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 |
| | | (39 | ) | | (39 | ) | |||||||||||
Cash Flows from Financing Activities |
310,015 | (10,425 | ) | (2,738 | ) | 113,560 | (266,712 | ) | 143,700 | ||||||||||
Effect of exchange rates on cash and cash equivalents |
| | 2,896 | 702 | | 3,598 | |||||||||||||
Increase (Decrease) in cash and cash equivalents |
36,572 | 96,244 | 16,549 | 5,373 | | 154,738 | |||||||||||||
Cash and cash equivalents, beginning of period |
3,428 | 10,750 | 68,907 | 96,760 | | 179,845 | |||||||||||||
Cash and cash equivalents, end of period |
$ | 40,000 | $ | 106,994 | $ | 85,456 | $ | 102,133 | $ | | $ | 334,583 | |||||||
40
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(7) Segment Information
Our reportable operating segments and Corporate are described as follows:
41
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(7) Segment Information (Continued)
An analysis of our business segment information and reconciliation to the consolidated financial statements is as follows:
|
North American Business |
International Business |
Corporate | Total Consolidated |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three Months Ended September 30, 2011 |
|||||||||||||
Total Revenues |
$ | 567,541 | $ | 200,765 | $ | | $ | 768,306 | |||||
Depreciation and Amortization |
44,643 | 24,047 | 8,214 | 76,904 | |||||||||
Depreciation |
41,508 | 20,129 | 8,178 | 69,815 | |||||||||
Amortization |
3,135 | 3,918 | 36 | 7,089 | |||||||||
Adjusted OIBDA |
253,486 | 44,686 | (44,449 | ) | 253,723 | ||||||||
Expenditures for Segment Assets |
31,671 | 21,839 | 1,197 | 54,707 | |||||||||
Capital Expenditures |
27,370 | 20,348 | 1,197 | 48,915 | |||||||||
Cash Paid for Acquisitions, Net of Cash acquired |
| | | | |||||||||
Additions to Customer Relationship and Acquisition Costs |
4,301 | 1,491 | | 5,792 | |||||||||
Three Months Ended September 30, 2012 |
|||||||||||||
Total Revenues |
546,355 | 201,770 | | 748,125 | |||||||||
Depreciation and Amortization |
46,065 | 27,296 | 7,583 | 80,944 | |||||||||
Depreciation |
42,898 | 20,045 | 7,550 | 70,493 | |||||||||
Amortization |
3,167 | 7,251 | 33 | 10,451 | |||||||||
Adjusted OIBDA |
234,307 | 47,220 | (37,407 | ) | 244,120 | ||||||||
Expenditures for Segment Assets |
32,577 | 24,227 | 5,461 | 62,265 | |||||||||
Capital Expenditures |
27,783 | 24,857 | 5,461 | 58,101 | |||||||||
Cash Paid for Acquisitions, Net of Cash acquired |
175 | (1,244 | ) | | (1,069 | ) | |||||||
Additions to Customer Relationship and Acquisition Costs |
4,619 | 614 | | 5,233 | |||||||||
Nine Months Ended September 30, 2011 |
|||||||||||||
Total Revenues |
1,680,352 | 592,514 | | 2,272,866 | |||||||||
Depreciation and Amortization |
135,688 | 74,533 | 25,714 | 235,935 | |||||||||
Depreciation |
126,538 | 62,833 | 25,602 | 214,973 | |||||||||
Amortization |
9,150 | 11,700 | 112 | 20,962 | |||||||||
Adjusted OIBDA |
723,584 | 123,013 | (133,799 | ) | 712,798 | ||||||||
Total Assets(1) |
4,540,171 | 1,657,934 | 199,998 | 6,398,103 | |||||||||
Expenditures for Segment Assets |
100,534 | 129,361 | 10,245 | 240,140 | |||||||||
Capital Expenditures |
81,817 | 56,037 | 10,245 | 148,099 | |||||||||
Cash Paid for Acquisitions, Net of Cash acquired |
5,436 | 69,736 | | 75,172 | |||||||||
Additions to Customer Relationship and Acquisition Costs |
13,281 | 3,588 | | 16,869 | |||||||||
Nine Months Ended September 30, 2012 |
|||||||||||||
Total Revenues |
1,650,544 | 596,244 | | 2,246,788 | |||||||||
Depreciation and Amortization |
135,852 | 77,066 | 23,544 | 236,462 | |||||||||
Depreciation |
126,429 | 60,376 | 23,443 | 210,248 | |||||||||
Amortization |
9,423 | 16,690 | 101 | 26,214 | |||||||||
Adjusted OIBDA |
696,922 | 133,105 | (124,418 | ) | 705,609 | ||||||||
Total Assets(1) |
4,196,539 | 1,802,862 | 328,174 | 6,327,575 | |||||||||
Expenditures for Segment Assets |
101,845 | 166,702 | 16,513 | 285,060 | |||||||||
Capital Expenditures |
81,479 | 67,470 | 16,513 | 165,462 | |||||||||
Cash Paid for Acquisitions, Net of Cash acquired |
9,218 | 97,003 | | 106,221 | |||||||||
Additions to Customer Relationship and Acquisition Costs |
11,148 | 2,229 | | 13,377 |
42
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(7) Segment Information (Continued)
The accounting policies of the reportable segments are the same as those described in Note 2. Adjusted OIBDA for each segment is defined as operating income before depreciation, amortization, intangible impairments, (gain) loss on disposal/write-down of property, plant and equipment, net and REIT costs directly attributable to the segment. Internally, we use Adjusted OIBDA as the basis for evaluating the performance of, and allocating resources to, our operating segments.
A reconciliation of Adjusted OIBDA to income from continuing operations before provision (benefit) for income taxes on a consolidated basis is as follows:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2012 | 2011 | 2012 | |||||||||
Adjusted OIBDA |
$ | 253,723 | $ | 244,120 | $ | 712,798 | $ | 705,609 | |||||
Less: Depreciation and Amortization |
76,904 | 80,944 | 235,935 | 236,462 | |||||||||
Intangible Impairments |
42,500 | | 42,500 | | |||||||||
(Gain) Loss on Disposal/Write-down of Property, Plant and Equipment, Net |
(1,661 | ) | (1,627 | ) | (2,345 | ) | (1,515 | ) | |||||
REIT Costs(1) |
781 | 10,837 | 14,972 | 16,196 | |||||||||
Interest Expense, Net |
50,047 | 61,381 | 147,269 | 178,381 | |||||||||
Other Expense (Income), Net |
16,631 | 7,746 | 10,294 | 14,508 | |||||||||
Income from Continuing Operations before Provision (Benefit) for Income Taxes |
$ | 68,521 | $ | 84,839 | $ | 264,173 | $ | 261,577 | |||||
(8) Commitments and Contingencies
We are involved in litigation from time to time in the ordinary course of business. A portion of the defense and/or settlement costs associated with such litigation is covered by various commercial liability insurance policies purchased by us and, in limited cases, indemnification from third parties. Our policy is to establish reserves for loss contingencies when the losses are both probable and reasonably estimable. We record legal costs associated with loss contingencies as expenses in the period in which they are incurred. The matters described below represent our significant loss contingencies. We have evaluated each matter and, if both probable and estimable, accrued an amount that represents our estimate of any probable loss associated with such matter. In addition, we have estimated a reasonably possible range for all loss contingencies including those described below. We believe it is reasonably possible that we could incur aggregate losses in addition to amounts currently accrued for all matters up to an additional $38,000 over the next several years.
43
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(8) Commitments and Contingencies (Continued)
In August 2010, we were named as a defendant in a patent infringement suit filed in the U.S. District Court for the Eastern District of Texas by Oasis Research, LLC. The plaintiff alleges that the technology found in our Connected and LiveVault products infringed certain U.S. patents owned by the plaintiff and seeks an unspecified amount of damages. The trial is scheduled to begin on March 4, 2013. As part of the sale of our Digital Business, discussed in Note 10, our Connected and LiveVault products were sold to Autonomy, and Autonomy has assumed this obligation and the defense of this litigation and has agreed to indemnify us against any losses.
Since October 2001, we have provided services to the U.S. Government under several General Services Administration ("GSA") multiple award schedule contracts (the "Schedules"). The earliest of the Schedules was renewed in October 2006 with certain modifications to its terms. The Schedules contain a price reductions clause ("Price Reductions Clause") that requires us to offer to reduce the prices billed to the Government under the Schedules to correspond to the prices billed to certain benchmark commercial customers. Over the six years ended September 30, 2012 we billed approximately $51,000 under the Schedules. In 2011, we initiated an internal review covering the contract period commencing in October 2006, and we discovered potential non-compliance with the Price Reductions Clause. We voluntarily disclosed the potential non-compliance to the GSA and its Office of Inspector General ("OIG") in June 2011.
We continue to review this matter and provide the GSA and OIG with information regarding our pricing practices and the proposed pricing adjustment amount to be refunded. The GSA and OIG, however, may not agree with our determination of the refund amount and may request additional pricing adjustments, refunds, civil penalties, up to treble damages and/or interest related to our Schedules.
In April 2012, the U.S. Government sent us a subpoena seeking information that substantially overlaps with the subjects that are covered by the voluntary disclosure process that we initiated with the GSA and OIG in June 2011, except that the subpoena seeks information dating back to 2000. Despite the substantial overlap, we understand that the subpoena relates to a separate inquiry, under the civil False Claims Act, that has been initiated independent of the GSA and OIG voluntary disclosure matter. We cannot determine at this time whether this separate inquiry will result in liability in addition to the amount that may be paid in connection with the voluntary disclosure to the OIG and GSA described above.
Given the above, it is reasonably possible that an adjustment to our estimates may be required in the future as a result of updated facts and circumstances. To the extent that an adjustment to our estimates is necessary in a future period, we will assess, at that time, whether the adjustment is a result of a change in estimate or the correction of an error. A change in estimate would be reflected as an adjustment through the then-current period statement of operations. A correction of an error would require a quantitative and qualitative analysis to determine the approach to correcting the error. A correction of an error could be reflected in the then-current period statement of operations or as a restatement of prior period financial information, depending upon the underlying facts and circumstances and our quantitative and qualitative analysis.
44
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(8) Commitments and Contingencies (Continued)
During the third quarter of 2012, we applied for abatement of assessments from the state of Massachusetts which were received in the second quarter of 2012. The assessments related to a corporate excise audit of the 2004 through 2006 tax years in the aggregate amount of $8,191, including tax, interest and penalties through the assessment date. In addition, we are currently under a corporate excise audit by the state of Massachusetts for the 2007 and 2008 tax years. The applications for abatement were denied during the third quarter of 2012. On October 19, 2012 we filed petitions with the Massachusetts Appellate Tax Board challenging the assessments. The final outcome of this matter may require payment of additional corporate excise tax, which is comprised of two measures, an income tax, which is a component of the provision for income taxes, and a net worth tax, which is an operating charge. We intend to defend this matter vigorously at the Massachusetts Appellate Tax Board.
On November 4, 2011, we experienced a fire at a facility we leased in Aprilia, Italy. The facility primarily stored archival and inactive business records for local area businesses. Despite quick response by local fire authorities, damage to the building was extensive, and the building and its contents were a total loss. We continue to assess the impact of the fire and, although our warehouse legal liability insurer has reserved its rights to contest coverage related to certain types of potential claims, we believe we carry adequate insurance. We have received one customer claim, as well as correspondence from other customers, under various theories of liabilities. We deny any liability with respect to the fire and we have referred these claims to our warehouse legal liability insurer for an appropriate response. We do not expect that this event will have a material impact to our consolidated financial condition, results of operations and cash flows. As discussed at Note 10, we sold our Italian Business on April 27, 2012 and we indemnified the buyers related to certain obligations and contingencies associated with the fire.
Our policy related to business interruption insurance recoveries is to record gains within other (income) expense, net in our consolidated statement of operations and proceeds received within cash flows from operating activities in our consolidated statement of cash flows. Such amounts are recorded in the period the cash is received. Our policy with respect to involuntary conversion of property, plant and equipment is to record any gain or loss within (gain) loss on disposal/write-down of property, plant and equipment, net within operating income in our consolidated statement of operations and proceeds received within cash flows from investing activities within our consolidated statement of cash flows. Losses are recorded when incurred and gains are recorded in the period when the cash received exceeds the carrying value of the related property, plant and equipment. As a result of the sale of the Italian Business, statements of operation and cash flow impacts related to the fire will be reflected as discontinued operations.
(9) Stockholders' Equity Matters
Our board of directors has authorized up to $1,200,000 in repurchases of our common stock. All repurchases are subject to stock price, market conditions, corporate and legal requirements and other factors. As of September 30, 2012, we had a remaining amount available for repurchase under our
45
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(9) Stockholders' Equity Matters (Continued)
share repurchase program of $66,035, which represents approximately 1% in the aggregate of our outstanding common stock based on the closing stock price on such date.
In February 2010, our board of directors adopted a dividend policy under which we have paid, and in the future intend to pay, quarterly cash dividends on our common stock. Declaration and payment of future quarterly dividends is at the discretion of our board of directors. In fiscal year 2011 and in the first nine months of 2012, our board of directors declared the following dividends:
Declaration Date |
Dividend Per Share |
Record Date |
Total Amount |
Payment Date |
||||||
---|---|---|---|---|---|---|---|---|---|---|
March 11, 2011 |
$ | 0.1875 | March 25, 2011 | $ | 37,601 | April 15, 2011 | ||||
June 10, 2011 |
0.2500 | June 24, 2011 | 50,694 | July 15, 2011 | ||||||
September 8, 2011 |
0.2500 | September 23, 2011 | 46,877 | October 14, 2011 | ||||||
December 1, 2011 |
0.2500 | December 23, 2011 | 43,180 | January 13, 2012 | ||||||
March 8, 2012 |
0.2500 | March 23, 2012 | 42,791 | April 13, 2012 | ||||||
June 5, 2012 |
0.2700 | June 22, 2012 | 46,336 | July 13, 2012 | ||||||
September 6, 2012 |
0.2700 | September 25, 2012 | 46,473 | October 15, 2012 |
(10) Discontinued Operations
Digital Operations
On June 2, 2011, IMI completed the sale of the Digital Business to Autonomy pursuant to the Digital Sale Agreement. In the Digital Sale, Autonomy purchased (1) the shares of certain of IMI's subsidiaries through which IMI conducted the Digital Business and (2) certain assets of IMI and its subsidiaries relating to the Digital Business. The Digital Sale qualified as discontinued operations and, as a result, the financial position, operating results and cash flows of the Digital Business, for all periods presented, including the gain on the sale, have been reported as discontinued operations for financial reporting purposes.
Pursuant to the Digital Sale Agreement, IMI received approximately $395,400 in cash, consisting of the initial purchase price of $380,000 and a preliminary working capital adjustment of approximately $15,400, which remains subject to a customary post-closing adjustment based on the amount of working capital at closing. The purchase price for the Digital Sale will be increased on a dollar-for-dollar basis if the working capital balance at the time of closing exceeds the target amount of working capital as set forth in the Digital Sale Agreement and decreased on a dollar-for-dollar basis if such closing working capital balance is less than the target amount. We and Autonomy are in disagreement regarding the working capital adjustment in the Digital Sale Agreement. As a result, as contemplated by the Digital Sale Agreement, the matter has been referred to an independent third party accounting firm for determination of the appropriate adjustment amount. Any change in the estimated amount of working capital adjustment will be recorded within gain (loss) on the sale of discontinued operations, net of tax within our consolidated statement of operations. Transaction costs relating to the Digital Sale amounted to $7,387. Additionally, $11,075 of inducements are payable to Autonomy and have been netted against the proceeds in calculating the gain on the Digital Sale. Also, an estimated tax benefit of $6,734 and tax provision of $45,571 associated with the gain recorded on the Digital Sale was recorded during the
46
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(10) Discontinued Operations (Continued)
three and nine months ended September 30, 2011, respectively. A gain on sale of discontinued operations in the amount of $177 ($6,911, inclusive of tax benefit) and $245,831 ($200,260, net of tax) was recorded during the three and nine months ended September 30, 2011, respectively, as a result of the Digital Sale.
The table below summarizes certain results of operations of the Digital Business:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2012 | 2011(1) | 2012 | |||||||||
Total Revenues |
$ | | $ | | $ | 79,199 | $ | | |||||
Loss Before Benefit for Income Taxes of Discontinued Operations |
$ | (1,554 | ) | $ | (537 | ) | $ | (21,952 | ) | $ | (159 | ) | |
Benefit for Income Taxes |
(932 | ) | (1,094 | ) | (8,462 | ) | (803 | ) | |||||
(Loss) Income from Discontinued Operations, Net of Tax |
$ | (622 | ) | $ | 557 | $ | (13,490 | ) | $ | 644 | |||
Gain on Sale of Discontinued Operations |
$ | 177 | $ | | $ | 245,831 | $ | | |||||
(Benefit) Provision for Income Taxes |
(6,734 | ) | | 45,571 | | ||||||||
Gain on Sale of Discontinued Operations, Net of Tax |
$ | 6,911 | $ | | $ | 200,260 | $ | | |||||
Total Income from Discontinued Operations and Sale, Net of Tax |
$ | 6,289 | $ | 557 | $ | 186,770 | $ | 644 | |||||
There have been no allocations of corporate general and administrative expenses to discontinued operations. In accordance with our policy, we have allocated corporate interest associated with all debt that is not specifically allocated to a particular component based on the proportion of the assets of the Digital Business to our total consolidated assets at the applicable weighted average interest rate associated with such debt for such reporting period. Interest allocated to the Digital Business and included in loss from discontinued operations amounted to $0 and $2,396 for three and nine months ended September 30, 2011, respectively.
New Zealand Business
We completed the sale of the New Zealand Business on October 3, 2011 for a purchase price of approximately $10,000. During the second quarter of 2011, we recorded an impairment charge of $4,900 to write-down the long-lived assets of the New Zealand Business to its estimated net realizable value, which is included in income (loss) from discontinued operations. Additionally, we recorded a tax benefit of $7,606 during the nine months ended September 30, 2011 associated with the outside tax basis of our New Zealand Business, which is also reflected in income (loss) from discontinued operations. No valuation allowance was provided against this benefit as such amount is recoverable
47
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(10) Discontinued Operations (Continued)
against the capital gain associated with the Digital Sale. For all periods presented, the financial position, operating results and cash flows of the New Zealand Business, including the gain on the sale, have been reported as discontinued operations for financial reporting purposes.
The table below summarizes certain results of operations of the New Zealand Business:
|
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2012 | 2011 | 2012 | |||||||||
Total Revenues |
$ | 2,346 | $ | | $ | 6,489 | $ | | |||||
Income (Loss) Before Provision (Benefit) for Income Taxes of Discontinued Operations |
$ | 1 | $ | (88 | ) | $ | (4,947 | ) | $ | (88 | ) | ||
Provision (Benefit) for Income Taxes |
1,836 | | (7,606 | ) | | ||||||||
(Loss) Income from Discontinued Operations, Net of Tax |
$ | (1,835 | ) | $ | (88 | ) | $ | 2,659 | $ | (88 | ) | ||
Italian Business
We completed the sale of the Italian Business on April 27, 2012. We agreed to indemnify the buyers of the Italian Business for certain possible costs associated with the fire in Italy discussed more fully in Note 8.e. A loss on sale of discontinued operations in the amount of $1,885 was recorded during the nine months ended September 30, 2012 as a result of the sale of the Italian Business. Approximately $383 of cumulative translation adjustment associated with the Italian Business was reclassified from accumulated other comprehensive items, net and reduced the loss on the sale by the same amount. During the three and nine months ended September 30, 2011, we recorded an impairment charge of $17,100 to write down the long-lived assets of the Italian Business to its estimated net realizable value, which is included in loss from discontinued operations. For all periods presented, the financial position, operating results and cash flows of the Italian Business, including the loss on the sale, have been reported as discontinued operations for financial reporting purposes.
48
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(10) Discontinued Operations (Continued)
The table below summarizes certain results of operations of the Italian Business:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2012 | 2011 | 2012 | |||||||||
Total Revenues |
$ | 3,776 | $ | | $ | 12,397 | $ | 2,138 | |||||
Loss Before Benefit for Income Taxes of Discontinued Operations |
$ | (18,792 | ) | $ | (437 | ) | $ | (24,895 | ) | $ | (6,823 | ) | |
Benefit for Income Taxes |
(1,869 | ) | | (2,027 | ) | (567 | ) | ||||||
Loss from Discontinued Operations, Net of Tax |
$ | (16,923 | ) | $ | (437 | ) | $ | (22,868 | ) | $ | (6,256 | ) | |
Loss on Sale of Discontinued Operations |
$ | | $ | | $ | | $ | (1,885 | ) | ||||
Provision for Income Taxes |
| | | | |||||||||
Loss on Sale of Discontinued Operations, Net of Tax |
$ | | $ | | $ | | $ | (1,885 | ) | ||||
Total Loss from Discontinued Operations and Sale, Net of Tax |
$ | (16,923 | ) | $ | (437 | ) | $ | (22,868 | ) | $ | (8,141 | ) | |
(11) Subsequent Events
On October 11, 2012, we announced the declaration by our Board of Directors of a special dividend of $700,000 (the "Special Dividend") on our shares of common stock, payable, at the election of the stockholders, in either common stock or cash to stockholders of record as of October 22, 2012 (the "Record Date"). The Special Dividend, which is a distribution to stockholders of a portion of our accumulated earnings and profits, is expected to be paid in a combination of common stock and cash. The Special Dividend is payable on November 21, 2012 (the "Distribution Date") to stockholders as of the Record Date. Stockholders have the right to elect, by 5:00 pm eastern time on November 14, 2012, to be paid their pro rata portion of the Special Dividend in all common stock or cash; provided, however, that the total amount of cash payable to all stockholders associated with the Special Dividend will be limited to a maximum of $140,000 (excluding cash paid in lieu of fractional shares), with the balance of the Special Dividend payable in the form of common stock. Our shares of common stock will be valued for purposes of the Special Dividend based upon the average closing price on the three trading days following November 14, 2012, and as such, we do not know the number of shares of common stock we will issue in the Special Dividend. These shares will impact weighted average shares outstanding from the date of issuance, thus impacting our earnings per share data prospectively from the Distribution Date.
49
IRON MOUNTAIN INCORPORATED
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations for the three and nine months ended September 30, 2012 should be read in conjunction with our Consolidated Financial Statements and Notes thereto for (1) the three and nine months ended September 30, 2012, included herein, and (2) the year ended December 31, 2011, included in our Annual Report on Form 10-K filed on February 28, 2012 ("Annual Report").
FORWARD-LOOKING STATEMENTS
We have made statements in this Quarterly Report on Form 10-Q that constitute "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995 and other securities laws. These forward-looking statements concern our operations, economic performance, financial condition, goals, beliefs, future growth strategies, investment objectives, plans and current expectations, such as our (1) commitment to future dividend payments, (2) expected target leverage ratio, (3) expected internal revenue growth rate and capital expenditures for 2012, and (4) estimated range of tax payments and other costs in 2012 in connection with our proposed conversion to a real estate investment trust. These forward-looking statements are subject to various known and unknown risks, uncertainties and other factors. When we use words such as "believes," "expects," "anticipates," "estimates" or similar expressions, we are making forward-looking statements. Although we believe that our forward-looking statements are based on reasonable assumptions, our expected results may not be achieved, and actual results may differ materially from our expectations. Important factors that could cause actual results to differ from expectations include, among others: (1) the cost to comply with current and future laws, regulations and customer demands relating to privacy issues; (2) the impact of litigation or disputes that may arise in connection with incidents in which we fail to protect our customers' information; (3) changes in the price for our services relative to the cost of providing such services; (4) changes in customer preferences and demand for our services; (5) the adoption of alternative technologies and shifts by our customers to storage of data through non-paper based technologies; (6) the cost or potential liabilities associated with real estate necessary for our business; (7) the performance of business partners upon whom we depend for technical assistance or management expertise outside the U.S.; (8) changes in the political and economic environments in the countries in which our international subsidiaries operate; (9) with regard to our estimated tax and other REIT-conversion costs, our estimates may not be accurate, and such costs may turn out to be materially different than our estimates due to unanticipated outcomes in the private letter rulings, changes in our support functions and support costs, the unsuccessful execution of internal planning, including restructurings and cost reduction initiatives, or other factors; (10) claims that our technology violates the intellectual property rights of a third party; (11) the cost of our debt; (12) the impact of alternative, more attractive investments on dividend; (13) our ability or inability to complete acquisitions on satisfactory terms and to integrate acquired companies efficiently; and (14) other trends in competitive or economic conditions affecting our financial condition or results of operations not presently contemplated. You should not rely upon forward-looking statements except as statements of our present intentions and of our present expectations, which may or may not occur. Other risks may adversely impact us, as described more fully under "Item 1A. Risk Factors" in our Annual Report and in our Quarterly Report on Form 10-Q for the quarter ended June 30, 2012. You should read these cautionary statements as being applicable to all forward-looking statements wherever they appear. Except as required by law, we undertake no obligation to release publicly the result of any revision to these forward-looking statements that may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events. Readers are also urged to carefully review and consider the various disclosures we have made in this document, as well as our other periodic reports filed with the Securities and Exchange Commission ("SEC").
50
Non-GAAP Measures
Adjusted Operating Income Before Depreciation, Amortization, Intangible Impairments and REIT Costs ("Adjusted OIBDA")
Adjusted OIBDA is defined as operating income before depreciation, amortization, intangible impairments, (gain) loss on disposal/write-down of property, plant and equipment, net and costs associated with our 2011 proxy contest, the work of the Strategic Review Special Committee of the Board of Directors (the "Special Committee") and the proposed REIT conversion ("REIT Costs"). Adjusted OIBDA Margin is calculated by dividing Adjusted OIBDA by total revenues. We use multiples of current or projected Adjusted OIBDA in conjunction with our discounted cash flow models to determine our overall enterprise valuation and to evaluate acquisition targets. We believe Adjusted OIBDA and Adjusted OIBDA Margin provide current and potential investors with relevant and useful information regarding our ability to generate cash flow to support business investment. These measures are an integral part of the internal reporting system we use to assess and evaluate the operating performance of our business. Adjusted OIBDA does not include certain items that we believe are not indicative of our core operating results, specifically: (1) (gain) loss on disposal/write-down of property, plant and equipment, net; (2) intangible impairments; (3) REIT Costs; (4) other expense (income), net; (5) cumulative effect of change in accounting principle; (6) income (loss) from discontinued operations, net of tax; (7) gain (loss) on sale of discontinued operations, net of tax; and (8) net income (loss) attributable to noncontrolling interests.
Adjusted OIBDA also does not include interest expense, net and the provision (benefit) for income taxes. These expenses are associated with our capitalization and tax structures, which we do not consider when evaluating the operating profitability of our core operations. Finally, Adjusted OIBDA does not include depreciation and amortization expenses in order to eliminate the impact of capital investments, which we evaluate by comparing capital expenditures to incremental revenue generated and as a percentage of total revenues. Adjusted OIBDA and Adjusted OIBDA Margin should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with accounting principles generally accepted in the United States of America ("GAAP"), such as operating or net income (loss) or cash flows from operating activities from continuing operations (as determined in accordance with GAAP).
51
Reconciliation of Adjusted OIBDA to Operating Income, Income from Continuing Operations and Net Income (in thousands):
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2012 | 2011 | 2012 | |||||||||
Adjusted OIBDA |
$ | 253,723 | $ | 244,120 | $ | 712,798 | $ | 705,609 | |||||
Less: Depreciation and Amortization |
76,904 | 80,944 | 235,935 | 236,462 | |||||||||
Intangible Impairments |
42,500 | | 42,500 | | |||||||||
Gain on disposal/write-down of Property, Plant and Equipment, net |
(1,661 | ) | (1,627 | ) | (2,345 | ) | (1,515 | ) | |||||
REIT Costs(1) |
781 | 10,837 | 14,972 | 16,196 | |||||||||
Operating Income |
135,199 | 153,966 | 421,736 | 454,466 | |||||||||
Less: Interest Expense, Net |
50,047 | 61,381 | 147,269 | 178,381 | |||||||||
Other Expense, Net |
16,631 | 7,746 | 10,294 | 14,508 | |||||||||
Provision for Income Taxes |
18,127 | 31,120 | 65,143 | 105,344 | |||||||||
Income from Continuing Operations |
50,394 | 53,719 | 199,030 | 156,233 | |||||||||
(Loss) Income from Discontinued Operations, Net of Tax |
(19,380 | ) | 32 | (33,699 | ) | (5,700 | ) | ||||||
Gain (Loss) on Sale of Discontinued Operations, Net of Tax |
6,911 | | 200,260 | (1,885 | ) | ||||||||
Net Income Attributable to Noncontrolling interests |
587 | 942 | 2,109 | 2,434 | |||||||||
Net Income Attributable to Iron Mountain Incorporated |
$ | 37,338 | $ | 52,809 | $ | 363,482 | $ | 146,214 | |||||
Adjusted Earnings per Share from Continuing Operations ("Adjusted EPS")
Adjusted EPS is defined as reported earnings per share from continuing operations excluding: (1) (gain) loss on the disposal/write-down of property, plant and equipment, net; (2) intangible impairments; (3) REIT Costs; (4) other expense (income), net; and (5) the tax impact of reconciling items and discrete tax items. We do not believe these excluded items to be indicative of our ongoing operating results, and they are not considered when we are forecasting our future results. We believe Adjusted EPS is of value to investors when comparing our results from past, present and future periods.
52
Reconciliation of Adjusted EPSFully Diluted from Continuing Operations to Reported EPSFully Diluted from Continuing Operations:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2011 | 2012 | 2011 | 2012 | |||||||||
Adjusted EPSFully Diluted from Continuing Operations |
$ | 0.40 | $ | 0.34 | $ | 1.01 | $ | 0.99 | |||||
Less: Gain on disposal/write-down of property, plant and equipment, net |
(0.01 | ) | (0.01 | ) | (0.01 | ) | (0.01 | ) | |||||
Intangible Impairments |
0.22 | | 0.21 | | |||||||||
Other Expense, net |
0.08 | 0.04 | 0.05 | 0.08 | |||||||||
REIT Costs |
| 0.06 | 0.07 | 0.09 | |||||||||
Tax impact of reconciling items and discrete tax items |
(0.15 | ) | (0.06 | ) | (0.30 | ) | (0.08 | ) | |||||
Reported EPSFully Diluted from Continuing Operations |
$ | 0.26 | $ | 0.31 | $ | 0.99 | $ | 0.91 | |||||
Critical Accounting Policies
Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements 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 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. Our critical accounting policies include the following, which are listed in no particular order:
Further detail regarding our critical accounting policies can be found in "Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations" in our Annual Report and the Consolidated Financial Statements and the Notes included therein. Management has determined that no material changes concerning our critical accounting policies have occurred since December 31, 2011.
Recent 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
53
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.
Overview
The following discussions set forth, for the periods indicated, management's discussion and analysis of results. Significant trends and changes are discussed for the three and nine months ended September 30, 2012 within each section. Trends and changes that are consistent within the three and nine months are not repeated and are discussed on a year-to-date basis.
Potential Real Estate Investment Trust ("REIT") Conversion
On June 5, 2012, we announced that our board of directors, following a thorough analysis of alternatives and careful consideration of the topic and after the unanimous recommendation of the Special Committee, unanimously approved a plan for IMI to pursue conversion (the "Conversion Plan") to a REIT. We have begun implementation of the Conversion Plan and we intend to make a tax election for REIT status no sooner than our taxable year beginning January 1, 2014. Any REIT election made by us must be effective as of the beginning of a taxable year; therefore, if, as a calendar year taxpayer, we are unable to convert to a REIT by January 1, 2014, the next possible conversion date would be January 1, 2015.
If we are able to convert to, and qualify as, a REIT, we will generally be permitted to deduct from U.S. federal income taxes dividends paid to our stockholders. The income represented by such dividends would not be subject to U.S. federal taxation at the entity level but would be taxed, if at all, only at the stockholder level. Nevertheless, the income of our U.S. taxable REIT subsidiaries ("TRS"), which will hold our U.S. operations that may not be REIT-compliant, will be subject, as applicable, to U.S. federal and state corporate income tax, and we will continue to be subject to foreign income taxes in jurisdictions in which we hold assets or conduct operations, regardless of whether held or conducted through qualified REIT subsidiaries ("QRS") or TRS. We will also be subject to a separate corporate income tax on any gains recognized during a specified period (generally, 10 years) following the REIT conversion that are attributable to "built-in" gains with respect to the assets that we own on the date we convert to a REIT. Our ability to qualify as a REIT will depend upon our continuing compliance following our conversion to a REIT with various requirements, including requirements related to the nature of our assets, the sources of our income and the distributions to our stockholders. If we fail to qualify as a REIT, we will be subject to U.S. federal income tax at regular corporate rates. Even if we qualify for taxation as a REIT, we may be subject to some federal, state, local and foreign taxes on our income and property. In particular, while state income tax regimes often parallel the U.S. federal income tax regime for REITs described above, many states do not completely follow U.S. federal rules and some may not follow them at all.
We currently estimate the incremental operating and capital expenditures associated with the Conversion Plan through 2014 to be approximately $100.0 million to $150.0 million. Of these amounts, approximately $35.0 million to $40.0 million is expected to be incurred in 2012, inclusive of approximately $10.0 million of capital expenditures. If the Conversion Plan is successful, we also expect to incur an additional $5.0 million to $10.0 million in annual compliance costs in future years. We may also incur costs and record non-cash charges in connection with certain potential modifications to our employee equity compensation plans associated with our conversion to a REIT.
54
The Conversion Plan currently includes submitting requests for private letter rulings ("PLR") to the U.S. Internal Revenue Service (the "IRS"). Our PLR requests have multiple components, and the conversion to a REIT will require favorable rulings from the IRS on numerous technical tax issues, including the characterization of our racking assets as real estate. We submitted our PLR requests to the IRS during the third quarter of 2012, but the IRS may not provide a favorable response to our PLR requests until 2013 or at all.
Discontinued Operations
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 Iron Mountain Incorporated ("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 to Notes to Consolidated Financial Statements.
Goodwill Impairment
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. As a result of the management and reporting changes, we concluded that we have three reporting units for our European operations: (1) the 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 to Notes to Consolidated Financial Statements. 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 $46.5 million 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 $42.5 million was recorded and included in the third quarter of 2011). See Note 10 to Notes to Consolidated Financial Statements for the portion of the charge allocated to the Italian Business based on a relative fair value basis.
55
General
Our revenues consist of storage rental revenues as well as service revenues. Storage rental revenues, which are considered a key driver of our financial performance, consist primarily of recurring periodic charges related to the storage of materials or data (generally on a per unit basis) that are typically retained by customers for many years. 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). A by-product of our secure shredding and destruction services is 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.
Cost of sales (excluding depreciation and amortization) consists primarily of wages and benefits for field personnel, facility occupancy costs (including rent and utilities), transportation expenses (including vehicle leases and fuel), other product cost of sales and other equipment costs and supplies. Of these, wages and benefits and facility occupancy costs are the most significant. Trends in total wages and benefits in dollars and as a percentage of total consolidated revenue are influenced by changes in headcount and compensation levels, achievement of incentive compensation targets, workforce productivity and variability in costs associated with medical insurance and workers compensation. Trends in facility occupancy costs are impacted by the total number of facilities we occupy, the mix of properties we own versus properties we occupy under operating leases, fluctuations in per square foot occupancy costs, and the levels of utilization of these properties.
The expansion of our international and secure shredding businesses has impacted the major cost of sales components. Our international operations are more labor intensive than our North American Business segment and, therefore, add incremental labor costs at a higher percentage of segment revenue than our North American Business segment. Our secure shredding operations incur lower facility costs and higher transportation costs as a percentage of revenues compared to our core physical businesses.
Selling, general and administrative expenses consist primarily of wages and benefits for management, administrative, information technology, sales, account management and marketing personnel, as well as expenses related to communications and data processing, travel, professional fees, bad debts, training, office equipment and supplies. Trends in total wage and benefit dollars and as a percentage of total consolidated revenue are influenced by changes in headcount and compensation
56
levels, achievement of incentive compensation targets, workforce productivity and variability in costs associated with medical insurance. The overhead structure of our expanding international operations, as compared to our North American operations, is more labor intensive and has not achieved the same level of overhead leverage, which may result in an increase in selling, general and administrative expenses, as a percentage of consolidated revenue, as our international operations become a more meaningful percentage of our consolidated results.
Our depreciation and amortization charges result primarily from the capital-intensive nature of our business. The principal components of depreciation relate to storage systems, which include racking, building and leasehold improvements, computer systems hardware and software, and buildings. Amortization relates primarily to customer relationship acquisition costs and is impacted by the nature and timing of acquisitions.
Our consolidated revenues and expenses are subject to variations caused by the net effect of foreign currency translation on revenues and expenses incurred by our entities outside the U.S. It is difficult to predict how much foreign currency exchange rates will fluctuate in the future and how those fluctuations will impact our consolidated statement of operations. Due to the expansion of our international operations, some of these fluctuations have become material on individual balances. However, because both the revenues and expenses are denominated in the local currency of the country in which they are derived or incurred, the impact of currency fluctuations on our operating income and operating margin is partially mitigated. In order to provide a framework for assessing how our underlying businesses performed excluding the effect of foreign currency fluctuations, we compare the percentage change in the results from one period to another period in this report using constant currency disclosure. The constant currency growth rates are calculated by translating the 2011 results at the 2012 average exchange rates.
The following table is a comparison of underlying average exchange rates of the foreign currencies that had the most significant impact on our U.S. dollar-reported revenues and expenses:
|
Average Exchange Rates for the Three Months Ended September 30, |
|
||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Percentage Strengthening / (Weakening) of Foreign Currency |
|||||||||
|
2011 | 2012 | ||||||||
British pound sterling |
$ | 1.611 | $ | 1.581 | (1.9 | )% | ||||
Canadian dollar |
$ | 1.022 | $ | 1.005 | (1.7 | )% | ||||
Euro |
$ | 1.414 | $ | 1.252 | (11.5 | )% |
|
Average Exchange Rates for the Nine Months Ended September 30, |
|
||||||||
---|---|---|---|---|---|---|---|---|---|---|
|
Percentage Strengthening / (Weakening) of Foreign Currency |
|||||||||
|
2011 | 2012 | ||||||||
British pound sterling |
$ | 1.615 | $ | 1.578 | (2.3 | )% | ||||
Canadian dollar |
$ | 1.023 | $ | 0.998 | (2.4 | )% | ||||
Euro |
$ | 1.407 | $ | 1.283 | (8.8 | )% |
57
Results of Operations
Comparison of Three and Nine Months Ended September 30, 2012 to Three and Nine Months Ended September 30, 2011 (in thousands):
|
Three Months Ended September 30, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
Percentage Change |
|||||||||||
|
2011 | 2012 | |||||||||||
Revenues |
$ | 768,306 | $ | 748,125 | $ | (20,181 | ) | (2.6 | )% | ||||
Operating Expenses(1) |
633,107 | 594,159 | (38,948 | ) | (6.2 | )% | |||||||
Operating Income |
135,199 | 153,966 | 18,767 | 13.9 | % | ||||||||
Other Expenses, Net |
84,805 | 100,247 | 15,442 | 18.2 | % | ||||||||
Income from Continuing Operations(1) |
50,394 | 53,719 | 3,325 | 6.6 | % | ||||||||
(Loss) Income from Discontinued Operations, Net of Tax |
(19,380 | ) | 32 | 19,412 | 100.2 | % | |||||||
Gain on Sale of Discontinued Operations, Net of Tax |
6,911 | | (6,911 | ) | (100.0 | )% | |||||||
Net Income |
37,925 | 53,751 | 15,826 | 41.7 | % | ||||||||
Net Income Attributable to Noncontrolling Interests |
587 | 942 | 355 | (60.5 | )% | ||||||||
Net Income Attributable to Iron Mountain Incorporated |
$ | 37,338 | $ | 52,809 | $ | 15,471 | 41.4 | % | |||||
Adjusted OIBDA(2) |
$ | 253,723 | $ | 244,120 | $ | (9,603 | ) | (3.8 | )% | ||||
Adjusted OIBDA Margin(2) |
33.0 | % | 32.6 | % |
|
Nine Months Ended September 30, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
Percentage Change |
|||||||||||
|
2011 | 2012 | |||||||||||
Revenues |
$ | 2,272,866 | $ | 2,246,788 | $ | (26,078 | ) | (1.1 | )% | ||||
Operating Expenses(1) |
1,851,130 | 1,792,322 | (58,808 | ) | (3.2 | )% | |||||||
Operating Income |
421,736 | 454,466 | 32,730 | 7.8 | % | ||||||||
Other Expenses, Net |
222,706 | 298,233 | 75,527 | 33.9 | % | ||||||||
Income from Continuing Operations(1) |
199,030 | 156,233 | (42,797 | ) | (21.5 | )% | |||||||
Loss from Discontinued Operations, Net of Tax |
(33,699 | ) | (5,700 | ) | 27,999 | 83.1 | % | ||||||
Gain (Loss) on Sale of Discontinued Operations, Net of Tax |
200,260 | (1,885 | ) | (202,145 | ) | (100.9 | )% | ||||||
Net Income |
365,591 | 148,648 | (216,943 | ) | (59.3 | )% | |||||||
Net Income Attributable to Noncontrolling Interests |
2,109 | 2,434 | 325 | (15.4 | )% | ||||||||
Net Income Attributable to Iron Mountain Incorporated |
$ | 363,482 | $ | 146,214 | $ | (217,268 | ) | (59.8 | )% | ||||
Adjusted OIBDA(2) |
$ | 712,798 | $ | 705,609 | $ | (7,189 | ) | (1.0 | )% | ||||
Adjusted OIBDA Margin(2) |
31.4 | % | 31.4 | % |
58
REVENUES
|
Three Months Ended September 30, |
|
Percentage Change | |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
|
Constant Currency(1) |
Internal Growth(2) |
|||||||||||||||
|
2011 | 2012 | Actual | ||||||||||||||||
Storage Rental |
$ | 427,321 | $ | 434,665 | $ | 7,344 | 1.7 | % | 3.5 | % | 2.4 | % | |||||||
Core Service |
242,904 | 231,877 | (11,027 | ) | (4.5 | )% | (2.5 | )% | (3.9 | )% | |||||||||
Total Core Revenue |
670,225 | 666,542 | (3,683 | ) | (0.5 | )% | 1.3 | % | 0.1 | % | |||||||||
Complementary Services |
98,081 |
81,583 |
(16,498 |
) |
(16.8 |
)% |
(15.8 |
)% |
(17.1 |
)% |
|||||||||
Total Revenue |
$ | 768,306 | $ | 748,125 | $ | (20,181 | ) | (2.6 | )% | (0.9 | )% | (2.1 | )% | ||||||
|
Nine Months Ended September 30, |
|
Percentage Change | |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
|
Constant Currency(1) |
Internal Growth(2) |
|||||||||||||||
|
2011 | 2012 | Actual | ||||||||||||||||
Storage Rental |
$ | 1,262,172 | $ | 1,293,442 | $ | 31,270 | 2.5 | % | 4.1 | % | 3.0 | % | |||||||
Core Service |
732,815 | 711,703 | (21,112 | ) | (2.9 | )% | (1.0 | )% | (2.2 | )% | |||||||||
Total Core Revenue |
1,994,987 | 2,005,145 | 10,158 | 0.5 | % | 2.3 | % | 1.1 | % | ||||||||||
Complementary Services |
277,879 |
241,643 |
(36,236 |
) |
(13.0 |
)% |
(12.0 |
)% |
(12.8 |
)% |
|||||||||
Total Revenue |
$ | 2,272,866 | $ | 2,246,788 | $ | (26,078 | ) | (1.1 | )% | 0.5 | % | (0.6 | )% | ||||||
Our consolidated storage rental revenues increased $7.3 million, or 1.7%, to $434.7 million and increased $31.3 million, or 2.5%, to $1,293.4 million for the three and nine months ended September 30, 2012, respectively, from $427.3 million and $1,262.2 million for the three and nine months ended September 30, 2011, respectively. The increase is attributable to internal revenue growth of 2.4% and 3.0% for the three and nine months ended September 30, 2012, respectively. Net acquisition/divestitures contributed 1.3% of the increase in reported storage rental revenues in both the three and nine month periods ended September 30, 2012 compared to the same periods in 2011. Foreign currency exchange rate fluctuations decreased our storage rental revenue growth rate by approximately 2.0% and 1.8% for the three and nine months ended September 30, 2012, respectively. Our storage rental internal growth rate in the first nine months of 2012 was driven by sustained storage rental internal growth of 2.0% and 6.2% in our North American and International Business segments, respectively. Global records management net volumes increased by 1.7% over the ending volume at September 30, 2011.
Consolidated service revenues, consisting of core and complementary services, decreased $27.5 million, or 8.1%, to $313.5 million and decreased $57.3 million, or 5.7%, to $953.3 million for the three and nine months ended September 30, 2012 from $341.0 million and $1,010.7 million for the three and nine months ended September 30, 2011, respectively. Service revenue internal growth was negative 7.8% and negative 5.1% for the three and nine months ended September 30, 2012, respectively. The service revenue internal growth for the three and nine months ended September 30, 2012 was driven by negative complementary service revenue internal growth of 17.1% and 12.8%, respectively, due primarily to the significant decrease in recycled paper prices in the first nine months of 2012 compared to the same prior year period, which resulted in $11.2 million and $27.3 million less
59
of recycled paper revenue for the three and nine months ended September 30, 2012, respectively. This decline was partially offset by strong DMS revenue growth and increased project revenues. Core service internal growth in the three and nine months ended September 30, 2012 was negative 3.9% and negative 2.2%, respectively, due to expected declines in activity-based core services, particularly in North America. Foreign currency exchange rate fluctuations decreased reported service revenues by 2.0% and 1.8% for the three and nine months ended September 30, 2012, respectively, over the same periods in 2011. Offsetting the decrease in reported service revenues were net acquisition/divestitures, which contributed 1.7% and 1.2% to our service revenues in the three and nine months ended September 30, 2012, respectively.
For the reasons stated above, our consolidated revenues decreased $20.2 million, or 2.6%, to $748.1 million for the three months ended September 30, 2012 and decreased $26.1 million, or 1.1%, to $2,246.8 million for the nine months ended September 30, 2012 from $768.3 million and $2,272.9 million for the three and nine months ended September 30, 2011, respectively. During the quarter ended June 30, 2011, we recorded a $6.0 million reduction to reported revenues related to a pricing adjustment involving a government contract. Internal growth calculations for the three and nine months ended September 30, 2012 exclude this adjustment. Internal revenue growth was negative 2.1% and negative 0.6% for the three and nine months ended September 30, 2012, respectively. We calculate internal revenue growth in local currency for our international operations. For the three and nine months ended September 30, 2012, foreign currency exchange rate fluctuations decreased our consolidated revenues by 2.0% and 1.8%, respectively, primarily due to the weakening of the British pound sterling, Canadian dollar and Euro against the U.S. dollar, based on an analysis of weighted average rates for the comparable periods. Offsetting the decrease in reported consolidated revenues were net acquisition/divestitures, which contributed 1.5% and 1.3% to our consolidated revenues in the three and nine months ended September 30, 2012, respectively.
Internal GrowthEight-Quarter Trend
|
2010 | 2011 | 2012 | ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Fourth Quarter |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
First Quarter |
Second Quarter |
Third Quarter |
|||||||||||||||||
Storage Rental Revenue |
2.3 | % | 3.0 | % | 2.8 | % | 3.3 | % | 3.3 | % | 2.9 | % | 3.5 | % | 2.4 | % | |||||||||
Service Revenue |
1.1 | % | (0.1 | )% | 1.2 | % | 1.8 | % | (1.4 | )% | (2.2 | )% | (5.2 | )% | (7.8 | )% | |||||||||
Total Revenue |
1.8 | % | 1.6 | % | 2.1 | % | 2.6 | % | 1.2 | % | 0.6 | % | (0.3 | )% | (2.1 | )% |
We expect our consolidated internal revenue growth rate for 2012 to be approximately (1)% to 1%. During the past eight quarters our storage rental internal growth rate has ranged between 2.3% and 3.5%. Storage rental internal growth rates have stabilized over the past eight quarters following a decline driven primarily by the most recent financial crisis. Volume growth in North America has been relatively flat over this period while the average net pricing of the North American portfolio has increased. Within our International Business segment, the more mature markets are generating consistent low-to-mid single-digit growth while the smaller, less mature emerging markets are producing strong double-digit storage rental growth by taking advantage of the first-time outsourcing trends for physical records management in those markets. The internal revenue growth rate for service revenue is inherently more volatile than the storage rental revenue internal growth rate due to the more discretionary nature of certain complementary services we offer, such as large special projects, and the volatility of prices for recycled paper. These revenues, which are often event-driven and impacted to a greater extent by economic downturns as customers defer or cancel the purchase of certain services as a way to reduce their short-term costs, may be difficult to replicate in future periods. As a commodity, recycled paper prices are subject to the volatility of that market. The internal growth rate for total service revenues reflects the following: (1) consistent pressures on activity-based service revenues related to the handling and transportation of items in storage and secure shredding, particularly in North America; (2) fluctuations in the price of recycled paper, which increased through the third quarter of 2011 before beginning a sharp decline into the first quarter of 2012 and settling into a level approximately 30% below the 2011 average price; (3) softness in some of our other complementary service lines, such as fulfillment services; and (4) higher fuel surcharges.
60
OPERATING EXPENSES
Cost of Sales
Consolidated cost of sales (excluding depreciation and amortization) is comprised of the following expenses (in thousands):
|
Three Months Ended September 30, |
|
Percentage Change | % of Consolidated Revenues |
|
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Percentage Change (Favorable)/ Unfavorable |
|||||||||||||||||||||||
|
Dollar Change |
|
Constant Currency |
||||||||||||||||||||||
|
2011 | 2012 | Actual | 2011 | 2012 | ||||||||||||||||||||
Labor |
$ | 141,462 | $ | 152,824 | $ | 11,362 | 8.0 | % | 10.4 | % | 18.4 | % | 20.4 | % | 2.0 | % | |||||||||
Facilities |
105,978 | 101,574 | (4,404 | ) | (4.2 | )% | (2.2 | )% | 13.8 | % | 13.6 | % | (0.2 | )% | |||||||||||
Transportation |
31,527 | 30,578 | (949 | ) | (3.0 | )% | (0.6 | )% | 4.1 | % | 4.1 | % | 0.0 | % | |||||||||||
Product Cost of Sales and Other |
27,394 | 25,368 | (2,026 | ) | (7.4 | )% | (4.8 | )% | 3.6 | % | 3.4 | % | (0.2 | )% | |||||||||||
|
$ | 306,361 | $ | 310,344 | $ | 3,983 | 1.3 | % | 3.6 | % | 39.9 | % | 41.5 | % | 1.6 | % | |||||||||
|
Nine Months Ended September 30, |
|
Percentage Change | % of Consolidated Revenues |
|
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Percentage Change (Favorable)/ Unfavorable |
|||||||||||||||||||||||
|
Dollar Change |
|
Constant Currency |
||||||||||||||||||||||
|
2011 | 2012 | Actual | 2011 | 2012 | ||||||||||||||||||||
Labor |
$ | 438,682 | $ | 459,884 | $ | 21,202 | 4.8 | % | 7.0 | % | 19.3 | % | 20.5 | % | 1.2 | % | |||||||||
Facilities |
321,203 | 311,111 | (10,092 | ) | (3.1 | )% | (1.3 | )% | 14.1 | % | 13.8 | % | (0.3 | )% | |||||||||||
Transportation |
94,348 | 93,632 | (716 | ) | (0.8 | )% | 1.2 | % | 4.2 | % | 4.2 | % | 0.0 | % | |||||||||||
Product Cost of Sales and Other |
75,660 | 74,075 | (1,585 | ) | (2.1 | )% | 0.4 | % | 3.3 | % | 3.3 | % | 0.0 | % | |||||||||||
|
$ | 929,893 | $ | 938,702 | $ | 8,809 | 0.9 | % | 3.0 | % | 40.9 | % | 41.8 | % | 0.9 | % | |||||||||
Labor
Labor expense increased to 20.5% of consolidated revenues in the nine months ended September 30, 2012 compared to 19.3% in the comparable prior year period. Labor expense for the nine months ended September 30, 2012 increased by 7.0%, on a constant currency basis, compared to the nine months ended September 30, 2011, primarily due to merit increases and the reclassification of certain overhead expenses to cost of sales, as well as a $7.3 million increase in labor costs associated with our recent acquisitions. Labor costs were favorably impacted by 2.4 and 2.2 percentage points due to currency rate changes during the three and nine months ended September 30, 2012, respectively.
Facilities
Facilities costs decreased to 13.8% of consolidated revenues in the nine months ended September 30, 2012 compared to 14.1% in the comparable prior year period. The largest component of our facilities cost is rent expense, which, in constant currency terms, decreased by $0.7 million to $155.1 million for the nine months ended September 30, 2012 compared to the same period of 2011 primarily due to facility consolidations in North America in fiscal year 2011. Other facilities costs decreased by approximately $3.6 million, in constant currency terms, for the nine months ended September 30, 2012 compared to the nine months ended September 30, 2011 primarily due to reductions in insurance costs and personal property taxes. Facilities costs were favorably impacted by 2.0 and 1.8 percentage points due to currency rate changes during the three and nine months ended September 30, 2012, respectively.
61
Transportation
Transportation expenses increased by $1.1 million in constant currency terms during the nine months ended September 30, 2012 compared to the same period in 2011 as a result of a $2.0 million increase in vehicle fuel, repair and lease costs, partially offset by a reduction in third party transportation costs of $0.9 million. Transportation expenses were favorably impacted by 2.4 and 2.0 percentage points due to currency rate changes during the three and nine months ended September 30, 2012, respectively.
Product Cost of Sales and Other
Product cost of sales and other, which includes cartons, media and other service, storage and supply costs, is highly correlated to complementary revenue streams. For the nine months ended September 30, 2012, product cost of sales and other decreased by $1.6 million as compared to the prior year on an actual basis and is correlated to lower project revenues. These costs were favorably impacted by 2.6 and 2.5 percentage points due to currency rate changes during the three and nine months ended September 30, 2012, respectively.
Selling, General and Administrative Expenses
Selling, general and administrative expenses are comprised of the following expenses (in thousands):
|
Three Months Ended September 30, |
|
Percentage Change | % of Consolidated Revenues |
|
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Percentage Change (Favorable)/ Unfavorable |
|||||||||||||||||||||||
|
Dollar Change |
|
Constant Currency |
||||||||||||||||||||||
|
2011 | 2012 | Actual | 2011 | 2012 | ||||||||||||||||||||
General and Administrative |
$ | 117,076 | $ | 121,635 | $ | 4,559 | 3.9 | % | 5.7 | % | 15.2 | % | 16.3 | % | 1.1 | % | |||||||||
Sales, Marketing & Account Management |
60,597 | 55,033 | (5,564 | ) | (9.2 | )% | (7.9 | )% | 7.9 | % | 7.4 | % | (0.5 | )% | |||||||||||
Information Technology |
27,800 | 24,027 | (3,773 | ) | (13.6 | )% | (11.4 | )% | 3.6 | % | 3.2 | % | (0.4 | )% | |||||||||||
Bad Debt Expense |
3,530 | 3,803 | 273 | 7.7 | % | 9.8 | % | 0.5 | % | 0.5 | % | 0.0 | % | ||||||||||||
|
$ | 209,003 | $ | 204,498 | $ | (4,505 | ) | (2.2 | )% | (0.4 | )% | 27.2 | % | 27.3 | % | 0.1 | % | ||||||||
|
Nine Months Ended September 30, |
|
Percentage Change | % of Consolidated Revenues |
|
||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
Percentage Change (Favorable)/ Unfavorable |
|||||||||||||||||||||||
|
Dollar Change |
|
Constant Currency |
||||||||||||||||||||||
|
2011 | 2012 | Actual | 2011 | 2012 | ||||||||||||||||||||
General and Administrative |
$ | 364,950 | $ | 367,778 | $ | 2,828 | 0.8 | % | 2.5 | % | 16.1 | % | 16.4 | % | 0.3 | % | |||||||||
Sales, Marketing & Account Management |
187,672 | 171,371 | (16,301 | ) | (8.7 | )% | (7.3 | )% | 8.3 | % | 7.6 | % | (0.7 | )% | |||||||||||
Information Technology |
84,147 | 71,475 | (12,672 | ) | (15.1 | )% | (13.4 | )% | 3.7 | % | 3.2 | % | (0.5 | )% | |||||||||||
Bad Debt Expense |
8,378 | 8,049 | (329 | ) | (3.9 | )% | (2.4 | )% | 0.4 | % | 0.4 | % | 0.0 | % | |||||||||||
|
$ | 645,147 | $ | 618,673 | $ | (26,474 | ) | (4.1 | )% | (2.5 | )% | 28.4 | % | 27.5 | % | (0.9 | )% | ||||||||
General and Administrative
General and administrative expenses increased to 16.4% of consolidated revenues during the nine months ended September 30, 2012 compared to 16.1% in the comparable prior year period. In constant currency terms, general and administrative expenses increased by $8.9 million during the nine months ended September 30, 2012 compared to the same period in 2011. The increase was primarily
62
attributable to increased stock-based compensation expense of $6.9 million and a $2.8 million increase associated with our recent acquisitions. These increases were partially offset by the reclassification of certain overhead expenses to cost of sales. Included in general and administrative expenses for the nine months ended September 30, 2012 was $16.2 million of costs related to the Conversion Plan compared to $15.0 million of professional fees associated with our proxy contest in the same prior year period. General and administrative expenses were favorably impacted by 1.8 and 1.7 percentage points due to currency rate changes during the three and nine months ended September 30, 2012, respectively.
Sales, Marketing & Account Management
Sales, marketing and account management expenses decreased to 7.6% of consolidated revenues during the nine months ended September 30, 2012 compared to 8.3% in the same prior year period. In constant currency terms, the decrease of $13.4 million during the nine months ended September 30, 2012 compared to the same period in 2011 is primarily due to a $12.7 million reduction in compensation expenses, primarily associated with a decrease in commissions expense within our North American Business segment, as well as a corresponding decrease in the associated payroll taxes. Sales, marketing and account management expenses were favorably impacted by 1.3 and 1.4 percentage points due to currency rate changes during the three and nine months ended September 30, 2012, respectively.
Information Technology
In constant currency terms, information technology expenses decreased $11.0 million during the nine months ended September 30, 2012 compared to the same period in 2011 primarily due to decreased compensation expenses of $8.0 million, as well as decreased professional fees of $1.7 million. Information technology expenses were favorably impacted by 2.2 and 1.7 percentage points due to currency rate changes during the three and nine months ended September 30, 2012, respectively.
Bad Debt Expense
Consolidated bad debt expense for the nine months ended September 30, 2012 decreased $0.3 million, or 3.9%, to $8.0 million (0.4% of consolidated revenues) compared to $8.4 million (0.4% of consolidated revenues) in the same period in 2011. We maintain an allowance for doubtful accounts that is calculated based on our past loss experience, current and prior trends in our aged receivables, current economic conditions, and specific circumstances of individual receivable balances. We continue to monitor our customers' payment activity and make adjustments based on their financial condition and in light of historical and expected trends.
