-+ 0.00%
-+ 0.00%
-+ 0.00%

Extra Space Storage Inc. Reports 2025 First Quarter Results

PR Newswire·04/29/2025 20:15:00
Listen to the news

SALT LAKE CITY, April 29, 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 ended March 31, 2025.

Highlights for the three months ended March 31, 2025:

  • Achieved net income attributable to common stockholders of $1.28 per diluted share, representing a 26.7% increase compared to the same period in the prior year.
  • Achieved funds from operations attributable to common stockholders and unit holders ("FFO") of $1.93 per diluted share. FFO, excluding adjustments ("Core FFO"), was $2.00 per diluted share, representing a 2.0% increase compared to the same period in the prior year.
  • Same-store revenue increased by 0.3% and same-store net operating income ("NOI") decreased by (1.2)% compared to the same period in the prior year.
  • Reported ending same-store occupancy of 93.4% as of March 31, 2025, compared to 92.4% as of March 31, 2024.
  • Acquired 12 operating stores for a total cost of approximately $153.8 million. Acquired six additional properties by exchanging ownership interest in 17 properties from an existing joint venture.
  • In conjunction with joint venture partners, acquired two operating stores and completed the development of one store for a total cost of approximately $38.3 million, of which the Company invested $24.5 million.
  • Originated $53.2 million in mortgage and mezzanine bridge loans and sold $27.7 million in mortgage bridge loans.
  • Added 113 stores (100 stores net) to the Company's third-party management platform. As of March 31, 2025, the Company managed 1,675 stores for third parties and 439 stores in unconsolidated joint ventures, for a total of 2,114 managed stores.
  • Paid a quarterly dividend of $1.62 per share.

Joe Margolis, CEO of Extra Space Storage Inc., stated: "We had a solid first quarter, beating same store revenue expectations, maintaining historically high occupancy, and continuing to grow our capital light ancillary businesses.  This led to FFO growth above our internal projections.  Despite this level of performance, the recent economic uncertainty has caused us to maintain our same-store guidance.  While the current environment is volatile and may lead to difficult economic times, our team, strategy, and systems have proven the ability to produce stable cash flow returns in similar conditions."

FFO Per Share:

The following table (unaudited) outlines the Company's FFO and Core FFO for the three months ended March 31, 2025 and 2024.  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 March 31,



2025



2024







(per share)1







(per share)1

Net income attributable to common stockholders

$    270,875



$       1.28



$   213,112



$           1.01

Impact of the difference in weighted average number of shares – diluted2





(0.06)







(0.05)

Adjustments:















Real estate depreciation

159,170



0.72



154,372



0.70

Amortization of intangibles

11,079



0.05



29,284



0.12

Gain on real estate assets held for sale and sold, net

(35,761)



(0.16)





Unconsolidated joint venture real estate depreciation and amortization

8,689



0.04



7,840



0.04

Income allocated to Operating Partnership and other noncontrolling interests

14,050



0.06



10,962



0.05

FFO

$    428,102



$       1.93



$   415,570



$           1.87

















Adjustments:















Non-cash interest expense related to amortization of discount on Life

Storage unsecured senior notes

11,313



0.05



10,705



0.05

Amortization of other intangibles related to the Life Storage Merger, net of tax benefit

4,531



0.02



7,440



0.04

CORE FFO

$    443,946



$       2.00



$   433,715



$           1.96

















Weighted average number of shares – diluted3

221,896,114







221,737,606









(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 ended March 31, 2025 and 2024 (amounts shown in thousands, except store count data)1:



For the Three Months

Ended March 31,



Percent



2025



2024



Change

Same-store property revenues2











Net rental income

$      635,798



$     631,313



0.7 %

Other income

23,938



26,210



(8.7) %

Total same-store revenues

$      659,736



$     657,523



0.3 %













Same-store operating expenses2











Payroll and benefits

$        40,220



$       41,152



(2.3) %

Marketing

13,929



15,917



(12.5) %

Office expense3

20,305



20,873



(2.7) %

Property operating expense4

19,568



19,131



2.3 %

Repairs and maintenance

15,207



14,574



4.3 %

Property taxes

75,448



65,149



15.8 %

Insurance

7,750



7,841



(1.2) %

Total same-store operating expenses

$      192,427



$     184,637



4.2 %













Same-store net operating income2

$      467,309



$     472,886



(1.2) %













Same-store square foot occupancy as of quarter end

93.4 %



92.4 %

















Average same-store square foot occupancy

93.3 %



92.1 %

















Properties included in same-store5

1,829



1,829









(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, 2025, the Company updated the property count of the same-store pool from 1,071 to 1,829 stores.

