DOCUMENT AND ENTITY INFORMATION
DOCUMENT AND ENTITY INFORMATION - shares | 6 Months Ended | |
Jun. 30, 2017 | Aug. 02, 2017 | |
Document And Entity Information [Abstract] | ||
Entity Registrant Name | National Storage Affiliates Trust | |
Entity Central Index Key | 1,618,563 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Accelerated Filer | |
Document Type | 10-Q | |
Document Period End Date | Jun. 30, 2017 | |
Document Fiscal Year Focus | 2,017 | |
Document Fiscal Period Focus | Q2 | |
Amendment Flag | false | |
Entity Common Stock, Shares Outstanding | 44,296,944 |
CONDENSED CONSOLIDATED BALANCE
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($) $ in Thousands | Jun. 30, 2017 | Dec. 31, 2016 |
Real estate | ||
Self storage properties | $ 1,954,056 | $ 1,844,336 |
Less accumulated depreciation | (138,726) | (110,803) |
Self storage properties, net | 1,815,330 | 1,733,533 |
Cash and cash equivalents | 13,591 | 12,570 |
Restricted cash | 13,954 | 2,767 |
Debt issuance costs, net | 2,668 | 3,069 |
Investment in unconsolidated real estate venture | 89,916 | 81,486 |
Other assets, net | 42,083 | 44,730 |
Assets held for sale | 0 | 13,937 |
Total assets | 1,977,542 | 1,892,092 |
Liabilities | ||
Debt financing | 969,140 | 878,954 |
Accounts payable and accrued liabilities | 21,050 | 21,616 |
Deferred revenue | 12,685 | 12,454 |
Total liabilities | 1,002,875 | 913,024 |
Commitments and contingencies (Note 11) | ||
Equity | ||
Common shares of beneficial interest, par value $0.01 per share. 250,000,000 shares authorized, 44,279,824 and 43,110,362 shares issued and outstanding at June 30, 2017 and December 31, 2016, respectively | 443 | 431 |
Additional paid-in capital | 594,192 | 576,365 |
Distributions in excess of earnings | (27,870) | (8,719) |
Accumulated other comprehensive income | 8,748 | 9,025 |
Total shareholders' equity | 575,513 | 577,102 |
Noncontrolling interests | 399,154 | 401,966 |
Total equity | 974,667 | 979,068 |
Total liabilities and equity | $ 1,977,542 | $ 1,892,092 |
CONDENSED CONSOLIDATED BALANCE3
CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) (Parenthetical) - $ / shares | Jun. 30, 2017 | Dec. 31, 2016 |
Statement of Financial Position [Abstract] | ||
Common shares of beneficial interest, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common shares of beneficial interest, authorized (in shares) | 250,000,000 | 250,000,000 |
Common shares of beneficial interest, issued (in shares) | 44,279,824 | 43,110,362 |
Common shares of beneficial interest, outstanding (in shares) | 44,279,824 | 43,110,362 |
CONDENSED CONSOLIDATED STATEMEN
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
REVENUE | ||||
Rental revenue | $ 60,154 | $ 45,784 | $ 117,998 | $ 84,285 |
Other property-related revenue | 2,045 | 1,500 | 3,926 | 2,648 |
Management fees and other revenue | 2,142 | 0 | 3,980 | 0 |
Total revenue | 64,341 | 47,284 | 125,904 | 86,933 |
OPERATING EXPENSES | ||||
Property operating expenses | 19,803 | 15,457 | 39,552 | 28,734 |
General and administrative expenses | 7,405 | 4,837 | 14,586 | 9,172 |
Depreciation and amortization | 17,800 | 13,088 | 36,483 | 23,980 |
Total operating expenses | 45,008 | 33,382 | 90,621 | 61,886 |
Income from operations | 19,333 | 13,902 | 35,283 | 25,047 |
OTHER (EXPENSE) INCOME | ||||
Interest expense | (8,160) | (5,844) | (15,631) | (10,785) |
Loss on early extinguishment of debt | 0 | (136) | 0 | (136) |
Equity in losses of unconsolidated real estate venture | (765) | 0 | (1,550) | 0 |
Acquisition costs | (167) | (1,708) | (311) | (2,996) |
Non-operating expense | (14) | (57) | (66) | (62) |
Gain on sale of self storage properties | 5,637 | 0 | 5,637 | 0 |
Other expense | (3,469) | (7,745) | (11,921) | (13,979) |
Income before income taxes | 15,864 | 6,157 | 23,362 | 11,068 |
Income tax expense | (288) | (112) | (605) | (221) |
Net income | 15,576 | 6,045 | 22,757 | 10,847 |
Net (income) loss attributable to noncontrolling interests | (13,209) | 1,325 | (19,835) | (1,267) |
Net income attributable to National Storage Affiliates Trust | $ 2,367 | $ 7,370 | $ 2,922 | $ 9,580 |
Earnings (loss) per share - basic (in dollars per share) | $ 0.05 | $ 0.32 | $ 0.07 | $ 0.42 |
Earnings (loss) per share - diluted (in dollars per share) | $ 0.05 | $ 0.08 | $ 0.07 | $ 0.15 |
Weighted average shares outstanding - basic (in shares) | 44,223 | 23,078 | 43,814 | 23,041 |
Weighted average shares outstanding - diluted (in shares) | 44,223 | 73,531 | 43,814 | 70,763 |
Dividends declared per common share (in dollars per share) | $ 0.26 | $ 0.22 | $ 0.50 | $ 0.42 |
CONDENSED CONSOLIDATED STATEME5
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Statement of Comprehensive Income [Abstract] | ||||
Net income | $ 15,576 | $ 6,045 | $ 22,757 | $ 10,847 |
Other comprehensive income (loss) | ||||
Unrealized loss on derivative contracts | (3,852) | (6,542) | (2,239) | (8,437) |
Reclassification of other comprehensive loss to interest expense | 760 | 506 | 1,530 | 909 |
Other comprehensive loss | (3,092) | (6,036) | (709) | (7,528) |
Comprehensive income | 12,484 | 9 | 22,048 | 3,319 |
Comprehensive (income) loss attributable to noncontrolling interests | (11,992) | 7,361 | (19,578) | 5,568 |
Comprehensive income attributable to National Storage Affiliates Trust | $ 492 | $ 7,370 | $ 2,470 | $ 8,887 |
CONDENSED CONSOLIDATED STATEME6
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (Unaudited) - 6 months ended Jun. 30, 2017 - USD ($) $ in Thousands | Total | OP Units and Subordinated Performance Units [Member] | LTIP units [Member] | Subordinated performance units [Member] | Common Shares [Member] | Additional Paid-in Capital [Member] | Distributions In Excess Of Earnings [Member] | Accumulated Other Comprehensive Income [Member] | Noncontrolling Interests [Member] | Noncontrolling Interests [Member]OP Units and Subordinated Performance Units [Member] | Noncontrolling Interests [Member]LTIP units [Member] | Noncontrolling Interests [Member]Subordinated performance units [Member] |
Balances (in shares) at Dec. 31, 2016 | 43,110,362 | 43,110,362 | ||||||||||
Balances at Dec. 31, 2016 | $ 979,068 | $ 431 | $ 576,365 | $ (8,719) | $ 9,025 | $ 401,966 | ||||||
Increase (Decrease) in Stockholders' Equity [Roll Forward] | ||||||||||||
Issuance of equity units | $ 13,058 | $ 7,000 | $ 13,058 | $ 7,000 | ||||||||
LTIP units | $ 587 | $ 587 | ||||||||||
Redemptions of OP units (in shares) | 1,153,518 | |||||||||||
Redemptions of OP units | 0 | $ 12 | 15,155 | 239 | (15,406) | |||||||
Effect of changes in ownership for consolidated entities | 0 | 2,572 | (64) | (2,508) | ||||||||
Equity-based compensation expense | 1,923 | 120 | 1,803 | |||||||||
Issuance of LTIP units for acquisition expenses | 4 | 4 | ||||||||||
Issuance of restricted common shares (in shares) | 16,525 | |||||||||||
Issuance of restricted common shares, value | 0 | |||||||||||
Vesting and forfeitures of restricted common shares, net (in shares) | (581) | |||||||||||
Vesting and forfeitures of restricted common shares, net | (20) | (20) | ||||||||||
Reduction in receivables from partners of OP | 438 | 438 | ||||||||||
Other comprehensive loss | (709) | (452) | (257) | |||||||||
Common share dividends | (22,073) | (22,073) | ||||||||||
Distributions to noncontrolling interests | (27,366) | (27,366) | ||||||||||
Net income | $ 22,757 | 2,922 | 19,835 | |||||||||
Balances (in shares) at Jun. 30, 2017 | 44,279,824 | 44,279,824 | ||||||||||
Balances at Jun. 30, 2017 | $ 974,667 | $ 443 | $ 594,192 | $ (27,870) | $ 8,748 | $ 399,154 |
CONDENSED CONSOLIDATED STATEME7
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2017 | Jun. 30, 2016 | |
CASH FLOWS FROM OPERATING ACTIVITIES | ||
Net income | $ 22,757 | $ 10,847 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation and amortization | 36,483 | 23,980 |
Amortization of debt issuance costs | 1,059 | 1,040 |
Amortization of debt discount and premium, net | (791) | (1,026) |
Loss on debt extinguishment | 0 | 136 |
Gain on sale of self storage properties | (5,637) | 0 |
LTIP units issued for acquisition expenses | 0 | 56 |
Equity-based compensation expense | 1,923 | 1,227 |
Equity in losses of unconsolidated real estate venture | 1,550 | 0 |
Distributions from unconsolidated real estate venture | 2,417 | 0 |
Change in assets and liabilities, net of effects of self storage property acquisitions: | ||
Other assets | (3,312) | (779) |
Accounts payable and accrued liabilities | (649) | 4,594 |
Deferred revenue | (256) | 304 |
Net Cash Provided by Operating Activities | 55,544 | 40,379 |
CASH FLOWS FROM INVESTING ACTIVITIES | ||
Acquisition of self storage properties | (86,945) | (123,932) |
Capital expenditures | (7,085) | (3,614) |
Investments in and advances to unconsolidated real estate venture | (12,647) | 0 |
Distributions from unconsolidated real estate venture | 250 | 0 |
Deposits and advances for self storage property and other acquisitions | (565) | (1,933) |
Expenditures for corporate furniture, equipment and other | (157) | (336) |
Proceeds from sale of self storage properties | 15,342 | 0 |
Net Cash Used In Investing Activities | (91,807) | (129,815) |
CASH FLOWS FROM FINANCING ACTIVITIES | ||
Proceeds from issuance of subordinated performance units | 7,000 | 0 |
Borrowings under debt financings | 310,500 | 381,500 |
Receipts for OP unit subscriptions | 567 | 789 |
Collection of receivables from issuance of OP equity | 0 | 570 |
Principal payments under debt financings | (218,762) | (252,586) |
Payment of dividends to common shareholders | (22,073) | (9,711) |
Distributions to noncontrolling interests | (26,866) | (21,725) |
Debt issuance costs | (1,346) | (4,612) |
Equity offering costs | (549) | (311) |
Net Cash Provided By Financing Activities | 48,471 | 93,914 |
Increase in Cash, Cash Equivalents and Restricted Cash | 12,208 | 4,478 |
CASH, CASH EQUIVALENTS AND RESTRICTED CASH | ||
Beginning of period | 15,337 | 9,377 |
End of period | 27,545 | 13,855 |
Supplemental Cash Flow Information | ||
Cash paid for interest | $ 15,061 | $ 10,354 |
ORGANIZATION AND NATURE OF OPER
ORGANIZATION AND NATURE OF OPERATIONS | 6 Months Ended |
Jun. 30, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
ORGANIZATION AND NATURE OF OPERATIONS | ORGANIZATION AND NATURE OF OPERATIONS National Storage Affiliates Trust was organized in the state of Maryland on May 16, 2013 and is a fully integrated, self-administered and self-managed real estate investment trust focused on the self storage sector. As used herein, "NSA," the "Company," "we," "our," and "us" refers to National Storage Affiliates Trust and its consolidated subsidiaries, except where the context indicates otherwise. The Company has elected and believes it has qualified as a real estate investment trust ("REIT") for U.S. federal income tax purposes commencing with its taxable year ending December 31, 2015. Through its controlling interest as the sole general partner of NSA OP, LP (its "operating partnership"), a Delaware limited partnership formed on February 13, 2013, the Company is focused on the ownership, operation, and acquisition of self storage properties located within the top 100 metropolitan statistical areas in the United States. Pursuant to the Agreement of Limited Partnership (as amended, the "LP Agreement") of its operating partnership, the Company's operating partnership is authorized to issue Class A Units ("OP units"), different series of Class B Units ("subordinated performance units"), and Long-Term Incentive Plan Units ("LTIP units"). The Company also owns certain of its self storage properties through other consolidated limited partnership subsidiaries of its operating partnership, which the Company refers to as "DownREIT partnerships." The DownREIT partnerships issue equity ownership interests that are intended to be economically equivalent to the Company's OP units ("DownREIT OP units") and subordinated performance units ("DownREIT subordinated performance units"). The Company owned 394 self storage properties in 21 states with approximately 23.9 million rentable square feet in approximately 190,000 storage units as of June 30, 2017 . These properties are managed with local operational focus and expertise by the Company's participating regional operators ("PROs"). These PROs are SecurCare Self Storage, Inc. and its controlled affiliates ("SecurCare"), Kevin Howard Real Estate Inc., d/b/a Northwest Self Storage and its controlled affiliates ("Northwest"), Optivest Properties LLC and its controlled affiliates ("Optivest"), Guardian Storage Centers LLC and its controlled affiliates ("Guardian"), Move It Self Storage and its controlled affiliates ("Move It"), Arizona Mini Storage Management Company d/b/a Storage Solutions and its controlled affiliates ("Storage Solutions"), Hide-Away Storage Services, Inc. and its controlled affiliates ("Hide-Away") and an affiliate of Shader Brothers Corporation d/b/a Personal Mini Storage ("Personal Mini") of Orlando, Florida. |
SUMMARY OF SIGNIFICANT ACCOUNTI
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 6 Months Ended |
Jun. 30, 2017 | |
