• Live Feeds
    • Press Releases
    • Insider Trading
    • FDA Approvals
    • Analyst Ratings
    • Insider Trading
    • SEC filings
    • Market insights
  • Analyst Ratings
  • Alerts
  • Subscriptions
  • AI SuperconnectorNEW
  • 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
  • AI SuperconnectorNEW
  • Settings
  • RSS Feeds
PublishGo to AppAI Superconnector
    Quantisnow Logo

    © 2025 quantisnow.com
    Democratizing insights since 2022

    Services
    Live news feedsRSS FeedsAlertsPublish with Us
    Company
    AboutQuantisnow PlusContactJobsAI superconnector for talent & startupsNEWLLM Arena
    Legal
    Terms of usePrivacy policyCookie policy

    National Storage Affiliates Trust Reports Third Quarter 2025 Results

    11/3/25 4:08:00 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate
    Get the next $NSA alert in real time by email

    National Storage Affiliates Trust ("NSA" or the "Company") (NYSE:NSA) today reported the Company's third quarter 2025 results.

    Third Quarter 2025 Highlights

    • Reported net income of $29.0 million for the third quarter of 2025, a decrease of 2.5% compared to the third quarter of 2024. Reported diluted earnings per share of $0.17 for the third quarter of 2025 compared to $0.18 for the third quarter of 2024.
    • Reported core funds from operations ("Core FFO") of $76.5 million, or $0.57 per share for the third quarter of 2025, a decrease of 8.1% per share compared to the third quarter of 2024.
    • Reported a decrease in same store net operating income ("NOI") of 5.7% for the third quarter of 2025 compared to the same period in 2024, driven by a 2.6% decrease in same store total revenues and a 4.9% increase in same store property operating expenses.
    • Reported same store period-end occupancy of 84.5% as of September 30, 2025, a decrease of 140 basis points compared to September 30, 2024.
    • Acquisition of two self storage properties for approximately $32.0 million by one of NSA's unconsolidated real estate ventures during the third quarter of 2025.
    • Completed the rebranding of all NSA-owned Moove In branded stores to iStorage, reducing the number of NSA operated brands to six.

    Highlights Subsequent to Quarter-End

    • As previously announced, entered into an agreement to form a new joint venture (the "IRE Joint Venture") between a subsidiary of NSA (the "NSA Member") and an affiliate of Investment Real Estate Management, LLC (the "IRE Member"), with the NSA Member committing to provide 75% of the equity and the IRE Member committing to provide 25% of the equity. NSA's committed capital will be in the form of preferred equity, with a 10% preferred return per annum as well as an opportunity for additional returns, which NSA expects to realize as the joint venture exits its investments in future years. An affiliate of the IRE Member will serve as the manager of the IRE Joint Venture.

    David Cramer, President and Chief Executive Officer, commented, "During the third quarter, the majority of our markets showed sequential improvement in same store revenue growth, which supports our view that fundamentals have found a bottom and are beginning to trend upward."

    Mr. Cramer further commented, "While the current operating environment remains competitive, the backdrop for self storage going forward is the best that we have seen in a number of years. Given the potential positive impacts on the housing market from expected interest rates cuts and a more favorable supply environment, we expect to see an improvement in self storage fundamentals supported by an improving supply/demand balance in 2026 and beyond. Our focus over the past several quarters has been to best position NSA to take advantage of this expected upturn through capital recycling and improved operational efficiency. We are ready to execute in this environment and excited about the opportunities ahead."

    Financial Results

    ($ in thousands, except per share and unit data)

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2025

     

    2024

     

    Change

     

    2025

     

    2024

     

    Change

    Net income

    $

    29,016

     

    $

    29,771

     

    (2.5

    )%

     

    $

    79,493

     

    $

    157,139

     

    (49.4

    )%

     

     

     

     

     

     

     

     

     

     

     

     

    Funds From Operations ("FFO")(1)

    $

    75,070

     

     

    $

    82,365

     

     

    (8.9

    )%

     

    $

    218,389

     

     

    $

    224,377

     

     

    (2.7

    )%

    Add acquisition costs

     

    302

     

     

     

    287

     

     

    5.2

    %

     

     

    1,162

     

     

     

    1,274

     

     

    (8.8

    )%

    Add integration and executive severance costs(2)

     

    1,137

     

     

     

    907

     

     

    25.4

    %

     

     

    4,762

     

     

     

    1,534

     

     

    210.4

    %

    Add loss on early extinguishment of debt

     

    —

     

     

     

    323

     

     

    —

    %

     

     

    —

     

     

     

    323

     

     

    —

    %

    Core FFO(1)

    $

    76,509

     

     

    $

    83,882

     

     

    (8.8

    )%

     

    $

    224,313

     

     

    $

    227,508

     

     

    (1.4

    )%

     

     

     

     

     

     

     

     

     

     

     

     

    Earnings per share - basic and diluted

    $

    0.17

     

     

    $

    0.18

     

     

    (5.6

    )%

     

    $

    0.46

     

     

    $

    1.03

     

     

    (55.3

    )%

     

     

     

     

     

     

     

     

     

     

     

     

    FFO per share and unit(1)

    $

    0.56

     

     

    $

    0.61

     

     

    (8.2

    )%

     

    $

    1.61

     

     

    $

    1.81

     

     

    (11.0

    )%

    Core FFO per share and unit(1)

    $

    0.57

     

     

    $

    0.62

     

     

    (8.1

    )%

     

    $

    1.66

     

     

    $

    1.84

     

     

    (9.8

    )%

    (1)

    Non-GAAP financial measures, including FFO, Core FFO and NOI, are defined in the Glossary in the supplemental financial information and, where appropriate, reconciliations of these measures and other non-GAAP financial measures to their most directly comparable GAAP measures are included in the Schedules to this press release and in the supplemental financial information.

    (2)

    Executive severance costs relate to the nine months ended September 30, 2024 and are recorded within the line items "General and administrative expenses" and "Non-operating income" in our consolidated statements of operations. Integration costs relate to expenses incurred as a part of the internalization of the PRO structure.

    Net income decreased $0.8 million for the third quarter of 2025 and $77.6 million for the nine months ended September 30, 2025 ("year-to-date") as compared to the same periods in 2024. The year-to-date decrease in net income was primarily due to larger gains on the sale of self storage properties recognized during 2024. Additionally, the decrease in net income for both the third quarter of 2025 and year-to-date were a result of lower NOI, driven by property dispositions and negative same store NOI growth. These impacts for the third quarter of 2025 and year-to-date were partially offset by an increase in management fees and other revenue of $0.6 million and $6.4 million, respectively, and a decrease in general and administrative expenses of $1.7 million and $7.6 million, respectively, compared to the same periods in 2024.

    The decrease in FFO and Core FFO per share and unit for the third quarter of 2025 and year-to-date was primarily driven by a decrease in same store NOI and an increase in interest expense. These impacts were partially offset by decreased management fees paid to former PROs, reflected within general and administrative expenses, following the internalization of the PRO structure.

    Same Store Operating Results (771 Stores)

    ($ in thousands, except per square foot data)

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2025

     

    2024

     

    Change

     

    2025

     

    2024

     

    Change

    Total revenues

    $

    170,250

     

     

    $

    174,848

     

     

    (2.6

    )%

     

    $

    507,882

     

     

    $

    522,819

     

     

    (2.9

    )%

    Property operating expenses

     

    52,830

     

     

     

    50,362

     

     

    4.9

    %

     

     

    157,795

     

     

     

    151,172

     

     

    4.4

    %

    Net Operating Income (NOI)

    $

    117,420

     

     

    $

    124,486

     

     

    (5.7

    )%

     

    $

    350,087

     

     

    $

    371,647

     

     

    (5.8

    )%

    NOI Margin

     

    69.0

    %

     

     

    71.2

    %

     

    (2.2

    )%

     

     

    68.9

    %

     

     

    71.1

    %

     

    (2.2

    )%

     

     

     

     

     

     

     

     

     

     

     

     

    Average Occupancy

     

    85.0

    %

     

     

    86.5

    %

     

    (1.5

    )%

     

     

    84.4

    %

     

     

    86.2

    %

     

    (1.8

    )%

    Average Annualized Rental Revenue Per Occupied Square Foot

    $

    15.67

     

     

    $

    15.73

     

     

    (0.4

    )%

     

    $

    15.68

     

     

    $

    15.78

     

     

    (0.6

    )%

    Year-over-year same store total revenue decreased 2.6% for the third quarter of 2025 and 2.9% year-to-date as compared to the same periods in 2024. The decrease for the third quarter was driven primarily by a 150 basis point decrease in average occupancy and a 0.4% decrease in average annualized rental revenue per occupied square foot. The year-to-date same store total revenue decrease was driven primarily by a 180 basis point decrease in average occupancy and a 0.6% decrease in average annualized rental revenue per occupied square foot. Markets which generated above portfolio average same store total revenue growth include: Portland, San Juan, PR and Houston. Markets which generated below portfolio average same store total revenue growth include: Riverside-San Bernardino, Atlanta and Phoenix.

    Year-over-year same store property operating expenses increased 4.9% for the third quarter of 2025 and 4.4% year-to-date as compared to the same periods in 2024. The increase was primarily driven by increases in marketing, property tax expense and utilities, partially offset by decreases in insurance costs.

    Investment and Disposition Activity

    During the third quarter, a joint venture between a subsidiary of NSA and a state pension fund advised by Heitman Capital Management, LLC (the "2023 Joint Venture") acquired two self storage properties for approximately $32.0 million. The 2023 Joint Venture financed the acquisition with capital contributions from the venture members, of which NSA contributed approximately $8.0 million.

    During the third quarter, NSA completed the sale of two wholly-owned self storage properties, consisting of approximately 83,000 rentable square feet configured in approximately 600 storage units for approximately $6.5 million.

    Balance Sheet

    As of September 30, 2025, NSA has approximately $543.6 million of available capacity on its $950.0 million revolving line of credit.

    Common Share Dividends

    On August 13, 2025, NSA's Board of Trustees declared a quarterly cash dividend of $0.57 per common share. The third quarter 2025 dividend was paid on September 30, 2025 to shareholders of record as of September 15, 2025.

    2025 Guidance

    NSA reaffirms its previously provided Core FFO guidance estimates and related assumptions for the year ended December 31, 2025.

     

    Current Ranges for

    Full Year 2025

     

    Actual

    Results

    for Full

    Year 2024

     

    Low

     

    High

     

    Core FFO per share(1)

    $2.17

     

    $2.23

     

    $2.44

     

     

     

     

     

     

    Same store operations(2)

     

     

     

     

     

    Total revenue growth

    (3.0)%

     

    (2.0)%

     

    (3.0)%

    Property operating expenses growth

    3.25%

     

    4.25%

     

    3.7%

    NOI growth

    (5.75)%

     

    (4.25)%

     

    (5.5)%

     

     

     

     

     

     

    General and administrative expenses

     

     

     

     

     

    General and administrative expenses (excluding equity-based compensation), in millions

    $42.0

     

    $44.0

     

    $49.7

    Equity-based compensation, in millions

    $8.0

     

    $8.5

     

    $7.9

     

     

     

     

     

     

    Management fees and other revenue, in millions

    $49.0

     

    $51.0

     

    $42.7

    Core FFO from unconsolidated real estate ventures, in millions

    $20.5

     

    $22.5

     

    $24.2

     

     

     

     

     

     

    Acquisitions - consolidated and joint venture (at share), in millions(3)

    $50.0

     

    $100.0

     

    $101.8

    Dispositions - consolidated and joint venture (at share), in millions(3)

    $100.0

     

    $300.0

     

    $273.1

     

     

    Current Ranges for

    Full Year 2025

     

    Low

     

    High

    Earnings per share - diluted

    $0.71

     

    $0.74

    Impact of the difference in weighted average number of shares and GAAP accounting for noncontrolling interests, two-class method and treasury stock method

    (0.17)

     

    (0.22)

    Add real estate depreciation and amortization

    1.43

     

    1.46

    Add (subtract) equity in losses (earnings) of unconsolidated real estate ventures

    0.08

     

    0.09

    Add NSA's share of FFO of unconsolidated real estate ventures

    0.15

     

    0.17

    Less gain on sale of self storage properties

    (0.08)

     

    (0.08)

    Add acquisition costs and NSA's share of unconsolidated real estate venture acquisition costs

    0.01

     

    0.02

    Add integration costs

    0.04

     

    0.05

    Core FFO per share and unit

    $2.17

     

    $2.23

    (1)

    The table above provides a reconciliation of the range of estimated earnings per share - diluted to estimated Core FFO per share and unit.

