Extra Space Storage Inc. Reports 2023 First Quarter Results
Highlights for the three months ended
- Achieved net income attributable to common stockholders of
$1.46 per diluted share, representing a 3.3% decrease compared to the same period in the prior year.
- Achieved funds from operations attributable to common stockholders and unit holders ("FFO") of
$2.02 per diluted share. FFO, excluding adjustments ("Core FFO"), was also$2.02 per diluted share, representing a 0.5% increase compared to the same period in the prior year.
- Increased same-store revenue by 7.4% and same-store net operating income ("NOI") by 8.7% compared to the same period in the prior year.
- Reported same-store occupancy of 93.5% as of
March 31, 2023 , compared to 94.3% as ofMarch 31, 2022 .
- Acquired one store at completion of construction (a "Certificate of Occupancy store" or "C of O store") for a total cost of approximately
$13.1 million .
- In conjunction with joint venture partners, acquired five operating stores for a total cost of approximately
$101.2 million , of which the Company invested$20.2 million .
- Originated
$53.0 million in mortgage and mezzanine bridge loans and sold$34.2 million in mortgage bridge loans.
- Completed a public bond offering issuing
$500.0 million of 5.7% senior unsecured notes due 2028.
- Added 48 stores (44 stores net) to the Company's third-party management platform. As of
March 31, 2023 , the Company managed 931 stores for third parties and 323 stores in unconsolidated joint ventures, for a total of 1,254 managed stores.
- Paid a quarterly dividend of
$1.62 per share.
FFO Per Share:
The following table (unaudited) outlines the Company's FFO and Core FFO for the three months ended
For the Three Months Ended |
|||||||
2023 |
2022 |
||||||
(per share)1 |
(per share)1 |
||||||
Net income attributable to common stockholders |
$ 196,304 |
$ 1.46 |
$ 203,579 |
$ 1.51 |
|||
Impact of the difference in weighted average number of shares – diluted2 |
(0.09) |
(0.08) |
|||||
Adjustments: |
|||||||
Real estate depreciation |
71,248 |
0.50 |
62,692 |
0.43 |
|||
Amortization of intangibles |
4,170 |
0.03 |
2,766 |
0.02 |
|||
Unconsolidated joint venture real estate depreciation and amortization |
4,939 |
0.03 |
3,853 |
0.03 |
|||
Distributions paid on |
(159) |
— |
(572) |
— |
|||
Income allocated to |
12,574 |
0.09 |
14,138 |
0.10 |
|||
FFO |
$ 289,076 |
$ 2.02 |
$ 286,456 |
$ 2.01 |
|||
Adjustments: |
|||||||
CORE FFO |
$ 289,076 |
$ 2.02 |
$ 286,456 |
$ 2.01 |
|||
Weighted average number of shares – diluted3 |
143,357,961 |
142,798,058 |
(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 (unaudited) outlines the Company's same-store performance for the three months ended
For the Three Months |
Percent |
||||
2023 |
2022 |
Change |
|||
Same-store property revenues2 |
|||||
Net rental income |
$ 370,630 |
$ 345,875 |
7.2 % |
||
Other income |
13,462 |
11,748 |
14.6 % |
||
Total same-store revenues |
$ 384,092 |
$ 357,623 |
7.4 % |
||
Same-store operating expenses2 |
|||||
Payroll and benefits |
$ 20,842 |
$ 20,060 |
3.9 % |
||
Marketing |
6,172 |
5,560 |
11.0 % |
||
Office expense3 |
11,979 |
10,679 |
12.2 % |
||
Property operating expense4 |
9,863 |
8,828 |
11.7 % |
||
Repairs and maintenance |
6,417 |
7,486 |
(14.3) % |
||
Property taxes |
34,346 |
34,790 |
(1.3) % |
||
Insurance |
3,622 |
2,713 |
33.5 % |
||
Total same-store operating expenses |
$ 93,241 |
$ 90,116 |
3.5 % |
||
Same-store net operating income2 |
$ 290,851 |
$ 267,507 |
8.7 % |
||
Same-store square foot occupancy as of quarter end |
93.5 % |
94.3 % |
|||
Properties included in same-store |
914 |
914 |
(1) |
A reconciliation of net income to same-store net operating income is provided later in this release, entitled "Reconciliation of GAAP Net Income to Total Same-Store Net Operating Income." |
(2) |
Same-store revenues, operating expenses and net operating income do not include tenant reinsurance revenue or expense. |
(3) |
Includes general office expenses, computer, bank fees, and credit card merchant fees. |
(4) |
Includes utilities and miscellaneous other store expenses. |
Same-store revenues for the three months ended
Same-store expenses increased for the three months ended
Details related to the same-store performance of stores by metropolitan statistical area ("MSA") for the three months ended
Investment and Property Management Activity:
The following table (unaudited) outlines the Company's acquisitions and developments that are closed, completed or under agreement (dollars in thousands):
Closed/Completed |
Closed/Completed |
Scheduled to Still |
Total 2023 |
To Close/Complete |
||||||||||||||||
|
Stores |
Price |
Stores |
Price |
Stores |
Price |
Stores |
Price |
Stores |
Price |
||||||||||
Operating Stores1 |
— |
$ — |
— |
$ — |
1 |
$ 4,650 |
1 |
$ 4,650 |
— |
$ — |
||||||||||
C of O and Development Stores2 |
1 |
13,073 |
— |
— |
5 |
69,492 |
6 |
82,565 |
6 |
74,614 |
||||||||||
|
1 |
13,073 |
— |
— |
6 |
74,142 |
7 |
87,215 |
6 |
74,614 |
||||||||||
|
||||||||||||||||||||
|
5 |
20,243 |
— |
— |
— |
— |
5 |
20,243 |
— |
— |
||||||||||
|
— |
— |
— |
— |
3 |
28,095 |
3 |
28,095 |
4 |
57,025 |
||||||||||
|
5 |
20,243 |
— |
— |
3 |
28,095 |
8 |
48,338 |
4 |
57,025 |
||||||||||
|
6 |
$ 33,316 |
— |
$ — |
9 |
$ 102,237 |
15 |
|
10 |
$ 131,639 |
(1) |
Totals do not include the store totals or values associated with the proposed merger with |
(2) |
The locations of C of O and development stores and joint venture ownership interest details are included in the supplemental financial information published on the Company's Investor Relations website at https://ir.extraspace.com/. |
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.
Life Storage Merger:
On
On
Bridge Loans:
During the three months ended
Property Management:
As of
Balance Sheet:
During the three months ended
During the three months ended
As of
Subsequent to quarter end, on
Dividends:
On
Outlook:
The following table outlines the Company's initial Core FFO estimates and annual assumptions for the year ending
Ranges for 2023 Annual Assumptions |
Initial Ranges for 2023 Annual Assumptions |
Notes |
|||||||
( |
( |
||||||||
Low |
High |
Low |
High |
||||||
Core FFO |
|
|
|
|
|||||
Dilution per share from C of O and |
|
|
|
|
|||||
Same-store revenue growth |
3.75 % |
5.25 % |
3.75 % |
5.25 % |
Same-store pool of 914 |
||||
Same-store expense growth |
5.00 % |
6.00 % |
5.00 % |
6.00 % |
Same-store pool of 914 |
||||
Same-store NOI growth |
3.00 % |
5.50 % |
3.00 % |
5.50 % |
Same-store pool of 914 |
||||
Weighted average one-month |
4.69% / 4.57% |
4.69% / 4.57% |
4.77% / 4.68% |
4.77% / 4.68% |
|||||
Net tenant reinsurance income |
|
|
|
|
|||||
Management fees and other income |
|
|
|
|
|||||
Interest income |
|
|
|
|
Includes interest from |
||||
General and administrative expenses |
|
|
|
|
Includes non-cash compensation |
||||
Average monthly cash balance |
|
|
|
|
|||||
Equity in earnings of real estate |
|
|
|
|
Includes dividends from |
||||
Interest expense |
|
|
|
|
|||||
Income Tax Expense |
|
|
|
|
Taxes associated with the Company's |
||||
Acquisitions |
|
|
|
|
Represents the Company's investment |
||||
Bridge loans outstanding |
|
|
$ 650,000,000 |
|
Represents the Company's average |
||||
Weighted average share count |
144,000,000 |
144,000,000 |
144,000,000 |
144,000,000 |
Assumes redemption of all OP units |
(1) A reconciliation of net income outlook to same-store net operating income outlook is provided later in this release entitled "Reconciliation of Estimated GAAP Net Income to Estimated Same-Store Net Operating Income." The reconciliation includes details related to same-store revenue and same-store expense outlooks. A reconciliation of net income per share outlook to funds from operations per share outlook is provided later in this release entitled "Reconciliation of the Range of Estimated GAAP Fully Diluted Earnings Per Share to Estimated Fully Diluted FFO Per Share." |
FFO estimates for the year are fully diluted for an estimated average number of shares and OP units outstanding during the year. The Company's estimates are forward-looking and based on management's view of current and future market conditions. The Company's actual results may differ materially from these estimates.
Supplemental Financial Information:
Supplemental unaudited financial information regarding the Company's performance can be found on the Company's website at www.extraspace.com. Under the "Company Info" navigation menu on the home page, click on "Investor Relations," then under the "Financials & Stock Information" 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 live webcast of the call will also be available on the Company's investor relations website at https://ir.extraspace.com. To listen to the live webcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.
A replay of the call will be available for 30 days on the investor relations section of the Company's website beginning at 5:00 p.m. Eastern Time on
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, statements concerning our pending merger with
- our and
Life Storage's ability to complete the proposed transaction on the proposed terms or on the anticipated timeline, or at all, including risks and uncertainties related to securing the necessary stockholder approvals and satisfaction of other closing conditions to consummate the proposed transaction; - the occurrence of any event, change or other circumstance that could give rise to the termination of the Agreement relating to the proposed transaction;
- risks related to diverting the attention of our management and
Life Storage's management from ongoing business operations; - failure to realize the expected benefits of the proposed transaction;
- significant transaction costs and/or unknown or inestimable liabilities;
- the risk of shareholder litigation in connection with the proposed transaction, including resulting expense or delay;
- the risk that
Life Storage's business will not be integrated successfully or that such integration may be more difficult, time-consuming or costly than expected; - risks related to future opportunities and plans for the combined company following the merger, including the uncertainty of expected future financial performance and results of the combined company following completion of the proposed transaction;
- the effect of the prior announcement of the proposed transaction on our ability and the ability of
Life Storage to operate their respective businesses and retain and hire key personnel and to maintain favorable business relationships; - risks related to the market value of our common stock to be issued in the proposed transaction;
- other risks related to the completion of the proposed transaction and actions related thereto;
- 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, including increased or unanticipated competition for our or
Life Storage's properties, 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;
- our ability to recover losses under our insurance policies;
- 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;
- our reliance on information technologies, which are vulnerable to, among other things, attack from computer viruses and malware, hacking, cyberattacks and other unauthorized access or misuse, any of which could adversely affect our business and results;
- 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 or future changes to
U.S. tax laws; - the failure to maintain our REIT status for
U.S. federal income tax purposes; - impacts from any outbreak of highly infectious or contagious diseases such as COVID-19, including reduced demand for self-storage space and ancillary products, and potential decreases in occupancy and rental rates and staffing levels, which could adversely affect our results; 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 914 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
Additional Information about the Proposed Transaction and Where to Find It
In connection with the proposed transaction, we intend to file with the
Participants in the Solicitation
The Company and
No Offer or Sale
This communication and the information contained herein shall not constitute an offer to sell or the solicitation of an offer to buy any securities, nor shall there be any sale of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction. No offering of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.
