LADERA RANCH, Calif.–(BUSINESS WIRE)–SmartStop Self Storage REIT, Inc. (“SmartStop” or “the Company”), a self-managed and fully-integrated self storage company, announced its overall results for the three months and nine months ended September 30, 2023.
“Our third quarter results reflect the geographic and demographic quality of our diversified North American portfolio, which produced sector leading same-store revenue and NOI growth,” said H. Michael Schwartz, Chairman and Chief Executive Officer of SmartStop. “While the U.S. self storage industry is experiencing the most competitive environment since the beginning of the pandemic, our portfolio of 33 owned or managed assets in Canada is not facing the same pressures. In fact, of all of our major markets, Toronto was our best performing market. With the normalization of pandemic-related demand drivers, a continued slowdown in the housing market and volatile macro-economic conditions, SmartStop is focused on maximizing net operating income, controlling costs, and providing best-in-class customer service. Notably, during the quarter we received the top score among self-storage centers in Newsweek’s America’s Best Customer Service 2024. This marks the third time SmartStop has earned the top spot among self-storage providers and reflects our unwavering commitment to customer service. With our resilient performance, best-in-class operating platform and the experienced SmartStop team, we are confident in our ability to deliver for our stockholders in 2024 and beyond.”
Three Months Ended September 30, 2023 Financial Highlights:
- Net loss attributable to common stockholders was approximately $0.6 million. This represents an increase in the Company’s earnings of approximately $0.6 million when compared to the same period in 2022. Net loss per Class A and Class T shares (diluted) was $0.01, equivalent to the same period in 2022.
- Total self storage-related revenues were approximately $54.8 million, an increase of approximately $1.5 million when compared to the same period in 2022.
- FFO, as adjusted (attributable to common stockholders and Operating Partnership (“OP”) unit holders), was approximately $14.1 million, a decrease of approximately $2.9 million when compared to the same period in 2022.
- FFO, as adjusted per share and OP unit outstanding – diluted was $0.13, a decrease of $0.02 when compared to the same period in 2022.
- Same-store revenues, expenses and net operating income (“NOI”) increased by 3.0%, 1.2% and 3.8%, respectively, compared to the same period in 2022.
- Same-store average physical occupancy decreased by 1.4% to 93.2% compared to the same period in 2022.
- Same-store annualized rent per occupied square foot was approximately $20.37, an increase of approximately $0.98 when compared to the same period in 2022.
Nine Months Ended September 30, 2023 Financial Highlights:
- Net loss attributable to common stockholders was approximately $1.6 million. This represents a decrease in the Company’s earnings of approximately $9.3 million when compared to the same period in 2022. Net loss per Class A and Class T shares (diluted) was $0.02, a decrease in per share earnings of $0.10 when compared to the same period in 2022.
- Total self storage-related revenues were approximately $162.1 million, an increase of approximately $15.2 million when compared to the same period in 2022.
- FFO, as adjusted (attributable to common stockholders and Operating Partnership (“OP”) unit holders), was approximately $44.5 million, a decrease of approximately $6.1 million when compared to the same period in 2022.
- Same-store revenues, expenses and net operating income (“NOI”) increased by 5.6%, 9.1% and 4.1%, respectively, compared to the same period in 2022.
- Same-store average physical occupancy decreased by 1.8% to 93.2% compared to the same period in 2022.
- Same-store annualized rent per occupied square foot was approximately $20.07, an increase of approximately $1.52 when compared to the same period in 2022.
Facility Opening
Subsequent to quarter end, the Company opened a 78,000 square foot storage facility in San Gabriel, California. The newly converted industrial property is a three-story building with approximately 790 units, drive-up access, climate control, and video surveillance.
Managed REIT Platform Update
SmartStop, through an indirect subsidiary, serves as the sponsor of Strategic Storage Growth Trust III, Inc. (“SSGT III”) and Strategic Storage Trust VI, Inc. (“SST VI” and together with SSGT III, the “Managed REITs”). SmartStop receives asset management fees, property management fees, acquisition fees, and other fees and also receives substantially all of the tenant protection program revenue earned by the Managed REITs, which had a combined portfolio of 30 operating properties and approximately 23,710 units and 2.7 million rentable square feet at quarter end. During the quarter, assets under management for the Managed REITs increased by $2.1 million to approximately $700.7 million. SmartStop also manages one additional property, not owned by the Managed REITs.
Additionally, SmartStop has made investments in the Managed REITs in the form of mezzanine loans, notes and preferred limited partnership interests in the operating partnerships of the respective Managed REITs. During the quarter end, SSGT III paid down $3.0 million on the SSGT III Mezzanine Loan.
Declared Distributions
On August 22, 2023, our board of directors declared a distribution rate for the month of September 2023 of approximately $0.04932 per share on the outstanding shares of common stock payable to Class A and Class T stockholders of record of such shares as shown on our books at the close of business on September 30, 2023. Such distributions payable to each stockholder of record will be paid the following month. On September 27, 2023, our board of directors declared a distribution rate for the month of October 2023 of approximately $0.05096 per share on the outstanding shares of common stock payable to Class A and Class T stockholders of record of such shares as shown on our books at the close of business on October 31, 2023. Such distributions payable to each stockholder of record will be paid the following month.
SMARTSTOP SELF STORAGE REIT, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS |
||||||||
|
|
September 30, 2023 (Unaudited) |
|
December 31, 2022 |
||||
ASSETS |
|
|
|
|
||||
Real estate facilities: |
|
|
|
|
||||
Land |
|
$ |
429,877,760 |
|
|
$ |
420,522,591 |
|
Buildings |
|
|
1,397,377,122 |
|
|
|
1,377,311,421 |
|
Site improvements |
|
|
91,426,610 |
|
|
|
89,371,633 |
|
|
|
|
1,918,681,492 |
|
|
|
1,887,205,645 |
|
Accumulated depreciation |
|
|
(241,916,459 |
) |
|
|
(202,682,688 |
) |
|
|
|
1,676,765,033 |
|
|
|
1,684,522,957 |
|
Construction in process |
|
|
6,085,298 |
|
|
|
4,490,926 |
|
Real estate facilities, net |
|
|
1,682,850,331 |
|
|
|
1,689,013,883 |
|
Cash and cash equivalents |
|
|
34,239,378 |
|
|
|
39,486,588 |
|
Restricted cash |
|
|
9,572,290 |
|
|
|
6,551,803 |
|
Investments in unconsolidated real estate ventures |
|
|
34,669,282 |
|
|
|
28,522,082 |
|
Investments in and advances to Managed REITs |
|
|
34,331,729 |
|
|
|
62,371,167 |
|
Other assets, net |
|
|
23,146,451 |
|
|
|
34,131,543 |
|
Intangible assets, net of accumulated amortization |
|
|
2,214,891 |
|
|
|
15,553,303 |
|
Trademarks, net of accumulated amortization |
|
|
15,805,882 |
|
|
|
15,911,765 |
|
Goodwill |
|
|
53,643,331 |
|
|
|
53,643,331 |
|
Debt issuance costs, net of accumulated amortization |
|
|
776,911 |
|
|
|
2,031,922 |
|
Total assets |
|
$ |
1,891,250,476 |
|
|
$ |
1,947,217,387 |
|
LIABILITIES, TEMPORARY EQUITY, AND EQUITY |
|
|
|
|
||||
Debt, net |
|
$ |
1,055,195,878 |
|
|
$ |
1,068,371,956 |
|
Accounts payable and accrued liabilities |
|
|
40,711,052 |
|
|
|
28,151,741 |
|
Due to affiliates |
|
|
424,980 |
|
|
|
409,730 |
|
Distributions payable |
|
|
8,927,504 |
|
|
|
9,324,453 |
|
Deferred tax liabilities |
|
|
6,067,296 |
|
|
|
6,205,620 |
|
Total liabilities |
|
|
1,111,326,710 |
|
|
|
1,112,463,500 |
|
Commitments and contingencies |
|
|
|
|
||||
Redeemable common stock |
|
|
69,461,463 |
|
|
|
76,578,073 |
|
Preferred stock, $0.001 par value; 200,000,000 shares authorized: |
|
|
|
|
||||
Series A Convertible Preferred Stock, $0.001 par value; 200,000 shares authorized; 200,000 and 200,000 shares issued and outstanding at September 30, 2023 and December 31, 2022, respectively, with aggregate liquidation preferences of $203,150,685 and $203,150,685 at September 30, 2023 and December 31, 2022, respectively |
|
|
196,356,107 |
|
|
|
196,356,107 |
|
Equity: |
|
|
|
|
||||
SmartStop Self Storage REIT, Inc.: |
|
|
|
|
||||
Class A common stock, $0.001 par value; 350,000,000 shares authorized; 88,835,383 and 88,853,454 shares issued and outstanding at September 30, 2023 and December 31, 2022, respectively |
|
|
88,836 |
|
|
|
88,853 |
|
Class T common stock, $0.001 par value; 350,000,000 shares authorized; 8,121,031 and 8,085,550 shares issued and outstanding at September 30, 2023 and December 31, 2022, respectively |
|
|
8,120 |
|
|
|
8,085 |
|
Additional paid-in capital |
|
|
894,718,919 |
|
|
|
894,283,954 |
|
Distributions |
|
|
(309,558,673 |
) |
|
|
(266,151,517 |
) |
Accumulated deficit |
|
|
(166,156,957 |
) |
|
|
(164,524,595 |
) |
Accumulated other comprehensive income |
|
|
2,446,687 |
|
|
|
3,654,682 |
|
Total SmartStop Self Storage REIT, Inc. equity |
|
|
421,546,932 |
|
|
|
467,359,462 |
|
Noncontrolling interests in our Operating Partnership |
|
|
92,524,234 |
|
|
|
94,405,766 |
|
Other noncontrolling interests |
|
|
35,030 |
|
|
|
54,479 |
|
Total noncontrolling interests |
|
|
92,559,264 |
|
|
|
94,460,245 |
|
Total equity |
|
|
514,106,196 |
|
|
|
561,819,707 |
|
Total liabilities, temporary equity and equity |
|
$ |
1,891,250,476 |
|
|
$ |
1,947,217,387 |
|
SMARTSTOP SELF STORAGE REIT, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenues: |
|
|
|
|
|
|
|
|
||||||||
Self storage rental revenue |
|
$ |
52,502,410 |
|
|
$ |
51,022,976 |
|
|
$ |
155,457,123 |
|
|
$ |
140,551,208 |
|
Ancillary operating revenue |
|
|
2,255,170 |
|
|
|
2,209,695 |
|
|
|
6,625,943 |
|
|
|
6,282,850 |
|
Managed REIT Platform revenue |
|
|
2,517,853 |
|
|
|
2,055,224 |
|
|
|
9,115,093 |
|
|
|
5,877,454 |
|
Reimbursable costs from Managed REITs |
|
|
1,429,527 |
|
|
|
1,165,994 |
|
|
|
4,232,436 |
|
|
|
3,514,486 |
|
Total revenues |
|
|
58,704,960 |
|
|
|
56,453,889 |
|
|
|
175,430,595 |
|
|
|
156,225,998 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Property operating expenses |
|
|
16,316,563 |
|
|
|
15,984,019 |
|
|
|
49,332,858 |
|
|
|
42,726,575 |
|
Managed REIT Platform expenses |
|
|
1,307,006 |
|
|
|
725,599 |
|
|
|
2,538,073 |
|
|
|
1,732,710 |
|
Reimbursable costs from Managed REITs |
|
|
1,429,527 |
|
|
|
1,165,994 |
|
|
|
4,232,436 |
|
|
|
3,514,486 |
|
General and administrative |
|
|
6,277,252 |
|
|
|
7,330,245 |
|
|
|
19,995,770 |
|
|
|
21,114,475 |
|
Depreciation |
|
|
13,427,138 |
|
|
|
13,220,916 |
|
|
|
40,075,331 |
|
|
|
36,155,008 |
|
Intangible amortization expense |
|
|
1,731,791 |
|
|
|
4,849,934 |
|
|
|
5,487,187 |
|
|
|
13,222,791 |
|
Acquisition expenses |
|
|
75,933 |
|
|
|
77,813 |
|
|
|
118,229 |
|
|
|
780,684 |
|
Contingent earnout adjustment |
|
|
— |
|
|
|
200,626 |
|
|
|
— |
|
|
|
1,514,447 |
|
Write-off of equity interest and preexisting relationships upon acquisition of control |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,049,682 |
|
Total operating expenses |
|
|
40,565,210 |
|
|
|
43,555,146 |
|
|
|
121,779,884 |
|
|
|
122,810,858 |
|
Gain on equity interests upon acquisition |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
16,101,237 |
|
Income from operations |
|
|
18,139,750 |
|
|
|
12,898,743 |
|
|
|
53,650,711 |
|
|
|
49,516,377 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
||||||||
Equity in earnings (losses) from investments in JV Properties |
|
|
(274,236 |
) |
|
|
(187,123 |
) |
|
|
(1,215,114 |
) |
|
|
(611,526 |
) |
Equity in earnings (losses) from investments in Managed REITs |
|
|
(444,043 |
) |
|
|
(340,164 |
) |
|
|
(893,793 |
) |
|
|
(647,548 |
) |
Other, net |
|
|
432,645 |
|
|
|
1,729,957 |
|
|
|
2,376,138 |
|
|
|
1,444,061 |
|
Interest expense |
|
|
(15,925,440 |
) |
|
|
(11,752,656 |
) |
|
|
(45,533,886 |
) |
|
|
(28,181,026 |
) |
Net loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,393,475 |
) |
Income tax benefit (expense) |
|
|
1,050,050 |
|
|
|
(102,233 |
) |
|
|
906,624 |
|
|
|
402,242 |
|
Net income |
|
|
2,978,726 |
|
|
|
2,246,524 |
|
|
|
9,290,680 |
|
|
|
19,529,105 |
|
Net (income) attributable to noncontrolling interests |
|
|
(463,844 |
) |
|
|
(366,047 |
) |
|
|
(1,573,727 |
) |
|
|
(2,528,010 |
) |
Less: Distributions to preferred stockholders |
|
|
(3,150,685 |
) |
|
|
(3,150,684 |
) |
|
|
(9,349,315 |
) |
|
|
(9,349,315 |
) |
Net income (loss) attributable to SmartStop Self Storage REIT, Inc. common stockholders |
|
$ |
(635,803 |
) |
|
$ |
(1,270,207 |
) |
|
$ |
(1,632,362 |
) |
|
$ |
7,651,780 |
|
Net income (loss) per Class A & Class T share – basic |
|
$ |
(0.01 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.02 |
) |
|
$ |
0.08 |
|
Net income (loss) per Class A & Class T share – diluted |
|
$ |
(0.01 |
) |
|
$ |
(0.01 |
) |
|
$ |
(0.02 |
) |
|
$ |
0.08 |
|
Weighted average Class A shares outstanding – basic |
|
|
88,725,350 |
|
|
|
88,701,119 |
|
|
|
88,725,831 |
|
|
|
82,224,600 |
|
Weighted average Class A shares outstanding – diluted |
|
|
88,725,350 |
|
|
|
88,701,119 |
|
|
|
88,725,831 |
|
|
|
82,344,928 |
|
Weighted average Class T shares outstanding – basic |
|
|
8,112,234 |
|
|
|
8,085,550 |
|
|
|
8,098,669 |
|
|
|
8,080,737 |
|
Weighted average Class T shares outstanding – diluted |
8,112,234 |
|
|
|
8,085,550 |
|
|
|
8,098,669 |
|
|
8,080,737 |
|
SMARTSTOP SELF STORAGE REIT, INC. AND SUBSIDIARIES NON-GAAP MEASURE – COMPUTATION OF FUNDS FROM OPERATIONS, AS ADJUSTED |
||||||||||||||||
|
|
Three Months Ended September 30, 2023 |
|
Three Months Ended September 30, 2022 |
|
Nine Months Ended September 30, 2023 |
|
Nine Months Ended September 30, 2022 |
||||||||
Net income (loss) (attributable to common stockholders) |
|
$ |
(635,803 |
) |
|
$ |
(1,270,207 |
) |
|
$ |
(1,632,362 |
) |
|
$ |
7,651,780 |
|
Add: |
|
|
|
|
|
|
|
|
||||||||
Depreciation of real estate |
|
|
13,164,070 |
|
|
|
12,938,956 |
|
|
|
39,331,373 |
|
|
|
35,420,113 |
|
Amortization of real estate related intangible assets |
|
|
1,658,610 |
|
|
|
4,776,068 |
|
|
|
5,267,854 |
|
|
|
12,722,904 |
|
Depreciation and amortization of real estate and intangible assets from unconsolidated entities |
|
|
648,974 |
|
|
|
411,257 |
|
|
|
1,748,233 |
|
|
|
1,069,986 |
|
Deduct: |
|
|
|
|
|
|
|
|
||||||||
Gain on equity interests upon acquisition (1) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(16,101,237 |
) |
Adjustment for noncontrolling interests (2) |
|
|
(1,812,157 |
) |
|
|
(1,973,133 |
) |
|
|
(5,411,372 |
) |
|
|
(3,514,091 |
) |
FFO (attributable to common stockholders) |
|
$ |
13,023,694 |
|
|
$ |
14,882,941 |
|
|
$ |
39,303,726 |
|
|
$ |
37,249,455 |
|
Other Adjustments: |
|
|
|
|
|
|
|
|
||||||||
Intangible amortization expense – contracts (3) |
|
|
73,181 |
|
|
|
73,866 |
|
|
|
219,333 |
|
|
|
499,887 |
|
Acquisition expenses (4) |
|
|
75,933 |
|
|
|
77,813 |
|
|
|
118,229 |
|
|
|
780,684 |
|
Acquisition expenses and foreign currency losses, net from unconsolidated entities |
|
|
(26,568 |
) |
|
|
70,634 |
|
|
|
93,606 |
|
|
|
122,590 |
|
Casualty loss due to hurricane |
|
|
— |
|
|
|
350,000 |
|
|
|
— |
|
|
|
350,000 |
|
Contingent earnout adjustment (5) |
|
|
— |
|
|
|
200,626 |
|
|
|
— |
|
|
|
1,514,447 |
|
Write-off of equity interest and preexisting relationships upon acquisition of control |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,049,682 |
|
Accretion of fair market value of secured debt |
|
|
3,230 |
|
|
|
3,230 |
|
|
|
9,689 |
|
|
|
(38,968 |
) |
Net loss on extinguishment of debt (6) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
2,393,475 |
|
Foreign currency and interest rate derivative (gains) losses, net (7) |
|
|
95,852 |
|
|
|
(808,077 |
) |
|
|
(226,507 |
) |
|
|
(731,805 |
) |
Adjustment to deferred tax assets and liabilities (3) |
|
|
(1,342,137 |
) |
|
|
(116,213 |
) |
|
|
(1,527,275 |
) |
|
|
(915,336 |
) |
Offering related expenses (8) |
|
|
— |
|
|
|
95,243 |
|
|
|
— |
|
|
|
1,483,003 |
|
Adjustment for noncontrolling interests in our Operating Partnership (2) |
|
|
131,366 |
|
|
|
30,953 |
|
|
|
154,553 |
|
|
|
(845,727 |
) |
FFO, as adjusted (attributable to common stockholders) |
|
$ |
12,034,551 |
|
|
$ |
14,861,016 |
|
|
$ |
38,145,354 |
|
|
$ |
43,911,387 |
|
FFO (attributable to common stockholders) |
|
$ |
13,023,694 |
|
|
$ |
14,882,941 |
|
|
$ |
39,303,726 |
|
|
$ |
37,249,455 |
|
Net income attributable to the noncontrolling interests in our Operating Partnership |
|
|
359,862 |
|
|
|
128,223 |
|
|
|
1,097,021 |
|
|
|
2,290,186 |
|
Adjustment for noncontrolling interests in our Operating Partnership(2) |
|
|
1,812,157 |
|
|
|
1,973,133 |
|
|
|
5,411,372 |
|
|
|
3,514,091 |
|
FFO (attributable to common stockholders and OP unit holders) |
|
$ |
15,195,713 |
|
|
$ |
16,984,297 |
|
|
$ |
45,812,119 |
|
|
$ |
43,053,732 |
|
FFO, as adjusted (attributable to common stockholders) |
|
$ |
12,034,551 |
|
|
$ |
14,861,016 |
|
|
$ |
38,145,354 |
|
|
$ |
43,911,387 |
|
Net income attributable to the noncontrolling interests in our Operating Partnership |
|
|
359,862 |
|
|
|
128,223 |
|
|
|
1,097,021 |
|
|
|
2,290,186 |
|
Adjustment for noncontrolling interests in our Operating Partnership(2) |
|
|
1,680,791 |
|
|
|
1,942,180 |
|
|
|
5,256,819 |
|
|
|
4,359,818 |
|
FFO, as adjusted (attributable to common stockholders and OP unit holders) |
|
$ |
14,075,204 |
|
|
$ |
16,931,419 |
|
|
$ |
44,499,194 |
|
|
$ |
50,561,391 |
|
(1) |
This gain relates to the mark up in fair value of our preexisting equity interests in SSGT II as a result of our acquisition of control in the SSGT II Merger. |
|
(2) |
This represents the portion of the above stated adjustments in the calculations of FFO and FFO, as adjusted, that are attributable to our noncontrolling interests. |
|
(3) |
These items represent the amortization, accretion, or adjustment of intangible assets or deferred tax assets and liabilities. |
|
(4) |
This represents acquisition expenses associated with investments in real estate that were incurred prior to the acquisitions becoming probable and therefore not capitalized in accordance with our capitalization policy. |
|
(5) |
The contingent earnout adjustment represents the adjustment to the fair value during the period of the Class A-2 Units issued in connection with the self administration transaction. |
|
(6) |
The net loss associated with the extinguishment of debt includes prepayment penalties, defeasance costs, the write-off of unamortized deferred financing fees, and other fees incurred. |
|
(7) |
This represents the mark-to-market adjustment for our derivative instruments not designated for hedge accounting and the ineffective portion of the change in fair value of derivatives recognized in earnings, as well as changes in foreign currency related to our foreign equity investments not classified as long term. |
|
(8) |
Such costs relate to our filing of an S-11 registration statement and our pursuit of a potential offering of our common stock. As this item is non-recurring and not a primary driver in our decision-making process, FFO is adjusted for its effect to arrive at FFO, as adjusted, as a means of determining a comparable sustainable operating performance metric. |
SMARTSTOP SELF STORAGE REIT, INC. AND SUBSIDIARIES NON-GAAP MEASURE – COMPUTATION OF FUNDS FROM OPERATIONS, AS ADJUSTED ATTRIBUTABLE TO COMMON STOCKHOLDERS AND OP UNITS OUTSTANDING – DILUTED |
||||||||||||||||
The following is a reconciliation of FFO and FFO, as adjusted (attributable to common stockholders), to FFO and FFO, as adjusted (attributable to common stockholders and OP Unit holders), for each of the periods presented below: |
||||||||||||||||
|
|
Three Months Ended September 30, (Unaudited) |
|
Nine Months Ended September 30, (Unaudited) |
||||||||||||
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
