EXTRA SPACE STORAGE INC. SALT LAKE CITY, Oct. 28, 2015 /PRNewswire/ -- Extra Space Storage Inc. (NYSE: EXR) (the "Company"), a leading owner and operator of self-storage in the United States, announced operating results for the three and nine months ended September 30, 2015.
http://photos.prnewswire.com/prnvar/20141028/154912LOGO
Highlights for the three months ended September 30, 2015:
-- Achieved funds from operations attributable to common stockholders
("FFO") of $0.81 per diluted share. Excluding costs associated with
acquisitions and non-cash interest, FFO as adjusted was also $0.81 per
diluted share, representing a 12.5% increase compared to the same period
in 2014.
-- Increased same-store revenue by 9.9% and same-store net operating income
("NOI") by 12.6% compared to the same period in 2014.
-- Increased same-store occupancy by 200 basis points to 93.6% as of
September 30, 2015, compared to 91.6% as of September 30, 2014.
-- Acquired one operating store for $6.1 million.
-- Issued $575.0 million in 3.125% Exchangeable Senior Notes and retired
$164.6 million in 2.375% Exchangeable Senior Notes.
-- Filed a $400.0 million "at the market" equity program with the
Securities and Exchange Commission.
-- Paid a quarterly dividend of $0.59 per share.
Highlights for the nine months ended September 30, 2015:
-- Achieved FFO of $2.21 per diluted share. Excluding costs associated with
acquisitions and non-cash interest, FFO as adjusted was $2.26 per
diluted share, representing a 17.1% increase compared to the same period
in 2014.
-- Increased same-store revenue by 9.2% and same-store NOI by 12.1%
compared to the same period in 2014.
-- Acquired 38 operating stores for approximately $330.1 million, and two
stores at completion of construction for approximately $22.4 million.
Highlights subsequent to September 30, 2015:
-- Closed the merger with SmartStop Self Storage, Inc. ("SmartStop") on
October 1, 2015 for approximately $1.3 billion adding 122 wholly-owned
stores.
-- Assumed the management of 43 SmartStop stores concurrently with the
closing of the SmartStop merger.
Spencer F. Kirk, CEO of Extra Space Storage Inc., commented: "The storage sector as a whole is experiencing favorable operating conditions, and our mobile technology continues to expand our advantage over smaller operators. Our ability to capitalize in this market resulted in record-high revenue and NOI growth for the quarter. In addition, the recently closed SmartStop acquisition significantly increased our nationwide footprint and online presence, and we will leverage that size and scale to further benefit our stockholders."
FFO Per Share:
The following table outlines the Company's FFO and FFO as adjusted for the three and nine months ended September 30, 2015 and 2014. 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 -- unaudited):
For the Three Months Ended September 30, For the Nine Months Ended September 30,
---------------------------------------- ---------------------------------------
2015 2014 2015 2014
---- ---- ---- ----
(per share) (per share) (per share) (per share)
Net income attributable to common
stockholders $71,718 $0.58 $54,228 $0.47 $180,799 $1.51 $133,233 $1.15
Impact of the difference in
weighted average number of
shares - diluted(1) (0.03) (0.03) (0.09) (0.07)
Adjustments:
Real estate depreciation 27,792 0.21 25,005 0.20 81,221 0.64 71,967 0.59
Amortization of intangibles 1,445 0.01 2,759 0.02 6,686 0.05 9,594 0.08
(Gain) loss on real estate
transactions and earnout from
prior acquisitions (1,101) (0.01) 2,500 0.02 (1,501) (0.01) 10,285 0.08
Unconsolidated joint venture real
estate depreciation and
amortization 1,052 0.01 1,131 0.01 3,167 0.03 3,304 0.03
Unconsolidated joint venture gain
on sale of properties and
purchase of partners' interests - - (378) - (2,857) (0.02) (3,816) (0.03)
Distributions paid on Series A
