{"schemaVersion":"edgar.public-analysis.v1","calculationVersion":"analysis-v1.4:context-v3","mappingVersion":"analysis-mappings-v2","status":"ready","ticker":"EXR","cik":"0001289490","name":"Extra Space Storage Inc.","lens":"corporate","businessModel":"corporate","basis":"annual","asOf":"","selectedEnd":"latest","period":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"comparisonPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"checkedAt":"2026-09-27T04:46:48.559Z","retrievedAt":"2026-09-13T08:24:25.730Z","calculatedAt":"2026-09-19T04:06:36.412Z","freshUntil":"2026-09-28T05:46:48.559Z","stale":false,"metrics":[{"key":"revenue","label":"Revenue","format":"currency","unit":"USD","value":3377542000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[0],"calculations":[],"previous":{"value":3256902000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[1],"calculations":[]},"change":{"delta":120640000,"percent":3.7041335600518535,"reason":null}},{"key":"netIncome","label":"Net Income","format":"currency","unit":"USD","value":973999000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2],"calculations":[],"previous":{"value":854681000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3],"calculations":[]},"change":{"delta":119318000,"percent":13.960530303118942,"reason":null}},{"key":"operatingMargin","label":"Operating margin","format":"percent","unit":"%","value":41.82600838124293,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[4,0],"calculations":[],"previous":{"value":40.63247834905687,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[5,1],"calculations":[]},"change":{"delta":1.193530032186061,"percent":null,"reason":null}},{"key":"operatingCashFlow","label":"Operating Cash Flow","format":"currency","unit":"USD","value":1850193000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6],"calculations":[],"previous":{"value":1887430000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7],"calculations":[]},"change":{"delta":-37237000,"percent":-1.9728943589960954,"reason":null}},{"key":"freeCashFlow","label":"Free cash flow","format":"currency","unit":"USD","value":null,"classification":"unavailable","formula":null,"observationPeriod":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"reason":"One or more required reported inputs are missing.","sourceIds":[],"calculations":[],"previous":{"value":null,"classification":"unavailable","formula":null,"observationPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"reason":"One or more required reported inputs are missing.","sourceIds":[],"calculations":[]},"change":{"delta":null,"percent":null,"reason":"Both periods require compatible reported inputs."}},{"key":"roe","label":"Return on average equity","format":"percent","unit":"%","value":7.114492795491248,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2,8,9],"calculations":[],"previous":{"value":6.0319517760600645,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3,9,10],"calculations":[]},"change":{"delta":1.0825410194311837,"percent":null,"reason":null}}],"sourceCatalog":[{"taxonomy":"us-gaap","tag":"Revenues","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3377542000,"accession":"0001289490-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1289490/000128949026000011/exr-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"Revenues","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3256902000,"accession":"0001289490-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1289490/000128949026000011/exr-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":973999000,"accession":"0001289490-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1289490/000128949026000011/exr-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":854681000,"accession":"0001289490-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1289490/000128949026000011/exr-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1412691000,"accession":"0001289490-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1289490/000128949026000011/exr-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1323360000,"accession":"0001289490-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1289490/000128949026000011/exr-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1850193000,"accession":"0001289490-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1289490/000128949026000011/exr-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1887430000,"accession":"0001289490-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1289490/000128949026000011/exr-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","value":13433166000,"accession":"0001289490-26-000053","filed":"2026-07-31","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1289490/000128949026000053/exr-20260630.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","value":13947535000,"accession":"0001289490-26-000011","filed":"2026-02-20","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1289490/000128949026000011/exr-20251231.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","value":14390921000,"accession":"0001628280-25-009060","filed":"2025-02-28","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1289490/000162828025009060/exr-20241231.htm","revised":false}],"coverage":{"displayedMetrics":6,"availableMetrics":5,"reportedMetrics":3,"calculatedMetrics":2,"comparableMetrics":5,"sourceCount":11,"sourceInputsOmitted":0,"preparedHistoryPeriods":11},"limitations":["Normalized standard SEC XBRL concepts, not a complete reproduction of the filed financial statements. Missing values are not zero.","Values are unscaled USD, reported per-share units, percentages or ratios as labeled. Balance-sheet inputs are point-in-time observations; income and cash-flow inputs cover their stated durations.","The latest filed values in the prepared model are used, including subsequent comparative revisions. Selecting an older reporting end does not create an as-filed historical vintage.","Year-over-year changes require compatible periods. Percentage growth is not calculated from a zero or negative base; percentage-valued metrics change in percentage points.","Reported inputs, calculated metrics and source-check dates remain separate. CFTC positioning, market prices and personal research assumptions are outside this summary."],"interactiveUrl":"/analysis/EXR#analysis-workspace","summaryUrl":"/api/v1/analysis/EXR"}