Latest News by Industry
SALT LAKE CITY, Nov. 1, 2022 /PRNewswire/ -- Extra Space Storage Inc. (NYSE: EXR) (the "Company"), a leading owner and operator of self-storage facilities in the United States and a member of the S&P 500, announced operating results for the three and nine months ended September 30, 2022.
Highlights for the three months ended September 30, 2022:
Highlights for the nine months ended September 30, 2022:
Joe Margolis, CEO of Extra Space Storage Inc., commented: "We had another strong quarter, with same-store revenue growth of 15.5% and NOI growth of 16.4%, despite exceptionally difficult comparables. We completed the acquisition of Storage Express, a strategic transaction that we believe unlocks another future growth channel in the remotely managed storage category. Our internal and external growth efforts continue to enhance and diversify our platform and portfolio and led to achieved Core FFO growth of 19.5%."
FFO Per Share:
The following table (unaudited) outlines the Company's FFO and Core FFO for the three and nine months ended September 30, 2022 and 2021. 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, | ||||||||||||||
2022 | 2021 | 2022 | 2021 | ||||||||||||
(per share)1 | (per share)1 | (per share)1 | (per share)1 | ||||||||||||
Net income attributable to | $ 220,719 | $ 1.65 | $ 188,276 | $ 1.40 | $ 656,428 | $ 4.89 | $ 559,222 | $ 4.19 | |||||||
Impact of the difference in | (0.11) | (0.07) | (0.30) | (0.23) | |||||||||||
Adjustments: | |||||||||||||||
Real estate depreciation | 65,483 | 0.46 | 58,177 | 0.41 | 191,940 | 1.34 | 170,462 | 1.21 | |||||||
Amortization of intangibles | 3,279 | 0.02 | 1,262 | 0.01 | 8,741 | 0.06 | 2,963 | 0.02 | |||||||
Gain on real estate | — | — | — | — | (14,249) | (0.10) | (63,883) | (0.45) | |||||||
Unconsolidated joint venture | 4,381 | 0.03 | 3,051 | 0.02 | 12,349 | 0.09 | 8,635 | 0.06 | |||||||
Unconsolidated joint venture | — | — | — | — | — | — | (6,251) | (0.04) | |||||||
Distributions paid on Series | (572) | — | (572) | — | (1,716) | (0.01) | (1,716) | (0.01) | |||||||
Income allocated to | 15,407 | 0.11 | 11,544 | 0.08 | 45,249 | 0.32 | 34,678 | 0.25 | |||||||
FFO | $ 308,697 | $ 2.16 | $ 261,738 | $ 1.85 | $ 898,742 | 6.29 | $ 704,110 | $ 5.00 | |||||||
Adjustments: | |||||||||||||||
Property losses and tenant | 6,200 | 0.05 | — | — | 6,200 | 0.05 | — | — | |||||||
Transaction related costs | — | — | — | — | 1,465 | 0.01 | — | — | |||||||
CORE FFO | $ 314,897 | $ 2.21 | $ 261,738 | $ 1.85 | $ 906,407 | $ 6.35 | $ 704,110 | $ 5.00 | |||||||
Weighted average number of | 142,799,777 | 141,315,129 | 142,838,642 | 140,910,152 |
(1) | Per share amounts may not recalculate due to rounding. |
(2) | 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, 2022 and 2021 (amounts shown in thousands, except store count data)1:
For the Three Months | Percent | For the Nine Months | Percent | ||||||||
2022 | 2021 | Change | 2022 | 2021 | Change | ||||||
Same-store rental revenues2 | $ 371,918 | $ 322,111 | 15.5 % | $ 1,075,412 | $ 900,266 | 19.5 % | |||||
Same-store operating expenses2 | 87,450 | 77,683 | 12.6 % | 255,661 | 233,383 | 9.5 % | |||||
Same-store net operating income2 | $ 284,468 | $ 244,428 | 16.4 % | $ 819,751 | $ 666,883 | 22.9 % | |||||
Same-store square foot occupancy as of quarter end | 95.2 % | 96.7 % | 95.2 % | 96.7 % | |||||||
Properties included in same-store | 869 | 869 | 869 | 869 | |||||||
(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. |
Same-store revenues for the three and nine months ended September 30, 2022 increased compared to the same periods in 2021 due to higher average rates to existing customers and higher other operating income partially offset by lower occupancy.
