Skip to main content

Public Storage Reports Fourth Quarter and Full Year 2025 Results

Public Storage (the “Company”) (NYSE: PSA) announced today its results for the quarter and year ended December 31, 2025 and its outlook for full-year 2026. In addition, the Company posted a related Investor Presentation to its website here.

Net income and core funds from operations (“Core FFO”) per share for the quarter and year are presented below:

Three Months Ended

December 31,

Change

Year Ended

December 31,

Change

Metric (per share)

2025

2024

$

%

2025

2024

$

%

Net Income

$2.60

$3.21

$(0.61)

(19.0)%

$9.01

$10.64

$(1.63)

(15.3)%

Core FFO

$4.26

$4.21

$0.05

1.2%

$16.97

$16.67

$0.30

1.8%

Highlights for the quarter:

  • Achieved positive Same Store revenue growth in 56% of its markets (by revenues), increasing from 49% during the fourth quarter of 2024.
  • Achieved a 78.4% Same Store net operating income margin.
  • Acquired 13 self-storage facilities with 0.9 million net rentable square feet for $131.0 million.
  • Delivered new developments and completed expansion projects adding 1.0 million net rentable square feet at $140.1 million in cost.
  • Subsequent to year-end, the Company announced PS4.0TM, a generational leadership transition and strategic vision designed to accelerate long-term relative total shareholder return. Please see the accompanying press release here.

Highlights for the year:

  • Acquired 87 self-storage facilities with 6.1 million net rentable square feet for $945.6 million.
  • Delivered new developments and completed expansion projects adding 2.1 million net rentable square feet at $408.9 million in cost.
  • As of year-end, the Company had various facilities in development and expansion expected to add 3.5 million net rentable square feet at an estimated cost of $609.9 million primarily over the next 18 to 24 months.
  • The weighted average interest rate on the Company's total debt as of December 31, 2025 was 3.2%, with a weighted average term of 6.3 years.

“Public Storage’s fourth quarter results reflect differentiated strategies that continue to drive our performance,” said Joe Russell, President and Chief Executive Officer. “As industry fundamentals stabilize, new competitive supply declines, and acquisition market activity increases, we are well-positioned to capitalize on the opportunities ahead. With the launch of PS4.0, we are building on that foundation by elevating the customer and employee experience, accelerating value creation, and unlocking the next phase of long-term growth for Public Storage.”

2026 Guidance

Public Storage's guidance for NOI Growth (Same Store and Non-Same Store) and Core FFO per share is included in the table below, all of which are reconciled in our accompanying quarterly financial supplement.

 

2026 Guidance

Low

High

 

(Dollar amounts in thousands, except per share data)

Same Store:

 

 

Revenue growth

(2.2)%

—%

Expense growth

1.5%

2.8%

Net operating income growth

(3.9)%

(0.5)%

Non-Same Store:

 

 

Non-Same Store net operating income

$335,000

$355,000

Core FFO per share:

$16.35

$17.00

*

Additional guidance assumptions can be found in the Company’s accompanying quarterly financial supplement.

*

As described in more detail in the Company’s accompanying quarterly financial supplement, consistent with applicable SEC rules, we do not provide guidance for GAAP net income per share, the most comparable GAAP financial measure, or a reconciliation of estimated 2026 Core FFO per share to estimated GAAP net income per share because we are unable to reasonably predict certain items that are included in GAAP net income, including gains or losses on sales of real estate investments.

Operating Results

“Strong existing customer performance paired with solid execution from our team driving new move-ins resulted in quarter-end occupancy that was 0.5% better year-over-year. That represents the first occupancy increase in over four years further reinforcing the fundamental stabilization leading into 2026,” said Chris Sambar, Chief Operating Officer. “We are maximizing revenue and NOI as the industry operating environment stabilizes.”

The operating results of our 2,565 Same Store Facilities (175.3 million net rentable square feet), which represent approximately 76% of the net rentable square feet in our U.S. consolidated portfolio, are as follow:

Same Store Summary  

Three Months Ended December 31,

 

Year Ended December 31,

 

2025

 

2024

 

Change (a)

 

2025

 

2024

 

Change (a)

 

(Dollar amounts in thousands, except for per square foot data)

Revenues

 

$

936,172

 

 

$

937,686

 

 

(0.2)%

 

$

3,764,833

 

 

$

3,763,553

 

 

—%

Direct Cost of Operations

 

 

202,585

 

 

 

195,505

 

 

3.6%

 

 

820,373

 

 

 

810,293

 

 

1.2%

Direct Net Operating Income (b)

 

 

733,587

 

 

 

742,181

 

 

(1.2)%

 

 

2,944,460

 

 

 

2,953,260

 

 

(0.3)%

Indirect Cost of Operations

 

 

(29,897

)

 

