Use these links to rapidly review the document
TABLE OF CONTENTS
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
(Mark One) | ||
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
For the Quarterly Period Ended September 30, 2012 |
||
OR |
||
o |
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 1-13045
IRON MOUNTAIN INCORPORATED
(Exact Name of Registrant as Specified in Its Charter)
Delaware (State or other Jurisdiction of Incorporation or Organization) |
23-2588479 (I.R.S. Employer Identification No.) |
745 Atlantic Avenue, Boston, MA 02111
(Address of Principal Executive Offices, Including Zip Code)
(617) 535-4766
(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 ý No o
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 ý No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a small reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer ý | Accelerated filer o | Non-accelerated filer o (Do not check if a smaller reporting company) |
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý
Number of shares of the registrant's Common Stock outstanding as of October 23, 2012: 172,515,017
IRON MOUNTAIN INCORPORATED
Index
2
Item 1. Unaudited Consolidated Financial Statements
IRON MOUNTAIN INCORPORATED
CONSOLIDATED BALANCE SHEETS
(In Thousands, except Share and Per Share Data)
(Unaudited)
|
December 31, 2011 |
September 30, 2012 |
|||||
---|---|---|---|---|---|---|---|
ASSETS |
|||||||
Current Assets: |
|||||||
Cash and cash equivalents |
$ | 179,845 | $ | 334,583 | |||
Restricted cash |
35,110 | 36,612 | |||||
Accounts receivable (less allowances of $23,277 and $25,267 as of December 31, 2011 and September 30, 2012, respectively) |
543,467 | 576,500 | |||||
Deferred income taxes |
43,235 | 4,393 | |||||
Prepaid expenses and other |
105,537 | 113,896 | |||||
Assets of discontinued operations |
7,256 | | |||||
Total Current Assets |
914,450 | 1,065,984 | |||||
Property, Plant and Equipment: |
|||||||
Property, plant and equipment |
4,232,594 | 4,358,067 | |||||
LessAccumulated depreciation |
(1,825,511 | ) | (1,947,943 | ) | |||
Property, Plant and Equipment, net |
2,407,083 | 2,410,124 | |||||
Other Assets, net: |
|||||||
Goodwill |
2,254,268 | 2,336,099 | |||||
Customer relationships and acquisition costs |
410,149 | 443,418 | |||||
Deferred financing costs |
35,798 | 45,424 | |||||
Other |
19,510 | 26,526 | |||||
Total Other Assets, net |
2,719,725 | 2,851,467 | |||||
Total Assets |
$ | 6,041,258 | $ | 6,327,575 | |||
LIABILITIES AND EQUITY |
|||||||
Current Liabilities: |
|||||||
Current portion of long-term debt |
$ | 73,320 | $ | 71,380 | |||
Accounts payable |
156,381 | 124,762 | |||||
Accrued expenses |
418,831 | 379,710 | |||||
Deferred revenue |
197,181 | 196,763 | |||||
Liabilities of discontinued operations |
3,317 | | |||||
Total Current Liabilities |
849,030 | 772,615 | |||||
Long-term Debt, net of current portion |
3,280,268 | 3,668,047 | |||||
Other Long-term Liabilities |
53,169 | 55,043 | |||||
Deferred Rent |
97,177 | 97,891 | |||||
Deferred Income Taxes |
507,358 | 434,854 | |||||
Commitments and Contingencies (see Note 8) |
|||||||
Equity: |
|||||||
Iron Mountain Incorporated Stockholders' Equity: |
|||||||
Preferred stock (par value $0.01; authorized 10,000,000 shares; none issued and outstanding) |
| | |||||
Common stock (par value $0.01; authorized 400,000,000 shares; issued and outstanding 172,140,966 shares and 172,133,147 shares as of December 31, 2011 and September 30, 2012, respectively) |
1,721 | 1,721 | |||||
Additional paid-in capital |
343,603 | 354,079 | |||||
Retained earnings |
902,567 | 913,139 | |||||
Accumulated other comprehensive items, net |
(2,203 | ) | 18,270 | ||||
Total Iron Mountain Incorporated Stockholders' Equity |
1,245,688 | 1,287,209 | |||||
Noncontrolling Interests |
8,568 | 11,916 | |||||
Total Equity |
1,254,256 | 1,299,125 | |||||
Total Liabilities and Equity |
$ | 6,041,258 | $ | 6,327,575 | |||
The accompanying notes are an integral part of these consolidated financial statements.
3
IRON MOUNTAIN INCORPORATED
CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands, except Per Share Data)
(Unaudited)
|
Three Months Ended September 30, |
||||||
---|---|---|---|---|---|---|---|
|
2011 | 2012 | |||||
Revenues: |
|||||||
Storage rental |
$ | 427,321 | $ | 434,665 | |||
Service |
340,985 | 313,460 | |||||
Total Revenues |
768,306 | 748,125 | |||||
Operating Expenses: |
|||||||
Cost of sales (excluding depreciation and amortization) |
306,361 | 310,344 | |||||
Selling, general and administrative |
209,003 | 204,498 | |||||
Depreciation and amortization |
76,904 | 80,944 | |||||
Intangible impairments |
42,500 | | |||||
(Gain) Loss on disposal/write-down of property, plant and equipment, net |
(1,661 | ) | (1,627 | ) | |||
Total Operating Expenses |
633,107 | 594,159 | |||||
Operating Income (Loss) |
135,199 | 153,966 | |||||
Interest Expense, Net (includes Interest Income of $614 and $596 for the three months ended September 30, 2011 and 2012, respectively) |
50,047 | 61,381 | |||||
Other Expense (Income), Net |
16,631 | 7,746 | |||||
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes |
68,521 | 84,839 | |||||
Provision (Benefit) for Income Taxes |
18,127 | 31,120 | |||||
Income (Loss) from Continuing Operations |
50,394 | 53,719 | |||||
Income (Loss) from Discontinued Operations, Net of Tax |
(19,380 | ) | 32 | ||||
Gain (Loss) on Sale of Discontinued Operations, Net of Tax |
6,911 | | |||||
Net Income (Loss) |
37,925 | 53,751 | |||||
Less: Net Income (Loss) Attributable to Noncontrolling Interests |
587 | 942 | |||||
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 37,338 | $ | 52,809 | |||
Earnings (Losses) per ShareBasic: |
|||||||
Income (Loss) from Continuing Operations |
$ | 0.26 | $ | 0.31 | |||
Total Income (Loss) from Discontinued Operations |
$ | (0.06 | ) | $ | | ||
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 0.19 | $ | 0.31 | |||
Earnings (Losses) per ShareDiluted: |
|||||||
Income (Loss) from Continuing Operations |
$ | 0.26 | $ | 0.31 | |||
Total Income (Loss) from Discontinued Operations |
$ | (0.06 | ) | $ | | ||
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 0.19 | $ | 0.31 | |||
Weighted Average Common Shares OutstandingBasic |
195,610 | 171,776 | |||||
Weighted Average Common Shares OutstandingDiluted |
196,717 | 173,047 | |||||
Dividends Declared per Common Share |
$ | 0.2500 | $ | 0.2700 | |||
The accompanying notes are an integral part of these consolidated financial statements.
4
IRON MOUNTAIN INCORPORATED
CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands, except Per Share Data)
(Unaudited)
|
Nine Months Ended September 30, |
||||||
---|---|---|---|---|---|---|---|
|
2011 | 2012 | |||||
Revenues: |
|||||||
Storage rental |
$ | 1,262,172 | $ | 1,293,442 | |||
Service |
1,010,694 | 953,346 | |||||
Total Revenues |
2,272,866 | 2,246,788 | |||||
Operating Expenses: |
|||||||
Cost of sales (excluding depreciation and amortization) |
929,893 | 938,702 | |||||
Selling, general and administrative |
645,147 | 618,673 | |||||
Depreciation and amortization |
235,935 | 236,462 | |||||
Intangible impairments |
42,500 | | |||||
(Gain) Loss on disposal/write-down of property, plant and equipment, net |
(2,345 | ) | (1,515 | ) | |||
Total Operating Expenses |
1,851,130 | 1,792,322 | |||||
Operating Income (Loss) |
421,736 | 454,466 | |||||
Interest Expense, Net (includes Interest Income of $1,658 and $1,951 for the nine months ended September 30, 2011 and 2012, respectively) |
147,269 | 178,381 | |||||
Other Expense (Income), Net |
10,294 | 14,508 | |||||
Income (Loss) from Continuing Operations Before Provision (Benefit) for Income Taxes |
264,173 | 261,577 | |||||
Provision (Benefit) for Income Taxes |
65,143 | 105,344 | |||||
Income (Loss) from Continuing Operations |
199,030 | 156,233 | |||||
Income (Loss) from Discontinued Operations, Net of Tax |
(33,699 | ) | (5,700 | ) | |||
Gain (Loss) on Sale of Discontinued Operations, Net of Tax |
200,260 | (1,885 | ) | ||||
Net Income (Loss) |
365,591 | 148,648 | |||||
Less: Net Income (Loss) Attributable to Noncontrolling Interests |
2,109 | 2,434 | |||||
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 363,482 | $ | 146,214 | |||
Earnings (Losses) per ShareBasic: |
|||||||
Income (Loss) from Continuing Operations |
$ | 1.00 | $ | 0.91 | |||
Total Income (Loss) from Discontinued Operations |
$ | 0.84 | $ | (0.04 | ) | ||
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 1.83 | $ | 0.85 | |||
Earnings (Losses) per ShareDiluted: |
|||||||
Income (Loss) from Continuing Operations |
$ | 0.99 | $ | 0.91 | |||
Total Income (Loss) from Discontinued Operations |
$ | 0.83 | $ | (0.04 | ) | ||
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 1.81 | $ | 0.85 | |||
Weighted Average Common Shares OutstandingBasic |
199,164 | 171,464 | |||||
Weighted Average Common Shares OutstandingDiluted |
200,427 | 172,500 | |||||
Dividends Declared per Common Share |
$ | 0.6875 | $ | 0.7900 | |||
The accompanying notes are an integral part of these consolidated financial statements.
5
IRON MOUNTAIN INCORPORATED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(In Thousands)
(Unaudited)
|
Three Months Ended September 30, |
||||||
---|---|---|---|---|---|---|---|
|
2011 | 2012 | |||||
Net Income (Loss) |
$ | 37,925 | $ | 53,751 | |||
Other Comprehensive Income (Loss): |
|||||||
Foreign Currency Translation Adjustments |
(66,288 | ) | 20,095 | ||||
Total Other Comprehensive (Loss) Income |
(66,288 | ) | 20,095 | ||||
Comprehensive (Loss) Income |
(28,363 | ) | 73,846 | ||||
Comprehensive (Loss) Income Attributable to Noncontrolling Interests |
(452 | ) | 1,482 | ||||
Comprehensive (Loss) Income Attributable to Iron Mountain Incorporated |
$ | (27,911 | ) | $ | 72,364 | ||
|
Nine Months Ended September 30, |
||||||
---|---|---|---|---|---|---|---|
|
2011 | 2012 | |||||
Net Income (Loss) |
$ | 365,591 | $ | 148,648 | |||
Other Comprehensive Income (Loss): |
|||||||
Foreign Currency Translation Adjustments |
(24,814 | ) | 21,197 | ||||
Total Other Comprehensive (Loss) Income |
(24,814 | ) | 21,197 | ||||
Comprehensive Income (Loss) |
340,777 | 169,845 | |||||
Comprehensive Income (Loss) Attributable to Noncontrolling Interests |
1,225 | 3,158 | |||||
Comprehensive Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 339,552 | $ | 166,687 | |||
The accompanying notes are an integral part of these consolidated financial statements.
6
IRON MOUNTAIN INCORPORATED
CONSOLIDATED STATEMENTS OF EQUITY
(In Thousands, except Share Data)
(Unaudited)
|
|
Iron Mountain Incorporated Stockholders' Equity | |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Common Stock | |
|
Accumulated Other Comprehensive Items, Net |
|
||||||||||||||||
|
|
Additional Paid-in Capital |
Retained Earnings |
Noncontrolling Interests |
||||||||||||||||||
|
Total | Shares | Amounts | |||||||||||||||||||
Balance, December 31, 2010 |
$ | 1,952,865 | 200,064,066 | $ | 2,001 | $ | 1,228,655 | $ | 685,310 | $ | 29,482 | $ | 7,417 | |||||||||
Issuance of shares under employee stock purchase plan and option plans and stock-based compensation, including tax benefit of $578 |
94,486 | 3,753,404 | 37 | 94,449 | | | | |||||||||||||||
Stock repurchases |
(548,455 | ) | (17,201,540 | ) | (172 | ) | (548,283 | ) | | | | |||||||||||
Parent cash dividends declared |
(135,102 | ) | | | | (135,102 | ) | | | |||||||||||||
Currency translation adjustment |
(24,814 | ) | | | | | (23,930 | ) | (884 | ) | ||||||||||||
Net income (loss) |
365,591 | | | | 363,482 | | 2,109 | |||||||||||||||
Noncontrolling interests equity contributions |
217 | | | | | | 217 | |||||||||||||||
Noncontrolling interests dividends |
(1,484 | ) | | | | | | (1,484 | ) | |||||||||||||
Balance, September 30, 2011 |
$ | 1,703,304 | 186,615,930 | $ | 1,866 | $ | 774,821 | $ | 913,690 | $ | 5,552 | $ | 7,375 | |||||||||
|
|
Iron Mountain Incorporated Stockholders' Equity | |
|||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Common Stock | |
|
Accumulated Other Comprehensive Items, Net |
|
||||||||||||||||
|
|
Additional Paid-in Capital |
Retained Earnings |
Noncontrolling Interests |
||||||||||||||||||
|
Total | Shares | Amounts | |||||||||||||||||||
Balance, December 31, 2011 |
$ | 1,254,256 | 172,140,966 | $ | 1,721 | $ | 343,603 | $ | 902,567 | $ | (2,203 | ) | $ | 8,568 | ||||||||
Issuance of shares under employee stock purchase plan and option plans and stock-based compensation, including tax benefit of $309 |
45,164 | 1,095,330 | 11 | 45,153 | | | | |||||||||||||||
Stock repurchases |
(34,688 | ) | (1,103,149 | ) | (11 | ) | (34,677 | ) | | | | |||||||||||
Parent cash dividends declared |
(135,642 | ) | | | | (135,642 | ) | | | |||||||||||||
Currency translation adjustment |
21,197 | | | | | 20,473 | 724 | |||||||||||||||
Net income (loss) |
148,648 | | | | 146,214 | | 2,434 | |||||||||||||||
Noncontrolling interests equity contributions |
336 | | | | | | 336 | |||||||||||||||
Noncontrolling interests dividends |
(1,146 | ) | | | | | | (1,146 | ) | |||||||||||||
Parent purchase of noncontrolling interests |
1,000 | | | | | | 1,000 | |||||||||||||||
Balance, September 30, 2012 |
$ | 1,299,125 | 172,133,147 | $ | 1,721 | $ | 354,079 | $ | 913,139 | $ | 18,270 | $ | 11,916 | |||||||||
The accompanying notes are an integral part of these consolidated financial statements.
