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

 

October 27, 2011

(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):

 

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

 

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

 

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

 

o            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 October 27, 2011, Extra Space Storage Inc. issued a press release announcing its financial results for the three months ended September 30, 2011.  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

 

99.1 Press Release dated October 27, 2011

 

2



 

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: October 27, 2011

By

/s/ Kent W. Christensen

 

 

Name:

Kent W. Christensen

 

 

Title:

Executive Vice President and Chief

 

 

 

Financial Officer

 

3


Exhibit 99.1

 

GRAPHIC

 

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 Third Quarter 2011 Results

~ Achieves $0.32 FFO Per Share ~

~ Same-Store NOI Increases 7.3% ~

~ Year-Over-Year Occupancy Increases 340 Basis Points ~

 

SALT LAKE CITY, UTAH, October 27, 2011 — Extra Space Storage Inc. (NYSE: EXR), a leading owner and operator of self-storage properties in the United States, announced operating results for the three and nine months ended September 30, 2011.

 

Highlights for the Three Months Ended September 30, 2011:

 

·                  Achieved funds from operations (“FFO”) of $0.32 per diluted share including lease up dilution of $0.02 per share, resulting in approximately 33% year-over-year growth.

 

·                  Increased same-store revenue and net operating income (“NOI”) by 4.9% and 7.3%, respectively, as compared to the same period in 2010.  Same-store revenue and NOI include tenant reinsurance income and expenses.

 

·                  Grew same-store occupancy by 340 basis points to 89.1% at September 30, 2011, compared to 85.7% as of September 30, 2010.

 

·                  Acquired three properties during the quarter and an additional 21 properties subsequent to the end of the quarter.

 

·                  Closed $50.0 million in secured financing with a fixed interest rate of 3.7% and renegotiated lower interest rates on three loans.  Subsequent to the end of the quarter the interest rates on four additional loans were reduced.

 

·                  Paid a quarterly dividend of $0.14 per share.

 

Spencer F. Kirk, Chairman and CEO of Extra Space Storage Inc., commented:  “This quarter represents the highest FFO Extra Space Storage has ever achieved, excluding one-time events.  We posted strong revenue and NOI gains on top of significant positive results reported last year.  Solid rental volumes and lower vacates, coupled with an increase in street rates of over 3% year-over-year, resulted in strong core performance.”

 



 

FFO Per Share:

 

The following table outlines the Company’s FFO and FFO as adjusted for the three and nine months ended September 30, 2011 and 2010.  The tables also provide a reconciliation to GAAP net income per diluted share for each period presented (amounts shown in thousands, except share data - unaudited):

 

 

 

For the Three Months Ended September 30,

 

For the Nine Months Ended September 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

(per share)

 

 

 

(per share)

 

 

 

(per share)

 

 

 

(per share)

 

Net income attributable to common stockholders

 

$

15,261

 

$

0.16

 

$

7,667

 

$

0.09

 

$

34,171

 

$

0.37

 

$

17,415

 

$

0.20

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate depreciation

 

12,958

 

0.12

 

11,715

 

0.13

 

38,000

 

0.40

 

34,868

 

0.37

 

Amortization of intangibles

 

651

 

0.01

 

122

 

 

1,371

 

 

399

 

 

Joint venture real estate depreciation and amortization

 

1,979

 

0.02

 

2,172

 

0.02

 

6,111

 

0.06

 

6,181

 

0.07

 

Joint venture loss on sale of properties

 

512

 

0.01

 

65

 

 

182

 

 

65

 

 

Distributions paid on Preferred Operating Partnership units

 

(1,438

)

(0.02

)

(1,438

)

(0.02

)

(4,313

)

(0.04

)

(4,313

)

(0.05

)

Income allocated to Operating Partnership noncontrolling interests

 

2,092

 

0.02

 

1,827

 

0.02

 

5,846

 

0.06

 

5,217

 

0.06

 

Funds from operations

 

$

32,015

 

$

0.32

 

$

22,130

 

$

0.24

 

$

81,368

 

$

0.85

 

$

59,832

 

$

0.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash interest expense related to amortization of discount on exchangeable senior notes

 

440

 

0.01

 

416

 

0.01

 

1,308

 

0.01

 

1,236

 

0.01

 

Unrecovered development and acquisition costs

 

346

 

 

211

 

 

2,165

 

0.02

 

423

 

0.01

 

Loss on sublease

 

 

 

2,000

 

0.02

 

 

 

2,000

 

0.02

 

Funds from operations - adjusted

 

$

32,801

 

$

0.33

 

$

24,757

 

$

0.27

 

$

84,841

 

$

0.88

 

$

63,491

 

$

0.69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares - diluted

 

98,867,803

 

 

 

92,189,852

 

 

 

95,866,290

 

 

 

91,969,869

 

 

 

 

FFO and FFO as adjusted include the dilutive impact from lease-up properties of $0.02 and $0.06 per diluted share, respectively, for the three and nine months ended September 30, 2011, compared to $0.03 and $0.08 for the same periods in 2010.

 

Operating Results and Same-Store Property Performance:

 

The following table outlines the Company’s same-store property performance for the three and nine months ended September 30, 2011 and 2010 (amounts shown in thousands, except property count data - unaudited):

 

 

 

For the Three Months
Ended September 30,

 

Percent

 

For the Nine Months
Ended September 30,

 

Percent

 

 

 

2011

 

2010

 

Change

 

2011

 

2010

 

Change

 

Same-store rental and tenant reinsurance revenues

 

$

61,723

 

$

58,864

 

4.9%

 

$

179,605

 

$

171,757

 

4.6%

 

Same-store operating and tenant reinsurance expenses

 

19,690

 

19,693

 

0.0%

 

59,506

 

59,504

 

0.0%

 

Same-store net operating income

 

$

42,033

 

$

39,171

 

7.3%

 

$

120,099

 

$

112,253

 

7.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non same-store rental and tenant reinsurance revenues

 

$

16,021

 

$

7,264

 

120.6%

 

$

38,549

 

$

19,530

 

97.4%

 

Non same-store operating and tenant reinsurance expenses

 

$

6,176

 

$

3,377

 

82.9%

 

$

15,413

 

$

9,143

 

68.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total rental and tenant reinsurance revenues

 

$

77,744

 

$

66,128

 

17.6%

 

$

218,154

 

$

191,287

 

14.0%

 

Total operating and tenant reinsurance expenses

 

$

25,866

 

$

23,070

 

12.1%

 

$

74,919

 

$

68,647

 

9.1%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same-store square foot occupancy as of quarter end

 

89.1

%

85.7

%

 

 

89.1

%

85.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties included in same-store

 

253

 

253

 

 

 

253

 

253

 

 

 

 

Occupancy increased while discounts declined and street rates to new tenants increased modestly.  Expenses were lower primarily due to lower utility costs and a decrease in expenses related to yellow page advertising.

 

The Company’s major markets with revenue growth above the portfolio average for the three months ended September 30, 2011 were Boston, Memphis, Philadelphia, San Francisco and Washington, D.C.  Markets performing below the Company’s portfolio average included Houston, Las Vegas and San Diego.

 



 

Acquisition and Third-Party Management Activity:

 

During the quarter, the Company purchased three properties for a total of approximately $15.5 million.  Two of the properties are located in Maryland and one is located in Texas.  Subsequent to the end of the quarter, the Company completed the acquisition of 21 properties located in California, Florida and New Jersey for a total of approximately $123.2 million.  The Company has three additional properties under contract for approximately $22.9 million.  The purchases of these properties are subject to due diligence and other customary closing conditions and are currently expected to close by the end of the year.  No assurance can be provided that any of these acquisitions will be completed on the terms described, or at all.

 

As of September 30, 2011, the Company managed a total of 178 properties for third-party owners.  The Company continues to be the largest self-storage management company in the United States.

 

Balance Sheet:

 

During the quarter, the Company executed a $50.0 million secured loan with BBVA Compass Bank with a swapped fixed rate of 3.7%.  The Company has five lines of credit with a total capacity of $315.0 million, of which $166.0 million was drawn at the end of the quarter.  Subsequent to the end of the quarter, total capacity on these lines increased to $340.0 million.  As of September 30, 2011, the Company had 63 unencumbered properties.

 

During the quarter the Company renegotiated three loans totaling $58.3 million, ultimately reducing interest rates by 2.7%.  Subsequent to the end of the quarter, the Company renegotiated an additional four loans totaling $77.3 million.  The average interest rate reduction on these eight loans is 2.2%.

 

As of September 30, 2011, the Company’s percentage of fixed-rate debt to total debt was 77.3%. The weighted average interest rate on the Company’s debt was 5.3% for fixed-rate debt and 2.8% for variable-rate debt.  The combined weighted average interest rate was 4.8% with a weighted average maturity of approximately six years.

 

Dividends:

 

The Company paid a third quarter dividend of $0.14 per share on the common stock of the Company on September 30, 2011 to stockholders of record at the close of business on September 15, 2011.

 

Outlook:

 

The Company currently estimates that FFO per diluted share for the year ending December 31, 2011 will be between $1.16 and $1.17.  FFO estimates for 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:

 

·      Same-store property revenue growth, including tenant reinsurance, between 4.5% and 4.75%.

 

·      Same-store property expense increase, including tenant reinsurance, between 0.25% and 0.75%.

 

·      Same-store property NOI growth, including tenant reinsurance, between 6.5% and 7.0%.

 

·      Net tenant reinsurance income between $24.5 million and $25.0 million.

 

·                  General and administrative expenses between $48.0 million and $49.0 million, including non-cash compensation expense of approximately $5.0 million.

 

·                  Average monthly cash balance of approximately $25.0 million.

 

·                  Equity in earnings of real estate ventures of approximately $8.0 million.

 

·                  Acquisition activity of approximately $240.0 million.

 



 

·                  Interest expense between $66.5 million and $67.0 million.

 

·                  Weighted average LIBOR of 0.3%.

 

·                  Weighted average number of outstanding shares, including OP units, of approximately 96.7 million.

 

·                  Dilution associated with the Company’s lease-up properties between $7.5 million and $8.0 million.

 

·                  Taxes associated with the Company’s taxable Real Estate Investment Trust (“REIT”) subsidiary between $0.0 and $0.5 million, inclusive of solar tax credits.

 

·                  Unrecovered development and acquisition costs of approximately $2.5 million.

 

·                  Non-cash interest charges associated with exchangeable senior notes of approximately $1.8 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 & Stock Info,” then on “Quarterly Earnings” on the left of the page.  This supplemental information provides 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:

 

The Company will host a conference call at 12:00 p.m. Eastern Time on Friday, October 28, 2011 to discuss its financial results.    To participate in the conference call, please dial 800-265-0241 or 617-847-8704 for international participants, Conference ID:  59627583.  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 3:00 p.m. Eastern Time on October 28, 2011, until midnight Eastern Time on November 28, 2011.  The replay dial-in numbers are 888-286-8010 or 617-801-6888 for international callers, Conference ID: 48178647.

 

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, the real estate industry and the markets in which we operate;

 

·                  the effect of competition from new and existing self-storage facilities or other storage alternatives, which could cause rents and occupancy rates to decline;

 

·                  difficulties in our ability to evaluate, finance, complete and integrate acquisitions and developments successfully and to lease up those properties, 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 REITs, which could increase our expenses and reduce our cash available for distribution;

 

·                  disruptions in credit and financial markets and resulting difficulties in raising capital or obtaining credit at reasonable rates or at all, which could impede our ability to grow;

 

·                  increased interest rates and operating costs;

 

·                  reductions in asset valuations and related impairment charges;

 

·                  delays in the development and construction process, which could adversely affect our profitability;

 

·                  the failure to maintain our REIT status for federal income tax purposes;

 

·                  economic uncertainty due to the impact of war or terrorism, which could adversely affect our business plan; and

 

·                  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 REIT. Readers are encouraged to find further detail regarding Extra Space Storage’s organizational structure in its most recent Annual Report on Form 10-K 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 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 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 and cash flows in accordance with GAAP, as presented in the Company’s consolidated financial statements.

 

For informational purposes, the Company provides FFO as adjusted for the exclusion of gains from early extinguishment of debt, non-recurring write-downs, unrecovered acquisition and development costs and non-cash interest charges related to ASC 470-20 (formerly FASB Staff Position No. 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, the costs related to acquiring properties and non-cash charges related to ASC 470-20 (formerly FASB Staff Position No. 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 and 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 Properties:

 

The Company’s same-store properties for the three and nine months ended September 30, 2011 consisted of 253 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.

 

About Extra Space Storage Inc.:

 

Extra Space Storage Inc., headquartered in Salt Lake City, Utah, is a self-administered and self-managed REIT that owns and/or operates 854 self-storage properties in 34 states and Washington, D.C.  The Company’s properties comprise approximately 570,000 units and approximately 62 million square feet of rentable space, offering customers a wide selection of conveniently located and secure storage solutions across the country, including boat storage, RV storage and business storage.  The Company is the second largest owner and/or operator of self-storage properties in the United States and is the largest self-storage management company in the United States.

 

###

 

For Information:

 

Clint Halverson

Extra Space Storage Inc.

(801) 365-4597

 

— Financial Tables Follow —

 



 

Extra Space Storage Inc.

Consolidated Balance Sheets

(In thousands, except share data)

 

 

 

September 30, 2011

 

December 31, 2010

 

 

 

(unaudited)

 

 

 

Assets:

 

 

 

 

 

Real estate assets:

 

 

 

 

 

Net operating real estate assets

 

$

2,051,567

 

$

1,935,319

 

Real estate under development

 

8,621

 

37,083

 

Net real estate assets

 

2,060,188

 

1,972,402

 

 

 

 

 

 

 

Investments in real estate ventures

 

134,219

 

140,560

 

Cash and cash equivalents

 

33,895

 

46,750

 

Restricted cash

 

30,352

 

30,498

 

Receivables from related parties and affiliated real estate joint ventures

 

61,184

 

10,061

 

Other assets, net

 

54,390

 

48,197

 

Total assets

 

$

2,374,228

 

$

2,248,468

 

 

 

 

 

 

 

Liabilities, Noncontrolling Interests and Equity:

 

 

 

 

 

Notes payable

 

$

869,866

 

$

871,403

 

Notes payable to trusts

 

119,590

 

119,590

 

Exchangeable senior notes

 

87,663

 

87,663

 

Discount on exchangeable senior notes

 

(897

)

(2,205

)

Lines of credit

 

166,000

 

170,467

 

Accounts payable and accrued expenses

 

39,891

 

34,210

 

Other liabilities

 

30,046

 

28,269

 

Total liabilities

 

1,312,159

 

1,309,397

 

 

 

 

 

 

 

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, 94,357,528 and 87,587,322 shares issued and outstanding at September 30, 2011 and December 31, 2010, respectively

 

943

 

876

 

Paid-in capital

 

1,281,378

 

1,148,820

 

Accumulated other comprehensive deficit

 

(7,819

)

(5,787

)

Accumulated deficit

 

(267,122

)

(262,508

)

Total Extra Space Storage Inc. stockholders’ equity

 

1,007,380

 

881,401

 

Noncontrolling interest represented by Preferred Operating Partnership units, net of $100,000 note receivable

 

29,665

 

29,733

 

Noncontrolling interests in Operating Partnership

 

23,924

 

26,803

 

Other noncontrolling interests

 

1,100

 

1,134

 

Total noncontrolling interests and equity

 

1,062,069

 

939,071

 

Total liabilities, noncontrolling interests and equity

 

$

2,374,228

 

$

2,248,468

 

 



 

Consolidated Statement of Operations for the Three Months Ended September 30, 2011 and 2010 — Unaudited

(In thousands, except share and per share data)

 

 

 

Three Months Ended September 30,

 

 

 

2011

 

2010

 

Revenues:

 

 

 

 

 

Property rental

 

$

69,475

 

$

59,332

 

Management and franchise fees

 

6,353

 

5,851

 

Tenant reinsurance

 

8,269

 

6,796

 

Total revenues

 

84,097

 

71,979

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Property operations

 

24,270

 

21,334

 

Tenant reinsurance

 

1,596

 

1,736

 

Unrecovered development and acquisition costs

 

346

 

211

 

Loss on sublease

 

 

2,000

 

General and administrative

 

12,306

 

10,618

 

Depreciation and amortization

 

14,364

 

12,519

 

Total expenses

 

52,882

 

48,418

 

 

 

 

 

 

 

Income from operations

 

31,215

 

23,561

 

 

 

 

 

 

 

Interest expense

 

(16,756

)

(15,702

)

Non-cash interest expense related to amortization of discount on exchangeable senior notes

 

(440

)

(416

)

Interest income

 

185

 

178

 

Interest income on note receivable from Preferred Operating Partnership unit holder

 

1,213

 

1,213

 

Income before equity in earnings of real estate ventures and income tax expense

 

15,417

 

8,834

 

 

 

 

 

 

 

Equity in earnings of real estate ventures

 

1,873

 

1,736

 

