VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
EXRExtra Space Storage Inc.
$149.21$31.5B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksEXRCash Flow

Extra Space Storage Inc. (EXR) Cash Flow Statement

25Y historyFree accessUpdated daily

Cash flow efficiency is under pressure as maintenance capital expenditures surged to $103.7 million in 2026Q1, significantly impacting the dividend payout ratio which reached 80.3% of FFO.

EXR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01
Cash from Operations1.86B1.85B1.89B1.4B1.24B952.44M771.23M707.69M677.79M597.38M539.26M367.33M337.58M271.26M215.88M144.16M104.81M81.17M96.66M101.33M74.52M14.77M-6.16M-5.34M1.61M-4.46M
Operating CF Growth %-10.81%-1.97%34.58%13.27%30%23.5%8.98%4.41%13.46%10.78%46.81%8.81%24.45%25.65%49.75%37.54%29.14%-16.03%-4.61%35.98%404.5%339.87%-15.28%-431.18%136.17%-
Operating CF / Revenue %54.77%54.78%56.55%53.63%62.99%59.17%55.94%53.62%55.97%53.32%53.67%46.23%51.33%50.96%51.37%43.71%37.23%28.94%35.38%42.42%37.78%10.96%-9.33%-14.73%5.11%-19.55%
Net Income944.1M1.02B900.23M850.45M921.16M877.76M517.58M451.12M447.08M514.22M397.09M209.54M195.9M185.56M127.69M58.42M33.37M39.09M46.89M36.09M14.88M-4.97M-18.46M-18.33M-9.54M-4.92M
Depreciation & Amortization720.62M715.18M783.02M506.05M288.32M241.88M224.44M219.86M209.05M193.3M182.56M133.46M115.08M95.23M74.45M58.01M50.35M52.4M49.57M39.8M37.17M31M15.55M6.8M5.65M3.1M
Stock-Based Compensation35.98M35.54M22.91M26.64M21.39M17.3M16.28M13.05M11.18M9.56M8.04M6.05M4.98M4.82M4.36M5.76M4.58M3.81M3.5M2.13M1.73M601K0000
Other Non-Cash Items97.98M98.09M123.51M19.89M-28.82M-22.09M6.17M17.8M18.97M17.39M17.03M8.68M6.98M-39.83M-18.61M22.33M1.66M21.25M4.4M11.79M8.27M6.52M1.77M6.25M5.5M-2.64M
Working Capital Changes-11K-21.15M57.76M-558K36.1M-22.43M17.93M707K15.46M-28.87M8.67M9.43M10.13M12.45M25.41M7.62M1.77M-17.31M-7.69M13.65M14.2M-17.79M-5.02M-70K00
Cash from Investing-519.68M-814.21M-1.65B-1.82B-1.65B-837.54M-955.43M-621.63M-443.9M-369.56M-1.03B-1.63B-564.95M-366.98M-606.94M-251.92M-83.71M-104.41M-222.75M-253.58M-239.78M-614.83M-261.3M-57.76M-69.25M-11.38M
Acquisitions (Net)137.09M0-286.5M-1.36B-275.92M-23.07M-64.42M-193.78M-16.37M-17.36M-11.29M-1.16B0-1.52M998K526K-897K00-183.69M-174.31M-530.97M-245.72M000
Purchase of Investments-14.59M00000-300M00000000-4.09M-9.7M-3.25M-243.43M-264.62M-5.66M-395K-6.4M-647K00
Sale of Investments70.29M000000000000004.61M8.8M1.31M25.07M2.28M1.81M25.94M0000
Other Investing-607.56M-793.07M-1.34B-439.57M-1.35B-810.81M-583.91M-420.09M-423.23M-327.9M-1.03B-459.08M-560.12M-358.94M-604.57M-247.96M-79.97M-63.15M-3.78M193.52M149.16M-7.7M257.6M4.87M-69.25M-11.38M
Cash from Financing-1.32B-1.04B-202.29M423.13M431.86M-166.71M241.47M-88.01M-247.25M-215.99M460.83M1.29B148.31M191.66M395.36M87.49M-106.31M91.22M172.69M98.82M207.41M604.39M280.04M68.38M66.86M21.44M
Dividends Paid-1.37B-1.37B-1.38B-1.05B-805.31M-600.99M-467.76M-458.11M-424.91M-393.04M-367.82M-269.3M-210.09M-163.01M-88.29M-52.03M-42.44M-32.8M-79.12M-60.66M-50.01M-34.59M-10.56M000
Common Dividends-1.37B-1.37B-1.38B-1.05B-805.31M-600.99M-467.76M-458.11M-424.91M-393.04M-367.82M-269.3M-210.09M-163.01M-88.29M-52.03M-34.96M-32.8M-79.12M-60.66M-50.01M-34.59M-10.56M000
Debt Issuance (Net)2M1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K-1000K1000K-1000K1000K1000K1000K1000K1000K00
Share Repurchases-152.16M-149.55M00-67.51M0-67.87M000000000000-100M00-19.13M000
Other Financing-440.56M-96.76M-89.14M-99.17M-71.73M-45.6M-17.63M164.83M43.41M-41.25M-50.49M-35.62M-26.14M-15.38M-20.98M4.03M-5.85M-18.29M-8.8M-107.96M-6.77M-10.25M-66.11M23.67M66.86M21.44M
Net Change in Cash19.7M-123K38.22M7.35M21.54M-51.81M57.28M-1.96M-13.35M11.82M-31.94M28.14M-79.06M95.94M4.3M-20.27M-85.2M67.98M46.59M-53.42M42.15M4.32M12.58M5.29M66.86M21.44M
Exchange Rate Effect-660K0000000000000000000000067.64M15.84M
Cash at Beginning143.18M143.3M105.08M97.73M76.19M128.01M70.73M72.69M86.04M43.86M75.8M47.66M126.72M30.79M26.48M46.75M131.95M63.97M17.38M70.8M28.65M24.33M11.75M6.46M00
Cash at End143.41M143.18M143.3M105.08M97.73M76.19M128.01M70.73M72.69M55.68M43.86M75.8M47.66M126.72M30.79M26.48M46.75M131.95M63.97M17.38M70.8M28.65M24.33M11.75M66.86M21.44M
Free Cash Flow1.75B1.83B1.87B1.39B1.22B948.78M764.14M699.92M673.5M589.56M534.29M359.95M332.75M264.74M212.51M139.15M102.87M41.83M96.05M100.26M-133.9M-84.24M-272.94M-8.53M1.61M-4.46M
FCF Growth %-6.97%-2.03%34.65%14.08%28.09%24.16%9.17%3.92%14.24%10.34%48.44%8.17%25.69%24.57%52.72%35.27%145.91%-56.45%-4.2%174.88%-58.94%69.14%-3101.23%-628.58%136.17%-
FCF / Revenue %51.68%54.15%55.93%53.02%61.83%58.94%55.43%53.04%55.61%52.62%53.18%45.3%50.59%49.74%50.57%42.19%36.54%14.91%35.15%41.97%-67.88%-62.53%-413.72%-23.51%5.11%-19.55%

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Street rate pricing compression

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Dividend Coverage Tightening Amidst Volatility

Based on reported financial data, EXR's dividend payout ratio relative to AFFO reached a high of 0.99 in 2025Q3, suggesting that the buffer for shareholder distributions has narrowed significantly compared to the 0.74 ratio observed in 2025Q4, warranting close monitoring of future cash generation.

The fluctuation in the payout ratio indicates that AFFO is becoming increasingly sensitive to operational shifts, potentially limiting the company's flexibility to raise dividends in the near term. Investors should consider whether the current payout level is sustainable if the recent trend of decelerating revenue growth persists.

FFO Divergence From Operating Cash

As indicated by the provided quarterly figures, the ratio of FFO to Net Income reached a peak of 2.93 in 2024Q2, highlighting a substantial disconnect between GAAP earnings and the cash-based metrics that management uses to evaluate the underlying performance of the storage portfolio.

This wide variance suggests that non-cash charges, primarily depreciation, are heavily distorting the headline net income figures, making FFO the more reliable, albeit volatile, indicator of operational health. The inconsistency in this conversion ratio over the last ten quarters implies that accounting adjustments related to recent merger activity may be complicating the visibility of true cash earnings.

Maintenance Capex Requirements Escalating Rapidly

According to the provided cash flow statements, EXR recorded a significant spike in capital expenditures to $103.7 million in 2026Q1, a sharp departure from the historical quarterly average, which may indicate rising costs associated with maintaining the expanded asset base post-merger.

This surge in capital deployment suggests that the company may be facing higher-than-anticipated costs for tenant improvements and facility upkeep to remain competitive in softening markets. If these elevated capex levels continue, they will directly reduce the AFFO available for distribution and necessitate a more disciplined approach to capital allocation.

Depreciation Masking Operational Cash Realities

Financial statements reveal that the company's FFO consistently exceeds Net Income, with the FFO/NI ratio averaging well above 1.5x over the last ten quarters, confirming that GAAP net income significantly understates the actual cash-generating capacity of the firm's extensive real estate holdings.

While this distortion is typical for REITs, the magnitude of the difference underscores the necessity of focusing on AFFO to assess the company's true financial position. Analysts should be wary of relying on GAAP-based profitability metrics, as they fail to capture the recurring nature of the cash flows generated by the storage units.

EXR — Frequently Asked Questions

Quick answers to the most common questions about buying EXR stock.

How much cash does Extra Space Storage Inc. (EXR) generate from operations?

Extra Space Storage Inc. (EXR) generated $1.85B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Extra Space Storage Inc.'s free cash flow?

Extra Space Storage Inc. (EXR) generated $1.83B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Extra Space Storage Inc.'s capital expenditure (CapEx)?

Extra Space Storage Inc. (EXR) spent $21.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Extra Space Storage Inc. distribute cash to shareholders?

In 2025, Extra Space Storage Inc. (EXR) returned $1.37B to shareholders via cash dividends and spent $149.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.