Public Storage (PSA)
Growth
Revenue 5Y5.76%
Revenue 3Y7.33%
EPS 5Y5.92%
EPS 3Y4.41%
Dividend 5Y0.92%
Dividend 3Y-0.59%
Capital Efficiency
ROIC-
ROE46.86%
ROA26.19%
ROTA26.19%
Capital Structure
Market Cap53.09B
EV58.94B
Cash883.79M
Current Ratio-
Debt/Equity0.42
Net Debt/EBITDA0.97
PSA
Income Statement
Select a metric from the list below to chart it
Dec '83
Dec '91
Dec '99
Dec '07
Dec '15
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,981.7 | 2,195.4 | 2,381.7 | 2,560.5 | 2,668.5 | 2,754.3 | 2,846.8 | 2,915.1 | 3,415.8 | 4,017.9 | |
| Revenue % Chg. | 8.5% | 10.8% | 8.5% | 7.5% | 4.2% | 3.2% | 3.4% | 2.4% | 17.2% | 23.6% | |
| Cost of Revenue | 565.2 | 618.7 | 635.5 | 669.1 | 708.0 | 739.7 | 796.8 | 867.5 | 920.6 | - | |
| Cost of Revenue % Chg. | 4.6% | 9.5% | 2.7% | 5.3% | 5.8% | 4.5% | 7.7% | 8.9% | 6.1% | - | |
| Gross Profit | 1,416.6 | 1,576.7 | 1,746.2 | 1,891.5 | 1,960.6 | 2,014.6 | 2,050.0 | 2,047.6 | 2,495.2 | 3,520.1 | |
| Gross Profit % Chg. | 10.1% | 11.3% | 10.8% | 8.3% | 3.7% | 2.8% | 1.8% | -0.1% | 21.9% | 49.1% | |
| Gross Profit Margin | 71.5% | 71.8% | 73.3% | 73.9% | 73.5% | 73.1% | 72.0% | 70.2% | 73.0% | 87.6% | |
| Gross Profit Margin % Chg. | 1.5% | 0.5% | 2.1% | 0.8% | -0.5% | -0.4% | -1.5% | -2.5% | 4.0% | 20.6% | |
| R&D Expenses | 10.5 | 10.6 | 10.0 | 9.7 | 8.2 | 5.4 | 6.9 | 10.1 | 8.4 | - | |
| R&D Expenses % Chg. | 64.8% | 1.3% | -5.7% | -2.8% | -15.7% | -33.6% | 25.9% | 47.1% | -16.6% | - | |
| Selling, General, & Admin Expenses | 51.5 | 56.0 | 72.8 | 70.1 | 69.9 | 107.8 | 60.1 | 65.2 | 81.3 | 97.0 | |
| Selling, General, & Admin Expenses % Chg. | 12.7% | 8.7% | 30.0% | -3.7% | -0.3% | 54.3% | -44.3% | 8.5% | 24.8% | 19.3% | |
| Other Expenses | 392.1 | 442.0 | 431.4 | 437.2 | 459.3 | 489.1 | 518.0 | 561.2 | 725.0 | - | |
| Other Expenses % Chg. | 8.2% | 12.7% | -2.4% | 1.3% | 5.1% | 6.5% | 5.9% | 8.3% | 29.2% | - | |
| Operating Income | 962.5 | 1,068.1 | 1,232.0 | 1,374.5 | 1,423.1 | 1,412.2 | 1,465.1 | 1,411.2 | 1,680.5 | - | |
| Operating Income % Chg. | 10.4% | 11.0% | 15.3% | 11.6% | 3.5% | -0.8% | 3.7% | -3.7% | 19.1% | - | |
| Operating Income Margin | 48.6% | 48.7% | 51.7% | 53.7% | 53.3% | 51.3% | 51.5% | 48.4% | 49.2% | - | |
| Operating Income Margin % Chg. | 1.7% | 0.2% | 6.3% | 3.8% | -0.7% | -3.9% | 0.4% | -5.9% | 1.6% | - | |
| Total Other Income/Expenses Net | 95.0 | 81.8 | 85.7 | 86.0 | 25.3 | 305.1 | 60.5 | -49.9 | 279.1 | - | |
| Total Other Income/Expenses Net % Chg. | 63.3% | -13.9% | 4.7% | 0.3% | -70.6% | 1105.2% | -80.2% | - | - | - | |
| Income Before Tax | 1,057.5 | 1,150.0 | 1,317.7 | 1,460.4 | 1,448.5 | 1,717.3 | 1,525.7 | 1,361.2 | 1,959.6 | 4,573.4 | |
| Income Before Tax % Chg. | 13.7% | 8.7% | 14.6% | 10.8% | -0.8% | 18.6% | -11.2% | -10.8% | 44.0% | 170.6% | |
| Income Before Tax Margin | 53.4% | 52.4% | 55.3% | 57.0% | 54.3% | 62.3% | 53.6% | 46.7% | 57.4% | 113.8% | |
| Income Before Tax Margin % Chg. | 4.8% | -1.8% | 5.6% | 3.1% | -4.8% | 14.9% | -14.0% | -12.9% | 22.9% | 118.9% | |
| Net Income | 1,052.5 | 1,144.2 | 1,311.2 | 1,453.6 | 1,442.2 | 1,711.0 | 1,520.5 | 1,357.2 | 1,953.3 | 4,571.1 | |
| Net Income % Chg. | 12.1% | 8.7% | 14.6% | 10.9% | -0.8% | 18.6% | -11.1% | -10.7% | 43.9% | 171.3% | |
| Net Income Margin | 53.1% | 52.1% | 55.1% | 56.8% | 54.0% | 62.1% | 53.4% | 46.6% | 57.2% | 113.8% | |
| Net Income Margin % Chg. | 3.3% | -1.9% | 5.6% | 3.1% | -4.8% | 14.9% | -14.0% | -12.8% | 22.8% | 119.5% | |
| Weighted Avg. Shares Out | 171.6 | 172.3 | 172.7 | 173.1 | 173.6 | 174.0 | 174.3 | 174.5 | 174.5 | 175.2 | |
| Weighted Avg. Shares Out % Chg. | 0.6% | 0.4% | 0.3% | 0.2% | 0.3% | 0.2% | 0.2% | 0.1% | - | 0.3% | |
| EPS | 4.9 | 5.3 | 6.1 | 6.8 | 6.8 | 8.6 | 7.3 | 6.3 | 11.2 | 25.7 | |
| EPS % Chg. | 25.2% | 7.1% | 15.7% | 12.1% | -1.3% | 26.8% | -14.7% | -13.8% | 78.1% | 206.8% | |
| Weighted Avg. Shares Out Dil | 172.7 | 173.1 | 173.5 | 173.9 | 174.2 | 174.3 | 174.5 | 174.6 | 174.6 | 176.2 | |
| Weighted Avg. Shares Out Dil % Chg. | 0.6% | 0.3% | 0.2% | 0.2% | 0.2% | 0.1% | 0.1% | 0.1% | - | 0.6% | |
| EPS Diluted | 4.9 | 5.3 | 6.1 | 6.8 | 6.7 | 8.5 | 7.3 | 6.3 | 11.1 | 25.6 | |
| EPS Diluted % Chg. | 25.4% | 7.4% | 15.6% | 12.2% | -1.2% | 26.9% | -14.6% | -13.7% | 77.2% | 205.7% | |
| Interest Income | 22.6 | 4.9 | 16.5 | 15.1 | 18.8 | 26.4 | 28.4 | 22.3 | 12.3 | - | |
| Interest Income % Chg. | 2.3% | -78.2% | 235.9% | -8.5% | 24.0% | 40.9% | 7.5% | -21.5% | -44.9% | - | |
| Interest Expense | 6.4 | 6.8 | 0.6 | 4.2 | 12.7 | 32.5 | 45.6 | 56.3 | 90.8 | 130.0 | |
| Interest Expense % Chg. | -67.5% | 5.2% | -91.0% | 588.5% | 202.4% | 155.9% | 40.4% | 23.3% | 61.3% | 72.8% | |
| EBIT | 1,073.7 | 1,148.1 | 1,333.6 | 1,471.4 | 1,454.5 | 1,711.2 | 1,508.4 | 1,327.3 | 1,881.2 | 4,443.4 | |
| EBIT % Chg. | 15.1% | 6.9% | 16.2% | 10.3% | -1.1% | 17.6% | -11.8% | -12.0% | 41.7% | 173.1% | |
| EBIT Margin | 54.2% | 52.3% | 56.0% | 57.5% | 54.5% | 62.1% | 53.0% | 45.5% | 55.1% | 110.6% | |
| EBIT Margin % Chg. | 6.1% | -3.5% | 7.1% | 2.6% | -5.1% | 14.0% | -14.7% | -14.1% | 21.0% | 120.9% | |
| Depreciation & Amortization | 387.4 | 437.1 | 426.0 | 433.3 | 454.5 | 483.6 | 512.9 | 553.3 | 713.4 | - | |
| Depreciation & Amortization % Chg. | 8.2% | 12.8% | -2.5% | 1.7% | 4.9% | 6.4% | 6.1% | 7.9% | 29.0% | - | |
| EBITDA | 1,461.1 | 1,585.2 | 1,759.6 | 1,904.7 | 1,909.1 | 2,194.9 | 2,021.4 | 1,880.5 | 2,594.6 | 4,443.4 | |
| EBITDA % Chg. | 13.2% | 8.5% | 11.0% | 8.2% | 0.2% | 15.0% | -7.9% | -7.0% | 38.0% | 95.2% | |
| EBITDA Margin | 73.7% | 72.2% | 73.9% | 74.4% | 71.5% | 79.7% | 71.0% | 64.5% | 76.0% | 110.6% | |
| EBITDA Margin % Chg. | 4.4% | -2.1% | 2.3% | 0.7% | -3.8% | 11.4% | -10.9% | -9.1% | 17.7% | 57.9% |