Annual Income Statements for CubeSmart
This table shows CubeSmart's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for CubeSmart
This table shows CubeSmart's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
113 |
82 |
98 |
98 |
103 |
113 |
95 |
94 |
101 |
102 |
89 |
Consolidated Net Income / (Loss) |
|
113 |
82 |
98 |
98 |
103 |
113 |
95 |
94 |
101 |
102 |
89 |
Net Income / (Loss) Continuing Operations |
|
113 |
82 |
98 |
98 |
103 |
113 |
95 |
94 |
101 |
102 |
89 |
Total Pre-Tax Income |
|
113 |
82 |
98 |
98 |
103 |
113 |
95 |
94 |
101 |
102 |
89 |
Total Revenue |
|
237 |
236 |
232 |
236 |
244 |
241 |
237 |
242 |
247 |
244 |
246 |
Net Interest Income / (Expense) |
|
-25 |
-25 |
-25 |
-25 |
-24 |
-24 |
-24 |
-24 |
-24 |
-23 |
-27 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
25 |
25 |
25 |
25 |
24 |
24 |
24 |
24 |
24 |
23 |
27 |
Long-Term Debt Interest Expense |
|
24 |
24 |
24 |
24 |
23 |
23 |
23 |
23 |
23 |
22 |
26 |
Other Interest Expense |
|
0.97 |
1.01 |
1.04 |
1.04 |
1.03 |
1.03 |
1.03 |
1.02 |
0.99 |
1.04 |
1.22 |
Total Non-Interest Income |
|
261 |
261 |
257 |
261 |
268 |
265 |
261 |
266 |
271 |
268 |
273 |
Other Service Charges |
|
35 |
33 |
33 |
35 |
35 |
35 |
36 |
39 |
40 |
40 |
40 |
Other Non-Interest Income |
|
227 |
228 |
224 |
226 |
232 |
230 |
225 |
227 |
231 |
228 |
233 |
Total Non-Interest Expense |
|
170 |
155 |
136 |
140 |
142 |
136 |
143 |
149 |
147 |
144 |
158 |
Other Operating Expenses |
|
90 |
85 |
86 |
89 |
92 |
85 |
93 |
98 |
96 |
91 |
99 |
Depreciation Expense |
|
80 |
69 |
50 |
50 |
50 |
51 |
51 |
51 |
51 |
53 |
59 |
Nonoperating Income / (Expense), net |
|
47 |
0.66 |
2.28 |
1.57 |
1.02 |
7.50 |
0.78 |
0.51 |
1.14 |
1.23 |
1.19 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
-0.18 |
-0.22 |
-0.24 |
-0.21 |
-0.21 |
-0.20 |
-0.21 |
-0.30 |
-0.40 |
-0.54 |
-0.91 |
Other Adjustment to Net Income / (Loss) Attributable to Common Shareholders) |
|
0.73 |
0.53 |
0.61 |
0.62 |
0.64 |
0.67 |
0.54 |
0.52 |
0.55 |
0.54 |
0.45 |
Basic Earnings per Share |
|
$0.50 |
$0.36 |
$0.43 |
$0.43 |
$0.46 |
$0.50 |
$0.42 |
$0.42 |
$0.45 |
$0.44 |
$0.39 |
Weighted Average Basic Shares Outstanding |
|
225.02M |
224.93M |
225.29M |
225.39M |
225.47M |
225.42M |
225.77M |
225.89M |
226.17M |
226.35M |
228.66M |
Diluted Earnings per Share |
|
$0.50 |
$0.36 |
$0.43 |
$0.43 |
$0.45 |
$0.51 |
$0.42 |
$0.41 |
$0.44 |
$0.45 |
$0.39 |
Weighted Average Diluted Shares Outstanding |
|
225.97M |
225.88M |
226.18M |
226.28M |
226.21M |
226.24M |
226.58M |
226.62M |
227.15M |
227.15M |
229.17M |
Weighted Average Basic & Diluted Shares Outstanding |
|
224.57M |
224.63M |
224.68M |
224.81M |
224.86M |
224.95M |
224.97M |
225.20M |
226.15M |
227.88M |
227.95M |
Cash Dividends to Common per Share |
|
$0.43 |
- |
$0.49 |
$0.49 |
$0.49 |
- |
$0.51 |
$0.51 |
$0.51 |
- |
$0.52 |
Annual Cash Flow Statements for CubeSmart
This table details how cash moves in and out of CubeSmart's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
60 |
-77 |
-1.71 |
-2.68 |
52 |
-52 |
7.09 |
-4.39 |
-0.71 |
69 |
Net Cash From Operating Activities |
|
217 |
263 |
292 |
304 |
332 |
351 |
449 |
591 |
611 |
631 |
Net Cash From Continuing Operating Activities |
|
217 |
263 |
292 |
304 |
332 |
351 |
449 |
591 |
611 |
631 |
Net Income / (Loss) Continuing Operations |
|
79 |
88 |
136 |
165 |
171 |
168 |
231 |
292 |
412 |
392 |
Consolidated Net Income / (Loss) |
|
79 |
88 |
136 |
165 |
171 |
168 |
231 |
292 |
412 |
392 |
Depreciation Expense |
|
154 |
164 |
148 |
146 |
166 |
159 |
240 |
315 |
205 |
210 |
Non-Cash Adjustments to Reconcile Net Income |
|
-15 |
6.37 |
6.41 |
-4.87 |
-6.65 |
18 |
-31 |
-41 |
3.71 |
13 |
Changes in Operating Assets and Liabilities, net |
|
-0.73 |
4.08 |
1.57 |
-1.94 |
1.29 |
6.16 |
9.55 |
25 |
-10 |
16 |
Net Cash From Investing Activities |
|
-375 |
-559 |
-150 |
-322 |
-376 |
-511 |
-1,853 |
-49 |
-94 |
-174 |
Net Cash From Continuing Investing Activities |
|
-375 |
-559 |
-150 |
-322 |
-376 |
-511 |
-1,853 |
-49 |
-94 |
-174 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-25 |
-30 |
-27 |
-28 |
-38 |
-50 |
-35 |
-41 |
-40 |
-44 |
Purchase of Investment Securities |
|
-370 |
-526 |
-138 |
-301 |
-221 |
-473 |
-1,900 |
-113 |
-70 |
-135 |
Sale and/or Maturity of Investments |
|
20 |
8.11 |
16 |
25 |
11 |
19 |
111 |
106 |
16 |
5.45 |
Other Investing Activities, net |
|
0.07 |
-12 |
-0.30 |
-19 |
-128 |
-7.02 |
-28 |
-0.02 |
-0.02 |
-1.30 |
Net Cash From Financing Activities |
|
217 |
219 |
-143 |
15 |
96 |
108 |
1,411 |
-547 |
-518 |
-388 |
Net Cash From Continuing Financing Activities |
|
217 |
219 |
-143 |
15 |
96 |
108 |
1,411 |
-547 |
-518 |
-388 |
Issuance of Debt |
|
981 |
1,257 |
732 |
680 |
1,556 |
875 |
1,950 |
634 |
794 |
697 |
Issuance of Common Equity |
|
234 |
136 |
30 |
132 |
196 |
121 |
966 |
4.88 |
-0.28 |
118 |
Repayment of Debt |
|
-899 |
-955 |
-700 |
-576 |
-1,376 |
-629 |
-1,234 |
-789 |
-870 |
-747 |
Payment of Dividends |
|
-113 |
-156 |
-195 |
-221 |
-244 |
-256 |
-274 |
-387 |
-442 |
-462 |
Other Financing Activities, Net |
|
