0001289490false00012894902024-10-292024-10-29

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
October 29, 2024
(Date of Report (Date of Earliest Event Reported))

EXTRA SPACE STORAGE INC.
(Exact Name of Registrant as Specified in Its Charter)
 
Maryland 001-32269 20-1076777
(State or Other Jurisdiction
of Incorporation)		 (Commission
File Number)		 (IRS Employer
Identification Number)
2795 East Cottonwood Parkway, Suite 300
Salt Lake City, Utah 84121
(Address of Principal Executive Offices)
(801) 365-4600
(Registrant’s Telephone Number, Including Area Code)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934
Title of each classTrading symbolName of each exchange on which registered
Common Stock, $0.01 par valueEXRNew York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



ITEM 2.02RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On October 29, 2024, Extra Space Storage Inc. (the “Company”) issued a press release announcing its financial results for the three and nine months ended September 30, 2024. A copy of the press release is furnished as Exhibit 99.1 to this report and is incorporated by reference herein.
The information contained in this Current Report, including the exhibit referenced herein, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. Such information shall not be incorporated by reference into any filing of Extra Space Storage Inc., whether made before or after the date hereof, regardless of any general incorporation language in such filing.
ITEM 9.01        FINANCIAL STATEMENTS AND EXHIBITS
(d) The following exhibit is furnished herewith: 
Exhibit
Number		  Description of Exhibit
  Press Release dated October 29, 2024
104Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document



SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
EXTRA SPACE STORAGE INC.
Date:October 29, 2024By/s/ P. Scott Stubbs
Name:P. Scott Stubbs
Title:Executive Vice President and Chief Financial Officer



Exhibit 99.1
logoa13.jpg
Extra Space Storage Inc.
PHONE (801) 365-4600
2795 East Cottonwood Parkway, Suite 300
Salt Lake City, Utah 84121
www.extraspace.com
FOR IMMEDIATE RELEASE

Extra Space Storage Inc. Reports 2024 Third Quarter Results
SALT LAKE CITY, October 29, 2024 — Extra Space Storage Inc. (NYSE: EXR) (the “Company”), a leading owner and operator of self-storage facilities in the United States and a constituent of the S&P 500, announced operating results for the three and nine months ended September 30, 2024.
Highlights for the three months ended September 30, 2024:
 
•Achieved net income attributable to common stockholders of $0.91 per diluted share, representing a 5.2% decrease compared to the same period in the prior year primarily due to a $51.8 million loss related to the impairment of the Life Storage Inc. ("Life Storage" or "LSI") trade name based on the Company's decision to operate under a single brand.
•Achieved funds from operations attributable to common stockholders and unit holders (“FFO”) of $1.75 per diluted share. FFO, excluding adjustments (“Core FFO”), was $2.07 per diluted share, representing a 2.5% increase compared to the same period in the prior year.
•Same-store revenue decreased by (0.3)% and same-store net operating income (“NOI”) decreased by (1.0)% compared to the same period in the prior year.
•Reported ending same-store occupancy of 94.3% as of September 30, 2024, compared to 93.7% as of September 30, 2023.
•The Company acquired 10 operating stores and one store at completion of construction (“Certificate of Occupancy stores” or “C of O stores”) for a total cost of approximately $163.9 million.
•In conjunction with joint venture partners, acquired five properties and completed two developments for a total cost of approximately $114.6 million, of which the Company invested $30.7 million.
•The Company recognized a gain of $13.7 million upon the dissolution of two joint ventures which owned 17 properties.
•Originated $158.4 million in mortgage and mezzanine bridge loans and sold $179.0 million mortgage bridge loans.
•Added 63 stores (38 stores net) to the Company's third-party management platform. As of September 30, 2024, the Company managed 1,461 stores for third parties and 460 stores in unconsolidated joint ventures, for a total of 1,921 managed stores.
•Moody's Ratings revised the Company's credit outlook to positive from stable.
•Paid a quarterly dividend of $1.62 per share.





Highlights for the nine months ended September 30, 2024:
•Achieved net income attributable to common stockholders of $2.79 per diluted share, representing a 26.2% decrease compared to the same period in the prior year, due to a $51.8 million loss related to the impairment of the Life Storage trade name and a $63.6 million loss on assets held for sale, offset by a $13.7 million gain related to the dissolution of two joint ventures.

•Achieved FFO of $5.61 per diluted share, and Core FFO of $6.09 per diluted share, representing a 0.2% increase compared to the same period in the prior year.

•Increased same-store revenue by 0.4% and same-store NOI decreased by (0.9)% compared to the same period in the prior year.

•Acquired 17 operating store and three C of O stores for a total cost of approximately $226.6 million.

•In conjunction with joint venture partners, acquired five operating stores and completed five developments for a total cost of approximately $163.7 million, of which the Company invested $77.7 million.

•Originated $755.9 million in mortgage and mezzanine bridge loans and sold $190.1 million in mortgage bridge loans.

•Added 237 stores (124 stores net) to the Company's third-party management platform.

Joe Margolis, CEO of Extra Space Storage Inc., commented: “We continue to maintain strong occupancy during a time of year which is typically marked by occupancy declines. This occupancy both optimizes performance in the current market and positions the portfolio for future revenue growth. Our third-party management, bridge loan and insurance businesses continue to outperform projections, and together with incremental G&A savings, produced core FFO per share growth modestly ahead of our projections."


FFO Per Share:
The following table (unaudited) outlines the Company’s FFO and Core FFO for the three and nine months ended September 30, 2024 and 2023. The table also provides a reconciliation to GAAP net income attributable to common stockholders and earnings per diluted share for each period presented (amounts shown in thousands, except share and per share data):
For the Three Months Ended September 30,For the Nine Months Ended September 30,
2024202320242023
(per share)1
(per share)1
(per share)1
(per share)1
Net income attributable to common stockholders$193,210 $0.91 $188,350 $0.96 $592,194 $2.79 $587,064 $3.78 
Impact of the difference in weighted average number of shares – diluted2
(0.04)(0.04)(0.12)(0.22)
Adjustments:
Real estate depreciation154,573 0.69 121,635 0.59 462,162 2.07 265,268 1.61 
Amortization of intangibles28,160 0.13 21,270 0.10 85,581 0.39 29,049 0.18 
Loss on real estate assets held for sale8,961 0.04 — — 63,620 0.29 — — 
Unconsolidated joint venture real estate depreciation and amortization7,922 0.04 6,698 0.03 23,771 0.11 16,359 0.10 
Unconsolidated joint venture gain on sale of real estate assets and sale of a joint venture interest(13,730)(0.06)— — (13,730)(0.06)— — 
Distributions paid on Series A Preferred Operating Partnership units— — — — — — (159)— 
Income allocated to Operating Partnership and other noncontrolling interests 9,735 0.04 10,506 0.05 30,237 0.14 35,982 0.22 
FFO$388,831 $1.75 $348,459 $1.69 $1,243,835 $5.61 $933,563 $5.67 
Adjustments:
Life Storage Merger transition costs— — 54,174 0.26 — — 54,174 0.33 
Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes11,005 0.06 8,228 0.04 32,563 0.15 8,228 0.05 
Amortization of other intangibles related to the Life Storage Merger, net of tax benefit6,320 0.03 4,960 0.03 21,198 0.10 4,960 0.03 
Impairment of Life Storage trade name51,763 0.23 — — 51,763 0.23 — — 
CORE FFO$457,919 $2.07 $415,821 $2.02 $1,349,359 $6.09 $1,000,925 $6.08 
Weighted average number of shares – diluted3
221,684,684 205,740,209 221,750,047 164,505,514 

(1)Per share amounts may not recalculate due to rounding.

(2)The adjustment to account for the difference between the number of shares used to calculate earnings per share and the number of shares used to calculate FFO per share. Earnings per share is calculated using the two-class method, which uses a lower number of shares than the calculation for FFO per share and Core FFO per share, which are calculated assuming full redemption of all OP units as described in note (3).

(3)Extra Space Storage LP (the “Operating Partnership”) has outstanding preferred and common Operating Partnership units (“OP units”). These OP units can be redeemed for cash or, at the Company’s election, shares of the Company’s common stock. Redemption of all OP units for common stock has been assumed for purposes of calculating the weighted average number of shares — diluted, as presented above. The computation of weighted average number of shares — diluted, for FFO per share and Core FFO per share also includes the effect of share-based compensation plans.



Operating Results and Same-Store Performance:
The following table (unaudited) outlines the Company’s same-store performance for the three and nine months ended September 30, 2024, and 2023 (amounts shown in thousands, except store count data)1:
 For the Three Months Ended September 30,PercentFor the Nine Months Ended September 30,Percent
 20242023Change20242023Change
Same-store property revenues2
Net rental income$407,130 $407,565 (0.1)%$1,207,032 $1,200,995 0.5%
Other income16,907 17,697 (4.5)%48,860 49,360 (1.0)%
Total same-store revenues$424,037 $425,262 (0.3)%$1,255,892 $1,250,355 0.4%
Same-store operating expenses2
Payroll and benefits$23,408 $23,245 0.7%$71,743 $68,118 5.3%
Marketing7,928 7,822 1.4%25,895 22,601 14.6%
Office expense3
12,878 13,103 (1.7)%39,172 39,025 0.4%
Property operating expense4
9,916 9,966 (0.5)%28,446 29,833 (4.6)%
Repairs and maintenance6,966 6,431 8.3%21,326 19,894 7.2%
Property taxes44,020 41,750 5.4%121,562 116,342 4.5%
Insurance4,663 5,375 (13.2)%14,950 13,587 10.0%
Total same-store operating expenses$109,779 $107,692 1.9%$323,094 $309,400 4.4%
Same-store net operating income2
$314,258 $317,570 (1.0)%$932,798 $940,955 (0.9)%
Same-store square foot occupancy as of quarter end94.3%93.7%94.3%93.7%
Average same-store square foot occupancy94.4%93.9%93.9%93.4%
Properties included in same-store5
1,0751,0751,0751,075

(1)A reconciliation of net income to same-store net operating income is provided later in this release, entitled “Reconciliation of GAAP Net Income to Total Same-Store Net Operating Income.”
(2)Same-store revenues, operating expenses and net operating income do not include tenant reinsurance revenue or expense.
(3)Includes general office expenses, computer, bank fees, and credit card merchant fees.
(4)Includes utilities and miscellaneous other store expenses.
(5)On January 1, 2024, the Company updated the property count of the same-store pool from 913 to 1,078 stores. In the three months ended September 30, 2024, three properties were removed from the pool due to structural damage and redevelopment, reducing the same-store pool to 1,075 stores.

Details related to the same-store performance of stores by metropolitan statistical area (“MSA”) for the three and nine months ended September 30, 2024, and 2023 are provided in the supplemental financial information published on the Company’s Investor Relations website at https://ir.extraspace.com/.











Investment and Property Management Activity:
The following table (unaudited) outlines the Company’s acquisitions and developments that are closed, completed or under agreement (dollars in thousands).
Closed/Completed through September 30, 2024
Closed/Completed Subsequent to September 30, 2024
Scheduled to Still Close/Complete in 2024
Total 2024
To Close/Complete in 2025
Wholly-Owned InvestmentStoresPriceStoresPriceStoresPriceStoresPriceStoresPrice
Operating Stores17$192,300 3$29,800 3$31,300 23$253,400 —$— 
C of O and Development Stores1
334,337 —— 113,200 447,537 —— 
EXR Investment in Wholly-Owned Stores20226,637 329,800 444,500 27300,937 —— 
Joint Venture Investment1
EXR Investment in JV Acquisition of Operating Stores59,200 —— —— 59,200 —— 
EXR Investment in JV Development and C of O568,535 —— 445,125 9113,660 344,082 
EXR Investment in Joint Ventures1077,735 —— 445,125 14122,860 344,082 
Total EXR Investment30$304,372 3$29,800 8$89,625 41$423,797 3$44,082 
(1)The locations of C of O and development stores and joint venture ownership interest details are included in the supplemental financial information published on the Company’s Investor Relations website at https://ir.extraspace.com/.

The projected developments and acquisitions under agreement described above are subject to customary closing conditions and no assurance can be provided that these developments and acquisitions will be completed on the terms described, or at all.
Property Sales:
During the three months ended September 30, 2024, the Company added an additional 11 properties for sale. Of the 11 properties listed, three were adjusted to fair value less selling costs resulting in a loss of $8.9 million.
The Company sold its interest in one joint venture, which had nine properties, to its partner. Separately, the Company purchased its partner's interest in three properties, which are now wholly owned, from another joint venture which previously held eight properties. That joint venture sold the remaining five properties to a new joint venture. These two transactions resulted in a net gain of $13.7 million.
Bridge Loans:
During the three months ended September 30, 2024, the Company originated $158.4 million in bridge loans and sold 11 bridge loans totaling $179.0 million. Outstanding balances of the Company's bridge loans were approximately $1.0 billion at quarter end. The Company has an additional $234.6 million in bridge loans that have closed subsequent to quarter end or are under agreement to close in 2024 and 2025. Additional details related to the Company's loan activity and balances held are included in the supplemental financial information published on the Company’s Investor Relations website at https://ir.extraspace.com/.
Property Management:
As of September 30, 2024, the Company managed 1,461 stores for third-party owners and 460 stores owned in unconsolidated joint ventures, for a total of 1,921 stores under management. The Company is the largest self-storage management company in the United States.
Balance Sheet:
During the three months ended September 30, 2024, the Company did not issue any shares on its ATM program, and as of September 30, 2024, the Company had $800.0 million available for issuance. Likewise, the Company did not repurchase any shares of common stock using its stock repurchase program during the quarter, and as of September 30, 2024, the Company had authorization to purchase up to $500.0 million under the program.
During the three months ended September 30, 2024, the Company completed a public bond offering issuing $400.0 million of 5.35% senior unsecured notes due January 2035. Also, the Company exercised an accordion feature within its credit facility and increased the outstanding balance of one unsecured term loan by $300.0 million.


During the three months ended September 30, 2024, the Company paid off a $335.0 million unsecured loan due to mature in January 2025 and paid off two secured loans totaling $248.3 million both due to mature in November 2024.
As of September 30, 2024, the Company’s percentage of fixed-rate debt to total debt was 78.3%. Net of the impact of variable rate receivables, the effective fixed-rate debt to total debt was 87.0%. The weighted average interest rates of the Company’s fixed and variable-rate debt were 4.0% and 6.0%, respectively. The combined weighted average interest rate was 4.5% with a weighted average maturity of approximately 4.7 years.
Dividends:
On September 30, 2024, the Company paid a third quarter common stock dividend of $1.62 per share to stockholders of record at the close of business on September 16, 2024.


Outlook:
The following table outlines the Company's current and prior quarter Core FFO estimates and assumptions for the year ending December 31, 20241.
Ranges for 2024
Annual Assumptions		Ranges for 2024
Annual Assumptions		Notes
(October 29, 2024)(July 30, 2024)
LowHighLowHigh
Core FFO$8.00$8.15$7.95$8.15
Dilution per share from C of O and value add acquisitions$0.20$0.20$0.20$0.20
EXR Same-store revenue growth(0.25)%0.50%(1.00)%0.50%Same-store pool of 1,075 stores
EXR Same-store expense growth4.25%5.25%4.00%5.00%Same-store pool of 1,075 stores
EXR Same-store NOI growth(2.25)%(0.50)%(3.00)%(0.50)%Same-store pool of 1,075 stores
Legacy LSI Same-store revenue growth0.25%1.25%0.50%2.00%Same-store pool of 661 stores
Legacy LSI Same-store expense growth3.50%4.50%4.50%5.50%Same-store pool of 661 stores
Legacy LSI Same-store NOI growth(1.50)%0.50%(1.50)%1.00%Same-store pool of 661 stores
Weighted average one-month SOFR5.10%5.10%5.20%5.20%
Net tenant reinsurance income$256,000,000$258,000,000$253,000,000$256,000,000
Management fees and other income$119,000,000$120,000,000$119,000,000$120,000,000
Interest income$121,500,000$122,500,000$117,000,000$118,000,000Includes interest from bridge loans and dividends from NexPoint preferred investment
General and administrative expenses$168,000,000$170,000,000$171,000,000$173,000,000Includes non-cash compensation
Average monthly cash balance$50,000,000$50,000,000$50,000,000$50,000,000
Equity in earnings of real estate ventures$64,000,000$65,000,000$66,000,000$67,000,000Includes dividends from SmartStop preferred investments
Interest expense$547,000,000$550,000,000$541,000,000$545,000,000Excludes non-cash interest expense shown below
Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes$43,000,000$44,000,000$43,000,000$44,000,000Amortization of LSI debt mark-to-market; excluded from Core FFO
Income Tax Expense$34,000,000$35,000,000$35,000,000$36,000,000Taxes associated with the Company's taxable REIT subsidiary
Acquisitions$500,000,000$500,000,000$400,000,000$400,000,000Represents the Company's investment
Bridge loans outstanding$925,000,000$925,000,000$900,000,000$900,000,000Represents the Company's average retained loan balances for 2024
Weighted average share count221,825,000221,825,000221,866,000221,866,000Assumes redemption of all OP units for common stock
(1) A reconciliation of net income outlook to same-store net operating income outlook is provided later in this release entitled "Reconciliation of Estimated GAAP Net Income to Estimated Same-Store Net Operating Income." The reconciliation includes details related to same-store revenue and same-store expense outlooks. A reconciliation of net income per share outlook to funds from operations per share outlook is provided later in this release entitled "Reconciliation of the Range of Estimated GAAP Fully Diluted Earnings Per Share to Estimated Fully Diluted FFO Per Share."
FFO estimates for the year are fully diluted for an estimated average number of shares and OP units outstanding during the year. The Company’s estimates are forward-looking and based on management’s view of current and future market conditions. The Company’s actual results may differ materially from these estimates.




Supplemental Financial Information:
Supplemental unaudited financial information regarding the Company’s performance can be found on the Company’s website at www.extraspace.com. Under the "Company Info" navigation menu on the home page, click on “Investor Relations,” then under the “Financials & Stock Information” navigation menu click on “Quarterly Earnings.” This supplemental information provides additional detail on items that include store occupancy and financial performance by portfolio and market, debt maturity schedules and performance of lease-up assets.
Conference Call:
The Company will host a conference call at 1:00 p.m. Eastern Time on Wednesday, October 30, 2024, to discuss its financial results. Telephone participants may avoid any delays in joining the conference call by pre-registering for the call using the following link to receive a special dial-in number and PIN:https://register.vevent.com/register/BIfda1b8eed48a41fc806d31b70fc6c2bf.
A live webcast of the call will also be available on the Company’s investor relations website at https://ir.extraspace.com. To listen to the live webcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.
A replay of the call will be available for 30 days on the investor relations section of the Company’s website beginning at 5:00 p.m. Eastern Time on October 30, 2024.
Forward-Looking Statements:
Certain information set forth in this release contains “forward-looking statements” within the meaning of the federal securities laws. Forward-looking statements include statements concerning the benefits of store acquisitions, developments, market conditions, our outlook and estimates for the year, statements concerning the impact of the Life Storage Merger and other statements concerning our plans, objectives, goals, strategies, future events, future revenues or performance, capital expenditures, financing needs, the competitive landscape, plans or intentions relating to acquisitions and developments, estimated hurricane-related insurance claims and other information that is not historical information. In some cases, forward-looking statements can be identified by terminology such as “believes,” “estimates,” “expects,” “may,” “will,” “should,” “anticipates,” or “intends,” or the negative of such terms or other comparable terminology, or by discussions of strategy. We may also make additional forward-looking statements from time to time. All such subsequent forward-looking statements, whether written or oral, by us or on our behalf, are also expressly qualified by these cautionary statements. There are a number of risks and uncertainties that could cause our actual results to differ materially from the forward-looking statements contained in or contemplated by this release. Any forward-looking statements should be considered in light of the risks referenced in the “Risk Factors” section included in our most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. Such factors include, but are not limited to:
•adverse changes in general economic conditions, the real estate industry and the markets in which we operate;
•failure to realize the expected benefits of the Life Storage Merger;
•the risk that Life Storage’s business will not be fully integrated successfully or that such integration may be more difficult, time-consuming or costly than expected;
•the uncertainty of expected future financial performance and results of the combined company following completion of the Life Storage Merger;
•failure to close pending acquisitions and developments on expected terms, or at all;
•the effect of competition from new and existing stores or other storage alternatives, including increased or unanticipated competition for our properties, which could cause rents and occupancy rates to decline;
•potential liability for uninsured losses and environmental contamination;
•the impact of the regulatory environment as well as national, state and local laws and regulations, including, without limitation, those governing real estate investment trusts (“REITs”), tenant reinsurance and other aspects of our business, which could adversely affect our results;
•our ability to recover losses under our insurance policies;
•disruptions in credit and financial markets and resulting difficulties in raising capital or obtaining credit at reasonable rates or at all, which could impede our ability to grow;
•our reliance on information technologies, which are vulnerable to, among other things, attack from computer viruses and malware, hacking, cyberattacks and other unauthorized access or misuse, any of which could adversely affect our business and results;


•changes in global financial markets and increases in interest rates;
•availability of financing and capital, the levels of debt that we maintain and our credit ratings;
•risks associated with acquisitions, dispositions and development of properties, including increased development costs due to additional regulatory requirements related to climate change and other factors;
•reductions in asset valuations and related impairment charges;
•our lack of sole decision-making authority with respect to our joint venture investments;
•the effect of recent or future changes to U.S. tax laws;
•the failure to maintain our REIT status for U.S. federal income tax purposes;
•impacts from any outbreak of highly infectious or contagious diseases, including reduced demand for self-storage space and ancillary products and services such as tenant reinsurance, and potential decreases in occupancy and rental rates and staffing levels, which could adversely affect our results; and
•economic uncertainty due to the impact of natural disasters, war or terrorism, which could adversely affect our business plan.
All forward-looking statements are based upon our current expectations and various assumptions. Our expectations, beliefs and projections are expressed in good faith and we believe there is a reasonable basis for them, but there can be no assurance that management’s expectations, beliefs and projections will result or be achieved. All forward-looking statements apply only as of the date made. We undertake no obligation to publicly update or revise forward-looking statements which may be made to reflect events or circumstances after the date made or to reflect the occurrence of unanticipated events.
Definition of FFO:
FFO provides relevant and meaningful information about the Company’s operating performance that is necessary, along with net income and cash flows, for an understanding of the Company’s operating results. The Company believes FFO is a meaningful disclosure as a supplement to net income. Net income assumes that the values of real estate assets diminish predictably over time as reflected through depreciation and amortization expenses. The values of real estate assets fluctuate due to market conditions and the Company believes FFO more accurately reflects the value of the Company’s real estate assets. FFO is defined by the National Association of Real Estate Investment Trusts, Inc. (“NAREIT”) as net income computed in accordance with U.S. generally accepted accounting principles (“GAAP”), excluding gains or losses on sales of operating stores and impairment write downs of depreciable real estate assets, plus depreciation and amortization related to real estate and after adjustments to record unconsolidated partnerships and joint ventures on the same basis. The Company believes that to further understand the Company’s performance, FFO should be considered along with the reported net income and cash flows in accordance with GAAP, as presented in the Company’s consolidated financial statements. FFO should not be considered a replacement of net income computed in accordance with GAAP.
For informational purposes, the Company also presents Core FFO. Core FFO excludes revenues and expenses not core to our operations and transaction costs. It also includes certain costs associated with the Life Storage Merger including transition costs, non-cash interest related to the amortization of discount on unsecured senior notes, amortization of other intangibles, net of tax benefit, and impairment of Life Storage trade name. Although the Company’s calculation of Core FFO differs from NAREIT’s definition of FFO and may not be comparable to that of other REITs and real estate companies, the Company believes it provides a meaningful supplemental measure of operating performance. The Company believes that by excluding revenues and expenses not core to our operations and non-cash interest charges, stockholders and potential investors are presented with an indicator of our operating performance that more closely achieves the objectives of the real estate industry in presenting FFO. Core FFO by the Company should not be considered a replacement of the NAREIT definition of FFO. The computation of FFO may not be comparable to FFO reported by other REITs or real estate companies that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently. FFO does not represent cash generated from operating activities determined in accordance with GAAP, and should not be considered as an alternative to net income as an indication of the Company’s performance, as an alternative to net cash flow from operating activities as a measure of liquidity, or as an indicator of the Company’s ability to make cash distributions.







Definition of Same-Store:
The Company’s same-store pool for the periods presented consists of 1,075 stores that are wholly-owned and operated and that were stabilized by the first day of the earliest calendar year presented. The Company considers a store to be stabilized once it has been open for three years or has sustained average square foot occupancy of 80.0% or more for one calendar year. The Company believes that by providing same-store results from a stabilized pool of stores, with accompanying operating metrics including, but not limited to occupancy, rental revenue (growth), operating expenses (growth), net operating income (growth), etc., stockholders and potential investors are able to evaluate operating performance without the effects of non-stabilized occupancy levels, rent levels, expense levels, acquisitions or completed developments.  Same-store results should not be used as a basis for future same-store performance or for the performance of the Company’s stores as a whole. No modification has been made to the same-store pool to include any assets acquired from Life Storage.
About Extra Space Storage Inc.:
Extra Space Storage Inc., headquartered in Salt Lake City, Utah, is a self-administered and self-managed REIT and a member of the S&P 500. As of September 30, 2024, the Company owned and/or operated 3,862 self-storage stores in 42 states and Washington, D.C. The Company’s stores comprise approximately 2.7 million units and approximately 296.7 million square feet of rentable space operating under the Extra Space, Life Storage and Storage Express brands. The Company offers customers a wide selection of conveniently located and secure storage units across the country, including boat storage, RV storage and business storage. It is the largest operator of self-storage properties in the United States.

###
For Information:
Jared Conley
Extra Space Storage Inc.
(801) 365-1759


Extra Space Storage Inc.
Condensed Consolidated Balance Sheets
(In thousands, except share data)
September 30, 2024December 31, 2023
(Unaudited)
Assets:
Real estate assets, net$24,385,492 $24,555,873 
Real estate assets - operating lease right-of-use assets694,001 227,241 
Investments in unconsolidated real estate entities1,060,213 1,071,617 
Investments in debt securities and notes receivable1,338,619 904,769 
Cash and cash equivalents88,931 99,062 
Other assets, net495,861 597,700 
Total assets $28,063,117 $27,456,262 
Liabilities, Noncontrolling Interests and Equity:
Secured notes payable, net$1,011,705 $1,273,549 
Unsecured term loans, net2,194,894 2,650,581 
Unsecured senior notes, net7,437,231 6,410,618 
Revolving lines of credit884,000 682,000 
Operating lease liabilities706,491 236,515 
Cash distributions in unconsolidated real estate ventures74,173 71,069 
Accounts payable and accrued expenses388,757 334,518 
Other liabilities407,183 383,463 
Total liabilities 13,104,434 12,042,313 
Commitments and contingencies
Noncontrolling Interests and Equity:
Extra Space Storage Inc. stockholders' equity:
Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued or outstanding— — 
Common stock, $0.01 par value, 500,000,000 shares authorized, 211,981,742 and 211,278,803 shares issued and outstanding at September 30, 2024 and December 31, 2023, respectively2,120 2,113 
Additional paid-in capital14,823,018 14,750,388 
Accumulated other comprehensive income3,340 17,435 
Accumulated deficit(817,865)(379,015)
Total Extra Space Storage Inc. stockholders' equity14,010,613 14,390,921 
Noncontrolling interest represented by Preferred Operating Partnership units, net 191,306 222,360 
Noncontrolling interests in Operating Partnership, net and other noncontrolling interests756,764 800,668 
Total noncontrolling interests and equity14,958,683 15,413,949 
Total liabilities, noncontrolling interests and equity$28,063,117 $27,456,262 



Consolidated Statement of Operations for the Three and Nine Months Ended September 30, 2024 and 2023
(In thousands, except share and per share data) - Unaudited
For the Three Months Ended September 30,For the Nine Months Ended September 30,
2024202320242023
Revenues:
Property rental$710,874 $650,887 $2,096,018 $1,525,596 
Tenant reinsurance84,048 69,128 249,100 165,265 
Management fees and other income29,882 28,019 89,888 71,609 
Total revenues824,804 748,034 2,435,006 1,762,470 
Expenses:
Property operations209,035 185,194 610,455 416,997 
Tenant reinsurance 17,510 19,130 55,646 37,701 
Life Storage Merger transition costs— 54,174 — 54,174 
General and administrative39,750 37,406 123,373 107,011 
Depreciation and amortization195,046 152,338 586,821 309,914 
Total expenses461,341 448,242 1,376,295 925,797 
Loss on real estate assets held for sale(8,961)— (63,620)— 
Impairment of Life Storage trade name(51,763)— (51,763)— 
Income from operations302,739 299,792 943,328 836,673 
Interest expense(142,855)(122,899)(412,875)(289,370)
Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes(11,005)(8,228)(32,563)(8,228)
Interest income34,947 22,092 89,746 62,607 
Income before equity in earnings and dividend income from unconsolidated real estate entities and income tax expense183,826 190,757 587,636 601,682 
Equity in earnings and dividend income from unconsolidated real estate entities16,246 15,043 48,508 38,602 
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and sale of a joint venture interest13,730 — 13,730 — 
Income tax expense(10,857)(6,944)(27,443)(17,238)
Net income202,945 198,856 622,431 623,046 
Net income allocated to Preferred Operating Partnership noncontrolling interests(1,932)(2,253)(6,073)(6,761)
Net income allocated to Operating Partnership and other noncontrolling interests(7,803)(8,253)(24,164)(29,221)
Net income attributable to common stockholders$193,210 $188,350 $592,194 $587,064 
Earnings per common share
Basic $0.91 $0.96 $2.79 $3.78 
Diluted $0.91 $0.96 $2.79 $3.78 
Weighted average number of shares
Basic211,698,436 195,324,444 211,522,578 155,112,071 
Diluted220,298,870 195,328,020 220,177,692 155,116,149 
Cash dividends paid per common share$1.62 $1.62 $4.86 $4.86 



Reconciliation of GAAP Net Income to Total Same-Store Net Operating Income — for the Three and Nine Months Ended September 30, 2024 and 2023 (In thousands) - Unaudited
For the Three Months Ended September 30,For the Nine Months Ended September 30,
2024202320242023
Net Income$202,945 $198,856 $622,431 $623,046 
Adjusted to exclude:
Loss on real estate assets held for sale8,961 — 63,620 — 
Equity in earnings and dividend income from unconsolidated real estate entities(16,246)(15,043)(48,508)(38,602)
Equity in earnings of unconsolidated real estate ventures - gain on sale of real estate assets and sale of a joint venture interest(13,730)— (13,730)— 
Interest expense142,855 131,127 412,875 289,370 
Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes11,005 — 32,563 8,228 
Depreciation and amortization195,046 152,338 586,821 309,914 
Impairment of Life Storage trade name51,763 — 51,763 — 
Income tax expense10,857 6,944 27,443 17,238 
Life Storage Merger transition costs— 54,174 — 54,174 
General and administrative39,750 37,406 123,373 107,011 
Management fees, other income and interest income(64,829)(50,111)(179,634)(134,216)
Net tenant insurance(66,538)(49,998)(193,454)(127,564)
Non same-store rental revenue(286,837)(225,625)(840,126)(275,241)
Non same-store operating expense99,256 77,502 287,361 107,597 
Total same-store net operating income$314,258 $317,570 $932,798 $940,955 
Same-store rental revenues424,037 425,262 1,255,892 1,250,355 
Same-store operating expenses109,779 107,692 323,094 309,400 
Same-store net operating income$314,258 $317,570 $932,798 $940,955 




Reconciliation of the Range of Estimated GAAP Fully Diluted Earnings Per Share to Estimated Fully Diluted FFO Per Share — for the Year Ending December 31, 2024 - Unaudited
For the Year Ending December 31, 2024
Low EndHigh End
Net income attributable to common stockholders per diluted share$3.59 $3.74 
Income allocated to noncontrolling interest - Preferred Operating Partnership and Operating Partnership0.19 0.19 
Net income attributable to common stockholders for diluted computations3.78 3.93 
Adjustments:
Real estate depreciation2.78 2.78 
Amortization of intangibles0.52 0.52 
Unconsolidated joint venture real estate depreciation and amortization0.14 0.14 
Unconsolidated joint venture gain on sale of real estate assets and sale of a joint venture interest(0.06)(0.06)
Loss on real estate transactions0.29 0.29 
Funds from operations attributable to common stockholders7.45 7.60 
Adjustments:
Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes0.20 0.20 
Amortization of other intangibles related to the Life Storage Merger, net of tax benefit0.12 0.12 
Impairment of trade name0.23 0.23 
Core funds from operations attributable to common stockholders$8.00 $8.15 



Reconciliation of Estimated GAAP Net Income to Estimated Same-Store Net Operating Income — for the Year Ending December 31, 2024 (In thousands) - Unaudited
For the Year Ending December 31, 2024
 Low  High
Net Income$946,125 $974,625 
Adjusted to exclude:
Equity in earnings of unconsolidated joint ventures(64,000)(65,000)
Interest expense550,000 547,000 
Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes44,000 43,000 
Depreciation and amortization782,500 782,500 
Income tax expense35,000 34,000 
General and administrative 170,000 168,000 
Management fees and other income(119,000)(120,000)
Interest income(121,500)(122,500)
Net tenant reinsurance income(256,000)(258,000)
Non same-store rental revenues(1,129,000)(1,129,000)
Non same-store operating expenses395,375 395,375 
Total same-store net operating income1
$1,233,500 $1,250,000 
Same-store rental revenues1
1,666,000 1,678,500 
Same-store operating expenses1
432,500 428,500 
Total same-store net operating income1
$1,233,500 $1,250,000 

(1)Estimated same-store rental revenues, operating expenses and net operating income are for the Company's 2024 same-store pool of 1,075 stores.

v3.24.3
Cover
Oct. 29, 2024
Cover [Abstract]  
Document Type 8-K
Amendment Flag false
Document Period End Date Oct. 29, 2024
Entity Registrant Name EXTRA SPACE STORAGE INC.
Entity Central Index Key 0001289490
Entity Incorporation, State or Country Code MD
Entity File Number 001-32269
Entity Tax Identification Number 20-1076777
Entity Address, Address Line One 2795 East Cottonwood Parkway, Suite 300
Entity Address, City or Town Salt Lake City
Entity Address, State or Province UT
Entity Address, Postal Zip Code 84121
City Area Code 801
Local Phone Number 365-4600
Written Communications false
Soliciting Material false
Pre-commencement Tender Offer false
Pre-commencement Issuer Tender Offer false
Entity Emerging Growth Company false
Title of 12(b) Security Common Stock, $0.01 par value
Trading Symbol EXR
Security Exchange Name NYSE
Extra Space Storage (NYSE:EXR)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more Extra Space Storage Charts.
Extra Space Storage (NYSE:EXR)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more Extra Space Storage Charts.