Public Storage (LON:0KS3)
London
· Delayed Price · Currency is GBP · Price in USD 301.00
+1.02 (0.34%)
At close: May 2, 2025
Public Storage Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Rental Revenue | 4,413 | 4,396 | 4,260 | 3,946 | 3,204 | 2,722 | Upgrade
|
| Other Revenue | 325.99 | 319.44 | 285.97 | 343.12 | 444.35 | 273.94 | Upgrade
|
| Total Revenue | 4,739 | 4,715 | 4,546 | 4,289 | 3,648 | 2,996 | Upgrade
|
| Revenue Growth (YoY | 2.83% | 3.74% | 5.98% | 17.58% | 21.78% | 2.43% | Upgrade
|
| Property Expenses | 1,285 | 1,274 | 1,163 | 1,075 | 933.52 | 867.46 | Upgrade
|
| Selling, General & Administrative | 110.53 | 106.68 | 80.63 | 71.67 | 75.97 | 79.97 | Upgrade
|
| Depreciation & Amortization | 1,127 | 1,130 | 970.06 | 888.15 | 713.43 | 553.26 | Upgrade
|
| Total Operating Expenses | 2,522 | 2,510 | 2,213 | 2,034 | 1,723 | 1,501 | Upgrade
|
| Operating Income | 2,217 | 2,205 | 2,332 | 2,255 | 1,925 | 1,495 | Upgrade
|
| Interest Expense | -291.63 | -287.4 | -201.13 | -136.32 | -90.77 | -56.28 | Upgrade
|
| Interest & Investment Income | 43.93 | 44.66 | 64.82 | 40.57 | 12.31 | 22.32 | Upgrade
|
| Currency Exchange Gain (Loss) | -3.99 | 102.24 | -51.2 | 98.31 | 111.79 | -97.95 | Upgrade
|
| Other Non-Operating Income | 20.18 | 18.2 | 17.95 | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | 1,985 | 2,083 | 2,163 | 2,257 | 1,958 | 1,363 | Upgrade
|
| Gain (Loss) on Sale of Investments | 2.38 | 4.36 | 2.82 | 2,129 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.71 | 1.54 | 17.18 | 1.5 | 13.68 | 1.49 | Upgrade
|
| Asset Writedown | - | - | -11.7 | -7 | - | -3.23 | Upgrade
|
| Pretax Income | 1,988 | 2,089 | 2,171 | 4,381 | 1,972 | 1,361 | Upgrade
|
| Income Tax Expense | 4.62 | 4.67 | 10.82 | 14.33 | 12.37 | - | Upgrade
|
| Earnings From Continuing Operations | 1,984 | 2,084 | 2,160 | 4,366 | 1,960 | 1,361 | Upgrade
|
| Minority Interest in Earnings | -12.65 | -12.4 | -11.79 | -17.13 | -6.38 | -4.01 | Upgrade
|
| Net Income | 1,971 | 2,072 | 2,148 | 4,349 | 1,953 | 1,357 | Upgrade
|
| Preferred Dividends & Other Adjustments | 199.15 | 199.33 | 199.59 | 206.86 | 220.82 | 258.88 | Upgrade
|
| Net Income to Common | 1,772 | 1,873 | 1,949 | 4,142 | 1,732 | 1,098 | Upgrade
|
| Net Income Growth | -7.89% | -3.55% | -50.60% | 122.66% | 43.92% | -10.74% | Upgrade
|
| Basic Shares Outstanding | 175 | 175 | 175 | 175 | 175 | 174 | Upgrade
|
| Diluted Shares Outstanding | 176 | 176 | 176 | 176 | 176 | 175 | Upgrade
|
| Shares Change (YoY) | -0.14% | -0.06% | -0.08% | 0.41% | 0.53% | 0.06% | Upgrade
|
| EPS (Basic) | 10.11 | 10.68 | 11.11 | 23.64 | 9.91 | 6.29 | Upgrade
|
| EPS (Diluted) | 10.08 | 10.64 | 11.06 | 23.50 | 9.87 | 6.29 | Upgrade
|
| EPS Growth | -8.45% | -3.80% | -52.94% | 138.09% | 56.92% | -13.72% | Upgrade
|
| Dividend Per Share | 12.000 | 12.000 | 12.000 | 8.000 | 8.000 | 8.000 | Upgrade
|
| Dividend Growth | - | - | 50.00% | - | - | - | Upgrade
|
| Operating Margin | 46.77% | 46.77% | 51.31% | 52.57% | 52.77% | 49.90% | Upgrade
|
| Profit Margin | 37.39% | 39.71% | 42.87% | 96.58% | 47.49% | 36.66% | Upgrade
|
| EBITDA | 3,344 | 3,335 | 3,302 | 3,143 | 2,638 | 2,048 | Upgrade
|
| EBITDA Margin | 70.56% | 70.73% | 72.65% | 73.27% | 72.33% | 68.37% | Upgrade
|
| D&A For Ebitda | 1,127 | 1,130 | 970.06 | 888.15 | 713.43 | 553.26 | Upgrade
|
| EBIT | 2,217 | 2,205 | 2,332 | 2,255 | 1,925 | 1,495 | Upgrade
|
| EBIT Margin | 46.77% | 46.77% | 51.31% | 52.57% | 52.77% | 49.90% | Upgrade
|
| Funds From Operations (FFO) | 2,931 | 3,026 | 2,924 | 2,901 | 2,346 | 1,702 | Upgrade
|
| FFO Per Share | 16.66 | 17.19 | 16.60 | 16.46 | 13.36 | 9.75 | Upgrade
|
| Adjusted Funds From Operations (AFFO) | - | 3,026 | 2,924 | 2,901 | 2,346 | 1,702 | Upgrade
|
| AFFO Per Share | - | 17.19 | 16.60 | 16.46 | 13.36 | 9.75 | Upgrade
|
| FFO Payout Ratio | - | - | - | - | 59.78% | 82.20% | Upgrade
|
| Effective Tax Rate | 0.23% | 0.22% | 0.50% | 0.33% | 0.63% | - | Upgrade
|
| Revenue as Reported | 4,722 | 4,696 | 4,518 | 4,182 | 3,416 | 2,915 | Upgrade
|
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.