-
Q4/2010 results conclude a year of strong financial performance;
quarterly revenue, Adjusted OIBDA and Adjusted EPS in line with
expectations
-
Full year 2010 results build on strong long-term track record;
profitability and free cash flow before acquisitions and discretionary t
investments reach record high levels
-
Company targets solid cash flow and Adjusted EPS gains in 2011;
refines preliminary outlook for revenue and Adjusted OIBDA
BOSTON, Feb 24, 2011 (BUSINESS WIRE) --
Iron
Mountain Incorporated (NYSE: IRM), the information management
company, today reported its financial results for the fourth quarter
ended December 31, 2010. The Company reported revenue, Adjusted OIBDA,
as defined below (see Appendix B) and Adjusted Earnings Per Share (see
Appendix B), growth of 1%, 4% and 11%, respectively, compared to the
fourth quarter of 2009. Adjusted OIBDA growth was supported by benefits
from ongoing operational improvement initiatives that drove continued
gross margin gains. Adjusted OIBDA gains and controlled capital
expenditures drove $373 million of free cash flow before acquisitions
and discretionary investments (FCF) for the full year (see Appendix B).
The Company increased its full-year 2011 outlook for FCF and Adjusted
EPS and refined its revenue and Adjusted OIBDA outlook to reflect
current service revenue growth trends. Reported EPS for the quarter was
$0.16 per share, including an additional $29 million, or $0.14 per
share, goodwill impairment charge reflecting the finalization of the
valuation of the digital business as previously announced last quarter.
"Iron Mountain's fourth quarter results were in line with expectations
and capped a year of solid financial performance for the Company as we
posted our 22nd consecutive year of storage revenue growth.
We reached record high levels for Adjusted OIBDA margins and free cash
flow, continued to strengthen our balance sheet and implemented our
first shareholder payout program," said Bob Brennan, President and CEO.
"Our business foundation is sound and we are well positioned to build on
our long-term track record of strong performance as we move forward."
Key Financial Highlights - FY 2010
The Company delivered strong financial performance in 2010 with
profitability and FCF reaching record high levels on solid revenue
growth of 4% for the year. Revenue for 2010 was $3.1 billion supported
by 2% internal growth and benefits from acquisitions and favorable
foreign currency rate changes, which added another 2% to total growth.
Solid storage revenue growth and strong performance in our international
expansion markets more than offset continued core service weakness and
lower eDiscovery revenues. Gross profit increased 8% to $1.9 billion
from $1.7 billion in 2009 supported by continued benefits from
productivity initiatives, solid operating performance in international
operations and higher recycled paper prices. These gains combined with
controlled overhead spending resulted in $945 million of Adjusted OIBDA
for 2010, a 9% increase over the prior year.
Adjusted EPS increased 17% in 2010 to $1.15 per share compared to 2009
supported by strong operating performance and lower interest expense.
Reported net loss for the year was $54 million, or $0.27 per diluted
share, including a $1.40 per share goodwill impairment charge related to
the digital business as discussed more fully below. Strong operating
profit gains and controlled capital spending drove an 11% increase in
FCF from $336 million in 2009 to $373 million, or 12% of revenues, in
2010.
Key Financial Highlights - Q4 2010
Iron Mountain reported total consolidated revenues of $789 million for
the fourth quarter, a 1% increase over the prior year period, supported
by gains in storage internal revenue growth. At 1% for the fourth
quarter, total core revenue internal growth trends were consistent with
the prior quarter. Complementary revenue growth moderated in the quarter
as strong hybrid revenue growth and narrowing gains from higher paper
prices were partially offset by lower project revenues and eDiscovery
sales.
Storage internal growth for the quarter was 2%, consistent with third
quarter levels. Global records management net volumes increased modestly
in the quarter as destructions remained at relatively higher levels, and
increases from new sales were offset by modest declines in incoming
volumes from existing customers. Core service revenue growth was (2)% as
a result of continued softness in core service activity levels. Pressure
on core services constrained core internal revenue growth and total
internal revenue growth to 1% in the quarter.
The Company reported gross profits (excluding depreciation and
amortization) of $480 million with its gross profit margin improving
from 58.9% in the fourth quarter of 2009 to 60.8% in the fourth quarter
of 2010. These gains were supported by higher storage gross margins,
particularly in the North American segment. Continued benefits from
productivity initiatives drove higher service margins, which were also a
key contributor to our improved gross profit performance.
Adjusted operating income before depreciation, amortization and goodwill
impairment (Adjusted OIBDA) for the quarter was $239 million, up 4%
compared to the fourth quarter of 2009. Selling, general and
administrative costs in the fourth quarter were up 5% compared to the
prior year period driven by select investments in growth and operational
initiatives.
Operating income for the fourth quarter of 2010 was $124 million
compared to $147 million for the fourth quarter of 2009. Included in
operating income in 2010 is an additional $29 million goodwill
impairment charge recorded in the Worldwide Digital Business segment
based on the final valuation of the digital business completed during
the quarter. The total goodwill impairment charge of $284 million, of
which an estimate of $255 million was originally recorded in the third
quarter of 2010, reflects the impact of a combination of factors
including on-going economic pressures on the digital business and recent
challenges specifically related to the eDiscovery business such as
reduced average matter size and lower pricing. This non-cash charge does
not impact revenue, Adjusted OIBDA, Adjusted EPS or FCF. The Company has
taken proactive steps to improve segment performance including changes
in leadership, integrating sales and marketing efforts to drive higher
growth and integrating certain support functions to drive cost
efficiency.
Net income attributable to Iron Mountain Incorporated for the quarter
was $33 million, or $0.16 per diluted share, compared to net income
attributable to Iron Mountain of $61 million, or $0.30 per diluted
share, for the fourth quarter of 2009. The decrease in reported earnings
was driven primarily by the $29 million goodwill impairment charge
discussed above and a higher effective tax rate. The goodwill impairment
charge was partially offset by higher Adjusted OIBDA and lower interest
expense due to the $200 million partial redemption of the Company's
7-3/4% senior subordinated notes due 2015 completed in the third quarter.
The structural tax rate for the fourth quarter was 39%, in line with our
expectations. Including the impact of discrete tax items, primarily
related to the goodwill impairment charge, the effective tax rate for
the quarter was 54%. There was minimal tax benefit associated with the
goodwill impairment charge as the majority of the goodwill associated
with the Worldwide Digital business is non-deductible. Adjusted EPS for
the quarter was $0.30 per diluted share, an increase of 11% compared to
the same prior year period. (See Appendix B)
Capital expenditures, excluding real estate, incurred in 2010 totaled
$253 million, or 8.1% of revenues. The Company is sustaining capital
efficiency gains reflecting ongoing control over spending levels and
reductions due to moderated growth rates.
The Company's FCF for the year ended December 31, 2010 was $373 million,
an 11% increase compared to $336 million for the year ended December 31,
2009. Higher Adjusted OIBDA and lower capital expenditures in 2010
compared to the same prior year period drove the increase in FCF. As of
December 31, 2010, the Company had more than $1 billion of liquidity,
including cash of $259 million and availability under its revolving
credit facility of $763 million.
The Company's consolidated leverage ratio of net debt to EBITDA (as
defined by its senior credit facility) was 2.9 times at December 31,
2010. This ratio is well below the covenant limitation of 5.5 times
included in its senior credit facility. In January 2011, the Company
used cash on hand and borrowings under its revolving credit facility to
redeem the remaining $231 million of its 7-3/4% senior subordinated
notes due 2015. This transaction will save the Company approximately $15
million annually in interest expense.
See the appendices at the end of this press release for Selected
Financial Data, a discussion of non-GAAP measures and additional
information regarding the Company's results.
Dividends and Share Repurchases
On December 13, 2010, the Company announced that its board of directors
declared a quarterly dividend of $0.1875 per share for shareholders of
record as of December 27, 2010, which was paid on January 14, 2011. This
represents an increase of 200% over the quarterly dividend previously
paid. During the fourth quarter of 2010, the Company repurchased 0.8
million shares of its common stock for a total aggregate purchase price
of approximately $17 million under its existing share repurchase
program. As of December 31, 2010, the Company had repurchased an
aggregate of 4.8 million shares for a total cost of approximately $111
million. As of December 31, 2010, there was approximately $239 million
remaining under the existing authorization for future share repurchases.
Acquisitions & Divestitures
Since the third quarter of 2010, the Company has acquired two
information management businesses in its North American Physical
segment. Two new markets were added to the International Physical
segment with acquisitions in Hungary and Serbia, and the company
acquired the remaining 80% equity in its Polish joint venture. These
European acquisitions are important additions to the International
segment and fit well with Iron Mountain's acquisition strategy, which
focuses on acquiring attractive businesses that provide a strong
platform for future growth by expanding the Company's geographic
footprint and service offerings while enhancing its existing operations.
Financial Performance Outlook
The Company is maintaining a measured outlook on revenue growth while
calling for continued solid Adjusted EPS growth and FCF performance. Our
outlook is for reported revenue growth in 2011 to be in the 2% to 4%
range for the full year supported by internal growth in the range of 0%
to 2%. The Company refined its full year guidance to reflect current
service activity trends, current recycled paper price levels and lower
expectations for revenues in eDiscovery. We expect growth to be
supported by progress in the area of new sales and continued solid gains
in international markets. For 2011, we are expecting acquisitions and
foreign currency rate changes to add 1% to 2% to total revenue growth
based on recent exchange rates. We are also targeting solid underlying
gains in Adjusted OIBDA supported by continued focus on productivity
improvement in our North American field and support operations and
progress in strengthening international returns. These gains will enable
us to pursue targeted investments in sales and marketing capabilities in
support of accelerated new sales growth. On a reported basis, our
outlook is for Adjusted OIBDA growth in 2011 to be in the 0% to 3%
range. This outlook assumes a return to normal incentive compensation
levels in 2011, following lower than normal payouts in 2010. Adjusted
EPS will further benefit from lower interest expense and reduced shares
outstanding as a result of our share repurchase activity. The Company
now expects Adjusted EPS to be in the range of $1.21 to $1.30 per
diluted share, yielding 5% to 13% growth compared to 2010. The Company
expects capital expenditures for the year to be approximately $245
million. Our 2011 outlook is for FCF to be in the range of $375 million
to $410 million supported by lower expected interest expense and capital
expenditures. The calculation of Adjusted EPS assumes a 39% structural
tax rate and 200 million shares outstanding.
This guidance is based on current expectations and does not include the
potential impact of any future acquisitions or divestitures (dollars in
millions):
|
|
|
|
|
|
|
|
|
Year Ending
December 31, 2011
|
|
% Growth
vs. 2010
|
|
|
Low |
|
High |
|
As Reported |
|
Revenues
|
|
$3,175
|
|
$3,240
|
|
2% - 4%
|
|
Adjusted OIBDA
|
|
$941
|
|
$971
|
|
0% - 3%
|
|
Adjusted EPS
|
|
$1.21
|
|
$1.30
|
|
5% - 13%
|
|
FCF
|
|
$375
|
|
$410
|
|
1% - 10%
|
|
Capital Expenditures
|
|
~245
|
|
|
|
Iron Mountain's conference call to discuss its fourth quarter and full
year 2010 financial results and full year 2011 outlook will be held
today at 8:30 a.m. Eastern Time. The Company will simulcast the
conference call on its Web site at www.ironmountain.com,
the content of which is not part of this earnings release. A slide
presentation providing summary financial and statistical information
that will be discussed on the conference call will also be posted to the
Web site and available for real-time viewing. The slide presentation and
replays of the conference call will be available on the Web site for
future reference.
About Iron Mountain
Iron Mountain Incorporated (NYSE: IRM) provides information management
services that help organizations lower the costs, risks and
inefficiencies of managing their physical and digital data. The
Company's solutions enable customers to protect and better use their
information--regardless of its format, location or lifecycle stage--so
they can optimize their business and ensure proper recovery, compliance
and discovery. Founded in 1951, Iron Mountain manages billions of
information assets, including business records, electronic files,
medical data, emails and more for organizations around the world. Visit www.ironmountain.com
for more information.
Forward Looking Statements
This press release contains certain forward-looking statements within
the meaning of the Private Securities Litigation Reform Act of 1995 and
federal securities laws, and is subject to the safe-harbor created by
such Act. Forward-looking statements include our 2011 financial
performance outlook and statements regarding our goals, beliefs, future
growth strategies, investment objectives, plans and current
expectations, such as our expected continued productivity improvements,
international expansion and intent and ability to repurchase shares and
pay dividends. These statements involve known and unknown risks,
uncertainties and other factors that may cause the actual results to be
materially different from those contemplated in the forward-looking
statements. Such factors include, but are not limited to: (i) the cost
to comply with current and future laws, regulations and customer demands
relating to privacy issues; (ii) the impact of litigation or disputes
that may arise in connection with incidents in which the Company fails
to protect its customers' information;(iii) changes in the price
for the Company's services relative to the cost of providing such
services; (iv) changes in customer preferences and demand for the
Company's services;(v) the cost or potential liabilities
associated with real estate necessary for the Company's business; (vi)
the performance of business partners upon whom the Company depends for
technical assistance or management expertise outside the United States;
(vii) changes in the political and economic environments in the
countries in which the Company's international subsidiaries operate;
(viii) in the various digital businesses in which the Company is
engaged, the Company's ability to keep up with rapid technological
changes, evolving industry expectations and changing customer
requirements or competition for customers; (ix) claims that the
Company's technology violates the intellectual property rights of a
third party; (x) the impact of legal restrictions or limitations under
stock repurchase plans on price, volume or timing of stock repurchases;
(xi) the impact of alternative, more attractive investments on dividends
or stock repurchases; (xii) the Company's ability or inability to
complete acquisitions on satisfactory terms and to integrate acquired
companies efficiently; (xiii) other trends in competitive or economic
conditions affecting the Company's financial condition or results of
operations not presently contemplated; and (xiv) other risks described
more fully in the Company's most recently filed Annual Report on Form
10-K under "Item 1A. Risk Factors." Except as required by law, Iron
Mountain undertakes 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.
|
|
APPENDIX A
|
|
|
Selected Financial Data:
|
|
(dollars in millions, except per share data)
|
|
Q4/2009 |
|
Q4/2010 |
|
Inc (Dec) |
|
FY/2009 |
|
FY/2010 |
|
Inc (Dec) |
|
Revenues
|
|
$
|
779
|
|
|
$
|
789
|
|
|
1
|
%
|
|
$
|
3,014
|
|
|
$
|
3,128
|
|
|
4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit (excluding D&A)
|
|
$
|
459
|
|
|
$
|
480
|
|
|
4
|
%
|
|
$
|
1,742
|
|
|
$
|
1,873
|
|
|
8
|
%
|
|
Gross Margin %
|
|
|
58.9
|
%
|
|
|
60.8
|
%
|
|
|
|
|
57.8
|
%
|
|
|
59.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted OIBDA
|
|
$
|
230
|
|
|
$
|
239
|
|
|
4
|
%
|
|
$
|
868
|
|
|
$
|
945
|
|
|
9
|
%
|
|
Adjusted OIBDA Margin %
|
|
|
29.5
|
%
|
|
|
30.3
|
%
|
|
|
|
|
28.8
|
%
|
|
|
30.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss)(1) |
|
$
|
147
|
|
|
$
|
124
|
|
|
(15
|
)%
|
|
$
|
549
|
|
|
$
|
324
|
|
|
(41
|
)%
|
|
Interest Expense, net
|
|
$
|
58
|
|
|
$
|
53
|
|
|
(9
|
)%
|
|
$
|
228
|
|
|
$
|
221
|
|
|
(3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
$
|
27
|
|
|
$
|
40
|
|
|
49
|
%
|
|
$
|
111
|
|
|
$
|
150
|
|
|
36
|
%
|
|
Effective tax rate
|
|
|
29.1
|
%
|
|
|
53.6
|
%
|
|
|
|
|
33.2
|
%
|
|
|
148.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Iron Mountain
|
|
$
|
61
|
|
|
$
|
33
|
|
|
(46
|
)%
|
|
$
|
221
|
|
|
$
|
(54
|
)
|
|
(124
|
)%
|
|
EPS - Diluted
|
|
$
|
0.30
|
|
|
$
|
0.16
|
|
|
|
|
$
|
1.08
|
|
|
$
|
(0.27
|
)
|
|
|
|
Adjusted EPS - Diluted
|
|
$
|
0.27
|
|
|
$
|
0.30
|
|
|
11
|
%
|
|
$
|
0.98
|
|
|
$
|
1.15
|
|
|
17
|
%
|
|
|
