Extra Space Storage Inc. Financial Ratios — EXR Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	2.12	4.09	4.78	4.27	3.63	5.56	6.58	5.43	5.13	5.37	8.33	7.6	4.05	3.04	3.35
Return on Capital (%)	9.99	13.76	13.82	11.6	9.16	12	13.37	11.73	11.15	10.72	14.71	13.55	11.74	11.09	11.6
Return on Invested Capital (%)	5.1	5.6	6.01	6.82	6.8	6.93	7.58	7.76	7.81	7.34	8.63	9.39	6.3	4.95	5.09
Gross Margin (%)	69.19	70.23	71.37	71.75	72.26	73.23	73.65	73.47	72.07	71.46	74.76	75.63	73.8	72.2	70.78
EBITDA Margin (%)	54.13	57.9	60.95	62.33	63.6	64.98	66.51	66.68	65.24	64.33	68.28	68.91	68.08	67.06	65.26
Operating Margin (%)	36.54	39.72	42.66	44.55	46.54	46.57	49.01	49.21	48.44	47.78	52.95	53.93	48.31	43.02	44.09
Incremental Operating Margin (%)	54.74	52.89	53.51	52.31	56.07	46.7	70.41	51.63	40.1	29.97	84.62	58.39	31.31	23.56	72.92
Pretax Margin (%)	18.06	32.51	37.56	31.44	28.21	41.63	46.86	38.13	35.34	39.18	56.94	48.96	34.06	28.67	31.51
Profit Margin (%)	15.3	28.65	33.05	27.56	24.22	36.91	43.35	34.71	32.1	35.52	52.47	44.73	31.37	26.24	28.84
Net Income to Common Margin (%)	15.3	28.65	33.05	27.56	24.22	36.91	43.35	34.71	32.1	35.52	52.47	44.73	31.37	26.24	28.84
Effective Tax Rate (%)	1.94	4.07	5.11	3.72	5.05	3.84	0.7	2.03	2.45	2.6	2.26	2.22	2.47	3.59	3.91
Dvd Payout Ratio (%)	78.36	63.94	81.9	98.43	117.29	85.93	71.54	88.73	94.99	84.53	64.77	82.04	116.56	145.38	128.31
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	1,369	1,581	1,949	2,350	3,536	4,306	4,554	4,812	5,321	6,010	6,191	7,560	11,253	13,028	13,992
ST Debt	215	85	- -	138	36	365	94	81	158	949	535	945	682	1,362	1,224
LT Debt	1,154	1,496	1,949	2,212	3,500	3,941	4,460	4,731	5,163	5,061	5,656	6,615	10,571	11,666	12,768
Total Debt/EBITDA	7.67	6.67	6.14	5.83	7.11	6.68	6.2	6.03	6.23	6.89	5.75	5.7	6.46	5.96	6.35
Net Debt/EBITDA	7.49	6.53	5.74	5.71	6.95	6.61	6.12	5.96	5.83	6.46	5.47	5.46	6.26	5.58	5.94
Total Debt/EBIT	11.36	9.73	8.77	8.15	9.71	9.32	8.41	8.17	8.4	9.27	7.41	7.29	9.1	9.3	9.4
Net Debt/EBIT	11.1	9.51	8.19	7.99	9.5	9.23	8.31	8.07	7.86	8.7	7.05	6.98	8.83	8.7	8.79
EBITDA to Interest Expense	2.58	3.28	4.35	4.8	5.03	4.65	4.63	4.36	4.46	5.06	6.48	6.05	3.98	3.67	3.47
EBITDA-CapEx/Interest Expense	2.51	3.23	4.26	4.74	4.95	4.62	4.58	4.33	4.42	5.02	6.46	5.95	3.94	3.64	3.44
EBIT to Interest Expense	1.74	2.25	3.04	3.43	3.68	3.34	3.41	3.22	3.31	3.76	5.03	4.73	2.83	2.35	2.34
Interest Expense	69	72	73	84	99	138	159	183	191	172	166	219	438	595	635
Common Equity/Total Assets	-10.45	-7.26	-5.65	-5.86	-5.54	-4.77	-3.38	-3.33	-3.51	-3.76	-1.21	-1.11	-1.37	-3.11	-4.94
Long-Term Debt/Equity (%)	107.52	96.84	100.87	115.72	147.5	151.81	163.75	169.83	176.72	172.36	149.4	162.21	68.58	78.51	89.14
Long-Term Debt/Capital (%)	99.43	106.81	102.71	97.53	100.48	91.24	95.4	96.12	95.56	83.72	84	80.24	88.84	89.45	95.03
Long-Term Debt/Total Assets (%)	45.86	46.42	49	50.49	57.64	55.58	59.78	60.28	60.51	53.86	54	54.37	38.5	40.44	43.63
Total Debt/Equity (%)	127.54	102.34	100.87	122.93	149.02	165.87	167.2	172.74	182.13	204.68	163.53	185.38	73.01	87.67	97.68
Total Debt/Capital (%)	117.94	112.88	102.71	103.62	101.52	99.69	97.41	97.76	98.48	99.42	91.94	91.7	94.57	99.89	104.14
Total Debt/Total Assets (%)	54.4	49.06	49	53.64	58.23	60.72	61.04	61.31	62.37	63.96	59.11	62.14	40.99	45.16	47.81
Net Debt to Equity	124.53	100.1	94.2	120.4	145.82	164.18	165.16	170.68	170.47	191.99	155.48	177.49	70.83	81.99	91.4
Net Debt/Capital (%)	117.85	112.89	102.79	103.66	101.55	99.69	97.38	97.74	93.32	94.98	88.35	88.8	92.52	94.42	98.46
EBITDA	179	237	317	403	498	645	735	798	854	873	1,077	1,326	1,743	2,184	2,204
EBITDA-CapEx	174	234	311	399	490	640	727	794	846	865	1,073	1,303	1,727	2,164	2,183
Operating Income (Loss)	121	163	222	288	364	462	542	589	634	648	835	1,038	1,237	1,401	1,489

Liquidity (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.1	0.22	2.07	0.23	0.63	0.09	0.28	0.25	0.21	0.1	0.1	0.08	0.09	0.08	0.08
Current Ratio	0.36	0.65	3.23	0.66	0.9	0.16	0.44	0.32	0.36	0.37	0.83	0.67	0.85	0.93	1.14
Quick Ratio	0.24	0.47	2.74	0.49	0.65	0.13	0.3	0.25	0.35	0.36	0.77	0.62	0.77	0.85	1.08
CFO/Avg Current Liab	0.62	1.08	2.71	2.54	2.26	1.84	1.8	3.2	2.61	1.07	1.02	1.29	1.23	1.31	1.08
Common Equity/Total Assets	-10.45	-7.26	-5.65	-5.86	-5.54	-4.77	-3.38	-3.33	-3.51	-3.76	-1.21	-1.11	-1.37	-3.11	-4.94
Long-Term Debt/Equity (%)	107.52	96.84	100.87	115.72	147.5	151.81	163.75	169.83	176.72	172.36	149.4	162.21	68.58	78.51	89.14
Long-Term Debt/Capital (%)	99.43	106.81	102.71	97.53	100.48	91.24	95.4	96.12	95.56	83.72	84	80.24	88.84	89.45	95.03
Long-Term Debt/Total Assets (%)	45.86	46.42	49	50.49	57.64	55.58	59.78	60.28	60.51	53.86	54	54.37	38.5	40.44	43.63
Total Debt/Equity (%)	127.54	102.34	100.87	122.93	149.02	165.87	167.2	172.74	182.13	204.68	163.53	185.38	73.01	87.67	97.68
Total Debt/Capital (%)	117.94	112.88	102.71	103.62	101.52	99.69	97.41	97.76	98.48	99.42	91.94	91.7	94.57	99.89	104.14
