Notes Payable | Notes Payable Our notes payable (all of which were issued by PSOC), are reflected net of issuance costs (including original issue discounts), which are amortized as interest expense on the effective interest method over the term of each respective note. Our notes payable at June 30, 2024 and December 31, 2023 are set forth in the tables below: Amounts at June 30, 2024 Amounts at December 31, 2023 Coupon Rate Effective Rate Principal Unamortized Costs Book Fair Book Fair ($ amounts in thousands) U.S. Dollar Denominated Unsecured Debt Notes due April 23, 2024 SOFR 5.818% $ — $ — $ — $ — $ 699,779 $ 700,031 Notes due July 25, 2025 SOFR 5.959% 400,000 (871) 399,129 401,185 398,722 400,295 Notes due February 15, 2026 0.875% 1.030% 500,000 (1,211) 498,789 466,417 498,419 462,362 Notes due November 9, 2026 1.500% 1.640% 650,000 (2,052) 647,948 598,199 647,513 597,131 Notes due April 16, 2027 SOFR 6.233% 700,000 (2,977) 697,023 705,593 — — Notes due September 15, 2027 3.094% 3.218% 500,000 (1,700) 498,300 471,199 498,036 476,394 Notes due May 1, 2028 1.850% 1.962% 650,000 (2,583) 647,417 578,053 647,078 584,520 Notes due November 9, 2028 1.950% 2.044% 550,000 (2,097) 547,903 484,423 547,663 490,758 Notes due January 15, 2029 5.125% 5.260% 500,000 (2,654) 497,346 504,520 497,053 516,899 Notes due May 1, 2029 3.385% 3.459% 500,000 (1,482) 498,518 466,687 498,363 477,692 Notes due May 1, 2031 2.300% 2.419% 650,000 (4,669) 645,331 546,711 644,988 562,240 Notes due November 9, 2031 2.250% 2.322% 550,000 (2,605) 547,395 454,510 547,218 469,845 Notes due August 1, 2033 5.100% 5.207% 700,000 (5,262) 694,738 694,450 694,448 725,753 Notes due August 1, 2053 5.350% 5.474% 900,000 (16,050) 883,950 867,834 592,017 628,413 7,750,000 (46,213) 7,703,787 7,239,781 7,411,297 7,092,333 Euro Denominated Unsecured Debt Notes due April 12, 2024 1.540% 1.540% — — — — 110,372 109,380 Notes due November 3, 2025 2.175% 2.175% 259,345 — 259,345 253,711 267,116 261,083 Notes due September 9, 2030 0.500% 0.640% 750,128 (6,930) 743,198 621,860 765,119 638,177 Notes due January 24, 2032 0.875% 0.978% 535,806 (4,054) 531,752 440,467 547,540 455,895 Notes due April 11, 2039 4.080% 4.080% 160,742 (75) 160,667 166,897 — — 1,706,021 (11,059) 1,694,962 1,482,935 1,690,147 1,464,535 Mortgage Debt , secured by 2 real estate facilities with a net book value of $11.5 million 4.365% 4.365% 1,771 — 1,771 1,677 1,833 1,733 $ 9,457,792 $ (57,272) $ 9,400,520 $ 8,724,393 $ 9,103,277 $ 8,558,601 Public Storage has provided a full and unconditional guarantee of PSOC’s obligations under each series of unsecured notes. U.S. Dollar Denominated Unsecured Notes On April 16, 2024, PSOC completed a public offering of $1.0 billion aggregate principal amount of senior notes, including $700 million aggregate principal amount of floating rate senior notes bearing interest at a rate of Compounded SOFR On April 23, 2024, we repaid PSOC’s outstanding $700 million aggregate principal amount of SOFR The U.S. Dollar denominated unsecured notes (the “U.S. Dollar Denominated Unsecured Notes”) have various financial covenants with which we were in compliance at June 30, 2024. Included in these covenants are (a) a maximum Debt to Total Assets of 65% (approximately 17% at June 30, 2024) and (b) a minimum ratio of Adjusted EBITDA to Interest Expense of 1.5x (approximately 13x for the twelve months ended June 30, 2024) as well as covenants limiting the amount we can encumber our properties with mortgage debt. Euro Denominated Unsecured Notes At June 30, 2024, our Euro denominated unsecured notes (the “Euro Notes”) consisted of four tranches: (i) €242.0 million issued to institutional investors on November 3, 2015, (ii) €500.0 million issued in a public offering on January 24, 2020, (iii) €700.0 million issued in a public offering on September 9, 2021, and (iv) €150.0 million issued to institutional investors on April 11, 2024. The Euro Notes have financial covenants similar to those of the U.S. Dollar Denominated Unsecured Notes. The €150.0 million notes issued to institutional investors on April 11, 2024 bear interest at a fixed rate of 4.080% and mature on April 11, 2039. Interest is payable semi-annually. We received $162.5 million in net proceeds upon converting the Euros to U.S. Dollars. On April 11, 2024, we repaid PSOC’s outstanding €100.0 million aggregate principal amount 1.540% senior notes due April 12, 2024 to the same institutional investors for $108.4 million. We reflect changes in the U.S. Dollar equivalent of the amount payable including the associated interest, as a result of changes in foreign exchange rates as “Foreign currency exchange gain (loss)” on our income statement (gains of $12.5 million and $50.4 million for the three and six months ended June 30, 2024, respectively, as compared to losses of $1.1 million and $28.2 million for the three and six months ended June 30, 2023, respectively). Mortgage Notes We assumed our non-recourse mortgage debt in connection with property acquisitions, and we recorded such debt at fair value with any premium or discount to the stated note balance amortized using the effective interest method. At June 30, 2024, the related contractual interest rates of our mortgage notes are fixed, ranging between 3.9% and 7.1%, and mature between September 1, 2028 and July 1, 2030. At June 30, 2024, approximate principal maturities of our Notes Payable are as follows (amounts in thousands): Unsecured Debt Mortgage Debt Total Remainder of 2024 $ — $ 62 $ 62 2025 659,345 131 659,476 2026 1,150,000 138 1,150,138 2027 1,200,000 146 1,200,146 2028 1,200,000 129 1,200,129 Thereafter 5,246,676 1,165 5,247,841 $ 9,456,021 $ 1,771 $ 9,457,792 Weighted average effective rate 3.2% 4.4% 3.2% Interest capitalized as real estate totaled $5.2 million and $3.8 million for the six months ended June 30, 2024 and 2023, respectively. |