Financial Snapshot

Revenue
$798.5M
TTM
Gross Margin
69.7%
TTM
Net Earnings
$290.0M
TTM
Current Assets
Current Liabilities
Current Ratio
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
$2.954B
Q4 2024
Cash
Q4 2024
P/E
37.41
Nov 29, 2024 EST
Free Cash Flow
$412.7M
TTM

Revenues

Revenues

Revenue YoY Change

Revenues

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Revenue $1.066B $1.050B $1.010B $822.6M $679.2M $643.9M $597.9M $558.9M $510.0M $444.5M $377.0M $318.4M $266.3M $211.0M $199.7M $178.0M $210.0M $195.4M $191.0M $133.0M $91.90M $80.80M $76.60M $62.30M $53.10M
YoY Change 1.51% 4.03% 22.74% 21.11% 5.48% 7.69% 6.98% 9.59% 14.74% 17.9% 18.41% 19.55% 26.22% 5.67% 12.19% -15.24% 7.47% 2.3% 43.61% 44.72% 13.74% 5.48% 22.95% 17.33% 5.78%

Expenses

Cost Of Revenues

Gross Profit

Gross Profit Margin

Gross Profit

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Revenue $1.066B $1.050B $1.010B $822.6M $679.2M $643.9M $597.9M $558.9M $510.0M $444.5M $377.0M $318.4M $266.3M $211.0M $199.7M $178.0M $210.0M $195.4M $191.0M $133.0M $91.90M $80.80M $76.60M $62.30M $53.10M
Cost Of Revenue $317.8M $294.8M $293.3M $252.1M $223.6M $209.7M $196.9M $181.5M $165.8M $153.2M $132.7M $118.2M $103.5M $87.57M $85.78M $77.10M $89.20M $83.30M $77.90M $50.20M $35.90M $28.10M $26.10M $21.00M $17.60M
Gross Profit $748.5M $755.6M $716.4M $570.5M $455.5M $434.2M $401.1M $377.4M $344.2M $291.3M $244.3M $200.2M $162.8M $123.4M $113.9M $100.9M $120.8M $112.0M $113.2M $82.90M $55.90M $52.70M $50.50M $41.30M $35.50M
Gross Profit Margin 70.2% 71.93% 70.95% 69.35% 67.07% 67.43% 67.08% 67.53% 67.48% 65.53% 64.8% 62.87% 61.14% 58.5% 57.04% 56.69% 57.52% 57.32% 59.27% 62.33% 60.83% 65.22% 65.93% 66.29% 66.85%

Selling, General & Admin Expense

Research & Development

No data

Depreciation, Depletion & Amortization

SGA Expense to Gross Profit Ratio

R&D To Gross Profit Ratio

No data

DDA To Gross Profit Ratio

Operating Expenses Total

Operating Profits/Loss

Operational Expenses

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Selling, General & Admin $81.54M $77.02M $68.81M $41.42M $38.56M $37.71M $34.75M $32.82M $28.40M $28.40M $29.60M $26.10M $24.70M $25.40M $22.60M $25.00M $22.00M $22.30M $18.50M $7.900M $4.400M $4.100M $3.400M $2.800M
YoY Change 5.87% 11.94% 66.11% 7.42% 2.25% 8.54% 5.86% 15.57% 0.0% -4.05% 13.41% 5.67% -2.76% 12.39% -9.6% 13.64% -1.35% 20.54% 134.18% 79.55% 7.32% 20.59% 21.43% 3.7%
% of Gross Profit 10.79% 10.75% 12.06% 9.09% 8.88% 9.4% 9.21% 9.54% 9.75% 11.63% 14.79% 16.03% 20.01% 22.3% 22.4% 20.7% 19.64% 19.7% 22.32% 14.13% 8.35% 8.12% 8.23% 7.89%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $209.8M $201.2M $310.6M $232.0M $156.6M $163.5M $143.4M $145.7M $164.4M $154.1M $129.0M $112.3M $109.8M $61.97M $58.88M $75.90M $80.10M $72.20M $66.70M $42.20M $28.60M $20.70M $20.90M $15.60M $12.80M
YoY Change 4.24% -35.21% 33.86% 48.2% -4.26% 14.09% -1.6% -11.41% 6.71% 19.46% 14.86% 2.26% 77.23% 5.26% -22.43% -5.24% 10.94% 8.25% 58.06% 47.55% 38.16% -0.96% 33.97% 21.88% 4.92%
% of Gross Profit 28.03% 26.63% 43.36% 40.68% 34.37% 37.67% 35.74% 38.6% 47.78% 52.9% 52.8% 56.11% 67.45% 50.21% 51.69% 75.22% 66.31% 64.46% 58.92% 50.9% 51.16% 39.28% 41.39% 37.77% 36.06%
Operating Expenses $282.8M $387.6M $300.9M $198.0M $202.1M $181.1M $180.4M $194.7M $180.1M $155.2M $141.9M $135.9M $86.60M $78.80M $79.70M $94.70M $83.00M $81.60M $55.70M $30.30M $23.90M $23.70M $17.50M $15.60M
YoY Change -27.05% 28.84% 51.95% -2.03% 11.62% 0.35% -7.33% 8.1% 16.04% 9.37% 4.42% 56.93% 9.9% -1.13% -15.84% 14.1% 1.72% 46.5% 83.83% 26.78% 0.84% 35.43% 12.18% 4.7%
Operating Profit $472.8M $328.7M $269.6M $257.5M $232.1M $220.0M $197.0M $149.5M $111.2M $89.10M $58.30M $26.87M $36.77M $29.63M $21.20M $26.10M $29.00M $31.60M $27.20M $25.60M $28.80M $26.80M $23.80M $19.90M
YoY Change 43.82% 21.93% 4.68% 10.98% 5.48% 11.68% 31.78% 34.45% 24.8% 52.84% 116.94% -26.91% 24.09% 39.76% -18.77% -10.0% -8.23% 16.18% 6.25% -11.11% 7.46% 12.61% 19.6% 1.02%

Interest Expenses

Interest Expenses To Operating Income %

Other Expense/Income

Interest & Other Expense/Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Interest Expense -$91.12M -$48.30M -$61.34M -$78.39M -$64.22M -$65.31M -$60.98M -$55.64M -$46.50M -$55.20M -$44.00M -$37.30M -$46.30M -$43.80M -$47.20M -$53.90M -$55.90M -$46.30M -$31.50M -$30.00M -$16.10M -$17.00M -$14.60M -$12.40M
YoY Change 88.64% -21.25% -21.74% 22.05% -1.67% 7.11% 9.59% 19.65% -15.76% 25.45% 17.96% -19.44% 5.71% -7.2% -12.43% -3.58% 20.73% 46.98% 5.0% 86.34% -5.29% 16.44% 17.74% 9.73%
% of Operating Profit -19.27% -14.69% -22.75% -30.44% -27.67% -29.68% -30.95% -37.22% -41.82% -61.95% -75.48% -138.8% -125.92% -147.82% -222.64% -206.51% -192.76% -146.52% -115.81% -117.19% -55.9% -63.43% -61.34% -62.31%
Other Income/Expense, Net $1.158M $6.281M -$10.36M -$10.82M -$240.0K $1.416M $206.0K $872.0K $1.062M -$200.0K -$400.0K $8.000K $256.0K -$83.00K $386.0K $600.0K $200.0K $500.0K $200.0K $0.00 -$22.20M $0.00
YoY Change -81.56% -160.66% -4.28% 4407.5% -116.95% 587.38% -76.38% -17.89% -631.0% -50.0% -5100.0% -96.88% -408.43% -121.5% -35.67% 200.0% -60.0% 150.0% -100.0%

Income/Loss

Pretax Income

Income Tax

Net Profits/Loss

Pretax Income YoY Change

Income Tax Rate

Net Profits/Loss YoY Change

Basic EPS

Net Income To Revenue Ratio

Pretax & Net Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Pretax Income $412.4M $292.5M $230.8M $167.6M $170.8M $165.5M $135.6M $88.38M $78.80M $26.40M $10.40M -$13.30M -$13.40M -$17.40M -$25.40M -$27.60M -$27.70M -$16.80M -$4.600M -$33.50M $12.70M $9.700M $6.700M $7.900M
YoY Change 41.02% 26.71% 37.71% -1.85% 3.19% 22.03% 53.45% 12.15% 198.48% 153.85% -178.2% -0.75% -22.99% -31.5% -7.97% -0.36% 64.88% 265.22% -86.27% -363.78% 30.93% 44.78% -15.19% -5.95%
Income Tax $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
% Of Pretax Income 0.0% 0.0% 0.0% 0.0% 0.0%
Net Earnings $391.9M $412.4M $292.5M $230.8M $167.6M $170.8M $165.5M $135.6M $87.91M $71.70M $20.40M $41.45M $1.817M -$398.0K -$7.393M -$900.0K $2.800M -$12.70M -$8.600M $1.600M -$32.60M $16.20M $10.00M $6.900M $8.300M
YoY Change -4.98% 41.02% 26.71% 37.71% -1.85% 3.19% 22.03% 54.27% 22.6% 251.47% -50.78% 2181.12% -556.53% -94.62% 721.44% -132.14% -122.05% 47.67% -637.5% -104.91% -301.23% 62.0% 44.93% -16.87% 7.79%
Net Earnings / Revenue 36.75% 39.27% 28.97% 28.06% 24.68% 26.52% 27.68% 24.26% 17.23% 16.13% 5.41% 13.02% 0.68% -0.19% -3.7% -0.51% 1.33% -6.5% -4.5% 1.2% -35.47% 20.05% 13.05% 11.08% 15.63%
Basic Earnings Per Share $1.73 $1.82 $1.29 $1.10 $0.85 $0.89 $0.89 $0.74 $0.26 -$0.03 -$0.02
Diluted Earnings Per Share $1.72 $1.82 $1.29 $1.09 $0.85 $0.88 $0.88 $0.74 $489.6K $0.42 $0.13 $0.26 -$0.03 -$0.02 -$0.07 -$0.01 $0.04 -$0.22 -$0.15 $0.03 -$0.87 $0.48 $0.29 $0.20 $0.24

Assets & Liabilities

Cash & Short-Term Investments

Cash & Equivalents

Cash To Operating Expenses Ratio

Inventory

Receivables

Total Short-Term Assets

Property, Plant And Equipment

Long-Term Investments

Total Long-Term Assets

Total Assets

Net Income To Total Assets Percentage

Accounts Payable

Short-Term Debt

Long Term Debt Due

Total Short-Term Liabilities

Long-Term Debt

Other Long-Term Liabilities

Total Long-Term Liabilities

Total Liabilities

Short-Term To Long-Term Debt Ratio

Short-Term Assets To Debt Ratio

Long-Term Debt To Net Income Ratio

Assets & Liabilities

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Cash & Short-Term Investments $6.526M $6.064M $11.14M $3.592M $54.86M $3.764M $5.268M $2.973M $62.90M $2.900M $3.200M $4.500M $9.100M $5.900M $102.8M $3.700M $4.500M $19.70M $98.90M $28.50M $7.500M $1.500M
YoY Change 7.62% -45.57% 210.13% -93.45% 1357.41% -28.55% 77.19% -95.27% 2068.97% -9.38% -28.89% -50.55% 54.24% -94.26% 2678.38% -17.78% -77.16% -80.08% 247.02% 280.0% 400.0%
Cash & Equivalents $6.526M $6.064M $11.14M $3.592M $54.86M $3.764M $5.268M $2.973M $62.90M $2.900M $3.200M $4.500M $9.100M $5.900M $102.8M $3.700M $4.500M $19.70M $98.90M $28.50M $7.500M $1.500M
Short-Term Investments
Other Short-Term Assets $13.05M $10.16M $10.29M $8.960M $6.897M $5.885M $6.065M $4.693M $3.900M $4.000M $3.200M $3.400M $2.500M $3.000M
YoY Change 28.42% -1.24% 14.84% 29.91% 17.2% -2.97% 29.24% 20.33% -2.5% 25.0% -5.88% 36.0% -16.67%
Inventory
Prepaid Expenses
Receivables $8.944M $7.932M $8.145M $5.829M $6.386M $5.672M $5.498M $5.284M $5.000M $4.200M $5.000M $10.20M $3.700M $3.000M
Other Receivables $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $28.52M $24.16M $29.58M $18.38M $68.14M $15.32M $16.83M $12.95M $71.80M $11.10M $11.40M $18.10M $15.30M $11.90M $102.8M $3.700M $4.500M $19.70M $98.90M $28.50M $7.500M $1.500M
YoY Change 18.06% -18.32% 60.9% -73.02% 344.75% -8.97% 29.97% -81.96% 546.85% -2.63% -37.02% 18.3% 28.57% -88.42% 2678.38% -17.78% -77.16% -80.08% 247.02% 280.0% 400.0%
Property, Plant & Equipment $6.002B $6.097B $6.152B $4.561B $3.816B $3.601B $3.409B $3.327B $2.873B $2.625B $2.155B $2.090B $1.789B $1.429B $1.431B $1.560B $1.647B $1.567B $1.246B $729.2M $395.6M $411.2M
YoY Change -1.57% -0.89% 34.89% 19.52% 5.98% 5.64% 2.46% 15.8% 9.44% 21.8% 3.13% 16.83% 25.22% -0.14% -8.3% -5.29% 5.13% 25.72% 70.91% 84.33% -3.79%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $98.29M $106.0M $119.8M $97.07M $106.6M $111.4M $98.69M $98.68M $97.30M $95.70M $156.3M $0.00 $15.20M $0.00 $0.00 $95.20M
YoY Change -7.27% -11.49% 23.36% -8.91% -4.32% 12.86% 0.0% 1.42% 1.67% -38.77% -100.0% -100.0%
Other Assets $5.686M $11.79M $53.81M $5.912M $7.643M $3.681M $5.482M $10.04M $27.40M $14.00M $16.70M $14.30M $19.40M $25.90M $34.70M $23.00M $21.90M $21.70M $28.00M $14.80M $6.200M $5.100M
YoY Change -51.76% -78.09% 810.23% -22.65% 107.63% -32.85% -45.41% -63.35% 95.71% -16.17% 16.78% -26.29% -25.1% -25.36% 50.87% 5.02% 0.92% -22.5% 89.19% 138.71% 21.57%
Total Long-Term Assets $6.197B $6.302B $6.519B $4.760B $3.961B $3.738B $3.529B $3.462B $3.032B $2.775B $2.347B $2.132B $1.861B $1.467B $1.496B $1.594B $1.683B $1.596B $1.377B $747.4M $404.7M $419.9M
YoY Change -1.67% -3.33% 36.95% 20.15% 5.99% 5.93% 1.92% 14.17% 9.27% 18.23% 10.08% 14.59% 26.85% -1.95% -6.14% -5.31% 5.5% 15.84% 84.29% 84.68% -3.62%
Total Assets $6.225B $6.326B $6.548B $4.778B $4.030B $3.753B $3.545B $3.475B $3.104B $2.786B $2.359B $2.150B $1.876B $1.479B $1.599B $1.598B $1.688B $1.615B $1.476B $775.9M $412.2M $421.4M
YoY Change
Accounts Payable $151.1M $164.6M $146.0M $105.5M $91.48M $149.9M $143.3M $93.76M $85.00M $69.20M $57.60M $60.70M $51.00M $36.20M $33.80M $39.40M $33.70M $22.90M $17.20M $11.00M $3.200M $3.400M
YoY Change -8.22% 12.79% 38.3% 15.37% -38.98% 4.58% 52.88% 10.31% 22.83% 20.14% -5.11% 19.02% 40.88% 7.1% -14.21% 16.91% 47.16% 33.14% 56.36% 243.75% -5.88%
Accrued Expenses $50.32M $48.66M $54.02M $53.60M $46.40M $0.00 $400.0K $300.0K
YoY Change 3.41% -9.91% 0.79% 15.51% -100.0% 33.33%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $200.0M $57.40M $47.40M $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% 248.43% 21.1%
Long-Term Debt Due $2.183M $2.183M $2.182M $1.936M
YoY Change 0.0% 0.05% 12.71%
Total Short-Term Liabilities $319.4M $327.8M $300.6M $230.5M $203.0M $211.0M $199.1M $143.4M $124.1M $97.70M $77.90M $77.60M $62.90M $44.00M $236.7M $98.80M $92.90M $41.80M $36.00M $19.00M $4.000M $4.100M
YoY Change -2.54% 9.02% 30.46% 13.5% -3.78% 5.97% 38.85% 15.56% 27.02% 25.42% 0.39% 23.37% 42.95% -81.41% 139.57% 6.35% 122.25% 16.11% 89.47% 375.0% -2.44%
Long-Term Debt $2.986B $3.060B $3.209B $2.428B $1.932B $1.747B $1.635B $1.596B $1.252B $1.174B $1.139B $1.024B $758.4M $615.5M $569.0M $920.1M $980.1M $879.4M $669.3M $380.7M $271.9M $270.4M
YoY Change -2.4% -4.66% 32.16% 25.71% 10.57% 6.86% 2.46% 27.51% 6.61% 3.08% 11.23% 34.99% 23.22% 8.17% -38.16% -6.12% 11.45% 31.39% 75.81% 40.01% 0.55%
Other Long-Term Liabilities $38.48M $40.53M $39.65M $29.09M $25.31M $22.60M $21.53M $20.23M $17.50M $15.30M $12.40M $11.10M $9.600M $8.900M $8.400M $9.700M $10.10M $9.700M $8.900M $5.800M $4.600M $4.400M
YoY Change -5.05% 2.23% 36.3% 14.91% 12.03% 4.95% 6.44% 15.58% 14.38% 23.39% 11.71% 15.63% 7.87% 5.95% -13.4% -3.96% 4.12% 8.99% 53.45% 26.09% 4.55%
Total Long-Term Liabilities $3.025B $3.100B $3.249B $2.457B $1.957B $1.770B $1.657B $1.616B $1.269B $1.189B $1.151B $1.035B $768.0M $624.4M $577.4M $929.8M $990.2M $889.1M $678.2M $386.5M $276.5M $274.8M
YoY Change -2.43% -4.58% 32.21% 25.57% 10.59% 6.83% 2.51% 27.34% 6.71% 3.3% 11.24% 34.75% 23.0% 8.14% -37.9% -6.1% 11.37% 31.1% 75.47% 39.78% 0.62%
Total Liabilities $3.426B $3.500B $3.677B $2.946B $2.230B $2.043B $1.916B $1.820B $1.461B $1.338B $1.266B $1.161B $920.1M $754.6M $903.6M $1.075B $1.132B $987.8M $777.9M $416.5M $280.5M $279.0M
YoY Change -2.1% -4.81% 24.8% 32.09% 9.15% 6.63% 5.31% 24.57% 9.15% 5.69% 9.12% 26.13% 21.93% -16.49% -15.92% -5.08% 14.62% 26.98% 86.77% 48.48% 0.54%

Ownership

Basic Shares Outstanding

Diluted Shares Outstanding

Preferred Stock

No data

Treasury Stock Shares

No data

Stock Issuance & Repurchase

Ownership Data

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000
Basic Shares Outstanding 226.4M 225.4M 224.9M 203.8M 194.1M 190.9M 184.7M 180.5M 135.2M shares 124.5M shares 103.0M shares 94.00M shares
Diluted Shares Outstanding 227.2M 226.2M 225.9M 205.0M 194.9M 191.6M 185.5M 181.4M 137.7M shares 124.5M shares 103.0M shares 94.00M shares
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Book Value

Free Cash Flow

Free Cash Flow YoY

Free Cash Flow Margin

Dividends

Dividends

No data

Stock Price

Market Cap: $10.849 Billion

About CubeSmart

CubeSmart operates as a self-managed and self-administered real estate investment trust with its operations conducted solely through CubeSmart LP and its subsidiaries. The company is headquartered in Malvern, Pennsylvania and currently employs 3,040 full-time employees. The company went IPO on 2004-10-22. The firm's self-storage properties are designed to offer climate-controlled storage space for residential and commercial customers. The company owns its assets and conducts its operations through the CubeSmart, L.P. (Operating Partnership), and subsidiaries of the Operating Partnership. Its customers rent storage cubes for their exclusive use, on a month-to-month basis. Additionally, some of its stores offer outside storage areas for vehicles and boats. Its stores are designed to accommodate both residential and commercial customers, with features, such as wide aisles and load-bearing capabilities for large truck access. Its customers can access their storage cubes during business hours, and some of its stores provide customers with 24-hour access. The company owns about 611 self-storage properties located in 24 states and in the district of Columbia, containing an aggregate of about 44.1 million rentable square feet.

Industry: Real Estate Investment Trusts Peers: AMERICAN TOWER CORP /MA/ Gaming & Leisure Properties, Inc. IRON MOUNTAIN INC RAYONIER INC LAMAR ADVERTISING CO/NEW LIFE STORAGE, INC. National Storage Affiliates Trust WEYERHAEUSER CO