XML 18 R8.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Cash flows from operating activities:    
Net income $ 623,046 $ 701,677
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 309,914 208,396
Amortization of deferred financing costs 9,716 6,352
Non-cash interest expense related to fair value of Life Storage public bonds and amortization of discount on equity portion of exchangeable senior notes 8,228 0
Non-cash lease expense 1,448 1,441
Compensation expense related to stock-based awards 19,433 15,431
Accrual of interest income added to principal of debt securities and notes receivable (30,127) (28,514)
Gain on real estate transactions 0 (14,249)
Distributions from unconsolidated real estate ventures 11,484 9,380
Changes in operating assets and liabilities:    
Other assets (33,123) (4,207)
Accounts payable and accrued expenses 134,310 48,898
Other liabilities (16,370) 3,416
Net cash provided by operating activities 1,037,959 948,021
Cash flows from investing activities:    
Acquisition of real estate assets and improvements (197,333) (1,124,777)
Life Storage Merger, net of cash acquired (1,182,411) 0
Cash paid for business combination 0 (157,301)
Development and redevelopment of real estate assets (66,533) (31,652)
Proceeds from sale of real estate assets and investments in real estate ventures 2,132 39,367
Investment in unconsolidated real estate entities (179,258) (102,670)
Return of investment in unconsolidated real estate ventures 0 342
Issuance and purchase of notes receivable (210,712) (314,542)
Principal payments received from notes receivable 73,514 264,774
Proceeds from sale of notes receivable 134,064 203,695
Purchase of equipment and fixtures (9,515) (19,490)
Net cash used in investing activities (1,636,052) (1,242,254)
Cash flows from financing activities:    
Proceeds from notes payable and revolving lines of credit 5,194,665 3,983,865
Principal payments on notes payable and revolving lines of credit (4,617,755) (3,341,881)
Proceeds from issuance of public bonds, net 950,000 396,100
Deferred financing costs (51,359) (7,618)
Repurchase of common stock 0 (63,008)
Redemption of Operating Partnership units held by noncontrolling interests 0 (3,504)
Dividends paid on common stock (704,069) (604,429)
Distributions to noncontrolling interests (43,003) (42,632)
Net cash provided by financing activities 723,479 312,393
Net increase in cash, cash equivalents, and restricted cash 125,386 18,160
Cash, cash equivalents, and restricted cash, beginning of the period 97,735 76,194
Cash, cash equivalents, and restricted cash, end of the period 223,121 94,354
Cash and cash equivalents 216,121 86,991
Restricted cash 7,000 7,363
Total 223,121 94,354
Supplemental schedule of cash flow information    
Interest paid 207,569 137,683
Income taxes paid 20,222 14,489
Redemption of Operating Partnership units held by noncontrolling interests for common stock    
Noncontrolling interests in Operating Partnership 116,336 0
Common stock and paid-in capital (11,336) 0
Noncontrolling interests in Operating Partnership Note Receivable Payoff (100,000) 0
OP Unit Redemption - Cash Proceeds (5,000) 0
Acquisition and establishment of operating lease right of use assets and lease liabilities    
Real estate assets - operating lease right-of-use assets 265 1,689
Operating lease liabilities (265) (1,689)
Acquisitions of real estate assets    
Real estate assets, net 0 173,873
Value of equity issued 0 (165,965)
Investment in unconsolidated real estate ventures 0 (1,085)
Finance lease liability 0 (6,823)
Life Storage Merger real estate assets    
Real estate assets, net 13,575,501 0
Accounts payable, accrued expenses and other liabilities (191,077) 0
Equity investment in joint venture partnerships 325,250 0
Accrued construction costs and capital expenditures    
Acquisition of real estate assets 6,835 368
Accounts payable and accrued expenses (6,835) (368)
Redemption of Preferred Operating Partnership units for common stock    
Preferred Operating Partnership units 33,403 0
Additional paid-in capital (33,403) 0
Life Storage, Inc    
Life Storage Merger real estate assets    
Unsecured senior notes (2,106,866)
Series A Units    
Cash flows from financing activities:    
Redemption of Preferred A Units for cash (5,000) 0
Series B Units    
Cash flows from financing activities:    
Redemption of Preferred A Units for cash 0 (4,500)
Preferred OP Units    
Issuance of OP and Preferred OP units in conjunction with business combination    
OP units issued 0 (6,000)
Common OP Units    
Issuance of OP and Preferred OP units in conjunction with business combination    
OP units issued 0 (16,000)
Common stock    
Life Storage Merger real estate assets    
Value of Preferred Operating Partnership units issued (11,353,338) 0
Noncontrolling Interest - Operating Partnership    
Life Storage Merger real estate assets    
Value of Preferred Operating Partnership units issued $ (249,470) $ 0