Extra Space Storage Cash Flow Statement (2009-2025) | EXR

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income 38.90M-8.32M5.82M4.71M3.68M6.37M7.75M8.83M8.33M10.14M15.48M17.19M14.79M22.05M25.08M20.84M28.75M34.19M28.95M35.78M38.79M39.97M56.04M46.54M53.13M57.95M74.80M8.45M59.65M86.68M86.09M82.57M86.16M90.26M97.08M225.39M91.83M99.28M136.06M105.45M99.53M109.57M113.29M117.46M111.12M106.21M118.25M159.64M208.54M164.01M191.56M275.03M208.62M237.64M224.98M208.49M198.57M202.06M183.81M211.17M209.07M178.16M172.97M259.04M264.99M246.43M149.01M
Share-based Compensation 0.79M0.86M0.92M1.48M1.05M1.12M1.13M1.58M1.18M1.86M0.96M1.36M1.00M1.04M1.02M1.56M1.07M1.17M1.12M1.68M1.06M1.13M1.14M1.65M1.59M1.67M1.71M2.38M1.92M2.04M1.99M2.96M2.29M2.32M2.73M3.12M2.61M2.72M2.95M4.00M3.04M3.06M2.98M4.88M3.45M4.96M3.65M4.98M4.01M4.66M4.54M5.25M5.64M5.96M5.50M6.94M6.99M7.21M5.91M0.28M8.22M8.49M7.17M8.51M7.06M
Gains from Sales and Divestitures 0.20M0.26M0.41M0.29M0.26M0.20M0.13M
Gains from Investment Securities -1.53M-1.30M-1.35M10.41M0.31M0.33M3.08M-8.25M0.50M-2.34M-0.59M1.29M-2.34M-0.94M-1.15M-0.77M-1.61M-1.30M-1.02M-2.40M-0.56M-0.52M-2.60M-0.86M-0.56M-0.51M4.79M14.52M6.38M2.55M1.52M1.15M-6.17M9.15M-1.50M36.25M18.05M-59.67M95.51M129.51M52.41M0.13M6.44M3.10M4.40M27.55M41.49M-0.50M0.45M-14.44M-2.79M11.91M5.37M4.47M-3.79M15.62M8.39M2.53M-8.30M30.33M8.60M455.63M-9.19M33.15M9.32M
Non-cash Items 1.22M0.72M20.47M0.46M36.52M
Cash from Operations 18.62M30.51M16.96M15.07M16.02M30.06M28.66M30.09M30.00M35.19M35.46M43.51M40.79M51.83M60.34M62.92M51.12M75.44M72.03M72.67M64.57M103.19M88.81M81.02M87.44M95.85M102.99M81.05M95.47M144.20M146.49M153.10M113.12M175.93M160.58M147.75M171.61M168.13M189.28M148.77M169.34M194.07M181.06M163.22M189.26M202.82M191.19M187.97M203.88M259.81M265.58M223.17M287.46M352.92M307.63M290.12M281.65M347.88M408.43M364.51M465.56M545.24M468.35M408.28M481.40M543.86M457.13M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 0.56M0.43M0.41M0.40M0.42M0.42M0.43M0.43M0.44M0.44M0.45M0.44M0.11M0.83M0.46M0.66M0.66M0.68M0.68M0.70M0.70M0.81M1.11M1.23M1.24M1.24M1.26M1.27M1.29M1.27M1.28M1.21M1.18M1.14M1.16M1.16M1.19M1.19M1.21M1.21M1.23M1.23M0.49M-1.40M0.47M0.47M-1.44M8.23M10.56M10.71M10.85M11.01M11.16M11.31M11.77M12.09M
Amortization of Deferred Charges 0.88M1.00M1.10M0.90M1.25M1.10M0.98M1.03M1.10M1.13M1.49M1.86M2.25M1.12M1.65M0.87M1.51M1.52M1.16M1.80M1.64M1.59M1.72M1.64M1.60M1.73M1.55M2.90M2.82M2.79M3.77M3.53M3.10M2.98M3.16M3.04M3.02M3.04M3.17M5.06M3.03M2.97M2.91M3.08M2.83M2.12M2.41M2.03M2.29M2.58M1.79M3.93M1.98M1.95M2.42M2.42M2.60M2.87M4.25M9.23M4.01M3.73M5.68M3.25M2.79M2.86M3.11M
Amortization 0.04M0.04M0.05M0.05M0.05M
Depreciation & Amortization (CF) 12.84M13.80M13.24M12.42M12.20M12.52M13.21M13.59M14.09M14.36M15.97M16.52M16.63M19.77M21.54M23.02M22.79M23.43M25.99M28.38M28.27M29.25M29.18M30.43M31.55M30.71M40.77M42.90M43.95M46.55M49.16M49.43M46.63M48.08M49.16M51.75M51.89M52.28M53.13M54.66M54.41M56.05M54.74M55.27M56.02M56.41M56.74M58.60M59.57M61.52M62.19M67.91M69.07M71.42M79.92M78.49M79.09M152.34M196.14M196.97M194.81M195.05M196.20M180.36M177.27M177.47M
Change in Working Capital
Change in Accured Expenses 0.17M-0.88M-0.90M-0.93M3.89M-0.20M-1.47M-0.02M7.18M4.16M-5.25M7.29M2.49M2.69M-6.86M1.55M11.27M2.35M-7.71M12.65M7.99M-6.29M6.03M-9.95M14.70M1.15M-5.64M2.20M14.38M-0.86M-30.07M11.98M24.52M-16.94M10.43M-2.55M19.79M-13.29M6.42M15.21M7.68M-13.79M3.73M19.92M18.13M-22.15M-2.69M21.75M14.84M-22.96M15.87M12.77M20.25M-19.87M-11.57M48.75M97.13M-99.28M2.37M68.43M-25.66M23.69M14.48M63.05M43.66M
Investing Activities
Capital Expenditures 19.61M23.68M14.61M9.40M6.02M12.29M10.22M7.54M3.43M1.06M1.82M195.70M18.50M28.00M322.26M232.97M18.75M40.95M23.25M267.01M253.94M42.98M31.32M175.30M77.08M163.81M22.51M86.49M234.82M200.48M327.95M323.28M39.14M33.52M46.39M534.14M76.12M162.03M88.86M99.38M212.55M36.26M38.31M62.38M30.16M15.08M106.00M168.90M161.75M213.46M214.17M643.92M195.81M242.48M686.49M166.71M47.30M80.12M69.92M123.38M91.05M66.28M203.80M289.41M208.62M255.89M123.03M
Sales of Property, Plant and Equipment 15.75M-0.04M6.08M39.20M4.03M0.10M18.46M293.60M0.75M51.14M0.57M11.25M0.23M43.79M132.73M61.47M2.04M376.49M39.37M39.26M-38.22M1.09M4.42M120.51M124.86M8.90M34.99M
Acquisitions 0.00M
Divestments 1.37M1.49M0.36M0.57M0.06M45.02M0.32M1.00M10.67M4.96M0.58M47.94M0.02M1.17M3.98M0.37M31.17M0.36M0.34M8.80M2.41M31.13M
Change in Acquisitions & Divestments 41.39M1.39M44.87M9.17M16.05M151.21M6.65M10.10M20.43M16.45M14.59M195.80M27.97M41.00M18.86M21.83M24.64M27.05M68.68M11.82M35.63M106.52M-13.01M39.96M6.38M91.62M
Cash from Investing Activities -33.64M-32.86M-20.85M-17.05M11.82M-35.50M-10.81M-49.21M-20.66M-74.98M-73.55M-82.73M-16.39M-49.52M-309.15M-231.87M-23.34M-43.72M-33.24M-266.67M-256.61M-56.83M-43.50M-208.01M-91.51M-161.28M-233.65M-1139.23M-258.67M-147.32M-298.32M-344.58M-1.74M-44.41M-38.20M-268.73M-30.93M-198.17M-87.93M-126.87M-246.97M-193.45M84.05M-265.25M-60.57M-51.30M-251.98M-591.58M42.59M-187.90M-272.49M-419.75M-121.37M-448.66M-672.23M-406.20M-86.34M-271.25M-1278.47M-182.20M-282.07M-482.70M-112.74M-769.42M-342.04M-272.22M-83.41M
Financing Activities
Other financing activities 3.81M1,132.07M1,132.87M2.02M1,138.91M1.74M0.79M1.49M1.55M1.65M0.95M2.05M3.42M1.37M3.64M3.18M1.34M4.32M0.48M1.84M1.39M1.82M0.63M1.45M1.42M2.03M1.69M222.07M1.65M4.05M1.00M10.79M0.25M2.67M2.25M1.79M0.12M2.91M4.03M5.25M0.10M0.49M1.42M0.98M0.02M0.05M3.09M0.89M1.69M3.71M5.29M5.84M0.87M0.91M1.70M6.08M22.07M23.21M-11.94M5.61M0.10M6.91M10.50M13.53M-0.15M17.32M
Debt Issuance and Repayment
Long-Term Debt Issuances 150.59M126.96M105.33M59.68M7.44M96.65M27.03M59.94M108.86M155.83M105.56M105.25M206.97M119.51M314.17M433.61M81.78M186.18M96.89M217.33M291.16M130.80M84.00M411.71M290.77M601.37M826.61M403.05M195.98M296.90M534.10M873.38M169.00M483.45M370.72M302.45M162.00M483.39M328.00M439.64M424.00M333.00M751.00M706.00M268.00M326.00M825.00M1,862.00M1,747.00M625.00M951.00M2,383.98M889.83M1,058.83M2,035.21M1,204.15M1,381.59M1,098.00M2,715.07M1,918.34M1,679.47M1,584.00M2,278.89M3,143.57M3,979.43M2,461.00M4,995.91M
