Total debt remained stable at $3.4B over the last five quarters, but equity fell from $1.0B to $912.8M, causing the debt-to-equity ratio to rise to 2.33 (or 2.33x), while total assets contracted from $5.9B to $5.0B over ten quarters.
National Storage Affiliates Trust (NSA) balance sheet — 14-year assets, liabilities & shareholders' equity history
| 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 |
|---|
| Total Assets | 5.03B | 5.08B | 5.35B | 5.93B | 6.07B | 5.56B | 3.51B | 3.08B | 2.73B | 2.27B | 1.89B | 1.1B | 832.75M | 368.29M | 179.46M |
| Asset Growth % | -16.55% | -5.12% | -9.73% | -2.28% | 9.12% | 58.32% | 13.92% | 13.01% | 20.41% | 19.8% | 71.72% | 32.32% | 126.11% | 105.23% | - |
| Real Estate & Other Assets | 4.58B | -4.95B | 4.84B | 4.96B | 5.67B | 5.22B | 3.58M | -52.17M | 75.05M | 52.62M | 44.73M | 1.09B | 808.76M | 4.11M | 983K |
| PP&E (Net) | 23M | 20.57M | 24.02M | 24.96M | 25.37M | 24.43M | 3.22B | 25.23M | 22.55M | 6.49M | 1.72M | 1.3M | 968K | 346.32M | 172.3M |
| Investment Securities | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 0 | 1000K | 1000K | 1000K | 331K | 0 | 0 | 0 |
| Total Current Assets | 54.13M | 41.67M | 89.06M | 674.71M | 91.03M | 50.56M | 40.33M | 0 | 16.36M | 17.96M | 29.27M | 9.38M | 15.32M | 15.08M | 6.17M |
| Cash & Equivalents | 27.65M | 23.64M | 50.41M | 64.98M | 35.31M | 25.01M | 18.72M | 24.28M | 13.18M | 13.37M | 12.57M | 6.67M | 9.01M | 11.2M | 2.77M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 979K | 594K | 378K |
| Other Current Assets | 10.12M | 0 | 11.74M | 587.65M | 33.04M | 2.86M | 18.88M | -34.62M | 7.45M | 6.99M | 4.65M | 4.2M | 3.14M | 3.29M | 2.69M |
| Intangible Assets | 136.53M | 107.06M | 146.28M | 56.74M | 46.22M | 69.33M | 38.58M | 0 | 16.32M | 19.55M | 23.05M | 4.21M | 7.7M | 2.78M | 0 |
| Total Liabilities | 3.56B | 3.55B | 3.59B | 3.81B | 3.68B | 3.08B | 2.08B | 1.63B | 1.33B | 995.24M | 913.02M | 585.82M | 618.64M | 313.1M | 191.61M |
| Total Debt | 3.44B | 3.43B | 3.47B | 3.68B | 3.58B | 2.96B | 2.02B | 1.56B | 1.28B | 958.1M | 878.95M | 570.61M | 597.69M | 281.62M | 164.91M |
| Net Debt | 3.41B | 3.4B | 3.42B | 3.62B | 3.54B | 2.94B | 2B | 1.53B | 1.26B | 944.73M | 866.38M | 563.95M | 588.68M | 270.42M | 162.14M |
| Long-Term Debt | 3B | 3.03B | 3.01B | 3.28B | 3.06B | 2.45B | 1.99B | 1.49B | 0 | 0 | 632.45M | 379.82M | 431.47M | 281.62M | 164.91M |
| Short-Term Borrowings | 412.4M | 376.67M | 443.3M | 381M | 496M | 490M | 0 | 39.49M | 0 | 0 | 0 | 0 | 137M | 149.2M | 0 |
| Capital Lease Obligations | 87.78M | 20.38M | 22.89M | 24.2M | 25.74M | 23.98M | 24.76M | 24.66M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 530.78M | 376.67M | 561.97M | 501.12M | 599.59M | 571.47M | 48.96M | 0 | 188.36M | 125.65M | 280.57M | 15.21M | 187.17M | 8.48M | 4M |