FFO (attributable to common stockholders and OP unit holders) Calculation: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
FFO (attributable to common stockholders) |
|
$ |
13,023,694 |
|
$ |
14,882,941 |
|
$ |
39,303,726 |
|
$ |
37,249,455 |
||||
Net income attributable to the noncontrolling interests in our Operating Partnership |
|
|
359,862 |
|
|
|
128,223 |
|
|
|
1,097,021 |
|
|
|
2,290,186 |
|
Adjustment for noncontrolling interests in our Operating Partnership (1) |
|
|
1,812,157 |
|
|
|
1,973,133 |
|
|
|
5,411,372 |
|
|
|
3,514,091 |
|
FFO (attributable to common stockholders and OP unit holders) |
|
$ |
15,195,713 |
|
|
$ |
16,984,297 |
|
|
$ |
45,812,119 |
|
|
$ |
43,053,732 |
|
FFO, as adjusted (attributable to common stockholders and OP unit holders) Calculation: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
FFO, as adjusted (attributable to common stockholders) |
|
$ |
12,034,551 |
|
|
$ |
14,861,016 |
|
|
$ |
38,145,354 |
|
|
$ |
43,911,387 |
|
Net income attributable to the noncontrolling interests in our Operating Partnership |
|
|
359,862 |
|
|
|
128,223 |
|
|
|
1,097,021 |
|
|
|
2,290,186 |
|
Adjustment for noncontrolling interests in our Operating Partnership (1) |
|
|
1,680,791 |
|
|
|
1,942,180 |
|
|
|
5,256,819 |
|
|
|
4,359,818 |
|
FFO, as adjusted (attributable to common stockholders and OP unit holders) |
|
$ |
14,075,204 |
|
|
$ |
16,931,419 |
|
|
$ |
44,499,194 |
|
|
$ |
50,561,391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average Class A & T shares outstanding – basic |
|
|
96,837,584 |
|
|
|
96,786,669 |
|
|
|
96,824,500 |
|
|
|
90,305,337 |
|
Weighted average OP units outstanding |
|
|
12,864,174 |
|
|
|
12,131,585 |
|
|
|
12,831,077 |
|
|
|
11,354,513 |
|
Weighted average other dilutive securities |
|
|
479,855 |
|
|
|
514,316 |
|
|
|
443,786 |
|
|
|
490,646 |
|
Weighted average shares & OP units outstanding – diluted(2) |
|
|
110,181,613 |
|
|
|
109,432,570 |
|
|
|
110,099,363 |
|
|
|
102,150,496 |
|
FFO, as adjusted per share & OP unit outstanding – diluted |
|
$ |
0.13 |
|
|
$ |
0.15 |
|
|
$ |
0.40 |
|
|
$ |
0.49 |
|
(1) |
This represents the portion of the above stated adjustments in the calculations of FFO and FFO, as adjusted, that are attributable to our noncontrolling interests. |
|
(2) |
Includes all Class A Shares, Class T Shares and OP Units, as well as the dilutive effect on FFO and FFO, as adjusted of both unvested restricted stock and long term incentive plan units (both time-based units and performance based-units), and is calculated using the two-class, treasury stock or if-converted method, as applicable. The outstanding convertible preferred stock was excluded as the conversion of such shares was antidilutive to FFO and FFO, as adjusted. This excludes Class A-2 OP Units for the period prior to their conversion into Class A-1 OP Units, which was contingent on growth in assets under management or other contingent events. |
SMARTSTOP SELF STORAGE REIT, INC. AND SUBSIDIARIES COMPUTATION OF SAME-STORE OPERATING RESULTS (Unaudited) |
|||||||||||||||||||||||||||||||
Same-Store Facility Results – three months ended September 30, 2023 and 2022 |
|||||||||||||||||||||||||||||||
