• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Quantisnow Logo
  • Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • Settings
  • RSS Feeds
Dashboard
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlerts
    Company
    AboutQuantisnow PlusContactJobs
    Legal
    Terms of usePrivacy policyCookie policy

    Extra Space Storage Inc. Reports 2025 First Quarter Results

    4/29/25 4:15:00 PM ET
    $EXR
    Real Estate Investment Trusts
    Real Estate
    Get the next $EXR alert in real time by email

    SALT LAKE CITY, April 29, 2025 /PRNewswire/ -- Extra Space Storage Inc. (NYSE:EXR) (the "Company"), a leading owner and operator of self-storage facilities in the United States and a constituent of the S&P 500, announced operating results for the three months ended March 31, 2025.

    Extra Space Storage. You deserve some extra space! (PRNewsFoto/Extra Space Storage Inc.)

    Highlights for the three months ended March 31, 2025:

    • Achieved net income attributable to common stockholders of $1.28 per diluted share, representing a 26.7% increase compared to the same period in the prior year.
    • Achieved funds from operations attributable to common stockholders and unit holders ("FFO") of $1.93 per diluted share. FFO, excluding adjustments ("Core FFO"), was $2.00 per diluted share, representing a 2.0% increase compared to the same period in the prior year.
    • Same-store revenue increased by 0.3% and same-store net operating income ("NOI") decreased by (1.2)% compared to the same period in the prior year.
    • Reported ending same-store occupancy of 93.4% as of March 31, 2025, compared to 92.4% as of March 31, 2024.
    • Acquired 12 operating stores for a total cost of approximately $153.8 million. Acquired six additional properties by exchanging ownership interest in 17 properties from an existing joint venture.
    • In conjunction with joint venture partners, acquired two operating stores and completed the development of one store for a total cost of approximately $38.3 million, of which the Company invested $24.5 million.
    • Originated $53.2 million in mortgage and mezzanine bridge loans and sold $27.7 million in mortgage bridge loans.
    • Added 113 stores (100 stores net) to the Company's third-party management platform. As of March 31, 2025, the Company managed 1,675 stores for third parties and 439 stores in unconsolidated joint ventures, for a total of 2,114 managed stores.
    • Paid a quarterly dividend of $1.62 per share.

    Joe Margolis, CEO of Extra Space Storage Inc., stated: "We had a solid first quarter, beating same store revenue expectations, maintaining historically high occupancy, and continuing to grow our capital light ancillary businesses.  This led to FFO growth above our internal projections.  Despite this level of performance, the recent economic uncertainty has caused us to maintain our same-store guidance.  While the current environment is volatile and may lead to difficult economic times, our team, strategy, and systems have proven the ability to produce stable cash flow returns in similar conditions."

    FFO Per Share:

    The following table (unaudited) outlines the Company's FFO and Core FFO for the three months ended March 31, 2025 and 2024.  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):



    For the Three Months Ended March 31,



    2025



    2024







    (per share)1







    (per share)1

    Net income attributable to common stockholders

    $    270,875



    $       1.28



    $   213,112



    $           1.01

    Impact of the difference in weighted average number of shares – diluted2





    (0.06)







    (0.05)

    Adjustments:















    Real estate depreciation

    159,170



    0.72



    154,372



    0.70

    Amortization of intangibles

    11,079



    0.05



    29,284



    0.12

    Gain on real estate assets held for sale and sold, net

    (35,761)



    (0.16)



    —



    —

    Unconsolidated joint venture real estate depreciation and amortization

    8,689



    0.04



    7,840



    0.04

    Income allocated to Operating Partnership and other noncontrolling interests

    14,050



    0.06



    10,962



    0.05

    FFO

    $    428,102



    $       1.93



    $   415,570



    $           1.87

















    Adjustments:















    Non-cash interest expense related to amortization of discount on Life

    Storage unsecured senior notes

    11,313



    0.05



    10,705



    0.05

    Amortization of other intangibles related to the Life Storage Merger, net of tax benefit

    4,531



    0.02



    7,440



    0.04

    CORE FFO

    $    443,946



    $       2.00



    $   433,715



    $           1.96

















    Weighted average number of shares – diluted3

    221,896,114







    221,737,606









    (1)

    Per share amounts may not recalculate due to rounding.





    (2)

    The 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)

    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 Core FFO per share also includes the effect of share-based compensation plans.

     

    Operating Results and Same-Store Performance:

    The following table (unaudited) outlines the Company's same-store performance for the three months ended March 31, 2025 and 2024 (amounts shown in thousands, except store count data)1:



    For the Three Months

    Ended March 31,



    Percent



    2025



    2024



    Change

    Same-store property revenues2











    Net rental income

    $      635,798



    $     631,313



    0.7 %

    Other income

    23,938



    26,210



    (8.7) %

    Total same-store revenues

    $      659,736



    $     657,523



    0.3 %













    Same-store operating expenses2











    Payroll and benefits

    $        40,220



    $       41,152



    (2.3) %

    Marketing

    13,929



    15,917



    (12.5) %

    Office expense3

    20,305



    20,873



    (2.7) %

    Property operating expense4

    19,568



    19,131



    2.3 %

    Repairs and maintenance

    15,207



    14,574



    4.3 %

    Property taxes

    75,448



    65,149



    15.8 %

    Insurance

    7,750



    7,841



    (1.2) %

    Total same-store operating expenses

    $      192,427



    $     184,637



    4.2 %













    Same-store net operating income2

    $      467,309



    $     472,886



    (1.2) %













    Same-store square foot occupancy as of quarter end

    93.4 %



    92.4 %

















    Average same-store square foot occupancy

    93.3 %



    92.1 %

















    Properties included in same-store5

    1,829



    1,829









    (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.

    (5)

    On January 1, 2025, the Company updated the property count of the same-store pool from 1,071 to 1,829 stores.

     

    Details related to the same-store performance of stores by metropolitan statistical area ("MSA") for the three months ended March 31, 2025 and 2024 are provided in the supplemental financial information published on the Company's Investor Relations website at https://ir.extraspace.com/.

    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

    through

    March 31, 2025



    Closed/Completed

    Subsequent to

    March 31, 2025



    Scheduled to Still

    Close/Complete

    in 2025



    Total 2025



    To Close/Complete

    in 2026

    Wholly-Owned Investment1



    Stores



    Price



    Stores



    Price



    Stores



    Price 3



    Stores



    Price



    Stores



    Price

    Operating Stores2



    12



    $  153,808



    —



    $         —



    28



    $  338,500



    40



    $ 492,308



    —



    $        —

    C of O and Development Stores1



    —



    —



    —



    —



    —



    —



    —



    —



    —



    —

    EXR Investment in Wholly-Owned Stores



    12



    153,808



    —



    —



    28



    338,500



    40



    492,308



    —



    —











































    Joint Venture Investment1









































    EXR Investment in JV Acquisition of Operating Stores



    2



    12,385



    —



    —



    —



    —



    2



    12,385



    —



    —

    EXR Investment in JV Development and C of O



    1



    12,138



    —



    —



    4



    47,007



    5



    59,145



    2



    26,634

    EXR Investment in Joint Ventures



    3



    24,523



    —



    —



    4



    47,007



    7



    71,530



    2



    26,634

    Total EXR Investment



    15



    $  178,331



    —



    $         —



    32



    $  385,507



    47



    $ 563,838



    2



    $  26,634





    (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 Investor Relations website at https://ir.extraspace.com/.

    (2)

    Includes the buyout of a partner's interest in one existing consolidated joint venture in the three months ended March 31, 2025.

    (3)

    Includes the buyout of the remaining ownership interest in two existing joint ventures, which own a total of 27 stores.

     

    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.

    Other Investment Activity:

    During the three months ended March 31, 2025, the Company invested $100.0 million in shares of convertible preferred stock of Strategic Storage Growth Trust III, Inc. ("SSGT").  The dividend rate for the convertible preferred stock is 8.85% per annum, and is subject to increase beginning in 2030. The preferred shares are generally not redeemable for five years, except in the case of a change of control or initial listing of SSGT.

    Subsequent to quarter end the Company was repaid its $200.0 million convertible preferred stock investment in SmartStop Self Storage REIT, Inc. which had a dividend rate of 7.0% per annum. SmartStop Self Storage REIT, Inc. executed an initial public offering in April of 2025 and repaid the investment as part of the offering.

