SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

May 2, 2016

(Date of Report (Date of Earliest Event Reported))

 

 

EXTRA SPACE STORAGE INC.

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

Maryland		001-32269		20-1076777
(State or Other Jurisdiction of Incorporation)		(Commission File Number)		(IRS Employer Identification Number)

2795 East Cottonwood Parkway, Suite 400

Salt Lake City, Utah 84121

(Address of Principal Executive Offices)

(801) 365-4600

(Registrant’s Telephone Number, Including Area Code)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨	Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨	Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨	Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨	Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

---

ITEM 2.02

RESULTS OF OPERATIONS AND FINANCIAL CONDITION

On May 2, 2016, Extra Space Storage Inc. (the “Company”) issued a press release announcing its financial results for the three months ended March 31, 2016. A copy of the press release is furnished as Exhibit 99.1 to this report and is incorporated by reference herein.

The information contained in this Current Report, including the exhibit referenced herein, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section. Such information shall not be incorporated by reference into any filing of Extra Space Storage Inc., whether made before or after the date hereof, regardless of any general incorporation language in such filing.

 

ITEM 9.01

FINANCIAL STATEMENTS AND EXHIBITS

(d) The following exhibit is furnished herewith:

 

Exhibit     Number		Description of Exhibit
99.1		Press Release dated May 2, 2016.

---

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

				EXTRA SPACE STORAGE INC.
Date: May 2, 2016				By		/s/ P. Scott Stubbs
						Name:    P. Scott Stubbs
						Title:      Executive Vice President and Chief Financial
						Officer

Exhibit 99.1

 

				Extra Space Storage Inc.
				PHONE (801) 365-4600
				FAX (801) 365-4855
				2795 East Cottonwood Parkway, Suite 400
				Salt Lake City, Utah 84121
				www.extraspace.com

FOR IMMEDIATE RELEASE

Extra Space Storage Inc. Reports 2016 First Quarter Results:

Same-store revenue growth of 9.1%, NOI growth of 12.3% and FFO as adjusted per share growth of 24.6%

SALT LAKE CITY, May 2, 2016 — Extra Space Storage Inc. (NYSE: EXR) (the “Company”), a leading owner and operator of self-storage facilities in the United States, announced operating results for the three months ended March 31, 2016.

Highlights for the three months ended March 31, 2016:

 

•

Achieved funds from operations attributable to common stockholders (“FFO”) of $0.79 per diluted share. Excluding costs associated with acquisitions, non-cash interest and the loss related to settlement of legal action, FFO as adjusted was $0.86 per diluted share, representing a 24.6% increase compared to the same period in 2015.

 

•

Increased same-store revenue by 9.1% and same-store net operating income (“NOI”) by 12.3% compared to the same period in 2015.

 

•

Increased same-store occupancy by 70 basis points to 92.8% as of March 31, 2016, compared to 92.1% as of March 31, 2015.

 

•

Acquired 21 wholly-owned operating stores and two stores at completion of construction for a total of approximately $225.2 million.

 

•

Acquired two stores at completion of construction with joint venture partners for a total of approximately $34.5 million.

 

•

Sold 831,300 shares of common stock using the “at the market” (“ATM”) equity program, resulting in net proceeds of $73.6 million after deducting offering costs.

 

•

Paid a quarterly dividend of $0.59 per share.

Spencer F. Kirk, CEO of Extra Space Storage Inc., commented: “We are off to a great start in 2016 with record-high occupancy and solid growth in revenue and NOI. This resulted in impressive FFO growth of 25% per share. Our acquisition and third-party management pipelines are robust, and we continue to strengthen and diversify our national platform.”

---

FFO Per Share:

The following table outlines the Company’s FFO and FFO as adjusted for the three months ended March 31, 2016 and 2015. 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)⁽¹⁾:

 

