10-Q

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark one)

xQuarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended June 30, 2011.

or

£Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from                                to                                .

Commission file number: 001-32324

U-STORE-IT TRUST

(Exact Name of Registrant as Specified in its Charter)

Maryland	20-1024732
(State or Other Jurisdiction of	(I.R.S. Employer
Incorporation or Organization)	Identification No.)
460 East Swedesford Road
Wayne, Pennsylvania	19087
(Address of Principal Executive Offices)	(Zip Code)

(610) 293-5700

(Registrant’s Telephone Number, Including Area Code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes x No £

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes x No £

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer £	Accelerated filer x
Non-accelerated filer £	Smaller reporting company £

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes £ No x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:

Class	Outstanding at August 8, 2011
common shares, $.01 par value	99,447,117

U-STORE-IT TRUST

TABLE OF CONTENTS

Part I. FINANCIAL INFORMATION
Item 1.     Financial Statements	4
Item 2.     Management’s Discussion and Analysis of Financial Condition and Results of Operations	18
Item 3.     Quantitative and Qualitative Disclosures About Market Risk	28
Item 4.     Controls and Procedures	28
Part II. OTHER INFORMATION
Item 2.     Unregistered Sales of Equity Securities and Use of Proceeds	29
Item 6.     Exhibits	30

Forward-Looking Statements

This Quarterly Report on Form 10-Q, or “this Report”, together with other statements and information publicly disseminated by U-Store-It Trust (“we,” “us,” “our” or the “Company”), contain certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. Forward-looking statements include statements concerning our plans, objectives, goals, strategies, future events, future revenues or performance, capital expenditures, financing needs, plans or intentions relating to acquisitions and other information that is not historical information.  In some cases, forward-looking statements can be identified by terminology such as “believes,” “expects,” “estimates,” “may,” “will,” “should,” “anticipates,” or “intends” or the negative of such terms or other comparable terminology, or by discussions of strategy.  Such statements are based on assumptions and expectations that may not be realized and are inherently subject to risks, uncertainties and other factors, many of which cannot be predicted with accuracy and some of which might not even be anticipated.  Although we believe the expectations reflected in these forward-looking statements are based on reasonable assumptions, future events and actual results, performance, transactions or achievements, financial and otherwise, may differ materially from the results, performance, transactions or achievements expressed or implied by the forward-looking statements.  As a result, you should not rely on or construe any forward-looking statements in this Report, or which management may make orally or in writing from time to time, as predictions of future events or as guarantees of future performance.  We caution you not to place undue reliance on forward-looking statements, which speak only as of the date of this Report or as of the dates otherwise indicated in the statements.  All of our forward-looking statements, including those in this Report, are qualified in their entirety by this statement.

There are a number of risks and uncertainties that could cause our actual results to differ materially from the forward-looking statements contained in or contemplated by this Report.  Any forward-looking statements should be considered in light of the risks and uncertainties referred to in Item 1A. “Risk Factors” in the U-Store-It Trust Annual Report on Form 10-K for the year ended December 31, 2010 and in our other filings with the Securities and Exchange Commission (“SEC”).  These risks include, but are not limited to, the following:

·national and local economic, business, real estate and other market conditions;

·the competitive environment in which we operate, including our ability to raise rental rates;

·the execution of our business plan;

·the availability of external sources of capital;

·financing risks, including the risk of over-leverage and the corresponding risk of default on our mortgage and other debt and potential inability to refinance existing indebtedness;

·increases in interest rates and operating costs;

·counterparty non-performance related to the use of derivative financial instruments;

·our ability to maintain our status as a real estate investment trust (“REIT”) for federal income tax purposes;

2

·acquisition and development risks;

·increases in taxes, fees, and assessments from state and local jurisdictions;

·changes in real estate and zoning laws or regulations;

·risks related to natural disasters;

·potential environmental and other liabilities;

·other factors affecting the real estate industry generally or the self-storage industry in particular; and

·other risks identified in our Annual Report on Form 10-K and, from time to time, in other reports that we file with the SEC or in other documents that we publicly disseminate.

Given these uncertainties and the other risks identified elsewhere in our Annual Report on Form 10-K and in this Report, we caution readers not to place undue reliance on forward-looking statements.  We undertake no obligation to publicly update or revise these forward-looking statements, whether as a result of new information, future events or otherwise except as may be required by securities laws.

3

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

U-STORE-IT TRUST AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

(unaudited)

	June 30,			December 31,
	2011			2010
ASSETS
Storage facilities	$	1,781,331		$	1,743,021
Less: Accumulated depreciation	(318,770		)	(314,530		)
Storage facilities, net	1,462,561			1,428,491
Cash and cash equivalents	1,845			5,891
Restricted cash	9,747			10,250
Loan procurement costs, net of amortization	12,672			15,611
Other assets, net	22,637			18,576
Total assets	$	1,509,462		$	1,478,819
LIABILITIES AND EQUITY
Revolving credit facility	$	9,000		$	43,000
Unsecured term loans	300,000			200,000
Mortgage loans and notes payable	347,645			372,457
Accounts payable, accrued expenses and other liabilities	37,105			36,172
Distributions payable	7,260			7,275
Deferred revenue	9,532			8,873
Security deposits	490			489
Total liabilities	711,032			668,266
Noncontrolling interests in the Operating Partnership	49,789			45,145
Commitments and contingencies
Equity
Common shares $.01 par value, 200,000,000 shares authorized, 98,854,160 and 98,596,796 shares issued and outstanding at June 30, 2011 and December 31, 2010, respectively	989			986
Additional paid in capital	1,028,640			1,026,952
Accumulated other comprehensive loss	(113		)	(1,121		)
Accumulated deficit	(321,053		)	(302,601		)
Total U-Store-It Trust shareholders’ equity	708,463			724,216
Noncontrolling interest in subsidiaries	40,178			41,192
Total equity	748,641			765,408
Total liabilities and equity	$	1,509,462		$	1,478,819

See accompanying notes to the unaudited consolidated financial statements.

4

U-STORE-IT TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

(unaudited)

	Three Months Ended June 30,						Six Months Ended June 30,
	2011			2010			2011			2010
REVENUES
Rental income	$	52,906		$	48,156		$	104,777		$	95,870
Other property related income	5,650			4,417			10,406			8,220
Property management fee income	848			590			1,757			634
Total revenues	59,404			53,163			116,940			104,724
OPERATING EXPENSES
Property operating expenses	25,085			23,755			50,688			46,102
Depreciation and amortization	15,945			15,930			31,518			31,878
General and administrative	6,841			6,844			12,874			12,711
Total operating expenses	47,871			46,529			95,080			90,691
OPERATING INCOME	11,533			6,634			21,860			14,033
OTHER INCOME (EXPENSE)
Interest:
Interest expense on loans	(8,020		)	(9,625		)	(16,133		)	(19,676		)
Loan procurement amortization expense	(1,396		)	(1,620		)	(3,031		)	(3,159		)
Loan procurement amortization expense - early repayment of debt	(2,085		)	—			(2,085		)	—
Interest income	5			62			14			597
Acquisition related costs	(146		)	(300		)	(255		)	(300		)
Other	(198		)	(35		)	(201		)	(76		)
Total other expense	(11,840		)	(11,518		)	(21,691		)	(22,614		)
INCOME (LOSS) FROM CONTINUING OPERATIONS	(307		)	(4,884		)	169			(8,581		)
INCOME FROM DISCONTINUED OPERATIONS	1,895			495			1,895			1,000
NET INCOME (LOSS)	1,588			(4,389		)	2,064			(7,581		)
NET LOSS (INCOME) ATTRIBUTABLE TO NONCONTROLLING INTERESTS
Noncontrolling interests in the Operating Partnership	(44		)	233			(39		)	411
Noncontrolling interest in subsidiaries	(642		)	(365		)	(1,240		)	(826		)
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY	$	902		$	(4,521	)	$	785		$	(7,996	)
Basic and diluted loss per share from continuing operations attributable to common shareholders	$	(0.01	)	$	(0.05	)	$	(0.01	)	$	(0.10	)
Basic and diluted earnings per share from discontinued operations attributable to common shareholders	$	0.02		$	—		$	0.02		$	0.01
Basic and diluted earnings (loss) per share attributable to common shareholders	$	0.01		$	(0.05	)	$	0.01		$	(0.09	)
Weighted-average basic and diluted shares outstanding	98,844			92,925			98,807			92,880
AMOUNTS ATTRIBUTABLE TO THE COMPANY’S COMMON SHAREHOLDERS:
Loss from continuing operations	$	(906	)	$	(4,992	)	$	(1,023	)	$	(8,947	)
Total discontinued operations	1,808			471			1,808			951
Net income (loss)	$	902		$	(4,521	)	$	785		$	(7,996	)

See accompanying notes to the unaudited consolidated financial statements.

5

U-STORE-IT TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF EQUITY

For the Six-Month Periods Ended June 30, 2011 and 2010

(in thousands)

(unaudited)

																					Noncontrolling
				Additional		Accumulated Other						Total			Noncontrolling						Interests in the
	Common Shares			Paid in		Comprehensive			Accumulated			Shareholders’			Interest in			Total			Operating
	Number	Amount		Capital		(Loss) Income			Deficit			Equity			Subsidiaries			Equity			Partnership
Balance at December 31, 2010	98,597	$	986	$	1,026,952	$	(1,121	)	$	(302,601	)	$	724,216		$	41,192		$	765,408		$	45,145
Contributions from noncontrolling interests in subsidiaries												—			7			7
Issuance of restricted shares	225	2										2						2
Exercise of stock options	24	1		121								122						122
Conversion from units to shares	8			85								85						85			(85		)
Amortization of restricted shares				664								664						664
Share compensation expense				818								818						818
Net income									785			785			1,240			2,025			39
Adjustment for noncontrolling interest in Operating Partnership									(5,305		)	(5,305		)				(5,305		)	5,305
Other comprehensive income:
Unrealized gain on interest rate swap						797						797			25			822			39
Unrealized gain on foreign currency translation						211						211			7			218			10
Distributions									(13,932		)	(13,932		)	(2,293		)	(16,225		)	(664		)
Balance at June 30, 2011	98,854	$	989	$	1,028,640	$	(113	)	$	(321,053	)	$	708,463		$	40,178		$	748,641		$	49,789

																					Noncontrolling
				Additional		Accumulated Other						Total			Noncontrolling						Interests in the
	Common Shares			Paid in		Comprehensive			Accumulated			Shareholders’			Interest in			Total			Operating
	Number	Amount		Capital		Loss			Deficit			Equity			Subsidiaries			Equity			Partnership
Balance at December 31, 2009	92,655	$	927	$	974,926	$	(874	)	$	(279,670	)	$	695,309		$	44,021		$	739,330		$	45,394
Contributions from noncontrolling interests in subsidiaries												—			16			16
Issuance of restricted shares	201	2										2						2
Issuance of common shares	46			371								371						371
Exercise of stock options	52	1		180								181						181
Conversion from units to shares	4
Amortization of restricted shares				753								753						753
Share compensation expense				981								981						981
Net (loss) income									(7,996		)	(7,996		)	826			(7,170		)	(411		)
Other comprehensive loss:
Unrealized loss on foreign currency translation						(230		)				(230		)	(7		)	(237		)	(12		)
Distributions									(4,684		)	(4,684		)	(2,289		)	(6,973		)	(240		)
Balance at June 30, 2010	92,958	$	930	$	977,211	$	(1,104	)	$	(292,350	)	$	684,687		$	42,567		$	727,254		$	44,731

See accompanying notes to the unaudited consolidated financial statements.

6

U-STORE-IT TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

	Six Months Ended June 30,
	2011			2010
Operating Activities
Net income (loss)	$	2,064		$	(7,581	)
Adjustments to reconcile net income (loss) to cash provided by operating activities:
Depreciation and amortization	34,431			35,880
Equity compensation expense	1,482			1,734
Accretion of fair market value adjustment of debt	(57		)	(187		)
Loan procurement amortization expense - early repayment of debt	2,085			—
Changes in other operating accounts:
Other assets	(3,261		)	(2,681		)
Restricted cash	582			—
Accounts payable and accrued expenses	612			(182		)
Other liabilities	229			455
Net cash provided by operating activities	$	38,167		$	27,438
Investing Activities
Acquisitions, additions and improvements to storage facilities	$	(56,379	)	$	(9,944	)
Proceeds from repayment of notes receivable	—			19,856
(Increase) decrease in restricted cash	(79		)	2,420
Net cash (used in) provided by investing activities	$	(56,458	)	$	12,332
Financing Activities
Proceeds from:
Revolving credit facility	$	87,200		$	—
Unsecured Term Loans	200,000			—
Mortgage loans and notes payable	3,537			—
Principal payments on:
Revolving credit facility	(121,200		)	—
Unsecured Term Loans	(100,000		)	—
Mortgage loans and notes payable	(36,417		)	(102,753		)
Proceeds from issuance of common shares, net	—			371
Exercise of stock options	121			181
Contributions from noncontrolling interests in subsidiaries	7			16
Distributions paid to shareholders	(13,911		)	(4,694		)
Distributions paid to noncontrolling interests in Operating Partnership	(697		)	(242		)
Distributions paid to noncontrolling interests in subsidiaries	(2,293		)	(2,289		)
Loan procurement costs	(2,102		)	(1,251		)
Net cash provided by (used in) financing activities	$	14,245		$	(110,661	)
Decrease in cash and cash equivalents	(4,046		)	(70,891		)
Cash and cash equivalents at beginning of period	5,891			102,768
Cash and cash equivalents at end of period	$	1,845		$	31,877
Supplemental Cash Flow and Noncash Information
Cash paid for interest, net of interest capitalized	$	16,370		$	19,940
Supplemental disclosure of noncash activities:
Acquisition related contingent consideration	$	1,791		$	1,849
Foreign currency translation adjustment	$	228		$	(249	)
Derivative valuation adjustment	$	861		$	—
Mortgage loan assumption at fair value	$	7,943		$	—

See accompanying notes to the unaudited consolidated financial statements.

7

U-STORE-IT TRUST AND SUBSIDIARIES

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

1.  ORGANIZATION AND NATURE OF OPERATIONS

U-Store-It Trust, a Maryland real estate investment trust (collectively with its subsidiaries, “we”, “us” or the “Company”), is a self-administered and self-managed real estate investment trust, or REIT, that specializes in acquiring, developing, managing and operating self-storage properties for business and personal use under month-to-month leases.  The Company’s self-storage facilities (collectively, the “Properties”) are located in 26 states throughout the United States, the District of Columbia and the UK and are managed under one reportable segment: we own, operate, develop, manage and acquire self-storage facilities.  The Company owns substantially all of its assets and conducts its operations through U-Store-It, L.P., a Delaware limited partnership (the “Operating Partnership”).  The Company is the sole general partner of the Operating Partnership and, as of June 30, 2011, owned a 95.4% interest in the Operating Partnership.  The remaining 4.6% interest consists of units of limited partnership interest issued to third parties in exchange for contributions of property to the Operating Partnership.  The Company manages its owned assets through YSI Management, LLC (the “Management Company”), a wholly owned subsidiary of the Operating Partnership, and manages assets owned by third parties through Storage Asset Management, LLC, also a wholly owned subsidiary of the Operating Partnership.   Four of the Company’s subsidiaries have elected to be treated as taxable REIT subsidiaries.  In general, a taxable REIT subsidiary, which is treated as a corporation for U.S. federal income tax purposes, may perform non-customary services for tenants, hold assets that the Company, as a REIT, cannot hold directly and generally may engage in any real estate or non-real estate related business.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the SEC regarding interim financial reporting and, in the opinion of management, include all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of financial position, results of operations and cash flows for the interim periods presented in accordance with generally accepted accounting principles in the United States (“GAAP”).  Accordingly, readers of this Quarterly Report on Form 10-Q should refer to the Company’s audited financial statements prepared in accordance with GAAP, and the related notes thereto, for the year ended December 31, 2010, which are included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2010 as certain footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted from this report pursuant to the rules of the SEC.  The results of operations for each of the three and six months ended June 30, 2011 and 2010 are not necessarily indicative of the results of operations to be expected for any future period or the full year.

3.  STORAGE FACILITIES

The book value of the Company’s real estate assets is summarized as follows:

	June 30,			December 31,
	2011			2010
	(in thousands)
Land and improvements	$	382,808		$	374,569
Buildings and improvements	1,318,303			1,273,938
Equipment	76,883			93,571
Construction in progress	3,337			943
Total	1,781,331			1,743,021
Less accumulated depreciation	(318,770		)	(314,530		)
Storage facilities, net	$	1,462,561		$	1,428,491

8

As assets become fully depreciated, the carrying values are removed from their respective asset category and accumulated depreciation.  During the six months ended June 30, 2011 and 2010, $23.9 million and $40.3 million of assets, respectively, became fully depreciated and were removed from storage facilities and accumulated depreciation.

The following table summarizes the Company’s acquisition and disposition activity during the period January 1, 2010 to June 30, 2011:

Facility/Portfolio	Location	Transaction Date	Number of Facilities	Purchase / Sales Price (in thousands)
2011 Acquisitions:
Burke Lake Asset	Fairfax Station, VA	January 2011	1	$	14,000
West Dixie Asset	Miami, FL	April 2011	1	13,500
White Plains Asset	White Plains, NY	May 2011	1	23,000
Phoenix Asset	Phoenix, AZ	May 2011	1	612
Houston Asset	Houston, TX	June 2011	1	7,600
			5	$	58,712
2010 Acquisitions:
Frisco Asset	Frisco, TX	July 2010	1	$	5,800
New York City Assets	New York, NY	September 2010	2	26,700
Northeast Assets	Multiple locations in NJ, NY and MA	November 2010	5	18,560
Manassas Asset	Manassas, VA	November 2010	1	6,050
Apopka Asset	Orlando, FL	November 2010	1	4,235
Wyckoff Asset	Queens, NY	December 2010	1	13,600
McLearen Asset	McLearen, VA	December 2010	1	10,200
			12	$	85,145
2010 Dispositions:
Sun City Asset	Sun City, CA	October 2010	1	$	3,100
Inland Empire/Fayetteville Assets	Multiple locations in CA and NC	December 2010	15	35,000
			16	$	38,100

During the three months ended June 30, 2011, the Company received compensation from the state of California regarding 2009 eminent domain proceedings on our North H Street asset.  Accordingly, the Company recognized $1.9 million of income during the three months ended June 30, 2011.

4.  ACQUISITIONS

On April 28, 2010, the Company acquired 85 management contracts from United Stor-All Management, LLC (“United Stor-All”).  The Company accounted for this acquisition as a business combination.  The 85 management contracts relate to facilities located in 16 states and the District of Columbia.  The Company recorded the fair value of the assets acquired which includes the intangible value related to the management contracts as other assets, net on the Company’s consolidated balance sheet.  The Company’s estimate of the fair value of the acquired assets and liabilities utilized Level 3 inputs and considered the probability of the expected period the contracts would remain in place, including estimated renewal periods, and the amount of the discounted estimated future contingent payments to be made.  The Company paid $4.1 million in cash for the contracts and recognized $1.8 million in contingent consideration.  The Company records changes in the fair value of the contingent consideration liability in earnings.  As of June 30, 2011, no adjustments to the fair value were deemed necessary.  The average estimated life of the intangible value of the management contracts is 56 months from the April 2010 closing and the related amortization expense recognized during the three and six months ended June 30, 2011 was $0.3 million and $0.6 million, respectively.  The Company recognized $0.2 million of amortization during the three and six months ended June 30, 2010.

9

During 2010, the Company acquired 12 self-storage facilities for an aggregate purchase price of $85.1 million and allocated approximately $3.7 million to the intangible value of the in-place leases.  The amortization expense that was recognized during the three and six months ended June 30, 2011 was approximately $1.0 million and $1.9 million, respectively, with no comparable expense during the 2010 period.

During the six months ended June 30, 2011, the Company acquired five self-storage facilities for an aggregate purchase price of $58.7 million and allocated approximately $3.1 million to the intangible value of in-place leases at the time of acquisition.  The Company recognized amortization expense related to these assets of $0.5 million and $0.6 million during the three and six months ended June 30, 2011.  In connection with one of the acquisitions, the Company assumed mortgage debt with an outstanding principal balance of $7.5 million and recorded a premium of $0.5 million to reflect the fair value of the debt at the time of assumption.

5.  UNSECURED CREDIT FACILITY AND UNSECURED TERM LOANS

On September 29, 2010, the Company amended its three-year, $450 million senior secured credit facility (the “Secured Credit Facility”), which consisted of a $200 million secured term loan and a $250 million secured revolving credit facility.  The Secured Credit Facility was collateralized by mortgages on “borrowing base properties” (as defined in the Secured Credit Facility agreement).   The amended credit facility (the “Credit Facility”) consists of a $200 million unsecured term loan and a $250 million unsecured revolving credit facility. The Credit Facility is unsecured and has a three-year term expiring on December 7, 2013.  Borrowings under the Credit Facility bear interest ranging from 3.25% to 3.75% over LIBOR depending on our leverage ratio.  If the Company receives two investment grade ratings, pricing on the Credit Facility will adjust to range from 1.90% to 3.00% over LIBOR.  The Company incurred $2.5 million in connection with executing this amendment and capitalized such costs as a component of loan procurement costs, net of amortization on the Company’s consolidated balance sheet.

On June 20, 2011, the Company entered into an unsecured Term Loan Agreement (the “Term Loan Facility”) which consisted of a $100 million term loan with a five-year maturity and a $100 million term loan with a seven-year maturity.  The Term Loan Facility permits the Company to request additional advances of five-year or seven-year loans in minimum increments of $5,000,000 provided that the aggregate of such additional advances does not exceed $50,000,000.  Pricing on the Term Loan Facility ranges, depending on the Company’s leverage levels, from 1.90% to 2.75% over LIBOR for the five-year loan, and from 2.05% to 2.85% over LIBOR for the seven-year loan, and each loan has no LIBOR floor.  If the Company receives two investment grade ratings, pricing on the Term Loan Facility will adjust to range from 1.45% to 2.10% over LIBOR for the five-year loan, and from 1.60% to 2.25% over LIBOR for the seven-year loan.  The Company incurred $2.1 million in connection with executing the agreement and capitalized such costs as a component of loan procurement costs, net of amortization on the Company’s consolidated balance sheet.

On June 30, 2011, $200 million of unsecured term loan borrowings were outstanding under the Term Loan Facility, $100 million of unsecured term loan borrowings and $9 million of unsecured revolving credit facility borrowings were outstanding under the Credit Facility, and $241 million was available for borrowing under the Credit Facility.  The Company had an interest rate cap agreement as of June 30, 2011, that effectively limited the LIBOR component of the interest rate on $100 million of Credit Facility borrowings to 2.00% per annum through January 2012.  In addition, the Company had interest rate swap agreements as of June 30, 2011 that fix LIBOR on both the five and seven-year term loans through their respective maturity dates.  The interest rate swap agreements fix thirty-day LIBOR over the terms of the five and seven-year term loans at 1.80% and 2.47%, respectively.  The Company recognized loan procurement amortization expense - early repayment of debt of $2.1 million related to the write-off of unamortized loan procurement costs associated with $100 million of unsecured term loans that were repaid during the three months ended June 30, 2011.

As of June 30, 2011, borrowings under the Credit Facility and Term Loan Facility had a weighted average interest rate of 3.87%.  As of June 30, 2011, the effective interest rates on the five and seven-year term loans were 3.70% and 4.52%, respectively, after giving consideration to the interest rate swaps described in Note 7.

The Company’s ability to borrow under the Credit Facility and Term Loan Facility is subject to the Company’s ongoing compliance with certain financial covenants which include:

·         Maximum total indebtedness to total asset value of 60.0% at any time;

·         Minimum fixed charge coverage ratio of 1.50:1.00; and

10

·         Minimum tangible net worth of $821,211,200 plus 75% of net proceeds from equity issuances after June 30, 2010.

Further, under the Credit Facility and Term Loan Facility, the Company is restricted from paying distributions on its common shares that would exceed an amount equal to the greater of (i) 95% of the Company’s funds from operations, and (ii) such amount as may be necessary to maintain our REIT status.

The Company is currently in compliance with all financial covenants and anticipates being in compliance with all financial covenants through the terms of the Credit Facility and Term Loan Facility.

11

6.  MORTGAGE LOANS AND NOTES PAYABLE

The Company’s mortgage loans and notes payable are summarized as follows:

	Carrying Value as of:
	June 30,		December 31,			Effective		Maturity
Mortgage Loan	2011		2010			Interest Rate		Date
	(in thousands)
YSI 12	$	—	$	1,477		5.97	%	Sep-11
YSI 13	—		1,270			5.97	%	Sep-11
YSI 6	75,489		76,137			5.13	%	Aug-12
YASKY	80,000		80,000			4.96	%	Sep-12
YSI 14	1,731		1,759			5.97	%	Jan-13
YSI 7	3,066		3,100			6.50	%	Jun-13
YSI 8	1,752		1,771			6.50	%	Jun-13
YSI 9	1,927		1,948			6.50	%	Jun-13
YSI 17	4,054		4,121			6.32	%	Jul-13
YSI 27	490		499			5.59	%	Nov-13
YSI 30	7,184		7,316			5.59	%	Nov-13
YSI 11	2,386		2,420			5.87	%	Dec-13
USIFB	7,366		3,726			5.11	%	Dec-13
YSI 5	3,147		3,193			5.25	%	Jan-14
YSI 28	1,532		1,555			5.59	%	Feb-14
YSI 34	—		14,823			8.00	%	Jun-14
YSI 37	2,192		2,210			7.25	%	Aug-14
YSI 40	—		2,520			7.25	%	Aug-14
YSI 44	1,084		1,095			7.00	%	Sep-14
YSI 41	3,827		3,879			6.60	%	Sep-14
YSI 38	—		3,973			6.35	%	Oct-14
YSI 45	5,399		5,443			6.75	%	Oct-14
YSI 46	—		3,430			6.75	%	Oct-14
YSI 43	—		2,919			6.50	%	Nov-14
YSI 48	25,059		25,270			7.25	%	Nov-14
YSI 50	2,292		2,322			6.75	%	Dec-14
YSI 10	4,051		4,091			5.87	%	Jan-15
YSI 15	1,855		1,877			6.41	%	Jan-15
YSI 20	61,519		62,459			5.97	%	Nov-15
YSI 51	7,470		—			6.36	%	Oct-16
YSI 31	13,539		13,660			6.75	%	Jun-19	(a)
YSI 35	4,499		4,499			6.90	%	Jul-19	(a)
YSI 32	6,005		6,058			6.75	%	Jul-19	(a)
YSI 33	11,266		11,370			6.42	%	Jul-19
YSI 42	—		3,184			6.88	%	Sep-19	(a)
YSI 39	3,899		3,931			6.50	%	Sep-19	(a)
YSI 47	3,134		3,176			6.63	%	Jan-20	(a)
Unamortized fair value adjustment	431		(24		)
Total mortgage loans and notes payable	$	347,645	$	372,457

12

(a)These borrowings have a fixed interest rate for the first five-years of their term, which then resets and remains constant over the final five-years of the loan term.

The following table represents the future principal payment requirements on the outstanding mortgage loans and notes payable at June 30, 2011 (in thousands):

2011	$	2,879
2012	159,504
2013	33,084
2014	62,069
2015	60,215
2016 and thereafter	29,463
Total mortgage payments	347,214
Plus: Unamortized fair value adjustment	431
Total mortgage indebtedness	$	347,645

The Company currently intends to fund its remaining 2011 principal payment requirements from cash provided by operating activities.

7.  DERIVATIVE FINANCIAL INSTRUMENTS

The Company’s use of derivative instruments is limited to the utilization of interest rate agreements or other instruments to manage interest rate risk exposures and not for speculative purposes. The principal objective of such arrangements is to minimize the risks and/or costs associated with the Company’s operating and financial structure, as well as to hedge specific transactions. The counterparties to these arrangements are major financial institutions with which the Company and its subsidiaries may also have other financial relationships. The Company is potentially exposed to credit loss in the event of non-performance by these counterparties. However, because of the high credit ratings of the counterparties, the Company does not anticipate that any of the counterparties will fail to meet these obligations as they come due. The Company does not hedge credit or property value market risks.

The Company has entered into interest rate swap agreements that qualify and are designated as cash flow hedges designed to reduce the impact of interest rate changes on its variable rate debt.   Therefore, the interest rate swaps are recorded in the consolidated balance sheet at fair value and the related gains or losses are deferred in shareholders’ equity as Accumulated Other Comprehensive Loss.  These deferred gains and losses are amortized into interest expense during the period or periods in which the related interest payments affect earnings.  However, to the extent that the interest rate swaps are not perfectly effective in offsetting the change in value of the interest payments being hedged, the ineffective portion of these contracts is recognized in earnings immediately.  Ineffectiveness was immaterial for all periods presented.

The Company formally assesses, both at inception of a hedge and on an on-going basis, whether each derivative is highly-effective in offsetting changes in cash flows of the hedged item. If management determines that a derivative is highly-effective as a hedge, then the Company accounts for the derivative using hedge accounting, pursuant to which gains or losses inherent in the derivative do not impact the Company’s results of operations.  If management determines that a derivative is not highly-effective as a hedge or if a derivative ceases to be a highly-effective hedge, the Company will discontinue hedge accounting prospectively and will reflect in its statement of operations realized and unrealized gains and losses in respect of the derivative.

The following table summarizes the terms and fair values of the Company’s derivative financial instruments at June 30, 2011 (dollars in thousands):

13

								Fair Value
Hedge		Notional						June 30,
Product	Hedge Type	Amount		Strike		Effective Date	Maturity	2011
Cap	Cash flow	$	100,000	2.0000	%	2/1/2011	1/31/2012	$	—
Swap	Cash flow	$	40,000	1.8025	%	6/20/2011	6/20/2016	163
Swap	Cash flow	$	40,000	1.8025	%	6/20/2011	6/20/2016	114
Swap	Cash flow	$	20,000	1.8025	%	6/20/2011	6/20/2016	110
Swap	Cash flow	$	40,000	2.4590	%	6/20/2011	6/20/2018	237
Swap	Cash flow	$	40,000	2.4725	%	6/20/2011	6/20/2018	131
Swap	Cash flow	$	20,000	2.4750	%	6/20/2011	6/20/2018	106
								$	861

8.  FAIR VALUE MEASUREMENTS

In 2008, the Company adopted the methods of fair value as described in authoritative guidance, to value its financial assets and liabilities. As defined in the guidance, fair value is based on the price that would be received from the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In order to increase consistency and comparability in fair value measurements, the guidance establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three broad levels, which are described below:

Level 1: Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs.