 

(27,571

)

 

8.4%

 

 

(115,545

)

 

 

(109,041

)

 

6.0%

Net Operating Income (b)

 

$

703,690

 

 

$

714,610

 

 

(1.5)%

 

$

2,828,915

 

 

$

2,844,219

 

 

(0.5)%

             

Gross Margin (before indirect costs)

 

 

78.4%

 

 

79.2%

 

(0.8)%

 

 

78.2%

 

 

78.5%

 

(0.3)%

Gross Margin (after indirect costs)

 

 

75.2%

 

 

76.2%

 

(1.0)%

 

 

75.1%

 

 

75.6%

 

(0.5)%

             

Average Occupancy

 

 

91.6%

 

 

91.8%

 

(0.2)%

 

 

92.0%

 

 

92.4%

 

(0.4)%

             

Realized annual rental income per (b):

 

 

 

 

 

 

 

 

 

 

 

 

Occupied square foot

 

$

22.53

 

 

$

22.49

 

 

0.2%

 

$

22.54

 

 

$

22.43

 

 

0.5%

Available square foot

 

$

20.64

 

 

$

20.64

 

 

—%

 

$

20.74

 

 

$

20.72

 

 

0.1%

(a)

Represents the absolute nominal change with respect to gross margin and square foot occupancy, and the percentage change with respect to all other items.

(b)

See Definitions for description of non-GAAP measures.

In addition to the Same Store Facilities, we have 606 primarily acquisition, development, and expansion facilities (54.1 million rentable square feet) in various stages of lease-up that represent the remaining 24% of the net rentable square feet in our portfolio. Revenues and net operating income from this non-same store pool grew 18.7% and 20.0%, respectively, during the quarter, and 14.6% and 16.5%, respectively, during the year.

Investment and Third-Party Management Activity

Acquisitions: During the quarter, we acquired 13 self-storage facilities with 0.9 million net rentable square feet for $131.0 million. For the year ended December 31, 2025 and including activity subsequent to year end, we acquired or were under contract to acquire 90 facilities with 6.3 million net rentable square feet for $966.3 million.

New Developments and Expansions: During the quarter, we completed new developments and various expansion projects, which contributed 1.0 million net rentable square feet at a cost of $140.1 million. For the year ended December 31, 2025, we opened 12 newly developed facilities and various expansion projects, which together contributed 2.1 million net rentable square feet at a cost of $408.9 million.

At December 31, 2025, we had various facilities in development (2.6 million net rentable square feet) estimated to cost $479.5 million and various expansion projects (0.9 million net rentable square feet) estimated to cost $130.4 million. In total, these development and expansion projects are expected to deliver 3.5 million net rentable square feet at an aggregate cost of approximately $609.9 million. The remaining $415.6 million of development costs for these projects are expected to be incurred primarily in the next 18 to 24 months.

Lending: During the quarter, we originated $48.4 million of bridge loan financing for third-party self-storage owners at an average rate of 7.7%. At year end, we have total notes receivable of $142.1 million at an average annual interest rate of 7.9%.

Third-Party Management: During the quarter, we added 28 facilities to our third-party property management program. At December 31, 2025, we managed 362 facilities (28.2 million net rentable square feet) through the program, and were under contract to manage 84 additional facilities (7.1 million net rentable square feet), including 78 facilities currently under construction.

Capital Markets Activity and Balance Sheet

The Company’s total indebtedness as of December 31, 2025 was $10.3 billion, with $1.15 billion, or 11.2%, maturing in 2026. As of December 31, 2025, the Company had approximately $2.4 billion of liquidity through a combination of cash, undrawn capacity on its credit facility, and expected retained cash flow over the next twelve months.

Selected balance sheet metrics as of December 31, 2025:

Year Ended December 31,

Metric

2025

2024

Change (a)

Weighted Average Interest Rate

3.2%

3.1%

0.1%

Weighted Average Years to Maturity

6.3

6.7

(0.4)

Net Debt and Preferred Equity to EBITDA (b)

4.2x

3.9x

0.3x

EBITDA to Fixed Charges (b)

6.8x

6.9x

(0.1)x

Credit Ratings (Moody’s / S&P)

A2 / A

A2 / A

(a)

Represents the absolute nominal change.

(b)

Computations of EBITDA and Fixed Charges can be found in the Company’s accompanying quarterly financial supplement.

PS4.0 - A New Era of Leadership and Growth

Public Storage today unveiled PS4.0, a generational leadership transition and strategic vision designed to accelerate long-term relative total shareholder return through elevating the customer and employee experience, expanding margins and performance of its industry leading operating platform, and capturing the portfolio growth opportunity across a highly fragmented sector. As part of this strategic announcement, the Company announced that Joe Russell the Company’s President, Chief Executive Officer and a trustee, notified the Board of his decision to retire from the Company and our Board effective March 31, 2026. Tom Boyle, the Company's current Chief Financial and Investment Officer, has been appointed to Chief Executive Officer and a trustee, effective on April 1, 2026. In addition, Joe Fisher has joined the Company and has been appointed President, Chief Financial Officer effective February 16, 2026. Lastly, Ron Havner will be transitioning the Chairman of the Board role to Shankh Mitra effective April 1, 2026. The announcement, including all leadership and Board of Trustee transitions, can be found here.

Supplemental Information

This press release, our Form 10-K for the year ended December 31, 2025, the accompanying quarterly financial supplement, and additional information about Public Storage are available on our website, www.publicstorage.com.

Definitions (unaudited)

Annual contract rent: Represents the agreed upon monthly rate that is paid by our tenants in place at the time of measurement. Contract rates are initially set in the lease agreement upon move-in, and we adjust them from time to time with notice. Contract rent excludes other fees that are charged on a per-item basis, such as late charges and administrative fees, does not reflect the impact of promotional discounts, and does not reflect the impact of rents that are written off as uncollectible.

Funds Available for Distribution (“FAD”): FFO adjusted to exclude certain non-cash charges and to deduct recurring capital expenditures, which do not include capital expenditures for energy efficiencies including LED lighting and solar panel installation. We utilize FAD in evaluating our ongoing cash flow available for investment, debt repayment, and common distributions. We believe investors and analysts utilize FAD in a similar manner. FAD is not a substitute for GAAP net cash flow in evaluating our liquidity or ability to pay dividends, because it excludes investing and financing activities presented on our statements of cash flows. In addition, other REITs may compute this measure differently, so comparisons among REITs may not be helpful.

Funds from Operations (“FFO”) and FFO per diluted common share (“FFO per share”): Non-GAAP measures defined by Nareit. We believe that FFO and FFO per share are useful to REIT investors and analysts in measuring our performance because Nareit’s definition of FFO excludes items included in net income that do not relate to or are not indicative of our operating and financial performance. FFO represents net income before real estate-related depreciation and amortization, which is excluded because it is based upon historical costs and assumes that building values diminish ratably over time, while we believe that real estate values fluctuate due to market conditions. FFO also excludes gains or losses on sale of real estate assets and real estate impairment charges, which are also based upon historical costs and are impacted by historical depreciation. FFO and FFO per share are not a substitute for net income or earnings per share. FFO is not a substitute for net cash flow in evaluating our liquidity or ability to pay dividends, because it excludes investing and financing activities presented on our consolidated statements of cash flows. In addition, other REITs may compute these measures differently, so comparisons among REITs may not be helpful.

We also present “Core FFO” and “Core FFO per share” non-GAAP measures that represent FFO and FFO per share excluding the impact of (i) foreign currency exchange gains and losses, (ii) charges related to the redemption of preferred securities, and (iii) certain other non-cash and/or nonrecurring income or expense items primarily representing, with respect to the periods presented below, the impact of corporate transformation costs, loss contingencies, due diligence costs incurred in pursuit of strategic transactions, realized or unrealized gain or loss on private equity investments, income tax benefits from the sale of solar tax credits, a cash and stock hiring bonus for a new senior executive and amortization of acquired non real estate-related intangibles. We review Core FFO and Core FFO per share to evaluate our ongoing operating performance and we believe they are used by investors and REIT analysts in a similar manner. However, Core FFO and Core FFO per share are not substitutes for net income and net income per share. Because other REITs may not compute Core FFO or Core FFO per share in the same manner as we do, may not use the same terminology or may not present such measures, Core FFO and Core FFO per share may not be comparable among REITs.

Net operating income (“NOI”): Net operating income or “NOI” is a non-GAAP financial measure that excludes the impact of depreciation and amortization expense, which is based upon historical real estate costs and assumes that building values diminish ratably over time, while we believe that real estate values fluctuate due to market conditions. We utilize NOI in determining current property values, evaluating property performance, and evaluating property operating trends. We believe that investors and analysts utilize NOI in a similar manner. Direct net operating income (“Direct NOI”), a subtotal within NOI, is a non-GAAP financial measure that excludes the impact of supervisory payroll, centralized management costs, and share-based compensation in addition to depreciation and amortization expense. We utilize direct net operating income in evaluating property performance and in evaluating property operating trends as compared to our competitors. We believe that investors and analysts utilize NOI and Direct NOI in a similar manner. These measures are not a substitute for net income, operating cash flow, or other related financial measures, in evaluating our operating results. See Note 15 to our December 31, 2025 consolidated financial statements for a reconciliation of NOI to our total net income for all periods presented.