		For the Three Months Ended March 31,
		2016								2015
						(per share)								(per share)
Net income attributable to common stockholders		$	82,592			$	0.66			$	53,742			$	0.46
Impact of the difference in weighted average number of shares – diluted(2)							(0.04	)							(0.03	)
Adjustments:
Real estate depreciation			36,436				0.27				26,118				0.21
Amortization of intangibles			4,736				0.04				2,797				0.02
Loss on earnout from prior acquisition			1,544				0.01				-				-
Unconsolidated joint venture real estate depreciation and amortization			1,015				0.01				1,057				0.01
Unconsolidated joint venture gain on sale of properties and purchase of partners’ interests			(26,923	)			(0.20	)			(2,857	)			(0.02	)
Distributions paid on Series A Preferred Operating Partnership units			(1,271	)			(0.01	)			(1,274	)			(0.01	)
Income allocated to Operating Partnership noncontrolling interests			6,816				0.05				4,893				0.04
FFO attributable to common stockholders			104,945				0.79				84,476				0.68
Adjustments:
Non-cash interest expense related to amortization of discount on equity portion of exchangeable senior notes			1,233				0.01				697				0.01
Non-cash interest benefit related to out of market debt			(354	)			-				(748	)			(0.01	)
Acquisition related costs			4,053				0.03				869				0.01
Loss related to settlement of legal action			4,000				0.03				-				-
FFO as adjusted attributable to common stockholders		$	113,877			$	0.86			$	85,294			$	0.69
Weighted average number of shares – diluted(3)			132,937,006								123,895,474

 

(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 FFO as adjusted per share, which are calculated assuming full redemption of all OP units as described in note (3).

 

(3)

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 number of 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 months ended March 31, 2016 and 2015 (amounts shown in thousands, except store count data—unaudited):

 

		For the Three Months Ended March 31,								Percent
		2016				2015				Change
Same-store rental and tenant reinsurance revenues		$	170,471			$	156,233			9.1%
Same-store operating and tenant reinsurance expenses			48,576				47,673			1.9%
Same-store net operating income		$	121,895			$	108,560			12.3%
Non same-store rental and tenant reinsurance revenues		$	49,572			$	9,171			440.5%
Non same-store operating and tenant reinsurance expenses		$	16,847			$	2,499			574.1%
Total rental and tenant reinsurance revenues		$	220,043			$	165,404			33.0%
Total operating and tenant reinsurance expenses		$	65,423			$	50,172			30.4%
Same-store square foot occupancy as of quarter end			92.8%				92.1%
Properties included in same-store			564				564

Same-store revenues for the three months ended March 31, 2016 increased due to gains in occupancy and higher rental rates for both new and existing customers. Expenses were higher for the three months ended March 31, 2016 due to increases in tenant reinsurance expense, credit card merchant fees, property taxes and insurance. Increases in expenses were partially offset by decreases in utility expense, snow removal and repairs and maintenance expense during the three months ended March 31, 2016.

Major markets with revenue growth above the Company’s portfolio average for the three months ended March 31, 2016 included Atlanta, Dallas, Los Angeles, San Francisco and Tampa/St. Petersburg. Major markets performing below the Company’s portfolio average included Chicago, Memphis and Washington D.C./Baltimore.

---

Acquisition, Disposition and Third-Party Management Activity:

The following table outlines the Company’s acquisitions and stores under contract (dollars in thousands – unaudited):

 

		Closed During the Three Months Ended March 31, 2016						Closed Subsequent to March 31, 2016						Under Contract to Close in 2016						Total 2016 Acquisitions Closed or Under Contract						Total 2017-18 Acquisitions Under Contract
		Stores		Price				Stores		Price				Stores		Price				Stores		Price				Stores		Price
Operating Stores(1)		21			$192,523			9			$83,048			12			$179,400			42			$454,971			-			$        -
Stores Purchased Upon Completion(2)		2			32,650			1			5,000			4			27,450			7			65,100			4			54,478
Wholly Owned Total		23			225,173			10			88,048			16			206,850			49			520,071			4			54,478
JV Stores Purchased Upon Completion(2)		2			34,470			1			52,000			6			105,000			9			191,470			3			145,800
Total		25			$259,643			11			$140,048			22			$311,850			58			$711,541			7			$200,278

(1) Includes the buyout of a joint venture partner’s interest in six stores on February 2, 2016 at the value of the JV partner’s interest (55% of total property value).

(2) The locations of stores purchased upon completion and joint venture ownership interest details are included in the supplemental financial information published on the Company’s website.

The projected operating and other store acquisitions under contract 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.

Dispositions:

The Company did not dispose of any assets during the three months ended March 31, 2016. Subsequent to the end of the quarter, the Company sold seven stores for a total of $18.0 million. The Company will continue to manage these stores for the third-party owner.

Property Management:

As of March 31, 2016, the Company managed 353 stores for third-party owners. With an additional 249 stores owned and operated in joint ventures, the Company had a total of 602 stores under management. The Company continues to be the largest self-storage management company in the United States.

