| Schedule of the computation of basic and diluted earnings per common share |
The following table sets forth the computation of basic and diluted earnings (loss) per common share for the years ended December 31, 2017, 2016 and 2015 (in thousands, except per share amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
2017 |
|
2016 |
|
2015 |
Earnings (loss) per common share - basic and diluted |
|
|
|
|
|
Numerator |
|
|
|
|
|
Net income |
$ |
45,998 |
|
|
$ |
24,866 |
|
|
$ |
4,796 |
|
Net (income) loss attributable to noncontrolling interests |
(43,037 |
) |
|
(6,901 |
) |
|
7,644 |
|
Net income attributable to National Storage Affiliates Trust |
2,961 |
|
|
17,965 |
|
|
12,440 |
|
Distributions to preferred shareholders |
(2,300 |
) |
|
— |
|
|
— |
|
Distributed and undistributed earnings allocated to participating securities |
(28 |
) |
|
(18 |
) |
|
(9 |
) |
Net income attributable to common shareholders - basic |
633 |
|
|
17,947 |
|
|
12,431 |
|
Effect of assumed conversion of dilutive securities |
— |
|
|
6,783 |
|
|
(4,919 |
) |
Net income attributable to common shareholders - diluted |
$ |
633 |
|
|
$ |
24,730 |
|
|
$ |
7,512 |
|
|
|
|
|
|
|
Denominator |
|
|
|
|
|
Weighted average shares outstanding - basic |
44,423 |
|
|
29,887 |
|
|
15,463 |
|
Effect of dilutive securities: |
|
|
|
|
|
Weighted average OP units outstanding |
— |
|
|
24,262 |
|
|
15,697 |
|
Weighted average DownREIT OP unit equivalents outstanding |
— |
|
|
1,835 |
|
|
1,171 |
|
Weighted average LTIP units outstanding |
— |
|
|
1,846 |
|
|
1,272 |
|
Weighted average subordinated performance units and DownREIT subordinated performance unit equivalents |
— |
|
|
20,917 |
|
|
11,806 |
|
Weighted average shares outstanding - diluted |
44,423 |
|
|
78,747 |
|
|
45,409 |
|
|
|
|
|
|
|
Earnings (loss) per share - basic |
$ |
0.01 |
|
|
$ |
0.60 |
|
|
$ |
0.80 |
|
Earnings (loss) per share - diluted |
$ |
0.01 |
|
|
$ |
0.31 |
|
|
$ |
0.17 |
|
Dividends declared per common share |
$ |
1.04 |
|
|
$ |
0.88 |
|
|
$ |
0.54 |
|
|