Accounting Policies [Abstract] | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES Basis of Presentation The accompanying condensed consolidated financial statements are presented on the accrual basis of accounting in accordance with U.S. generally accepted accounting principles ("GAAP") and have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (the "SEC") regarding interim financial reporting. Accordingly, certain information and footnote disclosures required by GAAP for complete financial statements have been condensed or omitted in accordance with such rules and regulations. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation of the condensed consolidated financial statements have been included. The Company's results of operations for the quarterly period ended June 30, 2017 are not necessarily indicative of the results to be expected for the full year or any other future period. Principles of Consolidation The Company's financial statements include the accounts of its operating partnership and its controlled subsidiaries. All significant intercompany balances and transactions have been eliminated in the consolidation of entities. When the Company obtains an economic interest in an entity, the Company evaluates the entity to determine if the entity is deemed a variable interest entity ("VIE"), and if the Company is deemed to be the primary beneficiary, in accordance with authoritative guidance issued on the consolidation of VIEs. When an entity is not deemed to be a VIE, the Company considers the provisions of additional guidance to determine whether the general partner controls a limited partnership or similar entity when the limited partners have certain rights. The Company consolidates all entities that are VIEs and of which the Company is deemed to be the primary beneficiary. The Company has determined that its operating partnership is a VIE. The sole significant asset of National Storage Affiliates Trust is its investment in its operating partnership, and consequently, substantially all of the Company’s assets and liabilities represent those assets and liabilities of its operating partnership. As of June 30, 2017 and December 31, 2016 , the Company's operating partnership was the primary beneficiary of, and therefore consolidated, 21 DownREIT partnerships that are considered VIEs, which owned 34 self storage properties. The net book value of the real estate owned by these VIEs was $252.9 million and $256.8 million as of June 30, 2017 and December 31, 2016 , respectively. For the DownREIT partnerships which are subject to fixed rate mortgages payable, the carrying value of such fixed rate mortgages payable held by these VIEs was $40.5 million and $41.4 million as of June 30, 2017 and December 31, 2016 , respectively. The creditors of the consolidated VIEs do not have recourse to the Company's general credit. Reclassifications Certain amounts in the consolidated financial statements and related notes have been reclassified to conform to the current year presentation. Such reclassifications do not impact the Company's previously reported financial position or net income (loss). Revenue Recognition Management has determined that all of the Company's leases are operating leases. Substantially all leases may be terminated on a month-to-month basis and rental income is recognized ratably over the lease term using the straight-line method. Rents received in advance are deferred and recognized on a straight-line basis over the related lease term associated with the prepayment. Promotional discounts and other incentives are recognized as a reduction to rental income over the applicable lease term. Other property-related revenue consists of ancillary revenues such as tenant insurance-related access fees and commissions and sales of storage supplies which are recognized in the period earned. The Company recognizes gains from disposition of facilities only upon closing in accordance with the guidance on sales of real estate. Payments received from purchasers prior to closing are recorded as deposits. Profit on real estate sold is recognized using the full accrual method upon closing when the collectability of the sales price is reasonably assured and the Company is not obligated to perform significant activities after the sale. Profit may be deferred in whole or part until the sale meets the requirements of profit recognition on sales under this guidance. The Company earns management and other fees for managing and operating its unconsolidated real estate venture. These fees include property management fees, call center fees, platform fees, acquisition fees, development fees and a portion of tenant warranty protection proceeds. The Company recognizes these fees when they are earned, fixed and determinable. The fees are reported in management fees and other revenue in the Company's condensed consolidated statements of operations. Investments in Unconsolidated Real Estate Venture The Company’s investment in its unconsolidated real estate venture is recorded under the equity method of accounting in the accompanying consolidated financial statements. Under the equity method, the Company’s investment in unconsolidated real estate venture is stated at cost and adjusted for the Company’s share of net earnings or losses and reduced by distributions. Equity in earnings (losses) is recognized based on the Company’s ownership interest in the earnings (losses) of the unconsolidated real estate venture. The Company follows the "look through" approach for classification of distributions from its unconsolidated real estate venture in its consolidated statements of cash flows. Under this approach, distributions are reported under operating cash flow unless the facts and circumstances of a specific distribution clearly indicate that it is a return of capital (e.g., proceeds from the unconsolidated real estate venture’s sale of assets), in which case it is reported as an investing activity. Noncontrolling Interests All of the limited partner equity interests in the operating partnership not held by the Company are reflected as noncontrolling interests. Noncontrolling interests also include ownership interests in DownREIT partnerships held by entities other than the operating partnership or its subsidiaries. In the condensed consolidated statements of operations, the Company allocates net income (loss) attributable to noncontrolling interests to arrive at net income (loss) attributable to National Storage Affiliates Trust. For transactions that result in changes to the Company's ownership interest in its operating partnership, the carrying amount of noncontrolling interests is adjusted to reflect such changes. The difference between the fair value of the consideration received or paid and the amount by which the noncontrolling interest is adjusted is reflected as an adjustment to additional paid-in capital on the condensed consolidated balance sheets. Allocation of Net Income (Loss) The distribution rights and priorities set forth in the operating partnership's LP Agreement differ from what is reflected by the underlying percentage ownership interests of the unitholders. Accordingly, the Company allocates GAAP income (loss) utilizing the hypothetical liquidation at book value ("HLBV") method, in which the Company allocates income or loss based on the change in each unitholders’ claim on the net assets of its operating partnership at period end after adjusting for any distributions or contributions made during such period. The HLBV method is commonly applied to equity investments where cash distribution percentages vary at different points in time and are not directly linked to an equity holder’s ownership percentage. The HLBV method is a balance sheet-focused approach to income (loss) allocation. A calculation is prepared at each balance sheet date to determine the amount that unitholders would receive if the operating partnership were to liquidate all of its assets (at GAAP net book value) and distribute the resulting proceeds to its creditors and unitholders based on the contractually defined liquidation priorities. The difference between the calculated liquidation distribution amounts at the beginning and the end of the reporting period, after adjusting for capital contributions and distributions, is used to derive each unitholder's share of the income (loss) for the period. Due to the stated liquidation priorities and because the HLBV method incorporates non-cash items such as depreciation expense, in any given period, income or loss may be allocated disproportionately to unitholders as compared to their respective ownership percentage in the operating partnership, and net income (loss) attributable to National Storage Affiliates Trust could be more or less net income than actual cash distributions received and more or less income or loss than what may be received in the event of an actual liquidation. Additionally, the HLBV method could result in net income (or net loss) attributable to National Storage Affiliates Trust during a period when the Company reports consolidated net loss (or net income), or net income (or net loss) attributable to National Storage Affiliates Trust in excess of the Company's consolidated net income (or net loss). The computations of basic and diluted earnings (loss) per share may be materially affected by these disproportionate income (loss) allocations, resulting in volatile fluctuations of basic and diluted earnings (loss) per share. Other Comprehensive Income (Loss) The Company has cash flow hedge derivative instruments that are measured at fair value with unrealized gains or losses recognized in other comprehensive income (loss) with a corresponding adjustment to accumulated other comprehensive income within equity, as discussed further in Note 12. Under the HLBV method of allocating income (loss) discussed above, a calculation is prepared at each balance sheet date by applying the HLBV method including, and excluding, the assets and liabilities resulting from the Company's cash flow hedge derivative instruments to determine comprehensive income (loss) attributable to National Storage Affiliates Trust. As a result of the distribution rights and priorities set forth in the operating partnership's LP Agreement, in any given period, other comprehensive income (loss) may be allocated disproportionately to unitholders as compared to their respective ownership percentage in the operating partnership and as compared to their respective allocation of net income (loss). Restricted Cash The Company's restricted cash consists of escrowed funds deposited with financial institutions for real estate taxes, insurance and other reserves for capital improvements in accordance with the Company's loan agreements and like-kind exchange proceeds. Assets held for sale The Company classifies properties as held for sale when certain criteria are met. At such time, the properties, including significant assets and liabilities that are expected to be transferred as part of a sale transaction, are presented separately on the condensed consolidated balance sheet at the lower of carrying value or estimated fair value less costs to sell and depreciation is no longer recognized. As of December 31, 2016 the Company had two self storage properties classified as held for sale. The results of operations for the self storage properties classified as held for sale are reflected within income from operations in the Company's condensed consolidated statements of operations. Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Recent Accounting Pronouncements In May 2014, the Financial Accounting Standards Board ("FASB") issued ASU 2014-09, Revenue from Contracts with Customers, which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. ASU 2014-09 will replace most existing revenue recognition guidance in GAAP when it becomes effective. ASU 2014-09 is effective for the Company on January 1, 2018, with early application permitted for the Company on January 1, 2017. ASU 2014-09 permits the use of either the retrospective or cumulative effect transition method. The Company is evaluating the effect that ASU 2014-09 will have on its condensed consolidated financial statements and related disclosures. Although the Company has not yet selected a transition method, as ASU 2014-09 does not impact lessor accounting, the Company does not believe the adoption of ASU 2014-09 will significantly impact its accounting for rental revenue. The Company expects that certain property-related ancillary revenues and management and other fees will be in the scope of the new guidance. Based on the Company’s ongoing evaluation, the Company does not currently anticipate material changes to its recognition of revenue as a result of adopting ASU 2014-09. In February 2016, the FASB issued ASU 2016-02, Leases, which amends the existing guidance for accounting for leases, including requiring lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases and lessees to recognize most leases on-balance sheet as lease liabilities with corresponding right-of-use assets. ASU 2016-02 is effective for the Company on January 1, 2019, with early application permitted. ASU 2016-02 requires a modified retrospective approach, with entities applying the new guidance at the beginning of the earliest period presented in the financial statements in which they first apply the new standard, with certain elective transition relief. The Company is evaluating the effect that ASU 2016-02 will have on its operating leases, condensed consolidated financial statements and related disclosures. In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows, which clarifies the classification of certain cash receipts and cash payments in the statement of cash flows, including debt prepayment or extinguishment costs, settlement of contingent consideration arising from a business combination, insurance settlement proceeds, and distributions from certain equity method investees. The Company adopted ASU 2016-15 effective January 1, 2017, which did not result in any changes to the presentation of amounts shown on the Company's condensed consolidated statements of cash flows for the six months ended June 30, 2017 and 2016. In November 2016, the FASB issued an ASU 2016-18, Statement of Cash Flows - Restricted Cash, that requires the inclusion of restricted cash and restricted cash equivalents with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The Company adopted ASU 2016-18 effective January 1, 2017, which resulted in the inclusion of the Company's restricted cash balances along with cash and cash equivalents in the Company's condensed consolidated statement of cash flows and separate line items showing changes in restricted cash balances were eliminated from the Company's condensed consolidated statements of cash flows. ASU 2016-18 was applied retrospectively to all periods presented. In January 2017, the FASB issued ASU 2017-01, Clarifying the Definition of a Business, which narrows the definition of a business and provides an amended framework for determining whether a transaction involves an asset or a business. The Company adopted ASU 2017-01 effective January 1, 2017. As further discussed in Note 6, as a result of the adoption of ASU 2017-01, the Company's self storage property acquisitions during the six months ended June 30, 2017 were accounted for as asset acquisitions, and accordingly, the acquisition costs related to the self storage property acquisitions were capitalized as part of the basis of the acquired properties. |
