SmartStop Self Storage REIT, Inc. Reports Strong Third Quarter 2021 Results With Best in Class Same-Store Revenue & NOI Growth
LADERA RANCH, Calif.–(BUSINESS WIRE)–SmartStop Self Storage REIT, Inc. (“SmartStop”), a self-managed and fully-integrated self storage company, announced its overall results for the three and nine months ended September 30, 2021.
“This was a truly exciting quarter for SmartStop. We posted year-over-year same-store revenue and NOI growth of 19.4% and 28.1% for the quarter, respectively, both higher than all of our publicly-traded peers,” said H. Michael Schwartz, Chairman and Chief Executive Officer of SmartStop. “Gross margins on our same-store pool improved to 71.4%, a year-over-year increase of 480 basis points, and the highest in our Company’s history. Our exceptional property performance, coupled with our disciplined investment strategy, led to year-over-year growth of FFO, as adjusted per share of approximately 125% in the quarter. With ample attractively priced capital, a strong balance sheet and a robust operating environment, we believe SmartStop is well positioned to continue executing our growth initiatives, driving stockholder value in 2021 and beyond.”
Three Months Ended September 30, 2021 Financial Highlights:
- Net loss attributable to common stockholders was approximately $2.2 million for the three months ended September 30, 2021. This represents a decrease of approximately $4.0 million when compared to the same period in 2020. Net loss per Class A and Class T shares (basic and diluted) was $0.03, a decrease of $0.07, or 70%, when compared to the same period in 2020.
- Total self storage-related revenues increased by approximately $14.6 million, or 51.8%, when compared to the same period in 2020.
- FFO, as adjusted (attributable to common stockholders and Operating Partnership (“OP”) unit holders), was approximately $13.6 million. This represents an increase of approximately $9.2 million, or 209%, when compared to the same period in 2020.
- FFO, as adjusted per share and OP unit outstanding – diluted was $0.14, an increase of $0.08, or 124.7%, when compared to the same period in 2020.
- Same-store revenues, expenses and NOI increased by 19.4%, 2.3% and 28.1%, respectively compared to the same period in 2020.
- Same-store average physical occupancy increased by 4.2% to 95.9% compared to 91.7% during the same period in 2020.
- Same-store annualized rent per occupied square foot was approximately $16.92, which represented an increase of approximately 15.3% when compared to the same period in 2020.
Nine Months Ended September 30, 2021 Financial Highlights:
- Net loss attributable to common stockholders was approximately $20.0 million for the nine months ended September 30, 2021. This represents a decrease of approximately $29.8 million when compared to the same period in 2020. Net loss per Class A and Class T shares (basic and diluted) was $0.26, a decrease of $0.58, or 69.0%, when compared to the same period in 2020.
- Total self storage-related revenues increased by approximately $32.9 million, or 40.6%, when compared to the same period in 2020.
- Same-store revenues, expenses and NOI increased by 16.9%, 3.5% and 23.7%, respectively compared to the same period in 2020.
- Same-store average physical occupancy increased by 4.8% to 94.9%, compared to 90.1% during the same period in 2020.
- Same-store annualized rent per occupied square foot was approximately $16.11, which represented an increase of approximately 9.9% when compared to the same period in 2020.
External Growth
In August, the Company opened a newly constructed four story self storage facility in Oshawa, Ontario, Canada in partnership with SmartCentres (TSX: SRU.UN). This facility serves the communities of Vanier, Mclaughlin, Whitby, Eastdale, Stevenson, and Farewell and is conveniently located adjacent to the SmartCentres Oshawa South shopping center, the Walmart Supercenter and Lowe’s Home Improvement. The property’s 950 units are 100% climate-controlled across approximately 95,000 square feet. This is SmartStop’s 18th owned or managed location in the Greater Toronto Area (GTA).
Subsequent to quarter end, the Company acquired a self storage facility in Lakewood, CO. The facility serves the communities of Green Mountain, Foothills, Briarwood Hills, West Lochwood and Chateau Ridge Estates. The property’s 770 units span across approximately 87,000 square feet. The property offers customers a variety of amenities including a gated drive-in loading area, state-of-the-art security systems, keypad access and large truck accessibility. This is SmartStop’s seventh owned or managed location in the Denver market.
Capital Markets Activity
Subsequent to quarter end, the Company exercised $200 million of its accordion (the “Accordion”) under its existing multi-currency credit facility (the “Credit Facility”) with a syndicate of banks led by KeyBank National Association, Wells Fargo, N.A., Citibank, N.A. and Bank of Montreal. The increased commitment was entirely on the revolving portion of the Credit Facility (the “Revolver”). The Credit Facility now consists of a $450 million Revolver and a $250 million term loan (the “Term Loan”) for a total commitment of $700 million. The Accordion was also amended to permit expansion up to $1.05 billion, subject to certain conditions. The other terms and conditions of the Credit Facility remain unchanged.
Net Asset Value
Subsequent to quarter end, the Company announced that its board of directors has declared an updated estimated Net Asset Value (“NAV”) per share of $15.08 for its Class A and Class T shares, as of June 30, 2021. SmartStop’s previous estimated NAV per share was $10.40 as of December 31, 2019. Please see SmartStop’s Form 8-K filed on October 20, 2021 for a description of the methodologies and assumptions used to determine, and the limitations of, the estimated NAV per share.
Declared Distributions
On September 23, 2021, SmartStop’s board of directors declared a distribution rate for the fourth quarter of 2021, of approximately $0.00164 per day per share on the outstanding shares of common stock payable to both Class A and Class T stockholders. In connection with these distributions, after the stockholder servicing fee is paid, approximately $0.0014 per day will be paid per Class T share. Such distributions payable to each stockholder of record during a month will be paid the following month.
|
SMARTSTOP SELF STORAGE REIT, INC. AND SUBSIDIARIES |
||||||||
|
CONSOLIDATED BALANCE SHEETS |
||||||||
|
|
|
|
|
|
|
|
||
|
|
|
September 30, 2021 (Unaudited) |
|
|
December 31, 2020 |
|
||
|
ASSETS |
|
|
|
|
|
|
|
|
|
Real estate facilities: |
|
|
|
|
|
|
|
|
|
Land |
|
$ |
395,335,230 |
|
|
$ |
335,800,354 |
|
|
Buildings |
|
|
1,100,318,293 |
|
|
|
810,480,845 |
|
|
Site improvements |
|
|
77,793,874 |
|
|
|
63,821,383 |
|
|
|
|
|
1,573,447,397 |
|
|
|
1,210,102,582 |
|
|
Accumulated depreciation |
|
|
(145,213,522 |
) |
|
|
(115,903,045 |
) |
|
|
|
|
1,428,233,875 |
|
|
|
1,094,199,537 |
|
|
Construction in process |
|
|
1,718,223 |
|
|
|
1,761,303 |
|
|
Real estate facilities, net |
|
|
1,429,952,098 |
|
|
|
1,095,960,840 |
|
|
Cash and cash equivalents |
|
|
29,247,388 |
|
|
|
72,705,624 |
|
|
Restricted cash |
|
|
8,491,787 |
|
|
|
7,952,052 |
|
|
Investments in unconsolidated real estate ventures |
|
|
18,494,815 |
|
|
|
— |
|
|
