(Life Storage, Inc.) |
||||
(Life Storage LP) |
||||
(State of Formation) |
(Commission File Number) |
(IRS Employer Identification No.) |
Written communications 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)) |
Title of each class |
Trading Symbol |
Name of each exchange on which registered | ||
Title of each class |
Trading Symbol |
Name of each exchange on which registered | ||
Item 8.01. |
Other Events. |
1. |
The following supplemental disclosure replaces in its entirety the second full paragraph on page 49 of the Joint Proxy Statement/Prospectus: |
2. |
The following supplemental disclosure replaces in its entirety the third full paragraph on page 51 of the Joint Proxy Statement/Prospectus: |
3. |
The following supplemental disclosure replaces in its entirety the third full paragraph on page 53 of the Joint Proxy Statement/Prospectus: |
4. |
The following supplemental disclosure replaces in its entirety the fifth full paragraph on page 55 of the Joint Proxy Statement/Prospectus: |
1. |
The following supplemental disclosure replaces in its entirety the disclosure under the heading “Life Storage Financial Analyses” beginning on page 82 of the Joint Proxy Statement/Prospectus: |
• |
Public Storage |
• |
Extra Space |
• |
CubeSmart |
• |
National Storage Affiliates Trust |
Company |
‘23 Core FFO Multiple |
‘24 Core FFO Multiple |
||||||
Public Storage |
18.0x |
17.1x |
||||||
Extra Space |
19.0x |
18.0x |
||||||
CubeSmart |
17.2x |
16.3x |
||||||
National Storage Affiliates Trust |
14.6x |
14.2x |
Implied Equity Value Per Share |
||||||||
Low | High | |||||||
2023 Fully Diluted Price / Core FFO |
$ | 110.86 | $ | 121.25 | ||||
2024 Fully Diluted Price / Core FFO |
$ | 121.62 | $ | 133.39 |
2. |
The following supplemental disclosure replaces in its entirety the disclosure under the heading “Extra Space Financial Analyses” beginning on page 83 of the Joint Proxy Statement/Prospectus: |
• |
Public Storage |
• |
Cube Smart |
• |
Life Storage |
• |
National Storage Affiliates Trust |
Company |
’23 Core FFO Multiple |
’24 Core FFO Multiple |
||||||
Public Storage |
18.0x |
17.1x |
||||||
CubeSmart |
17.2x |
16.3x |
||||||
Life Storage , Inc. |
16.1x |
15.4x |
||||||
National Storage Affiliates Trust |
14.6x |
14.2x |
Implied Equity Value Per Share |
||||||||
Low | High | |||||||
2023 Fully Diluted Price / Core FFO |
$ | 139.62 | $ | 156.54 | ||||
2024 Fully Diluted Price / Core FFO |
$ | 145.16 | $ | 163.89 |
3. |
The following supplemental disclosure replaces in its entirety the third full paragraph on page 85 of the Joint Proxy Statement/Prospectus: |
1. |
The following supplemental disclosure replaces in its entirety the disclosure under the heading “Life Storage Management Forecasts” beginning on page 101 of the Joint Proxy Statement/Prospectus: |
Year Ending December 31, |
||||||||||||||||||||
(in millions, except per share data) |
2023E |
2024E |
2025E |
2026E |
2027E |
|||||||||||||||
Same Store Revenue |
881 |
923 |
964 |
1,003 |
1,043 |
|||||||||||||||
Same Store Operating Expenses |
(243 |
) |
(247 |
) |
(254 |
) |
(262 |
) |
(270 |
) | ||||||||||
Same Store Storage Rental NOI |
638 |
675 |
710 |
$ |
740 |
772 |
||||||||||||||
Non-Same Store Storage Rental NOI |
86 |
133 |
190 |
258 |
338 |
|||||||||||||||
Total Consolidated Storage Rental NOI (1) |
$ | 724 | $ | 808 | $ | 899 | $ | 998 | $ | 1,111 | ||||||||||
Tenant Insurance NOI |
47 |
49 |
49 |
50 |
50 |
|||||||||||||||
Property Management Fees |
29 |
35 |
40 |
47 |
54 |
|||||||||||||||
Warehouse Anywhere Income |
1 |
4 |
4 |
5 |
5 |
|||||||||||||||
Miscellaneous NOI |
(3 |
) |
(3 |
) |
(2 |
) |
(2 |
) |
(1 |
) | ||||||||||
Total Ancillary Business NOI (2) |
$ | 74 | $ | 85 | $ | 92 | $ | 100 | $ | 108 | ||||||||||
FFO from Storage Joint Ventures |
20 |
24 |
29 |
32 |
35 |
|||||||||||||||
FFO from Bridge Loan Joint Venture |
1 |
3 |
7 |
12 |
18 |
|||||||||||||||
Total Income from Joint Ventures (3) |
$ | 21 | $ | 28 | $ | 36 | $ | 44 | $ | 53 |
EBITDA (4) |
$ | 742 | $ | 838 | $ | 939 | $ | 1,048 | $ | 1,173 | ||||||||||
Unlevered Free Cash Flow (5) |
$ | 325 | $ | 265 | $ | 164 | $ | 60 | $ | 17 | ||||||||||
General and Administrative Expense |
(78 |
) |
(82 |
) |
(87 |
) |
(93 |
) |
(100 |
) | ||||||||||
Interest Expense |
(136 |
) |
(153 |
) |
(168 |
) |
(209 |
) |
(224 |
) | ||||||||||
Other Expenses |
(2 |
) |
(2 |
) |
(2 |
) |
(2 |
) |
(2 |
) | ||||||||||
Core FFO (6) |
