- 米国企業
- Public Storage
Public StoragePSA
時価総額
$507.2億
PER
23.5倍
| 2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
| Self-storage facilities | - | - | - | - | - | - | - | 2,598 | 2,685 | 2,722 | 3,204 | 3,946 | 4,260 |
| Ancillary operations | - | - | - | - | - | - | - | 157 | 162 | 193 | 212 | 236 | 258 |
| Revenues | 1,752 | 1,827 | 1,982 | 2,195 | 2,382 | 2,561 | 2,669 | 2,754 | 2,847 | 2,915 | 3,416 | 4,182 | 4,518 |
| Self-storage cost of operations | - | - | - | - | - | - | - | - | - | - | - | 980 | 1,062 |
| Ancillary cost of operations | - | - | - | - | - | - | - | - | - | - | - | 73 | 86 |
| Depreciation and amortization | - | - | - | - | - | 433 | 455 | 484 | 513 | 553 | 713 | 888 | 970 |
| Real estate acquisition and development expense | - | - | - | - | - | - | - | - | - | - | - | - | 26 |
| General and administrative | 52 | 57 | 67 | 71 | 88 | 84 | 83 | 119 | 72 | 83 | 101 | 115 | 81 |
| Interest expense | 24 | 20 | 6 | 7 | 1 | 4 | 13 | 33 | 46 | 56 | 91 | 136 | 201 |
| Operating expenses | - | - | - | - | 1,150 | 1,186 | 1,245 | 1,375 | 1,427 | 1,560 | 1,826 | 2,192 | 2,426 |
| Interest and other income | - | - | - | - | - | - | - | - | - | - | 12 | 41 | 86 |
| Income (Loss) from Equity Method Investments | 59 | 46 | 58 | 88 | 51 | 57 | 76 | 103 | 70 | 80 | 232 | 107 | 28 |
| Foreign currency exchange (loss) gain | -7 | 9 | 17 | -7 | 0 | - | - | - | - | - | - | 98 | -51 |
| Gain on sale of real estate | - | - | 4 | 2 | 19 | 1 | 1 | 38 | 0 | 1 | 14 | 2 | 17 |
| Equity Method Investment, Realized Gain (Loss) on Disposal | - | - | - | - | - | - | - | - | - | - | - | 2,129 | - |
| Income before income tax expense | 774 | - | - | - | - | - | - | - | - | - | - | - | 2,171 |
| Income tax expense | - | - | - | - | - | - | - | - | - | - | - | - | 11 |
| Net income | 836 | 943 | 1,058 | 1,150 | 1,318 | 1,460 | 1,448 | 1,717 | 1,526 | 1,361 | 1,960 | 4,366 | 2,160 |
| Allocation to noncontrolling interests | - | - | - | - | - | - | - | - | - | - | - | 17 | 12 |
| Net income allocable to Public Storage shareholders | 836 | 943 | 1,058 | 1,150 | 1,318 | 1,460 | 1,448 | 1,717 | 1,526 | 1,361 | 1,960 | 4,366 | 2,160 |
| Preferred shareholders | - | - | - | - | 245 | 238 | 237 | 216 | 210 | 207 | 187 | 194 | 195 |
| Preferred shareholders - redemptions (Note 10) | - | - | - | - | 9 | 27 | 29 | - | 33 | 48 | 29 | - | - |
| Restricted share units | - | - | - | - | - | - | - | - | - | - | - | 12 | 5 |
| Net income allocable to common shareholders | 562 | 670 | 845 | 908 | 1,053 | 1,184 | 1,172 | 1,489 | 1,273 | 1,098 | 1,732 | 4,142 | 1,949 |
| Basic (in USD per share) | 3.31 | 3.93 | 4.92 | 5.27 | 6.1 | 6.84 | 6.75 | 8.56 | 7.3 | 6.29 | 9.91 | 23.64 | 11.11 |
| Diluted (in USD per share) | 3.29 | 3.9 | 4.89 | 5.25 | 6.07 | 6.81 | 6.73 | 8.54 | 7.29 | 6.29 | 9.87 | 23.5 | 11.06 |