(Mark One) | |||||
☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
OR | |||||
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the Transition Period from to |
Delaware | 23-2588479 | ||||
(State or other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Common Stock, $.01 par value | IRM | NYSE |
Large accelerated filer |
☒
|
Accelerated filer |
☐
|
||||||||
Non-accelerated filer |
☐
|
Smaller reporting company |
☐
|
||||||||
Emerging growth company |
☐
|
6 | |||||||||||
7 | |||||||||||
55 | |||||||||||
56 |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
1
|
SEPTEMBER 30, 2021 | DECEMBER 31, 2020 | ||||||||||
ASSETS | |||||||||||
Current Assets: | |||||||||||
Cash and cash equivalents | $ | 161,439 | $ | 205,063 | |||||||
Accounts receivable (less allowances of $60,214 and $56,981 as of September 30, 2021 and December 31, 2020, respectively)
|
884,348 | 859,344 | |||||||||
Prepaid expenses and other | 223,266 | 205,380 | |||||||||
Total Current Assets | 1,269,053 | 1,269,787 | |||||||||
Property, Plant and Equipment: | |||||||||||
Property, plant and equipment | 8,503,171 | 8,246,337 | |||||||||
Less—Accumulated depreciation | (3,914,553) | (3,743,894) | |||||||||
Property, Plant and Equipment, Net | 4,588,618 | 4,502,443 | |||||||||
Other Assets, Net: | |||||||||||
Goodwill | 4,472,641 | 4,557,609 | |||||||||
Customer relationships, customer inducements and data center lease-based intangibles | 1,230,330 | 1,326,977 | |||||||||
Operating lease right-of-use assets | 2,308,047 | 2,196,502 | |||||||||
Other | 365,706 | 295,949 | |||||||||
Total Other Assets, Net | 8,376,724 | 8,377,037 | |||||||||
Total Assets | $ | 14,234,395 | $ | 14,149,267 | |||||||
LIABILITIES AND EQUITY | |||||||||||
Current Liabilities: | |||||||||||
Current portion of long-term debt | $ | 318,144 | $ | 193,759 | |||||||
Accounts payable | 324,210 | 359,863 | |||||||||
Accrued expenses and other current liabilities (includes current portion of operating lease liabilities) | 926,360 | 1,146,288 | |||||||||
Deferred revenue | 257,593 | 295,785 | |||||||||
Total Current Liabilities | 1,826,307 | 1,995,695 | |||||||||
Long-term Debt, net of current portion | 8,815,273 | 8,509,555 | |||||||||
Long-term Operating Lease Liabilities, net of current portion | 2,164,449 | 2,044,598 | |||||||||
Other Long-term Liabilities | 155,048 | 204,508 | |||||||||
Deferred Income Taxes | 236,782 | 198,377 | |||||||||
Commitments and Contingencies | |||||||||||
Redeemable Noncontrolling Interests | 61,390 | 59,805 | |||||||||
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 289,546,146 and 288,273,049 shares as of September 30, 2021 and December 31, 2020, respectively)
|
2,895 | 2,883 | |||||||||
Additional paid-in capital | 4,407,253 | 4,340,078 | |||||||||
(Distributions in excess of earnings) Earnings in excess of distributions | (3,101,813) | (2,950,339) | |||||||||
Accumulated other comprehensive items, net | (334,453) | (255,893) | |||||||||
Total Iron Mountain Incorporated Stockholders' Equity | 973,882 | 1,136,729 | |||||||||
Noncontrolling Interests | 1,264 | — | |||||||||
Total Equity | 975,146 | 1,136,729 | |||||||||
Total Liabilities and Equity | $ | 14,234,395 | $ | 14,149,267 |
2
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
THREE MONTHS ENDED
SEPTEMBER 30, |
|||||||||||
2021 | 2020 | ||||||||||
Revenues: | |||||||||||
Storage rental | $ | 718,614 | $ | 696,294 | |||||||
Service | 411,534 | 340,353 | |||||||||
Total Revenues | 1,130,148 | 1,036,647 | |||||||||
Operating Expenses: | |||||||||||
Cost of sales (excluding depreciation and amortization) | 481,663 | 434,505 | |||||||||
Selling, general and administrative | 241,596 | 232,095 | |||||||||
Depreciation and amortization | 174,818 | 157,252 | |||||||||
Acquisition and Integration Costs | 1,138 | — | |||||||||
Restructuring Charges | 50,432 | 48,371 | |||||||||
(Gain) Loss on disposal/write-down of property, plant and equipment, net | (935) | (75,840) | |||||||||
Total Operating Expenses | 948,712 | 796,383 | |||||||||
Operating Income (Loss) | 181,436 | 240,264 | |||||||||
Interest Expense, Net (includes Interest Income of $2,160 and $2,476 for the three months ended
September 30, 2021 and 2020, respectively)
|
103,809 | 104,303 | |||||||||
Other (Income) Expense, Net | (18,501) | 83,465 | |||||||||
Net Income (Loss) Before Provision (Benefit) for Income Taxes | 96,128 | 52,496 | |||||||||
Provision (Benefit) for Income Taxes | 28,017 | 13,934 | |||||||||
Net Income (Loss) | 68,111 | 38,562 | |||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interests | 428 | 168 | |||||||||
Net Income (Loss) Attributable to Iron Mountain Incorporated | $ | 67,683 | $ | 38,394 | |||||||
Net Income (Loss) Per Share Attributable to Iron Mountain Incorporated: | |||||||||||
Basic | $ | 0.23 | $ | 0.13 | |||||||
Diluted | $ | 0.23 | $ | 0.13 | |||||||
Weighted Average Common Shares Outstanding—Basic | 289,762 | 288,403 | |||||||||
Weighted Average Common Shares Outstanding—Diluted | 291,482 | 288,811 | |||||||||
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
3
|
NINE MONTHS ENDED
SEPTEMBER 30, |
|||||||||||
2021 | 2020 | ||||||||||
Revenues: | |||||||||||
Storage rental | $ | 2,144,942 | $ | 2,056,797 | |||||||
Service | 1,187,002 | 1,030,820 | |||||||||
Total Revenues | 3,331,944 | 3,087,617 | |||||||||
Operating Expenses: | |||||||||||
Cost of sales (excluding depreciation and amortization) | 1,408,151 | 1,308,119 | |||||||||
Selling, general and administrative | 760,098 | 712,775 | |||||||||
Depreciation and amortization | 507,145 | 483,686 | |||||||||
Acquisition and Integration Costs | 3,415 | — | |||||||||
Restructuring Charges | 129,686 | 128,715 | |||||||||
Intangible impairments | — | 23,000 | |||||||||
(Gain) Loss on disposal/write-down of property, plant and equipment, net | (134,321) | (78,170) | |||||||||
Total Operating Expenses | 2,674,174 | 2,578,125 | |||||||||
Operating Income (Loss) | 657,770 | 509,492 | |||||||||
Interest Expense, Net (includes Interest Income of $5,858 and $6,491 for the nine months ended
September 30, 2021 and 2020, respectively)
|
313,451 | 313,408 | |||||||||
Other (Income) Expense, Net | (200,018) | 66,439 | |||||||||
Net Income (Loss) Before Provision (Benefit) for Income Taxes | 544,337 | 129,645 | |||||||||
Provision (Benefit) for Income Taxes | 153,073 | 33,304 | |||||||||
Net Income (Loss) | 391,264 | 96,341 | |||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interests | 2,693 | 1,058 | |||||||||
Net Income (Loss) Attributable to Iron Mountain Incorporated | $ | 388,571 | $ | 95,283 | |||||||
Net Income (Loss) Per Share Attributable to Iron Mountain Incorporated: | |||||||||||
Basic | $ | 1.34 | $ | 0.33 | |||||||
Diluted | $ | 1.34 | $ | 0.33 | |||||||
Weighted Average Common Shares Outstanding—Basic | 289,255 | 288,105 | |||||||||
Weighted Average Common Shares Outstanding—Diluted | 290,697 | 288,471 | |||||||||
4
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
THREE MONTHS ENDED
SEPTEMBER 30, |
|||||||||||
2021 | 2020 | ||||||||||
Net Income (Loss) | $ | 68,111 | $ | 38,562 | |||||||
Other Comprehensive (Loss) Income: | |||||||||||
Foreign Currency Translation Adjustment | (91,263) | 44,883 | |||||||||
Change in Fair Value of Derivative Instruments | 14,665 | (184) | |||||||||
Total Other Comprehensive (Loss) Income | (76,598) | 44,699 | |||||||||
Comprehensive (Loss) Income | (8,487) | 83,261 | |||||||||
Comprehensive (Loss) Income Attributable to Noncontrolling Interests | (370) | 522 | |||||||||
Comprehensive (Loss) Income Attributable to Iron Mountain Incorporated | $ | (8,117) | $ | 82,739 |
NINE MONTHS ENDED
SEPTEMBER 30, |
|||||||||||
2021 | 2020 | ||||||||||
Net Income (Loss) | $ | 391,264 | $ | 96,341 | |||||||
Other Comprehensive (Loss) Income: | |||||||||||
Foreign Currency Translation Adjustment | (115,075) | (109,742) | |||||||||
Change in Fair Value of Derivative Instruments | 35,505 | (11,507) | |||||||||
Total Other Comprehensive (Loss) Income | (79,570) | (121,249) | |||||||||
Comprehensive Income (Loss) | 311,694 | (24,908) | |||||||||
Comprehensive Income (Loss) Attributable to Noncontrolling Interests | 1,683 | 406 | |||||||||
Comprehensive Income (Loss) Attributable to Iron Mountain Incorporated | $ | 310,011 | $ | (25,314) |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
5
|
6
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
7
|
NINE MONTHS ENDED SEPTEMBER 30, | |||||||||||
2021 | 2020 | ||||||||||
Cash Flows from Operating Activities: | |||||||||||
Net income (loss) | $ | 391,264 | $ | 96,341 | |||||||
Adjustments to reconcile net income (loss) to cash flows from operating activities: | |||||||||||
Depreciation | 347,269 | 334,780 | |||||||||
Amortization (includes amortization of deferred financing costs and discounts of $12,470 and $13,150 for the nine months ended September 30, 2021 and 2020, respectively)
|
172,346 | 162,057 | |||||||||
Intangible impairments | — | 23,000 | |||||||||
Revenue reduction associated with amortization of customer inducements and above- and below-market leases | 6,578 | 7,612 | |||||||||
Stock-based compensation expense | 46,852 | 35,618 | |||||||||
Provision (benefit) for deferred income taxes | 36,333 | (3,074) | |||||||||
Loss on early extinguishment of debt | — | 68,300 | |||||||||
Gain on IPM Divestment (as defined in Note 4) | (180,569) | — | |||||||||
(Gain) loss on disposal/write-down of property, plant and equipment, net | (134,321) | (78,170) | |||||||||
Foreign currency transactions and other, net | (13,239) | 4,043 | |||||||||
(Increase) decrease in assets | (112,753) | (10,219) | |||||||||
(Decrease) increase in liabilities | (96,423) | (13,070) | |||||||||
Cash Flows from Operating Activities | 463,337 | 627,218 | |||||||||
Cash Flows from Investing Activities: | |||||||||||
Capital expenditures | (418,976) | (309,162) | |||||||||
Cash paid for acquisitions, net of cash acquired | (203,752) | (118,581) | |||||||||
Acquisition of customer relationships | (4,800) | (3,529) | |||||||||
Customer inducements | (5,148) | (8,269) | |||||||||
Contract fulfillment costs and third-party commissions | (43,699) | (30,705) | |||||||||
Investments in joint ventures and other investments | (72,153) | (6,850) | |||||||||
Net proceeds from IPM Divestment | 213,878 | — | |||||||||
Proceeds from sales of property and equipment and other, net | 214,865 | 116,965 | |||||||||
Cash Flows from Investing Activities | (319,785) | (360,131) | |||||||||
Cash Flows from Financing Activities: | |||||||||||
Repayment of revolving credit facility, term loan facilities and other debt | (2,622,555) | (7,354,790) | |||||||||
Proceeds from revolving credit facility, term loan facilities and other debt | 3,037,476 | 7,090,842 | |||||||||
Early redemption of senior notes, including call premiums | — | (2,942,554) | |||||||||
Net proceeds from sales of senior notes | — | 3,465,000 | |||||||||
Debt repayment and equity distribution to noncontrolling interests | (1,882) | (2,197) | |||||||||
Repurchase of noncontrolling interest | (75,000) | — | |||||||||
Parent cash dividends | (538,902) | (537,853) | |||||||||
Net proceeds (payments) associated with employee stock-based awards | 19,655 | (979) | |||||||||
Other, net | 3,621 | (24,643) | |||||||||
Cash Flows from Financing Activities | (177,587) | (307,174) | |||||||||
Effect of Exchange Rates on Cash and Cash Equivalents | (9,589) | (1,496) | |||||||||
(Decrease) increase in Cash and Cash Equivalents | (43,624) | (41,583) | |||||||||
Cash and Cash Equivalents, including Restricted Cash, Beginning of Period | 205,063 | 193,555 | |||||||||
Cash and Cash Equivalents, including Restricted Cash, End of Period | $ | 161,439 | $ | 151,972 | |||||||
Supplemental Information: | |||||||||||
Cash Paid for Interest | $ | 395,355 | $ | 357,897 | |||||||
Cash Paid for Income Taxes, Net | $ | 96,174 | $ | 27,430 | |||||||
Non-Cash Investing and Financing Activities: | |||||||||||
Financing Leases | $ | 40,590 | $ | 34,889 | |||||||
Accrued Capital Expenditures | $ | 60,418 | $ | 58,175 | |||||||
Fair Value of Investments Applied to Acquisitions | $ | — | $ | 27,276 | |||||||
Dividends Payable | $ | 189,010 | $ | 186,699 |
8
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
Balance as of December 31, 2020 | $ | 56,981 | |||||||||||||||||||||||||||
Credit memos charged to revenue | 29,996 | ||||||||||||||||||||||||||||
Allowance for bad debts charged to expense | 16,371 | ||||||||||||||||||||||||||||
Deductions and other(1)
|
(43,134) | ||||||||||||||||||||||||||||
Balance as of September 30, 2021 | $ | 60,214 | |||||||||||||||||||||||||||
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
9
|
DESCRIPTION | SEPTEMBER 30, 2021 | DECEMBER 31, 2020 | ||||||||||||
Assets: | ||||||||||||||
Operating lease right-of-use assets | $ | 2,308,047 | $ | 2,196,502 | ||||||||||
Financing lease right-of-use assets, net of accumulated depreciation(1)
|
307,032 | 310,534 | ||||||||||||
Liabilities: | ||||||||||||||
Current | ||||||||||||||
Operating lease liabilities | $ | 257,884 | $ | 250,239 | ||||||||||
Financing lease liabilities(1)
|
42,442 | 43,149 | ||||||||||||
Long-term | ||||||||||||||
Operating lease liabilities | $ | 2,164,449 | $ | 2,044,598 | ||||||||||
Financing lease liabilities(1)
|
321,682 | 323,162 |
THREE MONTHS ENDED SEPTEMBER 30, | NINE MONTHS ENDED SEPTEMBER 30, | |||||||||||||||||||||||||
DESCRIPTION | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
Operating lease cost(1)
|
$ | 140,551 | $ | 122,737 | $ | 408,312 | $ | 365,303 | ||||||||||||||||||
Financing lease cost: | ||||||||||||||||||||||||||
Depreciation of financing lease right-of-use assets | $ | 14,006 | $ | 12,973 | $ | 39,062 | $ | 38,495 | ||||||||||||||||||
Interest expense for financing lease liabilities | 5,055 | 4,891 | 14,940 | 14,664 |
NINE MONTHS ENDED SEPTEMBER 30, | ||||||||||||||
CASH PAID FOR AMOUNTS INCLUDED IN MEASUREMENT OF LEASE LIABILITIES: | 2021 | 2020 | ||||||||||||
Operating cash flows used in operating leases | $ | 291,535 | $ | 266,619 | ||||||||||
Operating cash flows used in financing leases (interest) | 14,940 | 14,664 | ||||||||||||
Financing cash flows used in financing leases | 35,360 | 36,008 | ||||||||||||
NON-CASH ITEMS: | ||||||||||||||
Operating lease modifications and reassessments | $ | 103,158 | $ | 89,727 | ||||||||||
New operating leases (including acquisitions and sale-leaseback transactions) | 240,822 | 173,635 |
10
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
GLOBAL RIM BUSINESS | GLOBAL DATA CENTER BUSINESS | CORPORATE AND OTHER BUSINESS | TOTAL CONSOLIDATED | ||||||||||||||||||||
Goodwill balance, net of accumulated amortization as of December 31, 2020 | $ | 4,024,182 | $ | 436,987 | $ | 96,440 | $ | 4,557,609 | |||||||||||||||
Non-tax deductible goodwill acquired during the period | 17,180 | — | 9,991 | 27,171 | |||||||||||||||||||
Goodwill allocated to IPM Divestment | — | — | (46,105) | (46,105) | |||||||||||||||||||
Fair value and other adjustments | (6,091) | — | (1,268) | (7,359) | |||||||||||||||||||
Currency effects | (49,737) | (7,995) | (943) | (58,675) | |||||||||||||||||||
Goodwill balance, net accumulated amortization as of September 30, 2021 | $ | 3,985,534 | $ | 428,992 | $ | 58,115 | $ | 4,472,641 | |||||||||||||||
Accumulated goodwill impairment balance as of September 30, 2021 | $ | 132,409 | $ | — | $ | 26,011 | $ | 158,420 |
SEPTEMBER 30, 2021 | DECEMBER 31, 2020 | |||||||||||||||||||||||||
CARRYING VALUE | EQUITY INTEREST | CARRYING VALUE | EQUITY INTEREST | |||||||||||||||||||||||
Web Werks JV
|
$ | 51,257 | 38 | % | $ | — | — | % | ||||||||||||||||||
