Obtains $97 Million of Debt Financing, Repurchases Exchangeable Senior Notes and Announces New Joint VentureSALT LAKE CITY, UT, Aug 03, 2009 (MARKETWIRE via COMTEX) -- Extra Space Storage Inc. (NYSE: EXR), the second largest owner and
operator of self-storage properties in the United States, announced
today operating results for the three and six months ended June 30,
2009.
Highlights for the Three Months Ended June 30, 2009:
-- Achieved funds from operations ("FFO") of $0.07 per diluted share
including development dilution of $0.02 per share. FFO was $0.24 per
diluted share after adjusting to exclude a $0.06 per share gain on
repurchase of exchangeable senior notes, a $0.22 per share charge
attributable to the wind down of the Company's development program and
$0.01 per share of non-cash interest charges related to the Company's
exchangeable senior notes.
-- Same-store revenue and net operating income ("NOI") at the Company's
252 same-stores decreased by 3.0% and 2.8%, respectively, when compared to
the three months ended June 30, 2008.
-- Closed $96.6 million of debt financing during the quarter and an
additional $48.3 million subsequent to quarter end. With the closing of
these loans the Company currently has the capacity to satisfy all debt
maturities through 2011.
-- Repurchased $43.0 million principal amount of exchangeable senior
notes resulting in a gain on early extinguishment of debt of approximately
$5.1 million, or $0.06 per share. The gain includes $0.03 per share of non-
cash charges related to the write-off of the discount associated with the
repurchased exchangeable senior notes.
-- Announced a new joint venture with an affiliate of Harrison Street
Real Estate Capital, LLC ("HSRE") in which the Company will contribute 42
properties and receive $62.4 million in cash and a 20% interest in the
joint venture. The joint venture is subject to customary closing conditions
and is currently expected to close late in the third quarter or in the
fourth quarter of 2009.
-- Initiated the wind down of the Company's development program. As a
result of the decision, the Company incurred charges totaling $20.2
million, or $0.22 per share.
Spencer F. Kirk, Chairman and CEO of Extra Space Storage Inc.,
stated: "Extra Space has improved its capital position appreciably,
with the announcement of the new joint venture with Harrison Street,
the winding down of our development program and significant progress
in obtaining debt financing to satisfy our upcoming debt maturities
through 2011. The operating environment remains challenging but we
remain steadfast in our efforts to retain occupancy, optimize revenue
and control expenses."
FFO Per Share:
On January 1, 2009, the Company adopted FASB Staff Position No. APB
14-1 ("APB 14-1"), which requires companies to expense certain implied
costs of the option value related to convertible debt. Retrospective
adoption of this accounting standard has resulted in the restatement
of certain prior period numbers.
The Company's FFO for the three months ended June 30, 2009 was $0.07
per diluted share including development dilution of $0.02 per share.
FFO was $0.24 per diluted share after adjusting to exclude a $0.06
per share gain on repurchase of exchangeable senior notes, a $0.22
per share charge attributable to the wind down of the Company's
development program and $0.01 per share of non-cash interest charges
related to the Company's exchangeable senior notes. This compares to
FFO per diluted share for the three months ended June 30, 2008,
including development dilution of $0.01 per share, of $0.24 per
diluted share. After adjusting to exclude a $0.02 per share charge
from unrecovered acquisition costs and $0.01 per share of non-cash
interest charges related to the Company's exchangeable senior notes,
FFO was $0.27 per diluted share for the three months ended June 30,
2008.
FFO for the six months ended June 30, 2009 was $0.54 per diluted
share including development dilution of $0.04 per share. FFO was
$0.47 per diluted share after adjusting to exclude a $0.30 per share
gain on repurchase of exchangeable senior notes, a $0.22 per share
charge attributable to the wind down of the Company's development
program and $0.01 per share of non-cash interest charges related to
the Company's exchangeable senior notes. This compares to FFO per
diluted share for the six months ended June 30, 2008, including
development dilution of $0.04 per share, of $0.48 per diluted share.
After adjusting to exclude a $0.02 per share charge from unrecovered
acquisition costs and $0.03 per share of non-cash interest charges
related to the Company's exchangeable senior notes, FFO was $0.53 per
diluted share.
FFO is a supplemental non-GAAP financial measure used in the real
estate industry to measure and compare the operating performance of
real estate companies. A complete reconciliation containing
adjustments from GAAP net income attributable to common stockholders
to FFO and a definition of FFO are included at the end of this
release.
Operating Results:
Total revenues for the three months ended June 30, 2009 were $69.1
million compared to $67.3 million for the three months ended June 30,
2008. Total expenses for the three months ended June 30, 2009 were
$66.7 million compared to $45.5 million for the three months ended
June 30, 2008. Interest expense, including non-cash interest charges
relating to the Company's exchangeable senior notes, was $16.4
million compared to $17.0 million for the three months ended June 30,
2008. Net loss for the three months ended June 30, 2009 was $6.7
million compared to net income of $8.3 million for the three months
ended June 30, 2008. Net loss for the three months ended June 30,
2009 was primarily related to the Company's $20.2 million development
wind down charge.
Total revenues for the six months ended June 30, 2009 were $138.3
million compared to $133.0 million for the six months ended June 30,
2008. Total expenses for the six months ended June 30, 2009 were
$114.0 million compared to $89.0 million for the six months ended
June 30, 2008. Interest expense, including non-cash interest charges
relating to the Company's exchangeable senior notes, was $33.0
million compared to $34.4 million for the six months ended June 30,
2008. Net income for the six months ended June 30, 2009 was $24.1
million compared to $14.4 million for the six months ended June 30,
2008. Net income for the six months ended June 30, 2009 was
decreased due to the Company's $20.3 million development wind down
charge.
Same-Store Property Performance:
The Company's same-store stabilized properties for the three and six
months ended June 30, 2009 and 2008 consisted of 252 properties that
were wholly owned and operated and that were stabilized by the first
day of each period. The Company considers a property to be
stabilized once it has been open 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 property
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 properties as a
whole.
For the three months ended June 30, 2009, the Company's same-store
revenue and NOI decreased by 3.0% and 2.8%, respectively, when
compared to the three months ended June 30, 2008. The decrease in
same-store rental revenue was due to lower occupancy and decreased
rental rates to incoming customers. The Company's same-store
expenses decreased by 3.2% when compared to the three months ended
June 30, 2008 due to lower advertising, insurance and payroll costs.
Balance Sheet:
During the second quarter, the Company obtained $96.6 million of
financing consisting of eight loans secured by 17 operating properties
totaling $88.6 million and two construction loans totaling $8.0
million. Subsequent to the end of the quarter, the Company completed
an additional $48.3 million of debt financing consisting of three
loans secured by 10 operating properties totaling $41.2 million and
one construction loan of $7.1 million.
As of June 30, 2009, the Company's total debt, including notes
payable, notes payable to trusts, exchangeable senior notes and lines
of credit, was $1.4 billion, compared to $1.3 billion at June 30,
2008. Total cash as of June 30, 2009 was $131.6 million. The
Company's percentage of total fixed rate debt to total debt was
84.4%. The weighted average interest rate was 5.4% for fixed rate
debt and 2.1% for variable rate debt with a combined weighted average
interest rate of 4.9% as of June 30, 2009.
Repurchase of Exchangeable Senior Notes:
During the second quarter, the Company repurchased $43.0 million
principal amount of exchangeable senior notes resulting in a gain on
early extinguishment of debt of approximately $5.1 million, or $0.06
per share. The gain includes $2.3 million, or $0.03 per share, of
non-cash charges related to the write-off of the discount associated
with the repurchased exchangeable senior notes as required by APB
14-1.
Harrison Street Joint Venture:
The Company entered into a definitive agreement to contribute 42 of
its wholly owned properties into a newly formed joint venture with
HSRE. HSRE will contribute approximately $62.4 million in cash to
the joint venture in return for an 80.0% ownership interest in the
joint venture. The joint venture will assume approximately $213.0
million of debt which is secured by the properties. The Company will
receive approximately $62.4 million in cash and a 20.0% interest in
the joint venture for its contribution of the properties and will
continue the day-to-day operations of the properties for a 6.0%
management fee. The joint venture transaction is subject to the
satisfaction of customary closing conditions and is currently
expected to close late in the third quarter or in the fourth quarter
of 2009.
Development Program Wind Down:
During the quarter, the Company initiated the wind down of its
development program due to the scarcity of reasonably priced financing
and the Company's need to preserve capital. As a result of the
decision, the Company incurred charges of $20.2 million, or $0.22 per
share, in the quarter.
Outlook:
The Company currently estimates that fully diluted FFO per share
adjusted for the three months ending September 30, 2009 will be
between $0.20 and $0.23 including lease-up dilution of $0.02 per
share. For the year ending December 31, 2009, the Company currently
estimates that fully diluted FFO per share adjusted will be between
$0.85 and $0.92 including lease-up dilution of $0.07 per share. FFO
estimates for the quarter and the year are fully diluted for an
estimated average number of shares and Operating Partnership units
("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, which include the following
annual
assumptions:
-- Excludes gains on extinguishment of exchangeable senior notes of
approximately $27.6 million, non-cash charges associated with exchangeable
senior notes of between $2.6 million and $3.0 million and charges of $20.3
million attributable to the wind down of the Company's development program.
-- Excludes dilution associated with HSRE joint venture. Upon closing,
dilution of between $1.8 million and $2.2 million per quarter is expected.
-- Same-store property revenue decline, including tenant reinsurance
income, between (3.0%) and (5.0%).
-- Same-store property expense growth between 0.0% and 2.0%.
-- Same-store property NOI decline, including tenant reinsurance income,
between (5.0%) and (7.0%).
-- Net tenant reinsurance income between $13.0 million and $15.0 million.
-- General and administrative expenses, net of development fees, between
$41.0 million and $42.0 million, including non-cash compensation expense of
approximately $3.5 million.
-- Average monthly cash balance of approximately $150.0 million.
-- Equity in earnings of between $6.0 million and $8.0 million.
-- Interest expense between $68.0 million and $71.0 million.
-- Weighted average LIBOR of 1.0%.
-- Weighted average number of outstanding shares, including OP units, of
approximately 91.7 million.
-- Dilution associated with the Company's development program of between
$6.0 million and $7.0 million.
-- Taxes associated with the Company's taxable REIT subsidiary of between
$2.4 million and $2.8 million.
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 at the
bottom of the home page, then on "Financial Reports," then on the tab
"Quarterly and Other Reports" in the middle of the page and the
document entitled "Q2 2009 Supplemental Financial Information." This
supplemental information provides investors additional detail on
items that include property occupancy and financial performance by
portfolio and market, debt maturity schedules, and performance and
progress of property development.
Conference Call:
Extra Space Storage Inc. will host a conference call at 1:00 p.m.
Eastern Time on Tuesday, August 4, 2009 to discuss its financial
results for the three and six months ended June 30, 2009. The
conference call will be broadcast live over the Internet and can be
accessed by all interested parties through the Company's website at
www.extraspace.com and then by clicking on the "Investor Relations"
link at the bottom of the home page. To listen to the live call,
please go to the website at least fifteen minutes prior to the start
of the call to register, download, and install any necessary audio
software. A digital replay will be available on Tuesday, August 4,
2009 at 4:00 p.m. Eastern Time through Tuesday, August 18, 2009 at
midnight Eastern Time. To access the replay, dial 888-286-8010 and
enter passcode 31907669. International callers should dial
617-801-6888 and enter the same passcode.
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 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:
-- changes in general economic conditions and in the markets in which we
operate;
-- the effect of competition from new self-storage facilities or other
storage alternatives, which could cause rents and occupancy rates to
decline;
-- potential liability for uninsured losses and environmental
contamination;
-- difficulties in our ability to evaluate, finance and integrate
acquired and developed properties into our existing operations and to lease
up those properties, which could adversely affect our profitability;
-- the impact of the regulatory environment as well as national, state,
and local laws and regulations including, without limitation, those
governing REITs, which could increase our expenses and reduce our cash
available for distribution;
-- recent disruptions in credit and financial markets and resulting
difficulties in raising capital at reasonable rates or at all, which could
impede our ability to grow;
-- the possibility that the HSRE joint venture transaction may not close
on the terms described in this release, or at all, or that the expected
benefits from the transaction may not be realized;
-- delays in the development and construction process, which could
adversely affect our profitability;
-- economic uncertainty due to the impact of war or terrorism, which
could adversely affect our business plan; and
-- 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.
Notes to Financial Information:
The Company operates as a self-managed and self-administered real
estate investment trust, or REIT. Readers are encouraged to find
further detail regarding Extra Space Storage's organizational
structure in its Annual Report on Form 10-K for the year ended
December 31, 2008 as filed with the SEC.
Definition of FFO:
FFO provides relevant and meaningful information about the Company's
operating performance that is necessary, along with net income (loss)
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 (loss)
computed in accordance with accounting principles generally accepted
in the United States ("GAAP"), excluding gains or losses on sales of
operating properties, 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 (loss) and cash flows in accordance with GAAP, as
presented in the Company's consolidated financial statements.
For informational purposes, the Company provides FFO adjusted for the
exclusion of gains from early extinguishment of debt, non-recurring
write-downs and non-cash interest charges related to APB 14-1.
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 gains from early extinguishment of debt,
non-recurring write-downs and non-cash charges related to APB 14-1,
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 or used as an alternative to net income
(loss) 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.
The Company's 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 (loss) 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.
About Extra Space Storage Inc.:
At June 30, 2009, the Company operated or had ownership interests in
738 operating properties, 281 of which were wholly owned and
consolidated, four of which were held in joint ventures and
consolidated, 343 of which were held in joint ventures and accounted
for using the equity method, and 110 of which were managed and in
which the Company held no ownership interest. This compares to June
30, 2008, at which time the Company operated or had ownership
interests in 673 operating properties, 263 of which were wholly owned
and consolidated, two of which were held in joint ventures and
consolidated, 345 of which were held in joint ventures and accounted
for using the equity method, and 63 of which were managed and in which
the Company held no ownership interest. Results for both periods
include equity in earnings of real estate joint ventures, management
fees, tenant reinsurance and other income.
Extra Space Storage Inc., headquartered in Salt Lake City, Utah, is a
fully integrated, self-administered and self-managed real estate
investment trust that owns and/or operates 738 self-storage
properties in 33 states and Washington, D.C. The Company's properties
comprise approximately 495,000 units and over 53 million square feet
of rentable space. The Company is the second largest owner and/or
operator of self-storage properties in the United States.
FFO and FFO -- Adjusted for the Three and Six Months Ended June 30, 2009
-- Unaudited
(In thousands, except share and per share data)
Three Months Ended Six Months Ended
June 30, June 30,
---------------------- ----------------------
2009 2008 2009 2008
---------- ---------- ---------- ----------
Net income (loss)
attributable to common
stockholders $ (7,541) $ 6,497 $ 20,078 $ 10,832
Adjustments:
Real estate depreciation 11,554 9,975 22,984 19,735
Amortization of
intangibles 725 1,159 1,248 2,437
Joint venture real estate
depreciation and
amortization 1,414 1,058 2,809 2,110
Joint venture loss on sale
of properties 188 - 188 -
Distributions paid on
Preferred Operating
Partnership units (1,437) (1,437) (2,875) (2,875)
Income allocated to
Operating Partnership
noncontrolling interests 1,082 1,963 4,473 3,808
---------- ---------- ---------- ----------
Funds from operations $ 5,985 $ 19,215 $ 48,905 $ 36,047
========== ========== ========== ==========
Adjustments:
Non-cash interest expense
related to amortization
of discount on exchangeable
senior notes $ 563 $ 1,059 $ 1,404 $ 2,088
Gain on repurchase of
exchangeable senior notes (5,093) - (27,576) -
Unrecovered development
and acquisition costs 18,801 1,428 18,883 1,592
Severance costs associated
with wind-down of
development program 1,400 - 1,400 -
---------- ---------- ---------- ----------
Funds from operations -
adjusted $ 21,656 $ 21,702 $ 43,016 $ 39,727
========== ========== ========== ==========
Diluted funds from
operations per share $ 0.07 $ 0.24 $ 0.54 $ 0.48
========== ========== ========== ==========
Diluted funds from
operations per share -
adjusted $ 0.24 $ 0.27 $ 0.47 $ 0.53
========== ========== ========== ==========
Weighted average number of
shares - diluted 91,607,503 79,572,767 91,375,416 75,646,629
Reconciliation of the Company's Calculation of FFO Per Diluted Share to
GAAP Net Income (Loss) Per Diluted Share for the Three and Six Months
Ended June 30, 2009 and 2008 -- Unaudited
For the Three For the Six
Months Ended Months Ended
June 30, June 30,
---------------- ----------------
2009 2008 2009 2008
------- ------- ------- -------
Net income (loss) attributable to
common stockholders per diluted share $ (0.09) $ 0.09 $ 0.23 $ 0.15
Adjustments:
Real estate depreciation 0.13 0.13 0.25 0.26
Amortization of intangibles 0.01 0.01 0.01 0.03
Joint venture real estate depreciation
and amortization 0.02 0.01 0.03 0.03
Joint venture loss on sale of
properties 0.01 - - -
Distributions paid on Preferred
Operating Partnership units (0.02) (0.02) (0.03) (0.04)
Income allocated to Operating
Partnership noncontrolling interests 0.01 0.02 0.05 0.05
------- ------- ------- -------
Diluted funds from operations per share $ 0.07 $ 0.24 $ 0.54 $ 0.48
======= ======= ======= =======
Adjustments:
Non-cash interest expense related to
amortization of discount on
exchangeable senior notes $ 0.01 $ 0.01 $ 0.01 $ 0.03
Gain on repurchase of exchangeable
senior notes (0.06) - (0.30) -
Unrecovered development and
acquisition costs 0.20 0.02 0.21 0.02
Severance costs associated with
wind-down of development program 0.02 - 0.01 -
------- ------- ------- -------
Diluted funds from operations per share
- adjusted $ 0.24 $ 0.27 $ 0.47 $ 0.53
======= ======= ======= =======
252 Same-Store Property Performance for the Three and Six Months Ended
June 30, 2009 and 2008 -- Unaudited
(In thousands, except occupancy and property counts. Revenues and expenses
include tenant reinsurance.)
Three Months Ended Six Months Ended
June 30, June 30,
------------------ Percent ------------------ Percent
2009 2008 Change 2009 2008 Change
-------- -------- -------- -------- -------- --------
Same-store
rental and
tenant
reinsurance
revenues $ 56,277 $ 57,988 (3.0%) $113,388 $115,116 (1.5%)
Same-store
operating and
tenant
reinsurance
expenses 19,357 20,002 (3.2%) 40,001 40,255 (0.6%)
Same-store net
operating
income 36,920 37,986 (2.8%) 73,387 74,861 (2.0%)
Non same-store
rental and
tenant
reinsurance
revenues 7,513 3,877 93.8% 14,430 7,251 99.0%
Non same-store
operating and
tenant
reinsurance
expenses 3,681 2,231 65.0% 7,165 3,781 89.5%
Total rental
and tenant
reinsurance
revenues 63,790 61,865 3.1% 127,818 122,367 4.5%
Total operating
and tenant
reinsurance
expenses 23,038 22,233 3.6% 47,166 44,036 7.1%
Same-store
square foot
occupancy as
of quarter end 84.3% 87.0% 84.3% 87.0%
Properties
included in
same-store 252 252 252 252
Reconciliation of the Range of Estimated Fully Diluted Net Income Per Share
to Estimated Fully Diluted FFO Per Share for the Three Months Ending
September 30, 2009 and the Year Ending December 31, 2009 -- Unaudited
For the Three Months Ended For the Year Ended
September 30, 2009 December 31, 2009
-------------------------- --------------------------
Low End High End Low End High End
------------ ------------ ------------ ------------
Net income $ 0.04 $ 0.07 $ 0.30 $ 0.37
Income allocated
to Operating
Partnership
minority interest 0.01 0.01 0.05 0.05
------------ ------------ ------------ ------------
Net income
attributable to
common stockholders
per diluted share 0.05 0.08 0.35 0.42
Adjustments:
Real estate
depreciation 0.13 0.13 0.50 0.50
Amortization of
intangibles 0.01 0.01 0.03 0.03
Joint venture real
estate depreciation
and amortization 0.02 0.02 0.07 0.07
Joint venture loss
on sale of
properties - - 0.01 0.01
Distributions paid
on Preferred
Operating
Partnership units (0.02) (0.02) (0.06) (0.06)
------------ ------------ ------------ ------------
Diluted funds from
operations per
share $ 0.19 $ 0.22 $ 0.90 $ 0.97
============ ============ ============ ============
Adjustments:
Non-cash interest
expense related
to amortization
of discount on
exchangeable
senior notes $ 0.01 $ 0.01 $ 0.03 $ 0.03
Gain on repurchase
of exchangeable
senior notes - - (0.30) (0.30)
Unrecovered
development and
acquisition costs - - 0.21 0.21
Severance costs
associated with
wind-down of
development
program - - 0.01 0.01
------------ ------------ ------------ ------------
Diluted funds from
operations per
share - adjusted $ 0.20 $ 0.23 $ 0.85 $ 0.92
============ ============ ============ ============
Consolidated Balance Sheets
(In thousands, except share data)
June 30, 2009 December 31, 2008
------------------ ------------------
(unaudited)
Assets:
Real estate assets:
Net operating real estate assets $ 1,940,232 $ 1,938,922
Real estate under development 89,310 58,734
------------------ ------------------
Net real estate assets 2,029,542 1,997,656
Investments in real estate ventures 132,272 136,791
Cash and cash equivalents 131,551 63,972
Restricted cash 40,927 38,678
Receivables from related parties
and affiliated real estate joint
ventures 5,666 11,335
Other assets, net 42,486 42,576
------------------ ------------------
Total assets $ 2,382,444 $ 2,291,008
================== ==================
Liabilities, Noncontrolling
Interests and Equity:
Notes payable $ 1,065,502 $ 943,598
Notes payable to trusts 119,590 119,590
Exchangeable senior notes 95,163 209,663
Discount on exchangeable senior
notes (5,070) (13,031)
Lines of credit 100,000 27,000
Accounts payable and accrued
expenses 34,462 35,128
Other liabilities 26,823 22,267
------------------ ------------------
Total liabilities 1,436,470 1,344,215
------------------ ------------------
Commitments and contingencies
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,
300,000,000 shares authorized,
86,432,978 and 85,790,331 shares
issued and outstanding at June
30, 2009 and December 31, 2008,
respectively 864 858
Paid-in capital 1,132,073 1,130,964
Accumulated other comprehensive
income 189 -
Accumulated deficit (254,500) (253,052)
------------------ ------------------
Total Extra Space Storage Inc.