NONCONTROLLING INTERESTS
NONCONTROLLING INTERESTS | 6 Months Ended |
Jun. 30, 2017 | |
Noncontrolling Interest [Abstract] | |
NONCONTROLLING INTERESTS | NONCONTROLLING INTERESTS Noncontrolling Interests All of the limited partner equity interests in the Company's operating partnership not held by the Company are reflected as noncontrolling interests. Noncontrolling interests also include ownership interests in DownREIT partnerships held by entities other than the Company's operating partnership. NSA is the general partner of its operating partnership and is authorized to cause its operating partnership to issue additional partner interests, including OP units and subordinated performance units, at such prices and on such other terms as it determines in its sole discretion. As of June 30, 2017 and December 31, 2016 , units reflecting noncontrolling interests consisted of the following: June 30, 2017 December 31, 2016 OP units 26,274,340 26,125,444 Subordinated performance units 11,418,815 11,022,378 LTIP units 934,323 1,543,905 DownREIT units DownREIT OP units 1,834,786 1,834,786 DownREIT subordinated performance units 4,386,999 4,386,999 Total 44,849,263 44,913,512 OP Units and DownREIT OP units OP units in the Company's operating partnership are redeemable for cash or, at the Company's option, exchangeable for the Company's common shares of beneficial interest, $0.01 par value per share ("common shares") on a one -for-one basis, and DownREIT OP units are redeemable for cash or, at the Company's option, exchangeable for OP units in its operating partnership on a one -for-one basis, subject to certain adjustments in each case. The holders of OP units are generally not entitled to elect redemption until one year after the later of the closing of the Company's initial public offering or the issuance of the OP units. The holders of DownREIT OP units are generally not entitled to elect redemption until five years after the date of the contributor's initial contribution. Accordingly, these limited partner interests are included in noncontrolling interests within equity in the accompanying condensed consolidated balance sheets as of June 30, 2017 and December 31, 2016 . The increase in OP Units outstanding from December 31, 2016 to June 30, 2017 was due to the conversion of 828,881 LTIP units into OP units and the issuance of 473,533 OP units in connection with the acquisition of self storage properties, partially offset by the redemption of 1,153,518 OP units for common shares. Subordinated Performance Units and DownREIT Subordinated Performance Units Subordinated performance units may also, under certain circumstances, be convertible into OP units which are exchangeable for common shares as described above, and DownREIT subordinated performance units may, under certain circumstances, be exchangeable for subordinated performance units on a one -for-one basis. Subordinated performance units are only convertible into OP units after a two year lock-out period and then generally (i) at the holder’s election only upon the achievement of certain performance thresholds relating to the properties to which such subordinated performance units relate or (ii) at the Company's election upon a retirement event of a PRO that holds such subordinated performance units or upon certain qualifying terminations. The holders of DownREIT subordinated performance units are generally not entitled to elect redemption until at least five years after the date of the contributor's initial contribution. The increase in subordinated performance units outstanding from December 31, 2016 to June 30, 2017 was due to the issuance of 300,043 subordinated performance units to an affiliate of Personal Mini (the Company's chairman and chief executive officer, Arlen D. Nordhagen, has a noncontrolling minority ownership interest in this affiliate of Personal Mini) and the issuance of 96,394 subordinated performance units in connection with the acquisition of self storage properties. LTIP Units LTIP units are a special class of partnership interest in the Company's operating partnership that allow the holder to participate in the ordinary and liquidating distributions received by holders of the OP units (subject to the achievement of specified levels of profitability by the Company's operating partnership or the achievement of certain events). LTIP units may also, under certain circumstances, be convertible into OP units on a one -for-one basis, which are then exchangeable for common shares as described above. LTIP units were first granted under the 2013 Long-Term Incentive Plan (the "2013 Plan"). Some of the granted LTIP units vested immediately or upon completion of the Company's initial public offering. Others vest upon the contribution of self storage properties or along a schedule at certain times through January 1, 2020. LTIP units do not have full parity with OP units with respect to liquidating distributions and may not receive ordinary distributions until such parity is reached pursuant to the terms of the LP Agreement. If such parity is reached under the LP Agreement, upon vesting, vested LTIP units may be converted into an equal number of OP units, and thereafter have all the rights of OP units, including redemption rights. The decrease in LTIP units outstanding from December 31, 2016 to June 30, 2017 was due to the conversion of 828,881 LTIP units into 828,881 OP units, partially offset by the issuance of 219,299 compensatory LTIP units to employees, consultants and trustees. |
SELF STORAGE PROPERTIES
SELF STORAGE PROPERTIES | 6 Months Ended |
Jun. 30, 2017 | |
Real Estate [Abstract] | |
SELF STORAGE PROPERTIES | SELF STORAGE PROPERTIES Self storage properties are summarized as follows (dollars in thousands): June 30, 2017 December 31, 2016 Land $ 482,983 $ 456,135 Buildings and improvements 1,466,155 1,383,603 Furniture and equipment 4,918 4,598 Total self storage properties 1,954,056 1,844,336 Less accumulated depreciation (138,726 ) (110,803 ) Self storage properties, net $ 1,815,330 $ 1,733,533 Depreciation expense related to self storage properties amounted to $14.3 million and $10.1 million during the three months ended June 30, 2017 and 2016 , respectively, and $28.4 million and $18.8 million during the six months ended June 30, 2017 and 2016 , respectively. |
INVESTMENT IN UNCONSOLIDATED RE
INVESTMENT IN UNCONSOLIDATED REAL ESTATE VENTURE | 6 Months Ended |
Jun. 30, 2017 | |
Equity Method Investments and Joint Ventures [Abstract] | |
INVESTMENT IN UNCONSOLIDATED REAL ESTATE VENTURE | INVESTMENT IN UNCONSOLIDATED REAL ESTATE VENTURE As of June 30, 2017 , the Company's unconsolidated real estate venture owned and operated a portfolio of 70 properties containing approximately 4.9 million rentable square feet, configured in approximately 39,000 storage units and located across 13 states. The unconsolidated real estate venture acquired four self storage properties with an estimated fair value of $49.8 million during the six months ended June 30, 2017 . The unconsolidated real estate venture financed the self storage property acquisitions with capital contributions from the unconsolidated real estate venture members, of which the Company contributed $12.5 million for its 25% proportionate share in the unconsolidated real estate venture. The following table presents the condensed financial position of the unconsolidated real estate venture as of June 30, 2017 and December 31, 2016 (in thousands): June 30, 2017 December 31, 2016 ASSETS Self storage properties, net $ 655,233 $ 614,754 Other assets 14,141 19,936 Total assets $ 669,374 $ 634,690 LIABILITIES AND EQUITY Debt financing $ 317,192 $ 317,047 Other liabilities 5,764 4,498 Equity 346,418 313,145 Total liabilities and equity $ 669,374 $ 634,690 The following table presents the condensed operating information of the unconsolidated real estate venture for the three and six months ended June 30, 2017 (in thousands): Three Months Ended June 30, 2017 Six Months Ended Total revenue $ 13,059 $ 25,566 Property operating expenses 4,432 8,500 Net operating income 8,627 17,066 Supervisory, administrative and other expenses (941 ) (1,839 ) Depreciation and amortization (7,676 ) (15,165 ) Interest expense (2,802 ) (5,628 ) Acquisition and other expenses (267 ) (633 ) Net loss $ (3,059 ) $ (6,199 ) |
SELF STORAGE PROPERTY ACQUISITI
SELF STORAGE PROPERTY ACQUISITIONS AND DISPOSITIONS | 6 Months Ended |
Jun. 30, 2017 | |
Business Combinations [Abstract] | |
SELF STORAGE PROPERTY ACQUISITIONS AND DISPOSITIONS | SELF STORAGE PROPERTY ACQUISITIONS AND DISPOSITIONS Acquisitions The Company acquired 15 self storage properties with an estimated fair value of $101.9 million during the six months ended June 30, 2017 . Of these acquisitions, six self storage properties with an estimated fair value of $33.4 million were acquired by the Company from its PROs. As a result of the Company's adoption of ASU 2017-01 during the six months ended June 30, 2017 , the 15 self storage property acquisitions were accounted for as asset acquisitions and accordingly, $0.8 million of acquisition costs related to the acquisitions were capitalized as part of the basis of the acquired properties. The Company recognized the estimated fair value of the acquired assets and assumed liabilities on the respective dates of such acquisitions. The Company allocated the total purchase price to the estimated fair value of tangible and intangible assets acquired, and liabilities assumed. The Company allocated a portion of the purchase price to identifiable intangible assets consisting of customer in-place leases which were recorded at estimated fair value of $2.5 million , resulting in a total fair value of $99.4 million allocated to real estate. The following table summarizes the investment in self storage property acquisitions completed by the Company during the six months ended June 30, 2017 (dollars in thousands): Acquisitions Closed During the Three Months Ended: Number of Properties Summary of Investment Cash and Acquisition Costs Value of OP Equity (1) Other Liabilities Total March 31, 2017 5 $ 26,780 $ 4,964 $ 183 $ 31,927 June 30, 2017 10 60,672 8,931 387 69,990 Total 15 $ 87,452 $ 13,895 $ 570 $ 101,917 (1) Value of OP equity represents the fair value of OP units, subordinated performance units and LTIP units. Pro Forma Financial Information For 2016 Business Combinations The Company acquired 107 self storage properties during the year ended December 31, 2016 that were accounted for as business combinations. On a pro forma basis, after giving effect to the acquisition of 100 of the 107 self storage properties as if they were acquired on January 1, 2015 (pro forma financial information is not presented for seven of the self storage properties acquired during the year ended December 31, 2016 since the information required is not available to the Company), the Company would have recorded incremental additional revenue and net income of $10.0 million and $1.9 million , respectively, for the three months ended June 30, 2016 and $25.5 million and $4.9 million for the six months ended June 30, 2016 , respectively. This pro forma information was prepared using the following significant assumptions: (i) for the cash portion of the purchase price, the Company assumed borrowings under the Company's revolving line of credit with interest computed based on the effective interest rate of 1.87% as of June 30, 2016 ; (ii) for assumed debt financing directly associated with the acquisition of specific self storage properties, interest was computed for the entirety of the periods presented using the effective interest rates under such financings; and (iii) for acquisition costs of $1.7 million and $3.0 million incurred during the three and six months ended June 30, 2016 , pro forma adjustments give effect to these costs as if they were incurred on January 1, 2015. The pro forma information presented in the paragraph above does not purport to represent what the actual results of operations would have been for the periods indicated, nor does it purport to represent the Company's future results of operations. As described in greater detail above, given that certain information with respect to the business combinations is not available to the Company, readers of this Form 10-Q and investors are cautioned not to place undue reliance on the Company's pro forma financial information. Dispositions During the six months ended June 30, 2017 , the Company sold to unrelated third parties three self storage properties. The gross sales price was $15.6 million and the Company recognized $5.6 million of gain on the sales. |
OTHER ASSETS
OTHER ASSETS | 6 Months Ended |
Jun. 30, 2017 | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
OTHER ASSETS | OTHER ASSETS Other assets consist of the following (dollars in thousands): June 30, 2017 December 31, 2016 Customer in-place leases, net of accumulated amortization of $8,068 and $7,831, respectively $ 4,660 $ 9,374 Receivables: Trade, net 1,766 1,898 PROs and other affiliates 739 601 Receivable from unconsolidated real estate venture 767 1,093 Property acquisition and other deposits 692 477 Interest rate swaps 7,559 8,742 Prepaid expenses and other 5,622 1,879 Corporate furniture, equipment and other, net 1,209 1,243 Trade name 3,200 3,200 Management contract, net of accumulated amortization of $502 and $148, respectively 10,119 10,473 Goodwill 5,750 5,750 Total $ 42,083 $ 44,730 |
DEBT FINANCING
DEBT FINANCING | 6 Months Ended |
Jun. 30, 2017 | |
Debt Disclosure [Abstract] | |
DEBT FINANCING | DEBT FINANCING The Company's outstanding debt as of June 30, 2017 and December 31, 2016 is summarized as follows (dollars in thousands): Interest Rate (1) June 30, 2017 December 31, 2016 Credit Facility: Revolving line of credit 2.62% $ 181,000 $ 246,500 Term loan A 2.60% 235,000 225,000 Term loan B 3.24% 155,000 100,000 Term loan C 3.71% 105,000 — Term loan facility 3.08% 100,000 100,000 Fixed rate mortgages payable 4.15% 188,932 201,694 Total principal 964,932 873,194 Unamortized debt issuance costs and debt premium, net 4,208 5,760 Total debt $ 969,140 $ 878,954 (1) Represents the effective interest rate as of June 30, 2017 . Effective interest rate incorporates the stated rate plus the impact of interest rate cash flow hedges and discount and premium amortization, if applicable. For the revolving line of credit, the effective interest rate excludes fees for unused borrowings. Credit Facility Increase On February 8, 2017, pursuant to a partial exercise by the Company's operating partnership of its expansion option under its amended and restated credit agreement dated as of May 6, 2016, the Company's operating partnership, as borrower, certain of its subsidiaries that are party to the amended and restated credit agreement, as subsidiary guarantors, and the Company, as parent guarantor, entered into a second increase agreement and amendment (the "Increase Agreement") with a syndicated group of lenders to increase the total borrowing capacity under the tranche A term loan facility (the "Term Loan A") and the tranche B term loan facility (the "Term Loan B") by $10.0 million and $55.0 million , respectively, and to provide a new tranche C term loan facility ("Term Loan C") in an aggregate outstanding principal amount of $105.0 million , which, in the aggregate, increased the total borrowing capacity by $170.0 million for a total unsecured credit facility of $895.0 million consisting of the following components: (i) a $400.0 million revolving line of credit (the "Revolver" and together with the Term Loan A, Term Loan B and Term Loan C, the "credit facility"), (ii) Term Loan A, which now provides for a total borrowing commitment of up to $235.0 million , (iii) Term Loan B, which now provides for a total borrowing commitment of up to $155.0 million and (iv) Term Loan C, which provides for a total borrowing commitment of up to $105.0 million . The Company continues to have an expansion option under the credit facility, which, if exercised in full, would provide for a total credit facility of $1.0 billion . The Term Loan C matures on February 8, 2024. It is not subject to any scheduled reduction or amortization payment prior to maturity. Interest rates applicable to loans under Term Loan C are determined based on a 1, 2, 3 or 6 month London Interbank Offered Rate ("LIBOR") period (as elected by the Company at the beginning of any applicable interest period) plus an applicable margin or a base rate, determined by the greatest of the Key Bank prime rate, the federal funds rate plus 0.50% or one month LIBOR plus 1.00% , plus an applicable margin. The applicable margins for Term Loan C are leverage based and range from 1.70% to 2.25% for LIBOR loans and 0.70% to 1.25% for base rate loans; provided that after such time as the Company achieves an investment grade rating from at least two rating agencies, the Company may elect (but is not required to elect) that Term Loan C is subject to the rating based on applicable margins ranging from 1.50% to 2.45% for LIBOR Loans and 0.50% to 1.45% for base rate loans. Prepayments of any loans under Term Loan C are subject to prepayment premiums of 2.00% from the date of the Increase Agreement through and including the first anniversary of the Increase Agreement and 1.00% from the first anniversary of the Increase Agreement through and including the second anniversary of the Increase Agreement. There is no prepayment penalty thereafter. Other than the increases and amendments related to Term Loan C described above, the Increase Agreement did not impact or amend the amended and restated credit agreement's previously disclosed terms, including its covenants, events of default, or terms of payment. As of June 30, 2017 , the Company had outstanding letters of credit totaling $4.7 million and would have had the capacity to borrow remaining Revolver commitments of $214.3 million while remaining in compliance with the credit facility's financial covenants. At June 30, 2017 , the Company was in compliance with all such covenants. For a summary of the Company's financial covenants and additional detail regarding the Company's credit facility, term loan facility, and fixed rate mortgage payables, please see Note 8 to the Company's most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission. Future Debt Obligations Based on existing debt agreements in effect as of June 30, 2017 , the scheduled principal and maturity payments for the Company's outstanding borrowings are presented in the table below (in thousands): Year Ending December 31, Scheduled Principal and Maturity Payments Amortization of Premium and Unamortized Debt Issuance Costs Total Remainder of 2017 $ 2,342 $ 198 $ 2,540 2018 10,617 293 10,910 2019 4,983 225 5,208 2020 220,245 (127 ) 220,118 2021 242,509 (215 ) 242,294 2022 159,205 68 159,273 Thereafter 325,031 3,766 328,797 $ 964,932 $ 4,208 $ 969,140 |
EARNINGS PER SHARE
EARNINGS PER SHARE | 6 Months Ended |
Jun. 30, 2017 | |
Earnings Per Share [Abstract] | |
EARNINGS PER SHARE | EARNINGS PER SHARE The following table sets forth the computation of basic and diluted earnings (loss) per common share for the three and six months ended June 30, 2017 and 2016 , respectively (in thousands, except per share amounts): Three Months Ended Six Months Ended 2017 2016 2017 2016 Earnings (loss) per common share - basic and diluted Numerator Net income $ 15,576 $ 6,045 $ 22,757 $ 10,847 Net (income) loss attributable to noncontrolling interests (13,209 ) 1,325 (19,835 ) (1,267 ) Net income attributable to National Storage Affiliates Trust 2,367 7,370 2,922 9,580 Distributed and undistributed earnings allocated to participating securities (7 ) (5 ) (13 ) (9 ) Net income attributable to common shareholders - basic 2,360 7,365 2,909 9,571 Effect of assumed conversion of dilutive securities — (1,356 ) — 1,215 Net income attributable to common shareholders - diluted $ 2,360 $ 6,009 $ 2,909 $ 10,786 Denominator Weighted average shares outstanding - basic 44,223 23,078 43,814 23,041 Effect of dilutive securities: Weighted average OP units outstanding — 24,733 — 23,484 Weighted average DownREIT OP unit equivalents outstanding — 1,835 — 1,835 Weighted average LTIP units outstanding — 2,164 — 2,158 Weighted average subordinated performance units and DownREIT subordinated performance unit equivalents — 21,721 — 20,245 Weighted average shares outstanding - diluted 44,223 73,531 43,814 70,763 Earnings (loss) per share - basic $ 0.05 $ 0.32 $ 0.07 $ 0.42 Earnings (loss) per share - diluted $ 0.05 $ 0.08 $ 0.07 $ 0.15 As discussed in Note 2 , the Company allocates GAAP income (loss) utilizing the HLBV method, in which the Company allocates income or loss based on the change in each unitholders' claim on the net assets of its operating partnership at period end after adjusting for any distributions or contributions made during such period. Due to the stated liquidation priorities and because the HLBV method incorporates non-cash items such as depreciation expense, in any given period, income or loss may be allocated disproportionately to National Storage Affiliates Trust and noncontrolling interests, resulting in volatile fluctuations of basic and diluted earnings (loss) per share. Outstanding equity interests of the operating partnership and DownREIT partnerships are considered potential common shares for purposes of calculating diluted earnings (loss) per share as the unitholders may, through the exercise of redemption rights, obtain common shares, subject to various restrictions. Basic earnings per share is calculated based on the weighted average number of common shares outstanding during the period. Diluted earnings per share is calculated by further adjusting for the dilutive impact using the treasury stock method for unvested LTIP units subject to a service condition outstanding during the period and the if-converted method for any convertible securities outstanding during the period. Generally, following certain lock-out periods, OP units in the operating partnership are redeemable for cash or, at the Company's option, exchangeable for common shares on a one -for-one basis, subject to certain adjustments and DownREIT OP units are redeemable for cash or, at the Company's option, exchangeable for OP units in the operating partnership on a one -for-one basis, subject to certain adjustments in each case. LTIP units may also, under certain circumstances, be convertible into OP units on a one-for-one basis, which are then exchangeable for common shares as described above. Certain LTIP units vested prior to or upon the completion of the Company's initial public offering and certain LTIP units have vested upon the satisfaction of a service condition or will vest upon the satisfaction of future service and market conditions. Vested LTIP units and unvested LTIP units that vest based on a service or market condition are allocated income or loss in a similar manner as OP units. Unvested LTIP units subject to a service or market condition are evaluated for dilution using the treasury stock method. For the three and six months ended June 30, 2017 , 410,825 unvested LTIP units that vest based on a service or market condition are excluded from the calculation of diluted earnings (loss) per share as they are not dilutive to earnings (loss) per share. In addition, certain LTIP units vest upon the future acquisition of properties sourced by PROs. For the three and six months ended June 30, 2017 , 236,000 unvested LTIP units that vest upon the future acquisition of properties are excluded from the calculation of diluted earnings (loss) per share because the contingency for the units to vest has not been attained as of the end of the reported periods. Subordinated performance units may also, under certain circumstances, be convertible into OP units which are exchangeable for common shares as described above, and DownREIT subordinated performance units may, under certain circumstances, be exchangeable for subordinated performance units on a one -for-one basis. Subordinated performance units are only convertible into OP units, after a two year lock-out period and then generally (i) at the holder’s election only upon the achievement of certain performance thresholds relating to the properties to which such subordinated performance units relate or (ii) at the Company's election upon a retirement event of a PRO that holds such subordinated performance units or upon certain qualifying terminations. Although subordinated performance units may only be convertible after a two year lock-out period, the Company assumes a hypothetical conversion of each subordinated performance unit (including each DownREIT subordinated performance unit) into OP units (with subsequently assumed redemption into common shares) for the purposes of calculating diluted weighted average common shares. This hypothetical conversion is calculated using historical financial information, and as a result, is not necessarily indicative of the results of operations, cash flows or financial position of the Company upon expiration of the two -year lock out period on conversions. For the three and six months ended June 30, 2017 , potential common shares totaling 50.3 million and 50.2 million , respectively, related to OP units, DownREIT OP units, subordinated performance units and DownREIT subordinated performance units have been excluded from the calculation of diluted earnings (loss) per share as they are not dilutive to earnings (loss) per share. Participating securities, which consist of unvested restricted common shares, receive dividends equal to those received by common shares. The effect of participating securities for the periods presented above is calculated using the two-class method of allocating distributed and undistributed earnings. |
RELATED PARTY TRANSACTIONS
RELATED PARTY TRANSACTIONS | 6 Months Ended |
Jun. 30, 2017 | |
Related Party Transactions [Abstract] | |
RELATED PARTY TRANSACTIONS | RELATED PARTY TRANSACTIONS Supervisory and Administrative Fees The Company has entered into asset management agreements with the PROs to continue providing leasing, operating, supervisory and administrative services related to the Company's self storage properties. The asset management agreements generally provide for fees ranging from 5% to 6% of gross revenue for the managed self storage properties. During the three months ended June 30, 2017 and 2016 , the Company incurred $3.5 million and $2.7 million , respectively, for supervisory and administrative fees to the PROs and during the six months ended June 30, 2017 and 2016 , the Company incurred $6.8 million and $4.9 million , respectively, for supervisory and administrative fees to the PROs. Such fees are included in general and administrative expenses in the accompanying condensed consolidated statements of operations. Affiliate Payroll Services The employees responsible for operation of the self storage properties are employees of the PROs who charge the Company for the costs associated with the respective employees. For the three months ended June 30, 2017 and 2016 , the Company incurred $5.9 million and $4.7 million , respectively, for payroll and related costs reimbursable to these affiliates, and for the six months ended June 30, 2017 and 2016 , the Company incurred $11.7 million and $8.7 million , respectively, for payroll and related costs reimbursable to these affiliates. Such costs are included in property operating expenses in the accompanying condensed consolidated statements of operations. Due Diligence Costs During the three months ended June 30, 2017 and 2016 , the Company incurred $0.2 million and $0.2 million , respectively, of expenses payable to certain PROs related to self storage property acquisitions sourced by the PROs, and during the six months ended June 30, 2017 and 2016 , the Company incurred $0.3 million and $0.3 million , respectively, of expenses payable to certain PROs related to self storage property acquisitions sourced by the PROs. These expenses, which are based on the volume of transactions sourced by the PROs, are intended to reimburse the PROs for due diligence costs incurred in the sourcing and underwriting process. For the three and six months ended June 30, 2017 , these due diligence costs are capitalized as part of the basis of the acquired self storage properties and for the three and six months ended June 30, 2016 , these due diligence costs are included in acquisition costs in the accompanying condensed consolidated statements of operations. Management Fees and Other Revenue The unconsolidated real estate venture pays certain customary fees to the Company for managing and operating the unconsolidated real estate venture properties, including property management fees, call center fees, platform fees, acquisition fees and development management fees. During the three and six months ended June 30, 2017 , the Company earned $2.1 million and $4.0 million , respectively, of management fees and other revenue for managing and operating the unconsolidated real estate venture. The fees are reported in management fees and other revenue in the accompanying condensed consolidated statements of operations. |
COMMITMENTS AND CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 6 Months Ended |
Jun. 30, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | |
COMMITMENTS AND CONTINGENCIES | COMMITMENTS AND CONTINGENCIES Legal Proceedings The Company is subject to litigation, claims, and assessments that may arise in the ordinary course of its business activities. Such matters include contractual matters, employment related issues, and regulatory proceedings. Although occasional adverse decisions or settlements may occur, the Company believes that the final disposition of such matters will not have a material adverse effect on the Company's financial position, results of operations, or liquidity. |
FAIR VALUE MEASUREMENTS
FAIR VALUE MEASUREMENTS | 6 Months Ended |
Jun. 30, 2017 | |
Fair Value Disclosures [Abstract] | |
FAIR VALUE MEASUREMENTS | FAIR VALUE MEASUREMENTS Recurring Fair Value Measurements The Company sometimes limits its exposure to interest rate fluctuations by entering into interest rate swap agreements. The interest rate swap agreements moderate the Company's exposure to interest rate risk by effectively converting the interest on variable rate debt to a fixed rate. The Company measures its interest rate swap derivatives at fair value on a recurring basis. The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges are recorded in accumulated other comprehensive income (loss) and are subsequently reclassified into earnings in the period that the hedged transaction affects earnings. The ineffective portion of the change in fair value of the derivatives is recognized directly into earnings. Information regarding the Company's interest rate swaps measured at fair value, which are classified within Level 2 of the GAAP fair value hierarchy, is presented below (dollars in thousands): Fair value at December 31, 2015 $ (972 ) Swap ineffectiveness 7 Losses on interest rate swaps reclassified into interest expense from accumulated other comprehensive loss 909 Unrealized losses on interest rate swaps included in accumulated other comprehensive loss (8,437 ) Fair value at June 30, 2016 $ (8,493 ) Fair value at December 31, 2016 $ 8,159 Swap ineffectiveness 6 Losses on interest rate swaps reclassified into interest expense from accumulated other comprehensive loss 1,530 Unrealized losses on interest rate swaps included in accumulated other comprehensive loss (2,239 ) Fair value at June 30, 2017 $ 7,456 As of June 30, 2017 and December 31, 2016 , the Company had outstanding interest rate swaps with aggregate notional amounts of $595.0 million and $425.0 million , respectively, designated as cash flow hedges. As of June 30, 2017 , the Company's swaps had a weighted average remaining term of approximately 4.0 years . The fair value of these swaps are presented within accounts payable and accrued liabilities and other assets in the Company's balance sheets, and the Company recognizes any changes in the fair value as an adjustment of accumulated other comprehensive income (loss) within equity to the extent of their effectiveness. If the forward rates at June 30, 2017 remain constant, the Company estimates that during the next 12 months , the Company would reclassify into earnings approximately $1.0 million of the unrealized losses included in accumulated other comprehensive income (loss). If market interest rates increase above the 1.51% weighted average fixed rate under these interest rate swaps the Company will benefit from net cash payments due to it from the counterparty to the interest rate swaps. There were no transfers between levels during the six months ended June 30, 2017 and 2016 . For financial assets and liabilities that utilize Level 2 inputs, the Company utilizes both direct and indirect observable price quotes, including LIBOR yield curves. The Company uses valuation techniques for Level 2 financial assets and liabilities which include LIBOR yield curves at the reporting date as well as assessing counterparty credit risk. Counterparties to these contracts are highly rated financial institutions. 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 the Company's derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by the Company and the counterparties. As of June 30, 2017 , the Company determined that the effect of credit valuation adjustments on the overall valuation of its derivative positions are not significant to the overall valuation of its derivatives. Therefore, the Company has determined that its derivative valuations are appropriately classified in Level 2 of the fair value hierarchy. Fair Value Disclosures The carrying values of cash and cash equivalents, restricted cash, trade receivables, and accounts payable and accrued liabilities reflected in the balance sheets at June 30, 2017 and December 31, 2016 , approximate fair value due to the short term nature of these financial assets and liabilities. The carrying value of variable rate debt financing reflected in the balance sheets at June 30, 2017 and December 31, 2016 approximates fair value as the changes in their associated interest rates reflect the current market and credit risk is similar to when the loans were originally obtained. The fair values of fixed rate mortgages were estimated using the discounted estimated future cash payments to be made on such debt; the discount rates used approximated current market rates for loans, or groups of loans, with similar maturities and credit quality (categorized within Level 2 of the fair value hierarchy). The combined principal balance of the Company's fixed rate mortgages payable was approximately $188.9 million as of June 30, 2017 with a fair value of approximately $201.8 million . In determining the fair value, the Company estimated a weighted average market interest rate of approximately 3.84% , compared to the weighted average contractual interest rate of 5.20% . The combined principal balance of the Company's fixed rate mortgages was approximately $201.7 million as of December 31, 2016 with a fair value of approximately $214.0 million . In determining the fair value as of December 31, 2016 , the Company estimated a weighted average market interest rate of approximately 3.89% , compared to the weighted average contractual interest rate of 5.25% . |
SUBSEQUENT EVENTS
SUBSEQUENT EVENTS | 6 Months Ended |
Jun. 30, 2017 | |
Subsequent Events [Abstract] | |
SUBSEQUENT EVENTS | SUBSEQUENT EVENTS In July 2017, the Company acquired four self storage properties for approximately $40.9 million . The four self storage properties were acquired for all cash consideration from third-party sellers and the Company assumed approximately $0.2 million of other working capital liabilities. In connection with these acquisitions, the Company incurred $0.1 million of expenses, payable to certain PROs, for due diligence costs related to the self storage properties sourced by the PROs. |
SUMMARY OF SIGNIFICANT ACCOUN21
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 6 Months Ended |
Jun. 30, 2017 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The accompanying condensed consolidated financial statements are presented on the accrual basis of accounting in accordance with U.S. generally accepted accounting principles ("GAAP") and have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (the "SEC") regarding interim financial reporting. Accordingly, certain information and footnote disclosures required by GAAP for complete financial statements have been condensed or omitted in accordance with such rules and regulations. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation of the condensed consolidated financial statements have been included. The Company's results of operations for the quarterly period ended June 30, 2017 are not necessarily indicative of the results to be expected for the full year or any other future period. |
Principles of Consolidation and Noncontrolling Interest | Noncontrolling Interests All of the limited partner equity interests in the operating partnership not held by the Company are reflected as noncontrolling interests. Noncontrolling interests also include ownership interests in DownREIT partnerships held by entities other than the operating partnership or its subsidiaries. In the condensed consolidated statements of operations, the Company allocates net income (loss) attributable to noncontrolling interests to arrive at net income (loss) attributable to National Storage Affiliates Trust. For transactions that result in changes to the Company's ownership interest in its operating partnership, the carrying amount of noncontrolling interests is adjusted to reflect such changes. The difference between the fair value of the consideration received or paid and the amount by which the noncontrolling interest is adjusted is reflected as an adjustment to additional paid-in capital on the condensed consolidated balance sheets. Principles of Consolidation The Company's financial statements include the accounts of its operating partnership and its controlled subsidiaries. All significant intercompany balances and transactions have been eliminated in the consolidation of entities. |
Variable Interest Entity | When the Company obtains an economic interest in an entity, the Company evaluates the entity to determine if the entity is deemed a variable interest entity ("VIE"), and if the Company is deemed to be the primary beneficiary, in accordance with authoritative guidance issued on the consolidation of VIEs. When an entity is not deemed to be a VIE, the Company considers the provisions of additional guidance to determine whether the general partner controls a limited partnership or similar entity when the limited partners have certain rights. The Company consolidates all entities that are VIEs and of which the Company is deemed to be the primary beneficiary. The Company has determined that its operating partnership is a VIE. The sole significant asset of National Storage Affiliates Trust is its investment in its operating partnership, and consequently, substantially all of the Company’s assets and liabilities represent those assets and liabilities of its operating partnership. |
Reclassifications | Reclassifications Certain amounts in the consolidated financial statements and related notes have been reclassified to conform to the current year presentation. Such reclassifications do not impact the Company's previously reported financial position or net income (loss). |
Revenue Recognition | Revenue Recognition Management has determined that all of the Company's leases are operating leases. Substantially all leases may be terminated on a month-to-month basis and rental income is recognized ratably over the lease term using the straight-line method. Rents received in advance are deferred and recognized on a straight-line basis over the related lease term associated with the prepayment. Promotional discounts and other incentives are recognized as a reduction to rental income over the applicable lease term. Other property-related revenue consists of ancillary revenues such as tenant insurance-related access fees and commissions and sales of storage supplies which are recognized in the period earned. The Company recognizes gains from disposition of facilities only upon closing in accordance with the guidance on sales of real estate. Payments received from purchasers prior to closing are recorded as deposits. Profit on real estate sold is recognized using the full accrual method upon closing when the collectability of the sales price is reasonably assured and the Company is not obligated to perform significant activities after the sale. Profit may be deferred in whole or part until the sale meets the requirements of profit recognition on sales under this guidance. The Company earns management and other fees for managing and operating its unconsolidated real estate venture. These fees include property management fees, call center fees, platform fees, acquisition fees, development fees and a portion of tenant warranty protection proceeds. The Company recognizes these fees when they are earned, fixed and determinable. The fees are reported in management fees and other revenue in the Company's condensed consolidated statements of operations. |
Investments in Unconsolidated Real Estate Venture | Investments in Unconsolidated Real Estate Venture The Company’s investment in its unconsolidated real estate venture is recorded under the equity method of accounting in the accompanying consolidated financial statements. Under the equity method, the Company’s investment in unconsolidated real estate venture is stated at cost and adjusted for the Company’s share of net earnings or losses and reduced by distributions. Equity in earnings (losses) is recognized based on the Company’s ownership interest in the earnings (losses) of the unconsolidated real estate venture. The Company follows the "look through" approach for classification of distributions from its unconsolidated real estate venture in its consolidated statements of cash flows. Under this approach, distributions are reported under operating cash flow unless the facts and circumstances of a specific distribution clearly indicate that it is a return of capital (e.g., proceeds from the unconsolidated real estate venture’s sale of assets), in which case it is reported as an investing activity. |