7
IRON MOUNTAIN INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
(Unaudited)
|
Nine Months Ended September 30, |
||||||
---|---|---|---|---|---|---|---|
|
2011 | 2012 | |||||
Cash Flows from Operating Activities: |
|||||||
Net income (loss) |
$ | 365,591 | $ | 148,648 | |||
Loss (Income) from discontinued operations |
33,699 | 5,700 | |||||
(Gain) Loss on sale of discontinued operations |
(200,260 | ) | 1,885 | ||||
Adjustments to reconcile net income (loss) to cash flows from operating activities: |
|||||||
Depreciation |
214,973 | 210,248 | |||||
Amortization (includes deferred financing costs and bond discount of $4,520 and $5,121, for the nine months ended September 30, 2011 and 2012, respectively) |
25,482 | 31,335 | |||||
Intangible impairments |
42,500 | | |||||
Stock-based compensation expense |
12,442 | 20,799 | |||||
Provision (Benefit) for deferred income taxes |
14,095 | (43,254 | ) | ||||
Loss on early extinguishment of debt, net |
993 | 10,628 | |||||
(Gain) Loss on disposal/write-down of property, plant and equipment, net |
(2,345 | ) | (1,515 | ) | |||
Foreign currency transactions and other, net |
11,294 | 9,163 | |||||
Changes in Assets and Liabilities (exclusive of acquisitions): |
|||||||
Accounts receivable |
(18,336 | ) | (22,379 | ) | |||
Prepaid expenses and other |
(3,784 | ) | (18,473 | ) | |||
Accounts payable |
1,710 | (12,618 | ) | ||||
Accrued expenses and deferred revenue |
(42,269 | ) | (29,321 | ) | |||
Other assets and long-term liabilities |
(4,635 | ) | 807 | ||||
Cash Flows from Operating Activities-Continuing Operations |
451,150 | 311,653 | |||||
Cash Flows from Operating Activities-Discontinued Operations |
(40,192 | ) | (10,916 | ) | |||
Cash Flows from Operating Activities |
410,958 | 300,737 | |||||
Cash Flows from Investing Activities: |
|||||||
Capital expenditures |
(148,099 | ) | (165,462 | ) | |||
Cash paid for acquisitions, net of cash acquired |
(75,172 | ) | (106,221 | ) | |||
Investment in restricted cash |
(4 | ) | (1,502 | ) | |||
Additions to customer relationship and acquisition costs |
(16,869 | ) | (13,377 | ) | |||
Investment in joint ventures |
(335 | ) | (2,330 | ) | |||
Proceeds from sales of property and equipment and other, net |
4,144 | 1,731 | |||||
Cash Flows from Investing Activities-Continuing Operations |
(236,335 | ) | (287,161 | ) | |||
Cash Flows from Investing Activities-Discontinued Operations |
371,103 | (6,136 | ) | ||||
Cash Flows from Investing Activities |
134,768 | (293,297 | ) | ||||
Cash Flows from Financing Activities: |
|||||||
Repayment of revolving credit and term loan facilities and other debt |
(1,940,741 | ) | (2,803,476 | ) | |||
Proceeds from revolving credit and term loan facilities and other debt |
2,057,835 | 2,637,534 | |||||
Early retirement of senior subordinated notes |
(231,255 | ) | (525,834 | ) | |||
Net proceeds from sales of senior subordinated notes |
394,000 | 985,000 | |||||
Debt financing (repayment to) and equity contribution from (distribution to) noncontrolling interests, net |
531 | 416 | |||||
Stock repurchases |
(548,455 | ) | (38,052 | ) | |||
Parent cash dividends |
(125,739 | ) | (132,307 | ) | |||
Proceeds from exercise of stock options and employee stock purchase plan |
81,887 | 22,328 | |||||
Excess tax benefits from stock-based compensation |
578 | 309 | |||||
Payment of debt financing costs |
(8,860 | ) | (2,179 | ) | |||
Cash Flows from Financing Activities-Continuing Operations |
(320,219 | ) | 143,739 | ||||
Cash Flows from Financing Activities-Discontinued Operations |
(415 | ) | (39 | ) | |||
Cash Flows from Financing Activities |
(320,634 | ) | 143,700 | ||||
Effect of Exchange Rates on Cash and Cash Equivalents |
(2,906 | ) | 3,598 | ||||
Increase (Decrease) in Cash and Cash Equivalents |
222,186 | 154,738 | |||||
Cash and Cash Equivalents, Beginning of Period |
258,693 | 179,845 | |||||
Cash and Cash Equivalents, End of Period |
$ | 480,879 | $ | 334,583 | |||
Supplemental Information: |
|||||||
Cash Paid for Interest |
$ | 162,426 | $ | 175,478 | |||
Cash Paid for Income Taxes |
$ | 124,680 | $ | 151,906 | |||
Non-Cash Investing and Financing Activities: |
|||||||
Capital Leases |
$ | 25,062 | $ | 31,715 | |||
Accrued Capital Expenditures |
$ | 20,141 | $ | 18,081 | |||
Dividends Payable |
$ | 46,877 | $ | 46,515 | |||
Unsettled Purchases of Parent Common Stock |
$ | 10,852 | $ | | |||
The accompanying notes are an integral part of these consolidated financial statements.
8
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(1) General
The interim consolidated financial statements are presented herein and, in the opinion of management, reflect all adjustments of a normal recurring nature necessary for a fair presentation. Interim results are not necessarily indicative of results for a full year. Iron Mountain Incorporated ("IMI") is a global, full-service provider of information management and related services for all media in various locations throughout North America, Europe, Latin America and Asia Pacific. We have a diversified customer base comprised of commercial, legal, banking, health care, accounting, insurance, entertainment and government organizations.
The unaudited consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and footnote disclosures normally included in the annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") have been omitted pursuant to those rules and regulations, but we believe that the disclosures included herein are adequate to make the information presented not misleading. The consolidated financial statements and notes included herein should be read in conjunction with the annual consolidated financial statements and notes for the year ended December 31, 2011 included in our Annual Report on Form 10-K filed on February 28, 2012.
On June 2, 2011, we completed the sale (the "Digital Sale") of our online backup and recovery, digital archiving and eDiscovery solutions businesses of our digital business (the "Digital Business") to Autonomy Corporation plc, a corporation formed under the laws of England and Wales ("Autonomy"), pursuant to a purchase and sale agreement dated as of May 15, 2011 among IMI, certain subsidiaries of IMI and Autonomy (the "Digital Sale Agreement"). Additionally, on October 3, 2011, we sold our records management business in New Zealand (the "New Zealand Business"). Also, on April 27, 2012, we sold our records management business in Italy (the "Italian Business"). The financial position, operating results and cash flows of the Digital Business, the New Zealand Business and the Italian Business, including the gain on the sale of the Digital Business and the New Zealand Business and the loss on the sale of the Italian Business, for all periods presented, have been reported as discontinued operations for financial reporting purposes. See Note 10 for a further discussion of these events.
(2) Summary of Significant Accounting Policies
The accompanying financial statements reflect our financial position, results of operations, comprehensive income (loss), equity and cash flows on a consolidated basis. All intercompany account balances have been eliminated.
Cash and cash equivalents include cash on hand and cash invested in short-term securities, which have remaining maturities at the date of purchase of less than 90 days. Cash and cash equivalents are carried at cost, which approximates fair value.
9
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
We have restricted cash associated with a collateral trust agreement with our insurance carrier related to our worker's compensation self-insurance program. The restricted cash subject to this agreement was $35,110 and $36,612 as of December 31, 2011 and September 30, 2012, respectively, and is included in current assets on our consolidated balance sheets. Restricted cash consists primarily of U.S. Treasuries.
Local currencies are considered the functional currencies for our operations outside the U.S., with the exception of certain foreign holding companies and our financing center in Switzerland, whose functional currencies are the U.S. dollar. In those instances where the local currency is the functional currency, assets and liabilities are translated at period-end exchange rates, and revenues and expenses are translated at average exchange rates for the applicable period. Resulting translation adjustments are reflected in the accumulated other comprehensive items, net component of Iron Mountain Incorporated Stockholders' Equity and Noncontrolling Interests. The gain or loss on foreign currency transactions, calculated as the difference between the historical exchange rate and the exchange rate at the applicable measurement date, including those related to (1) our 71/4% GBP Senior Subordinated Notes due 2014, (2) our 63/4% Euro Senior Subordinated Notes due 2018, (3) the borrowings in certain foreign currencies under our revolving credit agreement and (4) certain foreign currency denominated intercompany obligations of our foreign subsidiaries to us and between our foreign subsidiaries, which are not considered permanently invested, are included in other expense (income), net, on our consolidated statements of operations. The total gain or loss on foreign currency transactions amounted to a net loss of $15,624 and $14,381 for the three and nine months ended September 30, 2011, respectively. The total gain or loss on foreign currency transactions amounted to a net gain of $1,131 and a net loss of $8,055 for the three and nine months ended September 30, 2012, respectively.
Goodwill and intangible assets with indefinite lives are not amortized but are reviewed annually for impairment or more frequently if impairment indicators arise. Other than goodwill, we currently have no intangible assets that have indefinite lives and which are not amortized. Separable intangible assets that are not deemed to have indefinite lives are amortized over their useful lives. We annually assess whether a change in the life over which our intangible assets are amortized is necessary or more frequently if events or circumstances warrant.
We have selected October 1 as our annual goodwill impairment review date. We performed our most recent annual goodwill impairment review as of October 1, 2011 and noted no impairment of goodwill. However, as a result of an interim triggering event as discussed below, we recorded a provisional goodwill impairment charge in the third quarter of 2011 associated with our Western European operations that was finalized in the fourth quarter of 2011. As of December 31, 2011 and September 30, 2012, no factors were identified that would alter our October 1, 2011 goodwill assessment. In making this assessment, we relied on a number of factors including operating results, business plans, anticipated future cash flows, transactions and marketplace data. There are inherent uncertainties related to these factors and our judgment in applying them to the analysis of goodwill
10
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
impairment. When changes occur in the composition of one or more reporting units, the goodwill is reassigned to the reporting units affected based on their relative fair values.
In September 2011, as a result of certain changes we made in the manner in which our European operations are managed, we reorganized our reporting structure and reassigned goodwill among the revised reporting units. Previously, we tested goodwill impairment at the European level on a combined basis. As a result of the management and reporting changes, we concluded that we have three reporting units for our European operations: (1) United Kingdom, Ireland and Norway ("UKI"); (2) Belgium, France, Germany, Luxembourg, Netherlands and Spain ("Western Europe"); and (3) the remaining countries in Europe ("Central Europe"). Due to these changes, we will perform future goodwill impairment analyses on the new reporting unit basis. As a result of the restructuring of our reporting units, we concluded that we had an interim triggering event, and, therefore, we performed an interim goodwill impairment test for UKI, Western Europe and Central Europe in the third quarter of 2011, as of August 31, 2011. As required by GAAP, prior to our goodwill impairment analysis, we performed an impairment assessment on the long-lived assets within our UKI, Western Europe and Central Europe reporting units and noted no impairment, except for the Italian Business, which was included in our Western Europe reporting unit, and which is now included in discontinued operations as discussed in Note 10. Based on our analysis, we concluded that the goodwill of our UKI and Central Europe reporting units was not impaired. Our UKI and Central Europe reporting units had fair values that exceeded their carrying values by 15.1% and 4.9%, respectively, as of August 31, 2011. Central Europe is still in the investment stage, and, accordingly, its fair value does not exceed its carrying value by a significant margin at this point in time. A deterioration of the UKI or Central Europe businesses or their failure to achieve the forecasted results could lead to impairments in future periods. Our Western Europe reporting unit's fair value was less than its carrying value, and, as a result, we recorded a goodwill impairment charge of $46,500 included as a component of intangible impairments from continuing operations in our consolidated statements of operations for the year ended December 31, 2011 (of which $42,500 was recorded and included in the third quarter of 2011). See Note 10 for the portion of the charge allocated to the Italian Business based on a relative fair value basis.
