Go Pro

Extra Space Storage (EXR) Financials

Extra Space Storage logo
$149.42 +2.66 (+1.81%)
Closing price 08/13/2026 03:59 PM Eastern
Extended Trading
$149.26 -0.16 (-0.11%)
As of 04:01 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Extra Space Storage

Annual Income Statements for Extra Space Storage

This table shows Extra Space Storage's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
189 366 479 415 420 482 828 861 803 855 974
Consolidated Net Income / (Loss)
210 397 514 447 451 518 878 921 850 900 1,023
Net Income / (Loss) Continuing Operations
-224 397 514 447 451 518 872 921 850 887 968
Total Pre-Tax Income
-213 331 503 442 451 509 859 901 817 853 941
Total Operating Income
295 458 654 620 635 666 976 1,050 1,170 1,323 1,413
Total Gross Profit
-132 742 833 905 972 996 1,209 1,489 1,948 2,425 2,459
Total Revenue
72 992 1,105 1,197 1,308 1,356 1,577 1,924 2,560 3,257 3,378
Operating Revenue
72 992 1,105 1,197 1,308 1,356 1,577 1,924 2,560 3,257 3,378
Total Cost of Revenue
204 250 272 292 336 361 369 435 612 832 918
Operating Cost of Revenue
204 250 272 292 336 361 369 435 612 832 918
Total Operating Expenses
81 292 179 285 337 329 233 438 778 1,102 1,047
Selling, General & Admin Expense
68 82 79 81 89 97 102 129 146 167 186
Depreciation Expense
- 183 193 209 220 224 242 288 506 783 715
Other Operating Expenses / (Income)
13 16 -94 -5.10 28 8.42 -111 19 126 100 145
Impairment Charge
- - - - - - - - 0.00 52 0.00
Total Other Income / (Expense), net
0.15 -119 -152 -178 -184 -157 -116 -150 -353 -471 -472
Interest Expense
3.31 138 159 183 191 172 166 219 438 595 635
Interest & Investment Income
3.46 11 6.74 5.29 7.47 15 50 69 85 124 163
Income Tax Expense
11 16 3.63 9.24 11 14 20 21 22 33 42
Other Gains / (Losses), net
- 82 15 14 11 22 32 41 55 67 69
Other Adjustments to Consolidated Net Income / (Loss)
- - - - - - - - - 14 55
Net Income / (Loss) Attributable to Noncontrolling Interest
20 31 35 32 31 36 50 60 47 46 49
Basic Earnings per Share
$1.58 $2.92 $3.79 $3.29 $3.27 $3.71 $6.20 $6.41 $4.74 $4.03 $4.59
Weighted Average Basic Shares Outstanding
119.82M 125.09M 125.97M 126.09M 128.20M 129.54M 133.37M 134.05M 169.22M 211.58M 211.85M
Diluted Earnings per Share
$1.56 $2.91 $3.76 $3.27 $3.24 $3.71 $6.19 $6.41 $4.74 $4.03 $4.59
Weighted Average Diluted Shares Outstanding
126.92M 125.95M 134.16M 133.16M 136.43M 129.58M 140.02M 141.68M 169.22M 211.58M 211.85M
Weighted Average Basic & Diluted Shares Outstanding
119.82M 125.09M 125.97M 126.09M 128.20M 129.54M 133.37M 134.99M 211.57M 212.00M 211.14M
Cash Dividends to Common per Share
$2.24 $2.93 $3.12 $3.36 $3.56 $0.90 $4.50 $6.00 $6.48 $6.48 $6.48

Quarterly Income Statements for Extra Space Storage

This table shows Extra Space Storage's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
216 213 186 193 262 271 250 166 287 241 263
Consolidated Net Income / (Loss)
227 224 195 203 278 285 263 174 301 252 276
Net Income / (Loss) Continuing Operations
227 224 195 189 294 285 263 165 256 252 275
Total Pre-Tax Income
215 216 188 184 265 274 258 161 248 247 272
Total Operating Income
333 336 305 303 380 389 374 279 371 368 392
Total Gross Profit
603 595 614 616 601 596 614 623 626 618 642
Total Revenue
798 800 811 825 822 820 842 858 857 856 874
Operating Revenue
798 800 811 825 822 820 842 858 857 856 874
Total Cost of Revenue
195 205 197 209 221 224 228 235 231 238 232
Operating Cost of Revenue
195 205 197 209 221 224 228 235 231 238 232
Total Operating Expenses
269 259 309 313 221 208 240 344 255 250 250
Selling, General & Admin Expense
39 44 40 40 44 46 45 43 52 47 47
Depreciation Expense
196 197 195 195 196 180 177 177 180 186 186
Other Operating Expenses / (Income)
34 19 74 26 -19 -19 18 123 -13 18 17
Total Other Income / (Expense), net
-118 -120 -117 -119 -115 -115 -116 -118 -123 -120 -121
Interest Expense
140 144 148 154 150 154 158 162 162 160 159
Interest & Investment Income
22 24 31 35 35 39 42 44 39 40 39
Income Tax Expense
4.32 6.74 9.84 11 6.04 8.99 12 12 8.97 11 12
Other Gains / (Losses), net
16 15 17 16 - 20 16 16 17 16 16
Net Income / (Loss) Attributable to Noncontrolling Interest
11 11 9.54 9.74 15 14 13 8.04 13 11 12
Basic Earnings per Share
$0.82 $1.01 $0.88 $0.91 $1.23 $1.28 $1.18 $0.78 $1.35 $1.14 $1.25
Weighted Average Basic Shares Outstanding
169.22M 211.28M 211.58M 211.70M 211.58M 211.85M 211.94M 211.96M 211.85M 210.90M 210.96M
Diluted Earnings per Share
$0.82 $1.01 $0.88 $0.91 $1.23 $1.28 $1.18 $0.78 $1.35 $1.14 $1.25
Weighted Average Diluted Shares Outstanding
169.22M 220.02M 211.59M 220.30M 211.58M 212.05M 211.94M 221.30M 211.85M 220.32M 220.36M
Weighted Average Basic & Diluted Shares Outstanding
211.57M 211.73M 211.93M 211.98M 212.00M 212.21M 212.25M 212.25M 211.14M 211.26M 211.27M
Cash Dividends to Common per Share
- $1.62 $1.62 $1.62 - $1.62 $1.62 $1.62 - $1.62 $1.62

Annual Cash Flow Statements for Extra Space Storage

This table details how cash moves in and out of Extra Space Storage's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
28 -49 28 -13 -1.96 57 -52 22 7.35 38 -0.12
Net Cash From Operating Activities
367 539 597 678 708 771 952 1,238 1,402 1,887 1,850
Net Cash From Continuing Operating Activities
367 539 597 678 708 771 952 1,238 1,402 1,887 1,850
Net Income / (Loss) Continuing Operations
210 397 514 447 451 518 878 921 850 900 1,023
Consolidated Net Income / (Loss)
210 397 514 447 451 518 878 921 850 900 1,023
Depreciation Expense
133 183 193 209 220 224 242 288 506 783 715
Amortization Expense
8.68 17 17 19 17 13 11 8.77 38 60 59
Non-Cash Adjustments To Reconcile Net Income
6.23 -66 -99 -13 19 -1.79 -157 -18 11 96 67
Changes in Operating Assets and Liabilities, net
9.43 8.67 -29 15 0.71 18 -21 38 -2.37 48 -14
Net Cash From Investing Activities
-1,626 -1,049 -353 -444 -622 -955 -838 -1,648 -1,818 -1,647 -814
Net Cash From Continuing Investing Activities
-1,626 -1,049 -353 -444 -622 -955 -838 -1,648 -1,818 -1,647 -814
Purchase of Property, Plant & Equipment
-357 -1,091 -661 -431 -357 -327 -1,237 -1,314 -337 -671 -947
Sale of Property, Plant & Equipment
0.80 61 312 52 11 107 745 249 170 309 481
Sale and/or Maturity of Investments
45 60 45 74 158 10 83 284 142 156 538
Other Investing Activities, net
-110 -23 -49 -140 -433 -445 -428 -710 -1,793 -1,441 -885
Net Cash From Financing Activities
1,286 461 -216 -247 -88 241 -167 432 423 -202 -1,036
Net Cash From Continuing Financing Activities
1,286 461 -216 -247 -88 241 -166 432 423 -202 -1,036
Repayment of Debt
-1,551 -1,162 -1,116 -1,291 -2,012 -2,594 -5,511 -4,217 -7,128 -8,748 -17,281
Repurchase of Common Equity
- - - 0.00 0.00 -68 0.00 -63 0.00 -0.52 -150
Payment of Dividends
-294 -399 -425 -458 -492 -501 -640 -863 -1,106 -1,438 -1,437
Issuance of Debt
2,685 1,900 1,326 1,413 2,214 3,297 5,707 5,584 8,663 9,986 17,833
Issuance of Common Equity
447 123 0.20 90 199 104 273 0.00 0.00 0.37 0.00
Other Financing Activities, net
-1.34 -2.01 -1.24 -1.39 3.06 3.76 4.57 -9.12 -5.49 -2.34 -1.45
Cash Interest Paid
90 122 136 159 174 160 152 197 339 499 565

Quarterly Cash Flow Statements for Extra Space Storage

This table details how cash moves in and out of Extra Space Storage's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-118 -50 26 13 49 -20 5.64 -12 27 0.23 557
Net Cash From Operating Activities
365 466 545 468 408 481 544 457 368 490 586
Net Cash From Continuing Operating Activities
365 466 545 468 408 481 544 457 368 490 586
Net Income / (Loss) Continuing Operations
227 224 195 203 278 285 263 174 301 252 276
Consolidated Net Income / (Loss)
227 224 195 203 278 285 263 174 301 252 276
Depreciation Expense
196 197 195 195 196 180 177 177 180 186 186
Amortization Expense
20 15 15 17 14 14 15 15 16 16 16
Non-Cash Adjustments To Reconcile Net Income
8.00 6.66 53 55 -28 -24 16 105 -27 6.17 12
Changes in Operating Assets and Liabilities, net
-87 23 88 -1.49 -52 26 73 -15 -102 30 97
Net Cash From Investing Activities
-182 -282 -483 -113 -769 -342 -272 -83 -117 -48 -128
Net Cash From Continuing Investing Activities
-182 -282 -483 -113 -769 -342 -272 -83 -117 -48 -128
Purchase of Property, Plant & Equipment
-130 -98 -69 -210 -294 -213 -260 -130 -344 -77 -164
Sale of Property, Plant & Equipment
33 0.00 - 180 129 151 15 102 214 35 8.44
Sale and/or Maturity of Investments
69 12 40 102 -13 40 6.38 92 400 41 251
Other Investing Activities, net
-154 -196 -453 -185 -591 -320 -34 -146 -386 -47 -224
Net Cash From Financing Activities
-300 -233 -36 -343 410 -160 -266 -386 -224 -442 98
Net Cash From Continuing Financing Activities
-300 -233 -36 -343 410 -160 -266 -386 -224 -442 98
Repayment of Debt
-2,459 -2,153 -1,260 -2,662 -2,672 -4,629 -2,359 -5,823 -4,470 -4,249 -5,997
Payment of Dividends
-354 -360 -359 -359 -359 -360 -359 -358 -360 -358 -356
Issuance of Debt
2,518 2,279 1,584 2,679 3,444 4,829 2,461 5,796 4,747 4,174 6,457
Other Financing Activities, net
- - - - - 0.00 - -1.17 - -1.66 -6.00
Cash Interest Paid
131 108 122 151 118 117 167 150 131 161 126

Annual Balance Sheets for Extra Space Storage

This table presents Extra Space Storage's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
6,071 7,091 7,461 7,848 8,532 9,396 10,474 12,167 27,456 28,848 29,264
Total Current Assets
107 58 86 73 71 128 71 93 99 138 139
Cash & Equivalents
76 44 56 57 66 109 71 93 99 138 139
Plant, Property, & Equipment, net
0.00 0.00 0.00 7,492 7,697 7,894 0.00 9,998 24,556 24,588 25,004
Total Noncurrent Assets
5,965 6,954 7,375 283 765 1,374 10,403 2,077 2,801 4,122 4,121
Long-Term Investments
103 - 76 125 382 991 1,177 1,440 1,976 2,883 2,873
Other Noncurrent Operating Assets
5,862 6,954 7,299 158 383 383 9,227 636 825 1,239 1,247
Total Liabilities & Shareholders' Equity
6,071 7,091 7,461 7,848 8,532 9,396 10,474 12,167 27,456 28,848 29,264
Total Liabilities
3,699 4,495 4,737 5,063 5,611 6,460 6,689 8,089 12,042 13,989 14,940
Total Current Liabilities
83 101 96 101 111 130 142 172 335 347 358
Accounts Payable
83 101 96 101 111 130 142 172 335 347 358
Total Noncurrent Liabilities
740 453 4,641 4,930 5,499 6,330 6,546 7,918 11,708 13,642 14,582
Long-Term Debt
660 365 4,554 4,781 5,046 3,463 4,637 6,043 9,743 11,311 12,151
Capital Lease Obligations
- - - 0.00 275 263 - 229 237 706 761
Other Noncurrent Operating Liabilities
80 88 87 150 178 2,603 1,909 1,646 1,728 1,625 1,670
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
2,373 2,596 2,724 2,785 2,922 2,936 3,786 4,078 15,414 14,859 14,324
Total Preferred & Common Equity
2,089 2,245 2,351 2,414 2,540 2,548 3,116 3,260 14,391 13,948 13,433
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
2,089 2,245 2,351 2,414 2,540 2,548 3,116 3,260 14,391 13,948 13,433
Common Stock
2,433 2,567 2,571 2,642 2,870 3,002 3,287 3,347 14,753 14,834 14,883
Retained Earnings
-338 -339 -253 -263 -301 -355 -128 -136 -379 -899 -1,449
Accumulated Other Comprehensive Income / (Loss)
-6.35 17 33 35 -29 -99 -43 49 17 13 -0.42
Noncontrolling Interest
284 351 373 372 382 388 669 819 1,023 912 891

Quarterly Balance Sheets for Extra Space Storage

This table presents Extra Space Storage's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
27,626 27,456 27,480 27,762 28,063 28,848 28,994 29,368 29,233 29,099 29,660
Total Current Assets
216 99 51 77 89 138 120 125 112 139 695
Cash & Equivalents
216 99 51 77 89 138 120 125 112 139 695
Plant, Property, & Equipment, net
24,557 24,556 24,495 24,341 24,385 24,588 24,684 25,100 24,927 24,927 24,938
Total Noncurrent Assets
2,853 2,801 2,935 3,344 3,589 4,122 4,190 4,143 4,194 4,034 4,027
Long-Term Investments
1,969 1,976 2,125 2,508 2,399 2,883 2,996 2,938 2,915 2,828 2,817
Other Noncurrent Operating Assets
636 825 810 836 1,190 1,239 1,194 1,205 1,279 1,205 1,210
Total Liabilities & Shareholders' Equity
27,626 27,456 27,480 27,762 28,063 28,848 28,994 29,368 29,233 29,099 29,660
Total Liabilities
12,059 12,042 12,191 12,631 13,104 13,989 14,215 14,691 14,737 14,887 15,483
Total Current Liabilities
1,053 335 338 382 389 347 359 438 473 375 445
Accounts Payable
430 335 338 382 389 347 359 438 473 375 445
Total Noncurrent Liabilities
11,006 11,708 11,853 12,249 12,716 13,642 13,856 14,253 14,264 14,512 15,038
Long-Term Debt
9,053 9,743 9,888 10,229 10,516 11,311 11,543 11,779 11,861 12,094 12,573
Capital Lease Obligations
242 237 233 229 706 706 705 743 758 770 768
Other Noncurrent Operating Liabilities
1,711 1,728 1,733 1,791 1,493 1,625 1,609 1,731 1,645 1,648 1,697
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
15,567 15,414 15,289 15,131 14,959 14,859 14,779 14,677 14,496 14,213 14,177
Total Preferred & Common Equity
14,537 14,391 14,297 14,173 14,011 13,948 13,887 13,791 13,618 13,332 13,258
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
14,537 14,391 14,297 14,173 14,011 13,948 13,887 13,791 13,618 13,332 13,258
Common Stock
14,745 14,753 14,779 14,813 14,825 14,834 14,853 14,863 14,870 14,885 14,889
Retained Earnings
-253 -379 -510 -668 -818 -899 -973 -1,075 -1,253 -1,552 -1,631
Accumulated Other Comprehensive Income / (Loss)
45 17 28 27 3.34 13 6.20 3.20 1.34 0.31 -0.18
Noncontrolling Interest
1,030 1,023 992 958 948 912 892 886 879 880 919

Annual Metrics And Ratios for Extra Space Storage

This table displays calculated financial ratios and metrics derived from Extra Space Storage's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-88.88% 1,278.16% 11.41% 0.00% 0.00% 0.00% 16.31% 21.99% 33.06% 27.21% 3.70%
EBITDA Growth
10.78% 52.56% 29.82% 286.02% 243.42% 234.17% 35.94% 9.69% 27.19% 26.41% 0.95%
EBIT Growth
7.92% 58.41% 40.20% 235.98% 204.48% 198.91% 46.51% 7.63% 11.40% 13.09% 6.75%
NOPAT Growth
-22.84% 111.55% 48.89% 290.20% 245.52% 237.46% 47.03% 7.67% 11.04% 11.60% 6.20%
Net Income Growth
6.96% 89.51% 29.50% 0.00% 0.00% 0.00% 69.59% 4.94% -7.68% 5.85% 13.59%
EPS Growth
1.96% 86.54% 29.21% 0.00% 0.00% 0.00% 66.85% 3.55% -26.05% -14.98% 13.90%
Operating Cash Flow Growth
8.81% 46.81% 10.78% 0.00% 0.00% 0.00% 23.50% 30.00% 13.27% 34.58% -1.97%
Free Cash Flow Firm Growth
-336.73% 54.65% 147.41% 1,252.66% -90.75% 237.46% -1,060.16% 90.11% -2,070.72% 105.50% 33.63%
Invested Capital Growth
38.89% 18.71% 5.19% -100.00% 0.00% 0.00% 0.00% 22.88% 164.47% 2.30% 1.55%
Revenue Q/Q Growth
-90.02% 302.68% 1.92% 245.37% 304.34% 519.10% 16.31% -35.75% 12.83% 0.75% 1.06%
EBITDA Q/Q Growth
-2.15% 19.62% 16.39% 164.55% 363.64% 188.08% 89.34% -41.58% 13.02% 1.93% -1.08%
EBIT Q/Q Growth
-7.31% 27.20% 22.97% 147.19% 292.08% 164.93% 50.43% -54.46% 5.78% 3.65% -0.64%
NOPAT Q/Q Growth
-33.59% 69.87% 26.89% 166.00% 367.52% 190.24% 109.81% -36.45% 5.93% 3.68% -1.04%
Net Income Q/Q Growth
-15.26% 24.71% 37.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.94% 5.93% 2.31%
EPS Q/Q Growth
-17.46% 26.52% 37.73% 0.00% 0.00% 0.00% 0.00% 0.00% -12.87% 11.33% 2.68%
Operating Cash Flow Q/Q Growth
0.01% 15.42% -0.89% 0.00% 0.00% 0.00% 0.00% 0.00% 5.60% 2.37% -2.14%
Free Cash Flow Firm Q/Q Growth
-383.65% 63.33% 61.43% 600.65% -91.30% 190.24% -1,470.13% -138.13% 39.88% -11.77% 1.15%
Invested Capital Q/Q Growth
28.78% 5.70% 5.78% -100.00% 0.00% 0.00% 0.00% 0.00% 0.08% 0.68% 0.57%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
-183.40% 74.79% 75.39% 75.62% 74.32% 73.41% 76.63% 77.38% 76.09% 74.47% 72.82%
EBITDA Margin
606.90% 67.18% 78.29% 70.84% 66.61% 66.63% 77.88% 70.03% 66.94% 66.52% 64.76%
Operating Margin
409.41% 46.21% 59.22% 51.79% 48.53% 49.12% 61.87% 54.59% 45.70% 40.63% 41.83%
EBIT Margin
409.41% 47.06% 59.22% 51.79% 48.53% 49.12% 61.87% 54.59% 45.70% 40.63% 41.83%
Profit (Net Income) Margin
291.14% 40.03% 46.54% 37.36% 34.48% 38.16% 55.65% 47.87% 33.22% 27.64% 30.27%
Tax Burden Percent
-98.54% 120.02% 102.33% 101.18% 99.99% 101.68% 102.13% 102.28% 104.07% 105.57% 108.69%
Interest Burden Percent
-72.16% 70.88% 76.79% 71.30% 71.05% 76.42% 88.07% 85.74% 69.84% 64.44% 66.59%
Effective Tax Rate
0.00% 4.79% 0.72% 2.09% 2.51% 2.71% 2.36% 2.32% 2.64% 3.93% 4.42%
Return on Invested Capital (ROIC)
4.21% 7.00% 9.36% 17.05% 0.00% 0.00% 26.56% 12.83% 7.09% 5.39% 5.62%
ROIC Less NNEP Spread (ROIC-NNEP)
4.33% 5.95% 6.20% 9.78% 0.00% 0.00% 22.13% 10.25% 2.52% 1.00% 2.15%
Return on Net Nonoperating Assets (RNNOA)
5.57% 8.98% 9.97% 15.78% 0.00% 0.00% 19.81% 10.60% 1.64% 0.56% 1.39%
Return on Equity (ROE)
9.78% 15.98% 19.33% 32.83% 0.00% 0.00% 46.37% 23.43% 8.73% 5.95% 7.01%
Cash Return on Invested Capital (CROIC)
-28.35% -10.11% 4.30% 217.05% 0.00% 0.00% -173.44% -7.70% -83.16% 3.11% 4.08%
Operating Return on Assets (OROA)
5.64% 7.09% 8.99% 16.61% 0.00% 0.00% 18.63% 9.28% 5.91% 4.70% 4.86%
Return on Assets (ROA)
4.01% 6.03% 7.07% 11.98% 0.00% 0.00% 16.76% 8.14% 4.29% 3.20% 3.52%
Return on Common Equity (ROCE)
8.74% 13.94% 16.70% 57.42% 0.00% 0.00% 69.37% 18.99% 7.90% 5.57% 6.57%
Return on Equity Simple (ROE_SIMPLE)
10.03% 17.69% 21.87% 18.52% 17.76% 20.32% 28.16% 28.26% 5.91% 6.45% 0.00%
Net Operating Profit after Tax (NOPAT)
206 436 650 607 619 648 953 1,026 1,139 1,271 1,350
NOPAT Margin
286.59% 43.99% 58.79% 50.71% 47.31% 47.79% 60.41% 53.32% 44.50% 39.04% 39.98%
Net Nonoperating Expense Percent (NNEP)
-0.12% 1.05% 3.16% 7.27% 0.00% 0.00% 4.43% 2.58% 4.57% 4.39% 3.47%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 9.91% 4.49% 4.73% 4.96%
Cost of Revenue to Revenue
283.40% 25.21% 24.61% 24.38% 25.68% 26.59% 23.37% 22.62% 23.91% 25.53% 27.18%
SG&A Expenses to Revenue
94.15% 8.25% 7.15% 6.79% 6.83% 7.12% 6.48% 6.72% 5.72% 5.14% 5.52%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
112.25% 29.44% 16.17% 23.83% 25.79% 24.29% 14.76% 22.79% 30.39% 33.84% 30.99%
Earnings before Interest and Taxes (EBIT)
295 467 654 620 635 666 976 1,050 1,170 1,323 1,413
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
437 666 865 848 872 904 1,228 1,347 1,714 2,167 2,187
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 4.63 5.29 9.00 5.55 2.26 2.27 2.06
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 4.63 5.29 9.00 5.55 2.26 2.27 2.06
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 8.98 9.94 17.79 9.41 12.70 9.74 8.18
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 27.99 27.97 33.91 21.04 40.49 37.10 28.38
Dividend Yield
3.38% 4.87% 4.45% 4.47% 3.92% 3.45% 2.15% 4.44% 4.21% 4.33% 4.98%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 3.57% 3.57% 2.95% 4.75% 2.47% 2.70% 3.52%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 4.48 2.68 1.78 1.74 1.59
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 8.98 9.94 20.36 12.30 16.19 12.78 11.38
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 13.49 14.91 26.15 17.56 24.18 19.21 17.57
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 18.51 20.23 32.91 22.53 35.42 31.45 27.20
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 18.99 20.80 33.71 23.06 36.38 32.74 28.46
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 16.61 17.48 33.73 19.11 29.55 22.05 20.77
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 18.99 20.80 0.00 0.00 0.00 56.67 39.16
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.28 0.14 1.67 0.00 0.00 0.00 1.22 1.54 0.65 0.81 0.90
Long-Term Debt to Equity
0.28 0.14 1.67 0.00 0.00 0.00 1.22 1.54 0.65 0.81 0.90
Financial Leverage