    During the quarter, the Company exchanged its 25% ownership interest in 17 properties for its partner's 75% ownership interest in six properties in an existing joint venture formed in 2021.  The Company now owns 100% of the six properties and its former partner now owns 100% of the 17 properties which the Company continues to manage.  There are no remaining properties in this joint venture and these six properties are excluded from the table above.

    Property Sales:

    During the three months ended March 31, 2025, the Company sold 11 operating properties and three parcels of land resulting in a net gain of $35.8 million. 

    Bridge Loans:

    During the three months ended March 31, 2025, the Company originated $53.2 million in bridge loans and sold bridge loans totaling $27.7 million.   Outstanding balances of the Company's bridge loans were approximately $1.4 billion at the end of the quarter. The Company has an additional $192.7 million in bridge loans that have closed subsequent to quarter end or are under agreement to close in 2025 and 2026.  Additional details related to the Company's loan activity and balances held are included in the supplemental financial information published on the Company's Investor Relations website at https://ir.extraspace.com/.

    Property Management:

    As of March 31, 2025, the Company managed 1,675 stores for third-party owners and 439 stores owned in unconsolidated joint ventures, for a total of 2,114 stores under management.  The Company is the largest self-storage management company in the United States.

    Balance Sheet:

    During the three months ended March 31, 2025, the Company did not issue any shares on its ATM program, and as of March 31, 2025, the Company had $800.0 million available for issuance. Likewise, the Company did not repurchase any shares of common stock using its stock repurchase program during the quarter, and as of March 31, 2025, the Company had authorization to purchase up to $500.0 million under the program. 

    Subsequent to quarter end,  the Company repurchased 68,585 shares of common stock for $8.6 million at an average price of $125.60 per share.

    In January 2025, the Company re-opened an existing issuance of 5.50% senior unsecured notes due 2030 and issued an additional $350.0 million at a premium of 101.51% with an effective offer rate of 5.17%. The Company used the net proceeds to repay a $245.0 million unsecured note that matured in January 2025. In March 2025, the Company completed a public bond offering issuing $500.0 million aggregate principal amount of 5.4% senior unsecured notes due 2035.

    As of March 31, 2025, the Company's commercial paper program had total capacity of $1.0 billion, with $580.0 million in outstanding issuances.

    As of March 31, 2025, the Company's percentage of fixed-rate debt to total debt was 78.8%. Net of the impact of variable rate receivables, the effective fixed-rate debt to total debt was 89.5%.  The weighted average interest rates of the Company's fixed and variable-rate debt were 4.2% and 5.3%, respectively. The combined weighted average interest rate was 4.4% with a weighted average maturity of approximately 4.5 years.

    Dividends:

    On March 31, 2025, the Company paid a first quarter common stock dividend of $1.62 per share to stockholders of record at the close of business on March 14, 2025.

    Outlook:

    The following table outlines the Company's current and prior quarter Core FFO estimates and assumptions for the year ending December 31, 20251.



    Ranges for 2025

    Annual Assumptions



    Ranges for 2025    

    Annual Assumptions



    Notes



    (April 29, 2025)



    (February 25, 2025)







    Low



    High



    Low



    High





    Core FFO

    $8.00



    $8.30



    $8.00



    $8.30





    Dilution per share from C of O and value add acquisitions

    $0.22



    $0.22



    $0.22



    $0.22





    Same-store revenue growth

    (0.75) %



    1.25 %



    (0.75) %



    1.25 %



    Same-store pool of 1,829 stores

    Same-store expense growth

    3.75 %



    5.25 %



    3.75 %



    5.25 %



    Same-store pool of 1,829 stores

    Same-store NOI growth

    (3.00) %



    0.25 %



    (3.00) %



    0.25 %



    Same-store pool of 1,829 stores





















    Weighted average one-month SOFR

    4.05 %



    4.05 %



    4.15 %



    4.15 %

























    Net tenant reinsurance income

    $269,000,000



    $272,000,000



    $268,000,000



    $271,000,000





    Management fees and other income

    $125,000,000



    $126,500,000



    $125,000,000



    $126,500,000





    Interest income

    $152,000,000



    $153,500,000



    $150,500,000



    $152,000,000



    Includes interest from bridge loans and

    dividends from NexPoint preferred investment

    General and administrative expenses

    $186,000,000



    $188,000,000



    $184,000,000



    $186,000,000



    Includes non-cash compensation

    Average monthly cash balance

    $40,000,000



    $40,000,000



    $45,000,000



    $45,000,000





    Equity in earnings of real estate ventures

    $72,000,000



    $73,000,000



    $89,000,000



    $90,000,000



    1) Includes reduction in dividends from SmartStop

    preferred investments.

    2) Adjusted for JV buyouts with NOI now included

    in non-same store properties

    Interest expense

    $573,000,000



    $578,000,000



    $570,000,000



    $575,000,000



    Excludes non-cash interest expense shown below. 

    Non-cash interest expense related to amortization

    of discount on Life Storage unsecured senior notes

    $46,000,000



    $47,000,000



    $46,000,000



    $47,000,000



    Amortization of LSI debt mark-to-market; excluded

    from Core FFO

    Income Tax Expense

    $38,000,000



    $39,000,000



    $38,000,000



    $39,000,000



    Taxes associated with the Company's taxable

    REIT subsidiary

    Acquisitions

    $600,000,000



    $600,000,000



    $325,000,000



    $325,000,000



    Includes wholly-owned acquisitions and the Company's

    investment in joint ventures

    Bridge loans outstanding

    $1,450,000,000



    $1,450,000,000



    $1,450,000,000



    $1,450,000,000



    Represents the Company's average retained loan

    balances for the year

    Weighted average share count

    222,200,000



    222,200,000



    222,200,000



    222,200,000



    Assumes redemption of all OP units for common stock



    (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" navigation menu click on "Quarterly Results." 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 Wednesday, April 30, 2025, to discuss its financial results. Telephone participants may avoid any delays in joining the conference call by pre-registering for the call using the following link to receive a special dial-in number and PIN:https://emportal.ink/3DPDVBn

    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 April 30, 2025. 

    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, 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, the impact of broader economic trends on the storage industry, our 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-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;
    • potential liability for uninsured losses and environmental contamination;
    • our ability to recover losses under our insurance policies;
    • 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;
    • the effect of competition from new and existing stores or other storage alternatives, including increased or unanticipated competition for our properties, which could cause rents and occupancy rates to decline;
    • failure to close pending acquisitions and developments on expected terms, or at all;
    • risks associated with acquisitions, dispositions and development of properties, including increased development costs due to additional regulatory requirements related to climate change and other factors;
    • reductions in asset valuations and related impairment charges;
    • 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;
    • impacts from any outbreak of 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;
    • economic uncertainty due to the impact of natural disasters, war or terrorism, which could adversely affect our business plan;
    • our lack of sole decision-making authority with respect to our joint venture investments;
    • 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;
    • availability of financing and capital, the levels of debt that we maintain and our credit ratings;
    • changes in global financial markets and increases in interest rates;
    • the effect of recent or future changes to U.S. tax laws; and
    • the failure to maintain our REIT status for U.S. federal income tax purposes.

    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 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 related to real estate 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 Core FFO.  Core FFO excludes revenues and expenses not core to our operations and transaction costs.  It also includes certain costs associated with the Life Storage Merger including transition costs, non-cash interest related to the amortization of discount on unsecured senior notes, amortization of other intangibles, net of tax benefit, and impairment of Life Storage trade name.  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 1,829 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. No modification has been made to the same-store pool to include any assets acquired from Life Storage.

    About Extra Space Storage Inc.:

    Extra Space Storage Inc., headquartered in Salt Lake City, Utah, is a self-administered and self-managed REIT and a member of the S&P 500. As of March 31, 2025, the Company owned and/or operated 4,099 self-storage stores in 43 states and Washington, D.C. The Company's stores comprise approximately 2.8 million units and approximately 315.0 million square feet of rentable space operating under the Extra Space brand. 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. It is the largest operator of self-storage properties in the United States.

    Extra Space Storage Inc.

    Condensed Consolidated Balance Sheets

    (In thousands, except share data)





    March 31, 2025



    December 31, 2024



    (Unaudited)





    Assets: 







    Real estate assets, net

    $            24,683,924



    $          24,587,627

    Real estate assets - operating lease right-of-use assets

    685,393



    689,803

    Investments in unconsolidated real estate entities

    1,320,849



    1,332,338

    Investments in debt securities and notes receivable

    1,675,464



    1,550,950

    Cash and cash equivalents

    119,559



    138,222

    Other assets, net

    508,729



    548,986

    Total assets 

    $            28,993,918



    $          28,847,926

    Liabilities, Noncontrolling Interests and Equity:







    Secured notes payable, net

    $                  999,062



    $             1,010,541

    Unsecured term loans, net

    1,948,161



    2,192,507

    Unsecured senior notes, net

    8,616,517



    7,756,968

    Revolving lines of credit and commercial paper

    978,000



    1,362,000

    Operating lease liabilities

    704,730



    705,845

    Cash distributions in unconsolidated real estate ventures

    76,097



    75,319

    Accounts payable and accrued expenses

    359,495



    346,519

    Other liabilities

    533,353



    538,865

    Total liabilities 

    14,215,415



    13,988,564

    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, 212,225,353 and 211,995,510

    shares issued and outstanding at March 31, 2025 and December 31, 2024, respectively

    2,122



    2,120

    Additional paid-in capital

    14,851,126



    14,831,946

    Accumulated other comprehensive income

    6,204



    12,806

    Accumulated deficit

    (972,665)



    (899,337)

    Total Extra Space Storage Inc. stockholders' equity

    13,886,787



    13,947,535

    Noncontrolling interest represented by Preferred Operating Partnership units

    53,827



    76,092

    Noncontrolling interests in Operating Partnership, net and other noncontrolling interests

    837,889



    835,735

    Total noncontrolling interests and equity

    14,778,503



    14,859,362

    Total liabilities, noncontrolling interests and equity

    $            28,993,918



    $          28,847,926

     

    Consolidated Statement of Operations for the Three Months Ended March 31, 2025 and 2024

    (In thousands, except share and per share data) - Unaudited





    For the Three Months Ended March 31,



    2025



    2024

    Revenues:







    Property rental

    $         704,380



    $      688,044

    Tenant reinsurance

    84,712



    81,347

    Management fees and other income

    30,905



    30,148

    Total revenues

    819,997



    799,539

    Expenses:







    Property operations

    223,582



    204,518

    Tenant reinsurance

    17,116



    18,505

    General and administrative

    45,974



    43,722

    Depreciation and amortization

    180,356



    196,966

    Total expenses

    467,028



    463,711

    Gain on real estate assets held for sale and sold, net

    35,761



    —

    Income from operations

    388,730



    335,828

    Interest expense

    (142,399)



    (132,887)

    Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes

    (11,313)



    (10,705)

    Interest income

    38,967



    23,573

    Income before equity in earnings and dividend income from unconsolidated real estate entities and income tax expense

    273,985



    215,809

    Equity in earnings and dividend income from unconsolidated real estate entities

    19,931



    15,007

    Income tax expense

    (8,991)



    (6,742)

    Net income

    284,925



    224,074

    Net income allocated to Preferred Operating Partnership noncontrolling interests

    (724)



    (2,208)

    Net income allocated to Operating Partnership and other noncontrolling interests

    (13,326)



    (8,754)

    Net income attributable to common stockholders

    $         270,875



    $      213,112

    Earnings per common share







    Basic

    $               1.28



    $            1.01

    Diluted

    $               1.28



    $            1.01

    Weighted average number of shares







    Basic

    211,850,618



    211,283,335

    Diluted

    212,052,742



    220,018,777

    Cash dividends paid per common share

    $               1.62



    $            1.62

      

    Reconciliation of GAAP Net Income to Total Same-Store Net Operating Income — for the Three Months Ended

    March 31, 2025 and 2024 (In thousands) - Unaudited





    For the Three Months Ended March 31,



    2025



    2024

    Net Income

    $         284,925



    $         224,074

    Adjusted to exclude:







    Gain on real estate assets held for sale and sold, net

    (35,761)



    —

    Equity in earnings and dividend income from unconsolidated real estate entities

    (19,931)



    (15,007)

    Interest expense

    142,399



    132,887

    Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes

    11,313



    10,705

    Depreciation and amortization

    180,356



    196,966

    Income tax expense

    8,991



    6,742

    General and administrative

    45,974



    43,722

    Management fees, other income and interest income

    (69,872)



    (53,721)

    Net tenant insurance

    (67,596)



    (62,842)

    Non same-store rental revenue

    (44,644)



    (30,521)

    Non same-store operating expense

    31,155



    19,881

    Total same-store net operating income

    $         467,309



    $         472,886









    Same-store rental revenues

    659,736



    657,523

    Same-store operating expenses

    192,427



    184,637

    Same-store net operating income

    $         467,309



    $         472,886

     

    Reconciliation of the Range of Estimated GAAP Fully Diluted Earnings Per Share to Estimated Fully Diluted FFO Per Share — for the Year Ending December 31, 2025 - Unaudited







    For the Year Ending December 31, 2025





    Low End



    High End

    Net income attributable to common stockholders per diluted share



    $                         4.48



    $                         4.78

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



    0.25



    0.25

    Net income attributable to common stockholders for diluted computations



    4.73



    5.03











    Adjustments:









    Real estate depreciation



    2.70



    2.70

    Amortization of intangibles



    0.27



    0.27

    Unconsolidated joint venture real estate depreciation and amortization



    0.16



    0.16

    Gain on real estate transactions



    (0.16)



    (0.16)

    Funds from operations attributable to common stockholders



    7.70



    8.00











    Adjustments:









    Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes



    0.21



    0.21

    Amortization of other intangibles related to the Life Storage Merger, net of tax benefit



    0.09



    0.09

    Core funds from operations attributable to common stockholders



    $                         8.00



    $                         8.30

     

    Reconciliation of Estimated GAAP Net Income to Estimated Same-Store Net Operating Income — for the Year Ending December 31, 2025 (In thousands) - Unaudited





    For the Year Ending December 31, 2025



     Low



     High









    Net Income

    $                     1,033,250



    $                     1,113,500

    Adjusted to exclude:







    Equity in earnings of unconsolidated joint ventures

    (72,000)



    (73,000)

    Interest expense

    578,000



    573,000

    Non-cash interest expense related to amortization of discount on Life Storage unsecured senior notes

    47,000



    46,000

    Depreciation and amortization

    700,500



    700,500

    Income tax expense

    39,000



    38,000

    General and administrative

    188,000



    186,000

    Management fees and other income

    (125,000)



    (126,500)

    Interest income

    (152,000)



    (153,500)

    Net tenant reinsurance income

    (269,000)



    (272,000)

    Non same-store rental revenues

    (225,000)



    (225,000)

    Non same-store operating expenses

    129,000



    129,000

    Total same-store net operating income1

    $                     1,871,750



    $                     1,936,000









    Same-store rental revenues1

    2,645,000



    2,698,000

    Same-store operating expenses1

    773,250



    762,000

    Total same-store net operating income1

    $                     1,871,750



    $                     1,936,000





    (1)

    Estimated same-store rental revenues, operating expenses and net operating income are for the Company's 2025 same-store pool of 1,829 stores.

     

    Cision View original content to download multimedia:https://www.prnewswire.com/news-releases/extra-space-storage-inc-reports-2025-first-quarter-results-302441730.html

    SOURCE Extra Space Storage, Inc.

    Get the next $EXR alert in real time by email

    Chat with this insight

    Save time and jump to the most important pieces.

    Recent Analyst Ratings for
    $EXR

    DatePrice TargetRatingAnalyst
    4/9/2025$149.00Sector Perform → Sector Outperform
    Scotiabank
    1/10/2025$167.00Sector Underperform → Sector Perform
    Scotiabank
    10/21/2024$175.00Overweight → Equal Weight
    Wells Fargo
    9/18/2024$162.00 → $204.00Hold → Buy
    Jefferies
    9/10/2024$180.00Sector Perform
    RBC Capital Mkts
    8/5/2024$172.00 → $155.00Neutral → Underperform
    BofA Securities
    3/28/2024$160.00Strong Buy → Outperform
    Raymond James
    3/27/2024$157.00Overweight
    Barclays
    More analyst ratings

    $EXR
    Analyst Ratings

    Analyst ratings in real time. Analyst ratings have a very high impact on the underlying stock. See them live in this feed.

    See more
    • Extra Space Storage upgraded by Scotiabank with a new price target

      Scotiabank upgraded Extra Space Storage from Sector Perform to Sector Outperform and set a new price target of $149.00

      4/9/25 8:03:45 AM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • Extra Space Storage upgraded by Scotiabank with a new price target

      Scotiabank upgraded Extra Space Storage from Sector Underperform to Sector Perform and set a new price target of $167.00

      1/10/25 8:54:02 AM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • Extra Space Storage downgraded by Wells Fargo with a new price target

      Wells Fargo downgraded Extra Space Storage from Overweight to Equal Weight and set a new price target of $175.00

      10/21/24 7:40:48 AM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate

    $EXR
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    See more
    • Amendment: SEC Form SC 13G/A filed by Extra Space Storage Inc

      SC 13G/A - Extra Space Storage Inc. (0001289490) (Subject)

      11/13/24 12:52:42 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • SEC Form SC 13G filed by Extra Space Storage Inc

      SC 13G - Extra Space Storage Inc. (0001289490) (Filed by)

      2/14/24 4:01:03 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • SEC Form SC 13G filed by Extra Space Storage Inc

      SC 13G - Extra Space Storage Inc. (0001289490) (Subject)

      2/14/24 9:06:04 AM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate

    $EXR
    Financials

    Live finance-specific insights

    See more
    • Extra Space Storage Inc. Announces Date of Earnings Release and Conference Call to Discuss 1st Quarter 2025 Results

      SALT LAKE CITY, March 31, 2025 /PRNewswire/ -- Extra Space Storage Inc. (the "Company") (NYSE:EXR) announced today it will release financial results for the three months ended March 31, 2025 on Tuesday, April 29, 2025 after the market closes. The Company will host a conference call at 1:00 p.m. Eastern Time on Wednesday, April 30, 2025 to discuss its financial results. Hosting the call will be Extra Space Storage's CEO, Joe Margolis. Joining him will be Scott Stubbs, Executive Vice President and CFO.  During the conference call, company officers will review operating performan

      3/31/25 6:00:00 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • Extra Space Storage Inc. Reports 2024 Fourth Quarter and Year-End Results

      SALT LAKE CITY, Feb. 25, 2025 /PRNewswire/ -- Extra Space Storage Inc. (NYSE:EXR) (the "Company"), a leading owner and operator of self-storage facilities in the United States and a constituent of the S&P 500, announced operating results for the three months and year ended December 31, 2024. Highlights for the three months ended December 31, 2024: Achieved net income attributable to common stockholders of $1.24 per diluted share, representing a 21.6% increase compared to the same period in the prior year.Achieved funds from operations attributable to common stockholders and un

      2/25/25 4:15:00 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • Extra Space Storage Inc. Announces 1st Quarter 2025 Dividend

      SALT LAKE CITY, Feb. 21, 2025 /PRNewswire/ -- Extra Space Storage Inc. (the "Company") (NYSE:EXR) announced today that the Company's board of directors has declared a first quarter 2025 dividend of $1.62 per share on the common stock of the Company. The dividend is payable on March 31, 2025, to stockholders of record at the close of business on March 14, 2025.  About Extra Space Storage Inc. Extra Space Storage Inc., headquartered in Salt Lake City, is a fully integrated, self-administered and self-managed real estate investment trust, and a member of the S&P 500. As of Decemb

      2/21/25 4:15:00 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate

    $EXR
    SEC Filings

    See more

    $EXR
    Insider Trading

    Insider transactions reveal critical sentiment about the company from key stakeholders. See them live in this feed.

    See more

    $EXR
    Press Releases

    Fastest customizable press release news feed in the world

    See more
    • Extra Space Storage Inc filed SEC Form 8-K: Leadership Update, Regulation FD Disclosure, Financial Statements and Exhibits

      8-K - Extra Space Storage Inc. (0001289490) (Filer)

      5/19/25 4:30:24 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • SEC Form SCHEDULE 13G filed by Extra Space Storage Inc

      SCHEDULE 13G - Extra Space Storage Inc. (0001289490) (Subject)

      5/15/25 8:53:28 AM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • SEC Form 10-Q filed by Extra Space Storage Inc

      10-Q - Extra Space Storage Inc. (0001289490) (Filer)

      5/2/25 4:31:47 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • SEC Form 4 filed by Former 10% Owner Extra Space Storage Inc.

      4 - Extra Space Storage Inc. (0001289490) (Reporting)

      5/13/25 5:56:02 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • CAO Kunde Grace covered exercise/tax liability with 371 shares, decreasing direct ownership by 3% to 13,905 units (SEC Form 4)

      4 - Extra Space Storage Inc. (0001289490) (Issuer)

      4/3/25 7:15:17 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • Chief Executive Officer Margolis Joseph D sold $1,105,875 worth of shares (7,500 units at $147.45) (SEC Form 4)

      4 - Extra Space Storage Inc. (0001289490) (Issuer)

      4/3/25 7:13:27 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • Extra Space Storage Announces Executive Leadership Transition

      Scott Stubbs to Retire as Chief Financial Officer, to be Succeeded by Jeff Norman, Senior Vice President of Capital Markets and Treasury, Effective July 1, 2025 SALT LAKE CITY, May 19, 2025 /PRNewswire/ -- Extra Space Storage Inc. (NYSE:EXR) (the "Company") announced today the planned succession for its Executive Vice President and Chief Financial Officer, P. Scott Stubbs, who will retire on December 31, 2025.  Mr. Stubbs has spent 25 years in various roles with Extra Space Storage, most recently as the Chief Financial Officer since 2011.  Mr. Stubbs has been instrumental in the Company's success over the past decades as an integral member of the management team that has grown the company fr

      5/19/25 7:00:00 AM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • Extra Space Storage Inc. Reports 2025 First Quarter Results

      SALT LAKE CITY, April 29, 2025 /PRNewswire/ -- Extra Space Storage Inc. (NYSE:EXR) (the "Company"), a leading owner and operator of self-storage facilities in the United States and a constituent of the S&P 500, announced operating results for the three months ended March 31, 2025. Highlights for the three months ended March 31, 2025: Achieved net income attributable to common stockholders of $1.28 per diluted share, representing a 26.7% increase compared to the same period in the prior year.Achieved funds from operations attributable to common stockholders and unit holders ("F

      4/29/25 4:15:00 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate
    • Extra Space Storage Inc. Announces Date of Earnings Release and Conference Call to Discuss 1st Quarter 2025 Results

      SALT LAKE CITY, March 31, 2025 /PRNewswire/ -- Extra Space Storage Inc. (the "Company") (NYSE:EXR) announced today it will release financial results for the three months ended March 31, 2025 on Tuesday, April 29, 2025 after the market closes. The Company will host a conference call at 1:00 p.m. Eastern Time on Wednesday, April 30, 2025 to discuss its financial results. Hosting the call will be Extra Space Storage's CEO, Joe Margolis. Joining him will be Scott Stubbs, Executive Vice President and CFO.  During the conference call, company officers will review operating performan

      3/31/25 6:00:00 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate

    $EXR
    Leadership Updates

    Live Leadership Updates

    See more
    • Extra Space Storage Inc. Acquires Storage Express and Appoints Jefferson Shreve to its Board of Directors

      Acquisition adds 107 Remotely Operated Stores to the Extra Space Storage Platform SALT LAKE CITY, Sept. 16, 2022 /PRNewswire/ -- Extra Space Storage Inc. and its subsidiaries (collectively "Extra Space" or the "Company") (NYSE:EXR) announced today that it has completed the acquisition of multiple entities doing business as Storage Express ("Storage Express"), which own 107 remote storage properties across Indiana, Ohio, Illinois and Kentucky.  The acquisition includes all Storage Express assets, including trademarks, contracts, licenses, intellectual property and 14 future development sites. Total consideration for the acquisition was approximately $590.0 million. The Company also purchased

      9/16/22 6:50:00 AM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate

    $EXR
    Insider Purchases

    Insider purchases reveal critical bullish sentiment about the company from key stakeholders. See them live in this feed.

    See more
    • Margolis Joseph D bought $496,482 worth of shares (4,200 units at $118.21), increasing direct ownership by 15% to 31,301 units (SEC Form 4)

      4 - Extra Space Storage Inc. (0001289490) (Issuer)

      11/13/23 4:43:58 PM ET
      $EXR
      Real Estate Investment Trusts
      Real Estate