Company logo

PSA - Public Storage

NYSE -> Real Estate -> REIT—Industrial
Glendale, United States
Type: Equity

PSA price evolution
PSA
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $370 $629.77 $651.66 $695.42
Short term investments
Net receivables
Inventory
Total current assets $370 $629.77 $651.66 $695.42
Long term investments
Property, plant & equipment $18386.72 $18265.59 $16163.57 $16041.18
Goodwill & intangible assets $387.27 $414.29 $212.02 $219.73
Total noncurrent assets
Total investments $390.18 $278.13 $276.78 $285.69
Total assets $19809.22 $19875.75 $17560.33 $17507.78
Current liabilities
Accounts payable
Deferred revenue
Short long term debt
Total current liabilities $598.99 $644.24 $507.59 $470.39
Long term debt $9103.28 $9029.62 $6894.17 $6899.34
Total noncurrent liabilities
Total debt $9103.28 $9029.62 $6894.17 $6899.34
Total liabilities $9702.27 $9673.86 $7401.76 $7369.73
Shareholders' equity
Retained earnings -$267.91 -$130.58 -$167.4 -$168.95
Other shareholder equity -$67.24 -$81.1 -$75.15 -$76.45
Total shareholder equity $10013.18 $10107.66 $10065.94 $10045.71
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $370 $775.25 $734.6 $257.56
Short term investments
Net receivables
Inventory
Total current assets $370 $775.25 $734.6 $282.6
Long term investments $773.05
Property, plant & equipment $18386.72 $16037.96 $15307 $10408.57
Goodwill & intangible assets $387.27 $232.52 $302.89 $204.65
Total noncurrent assets
Total investments $390.18 $275.75 $828.76 $773.05
Total assets $19809.22 $17552.31 $17380.91 $11816.55
Current liabilities
Accounts payable
Deferred revenue
Short long term debt
Total current liabilities $598.99 $514.68 $482.09 $396.51
Long term debt $9103.28 $6870.83 $7475.28 $2544.99
Total noncurrent liabilities
Total debt $9103.28 $6870.83 $7475.28 $2544.99
Total liabilities $9702.27 $7478.9 $7957.37 $3239.65
Shareholders' equity
Retained earnings -$267.91 -$110.23 -$550.42 -$914.79
Other shareholder equity -$67.24 -$80.32 -$53.59 -$43.4
Total shareholder equity $10013.18 $10073.4 $9335.18 $8558.87
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $1159.87 $1143.82 $1119.77 $1094.23
Cost of revenue $290.83 $288.94 $279.88 $288.29
Gross Profit $869.04 $854.88 $839.89 $805.94
Operating activities
Research & development
Selling, general & administrative $1.03 $28.63 $25.43 $25.54
Total operating expenses $315 $267.37 $247.57 $247.19
Operating income $554.03 $587.5 $592.32 $558.75
Income from continuing operations
EBIT $518.72 $671.65 $616.11 $553.81
Income tax expense $10.82
Interest expense $68.6 $58.35 $38.08 $36.1
Net income
Net income $439.29 $613.3 $578.03 $517.71
Income (for common shares) $389.66 $563.24 $528.26 $467.59
(in millions $) 31 Jan 2024 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $4182.16 $3415.82 $2915.07
Cost of revenue $1052.91 $920.6 $867.46
Gross Profit $3129.26 $2495.23 $2047.61
Operating activities
Research & development
Selling, general & administrative $114.74 $101.25 $83.2
Total operating expenses $1002.89 $814.68 $636.46
Operating income $2126.37 $1680.54 $1411.15
Income from continuing operations
EBIT $4485.47 $2044.04 $1413.5
Income tax expense
Interest expense $136.32 $90.77 $56.28
Net income
Net income $4349.15 $1953.26 $1357.21
Income (for common shares) $4142.29 $1732.44 $1098.34
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income $439.29 $613.3 $578.03 $517.71
Operating activities
Depreciation $287.52 $238.75 $222.13 $221.65
Business acquisitions & disposals -$104.74 -$2178.15 $3.17
Stock-based compensation $10.26 $9.52 $11.95 $9.85
Total cash flows from operations $791.68 $875.67 $882.4 $696.89
Investing activities
Capital expenditures -$253.51 -$212.42 -$100.97 -$165.52
Investments $39.88 $0.1
Total cash flows from investing -$490.22 -$2501.01 -$334.96 -$212.31
Financing activities
Dividends paid -$576.47 -$576.3 -$576.3 -$576.25
Sale and purchase of stock $22.03 $1.04 $4.94 $25.12
Net borrowings -$0.03 $2181.24 -$8.07 -$0.13
Total cash flows from financing -$561.45 $1603.61 -$591.12 -$563.97
Effect of exchange rate
Change in cash and equivalents -$259.98 -$21.74 -$79.38
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $2148.33 $4349.15 $1953.26 $1357.21
Operating activities
Depreciation $970.06 $888.15 $713.43 $553.26
Business acquisitions & disposals -$2279.73 $2649.68 $19.52 $24.66
Stock-based compensation $41.57 $56.7 $59.81 $33.36
Total cash flows from operations $3246.65 $3117.14 $2543.55 $2042.9
Investing activities
Capital expenditures -$825.58 -$773.28 -$552.22 -$359.41
Investments $39.99 $1.54 $16.3 $9.3
Total cash flows from investing -$3538.5 $1120 -$5563.51 -$1117.71
Financing activities
Dividends paid -$2305.32 -$3908.5 -$1588.89 -$1606.43
Sale and purchase of stock $53.13 $35.27 $95.86 $12.66
Net borrowings $2164.64 -$513.5 $5036.69 $543.13
Total cash flows from financing -$112.93 -$4193.27 $3498.14 -$1075.72
Effect of exchange rate $0.51 -$0.43
Change in cash and equivalents -$404.78 $43.87 $478.69 -$150.95
Fundamentals
Market cap $46.06B
Enterprise value $54.79B
Shares outstanding 175.68M
Revenue $4.52B
EBITDA $3.33B
EBIT $2.36B
Net Income $2.15B
Revenue Q/Q 6.55%
Revenue Y/Y 8.02%
P/E ratio 21.44
EV/Sales 12.13
EV/EBITDA 16.45
EV/EBIT 23.21
P/S ratio 10.20
P/B ratio 4.57
Book/Share 57.38
Cash/Share 2.11
EPS $12.23
ROA 11.50%
ROE 21.36%
Debt/Equity 0.97
Net debt/EBITDA 2.80
Current ratio 0.62
Quick ratio 0.62