Extra Space Storage Inc. Reports 2020 First Quarter Results
Highlights for the three months ended
- Achieved net income attributable to common stockholders of
$0.83 per diluted share, representing a 12.2% increase compared to the same period in 2019. - Achieved funds from operations attributable to common stockholders and unit holders ("FFO") of
$1.24 per diluted share. FFO, excluding adjustments for non-cash interest ("Core FFO"), remains$1.24 per diluted share, representing a 6.9% increase compared to the same period in 2019. - Increased same-store revenue by 1.9% and same-store net operating income ("NOI") by 1.2% compared to the same period in 2019.
- Reported same-store occupancy of 91.3% as of
March 31, 2020 , compared to 91.4% as ofMarch 31, 2019 . - Acquired one operating store and one store at completion of construction (a "Certificate of Occupancy store" or "C of O store") for a total cost of approximately
$19.4 million . - In conjunction with joint venture partners, acquired one operating store and two C of O stores for a total cost of approximately
$40.6 million , of which the Company invested$9.7 million . - Added 48 stores (gross) to the Company's third-party management platform. As of
March 31, 2020 , the Company managed 676 stores for third parties and 249 stores in joint ventures, for a total of 925 managed stores. - Repurchased 653,597 shares of common stock, at an average price of
$79.85 per share, for a total cost of$52.2 million . - Paid a quarterly dividend of
$0.90 per share.
Updates pertaining to the current COVID-19 pandemic:
- Continued to provide customer access at all 1,852
Extra Space Storage locations. - Achieved same-store occupancy of 91.1% as of
April 30, 2020 , compared to 91.7% as ofApril 30, 2019 . - Collected approximately 93% of rents for
April 2020 compared to approximately 98% of rents forApril 2019 .April 2020 rent collection was lower partially due to the Company temporarily postponing auctions and other collections efforts. - Reported
$93.3 million in cash and cash equivalents and$546.0 in revolving line of credit availability as ofMarch 31, 2020 . - Due to the uncertainty of the impacts of the COVID-19 pandemic, including the unknown duration and impact of stay-at-home orders, the uncertain economic climate, and the resulting impact on rentals, vacates, pricing, auctions and existing customer rent increases the Company withdraws its 2020 annual guidance.
FFO Per Share:
The following table outlines the Company's FFO and Core FFO for the three months ended
For the Three Months Ended |
|||||||||||||||
2020 |
2019 |
||||||||||||||
(per share)1 |
(per share)1 |
||||||||||||||
Net income attributable to common stockholders |
$ |
108,179 |
$ |
0.83 |
$ |
94,770 |
$ |
0.74 |
|||||||
Impact of the difference in weighted average number of shares – diluted2 |
(0.05) |
(0.04) |
|||||||||||||
Adjustments: |
|||||||||||||||
Real estate depreciation |
52,926 |
0.38 |
50,773 |
0.37 |
|||||||||||
Amortization of intangibles |
617 |
— |
2,288 |
0.02 |
|||||||||||
Unconsolidated joint venture real estate depreciation and amortization |
2,164 |
0.02 |
1,872 |
0.01 |
|||||||||||
Distributions paid on |
(572) |
— |
(572) |
— |
|||||||||||
Income allocated to |
7,983 |
0.06 |
7,390 |
0.05 |
|||||||||||
FFO |
$ |
171,297 |
$ |
1.24 |
$ |
156,521 |
$ |
1.15 |
|||||||
Adjustments: |
|||||||||||||||
Non-cash interest expense related to amortization of discount on equity portion of exchangeable senior notes |
1,209 |
— |
1,162 |
0.01 |
|||||||||||
CORE FFO |
$ |
172,506 |
$ |
1.24 |
$ |
157,683 |
$ |
1.16 |
|||||||
Weighted average number of shares – diluted3 |
138,695,196 |
136,152,344 |
(1) |
Per share amounts may not recalculate due to rounding. |
(2) |
Adjustment to account for the difference between the number of shares used to calculate earnings per share and the number of shares used to calculate FFO per share. Earnings per share is calculated using the two-class method, which uses a lower number of shares than the calculation for FFO per share and Core FFO per share, which are calculated assuming full redemption of all OP units as described in note (3). |
(3) |
|
Operating Results and Same-Store Performance:
The following table outlines the Company's same-store performance for the three months ended
For the Three Months Ended |
Percent |
||||||||
2020 |
2019 |
Change |
|||||||
Same-store rental revenues2 |
$ |
270,063 |
$ |
264,905 |
1.9% |
||||
Same-store operating expenses2 |
78,401 |
75,502 |
3.8% |
||||||
Same-store net operating income2 |
$ |
191,662 |
$ |
189,403 |
1.2% |
||||
Same-store square foot occupancy as of quarter end |
91.3% |
91.4% |
|||||||
Properties included in same-store |
863 |
863 |
(1) |
A reconciliation of net income to same-store net operating income is provided later in this release, entitled "Reconciliation of GAAP Net Income to Total Same-Store Net Operating Income." |
(2) |
Same-store revenues, same-store operating expenses and same-store net operating income do not include tenant reinsurance revenue or expense. |
Same-store revenues for the three months ended
Major markets with revenue growth above the Company's portfolio average for the three months ended
COVID-19 Update:
The impact from COVID-19 on the Company's operational financial performance during the three months ended
The forward looking impact is difficult to quantify since it will be influenced by the timing of removal of stay-at-home orders and other restrictions across the country and the related economic impacts, which are generally unknown. As a result, the Company has elected to withdraw 2020 guidance until greater visibility is available related to such orders and their impacts.
Investment and Property Management Activity:
The following table outlines the Company's acquisitions and developments that are closed, completed or under agreement (dollars in thousands - unaudited):
Closed through |
Closed/Completed |
Scheduled to Still |
Total 2020 |
To Close/Complete |
||||||||||||||||||||||||||
|
Stores |
Price |
Stores |
Price |
Stores |
Price |
Stores |
Price |
Stores |
Price |
||||||||||||||||||||
Operating Stores |
1 |
$ |
9,750 |
— |
$ |
— |
— |
$ |
— |
1 |
$ |
9,750 |
— |
$ |
— |
|||||||||||||||
C of O and Development Stores1 |
1 |
9,628 |
— |
— |
1 |
6,400 |
2 |
16,028 |
2 |
14,234 |
||||||||||||||||||||
|
2 |
19,378 |
— |
— |
1 |
6,400 |
3 |
25,778 |
2 |
14,234 |
||||||||||||||||||||
|
||||||||||||||||||||||||||||||
|
1 |
1,810 |
— |
— |
— |
— |
1 |
1,810 |
— |
— |
||||||||||||||||||||
|
2 |
7,911 |
1 |
3,981 |
3 |
20,189 |
6 |
32,081 |
1 |
1,600 |
||||||||||||||||||||
|
3 |
9,721 |
1 |
3,981 |
3 |
20,189 |
7 |
33,891 |
1 |
1,600 |
||||||||||||||||||||
|
5 |
$ |
29,099 |
1 |
$ |
3,981 |
4 |
$ |
26,589 |
10 |
$ |
59,669 |
3 |
$ |
15,834 |
(1) |
The locations of C of O and development stores and joint venture ownership interest details are included in the supplemental financial information published on the Company's website at www.extraspace.com. |
(2) |
The buyout of JV partners' interest in stores is reported at the value of the partners' ownership interest less the value of the Company's promoted interest. |
The projected developments and acquisitions under agreement described above are subject to customary closing conditions and no assurance can be provided that these developments and acquisitions will be completed on the terms described, or at all.
Bridge Loans:
Year to date the Company has closed
Property Management:
As of
Balance Sheet:
As of
During the three months ended
During the three months ended
As of
Dividends:
On
Outlook:
The Company is withdrawing its previously provided FFO estimates and annual assumptions for the year ending
Supplemental Financial Information:
Supplemental unaudited financial information regarding the Company's performance can be found on the Company's website at www.extraspace.com. Under the "Company Info" navigation menu on the home page, click on "Investor Relations," then under the "Financials & Stock Info" navigation menu click on "Quarterly Earnings." This supplemental information provides additional detail on items that include store occupancy and financial performance by portfolio and market, debt maturity schedules and performance of lease-up assets.
Conference Call:
The Company will host a conference call at 1:00 p.m. Eastern Time on
A replay of the call will also be available by telephone, from 5:00 p.m. Eastern Time on
Forward-Looking Statements:
Certain information set forth in this release contains "forward-looking statements" within the meaning of the federal securities laws. Forward-looking statements include statements concerning the benefits of store acquisitions, developments, favorable market conditions, our outlook and estimates for the year and other statements concerning our plans, objectives, goals, strategies, future events, future revenues or performance, capital expenditures, financing needs, the competitive landscape, plans or intentions relating to acquisitions and developments 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-
- adverse changes in general economic conditions, the real estate industry and the markets in which we operate;
- failure to close pending acquisitions and developments on expected terms, or at all;
- the effect of competition from new and existing stores or other storage alternatives, which could cause rents and occupancy rates to decline;
- 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;
- impacts from the COVID-19 pandemic or the future outbreak of other highly infectious or contagious diseases, including reduced demand for self-storage space and ancillary products and services such as tenant reinsurance, and potential decreases in occupancy and rental rates and staffing levels, which could adversely affect our results;
- increases in interest rates;
- reductions in asset valuations and related impairment charges;
- our lack of sole decision-making authority with respect to our joint venture investments;
- the effect of recent changes to
U.S. tax laws; - the failure to maintain our REIT status for
U.S. federal income tax purposes; and - economic uncertainty due to the impact of natural disasters, war or terrorism, which could adversely affect our business plan.
All forward-looking statements are based upon our current expectations and various assumptions. Our expectations, beliefs and projections are expressed in good faith and we believe there is a reasonable basis for them, but there can be no assurance that management's expectations, beliefs and projections will result or be achieved. All forward-looking statements apply only as of the date made. We undertake no obligation to publicly update or revise forward-looking statements which may be made to reflect events or circumstances after the date made or to reflect the occurrence of unanticipated events.
Definition of FFO:
FFO provides relevant and meaningful information about the Company's operating performance that is necessary, along with net income and cash flows, for an understanding of the Company's operating results. The Company believes FFO is a meaningful disclosure as a supplement to net income. Net income assumes that the values of real estate assets diminish predictably over time as reflected through depreciation and amortization expenses. The values of real estate assets fluctuate due to market conditions and the Company believes FFO more accurately reflects the value of the Company's real estate assets. FFO is defined by the
For informational purposes, the Company also presents Core FFO. Core FFO excludes revenues and expenses not core to our operations and non-cash interest. Although the Company's calculation of Core FFO differs from NAREIT's definition of FFO and may not be comparable to that of other REITs and real estate companies, the Company believes it provides a meaningful supplemental measure of operating performance. The Company believes that by excluding revenues and expenses not core to our operations and non-cash interest charges, stockholders and potential investors are presented with an indicator of our operating performance that more closely achieves the objectives of the real estate industry in presenting FFO. Core FFO by the Company should not be considered a replacement of the NAREIT definition of FFO. The computation of FFO may not be comparable to FFO reported by other REITs or real estate companies that do not define the term in accordance with the current NAREIT definition or that interpret the current NAREIT definition differently. FFO does not represent cash generated from operating activities determined in accordance with GAAP, and should not be considered as an alternative to net income as an indication of the Company's performance, as an alternative to net cash flow from operating activities as a measure of liquidity, or as an indicator of the Company's ability to make cash distributions.
Definition of Same-Store:
The Company's same-store pool for the periods presented consists of 863 stores that are wholly-owned and operated and that were stabilized by the first day of the earliest calendar year presented. The Company considers a store to be stabilized once it has been open for three years or has sustained average square foot occupancy of 80.0% or more for one calendar year. The Company believes that by providing same-store results from a stabilized pool of stores, with accompanying operating metrics including, but not limited to occupancy, rental revenue (growth), operating expenses (growth), net operating income (growth), etc., stockholders and potential investors are able to evaluate operating performance without the effects of non-stabilized occupancy levels, rent levels, expense levels, acquisitions or completed developments. Same-store results should not be used as a basis for future same-store performance or for the performance of the Company's stores as a whole.
