Saturday 17 October 2026
Export EXR’s income statement to Excel — free account
Extra Space Storage Inc
EXR Real Estate Reit Industrial
Extra Space Storage Inc’s revenue for fiscal 2025 (year ended December 2025) was $3.4 billion, up 3.70% from fiscal 2024. In the quarter to June 2026, revenue grew 3.87%, EPS grew 5.93%, free cash flow grew 60.4% and total debt rose 5.75%, each against the same quarter a year earlier. Member of the S&P 500; dividend growth for three consecutive years, revenue growth for ten.
139.61
1.92
+1.39%
Follow EXR
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
Piotroski F-Score |
7 | 8 | 4 | 5 | 5 | 7 | 6 | 4 | 5 | 5 |
P/E ratio |
26.48 | 22.61 | 27.59 | 32.30 | 31.06 | 36.57 | 22.48 | 33.28 | 37.03 | 28.31 |
P/S ratio |
9.72 | 9.77 | 9.53 | 10.35 | 11.07 | 19.17 | 10.05 | 10.87 | 9.72 | 8.17 |
P/FCF ratio |
0.00 | 49.79 | 47.76 | 43.97 | 35.67 | 130.36 | 0.00 | 28.75 | 26.10 | 24.46 |
P/Operating CF |
62.95 | 73.05 | 76.69 | 82.96 | 79.85 | 135.50 | 66.67 | 76.32 | 77.52 | 75.01 |
P/B ratio |
3.71 | 3.96 | 4.10 | 4.63 | 5.11 | 7.99 | 4.74 | 1.80 | 2.13 | 1.93 |
Price to Tangible BV |
3.71 | 3.96 | 4.10 | 4.63 | 5.11 | 7.99 | 4.74 | 1.80 | 2.13 | 1.93 |
EV/Sales |
14.00 | 13.81 | 13.49 | 14.15 | 15.21 | 22.90 | 13.81 | 15.13 | 13.46 | 12.04 |
EV/EBITDA |
21.24 | 17.75 | 19.15 | 21.36 | 22.92 | 29.41 | 19.73 | 22.85 | 20.65 | 19.01 |
EV/Operating CF |
25.75 | 25.55 | 23.82 | 26.17 | 26.75 | 37.93 | 21.47 | 27.62 | 23.22 | 21.99 |
EV/FCF |
(26.98) | 70.40 | 67.59 | 60.13 | 49.03 | 155.73 | (268.94) | 40.03 | 36.15 | 36.06 |
Quick Ratio |
0.73 | 0.90 | 0.72 | 0.64 | 0.98 | 0.50 | 0.54 | 0.30 | 0.40 | 0.39 |
Current Ratio |
0.73 | 0.90 | 0.72 | 0.64 | 0.98 | 0.50 | 0.54 | 0.30 | 0.40 | 0.39 |
Net Debt/EBITDA |
6.50 | 5.20 | 5.62 | 5.74 | 6.24 | 4.79 | 5.37 | 6.44 | 5.74 | 6.12 |
Debt/Assets |
60.72% | 61.04% | 61.31% | 59.15% | 61.16% | 56.88% | 60.25% | 40.12% | 42.71% | 45.21% |
Debt/Equity |
1.66 | 1.67 | 1.73 | 1.73 | 1.96 | 1.57 | 1.80 | 0.71 | 0.83 | 0.92 |
Asset Turnover |
0.15 | 0.15 | 0.16 | 0.16 | 0.15 | 0.16 | 0.17 | 0.13 | 0.12 | 0.12 |
Operating CF/Net income |
1.47 | 1.25 | 1.63 | 1.69 | 1.60 | 1.15 | 1.44 | 1.75 | 2.21 | 1.90 |
Capex/Depreciation |
(5.39) | (1.85) | (1.97) | (1.72) | (1.50) | (2.85) | (4.50) | (0.83) | (0.84) | (0.99) |
Interest Coverage |
3.31 | 4.13 | 3.38 | 3.32 | 3.87 | 5.87 | 4.79 | 2.67 | 2.22 | 2.22 |
| 14.74% | 18.01% | 15.08% | 14.72% | 16.45% | 24.59% | 21.86% | 8.24% | 5.65% | 6.68% | |
| 5.56% | 6.58% | 5.43% | 5.13% | 5.37% | 8.32% | 7.59% | 4.05% | 3.04% | 3.35% | |
ROIC |
4.18% | 5.69% | 5.15% | 5.03% | 4.87% | 6.31% | 5.80% | 2.78% | 3.06% | 3.22% |
Return on Tangible Assets |
5.43% | 6.73% | 5.56% | 5.49% | 6.10% | 9.43% | 8.66% | 3.30% | 3.51% | 3.93% |
Average Days of Receivables |
6.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
8.25% | 7.15% | 6.79% | 6.83% | 7.12% | 6.48% | 6.72% | 5.72% | 5.14% | 5.52% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Share Based Compensation of Revenue |
0.00% | 0.00% | 0.93% | 1.00% | 1.20% | 1.10% | 1.11% | 1.03% | 0.89% | 1.05% |
Graham Net Nets |
(0.46) | (0.43) | (0.44) | (0.41) | (0.42) | (0.22) | (0.41) | (0.43) | (0.44) | (0.54) |
Graham Number |
36.86 | 42.94 | 40.38 | 40.95 | 43.61 | 62.93 | 66.29 | 100.62 | 79.90 | 83.65 |
Earnings Yield |
3.78% | 4.42% | 3.63% | 3.10% | 3.22% | 2.73% | 4.45% | 3.00% | 2.70% | 3.53% |
Free Cash Flow Yield |
(5.34%) | 2.01% | 2.09% | 2.27% | 2.80% | 0.77% | (0.51%) | 3.48% | 3.83% | 4.09% |
Revenue per Share |
7.93 | 8.77 | 9.49 | 10.21 | 10.47 | 11.83 | 14.35 | 15.13 | 15.39 | 15.94 |
Operating CF per Share |
4.31 | 4.74 | 5.38 | 5.52 | 5.95 | 7.14 | 9.24 | 8.29 | 8.92 | 8.73 |
Capex per Share |
(8.43) | (3.02) | (3.48) | (3.12) | (2.71) | (5.40) | (9.97) | (2.57) | (3.19) | (3.41) |
Free Cash Flow per Share |
(4.11) | 1.72 | 1.89 | 2.40 | 3.25 | 1.74 | (0.74) | 5.72 | 5.73 | 5.32 |
Cash per Share |
0.46 | 0.68 | 0.58 | 0.55 | 0.99 | 0.53 | 0.69 | 0.59 | 0.65 | 0.66 |
Shareholders Equity per Share |
20.75 | 21.62 | 22.09 | 22.79 | 22.67 | 28.39 | 30.42 | 91.09 | 70.23 | 67.61 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
20.75 | 21.62 | 22.09 | 22.79 | 22.67 | 28.39 | 30.42 | 91.09 | 70.23 | 67.61 |
Free Cash Flow |
(514.69) | 216.79 | 238.89 | 307.97 | 420.72 | 231.98 | (98.84) | 967.72 | 1,212.69 | 1,127.95 |
Working Capital |
(27.03) | (10.04) | (28.77) | (40.65) | (2.00) | (71.16) | (78.81) | (235.46) | (208.30) | (218.66) |
Capital Expenditures |
(1,053.96) | (380.58) | (438.90) | (399.72) | (350.52) | (720.45) | (1,336.97) | (434.75) | (674.74) | (722.25) |
Net Current Asset Value |
(4,420.93) | (4,651.10) | (4,989.87) | (5,539.95) | (6,331.71) | (6,617.37) | (7,996.32) | (11,943.25) | (13,850.34) | (14,801.09) |
EV/EBIT |
30.30 | 23.32 | 26.06 | 29.16 | 30.97 | 37.02 | 25.31 | 33.10 | 33.12 | 28.80 |
Capex to Sales |
1.06 | 0.34 | 0.37 | 0.31 | 0.26 | 0.46 | 0.69 | 0.17 | 0.21 | 0.21 |
Price to Operating Income |
21.03 | 16.49 | 18.41 | 21.33 | 22.53 | 30.99 | 18.41 | 23.77 | 23.92 | 19.53 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 |
Cash ROIC |
(7.39%) | 2.94% | 3.11% | 3.83% | 4.78% | 2.36% | (0.86%) | 3.65% | 4.44% | 4.07% |
Accounts Receivable Turnover |
105.43 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Accounts Payable Turnover |
2.89 | 2.95 | 3.21 | 3.43 | 3.21 | 2.92 | 2.99 | 2.65 | 2.66 | 2.80 |
Inventory Turnover |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Days of Payables |
139.35 | 120.46 | 116.68 | 111.25 | 122.59 | 130.46 | 133.64 | 181.99 | 139.69 | 132.23 |
Days of Inventory on Hand |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Receivables |
9.41 | — | — | — | — | — | — | — | — | — |
Average Payables |
92.04 | 98.74 | 98.77 | 106.42 | 120.70 | 136.15 | 156.98 | 253.10 | 340.52 | 352.05 |
Average Assets |
6,581.43 | 7,276.20 | 7,654.47 | 8,190.18 | 8,964.11 | 9,935.16 | 11,320.97 | 19,811.86 | 28,152.10 | 29,055.99 |
Average Common Equity |
2,484.39 | 2,659.99 | 2,754.61 | 2,853.56 | 2,928.91 | 3,361.05 | 3,932.13 | 9,746.11 | 15,136.66 | 14,591.70 |
Columns are period end dates