National Storage Affiliates Trust (NSA)

NSA Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Property, Plant & Equipment	4,719	4,836	4,943	5,644	5,243	3,220
Cash & Equivalents	26.12	50.41	64.98	35.31	25.01	18.72
Accounts Receivable	8.24	8.69	9.84	13.12	6.23	2.73
Other Receivables	13.64	18.23	12.23	9.55	6.91	8.8
Goodwill	8.18	8.18	8.18	8.18	8.18	8.18
Other Intangible Assets	142.51	146.28	56.74	46.22	69.33	38.58
Restricted Cash	1.82	0.35	22.71	6.89	2.86	2.98
Other Current Assets	16.75	11.39	564.94	26.16	9.55	7.1
Trading Asset Securities	9.16	22.6	29.61	51.47	-	-
Deferred Long-Term Charges	4.24	5.63	8.44	1.39	2.43	2.5
Other Long-Term Assets	231.68	246.39	211.36	227.44	188.99	203.62
Total Assets	5,181	5,354	5,932	6,070	5,563	3,514
Current Portion of Long-Term Debt	-0.47	0.38	-	-	-	-
Current Portion of Leases	-	2.01	-	-	1.92	1.92
Long-Term Debt	3,407	3,449	3,662	3,552	2,975	1,995
Long-Term Leases	22.68	20.88	24.2	25.74	22.06	22.84
Accounts Payable	93.61	98.66	92.77	80.38	59.26	47.04
Long-Term Unearned Revenue	20.61	20.01	27.35	23.21	22.21	16.41
Total Liabilities	3,544	3,591	3,806	3,681	3,080	2,083
Preferred Stock, Redeemable	340.96	340.9	340.65	225.44	218.42	218.32
Common Stock	0.77	0.76	0.82	0.9	0.91	0.71
Additional Paid-In Capital	1,250	1,249	1,510	1,778	1,867	1,051
Distributions in Excess of Earnings	-595.63	-530.65	-449.91	-396.65	-291.26	-251.7
Comprehensive Income & Other	5.99	15.55	21.06	40.53	-19.61	-49.08
Total Common Equity	661.13	735.09	1,082	1,423	1,557	750.64
Minority Interest	635.6	687.37	703.65	740.81	707.23	461.52
Shareholders' Equity	1,638	1,763	2,126	2,389	2,482	1,430
Total Liabilities & Equity	5,181	5,354	5,932	6,070	5,563	3,514
Total Debt	3,429	3,472	3,686	3,577	2,999	2,020
Net Cash (Debt)	-3,394	-3,399	-3,591	-3,491	-2,974	-2,001
Net Cash Per Share	-44.54	-44.24	-24.59	-38.26	-22.10	-30.04
Filing Date Shares Outstanding	76.74	76.38	79.96	89.88	91.36	71.33
Total Common Shares Outstanding	76.53	76.33	82.26	89.82	91.17	71.26
Book Value Per Share	8.64	9.63	13.15	15.84	17.08	10.53
Tangible Book Value	510.44	580.62	1,017	1,368	1,479	703.88
Tangible Book Value Per Share	6.67	7.61	12.36	15.24	16.23	9.88
Land	1,039	1,047	1,036	1,111	1,028	738.86
Buildings	4,776	4,805	4,746	5,269	4,761	2,892

Updated Aug 4, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q