Notes Payable | Notes Payable Our notes payable (all of which were issued by PSOC), are reflected net of issuance costs (including original issue discounts), which are amortized as interest expense on the effective interest method over the term of each respective note. Our notes payable at March 31, 2024 and December 31, 2023 are set forth in the tables below: Amounts at March 31, 2024 Amounts at December 31, 2023 Coupon Rate Effective Rate Principal Unamortized Costs Book Fair Book Fair ($ amounts in thousands) U.S. Dollar Denominated Unsecured Debt Notes due April 23, 2024 SOFR+0.47% 5.818% $ 700,000 $ (45) $ 699,955 $ 700,123 $ 699,779 $ 700,031 Notes due July 25, 2025 SOFR+0.60% 5.948% 400,000 (1,074) 398,926 400,990 398,722 400,295 Notes due February 15, 2026 0.875% 1.030% 500,000 (1,396) 498,604 462,641 498,419 462,362 Notes due November 9, 2026 1.500% 1.640% 650,000 (2,269) 647,731 596,394 647,513 597,131 Notes due September 15, 2027 3.094% 3.218% 500,000 (1,832) 498,168 473,279 498,036 476,394 Notes due May 1, 2028 1.850% 1.962% 650,000 (2,752) 647,248 578,980 647,078 584,520 Notes due November 9, 2028 1.950% 2.044% 550,000 (2,217) 547,783 485,904 547,663 490,758 Notes due January 15, 2029 5.125% 5.260% 500,000 (2,800) 497,200 508,982 497,053 516,899 Notes due May 1, 2029 3.385% 3.459% 500,000 (1,559) 498,441 469,267 498,363 477,692 Notes due May 1, 2031 2.300% 2.419% 650,000 (4,841) 645,159 549,167 644,988 562,240 Notes due November 9, 2031 2.250% 2.322% 550,000 (2,695) 547,305 456,506 547,218 469,845 Notes due August 1, 2033 5.100% 5.207% 700,000 (5,407) 694,593 702,013 694,448 725,753 Notes due August 1, 2053 5.350% 5.442% 600,000 (7,915) 592,085 599,071 592,017 628,413 7,450,000 (36,802) 7,413,198 6,983,317 7,411,297 7,092,333 Euro Denominated Unsecured Debt Notes due April 12, 2024 1.540% 1.540% 107,930 — 107,930 107,792 110,372 109,380 Notes due November 3, 2025 2.175% 2.175% 261,205 — 261,205 254,901 267,116 261,083 Notes due September 9, 2030 0.500% 0.640% 755,509 (7,210) 748,299 624,319 765,119 638,177 Notes due January 24, 2032 0.875% 0.978% 539,649 (4,188) 535,461 445,722 547,540 455,895 1,664,293 (11,398) 1,652,895 1,432,734 1,690,147 1,464,535 Mortgage Debt , secured by 2 real estate facilities with a net book value of $11.5 million 4.374% 4.374% 1,797 — 1,797 1,734 1,833 1,733 $ 9,116,090 $ (48,200) $ 9,067,890 $ 8,417,785 $ 9,103,277 $ 8,558,601 Public Storage has provided a full and unconditional guarantee of PSOC’s obligations under each series of unsecured notes. U.S. Dollar Denominated Unsecured Notes The U.S. Dollar denominated unsecured notes (the “U.S. Dollar Denominated Unsecured Notes”) have various financial covenants with which we were in compliance at March 31, 2024. Included in these covenants are (a) a maximum Debt to Total Assets of 65% (approximately 17% at March 31, 2024) and (b) a minimum ratio of Adjusted EBITDA to Interest Expense of 1.5x (approximately 15x for the twelve months ended March 31, 2024) as well as covenants limiting the amount we can encumber our properties with mortgage debt. Euro Denominated Unsecured Notes At March 31, 2024, our Euro denominated unsecured notes (the “Euro Notes”) consisted of four tranches: (i) €242.0 million issued to institutional investors on November 3, 2015, (ii) €100.0 million issued to institutional investors on April 12, 2016, (iii) €500.0 million issued in a public offering on January 24, 2020, and (iv) €700.0 million issued in a public offering on September 9, 2021. The Euro Notes have financial covenants similar to those of the U.S. Dollar Denominated Unsecured Notes. We reflect changes in the U.S. Dollar equivalent of the amount payable including the associated interest, as a result of changes in foreign exchange rates as “Foreign currency exchange gain (loss)” on our income statement (gains of $37.8 million and losses of $27.1 million for the three months ended March 31, 2024 and 2023, respectively). Mortgage Notes We assumed our non-recourse mortgage debt in connection with property acquisitions, and we recorded such debt at fair value with any premium or discount to the stated note balance amortized using the effective interest method. At March 31, 2024, the related contractual interest rates of our mortgage notes are fixed, ranging between 3.9% and 7.1%, and mature between September 1, 2028 and July 1, 2030. At March 31, 2024, approximate principal maturities of our Notes Payable are as follows (amounts in thousands): Unsecured Debt Mortgage Debt Total Remainder of 2024 $ 807,930 $ 88 $ 808,018 2025 661,205 131 661,336 2026 1,150,000 138 1,150,138 2027 500,000 146 500,146 2028 1,200,000 129 1,200,129 Thereafter 4,795,158 1,165 4,796,323 $ 9,114,293 $ 1,797 $ 9,116,090 Weighted average effective rate 3.1% 4.4% 3.1% Interest capitalized as real estate totaled $2.4 million and $1.7 million for the three months ended March 31, 2024 and 2023, respectively. |