Extra Space Storage (EXR) FY2025 results: revenue $3.4 billion, up 3.7% on the year
Extra Space Storage Inc. (EXR) reported revenue of $3.4 billion for fiscal 2025, the year ended 31 December 2025, up 3.7% on the year before. Net income was $974 million, up 14.0%, and diluted earnings per share $4.59. The figures are the company's own, from the 10-K it filed with the SEC on 20 February 2026.
this yearthe year beforeHover a bar for its figure.
The year in brief
What management said about the year
Guidance figures: 19 new.
- Q4 Core FFO rose 2.5%: Core FFO was $2.08 per diluted share and FFO was $1.99. Net income attributable to common stockholders was $1.36 per diluted share, up 9.7% on the prior-year quarter.
- Full-year Core FFO rose 1.1%: Full-year FFO was $7.90 and Core FFO was $8.21 per diluted share. Full-year net income attributable to common stockholders was $4.59 per diluted share, up 13.9%.
- Same-store revenue and NOI growth rates: Fourth-quarter same-store revenue rose 0.4% and same-store NOI rose 0.1%. Full-year same-store revenue rose 0.1% and same-store NOI fell 1.7%.
- Full-year same-store expenses rose 4.9%: Fourth-quarter same-store operating expenses rose 1.1%. Full-year property taxes rose 7.6%, the largest full-year increase among the line items.
- Repurchases resumed after a pause: The company bought back 1,089,659 shares for $140.9 million at an average price of $129.32, with $350.5 million of authorization remaining.
From this 10-K
Extra Space Storage owns, operates, manages, acquires, develops and redevelops self-storage properties, which it calls stores, and lends to other store owners. Stores rent space month to month for personal or business use. It was formed as a Maryland corporation in 2004 and floated that August, continuing a business that had been in self-storage since 1977. Head office is in Salt Lake City.
The four quarters: Q1 FY2025 · Q2 FY2025 · Q3 FY2025 · Q4 FY2025
Income statement (profit and loss)
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Revenue | 3,378 | 3,257 | 2,560 | +3.7% | |
| Cost of revenue | 918 | 832 | 612 | +10.4% | |
| Gross profit | 2,459 | 2,425 | 1,948 | +1.4% | |
| Gross margin | 72.8% | 74.5% | 76.1% | ||
| Operating income | 1,413 | 1,323 | 1,170 | +6.8% | |
| Operating margin | 41.8% | 40.6% | 45.7% | ||
| Interest expense | n/a | n/a | 419 | ||
| Pre-tax income | 941 | 853 | 817 | +10.3% | |
| Income tax | 41.6 | 33.5 | 21.6 | +24.1% | |
| Effective tax rate | 4.4% | 3.9% | 2.6% | ||
| Net income | 974 | 855 | 803 | +14.0% | |
| Net margin | 28.8% | 26.2% | 31.4% | ||
| Diluted EPS | $4.59 | $4.03 | $4.74 | +13.9% |
Read more
Free cash flow is operating cash flow less capital expenditure; the effective tax rate is income tax over pre-tax income; margins are the line over revenue. Gross profit is revenue less cost of revenue, and operating income is revenue less the company's own total costs, where the statement does not print those lines. Those four are arithmetic on the filed numbers; everything else is as filed. Money is in $ million as the company files it, or in $ billion by the switch above the tables; per share figures and share counts are as they are.Cash flow
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Operating cash flow | 1,850 | 1,887 | 1,402 | -2.0% | |
| Capital expenditure | 562 | 479 | 136 | +17.3% | |
| Free cash flow | 1,288 | 1,408 | 1,267 | -8.5% | |
| Free cash flow margin | 38.1% | 43.2% | 49.5% | ||
| Cash from investing | -814 | -1,647 | -1,818 | ||
| Cash from financing | -1,036 | -202 | 423 | ||
| Depreciation and amortisation | 715 | 783 | 506 | -8.7% | |
| Share-based compensation | 35.5 | 29.0 | 26.5 | +22.6% | |
| Buybacks | 150 | 0.0 | 0.0 | ||
| Dividends paid | 1,374 | 1,375 | 1,046 | -0.1% | |
| Dividend per share | $6.48 | $6.48 | $6.48 | 0.0% | |
| Diluted shares, weighted | 212m | 212m | 169m | +0.1% | |
| Shares outstanding at period end | 211m | 212m | 211m | -0.4% |
Balance sheet
| $ million | FY2025 | FY2024 | FY2023 | On the year | Last 8 years |
|---|---|---|---|---|---|
| Shareholders' equity | 13,433 | 13,948 | 14,391 | -3.7% | |
| Non-controlling interest | 891 | 912 | 1,023 | -2.3% | |
| Debt | 13,231 | 12,322 | 11,017 | +7.4% | |
| Other liabilities | 1,709 | 1,667 | 1,026 | +2.6% | |
| Total liabilities and equity | 29,264 | 28,848 | 27,456 | +1.4% | |
| Fixed assets | 65.2 | 50.4 | 48.7 | +29.4% | |
| Goodwill | 171 | 171 | 171 | 0.0% | |
| Intangible assets | 11.6 | 32.2 | 66.3 | -64.0% | |
| Cash and equivalents | 139 | 138 | 99.1 | +0.5% | |
| Other assets | 28,878 | 28,456 | 27,071 | +1.5% | |
| Total assets | 29,264 | 28,848 | 27,456 | +1.4% |
10-K for the year ended 31 December 2025, filed 20 February 2026: the filing.