1.29 1.51 1.61 1.61 0.00 0.00 0.90 1.03 0.65 0.56 0.65
Leverage Ratio
2.44 2.65 2.74 2.74 0.00 0.00 2.77 2.88 2.03 1.86 1.99
Compound Leverage Factor
-1.76 1.88 2.10 1.95 0.00 0.00 2.44 2.47 1.42 1.20 1.33
Debt to Total Capital
21.76% 12.33% 62.57% 0.00% 0.00% 0.00% 55.05% 60.60% 39.30% 44.71% 47.41%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
21.76% 12.33% 62.57% 0.00% 0.00% 0.00% 55.05% 60.60% 39.30% 44.71% 47.41%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
9.35% 11.86% 5.13% 0.00% 0.00% 0.00% 7.95% 7.91% 4.03% 3.39% 3.27%
Common Equity to Total Capital
68.89% 75.81% 32.30% 0.00% 0.00% 0.00% 37.00% 31.49% 56.67% 51.89% 49.32%
Debt to EBITDA
1.51 0.55 5.26 0.00 0.00 0.00 3.77 4.65 5.82 5.55 5.90
Net Debt to EBITDA
1.03 0.46 5.08 0.00 0.00 0.00 2.76 3.52 4.61 4.15 4.53
Long-Term Debt to EBITDA
1.51 0.55 5.26 0.00 0.00 0.00 3.77 4.65 5.82 5.55 5.90
Debt to NOPAT
3.20 0.84 7.01 0.00 0.00 0.00 4.87 6.11 8.76 9.45 9.56
Net Debt to NOPAT
2.18 0.70 6.76 0.00 0.00 0.00 3.56 4.62 6.94 7.08 7.33
Long-Term Debt to NOPAT
3.20 0.84 7.01 0.00 0.00 0.00 4.87 6.11 8.76 9.45 9.56
Altman Z-Score
0.00 0.00 0.00 0.00 0.00 0.00 2.95 1.76 1.82 1.57 1.31
Noncontrolling Interest Sharing Ratio
10.69% 12.78% 13.62% -74.92% 0.00% 0.00% -49.61% 18.92% 9.45% 6.39% 6.18%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.29 0.57 0.90 0.90 0.45 0.13 0.50 0.54 0.30 0.40 0.39
Quick Ratio
0.92 0.43 0.58 0.00 0.00 0.00 0.50 0.54 0.30 0.40 0.39
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,389 -630 299 7,723 619 648 -6,222 -616 -13,362 734 981
Operating Cash Flow to CapEx
103.04% 52.32% 171.25% 179.20% 204.53% 349.84% 193.50% 116.27% 839.41% 520.69% 396.48%
Free Cash Flow to Firm to Interest Expense
-419.73 -4.55 1.88 42.17 3.24 3.76 -37.44 -2.81 -30.52 1.23 1.55
Operating Cash Flow to Interest Expense
110.98 3.89 3.77 3.70 3.70 4.48 5.73 5.65 3.20 3.17 2.91
Operating Cash Flow Less CapEx to Interest Expense
3.28 -3.55 1.57 1.64 1.89 3.20 2.77 0.79 2.82 2.56 2.18
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.01 0.15 0.15 0.32 0.00 0.00 0.30 0.17 0.13 0.12 0.12
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.15 0.13 0.14
Accounts Payable Turnover
2.75 2.72 2.75 0.00 0.00 0.00 0.00 2.77 2.42 2.44 2.61
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
132.62 134.38 132.51 0.00 0.00 0.00 0.00 131.62 150.94 149.46 139.95
Cash Conversion Cycle (CCC)
-132.62 -134.38 -132.51 0.00 0.00 0.00 0.00 -131.62 -150.94 -149.46 -139.95
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,699 6,765 7,116 0.00 0.00 0.00 7,175 8,817 23,318 23,855 24,224
Invested Capital Turnover
0.01 0.16 0.16 0.34 0.00 0.00 0.44 0.24 0.16 0.14 0.14
Increase / (Decrease) in Invested Capital
1,596 1,066 351 -7,116 0.00 0.00 7,175 1,642 14,501 537 369
Enterprise Value (EV)
0.00 0.00 0.00 0.00 11,755 13,477 32,122 23,662 41,449 41,620 38,430
Market Capitalization
0.00 0.00 0.00 0.00 11,755 13,477 28,063 18,105 32,522 31,713 27,639
Book Value per Share
$16.92 $17.84 $18.66 $19.08 $19.61 $19.71 $23.28 $24.34 $68.11 $65.80 $63.29
Tangible Book Value per Share
$16.92 $17.84 $18.66 $19.08 $19.61 $19.71 $23.28 $24.34 $68.11 $65.80 $63.29
Total Capital
3,032 2,961 7,278 0.00 0.00 0.00 8,423 10,350 25,394 26,877 27,236
Total Debt
660 365 4,554 0.00 0.00 0.00 4,637 6,272 9,980 12,017 12,912
Total Long-Term Debt
660 365 4,554 0.00 0.00 0.00 4,637 6,272 9,980 12,017 12,912
Net Debt
450 307 4,392 0.00 0.00 0.00 3,389 4,739 7,904 8,996 9,900
Capital Expenditures (CapEx)
356 1,031 349 378 346 220 492 1,065 167 362 467
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-83 -101 -96 -8.31 -87 -821 -142 -172 -335 -347 -358
Debt-free Net Working Capital (DFNWC)
24 -44 -10 -8.31 -87 -821 -71 -79 -235 -208 -219
Net Working Capital (NWC)
24 -44 -10 -8.31 -87 -821 -71 -79 -235 -208 -219
Net Nonoperating Expense (NNE)
-3.28 39 135 160 168 130 75 105 289 371 328
Net Nonoperating Obligations (NNO)
3,326 4,169 4,392 0.00 0.00 0.00 3,389 4,739 7,904 8,996 9,900
Total Depreciation and Amortization (D&A)
142 200 211 228 237 238 252 297 544 843 775
Debt-free, Cash-free Net Working Capital to Revenue
-114.90% -10.22% -8.70% -0.69% -6.67% -60.54% -9.02% -8.92% -13.07% -10.64% -10.59%
Debt-free Net Working Capital to Revenue
33.13% -4.40% -0.91% -0.69% -6.67% -60.54% -4.51% -4.10% -9.20% -6.40% -6.47%
Net Working Capital to Revenue
33.13% -4.40% -0.91% -0.69% -6.67% -60.54% -4.51% -4.10% -9.20% -6.40% -6.47%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.58 $2.92 $3.79 $3.29 $0.00 $0.00 $0.00 $6.41 $4.74 $4.03 $4.59
Adjusted Weighted Average Basic Shares Outstanding
119.82M 125.09M 125.97M 126.09M 128.20M 129.54M 133.37M 134.05M 169.22M 211.58M 211.85M
Adjusted Diluted Earnings per Share
$1.56 $2.91 $3.76 $3.27 $0.00 $0.00 $0.00 $6.41 $4.74 $4.03 $4.59
Adjusted Weighted Average Diluted Shares Outstanding
126.92M 125.95M 134.16M 133.16M 128.20M 129.54M 133.37M 141.68M 169.22M 211.58M 211.85M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
125.05M 125.91M 126.04M 127.30M 128.20M 129.54M 133.37M 134.99M 211.57M 212.00M 211.14M
Normalized Net Operating Profit after Tax (NOPAT)
206 448 650 607 619 648 953 1,028 1,139 1,321 1,350
Normalized NOPAT Margin
286.59% 45.16% 58.79% 50.71% 47.31% 47.79% 60.41% 53.40% 44.50% 40.56% 39.98%
Pre Tax Income Margin
-295.44% 33.36% 45.48% 36.93% 34.48% 37.53% 54.49% 46.81% 31.92% 26.18% 27.85%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
89.02 3.37 4.13 3.38 3.32 3.87 5.87 4.79 2.67 2.22 2.22
NOPAT to Interest Expense
62.31 3.15 4.10 3.31 3.24 3.76 5.73 4.68 2.60 2.14 2.13
EBIT Less CapEx to Interest Expense
-18.68 -4.07 1.93 1.32 1.51 2.59 2.91 -0.07 2.29 1.61 1.49
NOPAT Less CapEx to Interest Expense
-45.38 -4.29 1.90 1.25 1.43 2.48 2.77 -0.18 2.22 1.53 1.39
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
140.22% 100.43% 82.65% 102.48% 109.14% 96.87% 72.92% 93.70% 130.06% 159.76% 140.55%
Augmented Payout Ratio
140.22% 100.43% 82.65% 102.48% 109.14% 109.98% 72.92% 100.54% 130.06% 159.81% 155.18%

Quarterly Metrics And Ratios for Extra Space Storage

This table displays calculated financial ratios and metrics derived from Extra Space Storage's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 211,137,672.00 211,260,936.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 211,137,672.00 211,260,936.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 1.14 1.25
Growth Metrics
- - - - - - - - - - -
Revenue Growth
57.44% 58.94% 58.52% 10.26% 3.02% 2.56% 3.82% 4.08% 4.33% 4.39% 3.87%
EBITDA Growth
56.12% 58.87% 44.71% 10.73% 7.47% 6.52% 10.06% -8.30% -4.09% -2.41% 4.93%
EBIT Growth
23.70% 27.43% 11.50% 0.98% 13.96% 15.75% 22.71% -7.80% -2.41% -5.45% 4.87%
NOPAT Growth
24.37% 26.13% 8.79% -1.39% 13.65% 15.56% 23.65% -9.30% -3.75% -6.51% 4.94%
Net Income Growth
3.61% 7.28% -9.24% 2.06% 22.16% 27.16% 34.44% -14.25% 8.30% -11.41% 5.01%
EPS Growth
-46.05% -30.82% -41.33% -5.21% 50.00% 26.73% 34.09% -14.29% 9.76% -10.94% 5.93%
Operating Cash Flow Growth
25.64% 65.30% 56.73% 14.67% 12.01% 3.40% -0.25% -2.40% -9.92% 1.76% 7.82%
Free Cash Flow Firm Growth
-928.03% -73.30% -70.50% 99.53% 98.83% 97.91% 94.53% -24.63% 93.13% 150.81% 165.10%
Invested Capital Growth
164.47% 171.88% 168.58% 1.69% 2.30% 2.91% 4.92% 1.66% 1.55% 0.83% -0.54%
Revenue Q/Q Growth
6.65% 0.22% 1.39% 1.74% -0.35% -0.23% 2.64% 2.00% -0.12% -0.17% 2.12%
EBITDA Q/Q Growth
18.25% -0.34% -6.09% 0.06% 14.77% -1.23% -2.97% -16.63% 20.07% 0.47% 4.33%
EBIT Q/Q Growth
11.23% 0.71% -9.25% -0.66% 25.53% 2.29% -3.80% -25.36% 32.87% -0.89% 6.70%
NOPAT Q/Q Growth
13.12% -0.44% -11.23% -1.37% 30.37% 1.24% -5.02% -27.65% 38.34% -1.66% 6.61%
Net Income Q/Q Growth
14.36% -1.47% -12.79% 3.85% 36.88% 2.56% -7.79% -33.76% 72.88% -16.10% 9.29%
EPS Q/Q Growth
-14.58% 23.17% -12.87% 3.41% 35.16% 4.07% -7.81% -33.90% 73.08% -15.56% 9.65%
Operating Cash Flow Q/Q Growth
-10.75% 27.72% 17.12% -14.10% -12.83% 17.91% 12.97% -15.95% -19.54% 33.19% 19.71%
Free Cash Flow Firm Q/Q Growth
38.40% -1.33% 1.48% 99.23% -51.92% -81.16% -158.06% 82.45% 91.62% 1,439.03% 230.68%
Invested Capital Q/Q Growth
0.08% -0.36% -0.99% 3.00% 0.68% 0.23% 0.94% -0.20% 0.57% -0.47% -0.43%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
75.55% 74.42% 75.71% 74.66% 73.10% 72.73% 72.95% 72.57% 73.01% 72.16% 73.49%
EBITDA Margin
68.87% 68.48% 63.42% 62.37% 71.84% 71.12% 67.24% 54.96% 66.06% 66.49% 67.93%
Operating Margin
41.80% 42.00% 37.59% 36.70% 46.24% 47.41% 44.43% 32.51% 43.25% 42.94% 44.86%
EBIT Margin
41.80% 42.00% 37.59% 36.70% 46.24% 47.41% 44.43% 32.51% 43.25% 42.94% 44.86%
Profit (Net Income) Margin
28.51% 28.03% 24.11% 24.61% 33.80% 34.75% 31.22% 20.27% 35.09% 29.49% 31.56%
Tax Burden Percent
105.53% 103.83% 103.94% 110.40% 104.80% 103.99% 101.80% 108.11% 121.45% 102.09% 101.61%
Interest Burden Percent
64.62% 64.26% 61.69% 60.72% 69.75% 70.48% 69.01% 57.67% 66.80% 67.27% 69.23%
Effective Tax Rate
2.01% 3.12% 5.24% 5.91% 2.28% 3.28% 4.51% 7.43% 3.62% 4.36% 4.45%
Return on Invested Capital (ROIC)
6.53% 7.32% 7.12% 4.75% 6.24% 6.37% 5.96% 4.21% 5.86% 5.84% 6.14%
ROIC Less NNEP Spread (ROIC-NNEP)
4.95% 5.69% 5.62% 3.76% 5.13% 5.31% 4.87% 3.29% 5.26% 4.80% 5.11%
Return on Net Nonoperating Assets (RNNOA)
3.21% 3.67% 3.64% 2.03% 2.86% 3.01% 2.83% 2.05% 3.40% 3.15% 3.42%
Return on Equity (ROE)
9.74% 10.98% 10.76% 6.78% 9.10% 9.39% 8.79% 6.26% 9.26% 8.99% 9.55%
Cash Return on Invested Capital (CROIC)
-83.16% -84.85% -83.68% 3.54% 3.11% 2.74% 1.10% 4.06% 4.08% 4.69% 6.12%
Operating Return on Assets (OROA)
5.40% 6.06% 5.91% 4.26% 5.35% 5.50% 5.15% 3.79% 5.03% 5.05% 5.24%
Return on Assets (ROA)
3.68% 4.04% 3.79% 2.86% 3.91% 4.03% 3.62% 2.36% 4.08% 3.47% 3.68%
Return on Common Equity (ROCE)
8.82% 9.98% 9.78% 6.34% 8.52% 8.80% 8.24% 5.87% 8.69% 8.44% 8.96%
Return on Equity Simple (ROE_SIMPLE)
0.00% 6.05% 5.97% 6.07% 0.00% 6.92% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
327 325 289 285 371 376 357 258 357 352 375
NOPAT Margin
40.96% 40.69% 35.63% 34.54% 45.19% 45.85% 42.43% 30.10% 41.69% 41.06% 42.87%
Net Nonoperating Expense Percent (NNEP)
1.57% 1.63% 1.51% 0.99% 1.11% 1.07% 1.09% 0.92% 0.60% 1.04% 1.03%
Return On Investment Capital (ROIC_SIMPLE)
1.29% - - - 1.38% 1.39% 1.31% 0.95% 1.31% 1.30% 1.36%
Cost of Revenue to Revenue
24.45% 25.58% 24.29% 25.34% 26.90% 27.27% 27.05% 27.43% 26.99% 27.84% 26.51%
SG&A Expenses to Revenue
4.94% 5.47% 4.92% 4.82% 5.36% 5.61% 5.34% 5.06% 6.06% 5.43% 5.41%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
33.75% 32.42% 38.12% 37.95% 26.86% 25.33% 28.52% 40.05% 29.75% 29.22% 28.63%
Earnings before Interest and Taxes (EBIT)
333 336 305 303 380 389 374 279 371 368 392
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
549 548 514 514 590 583 566 472 566 569 594
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.26 2.18 2.32 2.73 2.27 2.27 2.27 2.20 2.06 2.08 2.32
Price to Tangible Book Value (P/TBV)
2.26 2.18 2.32 2.73 2.27 2.27 2.27 2.20 2.06 2.08 2.32
Price to Revenue (P/Rev)
12.70 10.89 10.43 11.81 9.74 9.61 9.46 8.95 8.18 8.11 8.91
Price to Earnings (P/E)
40.49 37.93 40.95 47.24 37.10 34.50 32.05 31.52 28.38 29.33 32.05
Dividend Yield
4.21% 4.41% 4.17% 3.60% 4.33% 4.36% 4.40% 4.60% 4.98% 4.94% 4.46%
Earnings Yield
2.47% 2.64% 2.44% 2.12% 2.70% 2.90% 3.12% 3.17% 3.52% 3.41% 3.12%
Enterprise Value to Invested Capital (EV/IC)
1.78 1.72 1.81 2.02 1.74 1.74 1.73 1.68 1.59 1.60 1.73
Enterprise Value to Revenue (EV/Rev)
16.19 14.02 13.22 14.81 12.78 12.66 12.58 12.08 11.38 11.27 12.03
Enterprise Value to EBITDA (EV/EBITDA)
24.18 20.89 20.11 22.52 19.21 18.85 18.47 18.26 17.57 17.70 18.83
Enterprise Value to EBIT (EV/EBIT)
35.42 32.23 32.76 37.49 31.45 30.16 28.80 28.40 27.20 27.64 29.40
Enterprise Value to NOPAT (EV/NOPAT)
36.38 33.19 33.93 39.04 32.74 31.39 29.95 29.60 28.46 29.02 30.86
Enterprise Value to Operating Cash Flow (EV/OCF)
29.55 25.24 23.40 25.96 22.05 21.81 21.89 21.36 20.77 20.69 21.80
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 57.51 56.67 64.21 160.75 41.62 39.16 34.15 28.15
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.65 0.66 0.69 0.75 0.81 0.83 0.85 0.87 0.90 0.91 0.94
Long-Term Debt to Equity
0.65 0.66 0.69 0.75 0.81 0.83 0.85 0.87 0.90 0.91 0.94
Financial Leverage
0.65 0.64 0.65 0.54 0.56 0.57 0.58 0.62 0.65 0.66 0.67
Leverage Ratio
2.03 2.05 2.09 1.82 1.86 1.88 1.92 1.95 1.99 2.00 2.05
Compound Leverage Factor
1.31 1.32 1.29 1.11 1.30 1.32 1.32 1.12 1.33 1.35 1.42
Debt to Total Capital
39.30% 39.83% 40.87% 42.87% 44.71% 45.32% 46.04% 46.54% 47.41% 47.51% 48.48%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
39.30% 39.83% 40.87% 42.87% 44.71% 45.32% 46.04% 46.54% 47.41% 47.51% 48.48%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
4.03% 3.90% 3.74% 3.62% 3.39% 3.30% 3.26% 3.24% 3.27% 3.25% 3.34%
Common Equity to Total Capital
56.67% 56.27% 55.39% 53.51% 51.89% 51.38% 50.70% 50.22% 49.32% 49.24% 48.18%
Debt to EBITDA
5.82 5.28 5.04 5.28 5.55 5.56 5.56 5.71 5.90 5.92 6.06
Net Debt to EBITDA
4.61 4.15 3.79 4.11 4.15 4.15 4.20 4.34 4.53 4.55 4.47
Long-Term Debt to EBITDA
5.82 5.28 5.04 5.28 5.55 5.56 5.56 5.71 5.90 5.92 6.06
Debt to NOPAT
8.76 8.39 8.50 9.15 9.45 9.26 9.01 9.25 9.56 9.70 9.93
Net Debt to NOPAT
6.94 6.59 6.40 7.12 7.08 6.91 6.80 7.03 7.33 7.47 7.32
Long-Term Debt to NOPAT
8.76 8.39 8.50 9.15 9.45 9.26 9.01 9.25 9.56 9.70 9.93
Altman Z-Score
1.72 1.64 1.67 1.85 1.46 1.43 1.37 1.29 1.19 1.19 1.28
Noncontrolling Interest Sharing Ratio
9.45% 9.17% 9.07% 6.48% 6.39% 6.26% 6.19% 6.20% 6.18% 6.11% 6.26%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.30 0.15 0.20 0.23 0.40 0.33 0.29 0.24 0.39 0.37 1.56
Quick Ratio
0.30 0.15 0.20 0.23 0.40 0.33 0.29 0.24 0.39 0.37 1.56
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-14,175 -14,363 -14,150 -109 -166 -300 -774 -136 -11 152 504
Operating Cash Flow to CapEx
378.03% 476.75% 786.46% 1,555.57% 246.84% 772.87% 221.94% 1,587.81% 281.78% 1,169.50% 376.54%
Free Cash Flow to Firm to Interest Expense
-101.09 -100.03 -95.62 -0.71 -1.11 -1.95 -4.90 -0.84 -0.07 0.95 3.16
Operating Cash Flow to Interest Expense
2.60 3.24 3.68 3.04 2.73 3.13 3.44 2.83 2.27 3.06 3.68
Operating Cash Flow Less CapEx to Interest Expense
1.91 2.56 3.22 2.85 1.62 2.73 1.89 2.65 1.47 2.80 2.70
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.13 0.14 0.16 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.12
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.15 0.00 0.00 0.13 0.13 0.13 0.13 0.14 0.14 0.14 0.14
Accounts Payable Turnover
2.42 2.71 2.63 1.97 2.44 2.44 2.15 2.11 2.61 2.54 2.12
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
150.94 134.69 138.77 185.53 149.46 149.65 169.80 173.21 139.95 143.66 172.03
Cash Conversion Cycle (CCC)
-150.94 -134.69 -138.77 -185.53 -149.46 -149.65 -169.80 -173.21 -139.95 -143.66 -172.03
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
23,318 23,234 23,004 23,694 23,855 23,910 24,136 24,088 24,224 24,109 24,006
Invested Capital Turnover
0.16 0.18 0.20 0.14 0.14 0.14 0.14 0.14 0.14 0.14 0.14
Increase / (Decrease) in Invested Capital
14,501 14,688 14,439 394 537 676 1,131 394 369 199 -129
Enterprise Value (EV)
41,449 40,039 41,736 47,870 41,620 41,503 41,633 40,385 38,430 38,463 41,445
Market Capitalization
32,522 31,101 32,904 38,187 31,713 31,480 31,288 29,915 27,639 27,686 30,696
Book Value per Share
$68.11 $67.57 $66.98 $66.11 $65.80 $65.50 $64.99 $64.16 $63.29 $63.15 $62.76
Tangible Book Value per Share
$68.11 $67.57 $66.98 $66.11 $65.80 $65.50 $64.99 $64.16 $63.29 $63.15 $62.76
Total Capital
25,394 25,409 25,589 26,181 26,877 27,026 27,199 27,115 27,236 27,076 27,518
Total Debt
9,980 10,120 10,458 11,223 12,017 12,247 12,522 12,618 12,912 12,864 13,341
Total Long-Term Debt
9,980 10,120 10,458 11,223 12,017 12,247 12,522 12,618 12,912 12,864 13,341
Net Debt
7,904 7,945 7,874 8,735 8,996 9,132 9,458 9,591 9,900 9,897 9,829
Capital Expenditures (CapEx)
96 98 69 30 165 62 245 29 131 42 156
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-335 -338 -382 -389 -347 -359 -438 -473 -358 -375 -445
Debt-free Net Working Capital (DFNWC)
-235 -287 -305 -300 -208 -240 -313 -361 -219 -236 250
Net Working Capital (NWC)
-235 -287 -305 -300 -208 -240 -313 -361 -219 -236 250
Net Nonoperating Expense (NNE)
99 101 93 82 94 91 94 84 57 99 99
Net Nonoperating Obligations (NNO)
7,904 7,945 7,874 8,735 8,996 9,132 9,458 9,591 9,900 9,897 9,829
Total Depreciation and Amortization (D&A)
216 212 209 212 210 194 192 193 196 202 202
Debt-free, Cash-free Net Working Capital to Revenue
-13.07% -11.83% -12.10% -12.03% -10.64% -10.97% -13.24% -14.15% -10.59% -10.98% -12.92%
Debt-free Net Working Capital to Revenue
-9.20% -10.05% -9.66% -9.27% -6.40% -7.32% -9.46% -10.80% -6.47% -6.91% 7.26%
Net Working Capital to Revenue
-9.20% -10.05% -9.66% -9.27% -6.40% -7.32% -9.46% -10.80% -6.47% -6.91% 7.26%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.82 $1.01 $0.88 $0.91 $1.23 $1.28 $1.18 $0.78 $1.35 $1.14 $1.25
Adjusted Weighted Average Basic Shares Outstanding
169.22M 211.28M 211.58M 211.70M 211.58M 211.85M 211.94M 211.96M 211.85M 210.90M 210.96M
Adjusted Diluted Earnings per Share
$0.82 $1.01 $0.88 $0.91 $1.23 $1.28 $1.18 $0.78 $1.35 $1.14 $1.25
Adjusted Weighted Average Diluted Shares Outstanding
169.22M 220.02M 211.59M 220.30M 211.58M 212.05M 211.94M 221.30M 211.85M 220.32M 220.36M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
211.57M 211.73M 211.93M 211.98M 212.00M 212.21M 212.25M 212.25M 211.14M 211.26M 211.27M
Normalized Net Operating Profit after Tax (NOPAT)
327 325 289 334 371 341 357 258 357 352 375
Normalized NOPAT Margin
40.96% 40.69% 35.63% 40.44% 45.19% 41.63% 42.43% 30.10% 41.69% 41.06% 42.87%
Pre Tax Income Margin
27.01% 26.99% 23.19% 22.29% 32.25% 33.41% 30.66% 18.75% 28.89% 28.88% 31.06%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.38 2.34 2.06 1.97 2.54 2.53 2.37 1.73 2.29 2.30 2.46
NOPAT to Interest Expense
2.33 2.27 1.95 1.85 2.48 2.45 2.26 1.60 2.21 2.20 2.35
EBIT Less CapEx to Interest Expense
1.69 1.66 1.59 1.77 1.43 2.12 0.82 1.55 1.49 2.04 1.48
NOPAT Less CapEx to Interest Expense
1.64 1.59 1.48 1.66 1.38 2.04 0.71 1.42 1.40 1.94 1.37
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
130.06% 142.37% 160.69% 168.63% 159.76% 149.57% 139.75% 143.66% 140.55% 144.99% 142.78%
Augmented Payout Ratio
130.06% 142.37% 160.75% 168.69% 159.81% 149.57% 140.59% 144.53% 155.18% 160.24% 156.98%

