Earnings release
Page 1
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 2026 Third Quarter Results SALT LAKE CITY, October 27, 2026 — Extra Space Storage Inc. (NYSE: EXR) (the “Company”), a leading owner and operator of self- storage facilities in the United States and a member of the S&P 500 index, announced operating results for the three and nine months ended September 30, 2026. Highlights for the three months ended September 30, 2026: • Achieved net income attributable to common stockholders of $1.17 per diluted share, representing a 50.0% increase compared to the same period in the prior year, which included a loss from real estate assets sold in 2025. • Achieved funds from operations attributable to common stockholders and unit holders (“FFO”) of $2.12 per diluted share. FFO, excluding adjustments (“Core FFO”), was $2.17 per diluted share, representing a 4.3% increase compared to the same period in the prior year. • Same-store revenue increased by 2.7% and same-store expense decreased by 1.8%, resulting in a same-store net operating income (“NOI”) increase of 4.6% compared to the same period in the prior year. • Reported ending same-store occupancy of 94.0% as of September 30, 2026, compared to 93.7% as of September 30, 2025. • Announced leadership transition promoting Noah Springer, President, as next Chief Executive Officer effective January 1, 2027. • Repurchased 2,390,497 shares of common stock for $327.1 million at an average price of $136.85 per share using its stock repurchase program. • Purchased four operating stores for a total cost of $48.6 million. • In conjunction with a joint venture partner, completed the development of one store for a total cost of approximately $16.6 million, of which the Company invested $15.7 million. • Originated $19.5 million in mortgage and mezzanine bridge loans. • Added 78 stores (-1 store net) to the Company's third-party management platform. As of September 30, 2026, the Company managed 1,963 stores for third parties and 408 stores in unconsolidated joint ventures, for a total of 2,371 managed stores. • Paid a quarterly dividend of $1.62 per share. Highlights for the nine months ended September 30, 2026: • Achieved net income attributable to common stockholders of $3.56 per diluted share, representing a 10.2% increase compared to the same period in the prior year, which included a loss from real estate assets sold in 2025. • Achieved FFO of $6.16 per diluted share, and Core FFO of $6.37 per diluted share, representing a 3.9% increase compared to the same period in the prior year.
Page 2
• Same-store revenue increased by 2.3% and same-store expense increased by 0.1%, resulting in a same-store NOI increase of 3.2% compared to the same period in the prior year. • Repurchased 2,401,606 shares of common stock for $328.6 million at an average price of $136.81 per share using its stock repurchase program. • Purchased 22 operating stores and acquired the ownership interest of our joint venture partner in one consolidated joint venture for a total cost of $151.9 million. • In conjunction with joint venture partners, completed the development of two stores for a total cost of approximately $31.7 million, of which the Company invested $30.1 million. • Originated $165.6 million in mortgage and mezzanine bridge loans and sold $30.8 million in mortgage bridge loans. • Added 229 stores (107 stores net) to the Company's third-party management platform. Joe Margolis, CEO of the Company, stated: “Our platform, portfolio and people continue to outperform, with Core FFO per share growth of 4.3% and accelerating same-store performance. We remain focused on disciplined capital allocation and compounding long-term value per share, including through the opportunistic repurchase of our shares this quarter. Our differentiating capabilities in pricing, customer acquisition and growth continue to drive strong results. Extra Space is entering its leadership transition from a position of strength, and I am confident in the opportunities ahead.”
Page 3
FFO Per Share: The following table (unaudited) outlines the Company’s FFO and Core FFO for the three and nine months ended September 30, 2026 and 2025. 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 September 30, For the Nine Months Ended September 30, 2026 2025 2026 2025 (per share) (per share) (per share) (per share) Net income attributable tocommon stockholders $ 247,759 $ 1.17 $ 165,998 $ 0.78 $ 752,207 $ 3.56 $ 686,604 $ 3.23 Impact of the difference inweighted average number ofshares – diluted (0.05) (0.02) (0.15) (0.15) Adjustments: Real estate depreciation 178,809 0.81 164,834 0.74 520,953 2.36 488,711 2.20 Amortization of intangibles 2,478 0.01 3,037 0.01 9,154 0.04 17,341 0.08 Loss on real estate assets heldfor sale and sold, net 5,821 0.03 105,128 0.47 5,821 0.03 70,231 0.32 Unconsolidated joint venturereal estate depreciation andamortization 7,746 0.04 7,466 0.03 23,217 0.10 23,896 0.11 Impairment loss onunconsolidated joint ventureinterests and (gain) on sale ofunconsolidated joint ventureinterests 13,883 0.06 (9,354) (0.04) 13,036 0.06 (9,354) (0.04) Income allocated to OperatingPartnership and othernoncontrolling interests 11,686 0.05 8,035 0.04 35,537 0.16 35,070 0.16 FFO $ 468,182 $ 2.12 $ 445,144 $ 2.01 $ 1,359,925 $ 6.16 $ 1,312,499 $ 5.91 Adjustments: Non-cash interest expenserelated to amortization ofdiscount on unsecured seniornotes, net 9,711 0.04 12,086 0.05 35,001 0.16 35,169 0.16 Amortization of otherintangibles related to the LifeStorage Merger, net of taxbenefit 1,306 0.01 3,918 0.02 9,140 0.04 12,366 0.06 Other adjustments — — — — 1,771 0.01 — — CORE FFO $ 479,199 $ 2.17 $ 461,148 $ 2.08 $ 1,405,837 $ 6.37 $ 1,360,034 $ 6.13 Weighted average number ofshares – diluted 220,657,536 221,968,328 220,863,419 221,945,990 (1) Per share amounts may not recalculate due to rounding. (2) This adjustment is 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. (4) Adjustment to Core FFO relates to legal settlement costs with New York City. 1 1 1 1 2 (4) 3
Page 4
Operating Results and Same-Store Performance: The following table (unaudited) outlines the Company’s same-store performance for the three and nine months ended September 30, 2026 and 2025 (amounts shown in thousands, except store count data) : For the Three Months EndedSeptember 30, Percent For the Nine Months EndedSeptember 30, Percent 2026 2025 Change 2026 2025 Change Same-store property revenues Net rental income $ 675,218 $ 656,283 2.9% $ 1,993,254 $ 1,946,595 2.4% Other income 26,463 26,717 (1.0)% 75,939 76,874 (1.2)% Total same-store revenues $ 701,681 $ 683,000 2.7% $ 2,069,193 $ 2,023,469 2.3% Same-store operating expenses Payroll and benefits $ 40,689 $ 42,632 (4.6)% $ 123,106 $ 125,385 (1.8)% Marketing 16,927 18,159 (6.8)% 48,089 49,969 (3.8)% Office expense 18,599 17,737 4.9% 55,301 53,624 3.1% Property operating expense 21,258 22,082 (3.7)% 62,819 63,645 (1.3)% Repairs and maintenance 11,279 14,092 (20.0)% 39,272 42,933 (8.5)% Property taxes 80,806 77,050 4.9% 239,339 231,691 3.3% Insurance 7,449 8,921 (16.5)% 24,847 24,979 (0.5)% Total same-store operating expenses $ 197,007 $ 200,673 (1.8)% $ 592,773 $ 592,226 0.1% Same-store net operating income $ 504,674 $ 482,327 4.6% $ 1,476,420 $ 1,431,243 3.2% Same-store square foot occupancy as ofquarter end 94.0% 93.7% 94.0% 93.7% Average same-store square foot occupancy 94.3% 94.1% 93.7% 93.7% Properties included in same-store 1,869 1,869 1,869 1,869 (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, 2026, the Company updated the property count of the same-store pool from 1,804 to 1,871 stores. In the quarter ended March 31, 2026, one property was removed due to a casualty loss, reducing the same-store pool to 1,870 stores. In the quarter ended September 30, 2026, one property was removed due to redevelopment reducing the same-store pool to 1,869 stores. Details related to the same-store performance of stores by metropolitan statistical area (“MSA”) for the three and nine months ended September 30, 2026 and 2025 are provided in the supplemental financial information published on the Company’s Investor Relations website at https://ir.extraspace.com/. 1 2 2 3 4 2 5
Page 5
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 throughSeptember 30, 2026 Closed /Completed or Scheduledto Close/Complete in 2026 Total 2026 Wholly-Owned Investment Stores Price Stores Price Stores Price Operating Stores 22 $ 147,787 3 $ 24,780 25 $ 172,567 Buyout of JV Partners' Interest inOperating Store 1 4,080 — — 1 4,080 EXR Investment in Wholly-OwnedStores 23 151,867 3 24,780 26 176,647 Joint Venture Investment EXR Investment in JV Acquisition ofOperating Stores — — 21 138,000 21 138,000 EXR Investment in JV Developmentand C of O 2 30,114 2 26,634 4 56,748 EXR Investment in Joint Ventures 2 30,114 23 164,634 25 194,748 Total EXR Investment 25 $ 181,981 26 $ 189,414 51 $ 371,395 (1) The locations of certificate of occupancy ("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/. 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. Leadership Transition: On August 24, 2026, the Company announced that Noah Springer, President, will become the Company's next chief executive officer, effective January 1, 2027. Current CEO, Joe Margolis, will retire at the end of the year and serve as an adviser to the Company's board of directors. The transition, unanimously approved by the board, follows a thoughtful, long-term succession planning process. Property Sales: During the three months ended September 30, 2026, the Company sold one operating property, one land parcel and one property marketed for sale. The property held for sale was adjusted to fair value less selling costs. The properties sold and the property held for sale resulted in a net loss of $5.8 million. Bridge Loans: During the three months ended September 30, 2026, the Company originated $19.5 million in bridge loans. Outstanding balances of the Company's bridge loans were approximately $1.4 billion at the end of the quarter. The Company has an additional $59.2 million in bridge loans that have closed subsequent to quarter end or are under agreement to close in 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 September 30, 2026, the Company managed 1,963 stores for third-party owners and 408 stores owned in unconsolidated joint ventures, for a total of 2,371 stores under management. The Company is the largest self-storage management company in the United States. Balance Sheet: During the three months ended September 30, 2026, the Company repurchased 2,390,497 shares of common stock for $327.1 million at an average price of $136.85 per share using its stock repurchase program. Subsequent to quarter end, the Company repurchased 164,724 shares of common stock for $21.8 million at an average price of $132.45, fully utilizing the capacity of the 1 1
Page 6
Company's $500.0 million share repurchase program. On October 15, 2026, the Company's board of directors authorized an updated share repurchase program allowing for the repurchase of shares with an aggregate value up to $500.0 million. During the three months ended September 30, 2026, the Company did not issue any shares on its ATM program, and as of September 30, 2026, the Company had $800.0 million available for issuance. In July 2026, the Company completed a public bond offering issuing $550.0 million aggregate principal amount of 4.90% unsecured senior notes due 2032. As of September 30, 2026, the Company's commercial paper program had total capacity of $1.0 billion, with $850.0 million in outstanding issuances. As of September 30, 2026, the Company’s percentage of fixed-rate debt to total debt was 79.6%. Net of the impact of variable rate receivables, the effective fixed-rate debt to total debt was 89.3%. The weighted average interest rates of the Company’s fixed and variable- rate debt were 4.3% and 4.8%, respectively. The combined weighted average interest rate was 4.4% with a weighted average maturity of approximately 4.0 years. Full details related to the Company's debt schedule are included in the supplemental financial information published on the Company’s Investor Relations website at https://ir.extraspace.com/. Dividends: On September 30, 2026, the Company paid a third quarter common stock dividend of $1.62 per share to stockholders of record at the close of business on September 15, 2026.
Page 7
Outlook: The following table outlines the Company's Core FFO estimates and assumptions for the year ending December 31, 2026. Current Ranges for 2026Annual Assumptions Prior Ranges for 2026Annual Assumptions Notes (October 27, 2026) (July 28, 2026) Low High Low High Core FFO $8.40 $8.50 $8.25 $8.40 Dilution per share from C of Oand value add acquisitions $0.17 $0.17 $0.17 $0.17 Same-store revenue growth 2.00% 2.50% 1.00% 2.00% Same-store pool of 1,869 stores Same-store expense growth 0.00% 0.50% 1.00% 2.00% Same-store pool of 1,869 stores Same-store NOI growth 2.50% 3.50% 0.50% 2.50% Same-store pool of 1,869 stores Weighted average one-monthSOFR 3.71% 3.71% 3.73% 3.73% Net tenant reinsurance income$298,000,000 $300,000,000 $294,000,000 $296,000,000 Management fees and otherincome $138,000,000 $139,000,000 $139,000,000 $140,000,000 Interest income $152,500,000 $153,500,000 $153,000,000 $154,000,000 Includes interest from bridgeloans and dividends fromNexPoint preferred investment General and administrativeexpenses $188,500,000 $189,500,000 $188,000,000 $189,500,000Includes non-cash compensation Equity in earnings of real estateventures $65,000,000 $66,000,000 $63,500,000 $64,500,000 Includes dividends fromSmartStop preferred investments Interest expense $602,000,000 $604,000,000 $595,000,000 $598,000,000Excludes non-cash interestexpense shown below Non-cash interest expenserelated to amortization ofdiscount on unsecured seniornotes, net $44,000,000 $45,000,000 $44,000,000 $45,000,000 Amortization of debt mark-to-market; excluded from Core FFO Income Tax Expense $48,000,000 $49,000,000 $48,000,000 $49,000,000 Taxes associated with theCompany's taxable REITsubsidiary Acquisitions $400,000,000 $400,000,000 $300,000,000 $300,000,000 Includes wholly-ownedacquisitions and the Company'sinvestment in joint ventures Bridge loans outstanding $1,425,000,000 $1,425,000,000 $1,475,000,000$1,475,000,000 Represents the Company'saverage retained loan balances forthe year Weighted average share count220,500,000 220,500,000 221,000,000 221,000,000 Assumes redemption of all OPunits 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. Areconciliation 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 EstimatedGAAP 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. TheCompany’s estimates are forward-looking and based on management’s view of current and future market conditions. The Company’sactual results may differ materially from these estimates. 1
Page 8
Supplemental Financial Information: Supplemental unaudited financial information regarding the Company’s performance can be found on the Company’s website at www.extraspace.com. Under the "Company Info" navigation menu on the home page, click on “Investor Relations,” then under the “Financials” navigation menu click on “Quarterly Results.” This supplemental information provides additional detail on items that include store occupancy and financial performance by portfolio and market, debt maturity schedules and performance of lease-up assets. Conference Call: The Company will host a conference call at 1:00 p.m. Eastern Time on Wednesday, October 28, 2026, 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://events.q4inc.com/analyst/975210601?pwd=f5UpngAK 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 October 28, 2026. 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,” “outlook,” 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;
Page 9
• 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, increases in interest rates and the impact of enacted and proposed U.S. tariffs on global economic conditions; • 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.
Page 10
Definition of Same-Store: The Company’s same-store pool for the periods presented consists of 1,869 stores that are wholly-owned and operated and that were stabilized by the first day of the earliest calendar year presented, or January 1, 2025. 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. 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 September 30, 2026, the Company owned and/or operated 4,411 self-storage stores in 43 states and Washington, D.C. The Company’s stores comprise approximately 3.0 million units and approximately 342.2 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
Page 11
Extra Space Storage Inc. Condensed Consolidated Balance Sheets (In thousands, except share data) September 30, 2026 December 31, 2025 (Unaudited) Assets: Real estate assets, net $ 24,900,147 $ 25,004,350 Real estate assets - operating lease right-of-use assets 727,627 732,176 Investments in unconsolidated real estate entities 1,045,395 1,066,783 Investments in debt securities and notes receivable 1,707,526 1,806,526 Cash and cash equivalents 114,824 138,920 Other assets, net 467,600 515,291 Total assets $ 28,963,119 $ 29,264,046 Liabilities, Noncontrolling Interests and Equity: Secured notes payable, net $ 1,070,062 $ 1,079,565 Unsecured term loans, net 1,495,717 1,494,659 Unsecured senior notes, net 9,416,025 9,432,427 Revolving lines of credit and commercial paper 1,424,000 1,224,000 Operating lease liabilities 765,718 761,106 Cash distributions in unconsolidated real estate ventures 75,901 73,701 Accounts payable and accrued expenses 458,777 357,583 Other liabilities 494,835 516,969 Total liabilities 15,201,035 14,940,010 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 oroutstanding — — Common stock, $0.01 par value, 500,000,000 shares authorized, 208,884,163 and211,155,322 shares issued and outstanding at September 30, 2026 and December 31,2025, respectively 2,089 2,112 Additional paid-in capital 14,895,156 14,880,646 Accumulated other comprehensive loss (89) (420) Accumulated deficit (2,050,907) (1,449,172) Total Extra Space Storage Inc. stockholders’ equity 12,846,249 13,433,166 Noncontrolling interest represented by Preferred Operating Partnership units 47,827 53,827 Noncontrolling interests in Operating Partnership, net and other noncontrollinginterests 868,008 837,043 Total noncontrolling interests and equity 13,762,084 14,324,036 Total liabilities, noncontrolling interests and equity $ 28,963,119 $ 29,264,046
Page 12
olidated Statement of Operations for the Three and Nine Months Ended September 30, 2026 and 2025 (In thousands, except share and per share data) - Unaudited For the Three Months EndedSeptember 30, For the Nine Months EndedSeptember 30, 2026 2025 2026 2025 Revenues: Property rental $ 760,837 $ 735,581 $ 2,240,214 $ 2,160,965 Tenant reinsurance 94,197 90,341 276,400 263,625 Management fees and other income 34,758 32,538 103,357 95,485 Total revenues 889,792 858,460 2,619,971 2,520,075 Expenses: Property operations 238,837 235,486 708,858 686,689 Tenant reinsurance 17,927 17,781 53,119 51,842 General and administrative 45,740 43,479 139,564 134,405 Depreciation and amortization 189,598 177,466 561,003 535,088 Total expenses 492,102 474,212 1,462,544 1,408,024 Loss on real estate assets held for sale and sold, net (5,821) (105,128) (5,821) (70,231) Income from operations 391,869 279,120 1,151,606 1,041,820 Interest expense (151,170) (149,650) (445,189) (438,177) Non-cash interest expense related to amortization of discount on unsecured seniornotes, net (9,711) (12,086) (35,001) (35,169) Interest income 37,400 43,588 115,720 124,553 Income before equity in earnings and dividend income from unconsolidated realestate entities and income tax expense 268,388 160,972 787,136 693,027 Equity in earnings and dividend income from unconsolidated real estate entities17,010 15,669 48,572 51,884 Equity in earnings of unconsolidated real estate ventures - impairment (loss) onjoint venture interests and gain on sale of joint venture interests (13,883) 9,354 (13,036) 9,354 Income tax expense (12,070) (11,962) (34,928) (32,591) Net income 259,445 174,033 787,744 721,674 Net income allocated to Preferred Operating Partnership noncontrolling interests(673) (724) (2,020) (2,171) Net income allocated to Operating Partnership and other noncontrolling interests(11,013) (7,311) (33,517) (32,899) Net income attributable to common stockholders $ 247,759 $ 165,998 $ 752,207 $ 686,604 Earnings per common share Basic $ 1.17 $ 0.78 $ 3.56 $ 3.23 Diluted $ 1.17 $ 0.78 $ 3.56 $ 3.23 Weighted average number of shares Basic 210,646,953 211,963,870 210,834,426 211,918,589 Diluted 220,026,029 221,304,958 220,236,197 211,918,589 Cash dividends paid per common share $ 1.62 $ 1.62 $ 4.86 $ 4.86
Page 13
Reconciliation of GAAP Net Income to Total Same-Store Net Operating Income — for the Three and Nine Months Ended September 30, 2026 and 2025 (In thousands) - Unaudited For the Three Months EndedSeptember 30, For the Nine Months EndedSeptember 30, 2026 2025 2026 2025 Net Income $ 259,445 $ 174,033 $ 787,744 $ 721,674 Adjusted to exclude: Loss on real estate assets held for sale and sold, net 5,821 105,128 5,821 70,231 Equity in earnings and dividend income from unconsolidated realestate entities (17,010) (15,669) (48,572) (51,884) Impairment loss on unconsolidated joint venture interests and(gain) on sale of unconsolidated joint venture interests 13,883 (9,354) 13,036 (9,354) Interest expense 151,170 149,650 445,189 438,177 Non-cash interest expense related to amortization of discount onunsecured senior notes, net 9,711 12,086 35,001 35,169 Depreciation and amortization 189,598 177,466 561,003 535,088 Income tax expense 12,070 11,962 34,928 32,591 General and administrative 45,740 43,479 139,564 134,405 Management fees, other income and interest income (72,158) (76,126) (219,077) (220,038) Net tenant insurance (76,270) (72,560) (223,281) (211,783) Non same-store rental revenue (59,156) (52,581) (171,021) (137,496) Non same-store operating expense 41,830 34,813 116,085 94,463 Total same-store net operating income $ 504,674 $ 482,327 $ 1,476,420 $ 1,431,243 Same-store rental revenues 701,681 683,000 2,069,193 2,023,469 Same-store operating expenses 197,007 200,673 592,773 592,226 Same-store net operating income $ 504,674 $ 482,327 $ 1,476,420 $ 1,431,243
Page 14
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, 2026 - Unaudited For the Year EndingDecember 31, 2026 Low End High End Net income attributable to common stockholders per diluted share $ 4.48 $ 4.58 Income allocated to noncontrolling interest - Preferred Operating Partnership andOperating Partnership 0.22 0.22 Net income attributable to common stockholders for diluted computations 4.70 4.80 Adjustments: Real estate depreciation 3.17 3.17 Amortization of intangibles 0.05 0.05 Unconsolidated joint venture real estate depreciation and amortization 0.14 0.14 Equity in earnings of unconsolidated real estate ventures - impairment loss onjoint venture interests 0.06 0.06 (Gain) loss on real estate assets held for sale and sold, net 0.03 0.03 Funds from operations attributable to common stockholders 8.15 8.25 Adjustments: Non-cash interest expense related to amortization of discount on unsecured seniornotes, net 0.20 0.20 Amortization of other intangibles related to the Life Storage Merger, net of taxbenefit 0.04 0.04 Other adjustments 0.01 0.01 Core funds from operations attributable to common stockholders $ 8.40 $ 8.50 (1) Adjustment to Core FFO relates to legal settlement costs with New York City. (1)
Page 15
Reconciliation of Estimated GAAP Net Income to Estimated Same-Store Net Operating Income — for the Year Ending December 31, 2026 (In thousands) - Unaudited For the Year Ending December 31, 2026 Low High Net Income $ 1,057,400 $ 1,086,700 Adjusted to exclude: Equity in earnings of unconsolidated joint ventures (65,000) (66,000) Interest expense 604,000 602,000 Non-cash interest expense related to amortization of discount on unsecuredsenior notes, net 45,000 44,000 Depreciation and amortization 750,000 750,000 Income tax expense 49,000 48,000 General and administrative 189,500 188,500 Management fees and other income (138,000) (139,000) Interest income (152,500) (153,500) Net tenant reinsurance income (298,000) (300,000) Non same-store rental revenues (230,000) (231,000) Non same-store operating expenses 154,500 154,000 Total same-store net operating income $ 1,965,900 $ 1,983,700 Same-store rental revenues 2,756,000 2,770,000 Same-store operating expenses 790,100 786,300 Total same-store net operating income $ 1,965,900 $ 1,983,700 (1) Estimated same-store rental revenues, operating expenses and net operating income are for the Company's 2026 same-store pool of 1,869 stores. On January 1, 2026, the Company updated the property count of the same-store pool from 1,804 to 1,871 stores. In the quarter ended March 31, 2026, one property was removed due to a casualty loss, reducing the same-store pool to 1,870 stores. In the quarter ended September 30, 2026, one property was removed due to redevelopment reducing the same-store pool to 1,869 stores. 1 1 1 1