The following table sets forth operating data for SmartStop’s same-store facilities (stabilized and comparable properties that have been included in the consolidated results of operations since January 1, 2022, excluding two other properties) for the three months ended September 30, 2023 and 2022. SmartStop considers the following data to be meaningful as this allows for the comparison of results without the effects of acquisition, lease up, or development activity. |
|||||||||||||||||||||||||||||||
|
|
Same-Store Facilities |
|
Non Same-Store Facilities |
|
Total |
|||||||||||||||||||||||||
|
|
2023 |
|
2022 |
|
% Change |
|
2023 |
|
2022 |
|
% Change |
|
2023 |
|
2022 |
|
% Change |
|||||||||||||
Revenue (1) |
|
$ |
46,997,969 |
|
|
$ |
45,635,691 |
|
|
3.0% |
|
$ |
5,773,069 |
|
$ |
5,654,518 |
|
N/M |
|
$ |
52,771,038 |
|
|
$ |
51,290,209 |
|
|
2.9% |
|||
Property operating expenses (2) |
|
|
14,055,977 |
|
|
|
13,889,686 |
|
|
1.2% |
|
|
2,260,586 |
|
|
|
2,094,333 |
|
|
N/M |
|
|
16,316,563 |
|
|
|
15,984,019 |
|
|
2.1% |
|
Net operating income |
|
$ |
32,941,992 |
|
|
$ |
31,746,005 |
|
|
3.8% |
|
$ |
3,512,483 |
|
|
$ |
3,560,185 |
|
|
N/M |
|
$ |
36,454,475 |
|
|
$ |
35,306,190 |
|
|
3.3% |
|
Number of facilities |
|
|
137 |
|
|
|
137 |
|
|
|
|
|
16 |
|
|
|
16 |
|
|
|
|
|
153 |
|
|
|
153 |
|
|
|
|
Rentable square feet (3) |
|
|
10,384,940 |
|
|
|
10,366,585 |
|
|
|
|
|
1,428,145 |
|
|
|
1,428,145 |
|
|
|
|
|
11,813,085 |
|
(6) |
|
11,794,730 |
|
|
|
|
Average physical occupancy (4) |
|
|
93.2 |
% |
|
|
94.6 |
% |
|
-1.4% |
|
N/M |
|
|
N/M |
|
|
N/M |
|
|
92.9 |
% |
|
|
94.2 |
% |
|
-1.3% |
|||
Annualized rent per occupied square foot (5) |
|
$ |
20.37 |
|
|
$ |
19.39 |
|
|
5.1% |
|
N/M |
|
|
N/M |
|
|
N/M |
|
$ |
20.08 |
|
|
$ |
19.22 |
|
|
4.5% |
N/M Not meaningful |
||
(1) |
Revenue includes rental revenue, certain ancillary revenue, administrative and late fees, and excludes Tenant Protection Program revenue. |
|
(2) |
Property operating expenses excludes corporate general and administrative expenses, interest expense, depreciation, amortization expense, and acquisition expenses. |
|
(3) |
Of the total rentable square feet, parking represented approximately 1,017,000 square feet as of September 30, 2023 and 2022. On a same-store basis, for the same periods, parking represented approximately 940,000 square feet. |
|
(4) |
Determined by dividing the sum of the month-end occupied square feet for the applicable group of facilities for each applicable period by the sum of their month-end rentable square feet for the period. |
|
(5) |
Determined by dividing the aggregate realized rental income for each applicable period by the aggregate of the month-end occupied square feet for the period. Properties are included in the respective calculations in their first full month of operations, as appropriate. SmartStop has excluded the realized rental revenue and occupied square feet related to parking herein for the purpose of calculating annualized rent per occupied square foot. |
|
(6) |
The San Gabriel Property was excluded from these statistics, as it only began formal operations in October of 2023. |
Contacts
David Corak
VP of Corporate Finance
SmartStop Self Storage REIT, Inc.
investors.smartstopselfstorage.com
[email protected]
Leave a Reply