Extra Space Storage Inc. (EXR) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
2795 COTTONWOOD PARKWAY, SUITE 400 SALT LAKE CITY, UT 84121 |
| State of Incorp. | MD |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6798 - Real Estate Investment Trusts (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 99 | 93 | 71 | 109 | 66 | 57 | |||
| Cash and cash equivalent | 99 | 93 | 71 | 109 | 66 | 57 | |||
| Total current assets: | 99 | 93 | 71 | 109 | 66 | 57 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 144 | 136 | 118 | 58 | 8 | ✕ | |||
| Operating lease, right-of-use asset | 227 | 222 | 228 | 252 | 265 | ✕ | |||
| Property, plant and equipment | 49 | 43 | 2,148 | 1,952 | 1,936 | ||||
| Long-term investments and receivables | 100 | 100 | 100 | 100 | 109 | ||||
| Due from related parties | ✕ | ✕ | 100 | 100 | 100 | 100 | 109 | ||
| Intangible assets, net (including goodwill) | 287 | 27 | (131) | (129) | (128) | (121) | |||
| Goodwill | 171 | 171 | |||||||
| Intangible assets, net (excluding goodwill) | 116 | (144) | (131) | (129) | (128) | (121) | |||
| Total noncurrent assets: | 707 | 527 | 2,463 | 2,233 | 2,181 | (13) | |||
| Other undisclosed assets | 26,650 | 11,547 | 7,940 | 7,054 | 6,286 | 7,803 | |||
| TOTAL ASSETS: | 27,456 | 12,167 | 10,474 | 9,396 | 8,532 | 7,848 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Debt | |||||||||
| Total current liabilities: | |||||||||
| Noncurrent Liabilities | |||||||||
| Other undisclosed liabilities | 12,042 | 8,089 | 6,689 | 6,460 | 5,611 | 5,063 | |||
| Total liabilities: | 12,042 | 8,089 | 6,689 | 6,460 | 5,611 | 5,063 | |||
| Equity | |||||||||
| Equity, attributable to parent | 14,391 | 3,260 | 3,116 | 2,548 | 2,540 | 2,414 | |||
| Common stock | 2 | 1 | 1 | 1 | 1 | 1 | |||
| Additional paid in capital | 14,750 | 3,345 | 3,286 | 3,000 | 2,869 | 2,641 | |||
| Accumulated other comprehensive income (loss) | 17 | 49 | (43) | (99) | (29) | 35 | |||
| Accumulated deficit | (379) | (136) | (128) | (355) | (301) | (263) | |||
| Equity, attributable to noncontrolling interest | 1,023 | 819 | 669 | 388 | 382 | 372 | |||
| Total equity: | 15,414 | 4,078 | 3,786 | 2,936 | 2,922 | 2,785 | |||
| TOTAL LIABILITIES AND EQUITY: | 27,456 | 12,167 | 10,474 | 9,396 | 8,532 | 7,848 | |||
Income Statement (P&L) ($ in millions)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 2,560 | 1,924 | 1,577 | 1,356 | 1,308 | 1,197 | ||
| Operating leases, income statement, lease revenue | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 1,039 | |
| Cost of revenue | (612) | (435) | (369) | (361) | (336) | (292) | ||
| Gross profit: | 1,948 | 1,489 | 1,209 | 996 | 972 | 905 | ||
| Operating expenses | (146) | (419) | (344) | (321) | (89) | (81) | ||
| Other undisclosed operating income (loss) | (632) | (19) | 111 | (8) | (248) | (204) | ||
| Operating income: | 1,170 | 1,050 | 976 | 666 | 635 | 620 | ||
| Nonoperating income (Investment Income, Nonoperating) | 85 | 69 | 50 | 15 | 7 | 5 | ||
| Interest and debt expense | (419) | (4) | (3) | (9) | (12) | (178) | ||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | (19) | (163) | (179) | (5) | ||||
| Income from continuing operations before equity method investments, income taxes: | 817 | 1,116 | 1,023 | 509 | 451 | 442 | ||
| Income from equity method investments | 55 | 11 | 14 | |||||
| Other undisclosed loss from continuing operations before income taxes | (215) | (163) | ||||||
| Income from continuing operations before income taxes: | 872 | 901 | 859 | 509 | 462 | 456 | ||
| Income tax expense | (22) | (21) | (20) | (14) | (11) | (9) | ||
| Income from continuing operations: | 850 | 880 | 839 | 495 | 451 | 447 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 839 | 495 | 451 | 447 | |
| Other undisclosed net income | 41 | 39 | 22 | |||||
| Net income: | 850 | 921 | 878 | 518 | 451 | 447 | ||
| Net loss attributable to noncontrolling interest | (9) | (18) | (15) | (13) | (12) | (14) | ||
| Other undisclosed net loss attributable to parent | (38) | (43) | (35) | (23) | (19) | (18) | ||
| Net income attributable to parent: | 803 | 861 | 828 | 482 | 420 | 415 | ||
| Undistributed earnings (loss) allocated to participating securities, basic | (1) | (1) | (1) | (1) | (1) | (1) | ||
| Net income available to common stockholders, basic: | 802 | 859 | 826 | 481 | 419 | 415 | ||
| Other undisclosed net income available to common stockholders, diluted | 48 | 41 | 22 | 21 | ||||
| Net income available to common stockholders, diluted: | 802 | 908 | 867 | 481 | 441 | 436 | ||
Comprehensive Income ($ in millions)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 850 | 921 | 878 | 518 | 451 | 447 | ||
| Other comprehensive income (loss) | (33) | 96 | 59 | (74) | (67) | 1 | ||
| Comprehensive income: | 818 | 1,017 | 937 | 444 | 384 | 449 | ||
| Comprehensive loss, net of tax, attributable to noncontrolling interest | (46) | (65) | (53) | (32) | (28) | (32) | ||
| Comprehensive income, net of tax, attributable to parent: | 772 | 952 | 884 | 412 | 356 | 417 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.