XML 79 R41.htm IDEA: XBRL DOCUMENT v3.25.4
Segments (Tables)
12 Months Ended
Dec. 31, 2025
Segment Reporting [Abstract]  
Schedule of Reporting Segment NOI
The following table presents our reportable segment NOI for the years ended December 31, 2025, 2024 and 2023 (dollars in thousands):
Year Ended December 31,
202520242023
Reportable segment revenue
Rental revenue$678,489 $700,247 $793,966 
Other property-related revenue25,911 27,362 29,686 
Total reportable segment revenue704,400 727,609 823,652 
Property operating expenses
Store payroll and related costs51,294 51,675 58,519 
Property tax expense63,118 60,893 66,315 
Utilities expense22,098 21,288 23,440 
Repairs & maintenance expense17,134 16,044 17,911 
Marketing expense24,695 19,152 18,995 
Insurance expense10,175 11,135 10,633 
Other property operating expenses29,032 31,665 33,173 
Total property operating expenses217,546 211,852 228,986 
Net operating income486,854 515,757 594,666 
Schedule of Reconciliation of Our Reportable Segment Revenue To Total Revenue
The following table is a reconciliation of our reportable segment revenue to total revenue for the years ended December 31, 2025, 2024 and 2023 (dollars in thousands):
Year Ended December 31,
202520242023
Reportable segment revenue
Rental revenue$678,489 $700,247 $793,966 
Other property-related revenue25,911 27,362 29,686 
Total reportable segment revenue704,400 727,609 823,652 
Management fees and other revenue48,529 42,726 34,411 
Total Revenue$752,929 $770,335 $858,063 
Schedule of Reconciliation of Our Reported Income Before Income Taxes To Our Net Operating Income
The following table is a reconciliation of our reported income before income taxes to our net operating income for the years ended December 31, 2025, 2024 and 2023 (dollars in thousands):
Year Ended December 31,
202520242023
Income before income taxes$119,376 $187,037 $238,578 
All Other
Management fees and other revenue(48,529)(42,726)(34,411)
General and administrative expenses51,130 57,606 59,281 
Depreciation and amortization189,320 189,855 221,993 
Other16,291 13,866 11,108 
Interest expense162,445 154,260 166,147 
Loss on early extinguishment of debt— 323 758 
Equity in losses (earnings) of unconsolidated real estate ventures7,327 16,075 (7,553)
Acquisition costs6,721 3,616 1,659 
Non-operating (income) expense(934)(314)1,016 
Gain on sale of self storage properties(16,293)(63,841)(63,910)
Net operating income$486,854 $515,757 $594,666