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.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 |
|---|
| Cash from Operations | 1.86B | 1.85B | 1.89B | 1.4B | 1.24B | 952.44M | 771.23M | 707.69M | 677.79M | 597.38M | 539.26M | 367.33M | 337.58M | 271.26M | 215.88M | 144.16M | 104.81M | 81.17M | 96.66M | 101.33M | 74.52M | 14.77M | -6.16M | -5.34M | 1.61M | -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 Income | 944.1M | 1.02B | 900.23M | 850.45M | 921.16M | 877.76M | 517.58M | 451.12M | 447.08M | 514.22M | 397.09M | 209.54M | 195.9M | 185.56M | 127.69M | 58.42M | 33.37M | 39.09M | 46.89M | 36.09M | 14.88M | -4.97M | -18.46M | -18.33M | -9.54M | -4.92M |
| Depreciation & Amortization | 720.62M | 715.18M | 783.02M | 506.05M | 288.32M | 241.88M | 224.44M | 219.86M | 209.05M | 193.3M | 182.56M | 133.46M | 115.08M | 95.23M | 74.45M | 58.01M | 50.35M | 52.4M | 49.57M | 39.8M | 37.17M | 31M | 15.55M | 6.8M | 5.65M | 3.1M |
| Stock-Based Compensation | 35.98M | 35.54M | 22.91M | 26.64M | 21.39M | 17.3M | 16.28M | 13.05M | 11.18M | 9.56M | 8.04M | 6.05M | 4.98M | 4.82M | 4.36M | 5.76M | 4.58M | 3.81M | 3.5M | 2.13M | 1.73M | 601K | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 97.98M | 98.09M | 123.51M | 19.89M | -28.82M | -22.09M | 6.17M | 17.8M | 18.97M | 17.39M | 17.03M | 8.68M | 6.98M | -39.83M | -18.61M | 22.33M | 1.66M | 21.25M | 4.4M | 11.79M | 8.27M | 6.52M | 1.77M | 6.25M | 5.5M | -2.64M |
| Working Capital Changes | -11K | -21.15M | 57.76M | -558K | 36.1M | -22.43M | 17.93M | 707K | 15.46M | -28.87M | 8.67M | 9.43M | 10.13M | 12.45M | 25.41M | 7.62M | 1.77M | -17.31M | -7.69M | 13.65M | 14.2M | -17.79M | -5.02M | -70K | 0 | 0 |
| 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) | 137.09M | 0 | -286.5M | -1.36B | -275.92M | -23.07M | -64.42M | -193.78M | -16.37M | -17.36M | -11.29M | -1.16B | 0 | -1.52M | 998K | 526K | -897K | 0 | 0 | -183.69M | -174.31M | -530.97M | -245.72M | 0 | 0 | 0 |
| Purchase of Investments | -14.59M | 0 | 0 | 0 | 0 | 0 | -300M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.09M | -9.7M | -3.25M | -243.43M | -264.62M | -5.66M | -395K | -6.4M | -647K | 0 | 0 |
| Sale of Investments | 70.29M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.61M | 8.8M | 1.31M | 25.07M | 2.28M | 1.81M | 25.94M | 0 | 0 | 0 | 0 |
| 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 | -3.78M | 193.52M | 149.16M | -7.7M | 257.6M | 4.87M | -69.25M | -11.38M |
| Cash from Financing | -1.32B | -1.04B | -202.29M | 423.13M | 431.86M | -166.71M | 241.47M | -88.01M | -247.25M | -215.99M | 460.83M | 1.29B | 148.31M | 191.66M | 395.36M | 87.49M | -106.31M | 91.22M | 172.69M | 98.82M | 207.41M | 604.39M | 280.04M | 68.38M | 66.86M | 21.44M |
| 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 | -10.56M | 0 | 0 | 0 |
| 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 | -10.56M | 0 | 0 | 0 |
| Debt Issuance (Net) | 2M | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 | 0 |
| Share Repurchases | -152.16M | -149.55M | 0 | 0 | -67.51M | 0 | -67.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100M | 0 | 0 | -19.13M | 0 | 0 | 0 |
| Other Financing | -440.56M | -96.76M | -89.14M | -99.17M | -71.73M | -45.6M | -17.63M | 164.83M | 43.41M | -41.25M | -50.49M | -35.62M | -26.14M | -15.38M | -20.98M | 4.03M | -5.85M | -18.29M | -8.8M | -107.96M | -6.77M | -10.25M | -66.11M | 23.67M | 66.86M | 21.44M |
| Net Change in Cash | 19.7M | -123K | 38.22M | 7.35M | 21.54M | -51.81M | 57.28M | -1.96M | -13.35M | 11.82M | -31.94M | 28.14M | -79.06M | 95.94M | 4.3M | -20.27M | -85.2M | 67.98M | 46.59M | -53.42M | 42.15M | 4.32M | 12.58M | 5.29M | 66.86M | 21.44M |
| Exchange Rate Effect | -660K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.64M | 15.84M |
| Cash at Beginning | 143.18M | 143.3M | 105.08M | 97.73M | 76.19M | 128.01M | 70.73M | 72.69M | 86.04M | 43.86M | 75.8M | 47.66M | 126.72M | 30.79M | 26.48M | 46.75M | 131.95M | 63.97M | 17.38M | 70.8M | 28.65M | 24.33M | 11.75M | 6.46M | 0 | 0 |
| Cash at End | 143.41M | 143.18M | 143.3M | 105.08M | 97.73M | 76.19M | 128.01M | 70.73M | 72.69M | 55.68M | 43.86M | 75.8M | 47.66M | 126.72M | 30.79M | 26.48M | 46.75M | 131.95M | 63.97M | 17.38M | 70.8M | 28.65M | 24.33M | 11.75M | 66.86M | 21.44M |
| Free Cash Flow | 1.75B | 1.83B | 1.87B | 1.39B | 1.22B | 948.78M | 764.14M | 699.92M | 673.5M | 589.56M | 534.29M | 359.95M | 332.75M | 264.74M | 212.51M | 139.15M | 102.87M | 41.83M | 96.05M | 100.26M | -133.9M | -84.24M | -272.94M | -8.53M | 1.61M | -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% |
Street rate pricing compression
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.
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.
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.
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.
Quick answers to the most common questions about buying EXR stock.
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.
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.
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.
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.