Joint venture with AGC Equity Partners (the “Frankfurt JV”)
|
26,272 | 20 | % | 26,500 | 20 | % | ||||||||||||||||||||
Joint venture with MakeSpace Labs, Inc. (the “MakeSpace JV”)
|
27,419 | 48 | % | 16,924 | 39 | % |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
11
|
FAIR VALUE MEASUREMENTS AT SEPTEMBER 30, 2021 USING | ||||||||||||||||||||||||||
DESCRIPTION |
TOTAL CARRYING
VALUE AT SEPTEMBER 30, 2021 |
QUOTED PRICES IN
ACTIVE MARKETS (LEVEL 1) |
SIGNIFICANT OTHER
OBSERVABLE INPUTS (LEVEL 2) |
SIGNIFICANT
UNOBSERVABLE INPUTS (LEVEL 3) |
||||||||||||||||||||||
Money Market Funds | $ | 9,186 | $ | — | $ | 9,186 | $ | — | ||||||||||||||||||
Time Deposits | 2,175 | — | 2,175 | — | ||||||||||||||||||||||
Trading Securities | 11,713 | 11,572 | 141 | — | ||||||||||||||||||||||
Derivative Assets | 1,214 | — | 1,214 | — | ||||||||||||||||||||||
Derivative Liabilities | 15,412 | — | 15,412 | — |
FAIR VALUE MEASUREMENTS AT DECEMBER 31, 2020 USING | ||||||||||||||||||||||||||
DESCRIPTION |
TOTAL CARRYING
VALUE AT DECEMBER 31, 2020 |
QUOTED PRICES IN
ACTIVE MARKETS (LEVEL 1) |
SIGNIFICANT OTHER
OBSERVABLE INPUTS (LEVEL 2) |
SIGNIFICANT
UNOBSERVABLE INPUTS (LEVEL 3) |
||||||||||||||||||||||
Money Market Funds | $ | 62,657 | $ | — | $ | 62,657 | $ | — | ||||||||||||||||||
Time Deposits | 2,121 | — | 2,121 | — | ||||||||||||||||||||||
Trading Securities | 10,892 | 10,636 | 256 | — | ||||||||||||||||||||||
Derivative Liabilities | 49,703 | — | 49,703 | — |
12
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
THREE MONTHS ENDED SEPTEMBER 30, 2021 | NINE MONTHS ENDED SEPTEMBER 30, 2021 | ||||||||||||||||||||||||||||||||||
FOREIGN
CURRENCY TRANSLATION AND OTHER ADJUSTMENTS |
CHANGE IN FAIR VALUE OF
DERIVATIVE INSTRUMENTS |
TOTAL |
FOREIGN
CURRENCY TRANSLATION AND OTHER ADJUSTMENTS |
CHANGE IN FAIR VALUE OF DERIVATIVE INSTRUMENTS | TOTAL | ||||||||||||||||||||||||||||||
Beginning of Period | $ | (229,790) | $ | (28,863) | $ | (258,653) | $ | (206,190) | $ | (49,703) | $ | (255,893) | |||||||||||||||||||||||
Other comprehensive (loss) income): | |||||||||||||||||||||||||||||||||||
Foreign currency translation and other adjustments | (90,465) | — | (90,465) | (114,065) | — | (114,065) | |||||||||||||||||||||||||||||
Change in fair value of derivative instruments | — | 14,665 | 14,665 | — | 35,505 | 35,505 | |||||||||||||||||||||||||||||
Total other comprehensive (loss) income | (90,465) | 14,665 | (75,800) | (114,065) | 35,505 | (78,560) | |||||||||||||||||||||||||||||
End of Period | $ | (320,255) | $ | (14,198) | $ | (334,453) | $ | (320,255) | $ | (14,198) | $ | (334,453) |
THREE MONTHS ENDED SEPTEMBER 30, 2020 | NINE MONTHS ENDED SEPTEMBER 30, 2020 | ||||||||||||||||||||||||||||||||||
FOREIGN
CURRENCY TRANSLATION AND OTHER ADJUSTMENTS |
CHANGE IN FAIR VALUE OF
DERIVATIVE INSTRUMENTS |
TOTAL |
FOREIGN
CURRENCY TRANSLATION AND OTHER ADJUSTMENTS |
CHANGE IN FAIR VALUE OF DERIVATIVE INSTRUMENTS | TOTAL | ||||||||||||||||||||||||||||||
Beginning of Period | $ | (406,444) | $ | (21,079) | $ | (427,523) | $ | (252,825) | $ | (9,756) | $ | (262,581) | |||||||||||||||||||||||
Other comprehensive income (loss): | |||||||||||||||||||||||||||||||||||
Foreign currency translation and other adjustments | 44,529 | — | 44,529 | (109,090) | — | (109,090) | |||||||||||||||||||||||||||||
Change in fair value of derivative instruments | — | (184) | (184) | — | (11,507) | (11,507) | |||||||||||||||||||||||||||||
Total other comprehensive income (loss) | 44,529 | (184) | 44,345 | (109,090) | (11,507) | (120,597) | |||||||||||||||||||||||||||||
End of Period | $ | (361,915) | $ | (21,263) | $ | (383,178) | $ | (361,915) | $ | (21,263) | $ | (383,178) |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
13
|
SEPTEMBER 30, 2021 | DECEMBER 31, 2020 | |||||||||||||||||||||||||||||||||||||
GROSS
CARRYING AMOUNT |
ACCUMULATED
AMORTIZATION |
NET
CARRYING AMOUNT |
GROSS
CARRYING AMOUNT |
ACCUMULATED
AMORTIZATION |
NET
CARRYING AMOUNT |
|||||||||||||||||||||||||||||||||
Intake Costs asset | $ | 71,540 | $ | (41,246) | $ | 30,294 | $ | 63,721 | $ | (33,352) | $ | 30,369 | ||||||||||||||||||||||||||
Commissions asset | 107,298 | (48,708) | 58,590 | 91,069 | (38,787) | 52,282 | ||||||||||||||||||||||||||||||||
DESCRIPTION | LOCATION IN BALANCE SHEET | SEPTEMBER 30, 2021 | DECEMBER 31, 2020 | |||||||||||||||||
Deferred revenue - Current | Deferred revenue | $ | 257,593 | $ | 295,785 | |||||||||||||||
Deferred revenue - Long-term | Other Long-term Liabilities | 34,342 | 35,612 |
THREE MONTHS ENDED SEPTEMBER 30, |
NINE MONTHS ENDED
SEPTEMBER 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Storage rental revenue(1)
|
$ | 72,411 | $ | 68,416 | $ | 210,805 | $ | 196,823 |
14
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
THREE MONTHS ENDED SEPTEMBER 30, |
NINE MONTHS ENDED
SEPTEMBER 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Stock-based compensation expense | $ | 13,200 | $ | 8,946 | $ | 46,852 | $ | 35,618 | |||||||||||||||
THREE MONTHS ENDED SEPTEMBER 30, |
NINE MONTHS ENDED
SEPTEMBER 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Fair value of RSUs vested | $ | 8,425 | $ | 2,766 | $ | 31,404 | $ | 24,411 | |||||||||||||||
Fair value of earned PUs that vested | 22,030 | 1,370 | 27,856 | 12,421 |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
15
|
THREE MONTHS ENDED SEPTEMBER 30, |
NINE MONTHS ENDED
SEPTEMBER 30, |
||||||||||||||||||||||
2021 |
2020(1)
|
2021(2)
|
2020(1)
|
||||||||||||||||||||
(Gain) Loss on disposal/write-down of property, plant and equipment, net (3)
|
$ | (935) | $ | (75,840) | $ | (134,321) | $ | (78,170) |
THREE MONTHS ENDED SEPTEMBER 30, |
NINE MONTHS ENDED
SEPTEMBER 30, |
|||||||||||||||||||||||||
DESCRIPTION | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
Foreign currency transaction (gains) losses, net | $ | (23,200) | $ | 29,635 | $ | (16,157) | $ | (6,293) | ||||||||||||||||||
Debt extinguishment expense | — | 51,260 | — | 68,300 | ||||||||||||||||||||||
Other, net(1)
|
4,699 | 2,570 | (183,861) | 4,432 | ||||||||||||||||||||||
Other (Income) Expense, Net | $ | (18,501) | $ | 83,465 | $ | (200,018) | $ | 66,439 |
16
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
THREE MONTHS ENDED SEPTEMBER 30, |
NINE MONTHS ENDED
SEPTEMBER 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Effective Tax Rate(1)
|
29.1 | % | 26.5 | % | 28.1 | % | 25.7 | % |
THREE MONTHS ENDED
SEPTEMBER 30,
|
NINE MONTHS ENDED
SEPTEMBER 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Net Income (Loss) | $ | 68,111 | $ | 38,562 | $ | 391,264 | $ | 96,341 | |||||||||||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interests | 428 | 168 | 2,693 | 1,058 | |||||||||||||||||||
Net Income (Loss) Attributable to Iron Mountain Incorporated (utilized in numerator of Earnings Per Share calculation) | $ | 67,683 | $ | 38,394 | $ | 388,571 | $ | 95,283 | |||||||||||||||
Weighted-average shares—basic | 289,762,000 | 288,403,000 | 289,255,000 | 288,105,000 | |||||||||||||||||||
Effect of dilutive potential stock options | 869,600 | 14,758 | 522,642 | 28,723 | |||||||||||||||||||
Effect of dilutive potential RSUs and PUs | 850,655 | 392,943 | 918,954 | 337,588 | |||||||||||||||||||
Weighted-average shares—diluted | 291,482,255 | 288,810,701 | 290,696,596 | 288,471,311 | |||||||||||||||||||
Net Income (Loss) Per Share Attributable to Iron Mountain Incorporated: | |||||||||||||||||||||||
Basic | $ | 0.23 | $ | 0.13 | $ | 1.34 | $ | 0.33 | |||||||||||||||
Diluted | $ | 0.23 | $ | 0.13 | $ | 1.34 | $ | 0.33 | |||||||||||||||
Antidilutive stock options, RSUs and PUs, excluded from the calculation | 351,673 | 5,529,126 | 1,813,880 | 5,959,693 |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
17
|
18
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
NINE MONTHS ENDED
SEPTEMBER 30, 2021
|
|||||
Cash Paid (gross of cash acquired) | $ | 224,192 | |||
Fair Value of Noncontrolling Interests | 3,878 | ||||
Purchase Price Holdbacks and Other | 2,534 | ||||
Total Consideration | 230,604 | ||||
Fair Value of Identifiable Assets Acquired and Liabilities Assumed: | |||||
Cash | 20,440 | ||||
Accounts Receivable, Prepaid Expenses and Other Assets | 25,392 | ||||
Property, Plant and Equipment(1)
|
147,132 | ||||
Customer Relationship Intangible Assets(2)
|
39,315 | ||||
Operating Lease Right-of-Use Assets | 45,209 | ||||
Data Center In-Place Leases(3)
|
4,994 | ||||
Data Center Tenant Relationships(4)
|
4,682 | ||||
Data Center Above-Market Leases(5)
|
1,042 | ||||
Debt Assumed | (9,026) | ||||
Accounts Payable, Accrued Expenses and Other Liabilities | (23,082) | ||||
Operating Lease Liabilities | (45,209) | ||||
Deferred Income Taxes | (7,436) | ||||
Data Center Below-Market Leases(5)
|
(20) | ||||
Total Fair Value of Identifiable Net Assets Acquired | 203,433 | ||||
Goodwill Initially Recorded | $ | 27,171 |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
19
|
20
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
DERIVATIVE INSTRUMENTS(1)
|
SEPTEMBER 30, 2021 | DECEMBER 31, 2020 | ||||||||||||
Cash Flow Hedges(2)
|
||||||||||||||
Interest Rate Swap Agreements | $ | (13,116) | $ | (21,062) | ||||||||||
Net Investment Hedges(3)
|
||||||||||||||
August 2023 Cross-Currency Swap Agreements | $ | (2,296) | $ | (8,229) | ||||||||||
February 2026 Cross-Currency Swap Agreements | 1,214 | (20,412) |
THREE MONTHS ENDED SEPTEMBER 30,
|
NINE MONTHS ENDED
SEPTEMBER 30,
|
|||||||||||||||||||||||||
DERIVATIVE INSTRUMENTS(1)
|
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
Cash Flow Hedges | ||||||||||||||||||||||||||
Interest Rate Swap Agreements | $ | 1,950 | $ | 1,185 | $ | 7,946 | $ | (14,445) | ||||||||||||||||||
Net Investment Hedges | ||||||||||||||||||||||||||
August 2023 Cross-Currency Swap Agreements | $ | 2,655 | $ | (5,716) | $ | 5,933 | $ | (1,408) | ||||||||||||||||||
February 2026 Cross-Currency Swap Agreements | 10,060 | 4,346 | 21,626 | 4,346 |
THREE MONTHS ENDED SEPTEMBER 30,
|
NINE MONTHS ENDED
SEPTEMBER 30, |
|||||||||||||||||||||||||
2021(1)
|
2020 |
2021(1)
|
2020 | |||||||||||||||||||||||
Foreign exchange gains (losses) associated with net investment hedge | $ | — | $ | (16,604) | $ | — | $ | (17,005) |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
21
|
SEPTEMBER 30, 2021 | DECEMBER 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
DEBT
(INCLUSIVE OF
DISCOUNT)
|
UNAMORTIZED
DEFERRED
FINANCING
COSTS
|
CARRYING
AMOUNT
|
FAIR
VALUE
|
DEBT
(INCLUSIVE OF
DISCOUNT)
|
UNAMORTIZED
DEFERRED
FINANCING
COSTS
|
CARRYING
AMOUNT
|
FAIR
VALUE
|
||||||||||||||||||||||||||||||||||||||||||||||
Revolving Credit Facility(1)
|
$ | 310,000 | $ | (6,034) | $ | 303,966 | $ | 310,000 | $ | — | $ | (8,620) | $ | (8,620) | $ | — | |||||||||||||||||||||||||||||||||||||
Term Loan A(1)
|
206,250 | — | 206,250 | 206,250 | 215,625 | — | 215,625 | 215,625 | |||||||||||||||||||||||||||||||||||||||||||||
Term Loan B | 674,540 | (5,308) | 669,232 | 675,500 | 679,621 | (6,244) | 673,377 | 680,750 | |||||||||||||||||||||||||||||||||||||||||||||
Australian Dollar Term Loan (the “AUD Term Loan”)(2)
|
223,109 | (881) | 222,228 | 223,557 | 243,152 | (1,624) | 241,528 | 244,014 | |||||||||||||||||||||||||||||||||||||||||||||
UK Bilateral Revolving Credit Facility (the “UK Bilateral Facility”) | 188,431 | (874) | 187,557 | 188,431 | 191,101 | (1,307) | 189,794 | 191,101 | |||||||||||||||||||||||||||||||||||||||||||||
37/8% GBP Senior Notes due 2025 (the “GBP Notes”)
|
538,374 | (4,151) | 534,223 | 544,431 | 546,003 | (4,983) | 541,020 | 553,101 | |||||||||||||||||||||||||||||||||||||||||||||
47/8% Senior Notes due 2027 (the “47/8% Notes due 2027”)(3)
|
1,000,000 | (8,532) | 991,468 | 1,035,000 | 1,000,000 | (9,598) | 990,402 | 1,046,250 | |||||||||||||||||||||||||||||||||||||||||||||
51/4% Senior Notes due 2028 (the “51/4% Notes due 2028”)(3)
|
825,000 | (7,676) | 817,324 | 861,094 | 825,000 | (8,561) | 816,439 | 868,313 | |||||||||||||||||||||||||||||||||||||||||||||
5% Senior Notes due 2028 (the “5% Notes”)(3)
|
500,000 | (4,944) | 495,056 | 521,250 | 500,000 | (5,486) | 494,514 | 523,125 | |||||||||||||||||||||||||||||||||||||||||||||
47/8% Senior Notes due 2029 (the “47/8% Notes due 2029”)(3)
|
1,000,000 | (11,573) | 988,427 | 1,047,500 | 1,000,000 | (12,658) | 987,342 | 1,050,000 | |||||||||||||||||||||||||||||||||||||||||||||
51/4% Senior Notes due 2030 (the “51/4 Notes due 2030”)(3)
|
1,300,000 | (13,287) | 1,286,713 | 1,376,375 | 1,300,000 | (14,416) | 1,285,584 | 1,400,750 | |||||||||||||||||||||||||||||||||||||||||||||
41/2% Senior Notes due 2031 (the “41/2% Notes”)(3)
|
1,100,000 | (11,715) | 1,088,285 | 1,111,000 | 1,100,000 | (12,648) | 1,087,352 | 1,138,500 | |||||||||||||||||||||||||||||||||||||||||||||
55/8% Senior Notes due 2032 (the “55/8% Notes”)(3)
|
600,000 | (6,292) | 593,708 | 642,000 | 600,000 | (6,727) | 593,273 | 660,000 | |||||||||||||||||||||||||||||||||||||||||||||
Real Estate Mortgages, Financing Lease Liabilities and Other | 483,934 | (905) | 483,029 | 483,934 | 511,922 | (1,086) | 510,836 | 511,922 | |||||||||||||||||||||||||||||||||||||||||||||
Accounts Receivable Securitization Program | 266,400 | (449) | 265,951 | 266,400 | 85,000 | (152) | 84,848 | 85,000 | |||||||||||||||||||||||||||||||||||||||||||||
Total Long-term Debt | 9,216,038 | (82,621) | 9,133,417 | 8,797,424 | (94,110) | 8,703,314 | |||||||||||||||||||||||||||||||||||||||||||||||
Less Current Portion | (319,025) | 881 | (318,144) | (193,759) | — | (193,759) | |||||||||||||||||||||||||||||||||||||||||||||||
Long-term Debt, Net of Current Portion | $ | 8,897,013 | $ | (81,740) | $ | 8,815,273 | $ | 8,603,665 | $ | (94,110) | $ | 8,509,555 |
22
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
UK BILATERAL REVOLVING CREDIT FACILITY
On May 25, 2021, Iron Mountain (UK) PLC and Iron Mountain (UK) Data Centre Limited (collectively, the "UK Borrowers") entered into an amendment to the UK Bilateral Facility with Barclays Bank PLC to (i) modify the interest rate from LIBOR plus 2.25% to LIBOR plus 2.0% (with flexibility built in for the expected transition away from LIBOR) and (ii) add an additional option to extend the maturity date by one year. After this amendment, the UK Bilateral Facility contains two one-year options that allow us to extend the maturity date beyond the September 23, 2022 expiration date, subject to certain conditions specified in the UK Bilateral Facility, including the lender's consent. On September 23, 2021, the UK Borrowers executed the one-year option to extend the maturity date to September 24, 2023. There were no other changes to the terms of the UK Bilateral Revolving Credit Facility described in Note 6 to Notes to Consolidated Financial Statements included in our Annual Report.
|
MAXIMUM AMOUNT
£140,000
OPTIONAL ADDITIONAL
COMMITMENTS
£125,000
INTEREST RATE
2.1%
As of September 30, 2021
|
|||||||||||||
ACCOUNTS RECEIVABLE SECURITIZATION PROGRAM
On June 28, 2021, we entered into an amendment to the Accounts Receivable Securitization Program to extend the maturity date from July 30, 2021 to July 1, 2023, at which point all obligations become due. The interest rate under the amended Accounts Receivable Securitization Program is LIBOR plus 1.0%. The full amount outstanding under the Accounts Receivable Securitization Program is classified within long-term debt, net of current portion at September 30, 2021 and within current portion of long-term debt at December 31, 2020 in our Condensed Consolidated Balance Sheets. There were no other changes to the terms of the Accounts Receivable Securitization Program described in Note 6 to Notes to Consolidated Financial Statements included in our Annual Report.
|
OUTSTANDING BORROWINGS
$266,400
INTEREST RATE
1.1%
As of September 30, 2021
|
|||||||||||||
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
23
|
SEPTEMBER 30, 2021 | DECEMBER 31, 2020 | ||||||||||||||||||||||||||||||||||
GROSS CASH
POSITION
|
OUTSTANDING
DEBIT BALANCES
|
NET CASH
POSITION
|
GROSS CASH
POSITION
|
OUTSTANDING
DEBIT BALANCES
|
NET CASH
POSITION
|
||||||||||||||||||||||||||||||
BMG QRS Cash Pool | $ | 566,100 | $ | (562,400) | $ | 3,700 | $ | 448,700 | $ | (447,400) | $ | 1,300 | |||||||||||||||||||||||
BMG TRS Cash Pool | 579,300 | (578,300) | 1,000 | 555,500 | (553,500) | 2,000 | |||||||||||||||||||||||||||||
JPM QRS Cash Pool | 4,200 | (2,300) | 1,900 | — | — | — | |||||||||||||||||||||||||||||
JPM TRS Cash Pool | 5,200 | (4,700) | 500 | — | — | — |
24
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
DECLARATION DATE |
DIVIDEND
PER SHARE |
RECORD DATE |
TOTAL
AMOUNT |
PAYMENT DATE | ||||||||||||||||||||||
February 13, 2020 | $ | 0.6185 | March 16, 2020 | $ | 178,047 | April 6, 2020 | ||||||||||||||||||||
May 5, 2020 | 0.6185 | June 15, 2020 | 178,212 | July 2, 2020 | ||||||||||||||||||||||
August 5, 2020 | 0.6185 | September 15, 2020 | 178,224 | October 2, 2020 | ||||||||||||||||||||||
November 4, 2020 | 0.6185 | December 15, 2020 | 178,290 | January 6, 2021 | ||||||||||||||||||||||
February 24, 2021 | 0.6185 | March 15, 2021 | 178,569 | April 6, 2021 | ||||||||||||||||||||||
May 6, 2021 | 0.6185 | June 15, 2021 | 179,026 | July 6, 2021 | ||||||||||||||||||||||
August 5, 2021 | 0.6185 | September 15, 2021 | 179,080 | October 6, 2021 |
THREE MONTHS ENDED
SEPTEMBER 30, |
NINE MONTHS ENDED
SEPTEMBER 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Global RIM Business | |||||||||||||||||||||||
Total Revenues | $ | 995,577 | $ | 921,773 | $ | 2,955,803 | $ | 2,755,294 | |||||||||||||||
Adjusted EBITDA | 442,798 | 393,883 | 1,281,668 | 1,169,671 | |||||||||||||||||||
Global Data Center Business | |||||||||||||||||||||||
Total Revenues | $ | 88,587 | $ | 72,814 | $ | 236,672 | $ | 206,939 | |||||||||||||||
Adjusted EBITDA | 35,097 | 33,359 | 98,961 | 94,812 | |||||||||||||||||||
Corporate and Other Business | |||||||||||||||||||||||
Total Revenues | $ | 45,984 | $ | 42,060 | $ | 139,469 | $ | 125,384 | |||||||||||||||
Adjusted EBITDA | (60,126) | (51,230) | (176,664) | (163,010) | |||||||||||||||||||
Total Consolidated | |||||||||||||||||||||||
Total Revenues | $ | 1,130,148 | $ | 1,036,647 | $ | 3,331,944 | $ | 3,087,617 | |||||||||||||||
Adjusted EBITDA | 417,769 | 376,012 | 1,203,965 | 1,101,473 |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
25
|
EXCLUDED | ||||||||
•Acquisition and Integration Costs
|
•Other (income) expense, net
|
|||||||
•Restructuring Charges
|
•Stock-based compensation expense
|
|||||||
•Intangible impairments
|
•COVID-19 Costs (as defined below)
|
|||||||
•(Gain) loss on disposal/write-down of property, plant and equipment, net (including real estate)
|
||||||||
THREE MONTHS ENDED
SEPTEMBER 30, |
NINE MONTHS ENDED
SEPTEMBER 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Net Income (Loss) | $ | 68,111 | $ | 38,562 | $ | 391,264 | $ | 96,341 | |||||||||||||||
Add/(Deduct): | |||||||||||||||||||||||
Interest expense, net | 103,809 | 104,303 | 313,451 | 313,408 | |||||||||||||||||||
Provision (benefit) for income taxes | 28,017 | 13,934 | 153,073 | 33,304 | |||||||||||||||||||
Depreciation and amortization | 174,818 | 157,252 | 507,145 | 483,686 | |||||||||||||||||||
Acquisition and Integration Costs | 1,138 | — | 3,415 | — | |||||||||||||||||||
Restructuring Charges | 50,432 | 48,371 | 129,686 | 128,715 | |||||||||||||||||||
Intangible impairments | — | — | — | 23,000 | |||||||||||||||||||
(Gain) loss on disposal/write-down of property, plant and equipment, net (including real estate) | (935) | (75,840) | (134,321) | (78,170) | |||||||||||||||||||
Other (income) expense, net, excluding our share of losses (gains) from our unconsolidated joint ventures | (21,517) | 81,190 | (209,001) | 59,398 | |||||||||||||||||||
Stock-based compensation expense(1)
|
12,644 | 8,065 | 45,913 | 32,056 | |||||||||||||||||||
COVID-19 Costs(2)
|
— | — | — | 9,285 | |||||||||||||||||||
Our share of Adjusted EBITDA reconciling items from our unconsolidated joint ventures | 1,252 | 175 | 3,340 | 450 | |||||||||||||||||||
Adjusted EBITDA | $ | 417,769 | $ | 376,012 | $ | 1,203,965 | $ | 1,101,473 |
26
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
THREE MONTHS ENDED SEPTEMBER 30, | NINE MONTHS ENDED SEPTEMBER 30, | |||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | |||||||||||||||||||||||
Global RIM Business | ||||||||||||||||||||||||||
Records Management(1)
|
$ | 767,059 | $ | 712,182 | $ | 2,285,000 | $ | 2,118,767 | ||||||||||||||||||
Data Management(1)
|
115,261 | 121,936 | 351,914 | 367,093 | ||||||||||||||||||||||
Information Destruction(1)(2)
|
113,257 | 87,655 | 318,889 | 269,434 | ||||||||||||||||||||||
Data Center(1)
|
— | — | — | — | ||||||||||||||||||||||
Global Data Center Business | ||||||||||||||||||||||||||
Records Management(1)
|
$ | — | $ | — | $ | — | $ | — | ||||||||||||||||||
Data Management(1)
|
— | — | — | — | ||||||||||||||||||||||
Information Destruction(1)(2)
|
— | — | — | — | ||||||||||||||||||||||
Data Center(1)
|
88,587 | 72,814 | 236,672 | 206,939 | ||||||||||||||||||||||
Corporate and Other Business | ||||||||||||||||||||||||||
Records Management(1)
|
$ | 30,453 | $ | 25,720 | $ | 91,461 | $ | 75,675 | ||||||||||||||||||
Data Management(1)
|
15,531 | 16,340 | 48,008 | 49,709 | ||||||||||||||||||||||
Information Destruction(1)(2)
|
— | — | — | — | ||||||||||||||||||||||
Data Center(1)
|
— | — | — | — | ||||||||||||||||||||||
Total Consolidated | ||||||||||||||||||||||||||
Records Management(1)
|
$ | 797,512 | $ | 737,902 | $ | 2,376,461 | $ | 2,194,442 | ||||||||||||||||||
Data Management(1)
|
130,792 | 138,276 | 399,922 | 416,802 | ||||||||||||||||||||||
Information Destruction(1)(2)
|
113,257 | 87,655 | 318,889 | 269,434 | ||||||||||||||||||||||
Data Center(1)
|
88,587 | 72,814 | 236,672 | 206,939 | ||||||||||||||||||||||
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
27
|
THREE MONTHS ENDED SEPTEMBER 30, | NINE MONTHS ENDED SEPTEMBER 30, |
FROM THE INCEPTION
OF PROJECT SUMMIT THROUGH SEPTEMBER 30, 2021 |
|||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||
Employee severance costs | $ | 6,797 | $ | 13,579 | $ | 14,526 | $ | 31,229 | $ | 82,725 | |||||||||||||||||||
Professional fees and other costs | 43,635 | 34,792 | 115,160 | 97,486 | 289,954 | ||||||||||||||||||||||||
Restructuring Charges | $ | 50,432 | $ | 48,371 | $ | 129,686 | $ | 128,715 | $ | 372,679 |
THREE MONTHS ENDED SEPTEMBER 30, | NINE MONTHS ENDED SEPTEMBER 30, |
FROM THE INCEPTION
OF PROJECT SUMMIT THROUGH SEPTEMBER 30, 2021 |
|||||||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||
Global RIM Business | $ | 11,362 | $ | 16,183 | $ | 27,528 | $ | 37,245 | $ | 116,568 | |||||||||||||||||||
Global Data Center Business | 1,285 | 296 | 2,922 | 986 | 4,860 | ||||||||||||||||||||||||
Corporate and Other Business | 37,785 | 31,892 | 99,236 | 90,484 | 251,251 | ||||||||||||||||||||||||
Restructuring Charges | $ | 50,432 | $ | 48,371 | $ | 129,686 | $ | 128,715 | $ | 372,679 |
28
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
EMPLOYEE SEVERANCE COSTS | PROFESSIONAL FEES AND OTHER | TOTAL ACCRUED RESTRUCTURING CHARGES | ||||||||||||||||||
Balance as of December 31, 2019 | $ | 4,823 | $ | 12,954 | $ | 17,777 | ||||||||||||||
Amounts accrued | 47,349 | 147,047 | 194,396 | |||||||||||||||||
Payments | (32,455) | (136,222) | (168,677) | |||||||||||||||||
Other, including currency translation adjustments | (3,439) | (4) | (3,443) | |||||||||||||||||
Balance as of December 31, 2020 | 16,278 | 23,775 | 40,053 | |||||||||||||||||
Amounts accrued | 14,525 | 115,161 | 129,686 | |||||||||||||||||
Payments | (20,771) | (112,714) | (133,485) | |||||||||||||||||
Other, including currency translation adjustments | (939) | — | (939) | |||||||||||||||||
Balance as of September 30, 2021 | $ | 9,093 | $ | 26,222 | $ | 35,315 |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
29
|
30
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
31
|
COVID-19
In March 2020, the World Health Organization declared a novel strain of coronavirus (“COVID-19”) a pandemic. The preventative and protective actions that governments have ordered, or we or our customers have implemented, have resulted in a period of reduced service operations and business disruption for us, our customers and other third parties with which we do business. While we have broad geographic and customer diversification with operations in 63 countries and no single customer accounting for a significant portion of our revenue during the nine months ended September 30, 2021, COVID-19 is a global pandemic impacting numerous industries and geographies. While our service operations have increased from the reductions we experienced during the peak of the COVID-19 pandemic, future service revenues remain uncertain and will be dependent on the severity of the COVID-19 pandemic, including new variants of COVID-19 that may emerge.
