Public Storage
NYSE:PSA
290.75 (USD) • At close January 22, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2023-10-30 | 2023-08-02 | 2023-05-03 | 2023-02-21 | 2022-11-01 | 2022-08-04 | 2022-05-03 | 2022-02-22 | 2021-11-01 | 2021-08-03 | 2021-04-28 | 2021-02-24 | 2020-11-04 | 2020-08-05 | 2020-04-30 | 2020-02-25 | 2019-10-30 | 2019-07-30 | 2019-05-01 | 2019-02-27 | 2018-10-30 | 2018-08-01 | 2018-05-03 | 2018-03-01 | 2017-11-01 | 2017-07-31 | 2017-05-04 | 2017-03-01 | 2016-11-03 | 2016-08-05 | 2016-05-06 | 2016-02-29 | 2015-11-05 | 2015-08-05 | 2015-05-06 | 2015-02-25 | 2014-11-04 | 2014-08-05 | 2014-05-05 | 2014-02-26 | 2013-11-06 | 2013-08-05 | 2013-05-10 | 2013-02-26 | 2012-11-09 | 2012-08-06 | 2012-05-07 | 2012-02-27 | 2011-11-07 | 2011-08-08 | 2011-05-09 | 2011-03-01 | 2010-11-08 | 2010-08-09 | 2010-05-10 | 2010-03-01 | 2009-11-09 | 2009-08-10 | 2009-05-11 | 2009-03-02 | 2008-11-10 | 2008-08-11 | 2008-05-12 | 2008-02-29 | 2007-11-09 | 2007-08-09 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 | 1989-09-30 | 1989-06-30 | 1989-03-31 | 1988-12-31 | 1988-09-30 | 1988-06-30 | 1988-03-31 | 1987-12-31 | 1987-09-30 | 1987-06-30 | 1987-03-31 | 1986-12-31 | 1986-09-30 | 1986-06-30 | 1986-03-31 | 1985-12-31 | 1985-09-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,144 | 1,120 | 1,094 | 1,089 | 1,088 | 1,032 | 973 | 924 | 895 | 829 | 767 | 749 | 731 | 709 | 716 | 717 | 729 | 711 | 689 | 692 | 706 | 686 | 670 | 672 | 686 | 664 | 646 | 651 | 663 | 634 | 612 | 609 | 619 | 593 | 569 | 566 | 572 | 538 | 520 | 514 | 512 | 485 | 471 | 465 | 473 | 458 | 443 | 445 | 453 | 435 | 420 | 418 | 423 | 408 | 398 | 403 | 413 | 407 | 405 | 422 | 35 | 424 | 463 | 464 | 469 | 449 | 434 | 434 | 371 | 298 | 279 | 298 | 265 | 254 | 244 | 240 | 237 | 232 | 223 | 221 | 229 | 219 | 209 | 202 | 220 | 213 | 217 | 214 | 216 | 207 | 198 | 197 | 196 | 188 | 177 | 178 | 179 | 172 | 148 | 149 | 150 | 141 | 143 | 134 | 126 | 111 | 101 | 97 | 87 | 83 | 75 | 65 | 57 | 48 | 43 | 41 | 38 | 36 | 33 | 31 | 30 | 22 | 19 | 23 | 17 | 15 | 12 | 19 | 11 | 10 | 10 | 9 | 9 | 8 | 8 | 9 | 7 | 7 | 7 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 12 | 6 | 6 | 5 | 6 | 5 |
Cost of Revenue
| 289 | 280 | 288 | 260 | 277 | 255 | 261 | 237 | 237 | 219 | 228 | 186 | 217 | 226 | 219 | 173 | 212 | 208 | 204 | 160 | 196 | 191 | 193 | 152 | 191 | 183 | 183 | 145 | 179 | 172 | 173 | 138 | 165 | 162 | 173 | 134 | 160 | 151 | 175 | 124 | 148 | 143 | 150 | 116 | 137 | 139 | 148 | 121 | 139 | 139 | 144 | 117 | 135 | 137 | 141 | 116 | 129 | 135 | 143 | 128 | 4 | 146 | 174 | 155 | 166 | 171 | 170 | 163 | 128 | 107 | 103 | 116 | 88 | 86 | 89 | 83 | 82 | 83 | 84 | 83 | 81 | 81 | 76 | 77 | 77 | 125 | 71 | -68 | 119 | 113 | 67 | -56 | 108 | 102 | 59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 855 | 840 | 806 | 829 | 811 | 777 | 712 | 687 | 658 | 611 | 539 | 562 | 513 | 484 | 497 | 545 | 517 | 503 | 485 | 532 | 511 | 495 | 477 | 520 | 496 | 482 | 463 | 506 | 485 | 462 | 439 | 472 | 454 | 430 | 396 | 432 | 412 | 387 | 345 | 389 | 364 | 343 | 321 | 350 | 336 | 319 | 294 | 324 | 314 | 295 | 276 | 301 | 288 | 271 | 257 | 287 | 284 | 272 | 262 | 294 | 31 | 278 | 288 | 309 | 303 | 278 | 264 | 271 | 243 | 191 | 176 | 182 | 177 | 168 | 155 | 157 | 155 | 148 | 139 | 139 | 147 | 138 | 133 | 125 | 143 | 87 | 146 | 282 | 97 | 95 | 131 | 253 | 88 | 86 | 117 | 178 | 179 | 172 | 148 | 149 | 150 | 141 | 143 | 134 | 126 | 111 | 101 | 97 | 87 | 83 | 75 | 65 | 57 | 48 | 43 | 41 | 38 | 36 | 33 | 31 | 30 | 22 | 19 | 23 | 17 | 15 | 12 | 19 | 11 | 10 | 10 | 9 | 9 | 8 | 8 | 9 | 7 | 7 | 7 | 8 | 8 | 7 | 7 | 7 | 7 | 7 | 7 | 12 | 6 | 6 | 5 | 6 | 5 |
Gross Profit Ratio
| 0.75 | 0.75 | 0.74 | 0.76 | 0.75 | 0.75 | 0.73 | 0.74 | 0.74 | 0.74 | 0.7 | 0.75 | 0.7 | 0.68 | 0.69 | 0.76 | 0.71 | 0.71 | 0.7 | 0.77 | 0.72 | 0.72 | 0.71 | 0.77 | 0.72 | 0.73 | 0.72 | 0.78 | 0.73 | 0.73 | 0.72 | 0.77 | 0.73 | 0.73 | 0.7 | 0.76 | 0.72 | 0.72 | 0.66 | 0.76 | 0.71 | 0.71 | 0.68 | 0.75 | 0.71 | 0.7 | 0.66 | 0.73 | 0.69 | 0.68 | 0.66 | 0.72 | 0.68 | 0.66 | 0.65 | 0.71 | 0.69 | 0.67 | 0.65 | 0.7 | 0.89 | 0.65 | 0.62 | 0.67 | 0.65 | 0.62 | 0.61 | 0.62 | 0.66 | 0.64 | 0.63 | 0.61 | 0.67 | 0.66 | 0.64 | 0.65 | 0.65 | 0.64 | 0.62 | 0.63 | 0.64 | 0.63 | 0.64 | 0.62 | 0.65 | 0.41 | 0.67 | 1.32 | 0.45 | 0.46 | 0.66 | 1.29 | 0.45 | 0.46 | 0.66 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 5 | 3 | 5 | 8 | 3 | 4 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 4 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 1 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 2 | 3 | 3 | 3 | 2 | 2 | 4 | 3 | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 29 | 25 | 26 | 33 | 21 | 22 | 17 | 22 | 25 | 24 | 16 | 30 | 18 | 15 | 17 | 20 | 14 | 12 | 16 | 28 | 25 | 29 | 32 | 21 | 22 | 15 | 25 | 20 | 22 | 18 | 23 | 19 | 24 | 21 | 24 | 19 | 18 | 15 | 19 | 17 | 18 | 14 | 15 | 13 | 15 | 12 | 16 | 52 | 14 | 13 | 14 | 38 | 9 | 10 | 10 | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 10 | 11 | 21 | 17 | 35 | 36 | 7 | 7 | 4 | 6 | 6 | 5 | 3 | 6 | 5 | 6 | 4 | 5 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 6 | 5 | 6 | 7 | 5 | 6 | 3 | 3 | 4 | 3 | 2 | 2 | 3 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | -29 | 0 | 0 | 0 | -27 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 29 | 25 | 26 | 33 | 21 | 22 | 17 | 22 | 25 | 24 | 16 | 30 | 18 | 15 | 17 | 20 | 14 | 12 | 16 | 28 | 25 | 29 | 32 | 21 | 22 | 15 | 25 | 20 | 22 | 18 | 23 | 19 | 24 | 21 | 24 | 19 | 18 | 15 | 19 | 17 | 18 | 14 | 15 | 13 | 15 | 12 | 16 | 11 | 14 | 13 | 14 | 9 | 9 | 10 | 10 | 9 | 9 | 8 | 10 | 6 | 1 | 33 | 15 | 10 | 11 | 21 | 17 | 35 | 36 | 7 | 7 | 4 | 6 | 6 | 5 | 3 | 6 | 5 | 6 | 4 | 5 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 6 | 5 | 6 | 7 | 5 | 6 | 3 | 3 | 4 | 3 | 2 | 2 | 3 | 2 | 2 | 1 | 2 | 2 | 2 | 1 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 4 | 5 | 216 | 218 | 226 | 222 | 225 | 209 | 193 | 174 | 149 | 145 | 140 | 139 | 138 | 136 | 131 | 128 | 123 | 152 | 125 | 121 | 119 | 121 | 114 | 111 | 112 | 113 | 110 | 108 | 107 | 108 | 107 | 108 | 108 | 112 | 112 | 107 | 110 | 110 | 98 | 92 | 92 | 104 | 90 | 89 | 87 | 90 | 91 | 89 | 89 | 92 | 93 | 85 | 85 | 86 | 86 | 84 | 85 | 104 | 92 | 95 | 122 | 79 | 163 | 168 | 179 | 226 | 114 | 49 | 50 | 52 | 48 | 48 | 48 | 38 | 44 | 45 | 47 | 48 | 46 | 46 | 46 | 45 | 45 | -4 | 44 | 185 | -6 | -5 | 40 | 167 | -5 | -6 | 36 | 409 | -96 | -92 | -82 | 354 | -81 | -79 | -87 | 281 | -75 | -62 | -55 | 188 | -43 | -40 | -38 | 138 | -34 | -28 | -27 | 97 | -22 | -21 | -21 | -19 | -19 | -12 | -12 | -15 | -10 | -9 | -7 | -13 | -5 | -5 | -5 | -3 | -3 | -3 | -2 | 8 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 6 | 0 |
Operating Expenses