    (2)

    2025 guidance reflects NSA's 2025 same store pool comprising 771 stores. 2024 actual results reflect NSA's 2024 same store pool comprising 776 stores.

    (3)

    NSA's actual results for full year 2024 exclude the contribution of wholly-owned self storage properties into the 2024 Joint Venture for approximately $346.5 million.

    Supplemental Financial Information

    The full text of this earnings release and supplemental financial information, including certain financial information referenced in this release, are available on NSA's website at www.nsastorage.com and as exhibit 99.1 to the Company's Form 8-K furnished to the SEC on November 3, 2025.

    Non-GAAP Financial Measures & Glossary

    This press release contains certain non-GAAP financial measures. These non-GAAP measures are presented because NSA's management believes these measures help investors understand NSA's business, performance and ability to earn and distribute cash to its shareholders by providing perspectives not immediately apparent from net income (loss). These measures are also frequently used by securities analysts, investors and other interested parties. The presentations of FFO, Core FFO and NOI in this press release are not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. In addition, NSA's method of calculating these measures may be different from methods used by other companies, and, accordingly, may not be comparable to similar measures as calculated by other companies that do not use the same methodology as NSA. These measures, and other words and phrases used herein, are defined in the Glossary in the supplemental financial information and, where appropriate, reconciliations of these measures and other non-GAAP financial measures to their most directly comparable GAAP measures are included in the Schedules to this press release and in the supplemental financial information.

    Quarterly Teleconference and Webcast

    The Company will host a conference call at 1:00 pm Eastern Time on Tuesday, November 4, 2025 to discuss its third quarter 2025 financial results. At the conclusion of the call, management will accept questions from certified financial analysts. All other participants are encouraged to listen to a webcast of the call by accessing the link found on the Company's website at www.nsastorage.com.

    Conference Call and Webcast:

    Date/Time: Tuesday, November 4, 2025, 1:00 pm ET

    Webcast available at: www.nsastorage.com.

    Domestic (Toll Free US & Canada): 877.407.9711

    International: 412.902.1014

    A replay of the webcast will be available for 30 days on NSA's website at www.nsastorage.com.

    Upcoming Industry Conferences

    NSA management is scheduled to participate in the upcoming Jefferies Real Estate Conference on November 17- 19, 2025 in Miami, Florida and the Nareit REITworld 2025 Annual Conference on December 8 - 11, 2025 in Dallas, Texas.

    About National Storage Affiliates Trust

    National Storage Affiliates Trust is a real estate investment trust headquartered in Greenwood Village, Colorado, focused on the ownership, operation and acquisition of self storage properties predominantly located within the top 100 metropolitan statistical areas throughout the United States. As of September 30, 2025, the Company held ownership interests in and operated 1,069 self storage properties, located in 37 states and Puerto Rico with approximately 69.8 million rentable square feet. NSA is one of the largest owners and operators of self storage properties among public and private companies in the United States. For more information, please visit the Company's website at www.nsastorage.com. NSA is included in the MSCI US REIT Index (RMS/RMZ), the Russell 1000 Index of Companies and the S&P MidCap 400 Index.

    NOTE REGARDING FORWARD LOOKING STATEMENTS

    Certain statements contained in this press release constitute forward-looking statements as such term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and such statements are intended to be covered by the safe harbor provided by the same. Forward-looking statements are subject to substantial risks and uncertainties, many of which are difficult to predict and are generally beyond the Company's control. These forward-looking statements include information about possible or assumed future results of the Company's business, financial condition, liquidity, results of operations, plans and objectives. Changes in any circumstances may cause the Company's actual results to differ significantly from those expressed in any forward-looking statement. When used in this release, the words "believe," "expect," "anticipate," "estimate," "plan," "continue," "intend," "should," "may" or similar expressions are intended to identify forward-looking statements. Statements regarding the following subjects, among others, may be forward-looking: market trends in the Company's industry, interest rates, inflation, the debt and lending markets or the general economy; the Company's business and investment strategy; the acquisition and disposition of properties, including those under contract and the Company's ability to execute on its acquisition pipeline; the timing of acquisitions or dispositions under contract; the Company's ability to realize the benefits from the internalization of the PRO structure and portfolio optimization strategy; and the Company's guidance estimates for the year ending December 31, 2025. For a further list and description of such risks and uncertainties, see the Company's most recent Annual Report on Form 10-K and subsequent Quarterly Reports on Form 10-Q and Current Reports on Form 8-K filed with the Securities and Exchange Commission, and the other documents filed by the Company with the Securities and Exchange Commission. The forward-looking statements, and other risks, uncertainties and factors are based on the Company's beliefs, assumptions and expectations of its future performance, taking into account all information currently available to the Company. Forward-looking statements are not predictions of future events. The Company disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

    National Storage Affiliates Trust

    Consolidated Statements of Operations

    (in thousands, except per share amounts) (unaudited)

     

     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2025

     

    2024

     

    2025

     

    2024

    REVENUE

     

     

     

     

     

     

     

    Rental revenue

    $

    169,907

     

     

    $

    174,467

     

     

