Notes at any time to preserve the Company’s status as a REIT. In addition, on or after July 5, 2018, the Operating Partnership may redeem the 2013 Notes for cash, in whole or in part, at 100% of the principal amount plus accrued and unpaid interest, upon at least 30 days but not more than 60 days prior written notice to the holders of the 2013 Notes. The holders of the 2013 Notes have the right to require the Operating Partnership to repurchase the 2013 Notes for cash, in whole or in part, on July 1 of the years 2018, 2023 and 2028, and upon the occurrence of certain designated events, in each case for a repurchase price equal to 100% of the principal amount of the 2013 Notes plus accrued and unpaid interest. Certain events are considered “Events of Default,” as defined in the indenture governing the 2013 Notes, which may result in the accelerated maturity of the 2013 Notes. Additionally, the 2013 Notes and the 2015 Notes can be exchanged during any calendar quarter, if the last reported sale price of the common stock of the Company is greater than or equal to 130% of the exchange price for at least 20 trading days during a period of 30 consecutive trading days ending on the last trading day of the immediately preceding calendar quarter. The price of the Company’s common stock exceeded 130% of the exchange price for the required time period for the 2013 Notes during the quarter ended June 30, 2016 . Therefore, holders of the 2013 Notes may elect to exchange such notes during the quarter ending September 30, 2016. The price of the Company’s common stock did not exceed 130% of the exchange price for the required time period for the 2015 Notes during the quarter ended June 30, 2016 . GAAP requires entities with convertible debt instruments that may be settled entirely or partially in cash upon conversion to separately account for the liability and equity components of the instrument in a manner that reflects the issuer’s economic interest cost. The Company therefore accounts for the liability and equity components of the 2013 Notes and 2015 Notes separately. The equity components are included in paid-in capital in stockholders’ equity in the condensed consolidated balance sheets, and the value of the equity components are treated as original issue discount for purposes of accounting for the debt components. The discounts are being amortized as interest expense over the remaining period of the debt through its first redemption date: July 1, 2018 for the 2013 Notes, and October 1, 2020 for the 2015 Notes. The effective interest rate on the liability components of both the 2013 Notes and the 2015 Notes is 4.0% , which approximates the market rate of interest of similar debt without exchange features (i.e. nonconvertible debt) at the time of issuance. Information about the Company’s 2013 Notes and 2015 Notes, including the total carrying amounts of the equity components, the principal amounts of the liability components, the unamortized discounts and the net carrying amounts was as follows for the periods indicated: June 30, 2016 December 31, 2015 Carrying amount of equity component - 2013 Notes $ — $ — Carrying amount of equity component - 2015 Notes 22,597 22,597 Carrying amount of equity components $ 22,597 $ 22,597 Principal amount of liability component 2013 Notes $ 63,172 $ 85,364 Principal amount of liability component 2015 Notes 575,000 575,000 Unamortized discount - equity component - 2013 Notes (1,568 ) (2,605 ) Unamortized discount - equity component - 2015 Notes (19,481 ) (21,565 ) Unamortized cash discount - 2013 Notes (374 ) (633 ) Unamortized debt issuance costs (10,327 ) (11,698 ) Net carrying amount of liability components $ 606,422 $ 623,863 The amount of interest cost recognized relating to the contractual interest rates and the amortization of the discounts on the liability components of the Notes were as follows for the periods indicated: For the Three Months Ended June 30, For the Six Months Ended June 30, 2016 2015 2016 2015 Contractual interest $ 4,867 $ 1,484 $ 9,749 $ 2,968 Amortization of discount 1,240 696 2,473 1,393 Total interest expense recognized $ 6,107 $ 2,180 $ 12,222 $ 4,361 Repurchases of 2013 Notes During April 2016, the Company repurchased a total principal amount of $ 2,553 of the 2013 Notes. The Company paid cash for the principal amount and issued a total of 18,031 shares of common stock valued at $ 1,686 for the exchange value in excess of the principal amount. During February 2016, the Company repurchased a total principal amount of $19,639 of the 2013 Notes. The Company paid cash for the principal amount, and issued a total of 130,909 shares of common stock valued at $11,380 for the exchange value in excess of the principal amount. The Company allocated the value of the consideration paid to repurchase the 2013 Notes (1) to the extinguishment of the liability component and (2) to the reacquisition of the equity component. The amount allocated to the extinguishment of the liability component is equal to the fair value of that component immediately prior to extinguishment. The difference between the consideration attributed to the extinguishment of the liability component and the sum of (a) the net carrying amount of the repurchased liability component, and (b) the related unamortized debt issuance costs, is recognized as a gain on debt extinguishment. The remaining settlement consideration is allocated to the reacquisition of the equity component of the repurchased 2013 Notes and recognized as a reduction of stockholders’ equity. Information about the repurchases is as follows: February 2016 April 2016 Principal amount repurchased $ 19,639 $ 2,553 Amount allocated to: Extinguishment of liability component $ 18,887 $ 2,474 Reacquisition of equity component 12,132 1,766 Total consideration paid for repurchase $ 31,019 $ 4,240 Exchangeable senior notes repurchased $ 19,639 $ 2,553 Extinguishment of liability component (18,887 ) (2,474 ) Discount on exchangeable senior notes (716 ) (72 ) Related debt issuance costs (36 ) (7 ) Gain/(loss) on repurchase $ — $ — |
Stockholders' Equity
Stockholders' Equity | 6 Months Ended |
Jun. 30, 2016 | |
Stockholders' Equity Note [Abstract] | |
Stockholders' Equity | STOCKHOLDERS’ EQUITY On August 28, 2015, the Company filed a $400,000 “at the market” equity program with the Securities and Exchange Commission, and entered into separate equity distribution agreements with five sales agents. On May 6, 2016, the Company filed its current $400,000 "at the market" equity program with the Securities and Exchange Commission using a new shelf registration statement on Form S-3, and entered into separate equity distribution agreements with six sales agents. Under the terms of the current equity distribution agreements, the Company may from time to time offer and sell shares of common stock, up to the aggregate offering price of $400,000 , through its sales agents. The current equity distribution agreements, dated May 6, 2016, replaced and superseded the previous equity distribution agreements, dated August 28, 2015. During the six months ended June 30, 2016 , the Company sold 831,300 shares of common stock under the previous “at the market” equity program at an average sales price of $89.66 per share, resulting in net proceeds of $73,360 . On June 22, 2015, the Company issued and sold 6,325,000 shares of its common stock in a public offering at a price of $ 68.15 per share. The Company received gross proceeds of $ 431,049 . The underwriting discount and transaction costs were $ 14,438 , resulting in net proceeds of $ 416,611 . |
Noncontrolling Interest Represe
Noncontrolling Interest Represented by Preferred Operating Partnership Units | 6 Months Ended |
Jun. 30, 2016 | |
Preferred Operating Partnership Units [Member] | |
Noncontrolling Interest [Line Items] | |
Noncontrolling Interest Represented by Preferred Operating Partnership Units | NONCONTROLLING INTEREST REPRESENTED BY PREFERRED OPERATING PARTNERSHIP UNITS Classification of Noncontrolling Interests GAAP requires a company to present ownership interests in subsidiaries held by parties other than the company in the consolidated financial statements within the equity section, but separate from the company’s equity. It also requires the amount of consolidated net income attributable to the parent and to the noncontrolling interest to be clearly identified and presented on the face of the consolidated statement of operations and requires changes in ownership interest to be accounted for similarly as equity transactions. If noncontrolling interests are determined to be redeemable, they are to be carried at their redemption value as of the balance sheet date and reported as temporary equity. The Company has evaluated the terms of the Operating Partnership’s preferred units and classifies the noncontrolling interest represented by such preferred units as stockholders’ equity in the accompanying condensed consolidated balance sheets. The Company will periodically evaluate individual noncontrolling interests for the ability to continue to recognize the noncontrolling interest as permanent equity in the condensed consolidated balance sheets. Any noncontrolling interests that fail to qualify as permanent equity will be reclassified as temporary equity and adjusted to the greater of (1) the carrying amount and (2) the redemption value as of the end of the period in which the determination is made. Series A Participating Redeemable Preferred Units On June 15, 2007, the Operating Partnership entered into a Contribution Agreement with various limited partnerships affiliated with AAAAA Rent-A-Space to acquire ten stores in exchange for 989,980 Series A Units of the Operating Partnership. The stores are located in California and Hawaii. The partnership agreement of the Operating Partnership (as amended, the “Partnership Agreement”) provides for the designation and issuance of the Series A Units. The Series A Units will have priority over all other partnership interests of the Operating Partnership with respect to distributions and liquidation. Under the Partnership Agreement, Series A Units in the amount of $115,000 bear a fixed priority return of 5% and have a fixed liquidation value of $115,000 . The remaining balance participates in distributions with, and has a liquidation value equal to, that of the OP Units. The Series A Units are redeemable at the option of the holder, which redemption obligation may be satisfied, at the Company’s option, in cash or shares of its common stock. On June 25, 2007, the Operating Partnership loaned the holders of the Series A Units $100,000 . The note receivable bears interest at 4.85% . During 2013, a loan amendment was signed extending the maturity date to September 1, 2020. The loan is secured by the borrower’s Series A Units. The holders of the Series A Units could redeem up to 114,500 Series A Units prior to the maturity date of the loan. If any redemption in excess of 114,500 Series A Units occurs prior to the maturity date, the holder of the Series A Units is required to repay the loan as of the date of that redemption. On October 3, 2014, the holders of the Series A Units redeemed 114,500 Series A Units for $4,794 in cash and 280,331 shares of common stock. No additional redemption of Series A Units can be made without repayment of the loan. The Series A Units are shown on the balance sheet net of the $100,000 loan because the borrower under the loan receivable is also the holder of the Series A Units. Series B Redeemable Preferred Units On April 3, 2014, the Operating Partnership completed the purchase of a store located in Georgia. This store was acquired in exchange for $15,158 of cash and 333,360 Series B Units valued at $8,334 . On August 29, 2013, the Operating Partnership completed the purchase of 19 out of 20 stores affiliated with All Aboard Mini Storage, all of which are located in California. On September 26, 2013, the Operating Partnership completed the purchase of the remaining store. These stores were acquired in exchange for $100,876 of cash (including $98,960 of debt assumed and immediately defeased at closing), 1,342,727 Series B Units valued at $33,568 , and 1,448,108 OP Units valued at $62,341 . The Partnership Agreement provides for the designation and issuance of the Series B Units. The Series B Units rank junior to the Series A Units, on parity with the Series C Units and Series D Units, and senior to all other partnership interests of the Operating Partnership with respect to distributions and liquidation. The outstanding Series B Units have a liquidation value of $25.00 per unit for a fixed liquidation value of $41,902 . Holders of the Series B Units receive distributions at an annual rate of 6.0% . These distributions are cumulative. The Series B Units became redeemable at the option of the holder on the first anniversary of the date of issuance, which redemption obligation may be satisfied at the Company’s option in cash or shares of its common stock. Series C Convertible Redeemable Preferred Units On November 19, 2013, the Company entered into Contribution Agreements with various entities affiliated with Grupe Properties Co. Inc. (“Grupe”), under which the Company agreed to acquire twelve stores, all of which are located in California. The Company completed the purchase of these stores between December 2013 and May 2014. The Company previously held 35% interests in five of these stores and a 40% interest in one store through six separate joint ventures with Grupe. These stores were acquired in exchange for a total of approximately $45,722 of cash, the assumption of $37,532 in existing debt, and the issuance of 704,016 Series C Units valued at $30,960 . The Partnership Agreement provides for the designation and issuance of the Series C Units. The Series C Units rank junior to the Series A Units, on parity with the Series B Units and Series D Units, and senior to all other partnership interests of the Operating Partnership with respect to distributions and liquidation. The outstanding Series C Units have a liquidation value of $42.10 per unit for a fixed liquidation value of $29,639 . From issuance to the fifth anniversary of issuance, each Series C Unit holder will receive quarterly distributions equal to the quarterly distribution per OP Unit plus $0.18 . Beginning on the fifth anniversary of issuance, each Series C Unit holder will receive a fixed quarterly distribution equal to the aggregate quarterly distribution payable in respect of such Series C Unit during the four quarters immediately preceding the fifth anniversary of issuance, divided by four. These distributions are cumulative. The Series C Units became redeemable at the option of the holder one year from the date of issuance, which redemption obligation may be satisfied at the Company’s option in cash or shares of its common stock. The Series C Units also became convertible into OP Units at the option of the holder one year from the date of issuance, at a rate of 0.9145 OP Units per Series C Unit converted. This conversion option expires upon the fifth anniversary of the date of issuance. In December 2014, the Operating Partnership loaned certain holders of the Series C Units $20,230 . The notes receivable, which are collateralized by the Series C Units, bear interest at 5.0% per annum and mature on December 15, 2024 . The Series C Units are shown on the balance sheet net of the $20,230 loan because the borrower under the loan receivable is also the holder of the Series C units. Series D Redeemable Preferred Units On May 21, 2016, the Operating Partnership completed the acquisition of four stores located in Illinois. These stores were acquired in exchange for 2,201,467 Series D-3 Preferred Units ("D-3 Units") valued at $ 55,037 . In December 2014, the Operating Partnership completed the acquisition of a store located in Florida. This store was acquired in exchange for $5,621 in cash and 548,390 Series D-1 Preferred Units ("D-1 Units," and together with the D-3 Units, "Series D Units") valued at $13,710 . The Partnership Agreement provides for the designation and issuance of the Series D Units. The Series D Units rank junior to the Series A Units, on parity with the Series B Units and Series C Units, and senior to all other partnership interests of the Operating Partnership with respect to distributions and liquidation. The Series D Units have a liquidation value of $25.00 per unit, for a fixed liquidation value of $68,747 . Holders of the Series D Units receive distributions at an annual rate between 4.0% to 5.0% . These distributions are cumulative. The Series D Units become redeemable at the option of the holder on the first anniversary of the date of issuance, which redemption obligation may be satisfied at the Company’s option in cash or shares of its common stock. In addition the Series D-3 Units are exchangeable for common OP Units until the 10th anniversary of the date of issuance. The Series D-1 Units are not exchangeable for common OP Units. |
Noncontrolling Interest in Oper
Noncontrolling Interest in Operating Partnership | 6 Months Ended |
Jun. 30, 2016 | |
Common Operating Partnership [Member] | |
Noncontrolling Interest [Line Items] | |
Noncontrolling Interest in Operating Partnership | NONCONTROLLING INTEREST IN OPERATING PARTNERSHIP The Company’s interest in its stores is held through the Operating Partnership. ESS Holding Business Trust I, a wholly-owned subsidiary of the Company, is the sole general partner of the Operating Partnership. ESS Holding Business Trust II, also a wholly-owned subsidiary of the Company, is a limited partner of the Operating Partnership. Between its general partner and limited partner interests, the Company held a 91.6% ownership interest in the Operating Partnership as of June 30, 2016 . The remaining ownership interests in the Operating Partnership (including Preferred Operating Partnership units) of 8.4% are held by certain former owners of assets acquired by the Operating Partnership. The noncontrolling interest in the Operating Partnership represents OP Units that are not owned by the Company. In conjunction with the formation of the Company, and as a result of subsequent acquisitions, certain persons and entities contributing interests in stores to the Operating Partnership received limited partnership interests in the form of OP Units. Limited partners who received OP Units in the formation transactions or in exchange for contributions for interests in stores have the right to require the Operating Partnership to redeem part or all of their OP Units for cash based upon the fair market value of an equivalent number of shares of the Company’s common stock (based on the ten -day average trading price) at the time of the redemption. Alternatively, the Company may, in its sole discretion, elect to acquire those OP Units in exchange for shares of its common stock on a one-for-one basis , subject to anti-dilution adjustments provided in the Partnership Agreement. The ten-day average closing stock price at June 30, 2016 was $88.88 and there were 5,528,614 OP Units outstanding. Assuming that all of the OP Unit holders exercised their right to redeem all of their OP Units on June 30, 2016 and the Company elected to pay the OP Unit holders cash, the Company would have paid $491,383 in cash consideration to redeem the units. GAAP requires a company to present ownership interests in subsidiaries held by parties other than the company in the consolidated financial statements within the equity section, but separate from the company’s equity. It also requires the amount of consolidated net income attributable to the parent and to the noncontrolling interest to be clearly identified and presented on the face of the consolidated statement of operations, and requires changes in ownership interest to be accounted for similarly as equity transactions. If noncontrolling interests are determined to be redeemable, they are to be carried at their redemption value as of the balance sheet date and reported as temporary equity. The Company has evaluated the terms of the OP Units and classifies the noncontrolling interest represented by the OP Units as stockholders’ equity in the accompanying condensed consolidated balance sheets. The Company will periodically evaluate individual noncontrolling interests for the ability to continue to recognize the noncontrolling amount as permanent equity in the condensed consolidated balance sheets. Any noncontrolling interests that fail to qualify as permanent equity will be reclassified as temporary equity and adjusted to the greater of (1) the carrying amount and (2) the redemption value as of the end of the period in which the determination is made. |
Other Noncontrolling Interests
Other Noncontrolling Interests | 6 Months Ended |
Jun. 30, 2016 | |
Other Noncontrolling Interests [Member] | |
Noncontrolling Interest [Line Items] | |
Other Noncontrolling Interests | OTHER NONCONTROLLING INTERESTS Other noncontrolling interests represent the ownership interest of third parties in two consolidated joint ventures as of June 30, 2016 . One of these consolidated joint ventures owns an operating store in California, and the other owns an operating store in Texas. The voting interests of the third-party owners range from 17.5% to 20.0% . Other noncontrolling interests are included in the stockholders’ equity section of the Company’s condensed consolidated balance sheets. The income or losses attributable to this third-party owner based on its ownership percentage are reflected in net income allocated to Operating Partnership and other noncontrolling interests in the condensed consolidated statements of operations. On June 11, 2015, the Company purchased its joint venture partner’s remaining 1% interest in an existing joint venture for $1,267 . The joint venture owned 19 properties in California, Florida, Nevada, Ohio, Pennsylvania, Tennessee, Texas and Virginia, and as a result of this purchase, these properties became wholly-owned by the Company. Prior to this acquisition, the partner’s interest was reported in other noncontrolling interests. Since the Company retained its controlling interest in the subsidiary, this transaction was accounted for as an equity transaction. The carrying amount of the noncontrolling interest was reduced to zero to reflect the purchase, and the difference between the price paid by the Company and the carrying value of the noncontrolling interest was recorded as an adjustment to equity attributable to the Company. |
Equity in Earnings of Unconsoli
Equity in Earnings of Unconsolidated Real Estate Ventures - Gain on Sale of Real Estate and Purchase of Joint Venture Partners' Interests | 6 Months Ended |
Jun. 30, 2016 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Equity in Earnings of Unconsolidated Real Estate Ventures - Gain on Sale of Real Estate and Purchase of Joint Venture Partners' Interests | INVESTMENTS IN UNCONSOLIDATED REAL ESTATE VENTURES On May 20, 2016, the Company entered into a new joint venture, BH Storage Columbia LLC ("BH"). BH owns a single store located in South Carolina. The Company contributed a total of $1,034 for a 20.0% interest in BH. The Company accounts for its investment in BH under the equity method of accounting. On April 25, 2016, the Company and Prudential entered into the “Second Amendment to Amended and Restated Operating Agreement of ESS PRISA LLC” and the “First Amendment to Amended and Restated Operating Agreement of ESS PRISA II LLC” (the “Amendments”). The Amendments are deemed effective as of April 1, 2016. Under the Amendments, the Company gave up any future rights to receive distributions from these joint ventures at the higher “excess profit participation” percentage of 17.0% in exchange for a higher equity ownership percentage. The Company’s equity ownership in ESS PRISA LLC increased from 2.0% to 4.0% , and the Company’s equity ownership in ESS PRISA II LLC increased from 2.0% to 4.4% . The Company continues to account for its investment in these joint ventures under the equity method of accounting. On April 8, 2016, the Company entered into a new joint venture, PR EXR Self Storage, LLC ("PREXR"). PREXR owns a single store located in New York. The Company contributed a total of $ 12,114 for a 25.0% interest in PREXR. The Company accounts for its investment in PREXR under the equity method of accounting. On March 31, 2016, the Company entered into a new joint venture, ESS-H Baychester Investments LLC (“Baychester”). Baychester owns a single store in New York. The Company contributed $4,794 for a 44.4% interest in Baychester. The Company accounts for its investment in Baychester under the equity method of accounting. EQUITY IN EARNINGS OF UNCONSOLIDATED REAL ESTATE VENTURES—GAIN ON SALE OF REAL ESTATE AND PURCHASE OF JOINT VENTURE PARTNERS’ INTERESTS On February 2, 2016, the Company acquired six operating stores from VRS in a step acquisition. The Company recognized a non-cash gain of $26,923 related to this transaction as a result of revaluing its existing equity interest upon the purchase of the remaining interest. See the Store Acquisitions footnote for more information. In March 2015, ESS PRISA II LLC (“PRISA II”), a joint venture in which the Company held a 2.0% interest, sold one store located in New York for $90,000 . As a result of the sale, PRISA II recognized a gain of $60,496 and the Company recorded its 2.0% portion of the gain, or $1,228 . In March 2015, the Company acquired its joint venture partner’s 82.4% interest in Sacramento One, an existing joint venture which owned one store located in California, for $1,700 . In addition, the Company held mortgage notes receivable from Sacramento One totaling $11,009 , which were written off as part of the total consideration. Prior to the acquisition, the remaining 17.6% interest was owned by the Company, which accounted for its investment in Sacramento One using the equity method. The Company recorded a non-cash gain of $1,629 related to this transaction, which represents the increase in fair value of the Company’s interest in the joint venture from its formation to the acquisition date. |
Segment Information
Segment Information | 6 Months Ended |
Jun. 30, 2016 | |
Segment Reporting [Abstract] | |
Segment Information | SEGMENT INFORMATION The Company operates in three distinct segments: (1) rental operations; (2) tenant reinsurance; and (3) property management, acquisition and development. Management fees collected for wholly-owned stores are eliminated in consolidation. Financial information for the Company’s business segments is presented below: June 30, 2016 December 31, 2015 Balance Sheet Investment in unconsolidated real estate ventures Rental operations $ 99,576 $ 103,007 Total assets Rental operations $ 6,130,870 $ 5,674,030 Tenant reinsurance 38,749 37,696 Property management, acquisition and development 289,379 359,681 $ 6,458,998 $ 6,071,407 For the Three Months Ended June 30, For the Six Months Ended June 30, 2016 2015 2016 2015 Statement of Operations Total revenues Rental operations $ 211,791 $ 161,024 $ 411,279 $ 309,918 Tenant reinsurance 21,654 17,340 42,209 33,850 Property management, acquisition and development 10,828 7,496 20,188 15,246 244,273 185,860 473,676 359,014 Operating expenses, including depreciation and amortization Rental operations 104,161 77,326 205,859 152,835 Tenant reinsurance 3,941 3,283 8,252 6,211 Property management, acquisition and development 25,869 23,644 55,635 42,925 133,971 104,253 269,746 201,971 Income (loss) from operations Rental operations 107,630 83,698 205,420 157,083 Tenant reinsurance 17,713 14,057 33,957 27,639 Property management, acquisition and development (15,041 ) (16,148 ) (35,447 ) (27,679 ) 110,302 81,607 203,930 157,043 Gain on real estate transactions and earnout from prior acquisition Property management, acquisition and development 11,358 400 9,814 400 Interest expense Rental operations (31,941 ) (22,703 ) (62,506 ) (43,860 ) Property management, acquisition and development (861 ) (108 ) (1,655 ) (382 ) (32,802 ) (22,811 ) (64,161 ) (44,242 ) Non-cash interest expense related to the amortization of discount on equity component of exchangeable senior notes Property management, acquisition and development (1,240 ) (696 ) (2,473 ) (1,393 ) Interest income Tenant reinsurance 3 4 6 8 Property management, acquisition and development 1,622 424 3,333 1,276 1,625 428 3,339 1,284 Interest income on note receivable from Preferred Operating Partnership unit holder Property management, acquisition and development 1,212 1,212 2,425 2,425 Equity in earnings of unconsolidated real estate ventures Rental operations 3,358 3,001 6,188 5,651 Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of partners' interests Property management, acquisition and development — — 26,923 2,857 Income tax (expense) benefit Rental operations (445 ) (325 ) (1,290 ) (1,079 ) Tenant reinsurance (3,185 ) (2,429 ) (5,848 ) (4,303 ) Property management, acquisition and development (143 ) 569 600 949 (3,773 ) (2,185 ) (6,538 ) (4,433 ) Net income (loss) Rental operations 78,602 63,671 147,812 117,795 Tenant reinsurance 14,531 11,632 28,115 23,344 Property management, acquisition and development (3,093 ) (14,347 ) 3,520 (21,547 ) $ 90,040 $ 60,956 $ 179,447 $ 119,592 For the Three Months Ended June 30, For the Six Months Ended June 30, 2016 2015 2016 2015 Depreciation and amortization expense Rental operations $ 41,731 $ 29,117 $ 82,317 $ 57,382 Property management, acquisition and development 2,219 2,435 4,530 4,598 $ 43,950 $ 31,552 $ 86,847 $ 61,980 Statement of Cash Flows Acquisition of real estate assets Property management, acquisition and development $ (435,298 ) $ (240,892 ) Development and redevelopment of real estate assets Property management, acquisition and development $ (14,400 ) $ (9,926 ) |
Commitments and Contingencies
Commitments and Contingencies | 6 Months Ended |
Jun. 30, 2016 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | COMMITMENTS AND CONTINGENCIES As of June 30, 2016 , the Company is involved in various legal proceedings and is subject to various claims and complaints arising in the ordinary course of business. Because litigation is inherently unpredictable, the outcome of these matters cannot presently be determined with any degree of certainty. In accordance with applicable accounting guidance, management establishes an accrued liability for litigation when those matters present loss contingencies that are both probable and reasonably estimable. In such cases, there may be an exposure to loss in excess of any amounts accrued. The estimated loss, if any, is based upon currently available information and is subject to significant judgment, a variety of assumptions, and known and unknown uncertainties. Therefore, any estimate(s) of loss disclosed below represents what management believes to be an estimate of loss only for certain matters meeting these criteria and does not represent the Company’s maximum loss exposure. The Company could in the future incur judgments or enter into settlements of claims that could have a material adverse effect on its results of operations in any particular period, notwithstanding the fact that the Company is currently vigorously defending any legal proceedings against it. The Company currently has a legal proceeding pending against it that includes causes of action alleging wrongful foreclosure, violations of various state specific self-storage statutes, and violations of various consumer fraud acts. As a result of this litigation matter, the Company recorded a liability of $4,000 during the six months ended June 30, 2016 , which is included in other liabilities on the condensed consolidated balance sheet. As of June 30, 2016 , the Company was under contract to acquire four operating stores and twelve stores to be acquired upon the completion of construction, for a total purchase price of $190,748 . Of these stores, seven are scheduled to close in 2016. The remaining stores will close upon completion of construction, expected to occur on various dates in 2017 and 2018. Additionally, the Company is under contract to acquire 21 stores with joint venture partners, for a total purchase price of $409,947 . Ten of these stores are scheduled to close in 2016 while the remaining eleven stores are expected to close in 2017 and 2018. Although there can be no assurance, the Company is not aware of any material environmental liability, for which it believes it will be ultimately responsible, that could have a material adverse effect on its financial condition or results of operations. However, changes in applicable environmental laws and regulations, the uses and conditions of properties in the vicinity of the Company’s properties, the activities of its tenants and other environmental conditions of which the Company is unaware with respect to its properties could result in future material environmental liabilities. |
Subsequent Events
Subsequent Events | 6 Months Ended |
Jun. 30, 2016 | |
Subsequent Events [Abstract] | |
Subsequent Events | SUBSEQUENT EVENTS Subsequent to June 30, 2016 , the Company purchased one store located in Hawaii for a total purchase price of $31,000 . Subsequent to June 30, 2016 , the Company sold 550,000 shares of its common stock under its "at the market" equity program. The average price of the shares sold was $91.81 , resulting in net proceeds of $50,118 . |
Basis of Presentation (Policies
Basis of Presentation (Policies) | 6 Months Ended |
Jun. 30, 2016 | |
Accounting Policies [Abstract] | |
Recently Issued Accounting Standards | Recently Issued Accounting Standards In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, “ Revenue from Contracts with Customers, ” which amends the guidance for revenue recognition to replace numerous, industry-specific requirements and converges areas under this topic with those of the International Financial Reporting Standards. ASU 2014-09 outlines a five-step process for customer contract revenue recognition that focuses on transfer of control, as opposed to transfer of risk and rewards. The amendment also requires enhanced disclosures regarding the nature, amount, timing and uncertainty of revenues and cash flows from contracts with customers. ASU 2014-09 was originally effective for reporting periods beginning after December 15, 2016. Entities can transition to the standard either retrospectively or as a cumulative-effect adjustment as of the date of adoption. In July 2015, the FASB approved a one-year deferral of the effective date of the standard. The new standard will now become effective for annual and interim periods beginning after December 15, 2017 with early adoption on the original effective date permitted. The Company has not yet selected a transition method. The Company is currently assessing the impact of the adoption of ASU 2014-09 on the Company’s consolidated financial statements. In February 2015, the FASB issued ASU 2015-02, “ Consolidation (Topic 810): Amendments to the Consolidation Analysis.” This guidance is effective for annual reporting periods beginning after December 15, 2015, including interim periods within that reporting period. ASU 2015-02 amends the criteria for determining if a service provider possesses a variable interest in a variable interest entity (“VIE”), and eliminates the presumption that a general partner should consolidate a limited partnership. The Company adopted this guidance effective January 1, 2016. The adoption of this guidance did not have a significant impact on the Company’s condensed consolidated financial statements. In April 2015, the FASB issued ASU 2015-05, “ Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40) – Customers Accounting for Fees Paid in a Cloud Computing Arrangement, ” which provides guidance regarding the accounting for fees paid by a customer in cloud computing arrangements. If a cloud computing arrangement includes a software license, the payment of fees should be accounted for in the same manner as the acquisition of other software licenses. If there is no software license, the fees should be accounted for as a service contract. The guidance is effective in fiscal years beginning after December 15, 2015 and early adoption is permitted. An entity can elect to adopt the amendments either (1) prospectively to all arrangements entered into or materially modified after the effective date or (2) retrospectively. The Company adopted this guidance prospectively effective January 1, 2016. The adoption of this guidance did not have a significant impact on the Company’s condensed consolidated financial statements. In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842),” which requires lessees to recognize the following for all leases (with the exception of short-term leases) at the commencement date: (1) a lease liability, which is a lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and (2) a right-of-use asset, which is an asset that represents the lessee’s right to use, or control the use of, a specified asset for the lease term. Lessor accounting is largely unchanged under ASU 2016-02. The guidance is effective for annual and interim periods beginning after December 15, 2018. The Company is currently assessing the impact of the adoption of ASU 2016-02 on the Company’s consolidated financial statements. In March 2016, the FASB issued ASU 2016-09, “ Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting .” ASU 2016-09 simplifies several aspects of the accounting for employee share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. This ASU is effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. Early adoption is permitted. The Company is currently evaluating the new guidance to determine the impact it may have on its consolidated financial statements. |
Fair Value Disclosures | Derivative Financial Instruments Currently, the Company uses interest rate swaps to manage its interest rate risk. The valuation of these instruments is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash payments and the discounted expected variable cash receipts. The variable cash receipts are based on an expectation of future interest rates (forward curves) derived from observable market interest rate forward curves. The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts and guarantees. In conjunction with the FASB’s fair value measurement guidance, the Company made an accounting policy election to measure the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio. Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by the Company and its counterparties. However, as of June 30, 2016 , the Company had assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and determined that the credit valuation adjustments were not significant to the overall valuation of its derivatives. As a result, the Company determined that its derivative valuations in their entirety were classified in Level 2 of the fair value hierarchy. Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis Long-lived assets held for use are evaluated for impairment when events or circumstances indicate there may be impairment. The Company reviews each store at least annually to determine if any such events or circumstances have occurred or exist. The Company focuses on stores where occupancy and/or rental income have decreased by a significant amount. For these stores, the Company determines whether the decrease is temporary or permanent, and whether the store will likely recover the lost occupancy and/or revenue in the short term. In addition, the Company carefully reviews stores in the lease-up stage and compares actual operating results to original projections. When the Company determines that an event that may indicate impairment has occurred, the Company compares the carrying value of the related long-lived assets to the undiscounted future net operating cash flows attributable to the assets. An impairment loss is recorded if the net carrying value of the assets exceeds the undiscounted future net operating cash flows attributable to the assets. The impairment loss recognized equals the excess of net carrying value over the related fair value of the assets. When real estate assets are identified by management as held for sale, the Company discontinues depreciating the assets and estimates the fair value of the assets, net of selling costs. If the estimated fair value, net of selling costs, of the assets that have been identified as held for sale is less than the net carrying value of the assets, the Company would recognize a loss on the assets held for sale. The operations of assets held for sale or sold during the period are presented as part of normal operations for all periods presented. As of June 30, 2016 , the Company had one store and one parcel of undeveloped land classified as held for sale. The estimated fair value less selling costs of each of these assets is greater than the carrying value of the assets, and therefore no loss has been recorded. The Company assesses whether there are any indicators that the value of the Company’s investments in unconsolidated real estate ventures may be impaired annually and when events or circumstances indicate that there may be impairment. An investment is impaired if management’s estimate of the fair value of the investment is less than its carrying value. To the extent impairment has occurred, and is considered to be other than temporary, the loss is measured as the excess of the carrying amount of the investment over the fair value of the investment. In connection with the Company’s acquisition of stores, the purchase price is allocated to the tangible and intangible assets and liabilities acquired based on their fair values, which are estimated using significant unobservable inputs. The value of the tangible assets, consisting of land and buildings, is determined as if vacant. Intangible assets, which represent the value of existing tenant relationships, are recorded at their fair values based on the avoided cost to replace the current leases. The Company measures the value of tenant relationships based on the rent lost due to the amount of time required to replace existing customers, which is based on the Company’s historical experience with turnover in its stores. Debt assumed as part of an acquisition is recorded at fair value based on current interest rates compared to contractual rates. Acquisition-related transaction costs are expensed as incurred. Fair Value of Financial Instruments The carrying values of cash and cash equivalents, restricted cash, receivables, other financial instruments included in other assets, accounts payable and accrued expenses, variable-rate notes payable, lines of credit and other liabilities reflected in the condensed consolidated balance sheets at June 30, 2016 and December 31, 2015 approximate fair value. The fair values of the Company’s notes receivable from Preferred Operating Partnership unit holders and other fixed rate notes receivable were based on the discounted estimated future cash flows of the notes (categorized within Level 3 of the fair value hierarchy); the discount rate used approximated the current market rate for loans with similar maturities and credit quality. The fair values of the Company’s fixed-rate notes payable and notes payable to trusts were estimated using the discounted estimated future cash payments to be made on such debt (categorized within Level 3 of the fair value hierarchy); the discount rates used approximated current market rates for loans, or groups of loans, with similar maturities and credit quality. The fair value of the Company’s exchangeable senior notes was estimated using an average market price for similar securities obtained from a third party. |
