Public Storage (NYSE: PSA) to acquire NSA for $10.5B, accretive to FFO
Filing Impact
Filing Sentiment
Form Type
425
Rhea-AI Filing Summary
Public Storage reported first-quarter 2026 results and updated 2026 guidance. Net income per diluted share was $2.71 and Core FFO per share was $4.22 for the quarter. The company announced a pending all‑stock acquisition of National Storage Affiliates (enterprise value ~$10.5 billion) expected to add $0.35 to $0.50 to Core FFO per share at stabilization. Public Storage completed a $500 million senior note offering at 5.00% and reported $10.1 billion total indebtedness and approximately $1.9 billion liquidity as of March 31, 2026. Management reaffirmed 2026 Core FFO per share guidance of $16.35–$17.00.
Positive
- None.
Negative
- None.
Insights
All‑stock NSA merger reshapes portfolio scale; accretion quantified.
The announced combination values National Storage Affiliates at approximately $10.5B and is presented as accretive by $0.35–$0.50 Core FFO per share at stabilization. The transaction will add ~69 million rentable square feet and >1,000 properties to the portfolio.
Closing is subject to NSA unitholder approval and customary conditions; timing is expected in Q3 2026. Key items to watch in subsequent filings include the definitive Proxy Statement/Prospectus, the Form S‑4, any financing disclosures, and adjustments to joint‑venture economics.
Debt and liquidity moves after a $500M note issuance warrant monitoring.
Public Storage reported total indebtedness of $10.1B and liquidity of ~$1.9B as of March 31, 2026, and completed a $500M senior note at 5.00% (maturity 12/15/2035). Proceeds partly repaid a $325M line‑of‑credit balance.
Monitor pro forma leverage and covenant metrics in the Form S‑4 and quarter filings to assess the credit profile after the NSA acquisition and related JV structuring.
Key Figures
Net income per diluted share: $2.71
Core FFO per share: $4.22
NSA acquisition enterprise value: $10.5 billion
+4 more
7 metrics
Net income per diluted share
$2.71
Three months ended March 31, 2026
Core FFO per share
$4.22
Three months ended March 31, 2026
NSA acquisition enterprise value
$10.5 billion
Announced transaction value (all‑stock)
Expected Core FFO accretion
$0.35–$0.50
Per share at stabilization from NSA merger
Senior notes issued
$500 million
Subsequent public offering at 5.00% fixed rate
Total indebtedness
$10.1 billion
As of March 31, 2026
Liquidity
$1.9 billion
As of March 31, 2026 (cash, undrawn credit, expected retained cash flow)
Key Terms
Core FFO, Same Store Facilities, Funds Available for Distribution (FAD)
3 terms
Core FFO financial
"Core FFO per share of $4.22 for the quarter"
Core FFO (Core Funds From Operations) is a real estate industry measure of a property owner's recurring cash earnings calculated by starting with net income and removing non-cash accounting items and one-time gains or losses so the number reflects ongoing operating performance. Investors use it like a trimmed-down paycheck: it helps compare cash-generating ability across periods and companies by focusing on the stable, repeatable income rather than temporary or accounting-driven swings.
Same Store Facilities financial
"Operating results of our 2,755 Same Store Facilities"
A measure of sales or activity at locations that have been open for a set period (typically at least a year), excluding results from newly opened or closed locations so performance is compared on an apples-to-apples basis. Investors use it to see whether established sites are actually growing or shrinking, rather than being boosted by store openings; it helps reveal underlying demand and the health of a company’s core operations, much like judging a restaurant chain by longtime branches only.
Funds Available for Distribution (FAD) financial
"FAD (a) $694,818 for the quarter"
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
____________________
FORM 8-K
____________________
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): April 27, 2026
____________________
Public Storage
(Exact Name of Registrant as Specified in its Charter)
____________________
| Maryland | 001-33519 | 93-2834996 | ||||||
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||||||
2811 Internet Boulevard, Frisco, Texas | 75034 | ||||
| (Address of Principal Executive Offices) | (Zip Code) | ||||
Registrant's telephone number, including area code (469) 649-9486
N/A
(Former name or former address, if changed since last report)
____________________
Check the appropriate box below if the Form 8-K is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☒ | Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||||
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||||
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||||
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | ||||
Securities registered pursuant to Section 12(b) of the Act:
| Title of Class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
| Common Shares, $0.10 par value | PSA | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 5.150% Cum Pref Share, Series F, $0.01 par value | PSAPrF | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 5.050% Cum Pref Share, Series G, $0.01 par value | PSAPrG | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 5.600% Cum Pref Share, Series H, $0.01 par value | PSAPrH | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 4.875% Cum Pref Share, Series I, $0.01 par value | PSAPrI | New York Stock Exchange | ||||||||||||
| Title of Class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 4.700% Cum Pref Share, Series J, $0.01 par value | PSAPrJ | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 4.750% Cum Pref Share, Series K, $0.01 par value | PSAPrK | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 4.625% Cum Pref Share, Series L, $0.01 par value | PSAPrL | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 4.125% Cum Pref Share, Series M, $0.01 par value | PSAPrM | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 3.875% Cum Pref Share, Series N, $0.01 par value | PSAPrN | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 3.900% Cum Pref Share, Series O, $0.01 par value | PSAPrO | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 4.000% Cum Pref Share, Series P, $0.01 par value | PSAPrP | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 3.950% Cum Pref Share, Series Q, $0.01 par value | PSAPrQ | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 4.000% Cum Pref Share, Series R, $0.01 par value | PSAPrR | New York Stock Exchange | ||||||||||||
| Depositary Shares Each Representing 1/1,000 of a 4.100% Cum Pref Share, Series S, $0.01 par value | PSAPrS | New York Stock Exchange | ||||||||||||
Guarantee of 0.875% Senior Notes due 2032 issued by Public Storage Operating Company | PSA/32 | New York Stock Exchange | ||||||||||||
Guarantee of 0.500% Senior Notes due 2030 issued by Public Storage Operating Company | PSA/30 | New York Stock Exchange | ||||||||||||
Guarantee of 3.500% Senior Notes due 2034 issued by Public Storage Operating Company | PSA/34 | New York Stock Exchange | ||||||||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
The information in Item 2.02 of this Form 8-K and the Exhibit attached hereto pursuant to Item 9.01 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as expressly set forth by specific reference in such filing.
Item 2.02Results of Operations and Financial Condition and Exhibits
On April 27, 2026, Public Storage announced its financial results for the quarter ended March 31, 2026. The full text of the press release issued in connection with the announcement is included in Exhibit 99.1 to this Current Report on Form 8-K.
Item 9.01Financial Statements and Exhibits
(d) Exhibits
| Exhibit No. | Description | |||||||
| 99.1 | Public Storage Earnings Press Release dated April 27, 2026. | |||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |||||||
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| PUBLIC STORAGE | ||||||||
| By: | /s/ Joseph D. Fisher | |||||||
Date: April 27, 2026 | Joseph D. Fisher President and Chief Financial Officer (Principal Financial Officer) | |||||||
 | Date: | April 27, 2026 | |||||||||
Location: | Frisco, TX | ||||||||||
Contact: | Brandon Reagan breagan@publicstorage.com | ||||||||||
News Release | |||||||||||
PUBLIC STORAGE REPORTS FIRST QUARTER 2026 RESULTS
Public Storage (the “Company”) (NYSE: PSA) announced today its results for the quarter ended March 31, 2026 and its updated outlook for full-year 2026. Net income and core funds from operations (“Core FFO”) per share for the quarter are presented below:
Three Months Ended March 31, | Change | |||||||||||||
Metric (per share) | 2026 | 2025 | $ | % | ||||||||||
Net Income | $2.71 | $2.04 | $0.67 | 32.8% | ||||||||||
Core FFO | $4.22 | $4.12 | $0.10 | 2.4% | ||||||||||
Highlights for the quarter:
•Announced the pending acquisition of National Storage Affiliates Trust (NYSE: NSA) in an all-stock transaction valued at an enterprise value of approximately $10.5 billion.
•Achieved 2.4% Core FFO growth and 2.6% Total Self-Storage growth during the first quarter of 2026.
•Achieved a 77.1% Same Store net operating income margin, an expansion of 0.4% compared to the first quarter of 2025.
•Tom Boyle appointed as Chief Executive Officer and a trustee of the Board effective April 1, 2026.
•Shank Mitra appointed as Chairman of the Board effective April 1, 2026.
•Development and expansion expected to add 3.5 million net rentable square feet at an estimated cost of $618.4 million primarily over the next 18 to 24 months.
•Entered into a strategic data science partnership with Welltower to advance the application of AI in capital allocation.
•Subsequent to quarter end, the Company completed a public offering of $500 million aggregate principal amount of senior notes at a fixed rate of 5.00% maturing on December 15, 2035.
“Public Storage’s first quarter results reflect differentiated strategies that continue to drive our performance,” said Tom Boyle, Chief Executive Officer. “We are excited about the announcement of our acquisition of National Storage Affiliates and its ability to drive per share earnings growth. The pending acquisition will build upon our leading platform, which we expect to enhance customer experience, unlock operating upside, and jump start our Value Creation Engine.”
1
2026 Guidance
Public Storage has reaffirmed its previously provided guidance for NOI Growth (Same Store and Non-Same Store) and Core FFO per share as included in the table below.
Public Storage has reaffirmed its previously provided guidance for NOI Growth (Same Store and Non-Same Store) and Core FFO per share as included in the table below.
2026 Guidance | ||||||||
Low | High | |||||||
(Dollar amounts in thousands, except per share data) | ||||||||
Same Store: | ||||||||
Revenue growth | (2.2)% | —% | ||||||
Expense growth | 1.5% | 2.8% | ||||||
Net operating income growth | (3.9)% | (0.5)% | ||||||
Non-Same Store: | ||||||||
Non-Same Store net operating income | $335,000 | $355,000 | ||||||
Core FFO per share: | $16.35 | $17.00 | ||||||
*Additional guidance assumptions can be found in the Company’s accompanying quarterly financial supplement.
*As described in more detail in the Company’s accompanying quarterly financial supplement, consistent with applicable SEC rules, we do not provide guidance for GAAP net income per share, the most comparable GAAP financial measure, or a reconciliation of estimated 2026 Core FFO per share to estimated GAAP net income per share because we are unable to reasonably predict certain items that are included in GAAP net income, including gains or losses on sales of real estate investments.
Operating Results
“Occupancy and move-in rates were ahead of expectations through the first quarter, but the true standout was our ability to utilize our integrated PS Next Operating Platform to mitigate inflationary pressures on our direct cost of operations. This focus on digital transformation has allowed us to maintain superior margins even as we navigate a shifting market” said Natalia Johnson, President, Chief Digital and Transformation Officer. “We are incredibly excited about the pending acquisition of National Storage Affiliates, as it provides a premier opportunity to demonstrate the scalability of our digital ecosystem as we onboard these assets and realize the benefits of our PS Next platform.”
“Occupancy and move-in rates were ahead of expectations through the first quarter, but the true standout was our ability to utilize our integrated PS Next Operating Platform to mitigate inflationary pressures on our direct cost of operations. This focus on digital transformation has allowed us to maintain superior margins even as we navigate a shifting market” said Natalia Johnson, President, Chief Digital and Transformation Officer. “We are incredibly excited about the pending acquisition of National Storage Affiliates, as it provides a premier opportunity to demonstrate the scalability of our digital ecosystem as we onboard these assets and realize the benefits of our PS Next platform.”
The operating results of our 2,755 Same Store Facilities (192.1 million net rentable square feet), which represent approximately 84% of the net rentable square feet in our U.S. consolidated portfolio, are as follows:
Same Store Summary | Three Months Ended March 31, | ||||||||||||||||
2026 | 2025 | Change (a) | |||||||||||||||
(Dollar amounts in thousands, except for per square foot data) | |||||||||||||||||
Revenues | $ | 1,000,833 | $ | 1,001,021 | —% | ||||||||||||
Direct Cost of Operations | (229,288 | ) | (232,939 | ) | (1.6)% | ||||||||||||
Direct Net Operating Income (b) | 771,545 | 768,082 | 0.5% | ||||||||||||||
Indirect Cost of Operations | (32,145) | (31,385) | 2.4 | % | |||||||||||||
Net Operating Income (b) | $ | 739,400 | $ | 736,697 | 0.4% | ||||||||||||
Gross Margin (before indirect costs) | 77.1% | 76.7% | 0.4% | ||||||||||||||
Gross Margin (after indirect costs) | 73.9% | 73.6% | 0.3% | ||||||||||||||
Average Occupancy | 91.5% | 91.1% | 0.4% | ||||||||||||||
Realized annual rental income per (b): | |||||||||||||||||
Occupied square foot | $ | 22.00 | $ | 22.06 | (0.3)% | ||||||||||||
Available square foot | $ | 20.12 | $ | 20.10 | 0.1% | ||||||||||||
(a)Represents the absolute nominal change with respect to gross margin and square foot occupancy, and the percentage change with respect to all other items.