Same-store expenses increased for the three and nine months ended September 30, 2022 compared to the same periods in 2021 due to increases in payroll, credit card processing fees, utilities, property taxes and insurance. The same-store expense growth rate for the three months ended September 30, 2022 is amplified by negative expense growth in the 2021 comparable period. Average annual same-store expense growth over a two-year period (current period compared to the same period in 2020) was 4.2%. The same-store expense average was calculated using the 2021 same-store pool to capture two full years of same-store operating data.
Details related to the same-store performance of stores by metropolitan statistical area ("MSA") for the three and nine months ended September 30, 2022 are provided in the supplemental financial information published on the Company's Investor Relations website at https://ir.extraspace.com/.
Hurricane Ian:
During the three months ended September 30, 2022, the majority of our Florida and South Carolina stores were temporarily closed due to Hurricane Ian. The Company maintains property and casualty insurance on its properties, which covers damages and business interruption expenses subject to varying deductibles depending on the cause and extent of the claim. The Company recorded estimated property losses, net of estimated insurance recoveries, of $3.2 million due to building damage and expenses for repairs and cleanup. The Company also recorded $3.0 million in additional estimated tenant reinsurance claims expense resulting from the hurricane with respect to tenants covered under its tenant reinsurance program.
The property losses and tenant reinsurance claims cost from the hurricane are excluded from Core FFO. Same-store reporting excludes all casualty losses to provide more useful measures when comparing year-over-year results. Damage to properties may result in removal of properties from the same-store pool in the fourth quarter.
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, 2022 | Closed/Completed | Scheduled to Still | Total 2022 | To Close/Complete | ||||||||||||||||
Wholly-Owned Investment | Stores | Price | Stores | Price | Stores | Price | Stores | Price | Stores | Price | ||||||||||
Operating Stores1 | 139 | $ 1,130,028 | 6 | $ 147,250 | — | $ — | 145 | $ 1,277,278 | — | $ — | ||||||||||
C of O and Development | 8 | 86,220 | — | — | — | — | 8 | 86,220 | 8 | 105,678 | ||||||||||
EXR Investment in Wholly- | 147 | 1,216,248 | 6 | 147,250 | — | — | 153 | 1,363,498 | 8 | 105,678 | ||||||||||
Joint Venture Investment | ||||||||||||||||||||
EXR Investment in JV | 29 | 87,625 | 1 | 4,900 | 2 | 4,800 | 32 | 97,325 | 1 | 6,031 | ||||||||||
EXR Investment in JV | — | — | — | — | 1 | 9,580 | 1 | 9,580 | 4 | 43,926 | ||||||||||
EXR Investment in Joint | 29 | 87,625 | 1 | 4,900 | 3 | 14,380 | 33 | 106,905 | 5 | 49,957 | ||||||||||
Total EXR Investment | 176 | $ 1,303,873 | 7 | $ 152,150 | 3 | $ 14,380 | 186 | $ 1,470,403 | 13 | $ 155,635 |
(1) | Includes the Storage Express acquisition, and does not include $180 million investment in Bargold. |
(2) | 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.
Bridge Loans:
During the three months ended September 30, 2022, the Company originated $113.8 million in bridge loans. The Company has an additional $225.7 million in bridge loans that closed subsequent to quarter end or are under agreement to close in 2022 and an additional $305.6 million in bridge loans under agreement to close in 2023. During the three months ended September 30, 2022, the Company sold $125.8 million in bridge loans. 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, 2022, the Company managed 886 stores for third-party owners and 315 stores owned in joint ventures, for a total of 1,201 stores under management. The Company is the largest self-storage management company in the United States.
Balance Sheet:
In conjunction with the Storage Express acquisition, the Company issued 619,294 OP units at an average price of $201.84 per share (a total value of $125.0 million). During the three months ended September 30, 2022, the Company did not issue any shares on its ATM program, and it currently has $800.0 million available for issuance. The Company did not repurchase any shares of common stock using its stock repurchase program, and as of September 30, 2022, the Company had authorization to purchase up to an additional $337.0 million under the plan.
During the three months ended September 30, 2022, the Company completed an accordion transaction related to its credit facility, and added a $175.0 million unsecured debt tranche maturing January 2028 and a $425.0 million unsecured debt tranche maturing July 2029. The current interest rates for the tranches are Adjusted Term SOFR/Adjusted Daily Simple SOFR ("SOFR") + 0.95% and SOFR + 1.25%, respectively.
