Financhill
Sell
35

PSA Quote, Financials, Valuation and Earnings

Last price:
$261.80
Seasonality move :
4.93%
Day range:
$258.62 - $262.32
52-week range:
$256.60 - $322.49
Dividend yield:
4.58%
P/E ratio:
27.23x
P/S ratio:
9.63x
P/B ratio:
9.27x
Volume:
353.3K
Avg. volume:
1.2M
1-year change:
-12.87%
Market cap:
$46B
Revenue:
$4.7B
EPS (TTM):
$9.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3.4B $4.2B $4.5B $4.7B
Revenue Growth (YoY) 2.4% 17.18% 22.44% 8.02% 3.94%
 
Cost of Revenues $1.5B $1.7B $2B $2.1B $2.4B
Gross Profit $1.4B $1.7B $2.2B $2.4B $2.3B
Gross Profit Margin 49.21% 50.8% 53.35% 52.86% 49.1%
 
R&D Expenses $10.8M -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$16M $344.6M $2.3B -$11.8M $130.6M
Operating Expenses $75.3M $111.8M $81.8M $89.4M $103.9M
Operating Income $1.4B $1.6B $2.1B $2.3B $2.2B
 
Net Interest Expenses $56.3M $90.8M $136.3M $201.1M $287.4M
EBT. Incl. Unusual Items $1.3B $1.9B $4.4B $2.2B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9M $11.5M $14.3M $10.8M $4.7M
Net Income to Company $1.4B $2B $4.4B $2.2B $2.1B
 
Minority Interest in Earnings $4M $6.4M $17.1M $11.8M $12.4M
Net Income to Common Excl Extra Items $1.3B $1.9B $4.4B $2.2B $2.1B
 
Basic EPS (Cont. Ops) $6.29 $9.91 $23.64 $11.11 $10.68
Diluted EPS (Cont. Ops) $6.29 $9.87 $23.50 $11.06 $10.64
Weighted Average Basic Share $174.5M $174.9M $175.3M $175.5M $175.4M
Weighted Average Diluted Share $174.6M $175.6M $176.3M $176.1M $176M
 
EBITDA $1.9B $2.3B $3B $3.3B $3.3B
EBIT $1.4B $1.6B $2.1B $2.3B $2.2B
 
Revenue (Reported) $2.9B $3.4B $4.2B $4.5B $4.7B
Operating Income (Reported) $1.4B $1.6B $2.1B $2.3B $2.2B
Operating Income (Adjusted) $1.4B $1.6B $2.1B $2.3B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $894.9M $1.1B $1.1B $1.2B $1.2B
Revenue Growth (YoY) 22.48% 22.19% 4.6% 3.84% 3.06%
 
Cost of Revenues $445M $493.4M $524.4M $601.4M $620.8M
Gross Profit $449.9M $600.1M $619.4M $586.4M $603.2M
Gross Profit Margin 50.27% 54.88% 54.15% 49.37% 49.28%
 
R&D Expenses $1.9M $2.6M -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $77.4M $2.2B $53.9M -$61.9M --
Operating Expenses $27.2M $26.9M $28.2M $23.6M $25.9M
Operating Income $422.7M $573.2M $591.2M $562.8M $577.4M
 
Net Interest Expenses -- $34.1M $58.4M $74.3M $79.7M
EBT. Incl. Unusual Items $476.3M $4.9B $619.5M $435.6M $517.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $5.5M $2.9M $2.5M $2.8M
Net Income to Company $491.6M $2.8B $616.6M $433.1M $514.8M
 
Minority Interest in Earnings $1.5M $9.2M $3.3M $2.8M $3.7M
Net Income to Common Excl Extra Items $471.9M $2.8B $616.6M $433.1M $514.8M
 
Basic EPS (Cont. Ops) $2.53 $15.47 $3.21 $2.18 $2.63
Diluted EPS (Cont. Ops) $2.52 $15.38 $3.20 $2.16 $2.62
Weighted Average Basic Share $174.9M $175.3M $175.5M $175M $175.5M
Weighted Average Diluted Share $175.8M $176.3M $176.2M $175.9M $175.9M
 
EBITDA $611.2M $794M $829.9M $843.1M $867.7M
EBIT $422.7M $573.2M $591.2M $562.8M $577.4M
 
Revenue (Reported) $894.9M $1.1B $1.1B $1.2B $1.2B
Operating Income (Reported) $422.7M $573.2M $591.2M $562.8M $577.4M
Operating Income (Adjusted) $422.7M $573.2M $591.2M $562.8M $577.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.3B $4B $4.4B $4.7B $4.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.9B $2B $2.4B $2.4B
Gross Profit $1.6B $2.1B $2.4B $2.3B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.1M -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $144.3M $2.7B -$132.1M -$51.1M --
Operating Expenses $88.5M $104.6M $100.5M $76.6M $114.4M
Operating Income $1.5B $2B $2.3B $2.2B $2.2B
 
Net Interest Expenses $51.5M $130M $168.7M $283.9M $295.4M
EBT. Incl. Unusual Items $1.6B $6.7B $2.1B $1.9B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.1M $15.3M $12.6M $16.9M $6.1M
Net Income to Company $1.7B $4.6B $2.1B $1.9B $1.9B
 
Minority Interest in Earnings $5.2M $16.9M $11.8M $11.3M $13.5M
Net Income to Common Excl Extra Items $1.6B $4.6B $2.1B $1.9B $1.9B
 
Basic EPS (Cont. Ops) $8.39 $24.75 $10.95 $9.68 $9.65
Diluted EPS (Cont. Ops) $8.37 $24.60 $10.91 $9.65 $9.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $2.9B $3.2B $3.3B $3.4B
EBIT $1.5B $2B $2.3B $2.2B $2.2B
 
Revenue (Reported) $3.3B $4B $4.4B $4.7B $4.8B
Operating Income (Reported) $1.5B $2B $2.3B $2.2B $2.2B
Operating Income (Adjusted) $1.5B $2B $2.3B $2.2B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $3.1B $3.4B $3.5B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.4B $1.5B $1.8B $1.8B
Gross Profit $1.2B $1.7B $1.8B $1.7B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.6M $9.1M -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $172M $2.5B $44.9M $5.6M -$214.1M
Operating Expenses $71.1M $81.5M $76.6M $72.1M $81.9M
Operating Income $1.2B $1.6B $1.8B $1.7B $1.7B
 
Net Interest Expenses $37.2M $100.2M $132.5M $215.3M $223.3M
EBT. Incl. Unusual Items $1.3B $6.1B $1.7B $1.5B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9M $11.7M $9.3M $6M $7.5M
Net Income to Company $1.3B $4B $1.7B $1.5B $1.3B
 
Minority Interest in Earnings $4.1M $14.6M $9.2M $8.6M $9.7M
Net Income to Common Excl Extra Items $1.3B $4B $1.7B $1.5B $1.3B
 
Basic EPS (Cont. Ops) $6.72 $21.57 $8.88 $7.46 $6.43
Diluted EPS (Cont. Ops) $6.70 $21.44 $8.85 $7.43 $6.42
Weighted Average Basic Share $524.4M $525.7M $526.4M $526.2M $526.3M
Weighted Average Diluted Share $526.2M $529M $528.6M $528.2M $527.7M
 
EBITDA $1.7B $2.2B $2.4B $2.5B $2.5B
EBIT $1.2B $1.6B $1.8B $1.7B $1.7B
 
Revenue (Reported) $2.5B $3.1B $3.4B $3.5B $3.6B
Operating Income (Reported) $1.2B $1.6B $1.8B $1.7B $1.7B
Operating Income (Adjusted) $1.2B $1.6B $1.8B $1.7B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $257.6M $734.6M $775.3M $370M $447.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $257.6M $734.6M $775.3M $370M $447.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $798.1M $26.7M $305.7M $420.6M $382.5M
Goodwill $165.8M $165.8M $165.8M $165.8M $165.8M
Other Intangibles $38.8M $137.1M $66.7M $221.4M $116.3M
Other Long-Term Assets $172.7M $207.7M $230.8M $275.1M $282.2M
Total Assets $11.8B $17.4B $17.6B $19.8B $19.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $394.7M $482.1M $514.7M $599M $588.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9M $502.5M $8.3M -- $651.5M
 
Long-Term Debt $2.8B $7B $6.9B $8.3B $8.7B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $8B $7.4B $9.7B $9.9B
 
Common Stock $17.5M $17.5M $17.5M $17.6M $17.5M
Other Common Equity Adj -$43.4M -$53.6M -$80.3M -$67.2M -$72M
Common Equity $4.8B $5.2B $5.7B $5.7B $5.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $18M $156.6M $93.4M $93.8M $101M
Total Equity $8.6B $9.5B $10.2B $10.1B $9.8B
 
Total Liabilities and Equity $11.8B $17.4B $17.6B $19.8B $19.8B
Cash and Short Terms $257.6M $734.6M $775.3M $370M $447.4M
Total Debt $2.8B $7.5B $6.9B $9.1B $9.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $958.2M $883.8M $629.8M $599M $296.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $958.2M $883.8M $629.8M $599M $390.2M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $805.4M $279.3M $308.7M $427.9M $383.6M
Goodwill -- $165.8M $165.8M $165.8M --
Other Intangibles -- $74M $248.4M $128.7M --
Other Long-Term Assets $201.8M $239M $288M $280M --
Total Assets $15.3B $17.5B $19.9B $19.8B $20.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $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 $251K $212K $30K $31K --
 
Long-Term Debt $5.8B $6.7B $9B $9.5B $9.8B
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $7.3B $9.7B $10.1B $10.7B
 
Common Stock $17.5M $17.5M $17.6M $17.5M $17.5M
Other Common Equity Adj -$53M -$96.5M -$81.1M -$52.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -$186M -- -- -- --
Minority Interest, Total $19.9M $93.6M $94.2M $100M $95M
Total Equity $9B $10.1B $10.2B $9.7B $9.4B
 
Total Liabilities and Equity $15.3B $17.5B $19.9B $19.8B $20.1B
Cash and Short Terms $958.2M $883.8M $629.8M $599M $296.5M
Total Debt $5.8B $6.7B $9B $9.5B $10B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $2B $4.4B $2.2B $2.1B
Depreciation & Amoritzation $553.3M $713.4M $888.1M $970.1M $1.1B
Stock-Based Compensation $33.4M $59.8M $56.7M $41.6M $44.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $2.6B $3.1B $3.3B $3.1B
 
Capital Expenditures $170M $270.2M $459.8M $461.1M $420M
Cash Acquisitions $33K $692K -- $2.2B $1.6M
Cash From Investing -$1.1B -$5.6B $1.1B -$3.5B -$1B
 
Dividends Paid (Ex Special Dividend) $1.6B $1.6B $3.9B $2.3B $2.3B
Special Dividend Paid
Long-Term Debt Issued $545.2M $5B -- $2.2B $1.2B
Long-Term Debt Repaid -$2M -$2.2M -$513.5M -$8.3M -$808.5M
Repurchase of Common Stock $1.2B $1.2B -- -- $200M
Other Financing Activities -$2.8M -$18M -$49.4M -$33.8M -$26.8M
Cash From Financing -$1.1B $3.5B -$4.2B -$116.1M -$2.1B
 
Beginning Cash (CF) $257.6M $734.6M $775.3M $370M $447.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$151M $478.7M $43.9M -$404.8M $47M
Ending Cash (CF) $106.2M $1.2B $819.1M -$34.8M $494.5M
 
Levered Free Cash Flow $1.9B $2.3B $2.7B $2.8B $2.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $491.6M $2.8B $616.6M $433.1M $514.8M
Depreciation & Amoritzation $188.6M $220.8M $238.7M $280.3M $290.4M
Stock-Based Compensation $15M $13.7M $9.5M $10.9M $9.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $684.3M $936.2M $875.7M $798.8M $875.1M
 
Capital Expenditures $78.5M $125.4M $124.9M $110.4M $75.9M
Cash Acquisitions -- -- $2.2B $1.2M --
Cash From Investing -$470.8M $2.1B -$2.5B -$214M -$694.9M
 
Dividends Paid (Ex Special Dividend) $397.5M $2.7B $576.3M $574.9M $575.9M
Special Dividend Paid -- $13.2M -- -- --
Long-Term Debt Issued $817.6M -- $2.2B -- --
Long-Term Debt Repaid -$532K -$501.8M -$29K -$31K --
Repurchase of Common Stock $325M -- -- -- --
Other Financing Activities -$2.5M -$10.6M -$2.4M -$5.6M --
Cash From Financing $264.3M -$3.2B $1.6B -$559.3M -$988.3M
 
Beginning Cash (CF) $958.2M $883.8M $629.8M $599M $296.5M
Foreign Exchange Rate Adjustment $140K -- -- -- --
Additions / Reductions $477.9M -$129.7M -$21.7M $25.5M -$808.1M
Ending Cash (CF) $1.4B $754.1M $608M $624.6M -$511.7M
 
Levered Free Cash Flow $605.8M $810.7M $750.8M $688.4M $799.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.7B $4.6B $2.1B $1.9B $1.9B
Depreciation & Amoritzation $649.5M $866.9M $909.1M $1.1B $1.1B
Stock-Based Compensation $59.5M $56.8M $43.4M $42.4M $43M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $3.1B $3.2B $3.2B $3.2B
 
Capital Expenditures $206.1M $439M $445M $454.9M $292.5M
Cash Acquisitions $33K $659K $2.2B $1.2M $9.5M
Cash From Investing -$3.8B -$843.3M -$3.5B -$1.1B -$1.7B
 
Dividends Paid (Ex Special Dividend) $1.6B $3.9B $2.1B $2.3B $2.3B
Special Dividend Paid
Long-Term Debt Issued $3.3B -- -- -- --
Long-Term Debt Repaid -$2.1M -$502.9M -$19.5M -$808.5M --
Repurchase of Common Stock $825M $350M -- $200M --
Other Financing Activities -$13.7M -$48.1M -$33.4M -$24.2M --
Cash From Financing $2.1B -$2.4B $35.5M -$2.1B -$1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $665.6M -$72.7M -$251.3M -$61.4M -$302.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $2.7B $2.7B $2.7B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $4B $1.7B $1.5B $1.3B
Depreciation & Amoritzation $508.1M $661.6M $682.5M $848.9M $856.3M
Stock-Based Compensation $47.6M $44.6M $31.3M $32.1M $30.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $2.4B $2.5B $2.4B $2.5B
 
Capital Expenditures $169.1M $337.9M $323.1M $316.9M $189.3M
Cash Acquisitions $33K -- $2.2B $1.2M $9.1M
Cash From Investing -$3.2B $1.5B -$3B -$603.5M -$1.3B
 
Dividends Paid (Ex Special Dividend) $1.2B $3.5B $1.7B $1.7B $1.7B
Special Dividend Paid -- $13.2M -- -- --
Long-Term Debt Issued $3.3B -- $2.2B $1.2B $866.5M
Long-Term Debt Repaid -$1.6M -$502.3M -$8.2M -$808.5M -$65K
Repurchase of Common Stock $825M -- -- $200M --
Other Financing Activities -$12.6M -$42.8M -$26.8M -$17.2M -$18.3M
Cash From Financing $2.1B -$3.8B $445.9M -$1.6B -$1.3B
 
Beginning Cash (CF) $1.6B $2.8B $2B $1.4B $1.7B
Foreign Exchange Rate Adjustment $313K -- -- -- --
Additions / Reductions $701.8M $150.4M -$144.8M $198.6M -$151M
Ending Cash (CF) $2.3B $3B $1.8B $1.6B $1.5B
 
Levered Free Cash Flow $1.7B $2.1B $2.1B $2.1B $2.3B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
56
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock