CONSOLIDATED STATEMENTS OF OPERATIONS (LP cube) - USD ($) shares in Thousands, $ in Thousands |
3 Months Ended |
9 Months Ended |
Sep. 30, 2017 |
Sep. 30, 2016 |
Sep. 30, 2017 |
Sep. 30, 2016 |
| REVENUES |
|
|
|
|
| Rental income |
$ 125,699
|
$ 116,416
|
$ 363,980
|
$ 332,951
|
| Other property related income |
14,241
|
13,007
|
41,104
|
37,413
|
| Property management fee income |
3,925
|
2,673
|
10,377
|
7,129
|
| Total revenues |
143,865
|
132,096
|
415,461
|
377,493
|
| OPERATING EXPENSES |
|
|
|
|
| Property operating expenses |
47,152
|
41,805
|
136,847
|
123,631
|
| Depreciation and amortization |
35,971
|
41,827
|
110,826
|
122,631
|
| General and administrative |
8,228
|
8,065
|
26,522
|
24,184
|
| Acquisition related costs |
235
|
888
|
1,062
|
5,793
|
| Total operating expenses |
91,586
|
92,585
|
275,257
|
276,239
|
| OPERATING INCOME |
52,279
|
39,511
|
140,204
|
101,254
|
| Interest: |
|
|
|
|
| Interest expense on loans |
(14,454)
|
(12,787)
|
(42,028)
|
(37,071)
|
| Loan procurement amortization expense |
(577)
|
(655)
|
(2,059)
|
(1,871)
|
| Equity in losses of real estate ventures |
(280)
|
(581)
|
(1,305)
|
(1,817)
|
| Other |
741
|
(397)
|
941
|
834
|
| Total other expense |
(14,570)
|
(14,420)
|
(44,451)
|
(39,925)
|
| NET INCOME |
37,709
|
25,091
|
95,753
|
61,329
|
| NET LOSS (INCOME) ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
|
|
|
|
| Noncontrolling interest in subsidiaries |
78
|
76
|
182
|
411
|
| Operating Partnership interests of third parties |
(490)
|
(283)
|
(1,194)
|
(682)
|
| Distribution to preferred unitholders |
|
(1,502)
|
|
(4,506)
|
| NET INCOME ATTRIBUTABLE TO THE COMPANY'S COMMON SHAREHOLDERS |
$ 37,297
|
$ 23,382
|
$ 94,741
|
$ 56,552
|
| Diluted - as reported (in dollars per share) |
$ 0.21
|
$ 0.13
|
$ 0.52
|
$ 0.32
|
| Weighted-average basic units outstanding (in units) |
180,304
|
179,223
|
180,218
|
177,639
|
| Weighted-average diluted units outstanding (in units) |
181,286
|
180,478
|
181,225
|
178,937
|
| CubeSmart, L.P. and Subsidiaries |
|
|
|
|
| REVENUES |
|
|
|
|
| Rental income |
$ 125,699
|
$ 116,416
|
$ 363,980
|
$ 332,951
|
| Other property related income |
14,241
|
13,007
|
41,104
|
37,413
|
| Property management fee income |
3,925
|
2,673
|
10,377
|
7,129
|
| Total revenues |
143,865
|
132,096
|
415,461
|
377,493
|
| OPERATING EXPENSES |
|
|
|
|
| Property operating expenses |
47,152
|
41,805
|
136,847
|
123,631
|
| Depreciation and amortization |
35,971
|
41,827
|
110,826
|
122,631
|
| General and administrative |
8,228
|
8,065
|
26,522
|
24,184
|
| Acquisition related costs |
235
|
888
|
1,062
|
5,793
|
| Total operating expenses |
91,586
|
92,585
|
275,257
|
276,239
|
| OPERATING INCOME |
52,279
|
39,511
|
140,204
|
101,254
|
| Interest: |
|
|
|
|
| Interest expense on loans |
(14,454)
|
(12,787)
|
(42,028)
|
(37,071)
|
| Loan procurement amortization expense |
(577)
|
(655)
|
(2,059)
|
(1,871)
|
| Equity in losses of real estate ventures |
(280)
|
(581)
|
(1,305)
|
(1,817)
|
| Other |
741
|
(397)
|
941
|
834
|
| Total other expense |
(14,570)
|
(14,420)
|
(44,451)
|
(39,925)
|
| NET INCOME |
37,709
|
25,091
|
95,753
|
61,329
|
| NET LOSS (INCOME) ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
|
|
|
|
| Noncontrolling interest in subsidiaries |
78
|
76
|
182
|
411
|
| NET INCOME ATTRIBUTABLE TO CUBESMART L.P. |
37,787
|
25,167
|
95,935
|
61,740
|
| Operating Partnership interests of third parties |
(490)
|
(283)
|
(1,194)
|
(682)
|
| NET INCOME ATTRIBUTABLE TO OPERATING PARTNER |
37,297
|
24,884
|
94,741
|
61,058
|
| Distribution to preferred unitholders |
|
(1,502)
|
|
(4,506)
|
| NET INCOME ATTRIBUTABLE TO THE COMPANY'S COMMON SHAREHOLDERS |
$ 37,297
|
$ 23,382
|
$ 94,741
|
$ 56,552
|
| Basic earnings per unit attributable to common unitholders |
$ 0.21
|
$ 0.13
|
$ 0.53
|
$ 0.32
|
| Diluted - as reported (in dollars per share) |
$ 0.21
|
$ 0.13
|
$ 0.52
|
$ 0.32
|
| Weighted-average basic units outstanding (in units) |
180,304
|
179,223
|
180,218
|
177,639
|
| Weighted-average diluted units outstanding (in units) |
181,286
|
180,478
|
181,225
|
178,937
|