CubeSmart
NYSE:CUBE
Income Statement
Earnings Waterfall
CubeSmart
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-300.7m
USD
|
Gross Profit
|
754.5m
USD
|
Operating Expenses
|
-254.8m
USD
|
Operating Income
|
499.7m
USD
|
Other Expenses
|
-92m
USD
|
Net Income
|
407.7m
USD
|
Income Statement
CubeSmart
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
330
N/A
|
344
+4%
|
359
+4%
|
377
+5%
|
393
+4%
|
411
+4%
|
430
+5%
|
445
+3%
|
460
+3%
|
476
+4%
|
493
+3%
|
510
+4%
|
524
+3%
|
536
+2%
|
548
+2%
|
559
+2%
|
569
+2%
|
578
+2%
|
588
+2%
|
598
+2%
|
608
+2%
|
619
+2%
|
632
+2%
|
644
+2%
|
655
+2%
|
660
+1%
|
666
+1%
|
679
+2%
|
704
+4%
|
739
+5%
|
779
+5%
|
823
+6%
|
872
+6%
|
922
+6%
|
971
+5%
|
1 010
+4%
|
1 028
+2%
|
1 040
+1%
|
1 046
+1%
|
1 050
+0%
|
1 055
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(121)
|
(125)
|
(128)
|
(133)
|
(138)
|
(144)
|
(150)
|
(153)
|
(156)
|
(159)
|
(162)
|
(166)
|
(171)
|
(174)
|
(179)
|
(182)
|
(186)
|
(190)
|
(192)
|
(197)
|
(200)
|
(200)
|
(205)
|
(210)
|
(213)
|
(217)
|
(220)
|
(224)
|
(227)
|
(237)
|
(245)
|
(231)
|
(262)
|
(271)
|
(284)
|
(271)
|
(294)
|
(295)
|
(296)
|
(270)
|
(301)
|
|
Gross Profit |
209
N/A
|
220
+5%
|
231
+5%
|
244
+6%
|
256
+5%
|
267
+4%
|
280
+5%
|
291
+4%
|
304
+4%
|
317
+4%
|
331
+4%
|
344
+4%
|
354
+3%
|
363
+2%
|
369
+2%
|
377
+2%
|
383
+2%
|
388
+1%
|
396
+2%
|
401
+1%
|
408
+2%
|
419
+3%
|
428
+2%
|
434
+2%
|
442
+2%
|
443
+0%
|
446
+1%
|
456
+2%
|
477
+5%
|
503
+5%
|
535
+6%
|
592
+11%
|
611
+3%
|
651
+6%
|
687
+6%
|
739
+8%
|
734
-1%
|
745
+1%
|
750
+1%
|
780
+4%
|
755
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(142)
|
(141)
|
(145)
|
(155)
|
(166)
|
(173)
|
(180)
|
(180)
|
(183)
|
(187)
|
(191)
|
(195)
|
(195)
|
(191)
|
(185)
|
(180)
|
(178)
|
(175)
|
(175)
|
(181)
|
(185)
|
(192)
|
(201)
|
(202)
|
(207)
|
(207)
|
(203)
|
(198)
|
(232)
|
(247)
|
(266)
|
(301)
|
(312)
|
(339)
|
(364)
|
(388)
|
(333)
|
(305)
|
(276)
|
(283)
|
(255)
|
|
Selling, General & Administrative |
(29)
|
(28)
|
(28)
|
(28)
|
(29)
|
(29)
|
(29)
|
(28)
|
(29)
|
(30)
|
(31)
|
(33)
|
(34)
|
(35)
|
(35)
|
(35)
|
(34)
|
(33)
|
(35)
|
(38)
|
(38)
|
(40)
|
(40)
|
(39)
|
(41)
|
(42)
|
(43)
|
(41)
|
(44)
|
(45)
|
(46)
|
(69)
|
(51)
|
(54)
|
(55)
|
(77)
|
(55)
|
(55)
|
(56)
|
(82)
|
(58)
|
|
Depreciation & Amortization |
(111)
|
(113)
|
(117)
|
(127)
|
(137)
|
(144)
|
(151)
|
(152)
|
(153)
|
(157)
|
(160)
|
(162)
|
(161)
|
(156)
|
(150)
|
(146)
|
(143)
|
(141)
|
(140)
|
(143)
|
(147)
|
(152)
|
(161)
|
(164)
|
(166)
|
(165)
|
(160)
|
(157)
|
(170)
|
(184)
|
(202)
|
(232)
|
(261)
|
(286)
|
(309)
|
(311)
|
(278)
|
(250)
|
(220)
|
(201)
|
(202)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
|
Operating Income |
67
N/A
|
78
+16%
|
86
+10%
|
89
+4%
|
90
+1%
|
94
+4%
|
100
+7%
|
111
+11%
|
121
+9%
|
130
+8%
|
140
+7%
|
150
+7%
|
159
+6%
|
172
+8%
|
184
+7%
|
197
+7%
|
206
+4%
|
213
+4%
|
221
+4%
|
220
0%
|
223
+2%
|
227
+2%
|
227
+0%
|
232
+2%
|
235
+1%
|
236
+0%
|
243
+3%
|
258
+6%
|
245
-5%
|
256
+4%
|
269
+5%
|
291
+8%
|
299
+3%
|
311
+4%
|
322
+4%
|
351
+9%
|
401
+14%
|
440
+10%
|
474
+8%
|
497
+5%
|
500
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(47)
|
(50)
|
(54)
|
(55)
|
(53)
|
(51)
|
(47)
|
(47)
|
(48)
|
(50)
|
(53)
|
(56)
|
(58)
|
(59)
|
(60)
|
(61)
|
(62)
|
(63)
|
(64)
|
(65)
|
(67)
|
(59)
|
(62)
|
(64)
|
(66)
|
(77)
|
(78)
|
(78)
|
(79)
|
(79)
|
(79)
|
(61)
|
(65)
|
(68)
|
(27)
|
(48)
|
(47)
|
(48)
|
(92)
|
(91)
|
(92)
|
|
Non-Reccuring Items |
(2)
|
(3)
|
(4)
|
(8)
|
(6)
|
(6)
|
(6)
|
(3)
|
(5)
|
(7)
|
(7)
|
(7)
|
(5)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(34)
|
(30)
|
(31)
|
(31)
|
(11)
|
(1)
|
0
|
0
|
5
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
7
|
0
|
0
|
36
|
33
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
18
|
19
|
19
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
10
|
10
|
12
|
1
|
2
|
2
|
0
|
(0)
|
7
|
7
|
1
|
3
|
22
|
22
|
(12)
|
0
|
(0)
|
(0)
|
(0)
|
1
|
2
|
|
Pre-Tax Income |
16
N/A
|
23
+43%
|
26
+12%
|
26
+1%
|
31
+16%
|
37
+19%
|
47
+27%
|
79
+69%
|
86
+9%
|
93
+8%
|
99
+7%
|
88
-11%
|
98
+11%
|
110
+13%
|
123
+11%
|
136
+11%
|
145
+7%
|
151
+4%
|
157
+4%
|
166
+6%
|
167
+1%
|
178
+7%
|
177
0%
|
171
-3%
|
173
+1%
|
162
-6%
|
167
+3%
|
168
+0%
|
173
+3%
|
184
+7%
|
227
+23%
|
231
+2%
|
226
-2%
|
234
+4%
|
257
+10%
|
293
+14%
|
352
+20%
|
392
+11%
|
381
-3%
|
412
+8%
|
409
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Income from Continuing Operations |
16
|
23
|
26
|
26
|
31
|
37
|
47
|
79
|
86
|
93
|
99
|
88
|
98
|
110
|
123
|
136
|
145
|
151
|
157
|
166
|
167
|
178
|
177
|
171
|
173
|
162
|
167
|
168
|
173
|
184
|
227
|
231
|
226
|
234
|
257
|
293
|
352
|
392
|
381
|
412
|
409
|
|
Income to Minority Interest |
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(7)
|
(6)
|
(4)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
Net Income (Common) |
40
N/A
|
46
+13%
|
38
-17%
|
20
-46%
|
24
+19%
|
30
+24%
|
40
+33%
|
72
+79%
|
79
+10%
|
86
+8%
|
92
+8%
|
80
-13%
|
91
+14%
|
104
+15%
|
118
+13%
|
134
+14%
|
144
+7%
|
150
+4%
|
155
+4%
|
164
+6%
|
165
+1%
|
176
+7%
|
175
0%
|
169
-4%
|
172
+1%
|
161
-6%
|
165
+3%
|
166
+0%
|
169
+2%
|
180
+6%
|
221
+23%
|
224
+1%
|
220
-2%
|
230
+4%
|
255
+11%
|
291
+14%
|
351
+20%
|
390
+11%
|
380
-3%
|
411
+8%
|
408
-1%
|
|
EPS (Diluted) |
0.28
N/A
|
0.31
+11%
|
0.24
-23%
|
0.13
-46%
|
0.15
+15%
|
0.18
+20%
|
0.23
+28%
|
0.42
+83%
|
0.45
+7%
|
0.49
+9%
|
0.52
+6%
|
0.45
-13%
|
0.51
+13%
|
0.58
+14%
|
0.66
+14%
|
0.74
+12%
|
0.8
+8%
|
0.83
+4%
|
0.85
+2%
|
0.88
+4%
|
0.89
+1%
|
0.94
+6%
|
0.9
-4%
|
0.88
-2%
|
0.9
+2%
|
0.84
-7%
|
0.86
+2%
|
0.85
-1%
|
0.84
-1%
|
0.88
+5%
|
1.1
+25%
|
1.09
-1%
|
0.97
-11%
|
1.01
+4%
|
1.14
+13%
|
1.29
+13%
|
1.55
+20%
|
1.72
+11%
|
1.67
-3%
|
1.82
+9%
|
1.8
-1%
|