Realized annual rent per occupied square foot: Computed by dividing rental income, before late charges and administrative fees, by the weighted average occupied square feet for the period. This measure excludes late charges and administrative fees in order to provide a better measure of our ongoing level of revenue. Late charges are dependent upon the level of delinquency, and administrative fees are dependent upon the level of move-ins. In addition, the rates charged for late charges and administrative fees can vary independently from rental rates. This measure takes into consideration promotional discounts, which reduce rental income.

Realized annual rent per available square foot: Computed by dividing rental income, before late charges and administrative fees, by the total available net rentable square feet for the period. Similar to realized annual rent per occupied square foot, this measure excludes late charges and administrative fees, and takes into consideration promotional discounts, which reduce rental income.

Retained Cash Flow: Non-GAAP financial measure that we believe is helpful as a supplemental measure in assessing the Company's liquidity. This metric is computed by reducing Operating Cash flows by Distributions and Capital Expenditures.

Same Store Facilities: Consist of facilities we have owned and operated on a stabilized level of occupancy, revenues, and cost of operations since January 1, 2023. The composition of our Same Store Facilities allows us more effectively to evaluate the ongoing performance of our self-storage portfolio by excluding the impact of fill-up of unstabilized facilities, which can significantly affect operating trends. We believe investors and analysts use Same Store Facilities information in a similar manner. However, because other REITs may not compute Same Store Facilities in the same manner as we do, may not use the same terminology or may not present such a measure, Same Store Facilities may not be comparable among REITs.

Fourth Quarter Conference Call

A conference call is scheduled for February 13, 2026 at 9:00 a.m. (PT) to discuss the fourth quarter earnings results. The domestic dial-in number is (877) 407-9039, and the international dial-in number is (201) 689-8470. A simultaneous audio webcast may be accessed by using the link at www.publicstorage.com under “About Us, Investor Relations, News and Events, Event Calendar.” A replay of the conference call may be accessed through February 27, 2026 by calling (844) 512-2921 (domestic), (412) 317-6671 (international) (access ID number for either domestic or international is 13758108) or by using the link at www.publicstorage.com under “About Us, Investor Relations, News and Events, Event Calendar.”

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements relating to our 2026 outlook and all underlying assumptions, our expected acquisition, disposition, development, and redevelopment activity, supply and demand for our self-storage facilities, information relating to operating trends in our markets, expectations regarding operating expenses, including property tax changes, expectations regarding the impacts from inflation and changes in macroeconomic conditions, our strategic priorities, expectations with respect to financing activities, rental rates, cap rates, and yields, leasing expectations, our credit ratings, and all other statements other than statements of historical fact. Such statements are based on management’s beliefs and assumptions made based on information currently available to management and may be identified by the use of the words “outlook,” “guidance,” “expects,” “believes,” “anticipates,” “should,” “estimates,” and similar expressions. These forward-looking statements involve known and unknown risks and uncertainties, which may cause our actual results and performance to be materially different from those expressed or implied in the forward-looking statements. Risks and uncertainties that may impact future results and performance include, but are not limited to those risks and uncertainties described in Part 1, Item 1A, “Risk Factors” in our most recent Annual Report on Form 10-K for the year ended December 31, 2025 filed with the Securities and Exchange Commission (the “SEC”) on February 12, 2026 and in our other filings with the SEC. These include changes in demand for our facilities, changes in macroeconomic conditions, changes in national self-storage facility development activity, impacts from our strategic corporate transformation initiative, impacts of natural disasters, adverse changes in laws and regulations including governing property tax, evictions, rental rates, minimum wage levels, and insurance, adverse economic effects from public health emergencies, international military conflicts, international trade disputes (including threatened or implemented tariffs imposed by the U.S. and threatened or implemented tariffs imposed by foreign countries in retaliation), or similar events impacting public health and/or economic activity, increases in the costs of our primary customer acquisition channels, adverse impacts to us and our customers from high interest rates, inflation, unfavorable foreign currency rate fluctuations, or changes in federal or state tax laws related to the taxation of REITs, security breaches, including ransomware, or a failure of our networks, systems, or technology. These forward-looking statements speak only as of the date of this press release or as of the dates indicated in the statements. All of our forward-looking statements, including those in this press release, are qualified in their entirety by this cautionary statement. We expressly disclaim any obligation to update publicly or otherwise revise any forward-looking statements, whether as a result of new information, new estimates, or other factors, events or circumstances after the date of these forward-looking statements, except when expressly required by law. Given these risks and uncertainties, you should not rely on any forward-looking statements in this press release, or which management may make orally or in writing from time to time, neither as predictions of future events nor guarantees of future performance.

About Public Storage

Public Storage, a member of the S&P 500, is a REIT that primarily acquires, develops, owns, and operates self-storage facilities. At December 31, 2025, we: (i) owned and/or operated 3,533 self-storage facilities located in 40 states with approximately 258 million net rentable square feet in the United States and (ii) owned a 35% common equity interest in Shurgard Self Storage Limited (Euronext Brussels: SHUR), which owned 332 self-storage facilities located in seven Western European countries with approximately 18 million net rentable square feet operated under the Shurgard® brand. Our headquarters are located in Frisco, Texas.

PUBLIC STORAGE

SELECTED FINANCIAL DATA

             

Same Store Operating Performance

(Unaudited – amounts in thousands except per square foot data)

             
 

Three Months Ended December 31,

 

Year Ended December 31,

 

 

2025

 

2024

 

Change (c)

 

2025

 

2024

 

Change (c)

 

(Dollar amounts in thousands, except for per square foot data)

Revenues (a):

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

904,478

 

 

$

904,923

 

 

—%

 

$

3,636,192

 

 

$

3,633,672

 

 

0.1%

Late charges and administrative fees

 

 

31,694

 

 

 

32,763

 

 

(3.3)%

 

 

128,641

 

 

 

129,881

 

 

(1.0)%

Total revenues

 

 

936,172

 

 

 

937,686

 

 

(0.2)%

 

 

3,764,833

 

 

 

3,763,553

 

 

—%

             

Direct cost of operations (a):

           

Property taxes

 

90,763

 

 

84,197

 

 

7.8%

 

378,266

 

 

359,212

 

 

5.3%

On-site property manager payroll

 

 

33,510

 

 

 

34,156

 

 

(1.9)%

 

 

129,254

 

 

 

136,124

 

 

(5.0)%

Repairs and maintenance

 

 

19,208

 

 

 

18,634

 

 

3.1%

 

 

78,046

 

 

 

77,000

 

 

1.4%

Utilities

 

 

11,579

 

 

 

11,546

 

 

0.3%

 

 

49,633

 

 

 

49,144

 

 

1.0%

Marketing

 

 

20,972

 

 

 

22,117

 

 

(5.2)%

 

 

83,285

 

 

 

87,088

 

 

(4.4)%

Other direct property costs

 

 

26,553

 

 

 

24,855

 

 

6.8%

 

 

101,889

 

 

 

101,725

 

 

0.2%

Total direct cost of operations

 

 

202,585

 

 

 

195,505

 

 

3.6%

 

 

820,373

 

 

 

810,293

 

 

1.2%

Direct net operating income (d)

 

 

733,587

 

 

 

742,181

 

 

(1.2)%

 

 

2,944,460

 

 

 

2,953,260

 

 

(0.3)%

Indirect cost of operations (a)

 

 

(29,897

)

 

 

(27,571

)

 

8.4%

 

 

(115,545

)

 

 

(109,041

)

 

6.0%

Net operating income (b) (d)

 

$

703,690

 

 

$

714,610

 

 

(1.5)%

 

$

2,828,915

 

 

$

2,844,219

 

 

(0.5)%

             

Gross margin (before indirect costs)

 

78.4%

 

79.2%

 

(0.8)%

 

78.2%

 

78.5%

 

(0.3)%

             

Gross margin (after indirect costs)

 

 

75.2%

 

 

76.2%

 

(1.0)%

 

 

75.1%

 

 

75.6%

 

(0.5)%

             

Weighted average for the period:

           

Square foot occupancy

 

91.6%

 

91.8%

 

(0.2)%

 

92.0%

 

92.4%

 

(0.4)%

             

Realized annual rental income per (d):

           

Occupied square foot

 

$

22.53

 

 

$

22.49

 

 

0.2%

 

$

22.54

 

 

$

22.43

 

 

0.5%

Available square foot

 

$

20.64

 

 

$

20.64

 

 

—%

 

$

20.74

 

 

$

20.72

 

 

0.1%

             

At December 31:

 

 

 

 

 

 

 

 

 

 

 

 

Square foot occupancy

 

 

 

 

 

 

 

 

 

 

91.0%

 

 

90.5%

 

0.5%

Annual contract rent per occupied square foot (d)

 

 

 

 

 

 

 

 

 

$

22.55

 

 

$

22.72

 

 

(0.7)%

(a)

Revenues and cost of operations do not include tenant reinsurance and merchandise sales and expenses generated at the facilities.

(b)

See reconciliation of self-storage NOI to net income provided below.

(c)

Represents the absolute nominal change with respect to gross margin and square foot occupancy, and the percentage change with respect to all other items.

(d)

See Definitions for description of non-GAAP measures.

PUBLIC STORAGE

SELECTED CONSOLIDATED INCOME STATEMENT DATA

(Unaudited – Amounts in thousands, except per share data)

 

Three Months Ended December 31,

Year Ended December 31,

 

2025

2024

2025

2024

 

Revenues:

Self-storage facilities

$

1,128,920

 

$

1,100,097

 

$

4,489,413

 

$

4,395,993

 

Ancillary operations

 

86,872

 

 

77,330

 

 

334,700

 

 

299,623

 

Total revenues

 

1,215,792

 

 

1,177,427

 

 

4,824,113

 

 

4,695,616

 

 

Expenses:

Self-storage cost of operations

296,702

 

278,370

 

1,177,038

 

1,136,720

 

Ancillary cost of operations

 

32,571

 

 

32,404

 

 

132,937

 

 

121,281

 

Depreciation and amortization

 

295,545

 

 

280,891

 

 

1,151,840

 

 

1,129,766

 

Real estate acquisition and development expense

 

6,752

 

 

6,352

 

 

19,550

 

 

15,506

 

General and administrative

 

26,988

 

 

32,547

 

 

106,682

 

 

106,677

 

Interest expense

 

81,185

 

 

72,135

 

 

304,495

 

 

287,401

 

Total expenses

 

739,743

 

 

702,699

 

 

2,892,542

 

 

2,797,351

 

 

Other increases (decreases) to net income:

 

 

 

 

Interest and other income

 

16,064

 

 

14,964

 

 

63,099

 

 

67,212

 

Equity in earnings (loss) of unconsolidated real estate

 

4,533

 

 

4,363

 

 

9,604

 

 

19,821

 

Foreign currency exchange gain (loss)

 

(1,717

)

 

122,824

 

 

(215,583

)

 

102,244

 

Gain (Loss) on sale of real estate

 

403

 

 

109

 

 

1,113

 

 

1,537

 

Income before income taxes

 

495,332

 

 

616,988

 

 

1,789,804

 

 

2,089,079

 

Income tax (provision) benefit

 

14,725

 

 

1,373

 

 

7,228

 

 

(4,669

)

Net income

 

510,057

 

 

618,361

 

 

1,797,032

 

 

2,084,410

 

Allocation to noncontrolling interests

 

(2,982

)

 

(3,754

)

 

(12,684

)

 

(12,399

)

Net income allocable to Public Storage shareholders

 

507,075

 

 

614,607

 

 

1,784,348

 

 

2,072,011

 

Allocation of net income to:

 

 

 

 

Preferred shareholders

 

(48,674

)

 

(48,674

)

 

(194,703

)

 

(194,703

)

Restricted share units and unvested LTIP units

 

(1,422

)

 

(1,535

)

 

(4,060

)

 

(4,623

)

Net income allocable to common shareholders

$

456,979

 

$

564,398

 

$

1,585,585

 

$

1,872,685

 

 

Per common share:

 

 

 

 

Net income per common share – Basic

$

2.60

 

$

3.22

 

$

9.04

 

$

10.68

 

Net income per common share – Diluted

$

2.60

 

$

3.21

 

$

9.01

 

$

10.64

 

Weighted average common shares – Basic

 

175,468

 

 

175,198

 

 

175,447

 

 

175,351

 

Weighted average common shares – Diluted

175,859

 

 

175,934

 

 

175,902

 

176,038

 

PUBLIC STORAGE

SELECTED FINANCIAL DATA

             

Reconciliation of Net Income to FFO and Core FFO and FFO to Funds Available for Distribution

(Unaudited – amounts in thousands except per share data)

             
 

Three Months Ended December 31,

 

Year Ended December 31,

 

2025

 

2024

 

Percentage

Change

 

2025

 

2024

 

Percentage

Change

Reconciliation of Net Income to FFO and Core FFO (a):

 

 

 

 

 

 

 

 

 

 

 

 

Net income allocable to common shareholders

 

$

456,979

 

 

$

564,398

 

 

(19.0)%

 

$

1,585,585

 

 

$

1,872,685

 

 

(15.3)%

Eliminate items excluded from FFO:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate-related depreciation and amortization

 

 

292,675

 

 

 

278,003

 

 

 

 

 

1,140,377

 

 

 

1,117,752

 

 

 

Real estate-related depreciation from unconsolidated real estate investment

 

 

13,806

 

 

 

12,650

 

   

 

59,470

 

 

 

44,181

 

 

Real estate-related depreciation allocated to noncontrolling interests, restricted share unitholders and unvested LTIP unitholders

 

 

(1,878

)

 

 

(1,263

)

 

 

 

 

(8,216

)

 

 

(7,167

)

 

 

Impairment write-down of real estate investments

 

 

402

 

 

 

 

 

 

 

 

4,348

 

 

 

 

 

 

Gains on sale of real estate investments, including our equity share from investment

 

 

(403

)

 

 

(109

)

   

 

(1,113

)

 

 

(1,537

)

 

FFO allocable to common shares (a)

 

$

761,581

 

 

$

853,679

 

 

(10.8)%

 

$

2,780,451

 

 

$

3,025,914

 

 

(8.1)%

Eliminate items excluded from Core FFO (a):

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments to G&A Expense:

 

 

 

 

 

 

 

 

 

 

 

 

Contingency reserve

 

 

 

 

 

 

 

 

 

 

290

 

 

 

3,300

 

 

 

Corporate transformation costs

 

 

1,697

 

 

 

 

 

 

 

 

4,875

 

 

 

 

 

 

Transaction costs

 

 

 

 

 

 

 

 

 

 

3,146

 

 

 

 

 

 

Hiring bonus for a new senior executive

 

 

 

 

 

3,507

 

 

 

 

 

 

 

 

3,507

 

 

 

Other Non-Core Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange (gain) loss

 

 

1,717

 

 

 

(122,824

)

 

 

 

 

215,583

 

 

 

(102,244

)

 

 

Unrealized (gain) loss on private equity investments

 

 

501

 

 

 

385

 

 

 

 

 

(3,859

)

 

 

(4,355

)

 

 

Income tax provision (benefit)

 

 

(15,847

)

 

 

 

 

 

 

 

(15,847

)

 

 

 

 

 

Other items

 

 

204

 

 

 

6,215

 

 

 

 

 

850

 

 

 

8,946

 

 

 

Core FFO allocable to common shares (a)

 

$

749,853

 

 

$

740,962

 

 

1.2%

 

$

2,985,489

 

 

$

2,935,068

 

 

1.7%

Reconciliation of FFO to FAD:

 

 

 

 

 

 

 

 

 

 

 

 

FFO allocable to common shares

 

$

761,581

 

 

$

853,679

 

 

(10.8)%

 

$

2,780,451

 

 

$

3,025,914

 

 

(8.1)%

Eliminate effect of items included in FFO but not FAD:

 

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation expense in excess of cash paid

 

 

4,368

 

 

 

6,274

 

 

 

 

 

31,256

 

 

 

32,080

 

 

 

Foreign currency exchange (gain) loss

 

 

1,717

 

 

 

(122,824

)

 

 

 

 

215,583

 

 

 

(102,244

)

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures to maintain real estate facilities

 

 

(80,559

)

 

 

(60,857

)

 

 

 

 

(218,763

)

 

 

(234,541

)

 

 

Capital expenditures for property enhancements

 

 

 

 

 

(17,004

)

 

 

 

 

 

 

 

(126,324

)

 

 

FAD (a)

 

$

687,107

 

 

$

659,268

 

 

4.2%

 

$

2,808,527

 

 

$

2,594,885

 

 

8.2%

Per diluted common share:

 

 

 

 

 

 

 

 

 

 

 

 

FFO per share (a)

 

$

4.33

 

 

$

4.85

 

 

(10.7)%

 

$

15.81

 

 

$

17.19

 

 

(8.0)%

Core FFO per share (a)

 

$

4.26

 

 

$

4.21

 

 

1.2%

 

$

16.97

 

 

$

16.67

 

 

1.8%

(a)

See Definitions for description of non-GAAP measures.

PUBLIC STORAGE

SELECTED FINANCIAL DATA

 

Reconciliation of Self-Storage Net Operating Income to Net Income

(Unaudited – amounts in thousands)

 

Three Months Ended December 31,

Year Ended December 31,

 

2025

2024

2025

2024

Self-storage revenues for:

 

 

 

 

Same Store Facilities

$

936,172

 

$

937,686

 

$

3,764,833

 

$

3,763,553

 

Acquired Facilities

 

70,756

 

 

47,788

 

 

246,669

 

 

185,924

 

Newly Developed and Expanded Facilities

 

48,740

 

 

43,154

 

 

183,022

 

 

160,615

 

Other Non-Same Store Facilities

 

73,252

 

 

71,469

 

 

294,889

 

 

285,901

 

Self-storage revenues

 

1,128,920

 

 

1,100,097

 

 

4,489,413

 

 

4,395,993

 

 

Self-storage cost of operations for:

 

 

 

 

Same Store Facilities

 

232,482

 

 

223,076

 

 

935,918

 

 

919,334

 

Acquired Facilities

 

22,962

 

 

15,407

 

 

79,167

 

 

61,068

 

Newly Developed and Expanded Facilities

 

14,959

 

 

14,341

 

 

58,383

 

 

52,810

 

Other Non-Same Store Facilities

 

26,299

 

 

25,546

 

 

103,570

 

 

103,508

 

Self-storage cost of operations

 

296,702

 

 

278,370

 

 

1,177,038

 

 

1,136,720

 

 

Self-storage NOI for:

 

 

 

 

Same Store Facilities

 

703,690

 

 

714,610

 

 

2,828,915

 

 

2,844,219

 

Acquired Facilities

 

47,794

 

 

32,381

 

 

167,502

 

 

124,856

 

Newly Developed and Expanded Facilities

 

33,781

 

 

28,813

 

 

124,639

 

 

107,805

 

Other Non-Same Store Facilities

 

46,953

 

 

45,923

 

 

191,319

 

 

182,393

 

Self-storage NOI (a)

 

832,218

 

 

821,727

 

 

3,312,375

 

 

3,259,273

 

 

Ancillary revenues

 

86,872

 

 

77,330

 

 

334,700

 

 

299,623

 

Ancillary cost of operations

 

(32,571

)

 

(32,404

)

 

(132,937

)

 

(121,281

)

Depreciation and amortization

 

(295,545

)

 

(280,891

)

 

(1,151,840

)

 

(1,129,766

)

Real estate acquisition and development expense

 

(6,752

)

 

(6,352

)

 

(19,550

)

 

(15,506

)

General and administrative expense

 

(26,988

)

 

(32,547

)

 

(106,682

)

 

(106,677

)

Interest and other income

 

16,064

 

 

14,964

 

 

63,099

 

 

67,212

 

Interest expense

 

(81,185

)

 

(72,135

)

 

(304,495

)

 

(287,401

)

Equity in earnings (loss) of unconsolidated real estate entity

 

4,533

 

 

4,363

 

 

9,604

 

 

19,821

 

Gain on sale of real estate

 

403

 

 

109

 

 

1,113

 

 

1,537

 

Foreign currency exchange gain (loss)

 

(1,717

)

 

122,824

 

 

(215,583

)

 

102,244

 

Income tax (provision) benefit

 

14,725

 

 

1,373

 

 

7,228

 

 

(4,669

)

Net income

$

510,057

 

$

618,361

 

$

1,797,032

 

$

2,084,410

 

(a)

See Definitions for description of non-GAAP measures.

PUBLIC STORAGE

SELECTED CONSOLIDATED BALANCE SHEET DATA

(Unaudited – Amounts in thousands, except share and per share data)

 

 

December 31,

December 31,

 

2025

2024

ASSETS

Cash and equivalents

$

318,095

$

447,416

Real estate facilities, at cost:

Land

5,952,072

5,711,685

Buildings

 

24,126,185

 

 

22,767,053

 

Total land and buildings, at cost

 

30,078,257

 

 

28,478,738

 

Accumulated depreciation

 

(11,468,054

)

 

(10,426,186

)

Total land and buildings, net

 

18,610,203

 

 

18,052,552

 

Construction in process

 

194,355

 

 

308,101

 

Total real estate facilities, net

 

18,804,558

 

 

18,360,653

 

 

Investment in unconsolidated real estate entity

 

388,586

 

 

382,490

 

Goodwill and other intangible assets, net

 

251,613

 

 

282,187

 

Notes receivable

 

142,108

 

 

9,976

 

Other assets

 

303,644

 

 

272,212

 

Total assets

$

20,208,604

 

$

19,754,934

 

 

LIABILITIES AND EQUITY

Notes payable

$

10,253,881

$

9,353,034

Accrued and other liabilities

 

612,889

 

 

588,248

 

Total liabilities

 

10,866,770

 

 

9,941,282

 

 
Commitments and contingencies
 
Equity:

Public Storage shareholders’ equity:

Preferred Shares, $0.01 par value, 100,000,000 shares authorized, 174,000 shares issued (in series) and outstanding, (174,000 shares at December 31, 2024) at liquidation preference

 

4,350,000

 

 

4,350,000

 

Common Shares, $0.10 par value, 650,000,000 shares authorized, 175,500,243 shares issued (175,408,393 shares at December 31, 2024)

 

17,550

 

 

17,541

 

Paid-in capital

 

6,147,650

 

 

6,116,113

 

Accumulated deficit

 

(1,219,273

)

 

(699,083

)

Accumulated other comprehensive loss

 

(47,799

)

 

(71,965

)

Total Public Storage shareholders’ equity

 

9,248,128

 

 

9,712,606

 

Noncontrolling interests

 

93,706

 

 

101,046

 

Total equity

 

9,341,834

 

 

9,813,652

 

Total liabilities and equity

$

20,208,604

 

$

19,754,934

 

 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  199.60
-4.48 (-2.20%)
AAPL  261.73
-13.77 (-5.00%)
AMD  205.94
-7.64 (-3.58%)
BAC  52.52
-1.33 (-2.47%)
GOOG  309.37
-1.96 (-0.63%)
META  649.81
-18.88 (-2.82%)
MSFT  401.84
-2.53 (-0.63%)
NVDA  186.94
-3.11 (-1.64%)
ORCL  156.48
-0.68 (-0.43%)
TSLA  417.07
-11.20 (-2.62%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.