XML 25 R9.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities:      
Net income $ 900,232 $ 850,453 $ 921,156
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 783,023 506,053 288,316
Amortization of deferred financing costs 16,673 18,949 8,773
Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes 43,720 18,786 0
Non-cash item - Amortization of Premium Portion of Dec 2024 $300M Bond Add-On (197) 0 0
Accrual of interest income added to principal of debt securities and notes receivable (31,367) (37,907) (38,412)
Compensation expense related to share-based awards 22,906 26,638 21,386
(Gain) loss on real estate assets held for sale and sold, net 25,906 0 (14,249)
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and sale of a joint venture interest (13,730) 0 0
Impairment of Life Storage trade name 51,763 0 0
Distributions from unconsolidated real estate ventures 30,745 20,060 13,162
Changes in operating assets and liabilities:      
Other assets (12,043) (32,507) 695
Accounts payable and accrued expenses 964 35,031 29,027
Other liabilities 68,835 (3,082) 8,285
Net cash provided by operating activities 1,887,430 1,402,474 1,238,139
Cash flows from investing activities:      
Acquisition of real estate assets and improvements (650,535) (320,711) (1,291,491)
Life Storage Merger, net of cash acquired 0 (1,182,411) 0
Cash paid for business combination 0 0 (157,302)
Development and redevelopment of real estate assets (128,618) (100,181) (62,019)
Proceeds from sale of real estate assets and investments in real estate ventures 124,928 2,132 39,367
Investment in unconsolidated real estate entities (301,917) (180,279) (118,963)
Return of investment in unconsolidated real estate ventures 15,413 0 342
Issuance of notes receivable (960,272) (330,499) (529,245)
Proceeds from sale of notes receivable 183,632 167,495 210,048
Principal payments received from notes receivable 140,963 142,192 283,636
Issuance of loan collateralized with OP units (50,000) 0 0
Purchase of equipment and fixtures (20,514) (15,994) (22,832)
Net cash used in investing activities (1,646,920) (1,818,256) (1,648,459)
Cash flows from financing activities:      
Proceeds from unsecured term loans, senior notes, revolving lines of credit and commercial paper 8,685,933 7,113,003 5,188,011
Principal payments on unsecured term loans, senior notes, revolving lines of credit and commercial paper (8,724,444) (7,088,984) (4,207,700)
Proceeds from issuance of public bonds, net 1,300,000 1,550,000 396,100
Deferred financing costs (23,130) (39,418) (9,321)
Proceeds from share issuances 365 0 0
Repurchase of common stock 0 0 (63,008)
Redemption of Preferred OP units for cash 0 (5,377) (4,500)
Offering costs associated with shelf registration (522) 0 0
Redemption of Operating Partnership units for cash (2,341) (108) (4,617)
Contributions from noncontrolling interests 29 74 0
Dividends paid on common stock (1,375,003) (1,046,341) (805,311)
Distributions to noncontrolling interests (63,177) (59,719) (57,793)
Net cash (used in) provided by financing activities (202,290) 423,130 431,861
Net (decrease) increase in cash, cash equivalents, and restricted cash 38,220 7,348 21,541
Cash, cash equivalents, and restricted cash, beginning of the period 105,083 97,735 76,194
Cash, cash equivalents, and restricted cash, end of the period 143,303 105,083 97,735
Cash and equivalents 138,222 99,062 92,868
Restricted cash included in other assets 5,081 6,021 4,867
Cash, cash equivalents, and restricted cash 143,303 105,083 97,735
Supplemental schedule of cash flow information      
Interest paid 499,417 338,552 197,069
Income taxes paid 33,772 22,753 18,957
Redemption of Operating Partnership units held by noncontrolling interests for common stock      
Noncontrolling interests in Operating Partnership (32,954) (116,336) 0
Common stock and paid-in capital 31,054 16,336 0
Noncontrolling interests in Operating Partnership Note Receivable Payoff 1,900 100,000 0
Acquisition and establishment of operating lease right of use assets and lease liabilities      
Real estate assets - operating lease right-of-use assets 486,266 265 16,298
Operating lease liabilities (486,266) (265) (16,298)
Acquisitions of real estate assets      
Real estate assets, net 101,403 0 171,703
Value of equity issued (100,414) 0 (165,965)
Net liabilities assumed (2,842) 0 0
Investment in unconsolidated real estate ventures 1,853 0 1,085
Finance lease liability 0 0 (6,823)
Life Storage Merger real estate assets      
Real estate assets, net 0 13,575,501 0
Unsecured senior notes 0 (2,106,866) 0
Net liabilities assumed 0 (191,077) 0
Investment in unconsolidated real estate ventures 0 325,250 0
Accrued construction costs and capital expenditures      
Acquisition of real estate assets 11,037 10,508 368
Accounts payable and accrued expenses (11,037) (10,508) (368)
Buyback of bridge loan      
Real estate assets, net 39,200 0 0
Bridge loan receivable (39,200) 0 0
Preferred Operating Partnership      
Cash flows from operating activities:      
Net income 7,262 9,011 17,623
Preferred OP Units      
Redemption of Preferred D Units in the Operating Partnership for loans      
Preferred OP units redeemed (87,696) 0 0
Note Payable 87,696 0 0
Issuance of OP and Preferred OP units in conjunction with business combination      
Equity interests issued 0 0 (6,000)
Conversion of Preferred OP Units to common OP Units      
Conversion of equity interests 27,518 0 0
Common OP Units      
Issuance of OP and Preferred OP units in conjunction with business combination      
Equity interests issued 0 0 (16,000)
Conversion of Preferred OP Units to common OP Units      
Conversion of equity interests (27,518) 0 0
Common stock      
Life Storage Merger real estate assets      
Value of common stock issued 0 (11,353,338) 0
Value of OP units issued 0 (11,353,338) 0
Operating Partnership      
Life Storage Merger real estate assets      
Value of common stock issued 0 (249,470) 0
Value of OP units issued $ 0 $ (249,470) $ 0