National Storage Affiliates Trust
NSA · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | $183,270 | $236,988 | $183,765 | $146,935 |
| Dep. & Amort. | $189,855 | $221,993 | $233,158 | $158,312 |
| Deferred Tax | $0 | $0 | $0 | $0 |
| Stock-Based Comp. | $8,310 | $6,679 | $6,258 | $5,462 |
| Change in WC | -$111 | $16,801 | $5,625 | $3,564 |
| Other Non-Cash | -$18,259 | -$40,885 | $15,041 | $17,076 |
| Operating Cash Flow | $363,065 | $441,576 | $443,847 | $331,349 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$53,315 | -$35,548 | -$43,726 | -$28,003 |
| Net Acquisitions | -$74,215 | -$16,924 | -$55,044 | -$2,865 |
| Inv. Purchases | $0 | $0 | -$551,402 | $0 |
| Inv. Sales/Matur. | $0 | $0 | $10,963 | $0 |
| Other Inv. Act. | $552,945 | $213,577 | $55,044 | -$1,967,182 |
| Investing Cash Flow | $425,415 | $161,105 | -$584,165 | -$1,998,050 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$209,536 | $108,185 | $611,628 | $1,026,331 |
| Stock Issued | $0 | $0 | $0 | $901,083 |
| Stock Repurch. | -$284,699 | -$310,152 | -$90,109 | $0 |
| Dividends Paid | -$192,263 | -$209,926 | -$209,124 | -$144,812 |
| Other Fin. Act. | -$138,922 | -$145,294 | -$157,753 | -$109,727 |
| Financing Cash Flow | -$825,420 | -$557,187 | $154,642 | $1,672,875 |
| Forex Effect | $0 | $0 | $0 | $0 |
| Net Chg. in Cash | -$36,940 | $45,494 | $14,324 | $6,174 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $87,693 | $42,199 | $27,875 | $21,701 |
| End Cash | $50,753 | $87,693 | $42,199 | $27,875 |
| Free Cash Flow | $342,491 | $406,028 | $400,121 | $303,346 |