Investments in and advances to Managed REITs |
|
|
12,332,654 |
|
|
|
15,624,389 |
|
|
Other assets, net |
|
|
18,331,410 |
|
|
|
7,734,276 |
|
|
Intangible assets, net of accumulated amortization |
|
|
17,472,470 |
|
|
|
12,406,427 |
|
|
Trademarks, net of accumulated amortization |
|
|
16,088,235 |
|
|
|
16,194,118 |
|
|
Goodwill |
|
|
53,643,331 |
|
|
|
53,643,331 |
|
|
Debt issuance costs, net of accumulated amortization |
|
|
2,049,573 |
|
|
|
— |
|
|
Total assets |
|
$ |
1,606,103,761 |
|
|
$ |
1,282,221,057 |
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
Debt, net |
|
$ |
848,818,212 |
|
|
$ |
717,952,233 |
|
|
Accounts payable and accrued liabilities |
|
|
26,552,056 |
|
|
|
23,038,976 |
|
|
Due to affiliates |
|
|
538,805 |
|
|
|
667,429 |
|
|
Distributions payable |
|
|
8,135,131 |
|
|
|
6,650,317 |
|
|
Contingent earnout |
|
|
20,600,000 |
|
|
|
28,600,000 |
|
|
Deferred tax liabilities |
|
|
7,240,713 |
|
|
|
8,380,215 |
|
|
Total liabilities |
|
|
911,884,917 |
|
|
|
785,289,170 |
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
Redeemable common stock |
|
|
67,684,603 |
|
|
|
57,335,575 |
|
|
Preferred stock, $0.001 par value; 200,000,000 shares authorized: |
|
|
|
|
|
|
|
|
|
Series A Convertible Preferred Stock, $0.001 par value; 200,000 shares authorized; 200,000 and 200,000 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively, with aggregate liquidation preferences of $203,150,685 and $202,928,620 at September 30, 2021 and December 31, 2020, respectively |
|
|
196,356,107 |
|
|
|
196,356,107 |
|
|
Equity: |
|
|
|
|
|
|
|
|
|
SmartStop Self Storage REIT, Inc. equity: |
|
|
|
|
|
|
|
|
|
Class A common stock, $0.001 par value; 350,000,000 shares authorized; 76,856,872 and 52,660,402 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively |
|
|
76,857 |
|
|
|
52,661 |
|
|
Class T common stock, $0.001 par value; 350,000,000 shares authorized; 8,027,159 and 7,903,911 shares issued and outstanding at September 30, 2021 and December 31, 2020, respectively |
|
|
8,027 |
|
|
|
7,904 |
|
|
Additional paid-in capital |
|
|
724,585,663 |
|
|
|
492,408,006 |
|
|
Distributions |
|
|
(198,291,010 |
) |
|
|
(163,953,169 |
) |
|
Accumulated deficit |
|
|
(161,445,849 |
) |
|
|
(141,444,880 |
) |
|
Accumulated other comprehensive loss |
|
|
(1,189,529 |
) |
|
|
(3,834,228 |
) |
|
Total SmartStop Self Storage REIT, Inc. equity |
|
|
363,744,159 |
|
|
|
183,236,294 |
|
|
Noncontrolling interests in our Operating Partnership |
|
|
66,423,075 |
|
|
|
59,982,111 |
|
|
Other noncontrolling interests |
|
|
10,900 |
|
|
|
21,800 |
|
|
Total noncontrolling interests |
|
|
66,433,975 |
|
|
|
60,003,911 |
|
|
Total equity |
|
|
430,178,134 |
|
|
|
243,240,205 |
|
|
Total liabilities and equity |
|
$ |
1,606,103,761 |
|
|
$ |
1,282,221,057 |
|
|
SMARTSTOP SELF STORAGE REIT, INC. AND SUBSIDIARIES |
||||||||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
||||||||||
|
|
|
2021 |
|
|
2020 |
|
|
2021 |
|
|
2020 |
|
||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Self storage rental revenue |
|
$ |
40,695,622 |
|
|
$ |
26,706,201 |
|
|
$ |
108,303,763 |
|
|
$ |
77,221,013 |
|
|
Ancillary operating revenue |
|
|
2,007,411 |
|
|
|
1,431,952 |
|
|
|
5,591,882 |
|
|
|
3,768,213 |
|
|
Managed REIT Platform revenue |
|
|
1,263,029 |
|
|
|
2,051,021 |
|
|
|
4,609,060 |
|
|
|
5,687,701 |
|
|
Reimbursable costs from Managed REITs |
|
|
972,551 |
|
|
|
1,173,948 |
|
|
|
3,250,213 |
|
|
|
4,453,863 |
|
|
Total revenues |
|
|
44,938,613 |
|
|
|
31,363,122 |
|
|
|
121,754,918 |
|
|
|
91,130,790 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property operating expenses |
|
|
12,593,191 |
|
|
|
9,816,774 |
|
|
|
35,416,441 |
|
|
|
28,686,843 |
|
|
Managed REIT Platform expenses |
|
|
587,704 |
|
|
|
329,280 |
|
|
|
1,223,736 |
|
|
|
2,512,103 |
|
|
Reimbursable costs from Managed REITs |
|
|
972,551 |
|
|
|
1,173,948 |
|
|
|
3,250,213 |
|
|
|
4,453,863 |
|
|
General and administrative |
|
|
5,232,950 |
|
|
|
4,012,072 |
|
|
|
16,797,252 |
|
|
|
11,829,732 |
|
|
Depreciation |
|
|
10,748,337 |
|
|
|
8,003,587 |
|
|
|
30,035,065 |
|
|
|
23,562,701 |
|
|
Intangible amortization expense |
|
|
3,710,736 |
|
|
|
1,587,899 |
|
|
|
8,623,964 |
|
|
|
8,475,682 |
|
|
Acquisition expenses |
|
|
211,985 |
|
|
|
468,577 |
|
|
|
548,083 |
|
|
|
593,903 |
|
|
Contingent earnout adjustment |
|
|
700,000 |
|
|
|
1,600,000 |
|
|
|
3,219,744 |
|
|
|
(5,100,000 |
) |
|
Impairment of goodwill and intangible assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
36,465,732 |
|
|
Impairment of investments in Managed REITs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,376,879 |
|
|
Write-off of equity interest and preexisting relationships in SST IV upon acquisition of control |
|
|
— |
|
|
|
— |
|
|
|
8,389,573 |
|
|
|
— |
|
|
Total operating expenses |
|
|
34,757,454 |
|
|
|
26,992,137 |
|
|
|
107,504,071 |
|
|
|
115,857,438 |
|
|
Gain on sale of real estate |
|
|
— |
|
|
|
— |
|
|
|
178,631 |
|
|
|
— |
|
|
Income (loss) from operations |
|
|
10,181,159 |
|
|
|
4,370,985 |
|
|
|
14,429,478 |
|
|
|
(24,726,648 |
) |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(7,818,311 |
) |
|
|
(8,093,476 |
) |
|
|
(23,744,477 |
) |
|
|
(24,717,208 |
) |
|
Interest expense – accretion of fair market value of secured debt |
|
|
29,228 |
|
|
|
32,788 |
|
|
|
92,344 |
|
|
|
98,337 |
|
|
Interest expense – debt issuance costs |
|
|
(499,132 |
) |
|
|
(952,479 |
) |
|
|
(1,668,502 |
) |
|
|
(2,832,240 |
) |
|
Net loss on extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
(2,444,788 |
) |
|
|
— |
|
|
Other |
|
|
(833,702 |
) |
|
|
185,685 |
|
|
|
780,883 |
|
|
|
2,914,840 |
|
|
Net income (loss) |
|
|
1,059,242 |
|
|
|
(4,456,497 |
) |
|
|
(12,555,062 |
) |
|
|
(49,262,919 |
) |
|
Net (income) loss attributable to the noncontrolling interests in our Operating Partnership |
|
|
(119,678 |
) |
|
|
585,360 |
|
|
|
1,903,408 |
|
|
|
6,550,455 |
|
|
Less: Distributions to preferred stockholders |
|
|
(3,150,685 |
) |
|
|
(2,387,977 |
) |
|
|
(9,349,315 |
) |
|
|
(7,112,022 |
) |
|
Net loss attributable to SmartStop Self Storage REIT, Inc. common stockholders |
|
$ |
(2,211,121 |
) |
|
$ |
(6,259,114 |
) |
|
$ |
(20,000,969 |
) |
|
$ |
(49,824,486 |
) |
|
Net loss per Class A share – basic and diluted |
|
$ |
(0.03 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.26 |
) |
|
$ |
(0.84 |
) |
|
Net loss per Class T share – basic and diluted |
|
$ |
(0.03 |
) |
|
$ |
(0.10 |
) |
|
$ |
(0.26 |
) |
|
$ |
(0.84 |
) |
|
Weighted average Class A shares outstanding – basic and diluted |
|
|
76,407,968 |
|
|
|
52,019,749 |
|
|
|
69,674,568 |
|
|
|
51,654,459 |
|
|
Weighted average Class T shares outstanding – basic and diluted |
|
|
8,003,062 |
|
|
|
7,827,572 |
|
|
|
7,964,237 |
|
|
|
7,776,909 |
|
|
SMARTSTOP SELF STORAGE REIT, INC. AND SUBSIDIARIES |
||||||||||||||||
|
NON-GAAP MEASURE – COMPUTATION OF FUNDS FROM OPERATIONS, AS ADJUSTED |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
Three Months Ended September 30, 2021 |
|
|
Three Months Ended September 30, 2020 |
|
|
Nine Months Ended September 30, 2021 |
|
|
Nine Months Ended September 30, 2020 |
|
||||
|
Net loss (attributable to common stockholders) |
|
$ |
(2,211,121 |
) |
|
$ |
(6,259,114 |
) |
|
$ |
(20,000,969 |
) |
|
$ |
(49,824,486 |
) |
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation of real estate |
|
|
10,556,270 |
|
|
|
7,843,237 |
|
|
|
29,455,038 |
|
|
|
23,136,367 |
|
|
Depreciation and amortization of real estate and intangible assets from unconsolidated entities |
|
|
256,233 |
|
|
|
— |
|
|
|
487,229 |
|
|
|
— |
|
|
Amortization of real estate related intangible assets |
|
|
3,469,777 |
|
|
|
537,179 |
|
|
|
7,473,006 |
|
|
|
4,880,209 |
|
|
Gain on deconsolidation |
|
|
— |
|
|
|
— |
|
|
|
(169,533 |
) |
|
|
— |
|
|
Gain on sale of real estate |
|
|
— |
|
|
|
— |
|
|
|
(178,631 |
) |
|
|
— |
|
|
Deduct: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustment for noncontrolling interests |
|
|
(1,545,084 |
) |
|
|
(1,101,471 |
) |
|
|
(4,162,008 |
) |
|
|
(3,704,678 |
) |
|
FFO (attributable to common stockholders) |
|
|
10,526,075 |
|
|
|
1,019,831 |
|
|
|
12,904,132 |
|
|
|
(25,512,588 |
) |
|
Other Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible amortization expense – contracts(1) |
|
|
240,959 |
|
|
|
1,050,720 |
|
|
|
1,150,958 |
|
|
|
3,595,473 |
|
|
Acquisition expenses(2) |
|
|
211,985 |
|
|
|
468,577 |
|
|
|
548,083 |
|
|
|
593,903 |
|
|
Acquisition expenses and foreign currency (gains) losses, net from unconsolidated entities |
|
|
27,767 |
|
|
|
— |
|
|
|
135,155 |
|
|
|
— |
|
|
Contingent earnout adjustment(3) |
|
|
700,000 |
|
|
|
1,600,000 |
|
|
|
3,219,744 |
|
|
|
(5,100,000 |
) |
|
Impairment of goodwill and intangible assets(4) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
36,465,732 |
|
|
Impairment of investments in Managed REITs(4) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
4,376,879 |
|
|
Write-off of equity interest and preexisting relationships in SST IV upon acquisition of control |
|
|
— |
|
|
|
— |
|
|
|
8,389,573 |
|
|
|
— |
|
|
Accretion of fair market value of secured debt(5) |
|
|
(29,228 |
) |
|
|
(32,788 |
) |
|
|
(92,344 |
) |
|
|
(98,337 |
) |
|
Net loss on extinguishment of debt(6) |
|
|
— |
|
|
|
— |
|
|
|
2,444,788 |
|
|
|
— |
|
|
Foreign currency and interest rate derivative losses, net(7) |
|
|
536,428 |
|
|
|
53,503 |
|
|
|
110,879 |
|
|
|
163,346 |
|
|
Adjustment of deferred tax liabilities(1) |
|
|
(290,942 |
) |
|
|
(276,216 |
) |
|
|
(2,220,688 |
) |
|
|
(3,299,329 |
) |
|
Adjustment for noncontrolling interests |
|
|
(151,463 |
) |
|
|
(375,841 |
) |
|
|
(1,586,543 |
) |
|
|
(4,864,455 |
) |
|
FFO, as adjusted (attributable to common stockholders) |
|
$ |
11,771,581 |
|
|
$ |
3,507,786 |
|
|
$ |
25,003,737 |
|
|
$ |
6,320,624 |
|
|
(1) |
These items represent the amortization, accretion, or adjustment of intangible assets or deferred tax liabilities. As these items are non-cash and not primary drivers in SmartStop’s decision-making process, FFO is adjusted for their effect to arrive at FFO, as adjusted, as a means of determining a comparable sustainable operating performance metric to other real estate companies. |
|
|
(2) |
In evaluating investments in real estate, SmartStop differentiates the costs to acquire the investment from the operations derived from the investment. Such information would be comparable only for publicly registered, non-traded REITs that have generally completed their acquisition activity and have other similar operating characteristics. |
|
|
(3) |
The contingent earnout adjustment represents the adjustment to the fair value of the Class A-2 Units issued in connection with the Self Administration Transaction. FFO is adjusted to arrive at FFO, as adjusted, as this acquisition related item is not a primary driver in SmartStop’s decision-making process and excluding this provides investors a view of SmartStop’s continuing operating portfolio performance over time. |
|
|
(4) |
The impairment charges relate to SmartStop’s goodwill, intangible assets and investments in the Managed REIT Platform acquired in the Self Administration Transaction. SmartStop believes that adjusting for such non-recurring items provides useful supplemental information because such expenses may not be reflective of on-going operations and is consistent with management’s analysis of SmartStop’s operating performance and provides for a means of determining a comparable sustainable operating performance metric. |
|
|
(5) |
This represents the difference between the stated interest rate and the estimated market interest rate on assumed notes as of the date of acquisition. Such amounts have been excluded from FFO, as adjusted, because SmartStop believes FFO, as adjusted, provides useful supplementary information by focusing on operating fundamentals, rather than events not related to SmartStop’s normal operations. SmartStop is responsible for managing interest rate risk and do not rely on another party to manage such risk. |
|
|
(6) |
The net loss associated with the extinguishment of debt includes prepayment penalties, the write-off of unamortized deferred financing fees, and other fees incurred. SmartStop believes that adjusting for such non-recurring items provides useful supplemental information because such losses may not be reflective of on-going transactions and operations and is consistent with management’s analysis of SmartStop’s operating performance. |
|
|
(7) |
This represents the mark-to-market adjustment for SmartStop’s derivative instruments not designated for hedge accounting and the ineffective portion of the change in fair value of derivatives recognized in earnings, as well as changes in foreign currency related to SmartStop’s foreign equity investments not classified as long term. These derivative contracts are intended to manage the Company’s exposure to interest rate and foreign currency risk which may not be reflective of SmartStop’s ongoing performance and may reflect unrealized impacts on SmartStop’s operating performance. Such amounts are recorded in “Other” within SmartStop’s consolidated statements of operations. |
|
SMARTSTOP SELF STORAGE REIT, INC. AND SUBSIDIARIES |
||||||||
|
NON-GAAP MEASURE – COMPUTATION OF FUNDS FROM OPERATIONS, AS ADJUSTED PER SHARE AND OP UNIT OUTSTANDING |
||||||||
|
(Unaudited) |
||||||||
|
|
|
|
|
|
|
|
||
|
|
|
Three Months Ended September 30, 2021 |
|
|
Three Months Ended September 30, 2020 |
|
||
|
FFO, as adjusted (attributable to common stockholders) |
|
$ |
11,771,581 |
|
|
$ |
3,507,786 |
|
|
Fully Diluted FFO, as adjusted calculation: |
|
|
|
|
|
|
|
|
|
Net income (loss) attributable noncontrolling interests in our OP |
|
|
119,678 |
|
|
|
(585,360 |
) |
|
Adjustment for noncontrolling interests |
|
|
1,696,547 |
|
|
|
1,477,312 |
|
|
FFO, as adjusted (attributable to common stockholders and OP unit holders) |
|
$ |
13,587,806 |
|
|
$ |
4,399,738 |
|
|
Weighted average Class A & T shares outstanding |
|
|
84,411,030 |
|
|
|
59,847,321 |
|
|
Weighted average OP units outstanding |
|
|
10,270,455 |
|
|
|
9,095,029 |
|
|
Weighted average other dilutive securities |
|
|
247,690 |
|
|
|
132,215 |
|
|
Weighted average shares & OP units outstanding – diluted(1) |
|
|
94,929,175 |
|
|
|
69,074,565 |
|
|
|
|
|
|
|
|
|
|
|
|
FFO, as adjusted per share & unit outstanding – diluted |
|
$ |
0.14 |
|
|
$ |
0.06 |
|
|
(1) |
Includes all Class A Shares, Class T Shares and OP Units, as well as the dilutive effect of both unvested restricted stock and long term incentive plan units (both time-based units and performance based-units). The outstanding convertible preferred stock was excluded as the conversion of such shares was antidilutive. |
SMARTSTOP SELF STORAGE REIT, INC. AND SUBSIDIARIES
COMPUTATION OF SAME-STORE OPERATING RESULTS
(Unaudited)
The following table sets forth operating data for SmartStop’s same-store facilities (those properties included in the consolidated results of operations since January 1, 2020, excluding nine lease-up properties SmartStop owned as of January 1, 2020) for the three months ended September 30, 2021 and 2020. SmartStop considers the following data to be meaningful as this allows for the comparison of results without the effects of acquisition, lease up, or development activity.
|
|
|
Same-Store Facilities |
|
|
Non Same-Store Facilities |
|
Total |
|
||||||||||||||||||||||||||
|
|
|
2021 |
|
|
2020 |
|
|
% Change |
|
|
2021 |
|
|
2020 |
|
|
% Change |
|
2021 |
|
|
2020 |
|
|
% Change |
|
||||||||
|
Revenue (1) |
|
$ |
31,556,940 |
|
|
$ |
26,419,911 |
|
|
|
19.4 |
% |
|
$ |
11,146,093 |
|
|
$ |
1,718,242 |
|
|
N/M |
|
$ |
42,703,033 |
|
|
$ |
28,138,153 |
|
|
|
51.8 |
% |
|
Property operating expenses (2) |
|
|
9,027,676 |
|
|
|
8,827,519 |
|
|
|
2.3 |
% |
|
|
3,565,515 |
|
|
|
989,255 |
|
|
N/M |
|
|
12,593,191 |
|
|
|
9,816,774 |
|
|
|
28.3 |
% |
|
Net operating income |
|
$ |
22,529,264 |
|
|
$ |
17,592,392 |
|
|
|
28.1 |
% |
|
$ |
7,580,578 |
|
|
$ |
728,987 |
|
|
N/M |
|
$ |
30,109,842 |
|
|
$ |
18,321,379 |
|
|
|
64.3 |
% |
|
Number of facilities |
|
|
103 |
|
|
|
103 |
|
|
|
|
|
|
|
35 |
|
|
|
9 |
|
|
|
|
|
138 |
|
|
|
112 |
|
|
|
|
|
|
Rentable square feet (3) |
|
|
7,595,600 |
|
|
|
7,557,300 |
|
|
|
|
|
|
|
2,898,200 |
|
|
|
680,300 |
|
|
|
|
|
10,493,800 |
|
|
|
8,237,600 |
|
|
|
|
|
|
Average physical occupancy (4) |
|
|
95.9 |
% |
|
|
91.7 |
% |
|
|
|
|
|
N/M |
|
|
N/M |
|
|
|
|
|
95.6 |
% |
|
|
90.9 |
% |
|
|
|
|
||
|
Annualized rent per occupied square foot (5) |
|
$ |
16.92 |
|
|
$ |
14.67 |
|
|
|
|
|
|
N/M |
|
|
N/M |
|
|
|
|
$ |
16.67 |
|
|
$ |
14.39 |
|
|
|
|
|
||
N/M Not meaningful
|
(1) |
Revenue includes rental revenue, Tenant Programs revenue, ancillary revenue, and administrative and late fees. |
|
|
(2) |
Property operating expenses excludes corporate general and administrative expenses, interest expense, depreciation, amortization expense, and acquisition expenses. |
|
|
(3) |
Of the total rentable square feet, parking represented approximately 940,000 square feet and 680,000 square feet as of September 30, 2021 and 2020, respectively. On a same-store basis, for the same periods, parking represented approximately 680,000 square feet. |
|
|
(4) |
Determined by dividing the sum of the month-end occupied square feet for the applicable group of facilities for each applicable period by the sum of their month-end rentable square feet for the period. |
|
|
(5) |
Determined by dividing the aggregate realized rental income for each applicable period by the aggregate of the month-end occupied square feet for the period. Properties are included in the respective calculations in their first full month of operations, as appropriate. SmartStop has excluded the realized rental revenue and occupied square feet related to parking herein for the purpose of calculating annualized rent per occupied square foot. |
SmartStop’s same-store revenue increased by approximately $5.1 million or approximately 19% for the three months ended September 30, 2021 compared to the three months ended September 30, 2020 primarily due to higher annualized rent per occupied square foot as well as increased occupancy.
The following table presents a reconciliation of net income (loss) as presented on SmartStop’s consolidated statements of operations to net operating income, as stated above, for the periods indicated:
|
|
|
For the Three Months Ended September 30, |
|
|||||
|
|
|
2021 |
|
|
2020 |
|
||
|
Net income (loss) |
|
$ |
1,059,242 |
|
|
$ |
(4,456,497 |
) |
|
Adjusted to exclude: |
|
|
|
|
|
|
|
|
|
Managed REIT Platform revenue |
|
|
(1,263,029 |
) |
|
|
(2,051,021 |
) |
|
Managed REIT Platform expenses |
|
|
587,704 |
|
|
|
329,280 |
|
|
General and administrative |
|
|
5,232,950 |
|
|
|
4,012,072 |
|
|
Depreciation |
|
|
10,748,337 |
|
|
|
8,003,587 |
|
|
Intangible amortization expense |
|
|
3,710,736 |
|
|
|
1,587,899 |
|
|
Acquisition expenses |
|
|
211,985 |
|
|
|
468,577 |
|
|
Contingent earnout adjustment |
|
|
700,000 |
|
|
|
1,600,000 |
|
|
Gain on sale of real estate |
|
|
— |
|
|
|
— |
|
|
Interest expense |
|
|
7,818,311 |
|
|
|
8,093,476 |
|
|
Interest expense – accretion of fair market value of secured debt |
|
|
(29,228 |
) |
|
|
(32,788 |
) |
|
Interest expense – debt issuance costs |
|
|
499,132 |
|
|
|
952,479 |
|
|
Other |
|
|
833,702 |
|
|
|
(185,685 |
) |
|
Total net operating income |
|
$ |
30,109,842 |
|
|
$ |
18,321,379 |
|
Contacts
David Corak
VP of Corporate Finance
SmartStop Self Storage REIT, Inc.
949-542-3331
ir@smartstop.com