Earnings Per Common Share | EARNINGS PER COMMON SHARE Basic earnings per common share is computed using the two-class method by dividing net income attributable to common stockholders by the weighted average number of common shares outstanding during the period. All outstanding unvested restricted stock awards contain rights to non-forfeitable dividends and participate in undistributed earnings with common stockholders; accordingly, they are considered participating securities that are included in the two-class method. Diluted earnings per common share measures the performance of the Company over the reporting period while giving effect to all potential common shares that were dilutive and outstanding during the period. The denominator includes the weighted average number of basic shares and the number of additional common shares that would have been outstanding if the potential common shares that were dilutive had been issued, and is calculated using either the two-class, treasury stock or as if-converted method, whichever is most dilutive. Potential common shares are securities (such as options, convertible debt, Series A Participating Redeemable Preferred Units (“Series A Units”), Series B Redeemable Preferred Units (“Series B Units”), Series C Convertible Redeemable Preferred Units (“Series C Units”), Series D Redeemable Preferred Units (“Series D Units”) and common Operating Partnership units (“OP Units”)) that do not have a current right to participate in earnings of the Company but could do so in the future by virtue of their option, redemption or conversion right. In computing the dilutive effect of convertible securities, net income is adjusted to add back any changes in earnings in the period associated with the convertible security. The numerator also is adjusted for the effects of any other non-discretionary changes in income or loss that would result from the assumed conversion of those potential common shares. In computing diluted earnings per common share, only potential common shares that are dilutive (those that reduce earnings per common share) are included. |
Derivatives | The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity and credit risk, primarily by managing the amount, sources and duration of its debt funding and by using derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposure that arises from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s investments and borrowings. |
Convertible Debt | GAAP requires entities with convertible debt instruments that may be settled entirely or partially in cash upon conversion to separately account for the liability and equity components of the instrument in a manner that reflects the issuer’s economic interest cost. The Company therefore accounts for the liability and equity components of the 2013 Notes and 2015 Notes separately. The equity components are included in paid-in capital in stockholders’ equity in the condensed consolidated balance sheets, and the value of the equity components are treated as original issue discount for purposes of accounting for the debt components. The discounts are being amortized as interest expense over the remaining period of the debt through its first redemption date: July 1, 2018 for the 2013 Notes, and October 1, 2020 for the 2015 Notes. The effective interest rate on the liability components of both the 2013 Notes and the 2015 Notes is 4.0% , which approximates the market rate of interest of similar debt without exchange features (i.e. nonconvertible debt) at the time of issuance. |
Fair Value Disclosures (Tables)
Fair Value Disclosures (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Fair Value Disclosures [Abstract] | |
Schedule of Assets and Liabilities Measured at Fair Value on a Recurring Basis | The table below presents the Company’s assets and liabilities measured at fair value on a recurring basis as of June 30, 2016 , aggregated by the level in the fair value hierarchy within which those measurements fall. Fair Value Measurements at Reporting Date Using Description June 30, 2016 Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) Other assets - Cash Flow Hedge Swap Agreements $ 36 $ — $ 36 $ — Other liabilities - Cash Flow Hedge Swap Agreements $ (53,103 ) $ — $ (53,103 ) $ — |
Schedule of Fair Value of Financial Instruments | The fair values of the Company’s fixed-rate assets and liabilities were as follows for the periods indicated: June 30, 2016 December 31, 2015 Fair Carrying Fair Carrying Notes receivable from Preferred Operating Partnership unit holders $ 131,701 $ 120,230 $ 128,216 $ 120,230 Fixed rate notes receivable $ 54,825 $ 53,593 $ 86,814 $ 84,331 Fixed rate notes payable and notes payable to trusts $ 2,446,724 $ 2,367,687 $ 1,828,486 $ 1,806,904 Exchangeable senior notes $ 760,594 $ 638,172 $ 770,523 $ 660,364 |
Earnings Per Common Share (Tabl
Earnings Per Common Share (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Earnings Per Share [Abstract] | |
Schedule of Antidilutive Shares Excluded from Computation of Earnings Per Share | The following table presents the number of Preferred Operating Partnership units, and the potential common shares, that were excluded from the computation of earnings per share as their effect would have been anti-dilutive, assuming full conversion at the average share price for the quarter of $90.31 . For the Three Months Ended June 30, For the Six Months Ended June 30, 2016 2015 2016 2015 Number of Units (1) Equivalent Shares (if converted) Number of Units (1) Equivalent Shares (if converted) Number of Units (1) Equivalent Shares (if converted) Number of Units (1) Equivalent Shares (if converted) Series B Units 1,676,087 463,982 1,676,087 618,026 1,676,087 472,670 1,676,087 628,124 Series C Units 704,016 328,193 704,016 437,154 704,016 334,338 704,016 444,297 Series D Units 2,749,857 292,443 548,390 202,209 2,749,857 226,285 548,390 205,513 5,129,960 1,084,618 2,928,493 1,257,389 5,129,960 1,033,293 2,928,493 1,277,934 (1) Represents the number of units outstanding as of the end of the periods presented. |
Schedule of Computation of Earnings Per Common Share | The computation of earnings per common share was as follows for the periods presented: For the Three Months Ended June 30, For the Six Months Ended June 30, 2016 2015 2016 2015 Net income attributable to common stockholders $ 83,044 $ 55,339 $ 165,636 $ 109,081 Earnings and dividends allocated to participating securities (214 ) (140 ) (380 ) (259 ) Earnings for basic computations 82,830 55,199 165,256 108,822 Earnings and dividends allocated to participating securities — — 380 — Income allocated to noncontrolling interest - Preferred Operating Partnership (Series A Units) and Operating Partnership 5,398 4,276 10,872 7,911 Fixed component of income allocated to noncontrolling interest - Preferred Operating Partnership (Series A Units) (1,271 ) (1,271 ) (2,542 ) (2,545 ) Net income for diluted computations $ 86,957 $ 58,204 $ 173,966 $ 114,188 Weighted average common shares outstanding: Average number of common shares outstanding - basic 124,914,467 116,861,678 124,678,293 116,491,710 Series A Units 875,480 875,480 875,480 875,480 OP Units 5,517,607 5,642,737 5,569,537 5,007,835 Unvested restricted stock awards included for treasury stock method — — 309,987 — Shares related to exchangeable senior notes and dilutive stock options 718,361 1,095,995 719,222 1,102,216 Average number of common shares outstanding - diluted 132,025,915 124,475,890 132,152,519 123,477,241 Earnings per common share Basic $ 0.66 $ 0.47 $ 1.33 $ 0.93 Diluted $ 0.66 $ 0.47 $ 1.32 $ 0.92 |
Store Acquisitions (Tables)
Store Acquisitions (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Business Combinations [Abstract] | |
Schedule of Operating Properties Acquired | The following table shows the Company’s acquisitions of operating stores for the six months ended June 30, 2016 , and does not include purchases of raw land or improvements made to existing assets: Consideration Paid Fair Value Property Location Number of Stores Date of Acquisition Total Cash Paid Loan Assumed Net Liabilities/(Assets) Assumed Value of OP Units Issued Number of OP Units Issued Real estate assets Massachusetts 1 6/30/2016 $ 13,807 $ 13,751 $ — $ 56 $ — — $ 13,807 Georgia 1 6/30/2016 7,993 6,789 — 4 1,200 13,764 7,993 Illinois 4 6/10/2016 55,851 — — 814 55,037 2,201,467 55,851 Texas 4 6/2/2016 37,478 37,246 — 232 — — 37,478 South Carolina 1 5/10/2016 8,249 8,230 — 19 — — 8,249 Washington, DC 1 5/5/2016 32,968 23,163 9,723 82 — — 32,968 Indiana 5 4/22/2016 26,983 26,849 — 134 — — 26,983 Colorado 1 4/19/2016 7,904 7,869 — 35 — — 7,904 Arizona 1 4/18/2016 8,154 8,029 — 125 — — 8,154 Texas 1 4/15/2016 10,978 10,922 — 56 — — 10,978 Arizona 1 4/5/2016 5,000 4,999 — 1 — — 5,000 Hawaii 1 4/5/2016 28,992 28,935 — 57 — — 28,992 New Mexico 1 3/29/2016 10,958 10,928 — 30 — — 10,958 New Mexico 1 3/29/2016 17,940 17,905 — 35 — — 17,940 Georgia 3 3/29/2016 25,087 25,069 — 18 — — 25,087 Texas 1 3/21/2016 9,994 9,969 — 25 — — 9,994 Illinois 1 2/25/2016 16,721 16,738 — (17 ) — — 16,721 Massachusetts 1 2/16/2016 16,169 16,174 — (5 ) — — 16,169 Florida, Maryland, Nevada, New York, Tennessee (1) 6 2/2/2016 53,898 53,940 — (42 ) — — 98,082 Texas 3 1/14/2016 22,625 22,523 — 102 — — 22,625 Florida 1 1/12/2016 9,001 8,980 — 21 — — 9,001 Texas 3 1/7/2016 27,537 27,435 — 102 — — 27,537 New Mexico 2 1/7/2016 15,607 15,495 — 112 — — 15,607 2016 Totals 45 $ 469,894 $ 401,938 $ 9,723 $ 1,996 $ 56,237 2,215,231 $ 514,078 (1) On February 2, 2016, the Company acquired six stores from its VRS Self Storage LLC joint venture (“VRS”) in a step acquisition. The Company owns 45.04% of VRS, with the other 54.96% owned by affiliates of Prudential Real Estate (“Prudential”). VRS created a new subsidiary, Extra Space Properties 122 LLC (“ESP 122”) and transferred six stores into ESP 122. VRS then distributed ESP 122 to the Company and Prudential on a pro rata basis. This distribution was accounted for as a spinoff, and was therefore recorded at the net carrying amount of the properties of $17,261 . Immediately after the distribution, the Company acquired Prudential’s 54.96% interest in ESP 122 for $53,940 , resulting in 100% ownership of ESP 122 and the related six stores. Based on the purchase price of Prudential’s share of ESP 122, the Company determined that the fair value of its investment in ESP 122 immediately prior to the acquisition of Prudential’s share was $44,184 , and the Company recorded a gain of $26,923 as a result of re-measuring to fair value its existing equity interest in ESP 122. This gain is included in equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of joint venture partners’ interests on the Company’s condensed consolidated statements of operations. |
Variable Interests (Tables)
Variable Interests (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Schedule of Assets and Liabilities and Maximum Exposure to Loss Related to Trusts | Following is a tabular comparison of the assets and liabilities the Company has recorded as a result of its involvement with the Trusts to the maximum exposure to loss the Company is subject to as a result of such involvement as of June 30, 2016 : Notes payable Investment Maximum Difference Trust $ 36,083 $ 1,083 $ 35,000 $ — Trust II 42,269 1,269 41,000 — Trust III 41,238 1,238 40,000 — 119,590 3,590 116,000 — Unamortized debt issuance costs (2,332 ) $ 117,258 $ 3,590 $ 116,000 $ — |
Derivatives (Tables)
Derivatives (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Schedule of Balance Sheet Classification and Fair Value of Entity's Derivative Financial Instruments | The table below presents the fair value of the Company’s derivative financial instruments as well as their classification on the condensed consolidated balance sheets: Asset (Liability) Derivatives June 30, 2016 December 31, 2015 Derivatives designated as hedging instruments: Fair Value Other assets $ 36 $ 4,996 Other liabilities $ (53,103 ) $ (6,991 ) |
Interest Payments Recognized as an Increase or Decrease in Interest Expense | The tables below present the effect of the Company’s derivative financial instruments on the condensed consolidated statements of operations for the periods presented. No tax effect has been presented as the derivative instruments are held by the Company: |
Schedule of Information Relating to Gain (Loss) Recognized on Swap Agreements | Gain (loss) recognized in OCI For the Six Months Ended June 30, Location of amounts reclassified from OCI into income Gain (loss) reclassified from OCI For the Six Months Ended June 30, Type 2016 2015 2016 2015 Swap Agreements $ (58,616 ) $ (5,458 ) Interest expense $ (9,314 ) $ (4,933 ) |
Exchangeable Senior Notes (Tabl
Exchangeable Senior Notes (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Debt Disclosure [Abstract] | |
Schedule of Information about Total Carrying Amounts of Equity Components, Principal Amounts of Liability Components, Unamortized Discounts and Net Carrying Amounts for Notes | Information about the Company’s 2013 Notes and 2015 Notes, including the total carrying amounts of the equity components, the principal amounts of the liability components, the unamortized discounts and the net carrying amounts was as follows for the periods indicated: June 30, 2016 December 31, 2015 Carrying amount of equity component - 2013 Notes $ — $ — Carrying amount of equity component - 2015 Notes 22,597 22,597 Carrying amount of equity components $ 22,597 $ 22,597 Principal amount of liability component 2013 Notes $ 63,172 $ 85,364 Principal amount of liability component 2015 Notes 575,000 575,000 Unamortized discount - equity component - 2013 Notes (1,568 ) (2,605 ) Unamortized discount - equity component - 2015 Notes (19,481 ) (21,565 ) Unamortized cash discount - 2013 Notes (374 ) (633 ) Unamortized debt issuance costs (10,327 ) (11,698 ) Net carrying amount of liability components $ 606,422 $ 623,863 |
Summary of Amount of Interest Cost Recognized Relating to Contractual Interest Rates and Amortization of Discounts on Liability Components of Notes | The amount of interest cost recognized relating to the contractual interest rates and the amortization of the discounts on the liability components of the Notes were as follows for the periods indicated: For the Three Months Ended June 30, For the Six Months Ended June 30, 2016 2015 2016 2015 Contractual interest $ 4,867 $ 1,484 $ 9,749 $ 2,968 Amortization of discount 1,240 696 2,473 1,393 Total interest expense recognized $ 6,107 $ 2,180 $ 12,222 $ 4,361 |
Summary of Repurchase of Debt | Information about the repurchases is as follows: February 2016 April 2016 Principal amount repurchased $ 19,639 $ 2,553 Amount allocated to: Extinguishment of liability component $ 18,887 $ 2,474 Reacquisition of equity component 12,132 1,766 Total consideration paid for repurchase $ 31,019 $ 4,240 Exchangeable senior notes repurchased $ 19,639 $ 2,553 Extinguishment of liability component (18,887 ) (2,474 ) Discount on exchangeable senior notes (716 ) (72 ) Related debt issuance costs (36 ) (7 ) Gain/(loss) on repurchase $ — $ — |
Segment Information (Tables)
Segment Information (Tables) | 6 Months Ended |
Jun. 30, 2016 | |
Segment Reporting [Abstract] | |
Schedule of Financial Information of Business Segments | Financial information for the Company’s business segments is presented below: June 30, 2016 December 31, 2015 Balance Sheet Investment in unconsolidated real estate ventures Rental operations $ 99,576 $ 103,007 Total assets Rental operations $ 6,130,870 $ 5,674,030 Tenant reinsurance 38,749 37,696 Property management, acquisition and development 289,379 359,681 $ 6,458,998 $ 6,071,407 For the Three Months Ended June 30, For the Six Months Ended June 30, 2016 2015 2016 2015 Statement of Operations Total revenues Rental operations $ 211,791 $ 161,024 $ 411,279 $ 309,918 Tenant reinsurance 21,654 17,340 42,209 33,850 Property management, acquisition and development 10,828 7,496 20,188 15,246 244,273 185,860 473,676 359,014 Operating expenses, including depreciation and amortization Rental operations 104,161 77,326 205,859 152,835 Tenant reinsurance 3,941 3,283 8,252 6,211 Property management, acquisition and development 25,869 23,644 55,635 42,925 133,971 104,253 269,746 201,971 Income (loss) from operations Rental operations 107,630 83,698 205,420 157,083 Tenant reinsurance 17,713 14,057 33,957 27,639 Property management, acquisition and development (15,041 ) (16,148 ) (35,447 ) (27,679 ) 110,302 81,607 203,930 157,043 Gain on real estate transactions and earnout from prior acquisition Property management, acquisition and development 11,358 400 9,814 400 Interest expense Rental operations (31,941 ) (22,703 ) (62,506 ) (43,860 ) Property management, acquisition and development (861 ) (108 ) (1,655 ) (382 ) (32,802 ) (22,811 ) (64,161 ) (44,242 ) Non-cash interest expense related to the amortization of discount on equity component of exchangeable senior notes Property management, acquisition and development (1,240 ) (696 ) (2,473 ) (1,393 ) Interest income Tenant reinsurance 3 4 6 8 Property management, acquisition and development 1,622 424 3,333 1,276 1,625 428 3,339 1,284 Interest income on note receivable from Preferred Operating Partnership unit holder Property management, acquisition and development 1,212 1,212 2,425 2,425 Equity in earnings of unconsolidated real estate ventures Rental operations 3,358 3,001 6,188 5,651 Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of partners' interests Property management, acquisition and development — — 26,923 2,857 Income tax (expense) benefit Rental operations (445 ) (325 ) (1,290 ) (1,079 ) Tenant reinsurance (3,185 ) (2,429 ) (5,848 ) (4,303 ) Property management, acquisition and development (143 ) 569 600 949 (3,773 ) (2,185 ) (6,538 ) (4,433 ) Net income (loss) Rental operations 78,602 63,671 147,812 117,795 Tenant reinsurance 14,531 11,632 28,115 23,344 Property management, acquisition and development (3,093 ) (14,347 ) 3,520 (21,547 ) $ 90,040 $ 60,956 $ 179,447 $ 119,592 For the Three Months Ended June 30, For the Six Months Ended June 30, 2016 2015 2016 2015 Depreciation and amortization expense Rental operations $ 41,731 $ 29,117 $ 82,317 $ 57,382 Property management, acquisition and development 2,219 2,435 4,530 4,598 $ 43,950 $ 31,552 $ 86,847 $ 61,980 Statement of Cash Flows Acquisition of real estate assets Property management, acquisition and development $ (435,298 ) $ (240,892 ) Development and redevelopment of real estate assets Property management, acquisition and development $ (14,400 ) $ (9,926 ) |
Organization - Additional Infor
Organization - Additional Information (Detail) | 6 Months Ended |
Jun. 30, 2016segmentstore | |
Organization Consolidation And Presentation Of Financial Statements [Line Items] | |
Number of operating storage facilities in which the entity has equity interests (in stores) | 1,035 |
Number of stores owned by franchisees and third parties | 377 |
Number of operating stores owned and/or managed | 1,412 |
Number of states in which operating storage facilities are located | 37 |
Number of reportable segments | segment | 3 |
Rental Revenue [Member] | Customer Concentration Risk [Member] | |
Organization Consolidation And Presentation Of Financial Statements [Line Items] | |
Percentage of rental income accounted for by any single tenant (no more than) | 5.00% |
Fair Value Disclosures - Schedu
Fair Value Disclosures - Schedule of Assets and Liabilities Measured at Fair Value on a Recurring Basis (Detail) - Recurring Basis [Member] $ in Thousands | Jun. 30, 2016USD ($) |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |
Other assets - Cash Flow Hedge Swap Agreements | $ 36 |
Other liabilities - Cash Flow Hedge Swap Agreements | (53,103) |
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |
Other assets - Cash Flow Hedge Swap Agreements | 0 |
Other liabilities - Cash Flow Hedge Swap Agreements | 0 |
Significant Other Observable Inputs (Level 2) [Member] | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |
Other assets - Cash Flow Hedge Swap Agreements | 36 |
Other liabilities - Cash Flow Hedge Swap Agreements | (53,103) |
Significant Unobservable Inputs (Level 3) [Member] | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | |
Other assets - Cash Flow Hedge Swap Agreements | 0 |
Other liabilities - Cash Flow Hedge Swap Agreements | $ 0 |
Fair Value Disclosures - Additi
Fair Value Disclosures - Additional Information (Detail) | Jun. 30, 2016land_parcelstore |
Fair Value Disclosures [Abstract] | |
Number of stores classified as held for sale | store | 1 |
Number Of Parcels Of Land Held-For-Sale | land_parcel | 1 |
Fair Value Disclosures - Sche37
Fair Value Disclosures - Schedule of Fair Value of Financial Instruments (Detail) - USD ($) $ in Thousands | Jun. 30, 2016 | Dec. 31, 2015 |
Fair Value of Financial Instruments [Line Items] | ||
Notes receivable from Preferred Operating Partnership unit holders | $ 120,230 | $ 120,230 |
Fixed rate notes payable and notes payable to trusts | 2,985,320 | 2,758,567 |
Exchangeable senior notes | 606,422 | 623,863 |
Fair Value [Member] | ||
Fair Value of Financial Instruments [Line Items] | ||
Notes receivable from Preferred Operating Partnership unit holders | 131,701 | 128,216 |
Fixed rate notes receivable | 54,825 | 86,814 |
Fixed rate notes payable and notes payable to trusts | 2,446,724 | 1,828,486 |
Exchangeable senior notes | 760,594 | 770,523 |
Carrying Value [Member] | ||
Fair Value of Financial Instruments [Line Items] | ||
Notes receivable from Preferred Operating Partnership unit holders | 120,230 | 120,230 |
Fixed rate notes receivable | 53,593 | 84,331 |
Fixed rate notes payable and notes payable to trusts | 2,367,687 | 1,806,904 |
Exchangeable senior notes | $ 638,172 | $ 660,364 |
Earnings Per Common Share - Add
Earnings Per Common Share - Additional Information (Detail) - USD ($) | 3 Months Ended | 6 Months Ended | |||||||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | Apr. 30, 2016 | Feb. 29, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 21, 2013 | |
Earnings Per Common Share [Line Items] | |||||||||
Average share price (in dollars per share) | $ 90.31 | ||||||||
Principal amount of notes outstanding | $ 606,422,000 | $ 606,422,000 | $ 623,863,000 | ||||||
Average closing price of common stock (in dollars per share) | $ 92.54 | $ 92.54 | |||||||
Anti-dilutive securities excluded from computation of earnings per common share (in shares) | 875,480 | 875,480 | 875,480 | 875,480 | |||||
Operating Partnership [Member] | 2.375% Exchangeable Senior Notes due 2033 (the 2013 Notes) [Member] | |||||||||
Earnings Per Common Share [Line Items] | |||||||||
Principal amount of notes outstanding | $ 63,172,000 | $ 63,172,000 | $ 2,553,000 | $ 19,639,000 | 85,364,000 | ||||
Interest rate | 2.375% | 2.375% | 2.375% | ||||||
Exchange price (in dollars per share) | $ 54.63 | $ 54.63 | |||||||
Principal amount of notes issued | $ 250,000,000 | ||||||||
Shares related to the Notes included in the computation for diluted earnings per share (in shares) | 456,768 | 456,768 | 836,630 | 836,630 | |||||
Operating Partnership [Member] | Exchangeable Senior Notes 3.125% due 2035 (the 2015 Notes) [Member] | |||||||||
Earnings Per Common Share [Line Items] | |||||||||
Principal amount of notes outstanding | $ 575,000,000 | $ 575,000,000 | $ 575,000,000 | ||||||
Interest rate | 3.125% | 3.125% | 3.125% | ||||||
Exchange price (in dollars per share) | $ 95.19 | $ 95.19 | |||||||
Principal amount of notes issued | $ 575,000,000 | $ 575,000,000 | $ 575,000,000 | ||||||
Shares related to the Notes included in the computation for diluted earnings per share (in shares) | 0 | 0 | 0 | 0 | |||||
Series A Units [Member] | |||||||||
Earnings Per Common Share [Line Items] | |||||||||
Exchangeable preferred operating partnership units settled in cash, minimum | $ 115,000,000 | $ 115,000,000 | |||||||
Series B Units [Member] | |||||||||
Earnings Per Common Share [Line Items] | |||||||||
Units outstanding | 41,901,000 | $ 41,901,000 | |||||||
Anti-dilutive securities excluded from computation of earnings per common share (in shares) | 452,788 | ||||||||
Series C Units [Member] | |||||||||
Earnings Per Common Share [Line Items] | |||||||||
Units outstanding | 29,639,000 | $ 29,639,000 | |||||||
Anti-dilutive securities excluded from computation of earnings per common share (in shares) | 320,283 | ||||||||
Series D Units [Member] | |||||||||
Earnings Per Common Share [Line Items] | |||||||||
Units outstanding | $ 68,747,000 | $ 68,747,000 | |||||||
Anti-dilutive securities excluded from computation of earnings per common share (in shares) | 742,890 | ||||||||
Stock Options [Member] | |||||||||
Earnings Per Common Share [Line Items] | |||||||||
Anti-dilutive securities excluded from computation of earnings per common share (in shares) | 39,564 | 44,207 | 28,721 | 32,193 |
Earnings Per Common Share - Sch
Earnings Per Common Share - Schedule of Antidilutive Shares Excluded from Computation of Earnings Per Share (Detail) - shares | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Number of Units (in shares) | 5,129,960 | 2,928,493 | 5,129,960 | 2,928,493 |
Equivalent Shares (if converted) (in shares) | 1,084,618 | 1,257,389 | 1,033,293 | 1,277,934 |
Series B Units [Member] | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Number of Units (in shares) | 1,676,087 | 1,676,087 | 1,676,087 | 1,676,087 |
Equivalent Shares (if converted) (in shares) | 463,982 | 618,026 | 472,670 | 628,124 |
Series C Units [Member] | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Number of Units (in shares) | 704,016 | 704,016 | 704,016 | 704,016 |
Equivalent Shares (if converted) (in shares) | 328,193 | 437,154 | 334,338 | 444,297 |
Series D Units [Member] | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Number of Units (in shares) | 2,749,857 | 548,390 | 2,749,857 | 548,390 |
Equivalent Shares (if converted) (in shares) | 292,443 | 202,209 | 226,285 | 205,513 |
Earnings Per Common Share - S40
Earnings Per Common Share - Schedule of Computation of Earnings Per Common Share (Detail) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Earnings Per Share [Abstract] | ||||
Net income attributable to common stockholders | $ 83,044 | $ 55,339 | $ 165,636 | $ 109,081 |
Earnings and dividends allocated to participating securities | (214) | (140) | (380) | (259) |
Earnings for basic computations | 82,830 | 55,199 | 165,256 | 108,822 |
Earnings and dividends allocated to participating securities | 0 | 0 | 380 | 0 |
Income allocated to noncontrolling interest - Preferred Operating Partnership (Series A Units) and Operating Partnership | 5,398 | 4,276 | 10,872 | 7,911 |
Fixed component of income allocated to noncontrolling interest - Preferred Operating Partnership (Series A Units) | (1,271) | (1,271) | (2,542) | (2,545) |
Net income for diluted computations | $ 86,957 | $ 58,204 | $ 173,966 | $ 114,188 |
Weighted average common shares outstanding: | ||||
Average number of common shares outstanding - basic (in shares) | 124,914,467 | 116,861,678 | 124,678,293 | 116,491,710 |
Series A Units (in shares) | 875,480 | 875,480 | 875,480 | 875,480 |
OP Units (in shares) | 5,517,607 | 5,642,737 | 5,569,537 | 5,007,835 |
Unvested restricted stock awards included for treasury stock method (in shares) | 0 | 0 | 309,987 | 0 |
Shares related to exchangeable senior notes and dilutive stock options (in shares) | 718,361 | 1,095,995 | 719,222 | 1,102,216 |
Average number of common shares outstanding - diluted (in shares) | 132,025,915 | 124,475,890 | 132,152,519 | 123,477,241 |
Earnings per common share | ||||
Basic (in dollars per share) | $ 0.66 | $ 0.47 | $ 1.33 | $ 0.93 |
Diluted (in dollars per share) | $ 0.66 | $ 0.47 | $ 1.32 | $ 0.92 |
Store Acquisitions - Schedule o
Store Acquisitions - Schedule of Operating Properties Acquired (Detail) $ in Thousands | 6 Months Ended | |
Jun. 30, 2016USD ($)propertystoreshares | Jun. 30, 2015USD ($) | |
Property Acquisitions [Line Items] | ||
Number of Stores | property | 45 | |
Total Consideration Paid | $ 469,894 | |
Cash Paid | 401,938 | |
Loan Assumed | 9,723 | |
Net Liabilities/(Assets) Assumed | (1,996) | |
Value of OP Units Issued | $ 56,237 | $ 106,522 |
Number of OP Units Issued (in units) | shares | 2,215,231 | |
Fair Value Real estate assets | $ 514,078 | |
Massachusetts Property Acquired 6/30/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 13,807 | |
Cash Paid | 13,751 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (56) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 13,807 | |
Georgia Property Acquired 6/30/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 7,993 | |
Cash Paid | 6,789 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (4) | |
Value of OP Units Issued | $ 1,200 | |
Number of OP Units Issued (in units) | shares | 13,764 | |
Fair Value Real estate assets | $ 7,993 | |
Illinois Property Acquired 6/10/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | store | 4 | |
Total Consideration Paid | $ 55,851 | |
Cash Paid | 0 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (814) | |
Value of OP Units Issued | $ 55,037 | |
Number of OP Units Issued (in units) | shares | 2,201,467 | |
Fair Value Real estate assets | $ 55,851 | |
Texas Property Acquired 6/2/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 4 | |
Total Consideration Paid | $ 37,478 | |
Cash Paid | 37,246 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (232) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 37,478 | |
South Carolina Property Acquired 5/10/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 8,249 | |
Cash Paid | 8,230 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (19) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 8,249 | |
Washington, DC Property Acquired 5/5/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 32,968 | |
Cash Paid | 23,163 | |
Loan Assumed | 9,723 | |
Net Liabilities/(Assets) Assumed | (82) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 32,968 | |
Indiana Property Acquired 4/22/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 5 | |
Total Consideration Paid | $ 26,983 | |
Cash Paid | 26,849 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (134) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 26,983 | |
Colorado Property Acquired 4/19/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 7,904 | |
Cash Paid | 7,869 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (35) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 7,904 | |
Arizona Property Acquired 4/18/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 8,154 | |
Cash Paid | 8,029 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (125) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 8,154 | |
Texas Property Acquired 4/15/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 10,978 | |
Cash Paid | 10,922 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (56) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 10,978 | |
Arizona Property Acquired 4/5/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 5,000 | |
Cash Paid | 4,999 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (1) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 5,000 | |
Hawaii Property Acquired 4/5/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 28,992 | |
Cash Paid | 28,935 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (57) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 28,992 | |
New Mexico 1 Property Acquired 3/29/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 10,958 | |
Cash Paid | 10,928 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (30) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 10,958 | |
New Mexico 2 Property Acquired 3/29/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 17,940 | |
Cash Paid | 17,905 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | 35 | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 17,940 | |
Georgia Property Acquired 3/29/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 3 | |
Total Consideration Paid | $ 25,087 | |
Cash Paid | 25,069 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (18) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 25,087 | |
Texas Property Acquired 3/21/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 9,994 | |
Cash Paid | 9,969 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (25) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 9,994 | |
Illinois Property Acquired 2/25/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 16,721 | |
Cash Paid | 16,738 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | 17 | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 16,721 | |
Massachusetts Property Acquired 2/16/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 16,169 | |
Cash Paid | 16,174 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | 5 | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 16,169 | |
Florida Maryland Nevada New York Tennessee Property Acquired 2/2/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 6 | |
Total Consideration Paid | $ 53,898 | |
Cash Paid | 53,940 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | 42 | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 98,082 | |
Texas Property Acquired 1/14/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 3 | |
Total Consideration Paid | $ 22,625 | |
Cash Paid | 22,523 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | (102) | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 22,625 | |
Florida Property Acquired 1/12/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 1 | |
Total Consideration Paid | $ 9,001 | |
Cash Paid | 8,980 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | 21 | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 9,001 | |
Texas Property Acquired 1/7/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 3 | |
Total Consideration Paid | $ 27,537 | |
Cash Paid | 27,435 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | 102 | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 27,537 | |
New Mexico Property Acquired 1/7/2016 [Member] | ||
Property Acquisitions [Line Items] | ||
Number of Stores | property | 2 | |
Total Consideration Paid | $ 15,607 | |
Cash Paid | 15,495 | |
Loan Assumed | 0 | |
Net Liabilities/(Assets) Assumed | 112 | |
Value of OP Units Issued | $ 0 | |
Number of OP Units Issued (in units) | shares | 0 | |
Fair Value Real estate assets | $ 15,607 |
Store Acquisitions - Schedule42
Store Acquisitions - Schedule of Operating Properties Acquired (Additional Information) (Detail) $ in Thousands | Feb. 02, 2016USD ($)store |
VRS Self Storage LLC Joint Venture [Member] | |
Property Acquisitions [Line Items] | |
Number of stores acquired | store | 6 |
Ownership percentage in joint venture | 45.04% |
Extra Space Properties 122 LLC [Member] | |
Property Acquisitions [Line Items] | |
Number of stores acquired | store | 6 |
Number of stores transferred to new wholly-owned subsidiary | store | 6 |
Net carrying amount of properties distributed for spinoff | $ 17,261 |
Ownership interest percentage, after acquisition | 100.00% |
Business acquisition, cost of acquired entity, purchase price | $ 44,184 |
Equity interest fair value remeasurement gain | $ 26,923 |
Prudential Real Estate and Affiliates [Member] | VRS Self Storage LLC Joint Venture [Member] | |
Property Acquisitions [Line Items] | |
Business acquisition, percentage of voting interests acquired | 54.96% |
Prudential Real Estate and Affiliates [Member] | Extra Space Properties 122 LLC [Member] | |
Property Acquisitions [Line Items] | |
Business acquisition, percentage of voting interests acquired | 54.96% |
Total purchase price | $ 53,940 |
Store Acquisitions - Additional
Store Acquisitions - Additional Information (Detail) $ in Thousands | Apr. 20, 2016USD ($)store | Apr. 01, 2016USD ($)storeshares | Jun. 30, 2016USD ($) | Dec. 31, 2014store |
Disposal of Texas Store, April 1, 2016 [Member] | ||||
Property Acquisition And Dispositions [Line Items] | ||||
Number of stores sold | store | 1 | |||
Store Dispositions [Member] | Disposal of Texas Store, April 1, 2016 [Member] | ||||
Property Acquisition And Dispositions [Line Items] | ||||
OP Units received for store disposal (in units) | shares | 85,452 | |||
Value of OP Units received for store disposal | $ 7,689 | |||
Gain on disposal of real estate | $ 93 | |||
Store Dispositions [Member] | Disposal of Ohio and Indiana Stores, April 20, 2016 [Member] | ||||
Property Acquisition And Dispositions [Line Items] | ||||
Number of stores sold | store | 7 | |||
Gain on disposal of real estate | $ 11,265 | |||
Proceeds from sale of real estate | $ 17,555 | |||
New Jersey And Virginia, 5 Stores Acquired in 2014 [Member] | ||||
Property Acquisition And Dispositions [Line Items] | ||||
Number of operating stores acquired | store | 5 | |||
Increase in payments due to sellers resulting from higher rental income of properties | $ 1,544 |
Investments in Unconsolidated44
Investments in Unconsolidated Real Estate Ventures - Additional Information (Detail) $ in Thousands | May 20, 2016USD ($)store | Apr. 08, 2016USD ($)store | Apr. 01, 2016 | Mar. 31, 2016USD ($)store | Mar. 31, 2015 |
BH [Member] | |||||
Schedule of Equity Method Investments [Line Items] | |||||
Number of stores | store | 1 | ||||
Amount paid for interest | $ | $ 1,034 | ||||
Equity method ownership percentage | 20.00% | ||||
ESS PRISA LLC and ESS PRISA TWO LLC [Member] | |||||
Schedule of Equity Method Investments [Line Items] | |||||
Excess profit participation percentage forfeited in amendments | 17.00% | ||||
ESS PRISA LLC [Member] | |||||
Schedule of Equity Method Investments [Line Items] | |||||
Equity method ownership percentage | 4.00% | 2.00% | |||
ESS PRISA II LLC [Member] | |||||
Schedule of Equity Method Investments [Line Items] | |||||
Equity method ownership percentage | 4.40% | 2.00% | |||
PREXR [Member] | |||||
Schedule of Equity Method Investments [Line Items] | |||||
Number of stores | store | 1 | ||||
Amount paid for interest | $ | $ 12,114 | ||||
Equity method ownership percentage | 25.00% | ||||
Baychester [Member] | |||||
Schedule of Equity Method Investments [Line Items] | |||||
Number of stores | store | 1 | ||||
Amount paid for interest | $ | $ 4,794 | ||||
Equity method ownership percentage | 44.40% |
Variable Interests - Additional
Variable Interests - Additional Information (Detail) | Jun. 30, 2016joint_venturesubsidiary |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Number of wholly-owned unconsolidated subsidiaries | subsidiary | 3 |
Number of interests in consolidated VIE joint ventures | joint_venture | 0 |
Variable Interests - Schedule o
Variable Interests - Schedule of Assets and Liabilities and Maximum Exposure to Loss Related to Trusts (Detail) - USD ($) | Jun. 30, 2016 | Dec. 31, 2015 |
Variable Interest Entity [Line Items] | ||
Notes payable to Trusts | $ 117,258,000 | $ 117,191,000 |
Operating Partnership [Member] | Variable Interest Entity, Not Primary Beneficiary [Member] | ||
Variable Interest Entity [Line Items] | ||
Notes payable to Trusts | 117,258,000 | |
Investment Balance | 3,590,000 | |
Maximum exposure to loss | 116,000,000 | |
Difference | 0 | |
Operating Partnership [Member] | Variable Interest Entity, Not Primary Beneficiary [Member] | Trust I [Member] | ||
Variable Interest Entity [Line Items] | ||
Notes payable to Trusts | 36,083,000 | |
Investment Balance | 1,083,000 | |
Maximum exposure to loss | 35,000,000 | |
Difference | 0 | |
Operating Partnership [Member] | Variable Interest Entity, Not Primary Beneficiary [Member] | Trust II [Member] | ||
Variable Interest Entity [Line Items] | ||
Notes payable to Trusts | 42,269,000 | |
Investment Balance | 1,269,000 | |
Maximum exposure to loss | 41,000,000 | |
Difference | 0 | |
Operating Partnership [Member] | Variable Interest Entity, Not Primary Beneficiary [Member] | Trust III [Member] | ||
Variable Interest Entity [Line Items] | ||
Notes payable to Trusts | 41,238,000 | |
Investment Balance | 1,238,000 | |
Maximum exposure to loss | 40,000,000 | |
Difference | 0 | |
Operating Partnership [Member] | Variable Interest Entity, Not Primary Beneficiary [Member] | Gross [Member] | ||
Variable Interest Entity [Line Items] | ||
Notes payable to Trusts | 119,590,000 | |
Investment Balance | 3,590,000 | |
Maximum exposure to loss | 116,000,000 | |
Difference | 0 | |
Operating Partnership [Member] | Variable Interest Entity, Not Primary Beneficiary [Member] | Unamortized Debt Issuance Expense [Member] | ||
Variable Interest Entity [Line Items] | ||
Notes payable to Trusts | $ (2,332,000) |
Derivatives - Additional Inform
Derivatives - Additional Information (Detail) | Jun. 30, 2016USD ($)derivative |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Estimated amount of unrealized gains or losses expected to be reclassified as interest expense in next fiscal year | $ 19,368,000 |
Number of derivative financial instruments | derivative | 30 |
Combined notional amount | $ 2,058,385,000 |
Credit risk derivative, fair value of derivatives in a net liability position | 53,103,000 |
Estimated termination value on settlement | $ 56,465,000 |
Derivatives - Schedule of Balan
Derivatives - Schedule of Balance Sheet Classification and Fair Value of Entity's Derivative Financial Instruments (Detail) - USD ($) $ in Thousands | Jun. 30, 2016 | Dec. 31, 2015 |
Other Assets [Member] | ||
Derivative [Line Items] | ||
Other assets - Asset (Liability) Derivatives | $ 36 | $ 4,996 |
Other Liabilities [Member] | ||
Derivative [Line Items] | ||
Other liabilities - Asset (Liability) Derivatives | $ (53,103) | $ (6,991) |
Derivatives - Schedule of Infor
Derivatives - Schedule of Information Relating to Gain (Loss) Recognized on Swap Agreements (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||||
Swap agreements gain (loss) recognized in OCI | $ (23,655) | $ 3,417 | $ (58,616) | $ (5,458) |
Swap agreements gain (loss) reclassified from OCI - Interest expense | $ (4,861) | $ (2,636) | $ (9,314) | $ (4,933) |
Exchangeable Senior Notes - Add
Exchangeable Senior Notes - Additional Information (Detail) | Apr. 30, 2016USD ($) | Feb. 29, 2016USD ($) | Jun. 21, 2013USD ($) | Apr. 30, 2016USD ($)shares | Feb. 29, 2016USD ($)shares | Sep. 30, 2015USD ($) | Jun. 30, 2016USD ($)d | Dec. 31, 2015USD ($) |
Par Value [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Shares issued for value of notes in excess of principal amount | shares | 18,031 | 130,909,000 | ||||||
Value of notes in excess of principal amount | $ 1,686,000 | $ 11,380,000 | ||||||
Exchangeable Senior Notes 3.125% due 2035 (the 2015 Notes) [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Effective interest rate on the liability component | 4.00% | |||||||
2.375% Exchangeable Senior Notes due 2033 (the 2013 Notes) [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Notes exchange, threshold percentage | 130.00% | |||||||
Notes exchange, threshold trading days | d | 20 | |||||||
Notes exchange, threshold consecutive trading days | 30 days | |||||||
Effective interest rate on the liability component | 4.00% | |||||||
Operating Partnership [Member] | Exchangeable Senior Notes 3.125% due 2035 (the 2015 Notes) [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Principal amount of notes issued | $ 575,000,000 | $ 575,000,000 | ||||||
Interest rate | 3.125% | 3.125% | ||||||
Issuance cost | $ 11,992,000 | |||||||
Underwriting fee percentage | 2.00% | |||||||
Amortization period | 5 years | |||||||
Conversion ratio, number of shares per $1,000 principal amount, numerator | 10.51 | |||||||
Principal amount used for debt instrument conversion ratio | $ 1,000 | |||||||
Redemption price as percentage of principal amount of notes plus accrued and unpaid interest | 100.00% | |||||||
Redemption price as percentage of principal amount of notes at request of debt holders and upon occurrence of designated event | 100.00% | |||||||
Operating Partnership [Member] | Exchangeable Senior Notes 3.125% due 2035 (the 2015 Notes) [Member] | Minimum [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Number of days of written notice to holders of notes required for redemption | 30 days | |||||||
Operating Partnership [Member] | Exchangeable Senior Notes 3.125% due 2035 (the 2015 Notes) [Member] | Maximum [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Number of days of written notice to holders of notes required for redemption | 60 days | |||||||
Operating Partnership [Member] | 2.375% Exchangeable Senior Notes due 2033 (the 2013 Notes) [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Principal amount of notes issued | $ 250,000,000 | |||||||
Interest rate | 2.375% | 2.375% | ||||||
Issuance cost | $ 7,000 | $ 36,000 | $ 1,672,000 | |||||
Conversion ratio, number of shares per $1,000 principal amount, numerator | 18.30 | |||||||
Principal amount used for debt instrument conversion ratio | $ 1,000 | |||||||
Redemption price as percentage of principal amount of notes plus accrued and unpaid interest | 100.00% | |||||||
Redemption price as percentage of principal amount of notes at request of debt holders and upon occurrence of designated event | 100.00% | |||||||
Discount rate | 1.50% | |||||||
Unamortized cash discount | 72,000 | 716,000 | $ 3,750,000 | 72,000 | 716,000 | $ 374,000 | $ 633,000 | |
Amortization period | 5 years | |||||||
Principal amount repurchased | $ 2,553,000 | $ 19,639,000 | $ 2,553,000 | $ 19,639,000 | ||||
Operating Partnership [Member] | 2.375% Exchangeable Senior Notes due 2033 (the 2013 Notes) [Member] | Minimum [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Number of days of written notice to holders of notes required for redemption | 30 days | |||||||
Operating Partnership [Member] | 2.375% Exchangeable Senior Notes due 2033 (the 2013 Notes) [Member] | Maximum [Member] | ||||||||
Debt Instrument [Line Items] | ||||||||
Number of days of written notice to holders of notes required for redemption | 60 days |
Exchangeable Senior Notes - Sch
Exchangeable Senior Notes - Schedule of Information about Total Carrying Amounts of Equity Components, Principal Amounts of Liability Components, Unamortized Discounts and Net Carrying Amounts for Notes (Detail) - USD ($) $ in Thousands | Jun. 30, 2016 | Apr. 30, 2016 | Feb. 29, 2016 | Dec. 31, 2015 | Jun. 21, 2013 |
Debt Instrument [Line Items] | |||||
Principal amount of liability components | $ 606,422 | $ 623,863 | |||
Operating Partnership [Member] | |||||
Debt Instrument [Line Items] | |||||
Net carrying amount of liability components | 606,422 | 623,863 | |||
Operating Partnership [Member] | 2.375% Exchangeable Senior Notes due 2033 (the 2013 Notes) [Member] | |||||
Debt Instrument [Line Items] | |||||
Carrying amount of equity components | 0 | 0 | |||
Principal amount of liability components | 63,172 | $ 2,553 | $ 19,639 | 85,364 | |
Unamortized discount - equity components | (1,568) | (2,605) | |||
Unamortized cash discount | (374) | $ (72) | $ (716) | (633) | $ (3,750) |
Operating Partnership [Member] | Exchangeable Senior Notes 3.125% due 2035 (the 2015 Notes) [Member] | |||||
Debt Instrument [Line Items] | |||||
Carrying amount of equity components | 22,597 | 22,597 | |||
Principal amount of liability components | 575,000 | 575,000 | |||
Unamortized discount - equity components | (19,481) | (21,565) | |||
Operating Partnership [Member] | Exchangeable Senior Notes [Member] | |||||
Debt Instrument [Line Items] | |||||
Unamortized debt issuance costs | $ (10,327) | $ (11,698) |
Exchangeable Senior Notes - Sum
Exchangeable Senior Notes - Summary of Amount of Interest Cost Recognized Relating to Contractual Interest Rates and Amortization of Discounts on Liability Components of Notes (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | |
Debt Disclosure [Abstract] | ||||
Contractual interest | $ 4,867 | $ 1,484 | $ 9,749 | $ 2,968 |
Amortization of discount | 1,240 | 696 | 2,473 | 1,393 |
Total interest expense recognized | $ 6,107 | $ 2,180 | $ 12,222 | $ 4,361 |
Exchangeable Senior Notes - S53
Exchangeable Senior Notes - Summary of Repurchase of Debt (Detail) - USD ($) $ in Thousands | Apr. 30, 2016 | Feb. 29, 2016 | Jun. 21, 2013 | Jun. 30, 2016 | Dec. 31, 2015 |
Debt Instrument [Line Items] | |||||
Exchangeable senior notes repurchased | $ 606,422 | $ 623,863 | |||
Operating Partnership [Member] | 2.375% Exchangeable Senior Notes due 2033 (the 2013 Notes) [Member] | |||||
Debt Instrument [Line Items] | |||||
Principal amount repurchased | $ 2,553 | $ 19,639 | |||
Extinguishment of liability component | (2,474) | (18,887) | |||
Reacquisition of equity component | 1,766 | 12,132 | |||
Total consideration paid for repurchase | 4,240 | 31,019 | |||
Exchangeable senior notes repurchased | 2,553 | 19,639 | 63,172 | 85,364 | |
Extinguishment of liability component | (2,474) | (18,887) | |||
Discount on exchangeable senior notes | (72) | (716) | $ (3,750) | $ (374) | $ (633) |
Related debt issuance costs | (7) | (36) | $ (1,672) | ||
Gain/(loss) on repurchase | $ 0 | $ 0 |
Stockholders' Equity - Addition
Stockholders' Equity - Additional Information (Detail) $ / shares in Units, $ in Thousands | May 06, 2016USD ($)sales_agent | Aug. 28, 2015USD ($)sales_agent | Jun. 22, 2015USD ($)$ / sharesshares | Jun. 30, 2016USD ($)$ / sharesshares | Jun. 30, 2016USD ($)$ / shares | Jun. 30, 2015USD ($) |
Changes In Equity And Comprehensive Income Line Items [Line Items] | ||||||
Proceeds from issuance of common stock | $ 416,611 | $ 73,369 | $ 416,643 | |||
Public offering price (in dollars per share) | $ / shares | $ 68.15 | |||||
Gross proceeds from issuance of common stock | $ 431,049 | |||||
Underwriting discount and transaction costs of stock issuance | $ 14,438 | |||||
At the Market Equity Distribution Agreement [Member] | ||||||
Changes In Equity And Comprehensive Income Line Items [Line Items] | ||||||
Aggregate offering price of common share | $ 400,000 | $ 400,000 | ||||
Number of sales agents | sales_agent | 6 | 5 | ||||
Common stock issued and sold (in shares) | shares | 831,300 | |||||
Average price per share (in dollars per share) | $ / shares | $ 89.66 | $ 89.66 | ||||
Proceeds from issuance of common stock | $ 73,360 | |||||
Public Offering [Member] | ||||||
Changes In Equity And Comprehensive Income Line Items [Line Items] | ||||||
Common stock issued and sold (in shares) | shares | 6,325,000 |
Noncontrolling Interest Repre55
Noncontrolling Interest Represented by Preferred Operating Partnership Units - Additional Information (Details) $ / shares in Units, $ in Thousands | May 21, 2016USD ($)storeshares | Oct. 03, 2014USD ($)shares | Apr. 03, 2014USD ($)storeshares | Nov. 19, 2013store | Sep. 26, 2013USD ($)storeshares | Aug. 29, 2013store | Jun. 25, 2007USD ($)shares | Jun. 15, 2007storeshares | Dec. 31, 2014USD ($)storeshares | Jun. 30, 2016USD ($)sharesproperty$ / shares | Jun. 30, 2015USD ($) | May 31, 2014USD ($)storeshares | Dec. 31, 2015USD ($) |
Noncontrolling Interest [Line Items] | |||||||||||||
Note receivable from noncontrolling interest represented by Preferred Operating Partnership units | $ 120,230 | $ 120,230 | |||||||||||
Debt assumed | $ 9,723 | ||||||||||||
Number of stores acquired | property | 45 | ||||||||||||
Number of OP units issued for store acquisition (in units) | shares | 2,215,231 | ||||||||||||
Operating Partnership units issued | $ 56,237 | $ 106,522 | |||||||||||
Series B Redeemable Preferred Units [Member] | Series B Units [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Liquidation value (in dollars per share) | $ / shares | $ 25 | ||||||||||||
Fixed liquidation value | $ 41,902 | ||||||||||||
Annual rate of return (as a percent) | 6.00% | ||||||||||||
Series B Redeemable Preferred Units [Member] | Series B Units [Member] | Georgia, 1 Property Acquired 4/3/2014 [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Preferred units issued as part of acquisition (in units) | shares | 333,360 | ||||||||||||
Preferred units issued as part of acquisition | $ 8,334 | ||||||||||||
Series C Convertible Redeemable Preferred Units [Member] | California, Properties Acquired December 2013 [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Number of stores acquired | store | 12 | ||||||||||||
Ownership interests in five stores through joint ventures prior to the acquisition | 35.00% | ||||||||||||
Number of stores in which ownership interest was held prior to acquisition of remaining properties | store | 5 | ||||||||||||
Ownership interest in one store through joint ventures prior to the acquisition | 40.00% | ||||||||||||
Number of stores in which ownership interest was held prior to acquisition | store | 1 | ||||||||||||
Series C Convertible Redeemable Preferred Units [Member] | Series C Units [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Note receivable from noncontrolling interest represented by Preferred Operating Partnership units | $ 20,230 | ||||||||||||
Note receivable interest rate | 5.00% | ||||||||||||
Liquidation value (in dollars per share) | $ / shares | $ 42.10 | ||||||||||||
Fixed liquidation value | $ 29,639 | ||||||||||||
Quarterly distribution per preferred OP unit payable above quarterly distribution for common OP Unit (in dollars per share) | $ / shares | $ 0.18 | ||||||||||||
Number of months immediately preceding the fifth anniversary of issuance for which distribution is payable | 12 months | ||||||||||||
Period from date of issuance after which preferred OP units will become redeemable at the option of the holder | 1 year | ||||||||||||
Period from date of issuance after which preferred OP units will become convertible into common OP units at the option of the holder | 1 year | ||||||||||||
Preferred OP units conversion ratio | shares | 0.9145 | ||||||||||||
Note receivable maturity date | Dec. 15, 2024 | ||||||||||||
Series D Redeemable Preferred Units [Member] | D-3 Units [Member] | Minimum [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Annual rate of return (as a percent) | 4.00% | ||||||||||||
Series D Redeemable Preferred Units [Member] | Series D Units [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Liquidation value (in dollars per share) | $ / shares | $ 25 | ||||||||||||
Fixed liquidation value | $ 68,747 | ||||||||||||
Series D Redeemable Preferred Units [Member] | D-1 Units[Member] | Maximum [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Annual rate of return (as a percent) | 5.00% | ||||||||||||
Operating Partnership [Member] | Illinois Property Acquired 5/21/2016 [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Number of stores acquired | store | 4 | ||||||||||||
Operating Partnership [Member] | Series A Participating Redeemable Preferred Units [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Number of stores acquired | store | 10 | ||||||||||||
