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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
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 (%)	23.56	29.97	29.27	27.98	32.47	34.96	31.7	35.73	30.49	26.12	24.56	39.98	19.06	17.76	- -
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 (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

MCP API Chat

	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	-2.72	-2.98	-3.05	-3.64	-4.27	-4.64	-6.13	-5.12	-5.7	-7.59	-3.07	-0.53	-1.26	-3.45	-5.95
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 (%)	12.06	10.93	19.12	1.59	8.01	9.05	29.68	28.81	35.65	46.63	67.16	61.23	68.46	71.27	75.98
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 (%)	12.06	15.26	20.33	1.59	8.01	9.05	29.68	28.81	35.65	46.63	67.16	61.23	68.46	71.27	75.98
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 (%)	8.2	14.78	19.96	-3.19	5.54	5.01	22.74	23.14	30.3	43.98	64.84	58.35	67.56	70.26	75.4
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)

MCP API Chat

	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	-2.72	-2.98	-3.05	-3.64	-4.27	-4.64	-6.13	-5.12	-5.7	-7.59	-3.07	-0.53	-1.26	-3.45	-5.95
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 (%)	12.06	10.93	19.12	1.59	8.01	9.05	29.68	28.81	35.65	46.63	67.16	61.23	68.46	71.27	75.98
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 (%)	12.06	15.26	20.33	1.59	8.01	9.05	29.68	28.81	35.65	46.63	67.16	61.23	68.46	71.27	75.98
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	22.96	22.64	15.17	61.86	44.8	34.34	12.93	12.46	10.35	7.99	5.44	4.65	3.9	3.72	3.03

Working Capital (USD)

MCP API Chat

	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)

MCP API Chat

	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	22,812	24,725	25,835	31,841	42,778	38,686	36,285	35,213	37,116	40,296	65,495	49,105	53,519	52,507	45,528
- 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	26,218	28,043	30,245	36,069	47,074	43,290	41,332	40,314	42,691	46,394	76,424	59,644	66,696	65,864	59,908
Total Capital	3,302	3,073	4,127	4,058	3,984	4,318	4,822	4,903	5,336	5,458	11,131	11,222	13,297	13,123	13,496
Total Debt/Capital (%)	12.06	15.26	20.33	1.59	8.01	9.05	29.68	28.81	35.65	46.63	67.16	61.23	68.46	71.27	75.98
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	15.1	15.22	15.39	16.57	19.77	16.91	15.49	14.61	14.95	15.92	22.37	14.26	14.76	14.03	12.42
EV/EBITDA	23.34	22.8	22.6	24.17	28.39	23.95	22.01	21.24	21.56	23.62	31.59	19.51	20.28	19.77	17.56
EV/EBIT	34.27	32.16	31.8	34.18	38.21	31.5	29.04	28.51	29.1	32.88	44.8	27.49	28.76	29.92	26.5
EV/Cash Flow to Firm	21.36	21.48	21.05	22.4	26.92	22.2	20.82	19.23	20.2	22.1	29.02	18.34	19.35	19.29	17.15
EV/Free Cash Flow to Firm	21.03	21.31	19.8	20.59	23.81	19.5	17.78	16.56	20.2	22.1	29.02	18.34	19.35	19.29	17.15
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	154.53	164.41	176.21	209.4	272.58	250.1	238.07	231.73	244.94	265.88	437.06	340.32	380.09	375.61	341.46
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)

MCP API Chat

	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	34.27	32.16	31.8	34.18	38.21	31.5	29.04	28.51	29.1	32.88	44.8	27.49	28.76	29.92	26.5
Enterprise Value	26,218	28,043	30,245	36,069	47,074	43,290	41,332	40,314	42,691	46,394	76,424	59,644	66,696	65,864	59,908
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	15.1	15.22	15.39	16.57	19.77	16.91	15.49	14.61	14.95	15.92	22.37	14.26	14.76	14.03	12.42
EV/EBITDA	23.34	22.8	22.6	24.17	28.39	23.95	22.01	21.24	21.56	23.62	31.59	19.51	20.28	19.77	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	-94.05	-94.25	-85.74	-89.05	-102.51	-82.27	-55.12	-62.89	-57.27	-44.91	-122.9	-529.7	-213.78	-77.04	-37.89
Price/Book Value Average	-81.17	-91	-89.33	-82.69	-85.7	-87.88	-56.33	-63.95	-61.34	-40.88	-95.49	-626.32	-198.15	-78.49	-42.38
Price/Book Value High	-95.6	-99.27	-100.65	-91.62	-105.08	-102.18	-61.24	-72.98	-71.73	-46.82	-123.82	-797.34	-221.83	-95.19	-47.08
Price/Book Value Low	-69.92	-83.9	-82.23	-71.31	-75.35	-73.86	-50.67	-56.07	-52.14	-30.21	-69.63	-511.82	-163.44	-65.94	-37.46
Price/Tangible Book Value	4.56	4.87	5.16	6.43	8.67	7.96	7.68	7.17	7.72	8.8	13.05	8.79	9.97	10.13	9.6
Price/Tangible Book Value Average	3.94	4.7	5.37	5.97	7.25	8.5	7.85	7.29	8.27	8.01	10.14	10.4	9.24	10.32	10.74
Price/Tangible Book Value High	4.64	5.13	6.05	6.61	8.89	9.88	8.53	8.32	9.67	9.17	13.14	13.24	10.34	12.52	11.94
Price/Tangible Book Value Low	3.39	4.34	4.95	5.15	6.38	7.14	7.06	6.39	7.03	5.92	7.39	8.5	7.62	8.67	9.5
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	13.3	14.76	15.94	15.52	16.82	17.94	15.79	14.83	15.88	14.68	18.1	16.4	13.9	14.24	13.54
EV/Sales High	15.32	15.93	17.68	16.99	20.22	20.56	17	16.66	18.24	16.5	22.52	20.19	15.21	16.66	14.71
EV/Sales Low	11.73	13.75	14.85	13.65	15.01	15.36	14.39	13.23	13.79	11.39	14.06	13.87	11.97	12.42	12.31
EV/EBITDA Average	20.56	22.1	23.4	22.64	24.16	25.41	22.44	21.56	22.9	21.78	25.55	22.44	19.09	20.07	19.14
EV/EBITDA High	23.67	23.87	25.95	24.78	29.04	29.13	24.16	24.22	26.3	24.49	31.79	27.62	20.89	23.49	20.79
EV/EBITDA Low	18.13	20.59	21.8	19.92	21.56	21.76	20.45	19.23	19.88	16.91	19.86	18.96	16.45	17.5	17.41
EV/EBIT Average	30.19	31.18	32.94	32.02	32.52	33.42	29.61	28.93	30.9	30.32	36.24	31.62	27.07	30.37	28.89
EV/EBIT High	34.76	33.67	36.52	35.05	39.08	38.31	31.87	32.51	35.49	34.09	45.09	38.93	29.63	35.54	31.39
EV/EBIT Low	26.62	29.05	30.69	28.17	29.01	28.62	26.99	25.81	26.84	23.53	28.16	26.73	23.33	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	23,095	27,191	31,326	33,798	40,062	45,931	42,134	40,911	45,333	42,779	61,814	68,602	62,783	66,848	65,312
Enterprise Value High	26,593	29,360	34,735	36,988	48,150	52,654	45,362	45,967	52,067	48,107	76,913	84,455	68,710	78,235	70,959
Enterprise Value Low	20,365	25,328	29,186	29,728	35,742	39,335	38,407	36,499	39,367	33,209	48,037	57,986	54,094	58,301	59,399

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	2.5	2.08	2.35	1.48	4.2	4.42	2.11	2.55	1.81
Book Value per Share	-1.43	-1.54	-1.76	-2.08	-2.42	-2.72	-3.79	-3.22	-3.72	-5.14	-3.05	-0.53	-1.43	-3.89	-6.85
Tangible Book Value per Share	29.48	29.76	29.19	28.76	28.55	28.09	27.21	28.22	27.59	26.25	28.71	31.86	30.6	29.55	27.02

Public Storage

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)