|
|||
|
|
||
(Unaudited) |
|||
Assets: |
|||
Real estate assets, net |
$ 9,991,446 |
$ 9,997,978 |
|
Real estate assets - operating lease right-of-use assets |
226,483 |
221,725 |
|
Investments in unconsolidated real estate entities |
600,617 |
582,412 |
|
Investments in debt securities and notes receivable |
863,913 |
858,049 |
|
Cash and cash equivalents |
47,951 |
92,868 |
|
Other assets, net |
402,259 |
414,426 |
|
Total assets |
$ 12,132,669 |
$ 12,167,458 |
|
Liabilities, Noncontrolling Interests and Equity: |
|||
Notes payable, net |
$ 1,306,301 |
$ 1,288,555 |
|
Unsecured term loans, net |
2,672,668 |
2,340,116 |
|
Unsecured senior notes, net |
3,258,329 |
2,757,791 |
|
Revolving lines of credit |
94,500 |
945,000 |
|
Operating lease liabilities |
234,255 |
229,035 |
|
Cash distributions in unconsolidated real estate ventures |
68,284 |
67,352 |
|
Accounts payable and accrued expenses |
178,156 |
171,680 |
|
Other liabilities |
287,475 |
289,655 |
|
Total liabilities |
8,099,968 |
8,089,184 |
|
Commitments and contingencies |
|||
Noncontrolling Interests and Equity: |
|||
|
|||
Preferred stock, |
— |
— |
|
Common stock, |
1,350 |
1,339 |
|
Additional paid-in capital |
3,376,458 |
3,345,332 |
|
Accumulated other comprehensive income |
35,081 |
48,798 |
|
Accumulated deficit |
(159,556) |
(135,872) |
|
|
3,253,333 |
3,259,597 |
|
Noncontrolling interest represented by |
222,940 |
261,502 |
|
Noncontrolling interests in |
556,428 |
557,175 |
|
Total noncontrolling interests and equity |
4,032,701 |
4,078,274 |
|
Total liabilities, noncontrolling interests and equity |
$ 12,132,669 |
$ 12,167,458 |
Consolidated Statement of Operations for the Three Months Ended |
|||
For the Three Months Ended |
|||
2023 |
2022 |
||
Revenues: |
|||
Property rental |
$ 433,962 |
$ 379,808 |
|
Tenant reinsurance |
47,704 |
43,797 |
|
Management fees and other income |
21,384 |
19,957 |
|
Total revenues |
503,050 |
443,562 |
|
Expenses: |
|||
Property operations |
117,166 |
103,542 |
|
Tenant reinsurance |
9,089 |
7,042 |
|
General and administrative |
34,763 |
29,762 |
|
Depreciation and amortization |
78,490 |
67,906 |
|
Total expenses |
239,508 |
208,252 |
|
Income from operations |
263,542 |
235,310 |
|
Interest expense |
(80,099) |
(42,538) |
|
Interest income |
19,438 |
18,989 |
|
Income before equity in earnings and dividend income from unconsolidated real estate |
202,881 |
211,761 |
|
Equity in earnings and dividend income from unconsolidated real estate entities |
10,305 |
9,097 |
|
Income tax expense |
(4,308) |
(3,141) |
|
Net income |
208,878 |
217,717 |
|
Net income allocated to |
(2,254) |
(4,333) |
|
Net income allocated to |
(10,320) |
(9,805) |
|
Net income attributable to common stockholders |
$ 196,304 |
$ 203,579 |
|
Earnings per common share |
|||
Basic |
$ 1.46 |
$ 1.52 |
|
Diluted |
$ 1.46 |
$ 1.51 |
|
Weighted average number of shares |
|||
Basic |
134,511,273 |
134,180,175 |
|
Diluted |
142,940,384 |
141,581,862 |
|
Cash dividends paid per common share |
$ 1.62 |
$ 1.50 |
Reconciliation of GAAP Net Income to Total Same-Store Net Operating Income — for the Three Months |
