CubeSmart (NYSE: CUBE) today announced its operating results for
the three and nine months ended September 30, 2023.
“Our third quarter performance reflects the geographic and
demographic quality of our portfolio. Our urban markets have
outperformed, led by New York City, as demand and pricing are more
stable and less impacted by the single-family home sales market,”
commented President and Chief Executive Officer Christopher P.
Marr. “As post-pandemic demand trends normalize and macroeconomic
conditions remain volatile, our seasoned management team is
maintaining our focus on maximizing revenues, controlling our
costs, and providing outstanding customer service.”
Key Highlights for the Third Quarter
- Reported diluted earnings per share (“EPS”) attributable to the
Company’s common shareholders of $0.45.
- Reported funds from operations (“FFO”), as adjusted, per
diluted share of $0.68.
- Increased same-store (592 stores) net operating income (“NOI”)
2.0% year over year, driven by 2.3% revenue growth and a 3.0%
increase in property operating expenses.
- Averaged same-store occupancy of 92.1% during the quarter and
ended the quarter at 91.4%.
- Added 41 stores to our third-party management platform during
the quarter, bringing our total third-party managed store count to
763.
Financial Results
Net income attributable to the Company’s common shareholders was
$102.6 million for the third quarter of 2023, compared with $112.9
million for the third quarter of 2022. A significant driver of the
year over year decrease was a $45.7 million gain during the 2022
period related to the sale of the 14 properties within the HVPSE
joint venture partially offset by decreased amortization of
in-place lease intangibles related to stores acquired in 2021.
Diluted EPS attributable to the Company’s common shareholders was
$0.45 for the third quarter of 2023, compared with $0.50 for the
same period last year.
FFO, as adjusted, was $154.0 million for the third quarter of
2023, compared with $150.0 million for the third quarter of 2022.
FFO, as adjusted, per diluted share increased 3.0% to $0.68 for the
third quarter of 2023, compared with $0.66 for the same period last
year.
Investment Activity
Acquisition Activity
The Company is under contract to acquire a store in New Jersey
for $22.0 million. This acquisition is expected to close during the
fourth quarter of 2023.
Development Activity
The Company has agreements with developers for the construction
of self-storage properties in high-barrier-to-entry locations. As
of September 30, 2023, the Company had three joint venture
development properties under construction. The Company anticipates
investing a total of $75.2 million related to these projects and
had invested $39.1 million of that total as of September 30, 2023.
The stores are located in New Jersey (1) and New York (2) and are
expected to open at various times during 2024.
Third-Party Management
As of September 30, 2023, the Company’s third-party management
platform included 763 stores totaling 49.9 million rentable square
feet. During the three and nine months ended September 30, 2023,
the Company added 41 stores and 124 stores, respectively, to its
third-party management platform.
Same-Store Results
The Company’s same-store portfolio at September 30, 2023
included 592 stores containing 42.3 million rentable square feet,
or approximately 96.0% of the aggregate rentable square feet of the
Company’s 611 consolidated stores. These same-store properties
represented approximately 96.9% of property NOI for the three
months ended September 30, 2023.
Same-store physical occupancy as of September 30, 2023 and 2022
was 91.4% and 93.1%, respectively. Same-store revenues for the
third quarter of 2023 increased 2.3% and same-store operating
expenses increased 3.0% from the same quarter in 2022. Same-store
NOI increased 2.0% from the third quarter of 2022 to the third
quarter of 2023.
Operating Results
As of September 30, 2023, the Company’s total consolidated
portfolio included 611 stores containing 44.1 million rentable
square feet and had physical occupancy of 90.7%.
Revenues increased $6.5 million and property operating expenses
increased $0.8 million in the third quarter of 2023, as compared to
the same period in 2022. Increases in revenues were primarily
attributable to increased rental rates on our same-store portfolio.
Increases in property operating expenses were primarily
attributable to increases in expenses from same-store properties
largely related to property insurance premiums and property
taxes.
Interest expense decreased from $23.9 million during the
three months ended September 30, 2022 to $23.2 million during the
three months ended September 30, 2023, a decrease of $0.7 million.
The decrease was attributable to a decrease in the average
outstanding debt balance during the 2023 period compared to the
2022 period, partially offset by higher interest rates during the
2023 period compared to the 2022 period. The average outstanding
debt balance decreased to $3.00 billion during the three months
ended September 30, 2023 as compared to $3.14 billion during the
three months ended September 30, 2022. The weighted average
effective interest rate on our outstanding debt increased to 3.04%
for the three months ended September 30, 2023 compared to 2.99%
during the three months ended September 30, 2022.
Financing Activity
During the three months ended September 30, 2023, the Company
did not sell any common shares of beneficial interest through its
at-the-market ("ATM") equity program. As of September 30, 2023, the
Company had 5.8 million shares available for issuance under the
existing equity distribution agreements.
Quarterly Dividend
On July 25, 2023, the Company declared a quarterly dividend of
$0.49 per common share. The dividend was paid on October 16, 2023
to common shareholders of record on October 2, 2023.
2023 Financial Outlook
“Current conditions in the investment and capital markets call
for a steady and disciplined approach to capital allocation. We are
confident there will be a period of robust opportunity as
conditions stabilize,” commented Chief Financial Officer Tim
Martin. “The quality of our balance sheet, partner relationships
and investment team have us well-positioned to grow, while our
third-party management program continues to provide a capital-light
avenue to leverage our operating platform.”
The Company estimates that its fully diluted earnings per share
for the year will be between $1.78 and $1.80 (previously $1.77 to
$1.81), and that its fully diluted FFO per share, as adjusted, for
2023 will be between $2.65 and $2.67 (previously $2.64 to $2.68).
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 2023, the same-store pool consists
of 592 properties totaling 42.3 million rentable square feet.
|
Current Ranges for |
|
Current Ranges for |
2023 Full Year Guidance Range Summary |
Current Ranges for Annual Assumptions |
|
Prior Guidance (1) |
Same-store revenue growth |
|
3.00 |
% |
|
to |
|
3.50 |
% |
|
4.00 |
% |
|
to |
|
4.50 |
% |
Same-store expense growth |
|
2.75 |
% |
|
to |
|
3.50 |
% |
|
|
3.00 |
% |
|
to |
|
4.00 |
% |
Same-store NOI growth |
|
3.00 |
% |
|
to |
|
3.75 |
% |
|
|
4.00 |
% |
|
to |
|
5.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition of consolidated operating properties |
$ |
0.0M |
|
|
to |
$ |
50.0M |
|
|
$ |
100.0M |
|
|
to |
$ |
200.0M |
|
Dilution from properties in lease-up |
$ |
(0.02 |
) |
|
to |
$ |
(0.03 |
) |
|
$ |
(0.02 |
) |
|
to |
$ |
(0.03 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property management fee income |
$ |
36.0M |
|
|
to |
$ |
38.0M |
|
|
$ |
36.0M |
|
|
to |
$ |
38.0M |
|
General and administrative expenses |
$ |
55.5M |
|
|
to |
$ |
57.5M |
|
|
$ |
55.5M |
|
|
to |
$ |
57.5M |
|
Interest and loan amortization expense |
$ |
99.0M |
|
|
to |
$ |
101.0M |
|
|
$ |
99.0M |
|
|
to |
$ |
101.0M |
|
Full year weighted average shares and units |
|
227.5M |
|
|
|
|
227.5M |
|
|
|
227.5M |
|
|
|
|
227.5M |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share attributable to common |
|
|
|
|
|
|
|
|
|
|
|
|
|
shareholders |
$ |
1.78 |
|
|
to |
$ |
1.80 |
|
|
$ |
1.77 |
|
|
to |
$ |
1.81 |
|
Plus: real estate depreciation and amortization |
|
0.88 |
|
|
|
|
|
0.88 |
|
|
|
0.88 |
|
|
|
|
|
0.88 |
|
Less: gains from sales of real estate |
|
(0.01 |
) |
|
|
|
|
(0.01 |
) |
|
|
(0.01 |
) |
|
|
|
|
(0.01 |
) |
FFO, as adjusted, per diluted share |
$ |
2.65 |
|
|
to |
$ |
2.67 |
|
|
$ |
2.64 |
|
|
to |
$ |
2.68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Prior
guidance as included in our second quarter earnings release dated
August 3, 2023. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4th Quarter 2023 Guidance |
|
|
Range |
Diluted earnings per share attributable to common shareholders |
|
$ |
0.45 |
|
|
to |
$ |
0.47 |
|
Plus: real estate depreciation and amortization |
|
|
|
|
|
|
|
|
|
0.22 |
|
|
|
|
|
0.22 |
|
FFO, as adjusted, per diluted share |
|
|
|
|
|
|
|
$ |
0.67 |
|
|
to |
$ |
0.69 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conference Call
Management will host a conference call at 11:00 a.m. ET on
Friday, November 3, 2023 to discuss financial results for the three
months ended September 30, 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.
After the live webcast, the call will remain available on
CubeSmart’s website for 15 days. In addition, a telephonic replay
of the call will be available through November 17, 2023 by dialing
1 (877) 674-7070 using conference number 497209#.
Supplemental operating and financial data as of September 30,
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 the COVID-19 pandemic, other 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;
- cyber security 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 a consequence of natural disasters or acts
of violence, pandemics, active shooters, terrorism, insurrection or
war that affect the markets in which we operate;
- potential environmental and other liabilities;
- governmental, administrative and executive orders 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 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)
|
|
September 30, |
|
December 31, |
|
|
2023 |
|
2022 |
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
Storage properties |
|
$ |
7,332,817 |
|
|
$ |
7,295,778 |
|
Less: Accumulated
depreciation |
|
|
(1,375,321 |
) |
|
|
(1,247,775 |
) |
Storage properties, net
(including VIE assets of $150,067 and $167,180, respectively) |
|
|
5,957,496 |
|
|
|
6,048,003 |
|
Cash and cash equivalents |
|
|
8,028 |
|
|
|
6,064 |
|
Restricted cash |
|
|
1,872 |
|
|
|
2,861 |
|
Loan procurement costs, net of
amortization |
|
|
4,278 |
|
|
|
5,182 |
|
Investment in real estate
ventures, at equity |
|
|
99,670 |
|
|
|
105,993 |
|
Assets held for sale |
|
|
— |
|
|
|
3,745 |
|
Other assets, net |
|
|
161,881 |
|
|
|
153,982 |
|
Total assets |
|
$ |
6,233,225 |
|
|
$ |
6,325,830 |
|
|
|
|
|
|
|
|
LIABILITIES AND
EQUITY |
|
|
|
|
|
|
Unsecured senior notes,
net |
|
$ |
2,775,455 |
|
|
$ |
2,772,350 |
|
Revolving credit facility |
|
|
15,200 |
|
|
|
60,900 |
|
Mortgage loans and notes
payable, net |
|
|
129,130 |
|
|
|
162,918 |
|
Lease liabilities - finance
leases |
|
|
65,720 |
|
|
|
65,758 |
|
Accounts payable, accrued
expenses and other liabilities |
|
|
222,052 |
|
|
|
213,297 |
|
Distributions payable |
|
|
111,279 |
|
|
|
111,190 |
|
Deferred revenue |
|
|
40,169 |
|
|
|
38,757 |
|
Security deposits |
|
|
1,077 |
|
|
|
1,087 |
|
Liabilities held for sale |
|
|
— |
|
|
|
1,773 |
|
Total liabilities |
|
|
3,360,082 |
|
|
|
3,428,030 |
|
|
|
|
|
|
|
|
Noncontrolling interests in
the Operating Partnership |
|
|
51,877 |
|
|
|
57,419 |
|
|
|
|
|
|
|
|
Commitments and
contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
Common shares $.01 par value, 400,000,000 shares authorized,
224,859,021 and 224,603,462 shares issued and outstanding at
September 30, 2023 and December 31, 2022, respectively |
|
|
2,249 |
|
|
|
2,246 |
|
Additional paid-in capital |
|
|
4,137,466 |
|
|
|
4,125,478 |
|
Accumulated other comprehensive loss |
|
|
(431 |
) |
|
|
(491 |
) |
Accumulated deficit |
|
|
(1,332,081 |
) |
|
|
(1,301,030 |
) |
Total CubeSmart shareholders’ equity |
|
|
2,807,203 |
|
|
|
2,826,203 |
|
Noncontrolling interests in subsidiaries |
|
|
14,063 |
|
|
|
14,178 |
|
Total equity |
|
|
2,821,266 |
|
|
|
2,840,381 |
|
Total liabilities and equity |
|
$ |
6,233,225 |
|
|
$ |
6,325,830 |
|
CUBESMART AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS(in
thousands, except share data)(unaudited)
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
232,468 |
|
|
$ |
226,837 |
|
|
$ |
681,962 |
|
|
$ |
651,341 |
|
Other property related income |
|
|
25,857 |
|
|
|
25,619 |
|
|
|
76,001 |
|
|
|
71,760 |
|
Property management fee income |
|
|
9,551 |
|
|
|
8,952 |
|
|
|
27,246 |
|
|
|
25,536 |
|
Total revenues |
|
|
267,876 |
|
|
|
261,408 |
|
|
|
785,209 |
|
|
|
748,637 |
|
OPERATING
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
Property operating expenses |
|
|
77,546 |
|
|
|
76,728 |
|
|
|
223,494 |
|
|
|
220,767 |
|
Depreciation and amortization |
|
|
49,985 |
|
|
|
79,574 |
|
|
|
150,672 |
|
|
|
241,177 |
|
General and administrative |
|
|
14,060 |
|
|
|
13,390 |
|
|
|
43,059 |
|
|
|
41,640 |
|
Total operating expenses |
|
|
141,591 |
|
|
|
169,692 |
|
|
|
417,225 |
|
|
|
503,584 |
|
OTHER (EXPENSE)
INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
Interest: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense on loans |
|
|
(23,204 |
) |
|
|
(23,850 |
) |
|
|
(70,439 |
) |
|
|
(69,729 |
) |
Loan procurement amortization expense |
|
|
(1,030 |
) |
|
|
(969 |
) |
|
|
(3,111 |
) |
|
|
(2,885 |
) |
Equity in earnings of real estate ventures |
|
|
1,141 |
|
|
|
46,558 |
|
|
|
4,482 |
|
|
|
47,532 |
|
Other |
|
|
(119 |
) |
|
|
(15 |
) |
|
|
382 |
|
|
|
(9,671 |
) |
Total other (expense) income |
|
|
(23,212 |
) |
|
|
21,724 |
|
|
|
(68,686 |
) |
|
|
(34,753 |
) |
NET
INCOME |
|
|
103,073 |
|
|
|
113,440 |
|
|
|
299,298 |
|
|
|
210,300 |
|
NET (INCOME) LOSS
ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
|
|
|
|
|
|
|
|
|
|
|
|
Noncontrolling interests in the Operating Partnership |
|
|
(640 |
) |
|
|
(733 |
) |
|
|
(1,870 |
) |
|
|
(1,404 |
) |
Noncontrolling interest in subsidiaries |
|
|
212 |
|
|
|
181 |
|
|
|
662 |
|
|
|
505 |
|
NET INCOME
ATTRIBUTABLE TO THE COMPANY’S COMMON SHAREHOLDERS |
|
$ |
102,645 |
|
|
$ |
112,888 |
|
|
$ |
298,090 |
|
|
$ |
209,401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
attributable to common shareholders |
|
$ |
0.46 |
|
|
$ |
0.50 |
|
|
$ |
1.32 |
|
|
$ |
0.93 |
|
Diluted earnings per share
attributable to common shareholders |
|
$ |
0.45 |
|
|
$ |
0.50 |
|
|
$ |
1.32 |
|
|
$ |
0.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average basic shares
outstanding |
|
|
225,467 |
|
|
|
225,023 |
|
|
|
225,380 |
|
|
|
224,883 |
|
Weighted average diluted
shares outstanding |
|
|
226,210 |
|
|
|
225,966 |
|
|
|
226,206 |
|
|
|
225,881 |
|
Same-Store Facility Results (592
stores)(in thousands, except percentage and per square
foot data)(unaudited)
|
|
Three Months Ended |
|
|
|
Nine Months Ended |
|
|
|
|
|
September 30, |
|
Percent |
September 30, |
|
Percent |
|
|
2023 |
|
2022 |
|
Change |
2023 |
|
2022 |
|
Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
REVENUES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental income |
|
$ |
224,537 |
|
|
$ |
219,625 |
|
|
2.2 |
|
% |
$ |
659,710 |
|
|
$ |
632,853 |
|
|
4.2 |
|
% |
Other property related income |
|
|
9,777 |
|
|
|
9,495 |
|
|
3.0 |
|
% |
|
29,066 |
|
|
|
26,090 |
|
|
11.4 |
|
% |
Total revenues |
|
|
234,314 |
|
|
|
229,120 |
|
|
2.3 |
|
% |
|
688,776 |
|
|
|
658,943 |
|
|
4.5 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING
EXPENSES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property taxes (1) |
|
|
24,235 |
|
|
|
23,726 |
|
|
2.1 |
|
% |
|
73,194 |
|
|
|
71,465 |
|
|
2.4 |
|
% |
Personnel expense |
|
|
13,276 |
|
|
|
13,547 |
|
|
(2.0 |
) |
% |
|
39,635 |
|
|
|
41,060 |
|
|
(3.5 |
) |
% |
Advertising |
|
|
5,945 |
|
|
|
5,951 |
|
|
(0.1 |
) |
% |
|
15,840 |
|
|
|
14,376 |
|
|
10.2 |
|
% |
Repair and maintenance |
|
|
2,715 |
|
|
|
2,455 |
|
|
10.6 |
|
% |
|
7,598 |
|
|
|
6,943 |
|
|
9.4 |
|
% |
Utilities |
|
|
6,284 |
|
|
|
6,119 |
|
|
2.7 |
|
% |
|
17,147 |
|
|
|
17,040 |
|
|
0.6 |
|
% |
Property insurance |
|
|
3,066 |
|
|
|
2,130 |
|
|
43.9 |
|
% |
|
7,800 |
|
|
|
6,055 |
|
|
28.8 |
|
% |
Other expenses |
|
|
8,834 |
|
|
|
8,544 |
|
|
3.4 |
|
% |
|
26,221 |
|
|
|
25,808 |
|
|
1.6 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
64,355 |
|
|
|
62,472 |
|
|
3.0 |
|
% |
|
187,435 |
|
|
|
182,747 |
|
|
2.6 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating
income (2) |
|
$ |
169,959 |
|
|
$ |
166,648 |
|
|
2.0 |
|
% |
$ |
501,341 |
|
|
$ |
476,196 |
|
|
5.3 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
72.5 |
|
% |
|
72.7 |
|
% |
|
|
|
72.8 |
|
% |
|
72.3 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period end occupancy |
|
|
91.4 |
|
% |
|
93.1 |
|
% |
|
|
|
91.4 |
|
% |
|
93.1 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period average occupancy |
|
|
92.1 |
|
% |
|
93.6 |
|
% |
|
|
|
92.1 |
|
% |
|
93.6 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total rentable square feet |
|
|
42,340 |
|
|
|
|
|
|
|
|
42,340 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized annual rent per occupied square foot (3) |
|
$ |
23.03 |
|
|
$ |
22.18 |
|
|
3.8 |
|
% |
$ |
22.56 |
|
|
$ |
21.29 |
|
|
6.0 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of
Same-Store Net Operating Income to Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same-store net operating
income (2) |
|
$ |
169,959 |
|
|
$ |
166,648 |
|
|
|
|
$ |
501,341 |
|
|
$ |
476,196 |
|
|
|
|
Non same-store net operating
income (2) |
|
|
5,414 |
|
|
|
4,993 |
|
|
|
|
|
15,658 |
|
|
|
12,620 |
|
|
|
|
Indirect property
overhead (4) |
|
|
14,957 |
|
|
|
13,039 |
|
|
|
|
|
44,716 |
|
|
|
39,054 |
|
|
|
|
Depreciation and
amortization |
|
|
(49,985 |
) |
|
|
(79,574 |
) |
|
|
|
|
(150,672 |
) |
|
|
(241,177 |
) |
|
|
|
General and administrative
expense |
|
|
(14,060 |
) |
|
|
(13,390 |
) |
|
|
|
|
(43,059 |
) |
|
|
(41,640 |
) |
|
|
|
Interest expense on loans |
|
|
(23,204 |
) |
|
|
(23,850 |
) |
|
|
|
|
(70,439 |
) |
|
|
(69,729 |
) |
|
|
|
Loan procurement amortization
expense |
|
|
(1,030 |
) |
|
|
(969 |
) |
|
|
|
|
(3,111 |
) |
|
|
(2,885 |
) |
|
|
|
Equity in earnings of real
estate ventures |
|
|
1,141 |
|
|
|
46,558 |
|
|
|
|
|
4,482 |
|
|
|
47,532 |
|
|
|
|
Other |
|
|
(119 |
) |
|
|
(15 |
) |
|
|
|
|
382 |
|
|
|
(9,671 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
103,073 |
|
|
$ |
113,440 |
|
|
|
|
$ |
299,298 |
|
|
$ |
210,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 $503k for
the three and nine months ended September 30, 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 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 percentage and per
share data)(unaudited)
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to the Company's common shareholders |
|
$ |
102,645 |
|
|
$ |
112,888 |
|
|
$ |
298,090 |
|
|
$ |
209,401 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add (deduct): |
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate depreciation and
amortization: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Real property |
|
|
48,404 |
|
|
|
78,250 |
|
|
|
146,218 |
|
|
|
237,742 |
|
Company's share of unconsolidated real estate ventures |
|
|
2,104 |
|
|
|
2,273 |
|
|
|
6,353 |
|
|
|
7,179 |
|
Loss (gains) from sales of
real estate, net (1) |
|
|
236 |
|
|
|
(45,705 |
) |
|
|
(1,477 |
) |
|
|
(45,705 |
) |
Noncontrolling interests in
the Operating Partnership |
|
|
640 |
|
|
|
733 |
|
|
|
1,870 |
|
|
|
1,404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO attributable to common
shareholders and OP unitholders |
|
$ |
154,029 |
|
|
$ |
148,439 |
|
|
$ |
451,054 |
|
|
$ |
410,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction-related
expenses (2) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
10,546 |
|
Property damage related to
hurricane, net of expected insurance proceeds |
|
|
— |
|
|
|
1,578 |
|
|
|
— |
|
|
|
1,578 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO, as adjusted, attributable
to common shareholders and OP unitholders |
|
$ |
154,029 |
|
|
$ |
150,017 |
|
|
$ |
451,054 |
|
|
$ |
422,145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share
attributable to common shareholders – basic |
|
$ |
0.46 |
|
|
$ |
0.50 |
|
|
$ |
1.32 |
|
|
$ |
0.93 |
|
Earnings per share
attributable to common shareholders – diluted |
|
$ |
0.45 |
|
|
$ |
0.50 |
|
|
$ |
1.32 |
|
|
$ |
0.93 |
|
FFO per share and unit –
fully diluted |
|
$ |
0.68 |
|
|
$ |
0.65 |
|
|
$ |
1.98 |
|
|
$ |
1.80 |
|
FFO, as adjusted per share and
unit – fully diluted |
|
$ |
0.68 |
|
|
$ |
0.66 |
|
|
$ |
1.98 |
|
|
$ |
1.86 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average basic shares
outstanding |
|
|
225,467 |
|
|
|
225,023 |
|
|
|
225,380 |
|
|
|
224,883 |
|
Weighted average diluted
shares outstanding |
|
|
226,210 |
|
|
|
225,966 |
|
|
|
226,206 |
|
|
|
225,881 |
|
Weighted average diluted
shares and units outstanding |
|
|
227,614 |
|
|
|
227,426 |
|
|
|
227,621 |
|
|
|
227,426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend per common share and
unit |
|
$ |
0.49 |
|
|
$ |
0.43 |
|
|
$ |
1.47 |
|
|
$ |
1.29 |
|
Payout ratio of FFO, as
adjusted |
|
|
72.1 |
% |
|
|
65.2 |
% |
|
|
74.2 |
% |
|
|
69.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) For the three months ended September 30, 2023, represents a
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. For the three and nine months ended September 30, 2022
and the nine months ended September 30, 2023, includes gains on
sale and distributions made to the Company in excess of its
investment in the 191 IV CUBE Southeast LLC ("HVPSE")
unconsolidated real estate venture. HVPSE sold all 14 of its
properties on August 30, 2022. The distributions during the nine
months ended September 30, 2023 relate to proceeds that were held
back at the time of the sale. These gains are included in Equity in
earnings of real estate ventures within our consolidated statements
of operations.
(2) For the nine months ended September 30, 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
income (expense) designated as Other within our consolidated
statements of operations.
Grafico Azioni CubeSmart (NYSE:CUBE)
Storico
Da Dic 2024 a Gen 2025
Grafico Azioni CubeSmart (NYSE:CUBE)
Storico
Da Gen 2024 a Gen 2025