CONSOLIDATED STATEMENTS OF CASH FLOWS (LP cube) - USD ($) $ in Thousands | 3 Months Ended |
Mar. 31, 2023 | Mar. 31, 2022 |
Operating Activities | | |
Net income | $ 97,942 | $ 38,266 |
Adjustments to reconcile net income to cash provided by operating activities: | | |
Depreciation and amortization | 51,369 | 83,514 |
Non-cash portion of interest expense related to finance leases | (18) | (18) |
Equity in earnings of real estate ventures | (2,551) | (294) |
Equity compensation expense | 2,536 | 2,193 |
Accretion of fair market value adjustment of debt | (260) | (269) |
Changes in other operating accounts: | | |
Other assets | (3,317) | 4,085 |
Accounts payable and accrued expenses | (10,912) | 1,911 |
Other liabilities | 717 | 1,347 |
Net cash provided by operating activities | 135,506 | 130,735 |
Investing Activities | | |
Acquisitions of storage properties | | (39,761) |
Additions and improvements to storage properties | (11,150) | (7,755) |
Development costs | (18,067) | (7,785) |
Investment in real estate ventures | (5) | (5) |
Cash distributed from real estate ventures | 4,862 | 3,025 |
Proceeds from sale of real estate, net | | 43,193 |
Net cash used in investing activities | (24,360) | (9,088) |
Proceeds from: | | |
Revolving credit facility | 220,073 | 151,532 |
Principal payments on: | | |
Revolving credit facility | (219,573) | (176,032) |
Mortgage loans and notes payable | (638) | (611) |
Loan procurement costs | (39) | |
Cash paid upon vesting of restricted OP units | (635) | (1,038) |
Distributions paid to noncontrolling interests in subsidiaries | (107) | (2,033) |
Distributions paid to common OP unitholders | (110,495) | (96,605) |
Net cash (used in) provided by financing activities | (111,289) | (124,502) |
Change in cash, cash equivalents and restricted cash | (143) | (2,855) |
Cash, cash equivalents and restricted cash at beginning of period | 8,925 | 13,318 |
Cash, cash equivalents and restricted cash at end of period | 8,782 | 10,463 |
Supplemental Cash Flow and Noncash Information | | |
Cash paid for interest, net of interest capitalized | 32,202 | 24,725 |
Supplemental disclosure of noncash activities: | | |
Acquisitions of storage properties | | (700) |
Accretion of put liability | | 1,222 |
Derivative valuation adjustment | 20 | 20 |
CubeSmart, L.P. and Subsidiaries | | |
Operating Activities | | |
Net income | 97,942 | 38,266 |
Adjustments to reconcile net income to cash provided by operating activities: | | |
Depreciation and amortization | 51,369 | 83,514 |
Non-cash portion of interest expense related to finance leases | (18) | (18) |
Equity in earnings of real estate ventures | (2,551) | (294) |
Equity compensation expense | 2,536 | 2,193 |
Accretion of fair market value adjustment of debt | (260) | (269) |
Changes in other operating accounts: | | |
Other assets | (3,317) | 4,085 |
Accounts payable and accrued expenses | (10,912) | 1,911 |
Other liabilities | 717 | 1,347 |
Net cash provided by operating activities | 135,506 | 130,735 |
Investing Activities | | |
Acquisitions of storage properties | | (39,761) |
Additions and improvements to storage properties | (11,150) | (7,755) |
Development costs | (18,067) | (7,785) |
Investment in real estate ventures | (5) | (5) |
Cash distributed from real estate ventures | 4,862 | 3,025 |
Proceeds from sale of real estate, net | | 43,193 |
Net cash used in investing activities | (24,360) | (9,088) |
Proceeds from: | | |
Revolving credit facility | 220,073 | 151,532 |
Principal payments on: | | |
Revolving credit facility | (219,573) | (176,032) |
Mortgage loans and notes payable | (638) | (611) |
Loan procurement costs | (39) | |
Proceeds from issuance of common OP units | (91) | (123) |
Cash paid upon vesting of restricted OP units | (635) | (1,038) |
Exercise of OP unit options | 915 | 1,226 |
Distributions paid to noncontrolling interests in subsidiaries | (107) | (2,033) |
Distributions paid to common OP unitholders | (111,194) | (97,423) |
Net cash (used in) provided by financing activities | (111,289) | (124,502) |
Change in cash, cash equivalents and restricted cash | (143) | (2,855) |
Cash, cash equivalents and restricted cash at beginning of period | 8,925 | 13,318 |
Cash, cash equivalents and restricted cash at end of period | 8,782 | 10,463 |
Supplemental Cash Flow and Noncash Information | | |
Cash paid for interest, net of interest capitalized | 32,202 | 24,725 |
Supplemental disclosure of noncash activities: | | |
Acquisitions of storage properties | | (700) |
Accretion of put liability | | 1,222 |
Derivative valuation adjustment | $ 20 | $ 20 |