Total Debt/Total Assets (%)	54.4	49.06	49	53.64	58.23	60.72	61.04	61.31	62.37	63.96	59.11	62.14	40.99	45.16	47.81
CFO/Total Liabilities	9.99	12.86	13.26	13.67	9.93	12	12.61	13.39	12.61	11.94	14.24	15.31	11.65	13.49	12.38
CFO/CapEx	28.74	64.12	41.58	69.89	49.77	108.55	76.4	157.74	91.15	108.73	260.3	54.23	87.69	92.01	87.53
Altman's Z-Score	0.99	1.51	1.66	1.92	1.97	1.52	1.72	1.69	1.77	1.63	3.1	1.85	1.57	1.58	1.33

Working Capital (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	42.46	23.12	22.56	22.23	19.87	42.41	- -	- -	- -	- -	37.99	22.77	23.21	24.63	24.85
Days Sales Outstanding	8.6	15.79	16.18	16.42	18.37	8.61	- -	- -	- -	- -	9.61	16.03	15.73	14.82	14.69
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	4.38	2.47	2.64	2.9	2.93	2.89	2.95	3.21	3.43	3.21	2.92	2.99	2.65	2.66	2.8
Accounts Payable Turnover Days	83.24	147.7	138.25	125.89	124.65	126.51	123.78	113.59	106.3	113.8	124.83	122.2	137.7	137.27	130.19
Cash Conversion Cycle	-74.65	-131.91	-122.07	-109.47	-106.29	-117.9	-123.78	-113.59	-106.3	-113.8	-115.22	-106.17	-121.97	-122.45	-115.5
Inventory to Cash Days	8.6	15.79	16.18	16.42	18.37	8.61	- -	- -	- -	- -	9.61	16.03	15.73	14.82	14.69
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	2,232	3,722	4,691	6,785	10,569	9,662	11,016	11,408	13,541	15,009	30,240	19,730	27,131	31,652	27,587
- Cash & Cash Equivalents	26	31	127	48	76	44	56	57	66	109	71	93	99	138	139
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	55	54	173	175	284	351	373	372	382	388	669	819	1,023	912	891
+ Total Debt	1,369	1,581	1,949	2,350	3,536	4,306	4,554	4,812	5,321	6,010	6,191	7,560	11,253	13,028	13,992
Enterprise Value	3,629	5,327	6,687	9,263	14,312	14,275	15,887	16,534	19,178	21,298	37,030	28,016	39,308	45,453	42,331
Total Capital	1,161	1,401	1,897	2,268	3,483	4,319	4,675	4,922	5,403	6,045	6,734	8,245	11,899	13,042	13,436
Total Debt/Capital (%)	117.94	112.88	102.71	103.62	101.52	99.69	97.41	97.76	98.48	99.42	91.94	91.7	94.57	99.89	104.14
Total Debt / EV	0.38	0.3	0.29	0.25	0.25	0.3	0.29	0.29	0.28	0.28	0.17	0.27	0.29	0.29	0.33
EV/Sales	11	13.01	12.84	14.31	18.3	14.39	14.38	13.82	14.66	15.7	23.48	14.56	15.35	13.96	12.53
EV/EBITDA	20.33	22.47	21.07	22.96	28.77	22.15	21.62	20.72	22.47	24.41	34.38	21.13	22.55	20.81	19.2
EV/EBIT	30.12	32.76	30.11	32.13	39.31	30.9	29.33	28.08	30.26	32.86	44.34	27	31.78	32.44	28.43
EV/Cash Flow to Firm	17.13	18.67	19.63	22.14	31.02	21.23	21.05	19.29	21.45	22.68	33.21	19.29	21.49	18.47	17.2
EV/Free Cash Flow to Firm	16.73	18.46	19.26	21.88	30.54	21.07	20.83	19.19	21.26	22.51	33.11	18.99	21.3	18.32	17.06
Diluted Market Cap	2,343	3,876	4,705	7,121	11,196	9,728	11,732	12,048	14,410	15,014	31,746	20,853	27,131	31,652	27,587
Diluted Enterprise Value	3,740	5,481	6,701	9,598	14,939	14,342	16,604	17,174	20,047	21,303	38,535	29,139	39,308	45,453	42,331
EV per Share	39.41	52.07	60.05	80.05	119.45	114.12	126.12	131.13	149.59	164.41	277.64	208.99	232.29	214.83	199.81
TTM Sales	330	409	521	647	782	992	1,105	1,197	1,308	1,356	1,577	1,924	2,560	3,257	3,378
TTM EBITDA	179	237	317	403	498	645	735	798	854	873	1,077	1,326	1,743	2,184	2,204
TTM Operating Income	121	163	222	288	364	462	542	589	634	648	835	1,038	1,237	1,401	1,489
TTM Cash Flow to Firm	212	285	341	418	461	672	755	857	894	939	1,115	1,452	1,829	2,461	2,461
TTM Free Cash Flow to Firm	217	289	347	423	469	677	763	862	902	946	1,119	1,475	1,845	2,482	2,482

Multiples (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	15.7	17.68	16.94	20.8	29.88	17.88	19.39	17.66	20.14	19.29	33.2	16.54	19.13	16.59	14.74
EV/EBIT	30.12	32.76	30.11	32.13	39.31	30.9	29.33	28.08	30.26	32.86	44.34	27	31.78	32.44	28.43
Enterprise Value	3,629	5,327	6,687	9,263	14,312	14,275	15,887	16,534	19,178	21,298	37,030	28,016	39,308	45,453	42,331
Low Price	17.29	23.8	36.5	41.48	58.51	68.09	71.34	77.53	86.99	72.7	106.56	143.59	101.19	131.02	121.03
EV/Sales	11	13.01	12.84	14.31	18.3	14.39	14.38	13.82	14.66	15.7	23.48	14.56	15.35	13.96	12.53
EV/EBITDA	20.33	22.47	21.07	22.96	28.77	22.15	21.62	20.72	22.47	24.41	34.38	21.13	22.55	20.81	19.2
Price/Earnings	44.23	31.73	27.26	38.04	55.78	26.39	23	27.47	32.24	31.15	36.54	22.92	33.78	37.03	28.32
Price/Earnings Average	37.94	26.84	27.27	33.78	45.71	28.63	20.67	27.42	32.53	27.86	26.1	28.53	29.95	38.68	31.35
Price/Earnings High	45.05	31.88	31.9	39.29	57.28	32.39	23.29	30.96	37.99	32.55	36.88	35.38	35.88	45.76	35.4
Price/Earnings Low	31.56	20.75	23.62	26.91	37	23.26	18.76	23.54	26.56	19.55	17.17	22.36	21.32	32.43	26.32
Price/Book Value	-8.48	-15.91	-20.86	-26.45	-31.43	-28.59	-43.71	-43.6	-45.17	-42.45	-238.29	-146.65	-71.98	-35.28	-19.06
Price/Book Value Average	-7.27	-13.46	-20.87	-23.48	-25.75	-31.02	-39.28	-43.52	-45.58	-37.96	-170.24	-182.55	-63.82	-36.85	-21.1
Price/Book Value High	-8.64	-15.98	-24.41	-27.31	-32.27	-35.09	-44.26	-49.14	-53.23	-44.36	-240.5	-226.37	-76.46	-43.59	-23.83
