SALT
LAKE CITY, Feb. 25, 2025 /PRNewswire/ -- 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 months and
year ended December 31, 2024.
Highlights for the three months ended December 31, 2024:
- Achieved net income attributable to common stockholders of
$1.24 per diluted share, representing
a 21.6% increase compared to the same period in the prior
year.
- Achieved funds from operations attributable to common
stockholders and unit holders ("FFO") of $1.96 per diluted share. FFO, excluding
adjustments ("Core FFO"), was $2.03
per diluted share, representing a 0.5% increase compared to the
same period in the prior year.
- Same-store revenue decreased by (0.4)% and same-store net
operating income ("NOI") decreased by (3.5)% compared to the same
period in the prior year.
- Reported ending same-store occupancy of 93.7% as of
December 31, 2024, compared to 92.5%
as of December 31, 2023.
- Acquired 38 operating stores for a total cost of approximately
$359.7 million.
- Increased ownership interest in two existing joint venture
partnerships to 49.0% for $251.2
million.
- Originated $224.4 million in
mortgage and mezzanine bridge loans and sold $9.2 million mortgage bridge loans.
- Added 130 stores (114 stores net) to the Company's third-party
management platform. As of December 31,
2024, the Company managed 1,575 stores for third parties and
460 stores in unconsolidated joint ventures, for a total of 2,035
managed stores.
- Initiated an unsecured commercial paper program. As of
December 31, 2024, the commercial
paper program had total capacity of $1.0
billion, with $500.0 million
in outstanding issuances.
- Paid a quarterly dividend of $1.62 per share.
Highlights for the year ended December
31, 2024:
- Achieved net income attributable to common stockholders of
$4.03 per diluted share, representing
a (15.0)% decrease compared to the same period in the prior
year.
- Achieved FFO of $7.57 per diluted
share, and Core FFO of $8.12 per
diluted share, representing a 0.2% increase compared to the same
period in the prior year.
- Increased same-store revenue by 0.2% and same-store NOI
decreased by (1.5)% compared to the same period in the prior
year.
- Acquired 55 operating stores and three stores at completion of
construction ("Certificate of Occupancy stores" or "C of O stores")
for a total cost of approximately $581.0
million.
- In conjunction with joint venture partners, acquired five
operating stores, one C of O store, completed seven developments
and increased ownership interest in two existing joint ventures to
49.0% for a total net investment of approximately $360.3 million.
- Originated $980.2 million in
mortgage and mezzanine bridge loans and sold $199.3 million in mortgage bridge loans.
- Added 367 stores (238 stores net) to the Company's third-party
management platform.
Joe Margolis, CEO of Extra Space
Storage Inc., commented: "The team continues to optimize
performance in a challenging macro environment. This is
evidenced by our ability to maintain strong occupancy during a time
of year which is typically marked by occupancy declines. Our
people, systems and high occupancy position the portfolio for
future revenue growth as conditions improve. The outsized
growth in our third-party management, bridge loan and insurance
businesses, as well as our ability to find creative and off-market
investment opportunities, continue to provide an avenue of growth
in an otherwise tough operating environment, and contribute to Core
FFO per share growth modestly ahead of our projections."
"We expect much of the same in 2025 – a challenging but slowly
improving operating environment, augmented by contributions to FFO
from our ancillary businesses and structured investments."