Level 2: Observable prices that are based on inputs not quoted on active markets, but corroborated by market data.

Level 3: Unobservable inputs are used when little or no market data is available. The fair value hierarchy gives the lowest priority to Level 3 inputs.

In determining fair value, the Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible as well as considering counterparty credit risk in its assessment of fair value.

Financial assets and liabilities carried at fair value as of June 30, 2011 are classified in the table below in one of the three categories described above (dollars in thousands):

	Level 1		Level 2		Level 3
Interest Rate Swap Derivative Assets	$	—	$	861	$	—
Total assets at fair value	$	—	$	861	$	—

Financial assets and liabilities carried at fair value were classified as Level 2 inputs.  For financial liabilities that utilize Level 2 inputs, the Company utilizes both direct and indirect observable price quotes, including LIBOR yield curves, bank price quotes for forward starting swaps, NYMEX futures pricing and common stock price quotes. Below is a summary of valuation techniques for Level 2 financial liabilities:

·Interest rate swap derivative assets and liabilities — valued using LIBOR yield curves at the reporting date. Counterparties to these contracts are most often highly rated financial institutions none of which experienced any significant downgrades in 2011 that would reduce the amount owed by the Company.  Although we have determined that the majority of the inputs used to value our derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with our derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by us and the counterparties. However, as of June 30, 2011 we have assessed the significance of the effect of the credit valuation adjustments on the overall valuation of our derivative positions and have determined that the credit valuation adjustments are not significant to the overall valuation of our derivatives. As a result, we have determined that our derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.

14

The fair values of financial instruments, including cash and cash equivalents, accounts receivable and accounts payable approximates their respective book values at June 30, 2011 and December 31, 2010.  The Company had fixed interest rate loans with a carrying value of $347.6 million and $372.5 million at June 30, 2011 and December 31, 2010, respectively.  The estimated fair values of these fixed rate loans were $336.9 million and $351.8 million at June 30, 2011 and December 31, 2010, respectively.  The Company had variable interest rate loans with a carrying value of $309.0 million and $243.0 million at June 30, 2011 and December 31, 2010, respectively.  The estimated fair values of the variable interest rate loans approximate their carrying values due to their floating rate nature and market spreads.  These estimates are based on discounted cash flow analyses assuming market interest rates for comparable obligations at June 30, 2011 and December 31, 2010.

9.  NONCONTROLLING INTERESTS

Variable Interests in Consolidated Real Estate Joint Ventures

On August 13, 2009, the Company, through a wholly-owned affiliate, formed a joint venture (“HART”) with an affiliate of Heitman, LLC (“Heitman”) to own and operate 22 self-storage facilities, which are located throughout the United States.  Upon formation, Heitman contributed approximately $51 million of cash to a newly-formed limited partnership and the Company contributed certain unencumbered wholly-owned properties with an agreed upon value of approximately $102 million to such limited partnership.  In exchange for its contribution of those properties, the Company received a cash distribution from HART of approximately $51 million and retained a 50% interest in HART.  The Company is the managing partner of HART and the manager of the properties owned by HART in exchange for a market rate management fee.

The Company determined that HART is a variable interest entity, and that the Company is the primary beneficiary.  Accordingly, the Company consolidates the assets, liabilities and results of operations of HART.  The 50% interest that is owned by Heitman is reflected as noncontrolling interest in subsidiaries within permanent equity, separate from the Company’s equity on the consolidated balance sheets.  At June 30, 2011, HART had total assets of $88.1 million, including $85.8 million of storage facilities, net and total liabilities of $2.2 million.

USIFB, LLP (“the Venture”) was formed to own, operate, acquire and develop self-storage facilities in England.  The Company owns a 97% interest in the Venture through a wholly-owned subsidiary and the Venture commenced operations at two facilities in London, England during 2008.  The Company determined that the Venture is a variable interest entity, and that the Company is the primary beneficiary.  Accordingly, the Company consolidates the assets, liabilities and results of operations of the Venture.  At June 30, 2011, the Venture had total assets of $11.8 million and total liabilities of $7.8 million, including two mortgage loans totaling $7.4 million secured by storage facilities with a net book value of $11.5 million.  At June 30, 2011, the Venture’s creditors had no recourse to the general credit of the Company.

Operating Partnership Ownership

The Company follows guidance regarding the classification and measurement of redeemable securities.  Under this guidance, securities that are redeemable for cash or other assets, at the option of the holder and not solely within the control of the issuer, must be classified outside of permanent equity.  This classification results in certain outside ownership interests being included as redeemable noncontrolling interests outside of permanent equity in the consolidated balance sheets.  The Company makes this determination based on terms in applicable agreements, specifically in relation to redemption provisions.  Additionally, with respect to noncontrolling interests for which the Company has a choice to settle the redemption by delivery of its own shares, the Company considered the guidance regarding accounting for derivative financial instruments indexed to, and potentially settled in, a company’s own shares, to evaluate whether the Company controls the actions or events necessary to presume share settlement.  The guidance also requires that noncontrolling interests classified outside of permanent equity be adjusted each period to the greater of the carrying value based on the accumulation of historical cost or the redemption value.

The consolidated results of the Company include results attributable to units of the Operating Partnership that are not owned by the Company, which amounted to approximately 4.6% of all outstanding Operating Partnership units as of June 30, 2011 and December 31, 2010.  The interests in the Operating Partnership represented by these units were a component of the consideration that the Company paid to acquire certain self-storage facilities.  The holders of the units are limited partners in the Operating Partnership and have the right to require the Operating Partnership to redeem part or all of their units for, at the Company’s option, an equivalent

15

number of common shares of the Company or cash based upon the fair value of an equivalent number of common shares of the Company.  However, the partnership agreement contains certain provisions that could result in a settlement outside the control of the Company, as the Company does not have the ability to settle in unregistered shares.  Accordingly, consistent with the guidance, the Company will record these noncontrolling interests outside of permanent equity in the consolidated balance sheets.  Net income or loss related to these noncontrolling interests is excluded from net income or loss attributable to the Company in the consolidated statements of operations.

The per unit cash redemption amount would equal the average of the closing prices of the Company’s common shares on the New York Stock Exchange for the 10 trading days ending prior to the Company’s receipt of the redemption notice for the applicable unit.  At June 30, 2011 and December 31, 2010, 4,729,136 and 4,737,136 units were outstanding, respectively, and the calculated aggregate redemption value of outstanding Operating Partnership units was based upon the Company’s average closing share prices.  Based on the Company’s evaluation of the redemption value of the redeemable noncontrolling interest, the Company has reflected these interests at their redemption value, as the estimated redemption value exceeded their carrying value at June 30, 2011 and December 31, 2010.  The Company recorded increases to noncontrolling interests and corresponding decreases to shareholders’ equity of $5.3 million and $1.5 million at June 30, 2011 and December 31, 2010, respectively.

10.  RELATED PARTY TRANSACTIONS

During 2005 and 2006, the Operating Partnership entered into various office lease agreements with Amsdell and Amsdell, an entity owned by Robert Amsdell and Barry Amsdell (each a former Trustee of the Company).  Pursuant to these lease agreements, the Operating Partnership rented office space in the Airport Executive Park, an office and flex development located in Cleveland, Ohio, which is owned by Amsdell and Amsdell.  The Company’s independent Trustees approved the terms of, and entry into, each of the office lease agreements by the Operating Partnership.  In addition to monthly rent, the office lease agreements require the Operating Partnership  to reimburse Amsdell and Amsdell for certain maintenance and improvements to the leased office space.  The aggregate amount of payments by the Company to Amsdell and Amsdell under these lease agreements for each of the three months ended June 30, 2011 and June 30, 2010 was approximately $0.1 million.  Additionally, the aggregate amount of payments for each of the six months ended June 30, 2011 and June 30, 2010 was approximately $0.2 million.  The Company vacated the office space owned by Amsdell and Amsdell in 2007, but remains obligated under certain terms of the lease agreements through 2014.  Subsequently, the Company entered into a sublease agreement for a portion of the space with a third party for the remainder of the lease term.

Total future minimum rental payments under the related party lease agreements as of June 30, 2011 are as follows:

	Due to Related Party		Due from Subtenant
	Amount		Amount
	(in thousands)
2011	$	237	$	139
2012	475		278
2013	499		278
2014	499		278
	$	1,710	$	973

11.  PRO FORMA FINANCIAL INFORMATION

During the six months ended June 30, 2011, the Company acquired five self-storage facilities for an aggregate purchase price of approximately $58.7 million (see note 4).

The condensed consolidated pro forma financial information set forth below reflects adjustments to the Company’s historical financial data to give effect to each of the acquisitions and related financing activity (including the issuance of common shares) that occurred during 2011 as if each had occurred as of January 1, 2010.  The unaudited pro forma information presented below does not purport to represent what the Company’s actual results of operations would have been for the periods indicated, nor does it purport to represent the Company’s future results of operations.

16

The following table summarizes, on a pro forma basis, the Company’s consolidated results of operations for the six months ended June 30, 2011 and 2010 based on the assumptions described above:

	Six Months Ended June 30,
	2011		2010
	(in thousands, except per share data)
Pro forma revenue	$	118,099	$	107,012
Pro forma net income (loss) from continuing operations	$	226	$	(9,835	)
Net income (loss) per common share
Basic and diluted - as reported	$	0.01	$	(0.09	)
Basic and diluted - as pro forma	$	—	$	(0.10	)

12.  COMPREHENSIVE INCOME (LOSS)

	Three Months Ended June 30,						Six Months Ended June 30,
	2011			2010			2011		2010
	(in thousands)
NET INCOME (LOSS)	$	1,588		$	(4,389	)	$	2,064	$	(7,581	)
Other comprehensive income (loss):
Unrealized gain on interest rate swap	861			—			861		—
Unrealized gain (loss) on foreign currency translation	(24		)	(52		)	228		(249		)
COMPREHENSIVE INCOME (LOSS)	$	2,425		$	(4,441	)	$	3,153	$	(7,830	)

17

ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in conjunction with the financial statements and notes thereto appearing elsewhere in this report.  The Company makes certain statements in this section that are forward-looking statements within the meaning of the federal securities laws.  For a discussion of forward-looking statements, see the section in this report entitled “Forward-Looking Statements.”  Certain risk factors may cause actual results, performance or achievements to differ materially from those expressed or implied by the following discussion.  For a discussion of such risk factors, see the section entitled “Risk Factors” in the Company’s Annual Report on the Form 10-K for the year ended December 31, 2010.

Overview

The Company is an integrated self-storage real estate company, and as such we have in-house capabilities in the operation, design, development, leasing, management and acquisition of self-storage facilities.  The Company has elected to be taxed as a REIT for U.S. federal income tax purposes.  As of June 30, 2011 and December 31, 2010, the Company owned 367 and 363 self-storage facilities, respectively, totaling approximately 24.0 million rentable square feet and 23.6 million rentable square feet, respectively.  In addition, as of June 30, 2011, the Company managed 85 properties for third parties bringing the total number of properties which it owned and/or managed to 452.

The Company derives revenues principally from rents received from its customers who rent units at its self-storage facilities under month-to-month leases.  Therefore, our operating results depend materially on our ability to retain our existing customers and lease our available self-storage units to new customers while maintaining and, where possible, increasing our pricing levels.  In addition, our operating results depend on the ability of our customers to make required rental payments to us.  We have a decentralized approach to the management and operation of our facilities, which places an emphasis on local, market level oversight and control.  We believe this approach allows us to respond quickly and effectively to changes in local market conditions, and to maximize revenues by managing rental rates and occupancy levels.

The Company typically experiences seasonal fluctuations in the occupancy levels of our facilities, which are generally slightly higher during the summer months due to increased moving activity.

The United States recently experienced an economic downturn that resulted in higher unemployment, stagnant employment growth, shrinking demand for products, large-scale business failures and tight credit markets.  Our results of operations may be sensitive to changes in overall economic conditions that impact consumer spending, including discretionary spending, as well as to increased bad debts due to recessionary pressures.  A continuation of ongoing adverse economic conditions affecting disposable consumer income, such as employment levels, business conditions, interest rates, tax rates, fuel and energy costs, and other matters could reduce consumer spending or cause consumers to shift their spending to other products and services.  A general reduction in the level of discretionary spending or shifts in consumer discretionary spending could adversely affect our growth and profitability.

In the future, the Company intends to focus on maximizing internal growth opportunities and selectively pursuing targeted acquisitions and developments of self-storage facilities.  We intend to incur additional debt in connection with any such future acquisitions or developments.

The Company has one reportable segment:  we own, operate, develop, manage and acquire self-storage facilities.

The Company’s self-storage facilities are located in major metropolitan and rural areas and have numerous tenants per facility.  No single tenant represents a significant concentration of our revenues.  The facilities in Florida, California, Texas and Illinois provided approximately 17%, 12%, 10% and 7%, respectively, of total revenues for the three and six month periods ended June 30, 2011.

Summary of Critical Accounting Policies and Estimates

Set forth below is a summary of the accounting policies and estimates that management believes are critical to an understanding of the unaudited consolidated financial statements included in this report.  These policies require the application of judgment and assumptions by management and, as a result, are subject to a degree of uncertainty.  Due to this uncertainty, actual results could differ from estimates calculated and utilized by management.

18

Self-Storage Facilities

The Company records self-storage facilities at cost less accumulated depreciation.  Depreciation on the buildings and equipment is recorded on a straight-line basis over their estimated useful lives, which range from five to 40 years. Expenditures for significant renovations or improvements that extend the useful life of assets are capitalized.  Repairs and maintenance costs are expensed as incurred.

When facilities are acquired, the purchase price is allocated to the tangible and intangible assets acquired and liabilities assumed based on estimated fair values.  When a portfolio of facilities is acquired, the purchase price is allocated to the individual facilities based upon an income approach or a cash flow analysis using appropriate risk adjusted capitalization rates, which take into account the relative size, age and location of the individual facility along with current and projected occupancy and rental rate levels or appraised values, if available.  Allocations to the individual assets and liabilities are based upon comparable market sales information for land, buildings and improvements and estimates of depreciated replacement cost of equipment.

In allocating the purchase price for an acquisition, the Company determines whether the acquisition includes intangible assets or liabilities.  Substantially all of the leases in place at acquired facilities are at market rates, as the majority of the leases are month-to-month contracts.  Accordingly, to date no portion of the purchase price has been allocated to above- or below-market lease intangibles.  To date, no intangible asset has been recorded for the value of tenant relationships, because the Company does not have any concentrations of significant tenants and the average tenant turnover is fairly frequent.

During 2010, the Company acquired 85 management contracts from United Stor-All Management, LLC (“United Stor-All”).  The Company accounted for this acquisition as a business combination.  The Company recorded the fair value of the assets acquired which includes the intangible value related to the management contracts as other assets, net on the Company’s consolidated balance sheet.  The average estimated life of the intangible value of the management contracts is 56 months, and the related amortization expense recognized during the three and six months ended June 30, 2011 was $0.3 million and $0.6 million.  The Company recognized $0.2 million of amortization during the three and six months ended June 30, 2010.  Additionally, during 2010, the Company acquired 12 self-storage facilities and allocated approximately $3.7 million to the intangible value of the in-place leases.  The amortization expense that was recognized during the three and six months ended June 30, 2011 was $1.0 million and $1.9 million, respectively, with no comparable expense during the 2010 period.

During the six months ended June 30, 2011, the Company acquired five self-storage facilities for an aggregate purchase price of $58.7 million and allocated approximately $3.1 million to the intangible value of in-place leases.  These assets represent the value of in-place leases at the time of acquisition.  The Company recognized amortization expense related to these assets of $0.5 million and $0.6 million during the three and six months ended June 30, 2011.  In connection with one of the acquisitions, the Company assumed mortgage debt with an outstanding principal balance of $7.5 million and recorded a premium of $0.5 million to reflect the fair value of the debt at the time of assumption.

Long-lived assets classified as “held for use” are reviewed for impairment when events and circumstances such as declines in occupancy and operating results indicate that there may be impairment.  The carrying value of these long-lived assets is compared to the undiscounted future net operating cash flows, plus a terminal value, attributable to the assets to determine if the property’s basis is recoverable.  If a property’s basis is not considered recoverable, an impairment loss is recorded to the extent the net carrying value of the asset exceeds the fair value.  The impairment loss recognized equals the excess of net carrying value over the related fair value of the asset.  There were no impairment losses recognized in accordance with these procedures for the periods ended June 30, 2011 and 2010.

The Company considers long-lived assets to be “held for sale” upon satisfaction of the following criteria: (a) management commits to a plan to sell a facility (or group of facilities), (b) the facility is available for immediate sale in its present condition subject only to terms that are usual and customary for sales of such facilities, (c) an active program to locate a buyer and other actions required to complete the plan to sell the facility have been initiated, (d) the sale of the facility is probable and transfer of the asset is expected to be completed within one year, (e) the facility is being actively marketed for sale at a price that is reasonable in relation to its current fair value, and (f) actions required to complete the plan indicate that it is unlikely that significant changes to the plan will be made or that the plan will be withdrawn.

19

Typically these criteria are all met when the relevant asset is under contract, significant non-refundable deposits have been made by the potential buyer, the assets are immediately available for transfer and there are no contingencies related to the sale that may prevent the transaction from closing.  In most transactions, these contingencies are not satisfied until the actual closing of the transaction; accordingly, the facility is not identified as held for sale until the closing actually occurs. However, each potential transaction is evaluated based on its separate facts and circumstances.  Properties classified as held for sale are reported at the lesser of carrying value or fair value less estimated costs to sell.

Revenue Recognition

Management has determined that all of our leases with tenants are operating leases.  Rental income is recognized in accordance with the terms of the lease agreements or contracts, which generally are month-to-month.

The Company recognizes gains on disposition of properties only upon closing in accordance with the guidance on sales of real estate.  Payments received from purchasers prior to closing are recorded as deposits.  Profit on real estate sold is recognized using the full accrual method upon closing when the collectability of the sales price is reasonably assured and the Company is not obligated to perform significant activities after the sale.  Profit may be deferred in whole or part until the sale meets the requirements of profit recognition on sales under this guidance.

Share-Based Payments

We apply the fair value method of accounting for contingently issued shares and share options issued under our equity incentive plans.  Accordingly, share compensation expense is recorded ratably over the vesting period relating to such contingently issued shares and options.   The Company has elected to recognize compensation expense on a straight-line method over the requisite service period.

Noncontrolling Interests

Noncontrolling interests are the portion of equity (net assets) in a subsidiary not attributable, directly or indirectly, to a parent.  The ownership interests in the subsidiary that are held by owners other than the parent are noncontrolling interests.  In accordance with authoritative guidance issued on noncontrolling interests in consolidated financial statements, such noncontrolling interests are reported on the consolidated balance sheets within equity, separately from the Company’s equity.  The guidance also requires that noncontrolling interests are adjusted each period so that the carrying value equals the greater of its carrying value based on the accumulation of historical cost or its redemption fair value.  On the consolidated statements of operations, revenues, expenses and net income or loss from less-than-wholly-owned subsidiaries are reported at the consolidated amounts, including both the amounts attributable to the Company and noncontrolling interests.  Presentation of consolidated equity activity is included for both quarterly and annual financial statements, including beginning balances, activity for the period and ending balances for shareholders’ equity, noncontrolling interests and total equity.  The Company has adjusted the carrying value of its noncontrolling interests subject to redemption value to the extent applicable.  Disclosure of such redemption value provisions is provided in Note 9 to the unaudited condensed consolidated financial statements.

Results of Operations

The following discussion of our results of operations should be read in conjunction with the consolidated financial statements and the accompanying notes thereto.  Historical results set forth in the consolidated statements of operations reflect only the existing facilities and should not be taken as indicative of future operations.  The Company considers its same-store portfolio to consist of only those facilities owned and operated on a stabilized basis at the beginning and at the end of the applicable years presented. Same-store results are considered to be useful to investors in evaluating our performance because it provides information relating to changes in facility-level operating performance without taking into account the effects of acquisitions, developments or dispositions.

20

Acquisition and Development Activities

The comparability of the Company’s results of operations is affected by the timing of acquisition and disposition activities during the periods reported.  At June 30, 2011 and 2010, the Company owned 367 self-storage facilities and related assets, respectively.  The following table summarizes the change in number of owned self-storage facilities from January 1, 2010 through June 30, 2011:

	2011		2010
Balance - January 1	363		367
Facilities acquired	1		—
Facilities sold	—		—
Balance - March 31	364		367
Facilities acquired	4		—
Facilities consolidated	(1	)	—
Facilities sold	—		—
Balance - June 30	367		367
Facilities acquired			3
Facilities sold			—
Balance - September 30			370
Facilities acquired			9
Facilities sold			(16	)
Balance - December 31			363

21

Comparison of the three months ended June 30, 2011 to the three months ended June 30, 2010

	Same-Store Property Portfolio									Non Same-Store Properties					Other/ Eliminations						Total Portfolio
					Increase/			%																			Increase/
	2011		2010		(Decrease)			Change		2011		2010			2011			2010			2011			2010			(Decrease)			Change
REVENUES:
Rental income	$	49,279	$	48,137	$	1,142		2	%	$	3,627	$	19		$	—		$	—		$	52,906		$	48,156		$	4,750		10	%
Other property related income	4,876		4,201		675			16	%	410		216			364			—			5,650			4,417			1,233			28	%
Property management fee income	—		—		—			—		—		—			848			590			848			590			258			44	%
Total revenues	54,155		52,338		1,817			3	%	4,037		235			1,212			590			59,404			53,163			6,241			12	%
OPERATING EXPENSES:
Property operating expenses	20,770		21,266		(496		)	-2	%	1,508		269			2,807			2,220			25,085			23,755			1,330			6	%
NET OPERATING INCOME:	33,385		31,072		2,313			7	%	2,529		(34		)	(1,595		)	(1,630		)	34,319			29,408			4,911			17	%
Depreciation and amortization																					15,945			15,930			15			0	%
General and administrative																					6,841			6,844			(3		)	0	%
Subtotal																					22,786			22,774			12			0	%
Operating income																					11,533			6,634			4,899			74	%
Other Income (Expense):
Interest:
Interest expense on loans																					(8,020		)	(9,625		)	(1,605		)	-17	%
Loan procurement amortization expense																					(1,396		)	(1,620		)	(224		)	-14	%
Loan procurement amortization expense - early repayment of debt																					(2,085		)	—			2,085			100	%
Interest income																					5			62			(57		)	-92	%
Acquisition related costs																					(146		)	(300		)	(154		)	-51	%
Other																					(198		)	(35		)	163			466	%
Total other expense																					(11,840		)	(11,518		)	(322		)	3	%
INCOME (LOSS) FROM CONTINUING OPERATIONS																					(307		)	(4,884		)	4,577			94	%
INCOME FROM DISCONTINUED OPERATIONS																					1,895			495			1,400			283	%
NET INCOME (LOSS)																					1,588			(4,389		)	5,977			136	%
NET LOSS (INCOME) ATTRIBUTABLE TO NONCONTROLLING INTERESTS
Noncontrolling interests in the Operating Partnership																					(44		)	233			(277		)	-119	%
Noncontrolling interests in subsidiaries																					(642		)	(365		)	(277		)	-76	%
NET INCOME (LOSS) ATTRIBUTABLE TO THE  COMPANY																					$	902		$	(4,521	)	$	5,423		120	%

Revenues

Rental income increased from $48.2 million for the three months ended June 30, 2010 to $52.9 million for the three months ended June 30, 2011, an increase of $4.7 million, or 10%.  This increase is primarily attributable to $3.6 million of additional income from the properties acquired in 2010 and 2011 and increases in average occupancy and scheduled annual rent per square foot on the same-store portfolio resulting in a $1.1 million increase in rental income during the second quarter 2011 as compared to the second quarter 2010.

Other property related income increased from $4.4 million for the three months ended June 30, 2010 to $5.7 million for the three months ended June 30, 2011, an increase of $1.3 million, or 28%.  This increase is primarily attributable to increased fee revenue and insurance commissions of $1.3 million during the three months ended June 30, 2011 as compared to the three months ended June 30, 2010, which includes an increase of $0.2 million related to the 2010 and 2011 acquisitions.

Property management fee income increased to $0.8 million for the three months ended June 30, 2011 from $0.6 million for the three months ended June 30, 2010, an increase of $0.2 million.  This increase is attributable to a full quarter of management fees earned during the 2011 period related to the addition of 85 management contracts in April 2010, compared to two months of similar activity during the second quarter of 2010.

Operating Expenses

Property operating expenses increased from $23.8 million for the three months ended June 30, 2010 to $25.1 million for the three months ended June 30, 2011, an increase of $1.3 million, or 6%.  This increase is primarily attributable to $1.2 million of increased expenses associated with newly acquired properties and a full quarter of expenses related to the addition of 85 management contracts in April 2010, offset by reduced levels of property expenses in the Company’s same-store properties of $0.5 million.

22

Other Income (Expenses)

Interest expense decreased from $9.6 million for the three months ended June 30, 2010 to $8.0 million for the three months ended June 30, 2011, a decrease of $1.6 million, or 17%.  Approximately $1.1 million of the reduced interest expense is related to approximately $136 million of net mortgage loan repayments during the period from April 1, 2010 through June 30, 2011.   Interest expense also decreased as a result of lower interest rates on the Credit Facility during 2011 as compared to 2010.

Loan procurement amortization expense - early repayment of debt was $2.1 million for the three months ended June 30, 2011, with no comparable expense during the 2010 period.  This expense is related to the write-off of unamortized loan procurement costs associated with $100 million of unsecured term loans that were repaid during the quarter.

Income from Discontinued Operations

Income from discontinued operations increased from $0.5 million for the three months ended June 30, 2010 to $1.9 million for the three months ended June 30, 2011, an increase of $1.4 million.  Income during the 2011 period relates to proceeds in conjunction with eminent domain proceedings on our North H Street asset during 2009.  Income during the 2010 period is related to the sale of 12 assets during 2010.

Comparison of the six months ended June 30, 2011 to the six months ended June 30, 2010

	Same-Store Property Portfolio								Non Same-Store Properties				Other/ Eliminations						Total Portfolio
					Increase/		%																		Increase/
	2011		2010		(Decrease)		Change		2011		2010		2011			2010			2011			2010			(Decrease)			Change
REVENUES:
Rental income	$	98,288	$	95,736	$	2,552	3	%	$	6,489	$	134	$	—		$	—		$	104,777		$	95,870		$	8,907		9	%
Other property related income	9,052		7,883		1,169		15	%	703		337		651			—			10,406			8,220			2,186			27	%
Property management fee income	—		—		—		—		—		—		1,757			634			1,757			634			1,123			177	%
Total revenues	107,340		103,619		3,721		4	%	7,192		471		2,408			634			116,940			104,724			12,216			12	%
OPERATING EXPENSES:
Property operating expenses	42,348		41,724		624		1	%	2,732		446		5,608			3,932			50,688			46,102			4,586			10	%
NET OPERATING INCOME:	64,992		61,895		3,097		5	%	4,460		25		(3,200		)	(3,298		)	66,252			58,622			7,630			13	%
Depreciation and amortization																			31,518			31,878			(360		)	-1	%
General and administrative																			12,874			12,711			163			1	%
Subtotal																			44,392			44,589			(197		)	0	%
Operating income																			21,860			14,033			7,827			56	%
Other Income (Expense):
Interest:
Interest expense on loans																			(16,133		)	(19,676		)	(3,543		)	-18	%
Loan procurement amortization expense																			(3,031		)	(3,159		)	(128		)	-4	%
Loan procurement amortization expense - early repayment of debt																			(2,085		)	—			2,085			100	%
Interest income																			14			597			(583		)	-98	%
Acquisition related costs																			(255		)	(300		)	(45		)	-15	%
Other																			(201		)	(76		)	125			164	%
Total other expense																			(21,691		)	(22,614		)	923			-4	%
INCOME (LOSS) FROM CONTINUING OPERATIONS																			169			(8,581		)	8,750			102	%
INCOME FROM DISCONTINUED OPERATIONS																			1,895			1,000			895			90	%
NET INCOME (LOSS)																			2,064			(7,581		)	9,645			127	%
NET LOSS (INCOME) ATTRIBUTABLE TO NONCONTROLLING INTERESTS
Noncontrolling interests in the Operating Partnership																			(39		)	411			(450		)	-109	%
Noncontrolling interests in subsidiaries																			(1,240		)	(826		)	(414		)	-50	%
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY																			$	785		$	(7,996	)	$	8,781		110	%

Revenues

Rental income increased from $95.9 million for the six months ended June 30, 2010 to $104.8 million for the six months ended June 30, 2011, an increase of $8.9 million, or 9%.  This increase is primarily attributable to $6.4 million of additional income from the

23

properties acquired in 2010 and 2011 and increases in average occupancy and scheduled annual rent per square foot on the same-store portfolio resulting in a $2.6 million increase in rental income during the 2011 period as compared to the 2010 period.

Other property related income increased from $8.2 million for the six months ended June 30, 2010 to $10.4 million for the six months ended June 30, 2011, an increase of $2.2 million, or 27%.  This increase is primarily attributable to increased fee revenue and insurance commissions of $1.9 million during the six months ended June 30, 2011 as compared to the six months ended June 30, 2010, which includes an increase of $0.4 million related to the 2010 and 2011 acquisitions.

Property management fee income increased to $1.8 million for the six months ended June 30, 2011 from $0.6 million for the six months ended June 30, 2010, an increase of $1.2 million.  This increase is attributable to six months of management fees earned during 2011 related to the addition of 85 management contracts in April 2010, compared to two months of similar activity during the 2010 period.

Operating Expenses

Property operating expenses increased from $46.1 million for the six months ended June 30, 2010 to $50.7 million for the six months ended June 30, 2011, an increase of $4.6 million, or 10%.  This increase is primarily attributable to $4.0 million of increased expenses associated with newly acquired properties and six months of expenses in the 2011 period related to the addition of 85 management contracts in April 2010, compared to only two months of similar expenses in the 2010 period.  In addition, we experienced a $0.6 million increase in same-store expenses primarily attributable to a $0.4 million increase in snow removal expense during the 2011 period as compared to the 2010 period.

Other Income (Expenses)

Interest expense decreased from $19.7 million for the six months ended June 30, 2010 to $16.1 million for the six months ended June 30, 2011, a decrease of $3.6 million, or 18%.  Approximately $2.4 million of the reduced interest expense related to approximately $221 million of net mortgage loan repayments during the period from January 1, 2010 through June 30, 2011.   Interest expense also decreased as a result of lower interest rates on the Credit Facility during 2011 as compared to 2010.

Loan procurement amortization expense - early repayment of debt was $2.1 million for the six months ended June 30, 2011, with no comparable expense during the 2010 period.  This expense is related to the write-off of unamortized loan procurement costs associated with $100 million of unsecured term loans that were repaid during the quarter.

Income from Discontinued Operations

Income from discontinued operations increased from $1.0 million for the six months ended June 30, 2010 to $1.9 million for the three months ended June 30, 2011, an increase of $0.9 million.  Income during the 2011 period relates to proceeds received related to the North H Street asset that was taken in conjunction with eminent domain proceedings during 2009.  Income during the 2010 period is related to the sale of the 12 assets during 2010.

Non-GAAP Financial Measures

NOI

We define net operating income, which we refer to as “NOI,” as total continuing revenues less continuing property operating expenses.  NOI also can be calculated by adding back to net income (loss): interest expense on loans, loan procurement amortization expense, procurement amortization expense - early repayment of debt, acquisition related costs, amounts attributable to noncontrolling interests, other expense, depreciation and amortization expense, general and administrative expense, and deducting from net income: income from discontinued operations, gains on disposition of discontinued operations, other income, and interest income.  NOI is not a measure of performance calculated in accordance with GAAP.

We use NOI as a measure of operating performance at each of our facilities, and for all of our facilities in the aggregate.  NOI should not be considered as a substitute for operating income, net income, cash flows provided by operating, investing and financing activities, or other income statement or cash flow statement data prepared in accordance with GAAP.

24

We believe NOI is useful to investors in evaluating our operating performance because:

·It is one of the primary measures used by our management and our facility managers to evaluate the economic productivity of our facilities, including our ability to lease our facilities, increase pricing and occupancy, and control our property operating expenses;

·It is widely used in the real estate industry and the self-storage industry to measure the performance and value of real estate assets without regard to various items included in net income that do not relate to or are not indicative of operating performance, such as depreciation and amortization expense, which can vary depending upon accounting methods and the book value of assets; and

·It helps our investors to meaningfully compare the results of our operating performance from period to period by removing the impact of our capital structure (primarily interest expense on our outstanding indebtedness) and depreciation of our basis in our assets from our operating results.

There are material limitations to using a measure such as NOI, including the difficulty associated with comparing results among more than one company and the inability to analyze certain significant items, including depreciation and interest expense, that directly affect our net income.  We compensate for these limitations by considering the economic effect of the excluded expense items independently as well as in connection with our analysis of net income.  NOI should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP, such as total revenues, operating income and net income.

Cash Flows

Comparison of the six months ended June 30, 2011 to the six months ended June 30, 2010

A comparison of cash flow from operating, investing and financing activities for the six months ended June 30, 2011 and 2010 is as follows (in thousands):

	Six Months Ended June 30,
	2011			2010			Change
Net cash flow provided by (used in):
Operating activities	$	38,167		$	27,438		$	10,729
Investing activities	$	(56,458	)	$	12,332		$	(68,790	)
Financing activities	$	14,245		$	(110,661	)	$	124,906

Cash flows provided by operating activities for the six months ended June 30, 2011 and 2010 were $38.2 million and $27.4 million, respectively, an increase of $10.8 million, or 39%.  The increase primarily relates to increased NOI levels of $7.6 million during the six months ended June 30, 2011 as compared to the six months ended June 30, 2010 and $1.9 million of proceeds received in conjunction with eminent domain proceedings on our North H Street asset during 2009.

Cash provided by (used in) investing activities decreased from $12.3 million for the six months ended June 30, 2010 to ($56.5) million for the six months ended June 30, 2011, a decrease of $68.8 million.  The decrease primarily relates to higher acquisition activity in the 2011 period (five facilities for an aggregate cash outflow of $50.8 million) relative to no acquisitions during the 2010 period and collections of notes receivable repayments of $19.9 million during the six months ended June 30, 2010.

Cash provided by (used in) financing activities increased from ($110.7) million to $14.2 million during the six months ended June 30, 2010 and 2011, respectively, an increase of $124.9 million.  The increase primarily relates to increased net debt proceeds of $135.9 million, offset by increased distributions paid to shareholders and non-controlling interests of $9.7 million during the 2011 period as compared to the 2010 period due to additional outstanding shares and an increase in the distribution per share during the 2011 period.

25

Liquidity and Capital Resources

Liquidity Overview

Our cash flow from operations has historically been one of our primary sources of liquidity used to fund debt service, distributions and capital expenditures.  We derive substantially all of our revenue from customers who lease space from us at our facilities.  Therefore, our ability to generate cash from operations is dependent on the rents that we are able to charge and collect from our customers.  We believe that the facilities in which we invest — self-storage facilities — are less sensitive than other real estate product types to current near-term economic downturns.  However, prolonged economic downturns will adversely affect our cash flows from operations.

In order to qualify as a REIT for federal income tax purposes, we are required to distribute at least 90% of our REIT taxable income, excluding capital gains, to our shareholders on an annual basis or pay federal income tax.  The nature of our business, coupled with the requirement that we distribute a substantial portion of our income on an annual basis, will cause us to have substantial liquidity needs over both the short term and the long term.

Our short term liquidity needs consist primarily of funds necessary to pay operating expenses associated with our facilities, refinancing of certain mortgage indebtedness, interest expense and scheduled principal payments on debt, expected distributions to limited partners and shareholders and recurring capital expenditures.  These liquidity needs will vary from year to year, in some cases significantly.  We expect recurring capital expenditures remaining in fiscal year 2011 to be approximately $3 million to $5 million.  In addition, our currently scheduled principal payments on debt, including borrowings outstanding on the credit facility and unsecured term loans, are approximately $2.9 million during the remainder of 2011 and $159.5 million in 2012.

Our most restrictive debt covenants limit the amount of additional leverage we can add; however, we believe access to our credit facility, access to our “at the market” program and cash flow from operations are adequate to execute our current business plan and remain in compliance with our debt covenants.

Our liquidity needs beyond 2011 consist primarily of contractual obligations which include repayments of indebtedness at maturity, as well as potential discretionary expenditures such as (i) non-recurring capital expenditures; (ii) redevelopment of operating facilities; (iii) acquisitions of additional facilities; and (iv) development of new facilities.  We will have to satisfy our needs through either additional borrowings, including borrowings under our revolving credit facility, sales of common or preferred shares and/or cash generated through facility dispositions and joint venture transactions.

Notwithstanding the discussion above, we believe that, as a publicly traded REIT, we will have access to multiple sources of capital to fund long term liquidity requirements, including the incurrence of additional debt and the issuance of additional equity.  However, we cannot provide any assurance that this will be the case.  Our ability to incur additional debt is dependent on a number of factors, including our degree of leverage, the value of our assets and borrowing restrictions that may be imposed by lenders.  In addition, dislocations in the United States debt markets may significantly reduce the availability and increase the cost of long term debt capital, including conventional mortgage financing and commercial mortgage-backed securities financing.  There can be no assurance that such capital will be readily available in the future.  Our ability to access the equity capital markets is also dependent on a number of factors, including general market conditions for REITs and market perceptions about us.

Current and Expected Sources of Cash

As of June 30, 2011, we had approximately $1.8 million in available cash and cash equivalents.  In addition, we had approximately $241 million of availability for borrowings under our revolving credit facility.

Bank Credit Facilities

On September 29, 2010, we amended the 2009 Credit Facility.  The amended credit facility (the “Credit Facility”) consists of a $200 million unsecured term loan and a $250 million unsecured revolving credit facility.  The Credit Facility has a three-year term expiring on December 7, 2013, is unsecured, and borrowings on the facility incur interest on a borrowing spread determined by our leverage levels plus LIBOR.  We incurred $2.5 million of costs in connection with executing this amendment, which are included as a component of loan procurement costs, net of amortization, on the consolidated balance sheet.  Borrowings under the Credit Facility

26

bear interest ranging from 3.25% to 3.75% over LIBOR depending on our leverage ratio.  If we receive two investment grade ratings, pricing on the Credit Facility will adjust to range from 1.90% to 3.00% over LIBOR.

On June 20, 2011, we entered into a Term Loan Agreement (the “Term Loan Facility”) which consisted of a $100 million term loan with a five-year maturity and a $100 million term loan with a seven-year maturity.  The Term Loan Facility permits the Company to request additional advances of five-year or seven-year loans in minimum increments of $5,000,000 provided that the aggregate of such additional advances does not exceed $50,000,000.  We incurred $2.1 million in connection with executing the agreement and capitalized such costs as a component of loan procurement costs, net of amortization on the consolidated balance sheet.  Pricing on the Term Loan Facility ranges, depending on the Company’s leverage levels, from 1.90% to 2.75% over LIBOR for the five-year loan, and from 2.05% to 2.85% over LIBOR for the seven-year loan, and each loan has no LIBOR floor.  If we receive two investment grade ratings, pricing on the Term Loan Facility will adjust to range from 1.45% to 2.10% over LIBOR for the five-year loan, and from 1.60% to 2.25% over LIBOR for the seven-year loan.  We incurred $2.1 million in connection with executing the agreement and capitalized such costs as a component of loan procurement costs, net of amortization on the consolidated balance sheet.

On June 30, 2011, $200 million of unsecured term loan borrowings were outstanding under the Term Loan Facility, $100 million of unsecured term loan borrowings and $9 million of unsecured revolving credit facility borrowings were outstanding under the Credit Facility, and $241 million was available for borrowing under the Credit Facility.   We had an interest rate cap agreement as of June 30, 2011, that effectively limited the LIBOR component of the interest rate on $100 million of Credit Facility borrowings to 2.00% per annum through January 2012.  In addition, we had interest rate swap agreements as of June 30, 2011 that fix LIBOR on both the five and seven-year term loans through their respective maturity dates.  The interest rate swap agreements fix thirty day LIBOR over the terms of the five and seven-year term loans at 1.80% and 2.47%, respectively.   We recognized loan procurement amortization expense - early repayment of debt of $2.1 million related to the write-off of unamortized loan procurement costs associated with $100 million of unsecured term loans that were repaid during the three months ended June 30, 2011.

As of June 30, 2011, borrowings under the Credit Facility and Term Loan Facility had a weighted average interest rate of 3.87% and the effective interest rates on the five and seven-year term loans were 3.70% and 4.52%, respectively, after giving consideration to the interest rate swaps described in Note 7.

Our ability to borrow under the Credit Facility and Term Loan Facility is subject to our ongoing compliance with certain financial covenants which include:

·Maximum total indebtedness to total asset value of 60.0% at any time;

·Minimum fixed charge coverage ratio of 1.50:1.00; and

·Minimum tangible net worth of $821,211,200 plus 75% of net proceeds from equity issuances after June 30, 2010.

Further, under the Credit Facility and Term Loan Facility, we are restricted from paying distributions on our common shares that would exceed an amount equal to the greater of (i) 95% of our funds from operations, and (ii) such amount as may be necessary to maintain our REIT status.

We are currently in compliance with all of our financial covenants and anticipate being in compliance with all of our financial covenants through the terms of the Credit Facility and Term Loan Facility.

At The Market Program

On January 26, 2011, we amended our sales agreement with Cantor Fitzgerald & Co. (the “Sales Agent”) dated April 3, 2009 (as amended, the “Sales Agreement”) to increase the number of common shares that the Sales Agent may sell under the Sales Agreement from 10,000,000 to 15,000,000.

Future sales of common shares, if any, under the Sales Agreement will depend upon market conditions and other factors to be determined by the Company and may be made in negotiated transactions or transactions that are deemed to be “at the market offerings”. We have no obligation to sell any common shares under the Sales Agreement, and may at any time suspend solicitation and offers under the Sales Agreement or terminate the Sales Agreement.

27

Off-Balance Sheet Arrangements

We do not currently have any off-balance sheet arrangements.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company’s future income, cash flows and fair values relevant to financial instruments depend upon prevailing interest rates.

Market Risk

Our investment policy relating to cash and cash equivalents is to preserve principal and liquidity while maximizing the return through investment of available funds.

Effect of Changes in Interest Rates on our Outstanding Debt

The analysis below presents the sensitivity of the market value of our financial instruments to selected changes in market rates.  The range of changes chosen reflects our view of changes which are reasonably possible over a one-year period.  Market values are the present value of projected future cash flows based on the market rates chosen.

Our financial instruments consist of both fixed and variable rate debt.  As of June 30, 2011, our consolidated debt consisted of $347.6 million in fixed rate loans payable, $300 million in variable rate unsecured term loans and $9 million in the unsecured revolving credit facility.  All financial instruments were entered into for other than trading purposes and the net market value of these financial instruments is referred to as the net financial position.  Changes in interest rates have different impacts on the fixed and variable rate portions of our debt portfolio.  A change in interest rates on the fixed portion of the debt portfolio impacts the net financial instrument position, but has no impact on interest incurred or cash flows.  A change in interest rates on the variable portion of the debt portfolio impacts the interest incurred and cash flows, but does not impact the net financial instrument position.

If market rates of interest on our variable rate debt increase by 1%, the increase in annual interest expense on our variable rate debt would decrease future earnings and cash flows by approximately $3.1 million a year.  If market rates of interest on our variable rate debt decrease by 1%, the decrease in interest expense on our variable rate debt would increase future earnings and cash flows by approximately $3.1 million a year.

If market rates of interest increase by 1%, the fair value of our outstanding fixed-rate mortgage debt would decrease by approximately $7.4 million.  If market rates of interest decrease by 1%, the fair value of our outstanding fixed-rate mortgage debt would increase by approximately $7.7 million.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)).  Based on that evaluation, our CEO and CFO have concluded that our disclosure controls and procedures are effective.

Based on that evaluation, our CEO and CFO have concluded that our disclosure controls and procedures are designed at a reasonable assurance level and are effective to provide reasonable assurance that information required to be disclosed by us in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms and that such information is accumulated and communicated to our management, including our CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure.

28

Changes in Internal Controls Over Financial Reporting

There has been no change in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

The following table provides information about repurchases of the Company’s common shares during the three-month period ended June 30, 2011:

	Total Number of Shares Purchased (1)	Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs (2)
April 1 – April 30	1,962	$	11.30	N/A	3,000,000
May 1 – May 31	354	$	11.09	N/A	3,000,000
June 1 – June 30	1,016	10.76		N/A	3,000,000
Total	3,332	$	11.11	N/A	3,000,000

(1)Represents common shares withheld by the Company upon the vesting of restricted shares to cover employee tax obligations.

(2)On September 27, 2007, the Company announced that the Board of Trustees approved a share repurchase program for up to 3.0 million of the Company’s outstanding common shares.  Unless terminated earlier by resolution of the Board of Trustees, the program will expire when the number of authorized shares has been repurchased.  The Company has made no repurchases under this program.

29

ITEM 6.  EXHIBITS

Exhibit No.
10.1*	Amended and Restated Employment Letter Agreement, dated April 4, 2011, by and between U-Store-It Trust and Jeffrey P. Foster, incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on April 4, 2011
10.2	Term Loan Agreement dated as of June 20, 2011 by and among U-Store-It, L.P., as Borrower, U-Store-It Trust, and Wells Fargo Securities, LLC and PNC Capital Markets LLC, as joint lead arrangers and joint bookrunners, incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on June 20, 2011.
12.1	Statement regarding Computation of Ratios of U-Store-It Trust. (filed here with)
31.1	Certification of Chief Executive Officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (filed here with)
31.2	Certification of Chief Financial Officer required by Rule 13a-14(a)/15d-14(a) under the Exchange Act, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. (filed here with)
32.1	Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished here with)
101	The following materials from U-Store-It’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2011 are furnished herewith, formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets, (ii) the Condensed Consolidated Statements of Operations, (iii) the Condensed Consolidated Statements of Cash Flows, and (iv) the Notes to Condensed Consolidated Financial Statements, tagged as blocks of text.

* Denotes a contract or compensatory plan, contract or arrangement

30

SIGNATURES OF REGISTRANT

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	U-STORE-IT TRUST
	(Registrant)
Date: August 9, 2011	By:	/s/ Dean Jernigan
	Dean Jernigan, Chief Executive Officer
	(Principal Executive Officer)
Date: August 9, 2011	By:	/s/ Timothy M. Martin
	Timothy M. Martin, Chief Financial Officer
	(Principal Financial Officer)

31

EX-12.1

Exhibit 12.1

U-Store-It Trust

Computation of Ratio of Earnings to Fixed Charges

(dollars in thousands)

	Year Ended December 31,															Six Months Ended June 30,
	2006			2007			2008			2009			2010			2010			2011
Earnings before fixed charges:
Add:
(Loss) income from continuing operations	$	(19,746	)	$	(26,737	)	$	(25,837	)	$	(19,302	)	$	(9,851	)	$	(7,581	)	$	2,064
Fixed charges - per below	49,695			56,192			54,192			47,831			44,539			19,792			16,202
Less:
Capitalized interest	(35		)	(108		)	(99		)	(73		)	(132		)	(78		)	(31		)
Earnings before fixed charges	29,914			29,347			28,256			28,456			34,556			12,133			18,235
Fixed charges:
Interest expense (including amortization premiums and discounts related to indebtedness)	47,600			55,880			53,943			47,608			44,257			19,676			16,133
Early extinguishment of debt	1,907			—			—			—			—			—			—
Capitalized interest	35			108			99			73			132			78			31
Estimate of interest within rental expense	153			204			150			150			150			38			38
Total Fixed Charges	49,695			56,192			54,192			47,831			44,539			19,792			16,202
Ratio of earnings to fixed charges (a)	0.60			0.52			0.52			0.59			0.78			0.61			1.13

(a)  Due to our losses in fiscal 2006, 2007, 2008, 2009 and 2010 the coverage ratio was less than 1:1.  The Company must generate additional earnings of $19.7 million, $26.7 million, $25.8 million, $19.3 million, $9.9 million, and $7.6 million to achieve a coverage of 1:1 in fiscal 2006, 2007, 2008, 2009, 2010 and the six months ended June 30, 2010, repectively.

EX-31.1

Exhibit 31.1

CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER

PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Dean Jernigan, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of U-Store-It Trust;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s Board of Trustees (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 9, 2011	/s/ Dean Jernigan
	Dean Jernigan
	Chief Executive Officer

EX-31.2

Exhibit 31.2

CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER

PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Timothy M. Martin, certify that:

1. I have reviewed this Quarterly Report on Form 10-Q of U-Store-It Trust;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s Board of Trustees (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: August 9, 2011	/s/ Timothy M. Martin
	Timothy M. Martin
	Chief Financial Officer

EX-32.1

Exhibit 32.1

Certification of Chief Executive Officer and Chief Financial Officer

Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of

the

Sarbanes-Oxley Act of 2002

The undersigned, the Chief Executive Officer and Chief Financial Officer of U-Store-It Trust (the “Company”), each hereby certifies, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:

(a) The Quarterly Report on Form 10-Q of the Company for the period ended June 30, 2011 (the “Report”) filed on the date hereof with the Securities and Exchange Commission fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(b) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

Date: August 9, 2011	/s/ Dean Jernigan
	Dean Jernigan
	Chief Executive Officer
Date: August 9, 2011	/s/ Timothy M. Martin
	Timothy M. Martin
	Chief Financial Officer

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

XML



CONSOLIDATED STATEMENTS OF OPERATIONS (USD $) In Thousands, except Per Share data	3 Months Ended		6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010	Jun. 30, 2011	Jun. 30, 2010
REVENUES
Rental income	$ 52,906	$ 48,156	$ 104,777	$ 95,870
Other property related income	5,650	4,417	10,406	8,220
Property management fee income	848	590	1,757	634
Total revenues	59,404	53,163	116,940	104,724
OPERATING EXPENSES
Property operating expenses	25,085	23,755	50,688	46,102
Depreciation and amortization	15,945	15,930	31,518	31,878
General and administrative	6,841	6,844	12,874	12,711
Total operating expenses	47,871	46,529	95,080	90,691
OPERATING INCOME	11,533	6,634	21,860	14,033
Interest:
Interest expense on loans	(8,020)	(9,625)	(16,133)	(19,676)
Loan procurement amortization expense	(1,396)	(1,620)	(3,031)	(3,159)
Loan procurement amortization expense - early repayment of debt	(2,085)		(2,085)
Interest income	5	62	14	597
Acquisition related costs	(146)	(300)	(255)	(300)
Other	(198)	(35)	(201)	(76)
Total other expense	(11,840)	(11,518)	(21,691)	(22,614)
INCOME (LOSS) FROM CONTINUING OPERATIONS	(307)	(4,884)	169	(8,581)
INCOME FROM DISCONTINUED OPERATIONS	1,895	495	1,895	1,000
NET INCOME (LOSS)	1,588	(4,389)	2,064	(7,581)
NET LOSS (INCOME) ATTRIBUTABLE TO NONCONTROLLING INTERESTS
Noncontrolling interests in the Operating Partnership	(44)	233	(39)	411
Noncontrolling interest in subsidiaries	(642)	(365)	(1,240)	(826)
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY	902	(4,521)	785	(7,996)
Basic loss per share from continuing operations attributable to common shareholders (in dollars per share)	$ (0.01)	$ (0.05)	$ (0.01)	$ (0.10)
Basic earnings per share from discontinued operations attributable to common shareholders (in dollars per share)	$ 0.02		$ 0.02	$ 0.01
Basic earnings (loss) per share attributable to common shareholders (in dollars per share)	$ 0.01	$ (0.05)	$ 0.01	$ (0.09)
Diluted loss per share from continuing operations attributable to common shareholders (in dollars per share)	$ (0.01)	$ (0.05)	$ (0.01)	$ (0.10)
Diluted earnings per share from discontinued operations attributable to common shareholders (in dollars per share)	$ 0.02		$ 0.02	$ 0.01
Diluted earnings (loss) per share attributable to common shareholders (in dollars per share)	$ 0.01	$ (0.05)	$ 0.01	$ (0.09)
Weighted-average basic shares outstanding (in shares)	98,844	92,925	98,807	92,880
Weighted-average diluted shares outstanding (in shares)	98,844	92,925	98,807	92,880
AMOUNTS ATTRIBUTABLE TO THE COMPANY'S COMMON SHAREHOLDERS:
Loss from continuing operations	(906)	(4,992)	(1,023)	(8,947)
Total discontinued operations	1,808	471	1,808	951
Net income (loss)	$ 902	$ (4,521)	$ 785	$ (7,996)

XML



CONSOLIDATED STATEMENTS OF EQUITY (USD $) In Thousands	Total	Total Shareholders' Equity	Common Stock	Additional Paid in Capital	Accumulated Other Comprehensive (Loss) Income	Accumulated Deficit	Noncontrolling Interest in Subsidiaries	Noncontrolling Interests in the Operating Partnership
Balance of Noncontrolling Interests in the Operating Partnership at Dec. 31, 2009								$ 45,394
Balance at Dec. 31, 2009	739,330	695,309	927	974,926	(874)	(279,670)	44,021
Balance (in shares) at Dec. 31, 2009			92,655
Increase (Decrease) in Stockholders' Equity
Contributions from noncontrolling interests in subsidiaries	16						16
Issuance of restricted shares	2	2	2
Issuance of restricted shares (in shares)			201
Issuance of common shares	371	371		371
Issuance of common shares (in shares)			46
Exercise of stock options	181	181	1	180
Exercise of stock options (in shares)			52
Conversion from units to shares (in shares)			4
Amortization of restricted shares	753	753		753
Share compensation expense	981	981		981
Net (loss) income	(7,581)	(7,996)				(7,996)	826	(411)
Net (loss) income, including temporary equity	(7,170)
Other comprehensive income (loss):
Unrealized gain (loss) on foreign currency translation	(237)	(230)			(230)		(7)	(12)
Distributions	(6,973)	(4,684)				(4,684)	(2,289)	(240)
Balance of Noncontrolling Interests in the Operating Partnership at Jun. 30, 2010								44,731
Balance at Jun. 30, 2010	727,254	684,687	930	977,211	(1,104)	(292,350)	42,567
Balance (in shares) at Jun. 30, 2010			92,958
Balance of Noncontrolling Interests in the Operating Partnership at Dec. 31, 2010	45,145							45,145
Balance at Dec. 31, 2010	765,408	724,216	986	1,026,952	(1,121)	(302,601)	41,192
Balance (in shares) at Dec. 31, 2010			98,597
Increase (Decrease) in Stockholders' Equity
Contributions from noncontrolling interests in subsidiaries	7						7
Issuance of restricted shares	2	2	2
Issuance of restricted shares (in shares)			225
Exercise of stock options	122	122	1	121
Exercise of stock options (in shares)			24
Conversion from units to shares	85	85		85				(85)
Conversion from units to shares (in shares)			8
Amortization of restricted shares	664	664		664
Share compensation expense	818	818		818
Net (loss) income	2,064	785				785	1,240	39
Net (loss) income, including temporary equity	2,025
Adjustment for noncontrolling interest in Operating Partnership	(5,305)	(5,305)				(5,305)		5,305
Other comprehensive income (loss):
Unrealized gain on interest rate swap	822	797			797		25	39
Unrealized gain (loss) on foreign currency translation	218	211			211		7	10
Distributions	(16,225)	(13,932)				(13,932)	(2,293)	(664)
Balance of Noncontrolling Interests in the Operating Partnership at Jun. 30, 2011	49,789							49,789
Balance at Jun. 30, 2011	$ 748,641	$ 708,463	$ 989	$ 1,028,640	$ (113)	$ (321,053)	$ 40,178
Balance (in shares) at Jun. 30, 2011			98,854

XML



CONSOLIDATED BALANCE SHEETS (USD $) In Thousands	Jun. 30, 2011	Dec. 31, 2010
ASSETS
Storage facilities	$ 1,781,331	$ 1,743,021
Less: Accumulated depreciation	(318,770)	(314,530)
Storage facilities, net	1,462,561	1,428,491
Cash and cash equivalents	1,845	5,891
Restricted cash	9,747	10,250
Loan procurement costs, net of amortization	12,672	15,611
Other assets, net	22,637	18,576
Total assets	1,509,462	1,478,819
LIABILITIES AND EQUITY
Revolving credit facility	9,000	43,000
Unsecured term loans	300,000	200,000
Mortgage loans and notes payable	347,645	372,457
Accounts payable, accrued expenses and other liabilities	37,105	36,172
Distributions payable	7,260	7,275
Deferred revenue	9,532	8,873
Security deposits	490	489
Total liabilities	711,032	668,266
Noncontrolling interests in the Operating Partnership	49,789	45,145
Commitments and contingencies
Equity
Common shares $.01 par value, 200,000,000 shares authorized, 98,854,160 and 98,596,796 shares issued and outstanding at June 30, 2011 and December 31, 2010, respectively	989	986
Additional paid in capital	1,028,640	1,026,952
Accumulated other comprehensive loss	(113)	(1,121)
Accumulated deficit	(321,053)	(302,601)
Total U-Store-It Trust shareholders' equity	708,463	724,216
Noncontrolling interest in subsidiaries	40,178	41,192
Total equity	748,641	765,408
Total liabilities and equity	$ 1,509,462	$ 1,478,819

XML



DERIVATIVE FINANCIAL INSTRUMENTS

6 Months Ended

Jun. 30, 2011

DERIVATIVE FINANCIAL INSTRUMENTS

DERIVATIVE FINANCIAL INSTRUMENTS

7.  DERIVATIVE FINANCIAL INSTRUMENTS

The Company’s use of derivative instruments is limited to the utilization of interest rate agreements or other instruments to manage interest rate risk exposures and not for speculative purposes. The principal objective of such arrangements is to minimize the risks and/or costs associated with the Company’s operating and financial structure, as well as to hedge specific transactions. The counterparties to these arrangements are major financial institutions with which the Company and its subsidiaries may also have other financial relationships. The Company is potentially exposed to credit loss in the event of non-performance by these counterparties. However, because of the high credit ratings of the counterparties, the Company does not anticipate that any of the counterparties will fail to meet these obligations as they come due. The Company does not hedge credit or property value market risks.

The Company has entered into interest rate swap agreements that qualify and are designated as cash flow hedges designed to reduce the impact of interest rate changes on its variable rate debt.   Therefore, the interest rate swaps are recorded in the consolidated balance sheet at fair value and the related gains or losses are deferred in shareholders’ equity as Accumulated Other Comprehensive Loss.  These deferred gains and losses are amortized into interest expense during the period or periods in which the related interest payments affect earnings.  However, to the extent that the interest rate swaps are not perfectly effective in offsetting the change in value of the interest payments being hedged, the ineffective portion of these contracts is recognized in earnings immediately.  Ineffectiveness was immaterial for all periods presented.

The Company formally assesses, both at inception of a hedge and on an on-going basis, whether each derivative is highly-effective in offsetting changes in cash flows of the hedged item. If management determines that a derivative is highly-effective as a hedge, then the Company accounts for the derivative using hedge accounting, pursuant to which gains or losses inherent in the derivative do not impact the Company’s results of operations.  If management determines that a derivative is not highly-effective as a hedge or if a derivative ceases to be a highly-effective hedge, the Company will discontinue hedge accounting prospectively and will reflect in its statement of operations realized and unrealized gains and losses in respect of the derivative.

The following table summarizes the terms and fair values of the Company’s derivative financial instruments at June 30, 2011 (dollars in thousands):

								Fair Value
Hedge		Notional						June 30,
Product	Hedge Type	Amount		Strike		Effective Date	Maturity	2011
Cap	Cash flow	$	100,000	2.0000	%	2/1/2011	1/31/2012	$	—
Swap	Cash flow	$	40,000	1.8025	%	6/20/2011	6/20/2016	163
Swap	Cash flow	$	40,000	1.8025	%	6/20/2011	6/20/2016	114
Swap	Cash flow	$	20,000	1.8025	%	6/20/2011	6/20/2016	110
Swap	Cash flow	$	40,000	2.4590	%	6/20/2011	6/20/2018	237
Swap	Cash flow	$	40,000	2.4725	%	6/20/2011	6/20/2018	131
Swap	Cash flow	$	20,000	2.4750	%	6/20/2011	6/20/2018	106
								$	861

XML



COMPREHENSIVE INCOME (LOSS)

6 Months Ended

Jun. 30, 2011

COMPREHENSIVE INCOME (LOSS)

COMPREHENSIVE INCOME (LOSS)

12.  COMPREHENSIVE INCOME (LOSS)

	Three Months Ended June 30,						Six Months Ended June 30,
	2011			2010			2011		2010
	(in thousands)
NET INCOME (LOSS)	$	1,588		$	(4,389	)	$	2,064	$	(7,581	)
Other comprehensive income (loss):
Unrealized gain on interest rate swap	861			—			861		—
Unrealized gain (loss) on foreign currency translation	(24		)	(52		)	228		(249		)
COMPREHENSIVE INCOME (LOSS)	$	2,425		$	(4,441	)	$	3,153	$	(7,830	)

XML



STORAGE FACILITIES

6 Months Ended

Jun. 30, 2011

STORAGE FACILITIES

STORAGE FACILITIES

3.  STORAGE FACILITIES

The book value of the Company’s real estate assets is summarized as follows:

	June 30,			December 31,
	2011			2010
	(in thousands)
Land and improvements	$	382,808		$	374,569
Buildings and improvements	1,318,303			1,273,938
Equipment	76,883			93,571
Construction in progress	3,337			943
Total	1,781,331			1,743,021
Less accumulated depreciation	(318,770		)	(314,530		)
Storage facilities, net	$	1,462,561		$	1,428,491

As assets become fully depreciated, the carrying values are removed from their respective asset category and accumulated depreciation.  During the six months ended June 30, 2011 and 2010, $23.9 million and $40.3 million of assets, respectively, became fully depreciated and were removed from storage facilities and accumulated depreciation.

The following table summarizes the Company’s acquisition and disposition activity during the period January 1, 2010 to June 30, 2011:

Facility/Portfolio	Location	Transaction Date	Number of Facilities	Purchase / Sales Price (in thousands)
2011 Acquisitions:
Burke Lake Asset	Fairfax Station, VA	January 2011	1	$	14,000
West Dixie Asset	Miami, FL	April 2011	1	13,500
White Plains Asset	White Plains, NY	May 2011	1	23,000
Phoenix Asset	Phoenix, AZ	May 2011	1	612
Houston Asset	Houston, TX	June 2011	1	7,600
			5	$	58,712
2010 Acquisitions:
Frisco Asset	Frisco, TX	July 2010	1	$	5,800
New York City Assets	New York, NY	September 2010	2	26,700
Northeast Assets	Multiple locations in NJ, NY and MA	November 2010	5	18,560
Manassas Asset	Manassas, VA	November 2010	1	6,050
Apopka Asset	Orlando, FL	November 2010	1	4,235
Wyckoff Asset	Queens, NY	December 2010	1	13,600
McLearen Asset	McLearen, VA	December 2010	1	10,200
			12	$	85,145
2010 Dispositions:
Sun City Asset	Sun City, CA	October 2010	1	$	3,100
Inland Empire/Fayetteville Assets	Multiple locations in CA and NC	December 2010	15	35,000
			16	$	38,100

During the three months ended June 30, 2011, the Company received compensation from the state of California regarding 2009 eminent domain proceedings on our North H Street asset.  Accordingly, the Company recognized $1.9 million of income during the three months ended June 30, 2011.

XML



NONCONTROLLING INTERESTS

6 Months Ended

Jun. 30, 2011

NONCONTROLLING INTERESTS

NONCONTROLLING INTERESTS

9.  NONCONTROLLING INTERESTS

Variable Interests in Consolidated Real Estate Joint Ventures

On August 13, 2009, the Company, through a wholly-owned affiliate, formed a joint venture (“HART”) with an affiliate of Heitman, LLC (“Heitman”) to own and operate 22 self-storage facilities, which are located throughout the United States.  Upon formation, Heitman contributed approximately $51 million of cash to a newly-formed limited partnership and the Company contributed certain unencumbered wholly-owned properties with an agreed upon value of approximately $102 million to such limited partnership.  In exchange for its contribution of those properties, the Company received a cash distribution from HART of approximately $51 million and retained a 50% interest in HART.  The Company is the managing partner of HART and the manager of the properties owned by HART in exchange for a market rate management fee.

The Company determined that HART is a variable interest entity, and that the Company is the primary beneficiary.  Accordingly, the Company consolidates the assets, liabilities and results of operations of HART.  The 50% interest that is owned by Heitman is reflected as noncontrolling interest in subsidiaries within permanent equity, separate from the Company’s equity on the consolidated balance sheets.  At June 30, 2011, HART had total assets of $88.1 million, including $85.8 million of storage facilities, net and total liabilities of $2.2 million.

USIFB, LLP (“the Venture”) was formed to own, operate, acquire and develop self-storage facilities in England.  The Company owns a 97% interest in the Venture through a wholly-owned subsidiary and the Venture commenced operations at two facilities in London, England during 2008.  The Company determined that the Venture is a variable interest entity, and that the Company is the primary beneficiary.  Accordingly, the Company consolidates the assets, liabilities and results of operations of the Venture.  At June 30, 2011, the Venture had total assets of $11.8 million and total liabilities of $7.8 million, including two mortgage loans totaling $7.4 million secured by storage facilities with a net book value of $11.5 million.  At June 30, 2011, the Venture’s creditors had no recourse to the general credit of the Company.

Operating Partnership Ownership

The Company follows guidance regarding the classification and measurement of redeemable securities.  Under this guidance, securities that are redeemable for cash or other assets, at the option of the holder and not solely within the control of the issuer, must be classified outside of permanent equity.  This classification results in certain outside ownership interests being included as redeemable noncontrolling interests outside of permanent equity in the consolidated balance sheets.  The Company makes this determination based on terms in applicable agreements, specifically in relation to redemption provisions.  Additionally, with respect to noncontrolling interests for which the Company has a choice to settle the redemption by delivery of its own shares, the Company considered the guidance regarding accounting for derivative financial instruments indexed to, and potentially settled in, a company’s own shares, to evaluate whether the Company controls the actions or events necessary to presume share settlement.  The guidance also requires that noncontrolling interests classified outside of permanent equity be adjusted each period to the greater of the carrying value based on the accumulation of historical cost or the redemption value.

The consolidated results of the Company include results attributable to units of the Operating Partnership that are not owned by the Company, which amounted to approximately 4.6% of all outstanding Operating Partnership units as of June 30, 2011 and December 31, 2010.  The interests in the Operating Partnership represented by these units were a component of the consideration that the Company paid to acquire certain self-storage facilities.  The holders of the units are limited partners in the Operating Partnership and have the right to require the Operating Partnership to redeem part or all of their units for, at the Company’s option, an equivalent number of common shares of the Company or cash based upon the fair value of an equivalent number of common shares of the Company.  However, the partnership agreement contains certain provisions that could result in a settlement outside the control of the Company, as the Company does not have the ability to settle in unregistered shares.  Accordingly, consistent with the guidance, the Company will record these noncontrolling interests outside of permanent equity in the consolidated balance sheets.  Net income or loss related to these noncontrolling interests is excluded from net income or loss attributable to the Company in the consolidated statements of operations.

The per unit cash redemption amount would equal the average of the closing prices of the Company’s common shares on the New York Stock Exchange for the 10 trading days ending prior to the Company’s receipt of the redemption notice for the applicable unit.  At June 30, 2011 and December 31, 2010, 4,729,136 and 4,737,136 units were outstanding, respectively, and the calculated aggregate redemption value of outstanding Operating Partnership units was based upon the Company’s average closing share prices.  Based on the Company’s evaluation of the redemption value of the redeemable noncontrolling interest, the Company has reflected these interests at their redemption value, as the estimated redemption value exceeded their carrying value at June 30, 2011 and December 31, 2010.  The Company recorded increases to noncontrolling interests and corresponding decreases to shareholders’ equity of $5.3 million and $1.5 million at June 30, 2011 and December 31, 2010, respectively.

XML



RELATED PARTY TRANSACTIONS

6 Months Ended

Jun. 30, 2011

RELATED PARTY TRANSACTIONS

RELATED PARTY TRANSACTIONS

10.  RELATED PARTY TRANSACTIONS

During 2005 and 2006, the Operating Partnership entered into various office lease agreements with Amsdell and Amsdell, an entity owned by Robert Amsdell and Barry Amsdell (each a former Trustee of the Company).  Pursuant to these lease agreements, the Operating Partnership rented office space in the Airport Executive Park, an office and flex development located in Cleveland, Ohio, which is owned by Amsdell and Amsdell.  The Company’s independent Trustees approved the terms of, and entry into, each of the office lease agreements by the Operating Partnership.  In addition to monthly rent, the office lease agreements require the Operating Partnership  to reimburse Amsdell and Amsdell for certain maintenance and improvements to the leased office space.  The aggregate amount of payments by the Company to Amsdell and Amsdell under these lease agreements for each of the three months ended June 30, 2011 and June 30, 2010 was approximately $0.1 million.  Additionally, the aggregate amount of payments for each of the six months ended June 30, 2011 and June 30, 2010 was approximately $0.2 million.  The Company vacated the office space owned by Amsdell and Amsdell in 2007, but remains obligated under certain terms of the lease agreements through 2014.  Subsequently, the Company entered into a sublease agreement for a portion of the space with a third party for the remainder of the lease term.

Total future minimum rental payments under the related party lease agreements as of June 30, 2011 are as follows:

	Due to Related Party		Due from Subtenant
	Amount		Amount
	(in thousands)
2011	$	237	$	139
2012	475		278
2013	499		278
2014	499		278
	$	1,710	$	973

XML



FAIR VALUE MEASUREMENTS

6 Months Ended

Jun. 30, 2011

FAIR VALUE MEASUREMENTS

FAIR VALUE MEASUREMENTS

8.  FAIR VALUE MEASUREMENTS

In 2008, the Company adopted the methods of fair value as described in authoritative guidance, to value its financial assets and liabilities. As defined in the guidance, fair value is based on the price that would be received from the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. In order to increase consistency and comparability in fair value measurements, the guidance establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value into three broad levels, which are described below:

Level 1: Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs.

Level 2: Observable prices that are based on inputs not quoted on active markets, but corroborated by market data.

Level 3: Unobservable inputs are used when little or no market data is available. The fair value hierarchy gives the lowest priority to Level 3 inputs.

In determining fair value, the Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible as well as considering counterparty credit risk in its assessment of fair value.

Financial assets and liabilities carried at fair value as of June 30, 2011 are classified in the table below in one of the three categories described above (dollars in thousands):

	Level 1		Level 2		Level 3
Interest Rate Swap Derivative Assets	$	—	$	861	$	—
Total assets at fair value	$	—	$	861	$	—

Financial assets and liabilities carried at fair value were classified as Level 2 inputs.  For financial liabilities that utilize Level 2 inputs, the Company utilizes both direct and indirect observable price quotes, including LIBOR yield curves, bank price quotes for forward starting swaps, NYMEX futures pricing and common stock price quotes. Below is a summary of valuation techniques for Level 2 financial liabilities:

· Interest rate swap derivative assets and liabilities — valued using LIBOR yield curves at the reporting date. Counterparties to these contracts are most often highly rated financial institutions none of which experienced any significant downgrades in 2011 that would reduce the amount owed by the Company.  Although we have determined that the majority of the inputs used to value our derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with our derivatives utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by us and the counterparties. However, as of June 30, 2011 we have assessed the significance of the effect of the credit valuation adjustments on the overall valuation of our derivative positions and have determined that the credit valuation adjustments are not significant to the overall valuation of our derivatives. As a result, we have determined that our derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.

The fair values of financial instruments, including cash and cash equivalents, accounts receivable and accounts payable approximates their respective book values at June 30, 2011 and December 31, 2010.  The Company had fixed interest rate loans with a carrying value of $347.6 million and $372.5 million at June 30, 2011 and December 31, 2010, respectively.  The estimated fair values of these fixed rate loans were $336.9 million and $351.8 million at June 30, 2011 and December 31, 2010, respectively.  The Company had variable interest rate loans with a carrying value of $309.0 million and $243.0 million at June 30, 2011 and December 31, 2010, respectively.  The estimated fair values of the variable interest rate loans approximate their carrying values due to their floating rate nature and market spreads.  These estimates are based on discounted cash flow analyses assuming market interest rates for comparable obligations at June 30, 2011 and December 31, 2010.

XML



ORGANIZATION AND NATURE OF OPERATIONS

6 Months Ended

Jun. 30, 2011

ORGANIZATION AND NATURE OF OPERATIONS

ORGANIZATION AND NATURE OF OPERATIONS

1.  ORGANIZATION AND NATURE OF OPERATIONS

U-Store-It Trust, a Maryland real estate investment trust (collectively with its subsidiaries, “we”, “us” or the “Company”), is a self-administered and self-managed real estate investment trust, or REIT, that specializes in acquiring, developing, managing and operating self-storage properties for business and personal use under month-to-month leases.  The Company’s self-storage facilities (collectively, the “Properties”) are located in 26 states throughout the United States, the District of Columbia and the UK and are managed under one reportable segment: we own, operate, develop, manage and acquire self-storage facilities.  The Company owns substantially all of its assets and conducts its operations through U-Store-It, L.P., a Delaware limited partnership (the “Operating Partnership”).  The Company is the sole general partner of the Operating Partnership and, as of June 30, 2011, owned a 95.4% interest in the Operating Partnership.  The remaining 4.6% interest consists of units of limited partnership interest issued to third parties in exchange for contributions of property to the Operating Partnership.  The Company manages its owned assets through YSI Management, LLC (the “Management Company”), a wholly owned subsidiary of the Operating Partnership, and manages assets owned by third parties through Storage Asset Management, LLC, also a wholly owned subsidiary of the Operating Partnership.   Four of the Company’s subsidiaries have elected to be treated as taxable REIT subsidiaries.  In general, a taxable REIT subsidiary, which is treated as a corporation for U.S. federal income tax purposes, may perform non-customary services for tenants, hold assets that the Company, as a REIT, cannot hold directly and generally may engage in any real estate or non-real estate related business.

XML



ACQUISITIONS

6 Months Ended

Jun. 30, 2011

ACQUISITIONS

ACQUISITIONS

4.  ACQUISITIONS

On April 28, 2010, the Company acquired 85 management contracts from United Stor-All Management, LLC (“United Stor-All”).  The Company accounted for this acquisition as a business combination.  The 85 management contracts relate to facilities located in 16 states and the District of Columbia.  The Company recorded the fair value of the assets acquired which includes the intangible value related to the management contracts as other assets, net on the Company’s consolidated balance sheet.  The Company’s estimate of the fair value of the acquired assets and liabilities utilized Level 3 inputs and considered the probability of the expected period the contracts would remain in place, including estimated renewal periods, and the amount of the discounted estimated future contingent payments to be made.  The Company paid $4.1 million in cash for the contracts and recognized $1.8 million in contingent consideration.  The Company records changes in the fair value of the contingent consideration liability in earnings.  As of June 30, 2011, no adjustments to the fair value were deemed necessary.  The average estimated life of the intangible value of the management contracts is 56 months from the April 2010 closing and the related amortization expense recognized during the three and six months ended June 30, 2011 was $0.3 million and $0.6 million, respectively.  The Company recognized $0.2 million of amortization during the three and six months ended June 30, 2010.

During 2010, the Company acquired 12 self-storage facilities for an aggregate purchase price of $85.1 million and allocated approximately $3.7 million to the intangible value of the in-place leases.  The amortization expense that was recognized during the three and six months ended June 30, 2011 was approximately $1.0 million and $1.9 million, respectively, with no comparable expense during the 2010 period.

During the six months ended June 30, 2011, the Company acquired five self-storage facilities for an aggregate purchase price of $58.7 million and allocated approximately $3.1 million to the intangible value of in-place leases at the time of acquisition.  The Company recognized amortization expense related to these assets of $0.5 million and $0.6 million during the three and six months ended June 30, 2011.  In connection with one of the acquisitions, the Company assumed mortgage debt with an outstanding principal balance of $7.5 million and recorded a premium of $0.5 million to reflect the fair value of the debt at the time of assumption.

XML



UNSECURED CREDIT FACILITY AND UNSECURED TERM LOANS

6 Months Ended

Jun. 30, 2011

UNSECURED CREDIT FACILITY AND UNSECURED TERM LOANS

UNSECURED CREDIT FACILITY AND UNSECURED TERM LOANS

5.  UNSECURED CREDIT FACILITY AND UNSECURED TERM LOANS

On September 29, 2010, the Company amended its three-year, $450 million senior secured credit facility (the “Secured Credit Facility”), which consisted of a $200 million secured term loan and a $250 million secured revolving credit facility.  The Secured Credit Facility was collateralized by mortgages on “borrowing base properties” (as defined in the Secured Credit Facility agreement).   The amended credit facility (the “Credit Facility”) consists of a $200 million unsecured term loan and a $250 million unsecured revolving credit facility. The Credit Facility is unsecured and has a three-year term expiring on December 7, 2013.  Borrowings under the Credit Facility bear interest ranging from 3.25% to 3.75% over LIBOR depending on our leverage ratio.  If the Company receives two investment grade ratings, pricing on the Credit Facility will adjust to range from 1.90% to 3.00% over LIBOR.  The Company incurred $2.5 million in connection with executing this amendment and capitalized such costs as a component of loan procurement costs, net of amortization on the Company’s consolidated balance sheet.

On June 20, 2011, the Company entered into an unsecured Term Loan Agreement (the “Term Loan Facility”) which consisted of a $100 million term loan with a five-year maturity and a $100 million term loan with a seven-year maturity.  The Term Loan Facility permits the Company to request additional advances of five-year or seven-year loans in minimum increments of $5,000,000 provided that the aggregate of such additional advances does not exceed $50,000,000.  Pricing on the Term Loan Facility ranges, depending on the Company’s leverage levels, from 1.90% to 2.75% over LIBOR for the five-year loan, and from 2.05% to 2.85% over LIBOR for the seven-year loan, and each loan has no LIBOR floor.  If the Company receives two investment grade ratings, pricing on the Term Loan Facility will adjust to range from 1.45% to 2.10% over LIBOR for the five-year loan, and from 1.60% to 2.25% over LIBOR for the seven-year loan.  The Company incurred $2.1 million in connection with executing the agreement and capitalized such costs as a component of loan procurement costs, net of amortization on the Company’s consolidated balance sheet.

On June 30, 2011, $200 million of unsecured term loan borrowings were outstanding under the Term Loan Facility, $100 million of unsecured term loan borrowings and $9 million of unsecured revolving credit facility borrowings were outstanding under the Credit Facility, and $241 million was available for borrowing under the Credit Facility.  The Company had an interest rate cap agreement as of June 30, 2011, that effectively limited the LIBOR component of the interest rate on $100 million of Credit Facility borrowings to 2.00% per annum through January 2012.  In addition, the Company had interest rate swap agreements as of June 30, 2011 that fix LIBOR on both the five and seven-year term loans through their respective maturity dates.  The interest rate swap agreements fix thirty-day LIBOR over the terms of the five and seven-year term loans at 1.80% and 2.47%, respectively.  The Company recognized loan procurement amortization expense - early repayment of debt of $2.1 million related to the write-off of unamortized loan procurement costs associated with $100 million of unsecured term loans that were repaid during the three months ended June 30, 2011.

As of June 30, 2011, borrowings under the Credit Facility and Term Loan Facility had a weighted average interest rate of 3.87%.  As of June 30, 2011, the effective interest rates on the five and seven-year term loans were 3.70% and 4.52%, respectively, after giving consideration to the interest rate swaps described in Note 7.

The Company’s ability to borrow under the Credit Facility and Term Loan Facility is subject to the Company’s ongoing compliance with certain financial covenants which include:

·         Maximum total indebtedness to total asset value of 60.0% at any time;

·         Minimum fixed charge coverage ratio of 1.50:1.00; and

·         Minimum tangible net worth of $821,211,200 plus 75% of net proceeds from equity issuances after June 30, 2010.

Further, under the Credit Facility and Term Loan Facility, the Company is restricted from paying distributions on its common shares that would exceed an amount equal to the greater of (i) 95% of the Company’s funds from operations, and (ii) such amount as may be necessary to maintain our REIT status.

The Company is currently in compliance with all financial covenants and anticipates being in compliance with all financial covenants through the terms of the Credit Facility and Term Loan Facility.

XML



Document and Entity Information	6 Months Ended
	Jun. 30, 2011	Aug. 08, 2011
Document and Entity Information
Entity Registrant Name	U-Store-It Trust
Entity Central Index Key	0001298675
Document Type	10-Q
Document Period End Date	Jun. 30, 2011
Amendment Flag	false
Current Fiscal Year End Date	--12-31
Entity Current Reporting Status	Yes
Entity Filer Category	Accelerated Filer
Entity Common Stock, Shares Outstanding		99,447,117
Document Fiscal Year Focus	2011
Document Fiscal Period Focus	Q2

XML



MORTGAGE LOANS AND NOTES PAYABLE

6 Months Ended

Jun. 30, 2011

MORTGAGE LOANS AND NOTES PAYABLE

MORTGAGE LOANS AND NOTES PAYABLE

6.  MORTGAGE LOANS AND NOTES PAYABLE

The Company’s mortgage loans and notes payable are summarized as follows:

	Carrying Value as of:
	June 30,		December 31,			Effective		Maturity
Mortgage Loan	2011		2010			Interest Rate		Date
	(in thousands)
YSI 12	$	—	$	1,477		5.97	%	Sep-11
YSI 13	—		1,270			5.97	%	Sep-11
YSI 6	75,489		76,137			5.13	%	Aug-12
YASKY	80,000		80,000			4.96	%	Sep-12
YSI 14	1,731		1,759			5.97	%	Jan-13
YSI 7	3,066		3,100			6.50	%	Jun-13
YSI 8	1,752		1,771			6.50	%	Jun-13
YSI 9	1,927		1,948			6.50	%	Jun-13
YSI 17	4,054		4,121			6.32	%	Jul-13
YSI 27	490		499			5.59	%	Nov-13
YSI 30	7,184		7,316			5.59	%	Nov-13
YSI 11	2,386		2,420			5.87	%	Dec-13
USIFB	7,366		3,726			5.11	%	Dec-13
YSI 5	3,147		3,193			5.25	%	Jan-14
YSI 28	1,532		1,555			5.59	%	Feb-14
YSI 34	—		14,823			8.00	%	Jun-14
YSI 37	2,192		2,210			7.25	%	Aug-14
YSI 40	—		2,520			7.25	%	Aug-14
YSI 44	1,084		1,095			7.00	%	Sep-14
YSI 41	3,827		3,879			6.60	%	Sep-14
YSI 38	—		3,973			6.35	%	Oct-14
YSI 45	5,399		5,443			6.75	%	Oct-14
YSI 46	—		3,430			6.75	%	Oct-14
YSI 43	—		2,919			6.50	%	Nov-14
YSI 48	25,059		25,270			7.25	%	Nov-14
YSI 50	2,292		2,322			6.75	%	Dec-14
YSI 10	4,051		4,091			5.87	%	Jan-15
YSI 15	1,855		1,877			6.41	%	Jan-15
YSI 20	61,519		62,459			5.97	%	Nov-15
YSI 51	7,470		—			6.36	%	Oct-16
YSI 31	13,539		13,660			6.75	%	Jun-19	(a)
YSI 35	4,499		4,499			6.90	%	Jul-19	(a)
YSI 32	6,005		6,058			6.75	%	Jul-19	(a)
YSI 33	11,266		11,370			6.42	%	Jul-19
YSI 42	—		3,184			6.88	%	Sep-19	(a)
YSI 39	3,899		3,931			6.50	%	Sep-19	(a)
YSI 47	3,134		3,176			6.63	%	Jan-20	(a)
Unamortized fair value adjustment	431		(24		)
Total mortgage loans and notes payable	$	347,645	$	372,457

(a) These borrowings have a fixed interest rate for the first five-years of their term, which then resets and remains constant over the final five-years of the loan term.

The following table represents the future principal payment requirements on the outstanding mortgage loans and notes payable at June 30, 2011 (in thousands):

2011	$	2,879
2012	159,504
2013	33,084
2014	62,069
2015	60,215
2016 and thereafter	29,463
Total mortgage payments	347,214
Plus: Unamortized fair value adjustment	431
Total mortgage indebtedness	$	347,645

The Company currently intends to fund its remaining 2011 principal payment requirements from cash provided by operating activities.

XML



CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $) In Thousands	6 Months Ended
	Jun. 30, 2011	Jun. 30, 2010
Operating Activities
Net income (loss)	$ 2,064	$ (7,581)
Adjustments to reconcile net income (loss) to cash provided by operating activities:
Depreciation and amortization	34,431	35,880
Equity compensation expense	1,482	1,734
Accretion of fair market value adjustment of debt	(57)	(187)
Loan procurement amortization expense - early repayment of debt	2,085
Changes in other operating accounts:
Other assets	(3,261)	(2,681)
Restricted cash	582
Accounts payable and accrued expenses	612	(182)
Other liabilities	229	455
Net cash provided by operating activities	38,167	27,438
Investing Activities
Acquisitions, additions and improvements to storage facilities	(56,379)	(9,944)
Proceeds from repayment of notes receivable		19,856
(Increase) decrease in restricted cash	(79)	2,420
Net cash (used in) provided by investing activities	(56,458)	12,332
Proceeds from:
Revolving credit facility	87,200
Unsecured Term Loans	200,000
Mortgage loans and notes payable	3,537
Principal payments on:
Revolving credit facility	(121,200)
Unsecured Term Loans	(100,000)
Mortgage loans and notes payable	(36,417)	(102,753)
Proceeds from issuance of common shares, net		371
Exercise of stock options	121	181
Contributions from noncontrolling interests in subsidiaries	7	16
Distributions paid to shareholders	(13,911)	(4,694)
Distributions paid to noncontrolling interests in Operating Partnership	(697)	(242)
Distributions paid to noncontrolling interests in subsidiaries	(2,293)	(2,289)
Loan procurement costs	(2,102)	(1,251)
Net cash provided by (used in) financing activities	14,245	(110,661)
Decrease in cash and cash equivalents	(4,046)	(70,891)
Cash and cash equivalents at beginning of period	5,891	102,768
Cash and cash equivalents at end of period	1,845	31,877
Supplemental Cash Flow and Noncash Information
Cash paid for interest, net of interest capitalized	16,370	19,940
Supplemental disclosure of noncash activities:
Acquisition related contingent consideration	1,791	1,849
Foreign currency translation adjustment	228	(249)
Derivative valuation adjustment	861
Mortgage loan assumption at fair value	$ 7,943

XML



SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

6 Months Ended

Jun. 30, 2011

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying unaudited consolidated financial statements have been prepared by the Company pursuant to the rules and regulations of the SEC regarding interim financial reporting and, in the opinion of management, include all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of financial position, results of operations and cash flows for the interim periods presented in accordance with generally accepted accounting principles in the United States (“GAAP”).  Accordingly, readers of this Quarterly Report on Form 10-Q should refer to the Company’s audited financial statements prepared in accordance with GAAP, and the related notes thereto, for the year ended December 31, 2010, which are included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2010 as certain footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted from this report pursuant to the rules of the SEC.  The results of operations for each of the three and six months ended June 30, 2011 and 2010 are not necessarily indicative of the results of operations to be expected for any future period or the full year.

XML



PRO FORMA FINANCIAL INFORMATION

6 Months Ended

Jun. 30, 2011

PRO FORMA FINANCIAL INFORMATION

PRO FORMA FINANCIAL INFORMATION

11.  PRO FORMA FINANCIAL INFORMATION

During the six months ended June 30, 2011, the Company acquired five self-storage facilities for an aggregate purchase price of approximately $58.7 million (see note 4).

The condensed consolidated pro forma financial information set forth below reflects adjustments to the Company’s historical financial data to give effect to each of the acquisitions and related financing activity (including the issuance of common shares) that occurred during 2011 as if each had occurred as of January 1, 2010.  The unaudited pro forma information presented below does not purport to represent what the Company’s actual results of operations would have been for the periods indicated, nor does it purport to represent the Company’s future results of operations.

The following table summarizes, on a pro forma basis, the Company’s consolidated results of operations for the six months ended June 30, 2011 and 2010 based on the assumptions described above:

	Six Months Ended June 30,
	2011		2010
	(in thousands, except per share data)
Pro forma revenue	$	118,099	$	107,012
Pro forma net income (loss) from continuing operations	$	226	$	(9,835	)
Net income (loss) per common share
Basic and diluted - as reported	$	0.01	$	(0.09	)
Basic and diluted - as pro forma	$	—	$	(0.10	)

XML



CONSOLIDATED BALANCE SHEETS (Parenthetical) (USD $)	Jun. 30, 2011	Dec. 31, 2010
CONSOLIDATED BALANCE SHEETS
Common shares, par value (in dollars per share)	$ 0.01	$ 0.01
Common shares, shares authorized	200,000,000	200,000,000
Common shares, shares issued	98,854,160	98,596,796
Common shares, shares outstanding	98,854,160	98,596,796