Allocation of Net Income (Loss) | Allocation of Net Income (Loss) The distribution rights and priorities set forth in the operating partnership's LP Agreement differ from what is reflected by the underlying percentage ownership interests of the unitholders. Accordingly, the Company allocates GAAP income (loss) utilizing the hypothetical liquidation at book value ("HLBV") method, in which the Company allocates income or loss based on the change in each unitholders’ claim on the net assets of its operating partnership at period end after adjusting for any distributions or contributions made during such period. The HLBV method is commonly applied to equity investments where cash distribution percentages vary at different points in time and are not directly linked to an equity holder’s ownership percentage. The HLBV method is a balance sheet-focused approach to income (loss) allocation. A calculation is prepared at each balance sheet date to determine the amount that unitholders would receive if the operating partnership were to liquidate all of its assets (at GAAP net book value) and distribute the resulting proceeds to its creditors and unitholders based on the contractually defined liquidation priorities. The difference between the calculated liquidation distribution amounts at the beginning and the end of the reporting period, after adjusting for capital contributions and distributions, is used to derive each unitholder's share of the income (loss) for the period. Due to the stated liquidation priorities and because the HLBV method incorporates non-cash items such as depreciation expense, in any given period, income or loss may be allocated disproportionately to unitholders as compared to their respective ownership percentage in the operating partnership, and net income (loss) attributable to National Storage Affiliates Trust could be more or less net income than actual cash distributions received and more or less income or loss than what may be received in the event of an actual liquidation. Additionally, the HLBV method could result in net income (or net loss) attributable to National Storage Affiliates Trust during a period when the Company reports consolidated net loss (or net income), or net income (or net loss) attributable to National Storage Affiliates Trust in excess of the Company's consolidated net income (or net loss). The computations of basic and diluted earnings (loss) per share may be materially affected by these disproportionate income (loss) allocations, resulting in volatile fluctuations of basic and diluted earnings (loss) per share. |
Other Comprehensive Income (Loss) | Other Comprehensive Income (Loss) The Company has cash flow hedge derivative instruments that are measured at fair value with unrealized gains or losses recognized in other comprehensive income (loss) with a corresponding adjustment to accumulated other comprehensive income within equity, as discussed further in Note 12. Under the HLBV method of allocating income (loss) discussed above, a calculation is prepared at each balance sheet date by applying the HLBV method including, and excluding, the assets and liabilities resulting from the Company's cash flow hedge derivative instruments to determine comprehensive income (loss) attributable to National Storage Affiliates Trust. As a result of the distribution rights and priorities set forth in the operating partnership's LP Agreement, in any given period, other comprehensive income (loss) may be allocated disproportionately to unitholders as compared to their respective ownership percentage in the operating partnership and as compared to their respective allocation of net income (loss). |
Cash and Cash Equivalents, Restricted Cash and Cash Equivalents, Policy [Policy Text Block] | Restricted Cash The Company's restricted cash consists of escrowed funds deposited with financial institutions for real estate taxes, insurance and other reserves for capital improvements in accordance with the Company's loan agreements and like-kind exchange proceeds. |
Assets Held For Sale | Assets held for sale The Company classifies properties as held for sale when certain criteria are met. At such time, the properties, including significant assets and liabilities that are expected to be transferred as part of a sale transaction, are presented separately on the condensed consolidated balance sheet at the lower of carrying value or estimated fair value less costs to sell and depreciation is no longer recognized. As of December 31, 2016 the Company had two self storage properties classified as held for sale. The results of operations for the self storage properties classified as held for sale are reflected within income from operations in the Company's condensed consolidated statements of operations. |
Use of Estimates | Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. |
Recent Accounting Pronouncements | Recent Accounting Pronouncements In May 2014, the Financial Accounting Standards Board ("FASB") issued ASU 2014-09, Revenue from Contracts with Customers, which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. ASU 2014-09 will replace most existing revenue recognition guidance in GAAP when it becomes effective. ASU 2014-09 is effective for the Company on January 1, 2018, with early application permitted for the Company on January 1, 2017. ASU 2014-09 permits the use of either the retrospective or cumulative effect transition method. The Company is evaluating the effect that ASU 2014-09 will have on its condensed consolidated financial statements and related disclosures. Although the Company has not yet selected a transition method, as ASU 2014-09 does not impact lessor accounting, the Company does not believe the adoption of ASU 2014-09 will significantly impact its accounting for rental revenue. The Company expects that certain property-related ancillary revenues and management and other fees will be in the scope of the new guidance. Based on the Company’s ongoing evaluation, the Company does not currently anticipate material changes to its recognition of revenue as a result of adopting ASU 2014-09. In February 2016, the FASB issued ASU 2016-02, Leases, which amends the existing guidance for accounting for leases, including requiring lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases and lessees to recognize most leases on-balance sheet as lease liabilities with corresponding right-of-use assets. ASU 2016-02 is effective for the Company on January 1, 2019, with early application permitted. ASU 2016-02 requires a modified retrospective approach, with entities applying the new guidance at the beginning of the earliest period presented in the financial statements in which they first apply the new standard, with certain elective transition relief. The Company is evaluating the effect that ASU 2016-02 will have on its operating leases, condensed consolidated financial statements and related disclosures. In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows, which clarifies the classification of certain cash receipts and cash payments in the statement of cash flows, including debt prepayment or extinguishment costs, settlement of contingent consideration arising from a business combination, insurance settlement proceeds, and distributions from certain equity method investees. The Company adopted ASU 2016-15 effective January 1, 2017, which did not result in any changes to the presentation of amounts shown on the Company's condensed consolidated statements of cash flows for the six months ended June 30, 2017 and 2016. In November 2016, the FASB issued an ASU 2016-18, Statement of Cash Flows - Restricted Cash, that requires the inclusion of restricted cash and restricted cash equivalents with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. The Company adopted ASU 2016-18 effective January 1, 2017, which resulted in the inclusion of the Company's restricted cash balances along with cash and cash equivalents in the Company's condensed consolidated statement of cash flows and separate line items showing changes in restricted cash balances were eliminated from the Company's condensed consolidated statements of cash flows. ASU 2016-18 was applied retrospectively to all periods presented. In January 2017, the FASB issued ASU 2017-01, Clarifying the Definition of a Business, which narrows the definition of a business and provides an amended framework for determining whether a transaction involves an asset or a business. The Company adopted ASU 2017-01 effective January 1, 2017. As further discussed in Note 6, as a result of the adoption of ASU 2017-01, the Company's self storage property acquisitions during the six months ended June 30, 2017 were accounted for as asset acquisitions, and accordingly, the acquisition costs related to the self storage property acquisitions were capitalized as part of the basis of the acquired properties. |
NONCONTROLLING INTERESTS (Table
NONCONTROLLING INTERESTS (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Noncontrolling Interest [Abstract] | |
Schedule of outstanding equity interests | As of June 30, 2017 and December 31, 2016 , units reflecting noncontrolling interests consisted of the following: June 30, 2017 December 31, 2016 OP units 26,274,340 26,125,444 Subordinated performance units 11,418,815 11,022,378 LTIP units 934,323 1,543,905 DownREIT units DownREIT OP units 1,834,786 1,834,786 DownREIT subordinated performance units 4,386,999 4,386,999 Total 44,849,263 44,913,512 |
SELF STORAGE PROPERTIES (Tables
SELF STORAGE PROPERTIES (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Real Estate [Abstract] | |
Schedule of self storage properties | Self storage properties are summarized as follows (dollars in thousands): June 30, 2017 December 31, 2016 Land $ 482,983 $ 456,135 Buildings and improvements 1,466,155 1,383,603 Furniture and equipment 4,918 4,598 Total self storage properties 1,954,056 1,844,336 Less accumulated depreciation (138,726 ) (110,803 ) Self storage properties, net $ 1,815,330 $ 1,733,533 |
INVESTMENT IN UNCONSOLIDATED 24
INVESTMENT IN UNCONSOLIDATED REAL ESTATE VENTURE (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Equity Method Investments and Joint Ventures [Abstract] | |
Schedule of condensed financial information of joint ventures | The following table presents the condensed financial position of the unconsolidated real estate venture as of June 30, 2017 and December 31, 2016 (in thousands): June 30, 2017 December 31, 2016 ASSETS Self storage properties, net $ 655,233 $ 614,754 Other assets 14,141 19,936 Total assets $ 669,374 $ 634,690 LIABILITIES AND EQUITY Debt financing $ 317,192 $ 317,047 Other liabilities 5,764 4,498 Equity 346,418 313,145 Total liabilities and equity $ 669,374 $ 634,690 The following table presents the condensed operating information of the unconsolidated real estate venture for the three and six months ended June 30, 2017 (in thousands): Three Months Ended June 30, 2017 Six Months Ended Total revenue $ 13,059 $ 25,566 Property operating expenses 4,432 8,500 Net operating income 8,627 17,066 Supervisory, administrative and other expenses (941 ) (1,839 ) Depreciation and amortization (7,676 ) (15,165 ) Interest expense (2,802 ) (5,628 ) Acquisition and other expenses (267 ) (633 ) Net loss $ (3,059 ) $ (6,199 ) |
SELF STORAGE PROPERTY ACQUISI25
SELF STORAGE PROPERTY ACQUISITIONS AND DISPOSITIONS (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Business Combinations [Abstract] | |
Schedule of business combinations | The following table summarizes the investment in self storage property acquisitions completed by the Company during the six months ended June 30, 2017 (dollars in thousands): Acquisitions Closed During the Three Months Ended: Number of Properties Summary of Investment Cash and Acquisition Costs Value of OP Equity (1) Other Liabilities Total March 31, 2017 5 $ 26,780 $ 4,964 $ 183 $ 31,927 June 30, 2017 10 60,672 8,931 387 69,990 Total 15 $ 87,452 $ 13,895 $ 570 $ 101,917 (1) Value of OP equity represents the fair value of OP units, subordinated performance units and LTIP units. |
OTHER ASSETS (Tables)
OTHER ASSETS (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Deferred Costs, Capitalized, Prepaid, and Other Assets Disclosure [Abstract] | |
Schedule of other assets | Other assets consist of the following (dollars in thousands): June 30, 2017 December 31, 2016 Customer in-place leases, net of accumulated amortization of $8,068 and $7,831, respectively $ 4,660 $ 9,374 Receivables: Trade, net 1,766 1,898 PROs and other affiliates 739 601 Receivable from unconsolidated real estate venture 767 1,093 Property acquisition and other deposits 692 477 Interest rate swaps 7,559 8,742 Prepaid expenses and other 5,622 1,879 Corporate furniture, equipment and other, net 1,209 1,243 Trade name 3,200 3,200 Management contract, net of accumulated amortization of $502 and $148, respectively 10,119 10,473 Goodwill 5,750 5,750 Total $ 42,083 $ 44,730 |
DEBT FINANCING (Tables)
DEBT FINANCING (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Debt Disclosure [Abstract] | |
Schedule of debt | The Company's outstanding debt as of June 30, 2017 and December 31, 2016 is summarized as follows (dollars in thousands): Interest Rate (1) June 30, 2017 December 31, 2016 Credit Facility: Revolving line of credit 2.62% $ 181,000 $ 246,500 Term loan A 2.60% 235,000 225,000 Term loan B 3.24% 155,000 100,000 Term loan C 3.71% 105,000 — Term loan facility 3.08% 100,000 100,000 Fixed rate mortgages payable 4.15% 188,932 201,694 Total principal 964,932 873,194 Unamortized debt issuance costs and debt premium, net 4,208 5,760 Total debt $ 969,140 $ 878,954 (1) Represents the effective interest rate as of June 30, 2017 . Effective interest rate incorporates the stated rate plus the impact of interest rate cash flow hedges and discount and premium amortization, if applicable. For the revolving line of credit, the effective interest rate excludes fees for unused borrowings. |
Schedule of future debt maturities | Based on existing debt agreements in effect as of June 30, 2017 , the scheduled principal and maturity payments for the Company's outstanding borrowings are presented in the table below (in thousands): Year Ending December 31, Scheduled Principal and Maturity Payments Amortization of Premium and Unamortized Debt Issuance Costs Total Remainder of 2017 $ 2,342 $ 198 $ 2,540 2018 10,617 293 10,910 2019 4,983 225 5,208 2020 220,245 (127 ) 220,118 2021 242,509 (215 ) 242,294 2022 159,205 68 159,273 Thereafter 325,031 3,766 328,797 $ 964,932 $ 4,208 $ 969,140 |
EARNINGS PER SHARE (Tables)
EARNINGS PER SHARE (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Earnings Per Share [Abstract] | |
