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