About
Condensed Consolidated Balance Sheets (In thousands, except share data) |
|||||||
|
|
||||||
(Unaudited) |
|||||||
Assets: |
|||||||
Real estate assets, net |
$ |
7,689,621 |
$ |
7,696,864 |
|||
Real estate assets - operating lease right-of-use assets |
259,681 |
264,643 |
|||||
Investments in unconsolidated real estate entities |
342,404 |
338,054 |
|||||
Cash and cash equivalents |
93,297 |
65,746 |
|||||
Restricted cash |
4,633 |
4,987 |
|||||
Other assets, net |
159,850 |
162,083 |
|||||
Total assets |
$ |
8,549,486 |
$ |
8,532,377 |
|||
Liabilities, Noncontrolling Interests and Equity: |
|||||||
Notes payable, net |
$ |
4,310,476 |
$ |
4,318,973 |
|||
Exchangeable senior notes, net |
571,321 |
569,513 |
|||||
Revolving lines of credit |
244,000 |
158,000 |
|||||
Operating lease liabilities |
270,174 |
274,783 |
|||||
Cash distributions in unconsolidated real estate ventures |
45,712 |
45,264 |
|||||
Accounts payable and accrued expenses |
116,069 |
111,382 |
|||||
Other liabilities |
217,104 |
132,768 |
|||||
Total liabilities |
5,774,856 |
5,610,683 |
|||||
Commitments and contingencies |
|||||||
Noncontrolling Interests and Equity: |
|||||||
|
|||||||
Preferred stock, |
— |
— |
|||||
Common stock, |
1,290 |
1,295 |
|||||
Additional paid-in capital |
2,872,933 |
2,868,681 |
|||||
Accumulated other comprehensive income (loss) |
(113,840) |
(28,966) |
|||||
Accumulated deficit |
(362,264) |
(301,049) |
|||||
|
2,398,119 |
2,539,961 |
|||||
Noncontrolling interest represented by |
175,319 |
175,948 |
|||||
Noncontrolling interests in |
201,192 |
205,785 |
|||||
Total noncontrolling interests and equity |
2,774,630 |
2,921,694 |
|||||
Total liabilities, noncontrolling interests and equity |
$ |
8,549,486 |
$ |
8,532,377 |
Consolidated Statement of Operations for the Three Months and Year Ended (In thousands, except share and per share data) - Unaudited |
|||||||
For the Three Months Ended |
|||||||
2020 |
2019 |
||||||
Revenues: |
|||||||
Property rental |
$ |
286,703 |
$ |
271,003 |
|||
Tenant reinsurance |
33,613 |
29,797 |
|||||
Management fees and other income |
12,136 |
10,746 |
|||||
Total revenues |
332,452 |
311,546 |
|||||
Expenses: |
|||||||
Property operations |
90,297 |
78,765 |
|||||
Tenant reinsurance |
6,678 |
6,967 |
|||||
General and administrative |
23,011 |
22,678 |
|||||
Depreciation and amortization |
55,275 |
54,659 |
|||||
Total expenses |
175,261 |
163,069 |
|||||
Income from operations |
157,191 |
148,477 |
|||||
Interest expense |
(44,358) |
(47,360) |
|||||
Non-cash interest expense related to amortization of discount on equity component of exchangeable senior notes |
(1,209) |
(1,162) |
|||||
Interest income |
1,674 |
1,388 |
|||||
Income before equity in earnings of unconsolidated real estate entities and income tax expense |
113,298 |
101,343 |
|||||
Equity in earnings and dividend income from unconsolidated real estate entities |
5,043 |
2,630 |
|||||
Income tax expense |
(2,179) |
(1,813) |
|||||
Net income |
116,162 |
102,160 |
|||||
Net income allocated to |
(3,111) |
(3,163) |
|||||
Net income allocated to |
(4,872) |
(4,227) |
|||||
Net income attributable to common stockholders |
$ |
108,179 |
$ |
94,770 |
|||
Earnings per common share |
|||||||
Basic |
$ |
0.84 |
$ |
0.74 |
|||
Diluted |
$ |
0.83 |
$ |
0.74 |
|||
Weighted average number of shares |
|||||||
Basic |
129,288,629 |
127,037,247 |
|||||
Diluted |
137,139,560 |
134,289,716 |
|||||
Cash dividends paid per common share |
$ |
0.90 |
$ |
0.86 |
Reconciliation of GAAP Net Income to Total Same-Store Net Operating Income — for the Three Months Ended March 31, 2020 and 2019 (In thousands) — Unaudited |
|||||||
For the Three Months Ended |
|||||||
2020 |
2019 |
||||||
Net Income |
$ |
116,162 |
$ |
102,160 |
|||
Adjusted to exclude: |
|||||||
Equity in earnings and dividend income from unconsolidated real estate entities |
(5,043) |
(2,630) |
|||||
Interest expense |
45,567 |
48,522 |
|||||
Depreciation and amortization |
55,275 |
54,659 |
|||||
Income tax expense |
2,179 |
1,813 |
|||||
General and administrative |
23,011 |
22,678 |
|||||
Management fees, other income and interest income |
(13,810) |
(12,134) |
|||||
Net tenant insurance |
(26,935) |
(22,830) |
|||||
Non-same store rental revenue |
(16,640) |
(6,098) |
|||||
Non-same store operating expense |
11,896 |
3,263 |
|||||
Total Same-store net operating income |
$ |
191,662 |
$ |
189,403 |
|||
Same-store rental revenues |
270,063 |
264,905 |
|||||
Same-store operating expenses |
78,401 |
75,502 |
|||||
Same-store net operating income |
$ |
191,662 |
$ |
189,403 |
View original content to download multimedia:http://www.prnewswire.com/news-releases/extra-space-storage-inc-reports-2020-first-quarter-results-301054247.html
SOURCE
Jeff Norman, Extra Space Storage Inc., (801) 365-1759