Our reporting units at which level we performed our goodwill impairment analysis as of October 1, 2011 were as follows: North America; UKI; Western Europe; Central Europe; Latin America; Australia; and Joint Ventures (which includes India, our various joint ventures in Southeast Asia and Russia (referred to as "Joint Ventures")). As of December 31, 2011, the carrying value of goodwill, net amounted to $1,748,879, $306,150, $46,439, $63,781, $27,322 and $61,697 for North America, UKI, Western Europe, Central Europe, Latin America and Australia, respectively. Our Joint Ventures reporting unit has no goodwill as of December 31, 2011 and September 30, 2012. Our North America, Latin America and Australia reporting units had estimated fair values as of October 1, 2011 that exceeded their carrying values by greater than 40%. As of September 30, 2012, the carrying value of goodwill, net amounted to $1,762,399, $315,472, $45,787, $82,330, $67,386 and $62,725 for North America, UKI, Western Europe, Central Europe, Latin America and Australia, respectively.
Reporting unit valuations have been calculated using an income approach based on the present value of future cash flows of each reporting unit or a combined approach based on the present value of future cash flows and market and transaction multiples of revenues and earnings. The income approach
11
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
incorporates many assumptions including future growth rates, discount factors, expected capital expenditures and income tax cash flows. Changes in economic and operating conditions impacting these assumptions could result in goodwill impairments in future periods.
The changes in the carrying value of goodwill attributable to each reportable operating segment for the nine months ended September 30, 2012 is as follows:
|
North American Business |
International Business |
Total Consolidated |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Gross Balance as of December 31, 2011 |
$ | 2,010,241 | $ | 564,044 | $ | 2,574,285 | ||||
Deductible goodwill acquired during the year |
5,118 | | 5,118 | |||||||
Non-deductible goodwill acquired during the year |
| 58,613 | 58,613 | |||||||
Currency effects |
8,839 | 10,009 | 18,848 | |||||||
Gross Balance as of September 30, 2012 |
$ | 2,024,198 | $ | 632,666 | $ | 2,656,864 | ||||
Accumulated Amortization Balance as of December 31, 2011 |
$ | 261,362 | $ | 58,655 | $ | 320,017 | ||||
Currency effects |
437 | 311 | 748 | |||||||
Accumulated Amortization Balance as of September 30, 2012 |
$ | 261,799 | $ | 58,966 | $ | 320,765 | ||||
Net Balance as of December 31, 2011 |
$ | 1,748,879 | $ | 505,389 | $ | 2,254,268 | ||||
Net Balance as of September 30, 2012 |
$ | 1,762,399 | $ | 573,700 | $ | 2,336,099 | ||||
Accumulated Goodwill Impairment Balance as of December 31, 2011 |
$ | 85,909 | $ | 46,500 | $ | 132,409 | ||||
Accumulated Goodwill Impairment Balance as of September 30, 2012 |
$ | 85,909 | $ | 46,500 | $ | 132,409 | ||||
The components of our amortizable intangible assets as of September 30, 2012 are as follows:
|
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
Customer Relationships and Acquisition Costs |
$ | 661,039 | $ | (217,621 | ) | $ | 443,418 | |||
Core Technology(1) |
3,682 | (2,832 | ) | 850 | ||||||
Trademarks and Non-Compete Agreements(1) |
5,926 | (2,744 | ) | 3,182 | ||||||
Deferred Financing Costs |
63,538 | (18,114 | ) | 45,424 | ||||||
Total |
$ | 734,185 | $ | (241,311 | ) | $ | 492,874 | |||
12
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
Amortization expense associated with amortizable intangible assets (including deferred financing costs) was $8,752 and $25,482 for the three and nine months ended September 30, 2011, respectively. Amortization expense associated with amortizable intangible assets (including deferred financing costs) was $12,128 and $31,335 for the three and nine months ended September 30, 2012, respectively.
We record stock-based compensation expense, utilizing the straight-line method, for the cost of stock options, restricted stock, restricted stock units, performance units and shares of stock issued under the employee stock purchase plan (together, "Employee Stock-Based Awards").
Stock-based compensation expense for Employee Stock-Based Awards included in the accompanying consolidated statements of operations for the three and nine months ended September 30, 2011 was $4,403, ($2,479 after tax or $0.01 per basic and diluted share) and $12,702, including $260 in discontinued operations, ($5,213 after tax or $0.03 per basic and diluted share), respectively. Stock-based compensation expense for Employee Stock-Based Awards for the three and nine months ended September 30, 2012 was $4,682 ($3,836 after tax or $0.02 per basic and diluted share) and $20,799 ($15,744 after tax or $0.09 per basic and diluted share), respectively.
Stock-based compensation expense for Employee Stock-Based Awards included in the accompanying consolidated statements of operations related to continuing operations is as follows:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2012 | 2011 | 2012 | |||||||||
Cost of sales (excluding depreciation and amortization) |
$ | 240 | $ | 329 | $ | 560 | $ | 846 | |||||
Selling, general and administrative expenses |
4,163 | 4,353 | 11,882 | 19,953 | |||||||||
Total stock-based compensation |
$ | 4,403 | $ | 4,682 | $ | 12,442 | $ | 20,799 | |||||
The benefits associated with the tax deductions in excess of recognized compensation cost are required to be reported as a financing cash flow. This requirement reduces reported operating cash flows and increases reported financing cash flows. As a result, net financing cash flows from continuing operations included $578 and $309 for the nine months ended September 30, 2011 and 2012, respectively, from the benefits of tax deductions in excess of recognized compensation cost. The tax benefit of any resulting excess tax deduction increases the Additional Paid-in Capital ("APIC") pool. Any resulting tax deficiency is deducted from the APIC pool.
Stock Options
Under our various stock option plans, options were granted with exercise prices equal to the market price of the stock on the date of grant. The majority of our options become exercisable ratably over a period of five years and generally have a contractual life of ten years, unless the holder's employment is sooner terminated. Certain of the options we issue become exercisable ratably over a
13
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
period of ten years and have a contractual life of 12 years, unless the holder's employment is sooner terminated. As of September 30, 2012, ten-year vesting options represent 8.2% of total outstanding options. Beginning in 2011, certain of the options we issue become exercisable ratably over a period of three years and have a contractual life of ten years, unless the holder's employment is sooner terminated. As of September 30, 2012, three-year vesting options represent 12.8% of total outstanding options. Our non-employee directors are considered employees for purposes of our stock option plans and stock option reporting. Options granted to our non-employee directors generally become exercisable after one year.
The weighted average fair value of options granted for the nine months ended September 30, 2011 and 2012 was $7.43 and $7.00 per share, respectively. These values were estimated on the date of grant using the Black-Scholes option pricing model. The following table summarizes the weighted average assumptions used for grants in the respective period:
|
Nine Months Ended September 30, |
||||||
---|---|---|---|---|---|---|---|
Weighted Average Assumptions
|
2011 | 2012 | |||||
Expected volatility |
33.4 | % | 33.8 | % | |||
Risk-free interest rate |
2.46 | % | 1.24 | % | |||
Expected dividend yield |
3 | % | 3 | % | |||
Expected life |
6.3 years | 6.3 years |
Expected volatility is calculated utilizing daily historical volatility over a period that equates to the expected life of the option. The risk-free interest rate was based on the U.S. Treasury interest rates whose term is consistent with the expected life of the stock options. Expected dividend yield is considered in the option pricing model and represents our current annualized expected per share dividends over the current trade price of our common stock. The expected life (estimated period of time outstanding) of the stock options granted is estimated using the historical exercise behavior of employees.
14
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
A summary of option activity for the nine months ended September 30, 2012 is as follows:
|
Options | Weighted Average Exercise Price |
Weighted Average Remaining Contractual Term |
Aggregate Intrinsic value |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Outstanding at December 31, 2011 |
7,118,458 | $ | 25.73 | ||||||||||
Granted |
21,472 | 28.86 | |||||||||||
Exercised |
(899,781 | ) | 23.62 | ||||||||||
Forfeited |
(196,688 | ) | 25.69 | ||||||||||
Expired |
(34,538 | ) | 32.57 | ||||||||||
Outstanding at September 30, 2012 |
6,008,923 | $ | 26.02 | 6.02 | $ | 49,391 | |||||||
Options exercisable at September 30, 2012 |
3,891,146 | $ | 25.93 | 5.24 | $ | 32,472 | |||||||
Options expected to vest |
1,973,781 | $ | 26.20 | 7.46 | $ | 15,749 | |||||||
The following table provides the aggregate intrinsic value of stock options exercised for the three and nine months ended September 30, 2011 and 2012:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2012 | 2011 | 2012 | |||||||||
Aggregate intrinsic value of stock options exercised |
$ | 7,869 | $ | 4,440 | $ | 36,778 | $ | 7,812 |
Restricted Stock and Restricted Stock Units
Under our various stock option plans, we may also issue grants of restricted stock or restricted stock units ("RSUs"). Our restricted stock and RSUs generally have a three to five year vesting period. As a result of an amendment to our RSUs approved by our Compensation Committee of our Board of Directors in October 2012, all RSUs now accrue dividend equivalents associated with the underlying stock as we declare dividends. Dividends will generally be paid to holders of RSUs in cash upon the vesting date of the associated RSU and will be forfeited if the RSU does not vest. We accrued approximately $8 and $42 of cash dividends on RSUs during the three and nine months ended September 30, 2012, respectively. The fair value of restricted stock and RSUs is the excess of the market price of our common stock at the date of grant over the purchase price (which is typically zero).
15
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
A summary of restricted stock and RSUs activity for the nine months ended September 30, 2012 is as follows:
|
Restricted Stock and RSUs |
Weighted- Average Grant-Date Fair Value |
|||||
---|---|---|---|---|---|---|---|
Non-vested at December 31, 2011 |
610,951 | $ | 27.45 | ||||
Granted |
812,104 | 28.14 | |||||
Vested |
(217,282 | ) | 27.44 | ||||
Forfeited |
(32,101 | ) | 27.25 | ||||
Non-vested at September 30, 2012 |
1,173,672 | $ | 27.93 | ||||
The total fair value of restricted stock vested during the three and nine months ended September 30, 2011 was $0 and $13, respectively. The total fair value of restricted stock vested during the three and nine months ended September 30, 2012 was $0 and $1, respectively. The total fair value of RSUs vested during the three and nine months ended September 30, 2011 was $225 and $687, respectively. The total fair value of RSUs vested during the nine months ended September 30, 2012 was $5,962.
Performance Units
Under our various stock option plans, we may also issue grants of performance units ("PUs"). The number of PUs earned is determined based on our performance against predefined targets, which for grants of PUs made in 2011 and 2012 were calendar year revenue growth and return on invested capital ("ROIC"). The range of payout is zero to 150% of the number of granted PUs. The number of PUs earned is determined based on actual performance at the end of the one-year performance period, and the award will be settled in shares of our common stock, subject to cliff vesting, three years from the date of the original PU grant. Additionally, employees who are employed through the one-year anniversary of the date of grant and who reach both 55 years of age and 10 years of qualifying service (the "retirement criteria") shall immediately and completely vest in any PUs earned based on the actual achievement against the predefined targets as discussed above. As a result, PUs will be expensed over the shorter of (1) the vesting period, (2) achievement of the retirement criteria, which such achievement may occur as early as one year after the date of grant, or (3) a maximum of three years. As a result of an amendment to our PUs approved by our Compensation Committee of our Board of Directors in October 2012, all PUs now accrue dividend equivalents associated with the underlying stock as we declare dividends. Dividends will generally be paid to holders of PUs in cash upon the vesting date of the associated PU and will be forfeited if the PU does not vest.
During the nine months ended September 30, 2012, we issued 221,781 PUs. During the one-year performance period, we will forecast the likelihood of achieving the predefined annual revenue growth and ROIC targets in order to calculate the expected PUs to be earned. We will record a compensation charge based on either the forecasted PUs to be earned (during the one-year performance period) or the actual PUs earned (at the one-year anniversary date) over the vesting period for each individual
16
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
grant as described above. The total fair value of earned PUs that vested during the nine months ended September 30, 2012 was $3,505. As of September 30, 2012, we expected 106.2% achievement of the predefined revenue and ROIC targets associated with the grants made in 2012.
A summary of PU activity for the nine months ended September 30, 2012 is as follows:
|
PUs Original Awards |
PUs Adjustment(1) |
Total PUs Awards |
Weighted- Average Grant-Date Fair Value |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Non-vested at December 31, 2011 |
112,749 | | 112,749 | $ | 26.94 | ||||||||
Granted |
221,781 | 12,012 | 233,793 | 26.11 | |||||||||
Vested |
(124,914 | ) | (5,013 | ) | (129,927 | ) | 26.98 | ||||||
Forfeited |
(3,381 | ) | | (3,381 | ) | 25.98 | |||||||
Non-vested at September 30, 2012 |
206,235 | 6,999 | 213,234 | $ | 26.02 | ||||||||
Employee Stock Purchase Plan
We offer an employee stock purchase plan (the "ESPP") in which participation is available to substantially all U.S. and Canadian employees who meet certain service eligibility requirements. The ESPP provides a way for our eligible employees to become stockholders on favorable terms. The ESPP provides for the purchase of our common stock by eligible employees through successive offering periods. We generally have two six-month offering periods per year, the first of which begins June 1 and ends November 30 and the second of which begins December 1 and ends May 31. During each offering period, participating employees accumulate after-tax payroll contributions, up to a maximum of 15% of their compensation, to pay the exercise price of their options. Participating employees may withdraw from an offering period before the purchase date and obtain a refund of the amounts withheld as payroll deductions. At the end of the offering period, outstanding options are exercised, and each employee's accumulated contributions are used to purchase our common stock. The price for shares purchased under the ESPP is 95% of the fair market price at the end of the offering period, without a look-back feature. As a result, we do not recognize compensation cost for the ESPP shares purchased. For the nine months ended September 30, 2011 and 2012, there were 82,267 shares and 88,672 shares, respectively, purchased under the ESPP. The number of shares available for purchase under the ESPP at September 30, 2012 was 311,089.
As of September 30, 2012, unrecognized compensation cost related to the unvested portion of our Employee Stock-Based Awards was $45,174 and is expected to be recognized over a weighted-average period of 2.4 years.
17
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
We generally issue shares for the exercises of stock options, restricted stock, RSUs, PUs and shares under our ESPP from unissued reserved shares.
Basic income (loss) per common share is calculated by dividing income (loss) by the weighted average number of common shares outstanding. The calculation of diluted income (loss) per share is consistent with that of basic income (loss) per share but gives effect to all potential common shares (that is, securities such as options, warrants or convertible securities) that were outstanding during the period, unless the effect is antidilutive.
The following table presents the calculation of basic and diluted income (loss) per share:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2012 | 2011 | 2012 | |||||||||
Income (Loss) from continuing operations |
$ | 50,394 | $ | 53,719 | $ | 199,030 | $ | 156,233 | |||||
Total income (loss) from discontinued operations (see Note 10) |
$ | (12,469 | ) | $ | 32 | $ | 166,561 | $ | (7,585 | ) | |||
Net income (loss) attributable to Iron Mountain Incorporated |
$ | 37,338 | $ | 52,809 | $ | 363,482 | $ | 146,214 | |||||
Weighted-average sharesbasic |
195,610,000 | 171,776,000 | 199,164,000 | 171,464,000 | |||||||||
Effect of dilutive potential stock options |
993,683 | 950,922 | 1,175,735 | 808,365 | |||||||||
Effect of dilutive potential restricted stock, RSUs and PUs |
112,969 | 320,537 | 87,149 | 227,899 | |||||||||
Weighted-average sharesdiluted |
196,716,652 | 173,047,459 | 200,426,884 | 172,500,264 | |||||||||
Earnings (Losses) per sharebasic: |
|||||||||||||
Income (Loss) from continuing operations |
$ | 0.26 | $ | 0.31 | $ | 1.00 | $ | 0.91 | |||||
Total income (loss) from discontinued operations (see Note 10) |
$ | (0.06 | ) | $ | | $ | 0.84 | $ | (0.04 | ) | |||
Net income (loss) attributable to Iron Mountain Incorporatedbasic |
$ | 0.19 | $ | 0.31 | $ | 1.83 | $ | 0.85 | |||||
Earnings (Losses) per sharediluted: |
|||||||||||||
Income (Loss) from continuing operations |
$ | 0.26 | $ | 0.31 | $ | 0.99 | $ | 0.91 | |||||
Total income (loss) from discontinued operations (see Note 10) |
$ | (0.06 | ) | $ | | $ | 0.83 | $ | (0.04 | ) | |||
Net income (loss) attributable to Iron Mountain Incorporateddiluted |
$ | 0.19 | $ | 0.31 | $ | 1.81 | $ | 0.85 | |||||
Antidilutive stock options, RSUs and PUs, excluded from the calculation |
1,810,859 | 821,862 | 4,212,799 | 1,584,179 | |||||||||
18
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
Our revenues consist of storage rental revenues as well as service revenues and are reflected net of sales and value added taxes. Storage rental revenues, which are considered a key driver of our financial performance for the information management services industry, consist primarily of recurring periodic charges related to the storage of materials or data (generally on a per unit basis). Service revenues are comprised of charges for related core service activities and a wide array of complementary products and services. Included in core service revenues are: (1) the handling of records, including the addition of new records, temporary removal of records from storage, refiling of removed records and the destruction of records; (2) courier operations, consisting primarily of the pickup and delivery of records upon customer request; (3) secure shredding of sensitive documents; and (4) other recurring services, including Document Management Solutions ("DMS"), which relate to physical and digital records, and recurring project revenues. Our complementary services revenues include special project work, customer termination and permanent withdrawal fees, data restoration projects, fulfillment services, consulting services, technology services and product sales (including specially designed storage containers and related supplies). Our secure shredding revenues include the sale of recycled paper (included in complementary services revenues), the price of which can fluctuate from period to period, adding to the volatility and reducing the predictability of that revenue stream.
We recognize revenue when the following criteria are met: persuasive evidence of an arrangement exists, services have been rendered, the sales price is fixed or determinable and collectability of the resulting receivable is reasonably assured. Storage rental and service revenues are recognized in the month the respective storage rental or service is provided, and customers are generally billed on a monthly basis on contractually agreed-upon terms. Amounts related to future storage rental or prepaid service contracts for customers where storage rental fees or services are billed in advance are accounted for as deferred revenue and recognized ratably over the applicable storage rental or service period or when the service is performed. Revenue from the sales of products, which is included as a component of service revenues, is recognized when products are shipped to the customer and title has passed to the customer. Revenues from the sales of products have historically not been significant.
We maintain an allowance for doubtful accounts and credit memos for estimated losses resulting from the potential inability of our customers to make required payments and potential disputes regarding billing and service issues. When calculating the allowance, we consider our past loss experience, current and prior trends in our aged receivables and credit memo activity, current economic conditions and specific circumstances of individual receivable balances. If the financial condition of our customers were to significantly change, resulting in a significant improvement or impairment of their ability to make payments, an adjustment of the allowance may be required. We consider accounts receivable to be delinquent after such time as reasonable means of collection have been exhausted. We charge-off uncollectible balances as circumstances warrant, generally, no later than one year past due.
19
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
Our effective tax rates for the three and nine months ended September 30, 2011 were 26.5% and 24.7%, respectively. Our effective tax rates for the three and nine months ended September 30, 2012 were 36.7% and 40.3%, respectively. The primary reconciling item between the federal statutory rate of 35% and our overall effective tax rate for the three and nine months ended September 30, 2011 was a positive impact provided by the recognition of certain previously unrecognized tax benefits due to expirations of statute of limitation periods and settlements with tax authorities in various jurisdictions of $31,935 and $36,150, respectively. This benefit was partially offset by a goodwill impairment charge included in income from continuing operations as a component of intangible impairments in our consolidated statements of operations, a majority of which was non-deductible for tax purposes. Additionally, to a lesser extent, state income taxes (net of federal tax benefit) and differences in the rates of tax at which our foreign earnings are subject, including foreign exchange gains and losses in different jurisdictions with different tax rates, are reconciling items that impact our effective tax rate. The primary reconciling items between the federal statutory rate of 35% and our overall effective tax rate for the three and nine months ended September 30, 2012 were state income taxes (net of federal tax benefit) and differences in the rates of tax at which our foreign earnings are subject, including foreign exchange gains and losses in different jurisdictions with different tax rates. During the three and nine months ended September 30, 2012, foreign currency gains were recorded in lower tax jurisdictions associated with our marking-to-market of intercompany loan positions while foreign currency losses were recorded in higher tax jurisdictions associated with our marking-to-market of debt and derivative instruments, which lowered our 2012 effective tax rate by 5.6% and 1.2%, respectively.
We provide for income taxes during interim periods based on our estimate of the effective tax rate for the year. Discrete items and changes in our estimate of the annual effective tax rate are recorded in the period they occur. Our effective tax rate is subject to variability in the future due to, among other items: (1) changes in the mix of income from foreign jurisdictions; (2) tax law changes; (3) volatility in foreign exchange gains (losses); (4) the timing of the establishment and reversal of tax reserves; (5) our ability to utilize foreign tax credits that we generate; and (6) our proposed conversion to a real estate investment trust ("REIT"). We are subject to income taxes in the U.S. and numerous foreign jurisdictions. We are subject to examination by various tax authorities in jurisdictions in which we have significant business operations. We regularly assess the likelihood of additional assessments by tax authorities and provide for these matters as appropriate. Although we believe our tax estimates are appropriate, the final determination of tax audits and any related litigation could result in changes in our estimates.
Accounting for income taxes requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the tax and financial reporting basis of assets and liabilities and for loss and credit carryforwards. Valuation allowances are provided when recovery of deferred tax assets is not considered more likely than not.
We have elected to recognize interest and penalties associated with uncertain tax positions as a component of the provision (benefit) for income taxes in the accompanying consolidated statements of operations. We recorded a reduction of $6,497 and $7,753 for gross interest and penalties for the three
20
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
and nine months ended September 30, 2011, respectively. We recorded an increase of $922 and $920 for gross interest and penalties for the three and nine months ended September 30, 2012, respectively. We had $2,819 and $3,237 accrued for the payment of interest and penalties as of December 31, 2011 and September 30, 2012, respectively.
We have not recorded deferred taxes on book over tax outside basis differences related to certain foreign subsidiaries because such basis differences are not expected to reverse in the foreseeable future and we intend to reinvest indefinitely outside the U.S. These basis differences arose primarily through the undistributed book earnings of our foreign subsidiaries. The basis differences could be reversed through a sale of the subsidiaries, each of which would result in an increase in our provision for income taxes. It is not practicable to calculate the amount of unrecognized deferred tax liability on the book over tax outside basis difference because of the complexities of the hypothetical calculation. As of September 30, 2012, we had approximately $86,000 of undistributed earnings within our foreign subsidiaries which approximates the book over tax outside basis difference. We may record deferred taxes on book over tax outside basis differences related to certain foreign subsidiaries in the future depending upon a number of factors, decisions and events in connection with our proposed REIT conversion, including favorable indications from the U.S. Internal Revenue Service with regard to our REIT private letter ruling requests, finalization of countries to be included in the conversion plan, shareholder approval of certain modifications to our charter and final Board of Director approval of our conversion to a REIT.
As of September 30, 2012, we have reclassified approximately $36,000 of long-term deferred income tax liabilities to current deferred income taxes (included within accrued expenses within current liabilities) and prepaid and other assets (included within current assets) within our consolidated balance sheet related to the depreciation recapture associated with our recharacterization of racking as real estate rather than personal property in conjunction with our potential REIT conversion.
Financial instruments that potentially subject us to market risk consist principally of cash and cash equivalents (including money market funds and time deposits), restricted cash (primarily U.S. Treasuries) and accounts receivable. The only significant concentrations of liquid investments as of both December 31, 2011 and September 30, 2012 relate to cash and cash equivalents and restricted cash held on deposit with five global banks and one "Triple A" rated money market fund and six global banks and eight "Triple A" rated money market funds, respectively, which we consider to be large, highly-rated investment-grade institutions. As per our risk management investment policy, we limit exposure to concentration of credit risk by limiting the amount invested in any one mutual fund to a maximum of $50,000 or any one financial institution to a maximum of $75,000. As of December 31, 2011 and September 30, 2012, our cash and cash equivalents and restricted cash balance was $214,955 and $371,195, respectively, including money market funds and time deposits amounting to $181,823 and $352,315, respectively. A substantial portion of the money market funds is invested in U.S. Treasuries.
21
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
Entities are permitted under GAAP to elect to measure many financial instruments and certain other items at either fair value or cost. We did not elect the fair value measurement option for any of our financial assets or liabilities.
Our financial assets or liabilities are measured using inputs from the three levels of the fair value hierarchy. A financial asset or liability's classification within the hierarchy is determined based on the lowest level input that is significant to the fair value measurement.
The three levels of the fair value hierarchy are as follows:
Level 1Inputs are unadjusted quoted prices in active markets for identical assets or liabilities that we have the ability to access at the measurement date.
Level 2Inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (i.e., interest rates, yield curves, etc.), and inputs that are derived principally from or corroborated by observable market data by correlation or other means (market corroborated inputs).
Level 3Unobservable inputs that reflect our assumptions about the assumptions that market participants would use in pricing the asset or liability.
The following tables provide the assets and liabilities carried at fair value measured on a recurring basis as of December 31, 2011 and September 30, 2012, respectively:
|
|
Fair Value Measurements at December 31, 2011 Using |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Description
|
Total Carrying Value at December 31, 2011 |
Quoted prices in active markets (Level 1) |
Significant other observable inputs (Level 2) |
Significant unobservable inputs (Level 3) |
|||||||||
Money Market Funds(1) |
$ | 35,110 | $ | | $ | 35,110 | $ | | |||||
Time Deposits(1) |
146,713 | | 146,713 | | |||||||||
Trading Securities |
9,124 | 8,497 | (2) | 627 | (1) | | |||||||
Derivative Assets(3) |
2,803 | | 2,803 | | |||||||||
Derivative Liabilities(3) |
435 | | 435 | |
22
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
|
|
Fair Value Measurements at September 30, 2012 Using |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Description
|
Total Carrying Value at September 30, 2012 |
Quoted prices in active markets (Level 1) |
Significant other observable inputs (Level 2) |
Significant unobservable inputs (Level 3) |
|||||||||
Money Market Funds(1) |
$ | 192,214 | $ | | $ | 192,214 | $ | | |||||
Time Deposits(1) |
160,101 | | 160,101 | | |||||||||
Trading Securities |
10,419 | 10,063 | (2) | 356 | (1) | | |||||||
Derivative Assets(3) |
4 | | 4 | | |||||||||
Derivative Liabilities(3) |
5,779 | | 5,779 | |
Disclosures are required in the financial statements for items measured at fair value on a non-recurring basis. We did not have any material items that are measured at fair value on a non-recurring basis for the three and nine months ended September 30, 2012.
l. New Accounting Pronouncements
In September 2011, the Financial Accounting Standards Board issued Accounting Standards Update ("ASU") No. 2011-08, IntangiblesGoodwill and Other (Topic 350): Testing Goodwill for Impairment. ASU No. 2011-08 allows, but does not require, entities to first assess qualitatively whether it is necessary to perform the two-step goodwill impairment test. If an entity believes, as a result of its qualitative assessment, that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, the quantitative two-step impairment test is required; otherwise, no further testing is required. We adopted ASU No. 2011-08 as of January 1, 2012. The adoption of ASU No. 2011-08 did not have an impact on our consolidated financial position, results of operations or cash flows.
m. Use of Estimates
The preparation of financial statements in conformity with GAAP requires us to make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities at the date of the financial statements and for the period then ended. On an ongoing basis, we evaluate the estimates used. We base our estimates on historical experience, actuarial estimates, current conditions and various other assumptions that we believe to be reasonable under the circumstances. These estimates form the basis
23
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(2) Summary of Significant Accounting Policies (Continued)
for making judgments about the carrying values of assets and liabilities and are not readily apparent from other sources. Actual results may differ from these estimates.
n. Accumulated Other Comprehensive Items, Net
Accumulated other comprehensive items, net consists of foreign currency translation adjustments as of December, 31, 2011 and September 30, 2012, respectively.
o. Other Expense (Income), Net
Other expense (income), net consists of the following:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2012 | 2011 | 2012 | |||||||||
Foreign currency transaction losses (gains), net |
$ | 15,624 | $ | (1,131 | ) | $ | 14,381 | $ | 8,055 | ||||
Debt extinguishment expense, net |
| 10,628 | 993 | 10,628 | |||||||||
Other, net |
1,007 | (1,751 | ) | (5,080 | ) | (4,175 | ) | ||||||
|
$ | 16,631 | $ | 7,746 | $ | 10,294 | $ | 14,508 | |||||
p. Property, Plant and Equipment
We develop various software applications for internal use. Computer software costs associated with internal use software are expensed as incurred until certain capitalization criteria are met. Payroll and related costs for employees directly associated with, and devoting time to, the development of internal use computer software projects (to the extent time is spent directly on the project) are capitalized. Capitalization begins when the design stage of the application has been completed and it is probable that the project will be completed and used to perform the function intended. Depreciation begins when the software is placed in service. Computer software costs that are capitalized are periodically evaluated for impairment.
Consolidated gain on disposal/write-down of property, plant and equipment, net was $1,515 for the nine months ended September 30, 2012 and consisted primarily of approximately $2,700 of gains associated with the sale of leased vehicles in North America, partially offset by approximately $700 of asset write-offs in North America and approximately $500 of asset write-offs associated with our Latin America operations. Consolidated gain on disposal/write-down of property, plant and equipment, net was $2,345 for the nine months ended September 30, 2011 and consisted primarily of: (1) a gain of approximately $3,200 associated with the disposal of a facility in North America; (2) a gain of approximately $1,900 associated with the sale of leased vehicles in North America; partially offset by (3) a loss of approximately $2,300 associated with certain third-party software licenses that were discontinued (including approximately $1,850 associated with our International Business segment and approximately $450 associated with our North American Business segment).
24
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(3) Derivative Instruments and Hedging Activities
Every derivative instrument is required to be recorded in the balance sheet as either an asset or a liability measured at its fair value. Periodically, we acquire derivative instruments that are intended to hedge either cash flows or values that are subject to foreign exchange or other market price risk and not for trading purposes. We have formally documented our hedging relationships, including identification of the hedging instruments and the hedged items, as well as our risk management objectives and strategies for undertaking each hedge transaction. Given the recurring nature of our revenues and the long-term nature of our asset base, we have the ability and the preference to use long-term, fixed interest rate debt to finance our business, thereby preserving our long-term returns on invested capital. We target approximately 75% of our debt portfolio to be fixed with respect to interest rates. Occasionally, we may use interest rate swaps as a tool to maintain our targeted level of fixed rate debt. In addition, we may use borrowings in foreign currencies, either obtained in the U.S. or by our foreign subsidiaries, to hedge foreign currency risk associated with our international investments. Sometimes we enter into currency swaps to temporarily hedge an overseas investment, such as a major acquisition, while we arrange permanent financing or to hedge our exposure due to foreign currency exchange movements related to our intercompany accounts with and between our foreign subsidiaries. As of December 31, 2011 and September 30, 2012, none of our derivative instruments contained credit-risk related contingent features.
We have entered into a number of separate forward contracts to hedge our exposures in British pounds sterling and Australian dollars. As of September 30, 2012, we had (1) an outstanding forward contract to purchase $197,913 U.S. dollars and sell 125,000 British pounds sterling to hedge our intercompany exposures with our European operations and (2) an outstanding forward contract to purchase $75,900 U.S. dollars and sell 75,000 Australian dollars to hedge our intercompany exposures with our Australian subsidiary. At the maturity of the forward contracts, we may enter into new forward contracts to hedge movements in the underlying currencies. At the time of settlement, we either pay or receive the net settlement amount from the forward contract and recognize this amount in other (income) expense, net in the accompanying statement of operations as a realized foreign exchange gain or loss. At the end of each month, we mark the outstanding forward contracts to market and record an unrealized foreign exchange gain or loss for the mark-to-market valuation. We have not designated these forward contracts as hedges. During the three and nine months ended September 30, 2011, there were $68 in net cash receipts and $9,116 in net cash disbursements, respectively, included in cash from operating activities from continuing operations related to settlements associated with these foreign currency forward contracts. During the three and nine months ended September 30, 2012, there were $4 in net cash receipts and $3,783 in net cash disbursements, respectively, included in cash from operating activities from continuing operations related to settlements associated with these foreign currency forward contracts. The following table provides the fair value of our derivative instruments as
25
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(3) Derivative Instruments and Hedging Activities (Continued)
of December 31, 2011 and September 30, 2012 and their gains and losses for the three and nine months ended September 30, 2011 and 2012:
|
Asset Derivatives | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
December 31, 2011 | September 30, 2012 | |||||||||
Derivatives Not Designated as Hedging Instruments |
Balance Sheet Location |
Fair Value |
Balance Sheet Location |
Fair Value |
|||||||
Foreign exchange contracts |
Prepaid expenses and other | $ | 2,803 | Prepaid expenses and other | $ | 4 | |||||
Total |
$ | 2,803 | $ | 4 | |||||||
|
Liability Derivatives | ||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
December 31, 2011 | September 30, 2012 | |||||||||
Derivatives Not Designated as Hedging Instruments |
Balance Sheet Location |
Fair Value |
Balance Sheet Location |
Fair Value |
|||||||
Foreign exchange contracts |
Accrued expenses | $ | 435 | Accrued expenses | $ | 5,779 | |||||
Total |
$ | 435 | $ | 5,779 | |||||||
|
|
Amount of (Gain) Loss Recognized in Income on Derivatives |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||
|
Location of (Gain) Loss Recognized in Income on Derivative |
||||||||||||||
Derivatives Not Designated as Hedging Instruments |
2011 | 2012 | 2011 | 2012 | |||||||||||
Foreign exchange contracts |
Other (income) expense, net | $ | (5,971 | ) | $ | 7,649 | $ | 299 | $ | 11,927 | |||||
Total |
$ | (5,971 | ) | $ | 7,649 | $ | 299 | $ | 11,927 | ||||||
We have designated a portion of our 63/4% Euro Senior Subordinated Notes due 2018 issued by IMI (the "63/4% Notes") as a hedge of net investment of certain of our Euro denominated subsidiaries. For the nine months ended September 30, 2011 and 2012, we designated on average 79,889 and 101,556 Euros, respectively, of the 63/4% Notes as a hedge of net investment of certain of our Euro denominated subsidiaries. As a result, we recorded foreign exchange gains of $11,271 ($7,057, net of tax) and $3,063 ($1,928, net of tax) for the three and nine months ended September 30, 2011, respectively, related to the change in fair value of such debt due to currency translation adjustments, which is a component of accumulated other comprehensive items, net included in stockholders' equity. We recorded foreign exchange losses of $2,303 ($1,401, net of tax) and $938 ($535, net of tax) for the three and nine months ended September 30, 2012, respectively, related to the change in fair value of such debt due to currency translation adjustments, which is a component of accumulated other comprehensive items, net included in stockholders' equity. As of September 30, 2012, cumulative net gains of $12,855, net of tax are recorded in accumulated other comprehensive items, net associated with this net investment hedge.
26
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(4) Acquisitions
We account for acquisitions using the acquisition method of accounting, and, accordingly, the results of operations for each acquisition have been included in our consolidated results from their respective acquisition dates. Cash consideration for our various acquisitions was primarily provided through borrowings under our credit facilities and cash equivalents on-hand. The unaudited pro forma results of operations for the period ended September 30, 2012 are not presented due to the insignificant impact that the acquisitions completed in 2012 had on our consolidated results of operations.
In April 2012, in order to enhance our existing operations in Brazil, we acquired the stock of Grupo Store, a records management and data protection business in Brazil with locations in Sao Paulo, Rio de Janeiro, Porto Alegre and Recife, for a purchase price of approximately $79,000 ($75,000, net of cash acquired). Included in the purchase price is approximately $8,000 being held in escrow to secure a working capital adjustment and the indemnification obligations of the former owners of the business ("Sellers") to IMI. The amounts held in escrow for purposes of the working capital adjustment will be distributed either to IMI or the Sellers based on the final agreed upon working capital amount. Unless paid to us in accordance with the terms of the agreement, all amounts remaining in escrow after the final working capital adjustment and any indemnification payments are paid out will be released to the Sellers in four annual installments, commencing on the two-year anniversary of the closing date.
In May 2012, we acquired a controlling interest of our joint venture in Switzerland (Sispace AG), which provides storage rental and records management services, in a stock transaction for a cash purchase price of approximately $21,600. The carrying value of the 15% interest that we previously held and accounted for under the equity method of accounting amounted to approximately $1,700 as of the date of acquisition, and the fair value of such interest on the date of the acquisition of the controlling interest was approximately $2,700. This resulted in a gain being recorded to other income (expense), net of approximately $1,000 in the second quarter of 2012. The fair value of our previously held equity interest was derived by reducing the total estimated consideration for the controlling interest purchased by 30%, which represents management's estimate of the control premium paid, in order to derive the fair value of $2,700 for the 15% noncontrolling equity interest which we previously held. We determined the 30% control premium was appropriate after considering the size and location of the business acquired, the potential future profits expected to be generated by the Swiss entity and other publicly available market data.
27
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(4) Acquisitions (Continued)
A summary of the cumulative consideration paid and the preliminary allocation of the purchase price paid for acquisitions in 2012 through September 30, 2012 is as follows:
Cash Paid (gross of cash acquired) |
$ | 112,599 | ||
Fair Value of Previously Held Equity Interests |
4,265 | |||
Fair Value of Noncontrolling Interest |
1,000 | |||
Total Consideration |
117,864 | |||
Fair Value of Identifiable Assets Acquired: |
||||
Cash, Accounts Receivable, Prepaid Expense, Deferred Income Taxes and Other |
15,067 | |||
Property, Plant and Equipment(1) |
7,275 | |||
Customer Relationship Assets(2) |
50,380 | |||
Other Assets |
5,533 | |||
Liabilities Assumed and Deferred Income Taxes(3) |
(24,122 | ) | ||
Total Fair Value of Identifiable Net Assets Acquired |
54,133 | |||
Recorded Goodwill |
$ | 63,731 | ||
Allocations of the purchase price for acquisitions completed in 2012 were based on estimates of the fair value of net assets acquired and are subject to adjustment. We are not aware of any information that would indicate that the final purchase price allocations will differ meaningfully from preliminary estimates. The purchase price allocations of the 2012 acquisitions are subject to finalization of the assessment of the fair value of intangible assets (primarily customer relationship assets), property, plant and equipment (primarily racking), leases, contingencies and income taxes (primarily deferred income taxes).
28
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(5) Debt
Long-term debt consists of the following:
|
December 31, 2011 | September 30, 2012 | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Carrying Amount |
Fair Value |
Carrying Amount |
Fair Value |
|||||||||
Revolving Credit Facility(1) |
$ | 96,000 | $ | 96,000 | $ | | $ | | |||||
Term Loan Facility(1) |
487,500 | 487,500 | 468,750 | 468,750 | |||||||||
71/4% GBP Senior Subordinated Notes due 2014 (the "71/4% Notes")(2)(3) |
233,115 | 233,115 | 242,475 | 243,384 | |||||||||
65/8% Senior Subordinated Notes due 2016 (the "65/8% Notes")(2)(3) |
318,025 | 320,400 | | | |||||||||
71/2% CAD Senior Subordinated Notes due 2017 (the "Subsidiary Notes")(2)(4) |
171,273 | 174,698 | 177,914 | 184,141 | |||||||||
83/4% Senior Subordinated Notes due 2018 (the "83/4% Notes")(2)(3) |
200,000 | 209,000 | | | |||||||||
8% Senior Subordinated Notes due 2018 (the "8% Notes")(2)(3) |
49,806 | 47,607 | 49,827 | 55,979 | |||||||||
63/4% Euro Senior Subordinated Notes due 2018 (the "63/4% Notes")(2)(3) |
328,750 | 312,352 | 326,238 | 331,132 | |||||||||
73/4% Senior Subordinated Notes due 2019 (the "73/4% Notes")(2)(3) |
400,000 | 422,750 | 400,000 | 450,000 | |||||||||
8% Senior Subordinated Notes due 2020 (the "8% Notes due 2020")(2)(3) |
300,000 | 313,313 | 300,000 | 319,118 | |||||||||
83/8% Senior Subordinated Notes due 2021 (the "83/8% Notes")(2)(3) |
548,346 | 586,438 | 548,475 | 609,813 | |||||||||
53/4% Senior Subordinated Notes due 2024 (the "53/4% Notes")(2)(3) |
| | 1,000,000 | 1,002,500 | |||||||||
Real Estate Mortgages, Capital Leases and Other(5) |
220,773 | 220,773 | 225,748 | 225,748 | |||||||||
Total Long-term Debt |
3,353,588 | 3,739,427 | |||||||||||
Less Current Portion |
(73,320 | ) | (71,380 | ) | |||||||||
Long-term Debt, Net of Current Portion |
$ | 3,280,268 | $ | 3,668,047 | |||||||||
29
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(5) Debt (Continued)
On June 27, 2011, we entered into a credit agreement that consists of (1) revolving credit facilities under which we can borrow, subject to certain limitations as defined in the credit agreement, up to an aggregate amount of $725,000 (including Canadian dollars, British pounds sterling and Euros, among other currencies) (the "Revolving Credit Facility") and (2) a $500,000 term loan facility (the "Term Loan Facility," and collectively with the Revolving Credit Facility, the "Credit Agreement"). We have the right to increase the aggregate amount available to be borrowed under the Credit Agreement up to a maximum of $1,800,000. The Revolving Credit Facility is supported by a group of 19 banks. IMI, Iron Mountain Information Management, Inc. ("IMIM"), Canada Company, Iron Mountain Europe (Group) Limited ("IME"), Iron Mountain Australia Pty Ltd., Iron Mountain Switzerland Gmbh and any other subsidiary of IMIM designated by IMIM (the "Other Subsidiaries") may, with the consent of the administrative agent, as defined in the Credit Agreement, borrow under certain of the following tranches of the Revolving Credit Facility: (1) tranche one in the amount of $400,000 is available to IMI and IMIM in U.S. dollars, British pounds sterling and Euros; (2) tranche two in the amount of $150,000 is available to IMI or IMIM in either U.S. dollars or Canadian dollars and available to Canada Company in Canadian dollars; and (3) tranche three in the amount of $175,000 is available to IMI or IMIM and the Other Subsidiaries in U.S. dollars, Canadian dollars, British pounds sterling, Euros and Australian dollars, among others. The Revolving Credit Facility terminates on June 27, 2016, at which point all revolving credit loans under such facility become due. With respect to the Term Loan Facility, loan payments are required through maturity on June 27, 2016 in equal quarterly installments of the aggregate annual amounts based upon the following percentage of the original principal amount in the table below (except that each of the first three quarterly installments in the fifth year shall be
30
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(5) Debt (Continued)
10% of the original principal amount and the final quarterly installment in the fifth year shall be 35% of the original principal):
Year Ending
|
Percentage | |||
---|---|---|---|---|
June 30, 2012 |
5 | % | ||
June 30, 2013 |
5 | % | ||
June 30, 2014 |
10 | % | ||
June 30, 2015 |
15 | % | ||
June 27, 2016 |
65 | % |
The Term Loan Facility may be prepaid without penalty or premium, in whole or in part, at any time. IMI and IMIM guarantee the obligations of each of the subsidiary borrowers. The capital stock or other equity interests of most of the U.S. subsidiaries, and up to 66% of the capital stock or other equity interests of our first-tier foreign subsidiaries, are pledged to secure the Credit Agreement, together with all intercompany obligations of foreign subsidiaries owed to us or to one of our U.S. subsidiary guarantors. The interest rate on borrowings under the Credit Agreement varies depending on our choice of interest rate and currency options, plus an applicable margin, which varies based on certain financial ratios. Additionally, the Credit Agreement requires the payment of a commitment fee on the unused portion of the Revolving Credit Facility, which fee ranges from between 0.3% to 0.5% based on certain financial ratios. There are also fees associated with any outstanding letters of credit. As of September 30, 2012, we had no outstanding borrowings under the Revolving Credit Facility and we had various outstanding letters of credit totaling $2,939. The remaining availability under the Revolving Credit Facility on September 30, 2012, based on IMI's leverage ratio, which is calculated based on the last 12 months' earnings before interest, taxes, depreciation and amortization ("EBITDA") and other adjustments as defined in the Credit Agreement and current external debt, was $722,061. The interest rate in effect under the Term Loan Facility was 2.3% as of September 30, 2012. For the three and nine months ended September 30, 2011, we recorded commitment fees and letters of credit fees of $650 and $1,516, respectively, and for the three and nine months ended September 30, 2012, we recorded commitment fees and letters of credit fees of $562 and $1,611, respectively, based on the unused balances under our revolving credit facilities and outstanding letters of credit.
In August 2012, we completed an underwritten public offering of $1.0 billion in aggregate principal amount of our 53/4% Notes, which were issued at 100% of par. Our net proceeds of $985,000, after paying the underwriters' discounts and commissions, were used to redeem all of our outstanding 65/8% Notes and 83/4% Notes and to repay existing indebtedness under our Revolving Credit Facility, and the balance will be used for general corporate purposes, including funding a portion of the costs we expect to incur in connection with our proposed conversion to a REIT.
In August 2012, we redeemed (1) the $320,000 aggregate principal amount outstanding of our 65/8% Notes at 100% of par, plus accrued and unpaid interest, and (2) the $200,000 aggregate principal amount outstanding of our 83/4% Notes at 102.9% of par, plus accrued and unpaid interest. We recorded a charge to other expense (income), net of $10,628 in the third quarter of 2012 related to the early extinguishment of the 65/8% Notes and 83/4% Notes. This charge consists of the call premium, original issue discounts and deferred financing costs related to the 65/8% Notes and 83/4% Notes.
31
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(5) Debt (Continued)
The Credit Agreement, our indentures and other agreements governing our indebtedness contain certain restrictive financial and operating covenants, including covenants that restrict our ability to complete acquisitions, pay cash dividends, incur indebtedness, make investments, sell assets and take certain other corporate actions. The covenants do not contain a rating trigger. Therefore, a change in our debt rating would not trigger a default under the Credit Agreement, our indentures or other agreements governing our indebtedness. The Credit Agreement, as well as our indentures, use EBITDA-based calculations as primary measures of financial performance, including leverage and fixed charge coverage ratios. IMI's revolving credit and term leverage ratio was 3.4 and 3.6 as of December 31, 2011 and September 30, 2012, respectively, compared to a maximum allowable ratio of 5.5. Similarly, our bond leverage ratio, per the indentures, was 3.9 and 4.5 as of December 31, 2011 and September 30, 2012, respectively, compared to a maximum allowable ratio of 6.5. IMI's revolving credit and term loan fixed charge coverage ratio was 1.5 and 1.4 as of December 31, 2011 and September 30, 2012, respectively, compared to a minimum allowable ratio of 1.2. Noncompliance with these leverage and fixed charge coverage ratios would have a material adverse effect on our financial condition and liquidity.
(6) Selected Consolidated Financial Statements of Parent, Guarantors, Canada Company and Non-Guarantors
The following data summarizes the consolidating results of IMI on the equity method of accounting as of December 31, 2011 and September 30, 2012 and for the three and nine months ended September 30, 2011 and 2012.
The Parent Notes and the Subsidiary Notes are guaranteed by the subsidiaries referred to below as the "Guarantors." These subsidiaries are wholly owned by the Parent. The guarantees are full and unconditional, as well as joint and several.
32
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(6) Selected Consolidated Financial Statements of Parent, Guarantors, Canada Company and Non-Guarantors (Continued)
Additionally, IMI guarantees the Subsidiary Notes, which were issued by Canada Company. Canada Company does not guarantee the Parent Notes. The other subsidiaries that do not guarantee the Parent Notes or the Subsidiary Notes are referred to below as the "Non-Guarantors."
|
December 31, 2011 | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent | Guarantors | Canada Company |
Non- Guarantors |
Eliminations | Consolidated | |||||||||||||
Assets |
|||||||||||||||||||
Current Assets: |
|||||||||||||||||||
Cash and Cash Equivalents |
$ | 3,428 | $ | 10,750 | $ | 68,907 | $ | 96,760 | $ | | $ | 179,845 | |||||||
Restricted Cash |
35,110 | | | | | 35,110 | |||||||||||||
Accounts Receivable |
| 334,658 | 40,115 | 168,694 | | 543,467 | |||||||||||||
Intercompany Receivable |
905,451 | | 4,639 | | (910,090 | ) | | ||||||||||||
Other Current Assets |
2,016 | 103,899 | 3,323 | 40,538 | (1,004 | ) | 148,772 | ||||||||||||
Assets of Discontinued Operations |
| | | 7,256 | | 7,256 | |||||||||||||
Total Current Assets |
946,005 | 449,307 | 116,984 | 313,248 | (911,094 | ) | 914,450 | ||||||||||||
Property, Plant and Equipment, Net |
1,490 | 1,480,785 | 200,755 | 724,053 | | 2,407,083 | |||||||||||||
Other Assets, Net: |
|||||||||||||||||||
Long-term Notes Receivable from Affiliates and Intercompany Receivable |
928,182 | 1,000 | 2,961 | 15,010 | (947,153 | ) | | ||||||||||||
Investment in Subsidiaries |
1,828,712 | 1,563,690 | | | (3,392,402 | ) | | ||||||||||||
Goodwill |
| 1,529,359 | 196,989 | 527,920 | | 2,254,268 | |||||||||||||
Other |
27,226 | 240,557 | 9,804 | 187,870 | | 465,457 | |||||||||||||
Total Other Assets, Net |
2,784,120 | 3,334,606 | 209,754 | 730,800 | (4,339,555 | ) | 2,719,725 | ||||||||||||
Total Assets |
$ | 3,731,615 | $ | 5,264,698 | $ | 527,493 | $ | 1,768,101 | $ | (5,250,649 | ) | $ | 6,041,258 | ||||||
Liabilities and Equity |
|||||||||||||||||||
Intercompany Payable |
$ | | $ | 856,808 | $ | | $ | 53,282 | $ | (910,090 | ) | $ | | ||||||
Current Portion of Long-term Debt |
658 | 46,967 | 2,658 | 23,037 | | 73,320 | |||||||||||||
Liabilities of Discontinued Operations |
| | | 3,317 | | 3,317 | |||||||||||||
Total Other Current Liabilities |
100,921 | 453,648 | 31,407 | 187,421 | (1,004 | ) | 772,393 | ||||||||||||
Long-term Debt, Net of Current Portion |
2,378,040 | 630,118 | 185,953 | 86,157 | | 3,280,268 | |||||||||||||
Long-term Notes Payable to Affiliates and Intercompany Payable |
1,000 | 946,153 | | | (947,153 | ) | | ||||||||||||
Other Long-term Liabilities |
5,308 | 528,897 | 31,418 | 92,081 | | 657,704 | |||||||||||||
Commitments and Contingencies (See Note 8) |
|||||||||||||||||||
Total Iron Mountain Incorporated Stockholders' Equity |
1,245,688 | 1,802,107 | 276,057 | 1,314,238 | (3,392,402 | ) | 1,245,688 | ||||||||||||
Noncontrolling Interests |
| | | 8,568 | | 8,568 | |||||||||||||
Total Equity |
1,245,688 | 1,802,107 | 276,057 | 1,322,806 | (3,392,402 | ) | 1,254,256 | ||||||||||||
Total Liabilities and Equity |
$ | 3,731,615 | $ | 5,264,698 | $ | 527,493 | $ | 1,768,101 | $ | (5,250,649 | ) | $ | 6,041,258 | ||||||
33
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(6) Selected Consolidated Financial Statements of Parent, Guarantors, Canada Company and Non-Guarantors (Continued)
|
September 30, 2012 | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent | Guarantors | Canada Company |
Non- Guarantors |
Eliminations | Consolidated | |||||||||||||
Assets |
|||||||||||||||||||
Current Assets: |
|||||||||||||||||||
Cash and Cash Equivalents |
$ | 40,000 | $ | 106,994 | $ | 85,456 | $ | 102,133 | $ | | $ | 334,583 | |||||||
Restricted Cash |
36,612 | | | | | 36,612 | |||||||||||||
Accounts Receivable |
| 353,928 | 46,605 | 175,967 | | 576,500 | |||||||||||||
Intercompany Receivable |
1,094,814 | | 6,687 | | (1,101,501 | ) | | ||||||||||||
Other Current Assets |
52 | 71,462 | 5,082 | 41,693 | | 118,289 | |||||||||||||
Total Current Assets |
1,171,478 | 532,384 | 143,830 | 319,793 | (1,101,501 | ) | 1,065,984 | ||||||||||||
Property, Plant and Equipment, Net |
1,353 | 1,451,563 | 206,764 | 750,444 | | 2,410,124 | |||||||||||||
Other Assets, Net: |
|||||||||||||||||||
Long-term Notes Receivable from Affiliates and Intercompany Receivable |
1,124,875 | 1,000 | 4,557 | | (1,130,432 | ) | | ||||||||||||
Investment in Subsidiaries |
1,927,238 | 1,663,062 | | | (3,590,300 | ) | | ||||||||||||
Goodwill |
| 1,534,476 | 204,627 | 596,996 | | 2,336,099 | |||||||||||||
Other |
40,373 | 243,079 | 10,673 | 221,357 | (114 | ) | 515,368 | ||||||||||||
Total Other Assets, Net |
3,092,486 | 3,441,617 | 219,857 | 818,353 | (4,720,846 | ) | 2,851,467 | ||||||||||||
Total Assets |
$ | 4,265,317 | $ | 5,425,564 | $ | 570,451 | $ | 1,888,590 | $ | (5,822,347 | ) | $ | 6,327,575 | ||||||
Liabilities and Equity |
|||||||||||||||||||
Intercompany Payable |
$ | | $ | 985,439 | $ | | $ | 116,062 | $ | (1,101,501 | ) | $ | | ||||||
Current Portion of Long-term Debt |
| 52,354 | 2,761 | 16,265 | | 71,380 | |||||||||||||
Total Other Current Liabilities |
106,644 | 405,428 | 25,690 | 163,473 | | 701,235 | |||||||||||||
Long-term Debt, Net of Current Portion |
2,867,014 | 518,575 | 193,947 | 88,511 | | 3,668,047 | |||||||||||||
Long-term Notes Payable to Affiliates and Intercompany Payable |
1,000 | 1,124,424 | | 5,008 | (1,130,432 | ) | | ||||||||||||
Other Long-term Liabilities |
3,450 | 437,865 | 35,422 | 111,165 | (114 | ) | 587,788 | ||||||||||||
Commitments and Contingencies (See Note 8) |
|||||||||||||||||||
Total Iron Mountain Incorporated Stockholders' Equity |
1,287,209 | 1,901,479 | 312,631 | 1,376,190 | (3,590,300 | ) | 1,287,209 | ||||||||||||
Noncontrolling Interests |
| | | 11,916 | | 11,916 | |||||||||||||
Total Equity |
1,287,209 | 1,901,479 | 312,631 | 1,388,106 | (3,590,300 | ) | 1,299,125 | ||||||||||||
Total Liabilities and Equity |
$ | 4,265,317 | $ | 5,425,564 | $ | 570,451 | $ | 1,888,590 | $ | (5,822,347 | ) | $ | 6,327,575 | ||||||
34
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(6) Selected Consolidated Financial Statements of Parent, Guarantors, Canada Company and Non-Guarantors (Continued)
|
Three Months Ended September 30, 2011 | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent | Guarantors | Canada Company |
Non- Guarantors |
Eliminations | Consolidated | |||||||||||||
Revenues: |
|||||||||||||||||||
Storage Rental |
$ | | $ | 290,156 | $ | 30,368 | $ | 106,797 | $ | | $ | 427,321 | |||||||
Service |
| 218,291 | 29,849 | 92,845 | | 340,985 | |||||||||||||
Total Revenues |
| 508,447 | 60,217 | 199,642 | | 768,306 | |||||||||||||
Operating Expenses: |
|||||||||||||||||||
Cost of Sales (Excluding Depreciation and Amortization) |
| 188,831 | 21,594 | 95,936 | | 306,361 | |||||||||||||
Selling, General and Administrative |
12 | 144,057 | 8,054 | 56,880 | | 209,003 | |||||||||||||
Depreciation and Amortization |
36 | 48,478 | 4,496 | 23,894 | | 76,904 | |||||||||||||
Intangible Impairments |
| | | 42,500 | | 42,500 | |||||||||||||
Loss (Gain) on Disposal/Write-down of Property, Plant and Equipment, Net |
| 112 | (164 | ) | (1,609 | ) | | (1,661 | ) | ||||||||||
Total Operating Expenses |
48 | 381,478 | 33,980 | 217,601 | | 633,107 | |||||||||||||
Operating (Loss) Income |
(48 | ) | 126,969 | 26,237 | (17,959 | ) | | 135,199 | |||||||||||
Interest Expense (Income), Net |
40,374 | (19,535 | ) | 11,620 | 17,588 | | 50,047 | ||||||||||||
Other (Income) Expense, Net |
(21,661 | ) | (2,794 | ) | 3 | 41,083 | | 16,631 | |||||||||||
(Loss) Income from Continuing Operations Before Provision (Benefit) for Income Taxes |
(18,761 | ) | 149,298 | 14,614 | (76,630 | ) | | 68,521 | |||||||||||
Provision (Benefit) for Income Taxes |
| 17,962 | 1,466 | (1,301 | ) | | 18,127 | ||||||||||||
Equity in the (Earnings) Losses of Subsidiaries, Net of Tax |
(56,099 | ) | 85,608 | | | (29,509 | ) | | |||||||||||
Income (Loss) from Continuing Operations |
37,338 | 45,728 | 13,148 | (75,329 | ) | 29,509 | 50,394 | ||||||||||||
(Loss) Income from Discontinued Operations, Net of Tax |
| (622 | ) | | (18,758 | ) | (19,380 | ) | |||||||||||
Gain (Loss) on Sale of Discontinued Operations, Net of Tax |
| 6,911 | | | | 6,911 | |||||||||||||
Net Income (Loss) |
37,338 | 52,017 | 13,148 | (94,087 | ) | 29,509 | 37,925 | ||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest |
| | | 587 | | 587 | |||||||||||||
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 37,338 | $ | 52,017 | $ | 13,148 | $ | (94,674 | ) | $ | 29,509 | $ | 37,338 | ||||||
Net Income (Loss) |
$ | 37,338 | $ | 52,017 | $ | 13,148 | $ | (94,087 | ) | $ | 29,509 | $ | 37,925 | ||||||
Other Comprehensive Income (Loss): |
|||||||||||||||||||
Foreign Currency Translation Adjustments |
7,057 | 1,856 | (20,807 | ) | (54,394 | ) | | (66,288 | ) | ||||||||||
Equity in Other Comprehensive (Loss) Income of Subsidiaries |
(72,306 | ) | (74,162 | ) | | | 146,468 | | |||||||||||
Total Other Comprehensive (Loss) Income |
(65,249 | ) | (72,306 | ) | (20,807 | ) | (54,394 | ) | 146,468 | (66,288 | ) | ||||||||
Comprehensive (Loss) Income |
(27,911 | ) | (20,289 | ) | (7,659 | ) | (148,481 | ) | 175,977 | (28,363 | ) | ||||||||
Comprehensive (Loss) Income Attributable to Noncontrolling Interests |
| | | (452 | ) | | (452 | ) | |||||||||||
Comprehensive (Loss) Income Attributable to Iron Mountain Incorporated |
$ | (27,911 | ) | $ | (20,289 | ) | $ | (7,659 | ) | $ | (148,029 | ) | $ | 175,977 | $ | (27,911 | ) | ||
35
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(6) Selected Consolidated Financial Statements of Parent, Guarantors, Canada Company and Non-Guarantors (Continued)
|
Three Months Ended September 30, 2012 | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent | Guarantors | Canada Company |
Non- Guarantors |
Eliminations | Consolidated | |||||||||||||
Revenues: |
|||||||||||||||||||
Storage Rental |
$ | | $ | 289,152 | $ | 31,514 | $ | 113,999 | $ | | $ | 434,665 | |||||||
Service |
| 192,799 | 28,257 | 92,404 | | 313,460 | |||||||||||||
Total Revenues |
| 481,951 | 59,771 | 206,403 | | 748,125 | |||||||||||||
Operating Expenses: |
|||||||||||||||||||
Cost of Sales (Excluding Depreciation and Amortization) |
| 183,973 | 23,369 | 103,002 | | 310,344 | |||||||||||||
Selling, General and Administrative |
51 | 143,023 | 8,337 | 53,087 | | 204,498 | |||||||||||||
Depreciation and Amortization |
81 | 48,496 | 4,673 | 27,694 | | 80,944 | |||||||||||||
(Gain) Loss on Disposal/Write-down of Property, Plant and Equipment, Net |
| (1,259 | ) | (13 | ) | (355 | ) | | (1,627 | ) | |||||||||
Total Operating Expenses |
132 | 374,233 | 36,366 | 183,428 | | 594,159 | |||||||||||||
Operating (Loss) Income |
(132 | ) | 107,718 | 23,405 | 22,975 | | 153,966 | ||||||||||||
Interest Expense (Income), Net |
50,534 | (5,442 | ) | 11,425 | 4,864 | | 61,381 | ||||||||||||
Other Expense (Income), Net |
26,405 | (1,610 | ) | (17 | ) | (17,032 | ) | | 7,746 | ||||||||||
(Loss) Income from Continuing Operations Before Provision (Benefit) for Income Taxes |
(77,071 | ) | 114,770 | 11,997 | 35,143 | | 84,839 | ||||||||||||
Provision (Benefit) for Income Taxes |
| 25,355 | 1,969 | 3,796 | | 31,120 | |||||||||||||
Equity in the (Earnings) Losses of Subsidiaries, Net of Tax |
(129,880 | ) | (39,288 | ) | | | 169,168 | | |||||||||||
Income (Loss) from Continuing Operations |
52,809 | 128,703 | 10,028 | 31,347 | (169,168 | ) | 53,719 | ||||||||||||
Income (Loss) from Discontinued Operations, Net of Tax |
| 557 | | (525 | ) | | 32 | ||||||||||||
Gain (Loss) on Sale of Discontinued Operations, Net of Tax |
| | | | | | |||||||||||||
Net Income (Loss) |
52,809 | 129,260 | 10,028 | 30,822 | (169,168 | ) | 53,751 | ||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interests |
| | | 942 | | 942 | |||||||||||||
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 52,809 | $ | 129,260 | $ | 10,028 | $ | 29,880 | $ | (169,168 | ) | $ | 52,809 | ||||||
Net Income (Loss) |
$ | 52,809 | $ | 129,260 | $ | 10,028 | $ | 30,822 | $ | (169,168 | ) | $ | 53,751 | ||||||
Other Comprehensive Income (Loss): |
|||||||||||||||||||
Foreign Currency Translation Adjustments |
(1,402 | ) | (1,235 | ) | 9,907 | 12,825 | | 20,095 | |||||||||||
Equity in Other Comprehensive Income (Loss) of Subsidiaries |
20,957 | 22,192 | | | (43,149 | ) | | ||||||||||||
Total Other Comprehensive Income (Loss) |
19,555 | 20,957 | 9,907 | 12,825 | (43,149 | ) | 20,095 | ||||||||||||
Comprehensive Income (Loss) |
72,364 | 150,217 | 19,935 | 43,647 | (212,317 | ) | 73,846 | ||||||||||||
Comprehensive Income (Loss) Attributable to Noncontrolling Interests |
| | | 1,482 | | 1,482 | |||||||||||||
Comprehensive Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 72,364 | $ | 150,217 | $ | 19,935 | $ | 42,165 | $ | (212,317 | ) | $ | 72,364 | ||||||
36
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(6) Selected Consolidated Financial Statements of Parent, Guarantors, Canada Company and Non-Guarantors (Continued)
|
Nine Months Ended September 30, 2011 | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent | Guarantors | Canada Company |
Non- Guarantors |
Eliminations | Consolidated | |||||||||||||
Revenues: |
|||||||||||||||||||
Storage Rental |
$ | | $ | 850,401 | $ | 91,738 | $ | 320,033 | $ | | $ | 1,262,172 | |||||||
Service |
| 637,891 | 88,295 | 284,508 | | 1,010,694 | |||||||||||||
Total Revenues |
| 1,488,292 | 180,033 | 604,541 | | 2,272,866 | |||||||||||||
Operating Expenses: |
|||||||||||||||||||
Cost of Sales (Excluding Depreciation and Amortization) |
| 568,989 | 68,596 | 292,308 | | 929,893 | |||||||||||||
Selling, General and Administrative |
175 | 434,189 | 28,682 | 182,101 | | 645,147 | |||||||||||||
Depreciation and Amortization |
112 | 145,855 | 14,298 | 75,670 | | 235,935 | |||||||||||||
Intangible Impairments |
| | | 42,500 | | 42,500 | |||||||||||||
(Gain) Loss on Disposal/Write-down of Property, Plant and Equipment, Net |
| (482 | ) | (362 | ) | (1,501 | ) | | (2,345 | ) | |||||||||
Total Operating Expenses |
287 | 1,148,551 | 111,214 | 591,078 | | 1,851,130 | |||||||||||||
Operating (Loss) Income |
(287 | ) | 339,741 | 68,819 | 13,463 | | 421,736 | ||||||||||||
Interest Expense (Income), Net |
126,424 | (62,586 | ) | 33,708 | 49,723 | | 147,269 | ||||||||||||
Other Expense (Income), Net |
16,775 | 2,074 | 289 | (8,844 | ) | | 10,294 | ||||||||||||
(Loss) Income from Continuing Operations Before Provision (Benefit) for Income Taxes |
(143,486 | ) | 400,253 | 34,822 | (27,416 | ) | | 264,173 | |||||||||||
Provision (Benefit) for Income Taxes |
| 49,152 | 13,882 | 2,109 | | 65,143 | |||||||||||||
Equity in the (Earnings) Losses of Subsidiaries, Net of Tax |
(506,968 | ) | 42,323 | | | 464,645 | | ||||||||||||
Income (Loss) from Continuing Operations |
363,482 | 308,778 | 20,940 | (29,525 | ) | (464,645 | ) | 199,030 | |||||||||||
(Loss) Income from Discontinued Operations, Net of Tax |
| (13,490 | ) | | (20,209 | ) | | (33,699 | ) | ||||||||||
Gain (Loss) on Sale of Discontinued Operations, Net of Tax |
| 200,260 | | | | 200,260 | |||||||||||||
Net Income (Loss) |
363,482 | 495,548 | 20,940 | (49,734 | ) | (464,645 | ) | 365,591 | |||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest |
| | | 2,109 | | 2,109 | |||||||||||||
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 363,482 | $ | 495,548 | $ | 20,940 | $ | (51,843 | ) | $ | (464,645 | ) | $ | 363,482 | |||||
Net Income (Loss) |
$ | 363,482 | $ | 495,548 | $ | 20,940 | $ | (49,734 | ) | $ | (464,645 | ) | $ | 365,591 | |||||
Other Comprehensive Income (Loss): |
|||||||||||||||||||
Foreign Currency Translation Adjustments |
1,928 | 2,142 | (11,978 | ) | (16,906 | ) | | (24,814 | ) | ||||||||||
Equity in Other Comprehensive (Loss) Income of Subsidiaries |
(25,858 | ) | (28,000 | ) | | | 53,858 | | |||||||||||
Total Other Comprehensive (Loss) Income |
(23,930 | ) | (25,858 | ) | (11,978 | ) | (16,906 | ) | 53,858 | (24,814 | ) | ||||||||
Comprehensive Income (Loss) |
339,552 | 469,690 | 8,962 | (66,640 | ) | (410,787 | ) | 340,777 | |||||||||||
Comprehensive Income (Loss) Attributable to Noncontrolling Interests |
| | | 1,225 | | 1,225 | |||||||||||||
Comprehensive Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 339,552 | $ | 469,690 | $ | 8,962 | $ | (67,865 | ) | $ | (410,787 | ) | $ | 339,552 | |||||
37
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(6) Selected Consolidated Financial Statements of Parent, Guarantors, Canada Company and Non-Guarantors (Continued)
|
Nine Months Ended September 30, 2012 | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent | Guarantors | Canada Company |
Non- Guarantors |
Eliminations | Consolidated | |||||||||||||
Revenues: |
|||||||||||||||||||
Storage Rental |
$ | | $ | 865,622 | $ | 92,662 | $ | 335,158 | $ | | $ | 1,293,442 | |||||||
Service |
| 592,793 | 86,091 | 274,462 | | 953,346 | |||||||||||||
Total Revenues |
| 1,458,415 | 178,753 | 609,620 | | 2,246,788 | |||||||||||||
Operating Expenses: |
|||||||||||||||||||
Cost of Sales (Excluding Depreciation and Amortization) |
| 564,552 | 72,401 | 301,749 | | 938,702 | |||||||||||||
Selling, General and Administrative |
117 | 425,645 | 26,374 | 166,537 | | 618,673 | |||||||||||||
Depreciation and Amortization |
238 | 144,127 | 13,784 | 78,313 | | 236,462 | |||||||||||||
(Gain) Loss on Disposal/Write-down of Property, Plant and Equipment, Net |
| (2,003 | ) | (36 | ) | 524 | | (1,515 | ) | ||||||||||
Total Operating Expenses |
355 | 1,132,321 | 112,523 | 547,123 | | 1,792,322 | |||||||||||||
Operating (Loss) Income |
(355 | ) | 326,094 | 66,230 | 62,497 | | 454,466 | ||||||||||||
Interest Expense (Income), Net |
144,605 | (14,163 | ) | 34,179 | 13,760 | | 178,381 | ||||||||||||
Other Expense (Income), Net |
25,424 | (2,395 | ) | (36 | ) | (8,485 | ) | | 14,508 | ||||||||||
(Loss) Income from Continuing Operations Before Provision (Benefit) for Income Taxes |
(170,384 | ) | 342,652 | 32,087 | 57,222 | | 261,577 | ||||||||||||
Provision (Benefit) for Income Taxes |
| 86,255 | 9,463 | 9,626 | | 105,344 | |||||||||||||
Equity in the (Earnings) Losses of Subsidiaries, Net of Tax |
(316,598 | ) | (64,746 | ) | | | 381,344 | | |||||||||||
Income (Loss) from Continuing Operations |
146,214 | 321,143 | 22,624 | 47,596 | (381,344 | ) | 156,233 | ||||||||||||
Income (Loss) from Discontinued Operations, Net of Tax |
| 644 | | (6,344 | ) | | (5,700 | ) | |||||||||||
Gain (Loss) on Sale of Discontinued Operations, Net of Tax |
| | | (1,885 | ) | | (1,885 | ) | |||||||||||
Net Income (Loss) |
146,214 | 321,787 | 22,624 | 39,367 | (381,344 | ) | 148,648 | ||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interests |
| | | 2,434 | | 2,434 | |||||||||||||
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 146,214 | $ | 321,787 | $ | 22,624 | $ | 36,933 | $ | (381,344 | ) | $ | 146,214 | ||||||
Net Income (Loss) |
$ | 146,214 | $ | 321,787 | $ | 22,624 | $ | 39,367 | $ | (381,344 | ) | $ | 148,648 | ||||||
Other Comprehensive Income (Loss): |
|||||||||||||||||||
Foreign Currency Translation Adjustments |
(534 | ) | (619 | ) | 11,199 | 11,151 | | 21,197 | |||||||||||
Equity in Other Comprehensive Income (Loss) of Subsidiaries |
21,007 | 21,626 | | | (42,633 | ) | | ||||||||||||
Total Other Comprehensive Income (Loss) |
20,473 | 21,007 | 11,199 | 11,151 | (42,633 | ) | 21,197 | ||||||||||||
Comprehensive Income (Loss) |
166,687 | 342,794 | 33,823 | 50,518 | (423,977 | ) | 169,845 | ||||||||||||
Comprehensive Income (Loss) Attributable to Noncontrolling Interests |
| | | 3,158 | | 3,158 | |||||||||||||
Comprehensive Income (Loss) Attributable to Iron Mountain Incorporated |
$ | 166,687 | $ | 342,794 | $ | 33,823 | $ | 47,360 | $ | (423,977 | ) | $ | 166,687 | ||||||
38
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(6) Selected Consolidated Financial Statements of Parent, Guarantors, Canada Company and Non-Guarantors (Continued)
|
Nine Months Ended September 30, 2011 | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent | Guarantors | Canada Company |
Non- Guarantors |
Eliminations | Consolidated | |||||||||||||
Cash Flows from Operating Activities: |
|||||||||||||||||||
Cash Flows from Operating ActivitiesContinuing Operations |
$ | (130,955 | ) | $ | 508,891 | $ | 21,816 | $ | 51,398 | $ | | $ | 451,150 | ||||||
Cash Flows from Operating ActivitiesDiscontinued Operations |
| (39,417 | ) | | (775 | ) | | (40,192 | ) | ||||||||||
Cash Flows from Operating Activities |
(130,955 | ) | 469,474 | 21,816 | 50,623 | | 410,958 | ||||||||||||
Cash Flows from Investing Activities: |
|||||||||||||||||||
Capital expenditures |
| (82,884 | ) | (7,814 | ) | (57,401 | ) | | (148,099 | ) | |||||||||
Cash paid for acquisitions, net of cash acquired |
| (5,378 | ) | (58 | ) | (69,736 | ) | | (75,172 | ) | |||||||||
Intercompany loans to subsidiaries |
1,322,090 | 1,594 | | | (1,323,684 | ) | | ||||||||||||
Investment in subsidiaries |
(1,228 | ) | (1,228 | ) | | | 2,456 | | |||||||||||
Investment in restricted cash |
(4 | ) | | | | | (4 | ) | |||||||||||
Additions to customer relationship and acquisition costs |
| (12,716 | ) | (406 | ) | (3,747 | ) | | (16,869 | ) | |||||||||
Investment in joint ventures |
| | | (335 | ) | | (335 | ) | |||||||||||
Proceeds from sales of property and equipment and other, net |
| 313 | 41 | 3,790 | | 4,144 | |||||||||||||
Cash Flows from Investing ActivitiesContinuing Operations |
1,320,858 | (100,299 | ) | (8,237 | ) | (127,429 | ) | (1,321,228 | ) | (236,335 | ) | ||||||||
Cash Flows from Investing ActivitiesDiscontinued Operations |
| 371,611 | | (508 | ) | | 371,103 | ||||||||||||
Cash Flows from Investing Activities |
1,320,858 | 271,312 | (8,237 | ) | (127,937 | ) | (1,321,228 | ) | 134,768 | ||||||||||
Cash Flows from Financing Activities: |
|||||||||||||||||||
Repayment of revolving credit and term loan facilities and other debt |
(396,200 | ) | (1,447,006 | ) | (37,679 | ) | (59,856 | ) | | (1,940,741 | ) | ||||||||
Proceeds from revolving credit and term loan facilities and other debt |
| 1,918,500 | 85,932 | 53,403 | | 2,057,835 | |||||||||||||
Early retirement of senior subordinated notes |
(231,255 | ) | | | | | (231,255 | ) | |||||||||||
Net proceeds from sales of senior subordinated notes |
394,000 | | | | | 394,000 | |||||||||||||
Debt financing (repayment to) and equity contribution from (distribution to) noncontrolling interests, net |
| | | 531 | | 531 | |||||||||||||
Intercompany loans from parent |
| (1,314,038 | ) | (95,905 | ) | 86,259 | 1,323,684 | | |||||||||||
Equity contribution from parent |
| 1,228 | | 1,228 | (2,456 | ) | | ||||||||||||
Stock repurchases |
(548,455 | ) | | | | | (548,455 | ) | |||||||||||
Parent cash dividends |
(125,739 | ) | | | | | (125,739 | ) | |||||||||||
Proceeds from exercise of stock options and employee stock purchase plan |
81,887 | | | | | 81,887 | |||||||||||||
Excess tax benefits from stock-based compensation |
578 | | | | | 578 | |||||||||||||
Payment of debt financing costs |
(566 | ) | (8,294 | ) | | | | (8,860 | ) | ||||||||||
Cash Flows from Financing ActivitiesContinuing Operations |
(825,750 | ) | (849,610 | ) | (47,652 | ) | 81,565 | 1,321,228 | (320,219 | ) | |||||||||
Cash Flows from Financing ActivitiesDiscontinued Operations |
| | | (415 | ) | | (415 | ) | |||||||||||
Cash Flows from Financing Activities |
(825,750 | ) | (849,610 | ) | (47,652 | ) | 81,150 | 1,321,228 | (320,634 | ) | |||||||||
Effect of exchange rates on cash and cash equivalents |
| | 1,516 | (4,422 | ) | | (2,906 | ) | |||||||||||
Increase (Decrease) in cash and cash equivalents |
364,153 | (108,824 | ) | (32,557 | ) | (586 | ) | | 222,186 | ||||||||||
Cash and cash equivalents, beginning of period |
13,909 | 121,584 | 37,652 | 85,548 | | 258,693 | |||||||||||||
Cash and cash equivalents, end of period |
$ | 378,062 | $ | 12,760 | $ | 5,095 | $ | 84,962 | $ | | $ | 480,879 | |||||||
39
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(6) Selected Consolidated Financial Statements of Parent, Guarantors, Canada Company and Non-Guarantors (Continued)
|
Nine Months Ended September 30, 2012 | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent | Guarantors | Canada Company |
Non- Guarantors |
Eliminations | Consolidated | |||||||||||||
Cash Flows from Operating Activities: |
|||||||||||||||||||
Cash Flows from Operating ActivitiesContinuing Operations |
$ | (139,356 | ) | $ | 357,066 | $ | 26,966 | $ | 66,977 | $ | | $ | 311,653 | ||||||
Cash Flows from Operating ActivitiesDiscontinued Operations |
| (8,814 | ) | | (2,102 | ) | | (10,916 | ) | ||||||||||
Cash Flows from Operating Activities |
(139,356 | ) | 348,252 | 26,966 | 64,875 | | 300,737 | ||||||||||||
Cash Flows from Investing Activities: |
|||||||||||||||||||
Capital expenditures |
| (86,249 | ) | (9,014 | ) | (70,199 | ) | | (165,462 | ) | |||||||||
Cash paid for acquisitions, net of cash acquired |
| (9,218 | ) | | (97,003 | ) | | (106,221 | ) | ||||||||||
Intercompany loans to subsidiaries |
(93,883 | ) | (100,085 | ) | | | 193,968 | | |||||||||||
Investment in subsidiaries |
(36,372 | ) | (36,372 | ) | | | 72,744 | | |||||||||||
Investment in restricted cash |
(1,502 | ) | | | | | (1,502 | ) | |||||||||||
Additions to customer relationship and acquisition costs |
| (9,582 | ) | (1,566 | ) | (2,229 | ) | | (13,377 | ) | |||||||||
Investment in joint ventures |
(2,330 | ) | | | | | (2,330 | ) | |||||||||||
Proceeds from sales of property and equipment and other, net |
| 1,905 | 5 | (179 | ) | | 1,731 | ||||||||||||
Cash Flows from Investing ActivitiesContinuing Operations |
(134,087 | ) | (239,601 | ) | (10,575 | ) | (169,610 | ) | 266,712 | (287,161 | ) | ||||||||
Cash Flows from Investing ActivitiesDiscontinued Operations |
| (1,982 | ) | | (4,154 | ) | | (6,136 | ) | ||||||||||
Cash Flows from Investing Activities |
(134,087 | ) | (241,583 | ) | (10,575 | ) | (173,764 | ) | 266,712 | (293,297 | ) | ||||||||
Cash Flows from Financing Activities: |
|||||||||||||||||||
Repayment of revolving credit and term loan facilities and other debt |
| (2,735,792 | ) | (2,235 | ) | (65,449 | ) | | (2,803,476 | ) | |||||||||
Proceeds from revolving credit and term loan facilities and other debt |
| 2,599,000 | | 38,534 | | 2,637,534 | |||||||||||||
Early retirement of senior subordinated notes |
(525,834 | ) | | | | | (525,834 | ) | |||||||||||
Net proceeds from sales of senior subordinated notes |
985,000 | | | | | 985,000 | |||||||||||||
Debt financing (repayment to) and equity contribution from (distribution to) noncontrolling interests, net |
| | | 416 | | 416 | |||||||||||||
Intercompany loans from parent |
| 90,745 | (503 | ) | 103,726 | (193,968 | ) | | |||||||||||
Equity contribution from parent |
| 36,372 | | 36,372 | (72,744 | ) | | ||||||||||||
Stock repurchases |
(38,052 | ) | | | | | (38,052 | ) | |||||||||||
Parent cash dividends |
(132,307 | ) | | | | | (132,307 | ) | |||||||||||
Proceeds from exercise of stock options and employee stock purchase plan |
22,328 | | | | | 22,328 | |||||||||||||
Excess tax benefits from stock-based compensation |
309 | | | | | 309 | |||||||||||||
Payment of debt finacing costs |
(1,429 | ) | (750 | ) | | | | (2,179 | ) | ||||||||||
Cash Flows from Financing ActivitiesContinuing Operations |
310,015 | (10,425 | ) | (2,738 | ) | 113,599 | (266,712 | ) | 143,739 | ||||||||||
Cash Flows from Financing ActivitiesDiscontinued Operations |
| &nbs |