 

Details related to the same-store performance of stores by metropolitan statistical area ("MSA") for the three months ended March 31, 2025 and 2024 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

March 31, 2025



Closed/Completed

Subsequent to

March 31, 2025



Scheduled to Still

Close/Complete

in 2025



Total 2025



To Close/Complete

in 2026

Wholly-Owned Investment1



Stores



Price



Stores



Price



Stores



Price 3



Stores



Price



Stores



Price

Operating Stores2



12



$  153,808





$         —



28



$  338,500



40



$ 492,308





$        —

C of O and Development Stores1





















EXR Investment in Wholly-Owned Stores



12



153,808







28



338,500



40



492,308















































Joint Venture Investment1









































EXR Investment in JV Acquisition of Operating Stores



2



12,385











2



12,385





EXR Investment in JV Development and C of O



1



12,138







4



47,007



5



59,145



2



26,634

EXR Investment in Joint Ventures



3



24,523







4



47,007



7



71,530



2



26,634

Total EXR Investment



15



$  178,331





$         —



32



$  385,507



47



$ 563,838



2



$  26,634





(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 a partner's interest in one existing consolidated joint venture in the three months ended March 31, 2025.

(3)

Includes the buyout of the remaining ownership interest in two existing joint ventures, which own a total of 27 stores.

 

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:

During the three months ended March 31, 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.

Subsequent to quarter end the Company was repaid its $200.0 million convertible preferred stock investment in SmartStop Self Storage REIT, Inc. which had a dividend rate of 7.0% per annum. SmartStop Self Storage REIT, Inc. executed an initial public offering in April of 2025 and repaid the investment as part of the offering.

During the quarter, the Company exchanged its 25% ownership interest in 17 properties for its partner's 75% ownership interest in six properties in an existing joint venture formed in 2021.  The Company now owns 100% of the six properties and its former partner now owns 100% of the 17 properties which the Company continues to manage.  There are no remaining properties in this joint venture and these six properties are excluded from the table above.

Property Sales:

During the three months ended March 31, 2025, the Company sold 11 operating properties and three parcels of land resulting in a net gain of $35.8 million

Bridge Loans:

During the three months ended March 31, 2025, the Company originated $53.2 million in bridge loans and sold bridge loans totaling $27.7 million.   Outstanding balances of the Company's bridge loans were approximately $1.4 billion at the end of the quarter. The Company has an additional $192.7 million in bridge loans that have closed subsequent to quarter end or are under agreement to close in 2025 and 2026.  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 March 31, 2025, the Company managed 1,675 stores for third-party owners and 439 stores owned in unconsolidated joint ventures, for a total of 2,114 stores under management.  The Company is the largest self-storage management company in the United States.

Balance Sheet:

During the three months ended March 31, 2025, the Company did not issue any shares on its ATM program, and as of March 31, 2025, 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 March 31, 2025, the Company had authorization to purchase up to $500.0 million under the program. 

Subsequent to quarter end,  the Company repurchased 68,585 shares of common stock for $8.6 million at an average price of $125.60 per share.

In January 2025, 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%. The Company used the net proceeds to repay a $245.0 million unsecured note that matured in January 2025. In March 2025, the Company completed a public bond offering issuing $500.0 million aggregate principal amount of 5.4% senior unsecured notes due 2035.

As of March 31, 2025, the Company's commercial paper program had total capacity of $1.0 billion, with $580.0 million in outstanding issuances.

As of March 31, 2025, the Company's percentage of fixed-rate debt to total debt was 78.8%. Net of the impact of variable rate receivables, the effective fixed-rate debt to total debt was 89.5%.  The weighted average interest rates of the Company's fixed and variable-rate debt were 4.2% and 5.3%, respectively. The combined weighted average interest rate was 4.4% with a weighted average maturity of approximately 4.5 years.

Dividends:

On March 31, 2025, the Company paid a first quarter common stock dividend of $1.62 per share to stockholders of record at the close of business on March 14, 2025.

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



Ranges for 2025    

Annual Assumptions



Notes



(April 29, 2025)



(February 25, 2025)







Low



High



Low



High





Core FFO

$8.00



$8.30



$8.00



$8.30





Dilution per share from C of O and value add acquisitions

$0.22



$0.22



$0.22



$0.22





Same-store revenue growth

(0.75) %



1.25 %



(0.75) %



1.25 %



Same-store pool of 1,829 stores

Same-store expense growth

3.75 %



5.25 %



3.75 %



5.25 %



Same-store pool of 1,829 stores

Same-store NOI growth

(3.00) %



0.25 %



(3.00) %



0.25 %



Same-store pool of 1,829 stores





















Weighted average one-month SOFR

4.05 %



4.05 %



4.15 %



4.15 %

























Net tenant reinsurance income

$269,000,000



$272,000,000



$268,000,000



$271,000,000





Management fees and other income

$125,000,000



$126,500,000



$125,000,000



$126,500,000





Interest income

$152,000,000



$153,500,000



$150,500,000



$152,000,000



Includes interest from bridge loans and

dividends from NexPoint preferred investment

General and administrative expenses

$186,000,000



$188,000,000



$184,000,000



$186,000,000



Includes non-cash compensation

Average monthly cash balance

$40,000,000



$40,000,000



$45,000,000



$45,000,000





Equity in earnings of real estate ventures

$72,000,000



$73,000,000



$89,000,000



$90,000,000



1) Includes reduction in dividends from SmartStop

preferred investments.

2) Adjusted for JV buyouts with NOI now included

in non-same store properties

Interest expense

$573,000,000



$578,000,000



$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



$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



$38,000,000



$39,000,000



Taxes associated with the Company's taxable

REIT subsidiary

Acquisitions

$600,000,000



$600,000,000



$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



$1,450,000,000



$1,450,000,000



Represents the Company's average retained loan

balances for the year

Weighted average share count

222,200,000



222,200,000



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" navigation menu click on "Quarterly Results." 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, April 30, 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/3DPDVBn

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 April 30, 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, the impact of broader economic trends on the storage industry, our plans or intentions relating to acquisitions and developments, 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 1,829 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 March 31, 2025, the Company owned and/or operated 4,099 self-storage stores in 43 states and Washington, D.C. The Company's stores comprise approximately 2.8 million units and approximately 315.0 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)





March 31, 2025



December 31, 2024



(Unaudited)





Assets: 







Real estate assets, net

$            24,683,924



$          24,587,627

Real estate assets - operating lease right-of-use assets

685,393



689,803

Investments in unconsolidated real estate entities

1,320,849



1,332,338

Investments in debt securities and notes receivable

1,675,464



1,550,950

Cash and cash equivalents

119,559



138,222

Other assets, net

508,729



548,986

Total assets 

$            28,993,918



$          28,847,926

Liabilities, Noncontrolling Interests and Equity:







Secured notes payable, net

$                  999,062



$             1,010,541

Unsecured term loans, net

1,948,161



2,192,507

Unsecured senior notes, net

8,616,517



7,756,968

Revolving lines of credit and commercial paper

978,000



1,362,000

Operating lease liabilities

704,730



705,845

Cash distributions in unconsolidated real estate ventures

76,097



75,319

Accounts payable and accrued expenses

359,495



346,519

Other liabilities

533,353



538,865

Total liabilities 

14,215,415



13,988,564

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, 212,225,353 and 211,995,510

shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively

2,122



2,120

Additional paid-in capital

14,851,126



14,831,946

Accumulated other comprehensive income

6,204



12,806

Accumulated deficit

(972,665)



(899,337)

Total Extra Space Storage Inc. stockholders' equity

13,886,787



13,947,535

Noncontrolling interest represented by Preferred Operating Partnership units

53,827



76,092

Noncontrolling interests in Operating Partnership, net and other noncontrolling interests

837,889



835,735

Total noncontrolling interests and equity

14,778,503



14,859,362

Total liabilities, noncontrolling interests and equity

$            28,993,918



$          28,847,926

 

Consolidated Statement of Operations for the Three Months Ended March 31, 2025 and 2024

(In thousands, except share and per share data) - Unaudited





For the Three Months Ended March 31,



2025



2024

Revenues:







Property rental

$         704,380



$      688,044

Tenant reinsurance

84,712



81,347

Management fees and other income

30,905



30,148

Total revenues

819,997



799,539

Expenses:







Property operations

223,582



204,518

Tenant reinsurance

17,116



18,505

General and administrative

45,974



43,722

Depreciation and amortization

180,356



196,966

Total expenses

467,028



463,711

Gain on real estate assets held for sale and sold, net

35,761



Income from operations

388,730



335,828

Interest expense

(142,399)



(132,887)

Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes

(11,313)



(10,705)

Interest income

38,967



23,573

Income before equity in earnings and dividend income from unconsolidated real estate entities and income tax expense

273,985



215,809

Equity in earnings and dividend income from unconsolidated real estate entities

19,931



15,007

Income tax expense

(8,991)



(6,742)

Net income

284,925



224,074

Net income allocated to Preferred Operating Partnership noncontrolling interests

(724)



(2,208)

Net income allocated to Operating Partnership and other noncontrolling interests

(13,326)



(8,754)

Net income attributable to common stockholders

$         270,875



$      213,112

Earnings per common share







Basic

$               1.28



$            1.01

Diluted

$               1.28



$            1.01

Weighted average number of shares







Basic

211,850,618



211,283,335

Diluted

212,052,742



220,018,777

Cash dividends paid per common share

$               1.62



$            1.62

  

Reconciliation of GAAP Net Income to Total Same-Store Net Operating Income — for the Three Months Ended

March 31, 2025 and 2024 (In thousands) - Unaudited





For the Three Months Ended March 31,



2025



2024

Net Income

$         284,925



$         224,074

Adjusted to exclude:







Gain on real estate assets held for sale and sold, net

(35,761)



Equity in earnings and dividend income from unconsolidated real estate entities

(19,931)



(15,007)

Interest expense

142,399



132,887

Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes

11,313



10,705

Depreciation and amortization

180,356



196,966

Income tax expense

8,991



6,742

General and administrative

45,974



43,722

Management fees, other income and interest income

(69,872)



(53,721)

Net tenant insurance

(67,596)



(62,842)

Non same-store rental revenue

(44,644)



(30,521)

Non same-store operating expense

31,155



19,881

Total same-store net operating income

$         467,309



$         472,886









Same-store rental revenues

659,736



657,523

Same-store operating expenses

192,427



184,637

Same-store net operating income

$         467,309



$         472,886

 

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



$                         4.48



$                         4.78

Income allocated to noncontrolling interest - Preferred Operating Partnership and Operating Partnership



0.25



0.25

Net income attributable to common stockholders for diluted computations



4.73



5.03











Adjustments:









Real estate depreciation



2.70



2.70

Amortization of intangibles



0.27



0.27

Unconsolidated joint venture real estate depreciation and amortization



0.16



0.16

Gain on real estate transactions



(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

$                     1,033,250



$                     1,113,500

Adjusted to exclude:







Equity in earnings of unconsolidated joint ventures

(72,000)



(73,000)

Interest expense

578,000



573,000

Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes

47,000



46,000

Depreciation and amortization

700,500



700,500

Income tax expense

39,000



38,000

General and administrative

188,000



186,000

Management fees and other income

(125,000)



(126,500)

Interest income

(152,000)



(153,500)

Net tenant reinsurance income

(269,000)



(272,000)

Non same-store rental revenues

(225,000)



(225,000)

Non same-store operating expenses

129,000



129,000

Total same-store net operating income1

$                     1,871,750



$                     1,936,000









Same-store rental revenues1

2,645,000



2,698,000

Same-store operating expenses1

773,250



762,000

Total same-store net operating income1

$                     1,871,750



$                     1,936,000





(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.

 

Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/extra-space-storage-inc-reports-2025-first-quarter-results-302441730.html

SOURCE Extra Space Storage, Inc.