XML 118 R101.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information - Schedule of Financial Information of Business Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Segment Reporting Information [Line Items]                      
Revenues $ 307,353 $ 306,953 $ 296,813 $ 285,485 $ 281,842 $ 284,156 $ 276,003 $ 263,008 $ 1,196,604 $ 1,105,009 $ 991,875
Operating expenses 150,676 153,362 152,097 151,573 140,728 144,275 139,596 138,805 607,708 563,404 542,037
Net operating income 156,677 153,591 144,716 133,912 141,114 139,881 136,407 124,203 619,703 654,394 458,303
Property management fees and other income                 41,757 39,379 39,842
General and administrative expense                 (81,256) (78,961) (81,806)
Gain on real estate transactions, earnout from prior acquisitions and impairment of real estate                 30,807 112,789 8,465
Interest expense                 (178,436) (153,511) (133,479)
Non-cash interest expense related to amortization of discount on equity component of exchangeable senior notes                 (4,687) (5,103) (4,980)
Interest income                 5,292 6,736 10,998
Equity in earnings of unconsolidated real estate ventures                 14,452 15,331 12,895
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of partners' interests                 0 0 69,199
Income tax expense                 (9,244) (3,625) (15,847)
Net income $ 109,250 $ 139,687 $ 102,713 $ 95,430 $ 229,315 $ 101,075 $ 94,098 $ 89,734 447,080 514,222 397,089
Operating Segments                      
Segment Reporting Information [Line Items]                      
Revenues                 1,154,847 1,065,630 952,033
Operating expenses                 317,402 291,147 265,560
Net operating income                 837,445 774,483 686,473
Operating Segments | Self-Storage Operations                      
Segment Reporting Information [Line Items]                      
Revenues                 1,039,340 967,229 864,742
Operating expenses                 291,695 271,974 250,005
Net operating income                 747,645 695,255 614,737
Operating Segments | Tenant Reinsurance                      
Segment Reporting Information [Line Items]                      
Revenues                 115,507 98,401 87,291
Operating expenses                 25,707 19,173 15,555
Net operating income                 89,800 79,228 71,736
Segment reconciling items                      
Segment Reporting Information [Line Items]                      
Property management fees and other income                 41,757 39,379 39,842
General and administrative expense                 (81,256) (78,961) (81,806)
Depreciation and amortization expense                 (209,050) (193,296) (182,560)
Acquisition and other related costs                 0 0 (12,111)
Gain on real estate transactions, earnout from prior acquisitions and impairment of real estate                 30,807 112,789 8,465
Interest expense                 (178,436) (153,511) (133,479)
Non-cash interest expense related to amortization of discount on equity component of exchangeable senior notes                 (4,687) (5,103) (4,980)
Interest income                 5,292 6,736 10,998
Equity in earnings of unconsolidated real estate ventures                 14,452 15,331 12,895
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and purchase of partners' interests                 0 0 69,199
Income tax expense                 $ (9,244) $ (3,625) $ (15,847)