Long-Term Debt Repayments 132.02M127.88M110.40M74.00M220.84M228.88M744.78M42.41M297.51M32.86M190.06M342.62M556.90M187.92M498.53M333.70M68.53M168.20M318.81M300.92M321.92M225.02M299.35M979.32M474.12M192.51M374.18M626.06M821.98M2,193.41M999.62M1,333.52M973.74M1,230.92M684.61M1,426.35M865.82M1,879.05M1,367.33M1,371.38M2,471.23M2,147.19M1,260.19M2,655.51M2,661.55M4,615.81M2,359.13M5,805.66M
Change in Capital Stock
Shares Issued 0.49M3.22M1.40M0.56M8.56M103.97M-0.18M-0.00M2.44M0.01M-0.01M202.90M1.64M3.92M0.32M200.11M1.26M1.42M0.20M0.73M0.97M415.67M30.27M-0.03M73.57M-0.20M50.05M0.00M1.27M0.80M0.37M32.61M56.45M1.76M97.04M100.06M-0.03M0.94M0.73M1.20M100.60M273.72M-0.21M-0.15M-0.17M0.59M-0.23M-0.00M
Shares Repurchased 52.20M15.62M0.05M
Dividend Payments
Dividends Paid - Common -21.53M43.05M11.27M8.71M8.75M8.75M8.76M12.38M13.19M13.21M13.24M19.00M20.83M20.86M27.59M27.73M44.49M44.49M46.30M46.35M54.53M54.54M54.68M54.73M68.74M72.60M73.23M73.83M97.69M98.12M98.19M98.21M98.26M98.29M98.29M98.33M108.49M108.80M109.30M109.52M115.57M116.44M116.58M117.20M116.32M116.19M118.06M132.54M133.78M167.27M167.40M202.53M201.02M200.88M200.88M219.99M218.79M265.29M342.27M344.25M343.39M343.41M343.96M344.20M343.88M343.85M
Misc.
Cash from Financing Activities 5.53M79.42M-26.67M32.94M-51.05M-74.94M-24.40M44.08M-13.54M32.42M36.80M31.81M-13.30M145.62M106.92M156.13M-22.98M139.64M-164.03M239.02M112.33M-39.42M-50.03M125.44M1.71M196.02M1,070.29M18.45M137.16M-5.58M129.46M199.79M-127.58M-124.65M-89.79M126.02M-172.66M45.08M-103.87M-15.79M51.77M8.20M-254.04M106.05M-101.49M-187.70M79.61M451.05M-311.69M-74.96M28.44M191.49M-169.62M93.23M388.78M119.47M-242.60M-74.16M1,040.24M-300.35M-233.18M-36.39M-342.83M410.12M-159.62M-266.00M-386.18M
Change in Cash 9.49M58.09M-30.56M30.96M-23.21M-80.39M-6.56M24.95M-4.20M-7.37M-1.29M-7.41M11.09M147.93M-141.89M-12.82M4.79M171.36M-125.23M45.02M-79.71M6.93M-4.73M-1.55M-2.36M130.59M939.64M-1039.73M-26.05M-8.70M-22.37M8.31M-16.20M6.87M32.60M5.04M-31.98M15.04M-2.52M6.11M-25.86M8.82M11.07M4.02M27.20M-36.18M18.82M47.44M-65.21M-3.05M21.53M-5.09M-3.53M-2.50M24.19M3.38M-47.29M2.47M170.21M-118.04M-49.70M26.16M12.78M48.98M-20.25M5.64M-12.45M
Free Cash Flow -0.99M6.83M2.35M5.68M10.00M17.77M18.44M22.55M26.57M34.13M33.64M-152.20M22.30M23.83M-261.92M-170.06M32.36M34.48M48.79M-194.34M-189.37M60.21M57.49M-94.29M10.36M-67.96M80.48M-5.45M-139.35M-56.27M-181.46M-170.17M73.98M142.41M114.19M-386.40M95.49M6.10M100.43M49.39M-43.21M157.81M142.75M100.84M159.09M187.74M85.20M19.06M42.13M46.35M51.41M-420.75M91.66M110.44M-378.86M123.40M234.35M267.76M338.51M241.14M374.51M478.96M264.55M118.87M272.78M287.97M334.10M
Net Cash Flow -9.49M77.07M-30.56M30.96M-23.21M-80.39M-6.56M24.95M-4.20M-7.37M-1.29M-7.41M11.09M147.93M-141.89M-12.82M4.79M171.36M-125.23M45.02M-79.71M6.93M-4.73M-1.55M-2.36M130.59M939.64M-1039.73M-26.05M-8.70M-22.37M8.31M-16.20M6.87M32.60M5.04M-31.98M15.04M-2.52M6.11M-25.86M8.82M11.07M4.02M27.20M-36.18M18.82M47.44M-65.21M-3.05M21.53M-5.09M-3.53M-2.50M24.19M3.38M-47.29M2.47M170.21M-118.04M-49.70M26.16M12.78M48.98M-20.25M5.64M-12.45M