| 267 | 248 | 247 | 260 | 250 | 248 | 245 | 228 | 220 | 200 | 166 | 172 | 160 | 158 | 157 | 155 | 146 | 142 | 141 | 150 | 152 | 151 | 149 | 141 | 136 | 125 | 136 | 132 | 132 | 125 | 128 | 126 | 130 | 127 | 131 | 130 | 129 | 122 | 128 | 126 | 114 | 105 | 109 | 105 | 105 | 101 | 103 | 101 | 105 | 102 | 103 | 101 | 102 | 95 | 95 | 95 | 95 | 92 | 95 | 110 | 9 | 129 | 137 | 90 | 174 | 189 | 196 | 260 | 150 | 56 | 57 | 56 | 54 | 54 | 53 | 40 | 50 | 50 | 53 | 52 | 51 | 51 | 50 | 48 | 49 | 0 | 48 | 189 | 0 | 0 | 45 | 174 | 0 | 0 | 39 | 412 | -92 | -89 | -80 | 356 | -79 | -76 | -84 | 283 | -73 | -60 | -53 | 189 | -41 | -39 | -36 | 140 | -33 | -27 | -26 | 98 | -21 | -21 | -20 | -19 | -18 | -12 | -12 | -15 | -9 | -9 | -7 | -15 | -5 | -5 | -5 | -3 | -3 | -3 | -2 | 8 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 6 | 0 |
Operating Income
| 819 | 805 | 583 | 590 | 581 | 588 | 514 | 433 | 438 | 410 | 372 | 392 | 354 | 326 | 340 | 390 | 371 | 361 | 343 | 382 | 359 | 343 | 328 | 380 | 360 | 357 | 327 | 374 | 353 | 337 | 310 | 346 | 325 | 303 | 265 | 303 | 283 | 266 | 217 | 263 | 250 | 238 | 211 | 245 | 231 | 213 | 185 | 217 | 203 | 188 | 166 | 223 | 179 | 168 | 155 | 185 | 182 | 173 | 159 | 175 | 22 | 140 | 151 | 217 | 128 | 72 | 71 | 10 | 94 | 136 | 119 | 126 | 123 | 114 | 102 | 106 | 105 | 99 | 86 | 87 | 97 | 87 | 83 | 77 | 94 | 87 | 98 | 93 | 97 | 95 | 86 | 83 | 88 | 86 | 78 | -451 | 271 | 262 | 228 | -421 | 229 | 218 | 227 | -150 | 199 | 171 | 155 | -95 | 128 | 121 | 111 | -148 | 90 | 75 | 69 | -109 | 59 | 56 | 53 | 49 | 49 | 34 | 30 | 38 | 26 | 24 | 19 | 34 | 16 | 15 | 14 | 12 | 12 | 11 | 10 | 16 | 7 | 7 | 7 | 17 | 8 | 7 | 7 | 16 | 7 | 7 | 7 | 18 | 6 | 6 | 5 | 11 | 5 |
Operating Income Ratio
| 0.72 | 0.72 | 0.53 | 0.54 | 0.53 | 0.57 | 0.53 | 0.47 | 0.49 | 0.49 | 0.49 | 0.52 | 0.48 | 0.46 | 0.48 | 0.54 | 0.51 | 0.51 | 0.5 | 0.55 | 0.51 | 0.5 | 0.49 | 0.56 | 0.52 | 0.54 | 0.51 | 0.57 | 0.53 | 0.53 | 0.51 | 0.57 | 0.52 | 0.51 | 0.47 | 0.53 | 0.49 | 0.49 | 0.42 | 0.51 | 0.49 | 0.49 | 0.45 | 0.53 | 0.49 | 0.46 | 0.42 | 0.49 | 0.45 | 0.43 | 0.39 | 0.53 | 0.42 | 0.41 | 0.39 | 0.46 | 0.44 | 0.43 | 0.39 | 0.41 | 0.63 | 0.33 | 0.33 | 0.47 | 0.27 | 0.16 | 0.16 | 0.02 | 0.25 | 0.46 | 0.43 | 0.42 | 0.47 | 0.45 | 0.42 | 0.44 | 0.44 | 0.43 | 0.39 | 0.39 | 0.42 | 0.4 | 0.4 | 0.38 | 0.43 | 0.41 | 0.45 | 0.43 | 0.45 | 0.46 | 0.43 | 0.42 | 0.45 | 0.46 | 0.44 | -2.54 | 1.51 | 1.52 | 1.54 | -2.84 | 1.52 | 1.54 | 1.59 | -1.12 | 1.58 | 1.54 | 1.53 | -0.99 | 1.47 | 1.47 | 1.49 | -2.29 | 1.58 | 1.57 | 1.59 | -2.66 | 1.57 | 1.58 | 1.6 | 1.6 | 1.6 | 1.55 | 1.61 | 1.65 | 1.53 | 1.56 | 1.54 | 1.81 | 1.43 | 1.46 | 1.45 | 1.38 | 1.36 | 1.39 | 1.23 | 1.88 | 1 | 1 | 1 | 2.31 | 1 | 1 | 1 | 2.3 | 1 | 1 | 1 | 1.56 | 1 | 1 | 1 | 2.04 | 1 |
Total Other Income Expenses Net
| 55 | 8 | -63 | -175 | 2,197 | 69 | 2 | 189 | 74 | 20 | 74 | -28 | -21 | -2 | 34 | 4 | 35 | 14 | 25 | 206 | 22 | 64 | 19 | 13 | -4 | -4 | 14 | 39 | 14 | 19 | 4 | 15 | 13 | 24 | 18 | 45 | 13 | 14 | 12 | 30 | 31 | 19 | -1 | 27 | 22 | -14 | 21 | 2 | -10 | 23 | 45 | -4 | 64 | -41 | -26 | 4 | 61 | 41 | -5 | -63 | 6 | 5 | 0 | -2 | 0 | 2 | 7 | 1 | 1 | 4 | 3 | 3 | 0 | 5 | 6 | -11 | 1 | 4 | 4 | 0 | 0 | 9 | 5 | 0 | 7 | -2 | 2 | 3 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 617 | 581 | 520 | 415 | 2,778 | 657 | 516 | 622 | 492 | 412 | 434 | 352 | 326 | 316 | 367 | 387 | 399 | 371 | 368 | 588 | 380 | 405 | 344 | 391 | 358 | 355 | 344 | 416 | 369 | 358 | 317 | 365 | 341 | 328 | 283 | 348 | 295 | 278 | 228 | 298 | 286 | 262 | 212 | 272 | 253 | 199 | 207 | 219 | 193 | 211 | 211 | 696 | 246 | 131 | 130 | 790 | 243 | 214 | 154 | 112 | 29 | 144 | 0 | 215 | 0 | 75 | 78 | 11 | 94 | 139 | 122 | 129 | 123 | 118 | 108 | 95 | 106 | 103 | 90 | 0 | 0 | 96 | 88 | 0 | 101 | 86 | 100 | 95 | 0 | 0 | 87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.54 | 0.52 | 0.48 | 0.38 | 2.55 | 0.64 | 0.53 | 0.67 | 0.55 | 0.5 | 0.57 | 0.47 | 0.45 | 0.45 | 0.51 | 0.54 | 0.55 | 0.52 | 0.53 | 0.85 | 0.54 | 0.59 | 0.51 | 0.58 | 0.52 | 0.53 | 0.53 | 0.64 | 0.56 | 0.57 | 0.52 | 0.6 | 0.55 | 0.55 | 0.5 | 0.62 | 0.52 | 0.52 | 0.44 | 0.58 | 0.56 | 0.54 | 0.45 | 0.58 | 0.53 | 0.43 | 0.47 | 0.49 | 0.43 | 0.49 | 0.5 | 1.66 | 0.58 | 0.32 | 0.33 | 1.96 | 0.59 | 0.52 | 0.38 | 0.27 | 0.81 | 0.34 | 0 | 0.46 | 0 | 0.17 | 0.18 | 0.03 | 0.25 | 0.47 | 0.44 | 0.43 | 0.46 | 0.47 | 0.44 | 0.4 | 0.45 | 0.44 | 0.41 | 0 | 0 | 0.44 | 0.42 | 0 | 0.46 | 0.4 | 0.46 | 0.44 | 0 | 0 | 0.