Public Storage logo

Public Storage

PSA-PS | NYSE
Chart Builder DCF Calculator
$14.40
+$0.02 (+0.14%)
Nov 2, 2026, 11:57 AM ET · Market open
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
1.92B 2.06B 1.92B 1.8B 1.91B 1.82B 1.98B 2.08B 1.91B 2.09B 2.15B 2.16B 2.13B 4.29B 4.37B 4.37B 4.57B 2.29B 2.04B 1.96B 1.69B 1.52B 1.43B
Depreciation & Amortization
1.29B 1.16B 1.16B 1.15B 1.14B 1.13B 1.13B 1.13B 1.14B 1.09B 1.03B 970.06M 909.07M 891.09M 887.67M 888.15M 866.9M 834.68M 788.7M 713.43M 649.55M 599.33M 564.22M
Stock-Based Compensation
44.75M 43.68M 41.51M 39.9M 43.01M 44.48M 44.68M 44.75M 42.36M 40.95M 42.07M 41.57M 43.42M 47.64M 52.62M 56.7M 56.77M 58M 59.34M 59.82M 59.48M 53.23M 42.09M
Other Working Capital
-134.06M -32.16M -24.2M 1.8M 35.16M -22.84M -106K -29.79M -28.83M 29.85M -2.4M 18.9M 37.85M 38.53M 5.55M 49.76M 49.76M -12.9M -34.85M n/a n/a n/a n/a
Other Non-Cash Items
-92.01M -61.13M 83.42M 195.87M 100.79M 172.66M 12.37M -100.88M 93.44M -28.84M -9.34M 56.01M 67.83M -2.03B -2.16B -2.24B -2.44B -299.74M -164.22M -189.33M -71.79M -5.55M 54.45M
Deferred Income Tax
-20.36M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-134.06M -32.16M -24.2M 1.8M 35.16M -22.84M -106K -29.79M -28.83M 29.85M -2.4M 18.9M 37.85M 38.53M 5.55M 49.76M 49.76M -12.9M -34.85M n/a n/a n/a n/a
Operating Cash Flow
3.01B 3.17B 3.18B 3.19B 3.22B 3.15B 3.17B 3.13B 3.15B 3.23B 3.22B 3.25B 3.19B 3.24B 3.16B 3.12B 3.11B 2.87B 2.69B 2.54B 2.33B 2.17B 2.09B
Capital Expenditures
-240.68M 13.26M -111.59M -100.09M -103.17M -326.88M -373.55M -420.02M -454.89M -469.4M -468.98M -461.14M -444.98M -445.53M -456.87M -459.77M -439.03M -392.07M -333.24M -270.24M -206.13M -160.76M -149.05M
Cash Acquisitions
-1.64B -20.78M -20.78M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-20M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
2.52M 1.98M 1.98M 1.3M 1.3M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-858.84M -1.36B -1.36B -1.53B -1.57B -922.9M -729.02M -582.61M -626.32M -2.9B -3.04B -3.08B -3.04B 1.61B 1.65B 1.58B -380.91M -3.05B -5.12B -5.29B -3.57B -3.25B -1.08B
Investing Cash Flow
-2.89B -1.55B -1.55B -1.69B -1.73B -1.25B -1.1B -1B -1.08B -3.37B -3.51B -3.54B -3.48B 1.17B 1.2B 1.12B -819.94M -3.44B -5.45B -5.56B -3.78B -3.41B -1.23B
Debt Repayment
1.91B -169.17M 529.9M 704.9M 466.4M 866.4M 342.52M 342.52M 342.52M 2.52B 2.17B 2.17B 2.16B -521.22M -513.39M -513.5M 1.24B 2.55B 4.54B 5.04B 3.3B 2.48B 494.19M
Common Stock Repurchased
-2.8M -2.8M -2.8M n/a n/a n/a -200M -200M -200M -200M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-1.77B -2.88B -2.88B -2.88B -2.88B -2.3B -2.3B -2.3B -2.3B -2.3B -2.31B -2.31B -2.13B -4.26B -4.09B -3.91B -3.91B -1.6B -1.59B -1.59B -1.59B -1.59B -1.6B
Other Financial Acitivies
-18.35M 568.93M 559.89M 534.22M 534.91M -33.42M -24.68M -26.76M -24.77M -21.6M -29.78M -34.31M -33.37M -41.56M -49.74M -49.38M -48.13M -40.09M -23.1M -17.97M -14.5M -13.14M -11.38M
Financial Cash Flow
150.06M -2.46B -1.78B -1.63B -1.79B -1.36B -2.08B -2.08B -2.13B 32.03M -126.16M -112.93M 38.14M -4.77B -4.6B -4.19B -2.36B 1.11B 3.54B 3.5B 2.12B 455.02M -1.41B
Net Cash Flow
263.92M -844.67M -152.57M -129.32M -302.54M 531.15M -15.01M 47.04M -61.35M -108.64M -423.59M -404.78M -251.32M -359.3M -242.15M 43.87M -72.67M 534.95M 782.68M 478.69M 665.64M -786.51M -556.88M
Free Cash Flow
2.76B 3.19B 3.06B 3.09B 3.12B 2.82B 2.79B 2.71B 2.7B 2.76B 2.75B 2.79B 2.75B 2.8B 2.7B 2.66B 2.67B 2.47B 2.36B 2.27B 2.12B 2.01B 1.94B
Adj. Free Cash Flow
2.72B 3.14B 3.02B 3.05B 3.08B 2.77B 2.75B 2.66B 2.65B 2.72B 2.7B 2.74B 2.7B 2.75B 2.65B 2.6B 2.61B 2.42B 2.3B 2.21B 2.06B 1.96B 1.9B
Maintenance CapEx
-377.15M -120.79M -104.76M -91.54M -95.85M -318.65M -363.14M -406.58M -437.05M -450.42M -446.99M -434.21M -410.28M -399.41M -401.13M -396.78M -376M -331.78M -280.08M -230.08M -176.26M -143.62M -141.28M
Growth CapEx
136.46M 134.05M -6.82M -8.55M -7.32M -8.23M -10.41M -13.44M -17.84M -18.99M -21.99M -26.92M -34.7M -46.11M -55.74M -62.99M -63.03M -60.29M -53.15M -40.16M -29.87M -17.14M -7.77M
Owner Earnings
2.63B 3.05B 3.07B 3.09B 3.13B 2.83B 2.8B 2.72B 2.71B 2.78B 2.77B 2.81B 2.78B 2.84B 2.76B 2.72B 2.73B 2.54B 2.41B 2.31B 2.15B 2.03B 1.95B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.