Schedule of elements used in calculating basic and diluted earnings per common share | The following table sets forth the computation of basic and diluted earnings (loss) per common share for the three and six months ended June 30, 2017 and 2016 , respectively (in thousands, except per share amounts): Three Months Ended Six Months Ended 2017 2016 2017 2016 Earnings (loss) per common share - basic and diluted Numerator Net income $ 15,576 $ 6,045 $ 22,757 $ 10,847 Net (income) loss attributable to noncontrolling interests (13,209 ) 1,325 (19,835 ) (1,267 ) Net income attributable to National Storage Affiliates Trust 2,367 7,370 2,922 9,580 Distributed and undistributed earnings allocated to participating securities (7 ) (5 ) (13 ) (9 ) Net income attributable to common shareholders - basic 2,360 7,365 2,909 9,571 Effect of assumed conversion of dilutive securities — (1,356 ) — 1,215 Net income attributable to common shareholders - diluted $ 2,360 $ 6,009 $ 2,909 $ 10,786 Denominator Weighted average shares outstanding - basic 44,223 23,078 43,814 23,041 Effect of dilutive securities: Weighted average OP units outstanding — 24,733 — 23,484 Weighted average DownREIT OP unit equivalents outstanding — 1,835 — 1,835 Weighted average LTIP units outstanding — 2,164 — 2,158 Weighted average subordinated performance units and DownREIT subordinated performance unit equivalents — 21,721 — 20,245 Weighted average shares outstanding - diluted 44,223 73,531 43,814 70,763 Earnings (loss) per share - basic $ 0.05 $ 0.32 $ 0.07 $ 0.42 Earnings (loss) per share - diluted $ 0.05 $ 0.08 $ 0.07 $ 0.15 |
FAIR VALUE MEASUREMENTS (Tables
FAIR VALUE MEASUREMENTS (Tables) | 6 Months Ended |
Jun. 30, 2017 | |
Fair Value Disclosures [Abstract] | |
Schedule of interest rate swap derivatives fair value | Information regarding the Company's interest rate swaps measured at fair value, which are classified within Level 2 of the GAAP fair value hierarchy, is presented below (dollars in thousands): Fair value at December 31, 2015 $ (972 ) Swap ineffectiveness 7 Losses on interest rate swaps reclassified into interest expense from accumulated other comprehensive loss 909 Unrealized losses on interest rate swaps included in accumulated other comprehensive loss (8,437 ) Fair value at June 30, 2016 $ (8,493 ) Fair value at December 31, 2016 $ 8,159 Swap ineffectiveness 6 Losses on interest rate swaps reclassified into interest expense from accumulated other comprehensive loss 1,530 Unrealized losses on interest rate swaps included in accumulated other comprehensive loss (2,239 ) Fair value at June 30, 2017 $ 7,456 |
ORGANIZATION AND NATURE OF OP30
ORGANIZATION AND NATURE OF OPERATIONS (Details) storage_unit in Thousands, ft² in Millions | Jun. 30, 2017ft²storage_unitstateproperty |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Number of self storage properties owned | property | 394 |
Number of states that self storage properties are owned in | state | 21 |
Total rentable square feet in self storage properties | ft² | 23.9 |
Number of storage units owned | storage_unit | 190 |
SUMMARY OF SIGNIFICANT ACCOUN31
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details) $ in Thousands | Jun. 30, 2017USD ($)partnershipproperty | Dec. 31, 2016USD ($)partnershipproperty |
Variable Interest Entity [Line Items] | ||
Number of self storage properties owned | property | 394 | |
Net book value of real estate owned | $ 1,815,330 | $ 1,733,533 |
Carrying value of fixed rate mortgages | 964,932 | $ 873,194 |
Number of properties held for sale | property | 2 | |
Mortgages [Member] | Fixed Rate Mortgages [Member] | ||
Variable Interest Entity [Line Items] | ||
Carrying value of fixed rate mortgages | $ 188,932 | $ 201,694 |
Variable Interest Entity, Primary Beneficiary [Member] | ||
Variable Interest Entity [Line Items] | ||
Number of partnerships considered to be VIEs | partnership | 21 | 21 |
Number of self storage properties owned | property | 34 | 34 |
Net book value of real estate owned | $ 252,900 | $ 256,800 |
Variable Interest Entity, Primary Beneficiary [Member] | Mortgages [Member] | Fixed Rate Mortgages [Member] | ||
Variable Interest Entity [Line Items] | ||
Carrying value of fixed rate mortgages | $ 40,500 | $ 41,400 |
NONCONTROLLING INTERESTS - Equi
NONCONTROLLING INTERESTS - Equity Interests (Details) - shares | Jun. 30, 2017 | Dec. 31, 2016 |
Partnership Subsidiaries [Member] | ||
Noncontrolling Interest [Line Items] | ||
Outstanding equity interest (in shares) | 44,849,263 | 44,913,512 |
OP units [Member] | NSA OP, LP [Member] | ||
Noncontrolling Interest [Line Items] | ||
Outstanding equity interest (in shares) | 26,274,340 | 26,125,444 |
OP units [Member] | DownREIT Partnership [Member] | ||
Noncontrolling Interest [Line Items] | ||
Outstanding equity interest (in shares) | 1,834,786 | 1,834,786 |
Subordinated performance units [Member] | NSA OP, LP [Member] | ||
Noncontrolling Interest [Line Items] | ||
Outstanding equity interest (in shares) | 11,418,815 | 11,022,378 |
Subordinated performance units [Member] | DownREIT Partnership [Member] | ||
Noncontrolling Interest [Line Items] | ||
Outstanding equity interest (in shares) | 4,386,999 | 4,386,999 |
LTIP units [Member] | NSA OP, LP [Member] | ||
Noncontrolling Interest [Line Items] | ||
Outstanding equity interest (in shares) | 934,323 | 1,543,905 |
NONCONTROLLING INTERESTS - Narr
NONCONTROLLING INTERESTS - Narrative (Details) | 6 Months Ended | |
Jun. 30, 2017unit / shares$ / sharesshares | Dec. 31, 2016$ / shares | |
Class of Stock [Line Items] | ||
Common shares of beneficial interest, par value (in dollars per share) | $ / shares | $ 0.01 | $ 0.01 |
OP units [Member] | NSA OP, LP [Member] | ||
Class of Stock [Line Items] | ||
Unit conversion ratio | unit / shares | 1 | |
Minimum conversion period | 1 year | |
Redemptions of units (in shares) | 1,153,518 | |
OP units [Member] | NSA OP, LP [Member] | Self Storage Properties [Member] | ||
Class of Stock [Line Items] | ||
Issuance of units, (in shares) | 473,533 | |
OP units [Member] | DownREIT Partnership [Member] | ||
Class of Stock [Line Items] | ||
Unit conversion ratio | unit / shares | 1 | |
Minimum conversion period | 5 years | |
Subordinated performance units [Member] | NSA OP, LP [Member] | ||
Class of Stock [Line Items] | ||
Unit conversion, lock out period | 2 years | |
Subordinated performance units [Member] | NSA OP, LP [Member] | Self Storage Properties [Member] | ||
Class of Stock [Line Items] | ||
Issuance of units, (in shares) | 96,394 | |
Subordinated performance units [Member] | NSA OP, LP [Member] | Affiliate of Personal Mini [Member] | ||
Class of Stock [Line Items] | ||
Issuance of units, (in shares) | 300,043 | |
Subordinated performance units [Member] | DownREIT Partnership [Member] | ||
Class of Stock [Line Items] | ||
Unit conversion ratio | unit / shares | 1 | |
Minimum conversion period | 5 years | |
LTIP units [Member] | ||
Class of Stock [Line Items] | ||
Issuance of units, (in shares) | 219,299 | |
LTIP units [Member] | NSA OP, LP [Member] | ||
Class of Stock [Line Items] | ||
Unit conversion ratio | unit / shares | 1 | |
Redemptions of units (in shares) | 828,881 | |
Conversion of units (in shares) | 828,881 |
SELF STORAGE PROPERTIES (Detail
SELF STORAGE PROPERTIES (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | Dec. 31, 2016 | |
Real Estate [Abstract] | |||||
Land | $ 482,983 | $ 482,983 | $ 456,135 | ||
Buildings and improvements | 1,466,155 | 1,466,155 | 1,383,603 | ||
Furniture and equipment | 4,918 | 4,918 | 4,598 | ||
Total self storage properties | 1,954,056 | 1,954,056 | 1,844,336 | ||
Less accumulated depreciation | (138,726) | (138,726) | (110,803) | ||
Self storage properties, net | 1,815,330 | 1,815,330 | $ 1,733,533 | ||
Depreciation expense related to self storage properties | $ 14,300 | $ 10,100 | $ 28,400 | $ 18,800 |
INVESTMENT IN UNCONSOLIDATED 35
INVESTMENT IN UNCONSOLIDATED REAL ESTATE VENTURE (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | |
Jun. 30, 2017 | Jun. 30, 2017 | Dec. 31, 2016 | |
ASSETS | |||
Self storage properties, net | $ 655,233 | $ 655,233 | $ 614,754 |
Other assets | 14,141 | 14,141 | 19,936 |
Total assets | 669,374 | 669,374 | 634,690 |
LIABILITIES AND EQUITY | |||
Debt financing | 317,192 | 317,192 | 317,047 |
Other liabilities | 5,764 | 5,764 | 4,498 |
Equity | 346,418 | 346,418 | 313,145 |
Total liabilities and equity | 669,374 | 669,374 | $ 634,690 |
INCOME STATEMENT | |||
Total revenue | 13,059 | 25,566 | |
Property operating expenses | 4,432 | 8,500 | |
Net operating income | 8,627 | 17,066 | |
Supervisory, administrative and other expenses | (941) | (1,839) | |
Depreciation and amortization | (7,676) | (15,165) | |
Interest expense | (2,802) | (5,628) | |
Acquisition and other expenses | (267) | (633) | |
Net loss | $ (3,059) | $ (6,199) |
INVESTMENT IN UNCONSOLIDATED 36
INVESTMENT IN UNCONSOLIDATED REAL ESTATE VENTURE - Narrative (Details) $ in Thousands, ft² in Millions | 6 Months Ended | |
Jun. 30, 2017USD ($)ft²storage_unitstateproperty | Jun. 30, 2016USD ($) | |
Schedule of Equity Method Investments [Line Items] | ||
Number of self storage properties | property | 394 | |
Total rentable square feet in self storage properties owned by the unconsolidated real estate venture | ft² | 23.9 | |
Number of storage units owned by unconsolidated real estate venture | storage_unit | 190,000 | |
Number of states that unconsolidated real estate venture self storage properties are owned in | state | 21 | |
Contributions to unconsolidated real estate venture | $ | $ 12,647 | $ 0 |
Equity Method Investee [Member] | Real Estate Venture [Member] | ||
Schedule of Equity Method Investments [Line Items] | ||
Number of self storage properties | property | 70 | |
Total rentable square feet in self storage properties owned by the unconsolidated real estate venture | ft² | 4.9 | |
Number of storage units owned by unconsolidated real estate venture | storage_unit | 39,000 | |
Number of states that unconsolidated real estate venture self storage properties are owned in | state | 13 | |
Number of self storage properties acquired by unconsolidated venture | storage_unit | 4 | |
Estimated fair value of self storage properties acquired by unconsolidated real estate venture | $ | $ 49,800 | |
Contributions to unconsolidated real estate venture | $ | $ 12,500 | |
Company's proportionate share of its unconsolidated real estate venture (percent) | 25.00% |
SELF STORAGE PROPERTY ACQUISI37
SELF STORAGE PROPERTY ACQUISITIONS AND DISPOSITIONS - Narrative (Details) $ in Millions | 3 Months Ended | 6 Months Ended | |
Jun. 30, 2017USD ($)property | Mar. 31, 2017property | Jun. 30, 2017USD ($)property | |
Business Acquisition [Line Items] | |||
Number of self storage properties acquired | property | 10 | 5 | 15 |
Acquisition-related costs capitalized | $ 0.8 | ||
Recognized fair value allocated to real estate | $ 99.4 | $ 99.4 | |
Number of self storage properties sold | property | 3 | ||
Gross selling price of self storage properties sold | 15.6 | $ 15.6 | |
Gain on sale of self storage properties | 5.6 | ||
Customer In-Place Leases [Member] | |||
Business Acquisition [Line Items] | |||
Recognized fair value allocated to in-place leases | 2.5 | $ 2.5 | |
Affiliated Entity [Member] | Participating Regional Operator [Member] | |||
Business Acquisition [Line Items] | |||
Number of self storage properties acquired | property | 6 | ||
Estimated fair value of acquired self storage properties | 33.4 | $ 33.4 | |
All 2017 Acquisitions [Member] | |||
Business Acquisition [Line Items] | |||
Number of self storage properties acquired | property | 15 | ||
Estimated fair value of acquired self storage properties | $ 101.9 | $ 101.9 |
SELF STORAGE PROPERTY ACQUISI38
SELF STORAGE PROPERTY ACQUISITIONS AND DISPOSITIONS - Acquisitions (Details) $ in Thousands | 3 Months Ended | 6 Months Ended | |
Jun. 30, 2017USD ($)property | Mar. 31, 2017USD ($)property | Jun. 30, 2017USD ($)property | |
Business Acquisition [Line Items] | |||
Number of self storage properties acquired | property | 10 | 5 | 15 |
Consideration given, cash | $ 60,672 | $ 26,780 | $ 87,452 |
Consideration given, value of OP Equity | 8,931 | 4,964 | 13,895 |
Liabilities assumed, other | 387 | 183 | 570 |
Total consideration given and liabilities assumed | $ 69,990 | $ 31,927 | $ 101,917 |
All 2017 Acquisitions [Member] | |||
Business Acquisition [Line Items] | |||
Number of self storage properties acquired | property | 15 |
SELF STORAGE PROPERTY ACQUISI39
SELF STORAGE PROPERTY ACQUISITIONS AND DISPOSITIONS - Pro Forma Information (Details) $ in Thousands | 3 Months Ended | 6 Months Ended | 12 Months Ended | |||
Jun. 30, 2017USD ($)property | Mar. 31, 2017USD ($)property | Jun. 30, 2016USD ($) | Jun. 30, 2017USD ($)property | Jun. 30, 2016USD ($) | Dec. 31, 2016property | |
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | ||||||
Number of self storage properties acquired | 10 | 5 | 15 | |||
Acquisition costs | $ | $ 167 | $ 1,700 | $ 1,708 | $ 311 | $ 2,996 | |
Credit Facility [Member] | Line of Credit [Member] | Revolving line of credit [Member] | ||||||
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | ||||||
Effective interest rate (percent) | 2.62% | 1.87% | 2.62% | 1.87% | ||
All 2016 Acquisitions [Member] | ||||||
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items] | ||||||
Number of self storage properties acquired | 107 | |||||
Number of businesses acquired for which pro forma financial information is available | 100 | |||||
Number of businesses acquired for which pro forma financial information is not available | 7 | |||||
Pro forma revenue | $ | $ 10,000 | $ 25,500 | ||||
Pro forma net income (loss) | $ | $ 1,900 | $ 4,900 |
OTHER ASSETS (Details)
OTHER ASSETS (Details) - USD ($) $ in Thousands | Jun. 30, 2017 | Dec. 31, 2016 |
Receivables: | ||
Trade, net | $ 1,766 | $ 1,898 |
PROs and other affiliates | 739 | 601 |
Receivable from unconsolidated real estate venture | 767 | 1,093 |
Property acquisition and other deposits | 692 | 477 |
Interest rate swaps | 7,559 | 8,742 |
Prepaid expenses and other | 5,622 | 1,879 |
Corporate furniture, equipment and other, net | 1,209 | 1,243 |
Goodwill | 5,750 | 5,750 |
Total | 42,083 | 44,730 |
Customer In-Place Leases [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite lived intangible assets, net of amortization | 4,660 | 9,374 |
Receivables: | ||
Finite lived intangible assets, accumulated amortization | 8,068 | 7,831 |
Trade Names [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite lived intangible assets, net of amortization | 3,200 | 3,200 |
Management Contract [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Finite lived intangible assets, net of amortization | 10,119 | 10,473 |
Receivables: | ||
Finite lived intangible assets, accumulated amortization | $ 502 | $ 148 |
DEBT FINANCING - Debt Summary (
DEBT FINANCING - Debt Summary (Details) - USD ($) $ in Thousands | Jun. 30, 2017 | Dec. 31, 2016 | Jun. 30, 2016 |
Debt Instrument [Line Items] | |||
Total principal | $ 964,932 | $ 873,194 | |
Unamortized debt issuance costs and debt premium, net | 4,208 | 5,760 | |
Total debt | $ 969,140 | 878,954 | |
Line of Credit [Member] | Credit Facility [Member] | Revolving line of credit [Member] | |||
Debt Instrument [Line Items] | |||
Effective interest rate (percent) | 2.62% | 1.87% | |
Total principal | $ 181,000 | 246,500 | |
Unsecured Debt [Member] | Credit Facility [Member] | Tranche A Term Loan [Member] | |||
Debt Instrument [Line Items] | |||
Effective interest rate (percent) | 2.60% | ||
Total principal | $ 235,000 | 225,000 | |
Unsecured Debt [Member] | Credit Facility [Member] | Tranche B Term Loan [Member] | |||
Debt Instrument [Line Items] | |||
Effective interest rate (percent) | 3.24% | ||
Total principal | $ 155,000 | 100,000 | |
Unsecured Debt [Member] | Credit Facility [Member] | Tranche C Term Loan [Member] | |||
Debt Instrument [Line Items] | |||
Effective interest rate (percent) | 3.71% | ||
Total principal | $ 105,000 | 0 | |
Unsecured Debt [Member] | Term Loan Facility [Member] | |||
Debt Instrument [Line Items] | |||
Effective interest rate (percent) | 3.08% | ||
Total principal | $ 100,000 | 100,000 | |
Mortgages [Member] | Fixed Rate Mortgages [Member] | |||
Debt Instrument [Line Items] | |||
Effective interest rate (percent) | 4.15% | ||
Total principal | $ 188,932 | $ 201,694 |
DEBT FINANCING - Future maturit
DEBT FINANCING - Future maturities (Details) - USD ($) $ in Thousands | Jun. 30, 2017 | Dec. 31, 2016 |
Scheduled Principal and Maturity Payments | ||
Remainder of 2017 | $ 2,342 | |
2,018 | 10,617 | |
2,019 | 4,983 | |
2,020 | 220,245 | |
2,021 | 242,509 | |
2,022 | 159,205 | |
Thereafter | 325,031 | |
Total principal | 964,932 | $ 873,194 |
Amortization of Premium and Unamortized Debt Issuance Costs | ||
Remainder of 2017 | 198 | |
2,018 | 293 | |
2,019 | 225 | |
2,020 | (127) | |
2,021 | (215) | |
2,022 | 68 | |
Thereafter | 3,766 | |
Total premium amortization and unamortized debt issuance costs | 4,208 | |
Total | ||
Remainder of 2017 | 2,540 | |
2,018 | 10,910 | |
2,019 | 5,208 | |
2,020 | 220,118 | |
2,021 | 242,294 | |
2,022 | 159,273 | |
Thereafter | 328,797 | |
Total debt | $ 969,140 | $ 878,954 |
DEBT FINANCING - Narrative (Det
DEBT FINANCING - Narrative (Details) - USD ($) | Feb. 08, 2017 | Jun. 30, 2017 |
Credit Facility [Member] | ||
Debt Instrument [Line Items] | ||
Maximum borrowing capacity | $ 1,000,000,000 | |
Unsecured Debt [Member] | Amended Credit Facility [Member] | ||
Debt Instrument [Line Items] | ||
Maximum borrowing capacity | 895,000,000 | |
Increase in credit facility | 170,000,000 | |
Unsecured Debt [Member] | Amended Credit Facility [Member] | Tranche A Term Loan [Member] | ||
Debt Instrument [Line Items] | ||
Increase to maximum borrowing capacity | 10,000,000 | |
Maximum borrowing capacity | 235,000,000 | |
Unsecured Debt [Member] | Amended Credit Facility [Member] | Tranche B Term Loan [Member] | ||
Debt Instrument [Line Items] | ||
Increase to maximum borrowing capacity | 55,000,000 | |
Maximum borrowing capacity | 155,000,000 | |
Unsecured Debt [Member] | Amended Credit Facility [Member] | Tranche C Term Loan [Member] | ||
Debt Instrument [Line Items] | ||
Maximum borrowing capacity | $ 105,000,000 | |
Debt instrument, prepayment premium, first term, rate | 2.00% | |
Debt instrument, prepayment premium, second term, rate | 1.00% | |
Unsecured Debt [Member] | Amended Credit Facility [Member] | Tranche C Term Loan [Member] | Federal Funds Effective Swap Rate [Member] | ||
Debt Instrument [Line Items] | ||
Borrowing rate spread | 0.50% | |
Unsecured Debt [Member] | Amended Credit Facility [Member] | Tranche C Term Loan [Member] | LIBOR [Member] | ||
Debt Instrument [Line Items] | ||
Borrowing rate spread | 1.00% | |
Unsecured Debt [Member] | Amended Credit Facility [Member] | Tranche C Term Loan [Member] | Minimum [Member] | LIBOR [Member] | ||
Debt Instrument [Line Items] | ||
Leverage based margin threshold | 1.70% | |
Elective leverage based margin threshold | 1.50% | |
Unsecured Debt [Member] | Amended Credit Facility [Member] | Tranche C Term Loan [Member] | Minimum [Member] | Base Rate [Member] | ||
Debt Instrument [Line Items] | ||
Leverage based margin threshold | 0.70% | |
Elective leverage based margin threshold | 0.50% | |
Unsecured Debt [Member] | Amended Credit Facility [Member] | Tranche C Term Loan [Member] | Maximum [Member] | LIBOR [Member] | ||
Debt Instrument [Line Items] | ||
Leverage based margin threshold | 2.25% | |
Elective leverage based margin threshold | 2.45% | |
Unsecured Debt [Member] | Amended Credit Facility [Member] | Tranche C Term Loan [Member] | Maximum [Member] | Base Rate [Member] | ||
Debt Instrument [Line Items] | ||
Leverage based margin threshold | 1.25% | |
Elective leverage based margin threshold | 1.45% | |
Line of Credit [Member] | Amended Credit Facility [Member] | Revolving line of credit [Member] | ||
Debt Instrument [Line Items] | ||
Maximum borrowing capacity | $ 400,000,000 | |
Line of Credit [Member] | Credit Facility [Member] | Revolving line of credit [Member] | ||
Debt Instrument [Line Items] | ||
Remaining borrowing capacity | $ 214,300,000 | |
Line of Credit [Member] | Credit Facility [Member] | Letter of Credit [Member] | ||
Debt Instrument [Line Items] | ||
Outstanding letters of credit | $ 4,700,000 |
EARNINGS PER SHARE - Basic and
EARNINGS PER SHARE - Basic and Diluted Earnings per Share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Numerator | ||||
Net income | $ 15,576 | $ 6,045 | $ 22,757 | $ 10,847 |
Net (income) loss attributable to noncontrolling interests | (13,209) | 1,325 | (19,835) | (1,267) |
Net income attributable to National Storage Affiliates Trust | 2,367 | 7,370 | 2,922 | 9,580 |
Distributed and undistributed earnings allocated to participating securities | (7) | (5) | (13) | (9) |
Net income attributable to common shareholders - basic | 2,360 | 7,365 | 2,909 | 9,571 |
Effect of assumed conversion of dilutive securities | 0 | (1,356) | 0 | 1,215 |
Net income attributable to common shareholders - diluted | $ 2,360 | $ 6,009 | $ 2,909 | $ 10,786 |
Denominator | ||||
Weighted average shares outstanding - basic (in shares) | 44,223 | 23,078 | 43,814 | 23,041 |
Effect of dilutive securities: | ||||
Weighted average shares outstanding - diluted (in shares) | 44,223 | 73,531 | 43,814 | 70,763 |
Earnings (loss) per share - basic (in dollars per share) | $ 0.05 | $ 0.32 | $ 0.07 | $ 0.42 |
Earnings (loss) per share - diluted (in dollars per share) | $ 0.05 | $ 0.08 | $ 0.07 | $ 0.15 |
OP units [Member] | NSA OP, LP [Member] | ||||
Effect of dilutive securities: | ||||
Effect of dilutive securities (in shares) | 0 | 24,733 | 0 | 23,484 |
OP units [Member] | DownREIT Partnership [Member] | ||||
Effect of dilutive securities: | ||||
Effect of dilutive securities (in shares) | 0 | 1,835 | 0 | 1,835 |
LTIP units [Member] | NSA OP, LP [Member] | ||||
Effect of dilutive securities: | ||||
Effect of dilutive securities (in shares) | 0 | 2,164 | 0 | 2,158 |
Subordinated performance units [Member] | NSA OP, LP And DownREIT Partnership [Member] | ||||
Effect of dilutive securities: | ||||
Effect of dilutive securities (in shares) | 0 | 21,721 | 0 | 20,245 |
EARNINGS PER SHARE - Narrative
EARNINGS PER SHARE - Narrative (Details) | 3 Months Ended | 6 Months Ended |
Jun. 30, 2017shares | Jun. 30, 2017unit / sharesshares | |
NSA OP, LP [Member] | OP units [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Unit conversion ratio | 1 | |
Minimum conversion period | 1 year | |
DownREIT Partnership [Member] | OP units [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Unit conversion ratio | 1 | |
Minimum conversion period | 5 years | |
DownREIT Partnership [Member] | Subordinated performance units [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Unit conversion ratio | 1 | |
Minimum conversion period | 5 years | |
NSA OP, LP And DownREIT Partnership [Member] | Subordinated performance units [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Unit conversion ratio | 1 | |
Minimum conversion period | 2 years | |
Long-Term Incentive Plan Unit based on service or market condition [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Weighted average outstanding equity interests excluded from computation of diluted earnings per share (in units) | shares | 410,825 | 410,825 |
Long-Term Incentive Plan Unit based on future acquisitions [Member] | Participating Regional Operator [Member] | Management [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Weighted average outstanding equity interests excluded from computation of diluted earnings per share (in units) | shares | 236,000 | 236,000 |
OP units, DownREIT OP units, Subordinated performance units, DownREIT subordinated performance units [Member] | ||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||
Weighted average outstanding equity interests excluded from computation of diluted earnings per share (in units) | shares | 50,300,000 | 50,200,000 |
RELATED PARTY TRANSACTIONS (Det
RELATED PARTY TRANSACTIONS (Details) - USD ($) $ in Thousands | 3 Months Ended | 6 Months Ended | ||
Jun. 30, 2017 | Jun. 30, 2016 | Jun. 30, 2017 | Jun. 30, 2016 | |
Related Party Transaction [Line Items] | ||||
Affiliate payroll service fees reimbursed by the Company | $ 19,803 | $ 15,457 | $ 39,552 | $ 28,734 |
Supervisory and Administrative Fee Agreement [Member] | Participating Regional Operator [Member] | Management [Member] | ||||
Related Party Transaction [Line Items] | ||||
Supervisory and administrative fees for PROs | 3,500 | 2,700 | 6,800 | 4,900 |
Payroll Services [Member] | Participating Regional Operator [Member] | Management [Member] | ||||
Related Party Transaction [Line Items] | ||||
Affiliate payroll service fees reimbursed by the Company | 5,900 | 4,700 | 11,700 | 8,700 |
Due Diligence Costs [Member] | Participating Regional Operator [Member] | Management [Member] | ||||
Related Party Transaction [Line Items] | ||||
Due diligence expenses payable to the PROs | 200 | 300 | $ 300 | |
Due Diligence Costs [Member] | Participating Regional Operator [Member] | Management [Member] | Acquisition Costs [Member] | ||||
Related Party Transaction [Line Items] | ||||
Due diligence expenses payable to the PROs | $ 200 | |||
Customary Fees [Member] | Equity Method Investee [Member] | Management Fees And Other Revenue [Member] | ||||
Related Party Transaction [Line Items] | ||||
Management fees and other revenue from Joint Venture | $ 2,100 | $ 4,000 | ||
Minimum [Member] | Supervisory and Administrative Fee Agreement [Member] | Participating Regional Operator [Member] | Management [Member] | ||||
Related Party Transaction [Line Items] | ||||
Supervisory and administrative fee agreement of gross revenue, percent | 5.00% | |||
Maximum [Member] | Supervisory and Administrative Fee Agreement [Member] | Participating Regional Operator [Member] | Management [Member] | ||||
Related Party Transaction [Line Items] | ||||
Supervisory and administrative fee agreement of gross revenue, percent | 6.00% |
FAIR VALUE MEASUREMENTS - Inter
FAIR VALUE MEASUREMENTS - Interest Swap Derivatives (Details) - Interest Rate Swap [Member] - Level 2 [Member] - Designated as Hedging Instrument [Member] - USD ($) $ in Thousands | 6 Months Ended | |
Jun. 30, 2017 | Jun. 30, 2016 | |
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis [Roll Forward] | ||
Fair value at beginning of period | $ 8,159 | $ (972) |
Swap ineffectiveness | 6 | 7 |
Losses on interest rate swaps reclassified into interest expense from accumulated other comprehensive loss | 1,530 | 909 |
Unrealized losses on interest rate swaps included in accumulated other comprehensive loss | (2,239) | (8,437) |
Fair value of end of period | $ 7,456 | $ (8,493) |
FAIR VALUE MEASUREMENTS - Narra
FAIR VALUE MEASUREMENTS - Narrative (Details) - USD ($) $ in Millions | 6 Months Ended | 12 Months Ended |
Jun. 30, 2017 | Dec. 31, 2016 | |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Unrealized losses forecasted to be included in earnings transferred from AOCI in the next twelve months | $ 1 | |
Level 2 [Member] | Recurring [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fixed rate mortgages, fair value disclosure | $ 201.8 | $ 214 |
Weighted average market interest rate | 3.84% | 3.89% |
Weighted average contractual interest rate | 5.20% | 5.25% |
Designated as Hedging Instrument [Member] | Interest Rate Swap [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Notional amount | $ 595 | $ 425 |
Weighted average remaining term | 4 years | |
Weighted average fixed rate | 1.51% | |
Reported Value Measurement [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Fixed rate mortgages, fair value disclosure | $ 188.9 | $ 201.7 |
SUBSEQUENT EVENTS (Details)
SUBSEQUENT EVENTS (Details) $ in Millions | 1 Months Ended | 3 Months Ended | 6 Months Ended | |
Jul. 31, 2017USD ($)property | Jun. 30, 2017property | Mar. 31, 2017property | Jun. 30, 2017property | |
Subsequent Event [Line Items] | ||||
Number of self storage properties acquired | property | 10 | 5 | 15 | |
Subsequent Event [Member] | Series of Individually Immaterial Business Acquisitions [Member] | ||||
Subsequent Event [Line Items] | ||||
Number of self storage properties acquired | property | 4 | |||
Aggregate purchase price of properties acquired | $ 40.9 | |||
Acquisition of properties, liabilities assumed | 0.2 | |||
Subsequent Event [Member] | Management [Member] | Due Diligence Costs [Member] | ||||
Subsequent Event [Line Items] | ||||
Due diligence expenses payable to the PROs | $ 0.1 |