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 September 30, 2024 and December 31, 2023 are set forth in the tables below: Amounts at September 30, 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 5.818% $ — $ — $ — $ — $ 699,779 $ 700,031 Notes due July 25, 2025 SOFR 5.789% 400,000 (667) 399,333 401,358 398,722 400,295 Notes due February 15, 2026 0.875% 1.030% 500,000 (1,026) 498,974 478,521 498,419 462,362 Notes due November 9, 2026 1.500% 1.640% 650,000 (1,834) 648,166 617,195 647,513 597,131 Notes due April 16, 2027 SOFR 5.954% 700,000 (2,717) 697,283 708,988 — — Notes due September 15, 2027 3.094% 3.218% 500,000 (1,568) 498,432 487,882 498,036 476,394 Notes due May 1, 2028 1.850% 1.962% 650,000 (2,414) 647,586 602,292 647,078 584,520 Notes due November 9, 2028 1.950% 2.044% 550,000 (1,976) 548,024 506,089 547,663 490,758 Notes due January 15, 2029 5.125% 5.260% 500,000 (2,507) 497,493 522,552 497,053 516,899 Notes due May 1, 2029 3.385% 3.459% 500,000 (1,404) 498,596 486,198 498,363 477,692 Notes due May 1, 2031 2.300% 2.419% 650,000 (4,498) 645,502 577,837 644,988 562,240 Notes due November 9, 2031 2.250% 2.322% 550,000 (2,517) 547,483 478,168 547,218 469,845 Notes due August 1, 2033 5.100% 5.207% 700,000 (5,117) 694,883 727,196 694,448 725,753 Notes due August 1, 2053 5.350% 5.474% 900,000 (15,913) 884,087 930,953 592,017 628,413 7,750,000 (44,158) 7,705,842 7,525,229 7,411,297 7,092,333 Euro Denominated Unsecured Debt Notes due April 12, 2024 1.540% 1.540% — — — — 110,372 109,380 Notes due November 3, 2025 2.175% 2.175% 270,110 — 270,110 267,303 267,116 261,083 Notes due September 9, 2030 0.500% 0.640% 781,267 (6,650) 774,617 667,856 765,119 638,177 Notes due January 24, 2032 0.875% 0.978% 558,048 (3,920) 554,128 495,753 547,540 455,895 Notes due April 11, 2039 4.080% 4.080% 167,415 (74) 167,341 182,390 — — 1,776,840 (10,644) 1,766,196 1,613,302 1,690,147 1,464,535 Mortgage Debt , secured by 2 real estate facilities with a net book value of $11.3 million 4.347% 4.347% 1,740 — 1,740 1,681 1,833 1,733 $ 9,528,580 $ (54,802) $ 9,473,778 $ 9,140,212 $ 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 On April 16, 2024, PSOC completed a public offering of $1.0 billion aggregate principal amount of senior notes, including $700 million aggregate principal amount of floating rate senior notes bearing interest at a rate of Compounded SOFR On April 23, 2024, we repaid PSOC’s outstanding $700 million aggregate principal amount of SOFR 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 September 30, 2024. Included in these covenants are (a) a maximum Debt to Total Assets of 65% (approximately 18% at September 30, 2024) and (b) a minimum ratio of Adjusted EBITDA to Interest Expense of 1.5x (approximately 12x for the twelve months ended September 30, 2024) as well as covenants limiting the amount we can encumber our properties with mortgage debt. Euro Denominated Unsecured Notes At September 30, 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) €500.0 million issued in a public offering on January 24, 2020, (iii) €700.0 million issued in a public offering on September 9, 2021, and (iv) €150.0 million issued to institutional investors on April 11, 2024. The Euro Notes have financial covenants similar to those of the U.S. Dollar Denominated Unsecured Notes. The €150.0 million notes issued to institutional investors on April 11, 2024 bear interest at a fixed rate of 4.080% and mature on April 11, 2039. Interest is payable semi-annually. We received $162.5 million in net proceeds upon converting the Euros to U.S. Dollars. On April 11, 2024, we repaid PSOC’s outstanding €100.0 million aggregate principal amount 1.540% senior notes due April 12, 2024 to the same institutional investors for $108.4 million. 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 (loss) gain” on our income statement (losses of $71.1 million and $20.7 million for the three and nine months ended September 30, 2024, respectively, as compared to gains of $48.2 million and $20.1 million for the three and nine months ended September 30, 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 September 30, 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 September 30, 2024, approximate principal maturities of our Notes Payable are as follows (amounts in thousands): Unsecured Debt Mortgage Debt Total Remainder of 2024 $ — $ 31 $ 31 2025 670,110 131 670,241 2026 1,150,000 138 1,150,138 2027 1,200,000 146 1,200,146 2028 1,200,000 129 1,200,129 Thereafter 5,306,730 1,165 5,307,895 $ 9,526,840 $ 1,740 $ 9,528,580 Weighted average effective rate 3.2% 4.3% 3.2% Interest capitalized as real estate totaled $8.2 million and $6.8 million for the nine months ended September 30, 2024 and 2023, respectively. |