Balance Sheet:

During the three months ended March 31, 2016, the Company sold 831,300 shares of common stock using its “at the market” (“ATM”) equity program at an average sales price of $88.63 per share, resulting in net proceeds of $73.6 million after deducting offering costs. At March 31, 2016 the Company had $294.6 million available for issuance under the existing equity distribution agreements.

As of March 31, 2016, the Company’s percentage of fixed-rate debt to total debt was 77.8%. The weighted average interest rates of the Company’s fixed and variable-rate debt were 3.5% and 2.2%, respectively. The combined weighted average interest rate was 3.2% with a weighted average maturity of approximately 4.8 years.

Dividends:

On March 31, 2016, the Company paid a first quarter common stock dividend of $0.59 per share to stockholders of record at the close of business on March 15, 2016.

---

Outlook:

The following table outlines the Company’s FFO estimates and annual assumptions for the year ending December 31, 2016:

 

		Ranges for 2016 Annual Assumptions								Notes
		Low				High
Funds from operations attributable to common stockholders		$	3.59			$	3.66
Funds from operations as adjusted attributable to common stockholders		$	3.71			$	3.78
Same-store property revenue growth			7.00%				7.75%			Assumes a same-store pool of 564 stores and includes tenant reinsurance
Same-store property expense growth			2.75%				3.50%			Assumes a same-store pool of 564 stores and includes tenant reinsurance
Same-store property NOI growth			8.25%				9.50%			Assumes a same-store pool of 564 stores and includes tenant reinsurance
Weighted average one-month LIBOR			0.70%				0.70%
Net tenant reinsurance income		$	71,000,000			$	72,000,000
General and administrative expenses		$	78,500,000			$	79,500,000			Includes non-cash compensation expense of $7.3 million, and one-time settlement of legal action of $4.0 million.
Average monthly cash balance		$	40,000,000			$	40,000,000
Equity in earnings of real estate ventures		$	12,000,000			$	13,000,000
Acquisition of wholly-owned operating stores		$	530,000,000			$	530,000,000
Acquisition of wholly-owned other stores upon completion of development		$	70,000,000			$	70,000,000
Acquisition of joint venture other stores upon completion of development		$	200,000,000			$	200,000,000
Interest expense		$	129,000,000			$	130,500,000
Non-cash interest expense related to exchangeable senior notes		$	5,000,000			$	5,000,000			Excluded from FFO as adjusted
Non-cash interest benefit related to out of market debt		$	1,000,000			$	1,000,000			Excluded from FFO as adjusted
Taxes associated with the Company’s taxable REIT subsidiary		$	15,000,000			$	16,000,000
Acquisition related costs		$	8,000,000			$	8,000,000			Excluded from FFO as adjusted
Weighted average share count			134,000,000				134,000,000			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 Tuesday, May 3, 2016, to discuss its financial results. To participate in the conference call, please dial 855-791-2026 or 631-485-4899 for international participants; conference passcode: 78798700. 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 May 3, 2016, until 11:59 p.m. Eastern Time on May 8, 2016. The replay dial-in numbers are 855-859-2056 or 404-537-3406 for international callers; conference passcode: 78798700.

---

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, 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 stores 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;

 

•

the failure to effectively manage our growth and expansion into new markets or to successfully operate acquired stores and operations;

 

•

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 U.S. 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. FFO should not be considered a replacement of net income computed in accordance with GAAP.

---

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 564 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 March 31, 2016, the Company owned and/or operated 1,371 self-storage stores in 37 states, Washington, D.C. and Puerto Rico. The Company’s stores comprise approximately 910,000 units and approximately 103 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.

###

For Information:

Jeff Norman

Extra Space Storage Inc.

(801) 365-1759

---

Extra Space Storage Inc.

Consolidated Balance Sheets

(In thousands, except share data)

 

