Name: PSA-PH Income Statement - Public Storage Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

PSA-PH - Public Storage

USD | NYSE | Real Estate

PSA-PH Income Statement - Public Storage Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	1,217.7	1,215.8	1,224.0	1,201.1	1,183.2	1,177.4	1,187.8	1,173.2	1,157.2	1,159.9	1,143.8	1,119.8	1,094.2	1,088.5	1,088.1	1,032.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	4,858.7	4,824.1	4,695.6	4,517.7	4,182.2	3,415.8	2,915.1	2,855.1	2,759.5	2,668.5	2,560.5	2,381.7	2,177.3	1,964.9	1,842.5	1,735.9	1,613.8	1,622.9
Cost of Revenue	-	-	-	-	-	-	-	-	739.7	708.0	669.1	635.5	613.3	559.8	-	-	-	-
Gross Profit	-	-	-	-	-	-	-	-	2,019.8	1,960.6	1,891.5	1,746.2	1,564.0	1,405.2	-	-	-
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income
Operating Income	-	-	-	-	-	-	-	-	-	1,423.1	1,374.5	1,232.0	1,055.4	951.1
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax & Net
Income Tax Expense	(7.1)	(7.2)	4.7	10.8	14.3	12.4	-	-	-	0.0	0.0	0.0	0.0	0.0	-
Per Share
EPS Basic	9.71	9.04	10.68	11.11	23.64	9.91	6.29	7.30	8.56	6.75	6.84	6.10	5.27	4.92	3.93	3.31
Supplementary Data
EBITDA	-	-	-	-	-	-	-	-	-	1,877.7	1,807.8	1,658.0	1,492.5	1,338.5	1,229.8	1,120.8

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	30.4	27.0	28.8	25.7	25.2	32.5	26.2	26.6	21.3	23.2	20.7	19.8	17.0	(9.7)	29.5	28.8	23.1
Depreciation & Amortization	290.7	295.5	290.4	283.2	282.7	280.9	280.3	283.3	285.2	287.5	238.7	222.1	221.7	226.5	220.8	218.7
Amortization of Intangibles	19.2	23.7	26.5	20.5	23.3	24.2	26.6	31.0	35.8	41.3	16.0	10.8	14.6	17.0	20.0	24.3
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	743.5	739.7	732.5	701.1	719.2	702.7	705.0	687.1	702.5	682.9	611.8	563.0	568.5	541.4	561.4	535.7

Operating Income
Operating Income	474.3	-	-	-	464.0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	358.9	343.4	327.6	379.8	360.1	356.6	326.7	374.4	352.9	336.9

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	80.0	81.2	79.7	71.6	72.0	72.1	74.3	73.2	67.8	68.6	58.4	38.1	36.1	36.1	34.1	32.9	33.1	29.8
Income From Equity Investments	6.8	4.5	3.7	(2.2)	3.6	4.4	2.9	6.5	6.1	5.1	7.2	9.6	6.0	6.9	8.2	48.5
Other Non-Operating Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Pre-Tax Income	530.9	495.3	517.6	364.7	412.2	617.0	435.6	523.3	513.2	444.3	619.5	583.7	523.5	-	-	-	-

Tax & Net
Income Tax Expense	1.6	(14.7)	2.8	3.2	1.4	(1.4)	2.5	2.1	1.5	2.4	2.8	2.5	3.1	-	-	-	-	-	-	-	-	-	-	-	0.0	-	-	-	0.0	-	-	-	0.0	-	-	-	0.0	-	-	-
Net Income From Continuing Ops	529.4	510.1	514.8	361.4	410.8	618.4	433.1	521.2	511.7	441.9	616.6	581.2	520.4	414.9	2,778.2	656.9	516.3
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	529.4	510.1	514.8	361.4	410.8	618.4	433.1	521.2	511.7	441.9	616.6	581.2	520.4	414.9	2,778.2	656.9	516.3
Net Income Attributable To Parent	526.3	507.1	511.1	358.4	407.8	614.6	430.3	518.1	508.9	439.3	613.3	578.0	517.7	412.4	2,769.0	653.9
Less: Minority Interest	3.1	3.0	3.7	3.0	3.0	3.8	2.8	3.1	2.7	2.6	3.3	3.1	2.7	2.6	9.2	3.0	2.4
Less: Preferred Dividends	48.7	48.7	48.7	48.7	48.7	48.7	48.7	48.7	48.7	48.7	48.7	48.7	48.7	48.7	48.7	48.7	48.4
Net Income To Common Shareholders	476.8	457.0	461.4	309.0	358.2	564.4	380.7	468.4	459.2	389.7	563.2	528.3	467.6	362.6	2,712.2

Per Share
EPS Basic	2.72	-	2.63	1.76	2.04	-	2.17	2.67	2.61	-	3.21	3.01	2.67	-	15.47	3.44	2.65	-	2.53	1.98	2.21	-	1.41	1.41	1.80	-	1.94	1.76	1.73	-	1.85	2.00	1.66	-	1.61	1.59	1.62	-	1.78	1.62
EPS Diluted	2.71	-	2.62	1.76	2.04	-	2.16	2.66	2.60	-	3.20	3.00	2.65	-	15.38	3.42	2.63	-
Shares Basic	175.5	-	175.5	175.4	175.4	-	175.0	175.5	175.7	-	175.5	175.5	175.5	-	175.3	175.2	175.2	-
Shares Diluted	175.9	-	175.9	175.9	175.9	-	175.9	176.0	176.4	-	176.2	176.2	176.2	-	176.3	176.3	176.3	-

Supplementary Data
EBITDA	765.0	-	-	-	746.7	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	483.4	463.2	445.6	499.9	473.4	466.7	437.6	486.1	462.4	443.9
EBIT	474.3	-	-	-	464.0	-	-	-	-	-	-	-	-	-	-	-	-	-	-