Income tax expense

 

62

 

(1,088

)

Net income

 

17,352

 

9,482

 

Net income allocated to Preferred Operating Partnership noncontrolling interests

 

(1,598

)

(1,524

)

Net income allocated to Operating Partnership and other noncontrolling interests

 

(493

)

(291

)

Net income attributable to common stockholders

 

$

15,261

 

$

7,667

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

Basic

 

$

0.16

 

$

0.09

 

Diluted

 

$

0.16

 

$

0.09

 

 

 

 

 

 

 

Weighted average number of shares

 

 

 

 

 

Basic

 

94,314,429

 

87,484,731

 

Diluted

 

98,867,803

 

92,189,852

 

 

 

 

 

 

 

Cash dividends paid per common share

 

$

0.14

 

$

0.10

 

 



 

Consolidated Statement of Operations for the Nine Months Ended September 30, 2011 and 2010 — Unaudited

(In thousands, except share and per share data)

 

 

 

Nine Months Ended September 30,

 

 

 

2011

 

2010

 

Revenues:

 

 

 

 

 

Property rental

 

$

195,265

 

$

172,261

 

Management and franchise fees

 

18,464

 

17,056

 

Tenant reinsurance

 

22,889

 

19,026

 

Total revenues

 

236,618

 

208,343

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Property operations

 

70,326

 

64,231

 

Tenant reinsurance

 

4,593

 

4,416

 

Unrecovered development and acquisition costs

 

2,165

 

423

 

Loss on sublease

 

 

2,000

 

General and administrative

 

36,396

 

32,903

 

Depreciation and amortization

 

42,041

 

37,140

 

Total expenses

 

155,521

 

141,113

 

 

 

 

 

 

 

Income from operations

 

81,097

 

67,230

 

 

 

 

 

 

 

Interest expense

 

(49,431

)

(49,209

)

Non-cash interest expense related to amortization of discount on exchangeable senior notes

 

(1,308

)

(1,236

)

Interest income

 

556

 

714

 

Interest income on note receivable from Preferred Operating Partnership unit holder

 

3,638

 

3,638

 

Income before equity in earnings of real estate ventures and income tax expense

 

34,552

 

21,137

 

 

 

 

 

 

 

Equity in earnings of real estate ventures

 

6,060

 

4,796

 

Income tax expense

 

(603

)

(3,347

)

Net income

 

40,009

 

22,586

 

Net income allocated to Preferred Operating Partnership noncontrolling interests

 

(4,682

)

(4,510

)

Net income allocated to Operating Partnership and other noncontrolling interests

 

(1,156

)

(661

)

Net income attributable to common stockholders

 

$

34,171

 

$

17,415

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

Basic

 

$

0.37

 

$

0.20

 

Diluted

 

$

0.37

 

$

0.20

 

 

 

 

 

 

 

Weighted average number of shares

 

 

 

 

 

Basic

 

91,277,261

 

87,244,161

 

Diluted

 

95,866,290

 

91,969,869

 

 

 

 

 

 

 

Cash dividends paid per common share

 

$

0.42

 

$

0.30

 

 



 

Reconciliation of the Range of Estimated Fully Diluted Net Income Per Share to Estimated Fully Diluted FFO Per Share— for the Year Ending December 31, 2011 — Unaudited

 

 

 

For the Three Months Ending
December 30, 2011

 

For the Year Ending
December 31, 2011

 

 

 

Low End

 

High End

 

Low End

 

High End

 

Net income attributable to common stockholders per diluted share

 

$

0.14

 

$

0.15

 

$

0.50

 

$

0.51

 

Income allocated to noncontrolling interest - Preferred Operating Partnership and Operating Partnership

 

0.02

 

0.02

 

0.08

 

0.08

 

Fixed component of income allocated to non-controlling interest - Preferred Operating Partnership

 

(0.01

)

(0.01

)

(0.06

)

(0.06

)

Net income for diluted computations

 

0.15

 

0.16

 

0.52

 

0.53

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

Real estate depreciation

 

0.13

 

0.13

 

0.53

 

0.53

 

Amortization of intangibles

 

0.01

 

0.01

 

0.02

 

0.02

 

Joint venture real estate depreciation and amortization

 

0.02

 

0.02

 

0.09

 

0.09

 

Diluted funds from operations per share

 

$

0.31

 

$

0.32

 

$

1.16

 

$

1.17