		March 31, 2016				December 31, 2015
		(Unaudited)
Assets:
Real estate assets, net		$	5,933,959			$	5,689,309
Investments in unconsolidated real estate ventures			89,224				103,007
Cash and cash equivalents			49,753				75,799
Restricted cash			32,003				30,738
Receivables from related parties and affiliated real estate joint ventures			15,739				2,205
Other assets, net			170,740				170,349
Total assets		$	6,291,418			$	6,071,407
Liabilities, Noncontrolling Interests and Equity:
Notes payable, net		$	2,842,076			$	2,758,567
Exchangeable senior notes, net			606,887				623,863
Notes payable to trusts, net			117,225				117,191
Lines of credit			116,000				36,000
Accounts payable and accrued expenses			77,108				82,693
Other liabilities			106,738				80,489
Total liabilities			3,866,034				3,698,803
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, 125,129,324 and 124,119,531 shares issued and outstanding at March 31, 2016 and December 31, 2015, respectively			1,251				1,241
Additional paid-in capital			2,506,551				2,431,754
Accumulated other comprehensive loss			(35,939	)			(6,352	)
Accumulated deficit			(328,801	)			(337,566	)
Total Extra Space Storage Inc. stockholders’ equity			2,143,062				2,089,077
Noncontrolling interest represented by Preferred Operating Partnership units, net of $120,230 notes receivable			80,371				80,531
Noncontrolling interests in Operating Partnership			201,790				202,834
Other noncontrolling interests			161				162
Total noncontrolling interests and equity			2,425,384				2,372,604
Total liabilities, noncontrolling interests and equity		$	6,291,418			$	6,071,407

---

Consolidated Statement of Operations for the three months ended March 31, 2016 and 2015 (unaudited)

(In thousands, except share and per share data)

 

		For the Three Months Ended March 31,
		2016				2015
Revenues:
Property rental		$	199,488			$	148,894
Tenant reinsurance			20,555				16,510
Management fees and other income			9,360				7,750
Total revenues			229,403				173,154
Expenses:
Property operations			61,112				47,244
Tenant reinsurance			4,311				2,928
Acquisition related costs			4,053				869
General and administrative			23,402				16,249
Depreciation and amortization			42,897				30,428
Total expenses			135,775				97,718
Income from operations			93,628				75,436
Loss on earnout from prior acquisition			(1,544	)			-
Interest expense			(31,359	)			(21,431	)
Non-cash interest expense related to amortization of discount on equity component of exchangeable senior notes			(1,233	)			(697	)
Interest income			1,714				856
Interest income on note receivable from Preferred Operating Partnership unit holder			1,213				1,213
Income before equity in earnings of unconsolidated real estate ventures and income tax expense			62,419				55,377
Equity in earnings of unconsolidated real estate ventures			2,830				2,650
Equity in earnings of unconsolidated real estate ventures—gain on sale of real estate assets and purchase of joint venture partners’ interests			26,923				2,857
Income tax expense			(2,765	)			(2,248	)
Net income			89,407				58,636
Net income allocated to Preferred Operating Partnership noncontrolling interests			(3,180	)			(2,926	)
Net income allocated to Operating Partnership and other noncontrolling interests			(3,635	)			(1,968	)
Net income attributable to common stockholders		$	82,592			$	53,742
Earnings per common share
Basic		$	0.66			$	0.46
Diluted		$	0.66			$	0.46
Weighted average number of shares
Basic			124,754,174				116,117,615
Diluted			131,956,094				122,595,718
Cash dividends paid per common share		$	0.59			$	0.47

---

Reconciliation of the Range of Estimated Fully Diluted Earnings Per Share to Estimated Fully Diluted FFO Per Share — for the Three Months Ending June 30, 2016 and Year Ending December 31, 2016 — Unaudited

 

		For the Three Months Ending June 30, 2016								For the Year Ending December 31, 2016
		Low End				High End				Low End				High End
Net income attributable to common stockholders per diluted share		$	0.55			$	0.56			$	2.30			$	2.37
Income allocated to noncontrolling interest—Preferred Operating Partnership and Operating Partnership			0.05				0.05				0.20				0.20
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			0.59				0.60				2.46				2.53
Adjustments:
Real estate depreciation			0.28				0.28				1.16				1.16
Amortization of intangibles			0.03				0.03				0.12				0.12
Loss on earnout from prior acquisitions			-				-				0.01				0.01
Unconsolidated joint venture real estate depreciation and amortization			0.01				0.01				0.04				0.04
Unconsolidated joint venture gain on sale of real estate and purchase of partners’ interests			-				-				(0.20	)			(0.20	)
Funds from operations attributable to common stockholders			0.91				0.92				3.59				3.66
Adjustments:
Non-cash interest related to out of market debt			-				-				(0.01	)			(0.01	)
Non-cash interest expense related to amortization of discount on equity portion of exchangeable senior notes			0.01				0.01				0.04				0.04
Acquisition related costs			0.01				0.01				0.06				0.06
Loss related to settlement of legal action			-				-				0.03				0.03
Funds from operations as adjusted attributable to common stockholders		$	0.93			$	0.94			$	3.71			$	3.78