FFO Per Share:
The following table (unaudited) outlines the Company's FFO and
Core FFO for the three months and year ended December 31, 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 December 31,
|
|
For the Year Ended
December 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
(per
share)1
|
|
|
|
(per
share)1
|
|
|
|
(per
share)1
|
|
|
|
(per
share)1
|
Net income
attributable to
common stockholders
|
$
262,487
|
|
$ 1.24
|
|
$
216,134
|
|
$
1.02
|
|
$
854,681
|
|
$ 4.03
|
|
$
803,198
|
|
$ 4.74
|
Impact of the
difference in
weighted average number of
shares – diluted2
|
|
|
(0.05)
|
|
|
|
(0.05)
|
|
|
|
(0.17)
|
|
|
|
(0.25)
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
depreciation
|
156,027
|
|
0.70
|
|
152,881
|
|
0.69
|
|
618,189
|
|
2.78
|
|
418,149
|
|
2.34
|
Amortization of
intangibles
|
28,305
|
|
0.13
|
|
30,246
|
|
0.14
|
|
113,886
|
|
0.51
|
|
59,295
|
|
0.33
|
(Gain) loss on real
estate
assets held for sale and sold,
net
|
(37,714)
|
|
(0.17)
|
|
—
|
|
—
|
|
25,906
|
|
0.12
|
|
—
|
|
—
|
Unconsolidated joint
venture
real estate depreciation and
amortization
|
8,907
|
|
0.04
|
|
8,041
|
|
0.04
|
|
32,678
|
|
0.15
|
|
24,400
|
|
0.14
|
Unconsolidated joint
venture
gain on sale of real estate
assets and sale of a joint
venture interest
|
—
|
|
—
|
|
—
|
|
—
|
|
(13,730)
|
|
(0.06)
|
|
—
|
|
—
|
Distributions paid on
Series A
Preferred Operating
Partnership units
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(159)
|
|
—
|
Income allocated to
Operating
Partnership and other
noncontrolling interests
|
15,314
|
|
0.07
|
|
11,273
|
|
0.05
|
|
45,551
|
|
0.21
|
|
47,255
|
|
0.26
|
FFO
|
$
433,326
|
|
$ 1.96
|
|
$
418,575
|
|
$
1.89
|
|
$ 1,677,161
|
|
$ 7.57
|
|
$ 1,352,138
|
|
$ 7.56
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Life Storage Merger
transition
costs
|
—
|
|
—
|
|
12,558
|
|
0.05
|
|
—
|
|
—
|
|
66,732
|
|
0.37
|
Non-cash interest
expense
related to amortization of
discount on Life Storage
unsecured senior notes
|
11,157
|
|
0.05
|
|
10,558
|
|
0.05
|
|
43,720
|
|
0.20
|
|
18,786
|
|
0.10
|
Amortization of
other
intangibles related to the Life
Storage Merger, net of tax
benefit
|
5,761
|
|
0.02
|
|
7,440
|
|
0.03
|
|
26,959
|
|
0.12
|
|
12,400
|
|
0.07
|
Impairment of Life
Storage
trade name
|
—
|
|
—
|
|
—
|
|
—
|
|
51,763
|
|
0.23
|
|
—
|
|
—
|
CORE
FFO
|
$
450,244
|
|
$ 2.03
|
|
$
449,131
|
|
$
2.02
|
|
$ 1,799,603
|
|
$ 8.12
|
|
$ 1,450,056
|
|
$ 8.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number
of
shares – diluted3
|
221,329,035
|
|
|
|
221,916,681
|
|
|
|
221,623,954
|
|
|
|
178,969,993
|
|
|
|
|
(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 months and year ended
December 31, 2024, and 2023 (amounts
shown in thousands, except store count data)1:
|
For the Three
Months
Ended December 31,
|
|
Percent
|
|
For the Year
Ended
December 31,
|
|
Percent
|
|
2024
|
|
2023
|
|
Change
|
|
2024
|
|
2023
|
|
Change
|
Same-store property
revenues2
|
|
|
|
|
|
|
|
|
|
|
|
Net rental
income
|
$
400,263
|
|
$
400,954
|
|
(0.2) %
|
|
$ 1,601,455
|
|
$ 1,596,015
|
|
0.3 %
|
Other income
|
15,622
|
|
16,508
|
|
(5.4) %
|
|
64,300
|
|
65,689
|
|
(2.1) %
|
Total same-store
revenues
|
$
415,885
|
|
$
417,462
|
|
(0.4) %
|
|
$ 1,665,755
|
|
$ 1,661,704
|
|
0.2 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-store operating
expenses2
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and
benefits
|
$ 24,247
|
|
$ 23,466
|
|
3.3 %
|
|
$ 95,696
|
|
$ 91,329
|
|
4.8 %
|
Marketing
|
8,250
|
|
7,740
|
|
6.6 %
|
|
34,038
|
|
30,327
|
|
12.2 %
|
Office
expense3
|
12,635
|
|
12,816
|
|
(1.4) %
|
|
51,606
|
|
51,655
|
|
(0.1) %
|
Property operating
expense4
|
9,408
|
|
8,821
|
|
6.7 %
|
|
37,646
|
|
38,491
|
|
(2.2) %
|
Repairs and
maintenance
|
6,739
|
|
6,682
|
|
0.9 %
|
|
27,934
|
|
26,469
|
|
5.5 %
|
Property
taxes
|
44,593
|
|
36,219
|
|
23.1 %
|
|
165,617
|
|
152,028
|
|
8.9 %
|
Insurance
|
4,645
|
|
5,210
|
|
(10.8) %
|
|
19,512
|
|
18,718
|
|
4.2 %
|
Total same-store
operating expenses
|
$
110,517
|
|
$
100,954
|
|
9.5 %
|
|
$
432,049
|
|
$
408,927
|
|
5.7 %
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-store net
operating income2
|
$
305,368
|
|
$
316,508
|
|
(3.5) %
|
|
$ 1,233,706
|
|
$ 1,252,777
|
|
(1.5) %
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-store square foot
occupancy as of quarter end
|
93.7 %
|
|
92.5 %
|
|
|
|
93.7 %
|
|
92.5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average same-store
square foot occupancy
|
94.1 %
|
|
92.9 %
|
|
|
|
93.9 %
|
|
93.3 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Properties included in
same-store5
|
1,071
|
|
1,071
|
|
|
|
1,071
|
|
1,071
|
|
|
|
|
(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 year ended December 31, 2024, six
properties were removed from the pool due to structural damage and
redevelopment and one property was sold, reducing the same-store
pool to 1,071 stores.
|
Details related to the same-store performance of stores by
metropolitan statistical area ("MSA") for the three months and year
ended December 31, 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
December 31, 2024
|
|
Closed/Completed
Subsequent to
December 31, 2024
|
|
Scheduled to
Still
Close/Complete
in 2025
|
|
Total
2025
|
Wholly-Owned
Investment1
|
|
Stores
|
|
Price
|
|
Stores
|
|
Price
|
|
Stores
|
|
Price
|
|
Stores
|
|
Price
|
Operating
Stores2
|
|
55
|
|
$
546,672
|
|
8
|
|
$
97,883
|
|
2
|
|
$ 20,250
|
|
10
|
|
$ 118,133
|
C of O and Development
Stores1
|
|
3
|
|
34,337
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
EXR Investment in
Wholly-Owned Stores
|
|
58
|
|
581,009
|
|
8
|
|
97,883
|
|
2
|
|
20,250
|
|
10
|
|
118,133
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Joint Venture
Investment1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EXR Investment in JV
Acquisition of Operating Stores
|
|
5
|
|
9,200
|
|
1
|
|
11,025
|
|
1
|
|
12,240
|
|
2
|
|
23,265
|
EXR Increased
Investment in Existing JVs
|
|
—
|
|
251,200
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
EXR Investment in JV
Development and C of O
|
|
8
|
|
99,917
|
|
1
|
|
12,138
|
|
6
|
|
73,641
|
|
7
|
|
85,779
|
EXR Investment in
Joint Ventures
|
|
13
|
|
360,317
|
|
2
|
|
23,163
|
|
7
|
|
85,881
|
|
9
|
|
109,044
|
Total EXR
Investment
|
|
71
|
|
$
941,326
|
|
10
|
|
$
121,046
|
|
9
|
|
$
106,131
|
|
19
|
|
$
227,177
|
|
|
(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/.
|
(2)
|
Includes the buyout of
partner's interest in one property in the quarter.
|
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.
Other Investment Activity:
On February 4, 2025, the Company
invested $100.0 million in shares of
convertible preferred stock of Strategic Storage Growth Trust III,
Inc. ("SSGT"). The dividend rate for the convertible
preferred stock is 8.85% per annum, and is subject to increase
beginning in 2030. The preferred shares are generally not
redeemable for five years, except in the case of a change of
control or initial listing of SSGT.
Property Sales:
During the three months ended December
31, 2024, the Company sold five properties, four of which
were previously held for sale, resulting in a net gain of
$37.7 million. Subsequent to
quarter end the Company sold 11 properties held for sale at year
end.
Bridge Loans:
During the three months ended December
31, 2024, the Company originated $224.4 million in bridge loans and sold bridge
loans totaling $9.2
million. Outstanding balances of the Company's
bridge loans were approximately $1.2
billion at year end. The Company has an additional
$203.7 million in bridge loans that
have closed subsequent to quarter end or are under agreement to
close in 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 December 31, 2024, the Company managed 1,575 stores
for third-party owners and 460 stores owned in unconsolidated joint
ventures, for a total of 2,035 stores under management. The
Company is the largest self-storage management company in
the United States.
Balance Sheet:
During the three months ended December
31, 2024, the Company did not issue any shares on its ATM
program, and as of December 31, 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 December 31, 2024, the Company had authorization to
purchase up to $500.0 million under
the program.
During the three months ended December
31, 2024, the Company re-opened an existing issuance of
5.70% senior unsecured notes due 2028 and issued an additional
$300.0 million at a premium of
102.86% with an effective offer rate of 4.74%.
During the three months ended December
31, 2024, the Company initiated an unsecured commercial
paper program which received initial short-term ratings of A-2 from
S&P Global Ratings and P-2 from Moody's. As of
December 31, 2024, the commercial paper program had total
capacity of $1.0 billion, with
$500.0 million in outstanding
issuances.
As of December 31, 2024, the Company's percentage of
fixed-rate debt to total debt was 75.8%. Net of the impact of
variable rate receivables, the effective fixed-rate debt to total
debt was 85.7%. The weighted average interest rates of the
Company's fixed and variable-rate debt were 4.1% and 5.4%,
respectively. The combined weighted average interest rate was 4.4%
with a weighted average maturity of approximately 4.4 years.
Subsequent to quarter end, the Company re-opened an existing
issuance of 5.50% senior unsecured notes due 2030 and issued an
additional $350.0 million at a
premium of 101.51% with an effective offer rate of 5.17%.
Subsequent to quarter end the Company paid off a $245.0 million unsecured note maturing
January 2025.
Dividends:
On December 31, 2024, the Company paid a fourth quarter
common stock dividend of $1.62 per
share to stockholders of record at the close of business on
December 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, 20251.
|
Ranges for
2025
Annual
Assumptions
|
Notes
|
|
(February 25,
2025)
|
|
|
Low
|
|
High
|
|
Core FFO
|
$8.00
|
|
$8.30
|
|
Dilution per share from
C of O and value
add acquisitions
|
$0.22
|
|
$0.22
|
|
Same-store revenue
growth
|
(0.75) %
|
|
1.25 %
|
Same-store pool of
1,829 stores
|
Same-store expense
growth
|
3.75 %
|
|
5.25 %
|
Same-store pool of
1,829 stores
|
Same-store NOI
growth
|
(3.00) %
|
|
0.25 %
|
Same-store pool of
1,829 stores
|
|
|
|
|
|
Weighted average
one-month SOFR
|
4.15 %
|
|
4.15 %
|
|
|
|
|
|
|
Net tenant reinsurance
income
|
$268,000,000
|
|
$271,000,000
|
|
Management fees and
other income
|
$125,000,000
|
|
$126,500,000
|
|
Interest
income
|
$150,500,000
|
|
$152,000,000
|
Includes interest from
bridge loans and dividends from
NexPoint preferred investment
|
General and
administrative expenses
|
$184,000,000
|
|
$186,000,000
|
Includes non-cash
compensation
|
Average monthly cash
balance
|
$45,000,000
|
|
$45,000,000
|
|
Equity in earnings of
real estate ventures
|
$89,000,000
|
|
$90,000,000
|
Includes dividends from
SmartStop preferred investments
|
Interest
expense
|
$570,000,000
|
|
$575,000,000
|
Excludes non-cash
interest expense shown below.
|
Non-cash interest
expense related to
amortization of discount on Life Storage
unsecured senior notes
|
$46,000,000
|
|
$47,000,000
|
Amortization of LSI
debt mark-to-market; excluded
from Core FFO
|
Income Tax
Expense
|
$38,000,000
|
|
$39,000,000
|
Taxes associated with
the Company's taxable REIT subsidiary
|
Acquisitions
|
$325,000,000
|
|
$325,000,000
|
Includes wholly-owned
acquisitions and the Company's
investment in joint ventures
|
Bridge loans
outstanding
|
$1,450,000,000
|
|
$1,450,000,000
|
Represents the
Company's average retained loan
balances for 2025
|
Weighted average share
count
|
222,200,000
|
|
222,200,000
|
Assumes 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, February 26,
2025, 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://emportal.ink/3PKtvFm
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 February
26, 2025.
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 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;
- potential liability for uninsured losses and environmental
contamination;
- our ability to recover losses under our insurance
policies;
- 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;
- 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;
- failure to close pending acquisitions and developments on
expected terms, or at all;
- 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 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;
- 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;
- economic uncertainty due to the impact of natural disasters,
war or terrorism, which could adversely affect our business
plan;
- our lack of sole decision-making authority with respect to our
joint venture investments;
- 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;
- availability of financing and capital, the levels of debt that
we maintain and our credit ratings;
- changes in global financial markets and increases in interest
rates;
- the effect of recent or future changes to U.S. tax laws;
and
- the failure to maintain our REIT status for U.S. federal income
tax purposes.
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 1,071 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
December 31, 2024, the Company owned
and/or operated 4,011 self-storage stores in 42 states and
Washington, D.C. The Company's
stores comprise approximately 2.8 million units and approximately
308.4 million square feet of rentable space operating under the
Extra Space brand. 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.
Extra Space Storage
Inc.
Condensed
Consolidated Balance Sheets
(In thousands,
except share data)
|
|
December 31,
2024
|
|
December 31,
2023
|
|
(Unaudited)
|
|
|
Assets:
|
|
|
|
Real estate assets,
net
|
$
24,587,627
|
|
$
24,555,873
|
Real estate assets -
operating lease right-of-use assets
|
689,803
|
|
227,241
|
Investments in
unconsolidated real estate entities
|
1,332,338
|
|
1,071,617
|
Investments in debt
securities and notes receivable
|
1,550,950
|
|
904,769
|
Cash and cash
equivalents
|
138,222
|
|
99,062
|
Other assets,
net
|
548,986
|
|
597,700
|
Total
assets
|
$
28,847,926
|
|
$
27,456,262
|
Liabilities,
Noncontrolling Interests and Equity:
|
|
|
|
Secured notes payable,
net
|
$
1,010,541
|
|
$
1,273,549
|
Unsecured term loans,
net
|
2,192,507
|
|
2,650,581
|
Unsecured senior
notes, net
|
7,756,968
|
|
6,410,618
|
Revolving lines of
credit and commercial paper
|
1,362,000
|
|
682,000
|
Operating lease
liabilities
|
705,845
|
|
236,515
|
Cash distributions in
unconsolidated real estate ventures
|
75,319
|
|
71,069
|
Accounts payable and
accrued expenses
|
346,519
|
|
334,518
|
Other
liabilities
|
538,865
|
|
383,463
|
Total
liabilities
|
13,988,564
|
|
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, 211,995,510
and 211,278,803 shares issued and outstanding at December 31, 2024
and
December 31, 2023, respectively
|
2,120
|
|
2,113
|
Additional paid-in
capital
|
14,831,946
|
|
14,750,388
|
Accumulated other
comprehensive income
|
12,806
|
|
17,435
|
Accumulated
deficit
|
(899,337)
|
|
(379,015)
|
Total Extra Space
Storage Inc. stockholders' equity
|
13,947,535
|
|
14,390,921
|
Noncontrolling
interest represented by Preferred Operating Partnership units,
net
|
76,092
|
|
222,360
|
Noncontrolling
interests in Operating Partnership, net and other noncontrolling
interests
|
835,735
|
|
800,668
|
Total noncontrolling
interests and equity
|
14,859,362
|
|
15,413,949
|
Total liabilities,
noncontrolling interests and equity
|
$
28,847,926
|
|
$
27,456,262
|
Consolidated
Statement of Operations for the Three Months and Year Ended
December 31, 2024 and 2023
(In thousands,
except share and per share data) - Unaudited
|
|
For the Three Months
Ended
December 31,
|
|
For the Year
Ended
December 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenues:
|
|
|
|
|
|
|
|
Property
rental
|
$
707,234
|
|
$ 696,982
|
|
$ 2,803,252
|
|
$
2,222,578
|
Tenant
reinsurance
|
83,695
|
|
70,415
|
|
332,795
|
|
235,680
|
Management fees and
other income
|
30,967
|
|
30,377
|
|
120,855
|
|
101,986
|
Total
revenues
|
821,896
|
|
797,774
|
|
3,256,902
|
|
2,560,244
|
Expenses:
|
|
|
|
|
|
|
|
Property
operations
|
221,111
|
|
195,039
|
|
831,566
|
|
612,036
|
Tenant
reinsurance
|
18,240
|
|
21,173
|
|
73,886
|
|
58,874
|
Life Storage Merger
transition costs
|
—
|
|
12,558
|
|
—
|
|
66,732
|
General and
administrative
|
44,025
|
|
39,397
|
|
167,398
|
|
146,408
|
Depreciation and
amortization
|
196,202
|
|
196,139
|
|
783,023
|
|
506,053
|
Total
expenses
|
479,578
|
|
464,306
|
|
1,855,873
|
|
1,390,103
|
Gain (loss) on real
estate assets held for sale and sold, net
|
37,714
|
|
—
|
|
(25,906)
|
|
—
|
Impairment of Life
Storage trade name
|
—
|
|
—
|
|
(51,763)
|
|
—
|
Income from
operations
|
380,032
|
|
333,468
|
|
1,323,360
|
|
1,170,141
|
Interest
expense
|
(138,479)
|
|
(129,665)
|
|
(551,354)
|
|
(419,035)
|
Non-cash interest
expense related to amortization of discount on Life Storage
unsecured senior notes
|
(11,157)
|
|
(10,558)
|
|
(43,720)
|
|
(18,786)
|
Interest
income
|
34,676
|
|
22,250
|
|
124,422
|
|
84,857
|
Income before equity in
earnings and dividend income from unconsolidated real
estate entities and income tax expense
|
265,072
|
|
215,495
|
|
852,708
|
|
817,177
|
Equity in earnings and
dividend income from unconsolidated real estate entities
|
18,764
|
|
16,233
|
|
67,272
|
|
54,835
|
Equity in earnings of
unconsolidated real estate ventures - gain on sale of real
estate
assets and sale of a joint venture interest
|
—
|
|
—
|
|
13,730
|
|
—
|
Income tax
expense
|
(6,035)
|
|
(4,321)
|
|
(33,478)
|
|
(21,559)
|
Net income
|
277,801
|
|
227,407
|
|
900,232
|
|
850,453
|
Net income allocated to
Preferred Operating Partnership noncontrolling interests
|
(1,189)
|
|
(2,250)
|
|
(7,262)
|
|
(9,011)
|
Net income allocated to
Operating Partnership and other noncontrolling interests
|
(14,125)
|
|
(9,023)
|
|
(38,289)
|
|
(38,244)
|
Net income attributable
to common stockholders
|
$
262,487
|
|
$ 216,134
|
|
$
854,681
|
|
$
803,198
|
Earnings per common
share
|
|
|
|
|
|
|
|
Basic
|
$
1.24
|
|
$
1.02
|
|
$
4.03
|
|
$
4.74
|
Diluted
|
$
1.24
|
|
$
1.02
|
|
$
4.03
|
|
$
4.74
|
Weighted average number
of shares
|
|
|
|
|
|
|
|
Basic
|
211,737,843
|
|
211,071,794
|
|
211,575,240
|
|
169,216,989
|
Diluted
|
211,737,843
|
|
219,961,282
|
|
211,577,680
|
|
169,220,882
|
Reconciliation of
GAAP Net Income to Total Same-Store Net Operating Income — for the
Three Months and Year Ended December 31, 2024 and 2023 (In
thousands) - Unaudited
|
|
For the Three Months
Ended
December 31,
|
|
For the Year
Ended
December 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net
Income
|
$
277,801
|
|
$
227,407
|
|
$
900,232
|
|
$
850,453
|
Adjusted to
exclude:
|
|
|
|
|
|
|
|
Gain (loss) on real
estate assets held for sale and sold, net
|
(37,714)
|
|
—
|
|
25,906
|
|
—
|
Equity in earnings and
dividend income from unconsolidated real
estate entities
|
(18,764)
|
|
(16,233)
|
|
(67,272)
|
|
(54,835)
|
Equity in earnings of
unconsolidated real estate ventures - gain on sale
of real estate assets and sale of a joint venture
interest
|
—
|
|
—
|
|
(13,730)
|
|
—
|
Interest
expense
|
138,479
|
|
129,665
|
|
551,354
|
|
419,035
|
Non-cash interest
expense related to amortization of discount on Life
Storage unsecured senior notes
|
11,157
|
|
10,558