(1) Includes non-cash goodwill impairment charges of $29 million
and $284 million in Q4/2010 and FY/2010, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Major Components of Other Income (Expense), net: |
|
Foreign Currency Exchange Gains (Losses)
|
|
$
|
2
|
|
|
$
|
(1
|
)
|
|
|
|
$
|
12
|
|
|
$
|
(5
|
)
|
|
|
|
Change in Iron Mountain Europe (IME) Fiscal Year End
|
|
$
|
--
|
|
|
$
|
--
|
|
|
|
|
$
|
--
|
|
|
$
|
(5
|
)
|
|
|
|
Early Debt Extinguishment
|
|
$
|
--
|
|
|
$
|
--
|
|
|
|
|
$
|
(3
|
)
|
|
$
|
(2
|
)
|
|
|
|
Sale of Domain Name Management Product Line
|
|
$
|
--
|
|
|
$
|
--
|
|
|
|
|
$
|
--
|
|
|
$
|
7
|
|
|
|
|
| Components of Revenue Growth: |
|
Q4/2010 |
|
FY/2010 |
|
Storage internal growth rate
|
|
2%
|
|
3%
|
|
Core service internal growth rate
|
|
(2)% |
|
(1)% |
|
Core revenue internal growth rate
|
|
1%
|
|
1%
|
|
Complementary service internal growth rate
|
|
5% |
|
9% |
| Total internal growth rate |
|
1%
|
|
2%
|
|
Impact of acquisitions/divestitures
|
|
<1%
|
|
<1%
|
|
Impact of foreign currency fluctuations
|
|
0% |
|
~1% |
| Total revenue growth |
|
1% |
|
4% |
|
Columns may not foot due to rounding.
|
|
The Company's internal growth rates represent the weighted average,
year-over-year revenue growth rates excluding the effects of foreign
currency rate fluctuations, acquisitions and divestitures.
The Company's core revenues are comprised of storage revenues plus core
service revenues. Included in core service revenues are revenues related
to the handling and transportation of items in storage and other
recurring revenue streams such as secure shredding service revenues,
recurring hybrid services, recurring project revenues and maintenance
fees associated with software license sales.
Included in the Company's complementary revenues are revenues associated
with ancillary services, such as eDiscovery services, special projects,
public sector projects and fulfillment services, along with revenues
from the sale of recycled paper and other products such as cardboard
boxes and software licenses.
|
|
Constant Currency Growth Rates
|
|
Three Months Ended
December 31, 2010
|
|
Year Ended
December 31, 2010
|
|
|
As
Reported
|
|
Constant
Currency
|
|
As
Reported
|
|
Constant
Currency
|
|
Revenues
|
|
1%
|
|
1%
|
|
4%
|
|
3%
|
|
Adjusted OIBDA
|
|
4%
|
|
4%
|
|
9%
|
|
8%
|
|
Depreciation and Amortization
|
|
4%
|
|
4%
|
|
8%
|
|
7%
|
|
Operating Income
|
|
(15)%
|
|
(16)%
|
|
(41)%
|
|
(42)%
|
|
The Company conducts business in more than 35 countries on five
continents. As such, a considerable amount of our revenues and expenses
are denominated in foreign currencies. The Company's international
results are subject to fluctuations based on the changes in foreign
currency rates. The table above shows the growth rates of certain
operating statement line items on an as reported basis as well as on a
constant currency basis. The constant currency growth rates are
calculated by translating the 2009 results at the 2010 average exchange
rates.
APPENDIX B
Non-GAAP Measures
We have presented supplemental non-GAAP financial measures as part of
this earnings release. A reconciliation is provided below that
reconciles each non-GAAP measure to its most comparable GAAP measure.
This presentation of non-GAAP financial measures should not be
considered in isolation from, or as a substitute for, the most directly
comparable GAAP measures.
We believe that these non-GAAP financial measures provide meaningful
supplemental information regarding the Company's operating results
primarily because they exclude amounts we do not consider part of
ongoing operating results when planning and forecasting and assessing
the performance of the organization or our individual operating
segments. We believe that our non-GAAP financial measures also
facilitate the comparison by management and investors of results for
current periods and guidance for future periods with results for past
periods.
Adjusted Operating Income Before Depreciation, Amortization and
Goodwill Impairment, or Adjusted OIBDA
We use Adjusted OIBDA as an integral part of our planning and reporting
systems, and to evaluate the operating performance of the consolidated
business. We use multiples of current and 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.
Free Cash Flows before Acquisitions and Discretionary Investments, or
FCF
FCF is defined as Cash Flows from Operating Activities less capital
expenditures (excluding real estate), net of proceeds from the sales of
property and equipment and other, net, and additions to customer
acquisition costs. Our management uses this measure when evaluating the
operating performance and profitability of our consolidated business.
FCF is a useful measure in determining our ability to generate excess
cash flows for reinvestment in the business, for discretionary
deployment in investments such as real estate or acquisition
opportunities, the potential returning of capital to shareholders or the
repayment of indebtedness. As such, we believe this measure provides
relevant and useful information to our current and potential investors.
Adjusted EPS
Adjusted EPS is defined as reported earnings per share excluding: (a)
gains and losses on the disposal/writedown of property, plant and
equipment, net; (b) goodwill impairment charges; (c) other (income)
expense, net; (d) tax impact of reconciling items and discrete tax
items; and (e) net income (loss) attributable to noncontrolling
interests. 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.
Following are reconciliations of the above-described measures to the
most directly comparable GAAP measures:
Adjusted OIBDA reconciled to operating income and net income (loss)
attributable to Iron Mountain (in millions):
|
|
|
Three Months Ended
December 31,
|
|
Year Ended
December 31,
|
|
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
| Adjusted OIBDA |
|
$ |
230 |
|
$ |
239 |
|
$ |
868 |
|
$ |
945 |
|
Less:
|
|
(Gain)Loss on disposal/writedown of PP&E, net
|
|
|
--
|
|
|
--
|
|
|
--
|
|
|
(6)
|
|
|
|
Goodwill impairment charge
|
|
|
--
|
|
|
29
|
|
|
--
|
|
|
284
|
|
|
|
Depreciation and Amortization
|
|
|
83 |
|
|
86 |
|
|
319 |
|
|
344 |
| Operating Income |
|
$ |
147 |
|
$ |
124 |
|
$ |
549 |
|
$ |
324 |
|
Less:
|
|
Interest Expense, net
|
|
|
58
|
|
|
53
|
|
|
228
|
|
|
221
|
|
|
|
Other (Income) Expense, net
|
|
|
(2)
|
|
|
(2)
|
|
|
(12)
|
|
|
2
|
|
|
|
Provision for Income Taxes
|
|
|
27
|
|
|
40
|
|
|
111
|
|
|
150
|
|
|
|
Noncontrolling Interests
|
|
|
3 |
|
|
1 |
|
|
1 |
|
|
5 |
|
Net Income (Loss) Attributable to Iron Mountain Incorporated
|
|
$
|
61
|
|
$
|
33
|
|
$
|
221
|
|
$
|
(54)
|
|
Columns may not foot due to rounding.
|
|
Free Cash Flows before Acquisitions and Discretionary Investments
reconciled to Cash Flows from Operating Activities (in millions):
|
|
|
Year Ended
December 31,
|
|
|
|
2009 |
|
|
2010 |
|
Free Cash Flows Before Acquisitions and Discretionary
Investments
|
|
$ |
336 |
|
$ |
373 |
|
Add:
|
|
Capital Expenditures (excluding real estate), net(1)
|
|
|
271
|
|
|
239
|
|
|
|
Additions to Customer Acquisition Costs
|
|
|
11 |
|
|
13 |
| Cash Flows From Operating Activities
|
|
$ |
617 |
|
$ |
625 |
|
Columns may not foot due to rounding.
|
(1) The 2010 results include $11 million incurred by Iron Mountain
Europe in November and December 2009 prior to the change in its fiscal
year end.
|
|
Adjusted EPS - Fully Diluted reconciled to Reported EPS - Fully
Diluted:
|
|
|
Three Months Ended
December 31,
|
|
Year Ended
December 31,
|
|
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
2010 |
| Adjusted EPS - FD |
|
$ |
0.27 |
|
$ |
0.30 |
|
$ |
0.98 |
|
$ |
1.15 |
|
Less:
|
|
(Gain) Loss on disposal/writedown of PP&E, net
|
|
|
0.00
|
|
|
0.00
|
|
|
0.00
|
|
|
(0.03)
|
|
|
|
Goodwill impairment charge
|
|
|
0.00
|
|
|
0.14
|
|
|
0.00
|
|
|
1.40
|
|
|
|
Other (Income) Expense, net
|
|
|
(0.01)
|
|
|
(0.01)
|
|
|
(0.06)
|
|
|
0.01
|
|
|
|
Tax impact of reconciling items and discrete tax items
|
|
|
(0.04)
|
|
|
0.00
|
|
|
(0.05)
|
|
|
0.02
|
|
|
|
Noncontrolling Interests
|
|
|
0.02 |
|
|
0.01 |
|
|
0.01 |
|
|
0.02 |
| Reported EPS - FD |
|
$ |
0.30 |
|
$ |
0.16 |
|
$ |
1.08 |
|
$ |
(0.27) |
| Weighted average common shares outstanding - Diluted (000s) |
|
|
204,680 |
|
|
200,931 |
|
|
204,271 |
|
|
201,991 |
|
Columns may not foot due to rounding.
|
|
|
|
IRON MOUNTAIN INCORPORATED
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(Amounts in Thousands except Per Share Data)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended
December 31,
|
|
|
|
2009 |
|
|
|
2010 |
|
|
|
2009 |
|
|
|
2010 |
|
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
Storage
|
|
$
|
430,574
|
|
|
$
|
439,740
|
|
|
$
|
1,667,642
|
|
|
$
|
1,731,695
|
|
|
Service
|
|
|
348,762 |
|
|
|
348,938 |
|
|
|
1,345,953 |
|
|
|
1,395,854 |
|
|
|
|
|
|
|
|
|
|
|
Total Revenues
|
|
|
779,336
|
|
|
|
788,678
|
|
|
|
3,013,595
|
|
|
|
3,127,549
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
Cost of Sales (Excluding Depreciation and Amortization)
|
|
|
320,066
|
|
|
|
308,923
|
|
|
|
1,271,214
|
|
|
|
1,254,198
|
|
|
Selling, General and Administrative
|
|
|
229,479
|
|
|
|
241,139
|
|
|
|
874,359
|
|
|
|
927,873
|
|
|
Depreciation and Amortization
|
|
|
82,684
|
|
|
|
85,894
|
|
|
|
319,072
|
|
|
|
344,283
|
|
|
Goodwill Impairment
|
|
|
-
|
|
|
|
28,785
|
|
|
|
-
|
|
|
|
283,785
|
|
|
Loss (Gain) on Disposal / Writedown of Property, Plant and
Equipment, Net
|
|
|
463
|
|
|
|
(466
|
)
|
|
|
406
|
|
|
|
(6,143
|
)
|
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
|
632,692 |
|
|
|
664,275 |
|
|
|
2,465,051 |
|
|
|
2,803,996 |
|
|
|
|
|
|
|
|
|
|
|
OPERATING INCOME
|
|
|
146,644
|
|
|
|
124,403
|
|
|
|
548,544
|
|
|
|
323,553
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE, NET
|
|
|
57,625
|
|
|
|
52,522
|
|
|
|
227,790
|
|
|
|
220,986
|
|
|
OTHER (INCOME) EXPENSE, NET
|
|
|
(2,230 |
) |
|
|
(1,900 |
) |
|
|
(12,079 |
) |
|
|
1,772 |
|
|
|
|
|
|
|
|
|
|
|
Income Before Provision for Income Taxes
|
|
|
91,249
|
|
|
|
73,781
|
|
|
|
332,833
|
|
|
|
100,795
|
|
|
|
|
|
|
|
|
|
|
|
PROVISION FOR INCOME TAXES
|
|
|
26,576 |
|
|
|
39,547 |
|
|
|
110,527 |
|
|
|
149,787 |
|
|
NET INCOME (LOSS)
|
|
|
64,673
|
|
|
|
34,234
|
|
|
|
222,306
|
|
|
|
(48,992
|
)
|
|
|
|
|
|
|
|
|
|
|
Less: Net Income Attributable to the Noncontrolling Interests
|
|
|
3,419
|
|
|
|
1,216
|
|
|
|
1,429
|
|
|
|
4,908
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Attributable to Iron Mountain Incorporated
|
|
$ |
61,254 |
|
|
$ |
33,018 |
|
|
$ |
220,877 |
|
|
$ |
(53,900 |
) |
|
|
|
|
|
|
|
|
|
|
EARNINGS (LOSSES) PER SHARE - BASIC AND DILUTED:
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS) ATTRIBUTABLE TO IRON MOUNTAIN INCORPORATED PER
SHARE - BASIC
|
|
$
|
0.30
|
|
|
$
|
0.16
|
|
|
$
|
1.09
|
|
|
$
|
(0.27
|
)
|
|
NET INCOME (LOSS) ATTRIBUTABLE TO IRON MOUNTAIN INCORPORATED PER
SHARE - DILUTED
|
|
$
|
0.30
|
|
|
$
|
0.16
|
|
|
$
|
1.08
|
|
|
$
|
(0.27
|
)
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - BASIC
|
|
|
203,464 |
|
|
|
200,126 |
|
|
|
202,812 |
|
|
|
201,991 |
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING - DILUTED
|
|
|
204,680 |
|
|
|
200,931 |
|
|
|
204,271 |
|
|
|
201,991 |
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income before Depreciation, Amortization and
Goodwill Impairment
|
|
$
|
229,791
|
|
|
$
|
238,616
|
|
|
$
|
868,022
|
|
|
$
|
945,478
|
|
|
|
|
IRON MOUNTAIN INCORPORATED
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(Amounts in Thousands)
|
|
(Unaudited)
|
|
|
|
|
|
|
|
December 31,
2009
|
|
December 31,
2010
|
| ASSETS |
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
Cash and Cash Equivalents
|
|
$
|
446,656
|
|
|
$
|
258,693
|
|
|
Restricted Cash
|
|
|
-
|
|
|
|
35,105
|
|
|
Accounts Receivable (less allowances of $25,529 and $25,874,
respectively)
|
|
|
585,376
|
|
|
|
575,827
|
|
|
Other Current Assets
|
|
|
179,393 |
|
|
|
185,553 |
|
|
Total Current Assets
|
|
|
1,211,425 |
|
|
|
1,055,178 |
|
|
|
|
|
|
|
PROPERTY, PLANT AND EQUIPMENT:
|
|
|
|
|
|
Property, Plant and Equipment at Cost
|
|
|
4,184,631
|
|
|
|
4,363,229
|
|
|
Less: Accumulated Depreciation
|
|
|
(1,616,431 |
)
|
|
|
(1,844,117 |
) |
|
Property, Plant and Equipment, net
|
|
|
2,568,200 |
|
|
|
2,519,112 |
|
|
|
|
|
|
|
OTHER ASSETS:
|
|
|
|
|
|
Goodwill, net
|
|
|
2,534,713
|
|
|
|
2,323,964
|
|
|
Other Non-current Assets, net
|
|
|
532,496 |
|
|
|
497,545 |
|
|
Total Other Assets
|
|
|
3,067,209 |
|
|
|
2,821,509 |
|
|
|
|
|
|
|
Total Assets
|
|
$ |
6,846,834 |
|
|
$ |
6,395,799 |
|
|
|
|
|
|
| LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
Current Portion of Long-term Debt
|
|
$
|
40,561
|
|
|
$
|
96,990
|
|
|
Other Current Liabilities
|
|
|
774,153 |
|
|
|
757,944 |
|
|
Total Current Liabilities
|
|
|
814,714
|
|
|
|
854,934
|
|
|
|
|
|
|
|
LONG-TERM DEBT, NET OF CURRENT PORTION
|
|
|
3,211,223
|
|
|
|
2,912,465
|
|
|
OTHER LONG-TERM LIABILITIES
|
|
|
663,426
|
|
|
|
665,138
|
|
|
|
|
|
|
|
TOTAL IRON MOUNTAIN INCORPORATED STOCKHOLDERS' EQUITY
|
|
|
2,153,367
|
|
|
|
1,955,845
|
|
|
NONCONTROLLING INTERESTS
|
|
|
4,104 |
|
|
|
7,417 |
|
|
|
|
|
|
TOTAL EQUITY
|
|
|
2,157,471 |
|
|
|
1,963,262 |
|
|
|
|
|
|
|
Total Liabilities and Equity
|
|
$ |
6,846,834 |
|
|
$ |
6,395,799 |
|
SOURCE: Iron Mountain Incorporated
Investor Relations Contact:
Iron Mountain Incorporated
Stephen P. Golden, 617-535-4766
Vice President, Investor Relations
sgolden@ironmountain.com