|||
For the Three Months Ended |
|||
2023 |
2022 |
||
Net Income |
$ 208,878 |
$ 217,717 |
|
Adjusted to exclude: |
|||
Equity in earnings and dividend income from unconsolidated real estate entities |
(10,305) |
(9,097) |
|
Interest expense |
80,099 |
42,538 |
|
Depreciation and amortization |
78,490 |
67,906 |
|
Income tax expense |
4,308 |
3,141 |
|
General and administrative |
34,763 |
29,762 |
|
Management fees, other income and interest income |
(40,822) |
(38,946) |
|
Net tenant insurance |
(38,615) |
(36,755) |
|
Non same-store rental revenue |
(49,870) |
(22,185) |
|
Non same-store operating expense |
23,925 |
13,426 |
|
Total same-store net operating income |
$ 290,851 |
$ 267,507 |
|
Same-store rental revenues |
384,092 |
357,623 |
|
Same-store operating expenses |
93,241 |
90,116 |
|
Same-store net operating income |
$ 290,851 |
$ 267,507 |
Reconciliation of the Range of Estimated GAAP Fully Diluted Earnings Per Share to Estimated Fully Diluted FFO Per |
||||
For the Year Ending |
||||
Low End |
High End |
|||
Net income attributable to common stockholders per diluted share |
$ 5.66 |
$ 5.96 |
||
Income allocated to noncontrolling interest - Preferred Operating |
0.40 |
0.40 |
||
Net income attributable to common stockholders for diluted computations |
6.06 |
6.36 |
||
Adjustments: |
||||
Real estate depreciation |
2.01 |
2.01 |
||
Amortization of intangibles |
0.10 |
0.10 |
||
Unconsolidated joint venture real estate depreciation and amortization |
0.13 |
0.13 |
||
Funds from operations attributable to common stockholders |
8.30 |
8.60 |
||
Adjustments: |
||||
Core funds from operations attributable to common stockholders |
$ 8.30 |
$ 8.60 |
Reconciliation of Estimated GAAP Net Income to Estimated Same-Store Net Operating Income — |
|||
For the Year Ending |
|||
Low |
High |
||
Net Income |
$ 870,750 |
$ 906,100 |
|
Adjusted to exclude: |
|||
Equity in earnings of unconsolidated joint ventures |
(53,000) |
(54,000) |
|
Interest expense |
338,000 |
335,000 |
|
Depreciation and amortization |
316,000 |
316,000 |
|
Income tax expense |
24,500 |
23,500 |
|
General and administrative |
140,000 |
139,000 |
|
Management fees and other income |
(86,000) |
(87,000) |
|
Interest income |
(82,000) |
(83,000) |
|
Net tenant reinsurance income |
(160,000) |
(161,000) |
|
Non same-store rental revenues |
(210,000) |
(210,000) |
|
Non same-store operating expenses |
92,000 |
92,000 |
|
Total same-store net operating income1 |
$ 1,190,250 |
$ 1,216,600 |
|
Same-store rental revenues1 |
1,574,000 |
1,596,600 |
|
Same-store operating expenses1 |
383,750 |
380,000 |
|
Total same-store net operating income1 |
$ 1,190,250 |
$ 1,216,600 |
(1) |
Estimated same-store rental revenues, operating expenses and net operating income are for the Company's 2023 same-store pool of 914 stores. |
View original content to download multimedia:https://www.prnewswire.com/news-releases/extra-space-storage-inc-reports-2023-first-quarter-results-301813687.html
SOURCE
Jeff Norman, Extra Space Storage Inc., (801) 365-1759