|
|
43,720
|
|
18,786
|
Depreciation and
amortization
|
196,202
|
|
196,139
|
|
783,023
|
|
506,053
|
Impairment of Life
Storage trade name
|
—
|
|
—
|
|
51,763
|
|
—
|
Income tax
expense
|
6,035
|
|
4,321
|
|
33,478
|
|
21,559
|
Life Storage Merger
transition costs
|
—
|
|
12,558
|
|
—
|
|
66,732
|
General and
administrative
|
44,025
|
|
39,397
|
|
167,398
|
|
146,408
|
Management fees, other
income and interest income
|
(65,643)
|
|
(52,627)
|
|
(245,277)
|
|
(186,843)
|
Net tenant
insurance
|
(65,455)
|
|
(49,242)
|
|
(258,909)
|
|
(176,806)
|
Non same-store rental
revenue
|
(291,349)
|
|
(279,520)
|
|
(1,137,497)
|
|
(560,874)
|
Non same-store
operating expense
|
110,594
|
|
94,085
|
|
399,517
|
|
203,109
|
Total same-store net
operating income
|
$
305,368
|
|
$
316,508
|
|
$ 1,233,706
|
|
$ 1,252,777
|
|
|
|
|
|
|
|
|
Same-store rental
revenues
|
415,885
|
|
417,462
|
|
1,665,755
|
|
1,661,704
|
Same-store operating
expenses
|
110,517
|
|
100,954
|
|
432,049
|
|
408,927
|
Same-store net
operating income
|
$
305,368
|
|
$
316,508
|
|
$ 1,233,706
|
|
$ 1,252,777
|
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, 2025 - Unaudited
|
|
|
For the Year Ending
December 31, 2025
|
|
|
Low
End
|
|
High
End
|
Net income
attributable to common stockholders per diluted
share
|
|
$
4.38
|
|
$
4.68
|
Income allocated to
noncontrolling interest - Preferred Operating
Partnership and Operating Partnership
|
|
0.27
|
|
0.27
|
Net income attributable
to common stockholders for diluted computations
|
|
4.65
|
|
4.95
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
Real estate
depreciation
|
|
2.61
|
|
2.61
|
Amortization of
intangibles
|
|
0.28
|
|
0.28
|
Unconsolidated joint
venture real estate depreciation and amortization
|
|
0.16
|
|
0.16
|
Funds from
operations attributable to common stockholders
|
|
7.70
|
|
8.00
|
|
|
|
|
|
Adjustments:
|
|
|
|
|
Non-cash interest
expense related to amortization of discount on Life
Storage unsecured senior notes
|
|
0.21
|
|
0.21
|
Amortization of other
intangibles related to the Life Storage Merger, net of
tax benefit
|
|
0.09
|
|
0.09
|
Core funds from
operations attributable to common stockholders
|
|
$
8.00
|
|
$
8.30
|
Reconciliation of
Estimated GAAP Net Income to Estimated Same-Store Net Operating
Income — for the Year Ending December 31, 2025 (In thousands) -
Unaudited
|
|
For the Year Ending
December 31, 2025
|
|
Low
|
|
High
|
|
|
|
|
Net
Income
|
$
1,039,500
|
|
$
1,120,250
|
Adjusted to
exclude:
|
|
|
|
Equity in earnings of
unconsolidated joint ventures
|
(89,000)
|
|
(90,000)
|
Interest
expense
|
575,000
|
|
570,000
|
Non-cash interest
expense related to amortization of discount on Life
Storage unsecured senior notes
|
47,000
|
|
46,000
|
Depreciation and
amortization
|
682,750
|
|
682,750
|
Income tax
expense
|
39,000
|
|
38,000
|
General and
administrative
|
186,000
|
|
184,000
|
Management fees and
other income
|
(125,000)
|
|
(126,500)
|
Interest
income
|
(150,500)
|
|
(152,000)
|
Net tenant reinsurance
income
|
(268,000)
|
|
(271,000)
|
Non same-store rental
revenues
|
(179,000)
|
|
(179,000)
|
Non same-store
operating expenses
|
114,000
|
|
114,000
|
Total same-store net
operating income1
|
$
1,871,750
|
|
$
1,936,500
|
|
|
|
|
Same-store rental
revenues1
|
2,645,000
|
|
2,698,500
|
Same-store operating
expenses1
|
773,250
|
|
762,000
|
Total same-store net
operating income1
|
$
1,871,750
|
|
$
1,936,500
|
|
(1)
Estimated same-store rental revenues, operating expenses and
net operating income are for the Company's 2025 same-store pool of
1,829 stores.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/extra-space-storage-inc-reports-2024-fourth-quarter-and-year-end-results-302385191.html
SOURCE Extra Space Storage Inc.