$ | 604 | $ | 684 | $ | 769 | $ | 837 | $ | 947 | ||||||||||
Core FFO per share (7) |
$ | 6.95 | $ | 7.87 | $ | 8.82 | $ | 9.51 | $ | 10.68 | ||||||||||
Adjusted Core FFO per share (8) |
$ | 6.93 | $ | 7.85 | $ | 8.80 | $ | 9.52 | $ | 10.78 | ||||||||||
Dividend per share and unit (9) |
$ | 4.80 | $ | 5.33 | $ | 5.86 | $ | 6.23 | $ | 6.84 |
(1) | Total Consolidated Storage Rental NOI is a non-GAAP financial measure that is defined by Life Storage as total continuing revenues from Life Storage’s storage rental business less continuing property operating expenses for Life Storage’s storage rental business. NOI also can be calculated by adding back to net income: interest expense, impairment and casualty losses, operating lease expenses, depreciation and amortization expense, any losses on sale of real estate, acquisition related costs, general and administrative expense, and deducting from net income: income from discontinued operations, interest income, any gains on sale of real estate, and equity in income of joint ventures. |
(2) | Total Ancillary Business NOI is a non-GAAP financial measure that is defined by Life Storage as total continuing revenues from Life Storage’s businesses other than its storage rental business less continuing operating expenses for such businesses. |
(3) | Total Income from Joint Ventures is a non-GAAP financial measure that comprises FFO from Life Storage’s storage related joint ventures and FFO from Life Storage’s bridge loan joint ventures. |
(4) | EBITDA is a non-GAAP financial measure that is defined by Life Storage as Total Consolidated Storage Rental NOI plus Total Ancillary Business NOI plus Total Income from Joint Ventures, less general and administrative expenses. |
(5) | Unlevered Free Cash Flow is a non-GAAP financial measure that is defined by Life Storage as EBITDA less capital expenditures, less property acquisitions, less investments in joint ventures, plus proceeds from the sale of properties. |
(6) | Core FFO is a non-GAAP financial measure computed as FFO adjusted for certain items that can create earnings volatility and do not directly relate to Life Storage’s core business operations. The adjustments include gains or losses on the sale of land, gains or losses on the sale of non-real estate assets, uninsured damages and customer reinsurance claims, acquisition fees, costs related to officers’ retirements, board changes and other proxy related expenses, lawsuit settlements and make-whole payments on repaid debt. FFO is a non-GAAP financial measure computed in accordance with standards established by the National Association of Real Estate Investment Trusts (referred to in this section as “NAREIT”). It is calculated as net income attributable to common shareholders computed in accordance with GAAP, excluding gains or losses on sales of properties, plus impairment of real estate assets, plus depreciation and amortization and after adjustments to record unconsolidated partnerships and joint ventures on the same basis. Life Storage’s computation of Core FFO differs from NAREIT’s definition of FFO and may not be comparable to that of other REITs and real estate companies. |
(7) | Core FFO per share is defined by Life Storage as Core FFO divided by the number of fully diluted shares of Life Storage common stock, including the number of shares of Life Storage common stock issued and outstanding, the number of Life Storage OP preferred units outstanding, and other dilutive equity equivalents including unvested share awards. |
(8) | Adjusted Core FFO per share is defined as Core FFO per share calculated assuming conversion of Life Storage OP preferred units as of March 30, 2023 and including the impact of unvested share awards that would vest upon a change of control. |
(9) | Based on the number of fully diluted shares of Life Storage common stock, including the number of shares of Life Storage common stock issued and outstanding, the number of Life Storage OP common units outstanding, the number of Life Storage OP preferred units outstanding, and other dilutive equity equivalents including unvested share awards that would vest upon a change of control. |
Dated: July 11, 2023 | LIFE STORAGE, INC. | |||||
By: | /s/ Joseph V. Saffire | |||||
Name: Joseph V. Saffire | ||||||
Title: Chief Executive Officer | ||||||
Dated: July 11, 2023 | LIFE STORAGE LP | |||||
By: | /s/ Joseph V. Saffire | |||||
Name: Joseph V. Saffire | ||||||
Title: Chief Executive Officer |