Extra Space Storage — Jul 30, 2025 release

Exhibit 99.1 Extra Space Storage Inc. PHONE (801) 365-4600 2795 East Cottonwood Parkway, Suite 300 Salt Lake City, Utah 84121 www.extraspace.com FOR IMMEDIATE RELEASE Extra Space Storage Inc. Reports 2025 Second Quarter Results SALT LAKE CITY, July 30, 2025 — 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 and six months ended June 30, 2025. Highlights for the three months ended June 30, 2025:   • Achieved net income attributable to common stockholders of $1.18 per diluted share, representing a 34.1% increase compared to the same period in the prior year. • Achieved funds from operations attributable to common stockholders and unit holders (“FFO”) of $1.98 per diluted share. FFO, excluding adjustments (“Core FFO”), was $2.05 per diluted share, representing a (0.5%) decrease compared to the same period in the prior year. • Same-store revenue remained flat and same-store net operating income (“NOI”) decreased by (3.1)% compared to the same period in the prior year. • Reported ending same-store occupancy of 94.6% as of June 30, 2025, compared to 94.0% as of June 30, 2024. • Acquired one operating store for a total cost of $12.1 million. • Acquired the interest of our joint venture partners in two separate partnerships for $326.4 million. The Company now wholly owns the 27 properties previously owned by these entities. • In conjunction with joint venture partners, acquired one store at completion of construction ("Certificate of Occupancy store" or "C of O store") and completed the development of one store for a total cost of approximately $24.2 million, of which the Company invested $16.9 million. • Originated $157.8 million in mortgage and mezzanine bridge loans and sold $7.0 million in mortgage bridge loans. • Added 93 stores (74 stores net) to the Company's third-party management platform. As of June 30, 2025, the Company managed 1,749 stores for third parties and 414 stores in unconsolidated joint ventures, for a total of 2,163 managed stores. • Paid a quarterly dividend of $1.62 per share. Highlights for the six months ended June 30, 2025: • Achieved net income attributable to common stockholders of $2.45 per diluted share, representing a 30.3% increase compared to the same period in the prior year. • Achieved FFO of $3.91 per diluted share, and Core FFO of $4.05 per diluted share, representing a 0.7% increase compared to the same period in the prior year. • Increased same-store revenue by 0.1% and same-store NOI decreased by (2.2)% compared to the same period in the prior year. • Acquired 13 operating stores for a total cost of $165.9 million. • Acquired the interest of our joint venture partners in two separate partnerships for $326.4 million. The Company now wholly owns the 27 properties previously owned by these entities. 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, completed the development of two stores and acquired one C of O store for a total cost of approximately $62.5 million, of which the Company invested $41.4 million. • Originated $211.0 million in mortgage and mezzanine bridge loans and sold $34.7 million in mortgage bridge loans. • Added 206 stores (174 stores net) to the Company's third-party management platform. Joe Margolis, CEO of the Company, stated: “We delivered solid second quarter results, driven by historically high occupancy, steady existing customer behavior and gradually improving new customer rates. We have been active on the external growth front, with significant third party management and bridge loan activity, as well as the buy out of our partners’ interest in two joint ventures. Based on our year to date performance, and our current outlook, we have maintained our annual FFO and same-store guidance at the midpoints, while we continue to monitor gradually improving storage fundamentals.” FFO Per Share: The following table (unaudited) outlines the Company’s FFO and Core FFO for the three and six months ended June 30, 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 June 30, For the Six Months Ended June 30, 2025 2024 2025 2024 (per share) 1 (per share) 1 (per share) 1 (per share) 1 Net income attributable to common stockholders $ 249,731  $ 1.18  $ 185,872  $ 0.88  $ 520,606  $ 2.45  $ 398,984  $ 1.88  Impact of the difference in weighted average number of shares – diluted 2 (0.05) (0.04) (0.10) (0.08) Adjustments: Real estate depreciation 164,707  0.74  153,217  0.68  323,877  1.46  307,589  1.38  Amortization of intangibles 3,225  0.01  28,137  0.13  14,304  0.07  57,421  0.26  (Gain)/Loss on real estate assets held for sale and sold, net 864  —  54,659  0.25  (34,897) (0.16) 54,659  0.25  Unconsolidated joint venture real estate depreciation and amortization 7,741  0.04  8,009  0.04  16,430  0.07  15,849  0.07  Income allocated to Operating Partnership and other noncontrolling interests 12,985  0.06  9,540  0.04  27,035  0.12  20,502  0.09  FFO $ 439,253  $ 1.98  $ 439,434  $ 1.98  $ 867,355  $ 3.91  $ 855,004  $ 3.85  Adjustments: Non-cash interest expense related to amortization of discount on unsecured senior notes, net 11,770  0.05  10,853  0.05  23,083  0.10  21,558  0.10  Amortization of other intangibles related to the Life Storage Merger, net of tax benefit 3,917  0.02  7,438  0.03  8,448  0.04  14,878  0.07  CORE FFO $ 454,940  $ 2.05  $ 457,725  $ 2.06  $ 898,886  $ 4.05  $ 891,440  $ 4.02  Weighted average number of shares – diluted 3 221,971,567  221,857,627  221,934,254  221,797,751  (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 perf ormance for the three and six months ended June 30, 2025 a nd 2024 (amounts shown in thousands, except store count data) 1 :   For the Three Months Ended June 30, Percent For the Six Months Ended June 30, Percent   2025 2024 Change 2025 2024 Change Same-store property revenues 2 Net rental income $ 640,422  $ 639,094  0.2% $ 1,276,284  $ 1,270,499  0.5% Other income 25,141  26,681  (5.8)% 49,095  52,914  (7.2)% Total same-store revenues $ 665,563  $ 665,775  0.0% $ 1,325,379  $ 1,323,413  0.1% Same-store operating expenses 2 Payroll and benefits $ 40,985  $ 39,968  2.5% $ 81,213  $ 81,130  0.1% Marketing 17,146  16,946  1.2% 31,086  32,874  (5.4)% Office expense 3 20,553  20,250  1.5% 40,859  41,126  (0.6)% Property operating expense 4 15,792  15,335  3.0% 35,341  34,480  2.5% Repairs and maintenance 13,047  12,426  5.0% 28,243  27,008  4.6% Property taxes 75,881  63,661  19.2% 151,350  128,849  17.5% Insurance 7,968  7,667  3.9% 15,732  15,514  1.4% Total same-store operating expenses $ 191,372  $ 176,253  8.6% $ 383,824  $ 360,981  6.3% Same-store net operating income 2 $ 474,191  $ 489,522  (3.1)% $ 941,555  $ 962,432  (2.2)% Same-store square foot occupancy as of quarter end 94.6% 94.0% 94.6% 94.0% Average same-store square foot occupancy 94.2% 93.6% 93.8% 92.8% Properties included in same-store 5 1,829 1,829 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. For the three and six months ended June 30, 2025 property taxes increased over the same period of the prior year as a result of increases primarily in California, Georgia, Illinois and Texas. The majority of these increases relate to reassessments at stores purchased as part of the Life Storage merger. Details related to the same-store performance of stores by metropolitan statistical area (“MSA”) for the three and six months ended June 30, 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 June 30, 2025 Closed/Completed Subsequent to June 30, 2025 Scheduled to Still Close/Complete in 2025 Total 2025 To Close/Complete in 2026 Wholly-Owned Investment 1 Stores Price Stores Price Stores Price Stores Price Stores Price Operating Stores 2 13 $ 165,908  — $ —  — $ —  13 $ 165,908  — $ —  C of O and Development Stores 1 — —  — —  —  —  —  — — —  Buyout of JV Partners' Interest in Operating Stores 27 326,400  — —  — —  27 326,400  — —  EXR Investment in Wholly-Owned Stores 40 492,308  — —  — —  40 492,308  — —  Joint Venture Investment 1 EXR Investment in JV Acquisition of Operating Stores 2 12,385  — —  — —  2 12,385  — —  EXR Investment in JV Development and C of O 3 29,031  — —  2 30,114  5 59,145  2 26,634  EXR Investment in Joint Ventures 5 41,416  — —  2 30,114  7 71,530  2 26,634  Total EXR Investment 45 $ 533,724   — $ —   2 $ 30,114   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 six months ended June 30, 2025. 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 June 30, 2025, the Company acquired joint venture partners' interest in two separate partnerships for $326.4 million. The Company now wholly owns the 27 properties previously owned by these entities. In April 2025, SmartStop Self Storage REIT, Inc. completed an initial public offering and 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. Property Sales: During the three months ended June 30, 2025, the Company sold one operating property resulting in a net loss of $0.9 million. Bridge Loans: During the three months ended June 30, 2025, the Company originated $157.8 million in bridge loans and sold one bridge loan for $7.0 million. Outstanding balances of the Company's bridge loans were approximately $1.5 billion at the end of the quarter. The Company has an additional $172.7 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 June 30, 2025, the Company managed 1,749 stores for third-party owners and 414 stores owned in unconsolidated joint ventures, for a total of 2,163 stores under management. The Company is the largest self-storage management company in the United States. Balance Sheet: During the three months ended June 30, 2025, the Company did not issue any shares on its ATM program, and as of June 30, 2025, the Company had $800.0 million available for issuance. During the three months ended June 30, 2025, the Company repurchased 68,585 shares of common stock for $8.6 million at an average price of $125.60 per share using its stock repurchase program, and as of June 30, 2025, the Company had authorization to purchase up to $491.4 million under the program. As of June 30, 2025, the Company's commercial paper program had total capacity of $1.0 billion, with $700.0 million in outstanding issuances. As of June 30, 2025, the Company’s percentage of fixed-rate debt to total debt was 77.6%. Net of the impact of variable rate receivables, the effective fixed-rate debt to total debt was 89.0%. 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 4.3 years. Dividends: On June 30, 2025 , the Company paid a second quarter common stock dividend of $1.62 per share to stockholders of record at the close of business on June 16, 2025. Outlook: The following table outlines the Company's current and prior quarter Core FFO estimates and assumptions for the year ending December 31, 2025 1 . Ranges for 2025 Annual Assumptions Ranges for 2025 Annual Assumptions Notes (July 30, 2025) (April 29, 2025) Low High Low High Core FFO $8.05 $8.25 $8.00 $8.30 Dilution per share from C of O and value add acquisitions $0.20 $0.20 $0.22 $0.22 Same-store revenue growth (0.50)% 1.00% (0.75)% 1.25% Same-store pool of 1,829 stores Same-store expense growth 4.00% 5.00% 3.75% 5.25% Same-store pool of 1,829 stores Same-store NOI growth (2.75)% 0.00% (3.00)% 0.25% Same-store pool of 1,829 stores Weighted average one-month SOFR 4.25% 4.25% 4.05% 4.05% Net tenant reinsurance income $277,000,000 $280,000,000 $269,000,000 $272,000,000 Management fees and other income $125,500,000 $126,500,000 $125,000,000 $126,500,000 Interest income $159,500,000 $161,000,000 $152,000,000 $153,500,000 Includes interest from bridge loans and dividends from NexPoint preferred investment General and administrative expenses $186,000,000 $188,000,000 $186,000,000 $188,000,000 Includes non-cash compensation Average monthly cash balance $75,000,000 $75,000,000 $40,000,000 $40,000,000 Equity in earnings of real estate ventures $70,500,000 $71,500,000 $72,000,000 $73,000,000 1) Includes the impact of the repayment of SmartStop preferred investment. 2) Adjusted for JV buyouts with NOI now included in non-same store properties Interest expense $582,000,000 $586,000,000 $573,000,000 $578,000,000 Excludes non-cash interest expense shown below. Non-cash interest expense related to amortization of discount on unsecured senior notes, net $46,000,000 $47,000,000 $46,000,000 $47,000,000 Amortization of debt mark-to-market; excluded from Core FFO Income Tax Expense $41,000,000 $42,000,000 $38,000,000 $39,000,000 Taxes associated with the Company's taxable REIT subsidiary Acquisitions $600,000,000 $600,000,000 $600,000,000 $600,000,000 Includes wholly-owned acquisitions and the Company's investment in joint ventures Bridge loans outstanding $1,475,000,000 $1,475,000,000 $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 Thursday, July 31, 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 July 31, 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 non-cash interest related to the amortization of discount on unsecured senior notes and amortization of other intangibles, net of tax benefit. 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 June 30, 2025, the Company owned and/or operated 4,179 self-storage stores in 43 states and Washington, D.C. The Company’s stores comprise approximately 2.9 million units and approximately 321.5 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. ### For Information: Jared Conley Extra Space Storage Inc. (801) 365-1759 Extra Space Storage Inc. Condensed Consolidated Balance Sheets ( In thousands, except share data ) June 30, 2025 December 31, 2024 (Unaudited) Assets: Real estate assets, net $ 25,099,810  $ 24,587,627  Real estate assets - operating lease right-of-use assets 720,357  689,803  Investments in unconsolidated real estate entities 1,088,983  1,332,338  Investments in debt securities and notes receivable 1,849,068  1,550,950  Cash and cash equivalents 125,045  138,222  Other assets, net 484,748  548,986  Total assets $ 29,368,011  $ 28,847,926  Liabilities, Noncontrolling Interests and Equity: Secured notes payable, net $ 1,126,237  $ 1,010,541  Unsecured term loans, net 1,948,801  2,192,507  Unsecured senior notes, net 8,618,943  7,756,968  Revolving lines of credit and commercial paper 1,211,000  1,362,000  Operating lease liabilities 742,847  705,845  Cash distributions in unconsolidated real estate ventures 76,827  75,319  Accounts payable and accrued expenses 438,062  346,519  Other liabilities 528,205  538,865  Total liabilities 14,690,922  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, 212,252,547 and 211,995,510 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively 2,123  2,120  Additional paid-in capital 14,860,946  14,831,946  Accumulated other comprehensive income 3,203  12,806  Accumulated deficit (1,075,430) (899,337) Total Extra Space Storage Inc. stockholders' equity 13,790,842  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 832,420  835,735  Total noncontrolling interests and equity 14,677,089  14,859,362  Total liabilities, noncontrolling interests and equity $ 29,368,011  $ 28,847,926  Consolidated Statement of Operations for the Three and Six Months Ended June 30, 2025 and 2024 ( In thousands, except share and per share data) - Unaudited For the Three Months Ended June 30, For the Six Months Ended June 30, 2025 2024 2025 2024 Revenues: Property rental $ 721,004  $ 697,100  $ 1,425,384  $ 1,385,144  Tenant reinsurance 88,572  83,705  173,284  165,052  Management fees and other income 32,042  29,858  62,947  60,006  Total revenues 841,618  810,663  1,661,615  1,610,202  Expenses: Property operations 227,621  196,902  451,203  401,420  Tenant reinsurance 16,945  19,631  34,061  38,136  General and administrative 44,952  39,901  90,926  83,623  Depreciation and amortization 177,266  194,809  357,622  391,775  Total expenses 466,784  451,243  933,812  914,954  Gain (loss) on real estate assets held for sale and sold, net (864) (54,659) 34,897  (54,659) Income from operations 373,970  304,761  762,700  640,589  Interest expense (146,128) (137,133) (288,527) (270,020) Non-cash interest expense related to amortization of discount on unsecured senior notes, net (11,770) (10,853) (23,083) (21,558) Interest income 41,998  31,226  80,965  54,799  Income before equity in earnings and dividend income from unconsolidated real estate entities and income tax expense 258,070  188,001  532,055  403,810  Equity in earnings and dividend income from unconsolidated real estate entities 16,284  17,255  36,215  32,262  Income tax expense (11,638) (9,844) (20,629) (16,586) Net income 262,716  195,412  547,641  419,486  Net income allocated to Preferred Operating Partnership noncontrolling interests (723) (1,933) (1,447) (4,141) Net income allocated to Operating Partnership and other noncontrolling interests (12,262) (7,607) (25,588) (16,361) Net income attributable to common stockholders $ 249,731  $ 185,872  $ 520,606  $ 398,984  Earnings per common share Basic $ 1.18  $ 0.88  $ 2.45  $ 1.88  Diluted $ 1.18  $ 0.88  $ 2.45  $ 1.88  Weighted average number of shares Basic 211,940,903  211,584,155  211,895,586  211,433,877  Diluted 211,940,903  211,587,105  211,895,586  220,114,016  Cash dividends paid per common share $ 1.62  $ 1.62  $ 3.24  $ 3.24  Reconciliation of GAAP Net Income to Total Same-Store Net Operating Income — for the Three and Six Months Ended June 30, 2025 and 2024 (In thousands) - Unaudited For the Three Months Ended June 30, For the Six Months Ended June 30, 2025 2024 2025 2024 Net Income $ 262,716  $ 195,412  $ 547,641  $ 419,486  Adjusted to exclude: (Gain) loss on real estate assets held for sale and sold, net 864  54,659  (34,897) 54,659  Equity in earnings and dividend income from unconsolidated real estate entities (16,284) (17,255) (36,215) (32,262) Interest expense 146,128  137,133  288,527  270,020  Non-cash interest expense related to amortization of discount on unsecured senior notes, net 11,770  10,853  23,083  21,558  Depreciation and amortization 177,266  194,809  357,622  391,775  Income tax expense 11,638  9,844  20,629  16,586  General and administrative 44,952  39,901  90,926  83,623  Management fees, other income and interest income (74,040) (61,084) (143,912) (114,805) Net tenant insurance (71,627) (64,074) (139,223) (126,916) Non same-store rental revenue (55,441) (31,325) (100,005) (61,731) Non same-store operating expense 36,249  20,649  67,379  40,439  Total same-store net operating income $ 474,191  $ 489,522  $ 941,555  $ 962,432  Same-store rental revenues 665,563  665,775  1,325,379  1,323,413  Same-store operating expenses 191,372  176,253  383,824  360,981  Same-store net operating income $ 474,191  $ 489,522  $ 941,555  $ 962,432  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 $ 4.49  $ 4.69  Income allocated to noncontrolling interest - Preferred Operating Partnership and Operating Partnership 0.24  0.24  Net income attributable to common stockholders for diluted computations 4.73  4.93  Adjustments: Real estate depreciation 2.85  2.85  Amortization of intangibles 0.20  0.20  Unconsolidated joint venture real estate depreciation and amortization 0.15  0.15  Gain on real estate transactions (0.16) (0.16) Funds from operations attributable to common stockholders 7.77  7.97  Adjustments: Non-cash interest expense related to amortization of discount on unsecured senior notes, net 0.21  0.21  Amortization of other intangibles related to the Life Storage Merger, net of tax benefit 0.07  0.07  Core funds from operations attributable to common stockholders $ 8.05  $ 8.25  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 $ 1,030,900  $ 1,093,400  Adjusted to exclude: Equity in earnings of unconsolidated joint ventures (70,500) (71,500) Interest expense 586,000  582,000  Non-cash interest expense related to amortization of discount on unsecured senior notes, net 47,000  46,000  Depreciation and amortization 714,600  714,600  Income tax expense 42,000  41,000  General and administrative 188,000  186,000  Management fees and other income (125,500) (126,500) Interest income (159,500) (161,000) Net tenant reinsurance income (277,000) (280,000) Non same-store rental revenues (225,000) (225,000) Non same-store operating expenses 129,000  129,000  Total same-store net operating income 1 $ 1,880,000  $ 1,928,000  Same-store rental revenues 1 2,652,000  2,692,000  Same-store operating expenses 1 772,000  764,000  Total same-store net operating income 1 $ 1,880,000  $ 1,928,000  (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.