Financhill
Sell
43

PSA Quote, Financials, Valuation and Earnings

Last price:
$296.37
Seasonality move :
5.67%
Day range:
$290.63 - $302.95
52-week range:
$256.31 - $369.99
Dividend yield:
4.03%
P/E ratio:
30.89x
P/S ratio:
11.20x
P/B ratio:
9.90x
Volume:
2.2M
Avg. volume:
771.8K
1-year change:
1.54%
Market cap:
$52.1B
Revenue:
$4.5B
EPS (TTM):
$9.63
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2.9B $2.9B $3.4B $4.2B $4.5B
Revenue Growth (YoY) 3.46% 2.1% 17.18% 22.44% 8.02%
 
Cost of Revenues $813.2M $867.5M $920.6M $1.1B $1.1B
Gross Profit $2B $2B $2.5B $3.1B $3.4B
Gross Profit Margin 71.52% 70.24% 73.05% 74.82% 74.59%
 
R&D Expenses -- $10.8M -- -- --
Selling, General & Admin $62.1M $64M $76M $71.7M $80.6M
Other Inc / (Exp) $77.7M -$16M $344.6M $2.3B -$11.8M
Operating Expenses $575.1M $636.5M $789.4M $959.8M $1.1B
Operating Income $1.5B $1.4B $1.7B $2.2B $2.3B
 
Net Interest Expenses $19M $34M $78.5M $115.5M $136.3M
EBT. Incl. Unusual Items $1.5B $1.4B $2B $4.4B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $12.4M $14.3M $10.8M
Net Income to Company $1.5B $1.4B $2B $4.4B $2.2B
 
Minority Interest in Earnings -$5.1M -$4M -$6.4M -$17.1M -$11.8M
Net Income to Common Excl Extra Items $1.5B $1.4B $2B $4.3B $2.1B
 
Basic EPS (Cont. Ops) $7.30 $6.29 $9.91 $23.64 $11.11
Diluted EPS (Cont. Ops) $7.29 $6.29 $9.87 $23.50 $11.06
Weighted Average Basic Share $174.3M $174.5M $174.9M $175.3M $175.5M
Weighted Average Diluted Share $174.5M $174.6M $175.6M $176.3M $176.1M
 
EBITDA $2.1B $2B $2.8B $5.4B $3.3B
EBIT $1.6B $1.4B $2.1B $4.5B $2.4B
 
Revenue (Reported) $2.9B $2.9B $3.4B $4.2B $4.5B
Operating Income (Reported) $1.5B $1.4B $1.7B $2.2B $2.3B
Operating Income (Adjusted) $1.6B $1.4B $2.1B $4.5B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $734.5M $894.9M $1.1B $1.1B $1.2B
Revenue Growth (YoY) 0.71% 21.84% 21.59% 5.12% 3.84%
 
Cost of Revenues $224.4M $236.7M $277M $288.9M $321.7M
Gross Profit $510.2M $658.2M $811.1M $854.9M $866.1M
Gross Profit Margin 69.46% 73.55% 74.54% 74.74% 72.92%
 
R&D Expenses $1.6M $1.9M $2.6M -- --
Selling, General & Admin $14.9M $25.5M $21.4M $20.7M $26.2M
Other Inc / (Exp) -$20.7M $77.4M $2.2B $53.9M -$61.9M
Operating Expenses $156.6M $220.2M $250.3M $259.5M $306.5M
Operating Income $353.6M $438M $560.8M $595.4M $559.5M
 
Net Interest Expenses $7.1M $23.7M $26M $29.8M $62M
EBT. Incl. Unusual Items $325.8M $491.6M $2.8B $619.5M $435.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $2.8M $2.5M
Net Income to Company $325.8M $491.6M $2.8B $616.6M $433.1M
 
Minority Interest in Earnings -$980K -$1.5M -$9.2M -$3.3M -$2.8M
Net Income to Common Excl Extra Items $324.9M $490.1M $2.8B $613.3M $430.3M
 
Basic EPS (Cont. Ops) $1.41 $2.53 $15.47 $3.21 $2.17
Diluted EPS (Cont. Ops) $1.41 $2.52 $15.38 $3.20 $2.16
Weighted Average Basic Share $174.5M $174.9M $175.3M $175.5M $175M
Weighted Average Diluted Share $174.6M $175.8M $176.3M $176.2M $175.9M
 
EBITDA $478.5M $703.9M $3B $916.6M $790.2M
EBIT $340.1M $515.4M $2.8B $677.8M $509.9M
 
Revenue (Reported) $734.5M $894.9M $1.1B $1.1B $1.2B
Operating Income (Reported) $353.6M $438M $560.8M $595.4M $559.5M
Operating Income (Adjusted) $340.1M $515.4M $2.8B $677.8M $509.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.9B $3.2B $4B $4.4B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $870.3M $869.9M $1B $1.1B $1.2B
Gross Profit $2B $2.4B $3B $3.3B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $9.1M -- -- --
Selling, General & Admin $59.7M $88M $72.5M $68.5M $97.3M
Other Inc / (Exp) $15.3M $144.3M $2.7B -$112.3M -$51.1M
Operating Expenses $610.4M $758.5M $945.3M $956.8M $1.2B
Operating Income $1.4B $1.6B $2B $2.4B $2.2B
 
Net Interest Expenses $31M $65.9M $107.4M $104.5M $238.8M
EBT. Incl. Unusual Items $1.4B $1.7B $4.6B $2.2B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- $8.4M
Net Income to Company $1.4B $1.7B $4.6B $2.1B $1.9B
 
Minority Interest in Earnings -$3.9M -$5.2M -$16.9M -$11.8M -$11.3M
Net Income to Common Excl Extra Items $1.4B $1.7B $4.6B $2.1B $1.9B
 
Basic EPS (Cont. Ops) $6.50 $8.39 $24.75 $10.96 $9.67
Diluted EPS (Cont. Ops) $6.48 $8.37 $24.60 $10.91 $9.63
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2B $2.4B $5.6B $3.2B $3.3B
EBIT $1.5B $1.8B $4.7B $2.3B $2.2B
 
Revenue (Reported) $2.9B $3.2B $4B $4.4B $4.7B
Operating Income (Reported) $1.4B $1.6B $2B $2.4B $2.2B
Operating Income (Adjusted) $1.5B $1.8B $4.7B $2.3B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.2B $2.5B $3.1B $3.4B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $681.3M $683.7M $793.3M $857.1M $947.2M
Gross Profit $1.5B $1.8B $2.3B $2.5B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.3M $6.6M $9.1M -- --
Selling, General & Admin $40.2M $64.2M $60.7M $57.5M $74.1M
Other Inc / (Exp) $11.7M $172M $2.5B $44.9M $5.6M
Operating Expenses $465.1M $587.1M $743M $740M $923M
Operating Income $1B $1.2B $1.6B $1.8B $1.6B
 
Net Interest Expenses $23.1M $55M $89.9M $78.9M $181.4M
EBT. Incl. Unusual Items $1B $1.3B $4B $1.7B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $8.5M $6M
Net Income to Company $1B $1.3B $4B $1.7B $1.5B
 
Minority Interest in Earnings -$2.8M -$4.1M -$14.6M -$9.2M -$8.6M
Net Income to Common Excl Extra Items $1B $1.3B $3.9B $1.7B $1.5B
 
Basic EPS (Cont. Ops) $4.62 $6.72 $21.56 $8.89 $7.45
Diluted EPS (Cont. Ops) $4.61 $6.70 $21.43 $8.85 $7.42
Weighted Average Basic Share $523.4M $524.4M $525.7M $526.4M $526.2M
Weighted Average Diluted Share $523.8M $526.2M $529M $528.6M $528.2M
 
EBITDA $1.5B $1.9B $4.7B $2.5B $2.5B
EBIT $1.1B $1.4B $4.1B $1.9B $1.7B
 
Revenue (Reported) $2.2B $2.5B $3.1B $3.4B $3.5B
Operating Income (Reported) $1B $1.2B $1.6B $1.8B $1.6B
Operating Income (Adjusted) $1.1B $1.4B $4.1B $1.9B $1.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $409.7M $257.6M $734.6M $775.3M $370M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $409.7M $257.6M $734.6M $775.3M $370M
 
Property Plant And Equipment $141.9M $188.1M $272.5M $373M $345.5M
Long-Term Investments $767.8M $773M $828.8M $275.8M $390.2M
Goodwill $174.6M $165.8M $165.8M $165.8M $165.8M
Other Intangibles $31.3M $38.8M $137.1M $66.7M $221.4M
Other Long-Term Assets $174.3M $172.7M $207.7M $230.8M $275.1M
Total Assets $11.4B $11.8B $17.4B $17.6B $19.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $383.3M $394.7M $482.1M $514.7M $599M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $383.3M $394.7M $482.1M $514.7M $599M
 
Long-Term Debt $1.9B $2.5B $7.5B $6.9B $9.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $3.2B $8B $7.4B $9.7B
 
Common Stock $4.1B $3.8B $4.1B $4.4B $4.4B
Other Common Equity Adj -$64.9M -$43.4M -$53.6M -$80.3M -$67.2M
Common Equity $5B $4.8B $5.2B $5.7B $5.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $16.8M $18M $88.4M $93.4M $93.8M
Total Equity $9.1B $8.6B $9.4B $10.2B $10.1B
 
Total Liabilities and Equity $11.4B $11.8B $17.4B $17.6B $19.8B
Cash and Short Terms $409.7M $257.6M $734.6M $775.3M $370M
Total Debt $1.9B $2.5B $7.5B $6.9B $9.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $294M $958.2M $883.8M $629.8M $599M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $294M $958.2M $883.8M $629.8M $599M
 
Property Plant And Equipment $176.7M $228.4M $406.4M $457.1M $310.5M
Long-Term Investments $769.9M $779.3M $252.6M $278.1M $397.5M
Goodwill -- -- $165.8M $165.8M $165.8M
Other Intangibles -- -- $74M $248.4M $128.7M
Other Long-Term Assets $169.2M $201.8M $239M $288M $280M
Total Assets $11.4B $15.3B $17.5B $19.9B $19.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $433.5M $474.2M $589.7M $644.2M $619.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $433.5M $474.2M $589.7M $644.2M $619.4M
 
Long-Term Debt $2.5B $5.8B $6.7B $9B $9.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $6.2B $7.3B $9.7B $10.1B
 
Common Stock $3.7B $4B $4.4B $4.4B $4.4B
Other Common Equity Adj -$62.3M -$53M -$96.5M -$81.1M -$52.7M
Common Equity -- -- -- -- --
Total Preferred Equity -$995.4M -$186M -- -- --
Minority Interest, Total $17.9M $19.9M $93.6M $94.2M $100M
Total Equity $8.5B $9B $10.1B $10.2B $9.7B
 
Total Liabilities and Equity $11.4B $15.3B $17.5B $19.9B $19.8B
Cash and Short Terms $294M $958.2M $883.8M $629.8M $599M
Total Debt $2.5B $5.8B $6.7B $9B $9.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.5B $1.4B $2B $4.4B $2.2B
Depreciation & Amoritzation $512.9M $553.3M $713.4M $888.1M $970.1M
Stock-Based Compensation $25.8M $33.4M $59.8M $56.7M $41.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $2B $2.5B $3.1B $3.2B
 
Capital Expenditures $187.3M $170M $270.2M $459.8M $461.1M
Cash Acquisitions -- -- -- $2.6B -$2.2B
Cash From Investing -$897.4M -$1.1B -$5.6B $1.1B -$3.5B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.6B -$1.6B -$3.9B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $496.9M $545.2M $5B -- $2.2B
Long-Term Debt Repaid -$1.9M -$2M -$2.2M -$513.5M -$8.3M
Repurchase of Common Stock -$1.1B -$1.2B -$1.2B -- --
Other Financing Activities -$37.5M -$2.8M -$18M -$49.4M -$33.8M
Cash From Financing -$1.1B -$1.1B $3.5B -$4.2B -$112.9M
 
Beginning Cash (CF) $384M $433.6M $282.6M $761.3M $805.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.5M -$150.5M $478.2M $43.9M -$404.8M
Ending Cash (CF) $433.6M $282.6M $761.3M $805.2M $400.4M
 
Levered Free Cash Flow $1.9B $1.9B $2.3B $2.7B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $325.8M $491.6M $2.8B $616.6M $433.1M
Depreciation & Amoritzation $138.3M $188.6M $220.8M $238.7M $280.3M
Stock-Based Compensation $8.7M $15M $13.7M $9.5M $10.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $528.3M $684.3M $927M $875.7M $798.8M
 
Capital Expenditures $33.1M $78.5M $125.4M $124.9M $110.4M
Cash Acquisitions -- -- $2.6B -$2.2B --
Cash From Investing -$103.3M -$471.4M $2.1B -$2.5B -$213.3M
 
Dividends Paid (Ex Special Dividend) -$403.7M -$397.5M -$2.7B -$576.3M -$574.9M
Special Dividend Paid -- -- $13.2M -- --
Long-Term Debt Issued -- $817.6M -- $2.2B --
Long-Term Debt Repaid -$505K -$532K -$501.8M -$29K -$31K
Repurchase of Common Stock -$1.2B -$325M -- -- --
Other Financing Activities -$560K -$2.5M -$10.6M -$2.4M -$5.6M
Cash From Financing -$1.4B $264.9M -$3.2B $1.6B -$559.9M
 
Beginning Cash (CF) $1.3B $506.4M $1B $682.1M $573.5M
Foreign Exchange Rate Adjustment -$164K $140K -- -- --
Additions / Reductions -$974.1M $477.8M -$129.7M -$21.7M $25.5M
Ending Cash (CF) $318.7M $984.4M $911.7M $660.4M $599M
 
Levered Free Cash Flow $495.2M $605.8M $801.6M $750.8M $688.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $1.7B $4.6B $2.1B $1.9B
Depreciation & Amoritzation $546.7M $649.5M $866.9M $909.1M $1.1B
Stock-Based Compensation $27.9M $59.5M $56.8M $43.4M $42.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2.3B $3.1B $3.2B $3.2B
 
Capital Expenditures $190.1M $206.1M $439M $445M $454.9M
Cash Acquisitions -- -- $2.6B -$2.2B --
Cash From Investing -$754.8M -$3.8B -$819.9M -$3.5B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.6B -$3.9B -$2.1B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $545.2M $3.3B -- -- --
Long-Term Debt Repaid -$2M -$2.1M -$502.9M -$19.5M -$808.5M
Repurchase of Common Stock -$1.7B -$825M -- -- --
Other Financing Activities -$865K -$13.7M -$48.1M -$33.4M -$24.2M
Cash From Financing -$1.5B $2.1B -$2.4B $38.1M -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$245.7M $665.6M -$72.9M -$251.3M -$61.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $2.1B $2.7B $2.7B $2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1B $1.3B $4B $1.7B $1.5B
Depreciation & Amoritzation $411.9M $508.1M $661.6M $682.5M $848.9M
Stock-Based Compensation $21.5M $47.6M $44.6M $31.3M $32.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.8B $2.4B $2.5B $2.4B
 
Capital Expenditures $133M $169.1M $337.9M $323.1M $316.9M
Cash Acquisitions -- -- $2.6B -$2.2B --
Cash From Investing -$528.2M -$3.2B $1.6B -$3B -$591M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.2B -$3.5B -$1.7B -$1.7B
Special Dividend Paid -- -- $13.2M -- --
Long-Term Debt Issued $545.2M $3.3B -- $2.2B $1.2B
Long-Term Debt Repaid -$1.5M -$1.6M -$502.3M -$8.2M -$808.5M
Repurchase of Common Stock -$1.2B -$825M -- -- -$200M
Other Financing Activities -$1.7M -$12.6M -$42.8M -$26.8M -$17.2M
Cash From Financing -$1.1B $2.1B -$3.8B $448.5M -$1.6B
 
Beginning Cash (CF) $2.5B $974.3M $2.8B $2.2B $1.3B
Foreign Exchange Rate Adjustment -$192K $313K -- -- --
Additions / Reductions -$114.7M $701.4M $150.4M -$144.8M $198.6M
Ending Cash (CF) $2.4B $1.7B $2.9B $2.1B $1.5B
 
Levered Free Cash Flow $1.4B $1.6B $2B $2.1B $2B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.27% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.7% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.95% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock