Extra Space Storage Inc. logo

Extra Space Storage Inc.

EXR | NYSE
Chart Builder DCF Calculator
$151.32
+$1.42 (+0.95%)
At close: Oct 30, 2026, 4:00 PM ET
$151.30
-$0.02 (-0.01%)
Pre-market: Nov 2, 2026, 8:37 AM ET
Fiscal Quarter
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
275.88M 252.42M 300.86M 188.08M 262.72M 270.88M 262.13M 202.95M 185.48M 212.76M 215.84M 198.86M 215.31M 208.88M 219.48M 236.13M 247.83M 217.72M 283.86M 199.82M 178.58M 215.5M
Depreciation & Amortization
185.61M 185.8M 180.09M 177.47M 177.27M 180.36M 196.2M 195.05M 194.81M 196.97M 196.14M 152.34M 79.09M 78.49M 79.92M 71.42M 69.07M 67.91M 62.19M 61.52M 59.57M 58.6M
Stock-Based Compensation
8.84M 7.61M 12.8M 7.06M 8.51M 7.17M 8.49M 8.23M 280K 5.91M 7.21M 6.99M 6.94M 5.5M 5.96M 5.64M 5.25M 4.54M 4.66M 4.01M 4.98M 3.65M
Other Working Capital
26.73M 19.7M 26.16M -58.48M 325K 24.7M -7.53M -3.96M 46.25M 22.03M 13.9M -50.78M 15.51M -9.04M -12.38M -22.63M 19.84M 9.66M -59.73M -9.91M 5.75M -3.4M
Other Non-Cash Items
19.45M 14.35M -38.22M 99.34M 22.51M -6.69M -6.84M 63.62M 76.87M 26.77M 38.41M -947K -4.28M -1.72M -3.23M -3.18M -17.71M -4.7M -4.28M -6.32M -5.74M -5.76M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -7.7M 3.89M 3.81M n/a n/a n/a n/a n/a -74.48M 1.61M -5.09M -62.02M
Change in Working Capital
96.64M 29.68M -87.74M -14.81M 72.86M 29.7M -51.71M -1.49M 87.81M 23.15M -85.38M 47.3M 47.02M -9.04M -12M -2.38M 48.49M 2M -48.78M 4.94M 27.5M -6.09M
Operating Cash Flow
586.41M 489.86M 367.8M 457.13M 543.86M 481.4M 408.28M 468.35M 545.24M 465.56M 364.52M 408.43M 347.88M 281.65M 290.12M 307.63M 352.92M 287.47M 223.17M 265.58M 259.81M 203.88M
Capital Expenditures
-37.11M -103.74M -5.44M 8.4M -4.13M -4.27M -4.8M -6.06M -3.05M -6.6M -6.48M -3.61M -1.98M -3.93M -3.34M -9.98M -1.53M -7.99M -601K -981K -1.38M -697K
Cash Acquisitions
-158.83M -5.56M 40.26M -86.72M 189.11M -102.4M -292.33M 12.41M -4.18M -2.41M -1.02M -1.19B -150.06M -21.06M -16.29M -26.33M -229.32M -3.98M -33.77M -13.66M -6.56M 30.92M
Purchase of Investments
-192.2M -14.59M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
252.58M 70.29M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
7.29M 6.1M -151.37M -5.09M -457.2M -235.37M -472.29M -119.09M -475.47M -273.06M -174.7M -84.31M -119.21M -61.35M -386.57M -635.92M -217.81M -109.41M -385.38M -257.85M -179.96M 12.37M
Investing Cash Flow
-128.27M -47.5M -116.55M -83.41M -272.22M -342.04M -769.42M -112.74M -482.7M -282.07M -182.24M -1.28B -271.25M -86.34M -406.21M -672.23M -448.66M -121.37M -419.75M -272.49M -187.9M 42.6M
Debt Repayment
461M -75.01M 278.76M 347.34M 101.87M 213.62M 782.02M 23.38M 323.81M 132.28M 47.11M 1.34B 180.67M 2.54M 338.33M 604.96M 374.22M 58.91M 369.89M 211.43M 68.07M -446.41M
Common Stock Repurchased
n/a -1.44M -140.93M -1.17M -8.62M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -64.13M n/a n/a n/a n/a n/a
Dividend Paid
-341.95M -342.75M -342.37M -343.85M -343.88M -344.2M -343.96M -343.41M -343.43M -344.21M -342.27M -265.29M -218.8M -219.99M -200.88M -200.88M -201.02M -202.53M -167.4M -167.27M -133.78M -132.54M
Other Financial Acitivies
-20.68M -16.92M -19.76M -388.5M -15.37M -29.04M -27.95M -22.8M -16.55M -21.85M -4.81M -38.17M -36.04M -20.16M -17.98M -15.3M -15.83M -22.62M -10.83M -15.56M -9.04M -6.46M
Financial Cash Flow
98.37M -442.13M -224.3M -386.18M -266M -159.62M 410.12M -342.83M -36.39M -233.18M -300.35M 1.04B -74.16M -242.6M 119.47M 388.78M 93.23M -169.62M 191.49M 28.44M -74.96M -311.69M
Net Cash Flow
556.51M 225K 26.95M -13.11M 5.64M -20.26M 48.98M 12.78M 26.16M -49.7M -118.04M 170.21M 2.47M -47.29M 3.38M 24.19M -2.5M -3.53M -5.09M 21.53M -3.05M -65.21M
Free Cash Flow
549.3M 386.11M 362.36M 465.53M 539.73M 477.14M 403.48M 462.29M 542.19M 458.95M 358.04M 404.82M 345.9M 277.72M 286.78M 297.66M 351.4M 279.48M 222.57M 264.6M 258.43M 203.18M
Adj. Free Cash Flow
540.47M 378.51M 349.57M 458.47M 531.22M 469.97M 394.99M 454.07M 541.91M 453.04M 350.83M 397.83M 338.96M 272.22M 280.82M 292.01M 346.15M 274.94M 217.91M 260.59M 253.45M 199.53M
Maintenance CapEx
-37.11M -103.74M n/a 8.4M -1.63M n/a -726.02K n/a n/a n/a n/a n/a n/a n/a n/a -328.7K n/a n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a -5.44M n/a -2.5M -4.27M -4.07M -6.06M -3.05M -6.6M -6.48M -3.61M -1.98M -3.93M -3.34M -9.65M -1.53M -7.99M -601K -981K -1.38M -697K
Owner Earnings
549.3M 386.11M 367.8M 465.53M 542.23M 481.4M 407.55M 468.35M 545.24M 465.56M 364.52M 408.43M 347.88M 281.65M 290.12M 307.31M 352.92M 287.47M 223.17M 265.58M 259.81M 203.88M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.