National Storage Affiliates Trust (NSA)
NYSE: NSA · Real-Time Price · USD
37.82
+0.70 (1.89%)
Mar 23, 2026, 4:00 PM EDT - Market closed

NSA Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
116.27183.27236.99183.77146.94
Depreciation & Amortization
189.32189.86221.99233.16158.31
Stock-Based Compensation
12.198.316.686.265.46
Other Adjustments
17.17-18.26-40.8915.0417.08
Changes in Other Operating Activities
3.54-0.1116.85.633.56
Operating Cash Flow
338.5363.07441.58443.85331.35
Operating Cash Flow Growth
-6.77%-17.78%-0.51%33.95%50.17%
Capital Expenditures
-39.25-20.57-35.55-43.73-28
Sale of Property, Plant & Equipment
95.89616.81262.310.96-
Purchases of Intangible Assets
--32.74-16.92--
Purchases of Investments
-----2.87
Payments for Business Acquisitions
-23.94-64.78-48.73-496.36-1,967
Other Investing Activities
-12.85-73.31--55.04-
Investing Cash Flow
19.86425.42161.11-584.17-1,998
Long-Term Debt Issued
635.81,2701,3191,5722,349
Long-Term Debt Repaid
-680.38-1,480-1,211-960.37-1,322
Net Long-Term Debt Issued (Repaid)
-44.58-209.54108.19611.631,026
Issuance of Common Stock
----901.08
Repurchase of Common Stock
-7.93-284.7-310.15-90.11-
Net Common Stock Issued (Repurchased)
-7.93-284.7-310.15-90.11901.08
Common Dividends Paid
-174.91-171.82-190.91-195.7-131.71
Preferred Share Dividends Paid
-20.46-20.45-19.02-13.43-13.1
Other Financing Activities
-137.58-138.92-146.12-157.75-109.73
Financing Cash Flow
-385.47-825.42-557.19154.641,673
Net Cash Flow
-27.12-36.9445.4914.326.17
Free Cash Flow
299.25342.49406.03400.12303.35
Free Cash Flow Growth
-12.63%-15.65%1.48%31.90%48.78%
FCF Margin
39.75%44.46%47.32%49.92%51.79%
Free Cash Flow Per Share
3.904.462.784.392.25
Levered Free Cash Flow
236.14162.23605.751,0011,358
Unlevered Free Cash Flow
425.01460.34537.7477.39349.63
Updated Dec 31, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.
SEC Filings: 10-K · 10-Q