| Accounts Payable | 0 | 0 | 0 | 0 | 0 | 59.26M | 47.04M | 0 | 33.13M | 24.46M | 21.62M | 9.69M | 2.18M | 0 | 0 |
| Deferred Revenue | 20.66M | 19.93M | 20.01M | 27.35M | 23.21M | 22.21M | 0 | 15.52M | 15.73M | 12.69M | 12.45M | 5.51M | 4.18M | 2.28M | 1.23M |
| Other Liabilities | 1.13M | 98.68M | 471K | 3.45M | 483K | 33.76M | 16.41M | -1.53B | 1.12B | 856.91M | 255.66M | 185.28M | 117.29M | 17.18M | 21.47M |
| Total Equity | 1.48B | 1.53B | 1.76B | 2.13B | 2.39B | 2.48B | 1.43B | 1.45B | 1.4B | 1.27B | 979.07M | 516.05M | 428.21M | 110.39M | -12.15M |
| Equity Growth % | -47.87% | -13.02% | -17.05% | -11.02% | -3.76% | 73.54% | -1.49% | 3.55% | 10.29% | 29.87% | 89.72% | 20.51% | 287.89% | 1008.52% | - |
| Shareholders Equity | 912.76M | 946.04M | 1.08B | 1.42B | 1.65B | 1.78B | 968.96M | 919.63M | 916.84M | 841.02M | 577.1M | 236.63M | 214.1M | 55.2M | -12.15M |
| Minority Interest | 562.33M | 587.75M | 687.37M | 703.65M | 740.81M | 707.23M | 461.52M | 532.47M | 485.46M | 430.46M | 401.97M | 279.41M | 214.1M | 55.2M | 0 |
| Common Stock | 771K | 771K | 763K | 823K | 898K | 912K | 713K | 597K | 567K | 503K | 431K | 230K | 0 | 0 | 0 |
| Additional Paid-in Capital | 1.25B | 1.25B | 1.25B | 1.51B | 1.78B | 1.87B | 1.05B | 905.76M | 844.28M | 711.47M | 576.37M | 236.39M | 0 | 0 | 0 |
| Retained Earnings | -683.58M | -652.24M | -530.65M | -449.91M | -396.65M | -291.26M | 0 | -197.07M | -114.12M | -55.73M | -8.72M | 11K | 0 | 0 | -12.15M |
| Preferred Stock | 343.54M | 341.13M | 340.89M | 340.65M | 225.44M | 218.42M | 218.32M | 218.18M | 172.5M | 172.5M | 0 | 0 | 0 | 0 | 0 |
| Return on Assets (ROA) | 1.54% | 1.41% | 1.98% | 2.61% | 1.78% | 2.32% | 1.47% | 0.14% | 0.56% | 0.14% | 1.2% | 1.29% | - | -0.46% | -1.92% |
| Return on Equity (ROE) | 5.05% | 4.48% | 5.73% | 6.94% | 4.26% | 5.38% | 3.37% | 0.28% | 1.06% | 0.26% | 2.4% | 2.63% | - | -2.55% | - |
| Debt / Assets | 68.32% | 67.47% | 64.84% | 62.08% | 58.93% | 53.3% | 57.48% | 50.54% | 46.83% | 42.27% | 46.45% | 51.79% | 71.77% | 76.47% | 91.9% |
| Debt / Equity | 2.33x | 2.23x | 1.97x | 1.73x | 1.50x | 1.19x | 1.41x | 1.07x | 0.91x | 0.75x | 0.90x | 1.11x | 1.40x | 2.55x | - |
| Net Debt / EBITDA | 7.27x | 7.27x | 7.03x | 6.47x | 6.78x | 7.81x | 7.67x | 4.62x | 3.80x | 3.55x | 4.41x | 7.81x | 14.40x | 15.62x | 10.35x |
| Book Value per Share | 19.13 | 20.01 | 22.95 | 14.56 | 26.18 | 18.45 | 21.48 | 24.95 | 26.31 | 28.62 | 12.43 | 7.74 | 21.41 | 5.52 | -0.61 |
Quick answers to the most common questions about buying NSA stock.