    $

    509,220

     

     

    $

    529,218

     

    Other property-related revenue

     

    6,459

     

     

     

    7,405

     

     

     

    19,977

     

     

     

    20,654

     

    Management fees and other revenue

     

    12,336

     

     

     

    11,749

     

     

     

    36,701

     

     

     

    30,345

     

    Total revenue

     

    188,702

     

     

     

    193,621

     

     

     

    565,898

     

     

     

    580,217

     

    OPERATING EXPENSES

     

     

     

     

     

     

     

    Property operating expenses

     

    55,347

     

     

     

    52,712

     

     

     

    166,078

     

     

     

    159,607

     

    General and administrative expenses

     

    11,460

     

     

     

    13,114

     

     

     

    37,409

     

     

     

    44,977

     

    Depreciation and amortization

     

    46,885

     

     

     

    47,661

     

     

     

    142,613

     

     

     

    141,702

     

    Other

     

    4,101

     

     

     

    3,643

     

     

     

    13,077

     

     

     

    10,510

     

    Total operating expenses

     

    117,793

     

     

     

    117,130

     

     

     

    359,177

     

     

     

    356,796

     

    OTHER (EXPENSE) INCOME

     

     

     

     

     

     

     

    Interest expense

     

    (40,549

    )

     

     

    (39,575

    )

     

     

    (122,293

    )

     

     

    (114,920

    )

    Loss on early extinguishment of debt

     

    —

     

     

     

    (323

    )

     

     

    —

     

     

     

    (323

    )

    Equity in earnings (losses) of unconsolidated real estate ventures

     

    463

     

     

     

    (4,712

    )

     

     

    (9,221

    )

     

     

    (10,791

    )

    Acquisition and integration costs

     

    (1,439

    )

     

     

    (1,164

    )

     

     

    (5,924

    )

     

     

    (2,151

    )

    Non-operating income (expense)

     

    503

     

     

     

    (83

    )

     

     

    1,325

     

     

     

    352

     

    Gain on sale of self storage properties

     

    —

     

     

     

    —

     

     

     

    10,996

     

     

     

    63,841

     

    Other expense, net

     

    (41,022

    )

     

     

    (45,857

    )

     

     

    (125,117

    )

     

     

    (63,992

    )

    Income before income taxes

     

    29,887

     

     

     

    30,634

     

     

     

    81,604

     

     

     

    159,429

     

    Income tax expense

     

    (871

    )

     

     

    (863

    )

     

     

    (2,111

    )

     

     

    (2,290

    )

    Net income

     

    29,016

     

     

     

    29,771

     

     

     

    79,493

     

     

     

    157,139

     

    Net income attributable to noncontrolling interests

     

    (10,589

    )

     

     

    (11,070

    )

     

     

    (28,601

    )

     

     

    (62,349

    )

    Net income attributable to National Storage Affiliates Trust

     

    18,427

     

     

     

    18,701

     

     

     

    50,892

     

     

     

    94,790

     

    Distributions to preferred shareholders

     

    (5,117

    )

     

     

    (5,112

    )

     

     

    (15,345

    )

     

     

    (15,332

    )

    Net income attributable to common shareholders

    $

    13,310

     

     

    $

    13,589

     

     

    $

    35,547

     

     

    $

    79,458

     

     

     

     

     

     

     

     

     

    Earnings per share - basic and diluted

    $

    0.17

     

     

    $

    0.18

     

     

    $

    0.46

     

     

    $

    1.03

     

     

     

     

     

     

     

     

     

    Weighted average shares outstanding - basic and diluted

     

    76,746

     

     

     

    75,760

     

     

     

    76,532

     

     

     

    77,047

     

    National Storage Affiliates Trust

    Consolidated Balance Sheets

    (dollars in thousands, except per share amounts)

    (unaudited)

     

     

    September 30,

     

    December 31,

     

    2025

     

    2024

    ASSETS

     

     

     

    Real estate

     

     

     

    Self storage properties

    $

    5,841,786

     

     

    $

    5,864,134

     

    Less accumulated depreciation

     

    (1,175,690

    )

     

     

    (1,051,638

    )

    Self storage properties, net

     

    4,666,096

     

     

     

    4,812,496

     

    Cash and cash equivalents

     

    26,295

     

     

     

    50,408

     

    Restricted cash

     

    1,571

     

     

     

    345

     

    Debt issuance costs, net

     

    3,533

     

     

     

    5,632

     

    Investment in unconsolidated real estate ventures

     

    235,385

     

     

     

    246,193

     

    Other assets, net

     

    189,055

     

     

     

    218,482

     

    Operating lease right-of-use assets

     

    20,367

     

     

     

    20,906

     

    Total assets

    $

    5,142,302

     

     

    $

    5,354,462

     

    LIABILITIES AND EQUITY

     

     

     

    Liabilities

     

     

     

    Debt financing

    $

    3,403,399

     

     

    $

    3,449,087

     

    Accounts payable and accrued liabilities

     

    109,632

     

     

     

    98,657

     

    Interest rate swap liabilities

     

    4,481

     

     

     

    471

     

    Operating lease liabilities

     

    22,394

     

     

     

    22,888

     

    Deferred revenue

     

    20,355

     

     

     

    20,012

     

    Total liabilities

     

    3,560,261

     

     

     

    3,591,115

     

    Equity

     

     

     

    Preferred shares of beneficial interest, par value $0.01 per share. 50,000,000 authorized, 14,704,845 and 14,695,458 issued (in series) and outstanding at September 30, 2025 and December 31, 2024, respectively, at liquidation preference

     

    341,130

     

     

     

    340,895

     

    Common shares of beneficial interest, par value $0.01 per share. 250,000,000 shares authorized, 76,940,983 and 76,344,661 shares issued and outstanding at September 30, 2025 and December 31, 2024, respectively

     

    769

     

     

     

    763

     

    Additional paid-in capital

     

    1,252,488

     

     

     

    1,249,426

     

    Distributions in excess of earnings

     

    (626,122

    )

     

     

    (530,652

    )

    Accumulated other comprehensive income

     

    4,860

     

     

     

    15,548

     

    Total shareholders' equity

     

    973,125

     

     

     

    1,075,980

     

    Noncontrolling interests

     

    608,916

     

     

     

    687,367

     

    Total equity

     

    1,582,041

     

     

     

    1,763,347

     

    Total liabilities and equity

    $

    5,142,302

     

     

    $

    5,354,462

     

    Reconciliation of Net Income to FFO and Core FFO

    (in thousands, except per share and unit amounts) (unaudited)

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2025

     

    2024

     

    2025

     

    2024

    Net income

    $

    29,016

     

     

    $

    29,771

     

     

    $

    79,493

     

     

    $

    157,139

     

    Add (subtract):

     

     

     

     

     

     

     

    Real estate depreciation and amortization

     

    46,458

     

     

     

    47,286

     

     

     

    141,256

     

     

     

    140,588

     

    Equity in (earnings) losses of unconsolidated real estate ventures

     

    (463

    )

     

     

    4,712

     

     

     

    9,221

     

     

     

    10,791

     

    Company's share of FFO in unconsolidated real estate ventures

     

    5,627

     

     

     

    6,164

     

     

     

    16,119

     

     

     

    18,026

     

    Gain on sale of self storage properties

     

    —

     

     

     

    —

     

     

     

    (10,996

    )

     

     

    (63,841

    )

    Distributions to preferred shareholders and unitholders

     

    (5,568

    )

     

     

    (5,568

    )

     

     

    (16,704

    )

     

     

    (16,704

    )

    FFO attributable to subordinated performance units(1)

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (21,622

    )

    FFO attributable to common shareholders, OP unitholders, and LTIP unitholders

     

    75,070

     

     

     

    82,365

     

     

     

    218,389

     

     

     

    224,377

     

    Add (subtract):

     

     

     

     

     

     

     

    Acquisition costs

     

    302

     

     

     

    287

     

     

     

    1,162

     

     

     

    1,274

     

    Integration and executive severance costs(2)

     

    1,137

     

     

     

    907

     

     

     

    4,762

     

     

     

    1,534

     

    Loss on early extinguishment of debt

     

    —

     

     

     

    323

     

     

     

    —

     

     

     

    323

     

    Core FFO attributable to common shareholders, OP unitholders, and LTIP unitholders

    $

    76,509

     

     

    $

    83,882

     

     

    $

    224,313

     

     

    $

    227,508

     

     

     

     

     

     

     

     

     

    Weighted average shares and units outstanding - FFO and Core FFO:(3)

     

     

     

     

     

     

     

    Weighted average shares outstanding - basic

     

    76,746

     

     

     

    75,760

     

     

     

    76,532

     

     

     

    77,047

     

    Weighted average restricted common shares outstanding

     

    23

     

     

     

    19

     

     

     

    23

     

     

     

    21

     

    Weighted average OP units outstanding

     

    51,833

     

     

     

    52,740

     

     

     

    52,030

     

     

     

    42,709

     

    Weighted average DownREIT OP unit equivalents outstanding

     

    5,769

     

     

     

    5,769

     

     

     

    5,769

     

     

     

    3,346

     

    Weighted average LTIP units outstanding

     

    851

     

     

     

    663

     

     

     

    887

     

     

     

    676

     

    Total weighted average shares and units outstanding - FFO and Core FFO

     

    135,222

     

     

     

    134,951

     

     

     

    135,241

     

     

     

    123,799

     

     

     

     

     

     

     

     

     

    FFO per share and unit

    $

    0.56

     

     

    $

    0.61

     

     

    $

    1.61

     

     

    $

    1.81

     

    Core FFO per share and unit

    $

    0.57

     

     

    $

    0.62

     

     

    $

    1.66

     

     

    $

    1.84

     

    (1)

    Amounts represent distributions declared for subordinated performance unitholders and DownREIT subordinated performance unitholders for the periods presented.

    (2)

    Executive severance costs relate to the nine months ended September 30, 2024 and are recorded within the line items "General and administrative expenses" and "Non-operating income" in our consolidated statements of operations. Integration costs relate to expenses incurred as a part of the internalization of the PRO structure.

    (3)

    NSA combines OP units and DownREIT OP units with common shares because, after the applicable lock-out periods, OP units in the Company's operating partnership are redeemable for cash or, at NSA's option, exchangeable for common shares on a one-for-one basis and DownREIT OP units are also redeemable for cash or, at NSA's option, exchangeable for OP units in the Company's operating partnership on a one-for-one basis, subject to certain adjustments in each case. LTIP units may also, under certain circumstances, be convertible into or exchangeable for common shares (or other units that are convertible into or exchangeable for common shares). All subordinated performance units and DownREIT subordinated performance units were converted into OP units on July 1, 2024, in connection with the internalization of the PRO structure. See footnote(4) for additional discussion of subordinated performance units, DownREIT subordinated performance units, and LTIP units in the calculation of FFO and Core FFO per share and unit.

    Reconciliation of Earnings Per Share - Diluted to FFO and Core FFO Per Share and Unit

    (in thousands, except per share and unit amounts) (unaudited)

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2025

     

    2024

     

    2025

     

    2024

    Earnings per share - diluted

    $

    0.17

     

     

    $

    0.18

     

     

    $

    0.46

     

     

    $

    1.03

     

    Impact of the difference in weighted average number of shares(4)

     

    (0.07

    )

     

     

    (0.08

    )

     

     

    (0.19

    )

     

     

    (0.39

    )

    Impact of GAAP accounting for noncontrolling interests, two-class method and treasury stock method(5)

     

    0.08

     

     

     

    0.08

     

     

     

    0.19

     

     

     

    0.49

     

    Add real estate depreciation and amortization

     

    0.34

     

     

     

    0.35

     

     

     

    1.04

     

     

     

    1.14

     

    Add equity in losses of unconsolidated real estate ventures

     

    —

     

     

     

    0.03

     

     

     

    0.07

     

     

     

    0.08

     

    Add Company's share of FFO in unconsolidated real estate ventures

     

    0.04

     

     

     

    0.05

     

     

     

    0.12

     

     

     

    0.15

     

    Subtract gain on sale of self storage properties

     

    —

     

     

     

    —

     

     

     

    (0.08

    )

     

     

    (0.52

    )

    FFO attributable to subordinated performance unitholders

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    (0.17

    )

    FFO per share and unit

     

    0.56

     

     

     

    0.61

     

     

     

    1.61

     

     

     

    1.81

     

    Add acquisition costs

     

    —

     

     

     

    —

     

     

     

    0.01

     

     

     

    0.01

     

    Add integration and executive severance costs

     

    0.01

     

     

     

    0.01

     

     

     

    0.04

     

     

     

    0.02

     

    Add loss on early extinguishment of debt

     

    —

     

     

     

    —

     

     

     

    —

     

     

     

    —

     

    Core FFO per share and unit

    $

    0.57

     

     

    $

    0.62

     

     

    $

    1.66

     

     

    $

    1.84

     

    (4)

    Adjustment accounts for the difference between the weighted average number of shares used to calculate diluted earnings per share and the weighted average number of shares used to calculate FFO and Core FFO per share and unit. Diluted earnings per share is calculated using the two-class method for the company's restricted common shares and the treasury stock method for certain unvested LTIP units, and assumes the conversion of vested LTIP units into OP units on a one-for-one basis and the hypothetical conversion of subordinated performance units and DownREIT subordinated performance units into OP units, even though such units may have only been convertible into OP units (i) after a lock-out period and (ii) upon certain events or conditions. All outstanding subordinated performance units and DownREIT subordinated performance units were converted into OP units on July 1, 2024, in connection with the internalization of the PRO structure. The computation of weighted average shares and units for FFO and Core FFO per share and unit includes all restricted common shares and LTIP units that participate in distributions and excludes all subordinated performance units and DownREIT subordinated performance units because their effect has been accounted for through the allocation of FFO to the related unitholders based on distributions declared.

    (5)

    Represents the effect of adjusting the numerator to consolidated net income prior to GAAP allocations for noncontrolling interests, after deducting preferred share and unit distributions, and before the application of the two-class method and treasury stock method, as described in footnote(4).

    Net Operating Income

    (dollars in thousands) (unaudited)

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2025

     

    2024

     

    2025

     

    2024

    Net income

    $

    29,016

     

     

    $

    29,771

     

     

    $

    79,493

     

     

    $

    157,139

     

    (Subtract) add:

     

     

     

     

     

     

     

    Management fees and other revenue

     

    (12,336

    )

     

     

    (11,749

    )

     

     

    (36,701

    )

     

     

    (30,345

    )

    General and administrative expenses

     

    11,460

     

     

     

    13,114

     

     

     

    37,409

     

     

     

    44,977

     

    Depreciation and amortization

     

    46,885

     

     

     

    47,661

     

     

     

    142,613

     

     

     

    141,702

     

    Other

     

    4,101

     

     

     

    3,643

     

     

     

    13,077

     

     

     

    10,510

     

    Interest expense

     

    40,549

     

     

     

    39,575

     

     

     

    122,293

     

     

     

    114,920

     

    Loss on early extinguishment of debt

     

    —

     

     

     

    323

     

     

     

    —

     

     

     

    323

     

    Equity in (earnings) losses of unconsolidated real estate ventures

     

    (463

    )

     

     

    4,712

     

     

     

    9,221

     

     

     

    10,791

     

    Acquisition and integration costs

     

    1,439

     

     

     

    1,164

     

     

     

    5,924

     

     

     

    2,151

     

    Non-operating (income) expense

     

    (503

    )

     

     

    83

     

     

     

    (1,325

    )

     

     

    (352

    )

    Gain on sale of self storage properties

     

    —

     

     

     

    —

     

     

     

    (10,996

    )

     

     

    (63,841

    )

    Income tax expense

     

    871

     

     

     

    863

     

     

     

    2,111

     

     

     

    2,290

     

    Net Operating Income

    $

    121,019

     

     

    $

    129,160

     

     

    $

    363,119

     

     

    $

    390,265

     

    EBITDA and Adjusted EBITDA

    (dollars in thousands) (unaudited)

     

     

     

     

     

     

     

     

     

    Three Months Ended September 30,

     

    Nine Months Ended September 30,

     

    2025

     

    2024

     

    2025

     

    2024

    Net income

    $

    29,016

     

     

    $

    29,771

     

    $

    79,493

     

     

    $

    157,139

     

    Add:

     

     

     

     

     

     

     

    Depreciation and amortization

     

    46,885

     

     

     

    47,661

     

     

     

    142,613

     

     

     

    141,702

     

    Company's share of unconsolidated real estate venture depreciation and amortization

     

    5,193

     

     

     

    5,418

     

     

     

    15,821

     

     

     

    15,110

     

    Interest expense

     

    40,549

     

     

     

    39,575

     

     

     

    122,293

     

     

     

    114,920

     

    Income tax expense

     

    871

     

     

     

    863

     

     

     

    2,111

     

     

     

    2,290

     

    Loss on early extinguishment of debt

     

    —

     

     

     

    323

     

     

     

    —

     

     

     

    323

     

    EBITDA

     

    122,514

     

     

     

    123,611

     

     

     

    362,331

     

     

     

    431,484

     

    Add (subtract):

     

     

     

     

     

     

     

    Acquisition costs

     

    302

     

     

     

    287

     

     

     

    1,162

     

     

     

    1,274

     

    Effect of hypothetical liquidation at book value (HLBV) accounting for unconsolidated 2024 Joint Venture(1)

     

    (30

    )

     

     

    5,458

     

     

     

    9,518

     

     

     

    13,707

     

    Gain on sale of self storage properties

     

    —

     

     

     

    —

     

     

     

    (10,996

    )

     

     

    (63,841

    )

    Integration and executive severance costs, excluding equity-based compensation(2)

     

    —

     

     

     

    877

     

     

     

    1,388

     

     

     

    1,100

     

    Equity-based compensation expense(3)

     

    3,112

     

     

     

    1,911

     

     

     

    9,329

     

     

     

    6,097

     

    Adjusted EBITDA

    $

    125,898

     

     

    $

    132,144

     

     

    $

    372,732

     

     

    $

    389,821

     

    (1)

    Reflects the non-cash impact of applying HLBV to the 2024 Joint Venture, which allocates GAAP income (loss) on a hypothetical liquidation of the underlying joint venture at book value as of the reporting date.

    (2)

    Executive severance costs relate to the nine months ended September 30, 2024 and are recorded within the line items "General and administrative expenses" and "Non-operating income" in our consolidated statements of operations. Integration costs relate to expenses incurred as a part of the internalization of the PRO structure.

    (3)

    Equity-based compensation expense is a non-cash item recorded within general and administrative expenses and acquisition and integration costs in our consolidated statements of operations. For the three and nine months ended September 30, 2025, $1.1 million and $3.4 million, respectively, relates to the internalization of the PRO structure and is included in acquisition and integration costs.

     

    View source version on businesswire.com: https://www.businesswire.com/news/home/20251103959589/en/

    National Storage Affiliates Trust

    Investor/Media Relations

    George Hoglund, CFA

    Vice President - Investor Relations

    720.630.2160

    [email protected]

    Get the next $NSA alert in real time by email

    Crush Q3 2025 with the Best AI Superconnector

    Stay ahead of the competition with Standout.work - your AI-powered talent-to-startup matching platform.

    AI-Powered Inbox
    Context-aware email replies
    Strategic Decision Support
    Get Started with Standout.work

    Recent Analyst Ratings for
    $NSA

    DatePrice TargetRatingAnalyst
    6/24/2025$33.00Underperform
    BNP Paribas Exane
    5/27/2025$30.00Equal-Weight → Underweight
    Morgan Stanley
    1/10/2025$40.00 → $38.00Sell → Hold
    Deutsche Bank
    9/9/2024Overweight → Sector Weight
    KeyBanc Capital Markets
    3/27/2024$39.00Equal Weight
    Barclays
    1/30/2024$33.00Sell
    Deutsche Bank
    1/5/2024$45.00Sector Weight → Overweight
    KeyBanc Capital Markets
    12/11/2023$32.00 → $35.00In-line → Underperform
    Evercore ISI
    More analyst ratings

    $NSA
    Analyst Ratings

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

    View All

    BNP Paribas Exane initiated coverage on National Storage Affiliates with a new price target

    BNP Paribas Exane initiated coverage of National Storage Affiliates with a rating of Underperform and set a new price target of $33.00

    6/24/25 8:22:55 AM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    National Storage Affiliates downgraded by Morgan Stanley with a new price target

    Morgan Stanley downgraded National Storage Affiliates from Equal-Weight to Underweight and set a new price target of $30.00

    5/27/25 9:08:39 AM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    National Storage Affiliates upgraded by Deutsche Bank with a new price target

    Deutsche Bank upgraded National Storage Affiliates from Sell to Hold and set a new price target of $38.00 from $40.00 previously

    1/10/25 8:34:17 AM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    $NSA
    Insider Purchases

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

    View All

    Director Schall Michael J bought $154,160 worth of Common shares of beneficial interest (4,000 units at $38.54), increasing direct ownership by 200% to 6,000 units (SEC Form 4)

    4 - National Storage Affiliates Trust (0001618563) (Issuer)

    3/10/25 4:05:29 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    Director Meisinger Chad Leroy bought $694,605 worth of Common shares of beneficial interest (18,405 units at $37.74), increasing direct ownership by 19% to 114,155 units (SEC Form 4)

    4 - National Storage Affiliates Trust (0001618563) (Issuer)

    6/11/24 4:05:18 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    Nordhagen Arlen Dale bought $237,250 worth of Common shares of beneficial interest (6,500 units at $36.50) and gifted 8,100 units of Common shares of beneficial interest, decreasing direct ownership by 0.04% to 4,019,626 units (SEC Form 4)

    4 - National Storage Affiliates Trust (0001618563) (Issuer)

    12/13/23 4:04:30 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    $NSA
    Press Releases

    Fastest customizable press release news feed in the world

    View All

    National Storage Affiliates Trust Reports Third Quarter 2025 Results

    National Storage Affiliates Trust ("NSA" or the "Company") (NYSE:NSA) today reported the Company's third quarter 2025 results. Third Quarter 2025 Highlights Reported net income of $29.0 million for the third quarter of 2025, a decrease of 2.5% compared to the third quarter of 2024. Reported diluted earnings per share of $0.17 for the third quarter of 2025 compared to $0.18 for the third quarter of 2024. Reported core funds from operations ("Core FFO") of $76.5 million, or $0.57 per share for the third quarter of 2025, a decrease of 8.1% per share compared to the third quarter of 2024. Reported a decrease in same store net operating income ("NOI") of 5.7% for the third quarter o

    11/3/25 4:08:00 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    National Storage Affiliates Trust Announces Preferred Equity Investment in Newly Formed Joint Venture

    National Storage Affiliates Trust ("NSA" or the "Company") (NYSE:NSA) today announced the Company has entered into a new joint venture with an affiliate of Investment Real Estate Management, LLC ("IRE"), one of NSA's former participating regional operators ("PROs"), which manages self storage properties under the "Moove In" brand. The joint venture is anticipated to have total buying power of approximately $350 million, through a combination of equity to be contributed by the partners and debt to be obtained by the joint venture. NSA has committed to providing 75% of the equity capital (up to $105 million) in exchange for preferred equity, with a 10% preferred return per annum as well as

    11/3/25 4:05:00 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    National Storage Affiliates Trust Announces Date of Third Quarter 2025 Earnings Release and Conference Call

