Extra Space Storage Inc.
Real EstateNYSE:EXR · New York Stock Exchange
+$0.34 today
Vol 0.62M · Avg 1.17M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.0B +13.6% | $900.2M +5.9% | $850.5M -7.7% | $921.2M +4.9% | $877.8M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $715.2M -8.7% | $783.0M +54.7% | $506.1M +75.5% | $288.3M +19.2% | $241.9M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $0 | $0 | $0 | $0 +100.0% | -$140.0M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $35.5M +55.1% | $22.9M -14.0% | $26.6M +24.6% | $21.4M +23.6% | $17.3M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$21.2M -136.6% | $57.8M +10450.5% | -$558.0K -101.5% | $36.1M +260.9% | -$22.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $0 | $0 | $0 | $0 | $0 | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $7.3M +656.8% | $964.0K -97.2% | $35.0M +20.7% | $29.0M +165.1% | $11.0M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$28.4M -150.1% | $56.8M +259.6% | -$35.6M -602.9% | $7.1M +121.2% | -$33.4M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $98.1M -20.6% | $123.5M +521.0% | $19.9M +169.0% | -$28.8M -30.5% | -$22.1M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.9B -2.0% | $1.9B +34.6% | $1.4B +13.3% | $1.2B +30.0% | $952.4M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$21.1M -3.0% | -$20.5M -28.3% | -$16.0M +29.9% | -$22.8M -524.0% | -$3.7M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 +100.0% | -$286.5M +79.0% | -$1.4B -393.9% | -$275.9M -1096.1% | -$23.1M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$793.1M +40.8% | -$1.3B -204.8% | -$439.6M +67.4% | -$1.3B -66.5% | -$810.8M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$814.2M +50.6% | -$1.6B +9.4% | -$1.8B -10.3% | -$1.6B -96.8% | -$837.5M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $584.5M -53.7% | $1.3B -19.9% | $1.6B +14.4% | $1.4B +565.9% | $206.7M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 -100.0% | $365.0K | $0 | $0 -100.0% | $273.2M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$149.5M | $0 | $0 +100.0% | -$67.5M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$1.4B +0.1% | -$1.4B -31.4% | -$1.0B -29.9% | -$805.3M -34.0% | -$601.0M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$96.8M -8.5% | -$89.1M +10.1% | -$99.2M -38.3% | -$71.7M -57.3% | -$45.6M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.0B -412.2% | -$202.3M -147.8% | $423.1M -2.0% | $431.9M +359.0% | -$166.7M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$123.0K -100.3% | $38.2M +420.1% | $7.3M -65.9% | $21.5M +141.6% | -$51.8M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.8B -2.0% | $1.9B +34.7% | $1.4B +14.1% | $1.2B +28.1% | $948.8M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Public Storage
NYSE:PSA
$57.22B
Iron Mountain Incorporated
NYSE:IRM
$37.86B
VICI Properties Inc.
NYSE:VICI
$30.71B
AvalonBay Communities, Inc.
NYSE:AVB
$26.53B
Equity Residential
NYSE:EQR
$25.23B
SBA Communications Corporation
NASDAQ:SBAC
$21.72B
Invitation Homes Inc.
NYSE:INVH
$17.63B
CoStar Group, Inc.
NASDAQ:CSGP
$13.41B
CubeSmart
NYSE:CUBE
$9.53B
Rexford Industrial Realty, Inc.
NYSE:REXR
$8.12B
SEC Filings
Recent regulatory filings
No filings found.
Does EXR generate free cash flow?
Extra Space Storage Inc. (EXR) generated $1.83B of free cash flow in fiscal 2025.
How much operating cash flow does EXR produce?
Operating cash flow was $1.85B, before capital expenditures of $21.14M.
Explore More
Continue the stock analysis
Jump to another research area for this company.