As of 2025, National Storage Affiliates Trust (NSA) had total assets of $5.08B including $41.7M in current assets.
National Storage Affiliates Trust (NSA) carries total debt of $3.43B. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
National Storage Affiliates Trust (NSA) has total shareholders' equity (book value) of $946.0M ($20.01 book value per share). Book value represents the net worth of the company belonging to common stock holders.
National Storage Affiliates Trust (NSA) reported a current ratio of 0.11x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
Debt/Equity data anomaly
Metrics are mathematically derived from official filings.
Balance Sheet Contraction Continues
Total assets declined from $5.9B to $5.0B over the past ten quarters, while equity fell from $1.4B to $912.8M, according to NSA's reported balance sheet data.
The steady decline in total assets and equity suggests a shrinking balance sheet, likely driven by asset sales or impairments, though the data does not specify. This contraction, combined with negative revenue growth, indicates a period of deleveraging or portfolio rationalization. Investors should monitor whether this trend stabilizes or accelerates.
Portfolio Value Under Pressure
PP&E net remained relatively flat at around $23M over the last year, despite total assets declining by $900M, as per NSA's financial statements, implying significant non-property asset reductions.
The minimal change in PP&E suggests that the property portfolio itself has not been significantly sold or written down, but other asset categories have shrunk. This could indicate a reduction in intangible assets or investments. The stability in PP&E may reflect a stable property base, but the overall asset decline warrants further investigation into what is driving the reduction.
Debt Levels Stable, Equity Erodes
Total debt remained constant at $3.4B over the last five quarters, while equity declined from $1.0B to $912.8M, based on NSA's reported figures, causing the debt-to-equity ratio to rise.
The stable debt level combined with declining equity suggests that the company is not actively deleveraging, but rather its equity base is being eroded, possibly through distributions or losses. The reported D/E ratio of 2.33 in 2026Q1 is implausibly low for a REIT, indicating a data anomaly or a definition that excludes significant liabilities. This warrants immediate verification before drawing conclusions about leverage.
Equity Base Shrinking Steadily
Equity fell from $1.4B in 2023Q4 to $912.8M in 2026Q1, a 35% decline, as reported in NSA's balance sheet, suggesting persistent capital outflows or losses.
The consistent decline in equity over ten quarters indicates that the company is distributing more than it retains or experiencing valuation losses. Given the stable debt, this implies a rising leverage ratio in real terms. The decline in equity may also reflect the internalization of PRO units, which could dilute common equity. Investors should assess whether this trend is sustainable or a sign of financial strain.
Cash Position Thin but Stable
Cash and equivalents remained around $20-27M in recent quarters, down from $65M in 2023Q4, according to NSA's balance sheet data, indicating reduced liquidity buffer.
The reduction in cash from $65M to $27.6M suggests that the company has used cash for debt repayment or other purposes, but the current level appears adequate for near-term obligations. However, with a large debt load and thin cash, liquidity could become a concern if operating cash flows deteriorate. The stable FFO suggests that cash generation is sufficient, but the low cash balance limits flexibility.
Lease Expirations Not Visible
Lease expiration data is not provided in the balance sheet, but the month-to-month nature of storage leases implies high revenue volatility, as per NSA's business model.
Without explicit lease expiration schedules, investors must rely on the inherent short-term nature of storage leases, which allows for rapid rent adjustments but also exposes revenue to immediate market changes. The negative revenue growth suggests that current market rents are below in-place rates, limiting near-term upside. The lack of long-term contracts reduces forward visibility, making same-store NOI trends critical.
Debt/Equity Ratio Anomaly
The reported debt-to-equity ratio of 2.33% is implausibly low for a REIT with $3.4B in debt and $912.8M in equity, as per NSA's financials, suggesting a data error or definitional issue.
This anomaly undermines confidence in the accuracy of other reported metrics. If the true leverage is significantly higher, as implied by the absolute debt and equity figures, the balance sheet may be more strained than it appears. Investors should verify the calculation methodology before relying on any leverage-based conclusions. The discrepancy warrants immediate investigation.