As of September 30, 2022, the Company's percentage of fixed-rate debt to total debt was 62.2%. The weighted average interest rates of the Company's fixed and variable-rate debt were 3.2% and 4.2%, respectively. The combined weighted average interest rate was 3.6% with a weighted average maturity of approximately 5.4 years.
Subsequent to quarter end, the Company entered into two swap agreements against 1-month Term SOFR with notional amounts of $100 million each, maturing October 31, 2024, to effectively fix the rate on $200 million in floating rate debt obligations in its credit facility. The all-in blended fixed rate on the two swapped tranches was 5.2%.
Dividends:
On September 30, 2022, the Company paid a third quarter common stock dividend of $1.50 per share to stockholders of record at the close of business on September 15, 2022.
Outlook:
The following table outlines the Company's current and initial Core FFO estimates and annual assumptions for the year ending December 31, 20221:
Current Ranges for 2022 | 2nd Quarter Ranges for | Notes | |||||||
(August 2, 2022) | |||||||||
Low | High | Low | High | ||||||
Core FFO | $8.30 | $8.40 | $8.30 | $8.50 | |||||
Dilution per share from C of O | $0.20 | $0.20 | $0.20 | $0.20 | |||||
Same-store revenue growth | 16.25 % | 17.25 % | 16.00 % | 18.00 % | Same-store pool of 869 stores | ||||
Same-store expense growth | 8.50 % | 9.50 % | 7.50 % | 9.00 % | Same-store pool of 869 stores | ||||
Same-store NOI growth | 18.50 % | 20.00 % | 18.50 % | 21.50 % | Same-store pool of 869 stores | ||||
Weighted average one-month | 1.94% / 1.68% | 1.94% / 1.68% | 1.89% / 1.66% | 1.89% / 1.66% | |||||
Net tenant reinsurance income | $154,000,000 | $155,000,000 | $153,500,000 | $155,500,000 | Excludes the impact of | ||||
Management fees and other | $83,500,000 | $84,500,000 | $82,500,000 | $83,500,000 | |||||
Interest income | $69,000,000 | $70,000,000 | $60,500,000 | $61,500,000 | Includes dividends from JCAP | ||||
General and administrative | $126,500,000 | $127,500,000 | $124,500,000 | $125,500,000 | Includes non-cash compensation | ||||
Average monthly cash balance | $70,000,000 | $70,000,000 | $70,000,000 | $70,000,000 | |||||
Equity in earnings of real estate | $41,000,000 | $42,000,000 | $43,000,000 | $44,000,000 | Includes dividends from | ||||
Interest expense | $219,000,000 | $221,000,000 | $210,000,000 | $ 212,000,000 | |||||
Income Tax Expense | $22,000,000 | $23,000,000 | $22,000,000 | $23,000,000 | Taxes associated with the | ||||
Acquisitions | $1,650,000,000 | $1,650,000,000 | $1,200,000,000 | $1,200,000,000 | Represents the Company's | ||||
Bridge loans | $225,000,000 | $225,000,000 | $200,000,000 | $200,000,000 | Represents the Company's share | ||||
Weighted average share count | 143,000,000 | 143,000,000 | 143,000,000 | 143,000,000 | Assumes redemption of all OP | ||||
(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, November 2, 2022, 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/BI3b8724fefa59407f8e829f5d86fd70d4.
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 November 2, 2022.
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, favorable 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:
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 non-cash interest. 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 869 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.
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, 2022, the Company owned and/or operated 2,327 self-storage stores in 41 states and Washington, D.C. The Company's stores comprise approximately 1.6 million units and approximately 175.1 million square feet of rentable space. 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. The Company is the second largest owner and/or operator of self-storage stores in the United States and is the largest self-storage management company in the United States.
Extra Space Storage Inc. | |||
September 30, 2022 | December 31, 2021 | ||
(Unaudited) | |||
Assets: | |||
Real estate assets, net | $ 9,877,080 | $ 8,834,649 | |
Real estate assets - operating lease right-of-use assets | 226,984 | 227,949 | |
Investments in unconsolidated real estate entities | 568,691 | 457,326 | |
Investments in debt securities and notes receivable | 658,663 | 719,187 | |
Cash and cash equivalents | 86,991 | 71,126 | |
Restricted cash | 7,363 | 5,068 | |
Other assets, net | 414,873 | 159,172 | |
Total assets | $ 11,840,645 | $ 10,474,477 | |
Liabilities, Noncontrolling Interests and Equity: | |||
Notes payable, net | $ 1,296,830 | $ 1,320,755 | |
Unsecured term loans, net | 2,339,419 | 1,741,926 | |
Unsecured senior notes, net | 2,757,285 | 2,360,066 | |
Revolving lines of credit | 600,000 | 535,000 | |
Operating lease liabilities | 233,832 | 233,356 | |
Cash distributions in unconsolidated real estate ventures | 66,141 | 63,582 | |
Accounts payable and accrued expenses | 191,183 | 142,285 | |
Other liabilities | 286,657 | 291,531 | |
Total liabilities | 7,771,347 | 6,688,501 | |
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 | — | — | |
Common stock, $0.01 par value, 500,000,000 shares authorized, 133,918,037 | 1,339 | 1,339 | |
Additional paid-in capital | 3,339,961 | 3,285,948 | |
Accumulated other comprehensive income (loss) | 48,521 | (42,546) | |
Accumulated deficit | (139,250) | (128,245) | |
Total Extra Space Storage Inc. stockholders' equity | 3,250,571 | 3,116,496 | |
Noncontrolling interest represented by Preferred Operating Partnership units, net | 261,494 | 259,110 | |
Noncontrolling interests in Operating Partnership, net and other noncontrolling interests | 557,233 | 410,370 | |
Total noncontrolling interests and equity | 4,069,298 | 3,785,976 | |
Total liabilities, noncontrolling interests and equity | $ 11,840,645 | $ 10,474,477 |
Consolidated Statement of Operations for the Three and Nine Months Ended September 30, 2022 and 2021 | |||||||
For the Three Months Ended | For the Nine Months Ended | ||||||
2022 | 2021 | 2022 | 2021 | ||||
Revenues: | |||||||
Property rental | $ 428,787 | $ 351,355 | $ 1,216,639 | $ 976,448 | |||
Tenant reinsurance | 47,869 | 44,258 | 138,093 | 126,211 | |||
Management fees and other income | 22,246 | 16,879 | 62,720 | 47,320 | |||
Total revenues | 498,902 | 412,492 | 1,417,452 | 1,149,979 | |||
Expenses: | |||||||
Property operations | 114,577 | 92,794 | 322,371 | 274,316 | |||
Tenant reinsurance | 10,770 | 7,509 | 25,349 | 21,405 | |||
Transaction related costs | — | — | 1,465 | — | |||
General and administrative | 32,275 | 24,395 | 93,288 | 74,276 | |||
Depreciation and amortization | 71,423 | 61,516 | 208,396 | 179,685 | |||
Total expenses | 229,045 | 186,214 | 650,869 | 549,682 | |||
Gain on real estate transactions | — | — | 14,249 | 63,883 | |||
Income from operations | 269,857 | 226,278 | 780,832 | 664,180 | |||
Interest expense | (56,245) | (39,670) | (146,249) | (120,605) | |||
Interest income | 18,125 | 11,729 | 52,174 | 36,871 | |||
Income before equity in earnings and dividend income from | 231,737 | 198,337 | 686,757 | 580,446 | |||
Equity in earnings and dividend income from unconsolidated real | 11,149 | 8,255 | 30,436 | 23,533 | |||
Equity in earnings of unconsolidated real estate ventures - gain on | — | — | — | 6,251 | |||
Income tax expense | (6,760) | (6,772) | (15,516) | (16,330) | |||
Net income | 236,126 | 199,820 | 701,677 | 593,900 | |||
Net income allocated to Preferred Operating Partnership | (4,454) | (3,529) | (13,278) | (10,647) | |||
Net income allocated to Operating Partnership and other | (10,953) | (8,015) | (31,971) | (24,031) | |||
Net income attributable to common stockholders | $ 220,719 | $ 188,276 | $ 656,428 | $ 559,222 | |||
Earnings per common share | |||||||
Basic | $ 1.65 | $ 1.41 | $ 4.89 | $ 4.19 | |||
Diluted | $ 1.65 | $ 1.40 | $ 4.89 | $ 4.19 | |||
Weighted average number of shares | |||||||
Basic | 133,913,652 | 133,809,750 | 134,094,490 | 133,197,903 | |||
Diluted | 141,504,215 | 140,425,269 | 141,567,845 | 139,854,881 | |||
