Press Releases

Printer Friendly Version View printer-friendly version
<< Back
Extra Space Storage Inc. Reports 2015 Third Quarter Results

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.

Extra Space Storage. You deserve some extra space!

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
September 30,

Percent

    For the Nine Months Ended
September 30,

Percent


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
September 30, 2015 

For the Nine Months Ended
September 30, 2015

Subsequent to
September 30, 2015

2015 Total


  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

Upon Completion1  

1

5,428

1

5,428

-

-

1

5,428










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
December 31, 2015

Projected 2016

Projected 2017-18

Total Under Contract


  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 Completion1  

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 revenue growth       

8.50%

9.00%


Assumes a same-store pool of 503 stores and includes tenant reinsurance

Same-store property expense growth      

3.00%

3.50%


Assumes a same-store pool of 503 stores and includes tenant reinsurance

Same-store property NOI growth            

11.00%

11.75%


Assumes a same-store pool of 503 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 administrative expenses       

$        65,500,000

$        66,500,000


Includes non-cash compensation expense of $5.5 million

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 costs          

$        51,000,000

$        51,000,000


Excluded from FFO as adjusted and includes $38.0 million in debt elimination costs associated with the SmartStop acquisition






Weighted average share count 

128,500,000

128,500,000


Assumes redemption of all OP units 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    
December 31, 2015    

     For the Year Ending    
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.

For Information: Jeff Norman, Extra Space Storage Inc., (801) 365-1759