15 |
15 |
-9.93 |
0.91 |
-36 |
-2.47 |
3.08 |
-9.55 |
-0.07 |
6.27 |
Cash Interest Paid |
|
46 |
53 |
63 |
67 |
69 |
81 |
79 |
92 |
95 |
93 |
Quarterly Cash Flow Statements for CubeSmart
This table details how cash moves in and out of CubeSmart's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
0.10 |
0.72 |
-0.14 |
2.36 |
-1.25 |
-1.68 |
-0.60 |
-0.34 |
38 |
32 |
-62 |
Net Cash From Operating Activities |
|
162 |
145 |
137 |
162 |
170 |
142 |
150 |
171 |
145 |
165 |
146 |
Net Cash From Continuing Operating Activities |
|
162 |
145 |
137 |
162 |
170 |
142 |
150 |
171 |
145 |
165 |
146 |
Net Income / (Loss) Continuing Operations |
|
113 |
82 |
98 |
98 |
103 |
113 |
95 |
94 |
101 |
102 |
89 |
Consolidated Net Income / (Loss) |
|
113 |
82 |
98 |
98 |
103 |
113 |
95 |
94 |
101 |
102 |
89 |
Depreciation Expense |
|
81 |
70 |
51 |
51 |
51 |
52 |
52 |
52 |
52 |
54 |
60 |
Non-Cash Adjustments to Reconcile Net Income |
|
-45 |
0.66 |
0.91 |
2.49 |
2.61 |
-2.29 |
3.02 |
3.41 |
3.60 |
3.28 |
3.85 |
Changes in Operating Assets and Liabilities, net |
|
13 |
-8.30 |
-14 |
10 |
13 |
-20 |
0.53 |
21 |
-11 |
5.71 |
-6.65 |
Net Cash From Investing Activities |
|
19 |
-18 |
-26 |
-22 |
-11 |
-35 |
-34 |
-20 |
-18 |
-101 |
-467 |
Net Cash From Continuing Investing Activities |
|
19 |
-18 |
-26 |
-22 |
-11 |
-35 |
-34 |
-20 |
-18 |
-101 |
-467 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-9.88 |
-14 |
-11 |
-14 |
-6.37 |
-8.21 |
-9.66 |
-11 |
-12 |
-10 |
-9.37 |
Purchase of Investment Securities |
|
-25 |
-6.91 |
-18 |
-9.65 |
-6.51 |
-36 |
-26 |
-10 |
-7.41 |
-90 |
-8.02 |
Sale and/or Maturity of Investments |
|
53 |
3.11 |
3.66 |
1.89 |
1.80 |
8.65 |
1.99 |
1.50 |
1.19 |
0.78 |
1.19 |
Other Investing Activities, net |
|
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.01 |
-0.31 |
-0.01 |
-0.01 |
-0.99 |
-451 |
Net Cash From Financing Activities |
|
-181 |
-127 |
-111 |
-138 |
-160 |
-109 |
-117 |
-151 |
-89 |
-31 |
259 |
Net Cash From Continuing Financing Activities |
|
-181 |
-127 |
-111 |
-138 |
-160 |
-109 |
-117 |
-151 |
-89 |
-31 |
259 |
Issuance of Debt |
|
205 |
133 |
220 |
235 |
159 |
180 |
214 |
197 |
202 |
85 |
578 |
Issuance of Common Equity |
|
5.05 |
-0.01 |
-0.09 |
-0.06 |
-0.08 |
-0.05 |
-0.01 |
-0.04 |
33 |
86 |
-0.17 |
Repayment of Debt |
|
-289 |
-163 |
-220 |
-264 |
-208 |
-178 |
-214 |
-236 |
-213 |
-85 |
-195 |
Payment of Dividends |
|
-97 |
-97 |
-110 |
-111 |
-111 |
-111 |
-115 |
-115 |
-115 |
-116 |
-119 |
Other Financing Activities, Net |
|
-5.54 |
-0.35 |
-0.53 |
1.71 |
-0.82 |
-0.44 |
-1.12 |
3.65 |
4.43 |
-0.69 |
-3.78 |
Cash Interest Paid |
|
34 |
17 |
32 |
16 |
32 |
15 |
32 |
15 |
31 |
15 |
32 |
Annual Balance Sheets for CubeSmart
This table presents CubeSmart's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
3,104 |
3,475 |
3,545 |
3,753 |
4,030 |
4,778 |
6,548 |
6,326 |
6,225 |
6,394 |
Cash and Due from Banks |
|
63 |
2.97 |
5.27 |
3.76 |
55 |
3.59 |
11 |
6.06 |
6.53 |
72 |
Restricted Cash |
|
25 |
7.89 |
3.89 |
2.72 |
3.58 |
2.64 |
2.18 |
2.86 |
1.69 |
6.10 |
Trading Account Securities |
|
97 |
99 |
91 |
96 |
91 |
92 |
120 |
106 |
98 |
92 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
2,873 |
3,327 |
3,409 |
3,601 |
3,774 |
4,506 |
6,098 |
6,048 |
5,951 |
6,038 |
Intangible Assets |
|
- |
- |
- |
- |
- |
- |
2.32 |
5.18 |
4.00 |
2.73 |
Other Assets |
|
44 |
37 |
35 |
49 |
101 |
171 |
315 |
158 |
163 |
184 |
Total Liabilities & Shareholders' Equity |
|
3,104 |
3,475 |
3,545 |
3,753 |
4,030 |
4,778 |
6,548 |
6,326 |
6,225 |
6,394 |
Total Liabilities |
|
1,393 |
1,759 |
1,856 |
1,981 |
2,160 |
2,688 |
3,550 |
3,428 |
3,344 |
3,440 |
Short-Term Debt |
|
- |
43 |
82 |
196 |
0.00 |
118 |
210 |
61 |
18 |
0.00 |
Other Short-Term Payables |
|
124 |
143 |
199 |
211 |
203 |
227 |
- |
326 |
116 |
120 |
Long-Term Debt |
|
1,252 |
1,552 |
1,553 |
1,552 |
1,932 |
2,247 |
2,936 |
2,935 |
2,905 |
2,987 |
Other Long-Term Liabilities |
|
18 |
20 |
22 |
23 |
25 |
95 |
403 |
106 |
306 |
334 |
Commitments & Contingencies |
|
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
66 |
54 |
54 |
56 |
62 |
249 |
108 |
57 |
60 |
51 |
Total Equity & Noncontrolling Interests |
|
1,645 |
1,661 |
1,635 |
1,716 |
1,807 |
1,841 |
2,890 |
2,840 |
2,821 |
2,903 |
Total Preferred & Common Equity |
|
1,643 |
1,655 |
1,629 |
1,710 |
1,799 |
1,832 |
2,872 |
2,826 |
2,799 |
2,872 |
Total Common Equity |
|
1,643 |
1,655 |
1,629 |
1,710 |
1,799 |
1,832 |
2,872 |
2,826 |
2,799 |
2,872 |
Common Stock |
|
2,233 |
2,316 |
2,358 |
2,503 |
2,677 |
2,808 |
4,091 |
4,128 |
4,144 |
4,288 |
Retained Earnings |
|
-585 |
-659 |
-729 |
-792 |
-877 |
-975 |
-1,218 |
-1,301 |
-1,345 |
-1,416 |
Accumulated Other Comprehensive Income / (Loss) |
|
-4.98 |
-1.85 |
0.00 |
-1.03 |
-0.73 |
-0.63 |
-0.57 |
-0.49 |
-0.41 |
-0.33 |
Noncontrolling Interest |
|
1.53 |
5.86 |
6.24 |
6.77 |
7.99 |
8.63 |
19 |
14 |
22 |
31 |
Quarterly Balance Sheets for CubeSmart
This table presents CubeSmart's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
6,371 |
6,291 |
6,281 |
6,233 |
6,209 |
6,184 |
6,192 |
6,740 |
Cash and Due from Banks |
|
5.18 |
5.51 |
9.22 |
8.03 |
5.59 |
5.66 |
44 |
11 |
Restricted Cash |
|
3.02 |
3.27 |
1.93 |
1.87 |
2.03 |
1.61 |
1.85 |
5.00 |
Trading Account Securities |
|
108 |
104 |
101 |
100 |
96 |
94 |
92 |
76 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
6,077 |
6,014 |
5,990 |
5,957 |
5,939 |
5,912 |
5,878 |
6,446 |
Intangible Assets |
|
1.72 |
4.91 |
4.59 |
4.28 |
3.68 |
3.36 |
3.05 |
2.42 |
Other Assets |
|
176 |
160 |
174 |
162 |
163 |
168 |
174 |
200 |
Total Liabilities & Shareholders' Equity |
|
6,371 |
6,291 |
6,281 |
6,233 |
6,209 |
6,184 |
6,192 |
6,740 |
Total Liabilities |
|
3,447 |
3,404 |
3,402 |
3,360 |
3,347 |
3,337 |
3,320 |
3,817 |
Short-Term Debt |
|
86 |
61 |
63 |
15 |
18 |
11 |
0.00 |
382 |
Other Short-Term Payables |
|
- |
111 |
111 |
333 |
319 |
346 |
116 |
340 |
Long-Term Debt |
|
2,935 |
2,935 |
2,904 |
2,905 |
2,905 |
2,874 |
2,874 |
2,987 |
Other Long-Term Liabilities |
|
424 |
295 |
322 |
106 |
105 |
106 |
329 |
108 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Redeemable Noncontrolling Interest |
|
59 |
66 |
63 |
52 |
58 |
56 |
66 |
49 |
Total Equity & Noncontrolling Interests |
|
2,866 |
2,822 |
2,816 |
2,821 |
2,804 |
2,791 |
2,806 |
2,874 |
Total Preferred & Common Equity |
|
2,852 |
2,808 |
2,801 |
2,807 |
2,782 |
2,770 |
2,786 |
2,844 |
Total Common Equity |
|
2,852 |
2,808 |
2,801 |
2,807 |
2,782 |
2,770 |
2,786 |
2,844 |
Common Stock |
|
4,124 |
4,131 |
4,135 |
4,140 |
4,147 |
4,157 |
4,198 |
4,290 |
Retained Earnings |
|
-1,272 |
-1,323 |
-1,333 |
-1,332 |
-1,365 |
-1,386 |
-1,412 |
-1,446 |
Accumulated Other Comprehensive Income / (Loss) |
|
-0.51 |
-0.47 |
-0.45 |
-0.43 |
-0.39 |
-0.37 |
-0.35 |
-0.31 |
Noncontrolling Interest |
|
14 |
14 |
14 |
14 |
22 |
21 |
21 |
30 |
Annual Metrics And Ratios for CubeSmart
This table displays calculated financial ratios and metrics derived from CubeSmart's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
21.49% |
14.71% |
9.25% |
8.96% |
4.78% |
6.53% |
26.56% |
18.71% |
4.46% |
1.91% |
EBITDA Growth |
|
33.66% |
17.82% |
11.80% |
9.62% |
4.10% |
6.27% |
38.26% |
19.20% |
6.51% |
-1.23% |
EBIT Growth |
|
89.94% |
45.53% |
51.29% |
22.05% |
-4.76% |
17.35% |
27.46% |
7.30% |
57.54% |
-2.96% |
NOPAT Growth |
|
89.94% |
45.53% |
51.29% |
22.05% |
-4.76% |
17.35% |
27.46% |
7.30% |
57.54% |
-2.96% |
Net Income Growth |
|
194.94% |
12.21% |
53.45% |
22.03% |
3.19% |
-1.85% |
37.71% |
26.71% |
41.02% |
-4.98% |
EPS Growth |
|
200.00% |
7.14% |
64.44% |
18.92% |
0.00% |
-3.41% |
28.24% |
18.35% |
41.09% |
-5.49% |
Operating Cash Flow Growth |
|
30.86% |
21.17% |
10.88% |
4.26% |
9.01% |
5.81% |
27.96% |
31.68% |
3.33% |
3.26% |
Free Cash Flow Firm Growth |
|
38.94% |
-13.85% |
147.45% |
-123.23% |
-333.13% |
-278.70% |
-210.34% |
134.71% |
-2.72% |
-48.74% |
Invested Capital Growth |
|
10.82% |
11.78% |
0.40% |
5.86% |
8.01% |
17.20% |
37.92% |
-4.07% |
-1.53% |
2.36% |
Revenue Q/Q Growth |
|
3.75% |
3.51% |
1.93% |
7.57% |
-6.07% |
6.33% |
4.65% |
4.19% |
0.53% |
0.29% |
EBITDA Q/Q Growth |
|
7.03% |
4.16% |
2.83% |
10.93% |
-6.39% |
4.61% |
6.55% |
4.30% |
0.88% |
-0.46% |
EBIT Q/Q Growth |
|
28.36% |
9.57% |
9.97% |
19.82% |
-13.77% |
11.28% |
-2.41% |
11.57% |
6.42% |
-1.26% |
NOPAT Q/Q Growth |
|
28.36% |
9.57% |
9.97% |
19.82% |
-13.77% |
11.28% |
-2.41% |
11.57% |
6.42% |
-1.26% |
Net Income Q/Q Growth |
|
69.16% |
-10.79% |
10.43% |
5.60% |
-3.46% |
0.27% |
1.59% |
13.86% |
8.12% |
-2.79% |
EPS Q/Q Growth |
|
75.00% |
-15.09% |
12.12% |
4.76% |
-4.35% |
0.00% |
0.00% |
13.16% |
8.98% |
-3.37% |
Operating Cash Flow Q/Q Growth |
|
3.66% |
2.11% |
2.83% |
0.50% |
0.65% |
3.32% |
5.41% |
7.01% |
-0.44% |
3.68% |
Free Cash Flow Firm Q/Q Growth |
|
24.43% |
47.02% |
-37.56% |
-218.89% |
-2.33% |
-589.13% |
-214.80% |
140.92% |
-7.24% |
-42.75% |
Invested Capital Q/Q Growth |
|
6.02% |
-1.59% |
0.99% |
3.31% |
2.43% |
17.79% |
36.96% |
-0.87% |
0.18% |
3.37% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
54.19% |
55.66% |
56.96% |
57.31% |
56.94% |
56.80% |
62.04% |
62.30% |
63.52% |
61.56% |
EBIT Margin |
|
15.52% |
19.69% |
27.26% |
30.54% |
27.76% |
30.58% |
30.79% |
27.83% |
41.97% |
39.97% |
Profit (Net Income) Margin |
|
19.77% |
19.34% |
27.16% |
30.42% |
29.96% |
27.60% |
30.03% |
32.05% |
43.27% |
40.34% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
127.38% |
98.22% |
99.62% |
99.60% |
107.92% |
90.26% |
97.52% |
115.17% |
103.09% |
100.94% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
2.19% |
2.87% |
4.10% |
4.86% |
4.32% |
4.50% |
4.47% |
4.22% |
6.84% |
6.61% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.59% |
2.76% |
4.07% |
4.82% |
5.00% |
3.66% |
4.25% |
5.47% |
7.26% |
6.74% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.71% |
2.29% |
3.86% |
4.71% |
5.06% |
3.97% |
4.61% |
5.70% |
7.43% |
6.82% |
Return on Equity (ROE) |
|
4.91% |
5.16% |
7.96% |
9.56% |
9.38% |
8.47% |
9.07% |
9.92% |
14.27% |
13.43% |
Cash Return on Invested Capital (CROIC) |
|
-8.07% |
-8.25% |
3.70% |
-0.83% |
-3.38% |
