Exhibit 12.1
U-Store-It Trust
Computation of Ratio of Earnings to Fixed Charges
(dollars in thousands)
|
| Year Ended December 31, |
| Nine Months Ended |
| |||||||||||||||||
|
| 2005 |
| 2006 |
| 2007 |
| 2008 |
| 2009 |
| 2009 |
| 2010 |
| |||||||
Earnings before fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Loss from continuing operations |
| $ | (4,576 | ) | $ | (16,820 | ) | $ | (24,370 | ) | $ | (23,428 | ) | $ | (17,017 | ) | $ | (14,009 | ) | $ | (8,839 | ) |
Fixed charges - per below |
| 34,229 |
| 49,695 |
| 56,192 |
| 54,192 |
| 47,831 |
| 23,956 |
| 29,487 |
| |||||||
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Capitalized interest |
| — |
| (35 | ) | (108 | ) | (99 | ) | (73 | ) | (46 | ) | (107 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Earnings before fixed charges |
| 29,653 |
| 32,840 |
| 31,714 |
| 30,665 |
| 30,741 |
| 9,901 |
| 20,541 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Fixed charges: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Interest expense (including amortization premiums and discounts related to indebtedness) |
| 33,952 |
| 47,600 |
| 55,880 |
| 53,943 |
| 47,608 |
| 23,854 |
| 29,324 |
| |||||||
Early extinguishment of debt |
| 93 |
| 1,907 |
| — |
| — |
| — |
| — |
| — |
| |||||||
Capitalized interest |
| — |
| 35 |
| 108 |
| 99 |
| 73 |
| 46 |
| 107 |
| |||||||
Estimate of interest within rental expense |
| 184 |
| 153 |
| 204 |
| 150 |
| 150 |
| 56 |
| 56 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Total Fixed Charges |
| 34,229 |
| 49,695 |
| 56,192 |
| 54,192 |
| 47,831 |
| 23,956 |
| 29,487 |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Ratio of earnings to fixed |
| 0.87 |
| 0.66 |
| 0.56 |
| 0.57 |
| 0.64 |
| 0.41 |
| 0.70 |
| |||||||
(a) Due to our losses in fiscal 2005, 2006, 2007, 2008, 2009 and 2010, the coverage ratio was less than 1:1. The Company must generate additional earnings of $4.6 million, $16.9 million, $24.5 million, $23.5 million, $17.1 million, $14.0 million, and $8.8 million to achieve a coverage of 1:1 in fiscal 2005, 2006, 2007, 2008, 2009, and the nine months ended September 30, 2009 and 2010, repectively.