stockholders' equity 878,626 878,770
Noncontrolling interest
represented by Preferred
Operating Partnership units, net
of $100,000 note receivable 29,891 29,837
Noncontrolling interest in
Operating Partnership 35,866 36,628
Other noncontrolling interests 1,591 1,558
------------------ ------------------
Total noncontrolling interests
and equity 945,974 946,793
------------------ ------------------
Total liabilities,
noncontrolling interests and
equity $ 2,382,444 $ 2,291,008
================== ==================
Consolidated Statement of Operations for the Three Months Ended June 30,
2009 and June 30, 2008 -- Unaudited
(In thousands, except share and per share data)
Three Months Ended
June 30,
----------------------
2009 2008
---------- ----------
Revenues:
Property rental $ 58,705 $ 57,885
Management and franchise fees 5,275 5,343
Tenant reinsurance 5,085 3,980
Other income 3 128
---------- ----------
Total revenues 69,068 67,336
---------- ----------
Expenses:
Property operations 21,567 20,863
Tenant reinsurance 1,471 1,370
Unrecovered development and acquisition costs 18,801 1,428
Severance costs associated with wind-down of
development program 1,400 -
General and administrative 10,615 10,183
Depreciation and amortization 12,840 11,697
---------- ----------
Total expenses 66,694 45,541
---------- ----------
Income before interest, equity in earnings of real
estate ventures, gain on repurchase of
exchangeable senior notes, and income tax expense 2,374 21,795
Interest expense (15,816) (15,962)
Non-cash interest expense related to amortization
of discount on exchangeable senior notes (563) (1,059)
Interest income 321 870
Interest income on note receivable from Preferred
Operating Partnership unit holder 1,212 1,212
Equity in earnings of real estate ventures 1,641 1,373
Gain on repurchase of exchangeable senior notes 5,093 -
Income tax expense (943) 113
---------- ----------
Net income (loss) (6,681) 8,342
---------- ----------
Net income allocated to Preferred Operating
Partnership noncontrolling interests (1,369) (1,539)
Net (income) loss allocated to Operating
Partnership and other noncontrolling interests 509 (306)
---------- ----------
Net income (loss) attributable to common
stockholders $ (7,541) $ 6,497
========== ==========
Net income (loss) per common share
Basic $ (0.09) $ 0.09
Diluted $ (0.09) $ 0.09
Weighted average number of shares
Basic 86,397,618 73,900,524
Diluted 91,607,503 79,572,767
Cash dividends paid per common share $ - $ 0.25
Consolidated Statement of Operations for the Six Months Ended June 30, 2009
and June 30, 2008 -- Unaudited
(In thousands, except share and per share data)
Six Months Ended
June 30,
----------------------
2009 2008
---------- ----------
Revenues:
Property rental $ 118,114 $ 114,909
Management and franchise fees 10,494 10,420
Tenant reinsurance 9,704 7,458
Other income 10 256
---------- ----------
Total revenues 138,322 133,043
---------- ----------
Expenses:
Property operations 44,434 41,504
Tenant reinsurance 2,732 2,532
Unrecovered development and acquisition costs 18,883 1,592
Severance costs associated with wind-down of
development program 1,400 -
General and administrative 21,213 20,062
Depreciation and amortization 25,363 23,278
---------- ----------
Total expenses 114,025 88,968
---------- ----------
Income before interest, equity in earnings of real
estate ventures, gain on repurchase of
exchangeable senior notes, loss on sale of
investments available for sale and income tax
expense 24,297 44,075
Interest expense (31,611) (32,316)
Non-cash interest expense related to amortization
of discount on exchangeable senior notes (1,404) (2,088)
Interest income 853 1,295
Interest income on note receivable from Preferred
Operating Partnership unit holder 2,425 2,425
Equity in earnings of real estate ventures 3,536 2,595
Gain on repurchase of exchangeable senior notes 27,576 -
Loss on sale of investments available for sale - (1,415)
Income tax expense (1,591) (187)
---------- ----------
Net income 24,081 14,384
---------- ----------
Net income allocated to Preferred Operating
Partnership noncontrolling interests (3,175) (3,057)
Net income allocated to Operating Partnership and
other noncontrolling interests (828) (495)
---------- ----------
Net income attributable to common stockholders $ 20,078 $ 10,832
========== ==========
Net income per common share
Basic $ 0.23 $ 0.15
Diluted $ 0.23 $ 0.15
Weighted average number of shares
Basic 86,170,270 70,034,123
Diluted 91,375,416 75,646,629
Cash dividends paid per common share $ 0.25 $ 0.50
For Information:
James Overturf
Extra Space Storage Inc.
(801) 365-4501
Mark Collinson
CCG Investor Relations
(310) 477-9800
SOURCE: Extra Space Storage Inc.
