v3.25.3
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
REVENUE        
Rental revenue $ 169,907 $ 174,467 $ 509,220 $ 529,218
Total revenue 188,702 193,621 565,898 580,217
OPERATING EXPENSES        
Property operating expenses 55,347 52,712 166,078 159,607
General and administrative expenses 11,460 13,114 37,409 44,977
Depreciation and amortization 46,885 47,661 142,613 141,702
Other 4,101 3,643 13,077 10,510
Total operating expenses 117,793 117,130 359,177 356,796
OTHER (EXPENSE) INCOME        
Interest expense (40,549) (39,575) (122,293) (114,920)
Loss on early extinguishment of debt 0 (323) 0 (323)
Equity in earnings (losses) of unconsolidated real estate ventures 463 (4,712) (9,221) (10,791)
Acquisition and integration costs (1,439) (1,164) (5,924) (2,151)
Non-operating income (expense) 503 (83) 1,325 352
Gain on sale of self storage properties 0 0 10,996 63,841
Other expense, net (41,022) (45,857) (125,117) (63,992)
Income before income taxes 29,887 30,634 81,604 159,429
Income tax expense (871) (863) (2,111) (2,290)
Net income 29,016 29,771 79,493 157,139
Net income attributable to noncontrolling interests (10,589) (11,070) (28,601) (62,349)
Net income attributable to National Storage Affiliates Trust 18,427 18,701 50,892 94,790
Distributions to preferred shareholders (5,117) (5,112) (15,345) (15,332)
Net income attributable to common shareholders $ 13,310 $ 13,589 $ 35,547 $ 79,458
Denominator        
Earnings per share - basic (in dollars per share) $ 0.17 $ 0.18 $ 0.46 $ 1.03
Earnings per share - diluted (in dollars per share) $ 0.17 $ 0.18 $ 0.46 $ 1.03
Weighted average shares outstanding - basic (in shares) 76,746 75,760 76,532 77,047
Weighted average shares outstanding - diluted (in shares) 76,746 75,760 76,532 77,047
Dividends declared per common share (in dollars per share) $ 0.57 $ 0.56 $ 1.71 $ 1.68
Other property-related revenue        
REVENUE        
Revenue $ 6,459 $ 7,405 $ 19,977 $ 20,654
Management fees and other revenue        
REVENUE        
Revenue $ 12,336 $ 11,749 $ 36,701 $ 30,345

Source