Adjustments for Non-Cash Items [USD, Thousands]

Stock-Based Compensation [USD, Thousands]

Changes in Working Capital [USD, Thousands]

Capital Expenditures (CapEx) [USD, Thousands]

Proceeds from / Repayments of Debt [USD, Thousands]

Share Repurchases [USD, Thousands]

Dividend Payments [USD, Thousands]

Net Change in Cash [USD, Thousands]

e8a2ca48fefbb601ff7586244a3cf854a31cc120ccb2e91784778a278ae79367

Total Revenue [USD, Thousands]

Cost of Goods Sold (COGS) [USD, Thousands]

SG&A [USD, Thousands]

R&D [USD, Thousands]

D&A [USD, Thousands]

Interest Expense [USD, Thousands]

Operating Income (EBIT) [USD, Thousands]

Net Income [USD, Thousands]

EPS - Basic [USD]

EPS - Diluted [USD]

6250521e855915d7eac59eb6e86e903bf4b41fb2c9c729b8629cf8269ba6bdb4

Cash and Cash Equivalents [USD, Thousands]

Property, Plant, and Equipment [USD, Thousands]

Goodwill [USD, Thousands]

Intangible Assets [USD, Thousands]

Accrued Expenses [USD, Thousands]

Long-term Debt [USD, Thousands]

Shareholders' Equity [USD, Thousands]

Retained Earnings [USD, Thousands]

Common Stock [USD, Thousands]

Additional Paid-in Capital [USD, Thousands]

4a51a2552bb7e32c05492756e6c12cab195aabc42ef6e3266ebdddbc5d0d62d7

Cash and equivalents (USD, thousands)

Land (USD, thousands)

Buildings (USD, thousands)

Accumulated depreciation (USD, thousands)

Construction in process (USD, thousands)

Investment in unconsolidated real estate entity (USD, thousands)

Goodwill and other intangible assets, net (USD, thousands)

Other assets (USD, thousands)

Total assets (USD, thousands)

Notes payable (USD, thousands)

Accrued and other liabilities (USD, thousands)

Total liabilities (USD, thousands)

Preferred Shares, at liquidation preference (USD, thousands)

Common Shares (USD, thousands)

Paid-in capital (USD, thousands)

Accumulated deficit (USD, thousands)

Accumulated other comprehensive loss (USD, thousands)

Total Public Storage shareholders’ equity (USD, thousands)

Noncontrolling interests (USD, thousands)

Total equity (USD, thousands)

Total liabilities and equity (USD, thousands)

eef5d48db576037bd2fb2f15716e1f808ea7f0ea6e35e0d08ae577a695281418

Self-Storage Operations

- Same Store Facilities

- Acquired Facilities

- Newly Developed and Expanded Facilities

- Other Non-Same Store Facilities

Ancillary Operations

- Tenant Reinsurance Premiums

- Merchandise Sales

- Third Party Property Management

- Commercial

Total Revenue

aa85d9bb056df7fedf6e63c7ead12c0f22450d93c59815ac1fb29346e311f9a8

d64a843eb49e0826dc2abbca9be3b6222de65bb0dc50a2950303b40b8aeedc20

9ea97f984fc8afb5e84d96996d08cb41672da9c8f0dfcd5f9f5b5cbe9f3d8df6

Revenues - Self-storage facilities (USD, thousands)

Revenues - Ancillary operations (USD, thousands)

Total Revenues (USD, thousands)

Expenses - Self-storage cost of operations (USD, thousands)

Expenses - Ancillary cost of operations (USD, thousands)

Expenses - Depreciation and amortization (USD, thousands)

Expenses - Real estate acquisition and development expense (USD, thousands)

Expenses - General and administrative (USD, thousands)

Expenses - Interest expense (USD, thousands)

Total Expenses (USD, thousands)

Other increases (decreases) to net income - Interest and other income (USD, thousands)

Other increases (decreases) to net income - Equity in earnings of unconsolidated real estate entity (USD, thousands)

Other increases (decreases) to net income - Foreign currency exchange (loss) gain (USD, thousands)

Other increases (decreases) to net income - Gain on sale of real estate (USD, thousands)

Income before income tax expense (USD, thousands)

Income tax expense (USD, thousands)

Net income (USD, thousands)

Allocation to noncontrolling interests (USD, thousands)

Net income allocable to Public Storage shareholders (USD, thousands)

Allocation of net income to Preferred shareholders (USD, thousands)

Allocation of net income to Restricted share units and unvested LTIP units (USD, thousands)

Net income allocable to common shareholders (USD, thousands)

Net income per common share - Basic (USD)

Net income per common share - Diluted (USD)

Basic weighted average common shares outstanding

Diluted weighted average common shares outstanding

a29b12a88dccbca56492e6c4eb2331ead20e151874c07d5e7663b3d79115097b

fc07c733e198495016d551473fb7b7aa4cfd681f91d9c287230917d8a2a2ef41

Public Storage (PSA)

Financials