Public Storage Financial Ratios — PSA Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	10.77	12.89	16.18	17.56	20.59	23.4	23.62	29.87	25.32	22.57	34.75	75.83	34.31	34.05	30.99
Return on Assets (%)	8.94	10.6	11.27	11.62	13.38	14.6	13.83	15.8	13.64	11.71	13.38	24.9	11.5	10.47	8.93
Return on Capital (%)	9.28	11.04	11.55	11.91	13.68	15	14.32	16.58	14.5	12.75	14.54	26.33	12.89	12.23	- -
Return on Invested Capital (%)	8.49	10.07	10.42	10.98	12.91	14.21	14.07	13.5	13.62	12.77	12.1	12.74	12.73	11.45	- -
Gross Margin (%)	67.71	69.83	71.51	71.83	73.32	73.87	73.47	72.56	71.52	70.24	73.05	74.82	74.59	73.21	72.85
EBITDA Margin (%)	64.72	66.76	68.12	68.55	69.61	70.6	70.36	68.77	69.34	67.39	70.83	73.11	72.81	70.94	70.73
Operating Margin (%)	44.07	47.33	48.4	48.47	51.73	53.68	53.33	51.24	51.38	48.41	49.94	51.87	51.33	46.88	46.86
Incremental Operating Margin (%)	58.44	100.34	64.62	49.11	86.4	79.67	45.05	-9.96	55.25	-92.97	58.85	60.5	44.59	-66.25	46.16
Pretax Margin (%)	48	50.48	53.82	52.81	55.33	57.03	54.28	62.23	53.44	46.7	57.73	104.74	48.05	44.49	37.1
Profit Margin (%)	47.46	50.98	53.56	52.55	55.06	56.77	54.05	62	53.26	46.56	57.18	103.99	47.55	44.13	36.99
Net Income to Common Margin (%)	32.45	36.49	43.16	41.87	44.39	46.42	44.08	54.17	44.75	37.8	50.87	99.34	43.24	39.98	32.95
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.63	0.33	0.5	0.22	- -
Dvd Payout Ratio (%)	100.08	103.78	103.36	104.86	104.38	103.2	114.77	92.65	106.05	121.73	78.46	88.66	106.75	110.78	130.57
Sustainable Growth Rate (%)	-0.01	-0.49	-0.54	-0.85	-0.9	-0.75	-3.49	2.19	-1.53	-4.9	7.49	8.6	-2.32	-3.67	-9.47

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	398	469	839	64	319	391	1,431	1,412	1,902	2,545	7,475	6,871	9,103	9,353	10,254
ST Debt	- -	133	50	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	398	336	789	64	319	391	1,431	1,412	1,902	2,545	7,475	6,871	9,103	9,353	10,254
Total Debt/EBITDA	0.35	0.38	0.63	0.04	0.19	0.22	0.76	0.74	0.96	1.3	3.09	2.25	2.77	2.81	3
Net Debt/EBITDA	0.23	0.37	0.61	-0.08	0.13	0.11	0.53	0.55	0.75	1.16	2.79	1.99	2.66	2.67	2.91
Total Debt/EBIT	0.52	0.54	0.88	0.06	0.26	0.28	1.01	1	1.3	1.8	4.38	3.17	3.93	4.25	4.54
Net Debt/EBIT	0.34	0.52	0.86	-0.12	0.17	0.15	0.7	0.74	1.02	1.62	3.95	2.81	3.77	4.05	4.4
EBITDA to Interest Expense	46.38	62.08	207.71	219.49	2,763.36	420.42	147.96	58.32	43.38	34.9	26.65	22.43	16.35	11.59	11.21
EBITDA-CapEx/Interest Expense	45.59	61.55	193.67	198.67	2,382.56	357.65	121.29	47.91	43.38	34.9	26.65	22.43	16.35	11.59	11.21
EBIT to Interest Expense	31.58	44.01	147.59	155.21	2,053.35	319.65	112.15	43.45	32.14	25.07	18.79	15.91	11.53	7.66	7.42
Interest Expense	24	20	6	7	1	4	13	33	46	56	91	136	201	287	304
Common Equity/Total Assets	57.96	59.77	52.95	52.51	52.32	49.8	45.79	46.62	43.97	40.34	30.12	32.61	28.59	27.15	24.24
Long-Term Debt/Equity (%)	4.79	4.13	8.95	0.68	3.47	4.14	15.97	15.44	20.95	29.67	79.33	67.58	90.07	95.31	109.76
Long-Term Debt/Capital (%)	4.57	3.91	8.17	0.67	3.35	3.97	13.77	13.38	17.32	22.88	44.24	40.33	47.39	48.8	52.33
Long-Term Debt/Total Assets (%)	4.46	3.82	7.99	0.66	3.26	3.86	13.34	12.92	16.74	21.54	43.01	39.14	45.95	47.35	50.74
Total Debt/Equity (%)	4.79	5.77	9.51	0.68	3.47	4.14	15.97	15.44	20.95	29.67	79.33	67.58	90.07	95.31	109.76
Total Debt/Capital (%)	4.57	5.46	8.69	0.67	3.35	3.97	13.77	13.38	17.32	22.88	44.24	40.33	47.39	48.8	52.33
Total Debt/Total Assets (%)	4.46	5.33	8.5	0.66	3.26	3.86	13.34	12.92	16.74	21.54	43.01	39.14	45.95	47.35	50.74
Net Debt to Equity	3.12	5.56	9.3	-1.3	2.33	2.19	11.13	11.49	16.44	26.67	71.53	59.96	86.41	90.75	106.36
Net Debt/Capital (%)	3.02	5.27	8.51	-1.31	2.28	2.15	10.02	10.31	14.12	21.05	41.7	37.48	46.35	47.57	51.54
EBITDA	1,124	1,230	1,339	1,493	1,658	1,808	1,878	1,898	1,980	1,964	2,419	3,058	3,289	3,331	3,412
EBITDA-CapEx	1,104	1,219	1,248	1,351	1,430	1,538	1,539	1,559	1,980	1,964	2,419	3,058	3,289	3,331	3,412
Operating Income (Loss)	765	872	951	1,055	1,232	1,374	1,423	1,414	1,467	1,411	1,706	2,169	2,319	2,201	2,260

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.66	0.05	0.07	0.76	0.4	0.62	1.29	0.97	1.07	0.65	1.52	1.51	0.62	0.76	0.52
Current Ratio	2.57	1.28	1.67	0.76	0.4	0.62	1.29	0.97	1.07	0.65	1.52	1.51	0.62	0.78	0.75
Quick Ratio	2.57	1.28	1.67	0.76	0.4	0.62	1.29	0.97	1.07	0.65	1.52	1.51	0.62	0.78	0.75
CFO/Avg Current Liab	5.78	4.71	4.74	6.22	6.87	6.95	6.21	5.83	5.48	5.25	5.8	6.25	5.83	5.27	5.31
Common Equity/Total Assets	57.96	59.77	52.95	52.51	52.32	49.8	45.79	46.62	43.97	40.34	30.12	32.61	28.59	27.15	24.24
Long-Term Debt/Equity (%)	4.79	4.13	8.95	0.68	3.47	4.14	15.97	15.44	20.95	29.67	79.33	67.58	90.07	95.31	109.76
Long-Term Debt/Capital (%)	4.57	3.91	8.17	0.67	3.35	3.97	13.77	13.38	17.32	22.88	44.24	40.33	47.39	48.8	52.33
Long-Term Debt/Total Assets (%)	4.46	3.82	7.99	0.66	3.26	3.86	13.34	12.92	16.74	21.54	43.01	39.14	45.95	47.35	50.74
Total Debt/Equity (%)	4.79	5.77	9.51	0.68	3.47	4.14	15.97	15.44	20.95	29.67	79.33	67.58	90.07	95.31	109.76
Total Debt/Capital (%)	4.57	5.46	8.69	0.67	3.35	3.97	13.77	13.38	17.32	22.88	44.24	40.33	47.39	48.8	52.33
Total Debt/Total Assets (%)	4.46	5.33	8.5	0.66	3.26	3.86	13.34	12.92	16.74	21.54	43.01	39.14	45.95	47.35	50.74
CFO/Total Liabilities	197.52	191.74	135.27	514.77	301.12	282.47	111.56	115.7	90.46	63.06	31.96	42.21	33.46	31.47	29.32
CFO/CapEx	62.8	120.29	15.8	11.33	7.65	7.21	5.83	6.09	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	23.03	22.75	15.18	61.93	44.85	34.38	12.95	12.47	10.36	7.99	5.45	4.65	3.91	3.73	3.04

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover

- -

Days Sales Outstanding

- -

Inventory Turnover

- -

Days Inventory Outstanding

- -

Accounts Payable Turnover

- -

Accounts Payable Turnover Days

- -

Cash Conversion Cycle

- -

Inventory to Cash Days

- -

Inventories

- -

Raw Materials

- -

Work In Process

- -

Finished Goods

- -

Other Inventory

- -

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	22,890	24,844	25,856	31,877	42,833	38,730	36,335	35,246	37,144	40,316	65,598	49,108	53,580	52,524	45,542
- Cash & Cash Equivalents	139	17	19	188	104	184	433	361	410	258	735	775	370	447	318
+ Preferred Equity and Hybrid Capital	3,111	2,838	3,562	4,325	4,055	4,368	4,025	4,025	4,065	3,792	4,100	4,350	4,350	4,350	4,350
+ Minority/Non Controlling Interest	35	29	27	26	27	30	24	25	17	18	88	93	94	101	94
+ Total Debt	398	469	839	64	319	391	1,431	1,412	1,902	2,545	7,475	6,871	9,103	9,353	10,254
Enterprise Value	26,296	28,163	30,265	36,105	47,129	43,334	41,383	40,347	42,719	46,414	76,527	59,647	66,757	65,881	59,922
Total Capital	8,722	8,592	9,658	9,572	9,517	9,832	10,396	10,557	10,982	11,122	16,899	17,038	19,210	19,167	19,596
Total Debt/Capital (%)	4.57	5.46	8.69	0.67	3.35	3.97	13.77	13.38	17.32	22.88	44.24	40.33	47.39	48.8	52.33
Total Debt / EV	0.02	0.02	0.03	- -	0.01	0.01	0.03	0.04	0.04	0.05	0.1	0.12	0.14	0.14	0.17
EV/Sales	15.15	15.28	15.4	16.58	19.79	16.92	15.51	14.62	14.96	15.92	22.4	14.26	14.78	14.03	12.42
EV/EBITDA	23.4	22.89	22.61	24.19	28.43	23.97	22.04	21.26	21.58	23.63	31.63	19.51	20.3	19.78	17.56
EV/EBIT	34.37	32.3	31.82	34.21	38.25	31.53	29.08	28.53	29.12	32.89	44.86	27.49	28.79	29.93	26.51
EV/Cash Flow to Firm	21.42	21.57	21.06	22.42	26.95	22.23	20.84	19.25	20.21	22.11	29.06	18.34	19.37	19.29	17.16
EV/Free Cash Flow to Firm	21.09	21.4	19.82	20.61	23.83	19.52	17.81	16.57	20.21	22.11	29.06	18.34	19.37	19.29	17.16
Diluted Market Cap	22,959	24,884	25,993	32,005	42,978	38,862	36,398	35,279	37,168	40,330	65,761	49,392	53,724	52,713	45,647
Diluted Enterprise Value	26,365	28,203	30,403	36,233	47,275	43,466	41,445	40,381	42,742	46,428	76,690	59,931	66,901	66,069	60,026
EV per Share	154.47	164.32	176.19	209.37	272.55	250.07	238.03	231.71	244.92	265.86	436.96	340.32	380.01	375.59	341.43
TTM Sales	1,736	1,843	1,965	2,177	2,382	2,561	2,669	2,760	2,855	2,915	3,416	4,182	4,518	4,696	4,824
TTM EBITDA	1,124	1,230	1,339	1,493	1,658	1,808	1,878	1,898	1,980	1,964	2,419	3,058	3,289	3,331	3,412
TTM Operating Income	765	872	951	1,055	1,232	1,374	1,423	1,414	1,467	1,411	1,706	2,169	2,319	2,201	2,260
TTM Cash Flow to Firm	1,228	1,305	1,437	1,610	1,749	1,950	1,986	2,096	2,113	2,099	2,634	3,253	3,447	3,415	3,492
TTM Free Cash Flow to Firm	1,247	1,316	1,527	1,752	1,977	2,220	2,324	2,435	2,113	2,099	2,634	3,253	3,447	3,415	3,492

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	18.78	19.2	17.09	18.34	21.74	17.54	15.75	14.68	17.98	19.74	25.85	15.85	16.55	16.85	14.33
EV/EBIT	34.37	32.3	31.82	34.21	38.25	31.53	29.08	28.53	29.12	32.89	44.86	27.49	28.79	29.93	26.51
Enterprise Value	26,296	28,163	30,265	36,105	47,129	43,334	41,383	40,347	42,719	46,414	76,527	59,647	66,757	65,881	59,922
Low Price	99.96	129.04	144.35	148.04	182.08	200.65	192.15	180.48	193.89	155.37	212.22	270.73	233.18	256.31	256.6
EV/Sales	15.15	15.28	15.4	16.58	19.79	16.92	15.51	14.62	14.96	15.92	22.4	14.26	14.78	14.03	12.42
EV/EBITDA	23.4	22.89	22.61	24.19	28.43	23.97	22.04	21.26	21.58	23.63	31.63	19.51	20.3	19.78	17.56
Price/Earnings	40.49	36.78	30.46	34.93	40.46	32.55	30.85	23.56	29.05	36.57	37.69	11.82	27.39	27.97	28.64
Price/Earnings Average	34.95	35.51	31.74	32.44	33.83	34.77	31.53	23.96	31.12	33.29	29.28	13.98	25.39	28.49	32.04
Price/Earnings High	41.16	38.73	35.76	35.94	41.48	40.43	34.27	27.34	36.39	38.13	37.97	17.79	28.43	34.56	35.59
Price/Earnings Low	30.1	32.74	29.21	27.97	29.74	29.22	28.36	21.01	26.45	24.6	21.35	11.42	20.94	23.94	28.32
Price/Book Value	4.42	4.73	4.94	6.18	8.37	7.68	7.39	6.92	7.43	8.46	12.53	8.58	9.46	9.79	9.3
Price/Book Value Average	3.82	4.56	5.15	5.74	7	8.2	7.56	7.04	7.96	7.7	9.74	10.15	8.77	9.98	10.4
Price/Book Value High	4.49	4.98	5.8	6.36	8.58	9.54	8.21	8.03	9.31	8.82	12.62	12.92	9.82	12.1	11.55
Price/Book Value Low	3.29	4.21	4.74	4.95	6.15	6.89	6.8	6.17	6.77	5.69	7.1	8.29	7.23	8.38	9.19
Price/Tangible Book Value	4.61	4.92	5.19	6.47	8.73	8.02	7.73	7.22	7.75	8.84	13.3	8.94	10.16	10.34	9.8
Price/Tangible Book Value Average	3.98	4.75	5.41	6.01	7.3	8.56	7.9	7.34	8.3	8.05	10.33	10.57	9.41	10.53	10.96
Price/Tangible Book Value High	4.68	5.18	6.09	6.66	8.95	9.96	8.59	8.37	9.71	9.21	13.4	13.46	10.54	12.77	12.18
Price/Tangible Book Value Low	3.43	4.38	4.98	5.18	6.42	7.2	7.11	6.43	7.06	5.95	7.54	8.64	7.76	8.85	9.69
Price/Sales	13.14	13.42	13.15	14.62	17.96	15.11	13.6	12.76	13	13.82	19.17	11.74	11.85	11.18	9.44
Price/Sales Average	11.34	12.96	13.7	13.58	15.02	16.14	13.9	12.98	13.93	12.58	14.9	13.88	10.98	11.39	10.56
Price/Sales High	13.36	14.13	15.43	15.05	18.41	18.77	15.11	14.81	16.28	14.41	19.32	17.67	12.29	13.82	11.73
Price/Sales Low	9.77	11.95	12.61	11.71	13.2	13.56	12.5	11.38	11.84	9.3	10.86	11.35	9.06	9.57	9.33
Price/Cash Flow	18.96	19.23	18.06	19.86	24.47	19.89	18.39	17.06	17.95	19.72	25.75	15.75	16.48	16.78	14.29
Price/Cash Flow Average	16.36	18.57	18.82	18.44	20.46	21.24	18.8	17.35	19.23	17.96	20.01	18.63	15.28	17.1	15.98
Price/Cash Flow High	19.27	20.26	21.2	20.43	25.08	24.7	20.43	19.8	22.49	20.56	25.94	23.71	17.1	20.74	17.76
Price/Cash Flow Low	14.09	17.12	17.32	15.9	17.99	17.85	16.91	15.21	16.34	13.27	14.59	15.22	12.6	14.37	14.13
Price/Free Cash Flow Average	16.21	18.53	17.81	17.03	18.18	18.74	16.1	14.93	19.26	17.97	20.09	18.74	15.34	17.17	16.03
Price/Free Cash Flow High	19.09	20.22	20.06	18.87	22.29	21.79	17.5	17.04	22.52	20.58	26.05	23.85	17.17	20.82	17.8
Price/Free Cash Flow Low	13.96	17.09	16.39	14.69	15.98	15.75	14.48	13.09	16.37	13.28	14.65	15.31	12.65	14.42	14.17
EV/Sales Average	13.34	14.82	15.95	15.54	16.84	17.96	15.81	14.84	15.89	14.68	18.12	16.4	13.91	14.24	13.54
EV/Sales High	15.37	16	17.69	17.01	20.24	20.59	17.02	16.67	18.25	16.51	22.55	20.2	15.22	16.67	14.71
EV/Sales Low	11.76	13.8	14.86	13.67	15.02	15.38	14.41	13.24	13.8	11.4	14.08	13.87	11.98	12.42	12.32
EV/EBITDA Average	20.62	22.2	23.42	22.67	24.19	25.43	22.47	21.58	22.91	21.79	25.58	22.44	19.11	20.07	19.14
EV/EBITDA High	23.74	23.97	25.97	24.81	29.07	29.16	24.19	24.24	26.32	24.5	31.84	27.62	20.91	23.49	20.8
EV/EBITDA Low	18.18	20.68	21.82	19.94	21.58	21.78	20.48	19.25	19.9	16.91	19.88	18.97	16.46	17.51	17.41
EV/EBIT Average	30.28	31.32	32.96	32.06	32.56	33.45	29.64	28.95	30.92	30.33	36.28	31.62	27.1	30.38	28.9
EV/EBIT High	34.87	33.81	36.55	35.08	39.13	38.35	31.91	32.53	35.52	34.11	45.15	38.93	29.66	35.55	31.4
EV/EBIT Low	26.7	29.17	30.71	28.19	29.04	28.65	27.02	25.83	26.85	23.54	28.2	26.73	23.35	26.49	26.28
Last Price	134.46	144.96	150.52	184.85	247.7	223.5	209	202.41	212.96	230.93	374.56	280.19	305	299.44	259.5
High Price	136.67	152.68	176.68	190.19	253.93	277.6	232.21	234.9	266.76	240.75	377.36	421.76	316.48	369.99	322.49
Enterprise Value Average	23,162	27,306	31,347	33,831	40,108	45,978	42,185	40,944	45,363	42,798	61,895	68,605	62,839	66,865	65,327
Enterprise Value High	26,672	29,486	34,759	37,025	48,207	52,709	45,418	46,005	52,102	48,129	77,018	84,459	68,773	78,256	70,977
Enterprise Value Low	20,423	25,434	29,205	29,757	35,782	39,375	38,453	36,528	39,393	33,223	48,096	57,989	54,140	58,316	59,413

