CubeSmart (NYSE: CUBE) today announced its operating results for
the three and twelve months ended December 31, 2023.
“We closed 2023 with another solid quarter as we experienced
more stable trends compared to earlier in the year. New York City
generated portfolio-leading growth, showcasing the strength of the
market’s demand profile and the muted new supply backdrop,”
commented President and Chief Executive Officer Christopher P.
Marr. “Looking to 2024, our strong platform and team, coupled with
our significant balance sheet capacity, have us well-positioned to
execute our growth strategy in any macroeconomic climate.”
Key Highlights for the Fourth Quarter
- Reported diluted earnings per share (“EPS”) attributable to the
Company’s common shareholders of $0.50.
- Reported funds from operations (“FFO”), as adjusted, per
diluted share of $0.70.
- Increased same-store (592 stores) net operating income (“NOI”)
1.2% year over year, driven by 0.4% revenue growth and a 1.8%
decrease in property operating expenses.
- Averaged same-store occupancy of 90.8% during the quarter and
ended the quarter at 90.3%.
- Closed on one property acquisition for $22.0 million.
- Increased the quarterly dividend 4.1% to an annualized rate of
$2.04 per common share from the previous annualized rate of $1.96
per common share.
- Added 43 stores to our third-party
management platform during the quarter, bringing our total
third-party managed store count to 795.
Financial Results
Net income attributable to the Company’s common shareholders was
$112.7 million for the fourth quarter of 2023, compared with $81.9
million for the fourth quarter of 2022. A significant driver of the
year over year increase was decreased amortization of in-place
lease intangibles related to stores acquired in December 2021.
Diluted EPS attributable to the Company’s common shareholders
increased to $0.50 for the fourth quarter of 2023, compared with
$0.36 for the same period last year.
Net income attributable to the Company’s common shareholders for
the year ended December 31, 2023 was $410.8 million, compared with
$291.3 million for the year ended December 31, 2022. A significant
driver of the year over year increase was decreased amortization of
in-place lease intangibles related to stores acquired in December
2021. Diluted EPS attributable to the Company’s common shareholders
increased to $1.82 for the year ended December 31, 2023, compared
with $1.29 for the prior year.
FFO, as adjusted, was $158.4 million for the fourth quarter of
2023, compared with $152.3 million for the fourth quarter of 2022.
FFO, as adjusted, per diluted share increased 4.5% to $0.70 for the
fourth quarter of 2023, compared with $0.67 for the same period
last year.
FFO, as adjusted, for the year ended December 31, 2023 was
$609.4 million, compared with $574.5 million for the year ended
December 31, 2022. FFO per share, as adjusted, increased 5.9% to
$2.68 for the year ended December 31, 2023, compared with $2.53 for
the year ended December 31, 2022.
Investment Activity
Acquisition Activity
During the quarter and year ended December 31, 2023, the Company
acquired one store located in New Jersey for $22.0 million.
Subsequent to year-end, the Company acquired a two-store portfolio
in Connecticut for $20.2 million.
Development Activity
The Company has agreements with developers for the construction
of self-storage properties in high-barrier-to-entry locations. As
of December 31, 2023, the Company had four joint venture
development properties under construction. The Company anticipates
investing a total of $94.2 million related to these projects and
had invested $51.2 million of that total as of December 31, 2023.
The stores are located in New Jersey (1) and New York (3) and are
expected to open at various times during 2024 and 2025. During the
quarter, the Company opened for operation approximately 19.4% of
the total expected rentable square feet of its joint venture
development property in Astoria, New York, in which the Company is
anticipated to have a total investment of $40.1 million upon the
store’s completion during the second quarter of 2024.
Third-Party Management
As of December 31, 2023, the Company’s third-party management
platform included 795 stores totaling 51.9 million rentable square
feet. During the three and twelve months ended December 31, 2023,
the Company added 43 stores and 167 stores, respectively, to its
third-party management platform.
Same-Store Results
The Company’s same-store portfolio as of December 31, 2023
included 592 stores containing 42.3 million rentable square feet,
or approximately 95.9% of the aggregate rentable square feet of the
Company’s 611 consolidated stores. These same-store properties
represented approximately 96.6% of the Company’s property NOI for
the three months ended December 31, 2023.
Same-store physical occupancy as of December 31, 2023 and 2022
was 90.3% and 91.3%, respectively. Same-store revenues for the
fourth quarter of 2023 increased 0.4% and same-store operating
expenses decreased 1.8% from the same quarter in 2022. Same-store
NOI increased 1.2% from the fourth quarter of 2022 to the fourth
quarter of 2023.