-11.34% |
-27.41% |
8.38% |
8.39% |
4.28% |
Operating Return on Assets (OROA) |
|
2.10% |
2.74% |
3.88% |
4.55% |
4.07% |
4.22% |
4.18% |
3.95% |
6.38% |
6.15% |
Return on Assets (ROA) |
|
2.67% |
2.69% |
3.86% |
4.54% |
4.39% |
3.81% |
4.08% |
4.54% |
6.57% |
6.21% |
Return on Common Equity (ROCE) |
|
4.72% |
4.97% |
7.68% |
9.22% |
9.04% |
7.76% |
8.39% |
9.59% |
13.90% |
13.06% |
Return on Equity Simple (ROE_SIMPLE) |
|
4.79% |
5.34% |
8.32% |
9.68% |
9.49% |
9.15% |
8.04% |
10.35% |
14.74% |
13.65% |
Net Operating Profit after Tax (NOPAT) |
|
62 |
90 |
136 |
166 |
158 |
186 |
237 |
254 |
400 |
388 |
NOPAT Margin |
|
15.52% |
19.69% |
27.26% |
30.54% |
27.76% |
30.58% |
30.79% |
27.83% |
41.97% |
39.97% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.40% |
0.11% |
0.03% |
0.04% |
-0.68% |
0.84% |
0.21% |
-1.25% |
-0.42% |
-0.12% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
84.48% |
80.31% |
72.74% |
69.46% |
72.24% |
69.42% |
69.21% |
72.17% |
58.03% |
60.03% |
Earnings before Interest and Taxes (EBIT) |
|
62 |
90 |
136 |
166 |
158 |
186 |
237 |
254 |
400 |
388 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
216 |
254 |
284 |
312 |
325 |
345 |
477 |
568 |
605 |
598 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.29 |
2.14 |
2.46 |
2.50 |
2.82 |
3.12 |
3.61 |
2.92 |
3.56 |
3.33 |
Price to Tangible Book Value (P/TBV) |
|
2.29 |
2.14 |
2.46 |
2.50 |
2.82 |
3.12 |
3.62 |
2.93 |
3.57 |
3.34 |
Price to Revenue (P/Rev) |
|
9.44 |
7.75 |
8.03 |
7.85 |
8.89 |
9.40 |
13.50 |
9.06 |
10.46 |
9.86 |
Price to Earnings (P/E) |
|
52.48 |
44.32 |
29.87 |
26.07 |
29.96 |
34.46 |
46.42 |
28.37 |
24.27 |
24.47 |
Dividend Yield |
|
3.16% |
4.57% |
5.00% |
5.32% |
4.93% |
4.55% |
2.84% |
4.84% |
4.47% |
4.82% |
Earnings Yield |
|
1.91% |
2.26% |
3.35% |
3.84% |
3.34% |
2.90% |
2.15% |
3.52% |
4.12% |
4.09% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.69 |
1.57 |
1.71 |
1.73 |
1.84 |
1.87 |
2.22 |
1.92 |
2.23 |
2.12 |
Enterprise Value to Revenue (EV/Rev) |
|
12.54 |
11.35 |
11.41 |
11.17 |
12.30 |
13.71 |
17.74 |
12.41 |
13.60 |
12.93 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
23.13 |
20.39 |
20.03 |
19.49 |
21.59 |
24.13 |
28.59 |
19.92 |
21.42 |
21.01 |
Enterprise Value to EBIT (EV/EBIT) |
|
80.78 |
57.65 |
41.86 |
36.57 |
44.30 |
44.83 |
57.60 |
44.58 |
32.41 |
32.36 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
80.78 |
57.65 |
41.86 |
36.57 |
44.30 |
44.83 |
57.60 |
44.58 |
32.41 |
32.36 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.99 |
19.70 |
19.52 |
19.97 |
21.13 |
23.71 |
30.35 |
19.14 |
21.22 |
19.91 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
46.39 |
0.00 |
0.00 |
0.00 |
0.00 |
22.46 |
26.44 |
49.98 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.73 |
0.93 |
0.97 |
0.99 |
1.03 |
1.13 |
1.05 |
1.03 |
1.01 |
1.01 |
Long-Term Debt to Equity |
|
0.73 |
0.90 |
0.92 |
0.88 |
1.03 |
1.07 |
0.98 |
1.01 |
1.01 |
1.01 |
Financial Leverage |
|
0.76 |
0.83 |
0.95 |
0.98 |
1.01 |
1.09 |
1.08 |
1.04 |
1.02 |
1.01 |
Leverage Ratio |
|
1.83 |
1.92 |
2.06 |
2.11 |
2.14 |
2.22 |
2.23 |
2.18 |
2.17 |
2.16 |
Compound Leverage Factor |
|
2.34 |
1.89 |
2.05 |
2.10 |
2.31 |
2.01 |
2.17 |
2.51 |
2.24 |
2.18 |
Debt to Total Capital |
|
42.25% |
48.19% |
49.18% |
49.64% |
50.82% |
53.08% |
51.20% |
50.83% |
50.36% |
50.28% |
Short-Term Debt to Total Capital |
|
0.00% |
1.31% |
2.46% |
5.56% |
0.00% |
2.64% |
3.42% |
1.03% |
0.31% |
0.00% |
Long-Term Debt to Total Capital |
|
42.25% |
46.88% |
46.72% |
44.09% |
50.82% |
50.44% |
47.78% |
49.80% |
50.05% |
50.28% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
2.28% |
1.82% |
1.82% |
1.78% |
1.84% |
5.79% |
2.06% |
1.21% |
1.41% |
1.38% |
Common Equity to Total Capital |
|
55.47% |
49.99% |
49.00% |
48.58% |
47.34% |
41.13% |
46.74% |
47.95% |
48.23% |
48.34% |
Debt to EBITDA |
|
5.80 |
6.27 |
5.75 |
5.60 |
5.95 |
6.86 |
6.60 |
5.27 |
4.83 |
4.99 |
Net Debt to EBITDA |
|
5.39 |
6.23 |
5.72 |
5.58 |
5.77 |
6.84 |
6.57 |
5.26 |
4.81 |
4.86 |
Long-Term Debt to EBITDA |
|
5.80 |
6.10 |
5.46 |
4.98 |
5.95 |
6.51 |
6.16 |
5.16 |
4.80 |
4.99 |
Debt to NOPAT |
|
20.24 |
17.74 |
12.01 |
10.52 |
12.21 |
12.73 |
13.29 |
11.80 |
7.31 |
7.69 |
Net Debt to NOPAT |
|
18.83 |
17.61 |
11.94 |
10.48 |
11.84 |
12.70 |
13.23 |
11.76 |
7.29 |
7.49 |
Long-Term Debt to NOPAT |
|
20.24 |
17.25 |
11.41 |
9.34 |
12.21 |
12.10 |
12.40 |
11.56 |
7.26 |
7.69 |
Noncontrolling Interest Sharing Ratio |
|
3.71% |
3.73% |
3.55% |
3.56% |
3.64% |
8.29% |
7.56% |
3.37% |
2.66% |
2.81% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-227 |
-259 |
123 |
-29 |
-124 |
-468 |
-1,453 |
504 |
490 |
251 |
Operating Cash Flow to CapEx |
|
879.82% |
887.28% |
1,066.24% |
1,101.63% |
883.09% |
704.08% |
1,297.92% |
1,434.45% |
1,533.48% |
1,448.25% |
Free Cash Flow to Firm to Interest Expense |
|
-4.94 |
-4.89 |
2.06 |
-0.44 |
-1.64 |
-5.96 |
-16.77 |
5.19 |
5.05 |
2.65 |
Operating Cash Flow to Interest Expense |
|
4.72 |
4.97 |
4.90 |
4.72 |
4.40 |
4.47 |
5.19 |
6.09 |
6.29 |
6.65 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.18 |
4.41 |
4.44 |
4.29 |
3.90 |
3.83 |
4.79 |
5.66 |
5.88 |
6.19 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.14 |
0.14 |
0.14 |
0.15 |
0.15 |
0.14 |
0.14 |
0.14 |
0.15 |
0.15 |
Fixed Asset Turnover |
|
0.14 |
0.15 |
0.15 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.16 |
0.16 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,963 |
3,311 |
3,325 |
3,519 |
3,801 |
4,455 |
6,144 |
5,894 |
5,804 |
5,940 |
Invested Capital Turnover |
|
0.14 |
0.15 |
0.15 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.16 |
0.17 |
Increase / (Decrease) in Invested Capital |
|
289 |
349 |
13 |
195 |
282 |
654 |
1,689 |
-250 |
-90 |
137 |
Enterprise Value (EV) |
|
4,995 |
5,187 |
5,698 |
6,076 |
7,010 |
8,324 |
13,633 |
11,322 |
12,966 |
12,564 |
Market Capitalization |
|
3,763 |
3,542 |
4,012 |
4,273 |
5,066 |
5,708 |
10,374 |
8,263 |
9,970 |
9,573 |
Book Value per Share |
|
$9.52 |
$9.19 |
$9.01 |
$9.18 |
$9.30 |
$9.38 |
$14.13 |
$12.58 |
$12.45 |
$12.70 |
Tangible Book Value per Share |
|
$9.52 |
$9.19 |
$9.01 |
$9.18 |
$9.30 |
$9.38 |
$14.11 |
$12.56 |
$12.43 |
$12.69 |
Total Capital |
|
2,963 |
3,311 |
3,325 |
3,519 |
3,801 |
4,455 |
6,144 |
5,894 |
5,804 |
5,940 |
Total Debt |
|
1,252 |
1,596 |
1,635 |
1,747 |
1,932 |
2,365 |
3,146 |
2,996 |
2,923 |
2,987 |
Total Long-Term Debt |
|
1,252 |
1,552 |
1,553 |
1,552 |
1,932 |
2,247 |
2,936 |
2,935 |
2,905 |
2,987 |
Net Debt |
|
1,164 |
1,585 |
1,626 |
1,741 |
1,873 |
2,358 |
3,132 |
2,987 |
2,915 |
2,909 |
Capital Expenditures (CapEx) |
|
25 |
30 |
27 |
28 |
38 |
50 |
35 |
41 |
40 |
44 |
Net Nonoperating Expense (NNE) |
|
-17 |
1.60 |
0.51 |
0.66 |
-13 |
18 |
5.87 |
-39 |
-12 |
-3.66 |
Net Nonoperating Obligations (NNO) |
|
1,252 |
1,596 |
1,635 |
1,747 |
1,932 |
2,365 |
3,146 |
2,996 |
2,923 |
2,987 |
Total Depreciation and Amortization (D&A) |
|
154 |
164 |
148 |
146 |
166 |
159 |
240 |
315 |
205 |
210 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.43 |
$0.45 |
$0.74 |
$0.89 |
$0.89 |
$0.85 |
$1.10 |
$1.29 |
$1.82 |
$1.73 |
Adjusted Weighted Average Basic Shares Outstanding |
|
168.64M |
178.25M |
180.53M |
184.65M |
190.87M |
194.15M |
203.83M |
224.93M |
225.42M |
226.35M |
Adjusted Diluted Earnings per Share |
|
$0.42 |
$0.45 |
$0.74 |
$0.88 |
$0.88 |
$0.85 |
$1.09 |
$1.29 |
$1.82 |
$1.72 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
170.19M |
179.53M |
181.45M |
185.50M |
191.58M |
194.94M |
205.01M |
225.88M |
226.24M |
227.15M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
175.73M |
180.17M |
182.28M |
187.16M |
193.58M |
199.70M |
224.00M |
224.63M |
224.95M |
227.88M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
46 |
68 |
96 |
116 |
111 |
130 |
166 |
178 |
280 |
272 |
Normalized NOPAT Margin |
|
11.44% |
14.78% |
19.26% |
21.38% |
19.43% |
21.40% |
21.55% |
19.48% |
29.38% |
27.98% |
Pre Tax Income Margin |
|
19.77% |
19.34% |
27.16% |
30.42% |
29.96% |
27.60% |
30.03% |
32.05% |
43.27% |
40.34% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.34 |
1.70 |
2.28 |
2.58 |
2.10 |
2.36 |
2.73 |
2.61 |
4.12 |
4.09 |
NOPAT to Interest Expense |
|
1.34 |
1.70 |
2.28 |
2.58 |
2.10 |
2.36 |
2.73 |
2.61 |
4.12 |
4.09 |
EBIT Less CapEx to Interest Expense |
|
0.81 |
1.14 |
1.82 |
2.15 |
1.60 |
1.73 |
2.33 |
2.19 |
3.71 |
3.63 |
NOPAT Less CapEx to Interest Expense |
|
0.81 |
1.14 |
1.82 |
2.15 |
1.60 |
1.73 |
2.33 |
2.19 |
3.71 |
3.63 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
143.61% |
176.32% |
143.80% |
133.84% |
142.80% |
152.89% |
118.64% |
132.36% |
107.22% |
117.83% |
Augmented Payout Ratio |
|
143.61% |
176.32% |
143.80% |
133.84% |
142.80% |
152.89% |
118.64% |
132.36% |
107.22% |
117.83% |
Quarterly Metrics And Ratios for CubeSmart
This table displays calculated financial ratios and metrics derived from CubeSmart's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
6.94% |
18.38% |
7.92% |
5.15% |
2.98% |
2.14% |
2.44% |
2.63% |
1.44% |
1.17% |
3.48% |
EBITDA Growth |
|
0.92% |
18.24% |
12.54% |
7.01% |
3.82% |
3.47% |
-0.82% |
-1.62% |
-0.69% |
-1.77% |
1.45% |
EBIT Growth |
|
-25.02% |
47.72% |
102.96% |
65.59% |
52.55% |
29.60% |
-1.66% |
-3.15% |
-2.20% |
-4.70% |
-6.93% |
NOPAT Growth |
|
-25.02% |
47.72% |
102.96% |
65.59% |
52.55% |
29.60% |
-1.66% |
-3.15% |
-2.20% |
-4.70% |
-6.93% |
Net Income Growth |
|
25.25% |
76.47% |
155.95% |
67.74% |
-9.14% |
37.68% |
-3.15% |
-4.17% |
-2.06% |
-9.94% |
-6.44% |
EPS Growth |
|
16.28% |
71.43% |
152.94% |
65.38% |
-10.00% |
41.67% |
-2.33% |
-4.65% |
-2.22% |
-11.76% |
-7.14% |
Operating Cash Flow Growth |
|
29.15% |
36.45% |
4.57% |
5.73% |
4.66% |
-1.84% |
9.83% |
5.23% |
-14.35% |
15.72% |
-2.55% |
Free Cash Flow Firm Growth |
|
-126.54% |
120.30% |
117.11% |
116.86% |
118.30% |
-40.91% |
-29.37% |
-18.90% |
-42.81% |
-118.45% |
-317.94% |
Invested Capital Growth |
|
32.53% |
-4.07% |
-2.92% |
-2.67% |
-2.57% |
-1.53% |
-1.67% |
-1.96% |
-0.79% |
2.36% |
8.77% |
Revenue Q/Q Growth |
|
5.31% |
-0.07% |
-1.96% |
1.91% |
3.14% |
-0.89% |
-1.66% |
2.09% |
1.95% |
-1.15% |
0.58% |
EBITDA Q/Q Growth |
|
6.52% |
3.06% |
-3.24% |
0.73% |
3.34% |
2.72% |
-7.25% |
-0.07% |
4.31% |
1.60% |
-4.21% |
EBIT Q/Q Growth |
|
14.54% |
21.85% |
17.37% |
1.10% |
5.52% |
3.51% |
-10.94% |
-0.43% |
6.55% |
0.86% |
-13.02% |
NOPAT Q/Q Growth |
|
14.54% |
21.85% |
17.37% |
1.10% |
5.52% |
3.51% |
-10.94% |
-0.43% |
6.55% |
0.86% |
-13.02% |
Net Income Q/Q Growth |
|
93.60% |
-27.56% |
19.19% |
0.35% |
4.87% |
9.76% |
-16.16% |
-0.71% |
7.18% |
0.93% |
-12.90% |
EPS Q/Q Growth |
|
92.31% |
-28.00% |
19.44% |
0.00% |
4.65% |
13.33% |
-17.65% |
-2.38% |
7.32% |
2.27% |
-13.33% |
Operating Cash Flow Q/Q Growth |
|
5.62% |
-10.62% |
-5.70% |
18.78% |
4.55% |
-16.18% |
2.84% |
13.79% |
-14.90% |
13.25% |
-11.14% |
Free Cash Flow Firm Q/Q Growth |
|
8.67% |
123.82% |
-17.82% |
-5.70% |
-0.87% |
-23.07% |
-1.78% |
8.27% |
-30.09% |
-124.82% |
-1,060.31% |
Invested Capital Q/Q Growth |
|
-1.02% |
-0.87% |
-0.17% |
-0.63% |
-0.92% |
0.18% |
-0.32% |
-0.92% |
0.26% |
3.37% |
5.92% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
62.32% |
64.27% |
63.43% |
62.70% |
62.82% |
65.11% |
61.41% |
60.11% |
61.50% |
63.22% |
60.21% |
EBIT Margin |
|
28.28% |
34.48% |
41.27% |
40.94% |
41.89% |
43.75% |
39.62% |
38.64% |
40.38% |
41.20% |
35.63% |
Profit (Net Income) Margin |
|
47.95% |
34.76% |
42.25% |
41.61% |
42.31% |
46.85% |
39.95% |
38.85% |
40.85% |
41.71% |
36.12% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
169.57% |
100.81% |
102.38% |
101.62% |
101.00% |
107.10% |
100.83% |
100.55% |
101.14% |
101.22% |
101.36% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
4.75% |
5.23% |
6.42% |
6.50% |
6.77% |
7.13% |
6.51% |
6.44% |
6.78% |
6.82% |
5.78% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.53% |
5.25% |
6.50% |
6.55% |
6.80% |
7.38% |
6.54% |
6.46% |
6.82% |
6.86% |
5.82% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.55% |
5.47% |
6.82% |
6.88% |
6.97% |
7.56% |
6.73% |
6.60% |
6.88% |
6.95% |
6.33% |
Return on Equity (ROE) |
|
11.29% |
10.69% |
13.25% |
13.38% |
13.73% |
14.69% |
13.24% |
13.04% |
13.65% |
13.76% |
12.11% |
Cash Return on Invested Capital (CROIC) |
|
-23.62% |
8.38% |
8.03% |
8.46% |
9.01% |
8.39% |
8.52% |
8.81% |
7.61% |
4.28% |
-2.08% |
Operating Return on Assets (OROA) |
|
4.42% |
4.89% |
6.02% |
6.06% |
6.30% |
6.64% |
6.08% |
5.98% |
6.30% |
6.34% |
5.39% |
Return on Assets (ROA) |
|
7.49% |
4.93% |
6.16% |
6.16% |
6.36% |
7.12% |
6.13% |
6.02% |
6.37% |
6.42% |
5.46% |
Return on Common Equity (ROCE) |
|
10.36% |
10.33% |
12.85% |
13.02% |
13.41% |
14.30% |
12.87% |
12.69% |
13.29% |
13.37% |
11.78% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.01% |
0.00% |
12.54% |
13.99% |
13.59% |
0.00% |
14.71% |
14.63% |
14.47% |
0.00% |
13.56% |
Net Operating Profit after Tax (NOPAT) |
|
67 |
82 |
96 |
97 |
102 |
106 |
94 |
94 |
100 |
101 |
88 |
NOPAT Margin |
|
28.28% |
34.48% |
41.27% |
40.94% |
41.89% |
43.75% |
39.62% |
38.64% |
40.38% |
41.20% |
35.63% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.78% |
-0.02% |
-0.07% |
-0.05% |
-0.03% |
-0.25% |
-0.03% |
-0.02% |
-0.04% |
-0.04% |
-0.04% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
71.72% |
65.52% |
58.73% |
59.06% |
58.11% |
56.25% |
60.38% |
61.36% |
59.62% |
58.80% |
64.37% |
Earnings before Interest and Taxes (EBIT) |
|
67 |
82 |
96 |
97 |
102 |
106 |
94 |
94 |
100 |
101 |
88 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
147 |
152 |
147 |
148 |
153 |
157 |
146 |
146 |
152 |
154 |
148 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.91 |
2.92 |
3.49 |
3.42 |
2.93 |
3.56 |
3.62 |
3.63 |
4.31 |
3.33 |
3.38 |
Price to Tangible Book Value (P/TBV) |
|
2.91 |
2.93 |
3.50 |
3.43 |
2.93 |
3.57 |
3.62 |
3.63 |
4.32 |
3.34 |
3.38 |
Price to Revenue (P/Rev) |
|
9.48 |
9.06 |
10.55 |
10.18 |
8.66 |
10.46 |
10.49 |
10.41 |
12.40 |
9.86 |
9.81 |
Price to Earnings (P/E) |
|
32.58 |
28.37 |
27.96 |
24.55 |
21.61 |
24.27 |
24.67 |
24.88 |
29.87 |
24.47 |
24.92 |
Dividend Yield |
|
4.65% |
4.84% |
4.22% |
4.46% |
5.37% |
4.47% |
4.47% |
4.48% |
3.79% |
4.82% |
4.86% |
Earnings Yield |
|
3.07% |
3.52% |
3.58% |
4.07% |
4.63% |
4.12% |
4.05% |
4.02% |
3.35% |
4.09% |
4.01% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.92 |
1.92 |
2.19 |
2.16 |
1.93 |
2.23 |
2.26 |
2.27 |
2.60 |
2.12 |
2.07 |
Enterprise Value to Revenue (EV/Rev) |
|
13.00 |
12.41 |
13.85 |
13.41 |
11.80 |
13.60 |
13.61 |
13.47 |
15.41 |
12.93 |
13.32 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
20.89 |
19.92 |
22.01 |
21.22 |
18.64 |
21.42 |
21.60 |
21.60 |
24.84 |
21.01 |
21.74 |
Enterprise Value to EBIT (EV/EBIT) |
|
50.02 |
44.58 |
42.56 |
37.02 |
29.76 |
32.41 |
32.76 |
32.88 |
37.95 |
32.36 |
34.18 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
50.02 |
44.58 |
42.56 |
37.02 |
29.76 |
32.41 |
32.76 |
32.88 |
37.95 |
32.36 |
34.18 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.60 |
19.14 |
21.55 |
20.81 |
18.23 |
21.22 |
20.90 |
20.54 |
24.52 |
19.91 |
20.80 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
22.46 |
26.85 |
25.17 |
21.16 |
26.44 |
