São Paulo - Delayed Quote BRL
Extra Space Storage Inc. (E1XR34.SA)
208.20
0.00
(0.00%)
At close: April 23 at 10:10:45 AM GMT-3
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
3,256,902
3,256,902
2,560,244
1,924,170
1,577,362
Cost of Revenue
905,452
905,452
670,910
468,902
398,096
Gross Profit
2,351,450
2,351,450
1,889,334
1,455,268
1,179,266
Operating Expense
950,421
950,421
652,461
417,567
344,073
Operating Income
1,401,029
1,401,029
1,236,873
1,037,701
835,193
Net Non Operating Interest Income Expense
-470,652
-470,652
-352,964
-149,749
-116,480
Other Income Expense
3,333
3,333
-11,897
54,129
179,369
Pretax Income
933,710
933,710
872,012
942,081
898,082
Tax Provision
33,478
33,478
21,559
20,925
20,324
Net Income Common Stockholders
853,186
853,186
801,968
859,487
826,466
Average Dilution Earnings
--
--
--
48,418
40,805
Diluted NI Available to Com Stockholders
853,186
853,186
801,968
907,905
867,271
Basic EPS
0.94
1.01
1.19
1.60
1.55
Diluted EPS
0.94
1.01
1.19
1.60
1.55
Basic Average Shares
846,099.48
846,300.96
676,867.96
536,203.26
533,499.75
Diluted Average Shares
872,068.16
846,310.72
676,883.53
566,725.55
560,064.11
Total Operating Income as Reported
1,323,360
1,323,360
1,170,141
1,050,402
975,953
Total Expenses
1,855,873
1,855,873
1,323,371
886,469
742,169
Net Income from Continuing & Discontinued Operation
854,681
854,681
803,198
860,688
827,649
Normalized Income
916,327.48
916,327.48
868,280.17
848,266.42
684,019.25
Interest Income
124,422
124,422
84,857
69,422
49,703
Interest Expense
595,074
595,074
437,821
219,171
166,183
Net Interest Income
-470,652
-470,652
-352,964
-149,749
-116,480
EBIT
1,528,784
1,528,784
1,309,833
1,161,252
1,064,265
EBITDA
2,311,807
2,311,807
1,815,886
1,449,568
1,306,144
Reconciled Cost of Revenue
905,452
905,452
670,910
468,902
398,096
Reconciled Depreciation
783,023
783,023
506,053
288,316
241,879
Net Income from Continuing Operation Net Minority Interest
854,681
854,681
803,198
860,688
827,649
Total Unusual Items Excluding Goodwill
-63,939
-63,939
-66,732
12,701
147,011
Total Unusual Items
-63,939
-63,939
-66,732
12,701
147,011
Normalized EBITDA
2,375,746
2,375,746
1,882,618
1,436,867
1,159,133
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-2,292.52
-2,292.52
-1,649.83
279.42
3,381.25
12/31/2021 - 2/19/2020
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade