Financhill
Sell
50

PSA Quote, Financials, Valuation and Earnings

Last price:
$290.56
Seasonality move :
0.31%
Day range:
$290.58 - $296.12
52-week range:
$256.31 - $369.99
Dividend yield:
4.12%
P/E ratio:
27.39x
P/S ratio:
10.91x
P/B ratio:
9.52x
Volume:
1.4M
Avg. volume:
747.5K
1-year change:
3.29%
Market cap:
$51.1B
Revenue:
$4.7B
EPS (TTM):
$10.63
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) 2.1% 17.18% 22.44% 8.02% 3.94%
 
Cost of Revenues $867.5M $920.6M $1.1B $1.1B $1.3B
Gross Profit $2B $2.5B $3.1B $3.4B $3.4B
Gross Profit Margin 70.24% 73.05% 74.82% 74.59% 73.21%
 
R&D Expenses $10.8M -- -- -- --
Selling, General & Admin $64M $76M $71.7M $80.6M $106.7M
Other Inc / (Exp) -$16M $344.6M $2.3B -$11.8M $130.6M
Operating Expenses $636.5M $789.4M $959.8M $1.1B $1.2B
Operating Income $1.4B $1.7B $2.2B $2.3B $2.2B
 
Net Interest Expenses $34M $78.5M $95.8M $136.3M $242.7M
EBT. Incl. Unusual Items $1.4B $2B $4.4B $2.2B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $12.4M $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 $1.4B $2B $4.3B $2.1B $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 $2B $2.8B $5.4B $3.3B $3.5B
EBIT $1.4B $2.1B $4.5B $2.4B $2.4B
 
Revenue (Reported) $2.9B $3.4B $4.2B $4.5B $4.7B
Operating Income (Reported) $1.4B $1.7B $2.2B $2.3B $2.2B
Operating Income (Adjusted) $1.4B $2.1B $4.5B $2.4B $2.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $748.5M $924.3M $1.1B $1.2B $1.2B
Revenue Growth (YoY) 3.14% 23.48% 17.77% 6.55% 1.51%
 
Cost of Revenues $186.2M $236.9M $259.7M $290.8M $310.8M
Gross Profit $562.4M $687.5M $828.9M $869M $866.7M
Gross Profit Margin 75.13% 74.38% 76.15% 74.93% 73.61%
 
R&D Expenses $2.5M -- -- -- --
Selling, General & Admin $23.9M $11.8M $11M $23.2M $32.5M
Other Inc / (Exp) -$27.7M $166.7M -$176.9M -$56.7M $125.1M
Operating Expenses $171.4M $202.3M $216.8M $310.7M $313.4M
Operating Income $391M $485.2M $612.1M $558.3M $553.2M
 
Net Interest Expenses $10.9M $17.5M $5.9M $57.4M $61.3M
EBT. Incl. Unusual Items $352.4M $634.4M $429.3M $444.3M $617M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $2.4M -$1.4M
Net Income to Company $352.4M $622M $414.9M $441.9M $618.4M
 
Minority Interest in Earnings -$1.2M -$2.3M -$2.6M -$2.6M -$3.8M
Net Income to Common Excl Extra Items $351.3M $619.7M $412.4M $439.3M $614.6M
 
Basic EPS (Cont. Ops) $1.67 $3.19 $2.07 $2.22 $3.22
Diluted EPS (Cont. Ops) $1.67 $3.17 $2.06 $2.21 $3.21
Weighted Average Basic Share $174.5M $175.1M $175.3M $175.5M $175.2M
Weighted Average Diluted Share $174.8M $176.1M $176.1M $176.1M $175.9M
 
EBITDA $508.1M $869.5M $691.9M $800.4M $970M
EBIT $366.7M $664.2M $465.4M $512.9M $689.1M
 
Revenue (Reported) $748.5M $924.3M $1.1B $1.2B $1.2B
Operating Income (Reported) $391M $485.2M $612.1M $558.3M $553.2M
Operating Income (Adjusted) $366.7M $664.2M $465.4M $512.9M $689.1M
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) -- -- -- -- --
 
Cost of Revenues $867.5M $920.6M $1.1B $1.1B $1.3B
Gross Profit $2B $2.5B $3.1B $3.4B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.8M -- -- -- --
Selling, General & Admin $64M $76M $71.7M $80.6M $106.7M
Other Inc / (Exp) -$16M $338.7M $2.3B -$11.8M $130.6M
Operating Expenses $636.5M $789.4M $959.8M $1.1B $1.2B
Operating Income $1.4B $1.7B $2.2B $2.3B $2.2B
 
Net Interest Expenses $34M $72.5M $95.8M $136.3M $242.7M
EBT. Incl. Unusual Items $1.4B $2B $4.4B $2.2B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $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 $1.4B $2B $4.3B $2.1B $2.1B
 
Basic EPS (Cont. Ops) $6.29 $9.91 $23.63 $11.11 $10.67
Diluted EPS (Cont. Ops) $6.28 $9.87 $23.49 $11.06 $10.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $2.8B $5.4B $3.3B $3.5B
EBIT $1.4B $2.1B $4.5B $2.4B $2.4B
 
Revenue (Reported) $2.9B $3.4B $4.2B $4.5B $4.7B
Operating Income (Reported) $1.4B $1.7B $2.2B $2.3B $2.2B
Operating Income (Adjusted) $1.4B $2.1B $4.5B $2.4B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.4B $4.2B $4.5B $4.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $920.6M $1.1B $1.1B $1.3B --
Gross Profit $2.5B $3.1B $3.4B $3.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.6M $9.1M -- -- --
Selling, General & Admin $76M $71.7M $80.6M $106.7M --
Other Inc / (Exp) $338.7M $2.3B -$11.8M $130.6M --
Operating Expenses $789.4M $959.8M $1.1B $1.2B --
Operating Income $1.7B $2.2B $2.3B $2.2B --
 
Net Interest Expenses $72.5M $95.8M $136.3M $242.7M --
EBT. Incl. Unusual Items $2B $4.4B $2.2B $2.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $10.8M $4.7M --
Net Income to Company $2B $4.4B $2.2B $2.1B --
 
Minority Interest in Earnings -$6.4M -$17.1M -$11.8M -$12.4M --
Net Income to Common Excl Extra Items $2B $4.3B $2.1B $2.1B --
 
Basic EPS (Cont. Ops) $9.91 $23.63 $11.11 $10.67 --
Diluted EPS (Cont. Ops) $9.87 $23.49 $11.06 $10.63 --
Weighted Average Basic Share $699.4M $701M $702M $701.4M --
Weighted Average Diluted Share $702.3M $705.1M $704.7M $704.2M --
 
EBITDA $2.8B $5.4B $3.3B $3.5B --
EBIT $2.1B $4.5B $2.4B $2.4B --
 
Revenue (Reported) $3.4B $4.2B $4.5B $4.7B --
Operating Income (Reported) $1.7B $2.2B $2.3B $2.2B --
Operating Income (Adjusted) $2.1B $4.5B $2.4B $2.4B --
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 $188.1M $272.5M $373M $345.5M $308.1M
Long-Term Investments $773M $828.8M $275.8M $390.2M $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 $394.7M $482.1M $514.7M $599M $588.2M
 
Long-Term Debt $2.5B $7.5B $6.9B $9.1B $9.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $8B $7.4B $9.7B $9.9B
 
Common Stock $3.8B $4.1B $4.4B $4.4B $4.4B
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 $88.4M $93.4M $93.8M $101M
Total Equity $8.6B $9.4B $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 $2.5B $7.5B $6.9B $9.1B $9.4B
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 $188.1M $272.5M $373M $345.5M $308.1M
Long-Term Investments $773M $828.8M $275.8M $390.2M $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 $394.7M $482.1M $514.7M $599M $588.2M
 
Long-Term Debt $2.5B $7.5B $6.9B $9.1B $9.4B
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $8B $7.4B $9.7B $9.9B
 
Common Stock $3.8B $4.1B $4.4B $4.4B $4.4B
Other Common Equity Adj -$43.4M -$53.6M -$80.3M -$67.2M -$72M
Common Equity -- -- -- -- --
Total Preferred Equity $434.5M $72.1M -- -- --
Minority Interest, Total $18M $88.4M $93.4M $93.8M $101M
Total Equity $8.6B $9.4B $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 $2.5B $7.5B $6.9B $9.1B $9.4B
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 $2B $2.5B $3.1B $3.2B $3.1B
 
Capital Expenditures $170M $270.2M $459.8M $461.1M $420M
Cash Acquisitions -- -- $2.6B -$2.2B --
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 -$112.9M -$2.1B
 
Beginning Cash (CF) $433.6M $282.6M $761.3M $805.2M $400.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$150.5M $478.2M $43.9M -$404.8M $47M
Ending Cash (CF) $282.6M $761.3M $805.2M $400.4M $447.4M
 
Levered Free Cash Flow $1.9B $2.3B $2.7B $2.8B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $352.4M $622M $414.9M $441.9M $618.4M
Depreciation & Amoritzation $141.4M $205.3M $226.5M $287.5M $280.9M
Stock-Based Compensation $11.8M $12.2M $12.1M $10.3M $12.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $512.6M $728.8M $736.4M $791.7M $768.6M
 
Capital Expenditures $37M $101.1M $121.9M $138M $103.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$589.6M -$2.4B -$432.5M -$490.2M -$411.6M
 
Dividends Paid (Ex Special Dividend) -$398.1M -$399M -$399.9M -$576.5M -$575.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.7B -- -- --
Long-Term Debt Repaid -$515K -$633K -$11.2M -$30K -$32K
Repurchase of Common Stock -- -$350M -- -- --
Other Financing Activities -$1.1M -$5.3M -$6.6M -$7M -$9.5M
Cash From Financing $41.1M $1.4B -$410.4M -$561.4M -$508.6M
 
Beginning Cash (CF) $318.7M $984.4M $911.7M $660.4M $599M
Foreign Exchange Rate Adjustment -$234K $192K -- -- --
Additions / Reductions -$35.9M -$223.3M -$106.5M -$260M -$151.6M
Ending Cash (CF) $282.6M $761.3M $805.2M $400.4M $447.4M
 
Levered Free Cash Flow $475.5M $627.7M $614.5M $653.6M $665.4M
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 $2B $2.5B $3.1B $3.2B $3.1B
 
Capital Expenditures $170M $270.2M $459.8M $461.1M $420M
Cash Acquisitions -- -- $2.6B -$2.2B --
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 -- -- --
Long-Term Debt Repaid -$2M -$2.2M -$513.5M -$8.3M -$808.5M
Repurchase of Common Stock -$1.2B -$1.2B -- -- --
Other Financing Activities -$2.8M -$18M -$49.4M -$33.8M -$26.8M
Cash From Financing -$1.1B $3.5B -$4.2B -$112.9M -$2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$150.5M $478.2M $43.9M -$404.8M $47M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B $2.3B $2.7B $2.8B $2.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2B $4.4B $2.2B $2.1B --
Depreciation & Amoritzation $713.4M $888.1M $970.1M $1.1B --
Stock-Based Compensation $59.8M $56.7M $41.6M $44.7M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $3.1B $3.2B $3.1B --
 
Capital Expenditures $270.2M $459.8M $461.1M $420M --
Cash Acquisitions -- $2.6B -$2.2B -- --
Cash From Investing -$5.6B $1.1B -$3.5B -$1B --
 
Dividends Paid (Ex Special Dividend) -$1.6B -$3.9B -$2.3B -$2.3B --
Special Dividend Paid -- $13.2M -- -- --
Long-Term Debt Issued $5B -- $2.2B $1.2B --
Long-Term Debt Repaid -$2.2M -$513.5M -$8.3M -$808.5M --
Repurchase of Common Stock -$1.2B -- -- -$200M --
Other Financing Activities -$18M -$49.4M -$33.8M -$26.8M --
Cash From Financing $3.5B -$4.2B -$112.9M -$2.1B --
 
Beginning Cash (CF) $2B $3.7B $2.9B $1.9B --
Foreign Exchange Rate Adjustment $505K -- -- -- --
Additions / Reductions $478.2M $43.9M -$404.8M $47M --
Ending Cash (CF) $2.4B $3.7B $2.5B $1.9B --
 
Levered Free Cash Flow $2.3B $2.7B $2.8B $2.7B --

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

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock