XML 14 R28.htm IDEA: XBRL DOCUMENT

INVESTMENT IN UNCONSOLIDATED REAL ESTATE VENTURE (Tables)

3 Months Ended

Mar. 31, 2020

INVESTMENT IN UNCONSOLIDATED REAL ESTATE VENTURES

Schedule of investments in real estate ventures


		CubeSmart		Number of Stores as of:						Carrying Value of Investment as of:
		Ownership		March 31,			December 31,			March 31,			December 31,
Unconsolidated Real Estate Ventures		Interest		2020			2019			2020			2019
191 IV CUBE Southeast LLC ("HVPSE") ⁽¹⁾		10%		14			—			$	5,568		$	—
191 IV CUBE LLC ("HVP IV") ⁽²⁾		20%		21			21				22,860			23,112
CUBE HHF Northeast Venture LLC ("HHFNE") ⁽³⁾		10%		13			13				1,913			1,998
CUBE HHF Limited Partnership ("HHF") ⁽⁴⁾		50%		35			35				64,833			66,007
				83			69			$	95,174		$	91,117

(1)

On March 19, 2020, the Company invested a 10% ownership interest in a newly-formed real estate venture that acquired 14 self-storage properties located in Florida (2), Georgia (8) and South Carolina (4). HVPSE paid $135.3 million for these stores, of which $7.7 million was allocated to the value of the in-place lease intangible. The acquisition was funded primarily through the venture’s $81.6 million term loan. The remainder of the purchase price was contributed pro-rata by the Company and its unaffiliated joint venture partner. The Company’s total contribution to HVPSE related to this portfolio acquisition was $5.6 million. The loan bears interest at LIBOR plus 1.60% and matures on March 19, 2023 with options to extend the maturity date through March 19, 2025, subject to satisfaction of certain conditions and payment of the extension fees as stipulated in the loan agreement.

(2)

The stores owned by HVP IV are located in Arizona (2), Connecticut (2), Florida (4), Georgia (2), Maryland (1), Minnesota (1), Pennsylvania (1) and Texas (8). The Company’s total contribution to HVP IV in connection with these store acquisitions was $26.3 million. As of March 31, 2020, HVP IV had $82.2 million outstanding on its $107.0 million loan facility, which bears interest at LIBOR plus 1.70% per annum, and matures on May 16, 2021 with options to extend the maturity date through May 16, 2023, subject to satisfaction of certain conditions and payment of the extension fees as stipulated in the loan agreement. As of March 31, 2020, HVP IV also had $55.5 million outstanding under a separate loan that bears interest at LIBOR plus 2.75% per annum, and matures on June 9, 2022 with options to extend the maturity date through June 9, 2024, subject to satisfaction of certain conditions and payment of the extension fees as stipulated in the loan agreement.

(3)

The stores owned by HHFNE are located in Connecticut (3), Massachusetts (6), Rhode Island (2) and Vermont (2). The Company’s total contribution to HHFNE in connection with these store acquisitions was $3.8 million. As of March 31, 2020, HHFNE had an outstanding $45.0 million loan facility, which bears interest at LIBOR plus 1.20% per annum and matures on December 16, 2024.

(4)

The stores owned by HHF are located in North Carolina (1) and Texas (34). As of March 31, 2020, HHF had an outstanding $100.0 million secured loan, which bears interest at 3.59% per annum and matures on April 30, 2021.

Summary of the financial position of the ventures


		March 31,			December 31,
		2020			2019 ⁽¹⁾
Assets		(in thousands)
Storage properties, net		$	677,226		$	552,791
Other assets			21,120			11,997
Total assets		$	698,346		$	564,788

Liabilities and equity
Other liabilities		$	11,836		$	10,064
Debt			360,950			280,392
Equity
CubeSmart			95,174			91,117
Joint venture partners			230,386			183,215
Total liabilities and equity		$	698,346		$	564,788

(1)

Excludes HVPSE as it acquired its initial assets on March 19, 2020.

Summary of results of operations of the ventures


		Three Months Ended March 31,
		2020			2019 ⁽¹⁾

Total revenues		$	14,605		$	23,203
Operating expenses			6,942			10,163
Other expenses			113			142
Interest expense, net			2,720			4,216
Depreciation and amortization			6,423			9,506
Net loss		$	(1,593)		$	(824)
Company’s share of net (loss) income		$	(5)		$	261

(1)

Excludes HVPSE as it acquired its initial assets on March 19, 2020 and includes HVP III as its assets were not sold until June 5, 2019.