XML 41 R29.htm IDEA: XBRL DOCUMENT
v3.22.2

INVESTMENT IN UNCONSOLIDATED REAL ESTATE VENTURE (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2022
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 | ​ | June 30, | ​ | December 31, | ​ | June 30, | ​ | December 31,
Unconsolidated Real Estate Ventures |  | Interest | ​ | 2022 | ​ | 2021 |  | 2022 | ​ | 2021
Fontana Self Storage, LLC ("Fontana") (1) | ​ | 50% | ​ | 1 | ​ | 1 | ​ | $ | 14,038 | ​ | $ | 14,225
Rancho Cucamonga Self Storage, LLC ("RCSS") (1) | ​ | 50% | ​ | 1 | ​ | 1 | ​ | ​ | 21,333 | ​ | ​ | 21,536
191 V CUBE LLC ("HVP V") (2) | ​ | 20% | ​ | 6 | ​ | 5 | ​ | ​ | 15,160 | ​ | ​ | 16,080
191 IV CUBE Southeast LLC ("HVPSE") (3) | ​ | 10% | ​ | 14 | ​ | 14 | ​ | ​ | 4,418 | ​ | ​ | 4,541
191 IV CUBE LLC ("HVP IV") (4) | ​ | 20% | ​ | 28 | ​ | 28 | ​ | ​ | 21,328 | ​ | ​ | 23,223
CUBE HHF Northeast Venture LLC ("HHFNE") (5) | ​ | 10% | ​ | 13 | ​ | 13 | ​ | ​ | 1,202 | ​ | ​ | 1,291
CUBE HHF Limited Partnership ("HHF") (6) | ​ | 50% | ​ | 28 | ​ | 28 | ​ | ​ | 37,048 | ​ | ​ | 38,855
​ | ​ | ​ | ​ | 91 | ​ | 90 | ​ | $ | 114,527 | ​ | $ | 119,751
​
| (1) | On December 9, 2021, the Company completed the acquisition of LAACO, which included a 50% interest in Fontana and RCSS, each of which owns one self-storage property in California. As of the date of acquisition, the Company recognized differences between the Company’s equity investment in Fontana and RCSS and the underlying equity reflected at the venture level. As of June 30, 2022, this difference was $13.3 million and $19.8 million for Fontana and RCSS, respectively. These differences are being amortized over the expected useful life of the self-storage properties owned by the ventures.
​
| (2) | The stores owned by HVP V are located in Florida (2), New Jersey (3) and New York (1). HVP V paid an aggregate of $176.9 million for these properties, of which $2.2 million was allocated to the value of the in-place leases. These acquisitions were funded through pro-rata contributions by the Company and its unaffiliated joint venture partner as well as by the venture’s secured term loan. The Company’s total contribution to HVP V related to these acquisitions was $22.7 million. As of June 30, 2022, HVP V had an outstanding $101.8 million secured term loan, which bears interest at SOFR plus 2.05% and matures on September 30, 2025 with an option to extend the maturity date through September 30, 2026, subject to satisfaction of certain conditions and payment of the extension fees as stipulated in the loan agreement.
​
| (3) | The stores owned by HVPSE are 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 leases. The acquisition was funded primarily through the venture’s $81.6 million secured 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 secured 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.
​
| (4) | The stores owned by HVP IV are located in Arizona (2), Connecticut (3), Florida (4), Georgia (2), Illinois (5), Maryland (2), Minnesota (1), Pennsylvania (1) and Texas (8). The Company’s total contribution to HVP IV in connection with these store acquisitions was $32.0 million. As of June 30, 2022, HVP IV had an outstanding $221.6 million secured loan, which bears interest at LIBOR plus 1.95% per annum, and matures on April 19, 2025.
​
| (5) | 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 June 30, 2022, HHFNE had an outstanding $45.0 million secured loan facility, which bears interest at LIBOR plus 1.20% per annum and matures on December 16, 2024.
​
| (6) | The stores owned by HHF are located in North Carolina (1) and Texas (27). On October 5, 2021, HHF sold seven stores in Texas for an aggregate sales price of approximately $85.0 million. The venture recorded gains which aggregated to approximately $46.9 million in connection with the sale. As of June 30, 2022, HHF had an
|  | outstanding $105.0 million secured loan, which bears interest at a fixed rate of 2.58% per annum and matures on February 5, 2028.
Summary of the financial position of the ventures | ​
​ | ​ | ​ | ​ | ​ | ​ | ​
​ |  | June 30, | ​ | December 31,
​ | ​ | 2022 |  | 2021
Assets | ​ | (in thousands)
Storage properties, net | ​ | $ | 879,045 | ​ | $ | 850,250
Other assets | ​ |  | 15,797 | ​ |  | 34,760
Total assets | ​ | $ | 894,842 | ​ | $ | 885,010
​ | ​ | ​ | ​ | ​ | ​ | ​
Liabilities and equity | ​ | ​ | ​ | ​ | ​ | ​
Debt | ​ | $ | 549,189 | ​ | $ | 526,972
Other liabilities | ​ | ​ | 21,913 | ​ | ​ | 14,500
Equity | ​ | ​ | ​ | ​ | ​ | ​
CubeSmart | ​ |  | 81,392 | ​ | ​ | 86,083
Joint venture partners | ​ |  | 242,348 | ​ | ​ | 257,455
Total liabilities and equity | ​ | $ | 894,842 | ​ | $ | 885,010
​ | ​ | ​ | ​ | ​ | ​ | ​
Summary of results of operations of the ventures | ​
​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​ | ​
​ | ​ | Three Months Ended June 30, | ​ | Six Months Ended June 30,
​ |  | 2022 |  | 2021 |  | 2022 | ​ | 2021
​ | ​ | (in thousands)
Total revenues | ​ | $ | 26,632 | ​ | $ | 21,240 | ​ | $ | 51,596 | ​ | $ | 40,063
Operating expenses | ​ |  | (11,238) | ​ | ​ | (9,492) | ​ |  | (21,981) | ​ |  | (18,097)
Other expenses | ​ | ​ | (124) | ​ | ​ | (854) | ​ | ​ | (238) | ​ | ​ | (851)
Interest expense, net | ​ |  | (3,601) | ​ | ​ | (2,673) | ​ |  | (7,453) | ​ |  | (6,208)
Depreciation and amortization | ​ |  | (9,540) | ​ |  | (9,008) | ​ |  | (19,928) | ​ |  | (17,720)
Net income (loss) | ​ | $ | 2,129 | ​ | $ | (787) | ​ | $ | 1,996 | ​ | $ | (2,813)
Company’s share of net income (loss) | ​ | $ | 680 | ​ | $ | 316 | ​ | $ | 974 | ​ | $ | 336

X
- Definition Tabular disclosure of the amount of assets, liabilities and equity reported by an equity method investment(s) of the entity. + References No definition available. + Details
Name: | cube_EquityMethodInvestmentSummarizedFinancialInformationBalanceSheetTableTextBlock
Namespace Prefix: | cube_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amount of revenues, expenses and net income (loss) reported by an equity method investment(s) of the entity. + References No definition available. + Details
Name: | cube_EquityMethodInvestmentSummarizedFinancialInformationIncomeStatementTableTextBlock
Namespace Prefix: | cube_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_EquityMethodInvestmentsAndJointVenturesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of equity method investments including, but not limited to, name of each investee or group of investments, percentage ownership, difference between recorded amount of an investment and the value of the underlying equity in the net assets, and summarized financial information. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 323 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=114001798&loc=d3e33918-111571 + Details
Name: | us-gaap_EquityMethodInvestmentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration