Public Storage (PSA) FY2025 Q1 P&L / Income Statement

Revenue by Business Segment

2025-01-01 to 2025-03-31

Swipe to see the full flow
Public Storage (PSA) FY2025 Q1 P&L / Income StatementIncome statement for 2025-01-01 through 2025-03-31. View: Business segment. Revenue uses this breakdown; costs and expenses retain the consolidated categories.SOURCESREVENUEGROSSOPERATINGPRE-TAXNETSelf-Storage Operations Reportable SegmentAncillary OperationsRevenuesGross profit (calculated)Cost of revenue (calculated)Ancillary cost of operationsOperating profit (calculated)Operating expenses (calculated)Self-storage cost of operationsDepreciation and amortizationInterest expenseGeneral and administrativeReal estate acquisition and development expenseIncome before income tax expenseOther income (expense), net (calculated)Net incomeIncome tax expenseGross profit (calculated)Gross profit(calculated)$1.15 BOperating profit (calculated)Operating profit(calculated)$464.01 MIncome before income tax expenseIncome beforeincome tax expense$412.22 MRevenuesRevenues$1.18 BNet incomeNet income$410.79 MSelf-Storage Operations Reportable SegmentSelf-Storage OperationsReportable Segment$1.10 BOperating expenses (calculated)Operating expenses(calculated)$688.49 MIncome tax expenseIncome tax expense$1.43 MOther income (expense), net (calculated)Other income,net (calculated)−$51.79 MSelf-storage cost of operationsSelf-storage cost of operations$301.15 MAncillary OperationsAncillary Operations$80.19 MCost of revenue (calculated)Cost of revenue(calculated)$30.69 MDepreciation and amortizationDepreciation and amortization$282.72 MInterest expenseInterest expense$72.01 MAncillary cost of operationsAncillary costof operations$30.69 MGeneral and administrativeGeneral and administrative$25.18 MReal estate acquisition and development expenseReal estate acquisitionand development expense$7.42 M
Chart details

Public Storage (PSA) FY2025 Q1 P&L / Income Statement

Income statement for 2025-01-01 through 2025-03-31. View: Business segment. Revenue uses this breakdown; costs and expenses retain the consolidated categories.

Revenues
1,183,184,000 US dollars
Cost of revenue (calculated)
30,693,000 US dollars
Gross profit (calculated)
1,152,491,000 US dollars
Operating expenses (calculated)
688,485,000 US dollars
Operating profit (calculated)
464,006,000 US dollars
Other income (expense), net (calculated)
negative 51,789,000 US dollars
Income before income tax expense
412,217,000 US dollars
Income tax expense
1,426,000 US dollars
Net income
410,791,000 US dollars
Self-Storage Operations Reportable Segment
1,102,998,000 US dollars
Ancillary Operations
80,186,000 US dollars
Ancillary cost of operations
30,693,000 US dollars
Self-storage cost of operations
301,154,000 US dollars
Depreciation and amortization
282,715,000 US dollars
Interest expense
72,009,000 US dollars
General and administrative
25,184,000 US dollars
Real estate acquisition and development expense
7,423,000 US dollars

Chart connections

  • Revenue less cost of revenue equals gross profit; gross profit less operating expenses equals operating income.
  • Operating income plus other income or expense equals income before tax. Income before tax less income tax expense or benefit equals net income.
  • Of which attributable to Public Storage: $407.79 M; to noncontrolling interests: $3.00 M.
Public Storage (PSA) FY2025 Q1 Revenue by Business Segment Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Gross margin

97.4%

Gross profit / revenue

Operating margin

39.2%

Operating profit / revenue

Cash conversion

171.6%

Operating cash / net income, same period

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!