Cash dividends paid per common share | $ 1.50 | $ 1.25 | $ 4.50 | $ 3.25 |
Reconciliation of GAAP Net Income to Total Same-Store Net Operating Income — for the Three and Nine Months Ended September 30, 2022 and 2021 | |||||||
For the Three Months Ended | For the Nine Months Ended | ||||||
2022 | 2021 | 2022 | 2021 | ||||
Net Income | $ 236,126 | $ 199,820 | $ 701,677 | $ 593,900 | |||
Adjusted to exclude: | |||||||
Gain on real estate transactions | — | — | (14,249) | (63,883) | |||
Equity in earnings and dividend income from | (11,149) | (8,255) | (30,436) | (23,533) | |||
Equity in earnings of unconsolidated real estate ventures | — | — | — | (6,251) | |||
Interest expense | 56,245 | 39,670 | 146,249 | 120,605 | |||
Depreciation and amortization | 71,423 | 61,516 | 208,396 | 179,685 | |||
Income tax expense | 6,760 | 6,772 | 15,516 | 16,330 | |||
Transaction related costs | — | — | 1,465 | — | |||
General and administrative | 32,275 | 24,395 | 93,288 | 74,276 | |||
Management fees, other income and interest income | (40,371) | (28,608) | (114,894) | (84,191) | |||
Net tenant insurance | (37,099) | (36,749) | (112,744) | (104,806) | |||
Non same-store rental revenue | (56,869) | (29,244) | (141,227) | (76,182) | |||
Non same-store operating expense | 27,127 | 15,111 | 66,710 | 40,933 | |||
Total same-store net operating income | $ 284,468 | $ 244,428 | $ 819,751 | $ 666,883 | |||
Same-store rental revenues | 371,918 | 322,111 | 1,075,412 | 900,266 | |||
Same-store operating expenses | 87,450 | 77,683 | 255,661 | 233,383 | |||
Same-store net operating income | $ 284,468 | $ 244,428 | $ 819,751 | $ 666,883 |
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, 2022 - Unaudited | ||||
For the Year Ending December 31, 2022 | ||||
Low End | High End | |||
Net income attributable to common stockholders per diluted share | $ 5.95 | $ 6.05 | ||
Income allocated to noncontrolling interest - Preferred Operating | 0.40 | 0.40 | ||
Fixed component of income allocated to non-controlling interest - Preferred | (0.02) | (0.02) | ||
Net income attributable to common stockholders for diluted computations | 6.33 | 6.43 | ||
Adjustments: | ||||
Real estate depreciation | 1.82 | 1.82 | ||
Amortization of intangibles | 0.07 | 0.07 | ||
Unconsolidated joint venture real estate depreciation and amortization | 0.12 | 0.12 | ||
Gain on real estate transactions | (0.10) | (0.10) | ||
Funds from operations attributable to common stockholders | 8.24 | 8.34 | ||
Adjustments: | ||||
Property losses and tenant reinsurance claims due to hurricanes, net | 0.05 | 0.05 | ||
Transaction related costs | 0.01 | 0.01 | ||
Core funds from operations attributable to common stockholders | $ 8.30 | $ 8.40 |
Reconciliation of Estimated GAAP Net Income to Estimated Same-Store Net Operating Income — | |||
For the Year Ending December 31, 2022 | |||
Low | High | ||
Net Income | $ 895,550 | $ 918,800 | |
Adjusted to exclude: | |||
Equity in earnings of unconsolidated joint ventures | (41,000) | (42,000) | |
Interest expense | 221,000 | 219,000 | |
Depreciation and amortization | 281,000 | 281,000 | |
Income tax expense | 23,000 | 22,000 | |
General and administrative | 127,500 | 126,500 | |
Management fees and other income | (83,500) | (84,500) | |
Interest income | (69,000) | (70,000) | |
Net tenant reinsurance income | (154,000) | (155,000) | |
Non same-store rental revenues | (197,000) | (197,000) | |
Non same-store operating expenses | 86,000 | 86,000 | |
Total same-store net operating income1 | $ 1,089,550 | $ 1,104,800 | |
Same-store rental revenues1 | 1,432,250 | 1,444,500 | |
Same-store operating expenses1 | 342,700 | 339,700 | |
Total same-store net operating income1 | $ 1,089,550 | $ 1,104,800 | |
(1) Estimated same-store rental revenues, operating expenses and net operating income are for the Company's 2022 same-store pool of 869 stores. |
View original content to download multimedia: https://www.prnewswire.com/news-releases/extra-space-storage-inc-reports-2022-third-quarter-results-301665312.html
SOURCE Extra Space Storage Inc.