(b)See Definitions for description of non-GAAP measures.
In addition to the Same Store Facilities, we have 421 primarily acquisition, development, and expansion facilities (37.7 million rentable square feet) in various stages of lease-up that represent the remaining 16% of the net rentable square feet in our portfolio. During the quarter, revenues and net operating income from this non-same store pool grew 24.8% and 27.5%, respectively, as compared to the same period in 2025.
2
Investment and Third-Party Management Activity
NSA Merger: On March 16, 2026, the Company announced that it had entered into a merger agreement to acquire National Storage Affiliates Trust (“NSA”), a Maryland real estate investment trust, listed on the New York Stock Exchange, in an all-stock transaction. NSA’s portfolio includes more than 1,000 properties, 69 million rentable square feet, and 550,000 units across 37 states and Puerto Rico. The merger is expected to add $0.35 to $0.50 to Core FFO Per Share at stabilization. In connection with the transaction, Public Storage and limited partners in NSA’s operating partnership will form a joint venture consisting of certain properties on NSA’s operating platform. The NSA operating partnership unitholders are expected to own approximately 80% of the joint venture at inception, with Public Storage holding the remaining interest. Public Storage will exclusively manage the joint venture portfolio and will earn customary property management, asset management and tenant reinsurance income. The merger transaction, which is expected to close in the third quarter of 2026, is subject to the approval of NSA equity holders and satisfaction of other customary closing conditions.
Acquisitions: During the quarter, we acquired three self-storage facilities with 0.2 million net rentable square feet for $20.8 million. For the three months ended March 31, 2026 and including activity subsequent to quarter end, we acquired or were under contract to acquire 18 facilities with 1.4 million net rentable square feet for $186.3 million.
New Developments and Expansions: During the quarter, we completed new developments and various expansion projects, which contributed 0.3 million net rentable square feet at a cost of $45.4 million.
At March 31, 2026, we had various facilities in development (2.5 million net rentable square feet) estimated to cost $449.8 million and various expansion projects (1.0 million net rentable square feet) estimated to cost $168.6 million. In total, these development and expansion projects are expected to deliver 3.5 million net rentable square feet at an aggregate cost of approximately $618.4 million. The remaining $415.7 million of development costs for these projects are expected to be incurred primarily in the next 18 to 24 months.
Lending: At March 31, 2026, we have total notes receivable of $142.5 million at an average annual interest rate of 7.9%.
Third-Party Management: During the quarter, we added 20 facilities to our third-party property management program. At March 31, 2026, we managed or were under contract to manage 441 facilities (35.1 million net rentable square feet) through the program including 68 facilities currently under construction.
Capital Markets Activity and Balance Sheet
The Company’s total indebtedness as of March 31, 2026 was $10.1 billion, with $650 million, or 6.4%, maturing in 2026. As of March 31, 2026, the Company had approximately $1.9 billion of liquidity through a combination of cash, undrawn capacity on its credit facility, and expected retained cash flow over the next twelve months. Subsequent to quarter end, we issued $500 million of senior notes, bearing interest at a fixed rate of 5.000% per year and maturing on December 15, 2035. We used a portion of these proceeds to repay the $325 million balance on our line of credit.
The Company’s total indebtedness as of March 31, 2026 was $10.1 billion, with $650 million, or 6.4%, maturing in 2026. As of March 31, 2026, the Company had approximately $1.9 billion of liquidity through a combination of cash, undrawn capacity on its credit facility, and expected retained cash flow over the next twelve months. Subsequent to quarter end, we issued $500 million of senior notes, bearing interest at a fixed rate of 5.000% per year and maturing on December 15, 2035. We used a portion of these proceeds to repay the $325 million balance on our line of credit.
Selected balance sheet metrics as of March 31, 2026:
Three Months Ended March 31, 2026 | |||||||||||
Metric | 2026 | 2025 | Change (a) | ||||||||
Weighted Average Interest Rate | 3.3% | 3.1% | 0.2% | ||||||||
Weighted Average Years to Maturity (b) | 6.4 | 7.1 | (0.7) | ||||||||
Debt to EBITDA | 2.9x | 2.8x | 0.1x | ||||||||
Net Debt and Preferred Equity to EBITDA (c) | 4.1x | 4.0x | 0.1x | ||||||||
EBITDA to Fixed Charges (c) | 6.7x | 6.8x | (0.1)x | ||||||||
Credit Ratings (Moody’s / S&P) | A2 / A | A2 / A | — | ||||||||
(a)Represents the absolute nominal change.
(b)The weighted average years to maturity does not include preferred stock.
(c)Computations of EBITDA and Fixed Charges can be found in the Company’s accompanying quarterly financial supplement.
3
Supplemental Information
This press release, our Form 10-Q for the first quarter of 2026, the accompanying quarterly financial supplement, and additional information about Public Storage are available on our website, www.publicstorage.com.
This press release, our Form 10-Q for the first quarter of 2026, the accompanying quarterly financial supplement, and additional information about Public Storage are available on our website, www.publicstorage.com.
Definitions (unaudited)
Annual contract rent: Represents the agreed upon monthly rate that is paid by our tenants in place at the time of measurement. Contract rates are initially set in the lease agreement upon move-in, and we adjust them from time to time with notice. Contract rent excludes other fees that are charged on a per-item basis, such as late charges and administrative fees, does not reflect the impact of promotional discounts, and does not reflect the impact of rents that are written off as uncollectible.
Annual contract rent: Represents the agreed upon monthly rate that is paid by our tenants in place at the time of measurement. Contract rates are initially set in the lease agreement upon move-in, and we adjust them from time to time with notice. Contract rent excludes other fees that are charged on a per-item basis, such as late charges and administrative fees, does not reflect the impact of promotional discounts, and does not reflect the impact of rents that are written off as uncollectible.
Funds Available for Distribution (“FAD”): FFO adjusted to exclude certain non-cash charges and to deduct recurring capital expenditures, which do not include capital expenditures for energy efficiencies including the installation of LED lighting, solar panels, and heat pumps; or capital expenditures for other property enhancements including acquisition rebrandings and commercial conversions. We utilize FAD in evaluating our ongoing cash flow available for investment, debt repayment, and common distributions. We believe investors and analysts utilize FAD in a similar manner. FAD is not a substitute for GAAP net cash flow in evaluating our liquidity or ability to pay dividends, because it excludes investing and financing activities presented on our statements of cash flows. In addition, other REITs may compute this measure differently, so comparisons among REITs may not be helpful.
Funds from Operations (“FFO”) and FFO per diluted common share (“FFO per share”): Non-GAAP measures defined by Nareit. We believe that FFO and FFO per share are useful to REIT investors and analysts in measuring our performance because Nareit’s definition of FFO excludes items included in net income that do not relate to or are not indicative of our operating and financial performance. FFO represents net income before real estate-related depreciation and amortization, which is excluded because it is based upon historical costs and assumes that building values diminish ratably over time, while we believe that real estate values fluctuate due to market conditions. FFO also excludes gains or losses on sale of real estate assets and real estate impairment charges, which are also based upon historical costs and are impacted by historical depreciation. FFO and FFO per share are not a substitute for net income or earnings per share. FFO is not a substitute for net cash flow in evaluating our liquidity or ability to pay dividends, because it excludes investing and financing activities presented on our consolidated statements of cash flows. In addition, other REITs may compute these measures differently, so comparisons among REITs may not be helpful.
We also present “Core FFO” and “Core FFO per share” non-GAAP measures that represent FFO and FFO per share excluding the impact of (i) foreign currency exchange gains and losses, (ii) charges related to the redemption of preferred securities, and (iii) certain other non-cash and/or nonrecurring income or expense items primarily representing, with respect to the periods presented below, the impact of corporate transformation costs, loss contingencies, due diligence costs incurred in pursuit of strategic transactions, realized or unrealized gain or loss on private equity investments and non-hedge designated derivative transactions, certain CEO transition-related costs, and amortization of acquired non real estate-related intangibles. We review Core FFO and Core FFO per share to evaluate our ongoing operating performance and we believe they are used by investors and REIT analysts in a similar manner. However, Core FFO and Core FFO per share are not substitutes for net income and net income per share. Because other REITs may not compute Core FFO or Core FFO per share in the same manner as we do, may not use the same terminology or may not present such measures, Core FFO and Core FFO per share may not be comparable among REITs.
Net operating income (“NOI”): Net operating income or “NOI” is a non-GAAP financial measure that excludes the impact of depreciation and amortization expense, which is based upon historical real estate costs and assumes that building values diminish ratably over time, while we believe that real estate values fluctuate due to market conditions. We utilize NOI in determining current property values, evaluating property performance, and evaluating property operating trends. We believe that investors and analysts utilize NOI in a similar manner. Direct net operating income (“Direct NOI”), a subtotal within NOI, is a non-GAAP financial measure that excludes the impact of supervisory payroll, centralized management costs, and share-based compensation in addition to depreciation and amortization expense. We utilize direct net operating income in evaluating property performance and in evaluating property operating trends as compared to our competitors. We believe that investors and analysts utilize NOI and Direct NOI in a similar manner. These measures are not a substitute for net income, operating cash flow, or other related financial measures, in evaluating our operating results. See Note 14 to our March 31, 2026 consolidated financial statements for a reconciliation of NOI to our total net income for all periods presented.
4
Realized annual rent per occupied square foot: Computed by dividing rental income, before late charges and administrative fees, by the weighted average occupied square feet for the period. This measure excludes late charges and administrative fees in order to provide a better measure of our ongoing level of revenue. Late charges are dependent upon the level of delinquency, and administrative fees are dependent upon the level of move-ins. In addition, the rates charged for late charges and administrative fees can vary independently from rental rates. This measure takes into consideration promotional discounts, which reduce rental income.
Realized annual rent per available square foot: Computed by dividing rental income, before late charges and administrative fees, by the total available net rentable square feet for the period. Similar to realized annual rent per occupied square foot, this measure excludes late charges and administrative fees, and takes into consideration promotional discounts, which reduce rental income.
Same Store Facilities: Consist of facilities we have owned and operated on a stabilized level of occupancy, revenues, and cost of operations since January 1, 2024. The composition of our Same Store Facilities allows us more effectively to evaluate the ongoing performance of our self-storage portfolio by excluding the impact of fill-up of unstabilized facilities, which can significantly affect operating trends. We believe investors and analysts use Same Store Facilities information in a similar manner. However, because other REITs may not compute Same Store Facilities in the same manner as we do, may not use the same terminology or may not present such a measure, Same Store Facilities may not be comparable among REITs.
5
First Quarter Conference Call
A conference call is scheduled for April 28, 2026 at 11:00 a.m. (CT) to discuss the first quarter earnings results. The domestic dial-in number is (877) 407-9039, and the international dial-in number is (201) 689-8470. A simultaneous audio webcast may be accessed by using the link at www.publicstorage.com under “About Us, Investor Relations, News and Events, Event Calendar.” A replay of the conference call may be accessed through May 12, 2026 by calling (844) 512-2921 (domestic), (412) 317-6671 (international) (access ID number for either domestic or international is 13760048) or by using the link at www.publicstorage.com under “About Us, Investor Relations, News and Events, Event Calendar.”
A conference call is scheduled for April 28, 2026 at 11:00 a.m. (CT) to discuss the first quarter earnings results. The domestic dial-in number is (877) 407-9039, and the international dial-in number is (201) 689-8470. A simultaneous audio webcast may be accessed by using the link at www.publicstorage.com under “About Us, Investor Relations, News and Events, Event Calendar.” A replay of the conference call may be accessed through May 12, 2026 by calling (844) 512-2921 (domestic), (412) 317-6671 (international) (access ID number for either domestic or international is 13760048) or by using the link at www.publicstorage.com under “About Us, Investor Relations, News and Events, Event Calendar.”
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements relating to our 2026 outlook and all underlying assumptions, our expected acquisition, disposition, development, and redevelopment activity, supply and demand for our self-storage facilities, information relating to operating trends in our markets, expectations regarding operating expenses, including property tax changes, expectations regarding the impacts from inflation and changes in macroeconomic conditions, our strategic priorities, expectations with respect to financing activities, rental rates, cap rates, and yields, leasing expectations, our credit ratings, our expectations with respect to the closing of our proposed acquisition of National Storage Affiliates and the future performance of the acquired facilities, and all other statements other than statements of historical fact. Such statements are based on management’s beliefs and assumptions made based on information currently available to management and may be identified by the use of the words “outlook,” “guidance,” “expects,” “believes,” “anticipates,” “should,” “estimates,” and similar expressions. These forward-looking statements involve known and unknown risks and uncertainties, which may cause our actual results and performance to be materially different from those expressed or implied in the forward-looking statements. Risks and uncertainties that may impact future results and performance include, but are not limited to those risks and uncertainties described in Part 1, Item 1A, “Risk Factors” in our most recent Annual Report on Form 10-K for the year ended December 31, 2025 filed with the Securities and Exchange Commission (the “SEC”) on February 12, 2026, under "Cautionary Statement Regarding Forward-Looking Statements" of our Current Report on Form 8-K filed with the SEC on March 17, 2026, and in our other filings with the SEC. These include changes in demand for our facilities, changes in macroeconomic conditions, changes in national self-storage facility development activity, impacts from our strategic corporate transformation initiative, impacts of natural disasters, adverse changes in laws and regulations including governing property tax, evictions, rental rates, minimum wage levels, and insurance, adverse economic effects from public health emergencies, international military conflicts, international trade disputes (including threatened or implemented tariffs imposed by the U.S. and threatened or implemented tariffs imposed by foreign countries in retaliation), or similar events impacting public health and/or economic activity, increases in the costs of our primary customer acquisition channels, adverse impacts to us and our customers from high interest rates, inflation, unfavorable foreign currency rate fluctuations, or changes in federal or state tax laws related to the taxation of REITs, security breaches, including ransomware, or a failure of our networks, systems, or technology. These forward-looking statements speak only as of the date of this press release or as of the dates indicated in the statements. All of our forward-looking statements, including those in this press release, are qualified in their entirety by this cautionary statement. We expressly disclaim any obligation to update publicly or otherwise revise any forward-looking statements, whether as a result of new information, new estimates, or other factors, events or circumstances after the date of these forward-looking statements, except when expressly required by law. Given these risks and uncertainties, you should not rely on any forward-looking statements in this press release, or which management may make orally or in writing from time to time, neither as predictions of future events nor guarantees of future performance.
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements relating to our 2026 outlook and all underlying assumptions, our expected acquisition, disposition, development, and redevelopment activity, supply and demand for our self-storage facilities, information relating to operating trends in our markets, expectations regarding operating expenses, including property tax changes, expectations regarding the impacts from inflation and changes in macroeconomic conditions, our strategic priorities, expectations with respect to financing activities, rental rates, cap rates, and yields, leasing expectations, our credit ratings, our expectations with respect to the closing of our proposed acquisition of National Storage Affiliates and the future performance of the acquired facilities, and all other statements other than statements of historical fact. Such statements are based on management’s beliefs and assumptions made based on information currently available to management and may be identified by the use of the words “outlook,” “guidance,” “expects,” “believes,” “anticipates,” “should,” “estimates,” and similar expressions. These forward-looking statements involve known and unknown risks and uncertainties, which may cause our actual results and performance to be materially different from those expressed or implied in the forward-looking statements. Risks and uncertainties that may impact future results and performance include, but are not limited to those risks and uncertainties described in Part 1, Item 1A, “Risk Factors” in our most recent Annual Report on Form 10-K for the year ended December 31, 2025 filed with the Securities and Exchange Commission (the “SEC”) on February 12, 2026, under "Cautionary Statement Regarding Forward-Looking Statements" of our Current Report on Form 8-K filed with the SEC on March 17, 2026, and in our other filings with the SEC. These include changes in demand for our facilities, changes in macroeconomic conditions, changes in national self-storage facility development activity, impacts from our strategic corporate transformation initiative, impacts of natural disasters, adverse changes in laws and regulations including governing property tax, evictions, rental rates, minimum wage levels, and insurance, adverse economic effects from public health emergencies, international military conflicts, international trade disputes (including threatened or implemented tariffs imposed by the U.S. and threatened or implemented tariffs imposed by foreign countries in retaliation), or similar events impacting public health and/or economic activity, increases in the costs of our primary customer acquisition channels, adverse impacts to us and our customers from high interest rates, inflation, unfavorable foreign currency rate fluctuations, or changes in federal or state tax laws related to the taxation of REITs, security breaches, including ransomware, or a failure of our networks, systems, or technology. These forward-looking statements speak only as of the date of this press release or as of the dates indicated in the statements. All of our forward-looking statements, including those in this press release, are qualified in their entirety by this cautionary statement. We expressly disclaim any obligation to update publicly or otherwise revise any forward-looking statements, whether as a result of new information, new estimates, or other factors, events or circumstances after the date of these forward-looking statements, except when expressly required by law. Given these risks and uncertainties, you should not rely on any forward-looking statements in this press release, or which management may make orally or in writing from time to time, neither as predictions of future events nor guarantees of future performance.
About Public Storage
Public Storage, a member of the S&P 500, is a REIT that primarily acquires, develops, owns, and operates self-storage facilities. At March 31, 2026, we: (i) owned and/or operated 3,546 self-storage facilities located in 40 states with approximately 259 million net rentable square feet in the United States and (ii) owned a 35% common equity interest in Shurgard Self Storage Limited (Euronext Brussels: SHUR), which owned 333 self-storage facilities located in seven Western European countries with approximately 19 million net rentable square feet operated under the Shurgard® brand. Our headquarters are located in Frisco, Texas.
No Offer or Solicitation
This communication is for informational purposes only and is not intended to, and shall not, constitute an offer to sell or the solicitation of an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, nor shall there be any offer, solicitation or sale of securities in any jurisdiction in which such offer, solicitation, or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act.
6
Important Additional Information and Where to Find It
In connection with the proposed transaction between NSA and Public Storage, Public Storage intends to file with the SEC a registration statement on Form S-4 (the “Registration Statement”) that will include a proxy statement of NSA that also constitutes a prospectus of Public Storage (the “Proxy Statement/Prospectus”). A definitive Proxy Statement/Prospectus will be mailed to NSA’s shareholders seeking their approval of the proposed transaction and other related matters. Each of NSA and Public Storage may also file other relevant documents with the SEC regarding the proposed transaction. This communication is not a substitute for the Registration Statement, Proxy Statement/Prospectus or any other document that NSA or Public Storage (as applicable) may file with the SEC in connection with the proposed transaction. BEFORE MAKING ANY VOTING OR INVESTMENT DECISION, INVESTORS AND SECURITY HOLDERS OF NSA AND Public Storage ARE URGED TO READ CAREFULLY AND IN THEIR ENTIRETY THE REGISTRATION STATEMENT, THE PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS THAT ARE FILED OR WILL BE FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS WHEN THEY BECOME AVAILABLE WITH THE SEC BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION AND RELATED MATTERS. Investors and security holders will be able to obtain free copies of the Registration Statement and the Proxy Statement/Prospectus (when they become available) and other documents filed with the SEC by NSA and/or Public Storage, which contain important information, through the website maintained by the SEC at www.sec.gov. Investors and security holders will be able to obtain free copies of the documents filed by NSA with the SEC on NSA’s website at https://ir.nsastorage.com/sec-filings/all-sec-filings or by contacting NSA Investor Relations at ghoglund@nsareit.net. Security holders will also be able to obtain free copies of the documents filed by Public Storage with the SEC on Public Storage’s website at https://investors.publicstorage.com/financial-reports/sec-filings or by contacting Public Storage Investor Relations at investorrelations@publicstorage.com.
Participants in the Solicitation
NSA, Public Storage, their respective trustees and certain of their respective executive officers may be deemed to be participants in the solicitation of proxies from NSA’s shareholders in respect of the proposed transaction. Information about the trustees and executive officers of NSA, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in NSA’s proxy statement for its 2025 Annual Meeting of Shareholders under the headings “Our Board,” “How We Are Paid,” “Compensation Discussion and Analysis,” “Summary Compensation and Other Tables,” “Severance and Change in Control Arrangements,” “Certain Relationships and Related Transactions” and “Shareholder Ownership Information,” which was filed with the SEC on March 28, 2025, and in NSA’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025, which was filed with the SEC on February 26, 2026. To the extent holdings of NSA’s securities by its trustees or executive officers have changed since the amounts set forth in NSA’s definitive proxy statement for its 2025 Annual Meeting of Shareholders, such changes have been or will be reflected on an Initial Statement of Beneficial Ownership of Securities on Form 3, Statement of Changes in Beneficial Ownership on Form 4 or Annual Statement of Changes in Beneficial Ownership on Form 5, in each case filed with the SEC, and available on the SEC’s website at www.sec.gov. Information about the trustees and executive officers of Public Storage, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in Public Storage’s proxy statement for its 2026 Annual Meeting of Shareholders under the headings “2025 Trustee Compensation,” “Our Named Executive Officers,” “Compensation Discussion and Analysis,” “Executive Compensation Tables,” “Potential Payments Upon Termination or Change in Control,” “Outstanding Equity Awards at 2025 Fiscal Year End,” “Related Person Transactions” and “Share Ownership of Trustees and Management,” which was filed with the SEC on March 27, 2026, in Public Storage’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025, which was filed with the SEC on February 12, 2026 and in Public Storage’s Form 8-K filed with the SEC on February 12, 2026. To the extent holdings of Public Storage’s securities by its trustees or executive officers have changed since the amounts set forth in Public Storage’s definitive proxy statement for its 2026 Annual Meeting of Shareholders, such changes have been or will be reflected on an Initial Statement of Beneficial Ownership of Securities on Form 3, Statement of Changes in Beneficial Ownership on Form 4, or Annual Statement of Changes in Beneficial Ownership on Form 5, in each case filed with the SEC and available on the SEC’s website at www.sec.gov. Other information regarding the participants in the proxy solicitations and a description of their direct and indirect interests, by security holdings or otherwise, will be contained in the Registration Statement, the Proxy Statement/Prospectus and other relevant materials to be filed with the SEC regarding the proposed transaction when such materials become available. Investors and security holders should read the Registration Statement and the Proxy Statement/Prospectus carefully when they become available before making any voting or investment decisions. You may obtain free copies of these documents from NSA or Public Storage using the sources indicated above.
7
PUBLIC STORAGE
SELECTED FINANCIAL DATA
Same Store Operating Performance
(Unaudited – amounts in thousands except per square foot data)
Three Months Ended March 31, | |||||||||||||||||
2026 | 2025 | Change (c) | |||||||||||||||
(Dollar amounts in thousands, except for per square foot data) | |||||||||||||||||
Revenues (a): | |||||||||||||||||
Rental income | $ | 966,713 | $ | 965,525 | 0.1% | ||||||||||||
Late charges and administrative fees | 34,120 | 35,496 | (3.9)% | ||||||||||||||
Total revenues | 1,000,833 | 1,001,021 | —% | ||||||||||||||
Direct cost of operations (a): | |||||||||||||||||
Property taxes | 106,123 | 107,225 | (1.0)% | ||||||||||||||
On-site property manager payroll | 34,362 | 34,582 | (0.6)% | ||||||||||||||
Repairs and maintenance | 22,607 | 24,010 | (5.8)% | ||||||||||||||
Utilities | 15,456 | 15,963 | (3.2)% | ||||||||||||||
Marketing | 22,596 | 23,650 | (4.5)% | ||||||||||||||
Other direct property costs | 28,144 | 27,509 | 2.3% | ||||||||||||||
Total direct cost of operations | 229,288 | 232,939 | (1.6)% | ||||||||||||||
Direct net operating income (d) | 771,545 | 768,082 | 0.5% | ||||||||||||||
Indirect cost of operations (a) | (32,145) | (31,385) | 2.4% | ||||||||||||||
Net operating income (b) (d) | $ | 739,400 | $ | 736,697 | 0.4% | ||||||||||||
Gross margin (before indirect costs) | 77.1% | 76.7% | 0.4% | ||||||||||||||
Gross margin (after indirect costs) | 73.9% | 73.6% | 0.3% | ||||||||||||||
Weighted average for the period: | |||||||||||||||||
Square foot occupancy | 91.5% | 91.1% | 0.4% | ||||||||||||||
Realized annual rental income per (d): | |||||||||||||||||
Occupied square foot | $ | 22.00 | $ | 22.06 | (0.3)% | ||||||||||||
Available square foot | $ | 20.12 | $ | 20.10 | 0.1% | ||||||||||||
At March 31: | |||||||||||||||||
Square foot occupancy | 91.3% | 91.1% | 0.2% | ||||||||||||||
Annual contract rent per occupied square foot (d) | $ | 22.05 | $ | 22.16 | (0.5)% | ||||||||||||
(a)Revenues and cost of operations do not include tenant reinsurance and merchandise sales and expenses generated at the facilities.
(b)See reconciliation of self-storage NOI to net income provided below.
(c)Represents the absolute nominal change with respect to gross margin and square foot occupancy, and the percentage change with respect to all other items.
(d)See Definitions for description of non-GAAP measures.
8
PUBLIC STORAGE
SELECTED CONSOLIDATED INCOME STATEMENT DATA
(Unaudited – Amounts in thousands, except per share data)
Three Months Ended March 31, | |||||||||||
2026 | 2025 | ||||||||||
Revenues: | |||||||||||
Self-storage facilities | $ | 1,128,125 | $ | 1,102,998 | |||||||
Ancillary operations | 89,616 | 80,186 | |||||||||
Total revenues | 1,217,741 | 1,183,184 | |||||||||
Expenses: | |||||||||||
Self-storage cost of operations | 305,679 | 301,154 | |||||||||
Ancillary cost of operations | 34,264 | 30,693 | |||||||||
Depreciation and amortization | 290,723 | 282,715 | |||||||||
Real estate acquisition and development expense | 2,428 | 7,423 | |||||||||
General and administrative | 30,351 | 25,184 | |||||||||
Interest expense | 80,018 | 72,009 | |||||||||
Total expenses | 743,463 | 719,178 | |||||||||
Operating income | 474,278 | 464,006 | |||||||||
Other increases (decreases) to net income: | |||||||||||
Interest and other income (expense) | 7,778 | 13,234 | |||||||||
Equity in earnings (loss) of unconsolidated real estate entity | 6,836 | 3,627 | |||||||||
Foreign currency exchange gain (loss) | 41,673 | (68,695) | |||||||||
Gain (Loss) on sale of real estate | 379 | 45 | |||||||||
Income before income taxes | 530,944 | 412,217 | |||||||||
Income tax (provision) benefit | (1,569) | (1,426) | |||||||||
Net income | 529,375 | 410,791 | |||||||||
Allocation to noncontrolling interests | (3,102) | (3,000) | |||||||||
Net income allocable to Public Storage shareholders | 526,273 | 407,791 | |||||||||
Allocation of net income to: | |||||||||||
Preferred shareholders | (48,678) | (48,678) | |||||||||
Restricted share units and unvested LTIP units | (807) | (883) | |||||||||
Net income allocable to common shareholders | $ | 476,788 | $ | 358,230 | |||||||
Per common share: | |||||||||||
Net income per common share – Basic | $ | 2.72 | $ | 2.04 | |||||||
Net income per common share – Diluted | $ | 2.71 | $ | 2.04 | |||||||
Weighted average common shares – Basic | 175,519 | 175,419 | |||||||||
Weighted average common shares – Diluted | 175,928 | 175,942 | |||||||||
9
PUBLIC STORAGE
SELECTED FINANCIAL DATA
Reconciliation of Net Income to FFO and Core FFO and FFO to Funds Available for Distribution
(Unaudited – amounts in thousands except per share data)
Three Months Ended March 31, | |||||||||||||||||
2026 | 2025 | Percentage Change | |||||||||||||||
Reconciliation of Net Income to FFO and Core FFO (a): | |||||||||||||||||
Net income allocable to common shareholders | $ | 476,788 | $ | 358,230 | 33.1 | % | |||||||||||
Eliminate items excluded from FFO: | |||||||||||||||||
Real estate-related depreciation and amortization | 287,766 | 280,009 | |||||||||||||||
Real estate-related depreciation from unconsolidated real estate investment | 11,277 | 13,275 | |||||||||||||||
Real estate-related depreciation allocated to noncontrolling interests, restricted share unitholders and unvested LTIP unitholders | (2,726) | (2,114) | |||||||||||||||
Impairment write-down of real estate investments | — | 3,827 | |||||||||||||||
Gains on sale of real estate investments, including our equity share from investment | (379) | (45) | |||||||||||||||
FFO allocable to common shares (a) | $ | 772,726 | $ | 653,182 | 18.3 | % | |||||||||||
Eliminate items excluded from Core FFO: | |||||||||||||||||
Adjustments to G&A Expense: | |||||||||||||||||
Corporate transformation costs | 2,694 | 789 | |||||||||||||||
CEO transition costs | 2,567 | — | |||||||||||||||
Contingency reserve | — | 545 | |||||||||||||||
Transaction costs | — | 400 | |||||||||||||||
Other Non-Core Adjustments: | |||||||||||||||||
Foreign currency exchange (gain) loss | (41,673) | 68,695 | |||||||||||||||
Unrealized (gain) loss on private equity investments | 474 | 873 | |||||||||||||||
Unrealized (gain) loss on interest rate derivatives | 5,251 | — | |||||||||||||||
Other items | 200 | 113 | |||||||||||||||
Core FFO allocable to common shares (a) | $ | 742,239 | $ | 724,597 | 2.4 | % | |||||||||||
Reconciliation of FFO to FAD: | |||||||||||||||||
FFO allocable to common shares | $ | 772,726 | $ | 653,182 | 18.3 | % | |||||||||||
Eliminate effect of items included in FFO but not FAD: | |||||||||||||||||
Share-based compensation expense in excess of cash paid | 9,288 | 7,615 | |||||||||||||||
Foreign currency exchange (gain) loss | (41,673) | 68,695 | |||||||||||||||
Less: | |||||||||||||||||
Capital expenditures to maintain real estate facilities | (45,523) | (36,194) | |||||||||||||||
FAD (a) | $ | 694,818 | $ | 693,298 | 0.2 | % | |||||||||||
Per diluted common share: | |||||||||||||||||
FFO per share (a) | $ | 4.39 | $ | 3.71 | 18.3% | ||||||||||||
Core FFO per share (a) | $ | 4.22 | $ | 4.12 | 2.4% | ||||||||||||
(a)See Definitions for description of non-GAAP measures.
