PSA 10-K Annual Report Dec. 31, 2014 | Alphaminr

PSA 10-K Fiscal year ended Dec. 31, 2014

PUBLIC STORAGE
10-Ks and 10-Qs
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
PROXIES
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
10-K 1 psa-20141231x10k.htm 10-K psa-20141231 10K

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C.  20549

FORM 10 ‑K

[X]  Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the fiscal year ended December 31, 201 4 .

or

[  ]  Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from to .

Commission File Number:  001 ‑33519

PUBLIC STORAGE

( Exact name of Registrant as specified in its charter)

Maryland

95 ‑3551121

( State or other jurisdiction of incorporation or organization )

( I.R.S. Employer Identification Number )


701 Western Avenue, Glendale, California  91201-2349

( Address of principal executive offices ) ( Zip Code )

(818) 244 ‑8080

( Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Depositary Shares Each Representing 1/1,000 of a 5.200% Cumulative Preferred Share, Series W $.01 par value


New York Stock Exchange


Title of each class

Name of each exchange
on which registered

Depositary Shares Each Representing 1/1,000 of a 6.875% Cumulative Preferred Share, Series O $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 6.500% Cumulative Preferred Share, Series P $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 6.500% Cumulative Preferred Share, Series Q $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 6.350% Cumulative Preferred Share, Series R $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 5. 90 0% Cumulative Preferred Share, Series S $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 5.750% Cumulative Preferred Share, Series T $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 5.625% Cumulative Preferred Share, Series U $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 5.375% Cumulative Preferred Share, Series V $.01 par value

New York Stock Exchange

1


Depositary Shares Each Representing 1/1,000 of a 5.200% Cumulative Preferred Share, Series W $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 5.200% Cumulative Preferred Share, Series X $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 6 . 375 % Cumulative Preferred Share, Series Y $.01 par value

New York Stock Exchange

Depositary Shares Ea ch Representing 1/1,000 of a 6.0 00% Cumulative Preferred Share, Series Z $.01 par value

New York Stock Exchange

Depositary Shares Each Representing 1/1,000 of a 5. 875 % Cumulative Preferred Share, Series A $.01 par value

New York Stock Exchange

Common Shares, $.10 par value ...............................................................................................................

New York Stock Exchange

Securities registered pursuant to Section 12(g) of the Act : None (Title of class)

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.

Yes [X] No [   ]

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act.

Yes [   ] No [X]

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes [X] No [   ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes [X] No [   ]

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405) is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  [ X ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.  See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer [X] Accelerated Filer [   ] Non-accelerated Filer [   ] Smaller Reporting Company [   ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes [   ] No [X]

2


The aggregate market value of the voting and non-voting common shares held by non-affiliates of the Registrant as of June 30, 201 4 :

Common Shares, $0.10 Par Value Per Share $24,958,344,000 ( computed on the basis of $ 171.35 per share , which was the reported closing sale price of the Company's Common Shares on the New York Stock Exchange (the “NYSE”) on June 30, 201 4 ).

As of February 19 , 201 5 , there were 172,808,464 outstanding Common Shares, $.10 par value per share .


DOCUMENTS INCORPORATED BY REFERENCE

Portions of the definitive proxy statement to be filed in connection with the Annual Meeting of Shareholders to be held in 2015 are incorporated by reference into Part III of this Annual Report on Form 10-K to the extent described therein.

3


PART I

ITEM 1. Business

Forward Looking Statements

This Annual Report on Form 10-K contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements in this document, other than statements of historical fact, are forward-looking statements which may be identified by the use of the words "expects,"   "believes,"   "anticipates,"  "plans," "would," "should," "may," "estimates" and similar expressions.

These forward-looking statements are based on current expectations and assumptions that are subject to 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. Factors and risks that may impact our future results and performance include, but are not limited to, those described in

Item 1A, "Risk Factors" and in our other filings with the Securities and Exchange Commission ( the “SEC”) including:

·

general risks associated with the ownership and operation of real estate, including changes in demand, risks related to development of self-storage facilities, potential liability for environmental contamination, natural disasters and adverse changes in laws and regulations governing property tax, real estate and zoning;

·

risks associated with downturns in the national and local economies in the markets in which we operate, including risks related to current economic conditions and the economic health of our customers ;

·

the impact of competition from new and existing self-storage and commercial facilities and other storage alternatives;

·

difficulties in our ability to successfully evaluate, finance, integrate into our existing operations, and manage acquired and developed properties;

·

risks associated with international operations including, but not limited to, unfavorable foreign currency rate fluctuations and local and global economic uncertainty that could adversely affect our earnings and cash flows;

·

risks related to our participation in joint ventures;

·

the impact of the regulatory environment as well as national, state, and local laws and regulations including, without limitation, those governing environmental, taxes and tenant insurance matters and real estate investment trusts (“REITs ”), and risks related to the impact of new laws and regulations;

·

risk of increased tax expense associated either with a possible failure by us to qualify as a REIT, or with challenges to intercompany transactions with our taxable REIT subsidiaries;

·

changes in federal or state tax laws related to the taxation of REITs, which could impact our status as a REIT;

·

disruptions or shutdowns of our automated processes, systems and the Internet or breaches of our data security;

4


·

risks associated with the self-insurance of certain business risks, including property and casualty insurance, employee health insurance and workers compensation liabilities;

·

difficulties in raising capital at a reasonable cost; and

·

economic uncertainty due to the impact of terrorism or war.

These forward looking statements speak only as of the date of this report or as of the dates indicated in the statements.  All of our forward-looking statements, including those in this report, are qualified in their entirety by this 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 as required by law.  Given these risks and uncertainties, you should not rely on any forward-looking statements in this report, or which management may make orally or in writing from time to time, as predictions of future events nor guarantees of future performance.

General

Public Storage ( referred to herein as “the Company”, “the Trust”, “we”, “us”, or “our”), a Maryland REIT, was organized in 1980 .

At December 31, 201 4 , our principal business activities were as follows:

(i)

Domestic Self-Storage : We acquire, develop, own, and operate self-storage facilities which offer storage spaces for lease on a month-to-month basis, for personal and business use.  We are the largest owner and operator of self-storage facilities in the United States ( the “U.S.”).  We have direct and indirect equity interests in 2,25 0 self-storage facilities ( 146 million net rentable square feet of space) located in 38 states within the U.S. operating under the “Public Storage” brand name.

(ii)

European Self-Storage :  We have a 4 9% equity interest in Shurgard Self Storage Europe Limited (“Shurgard Europe”) which owns 192 self-storage facilities ( ten million net rentable square feet) located in seven countries in Western Europe operated under the “Shurgard” brand name.  We believe Shurgard Europe is the largest owner and operator of self-storage facilities in Western Europe.  We also wholly own one self-storage facility in the United Kingdom which is managed by Shurgard Europe .

(iii)

Commercial :  We have a 42% equity interest in PS Business Parks, Inc. (“PSB”), a publicly held REIT which owns and operates 2 8.6 million net rentable square feet of commercial space.  We also wholly-own 1.3 million net rentable square feet of commercial space, substantially all of which is managed by PSB.

In addition, w e reinsure policies against losses to goods stored by customers in our self-storage facilities, sell merchandise at o ur self-storage facilities and manage self-storage facilities owned by third-party owners.

For all periods presented herein, we have elected to be treated as a REIT, as defined in the Internal Revenue Code.  As a REIT, we do not incur federal income tax on our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) that is fully distributed each year (for this purpose, certain distributions paid in a subsequent year may be considered), and if we meet certain organizational and operational rules.  We believe we met these requirements in all periods presented herein, and we expect to continue to elect and qualify as a REIT.

5


We report annually to the SEC on Form 10-K, which includes financial statements certified by our independent registered public accountants.  We also report quarterly to the SEC on Form 10-Q, which includes unaudited financial statements with such filings.  We expect to continue such reporting.

On our website, www.publicstorage.com , we make available, free of charge, our Annual Reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and all amendments to those reports as soon as reasonably practicable after the reports and amendments are electronically filed with or furnished to the SEC.

Competition

We believe that storage customers generally store their goods within a five mile radius of their home or business .  M ost of our facilities compete with other nearby self-storage facilities that use the same marketing channels we use, including Internet advertising, signage, and banners , and offer the same service we do . A s a result, competition is significant and affects the occupancy levels, rental rates, rental income and operating expenses of our facilities.

While competition is significant, the self-storage industry remains fragmented in the U.S.  We believe that we own approximately 6 % of the aggregate self-sto rage square footage in the U.S., and that collectively the five largest self-storage operators in the U.S. own approximately 13 %, with all other self-storage space owned by numerous private regional and local operators.  We believe t his market fragmentation enhances the advantage of our brand name, as well as the economies of scale we enjoy with approximately 71 % of our 2014 s ame-store revenues in the 20 Metropolitan Statistical Areas ( each, an “MSA ”, as defined by the U.S. Census Bureau) with the highest population levels.

Such fragmentation also provides opportunities for us to acquire additional facilities; however, we compete with a wide variety of institutions and other investors who also view self-storage facilities as attractive investments.  The amount of capital available for real estate investments greatly influences the competition for ownership interests in facilities and, by extension, the yields that we can achieve on newly acquired investments.

Business Attributes

We believe that we possess several primary business attributes that permit us to compete effectively:

Centralized information networks: Our centralized reporting and information network enables us to identify changing market conditions and operating trends a s well as analyze customer data and quickly change each of our individual properties’ pricing and promotion s on an automated basis.

Convenient shopping experience: Customers can conveniently shop the space available at our facilities, reviewing attributes such as facility location, size, amenities such as climate-control, as well as pricing, and learn about ancillary businesses through the following marketing channels:

·

Our Desktop and Mobile Website s : The online marketing channel continues to grow in prominence, with approximately 60 % of our move-ins in 201 4 sourced through our website s , as compared to 36% in 2010.  In addition, we believe that many of our customers who directly call our call center, or who move-in to a facility on a walk-in basis, have already reviewed our pricing and space availability through our website s .  We invest extensively in advertising on the Internet to attract potential customers, primarily through the use of search engines, and we regularly update and improve our website s to enhance their productivity.

·

Our Call Center: Our call center is staffed by skilled s ales specialists.  Customers reach our call center by calling our advertised toll-free telephone referral number, (800) 44-

6


STORE , or telephone numbers provided on the Internet .  We believe giving customers the option to interact with a call center agent, despite the higher marginal cost relative to an internet reservation, enhances our ability to close sales with potential customers.

·

Our Properties : Customers can also shop at any one of our facilities.  Property managers access the same information that is available on our website and to our call center agents, and can inform the customer of storage alternatives at that site or our other nearby storage facilities.  Property managers are extensively trained to maximize the conversion of such “walk in” shoppers into customers.

Economies of scale: We are the largest provider of self-storage sp ace in the U.S.  As of December 31, 201 4 , we operated 2,250 self-storage facilities with 1.4 million self-storage spaces .  These facilities are generally loca ted in major markets within 38 s tates in the U.S.  The size and scope of our operations have enabled us to achieve high operating margins and a low level of administrative costs relative to revenues through the centralization of many functions, such as facility maintenance, employee compensation and benefits programs, revenue management, as well as the development and documentation of standardized operating procedures.  We also believe that our major market concentration provides managerial efficiencies stemming from having a large percentage of our facilities in close proximity to each other.

We believe that we have significant market share and concentration in major metropolitan centers , which increase the cost effectiveness of our promotional programs relative to our competitors. Our large market share in major metropolitan markets and well-recognized brand name improves our prominence in unpaid search results for self-storage on major online search engines, and enhances the efficiency of our bidding for paid multiple-keyword advertising.  We can use television advertising in many markets, while most of our competitors cannot do so cost-effectively.

Brand name recognition: We believe that the “Public Storage” brand name is the most recognized and established name in the self-storage industry in the U.S, due to our national reach in major markets in 38 states, our highly visible facilities, and our facilities’ distinct o range colored doors and signage .  We believe the “Public Storage” name is one of the most frequently used search terms used by customers using Internet search engines for self-storage.  We believe that the “Shurgard” brand, used by Shurgard Europe, is a similarly established and valuable brand in Europe.  We believe that the awareness of our brand name results in a high percentage of potential storage customers considering our facilities, relative to other operators.

Growth and Investment Strategies

Our growth strategies consist of: (i) improving the operating performance of our existing self-storage facilities, (ii) acquiring more facilities, (iii) developing new facilities and by adding more self-storage space to existing facilities , (iv) participating in the growth of the commercial operations we have an interest in , primarily our investment in PSB, and (v) participating in the growth of Shurgard Europe.  While our long-term strategy includes each of these elements, in the short run the level of growth in our asset base in any period is dependent upon the cost and availability of capital, as well as the relative attractiveness of investment alternatives.

Improve the operating performance of existing facilities: We seek to increase the net cash flow of our existing self-storage facilities by (i ) regularly analyzing our call volume, reservation activity, Internet activity, move-in/move-out rates and other market supply and demand factors and responding by adjusting our marketing activities and rental rates, (ii ) attempting to maximize revenues through evaluating the appropriate balance between occupancy, rental rates, and promotional discounting and (iii ) controlling operating costs.  We believe that our property management personnel, systems, our convenient shopping options for the customer, our economies of scale, and our advertising programs will continue to enhance our ability to meet these goals.

7


Acquire properties owned or operated by others in the U.S.: We seek to capitalize on the fragmentation of the self-storage business through acquiring attractively priced, well-located existing self-storage facilities.  We believe our presence in and knowledge of substantially all of the major markets in the U.S. enhances our ability to identify attractive acquisition opportunities.  Data on the rental rates and occupancy levels of our existing facilities provide s us an advantage in evaluating the potential of acquisition opportunities. Self-storage owners decide whether to market their facilities for sale based upon many factors, including potential reinvestment returns, expectations of future growth, estimated value, the cost of debt financing, as well as personal considerations.  Our aggressiveness in competing for particular marketed facilities depends upon many factors including our opinion as to the potential for future growth, the quality of construction and location, the cash flow we expect from the facility when operated on our platform, how well the facility fits into our current geographic footprint, as well as our yield expectations. During 2014, 2013 and 2012, we acquired 44, 121 and 24 facilities, respectively, from third parties for approximately $431 million, $1.2 billion and $226 million, respectively, primarily through large portfolio acquisitions. We will continue to seek to acquire properties in 201 5; however, there is significant competition to acquire existing facilities and there can be no assurance as to the level of facilities we may acquire .

Develop new self-storage facilities and expansion of existing facilities : The development of new self-storage locations and the expansion of existing facilities has been an important source of growth. Since the beginning of 2013, we have expanded our development efforts due in part to the significant increase in prices being paid for existing facilities, in many cases well above the cost of developi ng new facilities.  At December 31, 201 4 , we had a development pipeline to develop new self-storage facilities and, to a lesser extent, expand existing self-storage facilitie s, which will add approximately 3.5 million net rentable square feet of self-storage space.  The aggregate cost of these projects is estimated at $411 million, of which $105 million had been incurred at December 31, 201 4 , and the remaining costs will be incurred primarily in 201 5 .  Some of these projects are subject to significant contingencies such as entitlement approval.  We expect to continue to seek additional development projects; however, the level of future development may be limited due to various constraints such as difficulty in finding projects that meet our risk-adjusted yield expectations and challenges in obtaining building permits for self-storage activities in certain municipalities.

Participate in the growth of commercial facilities primarily through our ownership in PS Business Parks, Inc.: Our investment in PSB provides diversification into another asset type . PSB is a stand-alone public company traded on the NYSE . During 2013, we increased our investment in PSB by acquiring 1,356,748 shares of PSB common stock in open-market transactions and directly from PSB, for an aggregate cost of $105.0 million.  As of December 31, 2014, we have a 42% equity interest in PSB.

PSB seeks to grow its asset base in favorable marke ts as well as increase the cash flows from its existing portfolio.  From 2010 through 2014, PSB has acquired an aggregate total of 11.3 million rentable square feet in key markets for an aggregate purchase price of approximately $1.1 b illion.  In 2014, PSB disposed of certain nonstrategic assets with an aggregate of 1.9 million rentable square feet in Arizona and Oregon, receiving net proceeds aggregating $212.2 million.  As of December 31, 2014, PSB owned and operated approximately 28.6 million net rentable square feet of commercial space, and had an enterprise value of approximately $4.0 billion (based up on the trading price of PSB’s common stock combined with the liquidation value of its debt and preferred stock as of December 31, 201 4 ).

Participate in the growth of European self-storage through ownership in Shurgard Europe: We believe S hurgard Europe is the largest self-storage company in Western Europe.  It owns and operates 192 facilities with approximately ten million net rentable square feet in:  France (principally Paris), Sweden (principally Stockholm), the United Kingdom (principally London), the Netherlands, Denmark (principally Copenhagen), Belgium and Germany.  We own 49% of Shurgard Europe, with the other 51% owned by a large U.S. institutional investor.

Customer awareness and availability of self-storage is significantly lower in Europe than in the U.S. However, w ith more awareness and product supply, we believe there is potential for increased demand for storage space in Europe.  In the long run, we believe Shurgard Europe could capitalize on

8


potential increased demand through the development of new facilities or, to a lesser extent, acquiring existing facilities.

Financing of the Company’s Growth Strategies

Overview of financing strategy :  As a REIT, we generally distribute 100% of our taxable income to our shareholders, which relative to a taxable C corporation, limits the amount of cash flow from operations that we can retain for investments.  As a result, in order to grow our asset base, access to capital is important.  Historically we have primarily financed our investment activities with retained operating cash flow and net proceeds from the issuance of preferred and common securities.  Occasionally we use short-term bank debt as bridge financing when capital market conditions are not favorable to issue either preferred or common securities.  We are evaluating raising additional capital through the issuance of medium or long-term debt instruments, and may do so over the next twelve months.

Permanent capital :  We have generally been able to raise capital through the issuance of preferred securities at an attractive cost of capital relative to the issuance of our common shares and, as a result, issuances of common shares have been minimal over the past several years.  However, rates and market conditions for the issuance of preferred securities can be volatile or inefficient from time to time, and the market coupon rate of our preferred securities is influenced by long-term interest rates.  During the early part of 2013, we issued preferred securities with coupon rates of 5.2%, but later in 2013, rates increased and market conditions for the issuance of common and preferred capital worsened.  As a result, in December 2013 we borrowed $750.1 million from banks to bridge finance our acquisition activities during that timeframe.   Subsequently, preferred share coupon rates and market conditions steadily improved, and by September 2014, we repaid our bridge financing, in part, from the issuance of preferred securities.  During 2014, we issued an aggregate of $762.5 million in preferred securities, with an average coupon rate of 6.11%.  Notwithstanding the recent market turbulence, we continue to view preferred capital as an important source of capital over the long-term.

Bridge financing :  We have in the past used our $300 million revolving line of credit as temporary “bridge” financing and repaid such borrowings with permanent capital.  At December 31, 2013, we had approximately $50.1 million outstanding on our line of credit and $700 million due to Wells Fargo pursuant to a term loan which was used to fund our acquisitions of self-storage facilities in the fourth quarter of 2013.  We repaid the $750.1 million of bridge financing by September 30, 2014, in part, through the issuance of preferred securities.  See Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Liquidity and Capital Resources” for more information.

Borrowing through mortgage loans or senior debt :  Even though preferred securities have a higher coupon rate than long-term debt, we have generally not issued conventional debt due to refinancing risk associated with debt and other benefits of preferred securities described in more detail in Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Liquidity and Capital Resources.”  We have broad powers to borrow in furtherance of our objectives without a vote of our shareholders.  These powers are subject to a limitation on unsecured borrowings in our Bylaws described in “Limitations on Debt” below. Our senior debt has an “A” credit rating by Standard and Poor’s.  We believe this high rating, combined with our low level of debt, could allow us to issue a significant amount of unsecured debt at lower interest rates than the coupon rates on preferred securities if we chose to.  G iven the current low interest rate environment combined with having minimal debt outstanding at December 31, 2014, we may seek to raise capital through the issuance of a modest amount of medium to long-term debt.

Assumption of Debt: Substantially all of our mortgage debt outstanding was assumed in connection with real estate acquisitions . When we have assumed debt in the past, we did so because the nature of the loan terms did not allow prepayment, or a prepayment penalty made it economically disadvantageous to prepay.

Issuance of securities in exchange for property : We have issued both our common and preferred securities in exchange for real estate and other investments in the past.  Future issuances will be dependent

9


upon our financing needs and capital market conditions at the time, including the market prices of our equity securities.

Joint Venture financing: We have used joint ventures with institutional investors and we may form additional joint ventures in the future, primarily to buy or develop self-storage facilities.

Disposition of properties :  Generally, we have disposed of self-storage facilities only when compelled to do so through condemnation proceedings.  We do not presently intend to sell any significant number of self-storage facilities in the future, though there can be no assurance that we will not.

Investments in Real Estate and Unconsolidated Real Estate Entities

Investment Policies and Practices with respect to our investments : Following are our investment practices and policies which, though we do not anticipate any significant alteration, can be changed by our b oard of t rustees (the “Board”) without a shareholder vote:

·

Our investments primarily consist of direct ownership of self-storage facilities (the nature of our self-storage facilities is described in Item 2, “Properties”), as well as partial interests in entities that own self-storage facilities.

·

Our partial ownership interests primarily reflect general and limited partnership interests in entities that own self-storage facilities that are managed by us under the “Public Storage” brand name in the U.S., as well as storage facilities managed in Europe under the “Shurgard” brand name which are owned by Shurgard Europe.

·

Additional acquired interests in real estate (other than the acquisition of properties from third parties) will include common equity interests in entities in which we already have an interest.

·

To a lesser extent, we have interests in existing commercial properties (described in Item 2, “Properties”), containing commercial and industrial rental space, primarily through our investment in PSB.

Facilities Owned by Subsidiaries

In addition to our direct ownership of 2,223 self-storage facilities in the U.S. and one self-storage facility in London, England at December 31, 201 4 , we have controlling indirect interests in entities that own 14 self-storage facilities in the U.S.  Due to our controlling interest in each of these entities, we consolidate the assets, liabilities, and results of operations of these entities in our financial statements.

Facilities Owned by Unconsolidated Real Estate Entities

At December 31, 201 4 , we also had ownership interests in entities that we do not control or consolidate .  These entities include PSB, Shurgard Europe ( each discussed above), and various limited partnerships that own an aggregate of 1 3 self-storage facilities.  These entities are referred to collectively as the “Unconsolidated Real Estate Entities.”

PSB, which files financial statements with the SEC, and Shurgard Europe, have debt and other obligations that we do not consolidate in our financial statements.  None of the other Unconsolidated Real Estate Entities have significant amounts of debt or other obligations.  See Note 4 to our December 31, 201 4 financial statements for further disclosure regarding the assets, liabilities and operating results of the Uncon solidated Real Estate Entities.

10


Limitations on Debt

Without the consent of holders of the various series of Preferred Shares, we may not take any action that would result in our “Debt Ratio” exceeding 50%.  “Debt Ratio”, as defined in the related governing documents, represents generally the ratio of debt to total assets before accumulated depreciation and amortization on our balance sheet, in accordance with U.S. generally accepted accounting principles.  As of December 31, 201 4 , the Debt Ratio was approximately 0.5 %.

Our bank and senior unsecured debt agreements contain various customary financial covenants, including limitations on the level of indebtedness and the prohibition of the payment of dividends upon the occurrence of defined events of default.  We believe we were in compliance with each of these covenants as of December 31, 201 4 .

Employees

We ha d approximately 5, 3 00 employees in the U.S. at December 31, 201 4 which are engaged primarily in property operations.

Seasonality

We experience minor seasonal fluctuations in the demand for self-storage space, with demand and rates generally higher in the summer months than in the winter months.  We believe that these fluctuations result in part from increased moving activity during the summer months.

Insurance

We have historically carried customary property, earthquake, general liability, employee medical insurance and workers compensation coverage through internationally recognized insurance carriers, subject to customary levels of deductibles.  The aggregate limits on these policies of approximately $75 million for property losses and $102 million for general liability losses are higher than estimates of maximum probable losses that could occur from individual catastrophic events determined in recent engineering and actuarial studies; however, in case of multiple catastrophic events, these limits could be exhausted.

We reinsure a program that provides insurance to our customers from an independent third-party insurer.  This program covers tenant claims for losses to goods stored at our facilities as a result of specific named perils (earthquakes are not covered by this program), up to a maximum limit of $5,000 per storage unit.  We reinsure all risks in this program, but purchase insurance from an independent third party insurance company for aggregate claims between $5.0 million and $15.0 million per occurrence.  We are subject to licensing requirements and regulations in several states.  At December 31, 2014, there were approximately 823,000 certificates held by our self-storage customers, representing aggregate coverage of approximately $2.2 billion.

11


ITEM 1A. Risk Factors

In addition to the other information in our Annual Report on Form 10-K, you should consider the risks described below that we believe may be material to investors in evaluating the Company.  This section contains forward-looking statements, and in considering these statements, you should refer to the qualifications and limitations on our forward-looking statements that are described in Forward Looking Statements at the beginning of Item 1.

We have significant exposure to real estate risk.

Since our business consists primarily of acquiring and operating real estate, we are subject to the risks related to the ownership and operation of real estate that can adversely impact our business and financial condition.  These risks include the following:

Natural disasters or terrorist attacks could cause damage to our facilities, resulting in increased costs and reduced revenues. Natural disasters, such as earthquakes, hurricanes and floods, or terrorist attacks could cause significant damage and require significant repair costs, and make facilities temporarily uninhabitable, reducing our revenues.  Damage and business interruption losses could exceed the aggregate limits of our insurance coverage.  In addition, because we self-insure a portion of our risks, losses below a certain level may not be covered by insurance.   See Note 13 to our December 31, 201 4 financial statements for a description of the risks of losses that are not covered by third-party insurance contracts.  We may not have sufficient insurance coverage for losses caused by a terrorist attack, or such insurance may not be maintained, available or cost-effective.  In addition, significant natural disasters, terrorist attacks, threats of future terrorist attacks, or resulting wider armed conflicts could have negative impacts on the U.S. economy, reducing storage demand and impairing our operating results.

Operating costs could increase .  We could be subject to increases in insurance premiums, increased or new property tax assessments or other taxes, repair and maintenance costs, payroll, utility costs, workers compensation, and other operating expenses due to various factors such as inflation, labor shortages, commodity and energy price increases , weather, as well as governmental actions .

The acquisition of existing properties is subject to risks that may adversely affect our growth and financial results. We have acquired self-storage facilities from third parties in the past, and we expect to continue to do so in the future. We face significant competition for suitable acquisition properties from other real estate investors.  As a result, we may be unable to acquire additional properties we desire or the purchase price for desirable properties may be significantly increased. Failures or unexpected circumstances in integrating newly acquired properties into our operations or circumstances we did not detect during due diligence, such as environmental matters, needed repairs or deferred maintenance, or the effects of increased property tax following reassessment of a newly-acquired property, as well as the general risks of real estate investment, could jeopardize realization of the anticipated earnings from an acquisition.

Development of self-storage facilities can subject us to risks. At December 31, 201 4 , we have a pipeline of development projects totaling $411 million (subject to contingencies), and we expect to continue to seek additional development projects.  There are significant risks involved in developing self-storage facilities, such as delays or cost increases due to changes in or failure to meet government or regulatory requirements, weather issues, unforeseen site conditions, or personnel problems.  Self-storage space is generally not pre-leased, and rent-up of newly developed space can be delayed or ongoing cash flow yields can be reduced due to competition, reductions in storage demand, or other factors.

There is significant competition among self-storage facilities and from other storage alternatives . Our self-storage facilities generate most of our revenue and earnings .  Competition in the local market areas in which many of our properties are located is significant and has affected our occupancy levels, rental rates and operating expenses.  If development of self-storage facilities by other operators were to increase, due to increases in availability of funds for investment or other reasons, competition with our facilities could intensify.

12


We may incur significant liabilities from environmental contamination or moisture infiltration .   Existing or future laws impose or may impose liability on us to clean up environmental contamination on or around properties that we currently or previously owned or operated, even if we were not responsible for or aware of the environmental contamination or even if such environmental contamination occurred prior to our involvement with the property.  We have conducted preliminary environmental assessments on most of our properties, which have not identified material liabilities.  These assessments, commonly referred to as “Phase 1 Environmental Assessments,” include an investigation (excluding soil or groundwater sampling or analysis) and a review of publicly available information regarding the site and other nearby properties.

We are also subject to potential liability relating to moisture infiltration, which can result in mold or other damage to our or our customers ’ property, as well as potential health concerns.  When we receive a complaint or otherwise become aware that an air quality concern exists, we implement corrective measures and seek to work proactively with our customers to resolve issues, subject to our contractual limitations on liability for such claims.

We are not aware of any environmental contamination or moisture infiltration related liabilities that could be material to our overall business, financial condition, or results of operation.  However, we may not have detected all material liabilities, we could acquire properties with material undetected liabilities, or new conditions could arise or develop in the future.   Settling any such liabilities could negatively impact our earnings and cash available for distribution to shareholders, and could also adversely affect our ability to sell, lease, operate, or encumber affected facilities.

We incur liability from tenant and employment-related claims. From time to time we have to make monetary settlements or defend actions or arbitration (including class actions) to resolve tenant or employment-related claims and disputes.

Economic conditions can adversely affect our business, financial condition, growth and access to capital.

Our revenues and operating cash flow can be negatively impacted by reductions in employment and population levels, household and disposable income, and other general economic factors that lead to a reduction in demand for rental space in each of the markets in which we operate.

Our ability to raise capital to fund our activities may be adversely affected by challenging market conditions. I f we were unable to issue preferred shares or borrow at reasonable rates, prospective earnings growth through expanding our asset base c ould be limited.

We have exposure to European operations through our ownership in Shurgard Europe.

We own a 49% equity interest in Shurgard Europe , with our investment having a $395 million book value at December 31, 201 4.  As a result, we are exposed to additional risks related to international operations that may adversely impact our business and financial results, including the following:

·

Currency risks: Currency fluctuations can impact the fair value of our equity investment in Shurgard Europe, as well as future repatriation of cash .

·

Legislative, tax, and regulatory risks: We are subject to complex foreign laws and regulations related to permitting and land use, the environment, labor, and other areas, as well as income, property, sales, value added and employment tax laws.  These laws can be difficult to apply or interpret and can vary in each country or locality, and are subject to unexpected changes in their form and application due to regional, national, or local political uncertainty and other factors.  Such changes, or Shurgard’s failure to comply with these laws, could subject it to penalties or other sanctions, adverse changes in business processes, as well as potentially adverse income tax, property tax, or other tax burdens.

13


·

Impediments to capital repatriation could negatively impact the realization of our investment in Shurgard Europe: Laws in Europe and the U.S. may create, impede or increase our cost to repatriate capital or earnings from Shurgard Europe.

·

Risks of collective bargaining and intellectual property: Collective bargaining, which is prevalent in certain areas in Europe, could negatively impact Shurgard Europe’s labor costs or operations. Many of Shurgard Europe’s employees participate in various national unions.

·

Potential operating and individual country risks: Economic slowdowns or extraordinary political or social change in the countries in which it operates have posed, and could continue to pose , challenges or result in future reductions of Shurgard Europe’s operating cash flows .

·

Impediments of Shurgard Europe’s joint venture structure: Shurgard Europe’s significant decisions, involving activities such as borrowing money, capital contributions, raising capital from third parties, as well as selling or acquiring significant assets, require the consent of our joint venture partner.  As a result, Shurgard Europe may be precluded from taking advantage of opportunities that we would find attractive.  In addition, we could be unable to separately pursue such opportunities due to certain market exclusivity provisions of the Shurgard Europe joint venture agreement, and our 49% equity investment may not be easily sold or readily accepted as collateral by potential lenders to Public Storage due to the joint venture structure.

·

Risks related to Shurgard Europe’s Debt: Shurgard Europe has a total of €407.5 million in debt outstanding at December 31, 2014, of which €35.0 million is due annually in each of 2015, 2016 and 2017 and €100.0 million is due annually in each of 2021, 2024 and 2025.  If Shurgard Europe is not able to refinance its debt when due or otherwise service its debt obligations due to a constrained credit market, negative operating trends or other reasons, our equity investment in Shurgard Europe could be negatively impacted.

The Hughes Family could control us and take actions adverse to other shareholders.

At December 31, 201 4 , B. Wayne Hughes, our former Chairman, and his family (together, the “Hughes Family”) , which includes two members of the Board, owned approximately 15.5 % of our aggregate outstanding common shares.  Our declaration of trust permits the Hughes Family to own up to 35.66% of our outstanding common shares while it generally restricts the ownership by other persons and entities to 3% of our outstanding common shares.  Consequently, the Hughes Family may significantly influence matters submitted to a vote of our shareholders, including electing trustees, amending our organizational documents, dissolving and approving other extraordinary transactions, such as a takeover attempt, resulting in an outcome that may not be favorable to other shareholders.

Takeover attempts or changes in control could be thwarted, even if beneficial to shareholders.

In certain circumstances, shareholders might desire a change of control or acquisition of us, in order to realize a premium over the then-prevailing market price of our shares or for other reasons.  However, the following could prevent, deter, or delay such a transaction:

·

Provisions of Maryland law may impose limitations that may make it more difficult for a third party to negotiate or effect a business combination transaction or control share acquisition with Public Storage.  Currently, the Board has opted not to subject the Company to these provisions of Maryland law, but it could choose to do so in the future without shareholder approval.

·

To protect against the loss of our REIT status due to concentration of ownership levels, our declaration of trust generally limits the ability of a person, other than the Hughes Family or “designated investment entities” (each as defined in our declaration of trust), to own, actually or constructively, more than 3% of our outstanding common shares or 9.9%

14


of the outstanding shares of any class or series of preferred or equity shares, in either case unless a specific exemption is granted by our Board .  These limits could discourage, delay or prevent a transaction involving a change in control of our company not approved by our Board .

·

Similarly, current provisions of our declaration of t rust and powers of our Board could have the same effect, including (1) limitations on removal of trustees in our declaration of trust, (2) restrictions on the acquisition of our shares of beneficial interest, (3) the power to issue additional common shares, preferred shares or equity shares on terms approved by the Board without obtaining shareholder approval, (4) the advance notice provisions of our bylaws and (5) the Board’s ability under Maryland law, without obtaining shareholder approval, to implement takeover defenses that we may not yet have and to take, or refrain from taking, other actions that could have the effect of delaying, deterring or preventing a transaction or a change in control.

If we failed to qualify as a REIT, we would have to pay substantial income taxes.

REITs are subject to a range of complex organizational and operational requirements.  A qualifying REIT does not generally incur federal income tax on its net income that is distributed to its shareholders.  Our REIT status is also dependent upon the ongoing REIT qualification of PSB as a result of our substantial ownership interest in it . We believe that we are organized and have operated as a REIT and we intend to continue to operate to maintain our REIT status.

There can be no assurance that we qualify or will continue to qualify as a REIT.  The highly technical nature of the REIT rules, the ongoing importance of factual determinations, the possibility of unidentified issues in prior periods or changes in our circumstances, all could adversely affect our ability to comply.  For any taxable year that we fail to qualify as a REIT and statutory relief provisions did not apply, we would be taxed at the regular federal corporate rates on all of our taxable income and we also could be subject to penalties and interest.  We would generally not be eligible to seek REIT status again until the fifth taxable year after the first year of our failure to qualify. Any taxes, interest and penalties incurred would reduce the amount of cash available for distribution to our shareholders or for reinvestment and would adversely affect our earnings, which could have a material adverse effect.

We may pay some taxes, reducing cash available for shareholders.

Even if we qualify as a REIT for federal income tax purposes, we may be subject to some federal, foreign, state and local taxes on our income and property.  Since January 1, 2001, certain corporate subsidiaries of the Company have elected to be treated as “taxable REIT subsidiaries” for federal income tax purposes, and are taxable as regular corporations and subject to certain limitations on intercompany transactions.  If tax authorities determine that amounts paid by our taxable REIT subsidiaries to us are not reasonable compared to similar arrangements among unrelated parties, we could be subject to a 100% penalty tax on the excess payments, and ongoing intercompany arrangements could have to change, resulting in higher ongoing tax payments.  To the extent the Company is required to pay federal, foreign, state or local taxes or federal penalty taxes due to existing laws or changes thereto , we will have less cash available fo r distribution to shareholders.  In addition, certain local and state governments have imposed a tax on self-storage rent which, while in most cases is paid by our customers, increases the cost of self-storage rental to our customers and can negatively impact our revenues.  Other local and state governments may impose a self-storage rent tax in the future.

We are exposed to ongoing litigation and other legal and regulatory actions, which may divert management’s time and attention, require us to pay damages and expenses or restrict the operation of our business.

We are subject to the risk of legal claims and proceedings and regulatory enforcement actions in the ordinary course of our business and otherwise, and we could incur significant liabilities and substantial

15


legal fees as a result of these actions.  Resolution of these claims and actions may divert time and attention by our management and could involve payment of damages or expenses by us, all of which may be significant.  In addition, any such resolution could involve our agreement to terms that restrict the operation of our business.  The results of legal proceedings cannot be predicted with certainty.  We cannot guarantee losses incurred in connection with any current or future legal or regulatory proceedings or actions will not exceed any provisions we may have set aside in respect of such proceedings or actions or will not exceed any available insurance coverage.  The occurrence of any of these events could have a material adverse effect on us.

We are heavily dependent on computer systems, telecommunications and the Internet to process transactions, summarize results and manage our business and security breaches or a failure of such networks, systems or technology could adversely impact our business , customer , and employee relationships.

We are heavily dependent upon automated information technology and Internet commerce, with more than half of our new customers coming from the telephone or over the Internet, and the nature of our business involves the receipt and retention of personal information about our customers. We also maintain personally identifiable information about our employees. We centrally manage significant components of our operations with our computer systems, including our financial information, and we also rely extensively on third-party vendors to retain data, process transactions and provide other systems services.  These systems are subject to damage or interruption from power outages, computer and telecommunications failures, computer worms, viruses and other destructive or disruptive security breaches and catastrophic events.

As a result, our operations could be severely impacted by a natural disaster, terrorist attack or other circumstance that resulted in a significant outage at our systems or those of our third party providers, despite our use of back up and redundancy measures.  Further, viruses and other related risks could negatively impact our information technology processes. Our or our customers’ or employees’ confidential information could be compromised or misappropriated, due to a breach of our network security.  Such cybersecurity and data security breaches as well as system disruptions and shutdowns could result in additional costs to repair or replace such networks or information systems and possible legal liability, including government enforcement actions and private litigation. In addition, our customers could lose confidence in our ability to protect their personal information, which could cause them to discontinue leasi ng our self-storage facilities. Such events could lead to lost future revenue s and adversely affect our results of operations and could result in remedial and other costs, fines or lawsuits, which could be in excess of any available insurance that we have procured .

We have no ownership interest in Canadian self-storage facilities owned or operated by the Hughes Family.

At December 31, 201 4 , the Hughes Family had ownership interests in, and operated, 54 self -storage facilities in Canada (the “Canadian Self-Storage Facilities”).  These facilities are operated under the “Public Storage” tradename, which we license to the Hughes Family for use in Canada on a royalty-free, non-exclusive basis.  We have a right of first refusal, subject to limitations, to acquire the stock or assets of the corporation engaged in the operation of the Canadian Self-Storage Facilities if the Hughes Family or the corporation agrees to sell them.  However, we do not benefit from profits or potential appreciation in value of the Canadian Self-Storage Facilities because we have no ownership interest in these facilities.  We do not currently operate in the Canadian self-storage market . I f we choose to do so without acquiring the Hughes Family interests in the Canadian Self-Storage Facilities, we may have to share the use of the “Public Storage” name in Canada with the Hughes Family, unless we are able to terminate the license agreement.

Through our subsidiaries, we reinsure risks relating to loss of goods stored by customers in the Canadian Self-Storage Facilities.  During the years ended December 31, 201 4, 2013 and 2012 , we received $0. 5 million, $0. 5 million and $0.6 million, respectively, in reinsurance premiums attributable to the

16


Canadian Self-Storage Facilities.  Because our right to earn these premiums may be qualified, there is no assurance that these premiums will continue.

We are subject to laws and governmental regulations and actions that require us to incur compliance costs affecting our operating results and financial condition.

Our business is subject to regulation under a wide variety of U.S. federal, state and local laws, regulations and policies including those imposed by the SEC, the Sarbanes-Oxley Act of 2002, the Dodd-Frank Wall Street Reform and Consumer Protection Act and NYSE , as well as applicable labor laws. Although we have policies and procedures designed to comply with applicable laws and regulations, failure to comply with the various laws and regulations may result in civil and criminal liability, fines and penalties, increased costs of compliance, restatement of our financial statements and could also affect the marketability of our real estate facilities.

In response to current economic conditions or the current political environment or otherwise, laws and regulations could be implemented or changed in ways that adversely affect our operating results and financial condition, such as legislation that could facilitate union activity or that would otherwise increase operating costs.

All of our properties must comply with the Americans with Disabilities Act and with related regulations and similar state law requirements, as well as various real estate and zoning laws and regulations, which are subject to change and could become more costly to comply with in the future.  Compliance with these requirements can require us to incur significant expenditures, which would reduce cash otherwise available for distribution to shareholders.  A failure to comply with these laws could lead to fines or possible awards of damages to individuals affected by the non-compliance.  Failure to comply with these requirements could also affect the marketability of our real estate facilities.

Our tenant re insurance business is subject to governmental regulation which could reduce our profitability or limit our growth.

We hold Limited Lines Self-Service Storage Insurance Agent licenses from a number of individual state Departments of Insurance and are subject to state governmental regulation and supervision.  Our continued ability to maintain these Limited Lines Self-Service Storage Insurance Agent licenses in the jurisdictions in which we are licensed depends on our compliance with related rules and regulations.  The regulatory authorities in each jurisdiction generally have broad discretion to grant, renew and revoke licenses and approvals, to promulgate, interpret, and implement regulations, and to evaluate compliance with regulations through periodic examinations, audits and investigations of the affairs of insurance agents.  As a result of regulatory or private action in any jurisdiction, we may be temporarily or permanently suspended from continuing some or all of our reinsurance activities , or otherwise fined or penalized or suffer an adverse judgment , which could reduce our net income .

ITEM 1B. Unresolved Staff Comments

None.

17


ITEM 2. Properties

At December 31, 201 4 , we had direct and indirect ownership interests in 2,250 self-storage facilities located in 38 states within the U.S. and 193 storage facilities located in seven Western European nations:

At December 31, 2014

Number of Storage Facilities (a)

Net Rentable Square Feet (in thousand)

U.S.:

California

Southern

245

17,348

Northern

174

10,662

Florida

268

17,944

Texas

257

17,004

Illinois

126

7,952

Washington

107

7,049

Georgia

91

6,122

North Carolina

84

5,802

Virginia

90

5,440

New York

65

4,527

Colorado

63

3,954

Maryland

61

3,699

New Jersey

57

3,630

Minnesota

47

3,313

Michigan

53

2,916

Arizona

43

2,755

South Carolina

43

2,737

Missouri

38

2,236

Oregon

39

2,040

Pennsylvania

29

1,993

Indiana

31

1,926

Ohio

31

1,922

Nevada

27

1,818

Tennessee

25

1,691

Kansas

27

1,528

Massachusetts

22

1,310

Wisconsin

15

968

Other states (12 states)

92

5,278

Total - U.S.

2,250

145,564

Europe (b):

France

55

2,886

Netherlands

40

2,180

Sweden

30

1,623

Belgium

21

1,270

UK

21

1,025

Germany

16

892

Denmark

10

571

Total - Europe

193

10,447

Grand Total

2,443

156,011

18


(a)

See Schedule III:  Real Estate and Accumulated Depreciation in the Company’s 201 4 financials, for a complete list of properties consolidated by the Company.

(b)

The facilities located in Europe include one facility in the United Kingdom that we wholly own, as well as the facilities owned by Shurgard Europe.

We seek to maximize our facilities’ cash flow through the regular review and adjustment of rents charged and promotions granted to our existing and new incoming customers , and controlling expense s.  For the year ended December 31, 201 4 , the weighted average occupancy level and the average realized rent per occupied square foot for our self-storage facilities were approximately 93 .0% and $14.81, respectively , in the U.S. and 85.0% and $25.92 , respectively , in Europe.

At December 31, 201 4 , 34 of our U.S. facilities with a net book value of $161 million were encumbered by an aggregate of $ 64 million in secured notes payable.

We have no specific policy as to the maximum size of any one particular self-storage facility.  However, none of our facilities involves, or is expected to involve, 1% or more of our total assets, gross revenues or net income.

Description of Self-Storage Facilities: Self-storage facilities, which comprise the majority of our investments, offer accessible storage space for personal and business use at a relatively low cost.  A user rents a fully enclosed space, securing the space with their lock, which is for the user's exclusive use and to which only the user has access. On-site operation is the responsibility of property managers who are supervised by district managers.  Some self-storage facilities also include rentable uncovered parking areas for vehicle storage. Space is rented on a month-to-month basis and r ental rates vary according to the location of the property, the size of t he storage space and other characteristics that affect the relative attractiveness of each particular space, such as whether the space has “drive-up” access , its proximity to elevators , or if the space is climate controlled .  All of our self-storage facilities in the U.S. are operated under the "Public Storage" brand name, while our facilities in Europe are operated under the “Shurgard” brand name.

Users include individuals from virtually all demographic groups, as well as businesses.  Individuals usually store furniture, household appliances, personal belongings, motor vehicles, boats, campers, motorcycles and other household goods.  Businesses normally store excess inventory, business records, seasonal goods, equipment and fixtures.

Our self-storage facilities generally consist of be tween 350 to 750 storage spaces.  M ost spaces have between 25 and 400 square feet and an interior height of approximately eight to 12 feet.

We experience minor seasonal fluctuations in the occupancy levels of self-storage facilities with occupancies generally higher in the summer months than in the winter months.  We believe that these fluctuations result in part from increased demand from moving activity during the summer months and incremental demand from college students.

Our self-storage facilities are geographically diversified and are located primarily in or near major metropolitan markets in 38 states in the U.S.  Generally our self-storage facilities are located in heavily populated areas and close to concentrations of apartment complexes, single family residences and commercial developments.

Competition from other self-storage facilities is significant and affects the occupancy levels, rental rates , rental income and operating expenses of our facilities.

We believe that self-storage facilities, upon achieving stabilized occupancy levels of approximately 90%, have attractive characteristics consisting of high profit margins, a broad tenant base and low levels of capital expenditures to maintain their condition and appearance.  Historically, upon

19


reaching stabilization, our U.S. self-storage facilities have generally shown a high degree of stability in generating cash flows.

Description of Commercial Properties : We have an interest in PSB, which, as of December 31, 201 4 , owns and operates approximately 28.6 million net rentable square feet of commercial space in eight states.  At December 31, 201 4 , the $ 412.1 million book value and $ 1.2 b illion market value, respectively, of our investment in PSB represents approximately 4% and 1 2 %, respectively , of our total assets.  We also directly own 1.3 million net rentable square feet of commercial space managed primarily by PSB.

The commercial properties owned by PSB consist primarily of flex, multi-tenant office and industrial space.  Flex space is defined as buildings that are configured with a combination of office and warehouse space and can be designed to fit a wide variety of uses (including office, assembly, showroom, laboratory, light manufacturing and warehouse space).

Environmental Matters: We accrue environmental assessments and estimated remediation cost when it is probable that such efforts will be required and the related costs can be reasonably estimated.  Our current practice is to conduct environmental investigations in connection with property acquisitions.  Although there can be no assurance, we are not aware of any environmental contamination of any of our facilities, which individually or in the aggregate would be material to our overall business, financial condition, or results of operations.

ITEM 3. Legal Proceedings

We are a party to various legal proceedings and subject to various claims and complaints ; however, we believe that the likelihood of these contingencies resulting in a material loss to the Company, either individually or in the aggregate, is remote.

ITEM 4. Mine Safety Disclosures

Not applicable.

20


PART II

ITEM 5. Market for Registrant’s Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities

a.

Market Information of the Registrant’s Common Equity:

Our Common Shares of beneficial interest (the “Common Shares”) NYSE: PSA) have been listed on the NYSE since October 19, 1984.   The following table sets forth the high and low sales prices of our Common Shares on the NYSE composite tapes for the applicable periods.

Range

Year

Quarter

High

Low

201 3

1 st

$
157.95
$
144.35

2 nd

168.66
145.04

3 rd

168.30
149.46

4 th

176.68
147.14

201 4

1 st

172.11
148.04

2 nd

176.72
167.41

3 rd

178.26
162.34

4 th

190.19
165.05

As of February 20 , 2015, there were approximately 15,154 holders of record of our Common Shares. Because many of our shares of common stock are held by brokers and other institutions on behalf of stockholders, we are unable to estimate the total number of stockholders represented by these record holders.

b.

Dividends

We have paid quarterly distributions to our shareholders since 1981, our first full year of operations.  During 201 4 we paid distributions to our common shareholders of $1. 4 0 per common share for each of the quarters ended March 31, June 30, September 30 and December 31, representing an aggregate of $ 964.6 million or $5.60 per share. During 201 3 we paid distributions to our common shareholders of $1. 25 per common share for each of the quarters ended March 31, June 30, September 30 and $1.40 per common share for the quarter ended December 31, representing an aggregate of $ 884.2 million or $ 5.15 per share.  During 2012 we paid distributions to our common shareholders of $1.10 per common share for each of the quarters ended March 31, June 30, September 30 and December 31, representing an aggregate of $751 .2 million or $4.40 per share.

Holders of common shares are entitled to receive distributions when and if declared by our Board out of any funds legally available for that purpose.  As a REIT, we do not incur federal income tax on our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) that is fully distributed each year (for this purpose, certain distributions paid in a subsequent year may be considered), and if we meet certain organizational and operational rules.  We believe we have met these requirements in all periods presented herein, and we expect to continue to elect and qualify as a REIT.

For Federal income tax purposes, distributions to shareholders are treated as ordinary income, capital gains, return of capital or a combination thereof.  For 201 4 , the dividends paid on common shares and preferred shares were classified as follows:

21


1 st Quarter

2 nd Quarter

3 rd Quarter

4 th Quarter

Ordinary Income .....................

100.0000%
99.7805%
100.0000%
91.2039%

Long-term Capital Gain ...........

0.0000%
0.2195%
0.0000%
8.7961%

Total .........................................

100.0000%
100.0000%
100.0000%
100.0000%

For 201 3 , the dividends paid on common shares and preferred shares were classified as follows:

1 st Quarter

2 nd Quarter

3 rd Quarter

4 th Quarter

Ordinary Income .....................

100.0000%
100.0000%
99.8273%
99.9543%

Long-term Capital Gain ...........

0.0000%
0.0000%
0.1727%
0.0457%

Total .........................................

100.0000%
100.0000%
100.0000%
100.0000%

c.

Equity Shares

We are authorized to issue 100,000,000 equity shares from time to time in one or more series and our Board has broad authority to fix the dividend and distribution rights, conversion and voting rights, redemption provisions and liquidation rights of each series of equity shares. We had no equity shares outstanding for any period in the years ended December 31, 2014 and 2013.

d.

Common Share Repurchases

Our Board has authorized management to repurchase up to 35,000,000 of our common shares on the open market or in privately negotiated transactions.  From the inception of the repurchase program through February 2 4 , 201 5 , we have repurchased a total of 23,721,916 common shares (all purchased prior to 2010) at an aggregate cost of approximately $679.1 million.  Our common share repurchase program does not have an expiration date and there are 11,278,084 common shares that may yet be repurchased under our repurchase program as of December 31, 2014.  We have no current plans to repurchase shares; however, f uture levels of common share repurchases will be dependent upon our available capital, investment alternatives, and the trading price of our common shares.

e.

Preferred Share Redemptions

We had no preferred redemptions during the year ended December 31, 201 4.

22


ITEM 6. Selected Financial Data

For the year ended December 31,

2014

2013

2012

2011

2010

Revenues

$

2,195,404

$

1,981,746

$

1,842,504

$

1,735,888

$

1,631,294

Expenses:

Cost of operations

618,720

565,161

555,904

560,509

545,921

Depreciation and amortization

437,114

387,402

357,781

357,969

353,245

General and administrative

71,459

66,679

56,837

52,410

38,487

Asset impairment charges

-

-

-

2,186

994

1,127,293

1,019,242

970,522

973,074

938,647

Operating income

1,068,111

962,504

871,982

762,814

692,647

Interest and other income

4,926

22,577

22,074

32,333

29,017

Interest expense

(6,781)

(6,444)

(19,813)

(24,222)

(30,225)

Equity in earnings of unconsolidated real estate entities

88,267

57,579

45,586

58,704

38,352

Foreign currency exchange (loss) gain

(7,047)

17,082

8,876

(7,287)

(42,264)

Gain on real estate sales and debt retirement

2,479

4,233

1,456

10,801

827

Income from continuing operations

1,149,955

1,057,531

930,161

833,143

688,354

Discontinued operations

-

-

12,874

3,316

7,760

Net income

1,149,955

1,057,531

943,035

836,459

696,114

Net income allocated to noncontrolling equity interests

(5,751)

(5,078)

(3,777)

(12,617)

(24,076)

Net income allocable to Public Storage shareholders

$

1,144,204

$

1,052,453

$

939,258

$

823,842

$

672,038

Per Common Share:

Distributions

$
5.60

$
5.15

$
4.40

$
3.65

$
3.05

Net income – Basic

$
5.27

$
4.92

$
3.93

$
3.31

$
2.36

Net income – Diluted

$
5.25

$
4.89

$
3.90

$
3.29

$
2.35

Weighted average common shares – Basic

172,251

171,640

170,562

169,657

168,877

Weighted average common shares – Diluted

173,138

172,688

171,664

170,750

169,772

Balance Sheet Data:

Total assets

$

9,818,676

$

9,876,266

$

8,793,403

$

8,932,562

$

9,495,333

Total debt

$

64,364

$

839,053

$

468,828

$

398,314

$

568,417

Total preferred equity

$

4,325,000

$

3,562,500

$

2,837,500

$

3,111,271

$

3,396,027

Public Storage shareholders’ equity

$

9,480,796

$

8,791,730

$

8,093,756

$

8,288,209

$

8,676,598

Permanent noncontrolling interests’ equity

$

26,375

$

27,125

$

29,108

$

22,718

$

32,336

Net cash flow:

Provided by operating activities

$

1,606,758

$

1,430,339

$

1,285,659

$

1,203,452

$

1,093,221

Used in investing activities

$

(212,996)

$

(1,412,393)

$

(290,465)

$

(81,355)

$

(266,605)

Used in financing activities

$

(1,225,415)

$

(16,160)

$

(1,117,305)

$

(1,438,546)

$

(1,132,709)

23


ITEM 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) should be read in conjunction with our financial statements and notes thereto.

Critical Accounting Policies

Our MD&A discusses our financial statements, which have been prepared in accordance with United States (“U.S.”) generally accepted accounting principles (“GAAP”).  Our financial statements are affected by our judgments, assumptions and estimates.  The notes to our December 31, 2014 financial statements, primarily Note 2, summarize our significant accounting policies.

We believe the following are our critical accounting policies, because they have a material impact on the portrayal of our financial condition and results, and they require us to make judgments and estimates about matters that are inherently uncertain.

Income Tax Expense: We have elected to be treated as a real estate investment trust (“REIT”), as defined in the Internal Revenue Code.  As a REIT, we do not incur federal income tax on our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) that is fully distributed each year (for this purpose, certain distributions paid in a subsequent year may be considered), and if we meet certain organizational and operational rules.  We believe we have met these REIT requirements for all periods presented herein.  Accordingly, we have recorded no federal income tax expense related to our REIT taxable income.

Our evaluation that we have met the REIT requirements could be incorrect, because compliance with the tax rules requires factual determinations, and circumstances we have not identified could result in noncompliance with the tax requirements in current or prior years.  For any taxable year that we fail to qualify as a REIT and for which applicable statutory relief provisions did not apply, we would be taxed at the regular corporate rates on all of our taxable income for at least that year and the ensuing four years, we could be subject to penalties and interest, and our net income would be materially different from the amounts estimated in our financial statements.

In addition, our taxable REIT subsidiaries are taxable as regular corporations.  To the extent that amounts paid to us by our taxable REIT subsidiaries are determined by the taxing authorities to not be reasonable when compared to similar arrangements among unrelated parties, we could be subject to a 100% penalty tax on the excess payments.  Such a penalty tax could have a material adverse impact on our net income.

Impairment of Long-Lived Assets: The analysis of impairment of our long-lived assets involves identification of indicators of impairment, projections of future operating cash flows, and estimates of fair values, all of which require significant judgment and subjectivity.  Others could come to materially different conclusions.  In addition, we may not have identified all current facts and circumstances that may affect impairment.  Any unidentified impairment loss, or change in conclusions, could have a material adverse impact on our net income.

Accrual for Uncertain and Contingent Liabilities: We accrue for certain contingent and other liabilities that have significant uncertain elements, such as property taxes, workers compensation claims, tenant reinsurance claims, as well as other legal claims and disputes involving customers, employees, governmental agencies and other third parties.  Such liabilities we are aware of are estimated based upon many factors such as assumptions of past and future trends and our evaluation of likely outcomes.  However, the estimates of known liabilities could be incorrect or we may not be aware of all such liabilities, in which case our accrued liabilities and net income could be misstated.

24


Accounting for acquired real estate facilities: We estimate the fair values of the land, buildings and intangible assets acquired, for purposes of allocating the purchase price of facilities acquired.  Such estimates are based upon many assumptions and judgments, including (i) expected rates of return and capitalization rates on real estate assets, (ii) estimated costs to replace acquired buildings and equipment, (iii) comparisons of the acquired underlying land parcels to recent land transactions, and (iv) future cash flows from the real estate and the existing tenant base.  Others could come to materially different conclusions as to the estimated fair values, which would result in different depreciation and amortization expense, gains and losses on sale of real estate assets, and real estate and intangible assets.

MD&A Overview

Our domestic self-storage facilities generated approximately 93% of our revenues for the year ended December 31, 2014, and also generated most of our net income and cash flow from operations.  A significant portion of management’s time is devoted to maximizing cash flows from our existing self-storage facilities, as well as seeking additional investments in self-storage facilities.

Most of our facilities compete with other well-managed and well-located competitors and we are subject to general economic conditions, particularly those that affect the spending habits of consumers and moving trends. We believe that our centralized information networks, national telephone and online reservation system, the brand name “Public Storage,” and our economies of scale enable us to meet such challenges effectively.

During 2014, 2013 and 2012, we acquired 44, 121 and 24 facilities, respectively, from third parties for approximately $431 million, $1.2 billion and $226 million, respectively, primarily through large portfolio acquisitions.  We will continue to seek to acquire properties in 2015; however, there is significant competition to acquire existing facilities and there can be no assurance as to the level of facilities we may acquire.

As of December 31 , 201 4 , we ha d development and expansion projects which will add approximately 3.5 million net rentable square feet of storage space at a total cost of approximately $411 million . A total of $105 million in costs were incurred through December 31, 2014 with respect to these projects, with the remaining costs expected to be incurred primarily in 2015. We expect to continue to seek additional development projects; however, the level of future development may be limited due to various constraints such as difficulty in finding available sites that meet our risk-adjusted yield expectations, as well as challenges in obtaining building permits for self-storage activities in certain municipalities.

We believe that our real estate development activities are beneficial to our business operations over the long run.  However, in the short run, due to the three to four year period that it takes to fill up newly developed storage space and reach a stabilized level of cash flows, our earnings will be diluted to the extent that earnings from those newly developed facilities are less than the cost of the capital that was required in order to fund the development cost.  We believe that this negative impact will grow in 2015 and beyond due to the resulting level of growth of unstabilized facilities in our portfolio.

We also have equity investments in Shurgard Europe and PS Business Parks, Inc. (“PSB”).  We may invest further in these entities in the future.

As of December 31, 2014, our capital resources totaled approximately $774 million, consisting of $188 million in cash, approximately $286 million of available borrowing capacity on our line of credit, and $300 million of expected retained operating cash flow for 2015.  Retained operating cash flow represents our expected cash flow provided by operating activities, after deducting estimated distributions to our shareholders and estimated maintenance capital expenditure requirements for 2015.

At December 31, 2014, we had capital commitments totaling approximately $356 million, consisting of $306 million of remaining spend on our development pipeline, $32 million in property

25


acquisitions, and approximately $18 million in maturities on notes payable.  In addition, we expect that our capital commitments will continue to grow during 2015 as we continue to seek additional development and acquisition opportunities.

See Liquidity and Capital Resources for further information regarding our capital requirements and anticipated sources of capital to fund such requirements.

Results of Operations

Operating results for 2014 as compared to 2013

For the year ended December 31, 2014, net income allocable to our common shareholders was $908.2 million or $5.25 per diluted common share, compared to $844.7 million or $4.89 per diluted common share for the same period in 2013, representing an increase of $63.5 million or $0.36 per diluted common share.  This increase is due primarily to (i) a $157.2 million increase in self-storage net operating income and (ii) our $36.5 million equity share of PSB’s gain on sale of real estate included in our equity in earnings of real estate entities , offset partially by (iii) a $49.7 million increase in depreciation and amortization expense associated with acquired facilities, (iv) a $24.1 million reduction associated with foreign currency exchange gains and losses, (v) an $28.3 million increase in earnings allocated to preferred shareholders due to the issuance of additional preferred shares, and (vi) a $17.7 million decrease in interest and other income due primarily to the disposition of 51% of our loan receivable from Shurgard Europe.

Operating results for 2013 as compared to 2012

For the year ended December 31, 2013, net income allocable to our common shareholders was $844.7 million or $4.89 per diluted common share, compared to $669.7 million or $3.90 per diluted common share for the same period in 2012, representing an increase of $175.0 million or $0.99 per diluted common share.  This increase is due primarily to (i) a $124.6 million increase in self-storage net operating income, (ii) a $68.9 million reduction in income allocated to preferred shareholders due to redemptions, including our equity share of PSB, (iii) an $8.2 million increase from foreign currency exchange gains, offset partially by (iv) a $29.6 million increase in depreciation and amortization associated with acquired real estate facilities.

Funds from Operations and Core Funds from Operations

Funds from Operations (“FFO”) and FFO per share are non-GAAP (generally accepted accounting principles) measures defined by the National Association of Real Estate Investment Trusts and are considered helpful measures of REIT performance by REITs and many REIT analysts.  FFO represents net income before real estate depreciation, gains and losses, and impairment charges, which are excluded because they are based upon historical real estate costs and assume that building values diminish ratable over time, while we believe that real estate values fluctuate due to market conditions.  FFO and FFO per share are not a substitute for net income or earnings per share.  FFO is not a substitute for GAAP net cash flow in evaluating our liquidity or ability to pay dividends, because it excludes financing activities presented on our statements of cash flows.  In addition, other REITs may compute these measures differently, so comparisons among REITs may not be helpful.

For the year ended December 31, 2014, FFO was $7.98 per diluted common share, as compared to $7.53 for the same period in 2013, representing an increase of 6.0%, or $0.45 per diluted common share.

For the year ended December 31, 2013, FFO was $7.53 per diluted common share, as compared to $6.31 for the same period in 2012, representing an increase of 19.3%, or $1.22 per diluted common share.

The following tables reconcile diluted earnings per share to FFO per share, and sets forth the computation of FFO per share:

26


Year Ended December 31,

2014

2013

2012

Reconciliation of Diluted Earnings per Share to FFO per Share:

Diluted Earnings per Share

$

5.25

$

4.89

$

3.90

Eliminate amounts per share excluded from FFO:

Depreciation and amortization, including

amounts from investments and excluding

amounts allocated to noncontrolling

interests and restricted share unitholders

2.96

2.66

2.50

Gains on sale of real estate investments,

including our equity share from

investments, and other

(0.23)

(0.02)

(0.09)

FFO per share

$

7.98

$

7.53

$

6.31

Computation of FFO per Share:

Net income allocable to common shareholders

$

908,176

$

844,731

$

669,694

Eliminate items excluded from FFO:

Depreciation and amortization

437,114

387,402

358,103

Depreciation from unconsolidated

real estate investments

79,413

75,458

75,648

Depreciation allocated to noncontrolling

interests and restricted share unitholders

(3,638)

(3,976)

(4,730)

Gains on sale of real estate investments,

including our equity share from

investments, and other

(39,083)

(4,104)

(14,719)

FFO allocable to common shares

$

1,381,982

$

1,299,511

$

1,083,996

Diluted weighted average common shares

173,138

172,688

171,664

FFO per share

$

7.98

$

7.53

$

6.31

We also present “Core FFO per share,” a non-GAAP measure that represents FFO per share excluding the impact of (i) foreign currency exchange gains and losses, (ii) certain other items such as legal settlements, recognition of deferred tax assets, costs associated with the acquisition of real estate facilities, and facility closure charges.  We believe Core FFO per share is a helpful measure used by investors and REIT analysts to understand our performance.  However, Core FFO per share is not a substitute for net income per share.  Because other REITs may not compute Core FFO per share in the same manner as we do, may not use the same terminology, or may not present such a measure, Core FFO per share may not be comparable among REITs.

The following table reconciles FFO per share to Core FFO per share:

27


Year Ended December 31,

Year Ended December 31,

Percentage

Percentage

2014

2013

Change

2013

2012

Change

FFO per share

$

7.98

$

7.53

6.0%

$

7.53

$

6.31

19.3%

Eliminate the per share impact of

items excluded from Core FFO:

Foreign currency exchange loss (gain)

0.04

(0.10)

(0.10)

(0.05)

Application of EITF D-42

-

-

-

0.40

Other items

0.07

0.01

0.01

0.02

Core FFO per share

$

8.09

$

7.44

8.7%

$

7.44

$

6.68

11.4%

Real Estate Operations

Self-Storage Operations: Our self-storage operations are analyzed in two groups: (i) the Same Store Facilities, representing the facilities that we have owned and operated on a stabilized basis since January 1, 201 2 , and (ii) all other facilities, which are newly acquired, newly developed, or recently expanded facilities (the “Non Same Store Facilities”).

28


Self-Storage Operations

Summary

Year Ended December 31,

Year Ended December 31,

Percentage

Percentage

2014

2013

Change

2013

2012

Change

(Dollar amounts in thousands)

Revenues:

Same Store Facilities

$

1,836,676

$

1,743,182

5.4%

$

1,743,182

$

1,653,145

5.4%

Non Same Store Facilities

213,206

106,701

99.8%

106,701

65,720

62.4%

Total rental income

2,049,882

1,849,883

10.8%

1,849,883

1,718,865

7.6%

Cost of operations:

Same Store Facilities

498,640

489,177

1.9%

489,177

496,217

(1.4)%

Non Same Store Facilities

68,258

34,909

95.5%

34,909

21,424

62.9%

Total cost of operations

566,898

524,086

8.2%

524,086

517,641

1.2%

Net operating income (a):

Same Store Facilities

1,338,036

1,254,005

6.7%

1,254,005

1,156,928

8.4%

Non Same Store Facilities

144,948

71,792

101.9%

71,792

44,296

62.1%

Total net operating income

1,482,984

1,325,797

11.9%

1,325,797

1,201,224

10.4%

Total depreciation and amortization expense:

Same Store Facilities

(312,995)

(316,178)

(1.0)%

(316,178)

(326,258)

(3.1)%

Non Same Store Facilities

(121,074)

(68,445)

76.9%

(68,445)

(28,713)

138.4%

Total depreciation and

amortization expense

(434,069)

(384,623)

12.9%

(384,623)

(354,971)

8.4%

Total net income

$

1,048,915

$

941,174

11.4%

$

941,174

$

846,253

11.2%

Number of facilities at period end:

Same Store Facilities

1,982

1,982

-

1,982

1,982

-

Non Same Store Facilities

256

205

24.9%

205

83

147.0%

Net rentable square footage at period end (in thousands):

Same Store Facilities

125,435

125,435

-

125,435

125,435

-

Non Same Store Facilities

19,439

14,852

30.9%

14,852

6,202

139.5%

(a)

See “Net Operating Income below for further information regarding this non-GAAP measure.

Net income from our Self-Storage operations has increased 11.4 % in 2014 as compared to 201 3 and 11.2 % in 2013 as compared to 2012.  These increases are due to improvements in our Same Store Facilities, as well as the acquisitions of new facilities and the fill-up of unstabilized facilities .

Same Store Facilities

The Same Store Facilities represent those facilities that have been owned and operated on a stabilized basis since January 1, 2012 and therefore provide meaningful comparisons for 2012, 2013 and 2014.  The following table summarizes the historical operating results of these 1,982 facilities (125.4 million net rentable square feet) that represent approximately 87% of the aggregate net rentable square feet of our U.S. consolidated self-storage portfolio at December 31, 2014.

29


Selected Operating Data for the Same Store Facilities (1,982 facilities)

Year Ended December 31,

Year Ended December 31,

Percentage

Percentage

2014

2013

Change

2013

2012

Change

(Dollar amounts in thousands, except weighted average amounts)

Revenues:

Rental income

$

1,748,211

$

1,657,412

5.5%

$

1,657,412

$

1,571,022

5.5%

Late charges and

administrative fees

88,465

85,770

3.1%

85,770

82,123

4.4%

Total revenues (a)

1,836,676

1,743,182

5.4%

1,743,182

1,653,145

5.4%

Cost of operations:

Property taxes

168,297

162,903

3.3%

162,903

155,403

4.8%

On-site property manager

payroll

98,260

99,980

(1.7)%

99,980

100,669

(0.7)%

Supervisory payroll

33,986

34,491

(1.5)%

34,491

33,952

1.6%

Repairs and maintenance

43,398

40,140

8.1%

40,140

40,959

(2.0)%

Utilities

38,927

37,365

4.2%

37,365

37,355

0.0%

Advertising and selling

expense

26,684

27,783

(4.0)%

27,783

39,920

(30.4)%

Other direct property costs

51,409

50,386

2.0%

50,386

51,402

(2.0)%

Allocated overhead

37,679

36,129

4.3%

36,129

36,557

(1.2)%

Total cost of operations (a)

498,640

489,177

1.9%

489,177

496,217

(1.4)%

Net operating income (b)

1,338,036

1,254,005

6.7%

1,254,005

1,156,928

8.4%

Depreciation and

amortization expense

(312,995)

(316,178)

(1.0)%

(316,178)

(326,258)

(3.1)%

Net income

$

1,025,041

$

937,827

9.3%

$

937,827

$

830,670

12.9%

Gross margin (before

depreciation and amortization)

72.9%

71.9%

1.4%

71.9%

70.0%

2.7%

Weighted average for the period:

Square foot occupancy

93.9%

93.3%

0.6%

93.3%

91.9%

1.5%

Realized annual rental income per (c):

Occupied square foot

$

14.84

$

14.16

4.8%

$

14.16

$

13.63

3.9%

Available square foot

(“REVPAF”)

$

13.94

$

13.21

5.5%

$

13.21

$

12.52

5.5%

At December 31:

Square foot occupancy

92.5%

91.8%

0.8%

91.8%

91.4%

0.4%

Annual contract rent per

occupied square foot (d)

$

15.79

$

15.05

4.9%

$

15.05

$

14.47

4.0%

(a)

Revenues and cost of operations do not include ancillary revenues and expenses generated at the facilities with respect to tenant reinsurance and retail sales.

(b)

See “Net Operating Income” below for a reconciliation of this non-GAAP measure to our operating income in our income statements.

(c)

Realized annual rent per occupied square foot is computed by dividing rental income, before late charges and administrative fees, by the weighted average occupied square feet for the period.  Realized annual rent per available square foot (“REVPAF”) is computed by dividing rental income, before late charges and administrative

30


fees, by the total available net rentable square feet for the period.  These measures exclude 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.  These measures take into consideration promotional discounts, which reduce rental income.

(d)

Annual c ontract rent represents the applicable annualized contractual monthly rent charged to our tenants , excluding the impact of prom otional discounts, late charges and administrative fees.

Analysis of Same Store Revenue

Revenues generated by our Same Store Facilities increased by 5.4% in 2014 as compared to the 2013 due primarily to a 4.8% increase in realized rent per occupied square foot and a 0.6% increase in average occupancy.  Revenues generated by our Same Store Facilities increased by 5.4% in 2013 as compared to 2012 due primarily to a 3.9% increase in realized rent per occupied square foot and a 1.5% increase in average occupancy. The increases in realized rent per occupied square foot was due primarily to annual rent increases given to tenants that have been renting with us longer than one year, and to a lesser extent, increased move-in rates in 2014 as compared to 2013, and reduced promotional discounts given to new tenants in 2013 as compared to 2012.

Same Store average occupancy increased from 93.3% in 2013 to 93.9% in 2014, representing an increase of 0.6%.  Same Store average occupancy increased from 91.9% in 2012 to 93.3% in 2013, representing an increase of 1.5%.  At December 31, 2014, the year-over-year occupancy gap was 0.8%.  Notwithstanding this increase, we expect the year over year occupancy gap to narrow because we believe we are reaching limitations to occupancy levels inherent with approximately 5% to 7% of our tenant base vacating each month without notice.

We believe that high occupancies help maximize our rental revenue.  We seek to maintain an average occupancy level of at least 90%, by regularly adjusting the rental rates and promotions offered to attract new tenants as well as adjusting our marketing efforts on both television and the Internet in order to generate sufficient move-in volume to replace tenants that vacate.  Demand fluctuates due to various local and regional factors, including the overall economy.  Demand is higher in the summer months than in the winter months and, as a result, rental rates charged to new tenants are typically higher in the summer months than in the winter months.

We believe rental growth in 2015 will need to come from a combination of the following; (i) continued annual rent increases to tenants, (ii) higher rental rates charged to new tenants, and (iii) lower promotional discounts.  Our future rental growth will also be dependent upon many factors for each market that we operate in, including demand for self-storage space, the level of competitor supply of self-storage space, and the average length of stay of our tenants.

Increasing rental rates to existing tenants, generally on an annual basis, is a key component of our revenue growth.  We determine the level of rental increases based upon our expectations regarding the impact of existing tenant rate increases on incremental move-outs.  We expect to continue to pass similar rent increases to long-term tenants in 2015, as we did in 2014.

During 2014, 2013 and 2012, the average annualized contractual rates per occupied square foot for tenants that moved in were $13.63, $13.02 and $12.81, respectively, and for tenants that vacated were $14.34, $13.81 and $13.58, respectively. Notwithstanding the negative impact of vacate rates exceeding move in rates in each of the past three years, we have continue to grow realized annual rental income per square foot during each of 2014 and 2013, as noted in the table above.  The growth in realized annual rental income per square foot was primarily due to (i) annual rate increases to tenants, (ii) improved length of stay, (iii) for 2014, improved net positive move ins (move in volume less move out volume) versus 2013, and (iv) reduced levels of promotional discounts. Promotional discounts were approximately $81.4 million in 2014, $81.2 million in 2013, and $90.2 million in 2012.  Promotional discounts have declined due to higher occupancy.

31


We believe that the current trends in move-in, move-out, in place contractual rents and occupancy levels are consistent with our expectation of continued revenue growth in 2015.  However, such trends, when viewed in the short-run, are volatile and not necessarily predictive of our revenues going forward because they are subject to many short-term factors.  Such factors include initial move-in rates, seasonal factors, the unit size and geographical mix of the specific tenants moving in or moving out, the length of stay of the tenants moving in or moving out, changes in our pricing strategies, and the degree and timing of rate increases previously passed to existing tenants.

Analysis of Same Store Cost of Operations

Cost of operations (excluding depreciation and amortization) increased 1.9% in 2014 as compared to 2013 and decreased 1.4% in 2013 as compared to 2012.  The increase in 2014 was due primarily to increased repairs and maintenance, primarily snow removal expense, as well as increased property tax expense.  The decrease in 2013 was due primarily to reduced advertising and selling expense, offset partially by increased property taxes.

Property tax expense increased 3.3% in 2014 as compared to 2013 and 4.8% in 2013 as compared to 2012.  The increases in 2014 and 2013 were due primarily to higher assessed values and tax rates.  We expect property tax expense growth of approximately 4% to 5% in 2015.

On-site property manager payroll expense decreased 1.7% in 2014 as compared to 2013 and 0.7% in 2013 as compared to 2012.  The decrease in 2014 was due primarily to efficiencies which resulted in fewer hours worked, combined with reduced workers’ compensation expenses.  The decrease in 2013 was due primarily to reductions in incentive compensation, offset partially by higher employee health plan expenses.  We expect on-site property manager payroll expense to increase modestly in 2015 due to inflationary wage increases.

Supervisory payroll expense, which represents compensation paid to the management personnel who directly and indirectly supervise the on-site property managers, decreased 1.5% in 2014 as compared to 2013 and increased 1.6% in 2013 as compared to 2012.  The decrease in 2014 was due primarily to reduced headcount, while the increase in 2013 was due primarily to increases in compensation rates.  We expect inflationary increases in compensation rates and increased headcount in 2015.

Repairs and maintenance expense increased 8.1% in 2014 as compared to 2013, and decreased 2.0% in 2013 as compared to 2012.  Repair and maintenance costs include snow removal expense totaling $7.9 million, $5.3 million and $2.8 million in 2014, 2013 and 2012, respectively.  Excluding snow removal costs, repairs and maintenance increased 1.9% in 2014 as compared to 2013 and decreased 8.9% in 2013 as compared to 2012.

Repairs and maintenance expense levels are dependent upon many factors such as weather conditions, which can impact repair and maintenance needs including snow removal, inflation in material and labor costs, and random events.  We expect inflationary increases in repairs and maintenance expense in 2015, excluding snow removal expense, which is primarily weather dependent and not predictable.

Our utility expenses are comprised primarily of electricity costs, which are dependent upon energy prices and usage levels.  Changes in usage levels are driven primarily by weather and temperature.  Utility expense increased 4.2% in 2014 and was flat in 2013 as compared to 2012.  It is difficult to estimate future utility costs, because weather, temperature, and energy prices are volatile and not predictable.  However, based upon current trends and expectations regarding commercial electricity rates, we expect inflationary increases in rates.

Advertising and selling expense is comprised principally of Internet advertising, media advertising and the operating costs of our telephone reservation center.  Advertising and selling expense varies based upon demand, occupancy levels, and other factors; media and Internet advertising, in particular, can increase or decrease significantly in the short run in response to these factors.  Advertising and selling expenses declined 4.0% in 2014 as compared to 2013, and 30.4% in 2013 as compared to 2012.  The

32


significant decrease in 2013 is due to the phase-out of our yellow page advertising program as of December 31, 2012, as well as reduced television advertising and Internet search costs as a result of high occupancies.  Based upon current trends in move-ins, move-outs, and occupancies, we expect advertising and selling expense to be approximately flat in 2015.

Other direct property costs include administrative expenses incurred at the self-storage facilities, such as property insurance, business license costs, bank charges related to processing the properties’ cash receipts, credit card fees, and the cost of operating each property’s rental office including supplies and telephone data communication lines.  These costs increased 2.0% in 2014 as compared to 2013 and decreased 2.0% in 2013 as compared to 2012.  The increase in 2014 is due primarily to higher credit card fees, offset partially by lower property insurance costs.  The decrease in 2013 is due to lower property insurance costs and certain administrative cost-saving efforts, offset partially by an increase in credit card fees.  Credit card fees increased in both periods due to a higher proportion of collections being received from credit cards.  We expect moderate increases in other direct property costs in 2015.

Allocated overhead represents administrative expenses for shared general corporate functions, which are allocated to self-storage property operations to the extent their efforts are devoted to self-storage operations.  Such functions include data processing, human resources, operational accounting and finance, marketing, and costs of senior executives (other than the Chief Executive Officer and Chief Financial Officer, which are included in general and administrative expense).  Allocated overhead increased 4.3% in 2014 as compared to 2013, and decreased 1.2% in 2013 as compared to 2012.  We expect inflationary growth in allocated overhead in 2015 as compared to 2014.

The following table summarizes selected quarterly financial data with respect to the Same Store Facilities:

33


For the Quarter Ended

March 31

June 30

September 30

December 31

Entire Year

(Amounts in thousands, except for per square foot amount)

Total revenues:

2014

$

440,404

$

452,571

$

475,973

$

467,728

$

1,836,676

2013

$

419,094

$

429,958

$

451,300

$

442,830

$

1,743,182

2012

$

397,132

$

408,636

$

427,492

$

419,885

$

1,653,145

Total cost of operations:

2014

$

139,460

$

126,722

$

128,745

$

103,713

$

498,640

2013

$

134,144

$

125,279

$

127,691

$

102,063

$

489,177

2012

$

137,298

$

127,789

$

125,742

$

105,388

$

496,217

Property taxes:

2014

$

47,583

$

46,967

$

46,069

$

27,678

$

168,297

2013

$

45,613

$

44,953

$

44,572

$

27,765

$

162,903

2012

$

43,956

$

42,910

$

41,568

$

26,969

$

155,403

Repairs and maintenance:

2014

$

14,734

$

9,432

$

9,900

$

9,332

$

43,398

2013

$

11,022

$

9,278

$

9,862

$

9,978

$

40,140

2012

$

12,513

$

10,672

$

8,656

$

9,118

$

40,959

Advertising and selling expense:

2014

$

6,481

$

6,043

$

7,772

$

6,388

$

26,684

2013

$

7,655

$

6,577

$

8,596

$

4,955

$

27,783

2012

$

10,805

$

10,883

$

10,499

$

7,733

$

39,920

REVPAF:

2014

$

13.34

$

13.75

$

14.44

$

14.22

$

13.94

2013

$

12.69

$

13.05

$

13.67

$

13.44

$

13.21

2012

$

12.02

$

12.39

$

12.94

$

12.75

$

12.52

Weighted average realized annual rent per occupied square foot:

2014

$

14.40

$

14.52

$

15.25

$

15.20

$

14.84

2013

$

13.81

$

13.88

$

14.48

$

14.45

$

14.16

2012

$

13.32

$

13.42

$

13.93

$

13.86

$

13.63

Weighted average occupancy levels for the period:

2014

92.6%

94.7%

94.7%

93.5%

93.9%

2013

91.9%

94.0%

94.4%

93.0%

93.3%

2012

90.2%

92.3%

92.9%

92.0%

91.9%

34


Analysis of Market Trends

The following table sets forth selected market trends in our Same Store Facilities:

Same Store Facilities Operating Trends by Market

Year Ended December 31,

Year Ended December 31,

2014

2013

Change

2013

2012

Change

(Amounts in thousands, except for weighted average data)

Revenues:

Los Angeles (197 facilities)

$

270,531

$

257,062

5.2%

$

257,062

$

243,442

5.6%

San Francisco (128 facilities)

155,918

145,995

6.8%

145,995

137,431

6.2%

New York (79 facilities)

117,591

114,024

3.1%

114,024

106,623

6.9%

Chicago (129 facilities)

113,870

108,754

4.7%

108,754

103,578

5.0%

Washington DC (74 facilities)

86,836

85,013

2.1%

85,013

82,349

3.2%

Seattle-Tacoma (85 facilities)

87,607

82,111

6.7%

82,111

77,251

6.3%

Miami (61 facilities)

77,604

72,842

6.5%

72,842

69,088

5.4%

Dallas-Ft. Worth (98 facilities)

72,295

67,920

6.4%

67,920

63,836

6.4%

Houston (80 facilities)

67,259

62,348

7.9%

62,348

57,787

7.9%

Atlanta (89 facilities)

63,173

59,589

6.0%

59,589

57,293

4.0%

Philadelphia (55 facilities)

46,886

44,783

4.7%

44,783

43,532

2.9%

Denver (47 facilities)

43,075

39,808

8.2%

39,808

36,921

7.8%

Minneapolis-St Paul

(41 facilities)

35,947

33,863

6.2%

33,863

31,369

8.0%

Portland (43 facilities)

33,594

31,287

7.4%

31,287

29,703

5.3%

Orlando-Daytona

(45 facilities)

30,546

29,259

4.4%

29,259

28,083

4.2%

All other markets

(731 facilities)

533,944

508,524

5.0%

508,524

484,859

4.9%

Total revenues

$

1,836,676

$

1,743,182

5.4%

$

1,743,182

$

1,653,145

5.4%

Net operating income:

Los Angeles

$

218,173

$

204,154

6.9%

$

204,154

$

188,292

8.4%

San Francisco

123,741

114,097

8.5%

114,097

104,466

9.2%

New York

84,092

80,173

4.9%

80,173

71,787

11.7%

Chicago

65,521

63,680

2.9%

63,680

61,001

4.4%

Washington DC

66,368

65,022

2.1%

65,022

62,250

4.5%

Seattle-Tacoma

68,052

62,354

9.1%

62,354

57,092

9.2%

Miami

58,987

54,430

8.4%

54,430

50,124

8.6%

Dallas-Ft. Worth

50,524

46,377

8.9%

46,377

41,765

11.0%

Houston

45,098

40,933

10.2%

40,933

37,481

9.2%

Atlanta

45,279

42,189

7.3%

42,189

38,966

8.3%

Philadelphia

31,930

30,154

5.9%

30,154

28,775

4.8%

Denver

31,679

28,707

10.4%

28,707

25,769

11.4%

Minneapolis-St. Paul

23,933

21,979

8.9%

21,979

19,920

10.3%

Portland

25,129

23,311

7.8%

23,311

21,451

8.7%

Orlando-Daytona

21,522

20,155

6.8%

20,155

18,980

6.2%

All other markets

378,008

356,290

6.1%

356,290

328,809

8.4%

Total net operating income

$

1,338,036

$

1,254,005

6.7%

$

1,254,005

$

1,156,928

8.4%

35


Same Store Facilities Operating Trends by Market (Continued)

Year Ended December 31,

Year Ended December 31,

2014

2013

Change

2013

2012

Change

Weighted average square foot occupancy:

Los Angeles

94.3%

93.5%

0.9%

93.5%

92.2%

1.4%

San Francisco

95.2%

94.6%

0.6%

94.6%

93.1%

1.6%

New York

94.0%

94.6%

(0.6)%

94.6%

92.9%

1.8%

Chicago

93.4%

93.5%

(0.1)%

93.5%

92.2%

1.4%

Washington DC

92.5%

93.0%

(0.5)%

93.0%

91.9%

1.2%

Seattle-Tacoma

94.0%

93.0%

1.1%

93.0%

91.1%

2.1%

Miami

94.6%

93.9%

0.7%

93.9%

92.4%

1.6%

Dallas-Ft. Worth

94.2%

93.5%

0.7%

93.5%

91.7%

2.0%

Houston

94.2%

93.8%

0.4%

93.8%

91.8%

2.2%

Atlanta

93.6%

92.0%

1.7%

92.0%

90.6%

1.5%

Philadelphia

93.7%

93.1%

0.6%

93.1%

91.6%

1.6%

Denver

95.0%

94.8%

0.2%

94.8%

94.1%

0.7%

Minneapolis-St. Paul

93.2%

93.2%

0.0%

93.2%

91.8%

1.5%

Portland

95.0%

94.1%

1.0%

94.1%

92.8%

1.4%

Orlando-Daytona

93.8%

93.1%

0.8%

93.1%

91.8%

1.4%

All other markets

93.6%

92.9%

0.8%

92.9%

91.4%

1.6%

Total weighted average

occupancy

93.9%

93.3%

0.6%

93.3%

91.9%

1.5%

Realized annual rent per occupied square foot:

Los Angeles

$

20.39

$

19.51

4.5%

$

19.51

$

18.76

4.0%

San Francisco

21.41

20.14

6.3%

20.14

19.26

4.6%

New York

22.65

21.75

4.1%

21.75

20.73

4.9%

Chicago

14.34

13.68

4.8%

13.68

13.17

3.9%

Washington DC

20.75

20.31

2.2%

20.31

19.88

2.2%

Seattle-Tacoma

15.98

15.12

5.7%

15.12

14.52

4.1%

Miami

17.99

17.01

5.8%

17.01

16.35

4.0%

Dallas-Ft. Worth

11.66

11.01

5.9%

11.01

10.56

4.3%

Houston

12.22

11.37

7.5%

11.37

10.79

5.4%

Atlanta

10.81

10.35

4.4%

10.35

10.06

2.9%

Philadelphia

13.94

13.38

4.2%

13.38

13.20

1.4%

Denver

14.35

13.22

8.5%

13.22

12.35

7.0%

Minneapolis-St. Paul

13.05

12.26

6.4%

12.26

11.50

6.6%

Portland

15.08

14.19

6.3%

14.19

13.66

3.9%

Orlando-Daytona

11.39

10.96

3.9%

10.96

10.65

2.9%

All other markets

11.93

11.44

4.3%

11.44

11.07

3.3%

Total realized rent per square

foot

$

14.84

$

14.16

4.8%

$

14.16

$

13.63

3.9%

36


Same Store Facilities Operating Trends by Market (Continued)

Year Ended December 31,

Year Ended December 31,

2014

2013

Change

2013

2012

Change

REVPAF:

Los Angeles

$

19.23

$

18.24

5.4%

$

18.24

$

17.30

5.4%

San Francisco

20.39

19.04

7.1%

19.04

17.93

6.2%

New York

21.28

20.57

3.5%

20.57

19.26

6.8%

Chicago

13.40

12.78

4.9%

12.78

12.14

5.3%

Washington DC

19.20

18.88

1.7%

18.88

18.27

3.3%

Seattle-Tacoma

15.03

14.06

6.9%

14.06

13.23

6.3%

Miami

17.03

15.97

6.6%

15.97

15.10

5.8%

Dallas-Ft. Worth

11.00

10.30

6.8%

10.30

9.68

6.4%

Houston

11.52

10.66

8.1%

10.66

9.90

7.7%

Atlanta

10.15

9.52

6.6%

9.52

9.12

4.4%

Philadelphia

13.07

12.45

5.0%

12.45

12.09

3.0%

Denver

13.67

12.54

9.0%

12.54

11.61

8.0%

Minneapolis-St. Paul

12.16

11.43

6.4%

11.43

10.56

8.2%

Portland

14.32

13.36

7.2%

13.36

12.67

5.4%

Orlando-Daytona

10.70

10.21

4.8%

10.21

9.78

4.4%

All other markets

11.16

10.62

5.1%

10.62

10.12

4.9%

Total REVPAF

$

13.94

$

13.21

5.5%

$

13.21

$

12.52

5.5%

We believe that our geographic diversification and scale provide some insulation from localized economic effects and add to the stability of our cash flows.  It is difficult to predict localized trends in short-term self-storage demand and operating results.  Over the long run, we believe that markets that experience population growth, high employment, and otherwise exhibit economic strength and consistency will outperform markets that do not exhibit these characteristics.

Non Same Store Facilities

The Non Same Store Facilities at December 31, 2014 represent 256 facilities that were not stabilized with respect to occupancies or rental rates since January 1, 2012, or that we did not own as of January 1, 2012.  As a result of the stabilization process and timing of when the facilities were acquired, year-over-year changes can be significant.

The following table summarizes operating data with respect to th e Non Same Store F acilities:

37


NON SAME STORE

Year Ended December 31,

Year Ended December 31,

FACILITIES

2014

2013

Change

2013

2012

Change

(Dollar amounts in thousands, except square foot amounts)

Rental income:

2014 third party acquisitions

$

15,347

$

-

$

15,347

$

-

$

-

$

-

2013 third party acquisitions

96,947

19,309

77,638

19,309

-

19,309

2012 third party acquisitions

28,275

22,452

5,823

22,452

7,791

14,661

Other facilities

72,637

64,940

7,697

64,940

57,929

7,011

Total rental income

213,206

106,701

106,505

106,701

65,720

40,981

Cost of operations before depreciation

and amortization expense:

2014 third party acquisitions

4,566

-

4,566

-

-

-

2013 third party acquisitions

32,917

7,574

25,343

7,574

-

7,574

2012 third party acquisitions

9,591

8,562

1,029

8,562

3,206

5,356

Other facilities

21,184

18,773

2,411

18,773

18,218

555

Total cost of operations

68,258

34,909

33,349

34,909

21,424

13,485

Net operating income:

2014 third party acquisitions

10,781

-

10,781

-

-

-

2013 third party acquisitions

64,030

11,735

52,295

11,735

-

11,735

2012 third party acquisitions

18,684

13,890

4,794

13,890

4,585

9,305

Other facilities

51,453

46,167

5,286

46,167

39,711

6,456

Total net operating income (a)

144,948

71,792

73,156

71,792

44,296

27,496

Depreciation and amortization

expense

(121,074)

(68,445)

(52,629)

(68,445)

(28,713)

(39,732)

Net income

$

23,874

$

3,347

$

20,527

$

3,347

$

15,583

$

(12,236)

At December 31:

Square foot occupancy:

2014 third party acquisitions

89.9%

-

-

-

-

-

2013 third party acquisitions

90.4%

82.6%

9.4%

82.6%

-

-

2012 third party acquisitions

92.5%

86.5%

6.9%

86.5%

75.2%

15.0%

Other facilities

82.2%

85.2%

(3.5)%

85.2%

88.6%

(3.8)%

88.1%

84.0%

4.9%

84.0%

84.4%

(0.5)%

Annual contract rent per

occupied square foot:

2014 third party acquisitions

$

12.15

$

-

-

$

-

$

-

-

2013 third party acquisitions

13.99

13.56

3.2%

13.56

-

-

2012 third party acquisitions

15.40

13.76

11.9%

13.76

13.66

0.7%

Other facilities

16.33

16.17

1.0%

16.17

15.79

2.4%

$

14.45

$

14.40

0.3%

$

14.40

$

15.20

(5.3)%

Number of facilities:

2014 third party acquisitions

44

-

44

-

-

-

2013 third party acquisitions

121

121

-

121

-

121

2012 third party acquisitions

24

24

-

24

24

-

Other facilities

67

60

7

60

59

1

256

205

51

205

83

122

Net rentable square feet (in thousands):

2014 third party acquisitions

3,442

-

3,442

-

-

-

2013 third party acquisitions

8,056

8,036

20

8,036

-

8,036

2012 third party acquisitions

2,117

2,117

-

2,117

1,908

209

Other facilities

5,824

4,699

1,125

4,699

4,294

405

19,439

14,852

4,587

14,852

6,202

8,650

38


(a) See “Net Operating Income” below for a reconciliation of this non-GAAP measure to our net income in our statements of income for the years ended December 31 , 2014, 2013 and 20 12 .

During 2014, we acquired 44 operating self-storage facilities (3,442,000 net rentable square feet of storage space) for approximately $430.7 million.  During 2013, we acquired 121 operating self-storage facilities (8,036,000 net rentable square feet of storage space) for approximately $1.16 billion.  During 2012, we acquired 24 operating self-storage facilities (1,908,000 net rentable square feet of storage space and unfinished space that was converted to 209,000 net rentable square feet of self-storage space in 2013 for $20.3 million in additional development cost) for $225.5 million in cash.

For 2014, the weighted average annualized yield for the facilities acquired in 2013 and 2012, respectively, was 5.5% and 7.6%.  The yields for the facilities acquired in 2014 were not meaningful due to our limited ownership p eriod.

During 2014, we completed expan sions to various facilities adding 614,000 net rentable square feet of self-storage space, for an aggregate cost of $48 million and we opened six newly developed facilities for an aggregate cost of $50 million with 531,000 net rentable square feet of self-storage space. In addition, during 2014, we gained possession of a self-storage facility due to termination by a tenant who had ground leased the facility from us.  These facilities are included in “Other facilities” in the table above.

Subsequent to December 31, 2014, we acquired four self-storage facilities (one each in Florida, North Carolina, Washington and Texas ) , with an aggregate of 265,000 net rentable square feet, for approximately $32 million in cash.

We expect to increase the number of Non Same Store Facilities over at least the next 18 months through development of new self-storage facilities, expansions to existing facilities and acquisitions of facilities.  As of December 31, 2014, we had development and expansion projects which will add approximately 3.5 million net rentable square feet of storage space at a total cost of approximately $411 million.  A total of $105 million of these costs were incurred through December 31, 2014, with the remaining costs expected to be incurred primarily in 2015.  Some of these projects are subject to significant contingencies such as entitlement approval.  We expect to continue to seek additional development projects; however, the level of future development may be limited due to various constraints such as difficulty in finding projects that meet our risk-adjusted yield expectations and challenges in obtaining building permits for self-storage activities in certain municipalities.  There is significant competition to acquire existing facilities and there can be no assurance that we will be able to acquire additional facilities at prices we will find attractive.

We believe that our management and operating infrastructure will result in newly acquired facilities stabilizing at a higher level of net operating income than was achieved by the previous owners.  However, it can take 24 or more months for these newly acquired facilities to reach stabilization, and the ultimate levels of net operating income to be achieved can be affected by changes in general economic conditions.  As a result, there can be no assurance that our expectations with respect to these facilities will be achieved.  However, we expect the Non Same Store Facilities to continue to provide earnings growth during 2015 as these facilities approach stabilized occupancy levels and the earnings of the 2014 acquisitions are reflected in our operations for a longer period in 2015 as compared to 2014.

Equity in earnings of unconsolidated real estate entities

At December 31 , 201 4 , we have equity investments in PSB, Shurgard Europe and various limited partnerships.  We account for such investments using the equity method.

Equity in earnings of unconsolidated real estate entities for 2014, 2013 and 2012 consists of our pro-rata share of the net income of these unconsolidated real estate entities for each period.  The following table sets forth the significant components of equity in earnings of unconsolidated real estate entities.

39


Historical summary:

Year Ended December 31,

Year Ended December 31,

2014

2013

Change

2013

2012

Change

(Amounts in thousands)

Equity in earnings:

PSB

$

56,280

$

23,199

$

33,081

$

23,199

$

10,638

$

12,561

Shurgard Europe

29,900

32,694

(2,794)

32,694

33,223

(529)

Other Investments

2,087

1,686

401

1,686

1,725

(39)

Total equity in earnings

$

88,267

$

57,579

$

30,688

$

57,579

$

45,586

$

11,993

Investment in PSB : At December 31, 2014 and 2013, we had approximately a 42% common equity interest in PSB, comprised of our ownership of 7,158,354 shares of PSB’s common stock and 7,305,355 limited partnership units in an operating partnership controlled by PSB.  The limited partnership units are convertible at our option, subject to certain conditions, on a one-for-one basis into PSB common stock.  During the last six months of 2013, we acquired an aggregate of 1,356,748 shares of PSB common stock at an average cost of $77.42 per share in open market transactions as well as directly from PSB.

At December 31, 2014, PSB owned and operated 28.6 million rentable square feet of commercial space located in eight states.  PSB also manages commercial space that we own pursuant to property management agreements.

Equity in earnings from PSB increased to $56.3 million for 2014 as compared to $23.2 million for 2013, due primarily to our $36.5 million equity share of PSB’s gain on sale of real estate in 2014. Equity in earnings from PSB increased to $23.2 million for 2013 as compared to $10.6 million in 2012, due primarily to the impact of PSB’s 2012 redemptions of preferred securities which reduced our equity earnings by $7.2 million in 2012, combined with improved property operations from newly acquired and same park facilities. See Note 4 to our December 31, 2014 financial statements for selected financial information on PSB, as well as PSB’s filings and selected financial information that can be accessed through the SEC, and on PSB’s website, www.psbusinessparks.com.

Investment in Shurgard Europe: Equity in earnings of Shurgard Europe represents our 49% equity share of Shurgard Europe’s net income.  At December 31, 2014, Shurgard Europe’s operations are comprised of 192 wholly-owned facilities with ten million net rentable square feet.  Selected financial data for Shurgard Europe for 2014, 2013 and 2012 is included in Note 4 to our December 31, 2014 financial statements.  As described in more detail in Note 4, we receive trademark license fees from Shurgard Europe and, for certain periods, we received interest income from Shurgard Europe on a note payable to us.

In July 2014, Shurgard Europe completed the following financing transactions: (i) amended its bank term loan to, among other things, expand the outstanding borrowings from €82.9 million to €125.0 million, set the interest rate at Euribor plus 1.8%, and extend the maturity to January 2018, (ii) issued €300.0 million (issued in three equal tranches of 7, 10 and 12 year maturities) of unsecured senior notes with an average interest rate of 3.0%, and (iii) fully repaid its €311.0 million shareholder loan.  As a result, we received a total of $204.9 million for our 49% share of the shareholder loan.  In December 2014, Shurgard Europe amended its bank term loan to provide for the addition of a €40 million revolving line of credit.

On December 31, 2014, Shurgard Europe acquired five facilities in Germany, with an aggregate of 327,000 net rentable square feet, for $82 million (€66 million) payable in March 2015 and during the three months ended December 31, 2014, they acquired a building and ground lease on a self-storage property located in the United Kingdom for $11 million cash.  The property, which is currently leased to a third party, is currently managed by Shurgard Europe and contains 83,000 square feet. The acquisition costs are to be funded with cash on hand combined with borrowings on the revolving credit facility.

Our equity in earnings from Shurgard Europe decreased to $29.9 million for 2014 as compared to $32.7 million for 2013.  The decrease is due primarily to our equity share of increased interest expense

40


incurred in connection with Shurgard Europe’s refinancing activities completed in July 2014, costs associated with the facilities acquired in 2014, and a contingent loss incurred in 2014, offset partially by improved property operations.  Equity in earnings from Shurgard Europe decreased to $32.7 million for 2013 from $33.2 million for the same period in 2012.  For purposes of recording our equity in earnings from Shurgard Europe, the Euro was translated into U.S. Dollars based upon average exchange rates of 1.329 for 2014, 1.328 for 2013 and 1.285 for 2012.

At least in the short-term, our future earnings from Shurgard Europe will be affected primarily by the operating results of its existing facilities, as well as the exchange rate between the U.S. Dollar and currencies in the countries Shurgard Europe conducts its business, principally the Euro.

During the fourth quarter of 2014 and the early part of 2015, the value of the U.S. Dollar has increased substantially relative to the Euro.  At February 20, 2015, the exchange rate was 1.14 U.S . Dollars per Euro.  If the exchange rate remained constant throughout 2015 at the rate of 1.14 U.S. Dollars per Euro, our equity in earnings would decrease approximately 14% ($4.7 million) in 2015, all other things being equal.

Shurgard Europe’s Same Store Facilities : The Shurgard Europe’s Same Store facilities represents the 174 facilities (9.2 million net rentable square feet, representing 89% of the aggregate net rentable square feet of Shurgard Europe’s self-storage portfolio) that have been consolidated and operated by Shurgard Europe on a stabilized basis since January 1, 2012 and therefore provide meaningful comparisons for 2012, 2013 and 2014.  We evaluate the performance of these facilities because Shurgard Europe’s ability to effectively manage stabilized facilities represents an important measure of its ability to grow its earnings over the long-term.

The following table reflects 100% of the operating results of those 174 facilities.  For comparison purposes, the 2013 and 2012 results are presented in U.S. Dollars using the same historical exchange rate for 2014.  However, only our pro rata share of the operating results for these facilities, based upon the actual exchange rates for each period, is included in “equity in earnings of unconsolidated real estate entities” on our statements of income.

In Note 4 to our December 31, 2014 financial statements, we disclose Shurgard Europe’s consolidated operating results for the years ended December 31, 2014, 2013 and 2012.  Shurgard Europe’s consolidated operating results include 18 additional facilities that are not Same Store Facilities, and are based upon historical exchange rates rather than constant exchange rates for each of the respective periods.

41


Selected Operating Data for the Shurgard Europe Same Store Pool (174 facilities):

Year Ended December 31,

Year Ended December 31,

Percentage

Percentage

2014

2013

Change

2013

2012

Change

(Dollar amounts in thousands, except weighted average data,

utilizing constant exchange rates) (a)

Revenues (including late charges and

administrative fees)

$

209,035

$

203,230

2.9%

$

203,230

$

206,284

(1.5)%

Less: Cost of operations (excluding

depreciation and amortization

expenses)

88,618

86,255

2.7%

86,255

85,786

0.5%

Net operating income (b)

$

120,417

$

116,975

2.9%

$

116,975

$

120,498

(2.9)%

Gross margin

57.6%

57.6%

0.0%

57.6%

58.4%

(1.4)%

Weighted average for the period:

Square foot occupancy

85.9%

80.9%

6.2%

80.9%

82.3%

(1.7)%

Realized annual rent, prior to late

charges and administrative fees, per (c):

Occupied square foot

$

25.84

$

26.69

(3.2)%

$

26.69

$

26.66

0.1%

Available square foot (“REVPAF”)

$

22.20

$

21.59

2.8%

$

21.59

$

21.94

(1.6)%

At December 31:

Square foot occupancy

87.8%

82.3%

6.7%

82.3%

80.4%

2.4%

Annual contract rent per occupied

square foot (d)

$

26.35

$

27.84

(5.4)%

$

27.84

$

27.70

0.5%

Total net rentable square feet

(in thousands)

9,244

9,244

-

9,244

9,244

-

Average Euro to the U.S. Dollar for

the period (a):

Constant exchange rates used herein

1.329

1.329

-

1.329

1.329

-

Actual historical exchange rates

1.329

1.328

0.1%

1.328

1.285

3.3%

(a) In order to isolate changes in the underlying operations from the impact of exchange rates, the amounts in this table are presented on a constant exchange rate basis.  The amounts for years ended December 31, 2013 and 2012 have been restated using the actual exchange rates for the year ended December 31, 2014.

(b) We present Shurgard Europe’s same-store net operating income or “NOI,” which is a non-GAAP financial measure that excludes the impact of depreciation and amortization expense.  We believe that NOI is a meaningful measure of operating performance, because we utilize NOI in making decisions with respect to capital allocations, in determining current property values, in evaluating property performance and in comparing period-to-period and market-to-market property operating results.  In addition, we believe the investment community utilizes NOI in determining operating performance and real estate values, and does not consider depreciation expense because it is based upon historical cost. NOI is not a substitute for net income, net operating cash flow, or other related GAAP financial measures, in evaluating Shurgard Europe’s operating results.

(c) Realized annual rent per occupied square foot is computed by dividing annualized rental income, before late charges and administrative fees, by the weighted average occupied square feet for the period.  Realized annual rent per available square foot (“REVPAF”) is computed by dividing annualized rental income, before late charges and administrative fees, by the total available net rentable square feet for the period.  These measures exclude 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.  These measures take into consideration promotional discounts, which reduce rental income.

42


(d) Contract rent represents the applicable contractual monthly rent charged to tenants, excluding the impact of promotional discounts, late charges and administrative fees.

NOI increased 2.9% in 2014 as compared to 2013, principally due to an increase of 2.9% in revenue, partially offset by an increase of 2.7% in cost of operations.  NOI decreased 2.9% in 2013 as compared to 2012, principally due to a decrease of 1.5% in revenue and an increase of 0.5% in cost of operations.  Due to the limited number of facilities in this portfolio and lack of geographic concentration, as well as recent volatile economic conditions in Western Europe, it is difficult to estimate revenue growth.  However, based upon current trends, it appears that revenue should increase modestly in the first quarter of 2015.

Other Investments : The “Other Investments” at December 31, 2014 are comprised primarily of our equity in earnings from various limited partnerships that own an aggregate of 13 self-storage facilities (750,000 net rentable square feet).  Our future earnings with respect to the Other Investments will be dependent upon the operating results of the facilities these entities own.

Ancillary Operations

Ancillary revenues and expenses include amounts associated with (i) the reinsurance of policies against losses to goods stored by tenants in our self-storage facilities in the U.S., (ii) merchandise sales, (iii) commercial property operations, and (iv) management of 41 self-storage facilities owned by third parties and the Unconsolidated Real Estate Entities.

Commercial property operations are included in our commercial segment and all other ancillary revenues and costs of operations are not allocated to any segment.  See Note 11 to our December 31, 2014 financial statements for further information regarding our segments and for a reconciliation of these ancillary revenues and cost of operations to our net income.

The following table sets forth our ancillary operations as presented on our income statements:

Year Ended December 31,

Year Ended December 31,

2014

2013

Change

2013

2012

Change

(Amounts in thousands)

Ancillary Revenues:

Tenant reinsurance

premiums

$

95,056

$

84,904

$

10,152

$

84,904

$

77,977

$

6,927

Commercial

15,720

14,510

1,210

14,510

14,071

439

Merchandise and other

34,746

32,449

2,297

32,449

31,591

858

Total revenues

145,522

131,863

13,659

131,863

123,639

8,224

Ancillary Cost of Operations:

Tenant reinsurance

25,600

17,067

8,533

17,067

14,429

2,638

Commercial

5,247

5,228

19

5,228

4,908

320

Merchandise and other

20,975

18,780

2,195

18,780

18,926

(146)

Total cost of operations

51,822

41,075

10,747

41,075

38,263

2,812

Commercial depreciation

3,045

2,779

266

2,779

2,810

(31)

Ancillary net income:

Tenant reinsurance

69,456

67,837

1,619

67,837

63,548

4,289

Commercial

7,428

6,503

925

6,503

6,353

150

Merchandise and other

13,771

13,669

102

13,669

12,665

1,004

Total ancillary net income

$

90,655

$

88,009

$

2,646

$

88,009

$

82,566

$

5,443

43


Tenant reinsurance operations: We reinsure policies offered through a non-affiliated insurance company against losses to goods stored by tenants in the domestic self-storage facilities we operate.  The level of tenant reinsurance revenues is largely dependent upon the number of tenants that participate in the insurance program and the average premium rates charged.  Cost of operations primarily includes claims paid that are not covered by our outside third-party insurers, as well as claims adjustment expenses.  Tenant reinsurance cost of operations for 2014 includes a $7.8 million accrual related to a legal settlement and a $4.1 million reduction associated with the recognition of a deferred tax asset.  The increase of $4.9 million in ongoing cost of operations for 2014 as compared to 2013 is due primarily to an increase in exposure associated with more insured tenants and, to a lesser extent, claims resulting from extreme weather conditions in early 2014.

Tenant reinsurance revenue at our Same Store Facilities increased from $73.1 million in 2012, to $78.4 million in 2013, and to $83.8 million in 2014, due to more insured tenants as a result of increased occupancies and a higher proportion of tenants having insurance and, to a lesser extent, higher average premium rates charged.   The remaining increases in tenant reinsurance revenues are due primarily to the acquisition of 189 self-storage facilities from third parties since January 1, 2012.

We expect continued increases in tenant insurance revenues in 2015 as the tenant insurance revenues with respect to the facilities we acquired in 2014 are reflected for a full year, combined with the acquisition of additional facilities in 2015.

Commercial operations: We also own and operate commercial facilities, primarily the leasing of small retail storefronts and office space located on or near our existing self-storage facilities.  We do not expect any significant changes in revenues or profitability from our commercial operations.

Merchandise sales and other: We sell locks, boxes, and packing supplies at our self-storage facilities, and the level of sales of these items is primarily impacted by the level of move-ins and other customer traffic at our self-storage facilities.  These amounts include, to a much lesser extent, the results of our management of 41 self-storage facilities in the U.S. for third party owners and other partnerships that we account for on the equity method.  We do not expect any significant changes in revenues or profitability from our merchandise sales and other in 2015.

Other Income and Expense Items

Interest and other income: Interest and other income was $4.9 million in 2014, $22.6 million in 2013 and $22.1 million in 2012, which included $1.5 million, $19.3 million and $18.7 million, respectively, in interest received on a loan receivable from Shurgard Europe which was extinguished in 2014, as described more fully in Note 5 to our December 31, 2014 financial statements.

The remainder of our interest and other income is comprised primarily of interest earned on cash balances, trademark license fees from Shurgard Europe, as well as sundry other income items that are received from time to time in varying amounts.  Interest income on cash balances has been minimal, because rates have been at historic lows of 0.1% or less, and we expect this trend to continue in the foreseeable future.  Future earnings from sundry other income items are not predictable.

Depreciation and amortization: Depreciation and amortization increased to $437.1 million for 2014 as compared to $387.4 million for 2013 and $357.8 million for 2012, due principally to the 189 facilities acquired from third parties since January 1, 2012.  Included in depreciation and amortization is amortization expense of tenant intangibles for facilities acquired from third parties, which is being amortized relative to the expected future benefit of the customers in place for each period.  Such amortization expense totaled $48.4 million, $24.1 million and $10.5 million in 2014, 2013 and 2012, respectively.  Based upon the facilities we own at December 31, 2014, amortization expense with respect to such intangibles is estimated at $22.3 million in 201 5.  The level of future depreciation and amortization will primarily depend upon the level of acquisitions of facilities and the level of capital expenditures we incur on our facilities.

44


General and administrative expense: The following table sets forth our general and administrative expense:

Year Ended December 31,

Year Ended December 31,

2014

2013

Change

2013

2012

Change

(Amounts in thousands)

Share-based compensation expense

$

29,541

$

28,413

$

1,128

$

28,413

$

24,312

$

4,101

Costs of senior executives

5,558

5,309

249

5,309

4,736

573

Development and acquisition costs

10,614

10,475

139

10,475

6,355

4,120

Tax compliance costs and taxes paid

4,858

4,704

154

4,704

4,775

(71)

Legal costs

5,080

3,550

1,530

3,550

3,653

(103)

Public company costs

3,465

3,069

396

3,069

2,937

132

Other costs

12,343

11,159

1,184

11,159

10,069

1,090

Total

$

71,459

$

66,679

$

4,780

$

66,679

$

56,837

$

9,842

Share-based compensation e xpense includes the amortization of restricted share units and stock options granted to employees, as well as related employer taxes.  The level of share-based compensation expense varies based upon the level of grants and forfeitures as well as the Company’s stock price on the date of grant .  We expect share-based compensation expense to increase in 2015 as compared to 2014.  See Note 10 to our December 31, 2014 financial statements for further information on our share-based compensation.

Costs of senior executives represent the cash compensation paid to our chief executive officer and chief financial officer.  The increases in 2014 as compared to 2013 and in 2013 as compared to 2012 are due to increases in incentive compensation.

Development and acquisition costs represent internal and external expenses related to our acquisition and development activities and varies primarily based upon the level of development and acquisition activities undertaken.  Incremental legal, transfer tax, and other related costs of approximately $3.4 million, $5.0 million and $1.8 million were incurred in connection with the acquisition of real estate facilities in 2014, 2013 and 2012, respectively.  The level of such costs to be incurred in 2015 will depend upon the level of acquisition activities, which is not determinable.  The remaining increase in each period is due to the expansion of our real estate development activities in recent years, and such expenses are expected to increase modestly in 2015.

Tax compliance costs and taxes paid include taxes paid to various state and local authorities, the internal and external costs of filing tax returns, costs associated with complying with federal and state tax laws, and maintaining our compliance with Internal Revenue Service REIT rules.  Such costs vary primarily based upon the tax rates of the various states in which we do business.

Legal costs include internal personnel as well as fees paid to legal firms and other third parties with respect to general corporate legal matters and risk management, and varies based upon the level of litigation.  Given our current legal matters, we believe our legal costs could potentially be higher in 2015, the amount of which is not determinable.

Public company costs represent the incremental costs of operating as a publicly-traded company, such as internal and external investor relations expenses, stock listing and transfer agent fees, board of trustees’ costs, and costs associated with maintaining compliance with applicable laws and regulations, including the Dodd-Frank Act and Sarbanes-Oxley Act.

Other costs represent professional and consulting fees, payroll and overhead that are not directly attributable to our property operations.  Such costs vary depending upon the level of corporate activities and initiatives, as such, are not predictable.

45


Our future general and administrative expenses are difficult to estimate, due to their dependence upon many factors, including those noted above.

Interest expense: Interest expense was $6.8 million, $6.4 million, and $19.8 million in 2014, 2013 and 2012, respectively.  The decrease in 2013 as compared to 2012 is due primarily to the repayment of our senior unsecured notes in 2013, along with principal repayments on our secured mortgage debt.  During 2014 and 2013, we incurred $4.7 million and $1.2 million, respectively, in interest expense on short-term borrowings, all of which were repaid in 2014.

During 2014, 2013 and 2012, we capitalized interest of $1.6 million, $2.9 million and $0.4 million, respectively, associated with our development activities.  See Note 6 to our December 31, 2014 financial statements for a schedule of our notes payable balances, principal repayment requirements and average interest rates.  The level of interest expense that we incur in 2015 will be dependent upon our level of debt.

Foreign Exchange Gain (Loss): We recorded a foreign currency translation loss of $7.0 million in 2014, and foreign currency translation gains $17.1 million and $8.9 million for 2013 and 2012, respectively, representing primarily the change in the U.S. Dollar equivalent of our Euro-based loan receivable from Shurgard Europe due to fluctuations in exchange rates.  This loan receivable was repaid in 2014 and, as a result, no further material foreign exchange gains or losses are expected.

Net Income Allocable to Preferred Shareholders: Allocations of net income to our preferred shareholders generally consists of allocations (i) based on distributions and (ii) in applying EITF D-42 when we redeem preferred shares.  Net income allocable to preferred shareholders associated with distributions increased during 2014 as compared to 2013 due primarily to higher average outstanding preferred shares, and decreased during 2013 as compared to 2012, due primarily to lower average dividend rates and lower average outstanding preferred shares.  During 2012, we redeemed certain existing series of preferred shares and issued additional preferred shares at lower coupon rates.  Net income allocable to preferred shareholders in applying EITF D-42 totaled $61.7 million in 2012 (there were no redemptions of preferred securities and as a result, no EITF D-42 allocations in 2013 and 2014).  Based upon our preferred shares outstanding at December 31, 2014, our quarterly distribution to our preferred shareholders is expected to be approximately $63.6 million.

Net Operating Income

In our discussions above, we refer to net operating income or “NOI,” which is a non-GAAP financial measure that excludes the impact of depreciation and amortization expense.  We believe that NOI is a meaningful measure of operating performance, because we utilize NOI in making decisions with respect to capital allocations, in determining current property values, in evaluating property performance and in comparing period-to-period and market-to-market property operating results.  In addition, we believe the investment community utilizes NOI in determining operating performance and real estate values, and does not consider depreciation expense because it is based upon historical cost.  NOI is not a substitute for net income, net operating cash flow, or other related GAAP financial measures, in evaluating our operating results.  The following table reconciles NOI generated by our self-storage facilities to our operating income:

46


Year Ended December 31,

2014

2013

2012

(Amounts in thousands)

Self-storage net operating income:

Same Store Facilities

$

1,338,036

$

1,254,005

$

1,156,928

Non Same Store Facilities

144,948

71,792

44,296

1,482,984

1,325,797

1,201,224

Self-storage depreciation expense:

Same Store Facilities

(312,995)

(316,178)

(326,258)

Non Same Store Facilities

(121,074)

(68,445)

(28,713)

(434,069)

(384,623)

(354,971)

Self-storage net income:

Same Store Facilities

1,025,041

937,827

830,670

Non Same Store Facilities

23,874

3,347

15,583

Total net income from self-storage

1,048,915

941,174

846,253

Ancillary operating revenue

145,522

131,863

123,639

Ancillary cost of operations

(51,822)

(41,075)

(38,263)

Commercial depreciation and

amortization

(3,045)

(2,779)

(2,810)

General and administrative expenses

(71,459)

(66,679)

(56,837)

Operating income

$

1,068,111

$

962,504

$

871,982

47


Liquidity and Capital Resources

Financial Strategy: Our financial profile is characterized by a low level of debt-to-total-capitalization.  In general, we seek to finance our investment activities and debt obligations with retained operating cash flow, and when not sufficient, the net proceeds from the issuance of preferred and common securities.  When market conditions are not favorable to issue either preferred or common securities, we will use bank debt as bridge financing.  Given the low interest rate environment coupled with having only $64.4 million of debt outstanding at December 31, 2014, we may seek to issue a modest amount of medium or long-term debt. In that regard, we anticipate that we may seek to expand the borrowing capacity of our bank credit facility and utilize the facility as a bridge to the issuance of longer term debt.

Unlike most REITs, we have elected to use predominantly preferred securities in our capital structure as a form of leverage despite the fact that the dividend rates of our preferred securities exceed the prevailing market interest rates on conventional debt.  We have chosen this method of financing for the following reasons: (i) under the REIT structure, a significant amount of operating cash flow needs to be distributed to our shareholders, making it difficult, relative to a traditional taxable corporation, to repay debt with operating cash flow alone, (ii) our perpetual preferred shares have no sinking fund requirement or maturity date and do not require redemption, all of which eliminate future refinancing risks, (iii) after the end of a non-call period, we have the option to redeem the preferred shares at any time, which enables us to refinance higher coupon preferred shares with new preferred shares at lower rates if appropriate, (iv) preferred shares do not subject us to covenants, thus allowing us to maintain significant financial flexibility, and (v) dividends on the preferred shares can be applied to satisfy our REIT distribution requirements.

We have generally been able to raise capital through the issuance of preferred securities at an attractive cost of capital relative to the issuance of our common shares and, as a result, issuances of common shares have been minimal over the past several years.  During the early part of 2013, we issued preferred securities with coupon rates at 5.2%, but later in 2013, rates increased and market conditions for the issuance of common and preferred capital worsened.  As a result, in December 2013 we borrowed $750.1 million from banks to bridge finance our acquisition activities during that timeframe.   Subsequently, preferred share coupon rates and market conditions steadily improved, and by September 2014, we repaid our bridge financing, in part, from the issuance of preferred securities.  During 2014, we issued an aggregate of $762.5 million in preferred securities, with an average coupon rate of 6.11%.  We continue to view preferred capital as an important source of capital over the long-term.  Notwithstanding the recent improvement in the preferred markets, rate spreads between a new issuance for us and U.S. treasuries have remained relatively wide as compared to historical levels.  As a result of an inefficient preferred market, combined with only $64.4 million of debt as of December 31, 2014, we may seek to raise capital in 2015 through the issuance of debt securities.

Our credit ratings on each of our series of preferred shares are “A3” by Moody’s, “BBB+” by Standard & Poor’s and “A” by Fitch Ratings.  In recent years, we have been one of the largest and most frequent issuers of preferred equity in the U.S.

Liquidity and Capital Resource Analysis: We believe that our net cash provided by our operating activities will continue to be sufficient to enable us to meet our ongoing requirements for operating expenses, capital improvements and distributions to our shareholders for the foreseeable future.

As of December 31, 2014, our capital resources totaled approximately $774 million, consisting of $188 million in cash, approximately $286 million of available borrowing capacity on our bank credit facility , and $300 million of expected retained operating cash flow for 2015.  Retained operating cash flow represents our expected cash flow provided by operating activities, after deducting estimated distributions to our shareholders and estimated capital expenditure requirements for 2015.

At December 31, 2014, we had capital commitments totaling approximately $356 million, consisting of $306 million of remaining spend on our development pipeline, $32 million in property acquisitions, and approximately $18 million in maturities on notes payable.  In addition, we expect that our

48


capital commitments will continue to grow during 2015 as we continue to seek additional development and acquisition opportunities.  We may also redeem outstanding preferred securities in 2015 totaling $270 million.

We believe we have a variety of possibilities to raise additional capital, including the issuance of common or preferred securities, issuing debt, expanding the borrowing capacity of our bank credit facility, or entering into joint venture arrangements to acquire or develop facilities.

At February 24, 2015, we have no outstanding borrowings on our bank credit facility.

Debt Service Requirements: As of December 31, 2014, our outstanding debt totaled approximately $64.4 million.  Approximate principal maturities of our outstanding debt are as follows (amounts in thousands):

2015

$

17,822

2016

20,613

2017

9,263

2018

11,168

2019

1,217

Thereafter

4,281

$

64,364

The remaining maturities on our notes payable are nominal compared to our annual cash from operations.

Capital Expenditure Requirements: Capital expenditures include major repairs or replacements to elements of our facilities, which keep the facilities in good operating condition and maintain their visual appeal to the customer, which totaled $79.8 million in, 2014.  Capital expenditures do not include costs relating to the development of new facilities or the expansion of net rentable square footage of existing facilities.  For 2015, we expect to incur approximately $80 million for capital expenditures and to fund such amounts with cash provided by operating activities.  For the last four years, such capital expenditures have ranged between approximately $0.55 and $0.60 per net rentable square foot per year.

Requirement to Pay Distributions: For all periods presented herein, we have elected to be treated as a REIT, as defined in the Internal Revenue Code.  As a REIT, we do not incur federal income tax on our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) that is fully distributed each year (for this purpose, certain distributions paid in a subsequent year may be considered), and if we meet certain organizational and operational rules.  We believe we have met these requirements in all periods presented herein, and we expect to continue to elect and qualify as a REIT.

Distributions paid during 2014 totaled $1.2 billion, consisting of $232.6 million to preferred shareholders and $967.9 million to common shareholders and restricted share unitholders.  All of these distributions were REIT qualifying distributions.

We estimate the annual distribution requirements with respect to our Preferred Shares outstanding at December 31, 2014 to be approximately $254.2 million per year.

On February 19, 2015, our Board declared a regular common quarterly dividend of $1.40 per common share.  Our consistent, long-term dividend policy has been to distribute only our taxable income.  Future quarterly distributions with respect to the common shares will continue to be determined based upon our REIT distribution requirements after taking into consideration distributions to the preferred shareholders and will be funded with cash provided by operating activities.

49


We are obligated to pay distributions to noncontrolling interests in our consolidated subsidiaries based upon the cash provided by operating activities of the respective subsidiary.  Such distributions are estimated at approximately $7.0 million in 2015, with respect to such noncontrolling interests outstanding at December 31, 2014.

Real Estate Investment Activities: Subsequent to December 31, 2014, we acquired four self-storage facilities with an aggregate of 265,000 net rentable square feet for approximately $32 million in cash.  During 2015, we will continue to seek to acquire other self-storage facilities from third parties; however, it is difficult to estimate the amount of third party acquisitions we will undertake.

As of December 31, 2014, we had development and expansion projects which will add approximately 3.5 million net rentable square feet of storage space at a total cost of approximately $411 million.  A total of $105 million in costs were incurred through December 31, 2014 with respect to these projects, with the remaining costs expected to be incurred primarily in 2015.  Some of these projects are subject to significant contingencies such as entitlement approval.  We expect to continue to seek additional development projects; however, the level of future development may be limited due to various constraints such as difficulty in finding available sites for building that meet our risk-adjusted yield expectations, as well as the challenges in obtaining building permits for self-storage activities in certain municipalities.

Shurgard Europe: At December 31, 2014, Shurgard Europe has a bank term loan outstanding with a balance of approximately €107.5 million maturing in January 2018, and €300.0 million of unsecured senior notes maturing in equal amounts in 7, 10 and 12 years.  In December 2014, Shurgard Europe obtained a €40 million bank revolving credit facility which expires in January 2018.  There were no amounts outstanding on this facility at December 31, 2014.

On December 31, 2014, Shurgard Europe acquired five facilities located in Germany for a cash purchase price of approximately €65.5 million.  The cash purchase price was payable in the first quarter of 2015.  Shurgard Europe will use borrowings on its bank revolving credit facility combined with cash on hand to fund the purchase price.

Redemption of Preferred Securities : We have two series of preferred securities redeemable, at our option, in 2015.  Our 6.875% Series O Preferred Shares, with $145 million outstanding becomes redeemable in April 2015, and our 6.5% Series P Preferred Shares, with $125 million outstanding, which are redeemable in October 2015.   The timing of redemption of these series of preferred shares will depend upon many factors including whether we can issue capital at a lower cost of capital than the shares that would be redeemed.  None of our preferred securities are redeemable at the option of the holders.

Repurchases of Company’s Common Shares : Our Board has authorized management to repurchase up to 35,000,000 of our common shares on the open market or in privately negotiated transactions.  During 2014, we did not repurchase any of our common shares.  From the inception of the repurchase program through February 24, 2015, we have repurchased a total of 23,721,916 common shares at an aggregate cost of approximately $679.1 million.  We have no current plans to repurchase additional common shares; however, future levels of common share repurchases will be dependent upon our available capital, investment alternatives and the trading price of our common shares.

Contractual Obligations

Our significant contractual obligations at December 31, 2014 and their impact on our cash flows and liquidity are summarized below for the years ending December 31 (amounts in thousands):

50


Total

2015

2016

2017

2018

2019

Thereafter

Long-term debt (1)

$

71,526

$

20,652

$

22,659

$

10,065

$

11,797

$

1,513

$

4,840

Operating leases (2)

79,374

4,175

4,086

2,897

2,634

2,574

63,008

Construction

commitments (3)

50,135

40,108

10,027

-

-

-

-

Total

$

201,035

$

64,935

$

36,772

$

12,962

$

14,431

$

4,087

$

67,848

(1) Amounts include principal and interest payments (all of which are fixed-rate) on our notes payable based on their contractual terms.  See Note 6 to our December 31, 2014 financial statements for additional information on our notes payable.

(2) We lease land, equipment and office space under various operating leases.  Certain leases are cancelable; however, significant penalties would be incurred upon cancellation.  Amounts reflected above consider continuance of the lease without cancellation.

(3) Amounts exclude an additional $256.4 million in future expected development spending that was not under contract at December 31, 2014.

We estimate the annual distribution requirements with respect to our Preferred Shares outstanding at December 31 , 201 4 , to be approximately $254.2 million per year.  Dividends are paid when and if declared by our Board and accumulate if not paid.

Off-Balance Sheet Arrangements : At December 31 , 201 4, we had no material off-balance sheet arrangements as defined under Regulation S-K 303(a)(4) and the instructions thereto.

51


ITEM 7A. Quantitative and Qualitative Disclosures about Market Risk

To limit our exposure to market risk, we are capitalized primarily with preferred and common equity.  Our preferred shares are redeemable at our option generally five years after issuance, but the holder has no redemption option.  Our debt is our only market-risk sensitive portion of our capital structure, which totals $64.4 million and represents 0.1% of the book value of our equity at December 31, 2014.

We have foreign currency exposure related to our investment in Shurgard Europe, which has a book value of $394.8 million at December 31, 2014.

The fair value of our fixed rate debt at December 31, 2014 approximates book value.  The table below summarizes the annual maturities of our fixed rate debt, which had a weighted average fixed rate of 4.0% at December 31, 2014.  See Note 6 to our December 31, 2014 financial statements for further information regarding our fixed rate debt (amounts in thousands).

2015

2016

2017

2018

2019

Thereafter

Total

Fixed rate debt

$

17,822

$

20,613

$

9,263

$

11,168

$

1,217

$

4,281

$

64,364

52


I TEM 9A. Controls and Procedures

Conclusion Regarding the Effectiveness of Disclosure Controls and Procedures

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in reports we file and submit under the Securities Exchange Act of 1934, as amended (the “Exchange Act”) is recorded, processed, summarized and reported within the time periods specified in accordance with SEC guidelines and that such information is communicated to our management, including our Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosure based on the definition of "disclosure controls and procedures" in Rules 13a-15(e) and 15d-15(e) of the Exchange Act.  In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures in reaching that level of reasonable assurance.  We also have investments in certain unconsolidated real estate entities and because we do not control these entities, our disclosure controls and procedures with respect to such entities are substantially more limited than those we maintain with respect to our consolidated subsidiaries.

As of December 31, 2014, we carried out an evaluation, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act).  Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of December 31, 2014, at a reasonable assurance level.

Management’s Report on Internal Control Over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act.  Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in Internal Control-Integrated Framework issued by the Committee on Sponsoring Organizations of the Treadway Commission (2013 Framework).  Based on our evaluation under the framework in Internal Control-Integrated Framework , our management concluded that our internal control over financial reporting was effective as of December 31, 2014.

The effectiveness of internal control over financial reporting as of December 31, 2014, has been audited by Ernst & Young LLP, an independent registered public accounting firm. Ernst & Young LLP’s report on our internal control over financial reporting appears below.

Changes in Internal Control Over Financial Reporting

There have not been any changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fourth quarter of 2014 to which this report relates that have materially affected, or are reasonable likely to materially affect, our internal control over financial reporting.

53


Report of Independent Registered Public Accounting Firm

The Board of Trustees and Shareholders of

Public Storage

We have audited Public Storage’s internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 framework) (the COSO criteria).  Public Storage’s management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Report on Internal Control over Financial Reporting.  Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects.  Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances.  We believe that our audit provides a reasonable basis for our opinion.

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.  A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and trustees of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.  Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, Public Storage maintained, in all material respects, effective internal control over financial reporting as of December 31, 2014, based on the COSO criteria .

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets of Public Storage as of December 31, 2014 and 2013, and the related consolidated statements of income, comprehensive income, equity and cash flows for each of the three years in the period ended December 31, 2014 and our report dated February 24, 2015 expressed an unqualified opinion thereon.

/s/ Ernst & Young LLP

Los Angeles, California

February 24, 2015

54


ITEM 9B. Other Information

None.

55


PART III

ITEM 10. Trustees, Executive Officers and Corporate Governance

The following is a biographical summary of the current executive officers of the Company:

Ronald L. Havner, Jr ., age 57, has been Chairman and Chief Executive Officer of Public Storage since August 2011 and November 2002 , respectively. Mr. Havner joined Public Storage in 1986 and has held a variety of senior management positions. Mr. Havner has been Chairman of the Board of Public Storage’s affiliate, PS Business Parks, Inc. (“ PSB ”) since March 1998 .  Mr. Havner also serves as a director of AvalonBay Communities, Inc. and California Resources Corp.  Mr. Havner is past Chairman of the Board of Governors of the National Association of Real Estate Investment Trusts, Inc. (“NAREIT”).

John Reyes , age 54, has served as Senior Vice President and Chief Financial Officer of Public Storage since 1996.

David F. Doll , age 56, became Senior Vice President and President, Real Estate Group, in February 2005, with responsibility for the real estate activities of Public Storage, including property acquisitions, developments, repackagings, and capital improvements.

Lily Y. Hughes , age 52, became Senior Vice President, Chief Legal Officer and Corporate Secretary in January 2015.  Prior to joining Public Storage, Ms. Hughes was Vice President and Associate General Counsel-Corporate, M&A and Finance at Ingram Micro Inc., a Fortune 100 NYSE company with operations in 39 countries, which she joined in 1997.  Before joining Ingram Micro, Ms. Hughes was a partner of Manatt, Phelps and Phillips .

Candace N. Krol , age 53, has served as Chief Human Resources Officer of Public Storage since February 2015 and has served as Senior Vice President of Human Resources since September 2005.

Shawn Weidmann , 51, Chief Operating Officer in August 2011.  Prior to joining Public Storage, Mr. Weidmann was employed at Teleflora LLC, the world’s leading floral wire service, where he served as President since 2006.

Other information required by this item is hereby incorporated by reference to the material appearing in the Notice and Proxy Statement for the 2015 Annual Meeting of Shareholders, to be filed pursuant to Regulation 14A under the Exchange Act.

ITEM 11. Executive Compensation

The information required by this item is hereby incorporated by reference to the material appearing in the Notice and Proxy Statement for the 2015 Annual Meeting of Shareholders, to be filed pursuant to Regulation 14A under the Exchange Act.

56


ITEM 12. Security Ownership of Certain Beneficial Owners and Management and Related Shareholder Matters

The following table sets forth information as of December 31, 201 4 on the Company’s equity compensation plans:

Number of securities to be issued upon exercise of outstanding options, warrants and rights

Weighted average exercise price of outstanding options, warrants and rights

Number of securities remaining available for future issuance under equity compensation plans

Equity compensation plans approved by security holders (a)

2,836,592 (b)

$
82.32
1,140,322

Equity compensation plans not approved by security holders (c)

-

-

-

a)

The Company’s stock option and stock incentive plans are described more fully in Note 10 to the December 31, 201 4 financial statements.  All plans were approved by the Company’s shareholders.

b)

Includes 751,048 restricted share units that, if and when vested, will be settled in common shares of the Company on a one for one basis.

c)

The re are no securities available for future issuance or currently outstanding under plans not approved by the Company’s shareholders as of December 31, 2014.

Other information required by this item is hereby incorporated by reference to the material appearing in the Notice and Proxy Statement for the 2015 Annual Meeting of Shareholders, to be filed pursuant to Regulation 14A under the Exchange Act.

ITEM 13. Certain Relationships and Related Transactions and Trustee Independence

The information required by this item is hereby incorporated by reference to the material appearing in the Notice and Proxy Statement for the 2015 Annual Meeting of Shareholders, to be filed pursuant to Regulation 14A under the Exchange Act.

ITEM 14. Principal Accountant Fees and Services

The information required by this item is hereby incorporated by reference to the material appearing in the Notice and Proxy Statement for the 2015 Annual Meeting of Shareholders, to be filed pursuant to Regulation 14A under the Exchange Act of 1934.

57


PART IV

ITEM 15. Exhibits and Financial Statement Schedules

a.

1.

Financial Statements

The financial statements listed in the accompanying Index to Financial Statements and Schedules hereof are filed as part of this report.

2.

Financial Statement Schedules

The financial statements schedules listed in the accompanying Index to Financial Statements and Schedules are filed as part of this report.

3.

Exhibits

See Index to Exhibits contained herein.

b.

Exhibits:

See Index to Exhibits contained herein.

c.

Financial Statement Schedules

Not applicable.

58


PUBLIC STORAGE

INDEX TO EXHIBITS (1)

(Items 15(a)(3) and 15(c))

3.1

Articles of Amendment and Restatement of Declaration of Trust of Public Storage, a Maryland real estate investment trust.  Filed with the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2009 and incorporated by reference herein.

3.2

Bylaws of Public Storage, a Maryland real estate investment trust.  Filed with the Registrant’s Current Report on Form 8-K dated May 11, 2010 and incorporated by reference herein.

3.3

Articles Supplementary for Public Storage 6.875% Cumulative Preferred Shares, Series O.  Filed with the Registrant’s Current Report on Form 8-K dated April 8, 2010 and incorporated by reference herein.

3.4

Articles Supplementary for Public Storage 6.500% Cumulative Preferred Shares, Series P.  Filed with the Registrant’s Current Report on Form 8-K dated October 6, 2010 and incorporated by reference herein.

3.5

Articles Supplementary for Public Storage 6.5% Cumulative Preferred Shares, Series Q.  Filed with the Registrant’s Current Report on Form 8-K dated May 2, 2011 and incorporated by reference herein.

3.6

Articles Supplementary for Public Storage 6.35% Cumulative Preferred Shares, Series R.  Filed with the Registrant’s Current Report on Form 8-K dated July 20, 2011 and incorporated by reference herein.

3.7

Articles Supplementary for Public Storage 5.900% Cumulative Preferred Shares, Series S.  Filed with the Registrant’s Current Report on Form 8-K dated January 9, 2012 and incorporated by reference herein.

3.8

Articles Supplementary for Public Storage 5.750% Cumulative Preferred Shares, Series T.  Filed with the Registrant’s Current Report on Form 8-K dated March 7, 2012 and incorporated by reference herein.

3.9

Articles Supplementary for Public Storage 5.625% Cumulative Preferred Shares, Series U.  Filed with the Registrant’s Current Report on Form 8-K dated June 6, 2012 and incorporated by reference herein.

3.10

Articles Supplementary for Public Storage 5.375% Cumulative Preferred Shares, Series V.  Filed with the Registrant’s Current Report on Form 8-K dated September 11, 2012 and incorporated by reference herein.

3.11

Articles Supplementary for Public Storage 5.20% Cumulative Preferred Shares, Series W.  Filed with the Registrant’s Current Report on Form 8-K dated January 8, 2013 and incorporated by reference herein.

3.12

Articles Supplementary for Public Storage 5.20% Cumulative Preferred Shares, Series X.  Filed with the Registrant’s Current Report on Form 8-K dated March 5, 2013 and incorporated by reference herein.

3.13

Articles Supplementary for Public Storage 6.375% Cumulative Preferred Shares, Series Y.  Filed with the Registrant’s Current Report on Form 8-K dated March 11, 2014 and incorporated by reference herein.

3.14

Articles Supplementary for Public Storage 6.375% Cumulative Preferred Shares, Series Y.  Filed with the Registrant’s Current Report on Form 8-K dated April 9, 2014 and incorporated by reference herein.

3.15

Articles Supplementary for Public Storage 6.00% Cumulative Preferred Shares, Series Z.  Filed with the Registrant’s Current Report on Form 8-K dated May 29, 2014 and incorporated by reference herein.

59


3.16

Articles Supplementary for Public Storage 5.875% Cumulative Preferred Shares, Series A.  Filed with the Registrant’s Current Report on Form 8-K/A dated November 24, 2014 and incorporated by reference herein.

4.1

Master Deposit Agreement, dated as of May 31, 2007.  Filed with the Registrant’s Current Report on Form 8-K dated June 6, 2007 and incorporated by reference herein.

10.1

Amended Management Agreement between Registrant and Public Storage Commercial Properties Group, Inc. dated as of February 21, 1995.  Filed with Public Storage Inc.’s (“PSI”) Annual Report on Form 10-K for the year ended December 31, 1994 (SEC File No. 001-0839) and incorporated herein by reference.

10.2

Second Amended and Restated Management Agreement by and among Registrant and the entities listed therein dated as of November 16, 1995.  Filed with PS Partners, Ltd.’s Annual Report on Form 10-K for the year ended December 31, 1996 (SEC File No. 001-11186) and incorporated herein by reference.

10.3

Agreement of Limited Partnership of PS Business Parks, L.P.  Filed with PS Business Parks, Inc.’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1998 (SEC File No. 001-10709) and incorporated herein by reference.

10.4

Amended and Restated Agreement of Limited Partnership of Storage Trust Properties, L.P. (March 12, 1999).  Filed with PSI’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 1999 (SEC File No. 001-0839) and incorporated herein by reference.

10.5

Amended and Restated Credit Agreement by and among Registrant, Wells Fargo Securities, LLC and Merrill Lynch, Pierce, Fenner & Smith Incorporated as joint lead arrangers, Wells Fargo Bank, National Association, as administrative agent, and the other financial institutions party thereto, dated as of March 21, 2012.  Filed with PSI’s Current Report on Form 8-K on March 27, 2012 (SEC File No. 001-0839) and incorporated herein by reference.

10.5.1

Second Amendment to Amended and Restated Credit Agreement, dated as of July 17, 2013, by and among Public Storage, the Lenders party thereto and Wells Fargo Bank, National Association.  Filed with the Registrant’s Current Report on Form 8-K on July 18, 2013 and incorporated herein by reference.

10.6*

Shurgard Storage Centers, Inc. 2004 Long Term Incentive Compensation Plan.  Filed as Appendix A of Definitive Proxy Statement dated June 7, 2004 filed by Shurgard (SEC File No. 001-11455) and incorporated herein by reference.

10.7*

Public Storage, Inc. 2001 Stock Option and Incentive Plan (the “2001 Plan”).  Filed with PSI’s Registration Statement on Form S-8 (SEC File No. 333-59218) and incorporated herein by reference.

10.8*

Form of 2001 Plan Non-qualified Stock Option Agreement.  Filed with PSI’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2004 (SEC File No. 001-0839) and incorporated herein by reference.

10.9*

Form of 2001 Plan Restricted Share Unit Agreement.  Filed with PSI’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2004 (SEC File No. 001-0839) and incorporated herein by reference.

10.10*

Form of 2001 Plan Non-Qualified Outside Director Stock Option Agreement.  Filed with PSI’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2004 (SEC File No. 001-0839) and incorporated herein by reference.

10.11*

Form of 2007 Plan Restricted Stock Unit Agreement.  Filed with Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2007 and incorporated herein by reference.

60


10.12*

Form of 2007 Plan Stock Option Agreement.  Filed with Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2007 and incorporated herein by reference.

10.13*

Form of Indemnity Agreement.  Filed with Registrant’s Amendment No. 1 to Registration Statement on Form S-4 (SEC File No. 333-141448) and incorporated herein by reference.

10. 15 *

Revised Form of Trustee Stock Option Agreement. Filed as Exhibit 10.31 to Registrant’s Annual Report on Form 10-K for the year ended December 31, 2010 and incorporated herein by reference.

10. 16

Term Loan Agreement, by and among Public Storage, Wells Fargo Securities, LLC as Lead Arranger and Wells Fargo National Bank N.A. as Administrative Agent, dated as of December 2, 2013. Filed with Registrant’s Current Report on Form 8-K dated December 2, 2013 and incorporated herein by reference.

10.17*

Employment Agreement and General Release dated as of February 19, 2014 between Registrant and Steven M. Glick. Filed with the Registrant’s Current Report on Form 8-K dated February 24, 2014 and incorporated herein by reference.

10.18*

First Amendment to Employment Agreement and General Release dated December 22, 2014 between Registrant and Steven M. Glick.  Filed herewith.

10.19*

Public Storage 2007 Equity and Performance-Based Incentive Compensation Plan, as Amended.  Filed with Registrant’s Current Report on Form 8-K dated May 1, 2014 and incorporated herein by reference.

12

Statement Re: Computation of Ratio of Earnings to Fixed Charges and Preferred Stock Dividends.  Filed herewith.

21

Listing of Subsidiaries.  Filed herewith.

23

Consent of Ernst & Young LLP.  Filed herewith.

31.1

Rule 13a – 14(a) Certification.  Filed herewith.

31.2

Rule 13a – 14(a) Certification.  Filed herewith.

32

Section 1350 Certifications.  Filed herewith.

101 .INS

XBRL Instance Document . Filed herewith.

101 .SCH

XBRL Taxonomy Extension Schema.  Filed herewith.

101 .CAL

XBRL Taxonomy Extension Calculation Linkbase. Filed herewith.

101 .DEF

XBRL Taxonomy Extension Definition Linkbase.  Filed herewith.

101 .LAB

XBRL Taxonomy Extension Label Linkbase.  Filed herewith.

101 .PRE

XBRL Taxonomy Extension Presentation Link.  Filed herewith.

_

(1)

SEC File No. 001-33519 unless otherwise indicated.

*

Denotes management compensatory plan agreement or arrangement.

61


SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

4

PUBLIC STORAGE

Date:  February 24 , 201 5

By: /s/ Ronald L. Havner, Jr.

Ronald L. Havner, Jr., Chairman,
Chief Executive Officer and President

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.

Signature

Title

Date

/s/ Ronald L. Havner, Jr.

Chairman, Chief Executive Officer, President and Trustee (principal executive officer)

February 2 4 , 201 5

Ronald L. Havner, Jr.

/s/ John Reyes

Senior Vice President and Chief Financial Officer

February 2 4 , 201 5

John Reyes

(principal financial officer and principal accounting officer)

/s/ Tamara Hughes Gustavson

Trustee

February 2 4 , 201 5

Tamara Hughes Gustavson

/s/ Uri P. Harkham

Trustee

February 2 4 , 201 5

Uri P. Harkham

/s/ B. Wayne Hughes, Jr.

Trustee

February 24 , 201 5

B. Wayne Hughes, Jr.

/s/ Avedick B. Poladian

Trustee

Febru ary 24 , 201 5

Avedick B. Poladian

/s/ Gary E. Pruitt

Trustee

February 24 , 201 5

Gary E. Pruitt

/s/ Ronald P. Spogli

Trustee

February 2 4 , 201 5

Ronald P. Spogli

/s/ Daniel C. Staton

Trustee

February 2 4 , 201 5

Daniel C. Staton

62


PUBLIC STORAGE

INDEX TO FINANCIAL STATEMENTS

AND SCHEDULES

(Item 15 (a))

Page References

Report of Independent Registered Public Accounting Firm ...........................................................................

F-1

Balance sheets as of December 31, 201 4 and 201 3 .....................................................................................

F-2

For the years ended December 31, 201 4 , 201 3 and 201 2 :

Statements of income .............................................................................................................................

F-3

Statements of comprehensive income .......................................................................................................

F-4

Statements of equity .............................................................................................................................

F-5 – F-6

Statements of cash flows .......................................................................................................................

F-7 – F-8

Notes to financial statements ...................................................................................................................

F-9 – F-3 3

Schedule:

III – Real estate and accumulated depreciation ...........................................................................................

F-3 4 – F- 109

All other schedules have been omitted since the required information is not present or not present in amounts sufficient to require submission of the schedule, or because the information required is included in the financial statements or notes thereto.

63


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

The Board of Trustees and Shareholders of Public Storage

We have audited the accompanying consolidated balance sheets of Public Storage as of December 31, 2014 and 2013, and the related consolidated statements of income, comprehensive income, equity, and cash flows for each of the three years in the period ended December 31, 2014.  Our audits also included the financial statement schedule listed in the Index at Item 15(a).  These financial statements and financial statement schedule are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these financial statements and financial statement schedule based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.  An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Public Storage at December 31, 2014 and 2013, and the consolidated results of its operations and its cash flows for each of the three years in the period ended December 31, 2014, in conformity with U.S. generally accepted accounting principles.  Also, in our opinion, the related financial statement schedule, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Public Storage’s internal control over financial reporting as of December 31, 2014, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (2013 Framework) and our report dated February 24, 2015 expressed an unqualified opinion thereon.

/s/ ERNST & YOUNG LLP

Los Angeles, California

February 24, 2015

F-1


PUBLIC STORAGE

BALANCE SHEETS

(Amounts in thousands, except share data)

December 31,

December 31,

2014

2013

ASSETS

Cash and cash equivalents

$

187,712

$

19,169

Real estate facilities, at cost:

Land

3,476,883

3,321,236

Buildings

9,386,352

8,965,020

12,863,235

12,286,256

Accumulated depreciation

(4,482,520)

(4,098,814)

8,380,715

8,187,442

Construction in process

104,573

52,336

8,485,288

8,239,778

Investments in unconsolidated real estate entities

813,740

856,182

Goodwill and other intangible assets, net

228,632

246,854

Loan receivable from Shurgard Europe

-

428,139

Other assets

103,304

86,144

Total assets

$

9,818,676

$

9,876,266

LIABILITIES AND EQUITY

Borrowings on bank credit facility

$

-

$

50,100

Term loan

-

700,000

Notes payable

64,364

88,953

Accrued and other liabilities

247,141

218,358

Total liabilities

311,505

1,057,411

Commitments and contingencies (Note 13)

Equity:

Public Storage shareholders’ equity:

Preferred Shares, $0.01 par value, 100,000,000 shares authorized,

173,000 shares issued (in series) and outstanding , (142,500 at

December 31, 2013), at liquidation preference

4,325,000

3,562,500

Common Shares, $0.10 par value, 650,000,000 shares authorized,

172,445,554 shares issued and outstanding (171,776,291 shares at

December 31, 2013)

17,245

17,178

Paid-in capital

5,561,530

5,531,034

Accumulated deficit

(374,823)

(318,482)

Accumulated other comprehensive loss

(48,156)

(500)

Total Public Storage shareholders’ equity

9,480,796

8,791,730

Noncontrolling interests

26,375

27,125

Total equity

9,507,171

8,818,855

Total liabilities and equity

$

9,818,676

$

9,876,266

See accompanying notes.

F-2


PUBLIC STORAGE

STATEMENTS OF INCOME

(Amounts in thousands, except per share amounts)

For the Years Ended December 31,

2014

2013

2012

Revenues:

Self-storage facilities

$

2,049,882

$

1,849,883

$

1,718,865

Ancillary operations

145,522

131,863

123,639

2,195,404

1,981,746

1,842,504

Expenses:

Self-storage cost of operations

566,898

524,086

517,641

Ancillary cost of operations

51,822

41,075

38,263

Depreciation and amortization

437,114

387,402

357,781

General and administrative

71,459

66,679

56,837

1,127,293

1,019,242

970,522

Operating income

1,068,111

962,504

871,982

Interest and other income

4,926

22,577

22,074

Interest expense

(6,781)

(6,444)

(19,813)

Equity in earnings of unconsolidated real estate entities

88,267

57,579

45,586

Foreign currency exchange (loss) gain

(7,047)

17,082

8,876

Gain on real estate sales

2,479

4,233

1,456

Income from continuing operations

1,149,955

1,057,531

930,161

Discontinued operations

-

-

12,874

Net income

1,149,955

1,057,531

943,035

Allocation to noncontrolling interests

(5,751)

(5,078)

(3,777)

Net income allocable to Public Storage shareholders

1,144,204

1,052,453

939,258

Allocation of net income to:

Preferred shareholders

(232,636)

(204,312)

(205,241)

Preferred shareholders - redemptions

-

-

(61,696)

Restricted share units

(3,392)

(3,410)

(2,627)

Net income allocable to common shareholders

$

908,176

$

844,731

$

669,694

Net income per common share – basic

Continuing operations

$

5.27

$

4.92

$

3.85

Discontinued operations

-

-

0.08

$

5.27

$

4.92

$

3.93

Net income per common share – diluted

Continuing operations

$

5.25

$

4.89

$

3.83

Discontinued operations

-

-

0.07

$

5.25

$

4.89

$

3.90

Basic weighted average common shares outstanding

172,251

171,640

170,562

Diluted weighted average common shares

outstanding

173,138

172,688

171,664

See accompanying notes.

F- 3


PUBLIC STORAGE

STATEMENTS OF COMPREHENSIVE INCOME

(Amounts in thousands)

For the Years Ended December 31,

2014

2013

2012

Net income

$

1,149,955

$

1,057,531

$

943,035

Other comprehensive income (loss):

Aggregate foreign currency exchange (loss) gain

(54,703)

17,587

30,885

Adjust for foreign currency exchange loss (gain)

included in net income

7,047

(17,082)

(8,876)

Other comprehensive (loss) income

(47,656)

505

22,009

Total comprehensive income

1,102,299

1,058,036

965,044

Allocation to noncontrolling interests

(5,751)

(5,078)

(3,777)

Comprehensive income allocable to Public Storage shareholders

$

1,096,548

$

1,052,958

$

961,267

See accompanying notes.

F- 4


PUBLIC STORAGE

STATEMENTS OF EQUITY

(Amounts in thousands, except share and per share amounts)

Accumulated

Total

Cumulative

Other

Public Storage

Preferred

Common

Paid-in

Accumulated

Comprehensive

Shareholders’

Noncontrolling

Total

Shares

Shares

Capital

Deficit

Loss

Equity

Interests

Equity

Balances at December 31, 2011

$

3,111,271

$

17,024

$

5,442,506

$

(259,578)

$

(23,014)

$

8,288,209

$

22,718

$

8,310,927

Redemption of 79,150,833 preferred

shares (Note 8)

(1,978,771)

-

-

-

-

(1,978,771)

-

(1,978,771)

Issuance of 68,200 preferred shares (Note 8)

1,705,000

-

(53,544)

-

-

1,651,456

-

1,651,456

Issuance of common shares (1,149,481 shares)

(Note 10)

-

115

124,332

-

-

124,447

-

124,447

Share-based compensation expense, net of cash

paid in lieu of common shares (Note 10)

-

-

15,606

-

-

15,606

-

15,606

Acquisition of redeemable noncontrolling interests

-

-

(7,954)

-

-

(7,954)

-

(7,954)

Increase (decrease) in permanent noncontrolling

interests in connection with:

Consolidation of partially-owned entities

(Note 4)

-

-

-

-

-

-

8,224

8,224

Acquisition of interests in Subsidiaries (Note 7)

-

-

(1,350)

-

-

(1,350)

(75)

(1,425)

Net income

-

-

-

943,035

-

943,035

-

943,035

Net income allocated to:

Redeemable noncontrolling interests

-

-

-

(236)

-

(236)

-

(236)

Permanent noncontrolling interests

-

-

-

(3,541)

-

(3,541)

3,541

-

Distributions to equity holders:

Preferred shares (Note 8)

-

-

-

(205,241)

-

(205,241)

-

(205,241)

Noncontrolling interests

-

-

-

-

-

-

(5,300)

(5,300)

Common shares and restricted share units

($4.40 per share)

-

-

-

(753,913)

-

(753,913)

-

(753,913)

Other comprehensive income (Note 2)

-

-

-

-

22,009

22,009

-

22,009

Balances at December 31, 2012

2,837,500

17,139

5,519,596

(279,474)

(1,005)

8,093,756

29,108

8,122,864

Issuance of 29,000 preferred shares (Note 8)

725,000

-

(23,313)

-

-

701,687

-

701,687

Issuance of common shares in connection with

share-based compensation (388,005 shares)

(Note 10)

-

39

21,072

-

-

21,111

-

21,111

Share-based compensation expense, net of cash

paid in lieu of common shares (Note 10)

-

-

19,320

-

-

19,320

-

19,320

Acquisition of noncontrolling interests

-

-

(5,641)

-

-

(5,641)

(607)

(6,248)

See accompanying notes.

F- 5


PUBLIC STORAGE

STATEMENTS OF EQUITY

(Amounts in thousands, except share and per share amounts)

Accumulated

Total

Cumulative

Other

Public Storage

Preferred

Common

Paid-in

Accumulated

Comprehensive

Shareholders’

Noncontrolling

Total

Shares

Shares

Capital

Deficit

Loss

Equity

Interests

Equity

Net income

-

-

-

1,057,531

-

1,057,531

-

1,057,531

Net income allocated to noncontrolling interests

-

-

-

(5,078)

-

(5,078)

5,078

-

Distributions to equity holders:

Preferred shares (Note 8)

-

-

-

(204,312)

-

(204,312)

-

(204,312)

Noncontrolling interests

-

-

-

-

-

-

(6,454)

(6,454)

Common shares and restricted share units

($5.15 per share)

-

-

-

(887,149)

-

(887,149)

-

(887,149)

Other comprehensive income (Note 2)

-

-

-

-

505

505

-

505

Balances at December 31, 2013

$

3,562,500

$

17,178

$

5,531,034

$

(318,482)

$

(500)

$

8,791,730

$

27,125

$

8,818,855

Issuance of 30,500 preferred shares (Note 8)

762,500

-

(23,546)

-

-

738,954

-

738,954

Issuance of common shares in connection with

share-based compensation (669,263 shares)

(Note 10)

-

67

37,805

-

-

37,872

-

37,872

Share-based compensation expense, net of cash

paid in lieu of common shares (Note 10)

-

-

16,926

-

-

16,926

-

16,926

Acquisition of noncontrolling interests

-

-

(689)

-

-

(689)

(32)

(721)

Net income

-

-

-

1,149,955

-

1,149,955

-

1,149,955

Net income allocated to noncontrolling interests

-

-

-

(5,751)

-

(5,751)

5,751

-

Distributions to equity holders:

Preferred shares (Note 8)

-

-

-

(232,636)

-

(232,636)

-

(232,636)

Noncontrolling interests

-

-

-

-

-

-

(6,469)

(6,469)

Common shares and restricted share units

($5.60 per share)

-

-

-

(967,909)

-

(967,909)

-

(967,909)

Other comprehensive loss (Note 2)

-

-

-

-

(47,656)

(47,656)

-

(47,656)

Balances at December 31, 2014

$

4,325,000

$

17,245

$

5,561,530

$

(374,823)

$

(48,156)

$

9,480,796

$

26,375

$

9,507,171

See accompanying notes.

F- 6


PUBLIC STORAGE

STATEMENTS OF CASH FLOWS

(Amounts in thousands)

For the Years Ended December 31,

2014

2013

2012

Cash flows from operating activities:

Net income

$

1,149,955

$

1,057,531

$

943,035

Adjustments to reconcile net income to net cash provided

by operating activities:

Gain on real estate sales, including amounts

in discontinued operations

(2,479)

(4,233)

(13,591)

Depreciation and amortization, including amounts

in discontinued operations

437,114

387,402

358,103

Distributions received from unconsolidated real estate

entities less than equity in earnings

(4,809)

(11,709)

(904)

Foreign currency exchange loss (gain)

7,047

(17,082)

(8,876)

Other

19,930

18,430

7,892

Total adjustments

456,803

372,808

342,624

Net cash provided by operating activities

1,606,758

1,430,339

1,285,659

Cash flows from investing activities:

Capital expenditures to maintain real estate facilities

(79,784)

(71,270)

(67,737)

Construction in process

(150,399)

(101,376)

(10,688)

Acquisition of real estate facilities and intangibles

(410,210)

(1,150,943)

(225,515)

Investment in unconsolidated real estate entities

-

(105,040)

-

Proceeds from sale of real estate investments

2,581

257

20,021

Disposition of portion of loan receivable from

Shurgard Europe

216,217

-

-

Repayments of loan receivable from Shurgard Europe

204,947

-

-

Other

3,652

15,979

(6,546)

Net cash used in investing activities

(212,996)

(1,412,393)

(290,465)

Cash flows from financing activities:

Repayments on bank credit facility

(50,100)

(82,900)

133,000

Repayments on term loan

(700,000)

700,000

-

Repayments on notes payable

(44,406)

(251,895)

(61,013)

Issuance of common shares

37,872

21,111

124,447

Issuance of preferred shares

738,954

701,687

1,651,456

Redemption of preferred shares

-

-

(1,978,771)

Acquisition of noncontrolling interests

(721)

(6,248)

(21,325)

Distributions paid to Public Storage shareholders

(1,200,545)

(1,091,461)

(959,154)

Distributions paid to noncontrolling interests

(6,469)

(6,454)

(5,945)

Net cash used in financing activities

(1,225,415)

(16,160)

(1,117,305)

Net increase (decrease) in cash and cash equivalents

168,347

1,786

(122,111)

Net effect of foreign exchange translation on cash and

cash equivalents

196

144

342

Cash and cash equivalents at the beginning of the period

19,169

17,239

139,008

Cash and cash equivalents at the end of the period

$

187,712

$

19,169

$

17,239

See accompanying notes.

F- 7


PUBLIC STORAGE

STATEMENTS OF CASH FLOWS

(Amounts in thousands)

For the Years Ended December 31,

2014

2013

2012

Supplemental schedule of non-cash investing and

financing activities:

Foreign currency translation adjustment:

Real estate facilities, net of accumulated depreciation

$

673

$

(254)

$

(646)

Investments in unconsolidated real estate entities

47,251

(45)

(21,600)

Intangible assets

-

-

5

Loan receivable from Shurgard Europe

6,975

(17,144)

(8,302)

Accumulated other comprehensive (loss) income

(54,703)

17,587

30,885

Real estate acquired in exchange for assumption

of notes payable

(20,460)

(6,071)

-

Notes payable assumed in connection with acquisition

of real estate

20,460

6,071

-

Consolidation of entities previously accounted for under the equity method of accounting:

Real estate facilities

-

-

(10,403)

Investments in unconsolidated real estate entities

-

-

3,072

Intangible assets

-

-

(949)

Noncontrolling interests

-

-

8,224

See accompanying notes.

F- 8


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

1. Description of the Business

Public Storage (referred to herein as “the Company”, “we”, “us”, or “our”), a Maryland real estate investment trust, was organized in 1980.  Our principal business activities include the acquisition, development, ownership and operation of self-storage facilities which offer storage spaces for lease, generally on a month-to-month basis, for personal and business use.

At December 3 1 , 201 4 , we have direct and indirect equity interests in 2,250 self-storage facilities (with approximately 146 million net rentable square feet) located in 38 states in the United States (“U.S.”) operating under the “Public Storage” name. We also own one self-storage facility in London, England and we have a 49 % interest in Shurgard Europe, which owns 192 self-storage facilities (with approximately 10 million net rentable square feet) located in seven Western European countries, all operating under the “Shurgard” name.  We also have direct and indirect equity interests in approximately 30 million net rentable square feet of commercial space located in 11 states in the U.S. primarily owned and operated by PS Business Parks, Inc. (“PSB”) under the “PS Business Parks” name.  At December 3 1 , 201 4 , we have an approximate 42 % common equity interest in PSB.

Disclosures of the number and square footage of properties, as well as the number and coverage of tenant reinsurance policies are unaudited and outside the scope of our independent registered public accounting firm’s review of our financial statements in accordance with the standards of the Public Company Accounting Oversight Board ( U.S. ).

2. Summary of Significant Accounting Policies

Basis of Presentation

The financial statements are presented on an accrual basis in accordance with U.S. generally accepted accounting principles (“GAAP”) as defined in the Financial Accounting Standards Board Accounting Standards Codification (the “Codification”).

Consolidation and Equity Method of Accounting

We consider entities to be Variable Interest Entities (“VIEs”) when they have insufficient equity to finance their activities without additional subordinated financial support provided by other parties, or where the equity holders as a group do not have a controlling financial interest.  We have no investments or other involvement in any VIEs.

We consolidate all entities that we control (these entities, for the period in which the reference applies, are referred to collectively as the “Subsidiaries”), and we eliminate intercompany transactions and balances.  We account for our investments in entities that we have significant influence over, but do not control, using the equity method of accounting (these entities, for the periods in which the reference applies, are referred to collectively as the “Unconsolidated Real Estate Entities”), eliminating intra-entity profits and losses and amortizing any differences between the cost of our investment and the underlying equity in net assets against equity in earnings as if the Unconsolidated Real Estate Entity were a consolidated subsidiary.  When we obtain control of an Unconsolidated Real Estate Entity, we commence consolidating the entity and record a gain representing the differential between the book value and fair value of our preexisting equity interest.  All changes in consolidation status are reflected prospectively.

F- 9


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

When we are general partner, we control the partnership unless the third-party limited partners can dissolve the partnership or otherwise remove us as general partner without cause, or if the limited partners have the right to participate in substantive decisions of the partnership.

Collectively, at December 31, 2014, the Company and the Subsidiaries own 2,237 self-storage facilities in the U.S., one self-storage facility in London, England and five commercial facilities in the U.S.  At December 31, 2014, the Unconsolidated Real Estate Entities are comprised of PSB, Shurgard Europe, as well as limited partnerships that own an aggregate of 13 self-storage facilities in the U.S. (these limited partnerships, for the periods in which the reference applies, are referred to as the “Other Investments”).

Use of Estimates

The financial statements and accompanying notes reflect our estimates and assumptions.  Actual results could differ from those estimates and assumptions.

Income Taxes

We have elected to be treated as a real estate investment trust (“REIT”), as defined in the Internal Revenue Code.  As a REIT, we do not incur federal income tax if we distribute 100 % of our REIT taxable income (generally, net rents and gains from real property, dividends, and interest) each year, and if we meet certain organizational and operational rules.  We believe we will meet these REIT requirements in 2014, and that we have met them for all other periods presented herein.  Accordingly, we have recorded no federal income tax expense related to our REIT taxable income.

Our merchandise and tenant reinsurance operations are subject to corporate income tax and such taxes are included in ancillary cost of operations.  We also incur income and other taxes in certain states, which are included in general and administrative expense.

We recognize tax benefits of uncertain income tax positions that are subject to audit only if we believe it is more likely than not that the position would ultimately be sustained assuming the relevant taxing authorities had full knowledge of the relevant facts and circumstances of our positions.  As of December 31, 2014, we had no tax benefits that were not recognized.

Real Estate Facilities

Real estate facilities are recorded at cost.  We capitalize all costs incurred to develop, construct, renovate and improve properties, including interest and property taxes incurred during the construction period.  We expense internal and external transaction costs associated with acquisitions or dispositions of real estate, as well as repairs and maintenance costs, as incurred.  We depreciate buildings and improvements on a straight-line basis over estimated useful lives ranging generally between 5 to 25 years.

We allocate the net acquisition cost of acquired operating self-storage facilities to the underlying land, buildings, identified intangible assets, and remaining noncontrolling interests based upon their respective individual estimated fair values.  Any difference between the net acquisition cost and the estimated fair value of the net tangible and intangible assets acquired is recorded as goodwill.

F- 10


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

Other Assets

Other assets primarily consist of prepaid expenses, accounts receivable and restricted cash.

Accrued and Other Liabilities

Accrued and other liabilities consist primarily of trade payables, property tax accruals, tenant prepayments of rents, accrued interest payable, accrued payroll, accrued tenant reinsurance losses, casualty losses, and contingent loss accruals which are accrued when probable and estimable.  We disclose the nature of significant unaccrued losses that are reasonably possible of occurring and, if estimable, a range of exposure.

Cash Equivalents, Marketable Securities and Other Financial Instruments

Cash equivalents represent highly liquid financial instruments such as money market funds with daily liquidity or short-term commercial paper or treasury securities maturing within three months of acquisition.  Cash and cash equivalents which are restricted from general corporate use are included in other assets.  Commercial paper not maturing within three months of acquisition, which we intend and have the capacity to hold until maturity, are included in marketable securities and accounted for using the effective interest method.

Transfers of financial assets are recorded as sales when the asset is put presumptively beyond our and our creditors’ reach, there is no impediment to the transferee’s right to pledge or exchange the asset, we have surrendered effective control of the asset, we have no actual or effective right or requirement to repurchase the asset and, in the case of a transfer of a participating interest, there is no impediment to our right to pledge or exchange the participating interest we retain.

Fair Value Accounting

As used herein, the term “fair value” is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants.  We prioritize the inputs used in measuring fair value based upon a three-tier hierarchy described in Codification Section 820-10-35.

We believe that, during all periods presented, the carrying values approximate the fair values of our cash and cash equivalents, marketable securities, other assets, and accrued and other liabilities, based upon our evaluation of the underlying characteristics, market data, and short maturity of these financial instruments, which involved considerable judgment.  The estimated fair values are not necessarily indicative of the amounts that could be realized in current market exchanges.  The characteristics of these financial instruments, market data, and other comparative metrics utilized in determining these fair values are “Level 2” inputs as the term is defined in Codification Section 820-10-35-47.

We use significant judgment to estimate fair values in recording our business combinations, to evaluate real estate, investments in unconsolidated real estate entities, goodwill, and other intangible assets for impairment, and to determine the fair values of notes payable and receivable.  In estimating fair values, we consider significant unobservable inputs such as market prices of land, market capitalization rates and earnings multiples for real estate facilities, projected levels of earnings, costs of construction, functional depreciation, and market interest rates for debt securities with a similar time to maturity and credit quality, which are “Level 3” inputs as the term is defined in Codification Section 820-10-35-52.

F- 11


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

Currency and Credit Risk

Financial assets that are exposed to credit risk consist primarily of cash and cash equivalents, accounts receivable, loans receivable, and restricted cash.  Cash equivalents and marketable securities we invest in are either money market funds with a rating of at least AAA by Standard and Poor’s, commercial paper that is  rated A1 by Standard and Poor’s or deposits with highly rated commercial banks.

At December 31, 2014, due primarily to our investment in Shurgard Europe, our operating results and financial position are affected by fluctuations in currency exchange rates between the Euro, and to a lesser extent, other European currencies, against the U.S. Dollar.

Goodwill and Other Intangible Assets

Intangible assets are comprised of goodwill, the “Shurgard” trade name, acquired customers in place, and leasehold interests in land.

Goodwill totaled $ 174.6 million at December 31, 2014 and 2013.  The “Shurgard” trade name, which is used by Shurgard Europe pursuant to a fee-based licensing agreement, has a book value of $ 18.8 million at December 31, 2014 and 2013.  Goodwill and the “Shurgard” trade name have indefinite lives and are not amortized.

Acquired customers in place and leasehold interests in land are finite-lived and are amortized relative to the benefit of the customers in place or the benefit to land lease expense to each period.  At December 31, 2014, these intangibles ha d a net book value of $35.2 million ($ 53.4 million at December 31, 2013).  Accumulated amortization totaled $ 69.3 million at December 31, 2014 ($ 35.1 million at December 31, 2013), and amortization expense of $48.4 million, $24.1 million and $10.5 million was recorded in 2014, 2013 and 2012, respectively.  The estimated future amortization expense for our finite-lived intangible assets at December 31, 2014 is $22.3 million in 2015, $5.6 million in 2016 and $7.3 million thereafter.  During 2014, 2013 and 2012, intangibles were increased $30.2 million, $61.5 million and $9.1 million, respectively, in connection with the acquisition of self-storage facilities and leasehold interests (Note 3), and in 2012, $ 0.9 million, in connection with the consolidation of facilities previously accounted for under the equity method (Note 4).

Evaluation of Asset Impairment

We evaluate our real estate, finite-lived intangible assets, investments in unconsolidated real estate entities, and loans receivable for impairment on a quarterly basis.  We evaluate indefinite-lived assets (including goodwill) for impairment on an annual basis, or more often if there are indicators of impairment.

In evaluating our real estate assets and finite-lived intangible assets for impairment, if there are indicators of impairment, and we determine that the asset is not recoverable from future undiscounted cash flows, an impairment charge is recorded for any excess of the carrying amount over the asset’s estimated fair value.  For long-lived assets that we expect to dispose of prior to the end of their estimated useful lives, we record an impairment charge for any excess of the carrying value of the asset over the expected net proceeds from disposal.

Prior to January 1, 2013, we evaluated the “Shurgard” trade name for impairment through a quantitative analysis, and we would record impairment charges to the extent quantitatively estimated fair value was less than the carrying amount.  Beginning January 1, 2013, if we determine, based upon the relevant events and circumstances and other such qualitative factors, that it is more likely than not that the “Shurgard” trade

F- 12


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

name is unimpaired, we do not record an impairment charge and no further analysis is performed.  Otherwise, we record an impairment charge for any excess of carrying amount over quantitatively assessed fair value.

In evaluating goodwill for impairment, we first evaluate, based upon the relevant events and circumstances and other such qualitative factors, whether the fair value of the reporting unit that the goodwill pertains to is greater than its aggregate carrying amount.  If based upon this evaluation it is more likely than not that the fair value of the reporting unit is in excess of its aggregate carrying amount, no impairment charge is recorded and no further analysis is performed.  Otherwise, we estimate the goodwill’s implied fair value based upon what would be allocated to goodwill if the reporting unit were acquired at estimated fair value in a transaction accounted for as a business combination, and record an impairment charge for any excess of book value over the goodwill’s implied fair value.

For our investments in unconsolidated real estate entities, if we determine that a decline in the estimated fair value of the investments below carrying amount is other than temporary, we record an impairment charge for any excess of carrying amount over the estimated fair value.

For our loan receivable, if we determine that it is probable we will be unable to collect all amounts due based on the terms of the loan agreement, we record an impairment charge for any excess of book value over the present value of expected future cash flows.

No impairments were recorded in any of our evaluations for any period presented herein.

Revenue and Expense Recognition

Rental income, which is generally earned pursuant to month-to-month leases for storage space, as well as late charges and administrative fees, are recognized as earned.  Promotional discounts reduce rental income over the promotional period.  Ancillary revenues and interest and other income are recognized when earned.  Equity in earnings of unconsolidated real estate entities represents our pro-rata share of the earnings of the Unconsolidated Real Estate Entities.

We accrue for property tax expense based upon actual amounts billed and, in some circumstances, estimates and historical trends when bills or assessments have not been received from the taxing authorities or such bills and assessments are in dispute.  If these estimates are incorrect, the timing and amount of expense recognition could be incorrect.  Cost of operations, general and administrative expense, interest expense, as well as television and other advertising expenditures are expensed as incurred.

Foreign Currency Exchange Translation

The local currency (primarily the Euro) is the functional currency for our interests in foreign operations.  The related balance sheet amounts are translated into U.S. Dollars at the exchange rates at the respective financial statement date, while amounts on our statements of income are translated at the average exchange rates during the respective period.  The Euro was translated at exchange rates of approximately 1.216 U.S. Dollars per Euro at December 31, 2014 ( 1.377 at December 31, 2013), and average exchange rates of 1.329 , 1.328 and 1.285 for the years ended December 31, 2014, 2013 and 2012, respectively.  Cumulative translation adjustments, to the extent not included in cumulative net income, are included in equity as a component of accumulated other comprehensive income (loss).

F- 13


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

Comprehensive Income

Total comprehensive income represents net income, adjusted for changes in other comprehensive income (loss) for the applicable period.  The aggregate foreign currency exchange gains and losses reflected on our statements of comprehensive income are comprised primarily of foreign currency exchange gains and losses on our investment in, and loan receivable from, Shurgard Europe.

Discontinued Operations

Effective January 1, 2014, we present as discontinued operations only those facility disposals that represent a strategic shift and have a major impact upon operations.  Previously, all facility disposals were presented as discontinued operations.   Discontinued operations totaling $12.9 million in 2012 primarily represents a gain on disposal of self-storage facilities.  No other discontinued operations are presented for any other periods.

Net Income per Common Share

Net income is allocated to (i) noncontrolling interests based upon their share of the net income of the Subsidiaries, (ii) preferred shareholders, to the extent redemption cost exceeds the related original net issuance proceeds (an “EITF D-42 allocation”), and (iii) the remaining net income allocated to each of our equity securities based upon the dividends declared or accumulated during the period, combined with participation rights in undistributed earnings.

Basic net income per share, basic net income from discontinued operations per share, and basic net income from continuing operations per share are computed using the weighted average common shares outstanding.  Diluted net income per share, diluted net income from discontinued operations per share, and diluted net income from continuing operations per share are computed using the weighted average common shares outstanding, adjusted for the impact, if dilutive, of stock options outstanding (Note 10).

The following table reflects net income allocable to common shareholders and the weighted average common shares and equivalents outstanding, as used in our calculations of basic and diluted net income per share, basic and diluted net income from discontinued operations per share, and basic and diluted net income from continuing operations per share:

For the Years Ended December 31,

2014

2013

2012

(Amounts in thousands)

Net income allocable to common shareholders from

continuing operations and discontinued operations:

Net income allocable to common shareholders

$

908,176

$

844,731

$

669,694

Eliminate: Discontinued operations

allocable to common shareholders

-

-

(12,874)

Net income from continuing operations

allocable to common shareholders

$

908,176

$

844,731

$

656,820

Weighted average common shares and equivalents outstanding:

Basic weighted average common shares outstanding

172,251

171,640

170,562

Net effect of dilutive stock options -

based on treasury stock method

887

1,048

1,102

Diluted weighted average common shares outstanding

173,138

172,688

171,664

F- 14


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

3. Real Estate Facilities

Activity in real estate facilities during 2014, 2013 and 2012 is as follows :

2014

2013

2012

(Amounts in thousands)

Operating facilities, at cost:

Beginning balance

$

12,286,256

$

11,033,819

$

10,773,277

Capital expenditures to maintain real estate

facilities

79,784

71,270

67,737

Acquisitions

400,514

1,095,477

198,316

Dispositions

(112)

(89)

(13,792)

Newly developed facilities opened

for operation

98,162

85,283

7,244

Impact of foreign exchange rate changes

(1,369)

496

1,037

Ending balance

12,863,235

12,286,256

11,033,819

Accumulated depreciation:

Beginning balance

(4,098,814)

(3,738,130)

(3,398,379)

Depreciation expense

(384,412)

(360,442)

(345,459)

Dispositions

10

-

6,099

Impact of foreign exchange rate changes

696

(242)

(391)

Ending balance

(4,482,520)

(4,098,814)

(3,738,130)

Construction in process:

Beginning balance

52,336

36,243

4,299

Current development

150,399

101,376

10,688

Acquisitions

-

-

28,500

Newly developed facilities opened

for operation

(98,162)

(85,283)

(7,244)

Ending balance

104,573

52,336

36,243

Total real estate facilities at December 31,

$

8,485,288

$

8,239,778

$

7,331,932

During 2014, we acquired 44 self-storage facilities ( 3,442,000 net rentable square feet), for a total cost of $430.7 million, consisting of $410.2 million in cash and the assumption of $20.5 million in mortgage debt.  Approximately $30.2 million of the total cost was allocated to intangible assets.  We completed expansion and development activities during 2014, adding 1,145,000 net rentable square feet of self-storage space, at an aggregate cost of $98.2 million.  Construction in process at December 31, 2014 consists of projects to develop new self-storage facilities and expand existing self-storage facilities, which would add a total of 3.5 million net rentable square feet of storage space, for an aggregate estimated cost of approximately $411.0 million.  We received approximately $2.6 million in disposition proceeds during 2014.

During 2013 , we acquired 121 operating self-storage facilities from third parties ( 8,036,000 net rentable square feet of storage space) for $1.151 b illion in cash and assumed mortgage debt with a fair value of $ 6 million.  We allocated approximately $1.095 b illion to real estate facilities and $ 62 million to intangible assets. We completed expansion and development activities during 2013, adding 614,000 net rentable square feet of self-storage space, at an aggregate cost of $ 85.3 million.  We disposed of real estate for an aggregate of $ 0.2 million in cash, recording a gain of approximately $ 0.1 million in connection with partial condemnations.

During 2012, we acquired 24 operating self-storage facilities from third parties ( 1,908,000 net rentable square feet of storage space) and unfinished space which was subsequently developed into self-storage space for

F- 15


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

an aggregate of $225.5 million in cash, with $187.9 million allocated to real estate facilities, $9.1 million allocated to intangible assets and $28.5 million allocated to construction in process.  During 2012, we began to consolidate a limited partnership owning three self-storage facilities ( 183,000 net rentable square feet) that we gained control of, and recorded a gain of $1.3 million representing the differences between the aggregate fair values of our existing investments and their book values.  The fair values of our existing investments in 2012 was allocated to real estate facilities ($ 10.4 million), intangible assets ($ 0.9 million), and noncontrolling interests ($ 8.2 million).  We also completed various expansion activities to our existing facilities for an aggregate cost of approximately $7.2 million.

During 2012, we also disposed of four operating self-storage facilities and portions of other facilities in connection with eminent domain proceedings.  We received aggregate proceeds totaling $ 20.0 million and recorded gains totaling of $ 12.3 million, of which $ 12.1 million was included in discontinued operations and $ 0.2 million was included in gain on real estate sales in our statement of income for the year ended December 31, 2012.

At December 31, 2014, the adjusted basis of real estate facilities for federal tax purposes was approximately $8.9 billion (unaudited).

4. Investments in Unconsolidated Real Estate Entities

The following table sets forth our investments in , and equity earnings of, the Unconsolidated Real Estate Entities (amounts in thousands):

Investments in Unconsolidated Real Estate Entities at December 31,

Equity in Earnings of Unconsolidated Real Estate Entities for the Year Ended December 31,

2014

2013

2014

2013

2012

PSB

$

412,115

$

424,538

$

56,280

$

23,199

$

10,638

Shurgard Europe

394,842

424,095

29,900

32,694

33,223

Other Investments (A)

6,783

7,549

2,087

1,686

1,725

Total

$

813,740

$

856,182

$

88,267

$

57,579

$

45,586

(A)

At December 31, 2014, the “Other Investments” include an average common equity ownership of approximately 26% in various limited partnerships that collectively own 13 self-storage facilities ( 14 at December 31, 2013).

During 201 4, 2013 and 201 2 , we received cash distributions from our investments in the Unconsolidated Real Estate Entities totaling $83.5 million, $45.9 million and $44.7 million, respectively. At December 31, 2014, the cost of our investment in the Unconsolidated Real Estate Entities exceeds our pro rata share of the underlying equity by approximately $68 million ($79 million at December 31, 2013).  This differential is being amortized as a reduction in equity in earnings of the Unconsolidated Real Estate Entities based upon allocations to the underlying net assets.  Such amortization was approximately $4.4 million during 2014 ( none in 2013 or 2012), of which $2.5 million related to PSB’s disposition of assets.

Investment in PSB

PSB is a REIT traded on the New York Stock Exchange.  We have an approximate 42% common equity interest in PSB as of December 3 1 , 201 4 and 2013, comprised of our ownership of 7,158,354 shares of PSB’s common stock and 7,305,355 limited partnership units (“LP Units”) in an operating partnership controlled by PSB . The LP Units are convertible at our option, subject to certain conditions, on a one-for-one

F- 16


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

basis into PSB common stock.  Based upon the closing price at December 31, 201 4 ( $ 79.54 per share of PSB common stock), the shares and units we owned had a market value of approximately $1.2 billion.

During 2014, PSB recognized gains on the sale of real estate totaling $92.4 million.  Our equity share of such gains totaled $36.5 million, which is included in our equity in earnings of unconsolidated real estate entities on our income statement for 2014. During 2013, we purchased 406,748 share s of PSB common stock in open-market transactions at an average cost of $ 73.15 per share. Subsequently, o n November 7, 2013, PSB completed a public offering of 1,495,000 shares of its common stock for $ 79.25 per share. Concurrent with the public offering, we purchased an additional 950,000 shares of PSB common stock from PSB at the same price per share as the public offering for a total cost of $75.3 million.  In connection with PSB’s common share issuance, we recognized a gain on sale of real estate totaling $4.1 million as if we had sold a proportionate share of our investment in PSB.

The following table sets forth selected financial information of PSB .  T he amounts represent all of PSB’s balances and not our pro-rata share.

2014

2013

2012

(Amounts in thousands)

For the year ended December 31,

Total revenue

$

376,915

$

359,885

$

347,197

Costs of operations

(127,371)

(114,831)

(114,108)

Depreciation and amortization

(110,357)

(108,917)

(109,398)

General and administrative

(13,639)

(5,312)

(8,919)

Other items

(13,221)

(14,681)

(19,400)

Gain on sale of facilities

92,373

-

-

Net income

204,700

116,144

95,372

Allocations to preferred shareholders and

restricted share unitholders

(60,817)

(59,341)

(69,597)

Net income allocated to common shareholders

and LP Unitholders

$

143,883

$

56,803

$

25,775

2014

2013

(Amounts in thousands)

As of December 31,

Total assets (primarily real estate)

$

2,227,114

$

2,238,559

Debt

250,000

250,000

Other liabilities

68,905

73,919

Equity:

Preferred stock

995,000

995,000

Common equity and units

913,209

919,640

Investment in Shurgard Europe

For all periods presented, we had a 49% equity investment in Shurgard Europe and our joint venture partner owns the remaining 51% interest.   In addition, Shurgard Europe pays a license fee to us for the use of the “Shurgard” trademark, and through July 2014, paid us interest on a shareholder loan which was repaid at that time (see Note 5).

F- 17


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

Changes in foreign currency exchange rates caused our investment in Shurgard Europe to decrease by approximately $47.3 million in 2014 and to increase our investment by $45.0 thousand in 2013 and $21.6 million in 2012.

The following table sets forth selected consolidated financial information of Shurgard Europe based upon all of Shurgard Europe’s balances for all periods, rather than our pro rata share.  Such amounts are based upon our historical acquired book basis.

2014

2013

As of December 31,

(Amounts in thousands)

Total assets (primarily self-storage facilities)

$

1,404,246

$

1,468,155

Total debt to third parties

500,767

154,119

Total shareholder loan

-

428,139

Other liabilities

180,546

107,550

Equity

722,933

778,347

Exchange rate of Euro to U.S. Dollar

1.216

1.377

2014

2013

2012

(Amounts in thousands)

For the year ended December 31,

Self-storage and ancillary revenues

$

254,136

$

246,615

$

243,687

Self-storage and ancillary cost of operations

(100,177)

(98,222)

(96,341)

Depreciation and amortization

(61,796)

(60,029)

(60,404)

General and administrative

(14,964)

(13,651)

(13,327)

Interest expense on third party debt

(9,607)

(5,082)

(7,689)

Trademark license fee payable to Public Storage

(2,544)

(2,468)

(2,439)

Interest expense on shareholder loan

(21,761)

(37,838)

(36,710)

Lease termination (charge) benefit and other (a)

(6,573)

(2,909)

1,876

Net income

$

36,714

$

26,416

$

28,653

Average exchange rates Euro to the U.S. Dollar

1.329

1.328

1.285

(a)  Amounts for the years ended December 31, 2014 and 2013, include a $1.5 million lease termination benefit and

a $2.9 million lease termination charge, respectively, associated with a closed facility.  Amounts for the year

ended December 31, 2014 include $4.3 million in costs associated with the acquisition of self-storage facilities,

and a $4.4 million contingent loss.

As reflected in the table above, Shurgard Europe’s net income has been reduced by expenses it pays to its shareholders, including a trademark license fee and interest expense on the shareholder loan.  The following table set forth the calculation of our equity in earnings in Shurgard Europe:

F- 18


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

2014

2013

2012

(Amounts in thousands)

For the year ended December 31,

Calculation of equity in earnings of Shurgard Europe:

Our 49% share of Shurgard Europe’s net income

$

17,990

$

12,944

$

14,040

Adjustments:

49% of trademark license fees

1,247

1,209

1,195

49% of interest on shareholder loan

10,663

18,541

17,988

Total equity in earnings of Shurgard Europe

$

29,900

$

32,694

$

33,223

As indicated in the table above, 49% of the trademark license fees and interest paid by Shurgard Europe to its shareholders is included in our equity in earnings of Shurgard Europe and any remaining amount paid to us is included in “interest and other income” on our income statements.  See Note 5 for further information.

5. Loan Receivable from Unconsolidated Real Estate Entity

At December 31, 2013, we owned 100% of the shareholder loan due from Shurgard Europe, which had a balance of €311.0 million ($ 428.1 million) and bore interest at 9.0% per annum.  On January 28, 2014, our joint venture partner in Shurgard Europe acquired a 51% interest in the loan at face value for €158.6 million ($ 216.2 million) in cash.  In July 2014, Shurgard Europe fully repaid its €311.0 million shareholder loan accordingly, we received a total of €152.4 million ($ 204.9 million), representing our 49% share of the loan.

For 2014, 2013 and 2012, we recorded interest income with respect to this loan of approximately $1.5 million, $19.3 million and $18.7 million, respectively.  The reduction in amounts classified as interest and other income during 2014, as compared to 2013 and 2012 is due to the sale, on January 28, 2014 of 51% of the shareholder loan to our joint venture partner, who collected 51% of the loan interest following the sale.

Based upon our continued expectation of repayment of the loan in the foreseeable future, we reflected changes in the U.S. Dollar equivalent of the amount due us, as a result of changes in foreign exchange rates as “foreign currency exchange gain (loss)” on our income statement until repayment of the loan in full in July 2014.

We believed that the interest rate on the loan approximated the market rate for loans with similar terms, conditions, subordination features, and tenor, and that the fair value of the loan approximated book value.  In our evaluation of market rates and fair value, we considered that Shurgard Europe had sufficient operating cash flow, liquidity and collateral, and we have sufficient creditor rights such that credit risk was mitigated.

6. Credit Facility, Term Loan and Notes Payable

We have a $300 million revolving line of credit (the “Credit Facility”) that expires on March 21, 2017 .  Amounts drawn on the Credit Facility bear annual interest at rates ranging from LIBOR plus 0.900% to LIBOR plus 1.500% depending upon the ratio of our Total Indebtedness to Gross Asset Value (as defined in the Credit Facility) (LIBOR plus 0.900% at December 31, 2014).  In addition, we are required to pay a quarterly facility fee ranging from 0.125% per annum to 0.300% per annum depending upon the ratio of our Total Indebtedness to our Gross Asset Value ( 0.125% per annum at December 31, 2014).  At December 31, 2014 and February 20, 2015, we had no outstanding borrowings under this Credit Facility ($ 50.1 million at December 31, 2013).  We had undrawn standby letters of credit, which reduce our borrowing capacity, totaling $13.9 million at

F- 19


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

December 31, 2014 and $15.1 million at December 31, 2013.  The Credit Facility has various customary restrictive covenants, all of which we were in compliance with at December 31, 2014.

On December 2, 2013, we entered into a one year $700 million unsecured term loan (the “Term Loan”) with Wells Fargo Bank, with an interest rate and covenants the same as for the Credit Facility.  The Term Loan was repaid in 2014.  We incurred origination costs of $1.9 million for the Term Loan which were amortized using the effective interest method through the date of extinguishment.

The carrying amounts of our notes payable at December 31, 2014 and 2013, totaled $64.4 million and $89.0 million, respectively, with unamortized premium totaling $0.6 million and $0.5 million, respectively.  These notes were assumed or issued in connection with acquisitions of real estate facilities and recorded at fair value with any premium or discount over the stated note balance amortized using the effective interest method.  At December 31, 2014, the notes are secured by 34 real estate facilities with a net book value of approximately $161 million, have contractual interest rates between 2.9% and 7.1% , and mature between March 2015 and September 2028 .

During 2014 and 2013, we assumed mortgage debt with estimated fair values of $20.5 million and $6.1 million, respectively, market rates of 3.6% and 3.7% , respectively, (contractual balances of $19.8 million and $5.7 million, respectively, and contractual interest rates of 5.2% and 6.2% , respectively,) in connection with the acquisition of real estate facilities.

On October 1, 2013, we borrowed $ 100.0 million from PSB under a term loan which was repaid in full on October 18, 2013.  The loan bore interest at 1.388 %.

At December 3 1 , 201 4 , approximate principal maturities of our notes payable are as follows (amounts in thousands):

2015

$

17,822

2016

20,613

2017

9,263

2018

11,168

2019

1,217

Thereafter

4,281

$

64,364

Weighted average effective rate

4.0%

Cash paid for interest totaled $9.0 million , $10.4 million and $21.7 million for 201 4, 2013 and 201 2 , respectively.  Interest capi talized as real estate totaled $1.6 million , $2.9 million and $0.4 million in 2014, 2013 and 2012, respectively .

7. Noncontrolling Interests

At December 31 , 2014, the noncontrolling interests represent (i) third-party equity interests in subsidiaries owning 14 self-storage facilities and (ii) 231,978 partnership units held by third-parties in a subsidiary that are convertible on a one-for-one basis (subject to certain limitations) into common shares of the Company at the option of the unitholder (collectively, the “Noncontrolling Interests”).  At December 31, 2014, the Noncontrolling Interests cannot require us to redeem their interests, other than pursuant to a liquidation of the subsidiary.  During 2014, 2013 and 2012, we allocated a total of $5.8 million, $5.1 million and $3.7 million,

F- 20


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

respectively, to these interests; and we paid $6.5 million, $6.5 million and $5.9 million, respectively, in distributions to these interests.

During 2014 and 2013, we acquired Noncontrolling Interests for $0.7 million and $6.2 million, respectively, in cash, substantially all of which was allocated to paid-in-capital.

During 2012, we acquired Noncontrolling Interests for $21.3 million in cash, including $19.9 million for interests that were redeemable at the option of the holder, of which $0.1 million was recorded as a reduction to permanent noncontrolling interests, $11.9 million was recorded as a reduction to redeemable noncontrolling interests, and $9.3 million was recorded as a reduction to paid-in capital.

8. Shareholders’ Equity

Preferred Shares

At December 3 1 , 2014 and 2013 , we had the following series of Cumulative Preferred Shares (“Preferred Shares”) outstanding:

F- 21


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

At December 31, 2014

At December 31, 2013

Series

Earliest Redemption Date

Dividend Rate

Shares Outstanding

Liquidation Preference

Shares Outstanding

Liquidation Preference

(Dollar amounts in thousands)

Series O

4/15/2015

6.875%

5,800

$

145,000

5,800

$

145,000

Series P

10/7/2015

6.500%

5,000

125,000

5,000

125,000

Series Q

4/14/2016

6.500%

15,000

375,000

15,000

375,000

Series R

7/26/2016

6.350%

19,500

487,500

19,500

487,500

Series S

1/12/2017

5.900%

18,400

460,000

18,400

460,000

Series T

3/13/2017

5.750%

18,500

462,500

18,500

462,500

Series U

6/15/2017

5.625%

11,500

287,500

11,500

287,500

Series V

9/20/2017

5.375%

19,800

495,000

19,800

495,000

Series W

1/16/2018

5.200%

20,000

500,000

20,000

500,000

Series X

3/13/2018

5.200%

9,000

225,000

9,000

225,000

Series Y

3/17/2019

6.375%

11,400

285,000

-

-

Series Z

6/4/2019

6.000%

11,500

287,500

-

-

Series A

12/2/2019

5.875%

7,600

190,000

-

-

Total Preferred Shares

173,000

$

4,325,000

142,500

$

3,562,500

The holders of our Preferred Shares have general preference rights with respect to liquidation, quarterly distributions and any accumulated unpaid distributions.  Except under certain conditions and as noted below, holders of the Preferred Shares will not be entitled to vote on most matters.  In the event of a cumulative arrearage equal to six quarterly dividends, holders of all outstanding series of preferred shares (voting as a single class without regard to series) will have the right to elect two additional members to serve on our b oard of t rustees (the “Board”) until the arrearage has been cured.  At December 3 1 , 201 4 , there were no dividends in arrears.

Except under certain conditions relating to the Company’s qualification as a REIT, the Preferred Shares are not redeemable prior to the dates indicated on the table above.  On or after the respective dates, each of the series of Preferred Shares is redeemable at our option, in whole or in part, at $ 25.00 per depositary share, plus accrued and unpaid dividends.  Holders of the Preferred Shares cannot require us to redeem such shares.

Upon issuance of our Preferred Shares, we classify the liquidation value as preferred equity on our balance sheet with any issuance costs recorded as a reduction to paid-in capital.

During 201 4 , we issued an aggregate 30.5 million depositary shares, each representing 1/1,000 of a share of our Series Y, Series Z, and Series A Preferred Shares, at an issuance price of $25.00 per depositary share, for a total of $762.5 million in gross proceeds, and we incurred $23.5 million in issuance costs.

During 2013, we issued an aggregate 29.0 million depositary shares, each representing 1/1,000 of a share of our Series W and Series X Preferred Shares, at an issuance price of $ 25.00 per depositary share, for a total of $725.0 million in g ross proceeds, and we incurred $23.3 million in issuance costs.

F- 22


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

During 2012, we issued an aggregate 68.2 million depositary shares, each representing 1/1,000 of a share of our Series S, Series T, Series U, and Series V Preferred Shares, at an issuance price of $ 25.00 per depositary share, for a total of $ 1.7 billion in gross proceeds, and we incurred $ 53.5 million in issuance costs.

In 2012, we redeemed our Series A, Series C, Series D, Series E, Series F, Series L, Series M, Series N, Series W, Series X, Series Y and Series Z Preferred Shares, at par.  The aggregate redemption amount, before payment of accrued dividends, was $ 2.0 billion.  We recorded $ 61.7 million in EITF D-42 allocations of income from our common shareholders to the holders of our Preferred Shares in 2012 in connection with these redemptions.

Common Shares

During 2014, 2013 and 2012, activity with respect to the issuance or repurchase of our common shares was as follows (amounts in thousands):

2014

2013

2012

Shares

Amount

Shares

Amount

Shares

Amount

Employee stock-based compensation and exercise of stock options (Note 10)

669,263

$

37,872

388,005

$

21,111

437,081

$

23,185

Issuance of commons shares for cash

-

-

-

-

712,400

101,262

669,263

$

37,872

388,005

$

21,111

1,149,481

$

124,447

Our Board previously authorized the repurchase from time to time of up to 35.0 million of our common shares on the open market or in privately negotiated transactions.  Through December 31, 2014, we repurchased approximately 23.7 million shares pursuant to this authorization; none of which were repurchased during the three years ended December 31, 2014.

In December 2012, we sold 712,400 of our common shares for aggregate proceeds of approximately $ 101.3 million in cash.

At December 31, 2014 and 2013, we had 2,836,592 and 2,810,540 respectively, of common shares reserved in connection with our share-based incentive plans (see Note 10), and 231,978 shares reserved for the conversion of partnership units owned by Noncontrolling Interests.

The unaudited characterization of dividends for Federal income tax purposes is made based upon earnings and profits of the Company, as defined by the Internal Revenue Code.  Common share dividends including amounts paid to our restricted share unitholders totaled $ 967.9 million ($ 5.60 per share), $887.1 million ($ 5.15 per share) and $753.9 million ($ 4.40 per share), for the years ended December 31, 2014, 2013 and 2012, respectively.  Preferred share dividends totaled $232.6 million, $204.3 million and $205.2 million for the years ended December 31, 2014, 2013 and 2012, respectively.

For the tax year ended December 31, 2014, distributions for the common shares and all the various series of preferred shares were classified as follows:

F- 23


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

2014 (unaudited)

1st Quarter

2nd Quarter

3rd Quarter

4th Quarter

Ordinary Income

100.00

%

99.78

%

100.00

%

91.20

%

Long-Term Capital Gain

0.00

%

0.22

%

0.00

%

8.80

%

Total

100.00

%

100.00

%

100.00

%

100.00

%

The ordinary income dividends distributed for the tax year ended December 31, 2014 do not constitute qualified dividend income.

9. Related Party Transactions

The Hughes Family owns approximately 15.5% of our common shares outstanding at Dec ember 3 1 , 2014 .

The Hughes Family has ownership interests in, and operates, approximately 54 self-storage facilities in Canada (“PS Canada”) using the “Public Storage” brand name pursuant to a non-exclusive, royalty-free trademark license agreement with the Company.  We currently do not own any interests in these facilities.  We have a right of first refusal to acquire the stock or assets of the corporation that manages th e 5 4 self-storage facilities in Canada, if the Hughes Family or the corporation agrees to sell them.  We reinsure risks relating to loss of goods stored by customers in these facilities.  During the years ended December 31, 2014, 2013 and 2012 , we received $0.5 million, $0.5 million and $0.6 million , respectively, in reinsurance premiums attributed to these facilities.  There is no assurance that these premiums will continue, as our rights to reinsure these risks may be qualified.

At December 31, 2012, PS Canada and PSB h eld approximately a 2.2 % and 4.0 %, respectively, interest in STOR-Re Mutual Insurance Company, Inc. (“STOR -R e”) , a Subsidiary that provided liability and casualty insurance for PS Canada, PSB, the Company, and certain affiliates of the Company for occu rrences prior to April 1, 2004.  During 2013, we acquired PS Canada’s 2.2% interest and PSB’s 4.0% interest in STOR-Re for $ 0.6 million and $ 1.1 million, respectively, in cash.

On October 1, 2013, we borrowed $ 100.0 million from PSB under a term loan which was repaid in full on October 18, 2013.  The loan bore interest at 1.388 % per annum and interest paid to PSB totaled $ 0.1 million .

10. Share-Based Compensation

Under various share-based compensation plans and under terms established by a committee of our Board, the Company grants non-qualified options to purchase the Company’s common shares, as well as restricted share units (“RSUs”), to trustees, officers, service providers and key employees.

Stock options and RSUs are considered “granted” and “outstanding” as the terms are used herein, when ( i) the Company and the recipient reach a mutual understanding of the key terms of the award, ( ii) the award has been authorized, ( iii) the recipient is affected by changes in the market price of our stock, and ( iv) it is probable that any performance and service conditions will be met.

We amortize the grant-date fair value of awards (net of anticipated forfeitures) as compensation expense over the service period.  The service period begins on the grant date and ends on the vesting date. For awards that are earned solely upon the passage of time and continued service, the entire cost of the award is

F- 24


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

amortized on a straight-line basis over the service period. For awards with performance conditions, the individual cost of each vesting is amortized separately over each individual service period (the “accelerated attribution” method).

Stock Options

Stock options vest over a three to five -year period, expire ten years after the grant date, and the exercise price is equal to the closing trading price of our common shares on the grant date.  Employees cannot require the Company to settle their award in cash.  We use the Black-Scholes option valuation model to estimate the fair value of our stock options.

Outstanding stock option grants are included on a one-for-one basis in our diluted weighted average shares, to the extent dilutive, after applying the treasury stock method (based upon the average common share price during the period) to assumed exercise proceeds and measured but unrecognized compensation.

The stock options outstanding at December 31, 2014 have an aggregate intrinsic value (the excess, if any, of each option’s market value over the exercise price) of approximately $152.0 million and remaining average contractual lives of approximately six years.  Other than stock options granted in 2014, all stock options outstanding at December 31, 2014 have exercise prices of $165 or less.  The aggregate intrinsic value of exercisable stock options at December 31, 2014 amounted to approximately $135.3 million.

Additional information with respect to stock options during 2014, 2013 and 2012 is as follows:

2014

2013

2012

Weighted

Weighted

Weighted

Average

Average

Average

Number

Exercise

Number

Exercise

Number

Exercise

of

Price

of

Price

of

Price

Options

per Share

Options

per Share

Options

per Share

Options outstanding January 1,

2,174,211

$

85.49

2,253,510

$

76.14

2,591,066

$

74.30

Granted

485,000

176.74

235,000

153.89

35,000

144.97

Exercised

(570,417)

66.39

(286,299)

71.06

(341,156)

68.26

Cancelled

(3,250)

63.76

(28,000)

55.25

(31,400)

55.54

Options outstanding December 31,

2,085,544

$

111.96

2,174,211

$

85.49

2,253,510

$

76.14

Options exercisable at December 31,

1,321,537

$

82.46

1,581,954

$

76.29

1,401,883

$

76.23

F- 25


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

2014

2013

2012

Stock option expense for the year

(in 000's)

$

3,216

$

3,468

$

3,036

Aggregate exercise date intrinsic value of

options exercised during the year

(in 000's)

$

59,322

$

23,337

$

23,948

Average assumptions used in valuing options with the Black-Scholes method:

Expected life of options in years, based upon historical experience

5

5

5

Risk-free interest rate

1.6%

0.8%

0.8%

Expected volatility, based upon historical volatility

16.8%

25.8%

24.5%

Expected dividend yield

3.2%

3.3%

3.1%

Average estimated value of options

granted during the year

$

17.66

$

23.83

$

20.71

Restricted Share Units

RSUs generally vest ratably over a three to eight -year period from the grant date.  The grantee receives dividends for each outstanding RSU equal to the per-share dividends received by our common shareholders.  We expense any dividends previously paid upon forfeiture of the related RSU.  Upon vesting, the grantee receives common shares equal to the number of vested RSUs, less common shares withheld in exchange for tax deposits made by the Company to satisfy the grantee’s statutory tax liabilities arising from the vesting.

The fair value of our RSUs is determined based upon the applicable closing trading price of our common shares.

The fair value of our RSUs outstanding at December 31, 2014 was approximately $138.8 million.  Remaining compensation expense related to RSUs outstanding at December 31, 2014 totals approximately $68.9 million (which is net of expected forfeitures) and is expected to be recognized as compensation expense over the next three years on average.  The following tables set forth relevant information with respect to restricted shares (dollar amounts in thousands):

F- 26


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

2014

2013

2012

Number of

Grant Date

Number of

Grant Date

Number of

Grant Date

Restricted

Aggregate

Restricted

Aggregate

Restricted

Aggregate

Share Units

Fair Value

Share Units

Fair Value

Share Units

Fair Value

Restricted share units outstanding January 1,

636,329

$

77,284

642,647

$

67,473

701,499

$

66,514

Granted

339,607

59,009

197,675

30,774

159,133

21,721

Vested

(166,905)

(18,456)

(154,535)

(15,657)

(151,775)

(14,507)

Forfeited

(57,983)

(6,963)

(49,458)

(5,306)

(66,210)

(6,255)

Restricted share units outstanding December 31,

751,048

$

110,874

636,329

$

77,284

642,647

$

67,473

2014

2013

2012

Amounts for the year (in 000's,

except number of shares):

Fair value of vested shares on vesting date

$

27,591

$

23,551

$

20,783

Cash paid upon vesting lieu of common shares issued

$

11,449

$

8,067

$

7,657

Common shares issued upon vesting

98,846

101,706

95,925

Restricted share unit expense

$

25,159

$

23,919

$

20,227

See also “net income per common share” in Note 2 for further discussion regarding the impact of RSUs and stock options on our net income per common and income allocated to common shareholders.

11. Segment Information

Our reportable segments reflect the significant components of our operations that are evaluated separately by our chief operating decision maker (“CODM”) and have discrete financial information available.  We organize our segments based primarily upon the nature of the underlying products and services, and whether the operation is located in the U.S. or outside the U.S.  In making resource allocation decisions, our CODM considers the net income from continuing operations of each reportable segment included in the tables below, excluding the impact of depreciation and amortization, gains or losses on disposition of real estate facilities, and asset impairment charges.  The amounts for each reportable segment included in the tables below are in conformity with GAAP and our significant accounting policies as denoted in Note 2.  Ancillary revenues and expenses, interest and other income (other than from Shurgard Europe), interest expense, general and administrative expense and gains and losses on the early repayment of debt are not allocable to any of our reportable segments.  Our CODM does not consider the book value of assets in making resource allocation decisions.

Following is the description of and basis for presentation for each of our segments.

Domestic Self-Storage Segment

The Domestic Self-Storage Segment includes the operations of the 2,238 self -storage facilities owned by the Company and the Subsidiaries, as well as our equity share of the Other Investments.  For all periods presented, substantially all of our real estate facilities, goodwill and other intangible assets, other assets, and accrued and other liabilities are associated with the Domestic Self-Storage Segment.

F- 27


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

European Self-Storage Segment

The European Self-Storage segment comprises our interest in Shurgard Europe, which has a separate management team reporting directly to our CODM and our joint venture partner.  The European Self-Storage segment includes our equity share of Shurgard Europe’s operations, the interest and other income received from Shurgard Europe, and foreign currency exchange gains and losses that are attributable to Shurgard Europe.  Our balance sheet includes an investment in Shurgard Europe (Note 4) and a loan receivable from Shurgard Europe (Note 5).

Commercial Segment

The Commercial segment comprises our investment in PSB, a publicly-traded REIT with a separate management team that makes its financing, capital allocation and other significant decisions.  The Commercial segment also includes our direct interest in certain commercial facilities, substantially all of which are managed by PSB.  The Commercial segment presentation includes our equity earnings from PSB, as well as the revenues and expenses of our commercial facilities.  At December 3 1 , 201 4 , the assets of the Commercial segment are comprised principally of our investment in PSB (Note 4).

Presentation of Segment Information

The following tables reconcile the performance of each segment, in terms of segment income, to our net income (amounts in thousands):

F- 28


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

Year ended December 31, 2014

Domestic Self-Storage

European Self-Storage

Commercial

Other Items Not Allocated to Segments

Total

(Amounts in thousands)

Revenues:

Self-storage facilities

$

2,049,882

$

-

$

-

$

-

$

2,049,882

Ancillary operations

-

-

15,720

129,802

145,522

2,049,882

-

15,720

129,802

2,195,404

Expenses:

Self-storage cost of operations

566,898

-

-

-

566,898

Ancillary cost of operations

-

-

5,247

46,575

51,822

Depreciation and amortization

434,069

-

3,045

-

437,114

General and administrative

-

-

-

71,459

71,459

1,000,967

-

8,292

118,034

1,127,293

Operating income

1,048,915

-

7,428

11,768

1,068,111

Interest and other income

-

2,835

-

2,091

4,926

Interest expense

-

-

-

(6,781)

(6,781)

Equity in earnings of

unconsolidated real estate entities

2,087

29,900

56,280

-

88,267

Foreign currency exchange loss

-

(7,047)

-

-

(7,047)

Gain on real estate sales

2,479

-

-

-

2,479

Net income

$

1,053,481

$

25,688

$

63,708

$

7,078

$

1,149,955

F- 29


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

Year ended December 31, 2013

Domestic Self-Storage

European Self-Storage

Commercial

Other Items Not Allocated to Segments

Total

(Amounts in thousands)

Revenues:

Self-storage facilities

$

1,849,883

$

-

$

-

$

-

$

1,849,883

Ancillary operations

-

-

14,510

117,353

131,863

1,849,883

-

14,510

117,353

1,981,746

Expenses:

Self-storage cost of operations

524,086

-

-

-

524,086

Ancillary cost of operations

-

-

5,228

35,847

41,075

Depreciation and amortization

384,623

-

2,779

-

387,402

General and administrative

-

-

-

66,679

66,679

908,709

-

8,007

102,526

1,019,242

Operating income

941,174

-

6,503

14,827

962,504

Interest and other income

-

20,556

-

2,021

22,577

Interest expense

-

-

-

(6,444)

(6,444)

Equity in earnings of

unconsolidated real estate entities

1,686

32,694

23,199

-

57,579

Foreign currency exchange gain

-

17,082

-

-

17,082

Gain on real estate sales

168

-

4,065

-

4,233

Net income

$

943,028

$

70,332

$

33,767

$

10,404

$

1,057,531

F- 30


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

Year ended December 31, 2012

Domestic Self-Storage

European Self-Storage

Commercial

Other Items Not Allocated to Segments

Total

(Amounts in thousands)

Revenues:

Self-storage facilities

$

1,718,865

$

-

$

-

$

-

$

1,718,865

Ancillary operations

-

-

14,071

109,568

123,639

1,718,865

-

14,071

109,568

1,842,504

Expenses:

Self-storage cost of operations

517,641

-

-

-

517,641

Ancillary cost of operations

-

-

4,908

33,355

38,263

Depreciation and amortization

354,971

-

2,810

-

357,781

General and administrative

-

-

-

56,837

56,837

872,612

-

7,718

90,192

970,522

Operating income

846,253

-

6,353

19,376

871,982

Interest and other income

-

19,966

-

2,108

22,074

Interest expense

-

-

-

(19,813)

(19,813)

Equity in earnings of

unconsolidated real estate entities

1,725

33,223

10,638

-

45,586

Foreign currency exchange gain

-

8,876

-

-

8,876

Gain on real estate sales

1,456

-

-

-

1,456

Income from continuing operations

849,434

62,065

16,991

1,671

930,161

Discontinued operations

12,874

-

-

-

12,874

Net income

$

862,308

$

62,065

$

16,991

$

1,671

$

943,035

12. Recent Accounting Pronouncements and Guidance

In April 2014, the Financial Accounting Standards Board (“FASB”) revised standards to limit the presentation as discontinued operations only to those facility disposals that represent a strategic shift and have a major impact upon operations, rather than to all facility disposals under previous standards.  This change applies to disposals occurring after our early adoption date (as encouraged by the standard) of January 1, 2014.  This change has no material impact on our financial statements.

In May 2014, the FASB issued an accounting standard (ASU No. 2014-09), requiring an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers.  ASU No. 2014-09 will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective and permits the use of either the retrospective or cumulative effect transition method.  The new standard is effective for us on January 1, 2017.  Early adoption is not permitted.  We have not yet selected a transition method.  We do not believe the adoption of ASU No. 2014-09 will have a material impact on our results of operations or financial condition.

F- 31


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

13. Commitments and Contingencies

Contingent Losses

We are a party to various legal proceedings and subject to various claims and complaints; however, we believe that the likelihood of these contingencies resulting in a material loss to the Company, either individually or in the aggregate, is remote.

Insurance and Loss Exposure

We have historically carried customary property, earthquake, general liability, employee medical insurance and workers compensation coverage through internationally recognized insurance carriers, subject to customary levels of deductibles.  The aggregate limits on these policies of approximately $75 million for property losses and $102 million for general liability losses are higher than estimates of maximum probable losses that could occur from individual catastrophic events determined in recent engineering and actuarial studies; however, in case of multiple catastrophic events, these limits could be exhausted.

We reinsure a program that provides insurance to our customers from an independent third-party insurer.  This program covers tenant claims for losses to goods stored at our facilities as a result of specific named perils (earthquakes are not covered by this program), up to a maximum limit of $5,000 per storage unit.  We reinsure all risks in this program, but purchase insurance from an independent third party insurance company for aggregate claims between $5.0 million and $15.0 million per occurrence.  We are subject to licensing requirements and regulations in several states.  At December 31, 2014, there were approximately 823,000 certificates held by our self-storage customers, representing aggregate coverage of approximately $2.2 billion.

1 4 . Supplementary Quarterly Financial Data (unaudited)

Three Months Ended

March 31,

June 30,

September 30,

December 31,

2014

2014

2014

2014

(Amounts in thousands, except per share data)

Self-storage and ancillary revenues

$                519,624

$                538,037

$                571,596

$                566,147

Self-storage and ancillary cost of operations

$                174,519

$                150,554

$                159,993

$                133,654

Depreciation and amortization

$                109,021

$                106,443

$                111,077

$                110,573

Income from continuing operations

$                228,273

$                278,279

$                294,977

$                348,426

Net Income

$                228,273

$                278,279

$                294,977

$                348,426

Per Common Share

Net income - Basic

$                      1.01

$                      1.27

$                      1.34

$                      1.65

Net income - Diluted

$                      1.01

$                      1.26

$                      1.34

$                      1.64

F- 32


PUBLIC STORAGE

NOTES TO FINANCIAL STATEMENTS

December 31, 2014

Three Months Ended

March 31,

June 30,

September 30,

December 31,

2013

2013

2013

2013

(Amounts in thousands, except per share data)

Self-storage and ancillary revenues

$                470,900

$                485,378

$                511,957

$                513,511

Self-storage and ancillary cost of operations

$                150,389

$                142,571

$                147,803

$                124,398

Depreciation and amortization

$                  91,001

$                  90,937

$                  96,537

$                108,927

Income from continuing operations

$                212,247

$                261,679

$                285,628

$                297,977

Net Income

$                212,247

$                261,679

$                285,628

$                297,977

Per Common Share

Net income - Basic

$                      0.94

$                      1.21

$                      1.35

$                      1.42

Net income - Diluted

$                      0.94

$                      1.20

$                      1.34

$                      1.41

1 5 . Subsequent Events

Subsequent to December 31, 2014, we acquired four self-storage facilities ( one each in Florida , North Carolina , Washington and Texas) , with an aggregate of 265,000 net rentable square feet, for approximately $32 million in cash.

F- 33


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

Self-storage Facilities - United States

01/01/81

Newport News / Jefferson Avenue

-

108
1,071
921
108
1,992
2,100
1,864

01/01/81

Virginia Beach / Diamond Springs

-

186
1,094
1,072
186
2,166
2,352
2,060

08/01/81

San Jose / Snell

-

312
1,815
547
312
2,362
2,674
2,312

10/01/81

Tampa / Lazy Lane

-

282
1,899
1,038
282
2,937
3,219
2,849

06/01/82

San Jose / Tully

-

645
1,579
16,541
2,972
15,793
18,765
7,218

06/01/82

San Carlos / Storage

-

780
1,387
876
780
2,263
3,043
2,227

06/01/82

Mountain View

-

1,180
1,182
2,554
1,046
3,870
4,916
2,365

06/01/82

Cupertino / Storage

-

572
1,270
605
572
1,875
2,447
1,811

10/01/82

Sorrento Valley

-

1,002
1,343
(664)
651
1,030
1,681
977

10/01/82

Northwood

-

1,034
1,522
6,835
1,034
8,357
9,391
3,150

12/01/82

Port/Halsey

-

357
1,150
140
357
1,290
1,647
1,019

12/01/82

Sacto/Folsom

-

396
329
1,117
396
1,446
1,842
1,227

01/01/83

Platte

-

409
953
1,359
409
2,312
2,721
1,875

01/01/83

Semoran

-

442
1,882
9,231
442
11,113
11,555
6,382

01/01/83

Raleigh/Yonkers

-

-

1,117
1,127

-

2,244
2,244
1,754

03/01/83

Blackwood

-

213
1,559
1,239
213
2,798
3,011
2,316

04/01/83

Vailsgate

-

103
990
1,603
103
2,593
2,696
2,179

05/01/83

Delta Drive

-

67
481
772
68
1,252
1,320
1,083

06/01/83

Ventura

-

658
1,734
1,014
658
2,748
3,406
2,295

09/01/83

Southington

-

124
1,233
838
123
2,072
2,195
1,705

09/01/83

Southhampton

-

331
1,738
1,852
331
3,590
3,921
2,951

09/01/83

Webster/Keystone

-

449
1,688
2,110
434
3,813
4,247
3,217

09/01/83

Dover

-

107
1,462
1,624
107
3,086
3,193
2,538

09/01/83

Newcastle

-

227
2,163
1,583
227
3,746
3,973
3,121

09/01/83

Newark

-

208
2,031
1,392
208
3,423
3,631
2,861

09/01/83

Langhorne

-

263
3,549
2,743
263
6,292
6,555
5,278

09/01/83

Hobart

-

215
1,491
2,423
215
3,914
4,129
3,133

F- 34


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

09/01/83

Ft. Wayne/W. Coliseum

-

160
1,395
1,232
160
2,627
2,787
2,229

09/01/83

Ft. Wayne/Bluffton

-

88
675
727
88
1,402
1,490
1,138

10/01/83

Orlando J. Y. Parkway

-

383
1,512
1,404
383
2,916
3,299
2,366

11/01/83

Aurora

-

505
758
966
505
1,724
2,229
1,468

11/01/83

Campbell

-

1,379
1,849
247
1,379
2,096
3,475
1,799

11/01/83

Col Springs/Ed

-

471
1,640
1,245
470
2,886
3,356
2,384

11/01/83

Col Springs/Mv

-

320
1,036
1,109
320
2,145
2,465
1,762

11/01/83

Thorton

-

418
1,400
1,024
418
2,424
2,842
2,004

11/01/83

Oklahoma City

-

454
1,030
1,934
454
2,964
3,418
2,480

11/01/83

Tucson

-

343
778
1,646
343
2,424
2,767
1,965

11/01/83

Webster/Nasa

-

1,570
2,457
3,774
1,570
6,231
7,801
5,196

12/01/83

Charlotte

-

165
1,274
1,264
165
2,538
2,703
2,085

12/01/83

Greensboro/Market

-

214
1,653
2,203
214
3,856
4,070
3,286

12/01/83

Greensboro/Electra

-

112
869
924
112
1,793
1,905
1,521

12/01/83

Columbia

-

171
1,318
1,252
171
2,570
2,741
2,100

12/01/83

Richmond

-

176
1,360
1,432
176
2,792
2,968
2,363

12/01/83

Augusta

-

97
747
971
97
1,718
1,815
1,457

12/01/83

Tacoma

-

553
1,173
1,138
553
2,311
2,864
1,947

01/01/84

Fremont/Albrae

-

636
1,659
1,230
636
2,889
3,525
2,426

01/01/84

Belton

-

175
858
1,788
175
2,646
2,821
2,297

01/01/84

Gladstone

-

275
1,799
1,690
274
3,490
3,764
2,905

01/01/84

Hickman/112

-

257
1,848
371
158
2,318
2,476
910

01/01/84

Holmes

-

289
1,333
1,207
289
2,540
2,829
2,117

01/01/84

Independence

-

221
1,848
1,541
221
3,389
3,610
2,890

01/01/84

Merriam

-

255
1,469
1,471
255
2,940
3,195
2,505

01/01/84

Olathe

-

107
992
966
107
1,958
2,065
1,665

01/01/84

Shawnee

-

205
1,420
1,659
205
3,079
3,284
2,657

01/01/84

Topeka

-

75
1,049
1,024
75
2,073
2,148
1,773

03/01/84

Marrietta/Cobb

-

73
542
939
73
1,481
1,554
1,253

03/01/84

Manassas

-

320
1,556
1,178
320
2,734
3,054
2,292

F- 35


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/01/84

Pico Rivera

-

743
807
867
743
1,674
2,417
1,325

04/01/84

Providence

-

92
1,087
1,120
92
2,207
2,299
1,868

04/01/84

Milwaukie/Oregon

-

289
584
860
289
1,444
1,733
1,227

05/01/84

Raleigh/Departure

-

302
2,484
2,150
302
4,634
4,936
3,958

05/01/84

Virginia Beach

-

509
2,121
2,234
499
4,365
4,864
3,730

05/01/84

Philadelphia/Grant

-

1,041
3,262
2,265
1,040
5,528
6,568
4,767

05/01/84

Garland

-

356
844
1,011
356
1,855
2,211
1,514

06/01/84

Lorton

-

435
2,040
2,020
435
4,060
4,495
3,348

06/01/84

Baltimore

-

382
1,793
1,966
382
3,759
4,141
3,208

06/01/84

Laurel

-

501
2,349
2,331
500
4,681
5,181
3,872

06/01/84

Delran

-

279
1,472
1,214
279
2,686
2,965
2,243

06/01/84

Orange Blossom

-

226
924
794
226
1,718
1,944
1,435

06/01/84

Cincinnati

-

402
1,573
2,007
402
3,580
3,982
2,998

06/01/84

Florence

-

185
740
1,435
185
2,175
2,360
1,753

07/01/84

Trevose/Old Lincoln

-

421
1,749
1,478
421
3,227
3,648
2,733

08/01/84

Medley

-

584
1,016
2,011
520
3,091
3,611
2,224

08/01/84

Oklahoma City

-

340
1,310
1,747
340
3,057
3,397
2,490

08/01/84

Newport News

-

356
2,395
2,227
356
4,622
4,978
3,772

08/01/84

Kaplan/Walnut Hill

-

971
2,359
2,421
971
4,780
5,751
4,017

08/01/84

Kaplan/Irving

-

677
1,592
5,623
673
7,219
7,892
4,972

09/01/84

Cockrell Hill

-

380
913
2,256
380
3,169
3,549
2,617

11/01/84

Omaha

-

109
806
1,249
109
2,055
2,164
1,649

11/01/84

Hialeah

-

886
1,784
1,558
886
3,342
4,228
2,822

12/01/84

Austin/Lamar

-

643
947
1,338
642
2,286
2,928
1,937

12/01/84

Pompano

-

399
1,386
2,068
399
3,454
3,853
2,947

12/01/84

Fort Worth

-

122
928
537
122
1,465
1,587
1,173

12/01/84

Montgomeryville

-

215
2,085
1,519
215
3,604
3,819
3,000

01/01/85

Cranston

-

175
722
824
175
1,546
1,721
1,300

01/01/85

Bossier City

-

184
1,542
1,652
184
3,194
3,378
2,706

02/01/85

Simi Valley

-

737
1,389
1,000
737
2,389
3,126
1,989

F- 36


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

02/01/85

Hurst

-

231
1,220
940
231
2,160
2,391
1,795

03/01/85

Chattanooga

-

202
1,573
1,994
202
3,567
3,769
2,974

03/01/85

Portland

-

285
941
986
285
1,927
2,212
1,528

03/01/85

Fern Park

-

144
1,107
869
144
1,976
2,120
1,654

03/01/85

Fairfield

-

338
1,187
1,536
338
2,723
3,061
2,277

03/01/85

Houston / Westheimer

-

850
1,179
1,170
850
2,349
3,199
2,144

04/01/85

Austin/ S. First

-

778
1,282
1,370
778
2,652
3,430
2,221

04/01/85

Cincinnati/ E. Kemper

-

232
1,573
1,374
232
2,947
3,179
2,460

04/01/85

Cincinnati/ Colerain

-

253
1,717
1,882
253
3,599
3,852
3,068

04/01/85

Florence/ Tanner Lane

-

218
1,477
1,743
218
3,220
3,438
2,713

04/01/85

Laguna Hills

-

1,224
3,303
1,817
1,223
5,121
6,344
4,261

05/01/85

Tacoma/ Phillips Rd.

-

396
1,204
1,173
396
2,377
2,773
1,954

05/01/85

Milwaukie/ Mcloughlin

-

458
742
1,366
458
2,108
2,566
1,680

05/01/85

Manchester/ S. Willow

-

371
2,129
1,117
371
3,246
3,617
2,724

05/01/85

Longwood

-

355
1,645
1,369
355
3,014
3,369
2,559

05/01/85

Columbus/Busch Blvd.

-

202
1,559
1,666
202
3,225
3,427
2,704

05/01/85

Columbus/Kinnear Rd.

-

241
1,865
1,802
241
3,667
3,908
3,071

05/01/85

Worthington

-

221
1,824
1,621
221
3,445
3,666
2,866

05/01/85

Arlington

-

201
1,497
1,624
201
3,121
3,322
2,628

06/01/85

N. Hollywood/ Raymer

-

967
848
6,405
968
7,252
8,220
3,114

06/01/85

Grove City/ Marlane Drive

-

150
1,157
1,142
150
2,299
2,449
1,931

06/01/85

Reynoldsburg

-

204
1,568
1,670
204
3,238
3,442
2,759

07/01/85

San Diego/ Kearny Mesa Rd

-

783
1,750
1,557
783
3,307
4,090
2,774

07/01/85

Scottsdale/ 70th St

-

632
1,368
1,450
632
2,818
3,450
2,267

07/01/85

Concord/ Hwy 29

-

150
750
1,376
150
2,126
2,276
1,773

07/01/85

Columbus/Morse Rd.

-

195
1,510
1,541
195
3,051
3,246
2,448

07/01/85

Columbus/Kenney Rd.

-

199
1,531
1,482
199
3,013
3,212
2,566

07/01/85

Westerville

-

199
1,517
1,684
305
3,095
3,400
2,568

07/01/85

Springfield

-

90
699
1,009
90
1,708
1,798
1,410

07/01/85

Dayton/Needmore Road

-

144
1,108
1,219
144
2,327
2,471
1,898

F- 37


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

07/01/85

Dayton/Executive Blvd.

-

160
1,207
1,536
159
2,744
2,903
2,255

07/01/85

Lilburn

-

331
969
873
330
1,843
2,173
1,496

09/01/85

Columbus/ Sinclair

-

307
893
1,232
307
2,125
2,432
1,766

09/01/85

Philadelphia/ Tacony St

-

118
1,782
1,454
118
3,236
3,354
2,691

10/01/85

N. Hollywood/ Whitsett

-

1,524
2,576
1,836
1,524
4,412
5,936
3,693

10/01/85

Portland/ SE 82nd St

-

354
496
890
354
1,386
1,740
1,118

10/01/85

Columbus/ Ambleside

-

124
1,526
1,054
124
2,580
2,704
2,164

10/01/85

Indianapolis/ Pike Place

-

229
1,531
1,550
229
3,081
3,310
2,791

10/01/85

Indianapolis/ Beach Grove

-

198
1,342
1,352
198
2,694
2,892
2,274

10/01/85

Hartford/ Roberts

-

219
1,481
6,990
409
8,281
8,690
4,323

10/01/85

Wichita/ S. Rock Rd.

-

501
1,478
1,448
642
2,785
3,427
2,214

10/01/85

Wichita/ E. Harry

-

313
1,050
933
285
2,011
2,296
1,646

10/01/85

Wichita/ S. Woodlawn

-

263
905
968
263
1,873
2,136
1,569

10/01/85

Wichita/ E. Kellogg

-

185
658
415
185
1,073
1,258
887

10/01/85

Wichita/ S. Tyler

-

294
1,004
854
294
1,858
2,152
1,505

10/01/85

Wichita/ W. Maple

-

234
805
522
234
1,327
1,561
1,072

10/01/85

Wichita/ Carey Lane

-

192
674
615
192
1,289
1,481
959

10/01/85

Wichita/ E. Macarthur

-

220
775
477
220
1,252
1,472
943

10/01/85

Joplin/ S. Range Line

-

264
904
803
264
1,707
1,971
1,360

10/01/85

San Antonio/ Wetmore Rd.

-

306
1,079
1,510
306
2,589
2,895
2,199

10/01/85

San Antonio/ Callaghan

-

288
1,016
1,252
288
2,268
2,556
1,931

10/01/85

San Antonio/ Zarzamora

-

364
1,281
1,645
364
2,926
3,290
2,479

10/01/85

San Antonio/ Hackberry

-

388
1,367
3,987
388
5,354
5,742
3,764

10/01/85

San Antonio/ Fredericksburg

-

287
1,009
1,564
287
2,573
2,860
2,297

10/01/85

Dallas/ S. Westmoreland

-

474
1,670
1,336
474
3,006
3,480
2,607

10/01/85

Dallas/ Alvin St.

-

359
1,266
1,329
359
2,595
2,954
2,197

10/01/85

Fort Worth/ W. Beach St.

-

356
1,252
1,001
356
2,253
2,609
1,968

10/01/85

Fort Worth/ E. Seminary

-

382
1,346
1,051
382
2,397
2,779
2,087

10/01/85

Fort Worth/ Cockrell St.

-

323
1,136
865
323
2,001
2,324
1,775

11/01/85

Everett/ Evergreen

-

706
2,294
2,120
705
4,415
5,120
3,733

F- 38


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

11/01/85

Seattle/ Empire Way

-

1,652
5,348
2,967
1,651
8,316
9,967
7,290

12/01/85

Milpitas

-

1,623
1,577
1,419
1,623
2,996
4,619
2,521

12/01/85

Pleasanton/ Santa Rita

-

1,226
2,078
1,765
1,225
3,844
5,069
3,206

12/01/85

Amherst/ Niagra Falls

-

132
701
931
132
1,632
1,764
1,441

12/01/85

West Sams Blvd.

-

164
1,159
266
164
1,425
1,589
1,195

12/01/85

MacArthur Rd.

-

204
1,628
987
204
2,615
2,819
2,323

12/01/85

Brockton/ Main

-

153
2,020
736
153
2,756
2,909
2,423

12/01/85

Eatontown/ Hwy 35

-

308
4,067
3,057
308
7,124
7,432
6,382

12/01/85

Denver/ Leetsdale

-

603
847
825
603
1,672
2,275
1,486

01/01/86

Mapleshade/ Rudderow

-

362
1,811
1,599
362
3,410
3,772
3,083

01/01/86

Bordentown/ Groveville

-

196
981
838
196
1,819
2,015
1,613

01/01/86

Sun Valley/ Sheldon

-

544
1,836
1,318
544
3,154
3,698
2,796

02/01/86

Costa Mesa/ Pomona

-

1,405
1,520
1,454
1,404
2,975
4,379
2,656

02/01/86

Brea/ Imperial Hwy

-

1,069
2,165
1,699
1,069
3,864
4,933
3,381

02/01/86

Skokie/ McCormick

-

638
1,912
1,453
638
3,365
4,003
2,978

02/01/86

Colorado Springs/ Sinton

-

535
1,115
1,479
535
2,594
3,129
2,304

02/01/86

Oklahoma City/ Penn

-

146
829
795
146
1,624
1,770
1,387

02/01/86

Oklahoma City/ 39th

-

238
812
1,003
238
1,815
2,053
1,595

03/01/86

Jacksonville/ Wiley

-

140
510
750
140
1,260
1,400
1,087

03/01/86

St. Louis/ Forder

-

517
1,133
1,258
516
2,392
2,908
2,021

03/03/86

Tampa / 56th

-

450
1,360
823
450
2,183
2,633
2,065

04/01/86

Reno/ Telegraph

-

649
1,051
1,750
649
2,801
3,450
2,513

04/01/86

St. Louis/Kirkham

-

199
1,001
886
199
1,887
2,086
1,705

04/01/86

St. Louis/Reavis

-

192
958
721
192
1,679
1,871
1,502

04/01/86

Fort Worth/East Loop

-

196
804
863
196
1,667
1,863
1,452

05/01/86

Westlake Village

-

1,205
995
5,829
1,256
6,773
8,029
3,322

05/01/86

Sacramento/Franklin Blvd.

-

872
978
4,130
1,139
4,841
5,980
4,702

06/01/86

Richland Hills

-

543
857
1,122
543
1,979
2,522
1,673

06/01/86

West Valley/So. 3600

-

208
1,552
1,191
208
2,743
2,951
2,481

07/01/86

Colorado Springs/ Hollow Tree

-

574
726
980
574
1,706
2,280
1,508

F- 39


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

07/01/86

West LA/Purdue Ave.

-

2,415
3,585
1,688
2,416
5,272
7,688
4,785

07/01/86

Capital Heights/Central Ave.

-

649
3,851
7,731
649
11,582
12,231
6,702

07/01/86

Pontiac/Dixie Hwy.

-

259
2,091
1,290
259
3,381
3,640
2,979

08/01/86

Laurel/Ft. Meade Rd.

-

475
1,475
1,265
475
2,740
3,215
2,432

08/01/86

Hammond / Calumet

-

97
751
1,303
97
2,054
2,151
1,871

09/01/86

Kansas City/S. 44th.

-

509
1,906
1,952
508
3,859
4,367
3,515

09/01/86

Lakewood / Wadsworth - 6th

-

1,070
3,155
1,969
1,070
5,124
6,194
4,809

10/01/86

Peralta/Fremont

-

851
1,074
843
851
1,917
2,768
1,704

10/01/86

Birmingham/Highland

-

89
786
936
149
1,662
1,811
1,376

10/01/86

Birmingham/Riverchase

-

262
1,338
1,423
278
2,745
3,023
2,406

10/01/86

Birmingham/Eastwood

-

166
1,184
1,354
232
2,472
2,704
2,168

10/01/86

Birmingham/Forestdale

-

152
948
994
190
1,904
2,094
1,700

10/01/86

Birmingham/Centerpoint

-

265
1,305
1,201
273
2,498
2,771
2,241

10/01/86

Birmingham/Roebuck Plaza

-

101
399
974
340
1,134
1,474
989

10/01/86

Birmingham/Greensprings

-

347
1,173
942
16
2,446
2,462
2,134

10/01/86

Birmingham/Hoover-Lorna

-

372
1,128
1,010
266
2,244
2,510
2,012

10/01/86

Midfield/Bessemer

-

170
355
763
95
1,193
1,288
1,038

10/01/86

Huntsville/Leeman Ferry Rd.

-

158
992
1,124
198
2,076
2,274
1,873

10/01/86

Huntsville/Drake

-

253
1,172
1,128
248
2,305
2,553
2,046

10/01/86

Anniston/Whiteside

-

59
566
628
107
1,146
1,253
999

10/01/86

Houston/Glenvista

-

595
1,043
1,726
594
2,770
3,364
2,504

10/01/86

Houston/I-45

-

704
1,146
2,417
703
3,564
4,267
3,240

10/01/86

Houston/Rogerdale

-

1,631
2,792
2,674
1,631
5,466
7,097
4,915

10/01/86

Houston/Gessner

-

1,032
1,693
2,353
1,032
4,046
5,078
3,673

10/01/86

Houston/Richmond-Fairdale

-

1,502
2,506
3,037
1,501
5,544
7,045
5,073

10/01/86

Houston/Gulfton

-

1,732
3,036
3,017
1,732
6,053
7,785
5,477

10/01/86

Houston/Westpark

-

503
854
1,080
502
1,935
2,437
1,742

10/01/86

Jonesboro

-

157
718
782
156
1,501
1,657
1,348

10/01/86

Houston / South Loop West

-

1,299
3,491
3,431
1,298
6,923
8,221
6,344

10/01/86

Houston / Plainfield Road

-

904
2,319
2,691
903
5,011
5,914
4,611

F- 40


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/01/86

Houston / North Freeway

-

-

2,706
1,618

-

4,324
4,324
3,417

10/01/86

Houston / Old Katy Road

-

1,365
3,431
2,637
1,163
6,270
7,433
4,692

10/01/86

Houston / Long Point

-

451
1,187
1,645
451
2,832
3,283
2,580

10/01/86

Austin / Research Blvd.

-

1,390
1,710
1,798
1,390
3,508
4,898
3,087

11/01/86

Arleta / Osborne Street

-

987
663
798
986
1,462
2,448
1,301

12/01/86

Lynnwood / 196th Street

-

1,063
1,602
8,198
1,405
9,458
10,863
5,998

12/01/86

N. Auburn / Auburn Way N.

-

606
1,144
1,246
606
2,390
2,996
2,108

12/01/86

Gresham / Burnside & 202nd

-

351
1,056
1,169
351
2,225
2,576
2,037

12/01/86

Denver / Sheridan Boulevard

-

1,033
2,792
2,669
1,033
5,461
6,494
5,129

12/01/86

Marietta / Cobb Parkway

-

536
2,764
2,322
535
5,087
5,622
4,665

12/01/86

Hillsboro / T.V. Highway

-

461
574
1,443
981
1,497
2,478
1,273

12/01/86

San Antonio / West Sunset Road

-

1,206
1,594
1,633
1,207
3,226
4,433
2,902

12/31/86

Monrovia / Myrtle Avenue

-

1,149
2,446
392
1,149
2,838
3,987
2,652

12/31/86

Chatsworth / Topanga

-

1,447
1,243
3,896
1,448
5,138
6,586
3,050

12/31/86

Houston / Larkwood

-

247
602
718
246
1,321
1,567
1,126

12/31/86

Northridge

-

3,624
1,922
7,445
3,642
9,349
12,991
4,824

12/31/86

Santa Clara / Duane

-

1,950
1,004
789
1,950
1,793
3,743
1,554

12/31/86

Oyster Point

-

1,569
1,490
694
1,569
2,184
3,753
1,976

12/31/86

Walnut

-

767
613
5,654
769
6,265
7,034
3,577

03/01/87

Annandale / Ravensworth

-

679
1,621
1,369
679
2,990
3,669
2,530

04/01/87

City Of Industry / Amar

-

748
2,052
1,488
748
3,540
4,288
2,798

05/01/87

Oklahoma City / W. Hefner

-

459
941
1,006
459
1,947
2,406
1,794

07/01/87

Oakbrook Terrace

-

912
2,688
2,355
1,580
4,375
5,955
4,095

08/01/87

San Antonio/Austin Hwy.

-

400
850
351
400
1,201
1,601
1,147

10/01/87

Plantation/S. State Rd.

-

924
1,801
274
924
2,075
2,999
2,004

10/01/87

Rockville/Fredrick Rd.

-

1,695
3,305
9,943
1,702
13,241
14,943
7,231

02/01/88

Anaheim/Lakeview

-

995
1,505
431
995
1,936
2,931
1,872

06/07/88

Mesquite / Sorrento Drive

-

928
1,011
7,399
1,045
8,293
9,338
4,515

07/01/88

Fort Wayne

-

101
1,524
952
101
2,476
2,577
2,109

01/01/92

Costa Mesa

-

533
980
871
535
1,849
2,384
1,793

F- 41


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/01/92

Dallas / Walnut St.

-

537
1,008
510
537
1,518
2,055
1,494

05/01/92

Camp Creek

-

576
1,075
764
575
1,840
2,415
1,649

09/01/92

Orlando/W. Colonial

-

368
713
509
367
1,223
1,590
1,097

09/01/92

Jacksonville/Arlington

-

554
1,065
598
554
1,663
2,217
1,460

10/01/92

Stockton/Mariners

-

381
730
305
380
1,036
1,416
939

11/18/92

Virginia Beach/General Booth Blvd

-

599
1,119
1,056
599
2,175
2,774
1,732

01/01/93

Redwood City/Storage

-

907
1,684
423
907
2,107
3,014
1,823

01/01/93

City Of Industry

-

1,611
2,991
1,161
1,610
4,153
5,763
3,695

01/01/93

San Jose/Felipe

-

1,124
2,088
1,514
1,124
3,602
4,726
3,214

01/01/93

Baldwin Park/Garvey Ave

-

840
1,561
1,247
771
2,877
3,648
2,520

03/19/93

Westminister / W. 80th

-

840
1,586
632
840
2,218
3,058
1,925

04/26/93

Costa Mesa / Newport

672
2,141
3,989
5,816
3,732
8,214
11,946
5,826

05/13/93

Austin /N. Lamar

-

919
1,695
8,852
1,421
10,045
11,466
6,283

05/28/93

Tampa/Nebraska Avenue

-

550
1,043
584
550
1,627
2,177
1,475

06/09/93

Calabasas / Ventura Blvd.

-

1,762
3,269
406
1,761
3,676
5,437
3,250

06/09/93

Carmichael / Fair Oaks

-

573
1,052
414
573
1,466
2,039
1,303

06/09/93

Santa Clara / Duane

-

454
834
290
453
1,125
1,578
1,003

06/10/93

Citrus Heights / Sylvan Road

-

438
822
457
437
1,280
1,717
1,158

06/25/93

Trenton / Allen Road

-

623
1,166
663
623
1,829
2,452
1,618

06/30/93

Los Angeles/W.Jefferson Blvd

-

1,085
2,017
403
1,085
2,420
3,505
2,085

07/16/93

Austin / So. Congress Ave

-

777
1,445
777
777
2,222
2,999
1,781

08/01/93

Gaithersburg / E. Diamond

-

602
1,139
382
602
1,521
2,123
1,275

08/11/93

Atlanta / Northside

-

1,150
2,149
666
1,150
2,815
3,965
2,473

08/11/93

Smyrna/ Rosswill Rd

-

446
842
379
446
1,221
1,667
1,084

08/13/93

So. Brunswick/Highway

-

1,076
2,033
778
1,076
2,811
3,887
2,398

10/01/93

Denver / Federal Blvd

-

875
1,633
586
875
2,219
3,094
1,824

10/01/93

Citrus Heights

-

527
987
368
527
1,355
1,882
1,185

10/01/93

Lakewood / 6th Ave

-

798
1,489
225
685
1,827
2,512
1,556

10/27/93

Houston / S Shaver St

-

481
896
429
481
1,325
1,806
1,114

11/03/93

Upland/S. Euclid Ave.

-

431
807
704
508
1,434
1,942
1,246

F- 42


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

11/16/93

Norcross / Jimmy Carter

-

627
1,167
411
626
1,579
2,205
1,325

11/16/93

Seattle / 13th

-

1,085
2,015
1,027
1,085
3,042
4,127
2,559

12/09/93

Salt Lake City

-

765
1,422
134
633
1,688
2,321
1,111

12/16/93

West Valley City

-

683
1,276
537
682
1,814
2,496
1,562

12/21/93

Pinellas Park / 34th St. W

-

607
1,134
433
607
1,567
2,174
1,341

12/28/93

New Orleans / S. Carrollton Ave

-

1,575
2,941
766
1,575
3,707
5,282
3,288

12/29/93

Orange / Main

-

1,238
2,317
1,843
1,593
3,805
5,398
3,254

12/29/93

Sunnyvale / Wedell

-

554
1,037
851
725
1,717
2,442
1,459

12/29/93

El Cajon / Magnolia

-

421
791
878
541
1,549
2,090
1,307

12/29/93

Orlando / S. Semoran Blvd.

-

462
872
867
601
1,600
2,201
1,424

12/29/93

Tampa / W. Hillsborough Ave

-

352
665
671
436
1,252
1,688
1,079

12/29/93

Irving / West Loop 12

-

341
643
359
354
989
1,343
848

12/29/93

Fullerton / W. Commonwealth

-

904
1,687
1,618
1,159
3,050
4,209
2,541

12/29/93

N. Lauderdale / Mcnab Rd

-

628
1,182
911
798
1,923
2,721
1,633

12/29/93

Los Alimitos / Cerritos

-

695
1,299
914
874
2,034
2,908
1,683

12/29/93

Frederick / Prospect Blvd.

-

573
1,082
743
692
1,706
2,398
1,448

12/29/93

Indianapolis / E. Washington

-

403
775
894
505
1,567
2,072
1,387

12/29/93

Gardena / Western Ave.

-

552
1,035
892
695
1,784
2,479
1,450

12/29/93

Palm Bay / Bobcock Street

-

409
775
651
525
1,310
1,835
1,158

01/10/94

Hialeah / W. 20Th Ave.

-

1,855
3,497
239
1,590
4,001
5,591
3,418

01/12/94

Sunnyvale / N. Fair Oaks Ave

-

689
1,285
414
657
1,731
2,388
1,476

01/12/94

Honolulu / Iwaena

-

-

3,382
1,281

-

4,663
4,663
3,928

01/12/94

Miami / Golden Glades

-

579
1,081
811
557
1,914
2,471
1,632

01/21/94

Herndon / Centreville Road

-

1,584
2,981
686
1,358
3,893
5,251
3,544

02/28/94

Arlingtn/Old Jefferson

-

735
1,399
1,668
630
3,172
3,802
2,539

03/08/94

Beaverton / Sw Barnes Road

-

942
1,810
364
807
2,309
3,116
2,012

03/21/94

Austin / Arboretum

-

473
897
8,038
1,553
7,855
9,408
2,612

03/25/94

Tinton Falls / Shrewsbury Ave

-

1,074
2,033
582
921
2,768
3,689
2,376

03/25/94

East Brunswick / Milltown Road

-

1,282
2,411
568
1,099
3,162
4,261
2,719

03/25/94

Mercerville / Quakerbridge Road

-

1,109
2,111
785
950
3,055
4,005
2,653

F- 43


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/31/94

Hypoluxo

-

735
1,404
3,530
630
5,039
5,669
4,486

04/26/94

No. Highlands / Roseville Road

-

980
1,835
573
840
2,548
3,388
2,218

05/12/94

Fort Pierce/Okeechobee Road

-

438
842
336
375
1,241
1,616
1,232

05/24/94

Hempstead/Peninsula Blvd.

-

2,053
3,832
862
1,762
4,985
6,747
4,120

05/24/94

La/Huntington

-

483
905
407
414
1,381
1,795
1,192

06/09/94

Chattanooga / Brainerd Road

-

613
1,170
623
525
1,881
2,406
1,553

06/09/94

Chattanooga / Ringgold Road

-

761
1,433
962
652
2,504
3,156
2,146

06/18/94

Las Vegas / S. Valley View Blvd

-

837
1,571
493
718
2,183
2,901
1,855

06/23/94

Las Vegas / Tropicana

-

750
1,408
769
643
2,284
2,927
1,872

06/23/94

Henderson / Green Valley Pkwy

-

1,047
1,960
490
897
2,600
3,497
2,185

06/24/94

Las Vegas / N. Lamb Blvd.

-

869
1,629
345
669
2,174
2,843
1,535

06/30/94

Birmingham / W. Oxmoor Road

-

532
1,004
834
456
1,914
2,370
1,704

07/20/94

Milpitas / Dempsey Road

-

1,260
2,358
356
1,080
2,894
3,974
2,434

08/17/94

Beaverton / S.W. Denny Road

-

663
1,245
267
568
1,607
2,175
1,314

08/17/94

Irwindale / Central Ave.

-

674
1,263
294
578
1,653
2,231
1,364

08/17/94

Suitland / St. Barnabas Rd

-

1,530
2,913
842
1,312
3,973
5,285
3,299

08/17/94

North Brunswick / How Lane

-

1,238
2,323
385
1,061
2,885
3,946
2,402

08/17/94

Lombard / 64th

-

847
1,583
457
726
2,161
2,887
1,850

08/17/94

Alsip / 27th

-

406
765
248
348
1,071
1,419
905

09/15/94

Huntsville / Old Monrovia Rd

-

613
1,157
469
525
1,714
2,239
1,438

09/27/94

West Haven / Bull Hill Lane

-

455
873
5,595
1,963
4,960
6,923
3,332

09/30/94

San Francisco / Marin St.

-

1,227
2,339
1,520
1,371
3,715
5,086
3,016

09/30/94

Baltimore / Hillen Street

-

580
1,095
868
497
2,046
2,543
1,646

09/30/94

San Francisco /10th & Howard

-

1,423
2,668
544
1,221
3,414
4,635
2,873

09/30/94

Montebello / E. Whittier

-

383
732
350
329
1,136
1,465
944

09/30/94

Arlington / Collins

-

228
435
562
195
1,030
1,225
914

09/30/94

Miami / S.W. 119th Ave

-

656
1,221
210
562
1,525
2,087
1,261

09/30/94

Blackwood / Erial Road

-

774
1,437
247
663
1,795
2,458
1,504

09/30/94

Concord / Monument

-

1,092
2,027
637
936
2,820
3,756
2,351

09/30/94

Rochester / Lee Road

-

469
871
580
402
1,518
1,920
1,270

F- 44


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

09/30/94

Houston / Bellaire

-

623
1,157
572
534
1,818
2,352
1,532

09/30/94

Austin / Lamar Blvd

-

781
1,452
395
669
1,959
2,628
1,582

09/30/94

Milwaukee / Lovers Lane Rd

-

469
871
474
402
1,412
1,814
1,134

09/30/94

Monterey / Del Rey Oaks

-

1,093
1,897
172
903
2,259
3,162
1,935

09/30/94

St. Petersburg / 66Th St.

-

427
793
452
366
1,306
1,672
1,127

09/30/94

Dayton Bch / N. Nova Road

-

396
735
320
339
1,112
1,451
970

09/30/94

Maple Shade / Route 38

-

994
1,846
511
852
2,499
3,351
2,101

09/30/94

Marlton / Route 73 N.

-

938
1,742
(776)
557
1,347
1,904
1,219

09/30/94

Naperville / E. Ogden Ave

-

683
1,268
402
585
1,768
2,353
1,495

09/30/94

Long Beach / South Street

-

1,778
3,307
848
1,524
4,409
5,933
3,629

09/30/94

Aloha / S.W. Shaw

-

805
1,495
317
690
1,927
2,617
1,548

09/30/94

Alexandria / S. Pickett

-

1,550
2,879
441
1,329
3,541
4,870
2,961

09/30/94

Houston / Highway 6 North

-

1,120
2,083
525
960
2,768
3,728
2,322

09/30/94

San Antonio/Nacogdoches Rd

-

571
1,060
516
489
1,658
2,147
1,371

09/30/94

San Ramon/San Ramon Valley

-

1,530
2,840
1,006
1,311
4,065
5,376
3,405

09/30/94

San Rafael / Merrydale Rd

-

1,705
3,165
343
1,461
3,752
5,213
3,118

09/30/94

San Antonio / Austin Hwy

-

592
1,098
488
507
1,671
2,178
1,377

09/30/94

Sharonville / E. Kemper

-

574
1,070
675
492
1,827
2,319
1,521

10/13/94

Davie / State Road 84

-

744
1,467
1,115
637
2,689
3,326
1,966

10/13/94

Carrollton / Marsh Lane

-

770
1,437
1,678
1,022
2,863
3,885
2,321

10/31/94

Sherman Oaks / Van Nuys Blvd

-

1,278
2,461
1,525
1,423
3,841
5,264
3,238

12/19/94

Salt Lake City/West North Temple

-

490
917
74
385
1,096
1,481
718

12/28/94

Milpitas / Watson

-

1,575
2,925
542
1,350
3,692
5,042
3,073

12/28/94

Las Vegas / Jones Blvd

-

1,208
2,243
384
1,035
2,800
3,835
2,297

12/28/94

Venice / Guthrie

-

578
1,073
278
495
1,434
1,929
1,162

12/30/94

Apple Valley / Foliage Ave

-

910
1,695
655
780
2,480
3,260
2,114

01/04/95

Chula Vista / Main Street

-

735
1,802
568
735
2,370
3,105
2,016

01/05/95

Pantego / West Park

-

315
735
304
315
1,039
1,354
870

01/12/95

Roswell / Alpharetta

-

423
993
456
423
1,449
1,872
1,268

01/23/95

San Leandro / Hesperian

-

734
1,726
242
733
1,969
2,702
1,595

F- 45


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/24/95

Nashville / Elm Hill

-

338
791
661
337
1,453
1,790
1,215

02/03/95

Reno / S. Mccarron Blvd

-

1,080
2,537
527
1,080
3,064
4,144
2,461

02/15/95

Schiller Park

-

1,688
3,939
3,162
1,688
7,101
8,789
5,554

02/15/95

Lansing

-

1,514
3,534
927
1,514
4,461
5,975
3,362

02/15/95

Pleasanton

-

1,257
2,932
235
1,256
3,168
4,424
2,371

02/15/95

LA/Sepulveda

-

1,453
3,390
265
1,453
3,655
5,108
2,733

02/28/95

Decatur / Flat Shoal

-

970
2,288
1,106
967
3,397
4,364
2,777

02/28/95

Smyrna / S. Cobb

-

663
1,559
827
663
2,386
3,049
1,970

02/28/95

Downey / Bellflower

-

916
2,158
388
916
2,546
3,462
2,081

02/28/95

Vallejo / Lincoln

-

445
1,052
489
445
1,541
1,986
1,312

02/28/95

Lynnwood / 180th St

-

516
1,205
388
516
1,593
2,109
1,308

02/28/95

Kent / Pacific Hwy

-

728
1,711
255
728
1,966
2,694
1,597

02/28/95

Kirkland

-

1,254
2,932
584
1,253
3,517
4,770
2,921

02/28/95

Federal Way/Pacific

-

785
1,832
399
785
2,231
3,016
1,854

02/28/95

Tampa / S. Dale

-

791
1,852
432
791
2,284
3,075
1,926

02/28/95

Burlingame/Adrian Rd

-

2,280
5,349
1,099
2,280
6,448
8,728
5,160

02/28/95

Miami / Cloverleaf

-

606
1,426
470
606
1,896
2,502
1,602

02/28/95

Pinole / San Pablo

-

639
1,502
489
639
1,991
2,630
1,678

02/28/95

South Gate / Firesto

-

1,442
3,449
574
1,442
4,023
5,465
3,351

02/28/95

San Jose / Mabury

-

892
2,088
389
892
2,477
3,369
1,987

02/28/95

La Puente / Valley Blvd

-

591
1,390
316
591
1,706
2,297
1,433

02/28/95

San Jose / Capitol E

-

1,215
2,852
430
1,215
3,282
4,497
2,666

02/28/95

Milwaukie / 40th Street

-

576
1,388
396
579
1,781
2,360
1,382

02/28/95

Portland / N. Lombard

-

812
1,900
509
812
2,409
3,221
1,916

02/28/95

Miami / Biscayne

-

1,313
3,076
7,995
1,313
11,071
12,384
3,835

02/28/95

Chicago / Clark Street

-

442
1,031
915
442
1,946
2,388
1,529

02/28/95

Palatine / Dundee

-

698
1,643
745
698
2,388
3,086
2,103

02/28/95

Williamsville/Transit

-

284
670
439
284
1,109
1,393
952

02/28/95

Amherst / Sheridan

-

484
1,151
390
483
1,542
2,025
1,273

03/02/95

Everett / Highway 99

-

859
2,022
523
858
2,546
3,404
1,961

F- 46


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/02/95

Burien / 1St Ave South

-

763
1,783
721
763
2,504
3,267
2,054

03/02/95

Kent / South 238th Street

-

763
1,783
458
763
2,241
3,004
1,814

03/31/95

Cheverly / Central Ave

-

911
2,164
640
910
2,805
3,715
2,293

05/01/95

Sandy / S. State Street

-

1,043
2,442
143
923
2,705
3,628
1,791

05/03/95

Largo / Ulmerton Roa

-

263
654
274
262
929
1,191
794

05/08/95

Fairfield/Western Street

-

439
1,030
195
439
1,225
1,664
989

05/08/95

Dallas / W. Mockingbird

-

1,440
3,371
546
1,440
3,917
5,357
3,103

05/08/95

East Point / Lakewood

-

884
2,071
816
884
2,887
3,771
2,231

05/25/95

Falls Church / Gallows Rd

-

350
835
9,454
3,560
7,079
10,639
3,040

06/12/95

Baltimore / Old Waterloo

-

769
1,850
345
769
2,195
2,964
1,752

06/12/95

Pleasant Hill / Hookston

-

766
1,848
486
742
2,358
3,100
1,888

06/12/95

Mountain View/Old Middlefield

-

2,095
4,913
236
2,094
5,150
7,244
4,126

06/30/95

San Jose / Blossom Hill

-

1,467
3,444
604
1,467
4,048
5,515
3,211

06/30/95

Fairfield / Kings Highway

-

1,811
4,273
975
1,810
5,249
7,059
4,232

06/30/95

Pacoima / Paxton Street

-

840
1,976
420
840
2,396
3,236
1,885

06/30/95

Portland / Prescott

-

647
1,509
307
647
1,816
2,463
1,486

06/30/95

St. Petersburg

-

352
827
399
352
1,226
1,578
1,042

06/30/95

Dallas / Audelia Road

-

1,166
2,725
5,195
1,166
7,920
9,086
4,159

06/30/95

Miami Gardens

-

823
1,929
714
823
2,643
3,466
2,117

06/30/95

Grand Prairie / 19th

-

566
1,329
363
566
1,692
2,258
1,365

06/30/95

Joliet / Jefferson Street

-

501
1,181
366
501
1,547
2,048
1,272

06/30/95

Bridgeton / Pennridge

-

283
661
326
283
987
1,270
818

06/30/95

Portland / S.E.92nd

-

638
1,497
318
638
1,815
2,453
1,468

06/30/95

Houston / S.W. Freeway

-

537
1,254
7,332
1,140
7,983
9,123
4,639

06/30/95

Milwaukee / Brown

-

358
849
461
358
1,310
1,668
1,094

06/30/95

Orlando / W. Oak Ridge

-

698
1,642
648
697
2,291
2,988
1,868

06/30/95

Lauderhill / State Road

-

644
1,508
499
644
2,007
2,651
1,640

06/30/95

Orange Park /Blanding Blvd

-

394
918
458
394
1,376
1,770
1,150

06/30/95

St. Petersburg /Joe'S Creek

-

704
1,642
464
703
2,107
2,810
1,756

06/30/95

St. Louis / Page Service Drive

-

531
1,241
349
531
1,590
2,121
1,297

F- 47


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

06/30/95

Independence /E. 42nd

-

438
1,023
410
438
1,433
1,871
1,168

06/30/95

Cherry Hill / Dobbs Lane

-

716
1,676
455
715
2,132
2,847
1,776

06/30/95

Edgewater Park / Route 130

-

683
1,593
319
683
1,912
2,595
1,534

06/30/95

Beaverton / S.W. 110

-

572
1,342
342
572
1,684
2,256
1,371

06/30/95

Markham / W. 159Th Place

-

230
539
418
229
958
1,187
783

06/30/95

Houston / N.W. Freeway

-

447
1,066
377
447
1,443
1,890
1,173

06/30/95

Portland / Gantenbein

-

537
1,262
322
537
1,584
2,121
1,306

06/30/95

Upper Chichester/Market St.

-

569
1,329
349
569
1,678
2,247
1,381

06/30/95

Fort Worth / Hwy 80

-

379
891
382
379
1,273
1,652
1,065

06/30/95

Greenfield/ S. 108th

-

728
1,707
667
727
2,375
3,102
1,956

06/30/95

Altamonte Springs

-

566
1,326
399
566
1,725
2,291
1,434

06/30/95

Seattle / Delridge Way

-

760
1,779
360
760
2,139
2,899
1,730

06/30/95

Elmhurst / Lake Frontage Rd

-

748
1,758
569
748
2,327
3,075
1,847

06/30/95

Los Angeles / Beverly Blvd

-

787
1,886
8,639
787
10,525
11,312
5,107

06/30/95

Lawrenceville / Brunswick

-

841
1,961
288
840
2,250
3,090
1,806

06/30/95

Richmond / Carlson

-

865
2,025
557
864
2,583
3,447
2,072

06/30/95

Liverpool / Oswego Road

-

545
1,279
649
545
1,928
2,473
1,531

06/30/95

Rochester / East Ave

-

578
1,375
794
578
2,169
2,747
1,837

06/30/95

Pasadena / E. Beltway

-

757
1,767
518
757
2,285
3,042
1,842

07/13/95

Tarzana / Burbank Blvd

-

2,895
6,823
780
2,894
7,604
10,498
6,155

07/31/95

Orlando / Lakehurst

-

450
1,063
363
450
1,426
1,876
1,168

07/31/95

Livermore / Portola

-

921
2,157
419
921
2,576
3,497
2,072

07/31/95

San Jose / Tully

-

912
2,137
595
912
2,732
3,644
2,264

07/31/95

Mission Bay

-

1,617
3,785
1,025
1,617
4,810
6,427
3,904

07/31/95

Las Vegas / Decatur

-

1,147
2,697
773
1,147
3,470
4,617
2,734

07/31/95

Pleasanton / Stanley

-

1,624
3,811
591
1,624
4,402
6,026
3,557

07/31/95

Castro Valley / Grove

-

757
1,772
182
756
1,955
2,711
1,568

07/31/95

Honolulu / Kaneohe

-

1,215
2,846
2,482
2,133
4,410
6,543
3,381

07/31/95

Chicago / Wabash Ave

-

645
1,535
4,320
645
5,855
6,500
3,427

07/31/95

Springfield / Parker

-

765
1,834
498
765
2,332
3,097
1,860

F- 48


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

07/31/95

Huntington Bch/Gotham

-

765
1,808
317
765
2,125
2,890
1,725

07/31/95

Tucker / Lawrenceville

-

630
1,480
413
630
1,893
2,523
1,508

07/31/95

Marietta / Canton Road

-

600
1,423
521
600
1,944
2,544
1,588

07/31/95

Wheeling / Hintz

-

450
1,054
329
450
1,383
1,833
1,102

08/01/95

Gresham / Division

-

607
1,428
303
607
1,731
2,338
1,362

08/01/95

Tucker / Lawrenceville

-

600
1,405
547
600
1,952
2,552
1,591

08/01/95

Decatur / Covington

-

720
1,694
617
720
2,311
3,031
1,846

08/11/95

Studio City/Ventura

-

1,285
3,015
484
1,285
3,499
4,784
2,849

08/12/95

Smyrna / Hargrove Road

-

1,020
3,038
742
1,020
3,780
4,800
2,997

09/01/95

Hayward / Mission Blvd

-

1,020
2,383
395
1,020
2,778
3,798
2,243

09/01/95

Park City / Belvider

-

600
1,405
331
600
1,736
2,336
1,338

09/01/95

New Castle/Dupont Parkway

-

990
2,369
2,136
990
4,505
5,495
2,671

09/01/95

Las Vegas / Rainbow

-

1,050
2,459
283
1,050
2,742
3,792
2,161

09/01/95

Mountain View / Reng

-

945
2,216
240
945
2,456
3,401
1,955

09/01/95

Venice / Cadillac

-

930
2,182
581
930
2,763
3,693
2,225

09/01/95

Simi Valley /Los Angeles

-

1,590
3,724
664
1,590
4,388
5,978
3,451

09/01/95

Spring Valley/Foreman

-

1,095
2,572
658
1,095
3,230
4,325
2,602

09/06/95

Darien / Frontage Road

-

975
2,321
386
975
2,707
3,682
2,162

09/30/95

Whittier

-

215
384
1,106
215
1,490
1,705
1,232

09/30/95

Van Nuys/Balboa

-

295
657
1,489
295
2,146
2,441
1,747

09/30/95

Huntington Beach

-

176
321
1,068
176
1,389
1,565
1,132

09/30/95

Monterey Park

-

124
346
1,087
124
1,433
1,557
1,257

09/30/95

Downey

-

191
317
1,160
191
1,477
1,668
1,171

09/30/95

Del Amo

-

474
742
1,653
474
2,395
2,869
1,947

09/30/95

Carson

-

375
735
970
375
1,705
2,080
1,412

09/30/95

Van Nuys/Balboa Blvd

-

1,920
4,504
869
1,920
5,373
7,293
3,992

10/31/95

San Lorenzo /Hesperian

-

1,590
3,716
668
1,590
4,384
5,974
3,215

10/31/95

Chicago / W. 47th Street

-

300
708
704
300
1,412
1,712
1,116

10/31/95

Los Angeles / Eastern

-

455
1,070
343
454
1,414
1,868
1,050

11/15/95

Costa Mesa

-

522
1,218
177
522
1,395
1,917
1,101

F- 49


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

11/15/95

Plano / E. 14th

-

705
1,646
312
705
1,958
2,663
1,540

11/15/95

Citrus Heights/Sunrise

-

520
1,213
332
520
1,545
2,065
1,241

11/15/95

Modesto/Briggsmore Ave

-

470
1,097
270
470
1,367
1,837
1,058

11/15/95

So San Francisco/Spruce

-

1,905
4,444
982
1,904
5,427
7,331
4,206

11/15/95

Pacheco/Buchanan Circle

-

1,681
3,951
968
1,681
4,919
6,600
3,860

11/16/95

Palm Beach Gardens

-

657
1,540
374
657
1,914
2,571
1,522

11/16/95

Delray Beach

-

600
1,407
296
600
1,703
2,303
1,382

01/01/96

Bensenville/York Rd

-

667
1,602
1,502
667
3,104
3,771
1,925

01/01/96

Louisville/Preston

-

211
1,060
981
211
2,041
2,252
1,186

01/01/96

San Jose/Aborn Road

-

615
1,342
965
615
2,307
2,922
1,467

01/01/96

Englewood/Federal

-

481
1,395
987
481
2,382
2,863
1,555

01/01/96

W. Hollywood/Santa Monica

-

3,415
4,577
3,251
3,414
7,829
11,243
5,084

01/01/96

Orland Hills/W. 159th

-

917
2,392
1,923
917
4,315
5,232
2,856

01/01/96

Merrionette Park

-

818
2,020
1,565
818
3,585
4,403
2,255

01/01/96

Denver/S Quebec

-

1,849
1,941
1,866
1,849
3,807
5,656
2,358

01/01/96

Tigard/S.W. Pacific

-

633
1,206
1,065
633
2,271
2,904
1,434

01/01/96

Coram/Middle Count

-

507
1,421
1,090
507
2,511
3,018
1,590

01/01/96

Houston/FM 1960

-

635
1,294
1,266
635
2,560
3,195
1,699

01/01/96

Kent/Military Trail

-

409
1,670
1,366
409
3,036
3,445
1,978

01/01/96

Turnersville/Black

-

165
1,360
1,097
165
2,457
2,622
1,592

01/01/96

Sewell/Rts. 553

-

323
1,138
930
323
2,068
2,391
1,290

01/01/96

Maple Shade/Fellowship

-

331
1,421
1,120
331
2,541
2,872
1,629

01/01/96

Hyattsville/Kenilworth

-

509
1,757
1,346
508
3,104
3,612
2,078

01/01/96

Waterbury/Captain

-

434
2,089
1,817
434
3,906
4,340
2,303

01/01/96

Bedford Hts/Miles

-

835
1,577
1,658
835
3,235
4,070
2,089

01/01/96

Livonia/Newburgh

-

635
1,407
1,077
635
2,484
3,119
1,569

01/01/96

Sunland/Sunland Blvd.

-

631
1,965
1,303
631
3,268
3,899
2,135

01/01/96

Des Moines

-

448
1,350
938
447
2,289
2,736
1,408

01/01/96

Oxonhill/Indianhead

-

772
2,017
1,935
772
3,952
4,724
2,479

01/01/96

Sacramento/N. 16th

-

582
2,610
1,889
582
4,499
5,081
2,369

F- 50


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/01/96

Houston/Westheimer

-

1,508
2,274
1,949
1,508
4,223
5,731
2,827

01/01/96

San Pablo/San Pablo

-

565
1,232
1,042
565
2,274
2,839
1,512

01/01/96

Bowie/Woodcliff

-

718
2,336
1,633
718
3,969
4,687
2,516

01/01/96

Milwaukee/S. 84th

-

444
1,868
1,589
444
3,457
3,901
2,144

01/01/96

Clinton/Malcolm Road

-

593
2,123
1,525
592
3,649
4,241
2,293

01/03/96

San Gabriel

-

1,005
2,345
475
1,005
2,820
3,825
2,264

01/05/96

San Francisco, Second St.

-

2,880
6,814
399
2,879
7,214
10,093
5,546

01/12/96

San Antonio, TX

-

912
2,170
297
912
2,467
3,379
1,903

02/29/96

Naples, FL/Old US 41

-

849
2,016
407
849
2,423
3,272
1,906

02/29/96

Lake Worth, FL/S. Military Tr.

-

1,782
4,723
392
1,781
5,116
6,897
3,955

02/29/96

Brandon, FL/W Brandon Blvd.

-

1,928
4,523
1,147
1,928
5,670
7,598
4,559

02/29/96

Coral Springs FL/W Sample Rd.

-

3,480
8,148
447
3,479
8,596
12,075
6,730

02/29/96

Delray Beach FL/S Military Tr.

-

941
2,222
366
940
2,589
3,529
2,036

02/29/96

Jupiter FL/Military Trail

-

2,280
5,347
531
2,280
5,878
8,158
4,559

02/29/96

Lakeworth FL/Lake Worth Rd

-

737
1,742
346
736
2,089
2,825
1,671

02/29/96

New Port Richey/State Rd 54

-

857
2,025
531
856
2,557
3,413
1,974

02/29/96

Sanford FL/S Orlando Dr

-

734
1,749
2,299
974
3,808
4,782
2,947

03/08/96

Atlanta/Roswell

-

898
3,649
378
898
4,027
4,925
3,023

03/31/96

Oakland

-

1,065
2,764
748
1,065
3,512
4,577
2,739

03/31/96

Saratoga

-

2,339
6,081
943
2,339
7,024
9,363
5,265

03/31/96

Randallstown

-

1,359
3,527
857
1,359
4,384
5,743
3,455

03/31/96

Plano

-

650
1,682
271
649
1,954
2,603
1,490

03/31/96

Houston

-

543
1,402
357
543
1,759
2,302
1,357

03/31/96

Irvine

-

1,920
4,975
2,050
1,920
7,025
8,945
5,321

03/31/96

Milwaukee

-

542
1,402
295
542
1,697
2,239
1,321

03/31/96

Carrollton

-

578
1,495
274
578
1,769
2,347
1,362

03/31/96

Torrance

-

1,415
3,675
1,083
1,415
4,758
6,173
3,221

03/31/96

Jacksonville

-

713
1,845
450
712
2,296
3,008
1,794

03/31/96

Dallas

-

315
810
1,938
315
2,748
3,063
1,784

03/31/96

Houston

-

669
1,724
2,588
669
4,312
4,981
2,426

F- 51


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/31/96

Baltimore

-

842
2,180
530
842
2,710
3,552
2,174

03/31/96

New Haven

-

740
1,907
123
667
2,103
2,770
1,679

04/01/96

Chicago/Pulaski

-

764
1,869
644
763
2,514
3,277
1,875

04/01/96

Las Vegas/Desert Inn

-

1,115
2,729
392
1,115
3,121
4,236
2,294

04/01/96

Torrance/Crenshaw

-

916
2,243
411
916
2,654
3,570
1,898

04/01/96

Weymouth

-

485
1,187
1,019
485
2,206
2,691
1,693

04/01/96

St. Louis/Barrett Station Road

-

630
1,542
706
630
2,248
2,878
1,609

04/01/96

Rockville/Randolph

-

1,153
2,823
413
1,153
3,236
4,389
2,382

04/01/96

Simi Valley/East Street

-

970
2,374
182
970
2,556
3,526
1,885

04/01/96

Houston/Westheimer

-

1,390
3,402
6,581
1,390
9,983
11,373
6,635

04/03/96

Naples

-

1,187
2,809
686
1,186
3,496
4,682
2,771

06/26/96

Boca Raton

-

3,180
7,468
1,625
3,179
9,094
12,273
7,261

06/28/96

Venice

-

669
1,575
291
669
1,866
2,535
1,454

06/30/96

Las Vegas

-

921
2,155
596
921
2,751
3,672
2,166

06/30/96

Bedford Park

-

606
1,419
450
606
1,869
2,475
1,458

06/30/96

Los Angeles

-

692
1,616
269
691
1,886
2,577
1,440

06/30/96

Silver Spring

-

1,513
3,535
720
1,513
4,255
5,768
3,313

06/30/96

Newark

-

1,051
2,458
224
1,051
2,682
3,733
2,040

06/30/96

Brooklyn

-

783
1,830
3,128
783
4,958
5,741
4,399

07/02/96

Glen Burnie/Furnace Br Rd

-

1,755
4,150
850
1,755
5,000
6,755
3,559

07/22/96

Lakewood/W Hampton

-

717
2,092
165
716
2,258
2,974
1,697

08/13/96

Norcross/Holcomb Bridge Rd

-

955
3,117
455
954
3,573
4,527
2,635

09/05/96

Spring Valley/S Pascack rd

-

1,260
2,966
1,240
1,260
4,206
5,466
3,288

09/16/96

Dallas/Royal Lane

-

1,008
2,426
499
1,007
2,926
3,933
2,186

09/16/96

Colorado Springs/Tomah Drive

-

731
1,759
335
730
2,095
2,825
1,579

09/16/96

Lewisville/S. Stemmons

-

603
1,451
289
603
1,740
2,343
1,311

09/16/96

Las Vegas/Boulder Hwy.

-

947
2,279
736
946
3,016
3,962
2,331

09/16/96

Sarasota/S. Tamiami Trail

-

584
1,407
1,539
584
2,946
3,530
1,902

09/16/96

Willow Grove/Maryland Road

-

673
1,620
321
673
1,941
2,614
1,460

09/16/96

Houston/W. Montgomery Rd.

-

524
1,261
464
523
1,726
2,249
1,321

F- 52


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

09/16/96

Denver/W. Hampden

-

1,084
2,609
359
1,083
2,969
4,052
2,231

09/16/96

Littleton/Southpark Way

-

922
2,221
611
922
2,832
3,754
2,185

09/16/96

Petaluma/Baywood Drive

-

861
2,074
407
861
2,481
3,342
1,870

09/16/96

Canoga Park/Sherman Way

-

1,543
3,716
5,273
1,543
8,989
10,532
4,086

09/16/96

Jacksonville/South Lane Ave.

-

554
1,334
420
554
1,754
2,308
1,355

09/16/96

Newport News/Warwick Blvd.

-

575
1,385
381
575
1,766
2,341
1,290

09/16/96

Greenbrook/Route 22

-

1,227
2,954
829
1,226
3,784
5,010
2,837

09/16/96

Monsey/Route 59

-

1,068
2,572
534
1,068
3,106
4,174
2,370

09/16/96

Santa Rosa/Santa Rosa Ave.

-

575
1,385
231
575
1,616
2,191
1,223

09/16/96

Fort Worth/Brentwood

-

823
2,016
395
823
2,411
3,234
1,849

09/16/96

Glendale/San Fernando Road

-

2,500
6,124
485
2,500
6,609
9,109
4,926

09/16/96

Houston/Harwin

-

549
1,344
442
549
1,786
2,335
1,398

09/16/96

Irvine/Cowan Street

-

1,890
4,631
680
1,890
5,311
7,201
4,035

09/16/96

Fairfield/Dixie Highway

-

427
1,046
260
427
1,306
1,733
985

09/16/96

Mesa/Country Club Drive

-

701
1,718
864
701
2,582
3,283
1,980

09/16/96

San Francisco/Geary Blvd.

-

2,957
7,244
1,824
2,957
9,068
12,025
6,870

09/16/96

Houston/Gulf Freeway

-

701
1,718
5,496
701
7,214
7,915
4,221

09/16/96

Las Vegas/S. Decatur Blvd.

-

1,037
2,539
428
1,036
2,968
4,004
2,245

09/16/96

Tempe/McKellips Road

-

823
1,972
553
823
2,525
3,348
1,949

09/16/96

Richland Hills/Airport Fwy.

-

473
1,158
378
472
1,537
2,009
1,165

10/11/96

Hampton/Pembroke Road

-

1,080
2,346
135
914
2,647
3,561
1,732

10/11/96

Norfolk/Widgeon Road

-

1,110
2,405
14
908
2,621
3,529
1,823

10/11/96

Richmond/Bloom Lane

-

1,188
2,512
27
994
2,733
3,727
1,862

10/11/96

Virginia Beach/Southern Blvd

-

282
610
423
282
1,033
1,315
784

10/11/96

Chesapeake/Military Hwy

-

-

2,886
764

-

3,650
3,650
2,140

10/11/96

Richmond/Midlothian Park

-

762
1,588
770
762
2,358
3,120
1,884

10/11/96

Roanoke/Peters Creek Road

-

819
1,776
553
819
2,329
3,148
1,757

10/11/96

Orlando/E Oakridge Rd

-

927
2,020
738
927
2,758
3,685
2,215

10/11/96

Orlando/South Hwy 17-92

-

1,170
2,549
678
1,170
3,227
4,397
2,506

10/25/96

Austin/Renelli

-

1,710
3,990
678
1,710
4,668
6,378
3,518

F- 53


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/25/96

Austin/Santiago

-

900
2,100
569
900
2,669
3,569
1,991

10/25/96

Dallas/East N.W. Highway

-

698
1,628
1,030
697
2,659
3,356
1,751

10/25/96

Dallas/Denton Drive

-

900
2,100
1,116
900
3,216
4,116
2,481

10/25/96

Houston/Hempstead

-

518
1,207
760
517
1,968
2,485
1,488

10/25/96

Pasadena/So. Shaver

-

420
980
776
420
1,756
2,176
1,405

10/31/96

Houston/Joel Wheaton Rd

-

465
1,085
1,449
465
2,534
2,999
1,189

10/31/96

Mt Holly/541 Bypass

-

360
840
655
360
1,495
1,855
1,229

11/13/96

Town East/Mesquite

-

330
770
449
330
1,219
1,549
951

11/14/96

Bossier City LA

-

633
1,488
52
557
1,616
2,173
1,125

12/05/96

Lake Forest/Bake Parkway

-

971
2,173
4,974
972
7,146
8,118
3,221

12/16/96

Cherry Hill/Old Cuthbert

-

645
1,505
1,023
645
2,528
3,173
2,110

12/16/96

Oklahoma City/SW 74th

-

375
875
590
375
1,465
1,840
1,129

12/16/96

Oklahoma City/S Santa Fe

-

360
840
290
360
1,130
1,490
860

12/16/96

Oklahoma City/S. May

-

360
840
309
360
1,149
1,509
860

12/16/96

Arlington/S. Watson Rd.

-

930
2,170
1,149
930
3,319
4,249
2,535

12/16/96

Richardson/E. Arapaho

-

1,290
3,010
918
1,290
3,928
5,218
2,891

12/23/96

Eagle Rock/Colorado

-

330
813
475
444
1,174
1,618
783

12/23/96

Upper Darby/Lansdowne

-

899
2,272
506
899
2,778
3,677
2,137

12/23/96

Plymouth Meeting /Chemical

-

1,109
2,802
418
1,109
3,220
4,329
2,056

12/23/96

Philadelphia/Byberry

-

1,019
2,575
820
1,019
3,395
4,414
2,546

12/23/96

Ft. Lauderdale/State Road

-

1,199
3,030
677
1,199
3,707
4,906
2,765

12/23/96

Englewood/Costilla

-

1,739
4,393
504
1,738
4,898
6,636
3,628

12/23/96

Lilburn/Beaver Ruin Road

-

600
1,515
378
599
1,894
2,493
1,407

12/23/96

Carmichael/Fair Oaks

-

809
2,045
453
809
2,498
3,307
1,904

12/23/96

Portland/Division Street

-

989
2,499
436
989
2,935
3,924
2,154

12/23/96

Napa/Industrial

-

660
1,666
268
659
1,935
2,594
1,455

12/23/96

Las Vegas/Charleston

-

1,049
2,651
423
1,049
3,074
4,123
2,277

12/23/96

Las Vegas/South Arvill

-

929
2,348
495
929
2,843
3,772
2,143

12/23/96

Los Angeles/Santa Monica

-

3,328
8,407
809
3,327
9,217
12,544
6,874

12/23/96

Warren/Schoenherr Rd.

-

749
1,894
489
749
2,383
3,132
1,837

F- 54


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

12/23/96

Portland/N.E. 71st Avenue

-

869
2,196
366
869
2,562
3,431
1,953

12/23/96

Broadview/S. 25th Avenue

-

1,289
3,257
1,332
1,289
4,589
5,878
3,372

12/23/96

Winter Springs/W. St. Rte 434

-

689
1,742
265
689
2,007
2,696
1,560

12/23/96

Tampa/15th Street

-

420
1,060
462
420
1,522
1,942
1,202

12/23/96

Pompano Beach/S. Dixie Hwy.

-

930
2,292
858
930
3,150
4,080
2,451

12/23/96

Overland Park/Mastin

-

990
2,440
3,433
1,306
5,557
6,863
3,567

12/23/96

Auburn/R Street

-

690
1,700
408
690
2,108
2,798
1,572

12/23/96

Federal Heights/W. 48th Ave.

-

720
1,774
395
720
2,169
2,889
1,657

12/23/96

Decatur/Covington

-

930
2,292
455
930
2,747
3,677
2,073

12/23/96

Forest Park/Jonesboro Rd.

-

540
1,331
392
540
1,723
2,263
1,335

12/23/96

Mangonia Park/Australian Ave.

-

840
2,070
428
840
2,498
3,338
1,833

12/23/96

Whittier/Colima

-

540
1,331
216
540
1,547
2,087
1,154

12/23/96

Kent/Pacific Hwy South

-

930
2,292
298
930
2,590
3,520
1,933

12/23/96

Topeka/8th Street

-

150
370
573
150
943
1,093
786

12/23/96

Denver East Evans

-

1,740
4,288
507
1,740
4,795
6,535
3,558

12/23/96

Pittsburgh/California Ave.

-

630
1,552
208
630
1,760
2,390
1,290

12/23/96

Ft. Lauderdale/Powerline

-

-

2,286
737

-

3,023
3,023
1,712

12/23/96

Philadelphia/Oxford

-

900
2,218
561
900
2,779
3,679
2,067

12/23/96

Dallas/Lemmon Ave.

-

1,710
4,214
464
1,710
4,678
6,388
3,461

12/23/96

Alsip/115th Street

-

750
1,848
4,846
750
6,694
7,444
3,703

12/23/96

Green Acres/Jog Road

-

600
1,479
281
600
1,760
2,360
1,349

12/23/96

Pompano Beach/Sample Road

-

1,320
3,253
1,904
1,320
5,157
6,477
2,855

12/23/96

Wyndmoor/Ivy Hill

-

2,160
5,323
634
2,160
5,957
8,117
4,502

12/23/96

W. Palm Beach/Belvedere

-

960
2,366
727
960
3,093
4,053
2,137

12/23/96

Renton  174th St.

-

960
2,366
552
960
2,918
3,878
2,245

12/23/96

Sacramento/Northgate

-

1,021
2,647
284
1,021
2,931
3,952
2,194

12/23/96

Phoenix/19th Avenue

-

991
2,569
741
991
3,310
4,301
2,540

12/23/96

Bedford Park/Cicero

-

1,321
3,426
(1,013)
777
2,957
3,734
2,285

12/23/96

Lake Worth/Lk Worth

-

1,111
2,880
567
1,111
3,447
4,558
2,615

12/23/96

Arlington/Algonquin

-

991
2,569
1,093
991
3,662
4,653
2,887

F- 55


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

12/23/96

Seattle/15th Avenue

-

781
2,024
382
781
2,406
3,187
1,818

12/23/96

Southington/Spring

-

811
2,102
702
811
2,804
3,615
2,125

12/23/96

Nashville/Dickerson Pike

-

990
2,440
381
990
2,821
3,811
2,098

12/23/96

Madison/Gallatin Road

-

780
1,922
717
780
2,639
3,419
2,018

12/30/96

Concorde/Treat

-

1,396
3,258
389
1,396
3,647
5,043
2,762

12/30/96

Virginia Beach

-

535
1,248
379
535
1,627
2,162
1,213

12/30/96

San Mateo

-

2,408
5,619
452
2,408
6,071
8,479
4,428

01/22/97

Austin, 1033 E. 41 Street

-

257
3,633
494
257
4,127
4,384
2,949

04/12/97

Annandale / Backlick

-

955
2,229
498
955
2,727
3,682
2,009

04/12/97

Ft. Worth / West Freeway

-

667
1,556
442
667
1,998
2,665
1,491

04/12/97

Campbell / S. Curtner

-

2,550
5,950
1,022
2,549
6,973
9,522
5,019

04/12/97

Aurora / S. Idalia

-

1,002
2,338
1,076
1,002
3,414
4,416
2,562

04/12/97

Santa Cruz / Capitola

-

1,037
2,420
422
1,037
2,842
3,879
2,066

04/12/97

Indianapolis / Lafayette Road

-

682
1,590
723
681
2,314
2,995
1,799

04/12/97

Indianapolis / Route 31

-

619
1,444
704
619
2,148
2,767
1,671

04/12/97

Farmingdale / Broad Hollow Rd.

-

1,568
3,658
1,263
1,567
4,922
6,489
3,672

04/12/97

Tyson's Corner / Springhill Rd.

-

3,861
9,010
1,652
3,781
10,742
14,523
7,820

04/12/97

Fountain Valley / Newhope

-

1,137
2,653
539
1,137
3,192
4,329
2,328

04/12/97

Dallas / Winsted

-

1,375
3,209
765
1,375
3,974
5,349
2,866

04/12/97

Columbia / Broad River Rd.

-

121
282
197
121
479
600
387

04/12/97

Livermore / S. Front Road

-

876
2,044
297
876
2,341
3,217
1,702

04/12/97

Garland / Plano

-

889
2,073
381
888
2,455
3,343
1,799

04/12/97

San Jose / Story Road

-

1,352
3,156
1,018
1,352
4,174
5,526
3,087

04/12/97

Aurora / Abilene

-

1,406
3,280
886
1,405
4,167
5,572
3,052

04/12/97

Antioch / Sunset Drive

-

1,035
2,416
387
1,035
2,803
3,838
2,031

04/12/97

Rancho Cordova / Sunrise

-

1,048
2,445
550
1,048
2,995
4,043
2,197

04/12/97

Berlin / Wilbur Cross

-

756
1,764
617
756
2,381
3,137
1,763

04/12/97

Whittier / Whittier Blvd.

-

648
1,513
297
648
1,810
2,458
1,317

04/12/97

Peabody / Newbury Street

-

1,159
2,704
1,365
1,159
4,069
5,228
3,142

04/12/97

Denver / Blake

-

602
1,405
645
602
2,050
2,652
1,574

F- 56


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

04/12/97

Evansville / Green River Road

-

470
1,096
417
470
1,513
1,983
1,118

04/12/97

Burien / First Ave. So.

-

792
1,847
372
791
2,220
3,011
1,648

04/12/97

Rancho Cordova / Mather Field

-

494
1,153
470
494
1,623
2,117
1,250

04/12/97

Sugar Land / Eldridge

-

705
1,644
433
705
2,077
2,782
1,544

04/12/97

Columbus / Eastland Drive

-

602
1,405
477
602
1,882
2,484
1,423

04/12/97

Slickerville / Black Horse Pike

-

539
1,258
435
539
1,693
2,232
1,288

04/12/97

Seattle / Aurora

-

1,145
2,671
494
1,144
3,166
4,310
2,330

04/12/97

Gaithersburg / Christopher Ave.

-

972
2,268
520
972
2,788
3,760
2,081

04/12/97

Manchester / Tolland Turnpike

-

807
1,883
548
807
2,431
3,238
1,813

06/25/97

L.A./Venice Blvd.

-

523
1,221
1,966
1,044
2,666
3,710
1,714

06/25/97

Kirkland-Totem

-

2,131
4,972
1,199
2,099
6,203
8,302
4,506

06/25/97

Idianapolis

-

471
1,098
475
471
1,573
2,044
1,245

06/25/97

Dallas

-

699
1,631
253
699
1,884
2,583
1,367

06/25/97

Atlanta

-

1,183
2,761
369
1,183
3,130
4,313
2,220

06/25/97

Bensalem

-

1,159
2,705
392
1,159
3,097
4,256
2,254

06/25/97

Evansville

-

429
1,000
341
401
1,369
1,770
971

06/25/97

Austin

-

813
1,897
408
813
2,305
3,118
1,608

06/25/97

Harbor City

-

1,244
2,904
419
1,244
3,323
4,567
2,447

06/25/97

Birmingham

-

539
1,258
277
539
1,535
2,074
1,134

06/25/97

Sacramento

-

489
1,396
173
489
1,569
2,058
1,161

06/25/97

Carrollton

-

441
1,029
123
441
1,152
1,593
829

06/25/97

La Habra

-

822
1,918
385
822
2,303
3,125
1,656

06/25/97

Lombard

-

1,527
3,564
1,975
2,047
5,019
7,066
3,548

06/25/97

Fairfield

-

740
1,727
231
740
1,958
2,698
1,422

06/25/97

Seattle

-

1,498
3,494
10,503
1,498
13,997
15,495
6,764

06/25/97

Bellevue

-

1,653
3,858
308
1,653
4,166
5,819
3,054

06/25/97

Citrus Heights

-

642
1,244
833
642
2,077
2,719
1,546

06/25/97

San Jose

-

1,273
2,971
173
1,273
3,144
4,417
2,228

06/25/97

Stanton

-

948
2,212
290
948
2,502
3,450
1,783

06/25/97

Garland

-

486
1,135
208
486
1,343
1,829
982

F- 57


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

06/25/97

Westford

-

857
1,999
728
857
2,727
3,584
2,018

06/25/97

Dallas

-

1,627
3,797
1,498
1,627
5,295
6,922
3,928

06/25/97

Wheat Ridge

-

1,054
2,459
621
1,054
3,080
4,134
2,232

06/25/97

Berlin

-

825
1,925
4,592
505
6,837
7,342
3,185

06/25/97

Gretna

-

1,069
2,494
887
1,069
3,381
4,450
2,632

06/25/97

Spring

-

461
1,077
436
461
1,513
1,974
1,122

06/25/97

Sacramento

-

592
1,380
1,256
720
2,508
3,228
1,821

06/25/97

Houston/South Dairyashford

-

856
1,997
551
856
2,548
3,404
1,888

06/25/97

Naperville

-

1,108
2,585
1,077
1,108
3,662
4,770
2,461

06/25/97

Carrollton

-

1,158
2,702
964
1,158
3,666
4,824
2,706

06/25/97

Waipahu

-

1,620
3,780
979
1,620
4,759
6,379
3,500

06/25/97

Davis

-

628
1,465
458
628
1,923
2,551
1,374

06/25/97

Decatur

-

951
2,220
651
951
2,871
3,822
2,065

06/25/97

Jacksonville

-

653
1,525
489
653
2,014
2,667
1,498

06/25/97

Chicoppe

-

663
1,546
648
662
2,195
2,857
1,675

06/25/97

Alexandria

-

1,533
3,576
940
1,532
4,517
6,049
3,210

06/25/97

Houston/Veterans Memorial Dr.

-

458
1,070
422
458
1,492
1,950
1,120

06/25/97

Los Angeles/Olympic

-

4,392
10,247
1,593
4,391
11,841
16,232
8,435

06/25/97

Littleton

-

1,340
3,126
1,329
1,340
4,455
5,795
3,386

06/25/97

Metairie

-

1,229
2,868
438
1,229
3,306
4,535
2,403

06/25/97

Louisville

-

717
1,672
584
716
2,257
2,973
1,643

06/25/97

East Hazel Crest

-

753
1,757
2,705
1,213
4,002
5,215
3,094

06/25/97

Edmonds

-

1,187
2,770
842
1,187
3,612
4,799
2,680

06/25/97

Foster City

-

1,064
2,483
468
1,064
2,951
4,015
2,113

06/25/97

Chicago

-

1,160
2,708
887
1,160
3,595
4,755
2,581

06/25/97

Philadelphia

-

924
2,155
561
923
2,717
3,640
1,970

06/25/97

Dallas/Vilbig Rd.

-

508
1,184
413
507
1,598
2,105
1,189

06/25/97

Staten Island

-

1,676
3,910
2,004
1,675
5,915
7,590
4,279

06/25/97

Pelham Manor

-

1,209
2,820
1,062
1,208
3,883
5,091
2,900

06/25/97

Irving

-

469
1,093
333
468
1,427
1,895
1,041

F- 58


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

06/25/97

Elk Grove

-

642
1,497
555
642
2,052
2,694
1,538

06/25/97

LAX

-

1,312
3,062
785
1,312
3,847
5,159
2,789

06/25/97

Denver

-

1,316
3,071
1,033
1,316
4,104
5,420
3,013

06/25/97

Plano

-

1,369
3,193
712
1,368
3,906
5,274
2,837

06/25/97

Lynnwood

-

839
1,959
647
839
2,606
3,445
1,862

06/25/97

Lilburn

-

507
1,182
531
507
1,713
2,220
1,267

06/25/97

Parma

-

881
2,055
913
880
2,969
3,849
2,208

06/25/97

Davie

-

1,086
2,533
788
1,085
3,322
4,407
2,469

06/25/97

Allen Park

-

953
2,223
754
953
2,977
3,930
2,167

06/25/97

Aurora

-

808
1,886
710
808
2,596
3,404
1,802

06/25/97

San Diego/16th Street

-

932
2,175
880
932
3,055
3,987
2,276

06/25/97

Sterling Heights

-

766
1,787
661
766
2,448
3,214
1,821

06/25/97

East L.A./Boyle Heights

-

957
2,232
674
957
2,906
3,863
2,084

06/25/97

Springfield/Alban Station

-

1,317
3,074
997
1,317
4,071
5,388
2,958

06/25/97

Littleton

-

868
2,026
636
868
2,662
3,530
1,927

06/25/97

Sacramento/57th Street

-

869
2,029
665
869
2,694
3,563
1,967

06/25/97

Miami

-

1,762
4,111
1,275
1,762
5,386
7,148
3,858

08/13/97

Santa Monica / Wilshire Blvd.

-

2,040
4,760
1,555
2,040
6,315
8,355
4,632

10/01/97

Marietta /Austell Rd

-

398
1,326
1,117
440
2,401
2,841
1,629

10/01/97

Denver / Leetsdale

-

1,407
1,682
1,512
1,554
3,047
4,601
2,025

10/01/97

Baltimore / York Road

-

1,538
1,952
2,077
1,700
3,867
5,567
2,613

10/01/97

Bolingbrook

-

737
1,776
1,682
814
3,381
4,195
2,126

10/01/97

Kent / Central

-

483
1,321
1,200
533
2,471
3,004
1,528

10/01/97

Geneva / Roosevelt

-

355
1,302
1,087
392
2,352
2,744
1,515

10/01/97

Denver / Sheridan

-

429
1,105
1,054
474
2,114
2,588
1,431

10/01/97

Mountlake Terrace

-

1,017
1,783
1,468
1,123
3,145
4,268
2,022

10/01/97

Carol Stream/ St.Charles

-

185
1,187
1,053
205
2,220
2,425
1,409

10/01/97

Marietta / Cobb Park

-

420
1,131
1,071
464
2,158
2,622
1,359

10/01/97

Venice / Rose

-

5,468
5,478
4,922
6,042
9,826
15,868
6,231

10/01/97

Ventura / Ventura Blvd

-

911
2,227
1,802
1,006
3,934
4,940
2,660

F- 59


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/01/97

Studio City/ Ventura

-

2,421
1,610
1,394
2,675
2,750
5,425
1,732

10/01/97

Madison Heights

-

428
1,686
4,269
473
5,910
6,383
2,621

10/01/97

LAX / Imperial

-

1,662
2,079
1,604
1,836
3,509
5,345
2,310

10/01/97

Justice / Industrial

-

233
1,181
906
258
2,062
2,320
1,299

10/01/97

Burbank / San Fernando

-

1,825
2,210
1,640
2,016
3,659
5,675
2,488

10/01/97

Pinole / Appian Way

-

728
1,827
1,298
804
3,049
3,853
2,037

10/01/97

Denver / Tamarac Park

-

2,545
1,692
2,141
2,812
3,566
6,378
3,384

10/01/97

Gresham / Powell

-

322
1,298
973
356
2,237
2,593
1,457

10/01/97

Warren / Mound Road

-

268
1,025
836
296
1,833
2,129
1,183

10/01/97

Woodside/Brooklyn

-

5,016
3,950
5,429
5,542
8,853
14,395
5,708

10/01/97

Enfield / Elm Street

-

399
1,900
1,496
441
3,354
3,795
2,214

10/01/97

Roselle / Lake Street

-

312
1,411
1,101
344
2,480
2,824
1,597

10/01/97

Milwaukee / Appleton

-

324
1,385
1,189
358
2,540
2,898
1,658

10/01/97

Emeryville / Bay St

-

1,602
1,830
1,406
1,770
3,068
4,838
2,206

10/01/97

Monterey / Del Rey

-

257
1,048
880
284
1,901
2,185
1,184

10/01/97

San Leandro / Washington

-

660
1,142
932
730
2,004
2,734
1,328

10/01/97

Boca Raton / N.W. 20

-

1,140
2,256
1,955
1,259
4,092
5,351
2,340

10/01/97

Washington Dc/So Capital

-

1,437
4,489
4,193
1,588
8,531
10,119
4,502

10/01/97

Lynn / Lynnway

-

463
3,059
2,839
511
5,850
6,361
3,710

10/01/97

Pompano Beach

-

1,077
1,527
1,946
1,190
3,360
4,550
1,886

10/01/97

Lake Oswego/ N.State

-

465
1,956
1,349
514
3,256
3,770
1,824

10/01/97

Daly City / Mission

-

389
2,921
2,296
430
5,176
5,606
2,749

10/01/97

Odenton / Route 175

-

456
2,104
1,645
504
3,701
4,205
2,186

10/01/97

Novato / Landing

-

2,416
3,496
2,846
2,904
5,854
8,758
4,186

10/01/97

St. Louis / Lindberg

-

584
1,508
1,194
728
2,558
3,286
1,880

10/01/97

Oakland/International

-

358
1,568
1,354
475
2,805
3,280
2,009

10/01/97

Stockton / March Lane

-

663
1,398
1,033
811
2,283
3,094
1,645

10/01/97

Des Plaines / Golf Rd

-

1,363
3,093
1,685
1,630
4,511
6,141
3,155

10/01/97

Morton Grove / Wauke

-

2,658
3,232
7,460
3,111
10,239
13,350
5,589

10/01/97

Los Angeles / Jefferson

-

1,090
1,580
1,177
1,323
2,524
3,847
1,705

F- 60


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/01/97

Los Angeles / Martin

-

869
1,152
912
1,066
1,867
2,933
1,286

10/01/97

San Leandro / E. 14th

-

627
1,289
1,002
775
2,143
2,918
1,482

10/01/97

Tucson / Tanque Verde

-

345
1,709
1,142
469
2,727
3,196
1,965

10/01/97

Randolph / Warren St

-

2,330
1,914
2,128
2,719
3,653
6,372
2,371

10/01/97

Forrestville / Penn.

-

1,056
2,347
1,566
1,312
3,657
4,969
2,617

10/01/97

Bridgeport

-

4,877
2,739
2,840
5,612
4,844
10,456
3,401

10/01/97

North Hollywood/Vine

-

906
2,379
1,591
1,166
3,710
4,876
2,505

10/01/97

Santa Cruz / Portola

-

535
1,526
1,036
689
2,408
3,097
1,654

10/01/97

Hyde Park / River St

-

626
1,748
1,697
759
3,312
4,071
2,424

10/01/97

Dublin / San Ramon Rd

-

942
1,999
1,189
1,119
3,011
4,130
2,065

10/01/97

Vallejo / Humboldt

-

473
1,651
1,044
620
2,548
3,168
1,773

10/01/97

Fremont/Warm Springs

-

848
2,885
1,623
1,072
4,284
5,356
2,968

10/01/97

Seattle / Stone Way

-

829
2,180
1,652
1,078
3,583
4,661
2,406

10/01/97

W. Olympia

-

149
1,096
972
209
2,008
2,217
1,350

10/01/97

Mercer/Parkside Ave

-

359
1,763
1,493
503
3,112
3,615
2,040

10/01/97

Bridge Water / Main

-

445
2,054
1,375
576
3,298
3,874
2,212

10/01/97

Norwalk / Hoyt Street

-

2,369
3,049
2,192
2,793
4,817
7,610
3,343

11/02/97

Lansing

-

758
1,768
64
730
1,860
2,590
1,352

11/07/97

Phoenix

-

1,197
2,793
434
1,197
3,227
4,424
2,336

11/13/97

Tinley Park

-

1,422
3,319
291
1,422
3,610
5,032
2,517

03/17/98

Houston/De Soto Dr.

-

659
1,537
403
659
1,940
2,599
1,370

03/17/98

Houston / East Freeway

-

593
1,384
710
593
2,094
2,687
1,598

03/17/98

Austin/Ben White

-

692
1,614
327
682
1,951
2,633
1,354

03/17/98

Arlington/E.Pioneer

-

922
2,152
463
922
2,615
3,537
1,857

03/17/98

Las Vegas/Tropicana

-

1,285
2,998
483
1,285
3,481
4,766
2,389

03/17/98

Branford / Summit Place

-

728
1,698
539
727
2,238
2,965
1,586

03/17/98

Las Vegas / Charleston

-

791
1,845
375
791
2,220
3,011
1,489

03/17/98

So. San Francisco

-

1,550
3,617
342
1,550
3,959
5,509
2,759

03/17/98

Pasadena / Arroyo Prkwy

-

3,005
7,012
1,065
3,004
8,078
11,082
5,766

03/17/98

Tempe / E. Broadway

-

633
1,476
450
633
1,926
2,559
1,427

F- 61


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/17/98

Phoenix / N. 43rd Ave

-

443
1,033
524
443
1,557
2,000
1,140

03/17/98

Phoenix/No. 43rd

-

380
886
861
380
1,747
2,127
1,283

03/17/98

Phoenix / Black Canyon

-

380
886
399
380
1,285
1,665
951

03/17/98

Phoenix/Black Canyon

-

136
317
283
136
600
736
467

03/17/98

Nesconset / Southern

-

1,423
3,321
601
1,423
3,922
5,345
2,789

04/01/98

St. Louis / Hwy. 141

-

659
1,628
4,710
1,344
5,653
6,997
3,779

04/01/98

Island Park / Austin

-

2,313
3,015
(124)
1,374
3,830
5,204
2,781

04/01/98

Akron / Brittain Rd.

-

275
2,248
508
669
2,362
3,031
1,667

04/01/98

Patchogue/W.Sunrise

-

936
2,184
510
936
2,694
3,630
1,949

04/01/98

Havertown/West Chester

-

1,254
2,926
362
1,249
3,293
4,542
2,309

04/01/98

Schiller Park/River

-

568
1,390
285
568
1,675
2,243
1,187

04/01/98

Chicago / Cuyler

-

1,400
2,695
410
1,400
3,105
4,505
2,242

04/01/98

Chicago Heights/West

-

468
1,804
372
468
2,176
2,644
1,596

04/01/98

Arlington Hts/University

-

670
3,004
470
670
3,474
4,144
2,437

04/01/98

Cicero / Ogden

-

1,678
2,266
909
1,677
3,176
4,853
2,296

04/01/98

Chicago/W. Howard St.

-

974
2,875
1,273
974
4,148
5,122
3,088

04/01/98

Chicago/N. Western Ave

-

1,453
3,205
531
1,453
3,736
5,189
2,730

04/01/98

Chicago/Northwest Hwy

-

925
2,412
242
925
2,654
3,579
1,880

04/01/98

Chicago/N. Wells St.

-

1,446
2,828
268
1,446
3,096
4,542
2,213

04/01/98

Chicago / Pulaski Rd.

-

1,276
2,858
291
1,276
3,149
4,425
2,242

04/01/98

Artesia / Artesia

-

625
1,419
309
625
1,728
2,353
1,340

04/01/98

Arcadia / Lower Azusa

-

821
1,369
363
821
1,732
2,553
1,381

04/01/98

Manassas / Centreville

-

405
2,137
517
405
2,654
3,059
2,054

04/01/98

La Downtwn/10 Fwy

-

1,608
3,358
434
1,607
3,793
5,400
2,914

04/01/98

Bellevue / Northup

-

1,232
3,306
681
1,231
3,988
5,219
3,131

04/01/98

Hollywood/Cole & Wilshire

-

1,590
1,785
263
1,590
2,048
3,638
1,568

04/01/98

Atlanta/John Wesley

-

1,233
1,665
569
1,233
2,234
3,467
1,809

04/01/98

Montebello/S. Maple

-

1,274
2,299
219
1,273
2,519
3,792
1,927

04/01/98

Lake City/Forest Park

-

248
1,445
306
248
1,751
1,999
1,325

04/01/98

Baltimore / W. Patap

-

403
2,650
383
402
3,034
3,436
2,289

F- 62


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

04/01/98

Fraser/Groesbeck Hwy

-

368
1,796
221
368
2,017
2,385
1,544

04/01/98

Vallejo / Mini Drive

-

560
1,803
245
560
2,048
2,608
1,537

04/01/98

San Diego/54th & Euclid

-

952
2,550
577
952
3,127
4,079
2,526

04/01/98

Miami / 5th Street

-

2,327
3,234
539
2,327
3,773
6,100
2,991

04/01/98

Silver Spring/Hill

-

922
2,080
311
921
2,392
3,313
1,865

04/01/98

Chicago/E. 95th St.

-

397
2,357
364
397
2,721
3,118
2,178

04/01/98

Chicago / S. Harlem

-

791
1,424
256
791
1,680
2,471
1,345

04/01/98

St. Charles /Highway

-

623
1,501
381
623
1,882
2,505
1,497

04/01/98

Chicago/Burr Ridge Rd.

-

421
2,165
382
421
2,547
2,968
2,085

04/01/98

Yonkers / Route 9a

-

1,722
3,823
705
1,722
4,528
6,250
3,571

04/01/98

Silverlake/Glendale

-

2,314
5,481
383
2,313
5,865
8,178
4,655

04/01/98

Chicago/Harlem Ave

-

1,430
3,038
461
1,430
3,499
4,929
2,781

04/01/98

Bethesda / Butler Rd

-

1,146
2,509
231
1,146
2,740
3,886
2,087

04/01/98

Dundalk / Wise Ave

-

447
2,005
378
447
2,383
2,830
1,832

04/01/98

St. Louis / Hwy. 141

-

659
1,628
201
659
1,829
2,488
1,472

04/01/98

Island Park / Austin

-

2,313
3,015
1,402
2,313
4,417
6,730
3,566

04/01/98

Dallas / Kingsly

-

1,095
1,712
462
1,095
2,174
3,269
1,612

05/01/98

Berkeley / 2nd St.

-

1,914
4,466
7,029
1,837
11,572
13,409
5,845

05/08/98

Cleveland / W. 117th

-

930
2,277
669
930
2,946
3,876
2,086

05/08/98

La /Venice Blvd

-

1,470
3,599
241
1,470
3,840
5,310
2,602

05/08/98

Aurora / Farnsworth

-

960
2,350
290
960
2,640
3,600
1,786

05/08/98

Santa Rosa / Hopper

-

1,020
2,497
322
1,020
2,819
3,839
1,942

05/08/98

Golden Valley / Winn

-

630
1,542
321
630
1,863
2,493
1,318

05/08/98

St. Louis / Benham

-

810
1,983
322
810
2,305
3,115
1,627

05/08/98

Chicago / S. Chicago

-

840
2,057
299
840
2,356
3,196
1,640

10/01/98

El Segundo / Sepulveda

-

6,586
5,795
779
6,585
6,575
13,160
4,519

10/01/98

Atlanta / Memorial Dr.

-

414
2,239
522
414
2,761
3,175
1,939

10/01/98

Chicago / W. 79th St

-

861
2,789
523
861
3,312
4,173
2,327

10/01/98

Chicago / N. Broadway

-

1,918
3,824
732
1,917
4,557
6,474
3,208

10/01/98

Dallas / Greenville

-

1,933
2,892
351
1,933
3,243
5,176
2,208

F- 63


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/01/98

Tacoma / Orchard

-

358
1,987
303
358
2,290
2,648
1,601

10/01/98

St. Louis / Gravois

-

312
2,327
533
312
2,860
3,172
2,035

10/01/98

White Bear Lake

-

578
2,079
402
578
2,481
3,059
1,711

10/01/98

Santa Cruz / Soquel

-

832
2,385
253
832
2,638
3,470
1,793

10/01/98

Coon Rapids / Hwy 10

-

330
1,646
287
330
1,933
2,263
1,332

10/01/98

Oxnard / Hueneme Rd

-

923
3,925
371
923
4,296
5,219
2,929

10/01/98

Vancouver/ Millplain

-

343
2,000
175
342
2,176
2,518
1,498

10/01/98

Tigard / Mc Ewan

-

597
1,652
141
597
1,793
2,390
1,216

10/01/98

Griffith / Cline

-

299
2,118
298
299
2,416
2,715
1,634

10/01/98

Miami / Sunset Drive

-

1,656
2,321
2,000
2,266
3,711
5,977
2,366

10/01/98

Farmington / 9 Mile

-

580
2,526
444
580
2,970
3,550
2,089

10/01/98

Los Gatos / University

-

2,234
3,890
355
2,234
4,245
6,479
2,861

10/01/98

N. Hollywood

-

1,484
3,143
199
1,484
3,342
4,826
2,263

10/01/98

Petaluma / Transport

-

460
1,840
5,328
857
6,771
7,628
3,907

10/01/98

Chicago / 111th

-

341
2,898
2,407
431
5,215
5,646
3,192

10/01/98

Upper Darby / Market

-

808
5,011
679
808
5,690
6,498
3,916

10/01/98

San Jose / Santa

-

966
3,870
290
966
4,160
5,126
2,826

10/01/98

San Diego / Morena

-

3,173
5,469
479
3,173
5,948
9,121
4,022

10/01/98

Brooklyn /Rockaway Ave

-

6,272
9,691
7,061
7,337
15,687
23,024
8,361

10/01/98

Revere / Charger St

-

1,997
3,727
1,298
1,996
5,026
7,022
3,651

10/01/98

Las Vegas / E. Charles

-

602
2,545
514
602
3,059
3,661
2,125

10/01/98

Laurel / Baltimore Ave

-

1,899
4,498
326
1,899
4,824
6,723
3,278

10/01/98

East La/Figueroa & 4th

-

1,213
2,689
232
1,213
2,921
4,134
1,989

10/01/98

Oldsmar / Tampa Road

-

760
2,154
3,047
1,049
4,912
5,961
3,118

10/01/98

Ft. Lauderdale /S.W.

-

1,046
2,928
539
1,046
3,467
4,513
2,463

10/01/98

Miami / Nw 73rd St

-

1,050
3,064
290
1,049
3,355
4,404
2,356

12/09/98

Miami / Nw 115th Ave

-

1,095
2,349
5,104
1,185
7,363
8,548
3,299

01/01/99

New Orleans/St.Charles

-

1,463
2,634
723
1,039
3,781
4,820
2,303

01/06/99

Brandon / E. Brandon Blvd

-

1,560
3,695
270
1,560
3,965
5,525
2,496

03/12/99

St. Louis / N. Lindbergh Blvd.

-

1,688
3,939
642
1,688
4,581
6,269
3,137

F- 64


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

St. Louis /Vandeventer Midtown

-

699
1,631
611
699
2,242
2,941
1,581

03/12/99

St. Ann / Maryland Heights

-

1,035
2,414
872
1,035
3,286
4,321
2,156

03/12/99

Florissant / N. Hwy 67

-

971
2,265
423
971
2,688
3,659
1,816

03/12/99

Ferguson Area-W.Florissant

-

1,194
2,732
932
1,178
3,680
4,858
2,478

03/12/99

Florissant / New Halls Ferry Rd

-

1,144
2,670
807
1,144
3,477
4,621
2,533

03/12/99

St. Louis / Airport

-

785
1,833
434
785
2,267
3,052
1,577

03/12/99

St. Louis/ S.Third St

-

1,096
2,557
320
1,096
2,877
3,973
1,909

03/12/99

Kansas City / E. 47th St.

-

610
1,424
502
610
1,926
2,536
1,329

03/12/99

Kansas City /E. 67th Terrace

-

1,136
2,643
533
1,134
3,178
4,312
2,174

03/12/99

Kansas City / James A. Reed Rd

-

749
1,748
294
749
2,042
2,791
1,385

03/12/99

Independence / 291

-

871
2,032
373
871
2,405
3,276
1,620

03/12/99

Raytown / Woodson Rd

-

915
2,134
314
914
2,449
3,363
1,643

03/12/99

Kansas City / 34th Main Street

-

114
2,599
1,300
114
3,899
4,013
2,735

03/12/99

Columbia / River Dr

-

671
1,566
454
671
2,020
2,691
1,394

03/12/99

Columbia / Buckner Rd

-

714
1,665
560
713
2,226
2,939
1,576

03/12/99

Columbia / Decker Park Rd

-

605
1,412
231
605
1,643
2,248
1,094

03/12/99

Columbia / Rosewood Dr

-

777
1,814
363
777
2,177
2,954
1,442

03/12/99

W. Columbia / Orchard Dr.

-

272
634
336
272
970
1,242
712

03/12/99

W. Columbia / Airport Blvd

-

493
1,151
333
493
1,484
1,977
1,035

03/12/99

Greenville / Whitehorse Rd

-

882
2,058
377
882
2,435
3,317
1,618

03/12/99

Greenville / Woods Lake Rd

-

364
849
250
364
1,099
1,463
769

03/12/99

Mauldin / N. Main Street

-

571
1,333
356
571
1,689
2,260
1,180

03/12/99

Simpsonville / Grand View Dr

-

582
1,358
272
574
1,638
2,212
1,078

03/12/99

Taylors / Wade Hampton Blvd

-

650
1,517
331
650
1,848
2,498
1,237

03/12/99

Charleston/Ashley Phosphate

-

839
1,950
698
823
2,664
3,487
1,800

03/12/99

N. Charleston / Dorchester Rd

-

380
886
315
379
1,202
1,581
842

03/12/99

N. Charleston / Dorchester

-

487
1,137
403
487
1,540
2,027
1,062

03/12/99

Charleston / Sam Rittenberg Blvd

-

555
1,296
275
555
1,571
2,126
1,067

03/12/99

Hilton Head / Office Park Rd

-

1,279
2,985
326
1,279
3,311
4,590
2,185

03/12/99

Columbia / Plumbers Rd

-

368
858
362
368
1,220
1,588
859

F- 65


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

Greenville / Pineknoll Rd

-

927
2,163
433
927
2,596
3,523
1,710

03/12/99

Hilton Head / Yacht Cove Dr

-

1,182
2,753
181
826
3,290
4,116
2,227

03/12/99

Spartanburg / Chesnee Hwy

-

533
1,244
867
480
2,164
2,644
1,610

03/12/99

Charleston / Ashley River Rd

-

1,114
2,581
268
1,108
2,855
3,963
1,921

03/12/99

Columbia / Broad River

-

1,463
3,413
608
1,463
4,021
5,484
2,725

03/12/99

Charlotte / East Wt Harris Blvd

-

736
1,718
460
736
2,178
2,914
1,458

03/12/99

Charlotte / North Tryon St.

-

708
1,653
837
708
2,490
3,198
1,776

03/12/99

Charlotte / South Blvd

-

641
1,496
375
641
1,871
2,512
1,268

03/12/99

Kannapolis / Oregon St

-

463
1,081
347
463
1,428
1,891
966

03/12/99

Durham / E. Club Blvd

-

947
2,209
335
947
2,544
3,491
1,677

03/12/99

Durham / N. Duke St.

-

769
1,794
322
769
2,116
2,885
1,387

03/12/99

Raleigh / Maitland Dr

-

679
1,585
414
679
1,999
2,678
1,396

03/12/99

Greensboro / O'henry Blvd

-

577
1,345
585
577
1,930
2,507
1,390

03/12/99

Gastonia / S. York Rd

-

467
1,089
388
466
1,478
1,944
1,020

03/12/99

Durham / Kangaroo Dr.

-

1,102
2,572
826
1,102
3,398
4,500
2,291

03/12/99

Pensacola / Brent Lane

-

402
938
91
229
1,202
1,431
885

03/12/99

Pensacola / Creighton Road

-

454
1,060
325
454
1,385
1,839
1,063

03/12/99

Jacksonville / Park Avenue

-

905
2,113
396
905
2,509
3,414
1,694

03/12/99

Jacksonville / Phillips Hwy

-

665
1,545
799
663
2,346
3,009
1,697

03/12/99

Clearwater / Highland Ave

-

724
1,690
563
724
2,253
2,977
1,493

03/12/99

Tarpon Springs / Us Highway 19

-

892
2,081
583
892
2,664
3,556
1,833

03/12/99

Orlando /S. Orange Blossom Trail

-

1,229
2,867
509
1,228
3,377
4,605
2,257

03/12/99

Casselberry Ii

-

1,160
2,708
432
1,160
3,140
4,300
2,114

03/12/99

Miami / Nw 14th Street

-

1,739
4,058
3,818
1,739
7,876
9,615
3,007

03/12/99

Tarpon Springs / Highway 19

-

1,179
2,751
520
1,179
3,271
4,450
2,265

03/12/99

Ft. Myers / Tamiami Trail South

-

834
1,945
(125)
834
1,820
2,654
1,334

03/12/99

Jacksonville / Ft. Caroline Rd.

-

1,037
2,420
540
1,037
2,960
3,997
2,007

03/12/99

Orlando / South Semoran

-

565
1,319
181
565
1,500
2,065
1,025

03/12/99

Jacksonville / Southside Blvd.

-

1,278
2,982
663
1,278
3,645
4,923
2,484

03/12/99

Miami / Nw 7th Ave

-

783
1,827
4,866
785
6,691
7,476
3,376

F- 66


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

Vero Beach / Us Hwy 1

-

678
1,583
292
678
1,875
2,553
1,323

03/12/99

Ponte Vedra / Palm Valley Rd.

-

745
2,749
928
745
3,677
4,422
2,549

03/12/99

Miami Lakes / Nw 153rd St.

-

425
992
321
425
1,313
1,738
930

03/12/99

Deerfield Beach / Sw 10th St.

-

1,844
4,302
268
1,843
4,571
6,414
2,960

03/12/99

Apopka / S. Orange Blossom

-

307
717
445
307
1,162
1,469
842

03/12/99

Davie / University

-

313
4,379
812
313
5,191
5,504
3,512

03/12/99

Arlington / Division

-

998
2,328
398
997
2,727
3,724
1,786

03/12/99

Duncanville/S.Cedar Ridge

-

1,477
3,447
680
1,477
4,127
5,604
2,759

03/12/99

Carrollton / Trinity Mills West

-

530
1,237
206
530
1,443
1,973
978

03/12/99

Houston / Wallisville Rd.

-

744
1,736
313
744
2,049
2,793
1,382

03/12/99

Houston / Fondren South

-

647
1,510
298
647
1,808
2,455
1,225

03/12/99

Houston / Addicks Satsuma

-

409
954
492
409
1,446
1,855
1,026

03/12/99

Addison / Inwood Road

-

1,204
2,808
258
1,203
3,067
4,270
2,021

03/12/99

Garland / Jackson Drive

-

755
1,761
247
755
2,008
2,763
1,316

03/12/99

Garland / Buckingham Road

-

492
1,149
235
492
1,384
1,876
948

03/12/99

Houston / South Main

-

1,461
3,409
579
1,461
3,988
5,449
2,610

03/12/99

Plano / Parker Road-Avenue K

-

1,517
3,539
403
1,516
3,943
5,459
2,603

03/12/99

Houston / Bingle Road

-

576
1,345
535
576
1,880
2,456
1,322

03/12/99

Houston / Mangum Road

-

737
1,719
554
737
2,273
3,010
1,578

03/12/99

Houston / Hayes Road

-

916
2,138
378
916
2,516
3,432
1,657

03/12/99

Katy / Dominion Drive

-

995
2,321
200
994
2,522
3,516
1,636

03/12/99

Houston / Fm 1960 West

-

513
1,198
423
513
1,621
2,134
1,163

03/12/99

Webster / Fm 528 Road

-

756
1,764
300
756
2,064
2,820
1,335

03/12/99

Houston / Loch Katrine Lane

-

580
1,352
383
579
1,736
2,315
1,177

03/12/99

Houston / Milwee St.

-

779
1,815
435
778
2,251
3,029
1,571

03/12/99

Lewisville / Highway 121

-

688
1,605
282
688
1,887
2,575
1,264

03/12/99

Richardson / Central Expressway

-

465
1,085
291
465
1,376
1,841
951

03/12/99

Houston / Hwy 6 South

-

569
1,328
237
569
1,565
2,134
1,037

03/12/99

Houston / Westheimer West

-

1,075
2,508
208
1,075
2,716
3,791
1,752

03/12/99

Ft. Worth / Granbury Road

-

763
1,781
288
763
2,069
2,832
1,336

F- 67


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

Houston / New Castle

-

2,346
5,473
1,573
2,345
7,047
9,392
4,454

03/12/99

Dallas / Inwood Road

-

1,478
3,448
275
1,477
3,724
5,201
2,415

03/12/99

Fort Worth / Loop 820 North

-

729
1,702
452
729
2,154
2,883
1,515

03/12/99

Arlington / Cooper St

-

779
1,818
310
779
2,128
2,907
1,392

03/12/99

Webster / Highway 3

-

677
1,580
293
677
1,873
2,550
1,248

03/12/99

Augusta / Peach Orchard Rd

-

860
2,007
572
860
2,579
3,439
1,781

03/12/99

Martinez / Old Petersburg Rd

-

407
950
359
407
1,309
1,716
908

03/12/99

Jonesboro / Tara Blvd

-

785
1,827
651
784
2,479
3,263
1,711

03/12/99

Atlanta / Briarcliff Rd

-

2,171
5,066
633
2,171
5,699
7,870
3,741

03/12/99

Decatur / N Decatur Rd

-

933
2,177
545
933
2,722
3,655
1,855

03/12/99

Douglasville / Westmoreland

-

453
1,056
341
453
1,397
1,850
975

03/12/99

Doraville / Mcelroy Rd

-

827
1,931
476
827
2,407
3,234
1,629

03/12/99

Roswell / Alpharetta

-

1,772
4,135
449
1,772
4,584
6,356
2,986

03/12/99

Douglasville / Duralee Lane

-

533
1,244
428
533
1,672
2,205
1,133

03/12/99

Douglasville / Highway 5

-

804
1,875
947
804
2,822
3,626
1,986

03/12/99

Forest Park / Jonesboro

-

659
1,537
394
658
1,932
2,590
1,311

03/12/99

Marietta / Whitlock

-

1,016
2,370
342
1,016
2,712
3,728
1,787

03/12/99

Marietta / Cobb

-

727
1,696
604
727
2,300
3,027
1,651

03/12/99

Norcross / Jones Mill Rd

-

1,142
2,670
409
1,142
3,079
4,221
2,021

03/12/99

Norcross / Dawson Blvd

-

1,232
2,874
858
1,231
3,733
4,964
2,572

03/12/99

Forest Park / Old Dixie Hwy

-

895
2,070
789
889
2,865
3,754
1,944

03/12/99

Decatur / Covington

-

1,764
4,116
574
1,763
4,691
6,454
3,040

03/12/99

Alpharetta / Maxwell Rd

-

1,075
2,509
382
1,075
2,891
3,966
1,863

03/12/99

Alpharetta / N. Main St

-

1,240
2,893
315
1,240
3,208
4,448
2,065

03/12/99

Atlanta / Bolton Rd

-

866
2,019
358
865
2,378
3,243
1,593

03/12/99

Riverdale / Georgia Hwy 85

-

1,075
2,508
443
1,075
2,951
4,026
1,943

03/12/99

Kennesaw / Rutledge Road

-

803
1,874
523
803
2,397
3,200
1,672

03/12/99

Lawrenceville / Buford Dr.

-

256
597
198
256
795
1,051
553

03/12/99

Hanover Park / W. Lake Street

-

1,320
3,081
382
1,320
3,463
4,783
2,275

03/12/99

Chicago / W. Jarvis Ave

-

313
731
191
313
922
1,235
634

F- 68


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

Chicago / N. Broadway St

-

535
1,249
575
535
1,824
2,359
1,232

03/12/99

Carol Stream / Phillips Court

-

829
1,780
705
782
2,532
3,314
1,467

03/12/99

Winfield / Roosevelt Road

-

1,109
2,587
491
1,108
3,079
4,187
2,042

03/12/99

Schaumburg / S. Roselle Road

-

659
1,537
323
659
1,860
2,519
1,241

03/12/99

Tinley Park / Brennan Hwy

-

771
1,799
512
771
2,311
3,082
1,569

03/12/99

Schaumburg / Palmer Drive

-

1,333
3,111
707
1,333
3,818
5,151
2,615

03/12/99

Mobile / Hillcrest Road

-

554
1,293
316
554
1,609
2,163
1,090

03/12/99

Mobile / Azalea Road

-

517
1,206
1,318
517
2,524
3,041
2,051

03/12/99

Mobile / Moffat Road

-

537
1,254
464
537
1,718
2,255
1,208

03/12/99

Mobile / Grelot Road

-

804
1,877
369
804
2,246
3,050
1,518

03/12/99

Mobile / Government Blvd

-

407
950
432
407
1,382
1,789
969

03/12/99

New Orleans / Tchoupitoulas

-

1,092
2,548
760
1,092
3,308
4,400
2,324

03/12/99

Louisville / Breckenridge Lane

-

581
1,356
294
581
1,650
2,231
1,106

03/12/99

Louisville

-

554
1,292
418
554
1,710
2,264
1,100

03/12/99

Louisville / Poplar Level

-

463
1,080
342
463
1,422
1,885
1,016

03/12/99

Chesapeake / Western Branch

-

1,274
2,973
422
1,274
3,395
4,669
2,225

03/12/99

Centreville / Lee Hwy

-

1,650
3,851
4,542
1,635
8,408
10,043
4,399

03/12/99

Sterling / S. Sterling Blvd

-

1,282
2,992
381
1,271
3,384
4,655
2,182

03/12/99

Manassas / Sudley Road

-

776
1,810
281
776
2,091
2,867
1,420

03/12/99

Longmont / Wedgewood Ave

-

717
1,673
211
717
1,884
2,601
1,254

03/12/99

Fort Collins / So.College Ave

-

745
1,739
642
745
2,381
3,126
1,552

03/12/99

Colo Sprngs / Parkmoor Village

-

620
1,446
842
620
2,288
2,908
1,600

03/12/99

Colo Sprngs / Van Teylingen

-

1,216
2,837
496
1,215
3,334
4,549
2,188

03/12/99

Denver / So. Clinton St.

-

462
1,609
277
462
1,886
2,348
1,251

03/12/99

Denver / Washington St.

-

795
1,846
614
792
2,463
3,255
1,664

03/12/99

Colo Sprngs / Centennial Blvd

-

1,352
3,155
234
1,352
3,389
4,741
2,201

03/12/99

Colo Sprngs / Astrozon Court

-

810
1,889
578
809
2,468
3,277
1,701

03/12/99

Arvada / 64th Ave

-

671
1,566
225
671
1,791
2,462
1,192

03/12/99

Golden / Simms Street

-

918
2,143
734
918
2,877
3,795
1,984

03/12/99

Lawrence / Haskell Ave

-

636
1,484
377
636
1,861
2,497
1,251

F- 69


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

Overland Park / Hemlock St

-

1,168
2,725
302
1,168
3,027
4,195
2,013

03/12/99

Lenexa / Long St.

-

720
1,644
180
709
1,835
2,544
1,209

03/12/99

Shawnee / Hedge Lane Terrace

-

570
1,331
205
570
1,536
2,106
1,040

03/12/99

Mission / Foxridge Dr

-

1,657
3,864
442
1,656
4,307
5,963
2,862

03/12/99

Milwaukee / W. Dean Road

-

1,362
3,163
920
1,357
4,088
5,445
2,805

03/12/99

Columbus / Morse Road

-

1,415
3,302
1,526
1,415
4,828
6,243
3,477

03/12/99

Milford / Branch Hill

-

527
1,229
2,682
527
3,911
4,438
2,333

03/12/99

Fairfield / Dixie

-

519
1,211
426
519
1,637
2,156
1,158

03/12/99

Cincinnati / Western Hills

-

758
1,769
470
758
2,239
2,997
1,543

03/12/99

Austin / N. Mopac Expressway

-

865
2,791
258
865
3,049
3,914
1,927

03/12/99

Atlanta / Dunwoody Place

-

1,410
3,296
613
1,390
3,929
5,319
2,573

03/12/99

Kennedale/Bowman Sprgs

-

425
991
226
425
1,217
1,642
801

03/12/99

Colo Sprngs/N.Powers

-

1,124
2,622
1,215
1,123
3,838
4,961
2,596

03/12/99

St. Louis/S. Third St

-

206
480
15
206
495
701
316

03/12/99

Orlando / L.B. Mcleod Road

-

521
1,217
291
521
1,508
2,029
1,056

03/12/99

Jacksonville / Roosevelt Blvd.

-

851
1,986
520
851
2,506
3,357
1,750

03/12/99

Miami-Kendall / Sw 84th Street

-

935
2,180
671
934
2,852
3,786
1,862

03/12/99

North Miami Beach / 69th St

-

1,594
3,720
706
1,594
4,426
6,020
2,984

03/12/99

Miami Beach / Dade Blvd

-

962
2,245
2,275
962
4,520
5,482
2,870

03/12/99

Chicago / N. Natchez Ave

-

1,684
3,930
728
1,684
4,658
6,342
3,111

03/12/99

Chicago / W. Cermak Road

-

1,294
3,019
1,542
1,294
4,561
5,855
3,421

03/12/99

Kansas City / State Ave

-

645
1,505
425
645
1,930
2,575
1,348

03/12/99

Lenexa / Santa Fe Trail Road

-

713
1,663
283
713
1,946
2,659
1,291

03/12/99

Waukesha / Foster Court

-

765
1,785
845
765
2,630
3,395
1,684

03/12/99

River Grove / N. 5th Ave.

-

1,094
2,552
564
1,034
3,176
4,210
2,213

03/12/99

St. Charles / E. Main St.

-

951
2,220
(134)
802
2,235
3,037
1,655

03/12/99

Chicago / West 47th St.

-

705
1,645
255
705
1,900
2,605
1,242

03/12/99

Carol Stream / S. Main Place

-

1,320
3,079
512
1,319
3,592
4,911
2,413

03/12/99

Carpentersville /N. Western Ave

-

911
2,120
301
909
2,423
3,332
1,617

03/12/99

Elgin / E. Chicago St.

-

570
2,163
212
570
2,375
2,945
1,521

F- 70


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/12/99

Elgin / Big Timber Road

-

1,347
3,253
960
1,347
4,213
5,560
2,891

03/12/99

Chicago / S. Pulaski Road

-

-

2,576
528

-

3,104
3,104
1,705

03/12/99

Aurora / Business 30

-

900
2,097
370
899
2,468
3,367
1,675

03/12/99

Streamwood / Old Church Road

-

855
1,991
179
853
2,172
3,025
1,407

03/12/99

Mt. Prospect / Central Road

-

802
1,847
790
795
2,644
3,439
1,868

03/12/99

Geneva / Gary Ave

-

1,072
2,501
342
1,072
2,843
3,915
1,901

03/12/99

Naperville / Lasalle Ave

-

1,501
3,502
212
1,501
3,714
5,215
2,417

03/31/99

Forest Park

-

270
3,378
4,742
270
8,120
8,390
5,063

04/01/99

Fresno

-

44
206
689
193
746
939
516

05/01/99

Stockton

-

151
402
2,168
590
2,131
2,721
1,427

06/30/99

Winter Park/N. Semor

-

342
638
1,241
427
1,794
2,221
842

06/30/99

N. Richland Hills

-

455
769
1,308
569
1,963
2,532
1,026

06/30/99

Rolling Meadows/Lois

-

441
849
1,667
551
2,406
2,957
1,301

06/30/99

Gresham/Burnside

-

354
544
973
441
1,430
1,871
728

06/30/99

Jacksonville/University

-

211
741
1,201
263
1,890
2,153
1,021

06/30/99

Houston/Highway 6 So.

-

751
1,006
2,214
936
3,035
3,971
1,505

06/30/99

Concord/Arnold

-

827
1,553
2,535
1,031
3,884
4,915
1,999

06/30/99

Rockville/Gude Drive

-

602
768
7,381
751
8,000
8,751
2,970

06/30/99

Bradenton/Cortez Road

-

476
885
1,427
588
2,200
2,788
1,156

06/30/99

San Antonio/Nw Loop

-

511
786
1,428
638
2,087
2,725
1,045

06/30/99

Anaheim / La Palma

-

1,378
851
1,624
1,720
2,133
3,853
1,036

06/30/99

Spring Valley/Sweetwater

-

271
380
5,528
356
5,823
6,179
2,390

06/30/99

Ft. Myers/Tamiami

-

948
962
1,976
1,184
2,702
3,886
1,344

06/30/99

Littleton/Centennial

-

421
804
1,262
526
1,961
2,487
1,055

06/30/99

Newark/Cedar Blvd

-

729
971
1,680
910
2,470
3,380
1,350

06/30/99

Falls Church/Columbia

-

901
975
1,600
1,126
2,350
3,476
1,210

06/30/99

Fairfax / Lee Highway

-

586
1,078
1,673
732
2,605
3,337
1,403

06/30/99

Wheat Ridge / W. 44th

-

480
789
1,259
599
1,929
2,528
1,070

06/30/99

Huntington Bch/Gotham

-

952
890
1,607
1,189
2,260
3,449
1,208

06/30/99

Fort Worth/McCart

-

372
942
998
464
1,848
2,312
839

F- 71


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

06/30/99

San Diego/Clairemont

-

1,601
2,035
2,720
1,999
4,357
6,356
2,336

06/30/99

Houston/Millridge N.

-

1,160
1,983
4,466
1,449
6,160
7,609
3,632

06/30/99

Woodbridge/Jefferson

-

840
1,689
1,888
1,048
3,369
4,417
1,455

06/30/99

Mountainside

-

1,260
1,237
4,513
1,595
5,415
7,010
2,460

06/30/99

Woodbridge / Davis

-

1,796
1,623
2,834
2,243
4,010
6,253
2,314

06/30/99

Huntington Beach

-

1,026
1,437
1,719
1,282
2,900
4,182
1,574

06/30/99

Edison / Old Post Rd

-

498
1,267
1,707
621
2,851
3,472
1,613

06/30/99

Northridge/Parthenia

-

1,848
1,486
2,202
2,308
3,228
5,536
1,775

06/30/99

Brick Township/Brick

-

590
1,431
1,814
736
3,099
3,835
1,682

06/30/99

Stone Mountain/Rock

-

1,233
288
1,488
1,540
1,469
3,009
833

06/30/99

Hyattsville

-

768
2,186
2,447
959
4,442
5,401
2,552

06/30/99

Union City / Alvarado

-

992
1,776
2,059
1,239
3,588
4,827
2,031

06/30/99

Oak Park / Greenfield

-

621
1,735
1,903
774
3,485
4,259
2,028

06/30/99

Tujunga/Foothill Blvd

-

1,746
2,383
3,193
2,180
5,142
7,322
2,665

07/01/99

Pantego/W. Pioneer Pkwy

-

432
1,228
296
432
1,524
1,956
879

07/01/99

Nashville/Lafayette St

-

486
1,135
979
486
2,114
2,600
1,638

07/01/99

Nashville/Metroplex Dr

-

380
886
441
379
1,328
1,707
942

07/01/99

Madison / Myatt Dr

-

441
1,028
305
441
1,333
1,774
869

07/01/99

Hixson / Highway 153

-

488
1,138
568
487
1,707
2,194
1,193

07/01/99

Hixson / Gadd Rd

-

207
484
625
207
1,109
1,316
890

07/01/99

Red Bank / Harding Rd

-

452
1,056
423
452
1,479
1,931
1,064

07/01/99

Nashville/Welshwood Dr

-

934
2,179
525
934
2,704
3,638
1,827

07/01/99

Madison/Williams Ave

-

1,318
3,076
1,362
1,318
4,438
5,756
3,110

07/01/99

Nashville/Mcnally Dr

-

884
2,062
1,033
884
3,095
3,979
2,238

07/01/99

Hermitage/Central Ct

-

646
1,508
352
646
1,860
2,506
1,246

07/01/99

Antioch/Cane Ridge Rd

-

353
823
600
352
1,424
1,776
1,019

09/01/99

Charlotte / Ashley Road

-

664
1,551
309
651
1,873
2,524
1,268

09/01/99

Raleigh / Capital Blvd

-

927
2,166
1,278
908
3,463
4,371
1,752

09/01/99

Charlotte / South Blvd.

-

734
1,715
223
719
1,953
2,672
1,282

09/01/99

Greensboro/W.Market St.

-

603
1,409
181
591
1,602
2,193
1,027

F- 72


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/08/99

Belmont / O'neill Ave

-

869
4,659
251
878
4,901
5,779
3,162

10/11/99

Matthews

-

937
3,165
2,008
1,500
4,610
6,110
2,530

11/15/99

Poplar, Memphis

-

1,631
3,093
2,636
2,377
4,983
7,360
2,663

12/17/99

Dallas / Swiss Ave

-

1,862
4,344
529
1,878
4,857
6,735
3,172

12/30/99

Oak Park/Greenfield Rd

-

1,184
3,685
212
1,196
3,885
5,081
2,444

12/30/99

Santa Anna

-

2,657
3,293
3,697
3,704
5,943
9,647
3,077

01/21/00

Hanover Park

-

262
3,104
126
256
3,236
3,492
1,945

01/25/00

Memphis / N.Germantwn Pkwy

-

884
3,024
1,616
1,301
4,223
5,524
2,370

01/31/00

Rowland Heights/Walnut

-

681
1,589
200
687
1,783
2,470
1,119

02/08/00

Lewisville / Justin Rd

-

529
2,919
4,396
1,679
6,165
7,844
3,052

02/28/00

Plano / Avenue K

-

2,064
10,407
3,432
1,220
14,683
15,903
9,627

04/01/00

Hyattsville/Edmonson

-

1,036
2,657
212
1,036
2,869
3,905
1,748

04/29/00

St.Louis/Ellisville Twn Centre

-

765
4,377
2,096
1,311
5,927
7,238
3,303

05/02/00

Mill Valley

-

1,412
3,294
(250)
1,283
3,173
4,456
1,988

05/02/00

Culver City

-

2,439
5,689
6,435
2,221
12,342
14,563
6,911

05/26/00

Phoenix/N. 35th Ave

-

868
2,967
167
867
3,135
4,002
1,087

06/05/00

Mount Sinai / Route 25a

-

950
3,338
2,315
1,599
5,004
6,603
2,662

06/15/00

Pinellas Park

-

526
2,247
1,466
887
3,352
4,239
1,724

06/30/00

San Antonio/Broadway St

-

1,131
4,558
1,465
1,130
6,024
7,154
3,480

07/13/00

Lincolnwood

-

1,598
3,727
418
1,613
4,130
5,743
2,661

07/17/00

La Palco/New Orleans

-

1,023
3,204
2,094
1,609
4,712
6,321
2,442

07/29/00

Tracy/1615& 1650 W.11th S

-

1,745
4,530
395
1,761
4,909
6,670
2,963

08/01/00

Pineville

-

2,197
3,417
2,669
2,965
5,318
8,283
2,826

08/23/00

Morris Plains

-

1,501
4,300
4,363
2,719
7,445
10,164
3,662

08/31/00

Florissant/New Halls Fry

-

800
4,225
240
807
4,458
5,265
2,696

08/31/00

Orange, CA

-

661
1,542
6,150
667
7,686
8,353
3,400

09/01/00

Bayshore, NY

-

1,277
2,980
2,000
1,533
4,724
6,257
2,843

09/01/00

Los Angeles, CA

-

590
1,376
667
708
1,925
2,633
1,264

09/13/00

Merrillville

-

343
2,474
1,693
832
3,678
4,510
1,905

09/15/00

Gardena / W. El Segundo

-

1,532
3,424
266
1,532
3,690
5,222
1,952

F- 73


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

09/15/00

Chicago / Ashland Avenue

-

850
4,880
2,335
849
7,216
8,065
4,316

09/15/00

Oakland / Macarthur

-

678
2,751
395
678
3,146
3,824
1,741

09/15/00

Alexandria / Pickett Ii

-

2,743
6,198
540
2,743
6,738
9,481
3,664

09/15/00

Royal Oak / Coolidge Highway

-

1,062
2,576
359
1,062
2,935
3,997
1,573

09/15/00

Hawthorne / Crenshaw Blvd.

-

1,079
2,913
370
1,079
3,283
4,362
1,799

09/15/00

Rockaway / U.S. Route 46

-

2,424
4,945
536
2,423
5,482
7,905
3,023

09/15/00

Evanston / Greenbay

-

846
4,436
562
846
4,998
5,844
2,758

09/15/00

Los Angeles / Coliseum

-

3,109
4,013
383
3,108
4,397
7,505
2,370

09/15/00

Bethpage / Hempstead Turnpike

-

2,899
5,457
1,482
2,899
6,939
9,838
3,778

09/15/00

Northport / Fort Salonga Road

-

2,999
5,698
1,037
2,998
6,736
9,734
3,845

09/15/00

Brooklyn / St. Johns Place

-

3,492
6,026
1,594
3,491
7,621
11,112
4,356

09/15/00

Lake Ronkonkoma / Portion Rd.

-

937
4,199
594
937
4,793
5,730
2,577

09/15/00

Tampa/Gunn Hwy

-

1,843
4,300
330
1,843
4,630
6,473
2,710

09/18/00

Tampa/N. Del Mabry

-

2,204
2,447
10,337
2,239
12,749
14,988
8,165

09/30/00

Marietta/Kennestone& Hwy5

-

622
3,388
1,555
628
4,937
5,565
2,844

09/30/00

Lilburn/Indian Trail

-

1,695
5,170
1,850
1,711
7,004
8,715
3,946

11/15/00

Largo/Missouri

-

1,092
4,270
2,641
1,838
6,165
8,003
3,219

11/21/00

St. Louis/Wilson

-

1,608
3,913
2,104
1,627
5,998
7,625
3,338

12/21/00

Houston/7715 Katy Frwy

-

2,274
5,307
(1,482)
1,500
4,599
6,099
2,168

12/21/00

Houston/10801 Katy Frwy

-

1,664
3,884
198
1,618
4,128
5,746
2,321

12/21/00

Houston/Main St

-

1,681
3,924
428
1,684
4,349
6,033
2,445

12/21/00

Houston/W. Loop/S. Frwy

-

2,036
4,749
399
2,038
5,146
7,184
2,822

12/29/00

Chicago

-

1,946
6,002
196
1,949
6,195
8,144
3,531

12/29/00

Gardena

-

1,737
5,456
5,017
1,737
10,473
12,210
3,067

12/30/00

Raleigh/Glenwood

-

1,545
3,628
205
1,560
3,818
5,378
2,252

12/30/00

Frazier

-

800
3,324
99
800
3,423
4,223
1,852

01/05/01

Troy/E. Big Beaver Rd

-

2,195
4,221
2,173
2,820
5,769
8,589
2,907

01/11/01

Ft Lauderdale

-

954
3,972
2,777
1,746
5,957
7,703
2,990

01/16/01

No Hollywood/Sherman Way

-

2,173
5,442
3,715
2,200
9,130
11,330
4,405

01/18/01

Tuscon/E. Speedway

-

735
2,895
1,317
1,095
3,852
4,947
2,052

F- 74


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/25/01

Lombard/Finley

-

851
3,806
2,685
1,564
5,778
7,342
2,963

03/15/01

Los Angeles/West Pico

-

8,579
8,630
2,408
8,294
11,323
19,617
6,203

04/01/01

Lakewood/Cedar Dr.

-

1,329
9,356
4,228
1,331
13,582
14,913
7,216

04/07/01

Farmingdale/Rte 110

-

2,364
5,807
2,198
1,779
8,590
10,369
4,271

04/17/01

Philadelphia/Aramingo

-

968
4,539
177
968
4,716
5,684
2,615

04/18/01

Largo/Walsingham Road

-

1,000
3,545
(179)
800
3,566
4,366
2,000

06/17/01

Port Washington/Seaview &W.Sh

-

2,381
4,608
1,927
2,359
6,557
8,916
3,310

06/18/01

Silver Springs/Prosperity

-

1,065
5,391
2,189
1,065
7,580
8,645
3,841

06/19/01

Tampa/W. Waters Ave & Wilsky

-

953
3,785
112
954
3,896
4,850
2,147

06/26/01

Middletown

-

1,535
4,258
2,830
2,295
6,328
8,623
3,061

07/29/01

Miami/Sw 85th Ave

-

2,755
4,951
3,758
2,730
8,734
11,464
4,349

08/28/01

Hoover/John Hawkins Pkwy

-

1,050
2,453
190
1,051
2,642
3,693
1,446

09/30/01

Syosset

-

2,461
5,312
2,225
3,089
6,909
9,998
3,382

12/27/01

Los Angeles/W.Jefferson

-

8,285
9,429
4,896
8,333
14,277
22,610
6,660

12/27/01

Howell/Hgwy 9

-

941
4,070
1,721
1,365
5,367
6,732
2,678

12/29/01

Catonsville/Kent

-

1,378
5,289
2,773
1,377
8,063
9,440
4,025

12/29/01

Old Bridge/Rte 9

-

1,244
4,960
115
1,250
5,069
6,319
2,669

12/29/01

Sacremento/Roseville

-

876
5,344
2,059
526
7,753
8,279
4,002

12/31/01

Santa Ana/E.Mcfadden

-

7,587
8,612
5,334
7,600
13,933
21,533
6,010

01/01/02

Concord

-

650
1,332
159
649
1,492
2,141
594

01/01/02

Tustin

-

962
1,465
347
962
1,812
2,774
842

01/01/02

Pasadena/Sierra Madre

-

706
872
103
706
975
1,681
409

01/01/02

Azusa

-

933
1,659
7,726
932
9,386
10,318
2,716

01/01/02

Redlands

-

423
1,202
426
422
1,629
2,051
635

01/01/02

Airport I

-

346
861
407
347
1,267
1,614
663

01/01/02

Miami / Marlin Road

-

562
1,345
259
562
1,604
2,166
760

01/01/02

Riverside

-

95
1,106
73
94
1,180
1,274
498

01/01/02

Oakland / San Leandro

-

330
1,116
185
330
1,301
1,631
563

01/01/02

Richmond / Jacuzzi

-

419
1,224
91
419
1,315
1,734
547

01/01/02

Santa Clara / Laurel

-

1,178
1,789
178
1,179
1,966
3,145
984

F- 75


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/01/02

Pembroke Park

-

475
1,259
259
475
1,518
1,993
695

01/01/02

Ft. Lauderdale / Sun

-

452
1,254
295
452
1,549
2,001
652

01/01/02

San Carlos / Shorewa

-

737
1,360
175
737
1,535
2,272
605

01/01/02

Ft. Lauderdale / Sun

-

532
1,444
347
533
1,790
2,323
790

01/01/02

Sacramento / Howe

-

361
1,181
84
361
1,265
1,626
521

01/01/02

Sacramento / Capitol

-

186
1,284
362
186
1,646
1,832
866

01/01/02

Miami / Airport

-

517
915
353
517
1,268
1,785
661

01/01/02

Marietta / Cobb Park

-

419
1,571
452
420
2,022
2,442
1,021

01/01/02

Sacramento / Florin

-

624
1,710
1,248
623
2,959
3,582
1,763

01/01/02

Belmont / Dairy Lane

-

915
1,252
167
914
1,420
2,334
693

01/01/02

So. San Francisco

-

1,018
2,464
435
1,018
2,899
3,917
1,308

01/01/02

Palmdale / P Street

-

218
1,287
183
218
1,470
1,688
647

01/01/02

Tucker / Montreal Rd

-

760
1,485
308
758
1,795
2,553
785

01/01/02

Pasadena / S Fair Oaks

-

1,313
1,905
671
1,312
2,577
3,889
1,182

01/01/02

Carmichael/Fair Oaks

-

584
1,431
180
584
1,611
2,195
693

01/01/02

Carson / Carson St

-

507
877
200
506
1,078
1,584
506

01/01/02

San Jose / Felipe Ave

-

517
1,482
162
516
1,645
2,161
775

01/01/02

Miami / 27th Ave

-

272
1,572
472
271
2,045
2,316
925

01/01/02

San Jose / Capitol

-

400
1,183
274
401
1,456
1,857
600

01/01/02

Tucker / Mountain

-

519
1,385
333
520
1,717
2,237
724

01/03/02

St Charles/Veterans Memorial Pkwy

-

687
1,602
328
687
1,930
2,617
1,099

01/07/02

Bothell/ N. Bothell Way

-

1,063
4,995
236
1,062
5,232
6,294
2,727

01/15/02

Houston / N.Loop

-

2,045
6,178
2,178
2,045
8,356
10,401
4,064

01/16/02

Orlando / S. Kirkman

-

889
3,180
279
889
3,459
4,348
2,056

01/16/02

Austin / Us Hwy 183

-

608
3,856
220
608
4,076
4,684
2,449

01/16/02

Rochelle Park / 168

-

744
4,430
325
744
4,755
5,499
2,758

01/16/02

Honolulu / Waialae

-

10,631
10,783
879
10,629
11,664
22,293
6,516

01/16/02

Sunny Isles Bch

-

931
2,845
315
931
3,160
4,091
1,959

01/16/02

San Ramon / San Ramo

-

1,522
3,510
113
1,521
3,624
5,145
2,109

01/16/02

Austin / W. 6th St

-

2,399
4,493
564
2,399
5,057
7,456
3,029

F- 76


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/16/02

Schaumburg / W. Wise

-

1,158
2,598
108
1,157
2,707
3,864
1,605

01/16/02

Laguna Hills / Moulton

-

2,319
5,200
314
2,318
5,515
7,833
3,183

01/16/02

Annapolis / West St

-

955
3,669
142
955
3,811
4,766
2,226

01/16/02

Birmingham / Commons

-

1,125
3,938
336
1,125
4,274
5,399
2,511

01/16/02

Crestwood / Watson Rd

-

1,232
3,093
68
1,176
3,217
4,393
1,875

01/16/02

Northglenn /Huron St

-

688
2,075
175
688
2,250
2,938
1,333

01/16/02

Skokie / Skokie Blvd

-

716
5,285
256
716
5,541
6,257
3,107

01/16/02

Garden City / Stewart

-

1,489
4,039
399
1,489
4,438
5,927
2,655

01/16/02

Millersville / Veterans

-

1,036
4,229
274
1,035
4,504
5,539
2,680

01/16/02

W. Babylon / Sunrise

-

1,609
3,959
244
1,608
4,204
5,812
2,440

01/16/02

Memphis / Summer Ave

-

1,103
2,772
197
1,103
2,969
4,072
1,734

01/16/02

Santa Clara/Lafayette

-

1,393
4,626
50
1,393
4,676
6,069
2,550

01/16/02

Naperville / Washington

-

2,712
2,225
548
2,712
2,773
5,485
1,619

01/16/02

Phoenix/W Union Hills

-

1,071
2,934
145
1,065
3,085
4,150
1,810

01/16/02

Woodlawn / Whitehead

-

2,682
3,355
154
2,682
3,509
6,191
2,033

01/16/02

Issaquah / Pickering

-

1,138
3,704
85
1,137
3,790
4,927
2,182

01/16/02

West La /W Olympic

-

6,532
5,975
255
6,531
6,231
12,762
3,482

01/16/02

Pasadena / E. Colorado

-

1,125
5,160
190
1,124
5,351
6,475
2,951

01/16/02

Memphis / Covington

-

620
3,076
290
620
3,366
3,986
1,958

01/16/02

Hiawassee / N.Hiawassee

-

1,622
1,892
180
1,622
2,072
3,694
1,264

01/16/02

Longwood / State Rd

-

2,123
3,083
296
2,123
3,379
5,502
2,106

01/16/02

Casselberry / State

-

1,628
3,308
137
1,628
3,445
5,073
1,982

01/16/02

Honolulu/Kahala

-

3,722
8,525
286
3,721
8,812
12,533
4,862

01/16/02

Waukegan / Greenbay

-

933
3,826
114
933
3,940
4,873
2,215

01/16/02

Southfield / Telegraph

-

2,869
5,507
249
2,869
5,756
8,625
3,251

01/16/02

San Mateo / S. Delaware

-

1,921
4,602
213
1,921
4,815
6,736
2,641

01/16/02

Scottsdale/N.Hayden

-

2,111
3,564
112
2,117
3,670
5,787
2,047

01/16/02

Gilbert/W Park Ave

-

497
3,534
73
497
3,607
4,104
2,019

01/16/02

W.Palm Beach/Okeechobee

-

2,149
4,650
(218)
2,148
4,433
6,581
2,539

01/16/02

Indianapolis / W.86th

-

812
2,421
441
812
2,862
3,674
1,674

F- 77


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/16/02

Indianapolis / Madison

-

716
2,655
614
716
3,269
3,985
1,668

01/16/02

Indianapolis / Rockville

-

704
2,704
1,007
704
3,711
4,415
1,826

01/16/02

Santa Cruz / River

-

2,148
6,584
214
2,147
6,799
8,946
3,588

01/16/02

Novato / Rush Landing

-

1,858
2,574
123
1,858
2,697
4,555
1,522

01/16/02

Martinez / Arnold Dr

-

847
5,422
83
847
5,505
6,352
2,880

01/16/02

Charlotte/Cambridge

-

836
3,908
94
836
4,002
4,838
2,234

01/16/02

Rancho Cucamonga

-

579
3,222
3,702
1,130
6,373
7,503
2,998

01/16/02

Renton / Kent

-

768
4,078
61
714
4,193
4,907
2,368

01/16/02

Hawthorne / Goffle Rd

-

2,414
4,918
129
2,413
5,048
7,461
2,742

02/02/02

Nashua / Southwood Dr

-

2,493
4,326
326
2,493
4,652
7,145
2,458

02/15/02

Houston/Fm 1960 East

-

859
2,004
204
859
2,208
3,067
1,187

03/07/02

Baltimore / Russell Street

-

1,763
5,821
308
1,763
6,129
7,892
3,171

03/11/02

Weymouth / Main St

-

1,440
4,433
272
1,439
4,706
6,145
2,466

03/28/02

Clinton / Branch Ave & Schultz

-

1,257
4,108
3,871
2,358
6,878
9,236
3,275

04/17/02

La Mirada/Alondra

-

1,749
5,044
2,862
2,575
7,080
9,655
3,389

05/01/02

N.Richlnd Hls/Rufe Snow Dr

-

632
6,337
2,540
631
8,878
9,509
4,405

05/02/02

Parkville/E.Joppa

-

898
4,306
191
898
4,497
5,395
2,293

06/17/02

Waltham / Lexington St

-

3,183
5,733
373
3,203
6,086
9,289
3,085

06/30/02

Nashville / Charlotte

-

876
2,004
202
876
2,206
3,082
1,181

07/02/02

Mt Juliet / Lebonan Rd

-

516
1,203
267
516
1,470
1,986
842

07/14/02

Yorktown / George Washington

-

707
1,684
185
707
1,869
2,576
1,016

07/22/02

Brea/E. Lambert & Clifwood Pk

-

2,114
3,555
203
2,113
3,759
5,872
1,908

08/01/02

Bricktown/Route 70

-

1,292
3,690
234
1,292
3,924
5,216
1,975

08/01/02

Danvers / Newbury St.

-

1,311
4,140
738
1,326
4,863
6,189
2,415

08/15/02

Montclair / Holt Blvd.

-

889
2,074
733
889
2,807
3,696
1,653

08/21/02

Rockville Centre/Merrick Rd

-

3,693
6,990
477
3,692
7,468
11,160
3,738

09/13/02

Lacey / Martin Way

-

1,379
3,217
155
1,379
3,372
4,751
1,541

09/13/02

Lakewood / Bridgeport

-

1,286
3,000
181
1,286
3,181
4,467
1,457

09/13/02

Kent / Pacific Highway

-

1,839
4,291
335
1,839
4,626
6,465
2,126

11/04/02

Scotch Plains /Route 22

-

2,124
5,072
155
2,126
5,225
7,351
2,653

F- 78


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

12/23/02

Snta Clarita/Viaprincssa

-

2,508
3,008
3,669
2,508
6,677
9,185
3,127

02/13/03

Pasadena / Ritchie Hwy

-

2,253
4,218
35
2,253
4,253
6,506
2,042

02/13/03

Malden / Eastern Ave

-

3,212
2,739
227
3,212
2,966
6,178
1,435

02/24/03

Miami / SW 137th Ave

-

1,600
4,684
(173)
1,600
4,511
6,111
2,179

03/03/03

Chantilly / Dulles South Court

-

2,190
4,314
141
2,101
4,544
6,645
2,152

03/06/03

Medford / Mystic Ave

-

3,886
4,982
57
3,885
5,040
8,925
2,395

05/27/03

Castro Valley / Grove Way

-

2,247
5,881
1,040
2,307
6,861
9,168
3,291

08/02/03

Sacramento / E.Stockton Blvd

-

554
4,175
122
554
4,297
4,851
2,040

08/13/03

Timonium / W. Padonia Road

-

1,932
3,681
73
1,932
3,754
5,686
1,741

08/21/03

Van Nuys / Sepulveda

-

1,698
3,886
2,400
1,698
6,286
7,984
2,600

09/09/03

Westwood / East St

-

3,267
5,013
435
3,288
5,427
8,715
2,549

10/21/03

San Diego / Miramar Road

-

2,244
6,653
704
2,243
7,358
9,601
3,359

11/03/03

El Sobrante/San Pablo

-

1,255
4,990
1,424
1,257
6,412
7,669
3,275

11/06/03

Pearl City / Kamehameha Hwy

-

4,428
4,839
1,040
4,430
5,877
10,307
2,549

12/23/03

Boston / Southampton Street

-

5,334
7,511
881
5,345
8,381
13,726
3,752

01/09/04

Farmingville / Horseblock Road

-

1,919
4,420
42
1,918
4,463
6,381
2,005

02/27/04

Salem / Goodhue St.

-

1,544
6,160
173
1,544
6,333
7,877
2,785

03/18/04

Seven Corners / Arlington Blvd.

-

6,087
7,553
(176)
6,085
7,379
13,464
3,220

06/30/04

Marlton / Route 73

-

1,103
5,195
(13)
1,103
5,182
6,285
2,451

07/01/04

Long Island City/Northern Blvd.

-

4,876
7,610
(51)
4,876
7,559
12,435
3,289

07/09/04

West Valley Cty/Redwood

-

876
2,067
693
883
2,753
3,636
1,483

07/12/04

Hicksville/E. Old Country Rd.

-

1,693
3,910
254
1,692
4,165
5,857
1,788

07/15/04

Harwood/Ronald

-

1,619
3,778
364
1,619
4,142
5,761
1,838

09/24/04

E. Hanover/State Rt

-

3,895
4,943
278
3,895
5,221
9,116
2,158

10/14/04

Apple Valley/148th St

186
591
1,375
276
592
1,650
2,242
791

10/14/04

Blaine / Hwy 65 NE

289
789
1,833
868
713
2,777
3,490
1,186

10/14/04

Brooklyn Park / Lakeland Ave

-

1,411
3,278
342
1,413
3,618
5,031
1,634

10/14/04

Brooklyn Park / Xylon Ave

342
1,120
2,601
416
1,121
3,016
4,137
1,459

10/14/04

St Paul(Eagan)/Sibley Mem'l Hwy

185
615
1,431
184
616
1,614
2,230
744

10/14/04

Maple Grove / Zachary Lane

378
1,337
3,105
123
1,338
3,227
4,565
1,359

F- 79


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/14/04

Minneapolis / Hiawatha Ave

433
1,480
3,437
310
1,481
3,746
5,227
1,672

10/14/04

New Hope / 36th Ave

446
1,332
3,094
957
1,333
4,050
5,383
2,066

10/14/04

Rosemount / Chippendale Ave

252
864
2,008
171
865
2,178
3,043
956

10/14/04

St Cloud/Franklin

169
575
1,338
123
576
1,460
2,036
650

10/14/04

Savage / W 128th St

439
1,522
3,535
251
1,523
3,785
5,308
1,630

10/14/04

Spring Lake Park/Hwy 65 NE

471
1,534
3,562
593
1,535
4,154
5,689
1,981

10/14/04

St Paul / Eaton St

-

1,161
2,698
213
1,163
2,909
4,072
1,287

10/14/04

St Paul-Hartzell / Wabash Ave

-

1,207
2,816
433
1,206
3,250
4,456
1,518

10/14/04

West St Paul / Marie Ave

-

1,447
3,361
1,455
1,449
4,814
6,263
2,589

10/14/04

Stillwater / Memorial Ave

478
1,669
3,876
233
1,671
4,107
5,778
1,763

10/14/04

St Paul-VadnaisHts/Birch Lake Rd

286
928
2,157
374
929
2,530
3,459
1,218

10/14/04

Woodbury / Hudson Road

-

1,863
4,327
311
1,857
4,644
6,501
2,091

10/14/04

Brown Deer / N Green Bay Rd

308
1,059
2,461
202
1,060
2,662
3,722
1,178

10/14/04

Germantown / Spaten Court

175
607
1,411
95
608
1,505
2,113
656

10/14/04

Milwaukee/ N 77th St

370
1,241
2,882
349
1,242
3,230
4,472
1,445

10/14/04

Milwaukee/ S 13th St

434
1,484
3,446
311
1,485
3,756
5,241
1,636

10/14/04

Oak Creek / S 27th St

224
751
1,746
213
752
1,958
2,710
881

10/14/04

Waukesha / Arcadian Ave

488
1,665
3,868
364
1,667
4,230
5,897
1,891

10/14/04

West Allis / W Lincoln Ave

407
1,390
3,227
300
1,391
3,526
4,917
1,569

10/14/04

Garland / O'Banion Rd

-

606
1,414
201
608
1,613
2,221
743

10/14/04

Grand Prairie/ Hwy360

-

942
2,198
179
944
2,375
3,319
1,055

10/14/04

Duncanville/N Duncnvill

-

1,524
3,556
615
1,525
4,170
5,695
1,932

10/14/04

Lancaster/ W Pleasant

-

993
2,317
188
995
2,503
3,498
1,099

10/14/04

Mesquite / Oates Dr

-

937
2,186
184
939
2,368
3,307
1,051

10/14/04

Dallas / E NW Hwy

-

942
2,198
185
944
2,381
3,325
1,055

11/24/04

Pompano Beach/E. Sample

-

1,608
3,754
296
1,621
4,037
5,658
1,726

11/24/04

Davie / SW 41st St.

-

2,467
5,758
329
2,466
6,088
8,554
2,599

11/24/04

North Bay Village/Kennedy

-

3,275
7,644
372
3,274
8,017
11,291
3,384

11/24/04

Miami / Biscayne Blvd

-

3,538
8,258
285
3,537
8,544
12,081
3,640

11/24/04

Miami Gardens/NW 57th St

-

2,706
6,316
232
2,706
6,548
9,254
2,789

F- 80


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

11/24/04

Tamarac/ N University Dr

-

2,580
6,022
302
2,580
6,324
8,904
2,662

11/24/04

Miami / SW 31st Ave

-

11,574
27,009
407
11,571
27,419
38,990
11,322

11/24/04

Hialeah / W 20th Ave

-

2,224
5,192
507
2,224
5,699
7,923
2,665

11/24/04

Miami / SW 42nd St

-

2,955
6,897
612
2,958
7,506
10,464
3,454

11/24/04

Miami / SW 40th St

-

2,933
6,844
653
2,932
7,498
10,430
3,480

11/25/04

Carlsbad/CorteDelAbeto

-

2,861
6,676
3,221
2,861
9,897
12,758
3,864

01/19/05

Cheektowaga / William St

-

965
2,262
115
964
2,378
3,342
1,104

01/19/05

Amherst / Millersport Hwy

-

1,431
3,350
102
1,431
3,452
4,883
1,621

01/19/05

Lancaster / Walden Ave

-

528
1,244
166
528
1,410
1,938
689

01/19/05

Tonawanda/HospitalityCentreWay

-

1,205
2,823
110
1,205
2,933
4,138
1,364

01/19/05

Wheatfield / Niagara Falls Blv

-

1,130
2,649
91
1,130
2,740
3,870
1,280

01/20/05

Oak Lawn / Southwest Hwy

-

1,850
4,330
314
1,850
4,644
6,494
2,179

02/25/05

Owings Mills / Reisterstown Rd

-

887
3,865
20
887
3,885
4,772
1,551

04/26/05

Hoboken / 8th St

-

3,963
9,290
567
3,962
9,858
13,820
4,630

05/03/05

Bayville / 939 Route 9

-

1,928
4,519
137
1,928
4,656
6,584
2,132

05/03/05

Bricktown / Burnt Tavern Rd

-

3,522
8,239
214
3,521
8,454
11,975
3,854

05/03/05

JacksonTwnshp/N.County Line Rd

-

1,555
3,647
141
1,554
3,789
5,343
1,718

05/16/05

Methuen / Pleasant Valley St

-

2,263
4,540
209
2,263
4,749
7,012
1,875

05/19/05

Libertyville / Kelley Crt

-

2,042
4,783
156
2,042
4,939
6,981
2,245

05/19/05

Joliet / Essington

-

1,434
3,367
181
1,434
3,548
4,982
1,639

06/15/05

Atlanta/Howell Mill Rd NW

-

1,864
4,363
105
1,864
4,468
6,332
2,002

06/15/05

Smyrna / Herodian Way SE

-

1,294
3,032
262
1,293
3,295
4,588
1,481

07/07/05

Lithonia / Minola Dr

-

1,273
2,985
217
1,272
3,203
4,475
1,446

07/14/05

Kennesaw / Bells Ferry Rd NW

-

1,264
2,976
884
1,264
3,860
5,124
1,676

07/28/05

Atlanta / Monroe Dr NE

-

2,914
6,829
1,123
2,913
7,953
10,866
3,495

08/11/05

Suwanee / Old Peachtree Rd NE

-

1,914
4,497
289
1,914
4,786
6,700
2,171

09/08/05

Brandon / Providence Rd

-

2,592
6,067
241
2,592
6,308
8,900
2,770

09/15/05

Woodstock / Hwy 92

-

1,251
2,935
140
1,250
3,076
4,326
1,355

09/22/05

Charlotte / W. Arrowood Rd

-

1,426
3,335
(70)
1,153
3,538
4,691
1,529

10/05/05

Jacksonville Beach / Beach Bl

-

2,552
5,981
235
2,552
6,216
8,768
2,733

F- 81


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/05/05

Bronx / Brush Ave

-

4,517
10,581
247
4,516
10,829
15,345
4,697

10/11/05

Austin / E. Ben White Blvd

-

213
3,461
67
213
3,528
3,741
1,233

10/13/05

Deerfield Beach/S. Powerline R

-

3,365
7,874
302
3,364
8,177
11,541
3,549

10/14/05

Cooper City / Sheridan St

-

3,035
7,092
328
3,034
7,421
10,455
3,255

10/20/05

Staten Island / Veterans Rd W.

-

3,599
8,430
292
3,598
8,723
12,321
3,791

10/20/05

Pittsburg / LoveridgeCenter

-

3,602
8,448
190
3,601
8,639
12,240
3,713

10/21/05

Norristown / W.Main St

-

1,465
4,818
379
1,465
5,197
6,662
1,921

11/02/05

Miller Place / Route 25A

-

2,757
6,459
267
2,757
6,726
9,483
5,289

11/18/05

Miami / Biscayne Blvd

-

7,434
17,268
462
7,433
17,731
25,164
7,559

12/01/05

Manchester / Taylor St

-

1,305
3,029
201
1,305
3,230
4,535
1,463

12/07/05

Buffalo Grove/E. Aptakisic Rd

-

1,986
4,635
129
1,986
4,764
6,750
2,056

12/13/05

Lorton / Pohick Rd & I95

-

1,167
4,582
439
1,184
5,004
6,188
1,878

12/16/05

Pico Rivera / Washington Blvd

-

4,719
11,012
122
4,719
11,134
15,853
4,728

12/27/05

Queens Village / Jamaica Ave

-

3,409
5,494
116
3,409
5,610
9,019
2,243

01/01/06

Costa Mesa / Placentia-A

-

275
754
239
275
993
1,268
382

01/01/06

Van Nuys / Sepulveda-A

-

497
886
154
497
1,040
1,537
386

01/01/06

Pico Rivera / Beverly

-

303
865
65
303
930
1,233
311

01/01/06

San Dimas

-

222
1,505
285
222
1,790
2,012
701

01/01/06

Long Beach / Cherry Ave

-

801
1,723
3,145
801
4,868
5,669
736

01/01/06

E.LA / Valley Blvd

-

670
1,845
406
685
2,236
2,921
958

01/01/06

Glendale / Eagle Rock Blvd

-

1,240
1,831
266
1,240
2,097
3,337
1,574

01/01/06

N. Pasadena / Lincoln Ave

-

357
535
76
357
611
968
232

01/01/06

Crossroads Pkwy/ 605 & 60 Fwys

-

146
773
80
146
853
999
342

01/01/06

Fremont / Enterprise

-

122
727
228
122
955
1,077
413

01/01/06

Milpitas/Montague I &Watson Ct

-

212
607
187
212
794
1,006
284

01/01/06

Wilmington

-

890
1,345
205
890
1,550
2,440
572

01/01/06

Sun Valley / Glenoaks

-

359
616
96
359
712
1,071
250

01/01/06

Corona

-

169
722
285
163
1,013
1,176
262

01/01/06

Norco

-

106
410
128
106
538
644
142

01/01/06

N. Hollywood / Vanowen

-

343
567
89
343
656
999
253

F- 82


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

01/05/06

Norfolk/Widgeon Rd.

-

1,328
3,125
301
1,328
3,426
4,754
1,422

01/11/06

Goleta/Hollister&Stork

-

2,873
6,788
217
2,873
7,005
9,878
3,009

02/15/06

RockvilleCtr/Sunrs

-

1,813
4,264
1,630
1,813
5,894
7,707
2,550

03/16/06

Deerfield/S. Pfingsten Rd.

-

1,953
4,569
169
1,953
4,738
6,691
1,994

03/28/06

Pembroke Pines/S. Douglas Rd.

-

3,008
7,018
228
3,008
7,246
10,254
2,980

03/30/06

Miami/SW 24th Ave.

-

4,272
9,969
283
4,272
10,252
14,524
4,188

03/31/06

San Diego/MiraMesa&PacHts

-

2,492
7,127
5,404
3,794
11,229
15,023
2,844

05/01/06

Wilmington/Kirkwood Hwy

-

1,572
3,672
269
1,572
3,941
5,513
1,649

05/01/06

Jupiter/5100 Military Trail

-

4,397
10,266
255
4,397
10,521
14,918
4,282

05/01/06

Neptune/Neptune Blvd.

-

3,240
7,564
210
3,240
7,774
11,014
3,183

05/15/06

Suwanee/Peachtree Pkwy

-

2,483
5,799
116
2,483
5,915
8,398
2,391

05/26/06

Honolulu/Kapiolani&Kamake

-

9,329
20,400
954
9,329
21,354
30,683
7,421

06/06/06

Tampa/30th St

-

2,283
5,337
207
2,283
5,544
7,827
2,259

06/22/06

Centennial/S. Parker Rd.

-

1,786
4,173
246
1,786
4,419
6,205
1,781

07/01/06

Brooklyn/Knapp St

-

6,701
5,088
80
6,701
5,168
11,869
1,785

08/22/06

Scottsdale North

-

5,037
14,000
377
5,036
14,378
19,414
5,104

08/22/06

Dobson Ranch

-

1,896
5,065
228
1,896
5,293
7,189
1,879

08/22/06

Scottsdale Air Park

-

1,560
7,060
103
1,560
7,163
8,723
2,476

08/22/06

Shea

-

2,271
6,402
95
2,270
6,498
8,768
2,255

08/22/06

Collonade Mall

-

-

3,569
103

-

3,672
3,672
1,292

08/22/06

Union Hills

-

2,618
5,357
115
2,617
5,473
8,090
1,924

08/22/06

Speedway

-

1,921
6,105
240
1,920
6,346
8,266
2,299

08/22/06

Mill Avenue

-

621
2,447
191
621
2,638
3,259
965

08/22/06

Cooper Road

-

2,378
3,970
136
2,377
4,107
6,484
1,469

08/22/06

Desert Sky

-

1,603
4,667
180
1,603
4,847
6,450
1,736

08/22/06

Tanque Verde Road

-

1,636
3,714
98
1,636
3,812
5,448
1,339

08/22/06

Oro Valley

-

1,729
6,158
96
1,728
6,255
7,983
2,186

08/22/06

Sunnyvale

-

5,647
16,555
9,638
5,646
26,194
31,840
7,924

08/22/06

El Cerito

-

2,002
8,710
270
2,001
8,981
10,982
3,147

08/22/06

Westwood

-

7,826
13,848
712
7,824
14,562
22,386
5,324

F- 83


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

El Cajon

-

7,490
13,341
1,912
7,488
15,255
22,743
5,727

08/22/06

Santa Ana

-

12,432
10,961
897
12,429
11,861
24,290
4,520

08/22/06

Culver City / 405 & Jefferson

-

3,689
14,555
253
3,688
14,809
18,497
5,160

08/22/06

Solana Beach

-

-

11,163
393

-

11,556
11,556
4,139

08/22/06

Huntington Beach

-

3,914
11,064
291
3,913
11,356
15,269
3,985

08/22/06

Ontario

-

2,904
5,762
369
2,904
6,131
9,035
2,231

08/22/06

Orange

-

2,421
9,184
308
2,421
9,492
11,913
3,362

08/22/06

Daly City

-

4,034
13,280
1,120
4,033
14,401
18,434
5,204

08/22/06

Castro Valley

-

3,682
5,986
260
3,681
6,247
9,928
2,179

08/22/06

Newark

-

3,550
6,512
138
3,550
6,650
10,200
2,308

08/22/06

Sacramento

-

1,864
4,399
114
1,864
4,513
6,377
1,600

08/22/06

San Leandro

-

2,979
4,776
147
2,979
4,923
7,902
1,732

08/22/06

San Lorenzo

-

1,842
4,387
153
1,841
4,541
6,382
1,635

08/22/06

Tracy

-

959
3,791
166
959
3,957
4,916
1,418

08/22/06

Aliso Viejo

-

6,640
11,486
233
6,639
11,720
18,359
4,062

08/22/06

Alicia Parkway

-

5,669
12,680
585
5,668
13,266
18,934
4,844

08/22/06

Capitol Expressway

-

-

3,970
105

-

4,075
4,075
1,441

08/22/06

Vista Park

-

-

-

172

-

172
172
124

08/22/06

Oakley

-

2,419
5,452
248
2,418
5,701
8,119
2,099

08/22/06

Livermore

-

2,972
6,816
162
2,971
6,979
9,950
2,429

08/22/06

Sand City

-

2,563
8,291
112
2,563
8,403
10,966
2,905

08/22/06

Tracy II

-

1,762
4,487
154
1,762
4,641
6,403
1,645

08/22/06

SF-Evans

-

3,966
7,487
518
3,965
8,006
11,971
3,030

08/22/06

Natomas

-

1,302
5,063
130
1,302
5,193
6,495
1,841

08/22/06

Golden / 6th & Simms

-

853
2,817
275
853
3,092
3,945
1,145

08/22/06

Littleton / Hampden - South

-

1,040
2,261
54
1,040
2,315
3,355
821

08/22/06

Margate

-

3,482
5,742
331
3,482
6,073
9,555
2,202

08/22/06

Delray Beach

-

3,546
7,076
202
3,546
7,278
10,824
2,578

08/22/06

Lauderhill

-

2,807
6,668
174
2,807
6,842
9,649
2,421

08/22/06

Roswell

-

908
3,308
326
908
3,634
4,542
1,339

F- 84


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Morgan Falls

-

3,229
7,844
255
3,228
8,100
11,328
2,829

08/22/06

Norcross

-

724
2,197
207
724
2,404
3,128
906

08/22/06

Stone Mountain

-

500
2,055
199
500
2,254
2,754
850

08/22/06

Tucker

-

731
2,664
306
731
2,970
3,701
1,120

08/22/06

Forest Park

-

502
1,731
232
502
1,963
2,465
763

08/22/06

Clairmont Road

-

804
2,345
179
804
2,524
3,328
918

08/22/06

Gwinnett Place

-

1,728
3,982
158
1,728
4,140
5,868
1,468

08/22/06

Perimeter Center

-

3,414
8,283
267
3,413
8,551
11,964
3,002

08/22/06

Peachtree Industrial Blvd.

-

2,443
6,682
308
2,442
6,991
9,433
2,476

08/22/06

Satellite Blvd

-

1,940
3,907
235
1,940
4,142
6,082
1,498

08/22/06

Hillside

-

1,949
3,611
260
1,949
3,871
5,820
1,417

08/22/06

Orland Park

-

2,977
5,443
226
2,976
5,670
8,646
2,043

08/22/06

Bolingbrook / Brook Ct

-

1,342
2,133
172
1,342
2,305
3,647
858

08/22/06

Wheaton

-

1,531
5,584
257
1,531
5,841
7,372
2,080

08/22/06

Lincolnwood  / Touhy

-

700
3,307
110
700
3,417
4,117
1,212

08/22/06

Niles

-

826
1,473
197
826
1,670
2,496
639

08/22/06

Berwyn

-

728
5,310
286
728
5,596
6,324
2,029

08/22/06

Chicago Hts / N Western

-

1,367
3,359
138
1,367
3,497
4,864
1,269

08/22/06

River West

-

296
2,443
246
296
2,689
2,985
1,024

08/22/06

Fullerton

-

1,369
6,500
420
1,369
6,920
8,289
2,592

08/22/06

Glenview West

-

1,283
2,621
293
1,282
2,915
4,197
1,073

08/22/06

Glendale  / Keystone Ave.

-

1,733
3,958
225
1,733
4,183
5,916
1,522

08/22/06

College Park / W. 86th St.

-

1,381
2,669
56
1,381
2,725
4,106
966

08/22/06

Carmel / N. Range Line Rd.

-

2,580
5,025
262
2,580
5,287
7,867
1,894

08/22/06

Geogetown / Georgetown Rd.

-

1,263
4,224
175
1,263
4,399
5,662
1,562

08/22/06

Fishers / Allisonville Rd.

-

2,106
3,629
378
2,105
4,008
6,113
1,548

08/22/06

Castleton / Corporate Dr.

-

914
2,465
140
914
2,605
3,519
970

08/22/06

Geist / Fitness Lane

-

2,133
3,718
98
2,133
3,816
5,949
1,359

08/22/06

Indianapolis / E. 6nd St.

-

444
2,141
83
444
2,224
2,668
803

08/22/06

Suitland

-

2,337
5,799
279
2,336
6,079
8,415
2,200

F- 85


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Gaithersburg

-

4,239
8,516
273
4,238
8,790
13,028
3,151

08/22/06

Germantown

-

2,057
4,510
268
2,057
4,778
6,835
1,758

08/22/06

Briggs Chaney

-

2,073
2,802
135
2,024
2,986
5,010
1,069

08/22/06

Oxon Hill

-

1,557
3,971
163
1,556
4,135
5,691
1,469

08/22/06

Frederick / Thomas Johnson

-

1,811
2,695
263
1,811
2,958
4,769
1,132

08/22/06

Clinton

-

2,728
5,363
87
2,728
5,450
8,178
1,915

08/22/06

Reisterstown

-

833
2,035
146
833
2,181
3,014
798

08/22/06

Plymouth

-

2,018
4,415
158
2,017
4,574
6,591
1,645

08/22/06

Madison Heights

-

2,354
4,391
162
2,354
4,553
6,907
1,660

08/22/06

Ann Arbor

-

1,921
4,068
126
1,920
4,195
6,115
1,497

08/22/06

Canton

-

710
4,287
218
710
4,505
5,215
1,643

08/22/06

Fraser

-

2,026
5,393
179
2,025
5,573
7,598
1,996

08/22/06

Livonia

-

1,849
3,860
177
1,848
4,038
5,886
1,448

08/22/06

Sterling Heights

-

2,996
5,358
222
2,995
5,581
8,576
1,994

08/22/06

Warren

-

3,345
7,004
142
3,344
7,147
10,491
2,502

08/22/06

Rochester

-

1,876
3,032
238
1,876
3,270
5,146
1,224

08/22/06

Taylor

-

1,635
4,808
183
1,634
4,992
6,626
1,796

08/22/06

Jackson

-

442
1,756
290
442
2,046
2,488
794

08/22/06

Troy

-

1,237
2,093
46
1,237
2,139
3,376
760

08/22/06

Rochester Hills

-

1,780
4,559
82
1,780
4,641
6,421
1,620

08/22/06

Auburn Hills

-

1,888
3,017
162
1,887
3,180
5,067
1,162

08/22/06

Flint South

-

543
3,068
153
542
3,222
3,764
1,157

08/22/06

Troy - Maple

-

2,570
5,775
132
2,570
5,907
8,477
2,071

08/22/06

Matawan

-

4,282
7,813
584
4,282
8,397
12,679
3,139

08/22/06

Marlboro

-

2,214
5,868
258
2,214
6,126
8,340
2,193

08/22/06

Voorhees

-

2,705
5,486
126
2,705
5,612
8,317
1,966

08/22/06

Dover/Rockaway

-

3,395
5,327
144
3,394
5,472
8,866
1,927

08/22/06

Marlton

-

1,635
2,273
111
1,635
2,384
4,019
870

08/22/06

West Paterson

-

701
5,689
353
701
6,042
6,743
2,232

08/22/06

Yonkers

-

4,473
9,925
3,113
4,473
13,038
17,511
5,877

F- 86


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Van Dam Street

-

3,527
6,935
3,015
3,527
9,950
13,477
4,784

08/22/06

Northern Blvd

-

5,373
9,970
3,040
5,372
13,011
18,383
7,063

08/22/06

Gold Street

-

6,747
16,544
3,829
6,746
20,374
27,120
9,293

08/22/06

Utica Avenue

-

7,746
13,063
1,717
7,744
14,782
22,526
6,093

08/22/06

Melville

-

4,659
6,572
3,636
4,658
10,209
14,867
3,310

08/22/06

Westgate

-

697
1,211
207
697
1,418
2,115
561

08/22/06

Capital Boulevard

-

757
1,681
136
757
1,817
2,574
681

08/22/06

Cary

-

1,145
5,104
337
1,145
5,441
6,586
1,961

08/22/06

Garner

-

529
1,211
133
529
1,344
1,873
513

08/22/06

Morrisville

-

703
1,880
229
703
2,109
2,812
780

08/22/06

Atlantic Avenue

-

1,693
6,293
263
1,692
6,557
8,249
2,345

08/22/06

Friendly Avenue

-

1,169
3,043
267
1,169
3,310
4,479
1,238

08/22/06

Glenwood Avenue

-

1,689
4,948
261
1,689
5,209
6,898
1,869

08/22/06

Poole Road

-

1,271
2,919
197
1,271
3,116
4,387
1,147

08/22/06

South Raleigh

-

800
2,219
207
800
2,426
3,226
897

08/22/06

Wendover

-

2,891
7,656
269
2,891
7,925
10,816
2,846

08/22/06

Beaverton / Hwy 217

-

2,130
3,908
176
2,130
4,084
6,214
1,460

08/22/06

Gresham / Hogan Rd

-

1,957
4,438
170
1,957
4,608
6,565
1,671

08/22/06

Hillsboro / TV Hwy

-

3,095
8,504
129
3,095
8,633
11,728
3,008

08/22/06

Westchester

-

-

5,735
456

-

6,191
6,191
2,287

08/22/06

Airport

-

4,597
8,728
366
4,596
9,095
13,691
3,279

08/22/06

Oxford Valley

-

2,430
5,365
170
2,430
5,535
7,965
1,960

08/22/06

Valley Forge

-

-

-

115

-

115
115
83

08/22/06

Jenkintown

-

-

-

66

-

66
66
57

08/22/06

Burke

-

2,522
4,019
109
2,521
4,129
6,650
1,449

08/22/06

Midlothian Turnpike

-

1,978
3,244
158
1,978
3,402
5,380
1,216

08/22/06

South Military Highway

-

1,611
2,903
145
1,610
3,049
4,659
1,081

08/22/06

Newport News North

-

2,073
4,067
199
2,072
4,267
6,339
1,506

08/22/06

Virginia Beach Blvd.

-

2,743
4,786
245
2,743
5,031
7,774
1,787

08/22/06

Bayside

-

1,570
2,708
174
1,570
2,882
4,452
995

F- 87


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Chesapeake

-

1,507
4,296
207
1,506
4,504
6,010
1,576

08/22/06

Leesburg

-

1,935
2,485
124
1,935
2,609
4,544
933

08/22/06

Dale City

-

1,885
3,335
247
1,885
3,582
5,467
1,293

08/22/06

Gainesville

-

1,377
2,046
170
1,377
2,216
3,593
838

08/22/06

Charlottesville

-

1,481
2,397
178
1,481
2,575
4,056
923

08/22/06

Laskin Road

-

1,448
2,634
197
1,447
2,832
4,279
999

08/22/06

Holland Road

-

1,565
2,227
1,041
1,387
3,446
4,833
1,043

08/22/06

Princess Anne Road

-

1,479
2,766
71
1,478
2,838
4,316
1,006

08/22/06

Cedar Road

-

1,138
2,083
122
1,138
2,205
3,343
803

08/22/06

Crater Road

-

1,497
2,266
183
1,497
2,449
3,946
913

08/22/06

Temple

-

993
2,231
217
993
2,448
3,441
942

08/22/06

Jefferson Davis Hwy

-

954
2,156
105
954
2,261
3,215
801

08/22/06

McLean

-

-

8,815
313

-

9,128
9,128
6,006

08/22/06

Burke Centre

-

4,756
8,705
286
4,756
8,991
13,747
3,184

08/22/06

Fordson

-

3,063
5,235
151
3,063
5,386
8,449
1,910

08/22/06

Fullerton

-

4,199
8,867
341
4,199
9,208
13,407
3,286

08/22/06

Telegraph

-

2,183
4,467
216
2,183
4,683
6,866
1,690

08/22/06

Mt Vernon

-

4,876
11,544
373
4,875
11,918
16,793
4,247

08/22/06

Bellingham

-

2,160
4,340
200
2,160
4,540
6,700
1,653

08/22/06

Everett Central

-

2,137
4,342
141
2,136
4,484
6,620
1,595

08/22/06

Tacoma / Highland Hills

-

2,647
5,533
254
2,647
5,787
8,434
2,108

08/22/06

Edmonds

-

5,883
10,514
386
5,882
10,901
16,783
3,906

08/22/06

Kirkland 124th

-

2,827
5,031
209
2,826
5,241
8,067
1,921

08/22/06

Woodinville

-

2,603
5,723
180
2,603
5,903
8,506
2,108

08/22/06

Burien / Des Moines

-

3,063
5,952
357
3,062
6,310
9,372
2,329

08/22/06

SeaTac

-

2,439
4,623
717
2,439
5,340
7,779
2,129

08/22/06

Southcenter

-

2,054
3,665
207
2,053
3,873
5,926
1,426

08/22/06

Puyallup / Canyon Rd

-

1,123
1,940
114
1,123
2,054
3,177
752

08/22/06

Puyallup / South Hill

-

1,567
2,610
312
1,567
2,922
4,489
1,103

08/22/06

Queen Anne/Magnolia

-

3,191
11,723
258
3,190
11,982
15,172
4,179

F- 88


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Kennydale

-

3,424
7,799
631
3,424
8,430
11,854
3,015

08/22/06

Bellefield

-

3,019
5,541
396
3,018
5,938
8,956
2,227

08/22/06

Factoria Square

-

3,431
8,891
221
3,431
9,112
12,543
3,213

08/22/06

Auburn / 16th Ave

-

2,491
4,716
149
2,491
4,865
7,356
1,748

08/22/06

East Bremerton

-

1,945
5,203
262
1,944
5,466
7,410
1,922

08/22/06

Port Orchard

-

1,144
2,885
183
1,143
3,069
4,212
1,144

08/22/06

West Seattle

-

3,573
8,711
107
3,572
8,819
12,391
3,050

08/22/06

Vancouver / Salmon Creek

-

2,667
5,597
111
2,666
5,709
8,375
2,014

08/22/06

West Bremerton

-

1,778
3,067
110
1,777
3,178
4,955
1,140

08/22/06

Kent / 132nd

-

1,806
3,880
130
1,805
4,011
5,816
1,439

08/22/06

Lacey / Martin Way

-

1,211
2,162
123
1,211
2,285
3,496
818

08/22/06

Lynwood / Hwy 9

-

2,172
3,518
237
2,171
3,756
5,927
1,386

08/22/06

W Olympia / Black Lake Blvd

-

1,295
2,300
38
1,295
2,338
3,633
823

08/22/06

Parkland / A St

-

1,855
3,819
233
1,854
4,053
5,907
1,507

08/22/06

Lake Union

-

11,602
32,019
14,667
11,600
46,688
58,288
13,271

08/22/06

Bellevue / 122nd

-

9,552
21,891
1,053
9,550
22,946
32,496
8,460

08/22/06

Gig Harbor/Olympic

-

1,762
3,196
134
1,762
3,330
5,092
1,201

08/22/06

Seattle /Ballinger Way

-

-

7,098
76

-

7,174
7,174
2,489

08/22/06

Scottsdale South

-

2,377
3,524
332
2,377
3,856
6,233
1,410

08/22/06

Phoenix

-

2,516
5,638
354
2,515
5,993
8,508
2,133

08/22/06

Chandler

-

2,910
5,460
185
2,909
5,646
8,555
2,005

08/22/06

Phoenix East

-

1,524
5,151
241
1,524
5,392
6,916
1,936

08/22/06

Mesa

-

1,604
4,434
446
1,604
4,880
6,484
1,815

08/22/06

Union City

-

1,905
3,091
5,062
1,904
8,154
10,058
2,704

08/22/06

La Habra

-

5,439
10,239
368
5,438
10,608
16,046
3,755

08/22/06

Palo Alto

-

4,259
6,362
209
4,258
6,572
10,830
2,324

08/22/06

Kearney - Balboa

-

4,565
11,584
353
4,564
11,938
16,502
4,245

08/22/06

South San Francisco

-

1,593
4,995
391
1,593
5,386
6,979
2,025

08/22/06

Mountain View

-

1,505
3,839
100
1,505
3,939
5,444
1,388

08/22/06

Denver / Tamarac

-

666
1,109
72
665
1,182
1,847
1,084

F- 89


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Littleton / Windermere

-

2,214
4,186
166
2,213
4,353
6,566
1,595

08/22/06

Thornton / Quivas

-

547
1,439
191
547
1,630
2,177
653

08/22/06

Northglenn / Irma Dr.

-

1,579
3,716
2,276
1,579
5,992
7,571
2,085

08/22/06

Oakland Park

-

8,821
20,512
2,477
8,820
22,990
31,810
8,572

08/22/06

Seminole

-

1,821
3,817
177
1,820
3,995
5,815
1,423

08/22/06

Military Trail

-

6,514
10,965
857
6,513
11,823
18,336
4,421

08/22/06

Blue Heron

-

8,121
11,641
1,290
8,119
12,933
21,052
4,635

08/22/06

Alsip / 127th St

-

1,891
3,414
153
1,891
3,567
5,458
1,303

08/22/06

Dolton

-

1,784
4,508
155
1,783
4,664
6,447
1,658

08/22/06

Lombard / 330 North Ave

-

1,506
2,596
321
1,506
2,917
4,423
1,197

08/22/06

Rolling Meadows / Rohlwing

-

1,839
3,620
367
1,838
3,988
5,826
1,506

08/22/06

Schaumburg / Hillcrest Blvd

-

1,732
4,026
191
1,732
4,217
5,949
1,540

08/22/06

Bridgeview

-

1,396
3,651
220
1,395
3,872
5,267
1,439

08/22/06

Willowbrook

-

1,730
3,355
183
1,729
3,539
5,268
1,309

08/22/06

Lisle

-

1,967
3,525
416
1,967
3,941
5,908
1,426

08/22/06

Laurel

-

1,323
2,577
207
1,323
2,784
4,107
1,032

08/22/06

Crofton

-

1,373
3,377
248
1,373
3,625
4,998
1,315

08/22/06

Lansing

-

114
1,126
246
114
1,372
1,486
546

08/22/06

Southfield

-

4,181
6,338
107
4,180
6,446
10,626
2,259

08/22/06

Troy - Oakland Mall

-

2,281
4,953
207
2,281
5,160
7,441
1,849

08/22/06

Walled Lake

-

2,788
4,784
184
2,787
4,969
7,756
1,748

08/22/06

Salem / Lancaster

-

2,036
4,827
366
2,035
5,194
7,229
1,943

08/22/06

Tigard / King City

-

1,959
7,189
201
1,959
7,390
9,349
2,550

08/22/06

Portland / SE 82nd Ave

-

1,519
4,390
221
1,518
4,612
6,130
1,660

08/22/06

Beaverton/HWY 217

-

3,294
7,186
158
3,294
7,344
10,638
2,589

08/22/06

Beaverton / Cornell Rd

-

1,869
3,814
59
1,869
3,873
5,742
1,350

08/22/06

Fairfax

-

6,895
10,006
366
6,893
10,374
17,267
3,706

08/22/06

Falls Church

-

2,488
15,341
391
2,487
15,733
18,220
5,482

08/22/06

Manassas West

-

912
2,826
206
912
3,032
3,944
1,101

08/22/06

Herndon

-

2,625
3,105
216
2,625
3,321
5,946
1,231

F- 90


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Newport News South

-

2,190
5,264
174
2,190
5,438
7,628
1,900

08/22/06

North Richmond

-

1,606
2,411
231
1,605
2,643
4,248
1,020

08/22/06

Kempsville

-

1,165
1,951
136
1,165
2,087
3,252
755

08/22/06

Manassas East

-

1,297
2,843
134
1,297
2,977
4,274
1,072

08/22/06

Vancouver / Vancouver Mall

-

1,751
3,251
158
1,750
3,410
5,160
1,232

08/22/06

White Center

-

2,091
4,530
190
2,091
4,720
6,811
1,702

08/22/06

Factoria

-

2,770
5,429
524
2,769
5,954
8,723
2,339

08/22/06

Federal Way/Pac Hwy& 320th St

-

4,027
8,554
2,502
4,030
11,053
15,083
3,857

08/22/06

Renton

-

2,752
6,378
203
2,751
6,582
9,333
2,361

08/22/06

Issaquah

-

3,739
5,624
166
3,738
5,791
9,529
2,008

08/22/06

East Lynnwood

-

2,250
4,790
349
2,249
5,140
7,389
1,827

08/22/06

Tacoma / 96th St & 32nd Ave

-

1,604
2,394
178
1,604
2,572
4,176
952

08/22/06

Smokey Point

-

607
1,723
166
607
1,889
2,496
718

08/22/06

Shoreline / 145th

-

2,926
4,910
6,956
2,926
11,866
14,792
3,266

08/22/06

Mt. Clemens

-

1,247
3,590
114
1,246
3,705
4,951
1,320

08/22/06

Ramsey

-

552
2,155
105
552
2,260
2,812
837

08/22/06

Apple Valley / 155th St

-

1,203
3,136
101
1,203
3,237
4,440
1,161

08/22/06

Brooklyn Park / 73rd Ave

-

1,953
3,902
581
1,953
4,483
6,436
1,735

08/22/06

Burnsville Parkway W

-

1,561
4,359
140
1,561
4,499
6,060
1,602

08/22/06

Chanhassen

-

3,292
6,220
197
3,291
6,418
9,709
2,277

08/22/06

Coon Rapids / Robinson Dr

-

1,991
4,975
351
1,990
5,327
7,317
2,009

08/22/06

Eden Prairie East

-

3,516
5,682
351
3,516
6,033
9,549
2,255

08/22/06

Eden Prairie West

-

3,713
7,177
212
3,712
7,390
11,102
2,602

08/22/06

Edina

-

4,422
8,190
102
4,422
8,292
12,714
2,868

08/22/06

Hopkins

-

1,460
2,510
122
1,459
2,633
4,092
954

08/22/06

Little Canada

-

3,490
7,062
478
3,489
7,541
11,030
2,771

08/22/06

Maple Grove / Lakeland Dr

-

1,513
3,272
849
1,513
4,121
5,634
1,455

08/22/06

Minnetonka

-

1,318
2,087
150
1,318
2,237
3,555
817

08/22/06

Plymouth 169

-

684
1,323
361
684
1,684
2,368
792

08/22/06

Plymouth 494

-

2,000
4,260
1,769
2,356
5,673
8,029
2,241

F- 91


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Plymouth West

-

1,973
6,638
188
1,973
6,826
8,799
2,396

08/22/06

Richfield

-

1,641
5,688
653
1,641
6,341
7,982
2,529

08/22/06

Shorewood

-

2,805
7,244
298
2,805
7,542
10,347
2,687

08/22/06

Woodbury / Wooddale Dr

-

2,220
5,307
241
2,220
5,548
7,768
2,006

08/22/06

Central Parkway

-

2,545
4,637
360
2,544
4,998
7,542
1,814

08/22/06

Kirkman East

-

2,479
3,717
264
2,478
3,982
6,460
1,493

08/22/06

Pinole

-

1,703
3,047
145
1,703
3,192
4,895
1,159

08/22/06

Martinez

-

3,277
7,126
171
3,277
7,297
10,574
2,578

08/22/06

Portland / 16th & Sandy Blvd

-

1,053
3,802
166
1,052
3,969
5,021
1,416

08/22/06

Houghton

-

2,694
4,132
164
2,693
4,297
6,990
1,525

08/22/06

Antioch

-

1,853
6,475
108
1,853
6,583
8,436
2,285

08/22/06

Holcomb Bridge

-

1,906
4,303
122
1,905
4,426
6,331
1,555

08/22/06

Palatine / Rand Rd

-

1,215
1,895
67
1,215
1,962
3,177
708

08/22/06

Washington Sq/Wash. Point Dr

-

523
1,073
128
523
1,201
1,724
471

08/22/06

Indianapolis/N.Illinois

-

182
2,795
132
182
2,927
3,109
1,079

08/22/06

Canton South

-

769
3,316
145
768
3,462
4,230
1,254

08/22/06

Bricktown

-

2,881
5,834
185
2,880
6,020
8,900
2,143

08/22/06

Commack

-

2,688
6,376
4,406
2,687
10,783
13,470
2,925

08/22/06

Nesconset / Nesconset Hwy

-

1,374
3,151
113
1,373
3,265
4,638
1,159

08/22/06

Great Neck

-

1,229
3,299
80
1,229
3,379
4,608
1,190

08/22/06

Hempstead / S. Franklin St.

-

509
3,042
220
509
3,262
3,771
1,193

08/22/06

Bethpage / Stuart Ave

-

2,387
7,104
273
2,387
7,377
9,764
2,596

08/22/06

Helotes

-

1,833
3,557
84
1,833
3,641
5,474
1,329

08/22/06

Medical Center San Antonio

-

1,571
4,217
137
1,571
4,354
5,925
1,544

08/22/06

Oak Hills

-

-

7,449
166

-

7,615
7,615
2,671

08/22/06

Olympia

-

2,382
4,182
74
2,382
4,256
6,638
1,476

08/22/06

Las Colinas

-

676
3,338
157
676
3,495
4,171
1,250

08/22/06

Old Towne

-

2,756
13,080
217
2,755
13,298
16,053
4,579

08/22/06

Juanita

-

2,318
7,554
37
2,220
7,689
9,909
2,691

08/22/06

Ansley Park

-

3,132
11,926
308
3,131
12,235
15,366
4,284

F- 92


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Brookhaven

-

2,740
8,333
275
2,739
8,609
11,348
3,017

08/22/06

Decatur

-

2,556
10,146
178
2,556
10,324
12,880
3,580

08/22/06

Oregon City

-

1,582
3,539
127
1,581
3,667
5,248
1,306

08/22/06

Portland/Barbur

-

2,328
9,134
148
2,327
9,283
11,610
3,246

08/22/06

Salem  / Liberty Road

-

1,994
5,304
165
1,993
5,470
7,463
1,961

08/22/06

Edgemont

-

3,585
7,704
208
3,585
7,912
11,497
2,767

08/22/06

Bedford

-

2,042
4,176
201
2,041
4,378
6,419
1,583

08/22/06

Kingwood

-

1,625
2,926
206
1,625
3,132
4,757
1,162

08/22/06

Hillcroft

-

-

3,994
182

-

4,176
4,176
1,494

08/22/06

T.C. Jester

-

2,047
4,819
320
2,047
5,139
7,186
1,879

08/22/06

Windcrest

-

764
2,601
418
764
3,019
3,783
1,219

08/22/06

Mission Bend

-

1,381
3,141
159
1,381
3,300
4,681
1,189

08/22/06

Parker Road & Independence

-

2,593
5,464
115
2,593
5,579
8,172
1,964

08/22/06

Park Cities East

-

4,205
6,259
38
4,204
6,298
10,502
2,172

08/22/06

MaCarthur Crossing

-

2,635
5,698
471
2,635
6,169
8,804
2,162

08/22/06

Arlington/S.Cooper

-

2,305
4,308
178
2,305
4,486
6,791
1,566

08/22/06

Woodforest

-

1,534
3,545
1,144
1,534
4,689
6,223
1,669

08/22/06

Preston Road

-

1,931
3,246
175
1,930
3,422
5,352
1,234

08/22/06

East Lamar

-

1,581
2,878
212
1,581
3,090
4,671
1,123

08/22/06

Lewisville/Interstate 35

-

2,696
4,311
272
2,696
4,583
7,279
1,705

08/22/06

Round Rock

-

1,256
2,153
121
1,256
2,274
3,530
836

08/22/06

Slaughter Lane

-

1,881
3,326
165
1,881
3,491
5,372
1,265

08/22/06

Valley Ranch

-

1,927
5,390
252
1,926
5,643
7,569
2,041

08/22/06

Nacogdoches

-

1,422
2,655
190
1,422
2,845
4,267
1,040

08/22/06

Thousand Oaks

-

1,815
3,814
222
1,814
4,037
5,851
1,439

08/22/06

Highway 78

-

1,344
2,288
128
1,344
2,416
3,760
881

08/22/06

The Quarry

-

1,841
8,765
217
1,840
8,983
10,823
3,156

08/22/06

Cinco Ranch

-

939
2,085
119
938
2,205
3,143
782

08/22/06

North Carrollton

-

2,408
4,204
163
2,407
4,368
6,775
1,579

08/22/06

First Colony

-

1,181
2,930
102
1,180
3,033
4,213
1,061

F- 93


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

North Park

-

1,444
3,253
129
1,443
3,383
4,826
1,203

08/22/06

South Main

-

521
723
307
521
1,030
1,551
544

08/22/06

Westchase

-

903
3,748
148
902
3,897
4,799
1,396

08/22/06

Lakeline

-

1,289
3,762
4,929
1,837
8,143
9,980
1,495

08/22/06

Highway 26

-

1,353
3,147
128
1,353
3,275
4,628
1,167

08/22/06

Shavano Park

-

972
4,973
129
972
5,102
6,074
1,790

08/22/06

Oltorf

-

880
3,693
165
880
3,858
4,738
1,384

08/22/06

Irving

-

686
1,367
405
686
1,772
2,458
842

08/22/06

Hill Country Village

-

988
3,524
452
988
3,976
4,964
1,555

08/22/06

San Antonio NE

-

253
664
508
253
1,172
1,425
460

08/22/06

East Pioneer II

-

786
1,784
327
786
2,111
2,897
875

08/22/06

Westheimer

-

594
2,316
499
594
2,815
3,409
1,153

08/22/06

San Antonio/Jones-Maltsberger

-

1,102
2,637
141
1,102
2,778
3,880
978

08/22/06

Beltline

-

1,291
2,336
270
1,291
2,606
3,897
1,037

08/22/06

MacArthur

-

1,590
2,265
333
1,590
2,598
4,188
1,040

08/22/06

Hurst / S. Pipeline Rd

-

661
1,317
389
661
1,706
2,367
741

08/22/06

Balcones Hts/Fredericksburg Rd

-

2,372
4,718
235
2,372
4,953
7,325
1,756

08/22/06

Blanco Road

-

1,742
4,813
301
1,742
5,114
6,856
1,821

08/22/06

Leon Valley/Bandera Road

-

501
1,044
2,501
501
3,545
4,046
1,160

08/22/06

Imperial Valley

-

1,166
2,756
181
1,166
2,937
4,103
1,087

08/22/06

Sugarland

-

1,714
3,407
134
1,714
3,541
5,255
1,268

08/22/06

Woodlands

-

1,353
3,131
219
1,353
3,350
4,703
1,244

08/22/06

Federal Road

-

1,021
3,086
230
1,021
3,316
4,337
1,227

08/22/06

West University

-

1,940
8,121
306
1,939
8,428
10,367
2,985

08/22/06

Medical Center/Braeswood

-

1,121
4,678
63
1,120
4,742
5,862
1,660

08/22/06

Richardson/Audelia

-

1,034
2,703
62
1,034
2,765
3,799
974

08/22/06

North Austin

-

2,143
3,674
411
2,142
4,086
6,228
1,555

08/22/06

Warner

-

1,603
3,998
234
1,602
4,233
5,835
1,561

08/22/06

Universal City

-

777
3,194
245
777
3,439
4,216
1,286

08/22/06

Seattle / Lake City Way

-

3,406
7,789
238
3,405
8,028
11,433
2,868

F- 94


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Arrowhead

-

2,372
5,818
160
2,372
5,978
8,350
2,109

08/22/06

Ahwatukee

-

3,017
5,975
123
3,017
6,098
9,115
2,136

08/22/06

Blossom Valley

-

2,721
8,418
115
2,721
8,533
11,254
2,952

08/22/06

Jones Bridge

-

3,065
6,015
107
3,064
6,123
9,187
2,141

08/22/06

Lawrenceville

-

2,076
5,188
114
2,076
5,302
7,378
1,866

08/22/06

Fox Valley

-

1,880
3,622
127
1,879
3,750
5,629
1,345

08/22/06

Eagle Creek / Shore Terrace

-

880
2,878
180
880
3,058
3,938
1,144

08/22/06

N.Greenwood/E.County Line Rd

-

-

3,954
152

-

4,106
4,106
1,462

08/22/06

Annapolis

-

-

7,439
139

-

7,578
7,578
2,662

08/22/06

Creedmoor

-

3,579
7,366
149
3,578
7,516
11,094
2,645

08/22/06

Painters Crossing

-

1,582
4,527
141
1,582
4,668
6,250
1,653

08/22/06

Greenville Ave & Meadow

-

2,066
6,969
263
2,065
7,233
9,298
2,520

08/22/06

Potomac Mills

-

2,806
7,347
118
2,806
7,465
10,271
2,604

08/22/06

Sterling

-

3,435
7,713
1,427
3,434
9,141
12,575
2,925

08/22/06

Redmond / Plateau

-

2,872
7,603
114
2,871
7,718
10,589
2,679

08/22/06

Val Vista

-

3,686
6,223
586
3,686
6,809
10,495
2,903

08/22/06

Van Ness

-

11,120
13,555
485
11,118
14,042
25,160
5,008

08/22/06

Sandy Plains

-

2,452
4,669
113
2,451
4,783
7,234
1,676

08/22/06

Country Club Hills

-

2,783
5,438
94
2,782
5,533
8,315
1,937

08/22/06

Schaumburg / Irving Park Rd

-

2,695
4,781
113
2,695
4,894
7,589
1,725

08/22/06

Clinton Township

-

1,917
4,143
65
1,917
4,208
6,125
1,472

08/22/06

Champions

-

1,061
3,207
113
1,061
3,320
4,381
1,197

08/22/06

Southlake

-

2,794
4,760
109
2,793
4,870
7,663
1,711

08/22/06

City Place

-

2,045
5,776
197
2,045
5,973
8,018
2,113

08/22/06

Bee Cave Road

-

3,546
10,341
135
3,545
10,477
14,022
3,629

08/22/06

Oak Farms

-

2,307
8,481
166
2,307
8,647
10,954
3,048

08/22/06

Henderson Street

-

542
5,001
167
542
5,168
5,710
1,810

08/22/06

Merrifield

-

5,061
10,949
181
5,060
11,131
16,191
3,873

08/22/06

Mill Creek

-

2,917
7,252
118
2,917
7,370
10,287
2,563

08/22/06

Pier 57

-

2,042
8,719
403
2,137
9,027
11,164
3,187

F- 95


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Redmond / 90th

-

3,717
7,011
232
3,716
7,244
10,960
2,569

08/22/06

Seattle / Capital Hill

-

3,811
11,104
503
3,810
11,608
15,418
3,941

08/22/06

Costa Mesa

-

3,622
6,030
135
3,622
6,165
9,787
2,113

08/22/06

West Park

-

11,715
12,915
392
11,713
13,309
25,022
4,471

08/22/06

Cabot Road

-

5,168
9,253
182
5,167
9,436
14,603
3,244

08/22/06

San Juan Creek

-

4,755
10,749
186
4,754
10,936
15,690
3,768

08/22/06

Rancho San Diego

-

4,226
7,652
126
4,225
7,779
12,004
2,682

08/22/06

Palms

-

2,491
11,404
184
2,491
11,588
14,079
3,986

08/22/06

West Covina

-

3,595
7,360
206
3,594
7,567
11,161
2,634

08/22/06

Woodland Hills

-

4,376
11,898
251
4,375
12,150
16,525
4,173

08/22/06

Long Beach

-

3,130
11,211
207
3,130
11,418
14,548
3,899

08/22/06

Northridge

-

4,674
11,164
237
4,673
11,402
16,075
3,942

08/22/06

Rancho Mirage

-

2,614
4,744
186
2,614
4,930
7,544
1,714

08/22/06

Palm Desert

-

1,910
5,462
169
1,910
5,631
7,541
1,946

08/22/06

Davie

-

4,842
9,388
255
4,841
9,644
14,485
3,370

08/22/06

Portland / I-205

-

2,026
4,299
157
2,025
4,457
6,482
1,579

08/22/06

Milwaukie/Hwy224

-

2,867
5,926
205
2,867
6,131
8,998
2,172

08/22/06

River Oaks

-

2,625
8,930
271
2,624
9,202
11,826
3,240

08/22/06

Tacoma / South Sprague Ave

-

2,189
4,776
191
2,188
4,968
7,156
1,796

08/22/06

Vancouver / Hazel Dell

-

2,299
4,313
95
2,299
4,408
6,707
1,550

08/22/06

Canyon Park

-

3,628
7,327
431
3,628
7,758
11,386
2,663

08/22/06

South Boulevard

-

3,090
6,041
2,054
3,765
7,420
11,185
2,811

08/22/06

Weddington

-

2,172
4,263
1,221
2,646
5,010
7,656
1,818

08/22/06

Gastonia

-

644
2,808
657
785
3,324
4,109
1,195

08/22/06

Amity Ct

-

610
1,378
406
743
1,651
2,394
626

08/22/06

Pavilion

-

1,490
3,114
1,929
1,817
4,716
6,533
1,648

08/22/06

Randleman

-

1,639
2,707
975
1,997
3,324
5,321
1,243

08/22/06

Matthews

-

1,733
6,457
2,064
2,112
8,142
10,254
3,141

08/22/06

Eastland

1,571
949
2,159
854
1,156
2,806
3,962
1,125

08/22/06

Albermarle

-

1,557
4,636
1,265
1,897
5,561
7,458
2,039

F- 96


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

COTT

1,021
429
1,732
415
522
2,054
2,576
765

08/22/06

Ashley River

-

1,907
4,065
1,597
2,323
5,246
7,569
1,959

08/22/06

Clayton

-

1,071
2,869
1,613
1,306
4,247
5,553
1,505

08/22/06

Dave Lyle

-

604
2,111
1,537
737
3,515
4,252
1,237

08/22/06

English Rd

-

437
1,215
371
532
1,491
2,023
555

08/22/06

Sunset

-

659
1,461
525
803
1,842
2,645
708

08/22/06

Cone Blvd

-

1,253
2,462
847
1,526
3,036
4,562
1,136

08/22/06

Wake Forest

-

1,098
2,553
767
1,338
3,080
4,418
1,123

08/22/06

Silas Creek

-

1,304
2,738
909
1,589
3,362
4,951
1,245

08/22/06

Winston

-

1,625
3,368
1,231
1,979
4,245
6,224
1,543

08/22/06

Hickory

-

1,091
4,271
1,275
1,329
5,308
6,637
1,957

08/22/06

Wilkinson

-

1,366
3,235
1,135
1,664
4,072
5,736
1,570

08/22/06

Lexington NC

-

874
1,806
823
1,065
2,438
3,503
944

08/22/06

Florence

-

952
5,557
1,550
1,160
6,899
8,059
2,598

08/22/06

Sumter

-

560
2,002
694
683
2,573
3,256
1,001

08/22/06

Garners Ferry

-

1,418
2,516
982
1,727
3,189
4,916
1,248

08/22/06

Greenville

-

1,816
4,732
1,433
2,213
5,768
7,981
2,140

08/22/06

Spartanburg

-

799
1,550
666
974
2,041
3,015
837

08/22/06

Rockingham

-

376
1,352
549
458
1,819
2,277
718

08/22/06

Monroe

-

1,578
2,996
1,227
1,923
3,878
5,801
1,481

08/22/06

Salisbury

-

40
5,488
1,189
49
6,668
6,717
2,438

08/22/06

Pineville

-

2,609
6,829
2,235
3,179
8,494
11,673
3,101

08/22/06

Park Rd

-

2,667
7,243
1,828
3,249
8,489
11,738
3,034

08/22/06

Ballantyne

-

1,758
3,720
1,706
2,143
5,041
7,184
1,812

08/22/06

Stallings

-

1,348
2,882
933
1,642
3,521
5,163
1,354

08/22/06

Concord

-

1,147
2,308
867
1,398
2,924
4,322
1,106

08/22/06

Woodruff

-

1,154
1,616
624
1,406
1,988
3,394
763

08/22/06

Shriners

-

758
2,347
687
924
2,868
3,792
1,078

08/22/06

Charleston

-

604
3,313
884
736
4,065
4,801
1,494

08/22/06

Rock Hill

-

993
2,222
1,726
1,211
3,730
4,941
1,327

F- 97


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Arrowood

-

2,014
4,214
1,258
2,454
5,032
7,486
1,875

08/22/06

Country Club

-

935
3,439
881
1,139
4,116
5,255
1,494

08/22/06

Rosewood

-

352
2,141
446
429
2,510
2,939
903

08/22/06

James Island

-

2,061
3,708
1,066
2,512
4,323
6,835
1,536

08/22/06

Battleground

-

1,995
3,757
1,006
2,431
4,327
6,758
1,517

08/22/06

Greenwood Village / DTC Blvd

3,740
684
2,925
127
684
3,052
3,736
1,035

08/22/06

Highlands Ranch/ Colorado Blvd

2,958
793
2,000
162
793
2,162
2,955
752

08/22/06

Seneca Commons

-

2,672
5,354
1,901
3,256
6,671
9,927
2,435

08/22/06

Capital Blvd South

-

3,002
6,273
1,972
3,658
7,589
11,247
2,774

08/22/06

Southhaven

-

1,286
3,578
565
1,357
4,072
5,429
1,422

08/22/06

Wolfchase

-

987
2,816
578
1,042
3,339
4,381
1,137

08/22/06

Winchester

-

676
1,500
728
713
2,191
2,904
865

08/22/06

Sycamore View

-

705
1,936
735
744
2,632
3,376
1,022

08/22/06

South Main

-

70
186
431
58
629
687
374

08/22/06

Southfield at Telegraph

-

1,757
8,341
78
1,756
8,420
10,176
2,905

08/22/06

Westland

-

1,572
3,687
77
1,572
3,764
5,336
1,313

08/22/06

Dearborn

-

1,030
4,847
95
1,030
4,942
5,972
1,737

08/22/06

Roseville

-

1,319
5,210
95
1,319
5,305
6,624
1,846

08/22/06

Farmington Hills

-

982
2,878
110
982
2,988
3,970
1,076

08/22/06

Hunt Club

-

2,527
5,483
905
2,823
6,092
8,915
2,144

08/22/06

Speedway IN /N. High School Rd

-

2,091
3,566
65
1,991
3,731
5,722
1,360

08/22/06

Alafaya @ University Blvd.

-

2,817
4,549
885
3,147
5,104
8,251
1,823

08/22/06

McCoy @ 528

-

2,656
5,206
171
2,655
5,378
8,033
1,920

08/22/06

S. Orange Blossom Trail @ 417

-

2,810
6,849
1,117
3,139
7,637
10,776
2,726

08/22/06

Alafaya-Mitchell Hammock Road

-

2,363
5,092
845
2,639
5,661
8,300
2,008

08/22/06

Maitland / 17/92 @ Lake Ave

-

5,146
10,670
1,778
5,748
11,846
17,594
4,167

08/22/06

S. Semoran @ Hoffner Road

-

2,633
6,601
1,017
2,940
7,311
10,251
2,595

08/22/06

Red Bug @ Dodd Road

-

2,552
5,959
948
2,850
6,609
9,459
2,336

08/22/06

Altmonte Sprgs/SR434

-

1,703
5,125
779
1,902
5,705
7,607
2,018

08/22/06

Brandon

-

2,810
4,584
835
3,139
5,090
8,229
1,796

F- 98


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

08/22/06

Granada @ U.S. 1

-

2,682
4,751
893
2,996
5,330
8,326
1,911

08/22/06

Daytona/Beville @ Nova Road

-

2,616
6,085
1,083
2,922
6,862
9,784
2,456

08/22/06

Eau Gallie

-

1,962
4,677
708
2,192
5,155
7,347
1,818

08/22/06

Hyde Park

-

2,719
7,145
1,044
3,037
7,871
10,908
2,745

08/22/06

Carrollwood

-

2,050
6,221
874
2,290
6,855
9,145
2,402

08/22/06

Conroy @ I-4

-

2,091
3,517
709
2,335
3,982
6,317
1,451

08/22/06

West Waters

-

2,190
5,186
844
2,446
5,774
8,220
2,021

08/22/06

Oldsmar

-

2,276
5,253
802
2,542
5,789
8,331
2,043

08/22/06

Mills North of Colonial

-

1,995
5,914
878
2,228
6,559
8,787
2,331

08/22/06

Alafaya @ Colonial

-

2,836
4,680
976
3,168
5,324
8,492
1,941

08/22/06

Fairbanks @ I-4

-

2,846
6,612
1,018
3,179
7,297
10,476
2,566

08/22/06

Maguire @ Colonial

-

479
7,521
1,190
815
8,375
9,190
2,919

08/22/06

St. Louis/Olive Blvd

-

787
3,023
708
787
3,731
4,518
1,107

08/22/06

Owings Mills / S. Dolfield

-

655
5,144
4
655
5,148
5,803
52

10/20/06

Burbank-Rich R.

-

3,793
9,103
(34)
3,793
9,069
12,862
2,953

10/24/06

Stonegate

4,308
651
4,278
(625)
651
3,653
4,304
1,202

02/09/07

Portland/Barbur

-

830
3,273
3,099
1,150
6,052
7,202
1,046

03/27/07

Ewa Beach / Ft Weaver Road

-

7,454
14,825
204
7,454
15,029
22,483
4,729

06/01/07

South Bay

-

1,017
4,685
67
1,017
4,752
5,769
1,465

08/14/07

Murrieta / Whitewood Road

-

5,764
6,197
93
5,764
6,290
12,054
1,866

08/22/07

Palm Springs/S. Gene Autry Trl

-

3,785
7,859
387
3,785
8,246
12,031
2,652

09/07/07

Mahopac / Rte 6

-

1,330
8,407
99
1,330
8,506
9,836
2,502

09/11/07

East Point / N Desert Dr

-

1,186
9,239
88
1,186
9,327
10,513
2,724

09/11/07

Canton / Ridge Rd

-

389
4,197
50
389
4,247
4,636
1,237

09/13/07

Murrieta / Antelope Rd

-

1,630
2,991
92
1,630
3,083
4,713
926

10/14/07

New Orleans / I10 & Bullard

-

1,286
5,591
(1,594)
1,292
3,991
5,283
1,845

04/22/08

Miramar Place

-

7,225
7,875
224
7,225
8,099
15,324
2,191

05/28/08

Bee Cave at the Galleria

-

621
4,839
25
621
4,864
5,485
1,283

05/28/08

Carlsbad Village

9,289
4,277
10,075
157
4,277
10,232
14,509
2,727

07/21/08

Austell / Oak Ridge Rd.

-

581
2,446
92
581
2,538
3,119
609

F- 99


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

07/21/08

Marietta / Piedmont Rd.

-

1,748
3,172
75
1,748
3,247
4,995
814

09/03/08

N. Las Vegas/Cheyenne

-

1,144
4,020
255
1,144
4,275
5,419
1,171

09/04/08

Las Vegas/Boulder Hwy II

-

1,151
4,281
131
1,151
4,412
5,563
1,154

11/07/08

Wash DC / Bladensburg Rd NE

-

1,726
6,194
24
1,726
6,218
7,944
1,497

12/23/08

East Palo Alto

-

2,655
2,235
77
2,655
2,312
4,967
576

11/30/09

Danbury / Mill Plain Rd

-

1,861
10,033
3,169
1,862
13,201
15,063
3,646

04/27/10

Bloomington / Linden Ave

-

1,044
2,011
49
1,044
2,060
3,104
467

04/27/10

Fontana / Valley Blvd

-

2,122
3,444
115
2,122
3,559
5,681
823

04/27/10

Monterey Park/Potrero Grande Dr

-

1,900
6,001
213
1,900
6,214
8,114
1,366

04/27/10

Panorama City / Roscoe Blvd

-

1,233
4,815
44
1,233
4,859
6,092
1,000

04/27/10

Pomona / E. 1st St

-

363
2,498
46
363
2,544
2,907
571

04/27/10

Diamond Bar / E.Washington Ave

-

1,709
4,901
141
1,709
5,042
6,751
1,220

04/27/10

Arlington Hgts / E. Davis St

-

542
3,018
39
542
3,057
3,599
636

04/27/10

Elgin / RT 31S & Jerusha St

-

280
1,569
46
280
1,615
1,895
358

05/13/10

Alhambra/Mission Rd&Fremont Av

-

2,458
6,980
21
2,458
7,001
9,459
1,345

05/27/10

Anaheim/S.Knott Av & W.Lincoln

-

2,020
4,991
50
2,020
5,041
7,061
1,035

05/27/10

Canoga Park / 8050 Deering Ave

-

1,932
2,082
42
1,932
2,124
4,056
494

05/27/10

Canoga Park / 7900 Deering Ave

-

1,117
3,499
241
1,117
3,740
4,857
855

05/27/10

Colton / Fairway Dr

-

819
3,195
51
819
3,246
4,065
702

05/27/10

Goleta / Hollister Ave

-

2,860
2,318
51
2,860
2,369
5,229
526

05/27/10

Irwindale / Arrow Hwy

-

2,665
4,562
56
2,665
4,618
7,283
1,043

05/27/10

Long Beach / Long Beach Blvd

-

3,398
5,439
176
3,398
5,615
9,013
1,211

05/27/10

Culver City/ W.Washington Blvd

-

1,755
2,319
48
1,755
2,367
4,122
498

05/27/10

Los Angeles / S Grand Ave

-

2,653
5,048
2,626
2,653
7,674
10,327
2,342

05/27/10

Los Angeles / Avery St

-

1,488
7,359
392
1,488
7,751
9,239
1,808

05/27/10

Los Angeles / W. 6th St

-

1,745
5,382
2,693
1,745
8,075
9,820
2,783

05/27/10

Montclair / Mission Blvd

-

2,070
4,052
154
2,070
4,206
6,276
908

05/27/10

Pasadena / S. Fair Oaks Ave

-

5,972
5,457
2,265
5,972
7,722
13,694
2,374

05/27/10

Santa Clarita / Bouquet Cyn Rd

-

1,273
2,983
145
1,273
3,128
4,401
690

05/27/10

Ventura / McGrath St

-

1,876
5,057
58
1,876
5,115
6,991
1,036

F- 100


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

06/16/10

Marietta / Dallas Hwy

-

485
3,340
78
485
3,418
3,903
646

06/30/10

Inglewood / S. Prairie Ave

-

1,641
2,148
192
1,641
2,340
3,981
491

06/30/10

La Verne / N. White Ave

-

4,421
4,877
181
4,421
5,058
9,479
1,101

06/30/10

Los Angeles / W. Pico Blvd

-

3,832
3,428
3,245
3,832
6,673
10,505
2,222

06/30/10

Riverside / Hole Ave

-

305
2,841
235
305
3,076
3,381
698

06/30/10

Sun Valley / San Fernando Rd

-

4,936
6,229
209
4,936
6,438
11,374
1,375

06/30/10

Sylmar / Foothill Blvd

-

1,146
3,971
181
1,146
4,152
5,298
893

08/18/10

Waipio / Waipio Uka St

-

3,125
3,453
99
3,125
3,552
6,677
711

08/18/10

Berkeley II /2nd & Harrison St

-

-

2,113
697

-

2,810
2,810
780

08/18/10

Los Angeles / Washington Blvd

-

1,275
1,937
188
1,275
2,125
3,400
481

08/18/10

San Francsco / Treat Ave

-

1,907
2,629
318
1,907
2,947
4,854
658

08/18/10

Vallejo / Couch St

-

1,714
2,823
57
1,714
2,880
4,594
583

08/19/10

Palatine / E. Lake Cook Rd

-

608
849
344
608
1,193
1,801
360

09/09/10

New Orleans / Washington Ave

-

468
2,875
209
468
3,084
3,552
643

11/17/10

Mangonia Park / 45th St

-

317
2,428
2,606
317
5,034
5,351
1,267

11/17/10

Fort Pierce / S. US Hwy 1

-

230
2,246
128
230
2,374
2,604
454

12/02/10

Groveport / S. Hamilton Road

-

128
1,118
320
128
1,438
1,566
417

12/08/10

Hillside / 625 Glenwood Ave

-

3,031
4,331
611
3,031
4,942
7,973
1,075

01/18/11

Gardnerville / Venture Dr.

-

305
3,072
136
305
3,208
3,513
565

01/18/11

Reno / N. McCarran Blvd.

-

1,114
3,219
219
1,114
3,438
4,552
597

01/18/11

Sparks / Boxington Way

-

1,360
3,684
160
1,360
3,844
5,204
673

01/18/11

Reno / S. Virginia St.

-

618
2,120
125
618
2,245
2,863
403

01/18/11

Reno / Selmi Dr.

-

361
3,021
133
361
3,154
3,515
551

02/08/11

Wanut Creek

-

615
9,422
343
615
9,765
10,380
1,697

05/26/11

Southern Blvd./Bronx

7,961
2,280
14,836
2,809
2,280
17,645
19,925
3,860

07/07/11

Aventura/NE 188th St

-

5,968
5,129
210
5,968
5,339
11,307
810

07/12/11

Torrance/Crenshaw & Del Amo

-

2,040
8,269
346
2,040
8,615
10,655
1,314

08/01/11

Glendale/San Fernando & 2 Fwy

-

2,685
5,487
95
2,685
5,582
8,267
789

08/01/11

Alameda / Webster St.

-

3,008
8,235
129
3,008
8,364
11,372
1,159

09/27/11

Laurel / Cherry Lane Court

-

1,110
2,483
142
1,110
2,625
3,735
402

F- 101


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/25/11

Moorpark/W. Los Angeles Ave.

-

1,848
7,649
175
1,848
7,824
9,672
1,097

12/21/11

Dallas / Ross Ave.

-

917
4,494
209
917
4,703
5,620
668

03/21/12

Montclair/Arrow Hwy

-

2,221
7,540
79
2,221
7,619
9,840
864

03/21/12

Hialeah/W. 4th Ave.

-

1,814
4,727
106
1,814
4,833
6,647
561

03/21/12

PompanoBch/Copans & Andrews

-

2,441
4,263
72
2,441
4,335
6,776
497

03/21/12

Randolph/North St & Oak St

-

1,842
2,941
257
1,842
3,198
5,040
429

03/21/12

Wayne/Route 23

-

1,545
3,558
241
1,545
3,799
5,344
501

03/21/12

Philadelphia/Castor Ave.

-

2,410
4,906
2,233
2,410
7,139
9,549
1,303

05/25/12

Ft. Lauderdale/ SE 24th St

-

1,557
8,762
317
1,557
9,079
10,636
1,009

05/25/12

Brooklyn/Fulton St.

-

4,675
4,602
280
4,675
4,882
9,557
565

06/01/12

Hialeah / Palmetto Expressway

-

1,886
3,300
85
1,886
3,385
5,271
524

06/01/12

Clearwater/Gulf To Bay

-

1,147
1,613
86
1,147
1,699
2,846
277

06/01/12

Clearwater/ E. Bay Drive

-

782
1,664
3
782
1,667
2,449
268

06/19/12

Valencia/Kelly Johnson Pkwy

-

4,112
9,117
89
4,112
9,206
13,318
952

06/27/12

Sylmar/Foothill & Yarnell

-

3,102
7,333
272
3,102
7,605
10,707
834

07/19/12

Whittier/Penn St

-

823
4,343
756
823
5,099
5,922
704

08/29/12

Burlington/Route 130

-

579
1,981
234
579
2,215
2,794
271

09/27/12

Waipio/Ka Uka Blvd

-

5,832
16,175
536
5,832
16,711
22,543
1,518

09/27/12

Pearl City/Kuala St.

-

6,828
17,291
518
6,828
17,809
24,637
1,612

10/04/12

Missouri City/Rocky Creek

-

957
4,336
181
957
4,517
5,474
444

10/10/12

Bronx/GerardAve.

-

4,941
23,559
20,476
5,260
43,716
48,976
2,245

10/11/12

Mesa/E Baseline & Lindsay

-

633
2,199
267
633
2,466
3,099
289

11/08/12

Marietta/Lower Roswell Rd.

-

703
4,964
60
703
5,024
5,727
434

12/11/12

Suwanee/McGinnis Ferry

-

1,344
3,343
388
1,344
3,731
5,075
382

12/18/12

Santa Clara/Lafayette

-

3,639
11,250
393
3,639
11,643
15,282
1,018

12/20/12

Orlando/Silver Star Rd.

-

1,803
2,334
214
1,803
2,548
4,351
250

12/20/12

Orlando/S. Goldenrod  Rd.

-

1,517
2,740
184
1,517
2,924
4,441
272

12/20/12

Kissimmee/N John Young

-

1,083
2,772
176
1,083
2,948
4,031
275

12/21/12

Oxnard/ E. Ventura Blvd.

-

604
4,386
141
604
4,527
5,131
396

03/20/13

Surprise/W. Willow Ave.

-

658
6,255
65
658
6,320
6,978
448

F- 102


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

03/21/13

Atlanta/Donald Lee Hollowell Pky

-

365
5,878
283
365
6,161
6,526
493

05/22/13

Phoenix / N. Cave Creek Rd

-

731
7,062
93
731
7,155
7,886
475

08/01/13

Brighton/Lincoln St.

-

6,734
16,200
67
6,734
16,267
23,001
938

08/01/13

Everett/Broadway St.

-

981
16,027
104
981
16,131
17,112
939

08/01/13

Waltham/Moody St.

-

7,715
18,398
56
7,715
18,454
26,169
1,059

08/01/13

Woburn/Washington St.

-

5,688
20,744
93
5,688
20,837
26,525
1,203

08/01/13

Cranston/Park Ave.

-

728
9,397
64
728
9,461
10,189
552

08/08/13

Boca Raton/Holland Dr

-

16,165
7,567
216
16,165
7,783
23,948
494

08/08/13

Boca Raton/Clint Moore

-

8,797
7,813
205
8,797
8,018
16,815
504

08/08/13

North Palm Beach / Northlake

-

5,215
5,328
126
5,215
5,454
10,669
340

08/08/13

North Palm Beach / US Hwy 1

-

13,069
6,497
169
13,069
6,666
19,735
419

08/08/13

Palm Beach Gardens / E Park

-

7,610
6,382
192
7,610
6,574
14,184
419

08/08/13

Palm Beach Gardens / Burns

-

11,334
12,279
214
11,334
12,493
23,827
760

08/08/13

Vero Beach / 5th St SW

-

286
1,603
655
286
2,258
2,544
287

08/08/13

W. Palm Beach / Okeechobee

-

4,726
5,345
251
4,726
5,596
10,322
378

08/08/13

W. Palm Beach / N Jog Rd.

-

2,716
5,914
144
2,716
6,058
8,774
378

08/08/13

Lantana / Hypoluxo Rd.

-

4,625
4,792
198
4,625
4,990
9,615
331

08/08/13

Bradenton / 53rd Ave E

-

3,005
4,239
114
3,005
4,353
7,358
274

08/08/13

Clearwater / 66th St N

-

1,466
6,609
270
1,466
6,879
8,345
456

08/08/13

New Port Richey / Mitchell

-

934
5,048
126
934
5,174
6,108
324

08/08/13

Port Richey / Embassy Blvd.

-

689
2,724
106
689
2,830
3,519
186

08/08/13

Tampa / N Dale Mabry Hwy

-

1,661
3,036
216
1,661
3,252
4,913
237

08/08/13

Fort Myers / Colonial Bl

-

2,365
5,852
303
2,365
6,155
8,520
423

08/08/13

Kissimmee / Simpson Rd

-

2,975
2,368
322
2,975
2,690
5,665
231

08/08/13

Ocala / 2110 NE 36th Ave (South)

-

293
2,781
843
293
3,624
3,917
410

08/08/13

Ocala / 3407 NE 36th Ave (North)

-

207
1,744
183
207
1,927
2,134
154

08/08/13

Orlando / N John Young Pkwy

-

797
5,835
388
797
6,223
7,020
447

08/08/13

Orlando / Silver Star Rd

-

775
4,297
237
775
4,534
5,309
315

08/29/13

Westwood/S. Sepulveda Blvd.

-

15,228
15,758
458
15,228
16,216
31,444
978

09/18/13

Somerville/Middlesex Ave.

-

2,249
14,496
119
2,249
14,615
16,864
857

F- 103


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

09/26/13

Spring / I-45 & Spring Stuebner

-

549
5,343
1,320
549
6,663
7,212
278

10/03/13

Alpharetta / S. Main St

-

1,296
7,673
94
1,296
7,767
9,063
412

10/03/13

Barnwell / Ellenton St

-

429
2,286
155
429
2,441
2,870
161

10/03/13

Austin / W 5th Street

-

10,825
5,612
234
10,825
5,846
16,671
351

10/03/13

North Charleston/Dorchester Rd

-

1,346
7,604
115
1,346
7,719
9,065
415

10/03/13

Summerville / N. Main St

-

1,556
4,604
170
1,556
4,774
6,330
281

10/03/13

Charlotte / Reames Rd

-

2,467
5,785
142
2,467
5,927
8,394
332

10/03/13

Monroe Indian Trail / W Highway 74

-

1,294
5,340
167
1,294
5,507
6,801
317

10/03/13

Mooresville / Brawley School Rd

-

4,569
3,601
68
4,569
3,669
8,238
200

10/03/13

Charlotte / Tyvola Crossing

-

658
7,062
118
658
7,180
7,838
389

10/03/13

Charlotte / Mount Holly Rd

-

735
2,855
137
735
2,992
3,727
184

10/03/13

Charlotte / N. Tryon-Uptown

-

1,016
3,759
157
1,016
3,916
4,932
235

10/03/13

Orangeburg / North Rd

-

1,975
3,017
155
1,975
3,172
5,147
197

10/03/13

Sumter / N Guignard Dr

-

959
2,218
154
959
2,372
3,331
157

10/03/13

Sumter / Broad St

-

1,327
2,655
156
1,327
2,811
4,138
180

10/03/13

Dallas City Place/N Central

-

6,999
4,638
264
6,999
4,902
11,901
311

10/03/13

Plano / W. Plano Pkwy

-

4,044
4,935
310
4,044
5,245
9,289
340

10/03/13

Florence / 2nd Loop Rd

-

1,161
4,671
163
1,161
4,834
5,995
282

10/03/13

Friendswood E FM 528 Rd

-

1,381
5,326
164
1,381
5,490
6,871
316

10/03/13

Houston / San Felipe St

-

11,762
5,585
273
11,762
5,858
17,620
361

10/03/13

Conroe / I-45 South

-

1,222
4,102
298
1,222
4,400
5,622
295

10/03/13

Houston / Barker Cypress Rd

-

2,765
3,386
134
2,765
3,520
6,285
210

10/03/13

Houston / W Little York Rd

-

1,385
2,768
299
1,385
3,067
4,452
228

10/03/13

Houston / Louetta Rd

-

1,780
2,351
189
1,780
2,540
4,320
174

10/03/13

Houston / Kuykendahl Rd

-

845
1,711
267
845
1,978
2,823
166

10/03/13

Jersey Village / Northwest Fwy

-

5,653
6,017
309
5,653
6,326
11,979
394

10/03/13

Magnolia / FM 1488 Rd

-

4,343
3,597
173
4,343
3,770
8,113
232

10/03/13

Spring / Cypresswood Dr

-

1,154
2,919
139
1,154
3,058
4,212
188

10/03/13

Spring / Stuebner Airline Rd

-

1,093
1,996
185
1,093
2,181
3,274
155

10/03/13

Tomball / Kuykendahl Rd

-

1,613
3,806
135
1,613
3,941
5,554
231

F- 104


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

10/03/13

Norfolk / W. 35th St

-

1,438
8,710
352
1,438
9,062
10,500
541

10/03/13

Virginia Beach / Haden Rd

-

1,008
5,737
74
1,008
5,811
6,819
302

10/03/13

Chesapeake/ Battlefield Blvd N

-

3,732
4,673
231
3,732
4,904
8,636
303

10/03/13

Carrboro Chapel Hill / Greensboro

-

8,712
4,219
138
8,712
4,357
13,069
252

10/03/13

Carrboro / Jones Ferry Rd

-

-

3,630
141

-

3,771
3,771
224

10/03/13

San Antonio / NE Loop 410

-

1,313
4,696
221
1,313
4,917
6,230
301

10/03/13

Pooler / Pipemaker Circle

-

6,398
5,161
159
6,398
5,320
11,718
306

10/03/13

Savannah / Largo Dr

-

2,537
3,411
101
2,537
3,512
6,049
201

10/03/13

Statesboro / Stambuk Lane

-

4,565
3,961
121
4,565
4,082
8,647
234

10/03/13

Beaufort / Storage Rd

-

1,971
4,850
87
1,971
4,937
6,908
260

10/03/13

Hilton Head /Mathews Dr

-

3,904
4,437
189
3,904
4,626
8,530
279

10/03/13

Hilton Head /Dillon Rd

-

1,283
1,217
475
1,283
1,692
2,975
204

10/03/13

Hilton Head /Arrow Rd

-

654
1,049
90
654
1,139
1,793
79

10/03/13

Hilton Head/Marshland

-

1,301
1,287
213
1,301
1,500
2,801
128

10/30/13

Long Beach / Atlantic Ave.

5,780
3,835
5,177
421
3,835
5,598
9,433
368

12/12/13

Duluth/Pleasant Hill

-

1,631
5,344
122
1,631
5,466
7,097
244

12/12/13

Decatur/Austin Dr & Redwing Cir

-

2,139
3,463
218
2,139
3,681
5,820
188

12/12/13

Dunwoody / Dunwoody Park

-

2,519
4,797
87
2,519
4,884
7,403
219

12/12/13

Marietta/Johnson Ferry & Roswell Rd

-

2,956
5,964
193
2,956
6,157
9,113
279

12/12/13

Roswell/Hwy 92 & Sandy Plains Rd

-

2,168
3,012
71
2,168
3,083
5,251
140

12/12/13

Sandy Springs/Roswell &Windsor

-

5,512
6,362
147
5,512
6,509
12,021
292

12/12/13

Tucker / Montreal Circle

-

1,112
4,732
331
1,112
5,063
6,175
263

12/12/13

Charlotte/N.Tryon & University City Bl

-

5,004
3,937
97
5,004
4,034
9,038
183

12/12/13

Denver / I-25 & Santa Fe Dr

-

5,462
6,681
110
5,462
6,791
12,253
301

12/12/13

Aurora / S.Reservoir & Quincy Ave

-

3,326
3,707
101
3,326
3,808
7,134
172

12/12/13

Littleton / Kipling & Bowles

-

3,994
3,253
58
3,994
3,311
7,305
148

12/12/13

Lone Tree/Park Meadows & Yosemite

-

6,862
5,506
130
6,862
5,636
12,498
255

12/12/13

Aventura / Biscayne Blvd

-

7,969
3,401
49
7,969
3,450
11,419
153

12/12/13

Coconut Creek / N.State Rd 7 & NW 61st

-

5,375
4,387
124
5,375
4,511
9,886
203

12/12/13

Davie/S University & Griffin Rd

-

3,489
4,406
64
3,489
4,470
7,959
200

F- 105


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

12/12/13

Deerfield Beach/W.Hillsboro Bl

-

4,914
4,600
116
4,914
4,716
9,630
213

12/12/13

Fort Lauderdale / NE 14th Ave

-

1,179
6,281
75
1,179
6,356
7,535
280

12/12/13

Sunrise / Commercial West

-

4,639
4,964
85
4,639
5,049
9,688
226

12/12/13

Miami / Doral Blvd

-

3,585
7,100
162
3,585
7,262
10,847
328

12/12/13

Pembroke Pines/Sheridan & I-75

-

3,537
6,387
67
3,537
6,454
9,991
281

12/12/13

Weston / S Commerce Pkwy  West

-

4,140
6,154
91
4,140
6,245
10,385
270

12/12/13

Weston / S Commerce Pkwy  East

-

5,804
5,253
141
5,804
5,394
11,198
240

12/12/13

Coral Springs/Coral Ridge & Sawgrass

-

4,667
7,797
124
4,667
7,921
12,588
351

12/12/13

Davie/ Orange Dr & Flamingo Rd

-

3,572
6,560
141
3,572
6,701
10,273
299

12/12/13

Miami Gardens / NW 167th

-

2,654
5,627
224
2,654
5,851
8,505
271

12/12/13

Merritt Island / S. Plumosa St

-

2,424
3,450
86
2,424
3,536
5,960
163

12/12/13

Orlando/N. Goldenrod & Yucatan

-

1,945
3,771
87
1,945
3,858
5,803
175

12/12/13

Oviedo / Aloma & Red Bug Lake

-

4,633
3,927
68
4,633
3,995
8,628
179

12/12/13

Palm Bay/Babcock St & Palm Bay

-

572
2,993
64
572
3,057
3,629
135

12/12/13

Midlothian / Hull Street Road

-

2,613
3,088
104
2,613
3,192
5,805
149

12/12/13

Fairfax/Waples Mill

-

12,388
10,427
152
12,388
10,579
22,967
470

12/12/13

Manassas/Sudley Rd

-

12,471
4,555
125
12,471
4,680
17,151
215

12/12/13

Sterling/Gentry Dr & Cascades Pky

-

8,454
4,454
97
8,454
4,551
13,005
205

12/12/13

Centreville/Stone Rd & Lee Hwy

-

12,913
6,287
146
12,913
6,433
19,346
292

12/12/13

Woodbridge / Prince William Pkwy

-

6,991
3,746
103
6,991
3,849
10,840
176

12/12/13

Boynton Beach/E. Industrial Ave

-

3,683
5,458
69
3,683
5,527
9,210
245

12/12/13

Boynton Beach / Boynton Mall

-

3,140
6,529
86
3,140
6,615
9,755
292

12/12/13

Lake Worth / Hypoluxo & Jog Rd

-

2,158
4,207
94
2,158
4,301
6,459
192

12/12/13

Boca Raton / Turnpike & Glades

-

5,559
6,779
113
5,559
6,892
12,451
305

12/12/13

Fort Pierce / US Hwy 1 S

-

2,827
3,066
104
2,827
3,170
5,997
147

12/12/13

Greenacres/Lake Worth & Jog Rd

-

1,441
2,384
88
1,441
2,472
3,913
112

12/12/13

Lantana/Hypoluxo & Military Trl

-

4,207
3,432
84
4,207
3,516
7,723
159

12/12/13

Stuart/SE Federal Hwy & Kanner

-

1,495
2,850
66
1,495
2,916
4,411
131

12/12/13

Vero Beach / 4th St

-

3,530
3,444
117
3,530
3,561
7,091
163

12/19/13

Miramar/SW 29th St.

-

2,299
7,665
186
2,299
7,851
10,150
350

F- 106


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

12/20/13

Hawthorne/Rosecrans& Inglewood

-

5,615
10,953
856
5,615
11,809
17,424
584

01/31/14

Irvine/Bake Pkwy

-

5,241
15,911

-

5,241
15,911
21,152
583

02/10/14

Glendale Hts/Schmale &Army Trl

-

493
5,655
11
493
5,666
6,159
208

04/04/14

Austin/Spectrum Dr & Parmer Ln

4,984
3,819
6,665
151
3,819
6,816
10,635
215

05/29/14

Charlotte/M SharonAmty&Milton

-

1,182
2,793
617
1,182
3,410
4,592
127

05/29/14

Charlotte/E. WT Harris&ThePlaza

-

1,719
3,711
183
1,719
3,894
5,613
105

05/29/14

Charlotte/N. Tryon & Sugar Crk

-

1,453
3,005
555
1,453
3,560
5,013
126

05/29/14

Charlotte/Albemarle & WT Harris

-

1,497
4,832
232
1,497
5,064
6,561
136

05/29/14

Charlotte/Crump & Westinghouse

-

581
2,795
222
581
3,017
3,598
87

07/01/14

Bonita Spgs/Tamiami & Terry St

-

2,222
6,865
160
2,222
7,025
9,247
153

07/01/14

Debary/CRB Bl & SpringVista Dr

-

1,358
3,645
106
1,358
3,751
5,109
84

07/01/14

Fort Myers/ Colonial & Tamiami

-

803
3,838
125
803
3,963
4,766
89

07/01/14

Fort Myers/Kelly Rd &SanCarlos

-

494
3,486
108
494
3,594
4,088
81

07/01/14

Hollywood/Knights Rd & Johnson

-

3,852
4,984
270
3,852
5,254
9,106
127

07/01/14

Kissimmee/Buenaventura&Osceola

-

1,712
4,026
103
1,712
4,129
5,841
91

07/01/14

Kissimmee / S John Young Pkwy

-

887
5,145
138
887
5,283
6,170
117

07/01/14

Melbourne/N Wickham Rd

-

6,989
4,747
162
6,989
4,909
11,898
111

07/01/14

Naples/Davis Bl & Snta Barbara

-

5,671
7,580
136
5,671
7,716
13,387
165

07/01/14

Orlando/E Michigan St

-

4,520
4,675
118
4,520
4,793
9,313
105

07/01/14

Orlando/E Colonial Dr &Dean Rd

-

1,212
6,434
106
1,212
6,540
7,752
139

07/01/14

Pensacola/Plantation&Creighton

-

473
5,574
62
473
5,636
6,109
118

07/01/14

Rockledge/Murrell Rd &Gus Hipp

-

3,704
3,393
103
3,704
3,496
7,200
78

07/01/14

Sarasota/Bee Rdg Rd &Sawyer Rd

-

6,918
6,887
96
6,918
6,983
13,901
147

07/01/14

Sarasota/N Beneva Rd & 12th St

-

4,678
4,025
119
4,678
4,144
8,822
92

07/01/14

Spring Hill/Mariner&Northclife

-

1,157
3,831
108
1,157
3,939
5,096
87

07/01/14

Summerfield/S US Hwy441

-

843
3,425
160
843
3,585
4,428
85

07/01/14

Tampa/CrossCrk Bl& Morris Brdg

-

2,622
4,185
81
2,622
4,266
6,888
92

07/01/14

Tampa/W Hillsborough Av

-

1,091
5,558
152
1,091
5,710
6,801
126

07/01/14

Gaithersburg / E Diamond Ave

-

3,243
5,219
169
3,243
5,388
8,631
121

07/01/14

Hyattsville / Hwy 50 & Hwy 295

-

4,625
8,532
204
4,625
8,736
13,361
191

F- 107


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

07/01/14

Silver Spring / Lockwood Dr

-

9,058
10,409
229
9,058
10,638
19,696
231

07/01/14

Apex / Ten Ten Rd & Hwy 1

-

6,835
5,373
159
6,835
5,532
12,367
123

07/01/14

Wallington/Curie Av&PatersonAv

-

2,473
14,711
332
2,473
15,043
17,516
327

07/01/14

Manassas Park / Euclid Ave

-

4,803
3,713
198
4,803
3,911
8,714
94

08/01/14

Sarasota/Clark Rd & McIntoshRd

-

1,363
4,376

-

1,363
4,376
5,739
73

10/09/14

Raleigh / Commodity Pkwy

-

1,525
4,517
79
1,525
4,596
6,121
53

10/09/14

Cayce / Knox Abbott Dr

-

1,149
4,078
208
1,149
4,286
5,435
62

10/09/14

Fredericksburg / Business Dr

-

3,269
7,229
241
3,269
7,470
10,739
96

10/09/14

Stafford / Garrisonville Rd

-

8,765
6,662
162
8,765
6,824
15,589
83

10/16/14

Houston/Hwy 6 S & Empanada Dr.

-

892
2,165
171
892
2,336
3,228
32

10/21/14

Minneapolis / 3rd Ave N

5,000
1,313
8,696
43
1,313
8,739
10,052
62

10/21/14

St Louis Park / France Ave S

-

7,865
7,467
55
7,865
7,522
15,387
55

10/21/14

Port Saint Lucie / NW University

-

1,031
6,848
90
1,031
6,938
7,969
55

10/29/14

Fridley / Industrial Blvd NE

2,308
3,705
5,308
39
3,705
5,347
9,052
39

10/30/14

Mesa / E McDowell Rd

4,443
2,498
6,455
25
2,498
6,480
8,978
46

10/31/14

Gilbert/E Chandler

-

1,532
4,778
6
1,532
4,784
6,316
32

11/12/14

Sunnyvale / E. Arques Ave

-

15,244
22,386
41
15,244
22,427
37,671
153

12/02/14

Houston/Jackson & McGowaen

-

908
2,093
105
908
2,198
3,106
17

12/12/14

Gilbert/S Power

-

1,491
4,370

-

1,491
4,370
5,861
15

12/30/14

St Paul/Highway 280

3,569
3,812
8,081
28
3,812
8,109
11,921
30

Self-storage Facility - Europe

3/31/08

West London

-

5,730
14,278
1,642
4,545
17,105
21,650
11,298

Other properties

02/16/96

Glendale/Western Avenue

-

1,622
3,771
18,006
1,612
21,787
23,399
20,975

F- 108


PUBLIC STORAGE

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

2014

Initial Cost

Costs

Gross Carrying Amount

Date

Encum-

Buildings &

Subsequent

At December 31, 2014

Accumulated

Acquired

Description

brances

Land

Improvements

to Acquisition

Land

Buildings

Total

Depreciation

12/13/99

Burlingame

-

4,043
9,434
993
4,043
10,427
14,470
6,644

04/28/00

San Diego/Sorrento

-

1,282
3,016
1,050
1,024
4,324
5,348
2,774

12/30/99

Tamarac Parkway

-

1,902
4,467
1,373
1,890
5,852
7,742
5,238

04/02/02

Long Beach

-

887
6,251
344
887
6,595
7,482
2,060

08/22/06

Lakewood 512

-

4,437
6,685
2,439
4,437
9,124
13,561
4,273

08/22/06

St. Peters (land)

-

1,138

-

-

1,138

-

1,138

-

08/22/06

Monocacy (land)

-

1,386

-

-

1,386

-

1,386

-

08/22/06

Village of Bee Caves (land)

-

544

-

-

544

-

544

-

08/22/06

Fontana (land)

-

99

-

-

99

-

99

-

Construction in progress

-

-

-

104,573

-

104,573
104,573

-

$
64,364
$
3,417,049
$
7,575,693
$
1,975,066
$
3,476,883
$
9,490,925
$
12,967,808
$
4,482,520

Note:

Buildings are depreciated over a useful life of 25 years.

F- 109


TABLE OF CONTENTS