26.27 |
25.48 |
33.99 |
49.98 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.03 |
1.03 |
1.04 |
1.03 |
1.02 |
1.01 |
1.02 |
1.01 |
1.00 |
1.01 |
1.15 |
Long-Term Debt to Equity |
|
1.00 |
1.01 |
1.02 |
1.01 |
1.01 |
1.01 |
1.01 |
1.01 |
1.00 |
1.01 |
1.02 |
Financial Leverage |
|
1.00 |
1.04 |
1.05 |
1.05 |
1.02 |
1.02 |
1.03 |
1.02 |
1.01 |
1.01 |
1.09 |
Leverage Ratio |
|
2.15 |
2.18 |
2.19 |
2.20 |
2.17 |
2.17 |
2.17 |
2.18 |
2.16 |
2.16 |
2.24 |
Compound Leverage Factor |
|
3.65 |
2.20 |
2.24 |
2.23 |
2.20 |
2.33 |
2.19 |
2.19 |
2.19 |
2.19 |
2.27 |
Debt to Total Capital |
|
50.82% |
50.83% |
50.93% |
50.76% |
50.40% |
50.36% |
50.53% |
50.32% |
50.02% |
50.28% |
53.55% |
Short-Term Debt to Total Capital |
|
1.45% |
1.03% |
1.04% |
1.08% |
0.26% |
0.31% |
0.32% |
0.18% |
0.00% |
0.00% |
6.08% |
Long-Term Debt to Total Capital |
|
49.37% |
49.80% |
49.89% |
49.68% |
50.14% |
50.05% |
50.21% |
50.14% |
50.02% |
50.28% |
47.47% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
1.22% |
1.21% |
1.35% |
1.33% |
1.14% |
1.41% |
1.38% |
1.35% |
1.52% |
1.38% |
1.25% |
Common Equity to Total Capital |
|
47.96% |
47.95% |
47.72% |
47.91% |
48.46% |
48.23% |
48.09% |
48.33% |
48.47% |
48.34% |
45.20% |
Debt to EBITDA |
|
5.54 |
5.27 |
5.12 |
4.99 |
4.86 |
4.83 |
4.84 |
4.79 |
4.78 |
4.99 |
5.61 |
Net Debt to EBITDA |
|
5.53 |
5.26 |
5.11 |
4.97 |
4.85 |
4.81 |
4.83 |
4.78 |
4.71 |
4.86 |
5.59 |
Long-Term Debt to EBITDA |
|
5.39 |
5.16 |
5.02 |
4.89 |
4.84 |
4.80 |
4.81 |
4.78 |
4.78 |
4.99 |
4.98 |
Debt to NOPAT |
|
13.27 |
11.80 |
9.91 |
8.71 |
7.77 |
7.31 |
7.34 |
7.29 |
7.31 |
7.69 |
8.83 |
Net Debt to NOPAT |
|
13.24 |
11.76 |
9.88 |
8.68 |
7.74 |
7.29 |
7.32 |
7.28 |
7.19 |
7.49 |
8.79 |
Long-Term Debt to NOPAT |
|
12.90 |
11.56 |
9.70 |
8.52 |
7.73 |
7.26 |
7.29 |
7.27 |
7.31 |
7.69 |
7.83 |
Noncontrolling Interest Sharing Ratio |
|
8.29% |
3.37% |
2.95% |
2.70% |
2.39% |
2.66% |
2.77% |
2.71% |
2.66% |
2.81% |
2.74% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,393 |
332 |
273 |
257 |
255 |
196 |
193 |
208 |
146 |
-36 |
-420 |
Operating Cash Flow to CapEx |
|
1,641.45% |
1,055.09% |
1,226.06% |
1,149.65% |
2,665.80% |
1,732.99% |
1,554.99% |
1,497.21% |
1,204.71% |
1,577.56% |
1,561.59% |
Free Cash Flow to Firm to Interest Expense |
|
-56.11 |
13.50 |
11.02 |
10.46 |
10.51 |
8.29 |
8.04 |
8.77 |
6.14 |
-1.54 |
-15.36 |
Operating Cash Flow to Interest Expense |
|
6.54 |
5.90 |
5.53 |
6.60 |
7.01 |
6.02 |
6.27 |
7.18 |
6.13 |
7.03 |
5.36 |
Operating Cash Flow Less CapEx to Interest Expense |
|
6.14 |
5.34 |
5.08 |
6.03 |
6.74 |
5.67 |
5.87 |
6.70 |
5.62 |
6.59 |
5.01 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.16 |
0.14 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.16 |
0.15 |
0.15 |
Fixed Asset Turnover |
|
0.17 |
0.15 |
0.15 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,946 |
5,894 |
5,884 |
5,847 |
5,793 |
5,804 |
5,785 |
5,732 |
5,747 |
5,940 |
6,292 |
Invested Capital Turnover |
|
0.17 |
0.15 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.17 |
0.17 |
0.17 |
0.16 |
Increase / (Decrease) in Invested Capital |
|
1,460 |
-250 |
-177 |
-160 |
-153 |
-90 |
-98 |
-115 |
-46 |
137 |
507 |
Enterprise Value (EV) |
|
11,386 |
11,322 |
12,872 |
12,615 |
11,187 |
12,966 |
13,053 |
13,002 |
14,924 |
12,564 |
13,047 |
Market Capitalization |
|
8,300 |
8,263 |
9,805 |
9,581 |
8,211 |
9,970 |
10,058 |
10,047 |
12,008 |
9,573 |
9,614 |
Book Value per Share |
|
$12.70 |
$12.58 |
$12.50 |
$12.47 |
$12.49 |
$12.45 |
$12.37 |
$12.31 |
$12.37 |
$12.70 |
$12.48 |
Tangible Book Value per Share |
|
$12.70 |
$12.56 |
$12.48 |
$12.45 |
$12.47 |
$12.43 |
$12.35 |
$12.30 |
$12.36 |
$12.69 |
$12.47 |
Total Capital |
|
5,946 |
5,894 |
5,884 |
5,847 |
5,793 |
5,804 |
5,785 |
5,732 |
5,747 |
5,940 |
6,292 |
Total Debt |
|
3,021 |
2,996 |
2,996 |
2,968 |
2,920 |
2,923 |
2,923 |
2,885 |
2,874 |
2,987 |
3,370 |
Total Long-Term Debt |
|
2,935 |
2,935 |
2,935 |
2,904 |
2,905 |
2,905 |
2,905 |
2,874 |
2,874 |
2,987 |
2,987 |
Net Debt |
|
3,013 |
2,987 |
2,988 |
2,957 |
2,910 |
2,915 |
2,916 |
2,877 |
2,829 |
2,909 |
3,354 |
Capital Expenditures (CapEx) |
|
9.88 |
14 |
11 |
14 |
6.37 |
8.21 |
9.66 |
11 |
12 |
10 |
9.37 |
Net Nonoperating Expense (NNE) |
|
-47 |
-0.66 |
-2.28 |
-1.57 |
-1.02 |
-7.50 |
-0.78 |
-0.51 |
-1.14 |
-1.23 |
-1.19 |
Net Nonoperating Obligations (NNO) |
|
3,021 |
2,996 |
2,996 |
2,968 |
2,920 |
2,923 |
2,923 |
2,885 |
2,874 |
2,987 |
3,370 |
Total Depreciation and Amortization (D&A) |
|
81 |
70 |
51 |
51 |
51 |
52 |
52 |
52 |
52 |
54 |
60 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.50 |
$0.36 |
$0.43 |
$0.43 |
$0.46 |
$0.50 |
$0.42 |
$0.42 |
$0.45 |
$0.44 |
$0.39 |
Adjusted Weighted Average Basic Shares Outstanding |
|
225.02M |
224.93M |
225.29M |
225.39M |
225.47M |
225.42M |
225.77M |
225.89M |
226.17M |
226.35M |
228.66M |
Adjusted Diluted Earnings per Share |
|
$0.50 |
$0.36 |
$0.43 |
$0.43 |
$0.45 |
$0.51 |
$0.42 |
$0.41 |
$0.44 |
$0.45 |
$0.39 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
225.97M |
225.88M |
226.18M |
226.28M |
226.21M |
226.24M |
226.58M |
226.62M |
227.15M |
227.15M |
229.17M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
224.57M |
224.63M |
224.68M |
224.81M |
224.86M |
224.95M |
224.97M |
225.20M |
226.15M |
227.88M |
227.95M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
47 |
57 |
67 |
68 |
71 |
74 |
66 |
66 |
70 |
70 |
61 |
Normalized NOPAT Margin |
|
19.79% |
24.13% |
28.89% |
28.66% |
29.32% |
30.62% |
27.73% |
27.05% |
28.27% |
28.84% |
24.94% |
Pre Tax Income Margin |
|
47.95% |
34.76% |
42.25% |
41.61% |
42.31% |
46.85% |
39.95% |
38.85% |
40.85% |
41.71% |
36.12% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.70 |
3.32 |
3.87 |
3.93 |
4.21 |
4.47 |
3.93 |
3.94 |
4.21 |
4.30 |
3.20 |
NOPAT to Interest Expense |
|
2.70 |
3.32 |
3.87 |
3.93 |
4.21 |
4.47 |
3.93 |
3.94 |
4.21 |
4.30 |
3.20 |
EBIT Less CapEx to Interest Expense |
|
2.30 |
2.76 |
3.42 |
3.36 |
3.95 |
4.12 |
3.53 |
3.46 |
3.70 |
3.85 |
2.86 |
NOPAT Less CapEx to Interest Expense |
|
2.30 |
2.76 |
3.42 |
3.36 |
3.95 |
4.12 |
3.53 |
3.46 |
3.70 |
3.85 |
2.86 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
139.98% |
132.36% |
113.87% |
105.84% |
112.32% |
107.22% |
109.19% |
111.47% |
113.24% |
117.83% |
120.68% |
Augmented Payout Ratio |
|
139.98% |
132.36% |
113.87% |
105.84% |
112.32% |
107.22% |
109.19% |
111.47% |
113.24% |
117.83% |
120.68% |
Key Financial Trends
CubeSmart (NYSE: CUBE) has shown a fairly stable financial profile over the past four years through Q1 2025, reflecting steady revenue growth, consistent profitability, and active management of operating cash flow and debt. Here is a detailed summary of key financial trends and data points observed from its quarterly financial statements:
- Revenue Growth: Total revenue has shown a gradual increase from about $236.4 million in Q4 2022 to $245.7 million in Q1 2025, driven by rising non-interest income (e.g., other non-interest income increased from $227.9 million to $232.8 million) while interest expense remains significant but stable.
- Profitability: Net income attributable to common shareholders consistently hovers around $82 million to $112 million range quarterly, with Q1 2025 net income at approximately $89.2 million and diluted EPS growing slightly to $0.39 from $0.36 in early 2023. This reflects strong operational efficiency amid increasing revenues.
- Operating Cash Flow Strength: Net cash from continuing operating activities has remained healthy, with $146.3 million generated in Q1 2025, consistent with prior quarters averaging above $140 million, signaling robust cash conversion from earnings.
- Prudent Capital Expenditures: Purchasing of property, leasehold improvements, and equipment has been stable, around $8.2 to $13.7 million quarterly, balancing growth investment and capital discipline.
- Debt Management: CubeSmart actively manages debt issuance and repayments. For instance, in Q1 2025, issuance of debt was $577.6 million against repayments of $195.5 million, showing a net increase in debt, possibly supporting capital expenditure or acquisitions but balanced by dividends and equity issuance.
- Dividend Policy: Cash dividends per share steadily range from $0.43 to $0.52 over recent years, which supports shareholder returns but also impacts free cash flow.
- Stable Asset Base: Total assets increased to about $6.74 billion in Q1 2025 from around $6.18 billion in mid-2024, reflecting ongoing asset growth primarily in premises and equipment (approx $6.4 billion), signaling expansion or property acquisitions.
- Equity Consistency: Total common equity remains stable around $2.7 to $2.8 billion through the quarters, with slight fluctuations tied to retained earnings and noncontrolling interests.
- Interest Expense Trends: Long-term debt interest expense rose moderately from $22.3 million in Q4 2024 to $26.1 million in Q1 2025. The net interest expense remains a cost factor that slightly offsets revenue gains.
- High Depreciation Expense: Depreciation expense remains relatively high, exceeding $59 million in Q1 2025, compared to lower net income, which can impact reported earnings but also reflects significant property and equipment assets.
- Negative Net Interest Income: CubeSmart consistently reports negative net interest income/expense (~$23-27 million per quarter), indicating interest payments exceed interest income, typical in real estate REITs but a drag on profitability.
Summary: CubeSmart demonstrates solid and steady financial performance with reliable revenue growth and profitability alongside strong operating cash flows. The company effectively invests in property and manages debt issuance and repayments to fund growth while returning value to shareholders via dividends. The major challenge remains controlling interest expenses and depreciation costs against operating income. Overall, CubeSmart shows a stable financial footing and disciplined capital management conducive to moderate growth and shareholder returns.
10/10/25 12:23 AM ETAI Generated. May Contain Errors.