Attached files

file filename
8-K - 8-K - Extra Space Storage Inc.a11-22801_18k.htm

Exhibit 99.1

 

GRAPHIC

 

Extra Space Storage Inc.
PHONE (801) 562-5556
FAX (801) 562-5579
2795 East Cottonwood Parkway, Suite 400
Salt Lake City, Utah 84121
www.extraspace.com

 

FOR IMMEDIATE RELEASE

 

Extra Space Storage Inc. Reports Second Quarter 2011 Results

~ Achieves $0.27 FFO Per Share ~

~ Same-Store NOI Increases 7.8% ~

~ Acquires 24 Properties ~

 

SALT LAKE CITY, UTAH, July 28, 2011 — Extra Space Storage Inc. (NYSE: EXR), a leading owner and operator of self-storage properties in the United States, announced operating results for the three and six months ended June 30, 2011.

 

Highlights for the Three Months Ended June 30, 2011:

 

·                  Achieved funds from operations (“FFO”) of $0.27 per diluted share including development dilution of $0.02 per share resulting in approximately 22% year-over-year growth for the quarter.

 

·                  Grew same-store occupancy by 290 basis points to 89.0% at June 30, 2011, compared to 86.1% as of June 30, 2010.

 

·                  Increased same-store revenue and net operating income (“NOI”) by 4.7% and 7.8%, respectively, as compared to the same period in 2010.  Same-store revenue and NOI include tenant reinsurance income and expenses.

 

·                  Acquired 24 properties in 11 states.

 

·                  Added 26 properties to the Company’s third-party management platform.

 

·                  Issued and sold 5,335,423 shares of common stock in a public offering for total net proceeds of approximately $112.5 million.

 

·                  Paid a quarterly dividend of $0.14 per share.

 

Spencer F. Kirk, Chairman and CEO of Extra Space Storage Inc., commented:  “Extra Space Storage’s diversified growth platform has produced another quarter of strong results for our shareholders.  Our solid performance resulted from better than anticipated core operations, robust acquisition activity and significant growth in our third-party management business.  These components have combined to enhance our trajectory towards double-digit earnings growth in 2011 and beyond.”

 



 

FFO Per Share:

 

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

 

 

 

For the Three Months Ended June 30,

 

For the Six Months Ended June 30,

 

 

 

2011

 

2010

 

2011

 

2010

 

 

 

 

 

(per share)

 

 

 

(per share)

 

 

 

(per share)

 

 

 

(per share)

 

Net income attributable to common stockholders

 

$

10,609

 

$

0.12

 

$

6,180

 

$

0.07

 

$

18,910

 

$

0.21

 

$

9,748

 

$

0.11

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate depreciation

 

12,677

 

0.12

 

11,494

 

0.13

 

25,042

 

0.26

 

23,153

 

0.25

 

Amortization of intangibles

 

412

 

 

94

 

 

720

 

 

277

 

 

Joint venture real estate depreciation and amortization

 

2,057

 

0.02

 

2,255

 

0.02

 

4,132

 

0.04

 

4,009

 

0.04

 

Joint venture (gain)/loss on sale of properties

 

(366

)

 

 

 

(330

)

 

 

 

Distributions paid on Preferred Operating Partnership units

 

(1,437

)

(0.01

)

(1,437

)

(0.02

)

(2,875

)

(0.03

)

(2,875

)

(0.03

)

Income allocated to Operating Partnership noncontrolling interests

 

1,910

 

0.02

 

1,762

 

0.02

 

3,754

 

0.04

 

3,390

 

0.04

 

Funds from operations

 

$

25,862

 

$

0.27

 

$

20,348

 

$

0.22

 

$

49,353

 

$

0.52

 

$

37,702

 

$

0.41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

440

 

 

416

 

0.01

 

868

 

0.01

 

820

 

0.02

 

Unrecovered development and acquisition costs

 

1,570

 

0.02

 

142

 

 

1,819

 

0.02

 

212

 

 

Funds from operations - adjusted

 

$

27,872

 

$

0.29

 

$

20,906

 

$

0.23

 

$

52,040

 

$

0.55

 

$

38,734

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares - diluted

 

96,010,848

 

 

 

92,304,831

 

 

 

94,336,141

 

 

 

92,026,150

 

 

 

 

FFO and FFO as adjusted include the dilutive impact from lease-up development properties of $0.02 per diluted share for the three months ended June 30, 2011 compared to $0.03 for the same period in 2010.

 

Operating Results and Same-Store Property Performance:

 

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

 

 

 

For the Three Months Ended
June 30,

 

Percent

 

For the Six Months Ended
June 30,

 

Percent

 

 

 

2011

 

2010

 

Change

 

2011

 

2010

 

Change

 

Same-store rental and tenant reinsurance revenues

 

$

59,714

 

$

57,050

 

4.7%

 

$

117,882

 

$

112,893

 

4.4%

 

Same-store operating and tenant reinsurance expenses

 

19,297

 

19,544

 

(1.3)%

 

39,814

 

39,811

 

0.0%

 

Same-store net operating income

 

$

40,417

 

$

37,506

 

7.8%

 

$

78,068

 

$

73,082

 

6.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non same-store rental and tenant reinsurance revenues

 

$

12,182

 

$

6,074

 

100.6%

 

$

22,528

 

$

12,266

 

83.7%

 

Non same-store operating and tenant reinsurance expenses

 

$

4,797

 

$

2,854

 

68.1%

 

$

9,239

 

$

5,766

 

60.2%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total rental and tenant reinsurance revenues

 

$

71,896

 

$

63,124

 

13.9%

 

$

140,410

 

$

125,159

 

12.2%

 

Total operating and tenant reinsurance expenses

 

$

24,094

 

$

22,398

 

7.6%

 

$

49,053

 

$

45,577

 

7.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Same-store square foot occupancy as of quarter end

 

89.0

%

86.1

%

 

 

89.0

%

86.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties included in same-store

 

253

 

253

 

 

 

253

 

253

 

 

 

 

The Company’s major markets with revenue growth above the portfolio average for the three months ended June 30, 2011 were Boston, New York / New Jersey, Philadelphia and Washington, D.C.  Markets performing below the Company’s portfolio average included Houston, Las Vegas and San Bernardino / Riverside.

 



 

Acquisition and Third-Party Management Activity:

 

During the quarter, the Company purchased 24 properties for approximately $84.8 million.  These properties are located in California, Colorado, Indiana, Kentucky, Nevada, New Jersey, Ohio, Tennessee, Texas, Utah and Virginia.  Of the 24 properties, 15 are from a single portfolio located in Indiana, Kentucky and Ohio.  Subsequent to the end of the quarter the Company completed the acquisition of one property located in Maryland for $5.7 million.  The Company has 24 additional properties under contract for approximately $143.6 million.  These properties are located in California, Colorado, Maryland, Massachusetts, New Jersey and Texas.  The purchase of these properties is subject to due diligence and other customary closing conditions and is currently expected to close by the end of the year.  No assurance can be provided that any of these acquisitions will be completed on the terms described, or at all.

 

During the quarter, 26 properties were added to the Company’s third-party management program, 19 of which were from a single portfolio with locations in California and Hawaii.  As of June 30, 2011, the Company managed a total of 180 properties for third-party owners.  The Company continues to be the largest self-storage management company in the United States.

 

Balance Sheet:

 

During the quarter, the Company executed a $50.0 million secured line of credit with TD Bank.  The Company also increased the capacity of its Wells Fargo line of credit from $45.0 million to $75.0 million.  The Company now has five lines of credit with a total capacity of $315.0 million, of which $129.0 million was drawn as of June 30, 2011.  As of June 30, 2011, the Company had 64 unencumbered properties remaining on which to place debt.

 

As of June 30, 2011, the Company’s percentage of fixed-rate debt to total debt was 71.0%. The weighted average interest rate on the Company’s debt was 5.6% for fixed-rate debt and 3.1% for variable-rate debt.  The combined weighted average interest rate was 4.8% with a weighted average maturity of approximately six years.

 

Subsequent to the end of the quarter, the Company locked the interest rate on $83.5 million in trust preferred debt at 4.99% for seven years.

 

Public Offering of Common Stock:

 

On May 17, 2011, the Company issued and sold 5,000,000 shares of common stock in a public offering.  On May 24, 2011, the underwriter partially exercised its over-allotment option to purchase an additional 335,423 shares of common stock from the Company.  After giving effect to the exercise of the option, the Company sold a total of 5,335,423 shares of common stock in the public offering for total net proceeds of approximately $112.5 million.  Proceeds of the offering were used to fund acquisitions, pay down debt and for general corporate purposes.

 

Dividends:

 

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

 

Outlook:

 

The Company currently estimates that FFO per diluted share for the year ending December 31, 2011 will be between $1.10 and $1.13.  For the third quarter 2011, the Company estimates that FFO per diluted share will be between $0.29 and $0.30.  FFO estimates for the year are fully diluted for an estimated average number of shares and Operating Partnership units (“OP units”) outstanding during the year.  The Company’s estimates are forward-looking and based on management’s view of current and future market conditions.

 

The Company’s actual results may differ materially from these estimates, which include the following annual assumptions:

 

·      Same-store property revenue growth including tenant reinsurance between 3.5% and 4.25%.

 

·      Same-store property expense increase including tenant reinsurance between 0.0% and 1.0%.

 

·      Same-store property NOI growth including tenant reinsurance between 5.0% and 6.5%.

 

·      Net tenant reinsurance income between $22.5 million and $23.5 million.

 



 

·                  General and administrative expenses between $47.0 million and $49.0 million, including non-cash compensation expense of approximately $5.0 million.

 

·                  Average monthly cash balance of approximately $25.0 million.

 

·                  Equity in earnings of real estate ventures between $7.5 million and $8.5 million.

 

·                  Acquisition activity of approximately $240.0 million.

 

·                  Interest expense between $67.0 million and $68.5 million.

 

·                  Weighted average LIBOR of 0.4%.

 

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

 

·                  Dilution associated with the Company’s development program between $7.5 million and $8.0 million.

 

·                  Taxes associated with the Company’s taxable Real Estate Investment Trust (“REIT”) subsidiary between $1.0 million and $2.0 million, inclusive of solar tax credits.

 

·                  Unrecovered development and acquisition costs of approximately $2.5 million

 

·                  Non-cash interest charges associated with exchangeable senior notes of approximately $1.8 million.

 

Supplemental Financial Information:

 

Supplemental unaudited financial information regarding the Company’s performance can be found on the Company’s website at www.extraspace.com. Click on the “Investor Relations” link at the bottom of the home page, then on “Financial & Stock Info,” then on “Quarterly Earnings” on the left of the page.  This supplemental information provides additional detail on items that include property occupancy and financial performance by portfolio and market, debt maturity schedules and performance and progress of property development.

 

At periodic times, the Company will provide graphical information related to the Company and/or the self-storage industry.  These graphics can be seen at www.extraspace.com/irgraphic.

 

Conference Call:

 

The Company will host a conference call at 12:00 p.m. Eastern Time on Friday, July 29, 2011 to discuss its financial results.    To participate in the conference call, please dial 866-362-4831 or 617-597-5347 for international participants, Conference ID:  48674800.  The conference call will also be available on the Company’s website at www.extraspace.com.  To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download and install any necessary audio software.  A replay of the call will be available for 30 days on the Company’s website in the Investor Relations section.

 

A replay of the call will also be available by telephone, from 3:00 p.m. Eastern Time on July 29, 2011, until midnight Eastern Time on August 29, 2011.  The replay dial-in numbers are 888-286-8010 or 617-801-6888 for international callers, Conference ID: 81454121.

 

Forward-Looking Statements:

 

Certain information set forth in this release contains “forward-looking statements” within the meaning of the federal securities laws. Forward-looking statements include statements concerning our plans, objectives, goals, strategies, future events, future revenues or performance, capital expenditures, financing needs, plans or intentions relating to acquisitions, 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:

 

·      changes in general economic conditions, the real estate industry and the markets in which we operate;

 

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

 

·                  difficulties in our ability to evaluate, finance, complete and integrate acquisitions and developments successfully and to lease up those properties, which could adversely affect our profitability;

 

·                  potential liability for uninsured losses and environmental contamination;

 

·                  the impact of the regulatory environment as well as national, state, and local laws and regulations including, without limitation, those governing REITs, which could increase our expenses and reduce our cash available for distribution;

 

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

 

·                  increased interest rates and operating costs;

 

·                  reductions in asset valuations and related impairment charges;

 

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

 

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

 

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

 

·                  our ability to attract and retain qualified personnel and management members.

 

All forward-looking statements are based upon our current expectations and various assumptions. Our expectations, beliefs and projections are expressed in good faith and we believe there is a reasonable basis for them, but there can be no assurance that management’s expectations, beliefs and projections will result or be achieved. All forward-looking statements apply only as of the date made. We undertake no obligation to publicly update or revise forward-looking statements which may be made to reflect events or circumstances after the date made or to reflect the occurrence of unanticipated events.

 

Notes to Financial Information:

 

The Company operates as a self-managed and self-administered REIT. Readers are encouraged to find further detail regarding Extra Space Storage’s organizational structure in its most recent Annual Report on Form 10-K as filed with the SEC.

 

Definition of FFO:

 

FFO provides relevant and meaningful information about the Company’s operating performance that is necessary, along with net income and cash flows, for an understanding of the Company’s operating results. The Company believes FFO is a meaningful disclosure as a supplement to net earnings. Net earnings assume that the values of real estate assets diminish predictably over time as reflected through depreciation and amortization expenses.  The values of real estate assets fluctuate due to market conditions and the Company believes FFO more accurately reflects the value of the Company’s real estate assets.  FFO is defined by the National Association of Real Estate Investment Trusts, Inc. (“NAREIT”) as net income computed in accordance with accounting principles generally accepted in the United States (“GAAP”), excluding gains or losses on sales of operating properties, plus depreciation and amortization and after adjustments to record unconsolidated partnerships and joint ventures on the same basis. The Company believes that to further understand the Company’s performance, FFO should be considered along with the reported net income and cash flows in accordance with GAAP, as presented in the Company’s consolidated financial statements.

 



 

For informational purposes, the Company provides FFO as adjusted for the exclusion of gains from early extinguishment of debt, non-recurring write-downs, unrecovered acquisition and development costs and non-cash interest charges related to ASC 470-20 (formerly FASB Staff Position No. APB 14-1).  Although the Company’s calculation of FFO as adjusted differs from NAREIT’s definition of FFO and may not be comparable to that of other REITs and real estate companies, the Company believes it provides a meaningful supplemental measure of operating performance.  The Company believes that by excluding gains from early extinguishment of debt, non-recurring write-downs, the costs related to acquiring properties and non-cash charges related to ASC 470-20 (formerly FASB Staff Position No. APB 14-1), stockholders and potential investors are presented with an indicator of its operating performance that more closely achieves the objectives of the real estate industry in presenting FFO.  FFO as adjusted by the Company should not be considered a replacement of the NAREIT definition of FFO or used 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.

 

The Company’s 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 Properties:

 

The Company’s same-store properties for the three and six months ended June 30, 2011 consisted of 253 properties that were wholly-owned and operated and that were stabilized by the first day of each period.  The Company considers a property to be stabilized once it has been open three years or has sustained average square foot occupancy of 80.0% or more for one calendar year.  Same-store results provide information relating to property operations without the effects of acquisitions or completed developments and should not be used as a basis for future same-store performance or for the performance of the Company’s properties as a whole.

 

About Extra Space Storage Inc.:

 

Extra Space Storage Inc., headquartered in Salt Lake City, Utah, is a fully integrated, self-administered and self-managed REIT that owns and/or operates 860 self-storage properties in 34 states and Washington, D.C.  The Company’s properties comprise approximately 570,000 units and approximately 62 million square feet of rentable space, offering customers a wide selection of conveniently located and secure storage solutions across the country, including boat storage, RV storage and business storage.  The Company is the second largest owner and/or operator of self-storage properties in the United States and is the largest self-storage management company in the United States.

 

###

 

For Information:

 

Clint Halverson

Extra Space Storage Inc.

(801) 365-4597

 

— Financial Tables Follow —

 



 

Extra Space Storage Inc.

Consolidated Balance Sheets

(In thousands, except share data)

 

 

 

June 30, 2011

 

December 31, 2010

 

 

 

(unaudited)

 

 

 

Assets:

 

 

 

 

 

Real estate assets:

 

 

 

 

 

Net operating real estate assets

 

$

2,038,827

 

$

1,935,319

 

Real estate under development

 

6,800

 

37,083

 

Net real estate assets

 

2,045,627

 

1,972,402

 

 

 

 

 

 

 

Investments in real estate ventures

 

137,997

 

140,560

 

Cash and cash equivalents

 

35,187

 

46,750

 

Restricted cash

 

32,700

 

30,498

 

Receivables from related parties and affiliated real estate joint ventures

 

8,490

 

10,061

 

Other assets, net

 

50,856

 

48,197

 

Total assets

 

$

2,310,857

 

$

2,248,468

 

 

 

 

 

 

 

Liabilities, Noncontrolling Interests and Equity:

 

 

 

 

 

Notes payable

 

$

855,323

 

$

871,403

 

Notes payable to trusts

 

119,590

 

119,590

 

Exchangeable senior notes

 

87,663

 

87,663

 

Discount on exchangeable senior notes

 

(1,337

)

(2,205

)

Lines of credit

 

129,000

 

170,467

 

Accounts payable and accrued expenses

 

32,712

 

34,210

 

Other liabilities

 

28,962

 

28,269

 

Total liabilities

 

1,251,913

 

1,309,397

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

Extra Space Storage Inc. stockholders’ equity:

 

 

 

 

 

Preferred stock, $0.01 par value, 50,000,000 shares authorized, no shares issued or outstanding

 

 

 

Common stock, $0.01 par value, 300,000,000 shares authorized, 94,243,303 and 87,587,322 shares issued and outstanding at June 30, 2011 and December 31, 2010, respectively

 

942

 

876

 

Paid-in capital

 

1,278,939

 

1,148,820

 

Accumulated other comprehensive deficit

 

(6,436

)

(5,787

)

Accumulated deficit

 

(269,173

)

(262,508

)

Total Extra Space Storage Inc. stockholders’ equity

 

1,004,272

 

881,401

 

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

 

29,658

 

29,733

 

Noncontrolling interests in Operating Partnership

 

23,900

 

26,803

 

Other noncontrolling interests

 

1,114

 

1,134

 

Total noncontrolling interests and equity

 

1,058,944

 

939,071

 

Total liabilities, noncontrolling interests and equity

 

$

2,310,857

 

$

2,248,468

 

 



 

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

(In thousands, except share and per share data)

 

 

 

Three Months Ended June 30,

 

 

 

2011

 

2010

 

Revenues:

 

 

 

 

 

Property rental

 

$

64,300

 

$

56,786

 

Management and franchise fees

 

6,144

 

5,653

 

Tenant reinsurance

 

7,596

 

6,338

 

Total revenues

 

78,040

 

68,777

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Property operations

 

22,712

 

20,941

 

Tenant reinsurance

 

1,382

 

1,457

 

Unrecovered development and acquisition costs

 

1,570

 

142

 

General and administrative

 

12,432

 

11,229

 

Depreciation and amortization

 

14,092

 

12,202

 

Total expenses

 

52,188

 

45,971

 

 

 

 

 

 

 

Income from operations

 

25,852

 

22,806

 

 

 

 

 

 

 

Interest expense

 

(16,261

)

(16,233

)

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

 

(440

)

(416

)

Interest income

 

189

 

211

 

Interest income on note receivable from Preferred Operating Partnership unit holder

 

1,212

 

1,212

 

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

 

10,552

 

7,580

 

 

 

 

 

 

 

Equity in earnings of real estate ventures

 

2,376

 

1,559

 

Income tax expense

 

(411

)

(1,214

)

Net income

 

12,517

 

7,925

 

Net income allocated to Preferred Operating Partnership noncontrolling interests

 

(1,552

)

(1,507

)

Net income allocated to Operating Partnership and other noncontrolling interests

 

(356

)

(238

)

Net income attributable to common stockholders

 

$

10,609

 

$

6,180

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

Basic

 

$

0.12

 

$

0.07

 

Diluted

 

$

0.12

 

$

0.07

 

 

 

 

 

 

 

Weighted average number of shares

 

 

 

 

 

Basic

 

91,439,042

 

87,367,967

 

Diluted

 

96,010,848

 

92,304,831

 

 

 

 

 

 

 

Cash dividends paid per common share

 

$

0.14

 

$

0.10

 

 



 

Consolidated Statement of Operations for the Six Months Ended June 30, 2011 and 2010 — Unaudited

(In thousands, except share and per share data)

 

 

 

Six Months Ended June 30,

 

 

 

2011

 

2010

 

Revenues:

 

 

 

 

 

Property rental

 

$

125,790

 

$

112,929

 

Management and franchise fees

 

12,111

 

11,205

 

Tenant reinsurance

 

14,620

 

12,230

 

Total revenues

 

152,521

 

136,364

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

Property operations

 

46,056

 

42,897

 

Tenant reinsurance

 

2,997

 

2,680

 

Unrecovered development and acquisition costs

 

1,819

 

212

 

General and administrative

 

24,090

 

22,285

 

Depreciation and amortization

 

27,677

 

24,621

 

Total expenses

 

102,639

 

92,695

 

 

 

 

 

 

 

Income from operations

 

49,882

 

43,669

 

 

 

 

 

 

 

Interest expense

 

(32,675

)

(33,507

)

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

 

(868

)

(820

)

Interest income

 

371

 

536

 

Interest income on note receivable from Preferred Operating Partnership unit holder

 

2,425

 

2,425

 

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

 

19,135

 

12,303

 

 

 

 

 

 

 

Equity in earnings of real estate ventures

 

4,187

 

3,060

 

Income tax expense

 

(665

)

(2,259

)

Net income

 

22,657

 

13,104

 

Net income allocated to Preferred Operating Partnership noncontrolling interests

 

(3,084

)

(2,986

)

Net income allocated to Operating Partnership and other noncontrolling interests

 

(663

)

(370

)

Net income attributable to common stockholders

 

$

18,910

 

$

9,748

 

 

 

 

 

 

 

Net income per common share

 

 

 

 

 

Basic

 

$

0.21

 

$

0.11

 

Diluted

 

$

0.21

 

$

0.11

 

 

 

 

 

 

 

Weighted average number of shares

 

 

 

 

 

Basic

 

89,733,518

 

87,122,064

 

Diluted

 

94,336,141

 

92,026,150

 

 

 

 

 

 

 

Cash dividends paid per common share

 

$

0.28

 

$

0.20

 

 



 

Reconciliation of the Range of Estimated Fully Diluted Net Income Per Share to Estimated Fully Diluted FFO and Fully Diluted FFO Per Share— Adjusted for the Three Months Ending September 30, 2011 and Year Ending December 31, 2011 — Unaudited

 

 

 

For the Three Months Ending
September 30, 2011

 

For the Year Ending
December 31, 2011

 

 

 

Low End

 

High End

 

Low End

 

High End

 

Net income attributable to common stockholders per diluted share

 

$

0.13

 

$

0.14

 

$

0.45

 

$

0.48

 

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

 

0.02

 

0.02

 

0.08

 

0.08

 

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

 

(0.01

)

(0.01

)

(0.06

)

(0.06

)

Net income for diluted computations

 

0.14

 

0.15

 

0.47

 

0.50

 

 

 

 

 

 

 

 

 

 

 

Adjustments:

 

 

 

 

 

 

 

 

 

Real estate depreciation

 

0.13

 

0.13

 

0.52

 

0.52

 

Amortization of intangibles

 

 

 

0.02

 

0.02

 

Joint venture real estate depreciation and amortization

 

0.02

 

0.02

 

0.09

 

0.09

 

Diluted funds from operations per share

 

$

0.29

 

$

0.30

 

$

1.10

 

$

1.13