Operating Results
As of December 31, 2023, the Company’s total consolidated
portfolio included 611 stores containing 44.1 million rentable
square feet and had physical occupancy of 89.8%.
Revenues increased $4.1 million and property operating expenses
decreased $1.2 million in the fourth quarter of 2023, as compared
to the same period in 2022. Increases in revenues were primarily
attributable to revenues generated from property acquisitions and
recently opened development properties as well as increased rental
rates on our same‐store portfolio. Decreases in property operating
expenses were primarily attributable to decreases in expenses from
same-store properties largely related to property taxes.
Interest expense decreased from $23.6 million during the
three months ended December 31, 2022 to $22.6 million during the
three months ended December 31, 2023, a decrease of $1.0 million.
The decrease was attributable to a decrease in the average
outstanding debt balance and lower interest rates during the 2023
period compared to the 2022 period. The average outstanding debt
balance decreased to $2.97 billion during the three months ended
December 31, 2023 as compared to $3.06 billion during the three
months ended December 31, 2022. The weighted average effective
interest rate on our outstanding debt decreased to 3.00% for the
three months ended December 31, 2023 compared to 3.02% during the
three months ended December 31, 2022.
Financing Activity
During the three months ended December 31, 2023, the Company did
not sell any common shares of beneficial interest through its
at-the-market ("ATM") equity program. As of December 31, 2023, the
Company had 5.8 million shares available for issuance under the
existing equity distribution agreements.
Quarterly Dividend
On December 7, 2023, the Company declared a quarterly dividend
of $0.51 per common share, a 4.1% increase compared to the
Company’s previously declared quarterly dividend of $0.49 per
share. The dividend was paid on January 16, 2024 to common
shareholders of record on January 2, 2024.
2024 Financial Outlook
“We had a successful year in 2023 as we continued our
disciplined approach to capital allocation, expanded our overall
store count by 10% through additions to our third-party managed
platform, and improved our already strong balance sheet position,”
commented Chief Financial Officer Tim Martin. “Given the volatility
in storage fundamentals coupled with the uncertain macroeconomic
backdrop, our initial 2024 guidance contemplates a wide range of
potential outcomes.”
The Company estimates that its fully diluted earnings per share
for 2024 will be between $1.69 and $1.79, and that its fully
diluted FFO per share, as adjusted, for 2024 will be between $2.59
and $2.69. Due to uncertainty related to the timing and terms of
transactions, the impact of any potential future speculative
investment activity is excluded from guidance. For 2024, the
same-store pool will consist of 598 properties totaling 43.0
million rentable square feet.
|
Current Ranges for |
2024 Full Year Guidance Range Summary |
Annual Assumptions |
Same-store revenue growth |
|
(1.25 |
%) |
|
to |
|
|
1.25 |
% |
Same-store expense growth |
|
5.50 |
% |
|
to |
|
|
7.00 |
% |
Same-store NOI growth |
|
(4.00 |
%) |
|
to |
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
Acquisition of consolidated operating properties |
$ |
100.0M |
|
|
to |
|
$ |
200.0M |
|
Dilution from properties in lease-up |
$ |
(0.02 |
) |
|
to |
|
$ |
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
Property management fee income |
$ |
40.5M |
|
|
to |
|
$ |
42.5M |
|
General and administrative expenses |
$ |
59.5M |
|
|
to |
|
$ |
61.5M |
|
Interest and loan amortization expense |
$ |
97.0M |
|
|
to |
|
$ |
99.0M |
|
Full year weighted average shares and units |
|
227.7M |
|
|
|
|
|
227.7M |
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
attributable to common shareholders |
$ |
1.69 |
|
|
to |
|
$ |
1.79 |
|
Plus: real estate depreciation and amortization |
|
0.90 |
|
|
|
|
|
0.90 |
|
FFO, as adjusted, per diluted share |
$ |
2.59 |
|
|
to |
|
$ |
2.69 |
|
|
|
|
|
|
|
|
|
|
|
1st Quarter 2024 Guidance |
Range |
Diluted earnings per share attributable to common shareholders |
$ |
0.41 |
|
|
to |
|
$ |
0.43 |
|
Plus: real estate depreciation and amortization |
|
0.22 |
|
|
|
|
|
0.22 |
|
FFO, as adjusted, per diluted share |
$ |
0.63 |
|
|
to |
|
$ |
0.65 |
|
|
|
|
|
|
|
|
|
|
|
Conference Call
Management will host a conference call at 11:00 a.m. ET on
Friday, March 1, 2024 to discuss financial results for the three
and twelve months ended December 31, 2023.
A live webcast of the conference call will be available online
from the investor relations page of the Company’s corporate website
at www.cubesmart.com. Telephone participants may join on the day of
the call by dialing 1 (888) 575-5163 using conference ID
14924806.
After the live webcast, the webcast will be available on
CubeSmart’s website. In addition, a telephonic replay of the call
will be available through March 14, 2024 by dialing 1 (877)
674-7070 using conference number 924806#.
Supplemental operating and financial data as of December 31,
2023 is available in the Investor Relations section of the
Company’s corporate website.
About CubeSmart
CubeSmart is a self-administered and self-managed real estate
investment trust. The Company's self-storage properties are
designed to offer affordable, easily accessible and, in most
locations, climate-controlled storage space for residential and
commercial customers. According to the 2023 Self-Storage Almanac,
CubeSmart is one of the top three owners and operators of
self-storage properties in the United States.
Non-GAAP Financial Measures
Funds from operations (“FFO”) is a widely used performance
measure for real estate companies and is provided here as a
supplemental measure of operating performance. The April 2002
National Policy Bulletin of the National Association of Real Estate
Investment Trusts (the “White Paper”), as amended, defines FFO as
net income (computed in accordance with GAAP), excluding gains (or
losses) from sales of real estate and related impairment charges,
plus real estate depreciation and amortization, and after
adjustments for unconsolidated partnerships and joint ventures.
Management uses FFO as a key performance indicator in evaluating
the operations of the Company's stores. Given the nature of its
business as a real estate owner and operator, the Company considers
FFO a key measure of its operating performance that is not
specifically defined by accounting principles generally accepted in
the United States. The Company believes that FFO is useful to
management and investors as a starting point in measuring its
operational performance because FFO excludes various items included
in net income that do not relate to or are not indicative of its
operating performance such as gains (or losses) from sales of real
estate, gains from remeasurement of investments in real estate
ventures, impairments of depreciable assets, and depreciation,
which can make periodic and peer analyses of operating performance
more difficult. The Company’s computation of FFO may not be
comparable to FFO reported by other REITs or real estate
companies.
FFO should not be considered as an alternative to net income
(determined in accordance with GAAP) as an indication of the
Company’s performance. FFO does not represent cash generated from
operating activities determined in accordance with GAAP and is not
a measure of liquidity or an indicator of the Company’s ability to
make cash distributions. The Company believes that to further
understand its performance, FFO should be compared with its
reported net income and considered in addition to cash flows
computed in accordance with GAAP, as presented in its consolidated
financial statements.
FFO, as adjusted represents FFO as defined above, excluding the
effects of acquisition related costs, gains or losses from early
extinguishment of debt, and other non-recurring items, which the
Company believes are not indicative of the Company’s operating
results.
The Company defines net operating income, which it refers to as
“NOI,” as total continuing revenues less continuing property
operating expenses. NOI also can be calculated by adding back to
net income (loss): interest expense on loans, loan procurement
amortization expense, loss on early extinguishment of debt,
acquisition related costs, equity in losses of real estate
ventures, other expense, depreciation and amortization expense,
general and administrative expense, and deducting from net income
(loss): equity in earnings of real estate ventures, gains from
sales of real estate, net, other income, gains from remeasurement
of investments in real estate ventures and interest income. NOI is
a measure of performance that is not calculated in accordance with
GAAP.
Management uses NOI as a measure of operating performance at
each of its stores, and for all of its stores in the aggregate. NOI
should not be considered as a substitute for net income, cash flows
provided by operating, investing and financing activities, or other
income statement or cash flow statement data prepared in accordance
with GAAP.
The Company believes NOI is useful to investors in evaluating
operating performance because it is one of the primary measures
used by management and store managers to evaluate the economic
productivity of the Company’s stores, including the ability to
lease stores, increase pricing and occupancy, and control property
operating expenses. Additionally, NOI helps the Company’s investors
meaningfully compare the results of its operating performance from
period to period by removing the impact of its capital structure
(primarily interest expense on outstanding indebtedness) and
depreciation of the basis in its assets from operating results.
Forward-Looking Statements
This presentation, together with other statements and
information publicly disseminated by CubeSmart (“we,” “us,” “our”
or the “Company”), contain certain forward-looking statements
within the meaning of Section 27A of the Securities Act of
1933, as amended, and Section 21E of the Securities Exchange
Act of 1934, as amended, or the “Exchange Act.” Forward-looking
statements include statements concerning the Company’s plans,
objectives, goals, strategies, future events, future revenues or
performance, capital expenditures, financing needs, plans or
intentions relating to acquisitions and other information that is
not historical information. In some cases, forward-looking
statements can be identified by terminology such as “believes,”
“expects,” “estimates,” “may,” “will,” “should,” “anticipates,” or
“intends” or the negative of such terms or other comparable
terminology, or by discussions of strategy. Such statements are
based on assumptions and expectations that may not be realized and
are inherently subject to risks, uncertainties and other factors,
many of which cannot be predicted with accuracy and some of which
might not even be anticipated. Although we believe the expectations
reflected in these forward-looking statements are based on
reasonable assumptions, future events and actual results,
performance, transactions or achievements, financial and otherwise,
may differ materially from the results, performance, transactions
or achievements expressed or implied by the forward-looking
statements. As a result, you should not rely on or construe any
forward-looking statements in this presentation, or which
management or persons acting on their behalf may make orally or in
writing from time to time, as predictions of future events or as
guarantees of future performance. We caution you not to place undue
reliance on forward-looking statements, which speak only as of the
date of this presentation or as of the dates otherwise indicated in
such forward-looking statements. All of our forward-looking
statements, including those in this presentation, are qualified in
their entirety by this statement.
There are a number of risks and uncertainties that could cause
our actual results to differ materially from the forward-looking
statements contained in or contemplated by this presentation. Any
forward-looking statements should be considered in light of the
risks and uncertainties referred to in Item 1A. “Risk Factors” in
our Annual Report on Form 10-K and in our other filings with the
Securities and Exchange Commission (“SEC”).
These risks include, but are not limited to, the following:
- adverse changes in economic
conditions in the real estate industry and in the markets in which
we own and operate self-storage properties;
- the effect of competition from
existing and new self-storage properties and operators on our
ability to maintain or raise occupancy and rental rates;
- the failure to execute our business
plan;
- adverse impacts from pandemics,
quarantines and stay at home orders, including the impact on our
ability to operate our self-storage properties, the demand for
self-storage, rental rates and fees and rent collection
levels;
- reduced availability and increased
costs of external sources of capital;
- increases in interest rates and
operating costs;
- financing risks, including the risk
of over-leverage and the corresponding risk of default on our
mortgage and other debt and potential inability to refinance
existing or future debt;
- counterparty non-performance related
to the use of derivative financial instruments;
- risks related to our ability to
maintain our qualification as a real estate investment trust
(“REIT”) for federal income tax purposes;
- the failure of acquisitions and
developments to close on expected terms, or at all, or to perform
as expected;
- increases in taxes, fees and
assessments from state and local jurisdictions;
- the failure of our joint venture
partners to fulfill their obligations to us or their pursuit of
actions that are inconsistent with our objectives;
- reductions in asset valuations and
related impairment charges;
- cybersecurity breaches, cyber or
ransomware attacks or a failure of our networks, systems or
technology, which could adversely impact our business, customer and
employee relationships or result in fraudulent payments;
- changes in real estate, zoning, use
and occupancy laws or regulations;
- risks related to or consequences of
earthquakes, hurricanes, windstorms, floods, other natural
disasters or acts of violence, pandemics, active shooters,
terrorism, insurrection or war that impact the markets in which we
operate;
- potential environmental and other
material liabilities;
- governmental, administrative and
executive orders, regulations and laws, which could adversely
impact our business operations and customer and employee
relationships;
- uninsured or uninsurable losses and
the ability to obtain insurance coverage, indemnity or recovery
from insurance against risks and losses;
- our ability to attract and retain
talent in the current labor market;
- other factors affecting the real
estate industry generally or the self-storage industry in
particular; and
- other risks identified in Item 1A of
our Annual Report on Form 10-K and, from time to time, in
other reports that we file with the SEC or in other documents that
we publicly disseminate.
Given these uncertainties, we caution readers not to place undue
reliance on forward-looking statements. We undertake no obligation
to publicly update or revise these forward-looking statements,
whether as a result of new information, future events or otherwise
except as may be required in securities laws.
Contact:
CubeSmartJosh SchutzerVice President, Finance(610) 535-5700
|
CUBESMART AND SUBSIDIARIESCONSOLIDATED
BALANCE SHEETS(in thousands, except share data) |
|
|
|
December 31, |
|
|
2023 |
|
|
2022 |
|
|
|
|
(unaudited) |
|
|
|
ASSETS |
|
|
|
|
|
|
Storage properties |
|
$ |
7,367,613 |
|
|
$ |
7,295,778 |
|
Less: Accumulated
depreciation |
|
|
(1,416,377 |
) |
|
|
(1,247,775 |
) |
Storage properties, net
(including VIE assets of $180,615 and $167,180, respectively) |
|
|
5,951,236 |
|
|
|
6,048,003 |
|
Cash and cash equivalents |
|
|
6,526 |
|
|
|
6,064 |
|
Restricted cash |
|
|
1,691 |
|
|
|
2,861 |
|
Loan procurement costs, net of
amortization |
|
|
3,995 |
|
|
|
5,182 |
|
Investment in real estate
ventures, at equity |
|
|
98,288 |
|
|
|
105,993 |
|
Assets held for sale |
|
|
— |
|
|
|
3,745 |
|
Other assets, net |
|
|
163,284 |
|
|
|
153,982 |
|
Total assets |
|
$ |
6,225,020 |
|
|
$ |
6,325,830 |
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY |
|
|
|
|
|
|
Unsecured senior notes,
net |
|
$ |
2,776,490 |
|
|
$ |
2,772,350 |
|
Revolving credit facility |
|
|
18,100 |
|
|
|
60,900 |
|
Mortgage loans and notes
payable, net |
|
|
128,186 |
|
|
|
162,918 |
|
Lease liabilities - finance
leases |
|
|
65,714 |
|
|
|
65,758 |
|
Accounts payable, accrued
expenses and other liabilities |
|
|
201,419 |
|
|
|
214,384 |
|
Distributions payable |
|
|
115,820 |
|
|
|
111,190 |
|
Deferred revenue |
|
|
38,483 |
|
|
|
38,757 |
|
Liabilities held for sale |
|
|
— |
|
|
|
1,773 |
|
Total liabilities |
|
|
3,344,212 |
|
|
|
3,428,030 |
|
|
|
|
|
|
|
|
Noncontrolling interests in
the Operating Partnership |
|
|
60,276 |
|
|
|
57,419 |
|
|
|
|
|
|
|
|
Commitments and
contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
Common shares $.01 par value, 400,000,000 shares authorized,
224,921,053 and 224,603,462 shares issued and outstanding at
December 31, 2023 and 2022, respectively |
|
|
2,249 |
|
|
|
2,246 |
|
Additional paid-in capital |
|
|
4,142,229 |
|
|
|
4,125,478 |
|
Accumulated other comprehensive loss |
|
|
(411 |
) |
|
|
(491 |
) |
Accumulated deficit |
|
|
(1,345,239 |
) |
|
|
(1,301,030 |
) |
Total CubeSmart shareholders’ equity |
|
|
2,798,828 |
|
|
|
2,826,203 |
|
Noncontrolling interests in subsidiaries |
|
|
21,704 |
|
|
|
14,178 |
|
Total equity |
|
|
2,820,532 |
|
|
|
2,840,381 |
|
Total liabilities and equity |
|
$ |
6,225,020 |
|
|
$ |
6,325,830 |
|
|
CUBESMART AND SUBSIDIARIES CONSOLIDATED
STATEMENTS OF OPERATIONS(in thousands, except per share
data)(unaudited) |
|
|
|
For the year ended December 31, |
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
REVENUES |
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
911,999 |
|
|
$ |
879,289 |
|
|
$ |
707,751 |
|
Other property related income |
|
|
101,793 |
|
|
|
96,166 |
|
|
|
83,605 |
|
Property management fee income |
|
|
36,542 |
|
|
|
34,169 |
|
|
|
31,208 |
|
Total revenues |
|
|
1,050,334 |
|
|
|
1,009,624 |
|
|
|
822,564 |
|
OPERATING
EXPENSES |
|
|
|
|
|
|
|
|
|
Property operating expenses |
|
|
294,780 |
|
|
|
293,260 |
|
|
|
252,104 |
|
Depreciation and amortization |
|
|
201,238 |
|
|
|
310,610 |
|
|
|
232,049 |
|
General and administrative |
|
|
57,041 |
|
|
|
54,623 |
|
|
|
47,809 |
|
Total operating expenses |
|
|
553,059 |
|
|
|
658,493 |
|
|
|
531,962 |
|
OTHER (EXPENSE)
INCOME |
|
|
|
|
|
|
|
|
|
Interest: |
|
|
|
|
|
|
|
|
|
Interest expense on loans |
|
|
(93,065 |
) |
|
|
(93,284 |
) |
|
|
(78,448 |
) |
Loan procurement amortization expense |
|
|
(4,141 |
) |
|
|
(3,897 |
) |
|
|
(8,168 |
) |
Loss on early extinguishment of debt |
|
|
— |
|
|
|
— |
|
|
|
(20,328 |
) |
Equity in earnings of real estate ventures |
|
|
6,085 |
|
|
|
48,877 |
|
|
|
25,275 |
|
Gains from sales of real estate, net |
|
|
— |
|
|
|
— |
|
|
|
32,698 |
|
Other |
|
|
6,281 |
|
|
|
(10,355 |
) |
|
|
(10,818 |
) |
Total other expense |
|
|
(84,840 |
) |
|
|
(58,659 |
) |
|
|
(59,789 |
) |
NET
INCOME |
|
|
412,435 |
|
|
|
292,472 |
|
|
|
230,813 |
|
Net income attributable to noncontrolling interests in the
Operating Partnership |
|
|
(2,535 |
) |
|
|
(1,931 |
) |
|
|
(7,873 |
) |
Net loss attributable to noncontrolling interests in
subsidiaries |
|
|
857 |
|
|
|
722 |
|
|
|
542 |
|
NET INCOME
ATTRIBUTABLE TO THE COMPANY’S COMMON
SHAREHOLDERS |
|
$ |
410,757 |
|
|
$ |
291,263 |
|
|
$ |
223,482 |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
attributable to common shareholders |
|
$ |
1.82 |
|
|
$ |
1.29 |
|
|
$ |
1.10 |
|
Diluted earnings per share
attributable to common shareholders |
|
$ |
1.82 |
|
|
$ |
1.29 |
|
|
$ |
1.09 |
|
|
|
|
|
|
|
|
|
|
|
Weighted average basic shares
outstanding |
|
|
225,424 |
|
|
|
224,928 |
|
|
|
203,832 |
|
Weighted average diluted
shares outstanding |
|
|
226,241 |
|
|
|
225,881 |
|
|
|
205,009 |
|
|
Same-Store Results (592 stores)(in thousands,
except percentages and per square foot data)(unaudited) |
|
|
|
Three Months Ended |
|
|
|
|
Year Ended |
|
|
|
|
|
December 31, |
|
Percent |
|
December 31, |
|
Percent |
|
|
2023 |
|
|
2022 |
|
|
Change |
|
2023 |
|
|
2022 |
|
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
222,301 |
|
|
$ |
221,086 |
|
|
0.5 |
|
% |
|
$ |
882,011 |
|
|
$ |
853,939 |
|
|
3.3 |
|
% |
Other property related income |
|
|
9,354 |
|
|
|
9,628 |
|
|
(2.8 |
) |
% |
|
|
38,420 |
|
|
|
35,718 |
|
|
7.6 |
|
% |
Total revenues |
|
|
231,655 |
|
|
|
230,714 |
|
|
0.4 |
|
% |
|
|
920,431 |
|
|
|
889,657 |
|
|
3.5 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property taxes (1) |
|
|
20,356 |
|
|
|
23,526 |
|
|
(13.5 |
) |
% |
|
|
93,550 |
|
|
|
94,991 |
|
|
(1.5 |
) |
% |
Personnel expense |
|
|
13,219 |
|
|
|
12,942 |
|
|
2.1 |
|
% |
|
|
52,854 |
|
|
|
54,002 |
|
|
(2.1 |
) |
% |
Advertising |
|
|
4,334 |
|
|
|
4,306 |
|
|
0.7 |
|
% |
|
|
20,174 |
|
|
|
18,682 |
|
|
8.0 |
|
% |
Repair and maintenance |
|
|
2,856 |
|
|
|
2,659 |
|
|
7.4 |
|
% |
|
|
10,454 |
|
|
|
9,602 |
|
|
8.9 |
|
% |
Utilities |
|
|
5,189 |
|
|
|
5,210 |
|
|
(0.4 |
) |
% |
|
|
22,336 |
|
|
|
22,250 |
|
|
0.4 |
|
% |
Property insurance |
|
|
3,072 |
|
|
|
2,133 |
|
|
44.0 |
|
% |
|
|
10,872 |
|
|
|
8,188 |
|
|
32.8 |
|
% |
Other expenses |
|
|
8,986 |
|
|
|
8,310 |
|
|
8.1 |
|
% |
|
|
35,207 |
|
|
|
34,118 |
|
|
3.2 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
58,012 |
|
|
|
59,086 |
|
|
(1.8 |
) |
% |
|
|
245,447 |
|
|
|
241,833 |
|
|
1.5 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating income (2) |
|
$ |
173,643 |
|
|
$ |
171,628 |
|
|
1.2 |
|
% |
|
$ |
674,984 |
|
|
$ |
647,824 |
|
|
4.2 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
75.0 |
|
% |
|
74.4 |
|
% |
|
|
|
|
73.3 |
|
% |
|
72.8 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period end occupancy |
|
|
90.3 |
|
% |
|
91.3 |
|
% |
|
|
|
|
90.3 |
|
% |
|
91.3 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period average occupancy |
|
|
90.8 |
|
% |
|
91.9 |
|
% |
|
|
|
|
91.8 |
|
% |
|
93.2 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total rentable square feet |
|
|
42,338 |
|
|
|
|
|
|
|
|
|
42,338 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized annual rent per occupied square foot (3) |
|
$ |
23.12 |
|
|
$ |
22.72 |
|
|
1.8 |
|
% |
|
$ |
22.70 |
|
|
$ |
21.65 |
|
|
4.8 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Same-Store Net Operating Income to Net Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-store net operating
income (2) |
|
$ |
173,643 |
|
|
$ |
171,628 |
|
|
|
|
|
$ |
674,984 |
|
|
$ |
647,824 |
|
|
|
|
Non same-store net operating
income (2) |
|
|
6,102 |
|
|
|
4,641 |
|
|
|
|
|
|
21,760 |
|
|
|
17,262 |
|
|
|
|
Indirect property overhead
(4) |
|
|
14,094 |
|
|
|
12,225 |
|
|
|
|
|
|
58,810 |
|
|
|
51,278 |
|
|
|
|
Depreciation and
amortization |
|
|
(50,566 |
) |
|
|
(69,433 |
) |
|
|
|
|
|
(201,238 |
) |
|
|
(310,610 |
) |
|
|
|
General and administrative
expense |
|
|
(13,982 |
) |
|
|
(12,983 |
) |
|
|
|
|
|
(57,041 |
) |
|
|
(54,623 |
) |
|
|
|
Interest expense on loans |
|
|
(22,626 |
) |
|
|
(23,555 |
) |
|
|
|
|
|
(93,065 |
) |
|
|
(93,284 |
) |
|
|
|
Loan procurement amortization
expense |
|
|
(1,030 |
) |
|
|
(1,012 |
) |
|
|
|
|
|
(4,141 |
) |
|
|
(3,897 |
) |
|
|
|
Equity in earnings of real
estate ventures |
|
|
1,603 |
|
|
|
1,345 |
|
|
|
|
|
|
6,085 |
|
|
|
48,877 |
|
|
|
|
Other |
|
|
5,899 |
|
|
|
(684 |
) |
|
|
|
|
|
6,281 |
|
|
|
(10,355 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
113,137 |
|
|
$ |
82,172 |
|
|
|
|
|
$ |
412,435 |
|
|
$ |
292,472 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) For comparability purposes, current year
amounts related to the expiration of certain real estate tax
abatements have been excluded from the same-store portfolio results
($174k and $678k for the three months and year ended December 31,
2023, respectively).
(2) Net operating income (“NOI”) is a non-GAAP
(generally accepted accounting principles) financial measure. The
above table reconciles same-store NOI to GAAP Net income.
(3) Realized annual rent per occupied square
foot is computed by dividing annualized rental income by the
weighted average occupied square feet for the period.
(4) Includes property management income earned
in conjunction with managed properties.
Non-GAAP Measure – Computation of Funds From
Operations(in thousands, except percentages and per share
and unit data)(unaudited) |
|
|
|
Three Months Ended |
|
Year Ended |
|
|
December 31, |
|
December 31, |
|
|
2023 |
|
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to the Company's common shareholders |
|
$ |
112,667 |
|
|
$ |
81,862 |
|
|
$ |
410,757 |
|
|
$ |
291,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and
amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
Real property |
|
|
48,627 |
|
|
|
68,103 |
|
|
|
194,845 |
|
|
|
305,845 |
|
Company's share of unconsolidated real estate ventures |
|
|
2,093 |
|
|
|
2,141 |
|
|
|
8,446 |
|
|
|
9,320 |
|
Gains from sales of real
estate, net (1) |
|
|
— |
|
|
|
— |
|
|
|
(1,477 |
) |
|
|
(45,705 |
) |
Noncontrolling interests in
the Operating Partnership |
|
|
665 |
|
|
|
527 |
|
|
|
2,535 |
|
|
|
1,931 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO attributable to the
Company's common shareholders and third-party OP unitholders |
|
$ |
164,052 |
|
|
$ |
152,633 |
|
|
$ |
615,106 |
|
|
$ |
562,654 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Deduct) add: |
|
|
|
|
|
|
|
|
|
|
|
|
Gain on involuntary conversion
(2) |
|
|
(4,827 |
) |
|
|
— |
|
|
|
(4,827 |
) |
|
|
— |
|
Property damage related to
hurricane, net of expected insurance proceeds |
|
|
(844 |
) |
|
|
(312 |
) |
|
|
(844 |
) |
|
|
1,266 |
|
Transaction-related expenses
(3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO, as adjusted, attributable
to the Company's common shareholders and third-party OP
unitholders |
|
$ |
158,381 |
|
|
$ |
152,321 |
|
|
$ |
609,435 |
|
|
$ |
574,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
attributable to common shareholders - basic |
|
$ |
0.50 |
|
|
$ |
0.36 |
|
|
$ |
1.82 |
|
|
$ |
1.29 |
|
Earnings per share
attributable to common shareholders - diluted |
|
$ |
0.50 |
|
|
$ |
0.36 |
|
|
$ |
1.82 |
|
|
$ |
1.29 |
|
FFO per share and unit - fully
diluted |
|
$ |
0.72 |
|
|
$ |
0.67 |
|
|
$ |
2.70 |
|
|
$ |
2.47 |
|
FFO, as adjusted per share and
unit - fully diluted |
|
$ |
0.70 |
|
|
$ |
0.67 |
|
|
$ |
2.68 |
|
|
$ |
2.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average basic shares
outstanding |
|
|
225,546 |
|
|
|
225,088 |
|
|
|
225,424 |
|
|
|
224,928 |
|
Weighted average diluted
shares outstanding |
|
|
226,242 |
|
|
|
225,876 |
|
|
|
226,241 |
|
|
|
225,881 |
|
Weighted average diluted
shares and units outstanding |
|
|
227,571 |
|
|
|
227,325 |
|
|
|
227,634 |
|
|
|
227,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend per common share and
unit |
|
$ |
0.51 |
|
|
$ |
0.49 |
|
|
$ |
1.98 |
|
|
$ |
1.78 |
|
Payout ratio of FFO, as
adjusted |
|
|
72.9 |
|
% |
|
73.1 |
|
% |
|
73.9 |
|
% |
|
70.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) For the year ended December 31, 2022, $45.7
million represents gains related to the sale by 191 IV CUBE
Southeast LLC ("HVPSE") of all 14 of its self-storage properties on
August 30, 2022. A portion of the proceeds from the sale were held
back to pay venture-level expenses. For the year ended December 31,
2023, $1.7 million represents distributions in excess of our
investment in HVPSE from the proceeds that were held back from this
sale. These amounts are included in equity in earnings of real
estate ventures within our consolidated statements of operations.
In addition, the year ended December 31, 2023 includes a $0.2
million loss related to the sale of the California Yacht Club,
which was acquired in 2021 as part of the Company's acquisition of
LAACO, Ltd. This amount is included in the component of other
(expense) income designated as Other within our consolidated
statements of operations.
(2) Relates to a store that was subject to an
involuntary conversion by the Department of Transportation of the
State of Illinois on December 19, 2023. This amount is included in
the component of other (expense) income designated as Other within
our consolidated statements of operations.
(3) For the year ended December 31, 2022,
transaction-related expenses include severance expenses ($10.3
million) and other transaction expenses ($0.2 million). Prior to
our acquisition of LAACO, Ltd. on December 9, 2021, the predecessor
company entered into severance agreements with certain employees,
including members of their executive team. These costs were known
to us and the assumption of the obligation to make these payments
post-closing was contemplated in our net consideration paid in the
transaction. In accordance with GAAP, and based on the specific
details of the arrangements with the employees prior to closing,
these costs are considered post-combination compensation expenses.
Transaction-related expenses are included in the component of other
(expense) income designated as Other within our consolidated
statements of operations.
CubeSmart (NYSE:CUBE)
Gráfico Histórico do Ativo
De Nov 2024 até Dez 2024
CubeSmart (NYSE:CUBE)
Gráfico Histórico do Ativo
De Dez 2023 até Dez 2024