10
PUBLIC STORAGE
SELECTED FINANCIAL DATA
Reconciliation of Self-Storage Net Operating Income to Net Income
(Unaudited – amounts in thousands)
Three Months Ended March 31, | |||||||||||
2026 | 2025 | ||||||||||
Self-storage revenues for: | |||||||||||
Same Store Facilities | $ | 1,000,833 | $ | 1,001,021 | |||||||
Acquired Facilities | 75,004 | 55,405 | |||||||||
Newly Developed and Expanded Facilities | 48,883 | 42,429 | |||||||||
Other Non-Same Store Facilities | 3,405 | 4,143 | |||||||||
Self-storage revenues | 1,128,125 | 1,102,998 | |||||||||
Self-storage cost of operations for: | |||||||||||
Same Store Facilities | 261,433 | 264,324 | |||||||||
Acquired Facilities | 25,788 | 20,533 | |||||||||
Newly Developed and Expanded Facilities | 17,102 | 14,771 | |||||||||
Other Non-Same Store Facilities | 1,356 | 1,526 | |||||||||
Self-storage cost of operations | 305,679 | 301,154 | |||||||||
Self-storage NOI for: | |||||||||||
Same Store Facilities | 739,400 | 736,697 | |||||||||
Acquired Facilities | 49,216 | 34,872 | |||||||||
Newly Developed and Expanded Facilities | 31,781 | 27,658 | |||||||||
Other Non-Same Store Facilities | 2,049 | 2,617 | |||||||||
Self-storage NOI (a) | 822,446 | 801,844 | |||||||||
Ancillary revenues | 89,616 | 80,186 | |||||||||
Ancillary cost of operations | (34,264) | (30,693) | |||||||||
Depreciation and amortization | (290,723) | (282,715) | |||||||||
Real estate acquisition and development expense | (2,428) | (7,423) | |||||||||
General and administrative expense | (30,351) | (25,184) | |||||||||
Interest and other income (expense) | 7,778 | 13,234 | |||||||||
Interest expense | (80,018) | (72,009) | |||||||||
Equity in earnings (loss) of unconsolidated real estate entity | 6,836 | 3,627 | |||||||||
Gain on sale of real estate | 379 | 45 | |||||||||
Foreign currency exchange gain (loss) | 41,673 | (68,695) | |||||||||
Income tax (provision) benefit | (1,569) | (1,426) | |||||||||
Net income | $ | 529,375 | $ | 410,791 | |||||||
(a)See Definitions for description of non-GAAP measures.
11
PUBLIC STORAGE
SELECTED CONSOLIDATED BALANCE SHEET DATA
(Unaudited – Amounts in thousands, except share and per share data)
March 31, 2026 | December 31, 2025 | ||||||||||
ASSETS | |||||||||||
Cash and equivalents | $ | 134,609 | $ | 318,095 | |||||||
Real estate facilities, at cost: | |||||||||||
Land | 5,962,189 | 5,952,072 | |||||||||
Buildings | 24,251,342 | 24,126,185 | |||||||||
Total land and buildings, at cost | 30,213,531 | 30,078,257 | |||||||||
Accumulated depreciation | (11,737,258) | (11,468,054) | |||||||||
Total land and buildings, net | 18,476,273 | 18,610,203 | |||||||||
Construction in process | 202,742 | 194,355 | |||||||||
Total real estate facilities, net | 18,679,015 | 18,804,558 | |||||||||
Investment in unconsolidated real estate entity | 383,917 | 388,586 | |||||||||
Goodwill and other intangible assets, net | 233,207 | 251,613 | |||||||||
Notes receivable, net | 142,501 | 142,108 | |||||||||
Other assets | 277,160 | 303,644 | |||||||||
Total assets | $ | 19,850,409 | $ | 20,208,604 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Notes payable | $ | 9,707,266 | $ | 10,253,881 | |||||||
Unsecured credit facility | 325,000 | — | |||||||||
Accrued and other liabilities | 498,421 | 612,889 | |||||||||
Total liabilities | 10,530,687 | 10,866,770 | |||||||||
Commitments and contingencies | |||||||||||
Equity: | |||||||||||
Public Storage shareholders’ equity: | |||||||||||
Preferred Shares, $0.01 par value, 100,000,000 shares authorized, 174,000 shares issued (in series) and outstanding, (174,000 shares at December 31, 2025) at liquidation preference | 4,350,000 | 4,350,000 | |||||||||
Common Shares, $0.10 par value, 650,000,000 shares authorized, 175,544,909 shares issued (175,500,243 shares at December 31, 2025) | 17,554 | 17,550 | |||||||||
Paid-in capital | 6,184,983 | 6,147,650 | |||||||||
Accumulated deficit | (1,269,414) | (1,219,273) | |||||||||
Accumulated other comprehensive loss | (58,783) | (47,799) | |||||||||
Total Public Storage shareholders’ equity | 9,224,340 | 9,248,128 | |||||||||
Noncontrolling interests | 95,382 | 93,706 | |||||||||
Total equity | 9,319,722 | 9,341,834 | |||||||||
Total liabilities and equity | $ | 19,850,409 | $ | 20,208,604 | |||||||
12
FAQ
What are the terms of the Public Storage acquisition of NSA (National Storage Affiliates)?
Public Storage announced an all‑stock acquisition of NSA valued at approximately $10.5 billion; the merger is expected to close in Q3 2026, subject to NSA unitholder approval and customary closing conditions.
What recent capital markets activity did Public Storage complete after Q1 2026?
Subsequent to quarter end, Public Storage completed a public offering of $500 million aggregate principal amount of senior notes at a 5.00% fixed rate, maturing December 15, 2035, and used proceeds to repay part of its credit line.
What development and expansion plans did Public Storage disclose for 2026?
The company expects development and expansion to add 3.5 million net rentable square feet at an estimated cost of approximately $618.4 million, with remaining development costs of $415.7 million expected primarily over the next 18 to 24 months.