Operating Partnership [Member] | Series A Participating Redeemable Preferred Units [Member] | Series A Units [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Preferred units issued as part of acquisition (in units) | shares | 989,980 | ||||||||||||
Fixed priority return on preferred OP units, amount | $ 115,000 | ||||||||||||
Fixed priority return on preferred OP units, stated return rate | 5.00% | ||||||||||||
Fixed priority return on preferred OP units, liquidation value | $ 115,000 | ||||||||||||
Operating Partnership [Member] | Series B Redeemable Preferred Units [Member] | Georgia, 1 Property Acquired 4/3/2014 [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Number of stores acquired | store | 1 | ||||||||||||
Cash portion of payment for acquisition | $ 15,158 | ||||||||||||
Operating Partnership [Member] | Series B Redeemable Preferred Units [Member] | California, 20 Properties Acquired 2013-September [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Number of stores acquired | store | 1 | 19 | |||||||||||
Cash portion of payment for acquisition | $ 100,876 | ||||||||||||
Number of stores acquired as part of portfolio acquisition | store | 20 | ||||||||||||
Debt assumed | $ 98,960 | ||||||||||||
Number of common units issued as part of acquisition (in units) | shares | 1,448,108 | ||||||||||||
OP units issued as part of the acquisition | $ 62,341 | ||||||||||||
Operating Partnership [Member] | Series B Redeemable Preferred Units [Member] | Series B Units [Member] | California, 20 Properties Acquired 2013-September [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Preferred units issued as part of acquisition (in units) | shares | 1,342,727 | ||||||||||||
Preferred units issued as part of acquisition | $ 33,568 | ||||||||||||
Operating Partnership [Member] | Series C Convertible Redeemable Preferred Units [Member] | California, Properties Acquired December 2013 [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Cash portion of payment for acquisition | $ 45,722 | ||||||||||||
Debt assumed | $ 37,532 | ||||||||||||
Number of stores acquired | store | 6 | ||||||||||||
Operating Partnership [Member] | Series C Convertible Redeemable Preferred Units [Member] | Series C Units [Member] | California, Properties Acquired December 2013 [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Preferred units issued as part of acquisition (in units) | shares | 704,016 | ||||||||||||
Preferred units issued as part of acquisition | $ 30,960 | ||||||||||||
Operating Partnership [Member] | Series D Redeemable Preferred Units [Member] | Self Storage Facility in Florida [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Number of stores acquired | store | 1 | ||||||||||||
Cash portion of payment for acquisition | $ 5,621 | ||||||||||||
Operating Partnership [Member] | Series D Redeemable Preferred Units [Member] | D-3 Units [Member] | Illinois Property Acquired 5/21/2016 [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Number of OP units issued for store acquisition (in units) | shares | 2,201,467 | ||||||||||||
Operating Partnership units issued | $ 55,037 | ||||||||||||
Operating Partnership [Member] | Series D Redeemable Preferred Units [Member] | Series D Units [Member] | Self Storage Facility in Florida [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Preferred units issued as part of acquisition (in units) | shares | 548,390 | ||||||||||||
Preferred units issued as part of acquisition | $ 13,710 | ||||||||||||
Operating Partnership Holders of A Units [Member] | Series A Participating Redeemable Preferred Units [Member] | |||||||||||||
Noncontrolling Interest [Line Items] | |||||||||||||
Note receivable from noncontrolling interest represented by Preferred Operating Partnership units | $ 100,000 | ||||||||||||
Note receivable interest rate | 4.85% | ||||||||||||
Maximum number of preferred OP units converted prior to the maturity date of the loan (in units) | shares | 114,500 | ||||||||||||
A units redeemed | shares | 114,500 | ||||||||||||
A units redeemed ,value | $ 4,794 | ||||||||||||
Common shares issued in Preferred Unit redemption (in shares) | shares | 280,331 | ||||||||||||
Additional units redeemed (in units) | shares | 0 |
Noncontrolling Interest in Op56
Noncontrolling Interest in Operating Partnership - Additional Information (Details) $ / shares in Units, $ in Thousands | 6 Months Ended |
Jun. 30, 2016USD ($)$ / sharesshares | |
Noncontrolling Interest [Line Items] | |
Period used as a denomination to determine the average closing price of common stock | 10 days |
OP units conversion basis | one-for-one basis |
OP units conversion ratio | 1 |
Ten day average closing stock price (in dollars per share) | $ / shares | $ 88.88 |
Consideration to be paid on redemption of common OP units | $ | $ 491,383 |
Operating Partnership [Member] | |
Noncontrolling Interest [Line Items] | |
Ownership interest held by entity | 91.60% |
Ownership percentage in joint venture | 8.40% |
OP units outstanding (in units) | shares | 5,528,614 |
Other Noncontrolling Interests
Other Noncontrolling Interests - Additional Information (Detail) | Jun. 11, 2015USD ($)property | Jun. 30, 2016joint_venture |
Noncontrolling Interest [Line Items] | ||
Purchase of capital interest by entity in a joint venture partner of a consolidated property | 1.00% | |
Cash paid for acquiring interest in a joint venture partner of a consolidated property | $ 1,267,000 | |
Number of operating stores owned by consolidated joint venture | property | 19 | |
Carrying amount of noncontrolling interest | $ 0 | |
Other [Member] | ||
Noncontrolling Interest [Line Items] | ||
Number of consolidated joint ventures | joint_venture | 2 | |
Other [Member] | Minimum [Member] | ||
Noncontrolling Interest [Line Items] | ||
Voting interests of third-party owners | 17.50% | |
Other [Member] | Maximum [Member] | ||
Noncontrolling Interest [Line Items] | ||
Voting interests of third-party owners | 20.00% |
Equity in Earnings of Unconso58
Equity in Earnings of Unconsolidated Real Estate Ventures - Gain on Sale of Real Estate and Purchase of Joint Venture Partners' Interests - Additional Information (Detail) $ in Thousands | Feb. 02, 2016USD ($)store | Mar. 31, 2015USD ($)store | Apr. 01, 2016 |
Schedule Of Results Related To Equity Accounted Investees [Line Items] | |||
Ownership interest percent acquired in joint venture | 82.40% | ||
Cash paid for acquiring equity interest in the joint venture | $ 1,700 | ||
Company held mortgage notes receivable eliminated as a result of the acquisition | $ 11,009 | ||
Equity ownership percentage prior to the acquisition | 17.60% | ||
Non-cash gain | $ 1,629 | ||
VRS Self Storage LLC Joint Venture [Member] | |||
Schedule Of Results Related To Equity Accounted Investees [Line Items] | |||
Number of stores acquired | store | 6 | ||
ESS PRISA II LLC [Member] | |||
Schedule Of Results Related To Equity Accounted Investees [Line Items] | |||
Ownership interest percentage | 2.00% | 4.40% | |
Gain (loss) on sale of property | $ 60,496 | ||
Percentage of gain from sale of property | 2.00% | ||
Gain (loss) from sale of property | $ 1,228 | ||
ESS PRISA II LLC [Member] | New York [Member] | |||
Schedule Of Results Related To Equity Accounted Investees [Line Items] | |||
Number of operating stores sold by consolidated joint venture | store | 1 | ||
Proceeds from sale of property | $ 90,000 | ||
VRS Self Storage LLC Joint Venture [Member] | |||
Schedule Of Results Related To Equity Accounted Investees [Line Items] | |||
Equity interest fair value remeasurement non-cash gain | $ 26,923 |
Segment Information - Additiona
Segment Information - Additional Information (Detail) | 6 Months Ended |
Jun. 30, 2016segment | |
Segment Reporting [Abstract] | |
Number of reportable segments | 3 |
Segment Information - Schedule
Segment Information - Schedule of Financial Information of Business Segments (Detail) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2016 | Jun. 30, 2015 | Jun. 30, 2016 | Jun. 30, 2015 | Dec. 31, 2015 | |
Segment Reporting Information [Line Items] | |||||
Investment in unconsolidated real estate ventures | $ 99,576 | $ 99,576 | $ 103,007 | ||
Total assets | 6,458,998 | 6,458,998 | 6,071,407 | ||
Total revenues | 244,273 | $ 185,860 | 473,676 | $ 359,014 | |
Operating expenses, including depreciation and amortization | 133,971 | 104,253 | 269,746 | 201,971 | |
Income (loss) from operations | 110,302 | 81,607 | 203,930 | 157,043 | |
Gain on real estate transactions and earnout from prior acquisition | 11,358 | 400 | 9,814 | 400 | |
Interest expense | (32,802) | (22,811) | (64,161) | (44,242) | |
Non-cash interest expense related to amortization of discount on equity component of exchangeable senior notes | (1,240) | (696) | (2,473) | (1,393) | |
Interest income | 1,625 | 428 | 3,339 | 1,284 | |
Interest income on note receivable from Preferred Operating Partnership unit holder | 1,212 | 1,212 | 2,425 | 2,425 | |
Equity in earnings of unconsolidated real estate ventures | 3,358 | 3,001 | 6,188 | 5,651 | |
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of partners' interests | 0 | 0 | 26,923 | 2,857 | |
Income tax (expense) benefit | (3,773) | (2,185) | (6,538) | (4,433) | |
Net income (loss) | 90,040 | 60,956 | 179,447 | 119,592 | |
Depreciation and amortization expense | 43,950 | 31,552 | 86,847 | 61,980 | |
Acquisition of real estate assets | (435,298) | (240,892) | |||
Development and redevelopment of real estate assets | (14,400) | (9,926) | |||
Rental Operations [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Investment in unconsolidated real estate ventures | 99,576 | 99,576 | 103,007 | ||
Total assets | 6,130,870 | 6,130,870 | 5,674,030 | ||
Total revenues | 211,791 | 161,024 | 411,279 | 309,918 | |
Operating expenses, including depreciation and amortization | 104,161 | 77,326 | 205,859 | 152,835 | |
Income (loss) from operations | 107,630 | 83,698 | 205,420 | 157,083 | |
Interest expense | (31,941) | (22,703) | (62,506) | (43,860) | |
Equity in earnings of unconsolidated real estate ventures | 3,358 | 3,001 | 6,188 | 5,651 | |
Income tax (expense) benefit | (445) | (325) | (1,290) | (1,079) | |
Net income (loss) | 78,602 | 63,671 | 147,812 | 117,795 | |
Depreciation and amortization expense | 41,731 | 29,117 | 82,317 | 57,382 | |
Tenant Reinsurance [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Total assets | 38,749 | 38,749 | 37,696 | ||
Total revenues | 21,654 | 17,340 | 42,209 | 33,850 | |
Operating expenses, including depreciation and amortization | 3,941 | 3,283 | 8,252 | 6,211 | |
Income (loss) from operations | 17,713 | 14,057 | 33,957 | 27,639 | |
Interest income | 3 | 4 | 6 | 8 | |
Income tax (expense) benefit | (3,185) | (2,429) | (5,848) | (4,303) | |
Net income (loss) | 14,531 | 11,632 | 28,115 | 23,344 | |
Property Management, Acquisition and Development [Member] | |||||
Segment Reporting Information [Line Items] | |||||
Total assets | 289,379 | 289,379 | $ 359,681 | ||
Total revenues | 10,828 | 7,496 | 20,188 | 15,246 | |
Operating expenses, including depreciation and amortization | 25,869 | 23,644 | 55,635 | 42,925 | |
Income (loss) from operations | (15,041) | (16,148) | (35,447) | (27,679) | |
Gain on real estate transactions and earnout from prior acquisition | 11,358 | 400 | 9,814 | 400 | |
Interest expense | (861) | (108) | (1,655) | (382) | |
Non-cash interest expense related to amortization of discount on equity component of exchangeable senior notes | (1,240) | (696) | (2,473) | (1,393) | |
Interest income | 1,622 | 424 | 3,333 | 1,276 | |
Interest income on note receivable from Preferred Operating Partnership unit holder | 1,212 | 1,212 | 2,425 | 2,425 | |
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of partners' interests | 0 | 0 | 26,923 | 2,857 | |
Income tax (expense) benefit | (143) | 569 | 600 | 949 | |
Net income (loss) | (3,093) | (14,347) | 3,520 | (21,547) | |
Depreciation and amortization expense | 2,219 | 2,435 | 4,530 | 4,598 | |
Acquisition of real estate assets | (435,298) | (240,892) | |||
Development and redevelopment of real estate assets | $ (14,400) | $ (9,926) |
Commitments and Contingencies -
Commitments and Contingencies - Additional Information (Detail) $ in Thousands | Jun. 30, 2016USD ($)store |
Commitments And Contingencies [Line Items] | |
Litigation liability recorded | $ | $ 4,000 |
Contract Amount [Member] | |
Commitments And Contingencies [Line Items] | |
Number of stores to be acquired | 4 |
Purchase price | $ | $ 190,748 |
Number of stores scheduled to be closed | 7 |
Contract Amount [Member] | Joint Venture Partners [Member] | |
Commitments And Contingencies [Line Items] | |
Number of stores to be acquired | 21 |
Purchase price | $ | $ 409,947 |
Number of stores scheduled to be closed | 10 |
Number of stores expected to be closed | 11 |
Contract Amount [Member] | Construction [Member] | |
Commitments And Contingencies [Line Items] | |
Number of stores to be acquired | 12 |
Subsequent Events - Additional
Subsequent Events - Additional Information (Detail) $ / shares in Units, $ in Thousands | Jun. 22, 2015USD ($) | Aug. 05, 2016USD ($)store$ / sharesshares | Jun. 30, 2016USD ($)$ / sharesshares | Jun. 30, 2016USD ($)$ / shares | Jun. 30, 2015USD ($) |
Subsequent Event [Line Items] | |||||
Cash portion of payment for acquisition | $ 469,894 | ||||
Proceeds from issuance of common stock | $ 416,611 | $ 73,369 | $ 416,643 | ||
At the Market Equity Distribution Agreement [Member] | |||||
Subsequent Event [Line Items] | |||||
Common stock issued and sold (in shares) | shares | 831,300 | ||||
Average price per share (in dollars per share) | $ / shares | $ 89.66 | $ 89.66 | |||
Proceeds from issuance of common stock | $ 73,360 | ||||
Subsequent Event [Member] | |||||
Subsequent Event [Line Items] | |||||
Number of operating stores acquired | store | 1 | ||||
Cash portion of payment for acquisition | $ 31,000 | ||||
Subsequent Event [Member] | At the Market Equity Distribution Agreement [Member] | |||||
Subsequent Event [Line Items] | |||||
Common stock issued and sold (in shares) | shares | 550,000 | ||||
Average price per share (in dollars per share) | $ / shares | $ 91.81 | ||||
Proceeds from issuance of common stock | $ 50,118 |