Price/Book Value Low	-6.05	-10.41	-18.08	-18.71	-20.84	-25.2	-35.66	-37.36	-37.21	-26.63	-111.99	-143.08	-45.43	-30.9	-17.72
Price/Tangible Book Value	2.17	2.51	2.53	3.72	4.66	3.91	4.24	4.3	4.86	5.36	8.02	5.08	1.8	2.16	1.95
Price/Tangible Book Value Average	1.86	2.12	2.54	3.3	3.82	4.24	3.81	4.29	4.9	4.8	5.73	6.32	1.59	2.25	2.15
Price/Tangible Book Value High	2.21	2.52	2.97	3.84	4.79	4.8	4.3	4.85	5.73	5.6	8.1	7.84	1.91	2.67	2.43
Price/Tangible Book Value Low	1.55	1.64	2.2	2.63	3.09	3.45	3.46	3.68	4	3.36	3.77	4.95	1.13	1.89	1.81
Price/Sales	6.77	9.09	9.01	10.49	13.51	9.74	9.97	9.53	10.35	11.07	19.17	10.25	10.6	9.72	8.17
Price/Sales Average	5.8	7.69	9.01	9.31	11.07	10.57	8.96	9.51	10.44	9.9	13.7	12.76	9.4	10.15	9.04
Price/Sales High	6.89	9.13	10.54	10.83	13.87	11.96	10.1	10.74	12.19	11.56	19.35	15.83	11.26	12.01	10.21
Price/Sales Low	4.83	5.95	7.81	7.42	8.96	8.59	8.13	8.17	8.52	6.94	9.01	10	6.69	8.51	7.59
Price/Cash Flow	15.48	17.24	17.29	20.1	28.77	17.92	18.44	16.83	19.13	19.46	31.75	15.93	19.34	16.77	14.91
Price/Cash Flow Average	13.28	14.59	17.3	17.85	23.58	19.44	16.57	16.8	19.31	17.4	22.68	19.84	17.15	17.51	16.51
Price/Cash Flow High	15.77	17.32	20.23	20.76	29.55	21.99	18.67	18.97	22.55	20.34	32.05	24.6	20.55	20.72	18.64
Price/Cash Flow Low	11.05	11.28	14.98	14.22	19.09	15.79	15.04	14.42	15.76	12.21	14.92	15.55	12.21	14.69	13.86
Price/Free Cash Flow Average	13.47	14.96	16.95	18.47	24.48	19.4	17.42	17.63	20.32	17.25	23.72	20.58	16.96	17.33	16.32
Price/Free Cash Flow High	16	17.76	19.82	21.48	30.68	21.94	19.63	19.9	23.73	20.16	33.51	25.53	20.32	20.5	18.43
Price/Free Cash Flow Low	11.21	11.56	14.68	14.71	19.82	15.76	15.81	15.14	16.59	12.1	15.61	16.13	12.07	14.53	13.7
EV/Sales Average	10.04	11.61	12.85	13.14	15.86	15.22	13.37	13.8	14.75	14.53	18	17.07	14.15	14.39	13.41
EV/Sales High	11.13	13.05	14.38	14.66	18.66	16.61	14.5	15.03	16.5	16.2	23.65	20.13	16.01	16.25	14.57
EV/Sales Low	9.07	9.86	11.64	11.24	13.75	13.24	12.54	12.45	12.83	11.58	13.31	14.31	11.44	12.75	11.96
EV/EBITDA Average	18.55	20.05	21.08	21.08	24.93	23.42	20.1	20.69	22.61	22.59	26.36	24.77	20.79	21.46	20.54
EV/EBITDA High	20.56	22.54	23.58	23.51	29.34	25.56	21.81	22.53	25.3	25.18	34.64	29.22	23.52	24.23	22.33
EV/EBITDA Low	16.75	17.04	19.1	18.04	21.62	20.37	18.86	18.67	19.67	18	19.5	20.76	16.81	19.01	18.32
EV/EBIT Average	27.48	29.23	30.12	29.49	34.07	32.68	27.27	28.04	30.45	30.42	34	31.65	29.29	33.45	30.41
EV/EBIT High	30.46	32.87	33.7	32.9	40.09	35.66	29.59	30.53	34.07	33.9	44.67	37.33	33.14	37.77	33.06
EV/EBIT Low	24.81	24.84	27.28	25.24	29.54	28.42	25.59	25.3	26.49	24.24	25.15	26.53	23.69	29.64	27.12
Last Price	24.23	36.39	42.13	58.64	88.21	77.24	87.45	90.48	105.62	115.86	226.73	147.18	160.33	149.6	130.22
High Price	24.68	36.56	49.29	60.56	90.58	94.81	88.56	101.96	124.46	121.07	228.84	227.18	170.3	184.87	162.77
Enterprise Value Average	3,312	4,753	6,689	8,502	12,405	15,098	14,772	16,511	19,300	19,712	28,394	32,845	36,232	46,860	45,283
Enterprise Value High	3,671	5,344	7,484	9,485	14,596	16,473	16,027	17,982	21,593	21,973	37,311	38,740	40,995	52,915	49,227
Enterprise Value Low	2,990	4,039	6,060	7,277	10,754	13,131	13,858	14,901	16,790	15,707	21,002	27,535	29,300	41,522	40,384

Shares Outstanding	95	111	116	116	124	126	126	127	130	131	134	134	211	212	211
Diluted Weighted Avg Shares	97	107	112	121	127	126	134	133	136	130	140	142	169	212	212
Basic Weighted Avg Shares	92	102	111	116	120	125	126	126	128	130	133	134	169	212	212
Revenue per Share	3.58	4	4.68	5.59	6.53	7.93	8.77	9.49	10.21	10.47	11.83	14.35	15.13	15.39	15.94
EBITDA per Share	1.94	2.32	2.85	3.49	4.15	5.15	5.83	6.33	6.66	6.74	8.08	9.89	10.3	10.32	10.4
Operating Income per Share	1.31	1.59	1.99	2.49	3.04	3.69	4.3	4.67	4.94	5	6.26	7.74	7.31	6.62	7.03
Basic EPS, GAAP	0.55	1.15	1.55	1.54	1.58	2.93	3.8	3.29	3.28	3.72	6.21	6.42	4.75	4.04	4.6
Basic EPS from Cont Ops	0.63	1.25	1.67	1.69	1.75	3.17	4.08	3.55	3.52	4	6.58	6.87	5.03	4.25	4.83
Diluted EPS, GAAP	0.52	1.1	1.54	1.47	1.49	2.91	3.57	3.12	3.08	3.72	5.91	6.07	4.75	4.04	4.6
Diluted EPS from Cont Ops	0.6	1.2	1.66	1.61	1.65	3.15	3.83	3.36	3.31	3.99	6.27	6.5	5.03	4.25	4.83
Dividend per Share	0.56	0.86	1.46	1.82	2.25	2.94	3.12	3.37	3.57	3.61	4.51	6.01	6.18	6.5	6.49
Cash Flow per Share	1.57	2.11	2.44	2.92	3.07	4.31	4.74	5.38	5.52	5.95	7.14	9.24	8.29	8.92	8.73
Free Cash Flow per Basic Share	1.51	2.08	2.38	2.88	3	4.27	4.68	5.34	5.46	5.9	7.11	9.07	8.19	8.82	8.63
Cash & Equivalents per Share	0.29	0.3	1.14	0.41	0.63	0.35	0.44	0.46	0.51	0.84	0.53	0.69	0.59	0.65	0.66
Book Value per Share	-2.86	-2.29	-2.02	-2.22	-2.81	-2.7	-2	-2.07	-2.34	-2.73	-0.95	-1	-2.23	-4.24	-6.83
Tangible Book Value per Share	11.15	14.49	16.62	15.76	18.93	19.76	20.62	21.04	21.74	21.61	28.26	28.99	89.21	69.32	66.91

Extra Space Storage Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)