Depreciation, Amortization, and (Gain) Loss on Disposal/Write-down of Property, Plant and Equipment, Net
Depreciation expense decreased $4.7 million for the nine months ended September 30, 2012 compared to the nine months ended September 30, 2011, consisting of $2.3 million within our North American Business and Corporate segments associated with information technology assets reaching the end of their useful life and $2.4 million in our International Business segment primarily related to accelerated depreciation taken in previous years due to the decision to exit certain facilities in the United Kingdom.
Amortization expense increased $5.3 million for the nine months ended September 30, 2012 compared to the nine months ended September 30, 2011, primarily due to the increased amortization of customer relationship intangible assets acquired through business combinations.
Consolidated gain on disposal/write-down of property, plant and equipment, net was $1.5 million for the nine months ended September 30, 2012 and consisted primarily of $2.7 million of gains associated with the sale of leased vehicles in North America, partially offset by $0.7 million of asset
63
write-offs in North America and $0.5 million of asset write-offs associated with our Latin American operations. Consolidated gain on disposal/write-down of property, plant and equipment, net was $2.3 million for the nine months ended September 30, 2011 and consisted primarily of: (1) a gain of approximately $3.2 million associated with the disposal of a facility in North America; (2) a gain of approximately $1.9 million associated with the sale of leased vehicles in North America; partially offset by (3) a loss of approximately $2.3 million associated with certain third-party software licenses that were discontinued (including approximately $1.9 million associated with our International Business segment and approximately $0.4 million associated with our North American Business segment).
Intangible Impairments
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. As a result of the management and reporting changes, we concluded that we have three reporting units for our European operations: (1) the 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. 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 $46.5 million 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 $42.5 million was recorded and included in the third quarter of 2011).
OPERATING INCOME and ADJUSTED OIBDA
As a result of the foregoing factors, (1) consolidated operating income increased $18.8 million, or 13.9%, to $154.0 million (20.6% of consolidated revenues) for the three months ended September 30, 2012 from $135.2 million (17.6% of consolidated revenues) for the three months ended September 30, 2011; (2) consolidated operating income increased $32.7 million, or 7.8%, to $454.5 million (20.2% of consolidated revenues) for the nine months ended September 30, 2012 from $421.7 million (18.6% of consolidated revenues) for the nine months ended September 30, 2011; (3) consolidated Adjusted OIBDA decreased $9.6 million, or 3.8%, to $244.1 million (32.6% of consolidated revenues) for the three months ended September 30, 2012 from $253.7 million (33.0% of consolidated revenues) for the three months ended September 30, 2011; and (4) consolidated Adjusted OIBDA decreased $7.2 million, or 1.0%, to $705.6 million (31.4% of consolidated revenues) for the nine months ended September 30, 2012 from $712.8 million (31.4% of consolidated revenues) for the nine months ended September 30, 2011.
64
OTHER EXPENSES, NET
Interest Expense, Net
Consolidated interest expense, net increased $11.3 million to $61.4 million (8.2% of consolidated revenues) and $31.1 million to $178.4 million (7.9% of consolidated revenues) for the three and nine months ended September 30, 2012, respectively, from $50.0 million (6.5% of consolidated revenues) and $147.3 million (6.5% of consolidated revenues) for the three and nine months ended September 30, 2011, respectively, primarily due to the issuance of $1.0 billion in aggregate principal of our 53/4% Senior Subordinated Notes due 2024 (the "53/4% Notes due 2024") in August 2012 and the issuance of $400.0 million in aggregate principal amount of our 73/4% Senior Subordinated Notes due 2019 (the "73/4% Notes due 2019") in September 2011, as well as an increase in the average outstanding borrowings under our revolving credit facility during the nine months ended September 30, 2012 compared to the same period in 2011, which was partially offset by the early retirement of $231.3 million of our 73/4% Senior Subordinated Notes due 2015 (the "73/4% Notes due 2015") during early 2011, as well as the early retirement of $320.0 million of our 65/8% Senior Subordinated Notes due 2016 (the "65/8% Notes due 2016") and $200.0 million of our 83/4% Senior Subordinated Notes due 2018 (the "83/4% Notes due 2018") in August 2012. Our weighted average interest rate was 6.5% and 6.9% at September 30, 2012 and September 30, 2011, respectively.
Other (Income) Expense, Net (in thousands)
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
Dollar Change |
|||||||||||||||||
|
2011 | 2012 | 2011 | 2012 | |||||||||||||||
Foreign currency transaction losses (gains), net |
$ | 15,624 | $ | (1,131 | ) | $ | (16,755 | ) | $ | 14,381 | $ | 8,055 | $ | (6,326 | ) | ||||
Debt extinguishment expense, net |
| 10,628 | 10,628 | 993 | 10,628 | 9,635 | |||||||||||||
Other, net |
1,007 | (1,751 | ) | (2,758 | ) | (5,080 | ) | (4,175 | ) | 905 | |||||||||
|
$ | 16,631 | $ | 7,746 | $ | (8,885 | ) | $ | 10,294 | $ | 14,508 | $ | 4,214 | ||||||
Net foreign currency transaction losses of $8.1 million, based on period-end exchange rates, were recorded in the nine months ended September 30, 2012. Losses were primarily a result of changes in the exchange rate of each of the Euro and Brazilian real, as these currencies relate to our intercompany balances with and between our European and Brazilian subsidiaries, as well as additional losses associated with our British pound sterling denominated debt and forward foreign currency swap contracts. These losses were partially offset by gains resulting primarily from the change in the exchange rate of the British pound sterling against the U.S. dollar compared to December 31, 2011, as it relates to our intercompany balances with and between our subsidiary in the United Kingdom, as well as our Euro denominated bonds.
Net foreign currency transaction losses of $14.4 million, based on period-end exchange rates, were recorded in the nine months ended September 30, 2011. Losses were primarily a result of British pound sterling denominated debt and forward foreign currency swap contracts, Euro denominated bonds issued by IMI and changes in the exchange rate of the Russian ruble and certain Latin American currencies against the U.S. dollar compared to December 31, 2010, as these currencies relate to our intercompany balances with and between our European and Latin American subsidiaries. Partially offsetting these losses were gains which resulted primarily from changes in the exchange rate of the British pound sterling and Euro against the U.S. dollar compared to December 31, 2010, as these currencies relate to our intercompany balances with and between our European subsidiaries.
65
We recorded a charge of approximately $10.6 million in the third quarter of 2012 related to the early extinguishment of $320.0 million of the 65/8% Notes due 2016 and $200.0 million of the 83/4% Notes due 2018. This charge consists of the call premium associated with the 83/4% Notes due 2018 and original issue discounts and deferred financing costs related to the 65/8% Notes due 2016 and 83/4% Notes due 2018.
We recorded a gain of approximately $0.9 million in the first quarter of 2011 related to the early extinguishment of $231.3 million of the 73/4% Notes due 2015. This gain consists of original issue premiums, net of deferred financing costs related to our 73/4% Notes due 2015. Additionally, we recorded a charge of $1.8 million in the second quarter of 2011 related to the early retirement of our previous revolving credit and term loan facilities, representing a write-off of deferred financing costs.
Other, net in the nine months ended September 30, 2012 consists primarily of $1.9 million of royalty income associated with the Digital Business, $1.5 million of gains associated with our acquisition of equity interests that we previously held associated with our Turkish and Swiss joint ventures and $1.0 million of gains related to certain marketable securities held in a trust for the benefit of employees included in a deferred compensation plan we sponsor. Other, net in the nine months ended September 30, 2011 consists primarily of a $5.9 million gain associated with the fair valuing of the 20% equity interest that we previously held associated with our Polish joint venture in connection with our acquisition of the remaining 80% interest in January 2011.
Provision for Income Taxes
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 $31.9 million and $36.2 million, 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 REIT conversion. 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
66
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.
INCOME FROM CONTINUING OPERATIONS
As a result of the foregoing factors, (1) consolidated income from continuing operations for the three months ended September 30, 2012 increased $3.3 million, or 6.6%, to $53.7 million (7.2% of consolidated revenues) from income from continuing operations of $50.4 million (6.6% of consolidated revenues) for the three months ended September 30, 2011 and (2) consolidated income from continuing operations for the nine months ended September 30, 2012 decreased $42.8 million, or 21.5%, to $156.2 million (7.0% of consolidated revenues) from income from continuing operations of $199.0 million (8.8% of consolidated revenues) for the nine months ended September 30, 2011.
INCOME (LOSS) FROM DISCONTINUED OPERATIONS AND GAIN (LOSS) ON SALE OF DISCONTINUED OPERATIONS, NET OF TAX
Loss from discontinued operations, net of tax was $(19.4) million for the three months ended September 30, 2011, and $(33.7) million and $(5.7) million for the nine months ended September 30, 2011 and 2012, respectively.
A gain on sale of discontinued operations in the amount of $0.2 million ($6.9 million, inclusive of tax benefit) and $245.8 million ($200.3 million, net of tax benefit) was recorded during the three and nine months ended September 30, 2011, respectively, as a result of the Digital Sale. A loss on sale of discontinued operations in the amount of $1.9 million ($1.9 million, net of tax) was recorded during the nine months ended September 30, 2012 as a result of the sale of the Italian Business.
NONCONTROLLING INTERESTS
For the three and nine months ended September 30, 2012, net income attributable to noncontrolling interests resulted in a decrease in net income attributable to Iron Mountain Incorporated of $0.9 million and $2.4 million, respectively. Net income attributable to noncontrolling interests was $0.6 million and $2.1 million for the three and nine months ended September 30, 2011, respectively. These amounts represent our noncontrolling partners' share of earnings/losses in our majority-owned international subsidiaries that are consolidated in our operating results.
Segment Analysis (in thousands)
Our reportable operating segments are North American Business, International Business and Corporate. See Note 7 to Notes to Consolidated Financial Statements. Our North American Business segment offers information storage management services throughout the United States and Canada, including the storage of paper documents, as well as other media such as microfilm and microfiche, master audio and videotapes, film, X-rays and blueprints, including healthcare information services, vital records services, service and courier operations, and the collection, handling and disposal of sensitive documents for corporate customers ("Hard Copy"); the storage and rotation of backup computer media as part of corporate disaster recovery plans, including service and courier operations ("Data Protection"); information destruction services ("Destruction"); the scanning, imaging and document conversion services of active and inactive records, or DMS; the storage, assembly, and detailed reporting of customer marketing literature and delivery to sales offices, trade shows and prospective customers' sites based on current and prospective customer orders ("Fulfillment"); and technology escrow services that protect and manage source code. Our International Business segment offers information storage management services throughout Europe, Latin America and Asia Pacific, including Hard Copy, Data Protection, Destruction and DMS. Corporate consists of costs related to
67
executive and staff functions, including finance, human resources and information technology, which benefit the enterprise as a whole. These costs are primarily related to the general management of these functions on a corporate level and the design and development of programs, policies and procedures that are then implemented in the individual segments, with each segment bearing its own cost of implementation. Corporate also includes stock-based employee compensation expense associated with all employee stock-based awards.
North American Business
|
Three Months Ended September 30, |
|
Percentage Change | |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
|
Constant Currency |
Internal Growth |
|||||||||||||||
|
2011 | 2012 | Actual | ||||||||||||||||
Segment Revenue |
$ | 567,541 | $ | 546,355 | $ | (21,186 | ) | (3.7 | )% | (3.6 | )% | (3.3 | )% | ||||||
Segment Adjusted OIBDA(1) |
$ | 253,486 | $ | 234,307 | $ | (19,179 | ) | (7.6 | )% | (7.3 | )% | ||||||||
Segment Adjusted OIBDA(1) as a Percentage of Segment Revenue |
44.7 | % | 42.9 | % |
|
Nine Months Ended September 30, |
|
Percentage Change | |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
|
Constant Currency |
Internal Growth |
|||||||||||||||
|
2011 | 2012 | Actual | ||||||||||||||||
Segment Revenue |
$ | 1,680,352 | $ | 1,650,544 | $ | (29,808 | ) | (1.8 | )% | (1.5 | )% | (1.6 | )% | ||||||
Segment Adjusted OIBDA(1) |
$ | 723,584 | $ | 696,922 | $ | (26,662 | ) | (3.7 | )% | (3.4 | )% | ||||||||
Segment Adjusted OIBDA(1) as a Percentage of Segment Revenue |
43.1 | % | 42.2 | % |
During the three and nine months ended September 30, 2012, revenue in our North American Business segment decreased 3.7% and 1.8% compared to the three and nine months ended September 30, 2011, respectively, primarily due to negative internal growth of 3.3% and 1.6%, respectively. The negative internal growth was driven by negative complementary service revenue internal growth of 20.2% and 14.8%, respectively, in the three and nine months ended September 30, 2012. The negative complementary service revenue internal growth was primarily a result of a decrease in the price of recycled paper. The negative internal growth was also driven by negative core service internal growth of 4.8% and 2.7%, respectively, in the three and nine months ended September 30, 2012, which was primarily a result of lower revenues from activity-based services. Partially offsetting the negative service growth was storage rental revenue internal growth of 1.5% and 2.0%, respectively, in the three and nine months ended September 30, 2012, related to increased new sales and lower volume outflows. Additionally, unfavorable foreign currency rate changes related to the Canadian dollar resulted in decreased reported revenues, as measured in U.S. dollars, of 0.3% for the nine months ended September 30, 2012. Adjusted OIBDA, as a percentage of segment revenue, decreased in the nine months ended September 30, 2012 compared to the same period in 2011 as a result of the decrease in recycled paper revenue as well as $6.0 million of certain costs that were reclassified into the North American Business segment from the Corporate segment in fiscal year 2012.
68
International Business
|
Three Months Ended September 30, |
|
Percentage Change | |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
|
Constant Currency |
Internal Growth |
|||||||||||||||
|
2011 | 2012 | Actual | ||||||||||||||||
Segment Revenue |
$ | 200,765 | $ | 201,770 | $ | 1,005 | 0.5 | % | 7.2 | % | 1.4 | % | |||||||
Segment Adjusted OIBDA(1) |
$ | 44,686 | $ | 47,220 | $ | 2,534 | 5.7 | % | 12.2 | % | |||||||||
Segment Adjusted OIBDA(1) as a Percentage of Segment Revenue |
22.3 | % | 23.4 | % |
|
Nine Months Ended September 30, |
|
Percentage Change | |
|||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
|
Constant Currency |
Internal Growth |
|||||||||||||||
|
2011 | 2012 | Actual | ||||||||||||||||
Segment Revenue |
$ | 592,514 | $ | 596,244 | $ | 3,730 | 0.6 | % | 6.6 | % | 2.3 | % | |||||||
Segment Adjusted OIBDA(1) |
$ | 123,013 | $ | 133,105 | $ | 10,092 | 8.2 | % | 14.0 | % | |||||||||
Segment Adjusted OIBDA(1) as a Percentage of Segment Revenue |
20.8 | % | 22.3 | % |
Revenue in our International Business segment increased 0.6% during the nine months ended September 30, 2012 over the same period last year due to internal growth of 2.3%. Foreign currency fluctuations in 2012, primarily in Europe, resulted in decreased 2012 revenue, as measured in U.S. dollars, of approximately 7.6% and 6.5% in the three and nine months ended September 30, 2012, respectively, as compared to 2011. Total internal revenue growth for the segment for the three and nine months ended September 30, 2012 was supported by solid 5.3% and 6.2% storage rental internal growth, respectively. Acquisitions contributed 6.7% and 4.8% of the increase in total reported international revenues in the three and nine months ended September 30, 2012, respectively, primarily due to our acquisitions in Switzerland and Brazil in the second quarter of 2012. Adjusted OIBDA as a percentage of segment revenue increased by 150 basis points in the nine months ended September 30, 2012 compared to the prior year period, primarily due to increased operating income from productivity gains, pricing actions and disciplined cost management.
Corporate
|
Three Months Ended September 30, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
Percentage Change |
|||||||||||
|
2011 | 2012 | |||||||||||
Segment Adjusted OIBDA(1) |
$ | (44,449 | ) | $ | (37,407 | ) | $ | 7,042 | 15.8 | % | |||
Segment Adjusted OIBDA(1) as a Percentage of Consolidated Revenue |
(5.8 | )% | (5.0 | )% |
69
|
Nine Months Ended September 30, |
|
|
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
Percentage Change |
|||||||||||
|
2011 | 2012 | |||||||||||
Segment Adjusted OIBDA(1) |
$ | (133,799 | ) | $ | (124,418 | ) | $ | 9,381 | 7.0 | % | |||
Segment Adjusted OIBDA(1) as a Percentage of Consolidated Revenue |
(5.9 | )% | (5.5 | )% |
During the nine months ended September 30, 2012, expenses in the Corporate segment as a percentage of consolidated revenue decreased 0.4% compared to the nine months ended September 30, 2011, primarily due to (1) reduced information technology expenses of $9.0 million, (2) a $6.0 million reclassification of certain costs out of the Corporate segment and into the North American Business segment in fiscal year 2012 and (3) reductions in workers' compensation and medical expenses, which were partially offset by an $8.4 million increase in stock-based compensation expense.
Liquidity and Capital Resources
The following is a summary of our cash balances and cash flows (in thousands) as of and for the nine months ended September 30,
|
2011 | 2012 | |||||
---|---|---|---|---|---|---|---|
Cash flows from operating activitiescontinuing operations |
$ | 451,150 | $ | 311,653 | |||
Cash flows from investing activitiescontinuing operations |
(236,335 | ) | (287,161 | ) | |||
Cash flows from financing activitiescontinuing operations |
(320,219 | ) | 143,739 | ||||
Cash and cash equivalents at the end of period |
480,879 | 334,583 |
Net cash provided by operating activities from continuing operations was $311.7 million for the nine months ended September 30, 2012 compared to $451.2 million for the nine months ended September 30, 2011. The 30.9% decrease resulted primarily from higher interest payments, cash payments for incentive compensation and income taxes in the nine months ended September 30, 2012 compared to the same period in 2011.
Our business requires capital expenditures to support our expected revenue growth and ongoing operations as well as new products and services and increased profitability. These expenditures are included in the cash flows from investing activities from continuing operations. The nature of our capital expenditures has evolved over time along with the nature of our business. We make capital expenditures to support a number of different objectives. The majority of our capital goes to support business-line growth and our ongoing operations, but we also expend capital to support the development and improvement of products and services and projects designed to increase our profitability. These expenditures are generally small and more discretionary in nature. Cash paid for our capital expenditures, cash paid for acquisitions (net of cash acquired) and additions to customer acquisition costs during the nine months ended September 30, 2012 amounted to $165.5 million, $106.2 million and $13.4 million, respectively. For the nine months ended September 30, 2012, these expenditures were funded with cash flows provided by operating activities from continuing operations. Excluding potential future acquisitions, we expect our capital expenditures to be approximately $255.0 million in the year ending December 31, 2012. Included in our estimated capital expenditures for 2012 is approximately $50.0 million of real estate purchases and approximately $10.0 million associated with the Conversion Plan.
Net cash provided by financing activities from continuing operations was $143.7 million for the nine months ended September 30, 2012. During the nine months ended September 30, 2012, we
70
received $985.0 million in net proceeds from the issuance of our 53/4% Notes due 2024 and $22.3 million of proceeds from the exercise of stock options and purchases under the employee stock purchase plan. We used the proceeds from these financing transactions (1) for the early retirement of $320.0 million and $200.0 million of our 65/8% Notes due 2016 and 83/4% Notes due 2018, respectively; (2) to repay borrowings under our term loan and revolving credit facility and other debt of $165.9 million; (3) to repurchase $38.1 million of our common stock; and (4) to pay dividends in the amount of $132.3 million on our common stock.
Our board of directors has authorized up to $1.2 billion in repurchases of our common stock. All repurchases are subject to stock price, market conditions, corporate and legal requirements and other factors. As of September 30, 2012, we had a remaining amount available for repurchase under our share repurchase program of $66.0 million, which represents approximately 1% in the aggregate of our outstanding common stock based on the closing stock price on such date.
The following table is a summary of our repurchase activity under all of our share repurchase programs during the first nine months of 2012:
|
2012 | ||||||
---|---|---|---|---|---|---|---|
|
Shares | Amount(1) | |||||
|
|
(In thousands) |
|||||
Authorizations remaining as of January 1, |
$ | 100,701 | |||||
Additional Authorizations |
| ||||||
Repurchases paid |
1,103,149 | (34,666 | ) | ||||
Repurchases unsettled |
| ||||||
Authorization remaining as of March 31, |
$ | 66,035 | |||||
In February 2010, our board of directors adopted a dividend policy under which we have paid, and in the future intend to pay, quarterly cash dividends on our common stock. Declaration and payment of future quarterly dividends is at the discretion of our board of directors. In June 2012, we announced an 8% increase to our next six regular quarterly dividend payments, accelerating distributions to stockholders over that period to include total cash dividends of approximately $280.0 million, based on the number of currently outstanding shares of our common stock. While the next quarterly dividend will not be declared by the Board of Directors until its regularly scheduled meeting in December 2012, management expects to recommend to the Board of Directors that it maintain the current quarterly dividend on a per share basis. This would represent an increase in the aggregate quarterly dividend paid of nearly 10% over current levels based on management's estimate of the number of shares to be issued in connection with the announced special dividend of $700.0 million (the "Special Dividend") to be paid in cash and shares of common stock on November 21, 2012 (the "Distribution Date"). We may pay certain distributions after becoming a REIT in the form of cash and common stock. In fiscal year 2011 and in the first nine months of 2012, our board of directors declared the following dividends:
Declaration Date |
Dividend Per Share |
Record Date |
Total Amount |
Payment Date |
||||||
---|---|---|---|---|---|---|---|---|---|---|
March 11, 2011 | $ | 0.1875 | March 25, 2011 | $ | 37,601 | April 15, 2011 | ||||
June 10, 2011 | 0.2500 | June 24, 2011 | 50,694 | July 15, 2011 | ||||||
September 8, 2011 | 0.2500 | September 23, 2011 | 46,877 | October 14, 2011 | ||||||
December 1, 2011 | 0.2500 | December 23, 2011 | 43,180 | January 13, 2012 | ||||||
March 8, 2012 | 0.2500 | March 23, 2012 | 42,791 | April 13, 2012 | ||||||
June 5, 2012 | 0.2700 | June 22, 2012 | 46,336 | July 13, 2012 | ||||||
September 6, 2012 | 0.2700 | September 25, 2012 | 46,473 | October 15, 2012 |
71
In April 2011, we announced a three-year strategic plan that included stockholder payouts through a combination of share buybacks, ongoing quarterly dividends and potential one-time dividends of approximately $2.2 billion through 2013, with approximately $1.2 billion to be paid out by May 2012. We fulfilled the commitment to return $1.2 billion of capital to stockholders by May 2012. The REIT Conversion Plan, however, includes several modifications to the previously announced stockholder payout plan. In accordance with tax rules applicable to REIT conversions, we anticipate making distributions to stockholders of our accumulated earnings and profits of approximately $1.0 billion to $1.5 billion (collectively, the "E&P Distribution"). We expect to pay the E&P Distribution in a combination of common stock and cash dividends, with at least 80% of the E&P Distribution in the form of common stock and up to 20% in cash. On October 11, 2012, we announced the declaration by our Board of Directors of the Special Dividend payable on the Distribution Date, at the election of the stockholders, in either common stock or cash to stockholders of record as of October 22, 2012. The Special Dividend, which is a portion of the E&P Distribution, is expected to be paid in a combination of common stock and cash. The balance of any additional E&P Distribution will be paid out over several years beginning in 2014 based, in part, on IRS rules and the timing of the conversions of additional international operations into the REIT structure. Stockholders have the right to elect, by 5:00 pm eastern time on November 14, 2012, to be paid their pro rata portion of the Special Dividend in all common stock or cash; provided, however, that the total amount of cash payable to all stockholders associated with the Special Dividend will be limited to a maximum of $140.0 million (excluding cash paid in lieu of fractional shares), with the balance of the Special Dividend payable in the form of common stock. Our shares of common stock will be valued for purposes of the Special Dividend based upon the average closing price on the three trading days following November 14, 2012, and as such, we do not know the number of shares of common stock we will issue in the Special Dividend. These shares will impact weighted average shares outstanding from the date of issuance, thus impacting our earnings per share data prospectively from the Distribution Date. With regard to our levels of indebtedness, we plan to operate within our target leverage ratio range of 3x - 4x EBITDA (as defined in our revolving credit facility). We may temporarily operate above the high end of this range due to the timing of cash outlays related to the Conversion Plan.
There are significant tax payments and other costs associated with implementing the Conversion Plan, and certain tax liabilities may be incurred regardless of whether we ultimately succeed in converting to a REIT. In addition, we must undertake major modifications to our internal systems, including accounting, information technology and real estate, in order to convert to a REIT. We currently estimate that we will incur approximately $325.0 million to $425.0 million in costs to support the Conversion Plan, including approximately $225.0 million to $275.0 million of related tax payments associated with a change in our method of depreciating and amortizing various assets, including our racking, from our current method to methods that are consistent with the characterization of such assets as real property. The total tax on recapture of depreciation and amortization expenses across all relevant assets is expected to be paid out over up to five years beginning in 2012, with approximately $80.0 million to be paid in 2012. These tax liabilities were already reflected as long-term deferred income taxes on our consolidated balance sheet. As such, there will be no income statement impact associated with the payment of these tax liabilities. However, we have reclassified approximately $36.0 million 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 as of September 30, 2012. Additionally, we currently estimate the incremental operating and capital expenditures associated with the Conversion Plan through 2014 to be approximately $100.0 million to $150.0 million. Of these amounts, approximately $35.0 million to $40.0 million is expected to be incurred in 2012, inclusive of approximately $10.0 million of capital expenditures.
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.
72
Treasuries) and accounts receivable. The only significant concentrations of liquid investments as of September 30, 2012 relate to cash and cash equivalents and restricted cash held on deposit with six global banks and eight "Triple A" rated money market funds, 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 $50.0 million or any one financial institution to a maximum of $75.0 million. As of September 30, 2012, our cash and cash equivalents and restricted cash balance was $371.2 million, including money market funds and time deposits amounting to $352.3 million. A substantial portion of the money market funds is invested in U.S. Treasuries.
We are highly leveraged and expect to continue to be highly leveraged for the foreseeable future. Our consolidated debt as of September 30, 2012 was comprised of the following (in thousands):
Revolving Credit Facility(1) |
$ | | ||
Term Loan Facility(1) |
468,750 | |||
71/4% GBP Senior Subordinated Notes due 2014 (the "71/4% Notes")(2) |
242,475 | |||
71/2% CAD Senior Subordinated Notes due 2017 (the "Subsidiary Notes")(3) |
177,914 | |||
8% Senior Subordinated Notes due 2018 (the "8% Notes")(2) |
49,827 | |||
63/4% Euro Senior Subordinated Notes due 2018 (the "63/4% Notes")(2) |
326,238 | |||
73/4% Senior Subordinated Notes due 2019 (the "73/4% Notes due 2019")(2) |
400,000 | |||
8% Senior Subordinated Notes due 2020 (the "8% Notes due 2020")(2) |
300,000 | |||
83/8% Senior Subordinated Notes due 2021 (the "83/8% Notes")(2) |
548,475 | |||
53/4% Senior Subordinated Notes due 2024 (the "53/4% Notes")(2) |
1,000,000 | |||
Real Estate Mortgages, Capital Leases and Other |
225,748 | |||
Total Long-term Debt |
3,739,427 | |||
Less Current Portion |
(71,380 | ) | ||
Long-term Debt, Net of Current Portion |
$ | 3,668,047 | ||
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 $725.0 million (including Canadian dollars, British pounds sterling and Euros, among other currencies) (the "Revolving Credit Facility") and (2) a $500.0 million term loan facility (the "Term Loan Facility", and collectively with the Revolving Credit Facility, the "Credit Agreement").
73
We have the right to increase the aggregate amount available to be borrowed under the Credit Agreement up to a maximum of $1.8 billion. 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 $400.0 million is available to IMI and IMIM in U.S. dollars, British pounds sterling and Euros; (2) tranche two in the amount of $150.0 million 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 $175.0 million 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 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 $2.9 million. 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 $722.1 million. The interest rate in effect under the Term Loan Facility was 2.3% as of September 30, 2012.
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, uses 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
74
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.
Our ability to pay interest on or to refinance our indebtedness depends on our future performance, working capital levels and capital structure, which are subject to general economic, financial, competitive, legislative, regulatory and other factors which may be beyond our control. There can be no assurance that we will generate sufficient cash flow from our operations or that future financings will be available on acceptable terms or in amounts sufficient to enable us to service or refinance our indebtedness or to make necessary capital expenditures.
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 $79.0 million ($75.0 million, net of cash acquired. Included in the purchase price is approximately $8.0 million 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 $21.6 million.
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 $985.0 million, after paying the underwriters' discounts and commissions, were used to redeem of 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 the Conversion Plan.
In August 2012, we redeemed (1) the $320.0 million aggregate principal amount outstanding of our 65/8% Notes at 100% of par, plus accrued and unpaid interest, and (2) the $200.0 million 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 $10.6 million 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.
We expect to meet our cash flow requirements for the next twelve months from cash generated from operations, existing cash, cash equivalents, borrowings under the Credit Agreement, other financings, which may include senior subordinated notes, secured credit facilities, securitizations and mortgage or capital lease financings, and the issuance of equity. We expect to meet our long-term cash flow requirements using the same means described above. If we convert to a REIT, we expect our long-term capital allocation strategy will naturally shift toward increased use of equity to support lower leverage, though our leverage may increase in the short-term to fund the costs to support the Conversion Plan.
75
Net Operating Losses and Foreign Tax Credit Carryforwards
We have federal net operating loss carryforwards, which begin to expire in 2020 through 2025, of $25.9 million ($9.1 million, tax effected) at September 30, 2012 to reduce future federal taxable income. We have an asset for state net operating losses of $7.9 million (net of federal tax benefit), which begins to expire in 2012 through 2025, subject to a valuation allowance of approximately 99%. We have assets for foreign net operating losses of $40.3 million, with various expiration dates, subject to a valuation allowance of approximately 72%. We also have foreign tax credits of $57.1 million, which begin to expire in 2015 through 2019, subject to a valuation allowance of approximately 65%.
Inflation
Certain of our expenses, such as wages and benefits, insurance, occupancy costs and equipment repair and replacement, are subject to normal inflationary pressures. Although to date we have been able to offset inflationary cost increases through increased operating efficiencies and the negotiation of favorable long-term real estate leases, we can give no assurance that we will be able to offset any future inflationary cost increases through similar efficiencies, leases or increased storage or service charges.
Item 4. Controls and Procedures
Disclosure Controls and Procedures
The term "disclosure controls and procedures" is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). These rules refer to the controls and other procedures of a company that are designed to ensure that information is recorded, processed, summarized and communicated to management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding what is required to be disclosed by a company in the reports that it files under the Exchange Act. As of September 30, 2012 (the "Evaluation Date"), we carried out an evaluation, under the supervision and with the participation of our management, including our chief executive officer and chief financial officer, of the effectiveness of our disclosure controls and procedures. As disclosed in our Annual Report on Form 10-K filed on February 28, 2012, we determined that we had a material weakness in our internal control over financial reporting as of December 31, 2011, because we failed to maintain effective controls over the identification and monitoring of price reduction clauses in certain U.S. government customer contracts. As discussed below, our management is in the process of actively addressing and remediating this material weakness. Our chief executive officer and chief financial officer concluded that, as of the Evaluation Date, our disclosure controls and procedures were not effective as a result of our unremediated material weakness. To address this control weakness, we performed additional analysis and performed other procedures in order to prepare the unaudited consolidated financial statements in accordance with GAAP. Accordingly, management believes that the condensed consolidated financial statements included herein fairly present, in all material respects, our financial condition, results of operations and cash flows for the periods presented, in conformity with GAAP.
Changes in Internal Control over Financial Reporting
Our management, with the participation of our principal executive officer and principal financial officer, is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act. Our internal control system is designed to provide reasonable assurance to our management and board of directors regarding the preparation and fair presentation of published financial statements.
During the three months ended September 30, 2012, we have continued to undertake actions to remediate the material weakness in our internal control over financial reporting identified at the end of
76
2011. These actions include appropriate and reasonable steps to make necessary improvements to our internal control over financial reporting including:
We continue our remediation efforts and we expect to complete testing of our newly designed and implemented controls in the fourth quarter of 2012. We believe that the remediation measures described above will strengthen our internal control over financial reporting and remediate the material weakness we have identified. We plan to continue making assessments of and implementing such other actions that are determined to be necessary or advisable in further remediation of this area of our internal control over financial reporting as warranted.
The only changes in our internal control over financial reporting during the three months ended September 30, 2012 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting are discussed above.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
We did not sell any unregistered securities during the three months ended September 30, 2012, nor did we repurchase any shares of our common stock during the three months ended September 30, 2012. As of September 30, 2012, we had approximately $66.0 million available for future repurchase under our authorized stock repurchase program.
(a) Exhibits
Certain exhibits indicated below are incorporated by reference to documents we have filed with the Commission. Each exhibit marked by a pound sign (#) is a management contract or compensatory plan.
Exhibit No. | Description | ||
---|---|---|---|
4.1 | Second Supplemental Indenture, dated as of August 10, 2012, among Iron Mountain Incorporated, the Guarantors named therein and The Bank of New York Mellon Trust Company, N.A., as trustee. (Incorporated by reference to the Company's Current Report on Form 8-K dated August 10, 2012.) | ||
10.1 |
Amendment to Credit Agreement, dated as of August 15, 2012, among the Company, Iron Mountain Information Management, Inc., Iron Mountain Canada Corporation, Iron Mountain Switzerland GmbH, Iron Mountain Europe Limited, Iron Mountain Australia Pty Ltd., Iron Mountain Information Management (Luxembourg) S.C.S., Iron Mountain Luxembourg S.a r.l, the Lenders party thereto, RBS Citizens, N.A. and Bank of America, N.A., as Co-Syndication Agents, Barclays Bank PLC, HSBC Bank USA, N.A., Morgan Stanley Senior Funding, Inc. and the Bank of Nova Scotia, as Co-Documentation Agents, J.P. Morgan Securities LLC and RBS Citizens, N.A., as Lead Arrangers and Joint Bookrunners, JPMorgan Chase Bank, Toronto Branch, as Canadian Administrative Agent, and JPMorgan Chase Bank, N.A., as Agent for the Lenders. (Filed herewith.) |
77
Exhibit No. | Description | ||
---|---|---|---|
10.2 | Omnibus Performance Unit Amendment to the Iron Mountain Incorporated 2002 Stock Incentive Plan. (Filed herewith.) | ||
12 |
Statement re: Computation of Ratios. (Filed herewith.) |
||
31.1 |
Rule 13a-14(a) Certification of Chief Executive Officer. (Filed herewith.) |
||
31.2 |
Rule 13a-14(a) Certification of Chief Financial Officer. (Filed herewith.) |
||
32.1 |
Section 1350 Certification of Chief Executive Officer. (Filed herewith.) |
||
32.2 |
Section 1350 Certification of Chief Financial Officer. (Filed herewith.) |
||
101.1 |
The following materials from Iron Mountain Incorporated's Quarterly Report on Form 10-Q for the quarter ended September 30, 2012, formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Income (Loss), (iv) Consolidated Statements of Equity, (v) Consolidated Statements of Cash Flows and (vi) Notes to Consolidated Financial Statements, tagged as blocks of text and in detail. (Filed herewith.) |
78
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
IRON MOUNTAIN INCORPORATED | ||||
November 2, 2012 |
By: |
/s/ BRIAN P. MCKEON |
||
(DATE) | Brian P. McKeon Executive Vice President and Chief Financial Officer (Principal Financial and Accounting Officer) |
79