Extra Space Storage Inc. (EXR)
Every figure this model derived for EXR, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 363,124,000 | PaymentsToAcquireProductiveAssets |
2026-06-30 |
| cash | 695,171,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| equity | 13,257,895,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 568,124,000 | InterestPaidNet |
2026-06-30 |
| ocf | 1,901,194,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 3,446,106,000 | Revenues |
2026-06-30 |
| sbc | 36,301,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up EXR on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 63.11 |
| dilution pct | 0.13 |
| ebit cagr | 8.78 |
| ebit yoy | -2.47 |
| ev ebit | 19.6 |
| ev owner earnings | 18.4 |
| ev sales | 8.02 |
| fcf margin | 44.63 |
| growth cv | 0.49 |
| interest cover | 2.48 |
| operating margin | 40.91 |
| owner earnings margin | 43.58 |
| revenue growth | 4.16 |
| revenue growth per share | 4.03 |
| roic | 8.86 |
| rule of 40 | 45.07 |
| sbc pct revenue | 1.05 |
Everything else this filing tags
400 more elements from EXR's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 29,660,493,000 | 2026-06-30 | 130 | USD |
LiabilitiesAndStockholdersEquity | 29,660,493,000 | 2026-06-30 | 130 | USD |
RealEstateInvestmentPropertyAtCost | 29,142,694,000 | 2026-06-30 | 46 | USD |
RealEstateGrossAtCarryingValue | 28,986,475,000 | 2025-12-31 | 21 | USD |
SECScheduleIIIRealEstateInvestmentPropertyNet | 25,004,350,000 | 2025-12-31 | 21 | USD |
RealEstateInvestmentPropertyNet | 24,938,444,000 | 2026-06-30 | 138 | USD |
RealEstateAndAccumulatedDepreciationCarryingAmountOfBuildingsAndImprovements | 23,850,756,000 | 2025-12-31 | 14 | USD |
InvestmentBuildingAndBuildingImprovements | 23,479,446,000 | 2026-06-30 | 42 | USD |
RealEstateAndAccumulatedDepreciationInitialCostOfBuildingsAndImprovements | 21,553,947,000 | 2025-12-31 | 14 | USD |
Liabilities | 15,483,159,000 | 2026-06-30 | 130 | USD |
AdditionalPaidInCapitalCommonStock | 14,886,836,000 | 2026-06-30 | 130 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 14,177,334,000 | 2026-06-30 | 246 | USD |
StockIssuedDuringPeriodValueAcquisitions | 11,353,338,000 | 2023-07-20 | 24 | USD |
ProceedsFromIssuanceOfDebt | 10,630,770,000 | 2026-06-30 | 46 | USD |
RepaymentsOfDebt | 10,244,782,000 | 2026-06-30 | 93 | USD |
SeniorNotes | 9,460,928,000 | 2026-06-30 | 44 | USD |
RealEstateFederalIncomeTaxBasis | 6,914,712,000 | 2017-12-31 | 7 | USD |
NotesPayable | 5,409,828,000 | 2021-09-30 | 48 | USD |
Land | 5,153,148,000 | 2026-06-30 | 42 | USD |
RealEstateAndAccumulatedDepreciationCarryingAmountOfLand | 5,135,719,000 | 2025-12-31 | 14 | USD |
RealEstateAndAccumulatedDepreciationInitialCostOfLand | 5,127,182,000 | 2025-12-31 | 14 | USD |
RepaymentsOfOtherDebt | 4,526,549,000 | 2021-09-30 | 8 | USD |
RealEstateInvestmentPropertyAccumulatedDepreciation | 4,330,467,000 | 2026-06-30 | 42 | USD |
RealEstateAndAccumulatedDepreciationCarryingAmountOfLandAndBuildingsAndImprovements | 4,133,298,000 | 2013-12-31 | 3 | USD |
RealEstateAccumulatedDepreciation | 3,982,125,000 | 2025-12-31 | 23 | USD |
DebtInstrumentCarryingAmount | 3,763,474,000 | 2017-12-31 | 3 | USD |
ProceedsFromIssuanceOfSecuredDebt | 3,323,000,000 | 2021-09-30 | 33 | USD |
DebtAndCapitalLeaseObligations | 2,872,978,000 | 2018-12-31 | 3 | USD |
SecuredDebt | 2,527,756,000 | 2015-09-30 | 44 | USD |
RealEstateAndAccumulatedDepreciationCostsCapitalizedSubsequentToAcquisitionCarryingCosts | 2,305,379,000 | 2025-12-31 | 14 | USD |
BusinessAcquisitionsProFormaRevenue | 1,930,816,000 | 2022-12-31 | 25 | USD |
RealEstateAndAccumulatedDepreciationAmountOfEncumbrances | 1,872,067,000 | 2014-12-31 | 4 | USD |
RetainedEarningsAccumulatedDeficit | -1,630,873,000 | 2026-06-30 | 130 | USD |
LineOfCredit | 1,617,000,000 | 2026-06-30 | 122 | USD |
UnsecuredDebt | 1,495,365,000 | 2026-06-30 | 38 | USD |
LeaseIncome | 1,479,377,000 | 2026-06-30 | 96 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 1,448,145,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 1,180,618,000 | 2025-12-31 | 10 | USD |
BusinessCombinationConsiderationTransferredIncludingEquityInterestInAcquireeHeldPriorToCombination1 | 1,086,645,000 | 2016-12-31 | 16 | USD |
OtherNotesPayable | 1,073,327,000 | 2026-06-30 | 76 | USD |
RealEstateInvestmentsUnconsolidatedRealEstateAndOtherJointVentures | 1,065,012,000 | 2026-06-30 | 122 | USD |
OperatingLeasesIncomeStatementMinimumLeaseRevenue | 1,039,340,000 | 2018-12-31 | 103 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 1,015,325,000 | 2017-12-31 | 3 | USD |
LineOfCreditFacilityMaximumBorrowingCapacity | 1,000,000,000 | 2024-11-30 | 12 | USD |
CostsAndExpenses | 970,442,000 | 2026-06-30 | 284 | USD |
EquityMethodInvestmentSummarizedFinancialInformationAssets | 940,753,000 | 2016-12-31 | 12 | USD |
EquityMethodInvestmentSummarizedFinancialInformationLiabilitiesAndEquity | 940,753,000 | 2016-12-31 | 12 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 930,308,000 | 2017-12-31 | 3 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | 900,653,000 | 2022-12-31 | 6 | USD |
MinorityInterestInOperatingPartnerships | 871,612,000 | 2026-06-30 | 130 | USD |
DerivativeNotionalAmount | 777,000,000 | 2026-06-30 | 28 | USD |
OperatingLeaseLiability | 767,584,000 | 2026-06-30 | 58 | USD |
OperatingIncomeLoss | 759,737,000 | 2026-06-30 | 284 | USD |
OperatingLeaseRightOfUseAsset | 732,490,000 | 2026-06-30 | 58 | USD |
BusinessAcquisitionCostOfAcquiredEntityPurchasePrice | 704,449,000 | 2013-12-31 | 7 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -704,310,000 | 2016-09-30 | 47 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 699,918,000 | 2026-06-30 | 136 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 687,039,000 | 2025-12-31 | 10 | USD |
DividendsCommonStock | 684,706,000 | 2026-06-30 | 158 | USD |
PaymentsOfDividendsCommonStock | 684,706,000 | 2026-06-30 | 146 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 658,146,000 | 2017-12-31 | 3 | USD |
BusinessCombinationConsiderationTransferred1 | 627,462,000 | 2017-12-31 | 10 | USD |
EquityMethodInvestmentSummarizedFinancialInformationEquity | 624,268,000 | 2016-12-31 | 12 | USD |
PaymentsToAcquireCommercialRealEstate | 601,727,000 | 2012-12-31 | 25 | USD |
OtherDepreciationAndAmortization | 586,821,000 | 2024-09-30 | 40 | USD |
RealEstateRevenueNet | 582,298,000 | 2018-06-30 | 164 | USD |
PaymentsToAcquireBusinessesGross | 574,913,000 | 2017-12-31 | 26 | USD |
LongTermDebt | 560,613,000 | 2018-09-30 | 2 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 556,738,000 | 2026-06-30 | 67 | USD |
OtherLiabilities | 548,626,000 | 2026-06-30 | 130 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | 528,543,000 | 2026-06-30 | 199 | USD |
ProfitLoss | 528,299,000 | 2026-06-30 | 308 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | 525,999,000 | 2026-06-30 | 199 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | 518,748,000 | 2026-06-30 | 206 | USD |
ComprehensiveIncomeNetOfTax | 504,687,000 | 2026-06-30 | 188 | USD |
NetIncomeLoss | 504,448,000 | 2026-06-30 | 242 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | 503,555,000 | 2026-06-30 | 207 | USD |
CommonStockSharesAuthorized | 500,000,000 | 2026-06-30 | 130 | shares |
StockRepurchaseProgramAuthorizedAmount1 | 500,000,000 | 2023-11-13 | 19 | USD |
CommercialPaper | 500,000,000 | 2024-12-31 | 1 | USD |
RealEstateAndAccumulatedDepreciationAccumulatedDepreciation | 496,754,000 | 2013-12-31 | 3 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 493,493,000 | 2017-12-31 | 3 | USD |
OtherAssets | 477,723,000 | 2026-06-30 | 130 | USD |
CostOfRevenue | 470,021,000 | 2026-06-30 | 212 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 456,117,000 | 2017-12-31 | 3 | USD |
AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent | 445,144,000 | 2026-06-30 | 130 | USD |
BusinessAcquisitionCostOfAcquiredEntityCashPaid | 413,778,000 | 2013-12-31 | 7 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 404,709,000 | 2025-12-31 | 18 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | 386,159,000 | 2016-09-30 | 47 | USD |
BusinessAcquisitionsProFormaNetIncomeLoss | 381,883,000 | 2016-12-31 | 10 | USD |
FinanceLeaseLiabilityPaymentsDue | 375,356,000 | 2025-12-31 | 10 | USD |
DepreciationDepletionAndAmortization | 371,405,000 | 2026-06-30 | 203 | USD |
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1 | 349,033,000 | 2026-06-30 | 21 | USD |
NetCashProvidedByUsedInFinancingActivities | -343,757,000 | 2026-06-30 | 99 | USD |
FinanceLeaseLiabilityPaymentsDueAfterYearFive | 339,930,000 | 2025-12-31 | 10 | USD |
EquityMethodInvestmentAggregateCost | 305,921,000 | 2023-12-31 | 14 | USD |
ProceedsFromCollectionOfNotesReceivable | 292,382,000 | 2026-06-30 | 86 | USD |
EquityMethodInvestmentSummarizedFinancialInformationRevenue | 269,858,000 | 2016-12-31 | 18 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | 261,044,000 | 2016-09-30 | 47 | USD |
PaymentsToAcquireAndDevelopRealEstate | 256,759,000 | 2014-03-31 | 11 | USD |
FinanceLeaseLiabilityUndiscountedExcessAmount | 234,821,000 | 2025-12-31 | 10 | USD |
PaymentsToAcquireRealEstate | 233,297,000 | 2026-06-30 | 110 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | 224,010,000 | 2025-12-31 | 40 | USD |
WeightedAverageNumberOfDilutedSharesOutstanding | 220,343,045 | 2026-06-30 | 212 | shares |
CommonStockSharesIssued | 211,273,076 | 2026-06-30 | 130 | shares |
CommonStockSharesOutstanding | 211,273,076 | 2026-06-30 | 130 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 210,929,737 | 2026-06-30 | 212 | shares |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 210,085,000 | 2017-12-31 | 3 | USD |
SaleOfStockConsiderationReceivedOnTransaction | 206,573,000 | 2021-03-23 | 10 | USD |
PaymentsToAcquireNotesReceivable | 204,833,000 | 2026-06-30 | 85 | USD |
IncomeTaxReconciliationTaxExemptIncome | 183,656,000 | 2025-12-31 | 40 | USD |
DirectPremiumsEarned | 182,203,000 | 2026-06-30 | 162 | USD |
NetCashProvidedByUsedInInvestingActivities | -175,771,000 | 2026-06-30 | 99 | USD |
Goodwill | 170,811,000 | 2026-06-30 | 34 | USD |
PreferredUnitsPreferredPartnersCapitalAccounts | 170,248,000 | 2021-09-30 | 6 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 151,158,000 | 2018-12-31 | 9 | USD |
EquityMethodInvestmentSummarizedFinancialInformationCostOfSales | 143,805,000 | 2016-12-31 | 18 | USD |
FinanceLeaseLiability | 140,535,000 | 2025-12-31 | 10 | USD |
FinanceLeaseRightOfUseAsset | 136,608,000 | 2026-06-30 | 41 | USD |
ProceedsFromSaleOfRealEstate | 133,755,000 | 2025-06-30 | 18 | USD |
InterestExpense | 132,887,000 | 2024-03-31 | 170 | USD |
DevelopmentInProcess | 126,217,000 | 2026-06-30 | 70 | USD |
EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss | 126,053,000 | 2016-12-31 | 18 | USD |
BusinessAcquisitionCostOfAcquiredEntityEquityInterestsIssuedAndIssuable | 119,216,000 | 2013-12-31 | 8 | USD |
AccountsReceivableNet | 114,679,000 | 2026-06-30 | 44 | USD |
OperatingLeasesFutureMinimumPaymentsDueThereafter | 111,653,000 | 2018-12-31 | 9 | USD |
NoncontrollingInterestIncreaseFromBusinessCombination | 100,417,000 | 2024-12-31 | 10 | USD |
DueFromRelatedPartiesNoncurrent | 100,000,000 | 2022-12-31 | 101 | USD |
OtherReceivables | 100,000,000 | 2023-12-31 | 4 | USD |
AssetAcquisitionConsiderationTransferred | 99,722,000 | 2026-06-30 | 96 | USD |
GeneralAndAdministrativeExpense | 93,824,000 | 2026-06-30 | 212 | USD |
LeaseCost | 90,537,000 | 2025-12-31 | 18 | USD |
RepaymentsOfUnsecuredDebt | 87,663,000 | 2012-12-31 | 12 | USD |
LineOfCreditFacilityAmountOutstanding | 85,000,000 | 2012-12-31 | 2 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | 79,897,000 | 2026-06-30 | 146 | USD |
InvestmentIncomeInterest | 78,320,000 | 2026-06-30 | 212 | USD |
StockIssuedDuringPeriodSharesAcquisitions | 76,217,359 | 2023-07-20 | 15 | shares |
MortgageLoansOnRealEstate | 68,681,000 | 2011-12-31 | 1 | USD |
RevenueFromContractWithCustomerExcludingAssessedTax | 68,599,000 | 2026-06-30 | 100 | USD |
DeferredIncomeTaxLiabilities | 67,701,000 | 2025-12-31 | 26 | USD |
OperatingLeaseCost | 64,345,000 | 2025-12-31 | 18 | USD |
StockRepurchasedDuringPeriodValue | 63,008,000 | 2022-12-31 | 41 | USD |
MinimumRents | 61,490,000 | 2011-03-31 | 13 | USD |
PropertyPlantAndEquipmentNet | 61,270,000 | 2026-06-30 | 34 | USD |
GainLossOnDispositionOfAssets | 60,495,000 | 2015-03-31 | 12 | USD |
EquityMethodInvestmentDifferenceBetweenCarryingAmountAndUnderlyingEquity | 59,858,000 | 2025-12-31 | 12 | USD |
PaymentsToDevelopRealEstateAssets | 58,175,000 | 2026-06-30 | 110 | USD |
NetCashProvidedByUsedInContinuingOperations | -57,107,000 | 2016-09-30 | 47 | USD |
AdvertisingExpense | 56,181,000 | 2025-12-31 | 45 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 54,596,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 53,973,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 53,357,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 53,011,000 | 2025-12-31 | 10 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 52,590,000 | 2025-12-31 | 6 | USD |
UnrealizedGainLossOnInterestRateCashFlowHedgesPretaxAccumulatedOtherComprehensiveIncomeLoss | -50,165,000 | 2016-09-30 | 41 | USD |
PreferredStockSharesAuthorized | 50,000,000 | 2026-06-30 | 130 | shares |
OperatingLeasePayments | 49,799,000 | 2025-12-31 | 18 | USD |
MinorityInterestInPreferredUnitHolders | 47,827,000 | 2026-06-30 | 130 | USD |
ReinsurancePremiumsForInsuranceCompaniesByProductSegmentGrossAmount | 47,317,000 | 2013-12-31 | 50 | USD |
CurrentIncomeTaxExpenseBenefit | 47,234,000 | 2025-12-31 | 45 | USD |
DeferredTaxLiabilities | 45,681,000 | 2025-12-31 | 25 | USD |
DerivativeFairValueOfDerivativeNet | -44,985,000 | 2019-09-30 | 3 | USD |
BusinessCombinationProFormaInformationRevenueOfAcquireeSinceAcquisitionDateActual | 44,712,000 | 2016-12-31 | 5 | USD |
DeferredRevenueLeasesNet | 43,923,000 | 2016-12-31 | 12 | USD |
DeferredTaxLiabilitiesPropertyPlantAndEquipment | 43,719,000 | 2025-12-31 | 26 | USD |
BusinessCombinationConsiderationTransferredEquityInterestsIssuedAndIssuable | 40,965,000 | 2022-03-31 | 30 | USD |
InterestAndDebtExpense | 40,256,000 | 2014-06-30 | 43 | USD |
ManagementFeesRevenue | 39,379,000 | 2017-12-31 | 72 | USD |
GainLossOnDispositionOfAssets1 | 38,656,000 | 2025-06-30 | 3 | USD |
CurrentFederalTaxExpenseBenefit | 38,515,000 | 2025-12-31 | 45 | USD |
OtherComprehensiveIncomeLossDerivativesQualifyingAsHedgesNetOfTax | 36,812,000 | 2018-09-30 | 75 | USD |
IncomeTaxesPaidNet | 35,287,000 | 2025-12-31 | 63 | USD |
PropertyManagementFeeRevenue | 33,964,000 | 2025-12-31 | 21 | USD |
EquityMethodInvestments | 33,878,000 | 2021-03-01 | 3 | USD |
GainsLossesOnSalesOfInvestmentRealEstate | -33,662,000 | 2024-12-31 | 20 | USD |
PartnersCapitalAccountDistributions | 33,615,000 | 2020-12-31 | 39 | USD |
ConversionOfStockAmountConverted1 | 33,403,000 | 2023-09-30 | 75 | USD |
FederalIncomeTaxExpenseBenefitContinuingOperations | 32,721,000 | 2025-12-31 | 45 | USD |
IncomeLossFromEquityMethodInvestments | 31,562,000 | 2026-06-30 | 203 | USD |
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders | 31,422,000 | 2026-06-30 | 121 | USD |
FixturesAndEquipmentGross | 30,547,000 | 2015-12-31 | 10 | USD |
ProceedsFromSaleOfNotesReceivable | 30,488,000 | 2026-06-30 | 51 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 29,599,000 | 2025-12-31 | 3 | USD |
PaymentsOfDividendsMinorityInterest | 29,357,000 | 2026-06-30 | 146 | USD |
IncreaseDecreaseInOtherOperatingLiabilities | 29,054,000 | 2026-06-30 | 146 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 28,369,000 | 2019-12-31 | 4 | USD |
RealEstateHeldforsale | 28,280,000 | 2026-06-30 | 66 | USD |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt | 28,022,000 | 2019-12-31 | 17 | USD |
PartnersCapitalAccountAcquisitions | 28,022,000 | 2019-12-31 | 30 | USD |
PaymentsToAcquireRealEstateAndRealEstateJointVentures | 27,583,000 | 2023-12-31 | 15 | USD |
DebtInstrumentUnamortizedDiscount | 26,146,000 | 2015-09-30 | 29 | USD |
AmortizationOfDebtDiscountPremium | 25,290,000 | 2026-06-30 | 188 | USD |
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest | 23,856,000 | 2026-06-30 | 188 | USD |
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedIntangibles | 23,780,000 | 2015-12-31 | 10 | USD |
IncomeTaxExpenseBenefit | 22,858,000 | 2026-06-30 | 212 | USD |
DebtInstrumentConvertibleCarryingAmountOfTheEquityComponent | 22,597,000 | 2018-09-30 | 2 | USD |
DeferredTaxAssetsGross | 22,020,000 | 2025-12-31 | 30 | USD |
AvailableForSaleSecuritiesGrossRealizedGainsLossesSaleProceeds | -21,812,000 | 2008-12-31 | 1 | USD |
AmortizationOfIntangibleAssets | 21,183,000 | 2025-12-31 | 39 | USD |
SupplementalInformationForPropertyCasualtyInsuranceUnderwritersCurrentYearClaimsAndClaimsAdjustmentExpense | 20,533,000 | 2022-12-31 | 21 | USD |
OriginationOfNotesReceivableFromRelatedParties | 20,230,000 | 2014-12-31 | 6 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 19,609,000 | 2015-12-31 | 10 | USD |
NoncashOrPartNoncashAcquisitionAccountsReceivableAcquired | 18,568,000 | 2009-12-31 | 1 | USD |
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseClaimsPaidCurrentYear1 | 18,137,000 | 2022-12-31 | 21 | USD |
VariableLeaseCost | 17,717,000 | 2025-12-31 | 18 | USD |
IncreaseDecreaseInOtherOperatingAssets | -17,370,000 | 2026-06-30 | 146 | USD |
IncreaseDecreaseInRestrictedCash | 16,477,000 | 2017-12-31 | 70 | USD |
OtherSundryLiabilities | 14,448,000 | 2016-12-31 | 12 | USD |
InterestRateCashFlowHedgeGainLossReclassifiedToEarningsNet | -14,240,000 | 2016-09-30 | 41 | USD |
DeferredCostsCurrentAndNoncurrent | 14,145,000 | 2026-06-30 | 34 | USD |
PaymentsToAcquireInterestInJointVenture | 13,937,000 | 2020-09-30 | 5 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | -13,575,000 | 2014-12-31 | 50 | USD |
ProceedsFromSaleOfRealEstateHeldforinvestment | 13,393,000 | 2026-06-30 | 68 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -13,354,000 | 2018-12-31 | 9 | USD |
IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions | -13,115,000 | 2026-06-30 | 146 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 13,051,000 | 2019-12-31 | 77 | USD |
BusinessCombinationProFormaInformationEarningsOrLossOfAcquireeSinceAcquisitionDateActual | 12,560,000 | 2016-12-31 | 5 | USD |
CashAndCashEquivalentsPeriodIncreaseDecrease | 11,825,000 | 2017-12-31 | 23 | USD |
BusinessAcquisitionPurchasePriceAllocationAmortizableIntangibleAssets | 11,800,000 | 2013-12-31 | 7 | USD |
PrepaidExpenseAndOtherAssets | 11,463,000 | 2015-12-31 | 10 | USD |
ProceedsFromSaleOfOtherRealEstate | 11,254,000 | 2019-09-30 | 44 | USD |
DeferredTaxLiabilitiesOther | 11,091,000 | 2025-12-31 | 26 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 10,525,000 | 2026-06-30 | 57 | USD |
NoncashOrPartNoncashAcquisitionPayablesAssumed1 | 9,723,000 | 2016-06-30 | 2 | USD |
NotesReceivableNet | 9,661,000 | 2014-12-31 | 2 | USD |
PreferredUnitsOutstanding | 9,379,076 | 2026-06-30 | 18 | shares |
IncomeTaxCreditsAndAdjustments | -9,326,000 | 2025-12-31 | 44 | USD |
RestrictedStockValueSharesIssuedNetOfTaxWithholdings | 9,250,000 | 2026-06-30 | 13 | USD |
IncomeTaxReconciliationTaxCredits | 9,210,000 | 2025-12-31 | 11 | USD |
DefinedContributionPlanCostRecognized | 9,018,000 | 2025-12-31 | 45 | USD |
UnitsOfPartnershipInterestAmount | 8,885,594 | 2023-12-31 | 13 | shares |
StateAndLocalIncomeTaxExpenseBenefitContinuingOperations | 8,838,000 | 2025-12-31 | 45 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 8,719,000 | 2025-12-31 | 45 | USD |
BusinessAcquisitionCostOfAcquiredEntityLiabilitiesIncurred | 8,584,000 | 2012-12-31 | 5 | USD |
BusinessCombinationConsiderationTransferredLiabilitiesIncurred | 8,584,000 | 2012-12-31 | 1 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 8,538,000 | 2025-12-31 | 40 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 8,307,000 | 2018-12-31 | 9 | USD |
LeaseAndRentalExpense | 8,229,000 | 2018-12-31 | 3 | USD |
OperatingLeasesRentExpenseNet | 8,229,000 | 2018-12-31 | 21 | USD |
PaymentsToAcquireFurnitureAndFixtures | 8,206,000 | 2026-06-30 | 146 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 8,203,000 | 2018-12-31 | 9 | USD |
InterestRateCashFlowHedgeDerivativeAtFairValueNet | -8,189,000 | 2011-09-30 | 4 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 8,137,000 | 2018-12-31 | 9 | USD |
MinorityInterestInNetIncomeLossPreferredUnitHolders | 8,006,000 | 2013-12-31 | 50 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 7,837,000 | 2018-12-31 | 9 | USD |
CapitalExpendituresIncurredButNotYetPaid | 7,664,000 | 2026-06-30 | 59 | USD |
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation | 7,640,000 | 2023-12-31 | 13 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | 7,445,000 | 2025-06-30 | 10 | USD |
RestrictedCashAndCashEquivalents | 7,363,000 | 2022-09-30 | 100 | USD |
FinanceLeaseLiabilityPaymentsDueYearFive | 7,346,000 | 2025-12-31 | 10 | USD |
FinanceLeaseLiabilityPaymentsDueYearFour | 7,217,000 | 2025-12-31 | 10 | USD |
FinanceLeaseLiabilityPaymentsDueYearThree | 7,075,000 | 2025-12-31 | 10 | USD |
FiniteLivedIntangibleAssetsAmortizationExpense | 7,068,000 | 2012-12-31 | 6 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 7,021,000 | 2018-12-31 | 9 | USD |
FinanceLeaseLiabilityPaymentsDueYearTwo | 6,959,000 | 2025-12-31 | 10 | USD |
FinanceLeaseLiabilityPaymentsDueNextTwelveMonths | 6,829,000 | 2025-12-31 | 6 | USD |
OtherComprehensiveIncomeDerivativesQualifyingAsHedgesNetOfTaxPeriodIncreaseDecrease | -6,587,000 | 2012-12-31 | 23 | USD |
OtherComprehensiveIncomeLossNetOfTaxPeriodIncreaseDecrease | -6,587,000 | 2012-12-31 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant | 6,472,477 | 2025-12-31 | 15 | shares |
AmortizationOfFinancingCosts | 6,467,000 | 2026-06-30 | 146 | USD |
LiabilityForClaimsAndClaimsAdjustmentExpense | 6,398,000 | 2022-12-31 | 32 | USD |
DividendsReceivable | 6,375,000 | 2026-06-30 | 38 | USD |
DividendAndInterestReceivable | 6,375,000 | 2025-12-31 | 6 | USD |
StockIssuedDuringPeriodSharesNewIssues | 6,325,000 | 2015-06-22 | 16 | shares |
OperatingLeaseRightOfUseAssetAmortizationExpense | 6,164,000 | 2026-06-30 | 41 | USD |
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebtSubsequentAdjustments | 6,123,000 | 2017-09-30 | 8 | USD |
ImpairmentOfRealEstate | 6,100,000 | 2017-12-31 | 4 | USD |
StockIssued1 | 5,878,000 | 2025-09-30 | 18 | USD |
IncomeTaxPaidStateAndLocalAfterRefundReceived | 5,688,000 | 2025-12-31 | 3 | USD |
StockIssuedDuringPeriodValueRestrictedStockAwardGross | 5,644,000 | 2022-09-30 | 85 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 5,607,000 | 2025-12-31 | 30 | USD |
LossContingencyEstimateOfPossibleLoss | 5,600,000 | 2017-03-31 | 6 | USD |
GainLossOnSaleOfInterestInProjects | 5,429,000 | 2012-06-30 | 2 | USD |
DeferredTaxAssetsLiabilitiesNet | -5,367,000 | 2014-12-31 | 2 | USD |
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseClaimsPaidPriorYears1 | 5,289,000 | 2022-12-31 | 21 | USD |
BusinessCombinationContingentConsiderationLiability | 5,184,000 | 2016-12-31 | 6 | USD |
DeferredFinanceCostsNet | 4,808,000 | 2018-09-30 | 12 | USD |
NoncashOrPartNoncashAcquisitionDebtAssumed | -4,800,000 | 2011-03-31 | 4 | USD |
RestrictedCash | 4,747,000 | 2026-06-30 | 60 | USD |
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance | 4,575,000 | 2019-06-30 | 5 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 4,572,000 | 2021-12-31 | 99 | USD |
FinanceLeaseInterestExpense | 4,471,000 | 2025-12-31 | 18 | USD |
FinanceLeaseInterestPaymentOnLiability | 4,451,000 | 2025-12-31 | 18 | USD |
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal | 4,402,000 | 2012-12-31 | 4 | USD |
PaymentsToAcquireEquityMethodInvestments | 4,321,000 | 2022-03-31 | 88 | USD |
FinanceLeaseRightOfUseAssetAmortization | 3,987,000 | 2025-12-31 | 18 | USD |
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseIncurredClaimsCurrentYear | 3,817,000 | 2013-12-31 | 2 | USD |
PaymentsForConstructionInProcess | 3,759,000 | 2012-12-31 | 25 | USD |
DeferredIncomeTaxExpenseBenefit | 3,651,000 | 2025-12-31 | 45 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 3,560,000 | 2025-12-31 | 30 | USD |
DeferredFederalIncomeTaxExpenseBenefit | 3,532,000 | 2025-12-31 | 45 | USD |
DeferredTaxAssetsNet | 3,505,000 | 2012-12-31 | 5 | USD |
LandAvailableForDevelopment | 3,226,000 | 2021-12-31 | 6 | USD |
PaymentsOfDebtIssuanceCosts | 3,028,000 | 2018-06-30 | 7 | USD |
DueFromRelatedParties | 2,847,000 | 2017-12-31 | 62 | USD |
BusinessAcquisitionEquityInterestsIssuedOrIssuableNumberOfSharesIssued | 2,779,050 | 2016-12-31 | 18 | shares |
BusinessCombinationStepAcquisitionEquityInterestInAcquireeRemeasurementGainOrLoss | 2,729,000 | 2015-12-31 | 13 | USD |
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseClaimsPaidCurrentYear | 2,627,000 | 2013-12-31 | 2 | USD |
InterestRateDerivativeLiabilitiesAtFairValue | 2,447,000 | 2016-12-31 | 12 | USD |
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation | 2,404,000 | 2016-12-31 | 41 | USD |
NoncashOrPartNoncashAcquisitionAccountsReceivableAcquired1 | -2,251,000 | 2013-09-30 | 4 | USD |
ReinsuranceReceivablesCaseBasis | 2,250,000 | 2017-12-31 | 2 | USD |
OtherIntangibleAssetsNet | 2,172,000 | 2015-12-31 | 10 | USD |
SeveranceCosts | 2,137,000 | 2011-12-31 | 8 | USD |
CommonStockValue | 2,113,000 | 2026-06-30 | 130 | USD |
InsuranceRecoveries | 2,110,000 | 2017-09-30 | 1 | USD |
LossFromCatastrophes | 2,110,000 | 2017-12-31 | 1 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 1,994,000 | 2025-12-31 | 3 | USD |
IncreaseDecreaseInDueFromRelatedPartiesCurrent | -1,966,000 | 2017-12-31 | 70 | USD |
ProceedsFromSaleOfEquityMethodInvestments | 1,888,000 | 2021-06-30 | 5 | USD |
IncomeTaxReceivable | 1,845,000 | 2013-12-31 | 7 | USD |
AccruedIncomeTaxes | 1,695,000 | 2016-12-31 | 8 | USD |
FiniteLivedIntangibleAssetsNet | 1,676,000 | 2026-06-30 | 24 | USD |
DeferredTaxAssetsOther | 1,566,000 | 2025-12-31 | 26 | USD |
PaymentsForRepurchaseOfCommonStock | 1,443,000 | 2026-06-30 | 47 | USD |
StockRepurchasedAndRetiredDuringPeriodValue | 1,443,000 | 2026-06-30 | 8 | USD |
DerivativeAssets | 1,433,000 | 2026-06-30 | 39 | USD |
InterestRateCashFlowHedgeAssetAtFairValue | 1,433,000 | 2026-06-30 | 11 | USD |
AvailableForSaleSecuritiesGrossRealizedLosses | 1,415,000 | 2008-12-31 | 1 | USD |
OtherComprehensiveIncomeReclassificationAdjustmentForSaleOfSecuritiesIncludedInNetIncomeNetOfTax | -1,415,000 | 2008-12-31 | 1 | USD |
NoncontrollingInterestInNetIncomeLossPreferredUnitHoldersRedeemable | 1,347,000 | 2026-06-30 | 162 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 1,338,000 | 2022-12-31 | 10 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue | 1,338,000 | 2022-12-31 | 10 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 1,338,000 | 2022-12-31 | 10 | USD |
BusinessCombinationStepAcquisitionEquityInterestInAcquireeFairValue1 | -1,264,000 | 2015-12-31 | 2 | USD |
CreditRiskDerivativeLiabilitiesAtFairValue | 1,257,000 | 2017-09-30 | 17 | USD |
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseClaimsPaidPriorYears | 1,252,000 | 2013-12-31 | 2 | USD |
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseGross | 1,236,000 | 2013-12-31 | 3 | USD |
DebtInstrumentUnamortizedDiscountPremiumNet | -1,235,000 | 2015-09-30 | 32 | USD |
ConversionOfStockAmountConverted | 1,198,000 | 2011-03-31 | 5 | USD |
UndistributedEarningsLossAllocatedToParticipatingSecuritiesBasic | 893,000 | 2026-06-30 | 110 | USD |
PrepaidAdvertising | 860,000 | 2011-12-31 | 3 | USD |
LitigationReserve | 850,000 | 2015-12-31 | 8 | USD |
ConsolidationLessThanWhollyOwnedSubsidiaryParentOwnershipInterestChangesPurchaseOfInterestByParent | 800,000 | 2016-08-01 | 2 | USD |
GainLossOnCondemnation | 800,000 | 2013-06-30 | 5 | USD |
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements | 765,753 | 2013-12-31 | 35 | shares |
IncomeTaxesPaid | 730,000 | 2018-12-31 | 60 | USD |
DeferredTaxAssetsStateTaxes | 712,000 | 2025-12-31 | 26 | USD |
AmortizationOfFinancingCostsAndDiscounts | -696,000 | 2016-06-30 | 34 | USD |
OperatingLeasesFutureMinimumPaymentsDueFutureMinimumSubleaseRentals | 609,000 | 2014-12-31 | 8 | USD |
PaymentsOfFinancingCosts | 584,000 | 2026-06-30 | 146 | USD |
AssetAcquisitionConsiderationTransferredOtherAssets | -558,000 | 2026-06-30 | 92 | USD |
InterestRateCashFlowHedgeGainLossToBeReclassifiedDuringNext12MonthsNet | -549,000 | 2026-06-30 | 47 | USD |
EquityMethodInvestmentRealizedGainLossOnDisposal | 525,000 | 2021-06-30 | 5 | USD |
InterestRateCashFlowHedgeLiabilityAtFairValue | 483,000 | 2026-06-30 | 26 | USD |
StockIssuedDuringPeriodValueShareBasedCompensationGross | 400,000 | 2025-03-31 | 34 | USD |
UndistributedEarningsDiluted | -371,365 | 2018-06-30 | 37 | USD |
UndistributedEarnings | 371,000 | 2018-06-30 | 55 | USD |
StockIssuedDuringPeriodValueNewIssues | 365,000 | 2024-12-31 | 60 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 341,349 | 2026-06-30 | 123 | shares |
NoncashOrPartNoncashAcquisitionValueOfLiabilitiesAssumed1 | 274,000 | 2022-03-31 | 9 | USD |
OtherComprehensiveIncomeLossCashFlowHedgeGainLossAfterReclassificationAndTax | 244,000 | 2026-06-30 | 100 | USD |
OtherComprehensiveIncomeLossNetOfTax | 244,000 | 2026-06-30 | 141 | USD |
OtherMinorityInterests | 240,000 | 2018-09-30 | 66 | USD |
FinanceLeaseLiabilityPaymentsRemainderOfFiscalYear | 232,000 | 2019-12-31 | 4 | USD |
AssetManagementFees | 203,000 | 2011-09-30 | 1 | USD |
AccretionAmortizationOfDiscountsAndPremiumsInvestments | 197,000 | 2024-12-31 | 3 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -181,000 | 2026-06-30 | 130 | USD |
SupplementalInformationForPropertyCasualtyInsuranceUnderwritersPriorYearClaimsAndClaimsAdjustmentExpense | 179,000 | 2022-12-31 | 21 | USD |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 151,000 | 2021-09-30 | 5 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 119,000 | 2025-12-31 | 35 | USD |
IncomeTaxReconciliationTaxContingencies | -117,000 | 2025-12-31 | 3 | USD |
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseIncurredClaimsPriorYears | -116,000 | 2013-12-31 | 2 | USD |
StockholdersEquityOther | -104,000 | 2010-12-31 | 5 | USD |
IncomeTaxReconciliationOtherAdjustments | -73,000 | 2024-12-31 | 37 | USD |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions | 71,594 | 2020-12-31 | 6 | shares |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions | 71,594 | 2020-12-31 | 6 | shares |
PaymentsToMinorityShareholders | 70,000 | 2023-12-31 | 52 | USD |
MinorityInterestInNetIncomeLossOtherMinorityInterests | 29,000 | 2011-12-31 | 3 | USD |
ProceedsFromMinorityShareholders | 29,000 | 2024-12-31 | 54 | USD |
ShortTermLeaseCost | 17,000 | 2025-12-31 | 18 | USD |
StockRepurchasedAndRetiredDuringPeriodShares | 11,109 | 2026-06-30 | 10 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 9,272 | 2022-12-31 | 10 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber | 9,272 | 2022-12-31 | 10 | shares |
StockIssuedDuringPeriodSharesStockOptionsExercised | 9,272 | 2024-12-31 | 35 | shares |
NumberOfRealEstateProperties | 2,446 | 2026-06-30 | 41 | store |
NumberOfRealEstateProperties | 1,018 | 2016-03-31 | 6 | Store |
NumberOfRealEstateProperties | 810 | 2014-09-30 | 3 | Property |
NumberOfRealEstateProperties | 807 | 2014-06-30 | 10 | property |
NumberOfRealEstateProperties | 680 | 2011-06-30 | 1 | pure |
SharesIssuedPricePerShare | 149 | 2023-07-20 | 11 | USD/shares |
TreasuryStockAcquiredAverageCostPerShare | 130 | 2026-06-30 | 10 | USD/shares |
SaleOfStockPricePerShare | 129 | 2021-03-23 | 10 | USD/shares |
SharePrice | 93 | 2016-06-30 | 12 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 86 | 2016-12-31 | 12 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 82 | 2022-12-31 | 10 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice | 82 | 2022-12-31 | 10 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 82 | 2024-12-31 | 35 | USD/shares |
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeExercisableOptionsWeightedAverageExercisePrice1 | 75 | 2020-12-31 | 6 | USD/shares |
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageExercisePriceBeginningBalance1 | 75 | 2020-12-31 | 6 | USD/shares |
NumberOfStatesInWhichEntityOperates | 43 | 2025-12-31 | 49 | state |
NumberOfStatesInWhichEntityOperates | 42 | 2026-06-30 | 4 | store |
NumberOfStatesInWhichEntityOperates | 37 | 2016-03-31 | 6 | Store |
NumberOfStatesInWhichEntityOperates | 35 | 2014-09-30 | 1 | State |
NumberOfStatesInWhichEntityOperates | 34 | 2011-06-30 | 1 | pure |
DerivativeNumberOfInstrumentsHeld | 29 | 2016-03-31 | 7 | Item |
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeUpperRangeLimit | 29 | 2012-12-31 | 2 | USD/shares |
DerivativeNumberOfInstrumentsHeld | 22 | 2014-06-30 | 6 | item |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 20 | 2016-12-31 | 12 | USD/shares |
FiniteLivedIntangibleAssetsAverageUsefulLife | 18 | 2012-12-31 | 2 | M |
What to be careful about
What this model itself distrusts about EXR's figures. Written by the derivation as it ran, not added afterwards.
- gross profit not tagged; rebuilt from Revenues - CostOfRevenue
- forward EPS growth +7.0% is analyst consensus, not a filing: consensus 2027 EPS 4.85 against trailing 4.53, over 1 year(s), from 8 analysts (taken 2026-10-11)
- durability rests on 3 of 4 inputs; not tagged: contracted coverage
- resilience rests on 2 of 3 inputs; not tagged: liquidity