Preferred Operating Partnership
units (1,272) (0.01) (1,438) (0.01) (3,817) (0.03) (4,313) (0.04)
Income allocated to Operating
Partnership noncontrolling
interests 6,493 0.05 4,962 0.04 16,994 0.13 13,170 0.11
----- ---- ----- ---- ------ ---- ------ ----
FFO attributable to common
stockholders $106,127 $0.81 $88,769 $0.72 $280,692 $2.21 $233,424 $1.90
Adjustments:
Non-cash interest expense
related to amortization of
discount on equity portion of
exchangeable senior notes 805 - 679 - 2,198 0.02 2,004 0.02
Non-cash interest benefit
related to out of market debt (364) - (742) - (2,047) (0.02) (2,350) (0.02)
Acquisition related costs 280 - 436 - 5,703 0.05 3,885 0.03
--- --- --- --- ----- ---- ----- ----
FFO as adjusted attributable to
common stockholders $106,848 $0.81 $89,142 $0.72 $286,546 $2.26 $236,963 $1.93
======== ===== ======= ===== ======== ===== ======== =====
Weighted average number of shares
- diluted(2) 131,562,105 122,972,502 126,927,108 122,808,077
(1) 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 FFO as adjusted per share,
which are calculated assuming full
redemption of all OP units as
described in note (2).
(2) 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 shares -
diluted for FFO per share and FFO
as adjusted per share also
includes the effect of share-
based compensation plans and
shares related to the exchangeable
senior notes using the treasury
stock method.
Operating Results and Same-Store Performance:
The following table outlines the Company's same-store performance for the three and nine months ended September 30, 2015 and 2014 (amounts shown in thousands, except store count data--unaudited):
For the Three Months Ended Percent For the Nine Months Ended Percent
September 30, September 30,
------------- -------------
2015 2014 Change 2015 2014 Change
---- ---- ------ ---- ---- ------
Same-store rental and tenant
reinsurance revenues $152,979 $139,258 9.9% $439,218 $402,193 9.2%
Same-store operating and
tenant reinsurance expenses 41,144 39,931 3.0% 124,467 121,336 2.6%
------ ------ --- ------- ------- ---
Same-store net operating
income $111,835 $99,327 12.6% $314,751 $280,857 12.1%
Non same-store rental and
tenant reinsurance revenues $35,795 $20,796 72.1% $93,324 $56,611 64.9%
Non same-store operating and
tenant reinsurance expenses $11,342 $6,293 80.2% $29,683 $15,867 87.1%
Total rental and tenant
reinsurance revenues $188,774 $160,054 17.9% $532,542 $458,804 16.1%
Total operating and tenant
reinsurance expenses $52,486 $46,224 13.5% $154,150 $137,203 12.4%
Same-store square foot
occupancy as of quarter end 93.6% 91.6% 93.6% 91.6%
Properties included in same-
store 503 503 503 503
Same-store revenues for the three and nine months ended September 30, 2015 increased due to gains in occupancy, higher rental rates for both new and existing customers and reduced customer discounts. Expenses were higher for the three months ended September 30, 2015 due to increases in advertising, tenant reinsurance expense, credit card merchant fees and property taxes. Increases in expenses were partially offset by decreases in utility expenses during the three months ended September 30, 2015.
Expenses were higher for the nine months ended September 30, 2015 due to increases in tenant reinsurance expense, credit card merchant fees, repairs and maintenance and property taxes. Increases in expenses were partially offset by decreases in utility expenses and property insurance expense during the nine months ended September 30, 2015.
Major markets with revenue growth above the Company's portfolio average for the nine months ended September 30, 2015 included Denver, Houston, Los Angeles, Sacramento, San Francisco and Tampa/St. Petersburg. Major markets performing below the Company's portfolio average included Chicago, Philadelphia and Washington D.C./Baltimore.
Acquisition and Third-Party Management Activity:
The following table outlines the Company's acquisitions closed (dollars in thousands - unaudited):
For the Three Months Ended For the Nine Months Ended Subsequent to 2015 Total
September 30, 2015 September 30, 2015 September 30, 2015
------------------ ------------------ ------------------
Stores Purchase Price Stores Purchase Price Stores Purchase Price Stores Purchase Price
------ -------------- ------ -------------- ------ -------------- ------ --------------
Operating Stores 1 $6,100 38 $330,092 123 $1,327,250 161 $1,657,342
Stores Purchased Upon
Completion - - 2 22,400 1 8,700 3 31,100
--- --- --- ------ --- ----- --- ------
Wholly Owned Total 1 $6,100 40 $352,492 124 $1,335,950 164 $1,688,442
JV Stores Purchased 1 5,428 1 5,428 - - 1 5,428
Upon Completion(1)
Total 2 $11,528 41 $357,920 124 $1,335,950 165 $1,693,870
=== ======= === ======== === ========== === ==========
1. Extra Space holds a
10% interest in the
joint venture
The following table outlines the Company's stores under contract (dollars in thousands - unaudited):
October 28, 2015 through Projected 2016 Projected 2017-18 Total Under Contract
December 31, 2015
-----------------
Stores Purchase Price Stores Purchase Price Stores Purchase Price Stores Purchase Price
------ -------------- ------ -------------- ------ -------------- ------ --------------
Operating Stores 6 $53,000 3 $29,100 - - 9 $82,100
Stores Purchased Upon
Completion 2 14,800 9 81,800 4 52,233 15 148,833
--- ------ --- ------ --- ------ --- -------
Wholly Owned Total 8 $67,800 12 $110,900 4 $52,233 24 $230,933
JV Stores Purchased Upon
Completion(1) 1 11,300 1 16,500 - - 2 27,800
--- ------ --- ------ --- --- --- ------
Total 9 $79,100 13 $127,400 4 $52,233 26 $258,733
=== ======= === ======== === ======= === ========
1. Extra Space holds a
10% interest in the
joint venture
The operating and other store acquisitions described above are subject to customary closing conditions and no assurance can be provided that these acquisitions will be completed on the terms described, or at all.
Property Management:
As of September 30, 2015, the Company managed 302 stores for third-party owners. With an additional 252 stores owned and operated in joint ventures, the Company had a total of 554 stores under management. The Company continues to be the largest self-storage management company in the United States.
Balance Sheet:
On September 21, 2015, the Operating Partnership issued $500.0 million in aggregate principal amount of its 3.125% Exchangeable Senior Notes due 2035. An option to purchase an additional $75.0 million in aggregate principal amount was exercised by the initial purchasers on September 25, 2015. The Operating Partnership used a portion of the proceeds to retire $164.6 million of its 2.375% Exchangeable Senior Notes due 2033.
On August 28, 2015, the Company filed a $400.0 million "at the market" ("ATM") equity program with the Securities and Exchange Commission, and entered into separate equity distribution agreements with five sales agents. Under the terms of the equity distribution agreements, the Company may from time to time offer and sell shares of common stock, up to the aggregate offering price of $400.0 million, through its sales agents. During the quarter, the Company sold 410,000 shares of common stock using its ATM program at an average sales price of $75.17 per share, resulting in net proceeds of $30.5 million after deducting offering costs.
As of September 30, 2015, the Company's percentage of fixed-rate debt to total debt was 71.4%. The weighted average interest rates of the Company's fixed and variable-rate debt were 3.6% and 1.9%, respectively. The combined weighted average interest rate was 3.1% with a weighted average maturity of approximately 4.9 years.
Dividends:
On September 30, 2015, the Company paid a third quarter common stock dividend of $0.59 per share to stockholders of record at the close of business on September 15, 2015.
Outlook:
The following table outlines the Company's FFO estimates and annual assumptions for the year ending December 31, 2015:
Ranges for 2015 Annual Assumptions Notes
---------------------------------- -----
Low High
Funds from operations
attributable to
common stockholders $2.69 $2.72
Funds from operations
as adjusted
attributable to
common stockholders $3.10 $3.13
Same-store property 8.50% 9.00% Assumes a same-store pool of 503
revenue growth stores and includes tenant
reinsurance
Same-store property 3.00% 3.50% Assumes a same-store pool of 503
expense growth stores and includes tenant
reinsurance
Same-store property 11.00% 11.75% Assumes a same-store pool of 503
NOI growth stores and includes tenant
reinsurance
Weighted average one-
month LIBOR 0.20% 0.20%
Net tenant
reinsurance income $57,500,000 $58,500,000
General and Includes non-cash compensation
administrative expense of $5.5 million
expenses $65,500,000 $66,500,000
Average monthly cash
balance $75,000,000 $75,000,000
Equity in earnings of
real estate ventures $12,000,000 $12,500,000
Acquisition of
SmartStop Self
Storage, Inc. $1,320,000,000 $1,320,000,000 Closed 10/1/2015
Acquisition of
operating stores $450,000,000 $450,000,000
Acquisition of other
stores upon
completion of
development $50,000,000 $50,000,000
Interest expense $95,000,000 $96,000,000
Non-cash interest
expense related to
exchangeable senior
notes $3,800,000 $3,800,000 Excluded from FFO as adjusted
Non-cash interest
benefit related to
out of market debt $2,400,000 $2,400,000 Excluded from FFO as adjusted
Taxes associated with
the Company's
taxable REIT
subsidiary $10,500,000 $11,000,000
Acquisition related $51,000,000 $51,000,000 Excluded from FFO as adjusted and
costs includes $38.0 million in debt
elimination costs associated with
the SmartStop acquisition
Weighted average 128,500,000 128,500,000 Assumes redemption of all OP units
share count for common stock
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. Click on the "Investor Relations" link on the home page, then on "Financials & Stock Info," then on "Quarterly Earnings" in the navigation menu. 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 Thursday, October 29, 2015, to discuss its financial results. To participate in the conference call, please dial 855-791-2026 or 631-485-4899 for international participants; conference ID: 50224614. The conference call will also be available on the Company's website at www.extraspace.com. To listen to a live broadcast, 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 Company's website in the Investor Relations section.
A replay of the call will also be available by telephone, from 4:00 p.m. Eastern Time on October 29, 2015, until 11:59 p.m. Eastern Time on November 3, 2015. The replay dial-in numbers are 855-859-2056 or 404-537-3406 for international callers; conference ID: 50224614.
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 the SmartStop acquisition and other store acquisitions, 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, plans or intentions relating to acquisitions and other information that is not historical information. In some cases, forward-looking statements can be identified by terminology such as "believes," "estimates," "expects," "may," "will," "should," "anticipates," or "intends," or the negative of such terms or other comparable terminology, or by discussions of strategy. We may also make additional forward-looking statements from time to time. All such subsequent forward-looking statements, whether written or oral, by us or on our behalf, are also expressly qualified by these cautionary statements. There are a number of risks and uncertainties that could cause our actual results to differ materially from the forward-looking statements contained in or contemplated by this release. Any forward-looking statements should be considered in light of the risks referenced in the "Risk Factors" section included in our most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q. Such factors include, but are not limited to:
-- adverse changes in general economic conditions, the real estate industry
and the markets in which we operate;
-- failure to close pending acquisitions on expected terms, or at all;
-- the effect of competition from new and existing self-storage facilities
or other storage alternatives, which could cause rents and occupancy
rates to decline;
-- difficulties in our ability to evaluate, finance, complete and integrate
acquisitions and developments successfully and to lease up those stores,
which could adversely affect our profitability;
-- potential liability for uninsured losses and environmental
contamination;
-- the impact of the regulatory environment as well as national, state and
local laws and regulations, including, without limitation, those
governing real estate investment trusts ("REITs"), tenant reinsurance
and other aspects of our business, which could adversely affect our
results;
-- 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;
-- increased interest rates and operating costs;
-- reductions in asset valuations and related impairment charges;
-- the failure of our joint venture partners to fulfill their obligations
to us or their pursuit of actions that are inconsistent with our
objectives;
-- the failure to maintain our REIT status for federal income tax purposes;
-- economic uncertainty due to the impact of war or terrorism, which could
adversely affect our business plan; and
-- difficulties in our ability to attract and retain qualified personnel
and management members.
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 earnings. Net earnings assume 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 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.
For informational purposes, the Company also presents FFO as adjusted which excludes non-recurring revenues and expenses, acquisition related costs and non-cash interest. Although the Company's calculation of FFO as adjusted 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 non-recurring revenues and expenses, the costs related to acquiring stores and non-cash interest charges, stockholders and potential investors are presented with an indicator of its operating performance that more closely achieves the objectives of the real estate industry in presenting FFO. FFO as adjusted 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 503 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. Same-store results provide information relating to store operations without the effects of acquisitions or completed developments and 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. As of September 30, 2015, the Company owned and/or operated 1,170 self-storage stores in 36 states, Washington, D.C. and Puerto Rico. The Company's stores comprise approximately 787,000 units and approximately 87.1 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.
Consolidated Balance Sheets
(In thousands, except share data)
September 30, 2015 December 31, 2014
------------------ -----------------
(Unaudited)
Assets:
Real estate assets, net $4,452,251 $4,142,950
Investments in unconsolidated real
estate ventures 84,671 85,711
Cash and cash equivalents 1,115,532 47,663
Restricted cash 228,629 25,245
Receivables from related parties and
affiliated real estate joint ventures 3,016 11,778
Other assets, net 118,737 88,760
------- ------
Total assets $6,002,836 $4,402,107
========== ==========
Liabilities, Noncontrolling Interests
and Equity:
Notes payable $2,527,756 $1,872,067
Premium on notes payable 1,235 3,281
Exchangeable senior notes 660,364 250,000
Discount on exchangeable senior notes (26,146) (13,054)
Notes payable to trusts 119,590 119,590
Lines of credit 185,000 138,000
Accounts payable and accrued expenses 76,303 65,521
Other liabilities 71,394 54,719
------ ------
Total liabilities 3,615,496 2,490,124
--------- ---------
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,
123,332,292 and 116,360,239 shares
issued and outstanding at September
30, 2015 and December 31, 2014,
respectively 1,233 1,163
Additional paid-in capital 2,401,886 1,995,484
Accumulated other comprehensive loss (20,812) (1,484)
Accumulated deficit (273,015) (257,738)
-------- --------
Total Extra Space Storage Inc.
stockholders' equity 2,109,292 1,737,425
Noncontrolling interest represented by
Preferred Operating Partnership units,
net of $120,230 notes receivable 80,869 81,152
Noncontrolling interests in Operating
Partnership 197,017 92,422
Other noncontrolling interests 162 984
--- ---
Total noncontrolling interests and
equity 2,387,340 1,911,983
--------- ---------
Total liabilities, noncontrolling
interests and equity $6,002,836 $4,402,107
========== ==========
Consolidated Statement of Operations for the three and nine months ended September 30, 2015 and 2014 (unaudited)
(In thousands, except share and per share data)
For the Three Months Ended September 30, For the Nine Months Ended September 30,
---------------------------------------- ---------------------------------------
2015 2014 2015 2014
---- ---- ---- ----
Revenues:
Property rental $170,548 $144,669 $480,466 $415,448
Tenant reinsurance 18,226 15,385 52,076 43,356
Management fees and other income 8,723 9,013 23,969 23,167
----- ----- ------ ------
Total revenues 197,497 169,067 556,511 481,971
------- ------- ------- -------
Expenses:
Property operations 48,878 43,294 144,331 129,070
Tenant reinsurance 3,608 2,930 9,819 8,133
Acquisition related costs 280 436 5,703 3,885
General and administrative 16,716 15,665 49,620 46,436
Depreciation and amortization 30,711 29,249 92,691 85,895
------ ------ ------ ------
Total expenses 100,193 91,574 302,164 273,419
------- ------ ------- -------
Income from operations 97,304 77,493 254,347 208,552
Gain (loss) on real estate transactions
and earnout from prior acquisitions 1,101 (2,500) 1,501 (10,285)
Interest expense (20,811) (20,681) (65,053) (60,937)
Non-cash interest expense related to
amortization of discount on equity
component of exchangeable senior notes (805) (679) (2,198) (2,004)
Interest income 356 186 1,640 1,167
Interest income on note receivable from
Preferred Operating Partnership unit
holder 1,213 1,213 3,638 3,638
----- ----- ----- -----
Income before equity in earnings of
unconsolidated real estate ventures
and income tax expense 78,358 55,032 193,875 140,131
Equity in earnings of unconsolidated
real estate ventures 3,403 2,777 9,054 7,800
Equity in earnings of unconsolidated
real estate ventures -gain on sale of
real estate assets and purchase of
joint venture partners' interests - 378 2,857 3,816
Income tax expense (3,561) 1,006 (7,994) (5,337)
------ ----- ------ ------
Net income 78,200 59,193 197,792 146,410
Net income allocated to Preferred
Operating Partnership noncontrolling
interests (3,112) (2,977) (9,045) (8,281)
Net income allocated to Operating
Partnership and other noncontrolling
interests (3,370) (1,988) (7,948) (4,896)
------ ------ ------ ------
Net income attributable to common
stockholders $71,718 $54,228 $180,799 $133,233
======= ======= ======== ========
Earnings per common share
Basic $0.58 $0.47 $1.52 $1.15
===== ===== ===== =====
Diluted $0.58 $0.47 $1.51 $1.15
===== ===== ===== =====
Weighted average number of shares
Basic 122,644,837 115,726,911 118,564,872 115,606,845
Diluted 130,398,111 121,617,554 125,406,313 121,551,889
Cash dividends paid per common share $0.59 $0.47 $1.65 $1.34
===== ===== ===== =====
Reconciliation of the Range of Estimated Fully Diluted Earnings Per Share to Estimated Fully Diluted FFO Per Share -for the Three Months Ending December 31, 2015 and Year Ending December 31, 2015 -
Unaudited
For the Three Months Ending For the Year Ending
December 31, 2015 December 31, 2015
----------------- -----------------
Low End High End Low End High End
------- -------- ------- --------
Net income attributable to common
stockholders per diluted share $0.22 $0.24 $1.63 $1.66
Income allocated to noncontrolling
interest -Preferred Operating
Partnership and Operating Partnership 0.04 0.04 0.17 0.17
Fixed component of income allocated to
non-controlling interest - Preferred
Operating Partnership (0.01) (0.01) (0.04) (0.04)
----- ----- ----- -----
Net income attributable to common
stockholders for diluted computations 0.25 0.27 1.76 1.79
Adjustments:
Real estate depreciation 0.20 0.20 0.85 0.85
Amortization of intangibles 0.03 0.03 0.08 0.08
Unconsolidated joint venture real estate
depreciation and amortization 0.01 0.01 0.03 0.03
Unconsolidated joint venture gain on sale
of real estate and purchase of partners'
interests - - (0.03) (0.03)
Funds from operations attributable to
common
stockholders $0.49 $0.51 $2.69 $2.72
----- ----- ----- -----
Adjustments:
Non-cash interest related to out of
market debt (0.01) (0.01) (0.02) (0.02)
Non-cash interest expense related to
amortization of discount on equity
portion of exchangeable senior notes 0.01 0.01 0.03 0.03
Acquisition related costs 0.36 0.36 0.40 0.40
---- ---- ---- ----
Funds from operations as adjusted
attributable to common stockholders $0.85 $0.87 $3.10 $3.13
===== ===== ===== =====
Logo - http://photos.prnewswire.com/prnh/20141028/154912LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/extra-space-storage-inc-reports-2015-third-quarter-results-300168144.html
SOURCE Extra Space Storage Inc.