    National Storage Affiliates Trust ("NSA" or the "Company") (NYSE:NSA) today announced the Company will release financial results for the three months ended September 30, 2025, after market close on Monday, November 3, 2025. NSA will host a conference call to discuss its financial results, current market conditions, and future outlook at 1:00 p.m. Eastern Time on Tuesday, November 4, 2025. Following prepared remarks, management will accept questions from registered financial analysts. All other participants are encouraged to listen to the call via webcast using the link found on the Company's website. Conference Call and Webcast: Date/Time: Tuesday, November 4, 2025, at 1:00 p.m. ET Webcas

    10/8/25 4:05:00 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    $NSA
    SEC Filings

    View All

    Amendment: SEC Form SCHEDULE 13G/A filed by National Storage Affiliates Trust

    SCHEDULE 13G/A - National Storage Affiliates Trust (0001618563) (Subject)

    11/12/25 3:04:41 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    SEC Form SCHEDULE 13G filed by National Storage Affiliates Trust

    SCHEDULE 13G - National Storage Affiliates Trust (0001618563) (Subject)

    11/7/25 1:48:00 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    SEC Form 10-Q filed by National Storage Affiliates Trust

    10-Q - National Storage Affiliates Trust (0001618563) (Filer)

    11/4/25 4:07:30 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    $NSA
    Insider Trading

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

    View All

    SEC Form 4 filed by Director Allan Warren

    4 - National Storage Affiliates Trust (0001618563) (Issuer)

    5/19/25 6:11:00 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    SEC Form 4 filed by Director Wu Charles F

    4 - National Storage Affiliates Trust (0001618563) (Issuer)

    5/19/25 6:10:50 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    SEC Form 4 filed by Director Hylbert Paul William Jr

    4 - National Storage Affiliates Trust (0001618563) (Issuer)

    5/19/25 6:10:36 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    $NSA
    Leadership Updates

    Live Leadership Updates

    View All

    National Storage Affiliates Announces Management Transition

    National Storage Affiliates Trust ("NSA" or the "Company") (NYSE:NSA), today announced its Board of Trustees has elevated Tamara Fischer, Chief Executive Officer, to Executive Chair, effective April 1, 2023. Tammy has served as an officer of NSA since its IPO in 2015 and as its CEO and member of the Board of Trustees of NSA since 2020. As part of this planned transition of responsibilities, effective April 1, 2023, David Cramer will be appointed Chief Executive Officer, in addition to his current role as President. Arlen Nordhagen will remain on the Board and will transition to Vice Chair, from his current role as Executive Chairman. Dave Cramer joined NSA in April 2020, and currently ser

    11/10/22 4:05:00 PM ET
    $NSA
    $TGT
    Real Estate Investment Trusts
    Real Estate
    Department/Specialty Retail Stores
    Consumer Discretionary

    $NSA
    Financials

    Live finance-specific insights

    View All

    National Storage Affiliates Trust Reports Third Quarter 2025 Results

    National Storage Affiliates Trust ("NSA" or the "Company") (NYSE:NSA) today reported the Company's third quarter 2025 results. Third Quarter 2025 Highlights Reported net income of $29.0 million for the third quarter of 2025, a decrease of 2.5% compared to the third quarter of 2024. Reported diluted earnings per share of $0.17 for the third quarter of 2025 compared to $0.18 for the third quarter of 2024. Reported core funds from operations ("Core FFO") of $76.5 million, or $0.57 per share for the third quarter of 2025, a decrease of 8.1% per share compared to the third quarter of 2024. Reported a decrease in same store net operating income ("NOI") of 5.7% for the third quarter o

    11/3/25 4:08:00 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    National Storage Affiliates Trust Announces Date of Third Quarter 2025 Earnings Release and Conference Call

    National Storage Affiliates Trust ("NSA" or the "Company") (NYSE:NSA) today announced the Company will release financial results for the three months ended September 30, 2025, after market close on Monday, November 3, 2025. NSA will host a conference call to discuss its financial results, current market conditions, and future outlook at 1:00 p.m. Eastern Time on Tuesday, November 4, 2025. Following prepared remarks, management will accept questions from registered financial analysts. All other participants are encouraged to listen to the call via webcast using the link found on the Company's website. Conference Call and Webcast: Date/Time: Tuesday, November 4, 2025, at 1:00 p.m. ET Webcas

    10/8/25 4:05:00 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    National Storage Affiliates Trust Reports Second Quarter 2025 Results

    National Storage Affiliates Trust ("NSA" or the "Company") (NYSE:NSA) today reported the Company's second quarter 2025 results. Second Quarter 2025 Highlights Reported net income of $31.0 million for the second quarter of 2025, a decrease of 4.1% compared to the second quarter of 2024. Reported diluted earnings per share of $0.19 for the second quarter of 2025 compared to $0.16 for the second quarter of 2024. Reported core funds from operations ("Core FFO") of $74.4 million, or $0.55 per share for the second quarter of 2025, a decrease of 11.3% per share compared to the second quarter of 2024. Reported a decrease in same store net operating income ("NOI") of 6.1% for the second q

    8/4/25 4:05:00 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    $NSA
    Large Ownership Changes

    This live feed shows all institutional transactions in real time.

    View All

    Amendment: SEC Form SC 13G/A filed by National Storage Affiliates Trust

    SC 13G/A - National Storage Affiliates Trust (0001618563) (Subject)

    11/14/24 12:44:28 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    Amendment: SEC Form SC 13G/A filed by National Storage Affiliates Trust

    SC 13G/A - National Storage Affiliates Trust (0001618563) (Subject)

    10/18/24 9:26:02 AM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate

    SEC Form SC 13G/A filed by National Storage Affiliates Trust (Amendment)

    SC 13G/A - National Storage Affiliates Trust (0001618563) (Subject)

    2/13/24 5:09:48 PM ET
    $NSA
    Real Estate Investment Trusts
    Real Estate