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 69 | 51 | 218 | -15 | -2,222 | -99 | -33 | 30 | 58 | 52 | 36 | -3 | 37 | 33 | 39 | -4 | 33 | 33 | 27 | -4 | 27 | 52 | 40 | -5 | 21 | 23 | 23 | -5 | 20 | 13 | 16 | -5 | 14 | 9 | 18 | -4 | 17 | 18 | 19 | -4 | 16 | 15 | 16 | 9 | 7 | 28 | -6 | 200 | 33 | 0 | -20 | 488 | -44 | 59 | 48 | 653 | -8 | -11 | -27 | 0 | -200 | 22 | -361 | 52 | -24 | 12 | 9 | 21 | 12 | 7 | 5 | 3 | 12 | 5 | 6 | 9 | 8 | 6 | 17 | 1 | 7 | 3 | 6 | 10 | 11 | 7 | 10 | 8 | 13 | 13 | 11 | 4 | 12 | 12 | 6 | -527 | 194 | 188 | 166 | -480 | 166 | 160 | 179 | -196 | 153 | 127 | 112 | -139 | 88 | 84 | 79 | -169 | 70 | 58 | 56 | -122 | 48 | 46 | 44 | 41 | 41 | 27 | 25 | 34 | 22 | 21 | 16 | 31 | 12 | 12 | 12 | 9 | 9 | 9 | 6 | -4 | -3 | -2 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -3 | -1 | -3 | -3 | -3 | -2 | -2 |
Net Income
| 613 | 578 | 303 | 412 | 5,000 | 654 | 514 | 620 | 490 | 410 | 433 | 351 | 325 | 315 | 366 | 386 | 398 | 370 | 367 | 586 | 378 | 404 | 343 | 389 | 357 | 354 | 342 | 414 | 367 | 357 | 316 | 363 | 340 | 326 | 282 | 347 | 293 | 277 | 227 | 297 | 284 | 260 | 211 | 271 | 264 | 198 | 206 | 220 | 191 | 206 | 206 | 184 | 239 | 125 | 124 | 181 | 237 | 199 | 217 | 152 | 137 | 134 | 512 | 168 | 153 | 77 | 60 | -10 | 81 | 129 | 114 | 123 | 128 | 108 | 96 | 107 | 98 | 92 | 69 | 86 | 90 | 84 | 77 | 67 | 83 | 81 | 87 | 84 | 84 | 82 | 75 | 75 | 76 | 74 | 73 | 76 | 77 | 74 | 62 | 59 | 62 | 57 | 48 | 46 | 47 | 44 | 42 | 43 | 40 | 38 | 32 | 21 | 20 | 17 | 13 | 12 | 11 | 10 | 9 | 8 | 8 | 7 | 5 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 1 | 3 | 3 | 3 | 2 | 2 |
Net Income Ratio
| 0.54 | 0.52 | 0.28 | 0.38 | 4.59 | 0.63 | 0.53 | 0.67 | 0.55 | 0.49 | 0.56 | 0.47 | 0.44 | 0.44 | 0.51 | 0.54 | 0.55 | 0.52 | 0.53 | 0.85 | 0.54 | 0.59 | 0.51 | 0.58 | 0.52 | 0.53 | 0.53 | 0.64 | 0.55 | 0.56 | 0.52 | 0.6 | 0.55 | 0.55 | 0.49 | 0.61 | 0.51 | 0.51 | 0.44 | 0.58 | 0.56 | 0.54 | 0.45 | 0.58 | 0.56 | 0.43 | 0.47 | 0.5 | 0.42 | 0.47 | 0.49 | 0.44 | 0.57 | 0.31 | 0.31 | 0.45 | 0.57 | 0.49 | 0.54 | 0.36 | 3.9 | 0.32 | 1.11 | 0.36 | 0.33 | 0.17 | 0.14 | -0.02 | 0.22 | 0.43 | 0.41 | 0.41 | 0.48 | 0.43 | 0.4 | 0.45 | 0.41 | 0.4 | 0.31 | 0.39 | 0.39 | 0.39 | 0.37 | 0.33 | 0.38 | 0.38 | 0.4 | 0.39 | 0.39 | 0.39 | 0.38 | 0.38 | 0.39 | 0.39 | 0.41 | 0.43 | 0.43 | 0.43 | 0.42 | 0.4 | 0.42 | 0.41 | 0.34 | 0.34 | 0.37 | 0.4 | 0.42 | 0.45 | 0.46 | 0.46 | 0.43 | 0.33 | 0.34 | 0.35 | 0.31 | 0.3 | 0.29 | 0.29 | 0.26 | 0.27 | 0.26 | 0.32 | 0.27 | 0.19 | 0.25 | 0.23 | 0.24 | 0.16 | 0.29 | 0.28 | 0.28 | 0.34 | 0.36 | 0.31 | 0.47 | 0.42 | 0.37 | 0.34 | 0.35 | 0.39 | 0.39 | 0.39 | 0.39 | 0.35 | 0.37 | 0.38 | 0.39 | 0.08 | 0.5 | 0.51 | 0.61 | 0.38 | 0.44 |
EPS
| 3.21 | 3.01 | 1.72 | 2.07 | 28.52 | 3.73 | 3.14 | 3.19 | 2.53 | 1.98 | 2.21 | 1.67 | 1.41 | 1.41 | 1.8 | 1.88 | 1.94 | 1.76 | 1.73 | 3.05 | 1.85 | 2 | 1.66 | 1.92 | 1.61 | 1.59 | 1.62 | 2.04 | 1.78 | 1.62 | 1.4 | 1.75 | 1.58 | 1.53 | 1.23 | 1.65 | 1.34 | 1.27 | 1.01 | 1.42 | 1.35 | 1.21 | 0.94 | 1.23 | 1.19 | 0.78 | 0.74 | 0.97 | 0.69 | 0.78 | 0.87 | 1.09 | 1.08 | 0.36 | 0.21 | 1.08 | 1.03 | 0.8 | 0.95 | 0.9 | 0.43 | 0.4 | 2.64 | 1 | 0.51 | 0.09 | -0.03 | -0.06 | -0.04 | 0.55 | 0.49 | 0.96 | 0.62 | 0.47 | 0.38 | 0.83 | 0.38 | 0.38 | 0.17 | 0.68 | 0.39 | 0.34 | 0.26 | 0.54 | 0.27 | 0.3 | 0.38 | 0.69 | 0.41 | 0.4 | 0.34 | 0.58 | 0.37 | 0.35 | 0.34 | 0.57 | 0.41 | 0.39 | 0.34 | 0.46 | 0.37 | 0.33 | 0.26 | 0.38 | 0.27 | 0.14 | 0.26 | 0.46 | 0.3 | 0.27 | 0.24 | 0.3 | 0.26 | 0.26 | 0.24 | 0.37 | 0.27 | 0.28 | 0.24 | 0.35 | 0.25 | 0.24 | 0.22 | 0.25 | 0.26 | 0.23 | 0.2 | 0.21 | 0.21 | 0.19 | 0.2 | 0.21 | 0.27 | 0.22 | 0.33 | 0.33 | 0.24 | 0.22 | 0.23 | 0.27 | 0.27 | 0.26 | 0.26 | 0.24 | 0.25 | 0.26 | 0.27 | 0.09 | 0.3 | 0.33 | 0.41 | 0.32 | 0.35 |
EPS Diluted
| 3.2 | 3 | 1.72 | 2.06 | 28.36 | 3.71 | 3.12 | 3.17 | 2.52 | 1.97 | 2.21 | 1.67 | 1.41 | 1.41 | 1.79 | 1.87 | 1.93 | 1.76 | 1.73 | 3.04 | 1.85 | 2 | 1.65 | 1.92 | 1.61 | 1.59 | 1.62 | 2.03 | 1.78 | 1.61 | 1.39 | 1.74 | 1.58 | 1.52 | 1.23 | 1.64 | 1.34 | 1.26 | 1.01 | 1.41 | 1.34 | 1.2 | 0.94 | 1.22 | 1.18 | 0.77 | 0.73 | 0.96 | 0.69 | 0.77 | 0.87 | 1.09 | 1.07 | 0.36 | 0.21 | 1.08 | 1.03 | 0.8 | 0.95 | 0.9 | 0.42 | 0.4 | 2.63 | 1 | 0.51 | 0.08 | -0.03 | -0.06 | -0.04 | 0.55 | 0.48 | 0.96 | 0.62 | 0.47 | 0.38 | 0.83 | 0.38 | 0.37 | 0.17 | 0.68 | 0.39 | 0.33 | 0.26 | 0.54 | 0.27 | 0.3 | 0.37 | 0.69 | 0.41 | 0.39 | 0.34 | 0.58 | 0.37 | 0.35 | 0.34 | 0.57 | 0.4 | 0.39 | 0.34 | 0.46 | 0.37 | 0.32 | 0.26 | 0.38 | 0.27 | 0.14 | 0.26 | 0.46 | 0.3 | 0.27 | 0.24 | 0.3 | 0.26 | 0.26 | 0.24 | 0.37 | 0.27 | 0.28 | 0.24 | 0.35 | 0.25 | 0.24 | 0.22 | 0.25 | 0.26 | 0.23 | 0.2 | 0.21 | 0.21 | 0.19 | 0.2 | 0.21 | 0.27 | 0.22 | 0.33 | 0.33 | 0.24 | 0.22 | 0.23 | 0.27 | 0.27 | 0.26 | 0.26 | 0.24 | 0.25 | 0.26 | 0.27 | 0.09 | 0.3 | 0.33 | 0.41 | 0.32 | 0.35 |
EBITDA
| 866 | 842 | 805 | 817 | 802 | 807 | 736 | 819 | 663 | 615 | 542 | 553 | 520 | 487 | 507 | 545 | 526 | 515 | 490 | 676 | 508 | 512 | 482 | 524 | 495 | 491 | 462 | 505 | 483 | 458 | 433 | 472 | 447 | 418 | 389 | 459 | 409 | 387 | 343 | 397 | 366 | 347 | 319 | 358 | 339 | 329 | 266 | 328 | 326 | 272 | 230 | 307 | 224 | 311 | 282 | 288 | 255 | 231 | 280 | 322 | 22 | 245 | 273 | 353 | 276 | 254 | 239 | 235 | 206 | 181 | 165 | 175 | 171 | 174 | 144 | 175 | 148 | 139 | 129 | 163 | 143 | 124 | 124 | 149 | 132 | 135 | 139 | 160 | 139 | 136 | 124 | 118 | 126 | 122 | 114 | -410 | 315 | 301 | 261 | -389 | 258 | 248 | 257 | -132 | 226 | 195 | 178 | -91 | 150 | 142 | 131 | -135 | 101 | 84 | 77 | -102 | 66 | 63 | 59 | 56 | 58 | 39 | 34 | 43 | 29 | 28 | 21 | 39 | 17 | 16 | 16 | 13 | 13 | 13 | 9 | 16 | 7 | 7 | 7 | 17 | 8 | 7 | 7 | 16 | 7 | 7 | 7 | 18 | 6 | 6 | 5 | 11 | 5 |
EBITDA Ratio
| 0.76 | 0.75 | 0.74 | 0.75 | 0.74 | 0.78 | 0.76 | 0.89 | 0.74 | 0.74 | 0.71 | 0.74 | 0.71 | 0.69 | 0.71 | 0.76 | 0.72 | 0.73 | 0.71 | 0.98 | 0.72 | 0.75 | 0.72 | 0.78 | 0.72 | 0.74 | 0.71 | 0.77 | 0.73 | 0.72 | 0.71 | 0.77 | 0.72 | 0.71 | 0.68 | 0.81 | 0.72 | 0.72 | 0.66 | 0.77 | 0.72 | 0.72 | 0.68 | 0.77 | 0.72 | 0.72 | 0.6 | 0.74 | 0.72 | 0.63 | 0.55 | 0.73 | 0.53 | 0.76 | 0.71 | 0.72 | 0.62 | 0.57 | 0.69 | 0.76 | 0.63 | 0.58 | 0.59 | 0.76 | 0.59 | 0.57 | 0.55 | 0.54 | 0.56 | 0.61 | 0.59 | 0.59 | 0.65 | 0.69 | 0.59 | 0.73 | 0.62 | 0.6 | 0.58 | 0.74 | 0.62 | 0.57 | 0.6 | 0.74 | 0.6 | 0.64 | 0.64 | 0.75 | 0.65 | 0.66 | 0.63 | 0.6 | 0.64 | 0.65 | 0.65 | -2.31 | 1.76 | 1.74 | 1.76 | -2.62 | 1.72 | 1.75 | 1.8 | -0.99 | 1.79 | 1.76 | 1.76 | -0.95 | 1.71 | 1.71 | 1.74 | -2.09 | 1.77 | 1.75 | 1.78 | -2.48 | 1.75 | 1.76 | 1.81 | 1.81 | 1.91 | 1.76 | 1.82 | 1.87 | 1.68 | 1.8 | 1.73 | 2.06 | 1.57 | 1.58 | 1.6 | 1.49 | 1.46 | 1.56 | 1.14 | 1.88 | 1 | 1 | 1 | 2.31 | 1 | 1 | 1 | 2.3 | 1 | 1 | 1 | 1.56 | 1 | 1 | 1 | 2.04 | 1 |