Financials Breakdown Chart

Key Financial Trends

Extra Space Storage (NYSE: EXR) continues to look like a durable cash-generating REIT, but the latest quarter also shows a business that is carrying a meaningful debt load and operating in a higher-interest-rate environment.

For Q1 2026, EXR generated $856.0 million in revenue and $240.98 million in net income attributable to common shareholders, or $1.14 per share. That is slightly below the prior quarter’s earnings power, but still solid for a self-storage landlord with a large property base.

Over the last four years, the big picture is that EXR has remained consistently profitable and highly cash generative. However, growth has been uneven, operating costs have been rising, and the company has relied heavily on debt financing and refinancing activity.

  • Strong operating cash flow: Q1 2026 net cash from operating activities was $489.9 million, showing the core business continues to throw off substantial cash.
  • Revenue remains stable at a high level: Q1 2026 revenue of $856.0 million was roughly in line with recent quarters, suggesting the portfolio is holding up well.
  • Healthy gross profit margin: Gross profit of $617.7 million on $856.0 million of revenue indicates the company still has strong underlying economics.
  • Cash balance improved sequentially: Cash and equivalents rose to $139.0 million in Q1 2026 from $138.2 million at year-end 2024 and $111.9 million in Q3 2025.
  • Debt reduction is a theme in some periods: The company repaid $4.25 billion of debt in Q1 2026, showing active balance sheet management.
  • Profitability has been resilient over time: Quarterly net income has generally stayed in the $165 million to $300 million range across the periods shown.
  • Leverage remains significant: Q1 2026 long-term debt was $12.09 billion, plus $769.7 million in capital lease obligations, so interest rates still matter a lot.
  • Interest expense remains a major drag: Q1 2026 interest expense was $159.9 million, nearly one-fifth of revenue.
  • Dividend obligations are sizable: Q1 2026 cash dividends to common were $1.62 per share, which is important for income investors but also consumes a large amount of cash.
  • Share count has been fairly steady recently: Diluted weighted average shares in Q1 2026 were 220.3 million, not showing major dilution pressure in the latest quarter.
  • Earnings slipped from the prior quarter: Common shareholder net income fell from $287.4 million in Q4 2025 to $241.0 million in Q1 2026.
  • Operating income is down from late 2025 levels: Q1 2026 operating income of $367.6 million was below Q4 2025’s $370.9 million and below some stronger 2024 quarters.
  • Free cash flow is pressured by financing and capital spending needs: Q1 2026 investing cash flow was negative $47.5 million after $77.3 million of PP&E purchases.
  • Retained earnings remain negative: Retained earnings were negative $1.55 billion in Q1 2026, which is common for REITs but still reflects long-term distribution-heavy capital allocation.
  • Net income alone does not cover all obligations: Like many REITs, EXR depends on operating cash flow and access to debt markets to fund growth, dividends, and refinancing.

Bottom line: Extra Space Storage remains a high-quality REIT with strong recurring cash flow and steady profitability, but investors should keep an eye on leverage, interest expense, and the company’s need to continually refinance debt. The latest quarter looks stable, not spectacular, with cash generation still the key strength and debt servicing the key risk.

08/14/26 04:06 AM ETAI Generated. May Contain Errors.

Extra Space Storage Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Extra Space Storage's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Extra Space Storage's net income appears to be on an upward trend, with a most recent value of $1.02 billion in 2025, rising from $209.54 million in 2015. The previous period was $900.23 million in 2024. See where experts think Extra Space Storage is headed by visiting Extra Space Storage's forecast page.

Extra Space Storage's total operating income in 2025 was $1.41 billion, based on the following breakdown:
  • Total Gross Profit: $2.46 billion
  • Total Operating Expenses: $1.05 billion

Over the last 10 years, Extra Space Storage's total revenue changed from $71.97 million in 2015 to $3.38 billion in 2025, a change of 4,592.9%.

Extra Space Storage's total liabilities were at $14.94 billion at the end of 2025, a 6.8% increase from 2024, and a 303.9% increase since 2015.

In the past 10 years, Extra Space Storage's cash and equivalents has ranged from $43.86 million in 2016 to $138.92 million in 2025, and is currently $138.92 million as of their latest financial filing in 2025.

Over the last 10 years, Extra Space Storage's book value per share changed from 16.92 in 2015 to 63.29 in 2025, a change of 274.0%.



Financial statements for NYSE:EXR last updated on 7/31/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners