2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.4B | $1.6B | $1.9B | $2.6B | $3.3B |
Cost of Revenue | $387M | $398M | $469M | $671M | $905M |
Gross Profit | $969M | $1.2B | $1.5B | $1.9B | $2.4B |
Gross Profit % | 71% | 75% | 76% | 74% | 72% |
R&D Expenses | $0.41 | $0.55 | $0.49 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $518M | $878M | $921M | $850M | $900M |
Dep. & Amort. | $224M | $242M | $288M | $506M | $783M |
Def. Tax | -$11M | -$140M | $0 | $0 | $0 |
Stock Comp. | $16M | $17M | $21M | $27M | $23M |
Chg. in WC | $18M | -$22M | $36M | -$558K | $58M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $109M | $71M | $93M | $99M | $138M |
ST Investments | $0 | $270K | -$558M | $0 | $0 |
Cash & ST Inv. | $109M | $71M | $93M | $99M | $138M |
Receivables | $0 | $0 | $644M | $739M | $0 |
Inventory | -$147M | $81M | -$699M | $0 | $0 |
Core FFO Performance: Core FFO for Q4 2024 was $2.03 per share, with a full-year figure of $8.12 per share. The 2025 guidance for Core FFO is $8.00 to $8.30 per share, implying a growth rate of 0.4% to 2% at the midpoint and top end, respectively.
Same Store Revenue and NOI Guidance: For 2025, same-store revenue is expected to range from -0.75% to +1.25%, with expense growth projected at 3.75% to 5.25%, driven by property tax and insurance increases. This results in an NOI range of -3% to +0.25%.
Occupancy and Pricing Trends: Occupancy levels remain near record highs, with a year-over-year improvement of 120 basis points as of February 2025. Move-in rates have improved from a -9% year-over-year decline in Q3 2024 to flat as of early 2025, with expectations for moderate rate increases during the leasing season.
Growth Initiatives: In 2024, $950 million was invested in joint ventures, structured investments, and wholly owned properties, with $610 million occurring in Q4. The bridge loan program originated $980 million in loans for the year, with plans to continue expanding this program in 2025.
Brand Consolidation and Operational Efficiencies: The transition to a single Extra Space brand from the dual-brand strategy has resulted in $2 million in Q4 marketing savings and a 5.5% increase in rentals for former Life Storage stores. This move is expected to drive further efficiencies and rental activity improvements in 2025.