Shares Outstanding	170	171	172	172	173	173	174	174	174	175	175	175	176	175	176
Diluted Weighted Avg Shares	171	172	173	173	174	174	174	174	175	175	176	176	176	176	176
Basic Weighted Avg Shares	170	171	172	172	173	173	174	174	174	174	175	175	175	175	175
Revenue per Share	10.23	10.8	11.45	12.64	13.79	14.79	15.37	15.86	16.38	16.71	19.53	23.86	25.75	26.78	27.5
EBITDA per Share	6.62	7.21	7.8	8.66	9.6	10.44	10.82	10.91	11.36	11.26	13.84	17.45	18.74	19	19.45
Operating Income per Share	4.51	5.11	5.54	6.13	7.13	7.94	8.2	8.13	8.42	8.09	9.76	12.38	13.22	12.55	12.88
Basic EPS, GAAP	3.32	3.94	4.94	5.29	6.12	6.87	6.78	8.59	7.33	6.31	9.94	23.71	11.13	10.71	9.06
Basic EPS from Cont Ops	4.91	5.45	6.16	6.68	7.63	8.44	8.34	9.87	8.75	7.8	11.21	24.91	12.31	11.89	10.24
Diluted EPS, GAAP	3.3	3.92	4.91	5.26	6.09	6.84	6.75	8.58	7.32	6.31	9.9	23.57	11.09	10.66	9.04
Diluted EPS from Cont Ops	4.88	5.42	6.12	6.64	7.59	8.4	8.32	9.85	8.74	7.79	11.16	24.77	12.26	11.84	10.22
Dividend per Share	4.99	5.62	6.36	6.97	7.94	8.7	9.39	9.27	9.23	9.21	9.09	22.3	13.14	13.13	13.13
Cash Flow per Share	7.09	7.54	8.33	9.31	10.12	11.24	11.36	11.86	11.86	11.71	14.55	17.79	18.5	17.84	18.16
Free Cash Flow per Basic Share	6.98	7.48	7.81	8.49	8.8	9.68	9.41	9.91	11.86	11.71	14.55	17.79	18.5	17.84	18.16
Cash & Equivalents per Share	0.82	0.1	0.11	1.09	0.6	1.06	2.49	2.07	2.35	1.48	4.19	4.42	2.11	2.55	1.81
Book Value per Share	30.41	30.67	30.44	29.9	29.58	29.11	28.27	29.26	28.65	27.3	29.89	32.66	32.24	30.57	27.91
Tangible Book Value per Share	29.18	29.45	29.01	28.57	28.36	27.88	27.03	28.05	27.47	26.13	28.16	31.33	30.03	28.96	26.48

Public Storage

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)