-- General and administrative expenses of approximately $5.0-$5.5 million -- Same-store average occupancy of approximately 83.0% -- Same-store revenue growth of 2.0%-3.0% over the third quarter of 2006 -- Same-store expense growth of 1.5%-2.5% over the third quarter of 2006 -- Same-store net operating income growth of 2.0%-4.0% over the third quarter of 2006These estimates exclude an estimated $800 thousand non-cash charge the Company will incur during the third quarter of 2007 in connection with certain operating leases for its office space in Middleburg Heights, Ohio which it expects to abandon during the third quarter. The Company is revising its previous 2007 earnings guidance to reflect the actual results of the first six months. The Company expects 2007 FFO per share of $0.96 to $1.00 and EPS of $(0.09) to $(0.05). These estimates exclude the above mentioned third quarter charge as well as the litigation costs incurred during the first quarter 2007. Conference Call Management will host a conference call at 11:00 a.m. EDT on Tuesday August 7, 2007, to discuss financial results for the three months ended June 30, 2007. A live webcast of the conference call will be available online from the investor relations page of the Company's corporate website at www.u-store-it.com. The dial-in numbers are 877-407-8035 for domestic callers and 201-689-8035 for international callers. The reservation number for both is 250454. After the live webcast, the call will remain available on U-Store-It's website for thirty days. In addition, a telephonic replay of the call will be available until September 7, 2007. The replay dial-in number is 877-660-6853 for domestic callers, 201-612-7415 for international callers. The account number for both is 286. The replay reservation number is 250454. Supplemental operating and financial data as of June 30, 2007 is available on our corporate website under the heading "Investor Relations and Corporate Information." About U-Store-It Trust U-Store-It Trust is a self-administered and self-managed real estate investment trust. The Company's self-storage facilities are designed to offer affordable, easily-accessible and secure storage space for residential and commercial customers. According to the Self-Storage Almanac, U-Store-It Trust is one of the top five owners and operators of self-storage facilities in the United States. Non-GAAP Performance Measurements FFO is a widely used performance measure for real estate companies and is provided here as a supplemental measure of operating performance. The Company calculates FFO in accordance with the best practices described in the April 2002 National Policy Bulletin of the National Association of Real Estate Investment Trusts (the "White Paper"). The White Paper defines FFO as net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Management uses FFO as a key performance indicator in evaluating the operations of the Company's facilities. Given the nature of its business as a real estate owner and operator, the Company considers FFO a key measure of its operating performance that is not specifically defined by accounting principles generally accepted in the United States. The Company believes that FFO is useful to management and investors as a starting point in measuring its operational performance because it excludes various items included in net income that do not relate to or are not indicative of its operating performance such as gains (or losses) from sales of property and depreciation, which can make periodic and peer analyses of operating performance more difficult. FFO should not be considered as an alternative to net income (determined in accordance with GAAP) as an indicator of the Company's financial performance, is not an alternative to cash flow from operating activities (determined in accordance with GAAP) as a measure of the Company's liquidity, and is not indicative of funds available to fund the Company's cash needs, including its ability to make distributions. 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: interest expense, loan procurement amortization expense, early extinguishment of debt, minority interest, loss on sale of storage facilities, depreciation and general and administrative, and deducting from net income: income from discontinued operations, gains on sale of self-storage facilities, and interest income. NOI is not a measure of performance calculated in accordance with GAAP. Management uses 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. Forward-Looking Statements Certain statements in this release that are not historical fact may constitute forward-looking statements within the meaning of the Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. 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. Risk, uncertainties and other factors that might cause such differences, some of which could be material, include but are not limited to: whether the transactions described in this press release will close and become effective, national and local economic, business, real estate and other market conditions; the competitive environment in which the Company operates; the execution of the Company's business plan; financing risks; increases in interest rates and operating costs; the Company's ability to maintain its status as a REIT for federal income tax purposes; acquisition and development risks; changes in real estate and zoning laws or regulations; risks related to natural disasters; potential environmental and other liabilities; material weaknesses in our internal financial reporting; and other factors affecting the real estate industry generally or the self-storage industry in particular. The Company refers you to the documents filed by the Company from time to time with the Securities and Exchange Commission, specifically the section titled "Business - Risk Factors" in the Company's Annual Report on Form 10-K, which discuss these and other risks and factors that could cause the Company's actual results to differ materially from any forward-looking statements.
U-STORE-IT TRUST AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands, except share data) (unaudited) June 30, December 31, 2007 2006 ------------ ------------ ASSETS Storage facilities $ 1,784,051 $ 1,771,864 Accumulated depreciation (235,193) (205,049) ------------ ------------ 1,548,858 1,566,815 Cash and cash equivalents 3,443 19,716 Restricted cash 16,865 14,126 Loan procurement costs - net of amortization 6,673 7,575 Other assets 10,361 6,475 Due from related parties 1,358 632 ------------ ------------ Total assets $ 1,587,558 $ 1,615,339 ============ ============ LIABILITIES AND SHAREHOLDERS' EQUITY Revolving credit facility $ 107,500 $ 90,500 Unsecured term loan 200,000 200,000 Mortgage loans and notes payable 583,427 588,930 Accounts payable and accrued expenses 21,868 22,590 Due to related parties 119 336 Distributions payable 18,196 18,197 Deferred revenue 10,437 9,740 Security deposits 608 655 ------------ ------------ Total liabilities 942,155 930,948 Minority interests 52,921 56,898 Commitments and contingencies Shareholders' Equity Common shares $.01 par value, 200,000,000 shares authorized, 57,495,530 and 57,335,490 shares issued and outstanding at June 30, 2007 and December 31, 2006, respectively 574 573 Additional paid-in capital 796,077 794,632 Accumulated deficit (204,169) (167,712) ------------ ------------ Total shareholders' equity 592,482 627,493 ------------ ------------ Total liabilities and shareholders' equity $ 1,587,558 $ 1,615,339 ============ ============ U-STORE-IT TRUST AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share data) (unaudited) Three Months Ended Six Months Ended June 30, June 30, ---------------------- ---------------------- 2007 2006 2007 2006 (as (as restated restated and and reclassified) reclassified) --------- ----------- --------- ----------- REVENUES Rental income $ 51,933 $ 49,268 $ 102,512 $ 93,885 Other property related income 4,433 3,597 8,693 6,678 Other - related party 122 98 239 213 --------- ----------- --------- ----------- Total revenues 56,488 52,963 111,444 100,776 OPERATING EXPENSES Property operating expenses 22,391 20,875 45,197 39,637 Property operating expenses - related party 118 12 219 32 Depreciation 16,722 15,641 33,407 30,221 General and administrative 5,752 4,132 11,745 9,521 General and administrative - related party 14 273 37 450 --------- ----------- --------- ----------- Total operating expenses 44,997 40,933 90,605 79,861 OPERATING INCOME 11,491 12,030 20,839 20,915 OTHER INCOME (EXPENSE) Interest: Interest expense on loans (12,955) (10,888) (25,732) (20,797) Loan procurement amortization expense (445) (512) (889) (973) Write-off of loan procurement cost due to early extinguishment of debt - - - (1,273) Interest income 91 159 204 1,042 Other - (102) (6) (60) --------- ----------- --------- ----------- Total other expense (13,309) (11,343) (26,423) (22,061) INCOME (LOSS) BEFORE MINORITY INTERESTS (1,818) 687 (5,584) (1,146) MINORITY INTERESTS 149 (57) 458 96 --------- ----------- --------- ----------- INCOME (LOSS) FROM CONTINUING OPERATIONS (1,669) 630 (5,126) (1,050) DISCONTINUED OPERATIONS Income from operations 17 103 118 162 Gain on disposition of discontinued operations 2,122 - 2,122 - Minority interest attributable to discontinued operations (175) (9) (184) (13) --------- ----------- --------- ----------- Income from discontinued operations 1,964 94 2,056 149 --------- ----------- --------- ----------- NET INCOME (LOSS) $ 295 $ 724 $ (3,070) $ (901) ========= =========== ========= =========== Basic and diluted earnings (loss) per share from continuing operations $ (0.03) $ 0.01 $ (0.09) $ (0.02) Basic and diluted earnings (loss) per share from discontinued operations $ 0.03 $ 0.00 $ 0.04 $ 0.00 --------- ----------- --------- ----------- Basic and diluted earnings (loss) per share $ - $ 0.01 $ (0.05) $ (0.02) ========= =========== ========= =========== Weighted-average basic shares outstanding 57,438 57,325 57,429 57,286 Weighted-average diluted shares outstanding 57,473 57,399 57,429 57,286 ========= =========== ========= =========== Distributions declared per common share and unit $ 0.29 $ 0.29 $ 0.58 $ 0.58 ========= =========== ========= =========== Same-Store Facility Results (331 facilities) (unaudited and in thousands, except per square foot data) Three months ended -------------------- June 30, June 30, Percent 2007 2006 Change --------- --------- --------- REVENUES Gross revenues 48,247 47,710 (1) 1.1% Rent and fee write-offs (1,574) (1,000) (1) --------- --------- 46,673 46,710 OPERATING EXPENSES Property taxes 5,555 5,527 (2) 0.5% Personnel expense 4,755 5,003 (2) -4.9% Advertising 869 1,456 -40.3% Repair and maintenance 685 231 196.5% Utilities 1,458 1,569 -7.1% Property insurance 778 684 13.7% Other expenses 3,300 3,405 -3.1% --------- --------- --------- Total operating expenses 17,400 17,875 -2.7% Net operating income (3) 29,273 28,835 1.5% Gross margin 62.7% 61.7% Period Average Occupancy (4) 81.4% 82.1% Period End Occupancy (5) 82.9% 83.1% Total Rentable square feet 20,158 20,158 Realized annual rent per occupied square foot (6) $ 10.51 $ 10.22 In place annual rent per square foot (7) $ 12.22 $ 11.71 Reconciliation of Same-Store Net Operating Income to Operating Income Same-store net operating income (3) $ 29,273 $ 28,835 Non same-store net operating income (3) 4,706 3,241 Depreciation (16,722) (15,641) General and administrative expense (5,766) (4,405) --------- --------- Operating Income $ 11,491 $ 12,030 (1) In 2006, the Company's prior property management system did not capture rent and fee writeoffs separate from rental income. As the information is unavailable to present a meaningful comparison of same-store results, managements best estimate of writeoffs during the 2006 period is $1,000. This adjustment to present revenues on a gross basis and net of writeoffs has no impact on 2006 net operating income, but management believes presents the most relevant comparison of our same-store results. The company began to capture specific amounts related to rent and fee writeoffs effective with its conversion to a new property management system at the beginning of the fourth quarter of 2006. Accordingly, management anticipates making a similar estimate of prior year writeoffs in its presentation of same-store results in the third quarter of 2007. (2) Adjusted for comparison purposes to reflect $195 thousand of additional property taxes and $73 thousand of additional workers compensation costs. These amounts, related to the second quarter of 2006, were expenses in the fourth quarter of 2006, as management reevaluated its method of estimating these expenses. Accordingly, management anticipates making a similar adjustment in its presentation of same-store results in the third quarter of 2007. (3) Net operating income (NOI) is a non-GAAP (generally accepted accounting principles) financial measure that excludes the impact of depreciation and general & administrative expense. (4) Square feet occupancy represents the weighted average occupancy for the period. (5) Represents occupancy at June 30 of the respective year. (6) Realized annual rent per occupied square foot is computed by dividing rental income by the weighted average occupied square feet for the period. (7) In place annual rent per square foot represents annualized contractual rents per available square foot for the period. Non-GAAP Financial Measures - Computation of Funds From Operations (FFO) (unaudited and in thousands, except per share data) Three months ended ---------------------------- June 30, June 30, 2007 2006 (as restated and reclassified) ------------- ------------- Net income $ 295 $ 724 Add (deduct): Real estate depreciation 16,527 15,424 Gain on sale of real estate (2,122) - Minority interests from continuting operations (149) 57 Minority interests from discontinued operations 175 9 ------------- ------------- FFO $ 14,726 $ 16,214 ============= ============= Income (loss) per share - fully diluted $ - $ 0.01 FFO per share and unit - fully diluted $ 0.24 $ 0.26 Weighted-average diluted shares outstanding 57,473 57,399 Weighted-average diluted shares and units outstanding 62,659 62,598 Dividend per common share and unit $ 0.29 $ 0.29 Payout ratio of FFO (Dividend per share divided by FFO per share and unit) 121% 112%
Contact Information: Contact: U-Store-It Trust Christopher P. Marr Chief Financial Officer (610) 293-5700