Skip to main content
logo
National Storage Affiliates Trust (NSA)
Jul 20, 2026 - NSA was desisted (reason: acquired by PSA)
43.41
-0.77 (-1.74%)
Inactive · Last trade price on Jul 21, 2026

NSA Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.

Operating Activities

Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
73.78111.52156.67103.74105.25
Depreciation & Amortization
189.32189.86221.99233.16158.31
Other Amortization
6.356.496.544.423.44
Gain (Loss) on Sale of Assets
-16.29-63.84-63.91-5.47-
Stock-Based Compensation
12.198.316.686.265.46
Income (Loss) on Equity Investments
27.5839.3816.0815.7914.35
Change in Accounts Payable
-3.915.3212.2316.528.4
Change in Other Net Operating Assets
7.632.141.23-10.21-3.16
Other Operating Activities
42.0271.4780.7380.3240.97
Operating Cash Flow
338.5363.07441.58443.85331.35
Operating Cash Flow Growth
-6.77%-17.78%-0.51%33.95%50.17%

Investing Activities

Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Acquisition of Real Estate Assets
-63.19-85.35-84.27-540.08-1,995
Sale of Real Estate Assets
95.89616.81262.310.96-
Net Sale / Acq. of Real Estate Assets
32.7531.46178.03-529.12-1,995
Cash Acquisition
--32.74-16.92--2.87
Investment in Marketable & Equity Securities
-12.85-74.22--55.04-
Other Investing Activities
-0.91---
Investing Cash Flow
19.86425.42161.11-584.17-1,998

Financing Activities

Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
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 Debt Issued (Repaid)
-44.58-209.54108.19611.631,026
Issuance of Common Stock
----900.98
Repurchase of Common Stock
--275.2-310.15-90.11-
Common Dividends Paid
-174.91-171.82-190.91-195.7-131.71
Preferred Dividends Paid
-20.46-20.45-19.02-13.43-13.1
Total Dividends Paid
-195.37-192.26-209.93-209.12-144.81
Other Financing Activities
-145.52-148.43-145.29-157.75-109.62

Net Cash Flow

Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Cash Flow
-27.12-36.9445.4914.326.17

Free Cash Flow

Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Levered Free Cash Flow
221.98838.05-232.02310.02240.95
Unlevered Free Cash Flow
317.16927.97-134.71374.72282.55

Additional Metrics

Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Cash Interest Paid
156.3145.41143.6299.4366.92
Change in Working Capital
3.54-0.1116.85.633.56
SEC Filings: 10-K · 10-Q