米国企業
National Storage Affiliates Trust

National Storage Affiliates TrustNSA

時価総額

$35.7億

PER

119.2倍

	2015年 12月31日	2016年 12月31日	2017年 12月31日	2018年 12月31日	2019年 12月31日	2020年 12月31日	2021年 12月31日	2022年 12月31日	2023年 12月31日
Self storage properties	1,147	1,844	2,275	2,638	3,092	3,639	5,798	6,392	5,792
Less accumulated depreciation	68	111	170	246	338	444	579	773	874
Self storage properties, net	1,079	1,734	2,105	2,391	2,754	3,196	5,219	5,619	4,918
Cash and cash equivalents	7	13	13	13	21	19	25	35	65
Restricted cash	3	3	3	3	4	3	3	7	23
Debt issuance costs, net	5	3	2	1	3	2	2	1	8
Equity Method Investments	-	81	89	245	214	203	188	227	211
Other Assets	9	45	53	75	65	68	102	156	134
Operating lease right-of-use assets	-	-	-	-	23	23	22	24	22
Asset held for sale	-	-	-	-	-	-	-	-	550
Total assets	1,102	1,892	2,267	2,729	3,084	3,514	5,563	6,070	5,932
Operating lease right-of-use assets	-	-	-	-	23	23	22	24	22
Total assets	1,102	1,892	2,267	2,729	3,084	3,514	5,563	6,070	5,932
Self storage properties	1,147	1,844	2,275	2,638	3,092	3,639	5,798	6,392	5,792
Less accumulated depreciation	68	111	170	246	338	444	579	773	874
Self storage properties, net	1,079	1,734	2,105	2,391	2,754	3,196	5,219	5,619	4,918
Cash and cash equivalents	7	13	13	13	21	19	25	35	65
Restricted cash	3	3	3	3	4	3	3	7	23
Debt issuance costs, net	5	3	2	1	3	2	2	1	8
Equity Method Investments	-	81	89	245	214	203	188	227	211
Other Assets	9	45	53	75	65	68	102	156	134
Operating lease right-of-use assets	-	-	-	-	23	23	22	24	22
Asset held for sale	-	-	-	-	-	-	-	-	550
Total assets	1,102	1,892	2,267	2,729	3,084	3,514	5,563	6,070	5,932
Operating lease right-of-use assets	-	-	-	-	23	23	22	24	22
Total assets	1,102	1,892	2,267	2,729	3,084	3,514	5,563	6,070	5,932
Debt financing	571	879	958	1,278	1,534	1,917	2,941	3,551	3,658
Accounts payable and accrued liabilities	10	22	24	33	58	47	59	80	93
Derivative Liability	-	-	-	-	-	-	-	0	3
Operating Lease, Liability	-	-	-	-	25	25	24	26	24
Deferred revenue	6	12	13	-	16	16	22	23	27
Total liabilities	586	913	995	1,327	1,632	2,083	3,080	3,681	3,806
Series A Preferred Shares	-	-	-	-	-	-	-	-	225
Series B Preferred Stock	-	-	-	-	-	-	-	-	115
Preferred Stock, Value, Outstanding	-	-	173	173	218	218	218	225	-
Common Stock, Value, Outstanding	0	0	1	1	1	1	1	1	1
Additional paid-in capital	236	576	711	844	906	1,051	1,867	1,778	1,510
Distributions in excess of earnings	0	-9	-56	-114	-197	-252	-291	-397	-450
Accumulated other comprehensive income	-	9	12	14	-8	-49	-20	41	21
Total shareholders' equity	516	979	1,271	1,402	1,452	1,430	2,482	2,389	2,126
Noncontrolling interests	279	402	430	485	532	462	707	741	704
Total equity	516	979	1,271	1,402	1,452	1,430	2,482	2,389	2,126
Total liabilities and equity	1,102	1,892	2,267	2,729	3,084	3,514	5,563	6,070	5,932
Debt financing	571	879	958	1,278	1,534	1,917	2,941	3,551	3,658
Accounts payable and accrued liabilities	10	22	24	33	58	47	59	80	93
Derivative Liability	-	-	-	-	-	-	-	0	3
Operating Lease, Liability	-	-	-	-	25	25	24	26	24
Deferred revenue	6	12	13	-	16	16	22	23	27
Total liabilities	586	913	995	1,327	1,632	2,083	3,080	3,681	3,806
Series A Preferred Shares	-	-	-	-	-	-	-	-	225
Series B Preferred Stock	-	-	-	-	-	-	-	-	115
Preferred Stock, Value, Outstanding	-	-	173	173	218	218	218	225	-
Common Stock, Value, Outstanding	0	0	1	1	1	1	1	1	1
Additional paid-in capital	236	576	711	844	906	1,051	1,867	1,778	1,510
Distributions in excess of earnings	0	-9	-56	-114	-197	-252	-291	-397	-450
Accumulated other comprehensive income	-	9	12	14	-8	-49	-20	41	21
Total shareholders' equity	516	979	1,271	1,402	1,452	1,430	2,482	2,389	2,126
Noncontrolling interests	279	402	430	485	532	462	707	741	704
Total equity	516	979	1,271	1,402	1,452	1,430	2,482	2,389	2,126
Total liabilities and equity	1,102	1,892	2,267	2,729	3,084	3,514	5,563	6,070	5,932