Saturday 17 October 2026 Export EXR’s income statement to Excel — free account

Extra Space Storage Inc

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

Alert me

Market cap: $30.4B
P/E: 30.8×
Fwd P/E: 31.3×
Dividend yield: 4.64%
F-score: 5/9
Altman Z: n/a
Beneish M: n/a
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios Filings 10-Q 10-K

	Dec '25	Dec '24	Dec '23	Dec '22	Dec '21	Dec '20	Dec '19	Dec '18	Dec '17	Dec '16
Piotroski F-Score Full definition →	5	5	4	6	7	5	5	4	8	7
P/E ratio Full definition →	28.31	37.03	33.28	22.48	36.57	31.06	32.30	27.59	22.61	26.48
P/S ratio Full definition →	8.17	9.72	10.87	10.05	19.17	11.07	10.35	9.53	9.77	9.72
P/FCF ratio Full definition →	24.46	26.10	28.75	0.00	130.36	35.67	43.97	47.76	49.79	0.00
P/Operating CF Full definition →	75.01	77.52	76.32	66.67	135.50	79.85	82.96	76.69	73.05	62.95
P/B ratio Full definition →	1.93	2.13	1.80	4.74	7.99	5.11	4.63	4.10	3.96	3.71
Price to Tangible BV Full definition →	1.93	2.13	1.80	4.74	7.99	5.11	4.63	4.10	3.96	3.71
EV/Sales Full definition →	12.04	13.46	15.13	13.81	22.90	15.21	14.15	13.49	13.81	14.00
EV/EBITDA Full definition →	19.01	20.65	22.85	19.73	29.41	22.92	21.36	19.15	17.75	21.24
EV/Operating CF Full definition →	21.99	23.22	27.62	21.47	37.93	26.75	26.17	23.82	25.55	25.75
EV/FCF Full definition →	36.06	36.15	40.03	(268.94)	155.73	49.03	60.13	67.59	70.40	(26.98)
Quick Ratio Full definition →	0.39	0.40	0.30	0.54	0.50	0.98	0.64	0.72	0.90	0.73
Current Ratio Full definition →	0.39	0.40	0.30	0.54	0.50	0.98	0.64	0.72	0.90	0.73
Net Debt/EBITDA Full definition →	6.12	5.74	6.44	5.37	4.79	6.24	5.74	5.62	5.20	6.50
Debt/Assets Full definition →	45.21%	42.71%	40.12%	60.25%	56.88%	61.16%	59.15%	61.31%	61.04%	60.72%
Debt/Equity Full definition →	0.92	0.83	0.71	1.80	1.57	1.96	1.73	1.73	1.67	1.66
Asset Turnover Full definition →	0.12	0.12	0.13	0.17	0.16	0.15	0.16	0.16	0.15	0.15
Operating CF/Net income Full definition →	1.90	2.21	1.75	1.44	1.15	1.60	1.69	1.63	1.25	1.47
Capex/Depreciation Full definition →	(0.99)	(0.84)	(0.83)	(4.50)	(2.85)	(1.50)	(1.72)	(1.97)	(1.85)	(5.39)
Interest Coverage Full definition →	2.22	2.22	2.67	4.79	5.87	3.87	3.32	3.38	4.13	3.31
ROE Full definition →	6.68%	5.65%	8.24%	21.86%	24.59%	16.45%	14.72%	15.08%	18.01%	14.74%
ROA Full definition →	3.35%	3.04%	4.05%	7.59%	8.32%	5.37%	5.13%	5.43%	6.58%	5.56%
ROIC Full definition →	3.22%	3.06%	2.78%	5.80%	6.31%	4.87%	5.03%	5.15%	5.69%	4.18%
Return on Tangible Assets Full definition →	3.93%	3.51%	3.30%	8.66%	9.43%	6.10%	5.49%	5.56%	6.73%	5.43%
Average Days of Receivables Full definition →	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 Full definition →	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 Full definition →	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 Full definition →	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 Full definition →	1.05%	0.89%	1.03%	1.11%	1.10%	1.20%	1.00%	0.93%	0.00%	0.00%
Graham Net Nets Full definition →	(0.54)	(0.44)	(0.43)	(0.41)	(0.22)	(0.42)	(0.41)	(0.44)	(0.43)	(0.46)
Graham Number Full definition →	83.65	79.90	100.62	66.29	62.93	43.61	40.95	40.38	42.94	36.86
Earnings Yield Full definition →	3.53%	2.70%	3.00%	4.45%	2.73%	3.22%	3.10%	3.63%	4.42%	3.78%
Free Cash Flow Yield Full definition →	4.09%	3.83%	3.48%	(0.51%)	0.77%	2.80%	2.27%	2.09%	2.01%	(5.34%)
Revenue per Share Full definition →	15.94	15.39	15.13	14.35	11.83	10.47	10.21	9.49	8.77	7.93
Operating CF per Share Full definition →	8.73	8.92	8.29	9.24	7.14	5.95	5.52	5.38	4.74	4.31
Capex per Share Full definition →	(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 Full definition →	5.32	5.73	5.72	(0.74)	1.74	3.25	2.40	1.89	1.72	(4.11)
Cash per Share Full definition →	0.66	0.65	0.59	0.69	0.53	0.99	0.55	0.58	0.68	0.46
Shareholders Equity per Share Full definition →	67.61	70.23	91.09	30.42	28.39	22.67	22.79	22.09	21.62	20.75
Interest Debt per Share Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Book value per Share Full definition →	67.61	70.23	91.09	30.42	28.39	22.67	22.79	22.09	21.62	20.75
Free Cash Flow Full definition →	1,127.95	1,212.69	967.72	(98.84)	231.98	420.72	307.97	238.89	216.79	(514.69)
Working Capital Full definition →	(218.66)	(208.30)	(235.46)	(78.81)	(71.16)	(2.00)	(40.65)	(28.77)	(10.04)	(27.03)
Capital Expenditures Full definition →	(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 Full definition →	(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 Full definition →	28.80	33.12	33.10	25.31	37.02	30.97	29.16	26.06	23.32	30.30
Capex to Sales Full definition →	0.21	0.21	0.17	0.69	0.46	0.26	0.31	0.37	0.34	1.06
Price to Operating Income Full definition →	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 Full definition →	0.03	0.03	0.02	0.03	0.03	0.03	0.03	0.03	0.03	0.03
Cash ROIC Full definition →	4.07%	4.44%	3.65%	(0.86%)	2.36%	4.78%	3.83%	3.11%	2.94%	(7.39%)
Accounts Receivable Turnover Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	105.43
Accounts Payable Turnover Full definition →	2.80	2.66	2.65	2.99	2.92	3.21	3.43	3.21	2.95	2.89
Inventory Turnover Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Average Days of Payables Full definition →	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 Full definition →	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Average Receivables Full definition →	—	—	—	—	—	—	—	—	—	9.41
Average Payables Full definition →	352.05	340.52	253.10	156.98	136.15	120.70	106.42	98.77	98.74	92.04
Average Assets Full definition →	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 Full definition →	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

Fold the line items

Columns are period end dates

Stockrow Weekly