|
Compelling Adjusted EBITDA Benefits | Implementation Details | ||||
~$375M
Expected annual run-rate
benefits realized exiting 2021
|
•Project Summit began in Q4 2019 and is expected to be substantially complete by the end of 2021
•Cost to implement is estimated to be ~$450M
|
Exiting 2021 |
|
$375 million
(expected)
|
32
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
TOTAL | |||||||||||||||||
From the Inception of Project Summit through September 30, 2021 | |||||||||||||||||
$372,679 | $372.7 million | ||||||||||||||||
For the Three Months Ended September 30, 2021 | |||||||||||||||||
$50,432 | $50.4 million | ||||||||||||||||
For the Nine Months Ended September 30, 2021 | |||||||||||||||||
$129,686 | $129.7 million | ||||||||||||||||
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
33
|
COST OF SALES | SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | |||||||
|
|
EXCLUDED | ||||||||
•Acquisition and Integration Costs (as defined below)
|
•Other (income) expense, net
|
|||||||
•Restructuring Charges
|
•Stock-based compensation expense
|
|||||||
•Intangible impairments
|
•COVID-19 Costs (as defined below)
|
|||||||
•(Gain) loss on disposal/write-down of property, plant and equipment, net (including real estate)
|
||||||||
34
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
THREE MONTHS ENDED SEPTEMBER 30,
|
NINE MONTHS ENDED SEPTEMBER 30, | ||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Net Income (Loss) | $ | 68,111 | $ | 38,562 | $ | 391,264 | $ | 96,341 | |||||||||||||||
Add/(Deduct): | |||||||||||||||||||||||
Interest expense, net | 103,809 | 104,303 | 313,451 | 313,408 | |||||||||||||||||||
Provision (benefit) for income taxes | 28,017 | 13,934 | 153,073 | 33,304 | |||||||||||||||||||
Depreciation and amortization | 174,818 | 157,252 | 507,145 | 483,686 | |||||||||||||||||||
Acquisition and Integration Costs(1)
|
1,138 | — | 3,415 | — | |||||||||||||||||||
Restructuring Charges | 50,432 | 48,371 | 129,686 | 128,715 | |||||||||||||||||||
Intangible impairments | — | — | — | 23,000 | |||||||||||||||||||
(Gain) loss on disposal/write-down of property, plant and equipment, net (including real estate) | (935) | (75,840) | (134,321) | (78,170) | |||||||||||||||||||
Other (income) expense, net, excluding our share of losses (gains) from our unconsolidated joint ventures | (21,517) | 81,190 | (209,001) | 59,398 | |||||||||||||||||||
Stock-based compensation expense(2)
|
12,644 | 8,065 | 45,913 | 32,056 | |||||||||||||||||||
COVID-19 Costs(3)
|
— | — | — | 9,285 | |||||||||||||||||||
Our share of Adjusted EBITDA reconciling items from our unconsolidated joint ventures | 1,252 | 175 | 3,340 | 450 | |||||||||||||||||||
Adjusted EBITDA | $ | 417,769 | $ | 376,012 | $ | 1,203,965 | $ | 1,101,473 |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
35
|
EXCLUDED | ||||||||
•Acquisition and Integration Costs
•Restructuring Charges
•Intangible impairments
•(Gain) loss on disposal/write-down of property, plant and equipment, net (including real estate)
|
•Other (income) expense, net
•Stock-based compensation expense
•COVID-19 Costs
•Tax impact of reconciling items and discrete tax items
|
|||||||
THREE MONTHS ENDED
SEPTEMBER 30, |
NINE MONTHS ENDED
SEPTEMBER 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Reported EPS—Fully Diluted from Net Income (Loss) Attributable to Iron Mountain Incorporated
|
$ | 0.23 | $ | 0.13 | $ | 1.34 | $ | 0.33 | |||||||||||||||
Add/(Deduct): | |||||||||||||||||||||||
Acquisition and Integration Costs | — | — | 0.01 | — | |||||||||||||||||||
Restructuring Charges | 0.17 | 0.17 | 0.45 | 0.45 | |||||||||||||||||||
Intangible impairments | — | — | — | 0.08 | |||||||||||||||||||
(Gain) loss on disposal/write-down of property, plant and equipment, net (including real estate) | (0.01) | (0.26) | (0.46) | (0.27) | |||||||||||||||||||
Other (income) expense, net, excluding our share of losses (gains) from our unconsolidated joint ventures | (0.07) | 0.28 | (0.72) | 0.21 | |||||||||||||||||||
Stock-based compensation expense | 0.04 | 0.03 | 0.16 | 0.11 | |||||||||||||||||||
COVID-19 Costs | — | — | — | 0.03 | |||||||||||||||||||
Tax impact of reconciling items and discrete tax items(1)
|
0.02 | (0.02) | 0.31 | (0.06) | |||||||||||||||||||
Income (Loss) Attributable to Noncontrolling Interests | — | — | 0.01 | — | |||||||||||||||||||
Adjusted EPS—Fully Diluted from Net Income (Loss) Attributable to Iron Mountain Incorporated(2)
|
$ | 0.40 | $ | 0.33 | $ | 1.09 | $ | 0.88 |
36
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
EXCLUDED
|
||||||||
•Acquisition and Integration Costs
•Restructuring Charges
•Intangible impairments
•(Gain) loss on disposal/write-down of property, plant and equipment, net (excluding real estate)
•Other (income) expense, net
|
•Stock-based compensation expense
•COVID-19 Costs
•Real estate financing lease depreciation
•Tax impact of reconciling items and discrete tax items
|
|||||||
THREE MONTHS ENDED
SEPTEMBER 30, |
NINE MONTHS ENDED
SEPTEMBER 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Net Income (Loss) | $ | 68,111 | $ | 38,562 | $ | 391,264 | $ | 96,341 | |||||||||||||||
Add/(Deduct): | |||||||||||||||||||||||
Real estate depreciation | 79,463 | 72,019 | 230,294 | 224,325 | |||||||||||||||||||
Loss (gain) on sale of real estate, net of tax | 748 | (75,880) | (106,033) | (77,461) | |||||||||||||||||||
Data center lease-based intangible assets amortization | 10,458 | 10,441 | 31,423 | 32,173 | |||||||||||||||||||
FFO (Nareit) | 158,780 | 45,142 | 546,948 | 275,378 | |||||||||||||||||||
Add/(Deduct): | |||||||||||||||||||||||
Acquisition and Integration Costs | 1,138 | — | 3,415 | — | |||||||||||||||||||
Restructuring Charges | 50,432 | 48,371 | 129,686 | 128,715 | |||||||||||||||||||
Intangible impairments | — | — | — | 23,000 | |||||||||||||||||||
(Gain) loss on disposal/write-down of property, plant and equipment, net (excluding real estate) | (1,668) | 40 | (2,890) | (359) | |||||||||||||||||||
Other (income) expense, net, excluding our share of losses (gains) from our unconsolidated joint ventures(1)
|
(21,517) | 81,190 | (209,001) | 59,398 | |||||||||||||||||||
Stock-based compensation expense | 12,644 | 8,065 | 45,913 | 32,056 | |||||||||||||||||||
COVID-19 Costs | — | — | — | 9,285 | |||||||||||||||||||
Real estate financing lease depreciation | 3,740 | 3,501 | 10,791 | 10,095 | |||||||||||||||||||
Tax impact of reconciling items and discrete tax items(2)
|
5,304 | (4,648) | 65,120 | (16,464) | |||||||||||||||||||
Our share of FFO (Normalized) reconciling items from our unconsolidated joint ventures | (17) | (1) | (30) | (31) | |||||||||||||||||||
FFO (Normalized) | $ | 208,836 | $ | 181,660 | $ | 589,952 | $ | 521,073 |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
37
|
NINE MONTHS ENDED
SEPTEMBER 30, |
DOLLAR
CHANGE |
PERCENTAGE
CHANGE |
|||||||||||||||||||||
2021 | 2020 | ||||||||||||||||||||||
Revenues | $ | 3,331,944 | $ | 3,087,617 | $ | 244,327 | 7.9 | % | |||||||||||||||
Operating Expenses | 2,674,174 | 2,578,125 | 96,049 | 3.7 | % | ||||||||||||||||||
Operating Income | 657,770 | 509,492 | 148,278 | 29.1 | % | ||||||||||||||||||
Other Expenses, Net | 266,506 | 413,151 | (146,645) | (35.5) | % | ||||||||||||||||||
Net Income (Loss) | 391,264 | 96,341 | 294,923 | 306.1 | % | ||||||||||||||||||
Net Income (Loss) Attributable to Noncontrolling Interests | 2,693 | 1,058 | 1,635 | 154.5 | % | ||||||||||||||||||
Net Income (Loss) Attributable to Iron Mountain Incorporated | $ | 388,571 | $ | 95,283 | $ | 293,288 | 307.8 | % | |||||||||||||||
Adjusted EBITDA(1)
|
$ | 1,203,965 | $ | 1,101,473 | $ | 102,492 | 9.3 | % | |||||||||||||||
Adjusted EBITDA Margin(1)
|
36.1 | % | 35.7 | % |
38
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
THREE MONTHS ENDED SEPTEMBER 30, | PERCENTAGE CHANGE | ||||||||||||||||||||||||||||||||||||||||
2021 | 2020 |
DOLLAR
CHANGE |
ACTUAL |
CONSTANT
CURRENCY(1)
|
ORGANIC
GROWTH(2)
|
IMPACT OF
ACQUISITIONS |
|||||||||||||||||||||||||||||||||||
Storage Rental | $ | 718,614 | $ | 696,294 | $ | 22,320 | 3.2 | % | 2.2 | % | 2.3 | % | (0.1) | % | |||||||||||||||||||||||||||
Service | 411,534 | 340,353 | 71,181 | 20.9 | % | 19.7 | % | 17.7 | % | 2.0 | % | ||||||||||||||||||||||||||||||
Total Revenues | $ | 1,130,148 | $ | 1,036,647 | $ | 93,501 | 9.0 | % | 7.9 | % | 7.4 | % | 0.5 | % |
NINE MONTHS ENDED
SEPTEMBER 30, |
PERCENTAGE CHANGE | ||||||||||||||||||||||||||||||||||||||||
2021 | 2020 |
DOLLAR
CHANGE |
ACTUAL |
CONSTANT
CURRENCY(1)
|
ORGANIC
GROWTH(2)
|
IMPACT OF
ACQUISITIONS |
|||||||||||||||||||||||||||||||||||
Storage Rental | $ | 2,144,942 | $ | 2,056,797 | $ | 88,145 | 4.3 | % | 2.2 | % | 2.2 | % | — | % | |||||||||||||||||||||||||||
Service | 1,187,002 | 1,030,820 | 156,182 | 15.2 | % | 12.7 | % | 11.6 | % | 1.1 | % | ||||||||||||||||||||||||||||||
Total Revenues | $ | 3,331,944 | $ | 3,087,617 | $ | 244,327 | 7.9 | % | 5.7 | % | 5.4 | % | 0.3 | % |
STORAGE RENTAL REVENUES |
•organic storage rental revenue growth driven by increased volume in faster growing markets and our Global Data Center Business segment and revenue management;
•a 2.4% increase in total global volume (excluding acquisitions, total global volume increased 0.3%); and
•an increase of $41.1 million due to foreign currency exchange rate fluctuations.
|
|||||||
SERVICE REVENUES |
•an increase in service activity levels, particularly in regions where governments have lifted or eased COVID-19 related restrictions on our customers' non-essential business operations;
•organic service revenue growth reflecting increased service activity levels; and
•an increase of $22.3 million due to foreign currency exchange rate fluctuations.
|
|||||||
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
39
|
THREE MONTHS ENDED SEPTEMBER 30, |
PERCENTAGE
CHANGE |
% OF
CONSOLIDATED REVENUES |
PERCENTAGE
CHANGE (FAVORABLE)/ UNFAVORABLE |
||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 |
DOLLAR
CHANGE |
ACTUAL |
CONSTANT
CURRENCY |
2021 | 2020 | |||||||||||||||||||||||||||||||||||||||||
Labor | $ | 190,285 | $ | 183,878 | $ | 6,407 | 3.5 | % | 2.6 | % | 16.8 | % | 17.7 | % | (0.9) | % | |||||||||||||||||||||||||||||||
Facilities | 202,426 | 179,031 | 23,395 | 13.1 | % | 11.7 | % | 17.9 | % | 17.3 | % | 0.6 | % | ||||||||||||||||||||||||||||||||||
Transportation | 33,314 | 30,890 | 2,424 | 7.8 | % | 7.0 | % | 2.9 | % | 3.0 | % | (0.1) | % | ||||||||||||||||||||||||||||||||||
Product Cost of Sales and Other | 55,638 | 40,706 | 14,932 | 36.7 | % | 35.5 | % | 4.9 | % | 3.9 | % | 1.0 | % | ||||||||||||||||||||||||||||||||||
Total Cost of sales | $ | 481,663 | $ | 434,505 | $ | 47,158 | 10.9 | % | 9.7 | % | 42.6 | % | 41.9 | % | 0.7 | % |
NINE MONTHS ENDED SEPTEMBER 30, |
PERCENTAGE
CHANGE |
% OF
CONSOLIDATED REVENUES |
PERCENTAGE
CHANGE (FAVORABLE)/ UNFAVORABLE |
||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 |
DOLLAR
CHANGE |
ACTUAL |
CONSTANT
CURRENCY |
2021 | 2020 | |||||||||||||||||||||||||||||||||||||||||
Labor | $ | 578,765 | $ | 552,396 | $ | 26,369 | 4.8 | % | 2.8 | % | 17.4 | % | 17.9 | % | (0.5) | % | |||||||||||||||||||||||||||||||
Facilities | 593,487 | 537,181 | 56,306 | 10.5 | % | 8.0 | % | 17.8 | % | 17.4 | % | 0.4 | % | ||||||||||||||||||||||||||||||||||
Transportation | 101,241 | 97,990 | 3,251 | 3.3 | % | 0.8 | % | 3.0 | % | 3.2 | % | (0.2) | % | ||||||||||||||||||||||||||||||||||
Product Cost of Sales and Other | 134,658 | 112,904 | 21,754 | 19.3 | % | 16.6 | % | 4.0 | % | 3.7 | % | 0.3 | % | ||||||||||||||||||||||||||||||||||
COVID-19 Costs | — | 7,648 | (7,648) | (100.0) | % | (100.0) | % | — | % | 0.2 | % | (0.2) | % | ||||||||||||||||||||||||||||||||||
Total Cost of sales | $ | 1,408,151 | $ | 1,308,119 | $ | 100,032 | 7.6 | % | 6.0 | % | 42.3 | % | 42.4 | % | (0.1) | % |
40
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
THREE MONTHS ENDED SEPTEMBER 30, | PERCENTAGE CHANGE |
% OF
CONSOLIDATED REVENUES |
PERCENTAGE
CHANGE (FAVORABLE)/ UNFAVORABLE |
||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 |
DOLLAR
CHANGE |
ACTUAL |
CONSTANT
CURRENCY |
2021 | 2020 | |||||||||||||||||||||||||||||||||||||||||
General, Administrative and Other | $ | 183,476 | $ | 176,801 | $ | 6,675 | 3.8 | % | 3.1 | % | 16.2 | % | 17.1 | % | (0.9) | % | |||||||||||||||||||||||||||||||
Sales, Marketing and Account Management | 58,120 | 55,294 | 2,826 | 5.1 | % | 4.1 | % | 5.1 | % | 5.3 | % | (0.2) | % | ||||||||||||||||||||||||||||||||||
Total Selling, general and administrative expenses | $ | 241,596 | $ | 232,095 | $ | 9,501 | 4.1 | % | 3.3 | % | 21.4 | % | 22.4 | % | (1.0) | % |
NINE MONTHS ENDED SEPTEMBER 30, | PERCENTAGE CHANGE |
% OF
CONSOLIDATED REVENUES |
PERCENTAGE
CHANGE (FAVORABLE)/ UNFAVORABLE |
||||||||||||||||||||||||||||||||||||||||||||
2021 | 2020 |
DOLLAR
CHANGE |
ACTUAL |
CONSTANT
CURRENCY |
2021 | 2020 | |||||||||||||||||||||||||||||||||||||||||
General, Administrative and Other | $ | 561,686 | $ | 544,000 | $ | 17,686 | 3.3 | % | 1.8 | % | 16.9 | % | 17.6 | % | (0.7) | % | |||||||||||||||||||||||||||||||
Sales, Marketing and Account Management | 198,412 | 167,138 | 31,274 | 18.7 | % | 16.3 | % | 6.0 | % | 5.4 | % | 0.6 | % | ||||||||||||||||||||||||||||||||||
COVID-19 Costs | — | 1,637 | (1,637) | (100.0) | % | (100.0) | % | — | % | 0.1 | % | (0.1) | % | ||||||||||||||||||||||||||||||||||
Total Selling, general and administrative expenses | $ | 760,098 | $ | 712,775 | $ | 47,323 | 6.6 | % | 5.0 | % | 22.8 | % | 23.1 | % | (0.3) | % |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
41
|
THREE MONTHS ENDED
SEPTEMBER 30, |
DOLLAR
CHANGE |
NINE MONTHS ENDED
SEPTEMBER 30, |
DOLLAR CHANGE | |||||||||||||||||||||||||||||||||||
DESCRIPTION | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||||||||||||||
Foreign currency transaction losses (gains), net | $ | (23,200) | $ | 29,635 | $ | (52,835) | $ | (16,157) | $ | (6,293) | $ | (9,864) | ||||||||||||||||||||||||||
Debt extinguishment expense | — | 51,260 | (51,260) | — | 68,300 | (68,300) | ||||||||||||||||||||||||||||||||
Other, net(1)
|
4,699 | 2,570 | 2,129 | (183,861) | 4,432 | (188,293) | ||||||||||||||||||||||||||||||||
Other (Income) Expense, Net | $ | (18,501) | $ | 83,465 | $ | (101,966) | $ | (200,018) | $ | 66,439 | $ | (266,457) |
THREE MONTHS ENDED
SEPTEMBER 30, |
NINE MONTHS ENDED
SEPTEMBER 30, |
||||||||||||||||||||||
2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
Effective Tax Rate(1)
|
29.1 | % | 26.5 | % | 28.1 | % | 25.7 | % |
42
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
THREE MONTHS ENDED SEPTEMBER 30, |
DOLLAR
CHANGE |
PERCENTAGE CHANGE | |||||||||||||||||||||
2021 | 2020 | ||||||||||||||||||||||
Net Income (Loss) | $ | 68,111 | $ | 38,562 | $ | 29,549 | 76.6 | % | |||||||||||||||
Net Income (Loss) as a percentage of Consolidated Revenue | 6.0 | % | 3.7 | % | |||||||||||||||||||
Adjusted EBITDA | $ | 417,769 | $ | 376,012 | $ | 41,757 | 11.1 | % | |||||||||||||||
Adjusted EBITDA Margin | 37.0 | % | 36.3 | % |
NINE MONTHS ENDED
SEPTEMBER 30, |
DOLLAR CHANGE | PERCENTAGE CHANGE | |||||||||||||||||||||
2021 | 2020 | ||||||||||||||||||||||
Net Income (Loss) | $ | 391,264 | $ | 96,341 | $ | 294,923 | 306.1 | % | |||||||||||||||
Net Income (Loss) as a percentage of Consolidated Revenue | 11.7 | % | 3.1 | % | |||||||||||||||||||
Adjusted EBITDA | $ | 1,203,965 | $ | 1,101,473 | $ | 102,492 | 9.3 | % | |||||||||||||||
Adjusted EBITDA Margin | 36.1 | % | 35.7 | % |
Consolidated Adjusted EBITDA Margin for the nine months ended September 30, 2021 increased by 40 basis points compared to the same prior year period, reflecting improved service revenue trends, benefits from Project Summit, revenue management and ongoing cost containment measures, partially offset by higher compensation expense and sales commissions.
|
↑ INCREASED BY $102.5 MILLION OR 9.3%
Consolidated Adjusted EBITDA
|
||||
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
43
|
NINE MONTHS ENDED
SEPTEMBER 30, |
PERCENTAGE CHANGE | ||||||||||||||||||||||||||||||||||||||||
DOLLAR
CHANGE |
ACTUAL |
CONSTANT
CURRENCY |
ORGANIC
GROWTH |
IMPACT OF ACQUISITIONS | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||
Storage Rental | $ | 1,849,387 | $ | 1,773,364 | $ | 76,023 | 4.3 | % | 2.1 | % | 1.7 | % | 0.4 | % | |||||||||||||||||||||||||||
Service | 1,106,416 | 981,930 | 124,486 | 12.7 | % | 10.3 | % | 10.0 | % | 0.3 | % | ||||||||||||||||||||||||||||||
Segment Revenue | $ | 2,955,803 | $ | 2,755,294 | $ | 200,509 | 7.3 | % | 5.0 | % | 4.6 | % | 0.4 | % | |||||||||||||||||||||||||||
Segment Adjusted EBITDA | $ | 1,281,668 | $ | 1,169,671 | $ | 111,997 | |||||||||||||||||||||||||||||||||||
Segment Adjusted EBITDA Margin | 43.4 | % | 42.5 | % |
Storage Rental
Revenue |
Service
Revenue |
Segment
Revenue |
Segment Adjusted
EBITDA |
44
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
NINE MONTHS ENDED
SEPTEMBER 30, |
PERCENTAGE CHANGE | ||||||||||||||||||||||||||||||||||||||||
DOLLAR
CHANGE |
ACTUAL |
CONSTANT
CURRENCY |
ORGANIC
GROWTH |
IMPACT OF ACQUISITIONS | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||
Storage Rental | $ | 210,805 | $ | 196,823 | $ | 13,982 | 7.1 | % | 5.8 | % | 5.8 | % | — | % | |||||||||||||||||||||||||||
Service | 25,867 | 10,116 | 15,751 | 155.7 | % | 152.4 | % | 152.4 | % | — | % | ||||||||||||||||||||||||||||||
Segment Revenue | $ | 236,672 | $ | 206,939 | $ | 29,733 | 14.4 | % | 13.0 | % | 13.0 | % | — | % | |||||||||||||||||||||||||||
Segment Adjusted EBITDA | $ | 98,961 | $ | 94,812 | $ | 4,149 | |||||||||||||||||||||||||||||||||||
Segment Adjusted EBITDA Margin | 41.8 | % | 45.8 | % |
Storage Rental
Revenue |
Service
Revenue |
Segment
Revenue |
Segment Adjusted
EBITDA |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
45
|
THREE MONTHS ENDED
SEPTEMBER 30, |
PERCENTAGE CHANGE | ||||||||||||||||||||||||||||||||||||||||
DOLLAR
CHANGE |
ACTUAL |
CONSTANT
CURRENCY |
ORGANIC
GROWTH |
IMPACT OF ACQUISITIONS | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||
Storage Rental | $ | 24,588 | $ | 28,929 | $ | (4,341) | (15.0) | % | (15.5) | % | 8.7 | % | (24.2) | % | |||||||||||||||||||||||||||
Service | 21,396 | 13,131 | 8,265 | 62.9 | % | 61.9 | % | 29.6 | % | 32.3 | % | ||||||||||||||||||||||||||||||
Segment Revenue | $ | 45,984 | $ | 42,060 | $ | 3,924 | 9.3 | % | 8.6 | % | 16.8 | % | (8.2) | % | |||||||||||||||||||||||||||
Segment Adjusted EBITDA | $ | (60,126) | $ | (51,230) | $ | (8,896) | |||||||||||||||||||||||||||||||||||
Segment Adjusted EBITDA as a percentage of Consolidated Revenue | (5.3) | % | (4.9) | % |
NINE MONTHS ENDED
SEPTEMBER 30, |
PERCENTAGE CHANGE | ||||||||||||||||||||||||||||||||||||||||
DOLLAR
CHANGE |
ACTUAL |
CONSTANT
CURRENCY |
ORGANIC
GROWTH |
IMPACT OF ACQUISITIONS | |||||||||||||||||||||||||||||||||||||
2021 | 2020 | ||||||||||||||||||||||||||||||||||||||||
Storage Rental | $ | 84,750 | $ | 86,610 | $ | (1,860) | (2.1) | % | (3.1) | % | 5.5 | % | (8.6) | % | |||||||||||||||||||||||||||
Service | 54,719 | 38,774 | 15,945 | 41.1 | % | 37.1 | % | 15.2 | % | 21.9 | % | ||||||||||||||||||||||||||||||
Segment Revenue | $ | 139,469 | $ | 125,384 | $ | 14,085 | 11.2 | % | 9.5 | % | 8.8 | % | 0.7 | % | |||||||||||||||||||||||||||
Segment Adjusted EBITDA | $ | (176,664) | $ | (163,010) | $ | (13,654) | |||||||||||||||||||||||||||||||||||
Segment Adjusted EBITDA as a percentage of Consolidated Revenue | (5.3) | % | (5.3) | % |
46
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
2021 | 2020 | ||||||||||
Cash Flows from Operating Activities | $ | 463,337 | $ | 627,218 | |||||||
Cash Flows from Investing Activities | (319,785) | (360,131) | |||||||||
Cash Flows from Financing Activities | (177,587) | (307,174) | |||||||||
Cash and Cash Equivalents, including Restricted Cash, End of Period | 161,439 | 151,972 |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
47
|
NINE MONTHS ENDED SEPTEMBER 30, | ||||||||||||||
NATURE OF CAPITAL SPEND | 2021 | 2020 | ||||||||||||
Growth Investment Capital Expenditures: | ||||||||||||||
Data Center | $ | 209,097 | $ | 151,692 | ||||||||||
Real Estate | 60,558 | 45,888 | ||||||||||||
Innovation and Other | 15,445 | 5,670 | ||||||||||||
Total Growth Investment Capital Expenditures | 285,100 | 203,250 | ||||||||||||
Recurring Capital Expenditures: | ||||||||||||||
Real Estate | $ | 43,398 | $ | 28,242 | ||||||||||
Non-Real Estate | 52,153 | 43,196 | ||||||||||||
Data Center | 6,936 | 8,083 | ||||||||||||
Total Recurring Capital Expenditures | 102,487 | 79,521 | ||||||||||||
Total Capital Spend (on accrual basis) | $ | 387,587 | $ | 282,771 | ||||||||||
Net increase (decrease) in prepaid capital expenditures | 279 | 2,221 | ||||||||||||
Net decrease (increase) in accrued capital expenditures | 31,110 | 24,170 | ||||||||||||
Total Capital Spend (on cash basis) | $ | 418,976 | $ | 309,162 |
48
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
49
|
SEPTEMBER 30, 2021 | MAXIMUM/MINIMUM ALLOWABLE | ||||||||||||||||
Net total lease adjusted leverage ratio | 5.4 | Maximum allowable of 6.5 | |||||||||||||||
Net secured debt lease adjusted leverage ratio | 2.1 | Maximum allowable of 4.0 | |||||||||||||||
Fixed charge coverage ratio | 2.3 | Minimum allowable of 1.5 | |||||||||||||||
Bond leverage ratio (not lease adjusted) | 5.8 |
Maximum allowable of 7.0(1)
|
|||||||||||||||
Bond fixed charge coverage ratio (not lease adjusted) | 3.3 |
Minimum allowable of 2.0(1)
|
50
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
51
|
SEPTEMBER 30, 2021 | DECEMBER 31, 2020 | |||||||||||||||||||||||||
CARRYING VALUE | EQUITY INTEREST | CARRYING VALUE | EQUITY INTEREST | |||||||||||||||||||||||
Web Werks JV
|
$ | 51,257 | 38 | % | $ | — | — | % | ||||||||||||||||||
Joint venture with AGC Equity Partners
|
26,272 | 20 | % | 26,500 | 20 | % | ||||||||||||||||||||
Joint venture with MakeSpace Labs, Inc.(1)
|
27,419 | 48 | % | 16,924 | 39 | % |
52
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
53
|
EXHIBIT NO. | DESCRIPTION | |||||||
10.1 | ||||||||
31.1 | ||||||||
31.2 | ||||||||
32.1 | ||||||||
32.2 | ||||||||
101.INS | XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |||||||
101.SCH | Inline XBRL Taxonomy Extension Schema Document. | |||||||
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document. | |||||||
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document. | |||||||
101.LAB | Inline XBRL Taxonomy Label Linkbase Document. | |||||||
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document. |
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
55
|
IRON MOUNTAIN INCORPORATED | ||||||||
By: | /s/ DANIEL BORGES | |||||||
Daniel Borges
Senior Vice President, Chief Accounting Officer
|
56
|
IRON MOUNTAIN SEPTEMBER 30, 2021 FORM 10-Q |
CORPORATE OFFICE
ONE FEDERAL STREET
BOSTON, MA 02110 www.ironmountain.com |
/s/ WILLIAM L. MEANEY | ||||||||
William L. Meaney | ||||||||
President and Chief Executive Officer |
/s/ BARRY A. HYTINEN | ||||||||
Barry A. Hytinen | ||||||||
Executive Vice President and Chief Financial Officer |
/s/ WILLIAM L. MEANEY | ||||||||
William L. Meaney | ||||||||
President and Chief Executive Officer |
/s/ BARRY A. HYTINEN | ||||||||
Barry A. Hytinen | ||||||||
Executive Vice President and Chief Financial Officer |