UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One) | |
ý |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended June 30, 2004 |
|
or |
|
o |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Transition Period from to |
Commission file number 1-13045
IRON MOUNTAIN INCORPORATED
(Exact Name of Registrant as Specified in its Charter)
Pennsylvania (State or Other Jurisdiction of Incorporation or Organization) |
23-2588479 (I.R.S. Employer Identification No.) |
|
745 Atlantic Avenue, Boston, MA 02111 (Address of Principal Executive Offices, Including Zip Code) |
||
(617) 535-4766 (Registrant's Telephone Number, Including Area Code) |
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ý No o
Number of shares of the registrant's Common Stock at August 2, 2004: 129,240,684
IRON MOUNTAIN INCORPORATED
|
|
Page |
||
---|---|---|---|---|
PART IFINANCIAL INFORMATION | ||||
Item 1 |
Unaudited Consolidated Financial Statements |
|||
Consolidated Balance Sheets at December 31, 2003 and June 30, 2004 (Unaudited) |
3 |
|||
Consolidated Statements of Operations for the Three Months Ended June 30, 2003 and 2004 (Unaudited) |
4 |
|||
Consolidated Statements of Operations for the Six Months Ended June 30, 2003 and 2004 (Unaudited) |
5 |
|||
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2003 and 2004 (Unaudited) |
6 |
|||
Notes to Consolidated Financial Statements (Unaudited) |
7 |
|||
Item 2 |
Management's Discussion and Analysis of Financial Condition and Results of Operations |
30 |
||
Item 3 |
Quantitative and Qualitative Disclosures About Market Risk |
47 |
||
Item 4 |
Controls and Procedures |
48 |
||
PART IIOTHER INFORMATION |
||||
Item 1 |
Legal Proceedings |
50 |
||
Item 4 |
Submission of Matters to a Vote of Security-Holders |
50 |
||
Item 6 |
Exhibits and Reports on Form 8-K |
52 |
||
Signature |
53 |
2
Item 1. Unaudited Consolidated Financial Statements
IRON MOUNTAIN INCORPORATED
CONSOLIDATED BALANCE SHEETS
(In Thousands, except Share and Per Share Data)
(Unaudited)
|
December 31, 2003 |
June 30, 2004 |
||||||||
---|---|---|---|---|---|---|---|---|---|---|
ASSETS | ||||||||||
Current Assets: | ||||||||||
Cash and cash equivalents | $ | 74,683 | $ | 40,006 | ||||||
Accounts receivable (less allowances of $20,922 and $16,082, respectively) | 279,800 | 322,444 | ||||||||
Deferred income taxes | 33,043 | 35,310 | ||||||||
Prepaid expenses and other | 84,057 | 63,627 | ||||||||
Total Current Assets | 471,583 | 461,387 | ||||||||
Property, Plant and Equipment: | ||||||||||
Property, plant and equipment | 1,950,893 | 2,071,260 | ||||||||
LessAccumulated depreciation | (458,626 | ) | (528,370 | ) | ||||||
Net Property, Plant and Equipment | 1,492,267 | 1,542,890 | ||||||||
Other Assets, net: | ||||||||||
Goodwill | 1,776,279 | 1,864,946 | ||||||||
Customer relationships and acquisition costs | 116,466 | 151,279 | ||||||||
Deferred financing costs | 23,934 | 37,953 | ||||||||
Other | 11,570 | 8,432 | ||||||||
Total Other Assets, net | 1,928,249 | 2,062,610 | ||||||||
Total Assets | $ | 3,892,099 | $ | 4,066,887 | ||||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||||
Current Liabilities: | ||||||||||
Current portion of long-term debt | $ | 115,781 | $ | 18,381 | ||||||
Accounts payable | 87,006 | 85,154 | ||||||||
Accrued expenses | 234,426 | 231,122 | ||||||||
Deferred revenue | 107,857 | 115,443 | ||||||||
Other current liabilities | 39,675 | 422 | ||||||||
Total Current Liabilities | 584,745 | 450,522 | ||||||||
Long-term Debt, net of current portion | 1,974,147 | 2,260,473 | ||||||||
Other Long-term Liabilities | 24,499 | 23,770 | ||||||||
Deferred Rent | 20,578 | 20,577 | ||||||||
Deferred Income Taxes | 146,231 | 168,337 | ||||||||
Commitments and Contingencies (see Note 9) | ||||||||||
Minority Interests | 75,785 | 11,940 | ||||||||
Shareholders' Equity: | ||||||||||
Preferred stock (par value $0.01; authorized 10,000,000 shares; none issued and outstanding) | | | ||||||||
Common stock (par value $0.01; authorized 200,000,000 shares; issued and outstanding 128,362,881 shares and 129,224,623 shares, respectively) | 1,284 | 1,292 | ||||||||
Additional paid-in capital | 1,033,642 | 1,049,715 | ||||||||
Retained earnings | 39,234 | 85,088 | ||||||||
Accumulated other comprehensive items, net | (8,046 | ) | (4,827 | ) | ||||||
Total Shareholders' Equity | 1,066,114 | 1,131,268 | ||||||||
Total Liabilities and Shareholders' Equity | $ | 3,892,099 | $ | 4,066,887 | ||||||
The accompanying notes are an integral part of these consolidated financial statements.
3
IRON MOUNTAIN INCORPORATED
CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands, except Per Share Data)
(Unaudited)
|
Three Months Ended June 30, |
||||||||
---|---|---|---|---|---|---|---|---|---|
|
2003 |
2004 |
|||||||
Revenues: | |||||||||
Storage | $ | 208,969 | $ | 255,770 | |||||
Service and storage material sales | 150,301 | 189,640 | |||||||
Total Revenues | 359,270 | 445,410 | |||||||
Operating Expenses: | |||||||||
Cost of sales (excluding depreciation) | 162,032 | 200,827 | |||||||
Selling, general and administrative | 96,134 | 118,488 | |||||||
Depreciation and amortization | 30,765 | 40,363 | |||||||
Loss (Gain) on disposal/writedown of property, plant and equipment, net | 1,688 | (1,134 | ) | ||||||
Total Operating Expenses | 290,619 | 358,544 | |||||||
Operating Income | 68,651 | 86,866 | |||||||
Interest Expense, Net | 36,397 | 42,659 | |||||||
Other (Income) Expense, Net | (4,722 | ) | 4,945 | ||||||
Income Before Provision for Income Taxes and Minority Interest | 36,976 | 39,262 | |||||||
Provision for Income Taxes | 15,285 | 15,825 | |||||||
Minority Interest in Earnings of Subsidiaries | 1,558 | 580 | |||||||
Net Income | $ | 20,133 | $ | 22,857 | |||||
Net Income per ShareBasic | $ | 0.16 | $ | 0.18 | |||||
Net Income per ShareDiluted | $ | 0.15 | $ | 0.17 | |||||
Weighted Average Common Shares OutstandingBasic | 127,851 | 128,956 | |||||||
Weighted Average Common Shares OutstandingDiluted | 130,190 | 131,036 | |||||||
The accompanying notes are an integral part of these consolidated financial statements.
4
IRON MOUNTAIN INCORPORATED
CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands, except Per Share Data)
(Unaudited)
|
Six Months Ended June 30, |
||||||||
---|---|---|---|---|---|---|---|---|---|
|
2003 |
2004 |
|||||||
Revenues: | |||||||||
Storage | $ | 411,800 | $ | 504,365 | |||||
Service and storage material sales | 299,281 | 374,967 | |||||||
Total Revenues | 711,081 | 879,332 | |||||||
Operating Expenses: | |||||||||
Cost of sales (excluding depreciation) | 322,183 | 399,137 | |||||||
Selling, general and administrative | 187,290 | 230,948 | |||||||
Depreciation and amortization | 60,714 | 77,643 | |||||||
Loss (Gain) on disposal/writedown of property, plant and equipment, net | 16 | (1,014 | ) | ||||||
Total Operating Expenses | 570,203 | 706,714 | |||||||
Operating Income | 140,878 | 172,618 | |||||||
Interest Expense, Net | 71,962 | 86,118 | |||||||
Other (Income) Expense, Net | (7,982 | ) | 7,215 | ||||||
Income Before Provision for Income Taxes and Minority Interest | 76,898 | 79,285 | |||||||
Provision for Income Taxes | 32,623 | 32,375 | |||||||
Minority Interest in Earnings of Subsidiaries | 2,858 | 1,056 | |||||||
Net Income | $ | 41,417 | $ | 45,854 | |||||
Net Income per ShareBasic | $ | 0.32 | $ | 0.36 | |||||
Net Income per ShareDiluted | $ | 0.32 | $ | 0.35 | |||||
Weighted Average Common Shares OutstandingBasic | 127,748 | 128,757 | |||||||
Weighted Average Common Shares OutstandingDiluted | 130,008 | 130,901 | |||||||
The accompanying notes are an integral part of these consolidated financial statements.
5
IRON MOUNTAIN INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
(Unaudited)
|
Six Months Ended June 30, |
|||||||
---|---|---|---|---|---|---|---|---|
|
2003 |
2004 |
||||||
Cash Flows from Operating Activities: | ||||||||
Net income | $ | 41,417 | $ | 45,854 | ||||
Adjustments to reconcile net income to cash flows provided by operating activities: | ||||||||
Minority interests | 2,858 | 1,056 | ||||||
Depreciation | 57,250 | 72,931 | ||||||
Amortization (includes deferred financing costs and bond discount of $2,162 and $1,285, respectively) | 5,626 | 5,997 | ||||||
Provision for deferred income taxes | 29,752 | 27,766 | ||||||
Loss on early extinguishment of debt | 15,665 | 2,425 | ||||||
Loss (Gain) on disposal/writedown of property, plant and equipment, net | 16 | (1,014 | ) | |||||
(Gain) Loss on foreign currency and other, net | (23,250 | ) | 2,418 | |||||
Changes in Assets and Liabilities (exclusive of acquisitions): | ||||||||
Accounts receivable | (10,550 | ) | (36,459 | ) | ||||
Prepaid expenses and other current assets | 9,084 | (4,603 | ) | |||||
Accounts payable | (3,129 | ) | (2,479 | ) | ||||
Accrued expenses, deferred revenue and other current liabilities | 7,877 | 14,776 | ||||||
Other assets and long-term liabilities | (1,959 | ) | 1,069 | |||||
Cash Flows from Operating Activities | 130,657 | 129,737 | ||||||
Cash Flows from Investing Activities: | ||||||||
Capital expenditures | (106,037 | ) | (101,558 | ) | ||||
Cash paid for acquisitions, net of cash acquired | (24,109 | ) | (181,858 | ) | ||||
Additions to customer relationship and acquisition costs | (4,713 | ) | (6,400 | ) | ||||
Investment in convertible preferred stock | (1,357 | ) | | |||||
Proceeds from sales of property and equipment | 6,376 | 2,362 | ||||||
Cash Flows from Investing Activities | (129,840 | ) | (287,454 | ) | ||||
Cash Flows from Financing Activities: | ||||||||
Repayment of debt and term loans | (139,951 | ) | (672,218 | ) | ||||
Proceeds from borrowings and term loans | 51,968 | 588,457 | ||||||
Early retirement of senior subordinated notes | (254,407 | ) | (20,797 | ) | ||||
Net proceeds from sales of senior subordinated notes | 455,590 | 269,427 | ||||||
Debt financing (repayment to) and equity contribution from (distribution to) minority shareholders, net | 4,484 | (41,824 | ) | |||||
Other, net | 2,657 | (606 | ) | |||||
Cash Flows from Financing Activities | 120,341 | 122,439 | ||||||
Effect of exchange rates on cash and cash equivalents | 413 | 601 | ||||||
Increase (Decrease) in Cash and Cash Equivalents | 121,571 | (34,677 | ) | |||||
Cash and Cash Equivalents, Beginning of Period | 56,292 | 74,683 | ||||||
Cash and Cash Equivalents, End of Period | $ | 177,863 | $ | 40,006 | ||||
The accompanying notes are an integral part of these consolidated financial statements.
6
IRON MOUNTAIN INCORPORATED
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(In Thousands, Except Share and Per Share Data)
(Unaudited)
(1) General
The interim consolidated financial statements are presented herein without audit and, in the opinion of management, reflect all adjustments of a normal recurring nature necessary for a fair presentation. Interim results are not necessarily indicative of results for a full year.
The consolidated balance sheet presented as of December 31, 2003 has been derived from the consolidated financial statements that have been audited by our independent auditors. The unaudited consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and footnote disclosures normally included in the annual financial statements prepared in accordance with accounting principles generally accepted in the United States ("GAAP") have been omitted pursuant to those rules and regulations, but we believe that the disclosures are adequate to make the information presented not misleading. The consolidated financial statements and notes included herein should be read in conjunction with the consolidated financial statements and notes included in our Annual Report on Form 10-K for the year ended December 31, 2003.
On May 27, 2004, the Company's Board of Directors authorized and approved a three-for-two stock split effected in the form of a dividend on the Company's common stock. Such additional shares of common stock were issued on June 30, 2004 to all shareholders of record as of the close of business on June 15, 2004. All share and per share amounts have been restated to reflect the stock split.
Certain reclassifications have been made to the 2003 financial statements to conform to the 2004 presentation.
(2) Summary of Significant Accounting Policies
The accompanying financial statements reflect our financial position and results of operations on a consolidated basis. Financial position and results of operations of Iron Mountain Europe Limited ("IME"), our European subsidiary, are consolidated for the appropriate periods based on its fiscal year ended October 31. All significant intercompany account balances have been eliminated or presented to reflect the underlying economics of the transactions.
Local currencies are considered the functional currencies for most of our operations outside the United States. All assets and liabilities are translated at period-end exchange rates, and revenues and expenses are translated at average exchange rates for the applicable period, in accordance with Statement of Financial Accounting Standards ("SFAS") No. 52, "Foreign Currency Translation." Resulting translation adjustments are reflected in the accumulated other comprehensive items component of shareholders' equity. The gain or loss on foreign currency transactions, including those related to (a) U.S. dollar denominated 81/8% senior notes of our Canadian subsidiary (the "Subsidiary notes"), (b) our 71/4% GBP Senior Subordinated Notes due 2014 (the "71/4% notes"), (c) the borrowings in certain foreign currencies under our revolving credit agreements, and (d) the foreign currency denominated intercompany obligations of our foreign subsidiaries to us, are included in other (income) expense, net, on our consolidated statements of operations. The total of such net gains
7
amounted to $18,550 and $23,634 for the three and six months ended June 30, 2003, respectively, and the total of such net losses amounted to $5,046 and $4,938 for the three and six months ended June 30, 2004, respectively.
We apply the provisions of SFAS No. 142, "Goodwill and Other Intangible Assets." Under SFAS No. 142, goodwill and intangible assets with indefinite lives are not amortized but are reviewed annually for impairment or more frequently if impairment indicators arise. Separable intangible assets that are not deemed to have indefinite lives are amortized over their useful lives.
We have selected October 1 as our annual goodwill impairment review date. We performed our last annual goodwill impairment review as of October 1, 2003 and noted no impairment of goodwill at our reporting units as of that date. As of June 30, 2004, no factors were identified that would alter this assessment.
The changes in the carrying value of goodwill attributable to each reportable operating segment for the six month period ended June 30, 2004 are as follows:
|
Business Records Management |
Off-Site Data Protection |
International |
Corporate & Other |
Total Consolidated |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Balance as of December 31, 2003 | $ | 1,218,472 | $ | 244,621 | $ | 311,815 | $ | 1,371 | $ | 1,776,279 | ||||||
Goodwill acquired during the period | 14,140 | 2,718 | 60,510 | | 77,368 | |||||||||||
Adjustments to purchase reserves | (334 | ) | (78 | ) | 8,072 | | 7,660 | |||||||||
Fair value adjustments | (1,753 | ) | (31 | ) | (1,571 | ) | | (3,355 | ) | |||||||
Other adjustments and currency effects | (4,592 | ) | | 11,586 | | 6,994 | ||||||||||
Balance as of June 30, 2004 | $ | 1,225,933 | $ | 247,230 | $ | 390,412 | $ | 1,371 | $ | 1,864,946 | ||||||
The components of our amortizable intangible assets at June 30, 2004 are as follows:
|
Gross Carrying Amount |
Accumulated Amortization |
Net Carrying Amount |
||||||
---|---|---|---|---|---|---|---|---|---|
Customer Relationships and Acquisition Costs | $ | 169,334 | $ | 18,055 | $ | 151,279 | |||
Non-Compete Agreements | 8,776 | 7,700 | 1,076 | ||||||
Deferred Financing Costs | 45,020 | 7,067 | 37,953 | ||||||
Total | $ | 223,130 | $ | 32,822 | $ | 190,308 | |||
As of January 1, 2003, we adopted the measurement provisions of SFAS No. 123, "Accounting for Stock-Based Compensation," as amended by SFAS No. 148, "Accounting for Stock-Based CompensationTransition and Disclosure." As a result we adopted the fair value method of accounting in our financial statements beginning January 1, 2003 using the prospective method. The prospective method involves recognizing expense for the fair value for all awards granted or modified in the year of
8
adoption and thereafter with no expense recognition for previous awards. Additionally, we recognize expense related to the discount embedded in our employee stock purchase plan. We will apply the fair value recognition provisions to all stock based awards granted, modified or settled on or after January 1, 2003 and will continue to provide the required pro forma information for all awards previously granted, modified or settled before January 1, 2003.
Had we elected to recognize compensation cost based on the fair value of the options granted at grant date as prescribed by SFAS No. 123 and No. 148 for options granted prior to January 1, 2003, net income and net income per share would have been changed to the pro forma amounts indicated in the table below:
|
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2004 |
2003 |
2004 |
||||||||||
Net income, as reported | $ | 20,133 | $ | 22,857 | $ | 41,417 | $ | 45,854 | ||||||
Add: Stock-based employee compensation expense included in reported net income, net of tax benefit | 99 | 480 | 122 | 923 | ||||||||||
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of tax benefit | (642 | ) | (946 | ) | (1,180 | ) | (1,873 | ) | ||||||
Net income, pro forma | $ | 19,590 | $ | 22,391 | $ | 40,359 | $ | 44,904 | ||||||
Earnings per share: | ||||||||||||||
Basicas reported | $ | 0.16 | $ | 0.18 | $ | 0.32 | $ | 0.36 | ||||||
Basicpro forma | 0.15 | 0.17 | 0.32 | 0.35 | ||||||||||
Dilutedas reported | 0.15 | 0.17 | 0.32 | 0.35 | ||||||||||
Dilutedpro forma | 0.15 | 0.17 | 0.31 | 0.34 |
The weighted average fair value of options granted for the six months ended June 30, 2003 and 2004 was $7.30 and $8.31 per share, respectively. The values were estimated on the date of grant using the Black-Scholes option pricing model. The following table summarizes the weighted average assumptions used for grants in the respective period:
Weighted Average Assumption |
Six Months Ended June 30, 2003 |
Six Months Ended June 30, 2004 |
|||
---|---|---|---|---|---|
Expected volatility | 27.5 | % | 25.1 | % | |
Risk-free interest rate | 2.87 | 3.36 | |||
Expected dividend yield | None | None | |||
Expected life of the option | 5.0 years | 5.0 years |
In accordance with SFAS No. 128, "Earnings per Share," basic net income per common share is calculated by dividing net income by the weighted average number of common shares outstanding. The calculation of diluted net income per share is consistent with that of basic net income per share but
9
gives effect to all potential common shares (that is, securities such as options, warrants or convertible securities) that were outstanding during the period, unless the effect is antidilutive. Potential common shares, substantially attributable to stock options, included in the calculation of diluted net income per share totaled 2,338,333 shares and 2,079,513 shares for the three months ended June 30, 2003 and 2004, respectively, and 2,259,843 shares and 2,144,143 shares for the six months ended June 30, 2003 and 2004, respectively. No shares for the three and six months ended June 30, 2003 and 2004, respectively, have been excluded from the calculation of diluted net income per share, as their effects are antidilutive.
For the six months ended June 30, 2003 and 2004, cash payments for interest were $58,789 and $80,625, respectively, and cash payments for income taxes (net of refunds) were $1,845 and $6,015, respectively.
In January and December 2003, the Financial Accounting Standards Board ("FASB") issued FASB Interpretation No. 46 ("FIN 46") and No. 46, revised ("FIN 46R"), "Consolidation of Variable Interest Entities." These statements, which address perceived weaknesses in accounting for entities commonly known as special-purpose or off-balance-sheet, require consolidation of certain interests or arrangements by virtue of holding a controlling financial interest in such entities. Certain provisions of FIN 46R related to interests in special purpose entities were applicable for the period ended December 31, 2003. We applied FIN 46R to our interests in all entities subject to the interpretation as of and for the six months ended June 30, 2004. Adoption of this new method of accounting for variable interest entities did not have a material impact on our consolidated results of operations and financial position.
(3) Comprehensive Income
SFAS No. 130, "Reporting Comprehensive Income," requires presentation of the components of comprehensive income, including the changes in equity from non-owner sources such as unrealized gains (losses) on hedging transactions, securities and foreign currency translation adjustments. Our total comprehensive income is as follows:
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2004 |
2003 |
2004 |
|||||||||||
Comprehensive Income: | |||||||||||||||
Net Income | $ | 20,133 | $ | 22,857 | $ | 41,417 | $ | 45,854 | |||||||
Other Comprehensive Income (Loss): | |||||||||||||||
Foreign Currency Translation Adjustments | 3,631 | (6,730 | ) | 10,437 | (3,165 | ) | |||||||||
Unrealized (Loss) Gain on Hedging Contracts | (825 | ) | 5,941 | (390 | ) | 6,368 | |||||||||
Unrealized Gain (Loss) on Securities | 124 | (38 | ) | 104 | 16 | ||||||||||
Comprehensive Income | $ | 23,063 | $ | 22,030 | $ | 51,568 | $ | 49,073 | |||||||
10
(4) Derivative Instruments and Hedging Activities
SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities," requires that every derivative instrument be recorded in the balance sheet as either an asset or a liability measured at its fair value. Periodically, we acquire derivative instruments that are intended to hedge either cash flows or values that are subject to exchange or other market price risk, and not for trading purposes. We have formally documented our hedging relationships, including identification of the hedging instruments and the hedge items, as well as our risk management objectives and strategies for undertaking each hedge transaction. Given the recurring nature of our revenues and the long term nature of our asset base, we have the ability and the preference to use long term, fixed interest rate debt to finance our business, thereby preserving our long term returns on invested capital. We target a range 80% to 85% of our debt portfolio to be long term and fixed with respect to interest rates. Occasionally, we will use floating to fixed interest rate swaps as a tool to maintain our targeted level of fixed rate debt. In addition we will use borrowings in foreign currencies, either obtained in the U.S. or by our foreign subsidiaries, to naturally hedge foreign currency risk associated with our international investments. Sometimes we enter into currency swaps to temporarily hedge an overseas investment, such as a major acquisition, while we arrange permanent financing.
We have entered into two interest rate swap agreements, which are derivatives as defined by SFAS No. 133 and designated as cash flow hedges. These swap agreements hedge interest rate risk on certain amounts of our term loan. We have recorded, in the accompanying consolidated balance sheet, the estimated cost to terminate these swaps (fair value of the derivative liability), a deferred tax asset and a corresponding charge to accumulated other comprehensive items of $8,273 ($6,129 recorded in accrued expenses and $2,144 recorded in other long-term liabilities), $3,016 and $5,257, respectively, as of June 30, 2004. For the three and six months ended June 30, 2003, we recorded additional interest expense of $2,155 and $4,273, respectively, resulting from interest rate swap cash settlements. For the three and six months ended June 30, 2004, we recorded additional interest expense of $2,256 and $4,493, respectively, resulting from interest rate swap cash settlements. These interest rate swap agreements were determined to be highly effective, and therefore no ineffectiveness was recorded in earnings.
In addition, we have entered into a third interest rate swap agreement, which was designated as a cash flow hedge through December 31, 2002. This swap agreement hedged interest rate risk on certain amounts of our variable operating lease commitments. We have recorded, in the accompanying consolidated balance sheet, the estimated cost to terminate this swap (fair value of the derivative liability) of $488 (which was all recorded in accrued expenses) as of June 30, 2004. For the three and six months ended June 30, 2003, we recorded additional interest expense of $509 and $1,002, respectively, resulting from the cash settlements associated with this interest rate swap agreement. As a result of the repayment of the real estate term loans discussed in Note 6, we recorded an additional $795 of interest in the first quarter of 2004, representing the fair value of the derivative liability at March 31, 2004. The total impact of marking to market the fair market value of the derivative liability and cash settlements associated with the interest rate swaps agreement resulted in our recording additional interest income of $97 and interest expense of $1,226 for the three and six months ended June 30, 2004, respectively.
11
Also, we consolidated a variable interest entity ("VIE III", collectively with our two other variable interest entities, our "Variable Interest Entities") which had entered into an interest rate swap agreement upon its inception that was designated as a cash flow hedge. This swap agreement hedges the majority of interest rate risk associated with VIE III's real estate term loans. We have recorded, in the accompanying consolidated balance sheet, the estimated cost to terminate this swap (fair value of the derivative liability), a deferred tax asset and a corresponding charge to accumulated other comprehensive items of $7,697 ($3,233 recorded in accrued expenses and $4,464 recorded in other long-term liabilities), $2,806 and $4,891, respectively, as of June 30, 2004. For the three and six months ended June 30, 2003, we recorded additional interest expense of $1,184 and $2,345, respectively, resulting from interest rate swap cash settlements. For the three and six months ended June 30, 2004, we recorded additional interest expense of $1,231and $2,459, respectively, resulting from interest rate swap cash settlements. This interest rate swap agreement has been since inception and continues to be a highly effective hedge, and therefore no ineffectiveness was recorded in earnings.
In July 2003, we provided the initial financing totaling 190,459 British pounds sterling to IME for all of the consideration associated with the acquisition of the European information management services business of Hays plc ("Hays IMS") using cash on hand and borrowings under our revolving credit facility. In March 2004, IME repaid 135,000 British pounds sterling with proceeds from their new credit agreement (see Note 6). We recorded a foreign currency gain of $11,866 in other (income) expense, net for this intercompany balance in the first quarter of 2004. In order to minimize the foreign currency risk associated with providing IME with the consideration necessary for the acquisition of Hay IMS, we borrowed 80,000 British pounds sterling under our revolving credit facility to create a natural hedge. In the first quarter of 2004, these borrowings were repaid and we recorded a foreign currency loss of $2,995 on the translation of this revolving credit balance to U.S. dollars in other (income) expense, net.
In addition, on July 16, 2003, we entered into two cross currency swaps with a combined notional value of 100,000 British pounds sterling. We settled these swaps in March 2004 by paying our counter parties a total of $27,714 representing the fair market value of the derivative and the associated swap costs, of which $18,978 was accrued for as of December 31, 2003. In the first quarter of 2004, we recorded a foreign currency loss for this swap of $8,736 in other (income) expense, net in the accompanying consolidated statement of operations. Upon cash settlement, we received $162,800 in exchange for 100,000 British pounds sterling. We did not designate these swaps as hedges and, therefore, all mark to market fluctuations of the swaps were recorded in other (income) expense, net in our consolidated statements of operations from inception to cash settlement of the swaps.
In April 2004, IME entered into two floating for fixed interest rate swap contracts, each with a notional value of 50,000 British pounds sterling and a duration of two years, which were designated as cash flow hedges. These swap agreements hedge interest rate risk on IME's 100,000 British pounds sterling term loan facility. We have recorded the fair market value of the derivative asset of $375 in the accompanying consolidated balance sheet.
12
(5) Acquisitions
In February 2004, we completed the acquisition of Mentmore plc's ("Mentmore") 49.9% equity interest in IME for total consideration of 82,500 British pounds sterling ($154,000) in cash. Included in this amount is the repayment of all trade and working capital funding owed to Mentmore by IME. Completion of the transaction gives us 100% ownership of IME, affording us full access to all future cash flows and greater strategic and financial flexibility. This transaction should have no material impact on revenue or operating income since we already fully consolidate IME's financial results. Using the purchase method of accounting for this acquisition, the net assets of IME will be adjusted to reflect 49.9% of the difference between the fair market value and their current carrying value.
Each of the 2004 acquisitions were accounted for using the purchase method of accounting, and accordingly, the results of operations for each acquisition have been included in our consolidated results from their respective acquisition dates. Cash consideration for the various acquisitions was provided through our credit facilities and the issuance of certain of our senior subordinated notes.
A summary of the consideration paid and the allocation of the purchase price of all 2004 acquisitions is as follows:
Cash Paid (net of cash acquired)(1) | $ | 181,135 | |||
Fair Value of Identifiable Net Assets Acquired: | |||||
Fair Value of Identifiable Assets Acquired(2) | (48,629 | ) | |||
Liabilities Assumed(3) | 14,908 | ||||
Minority Interest(4) | (70,046 | ) | |||
Total Fair Value of Identifiable Net Assets Acquired | (103,767 | ) | |||
Recorded Goodwill | $ | 77,368 | |||
Allocation of the purchase price for the 2004 acquisitions was based on estimates of the fair value of net assets acquired, and is subject to adjustment. The purchase price allocations of certain 2003 and 2004 transactions are subject to finalization of the assessment of the fair value of property, plant and equipment, intangible assets (primarily customer relationship assets), operating leases, restructuring purchase reserves and deferred income taxes. We are not aware of any information that would indicate that the final purchase price allocations will differ meaningfully from preliminary estimates.
13
In connection with each of our acquisitions, we have undertaken certain restructurings of the acquired businesses. The restructuring activities include certain reductions in staffing levels, elimination of duplicate facilities and other costs associated with exiting certain activities of the acquired businesses. The estimated cost of these restructuring activities were recorded as costs of the acquisitions and were provided for in accordance with Emerging Issues Task Force Issue No. 95-3, "Recognition of Liabilities in Connection with a Purchase Business Combination." We finalize restructuring plans for each business no later than one year from the date of acquisition. Unresolved matters at June 30, 2004 primarily include completion of planned abandonments of facilities and severances for certain acquisitions.
The following is a summary of reserves related to such restructuring activities:
|
Year Ended December 31, 2003 |
Six Months Ended June 30, 2004 |
|||||
---|---|---|---|---|---|---|---|
Reserves, Beginning Balance | $ | 9,906 | $ | 16,322 | |||
Reserves Established | 12,526 | 11,631 | |||||
Expenditures | (5,436 | ) | (5,748 | ) | |||
Adjustments to Goodwill, including currency effect(1) | (674 | ) | (115 | ) | |||
Reserves, Ending Balance | $ | 16,322 | $ | 22,090 | |||
At June 30, 2004, the restructuring reserves related to acquisitions consisted of lease losses on abandoned facilities of $13,066, severance costs for approximately 75 people of $2,270 and other exit costs of $6,754. These accruals are expected to be used prior to June 30, 2005, except for lease losses of $11,744 and severance contracts of $252, both of which are based on contracts that extend beyond one year.
14
(6) Long-term Debt
Long-term debt consists of the following:
|
December 31, 2003 |
June 30, 2004 |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Carrying Amount |
Fair Value |
Carrying Amount |
Fair Value |
||||||||
IMI Revolving Credit Facility(1) | $ | 142,280 | $ | 142,280 | $ | 11,160 | $ | 11,160 | ||||
IMI Term Loan Facility(1) | 248,750 | 248,750 | 200,000 | 200,000 | ||||||||
IME Revolving Credit Facility(1) | | | 83,950 | 83,950 | ||||||||
IME Term Loan Facility(1) | | | 177,440 | 177,440 | ||||||||
81/8% Senior Notes due 2008 (Subsidiary notes)(3) | 18,768 | 20,684 | | | ||||||||
81/4% Senior Subordinated Notes due 2011(2)(3) | 149,670 | 156,375 | 149,692 | 155,820 | ||||||||
85/8% Senior Subordinated Notes due 2013(2)(3) | 481,075 | 521,748 | 481,064 | 509,726 | ||||||||
71/4% GBP Senior Subordinated Notes due 2014(2)(3) | | | 271,110 | 248,066 | ||||||||
73/4% Senior Subordinated Notes due 2015(2)(3) | 441,331 | 456,052 | 440,875 | 428,021 | ||||||||
65/8% Senior Subordinated Notes due 2016(2)(3) | 314,071 | 311,200 | 314,318 | 288,000 | ||||||||
Real Estate Term Loans(1) | 202,647 | 202,647 | 98,715 | 98,715 | ||||||||
Real Estate Mortgages(1) | 17,584 | 17,584 | 16,282 | 16,282 | ||||||||
Seller Notes(1) | 12,607 | 12,607 | 11,150 | 11,150 | ||||||||
Other(1) | 61,145 | 61,145 | 23,098 | 23,098 | ||||||||
Total Long-term Debt | 2,089,928 | 2,278,854 | ||||||||||
Less Current Portion | (115,781 | ) | (18,381 | ) | ||||||||
Long-term Debt, Net of Current Portion | $ | 1,974,147 | $ | 2,260,473 | ||||||||
In January 2004, we completed an offering of 150,000 British pounds sterling in aggregate principal amount of our 71/4% notes, which were issued at a price of 100% of par. Our net proceeds of 146,900 British pounds sterling, after paying the initial purchasers' discounts, commissions and transaction fees, were used to fund our acquisition of Mentmore's 49.9% equity interest in IME for total consideration of 82,500 British pounds sterling, to redeem $19,985 in aggregate principal amount of our outstanding Subsidiary notes in February 2004, repay borrowings under our revolving credit facility, repay $48,750 of our term loans, repay other indebtedness and pay for other acquisitions.
In February 2004, we redeemed the remaining $19,985 of outstanding principal amount of the Subsidiary notes, at a redemption price (expressed as a percentage of principal amount) of 104.063%, plus accrued and unpaid interest. We recorded a charge to other (income) expense, net of $2,028 in the
15
first quarter of 2004 related to the early retirement of these remaining Subsidiary notes, which consists of redemption premiums and transaction costs as well as original issue discount related to these Subsidiary notes.
In March 2004, IME and certain of its subsidiaries entered into a credit agreement (the "IME Credit Agreement") with a syndicate of European lenders. The IME Credit Agreement provides for maximum borrowing availability in the principal amount of 210,000 British pounds sterling, including a 100,000 British pounds sterling revolving credit facility (the "IME revolving credit facility"), which includes the ability to borrow in certain other foreign currencies, a 100,000 British pounds sterling term loan (the "IME term loan facility"), and a 10,000 British pounds sterling overdraft protection line. The IME revolving credit facility matures on March 5, 2009. The IME term loan facility is payable in three installments; two installments of 20,000 British pounds sterling on March 5, 2007 and 2008, respectively, and the final payment of the remaining balance on March 5, 2009. The interest rate on borrowings under the IME Credit Agreement varies depending on IME's choice of currency options and interest rate period, plus an applicable margin. The IME Credit Agreement includes various financial covenants applicable to the results of IME, which may restrict IME's ability to incur indebtedness under the IME Credit Agreement and with third parties, as well as limit IME's ability to pay dividends to us. Most of IME's non-dormant subsidiaries have either guaranteed the obligations or pledged its shares to secure the IME Credit Agreement. We have not guaranteed or otherwise provided security for the IME Credit Agreement nor have any of our U.S., Canadian, Mexican or South American subsidiaries.
In March 2004, IME borrowed approximately 147,000 British pounds sterling under the IME Credit Agreement, including the full amount of the term loan. IME used those proceeds to repay us 135,000 British pounds sterling related to our initial financing of the acquisition of Hays IMS, to repay amounts outstanding under its prior term loan and revolving credit facility and transaction costs associated with the IME Credit Agreement. We used the 135,000 British pounds sterling received from IME to: (1) pay down $103,932 of real estate term loans, (2) settle all obligations totaling $27,714 associated with terminating our two cross currency swaps used to hedge the foreign currency impact of our intercompany financing with IME related to the Hays IMS acquisition, and (3) to pay down amounts outstanding under our prior credit agreement. Our consolidated balance sheet as of June 30, 2004 included 147,312 British pounds sterling ($261,390) of borrowings under the IME Credit Agreement. The remaining availability, based on its current level of external debt and the leverage ratio under the IME revolving credit facility, on April 30, 2004 was approximately 44,479 British pounds sterling ($78,923). The interest rate in effect under the IME revolving credit facility ranged from 3.4% to 6.2% as of April 30, 2004.
On April 2, 2004 and subsequently on July 8, 2004, we entered into a new amended and restated revolving credit facility and term loan facility (the "IMI Credit Agreement") to replace our prior credit agreement. The IMI Credit Agreement has an aggregate principal amount of $550,000 and is comprised of a $350,000 revolving credit facility (the "IMI revolving credit facility"), which includes the ability to borrow in certain foreign currencies, and a $200,000 term loan facility (the "IMI term loan facility"). The IMI revolving credit facility matures on April 2, 2009. Quarterly term loan payments of $500 begin in the third quarter of 2004 and will continue through maturity on April 2, 2011, at which time the remaining outstanding principal balance of the IMI term loan facility is due. The interest rate
16
on borrowings under the IMI Credit Agreement varies depending on our choice of interest rate and currency options, plus an applicable margin. All intercompany notes and the capital stock of most of our U.S. subsidiaries are pledged to secure the IMI Credit Agreement. As of June 30, 2004, we had $11,160 of borrowings under our IMI revolving credit facility, all of which were denominated in Canadian dollars (CAD 15,000); we also had various outstanding letters of credit totaling $22,889. The remaining availability, based on its current level of external debt and the leverage ratio under the IMI revolving credit facility, on June 30, 2004 was $315,951. The interest rate in effect under the IMI revolving credit facility was 4.1% as of June 30, 2004.
Our Variable Interest Entities were financed with real estate term loans. In March 2004, $103,932 of these real estate term loans was repaid; as a result, the remaining real estate term loans amounted to $98,715 as of June 30, 2004. We recorded a charge to other (income) expense, net of $397 for the six months ended June 30, 2004 related to the early retirement of these real estate term loans.
Our indentures and other agreements governing our indebtedness contain certain restrictive financial and operating covenants including covenants that restrict our ability to complete acquisitions, pay cash dividends, incur indebtedness, make investments, sell assets and take certain other corporate actions. The covenants do not contain a rating trigger. Therefore, a change in our debt rating would not trigger a default under our indentures and other agreements governing our indebtedness. As of June 30, 2004, we were in compliance with all material debt covenants and agreements.
17
(7) Selected Financial Information of Parent, Guarantors and Non-Guarantors
The following financial data summarizes the consolidating Company on the equity method of accounting as of June 30, 2004 and December 31, 2003 and for the three and six month periods ended June 30, 2004 and 2003. The Guarantors column includes all subsidiaries that guarantee the Parent notes. The subsidiaries that do not guarantee the Parent notes are referred to in the table as the "Non-Guarantors."
|
June 30, 2004 |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent |
Guarantors |
Non- Guarantors |
Eliminations |
Consolidated |
||||||||||||
Assets | |||||||||||||||||
Current Assets: | |||||||||||||||||
Cash and Cash Equivalents | $ | | $ | 15,632 | $ | 24,374 | $ | | $ | 40,006 | |||||||
Accounts Receivable | | 221,508 | 100,936 | | 322,444 | ||||||||||||
Intercompany Receivable | 869,882 | | 13,034 | (882,916 | ) | | |||||||||||
Other Current Assets | 2,234 | 70,398 | 26,699 | (394 | ) | 98,937 | |||||||||||
Total Current Assets | 872,116 | 307,538 | 165,043 | (883,310 | ) | 461,387 | |||||||||||
Property, Plant and Equipment, Net | | 1,087,187 | 455,703 | | 1,542,890 | ||||||||||||
Other Assets, Net: | |||||||||||||||||
Long-term Notes Receivable from Affiliates and Intercompany Receivable | 1,654,603 | 1,000 | | (1,655,603 | ) | | |||||||||||
Investment in Subsidiaries | 492,124 | 196,211 | | (688,335 | ) | | |||||||||||
Goodwill, Net | | 1,337,216 | 517,989 | 9,741 | 1,864,946 | ||||||||||||
Other | 31,249 | 75,894 | 90,916 | (395 | ) | 197,664 | |||||||||||
Total Other Assets, Net | 2,177,976 | 1,610,321 | 608,905 | (2,334,592 | ) | 2,062,610 | |||||||||||
Total Assets | $ | 3,050,092 | $ | 3,005,046 | $ | 1,229,651 | $ | (3,217,902 | ) | $ | 4,066,887 | ||||||
Liabilities and Shareholders' Equity | |||||||||||||||||
Intercompany Payable | $ | | $ | 325,771 | $ | 557,145 | $ | (882,916 | ) | $ | | ||||||
Current Portion of Long-term Debt | 2,269 | 1,207 | 14,905 | | 18,381 | ||||||||||||
Total Other Current Liabilities | 54,242 | 261,115 | 117,178 | (394 | ) | 432,141 | |||||||||||
Long-term Debt, Net of Current Portion | 1,856,212 | 99,986 | 304,275 | | 2,260,473 | ||||||||||||
Long-term Notes Payable to Affiliates and Intercompany Payable | 1,000 | 1,654,603 | | (1,655,603 | ) | | |||||||||||
Other Long-term Liabilities | 5,101 | 187,241 | 20,737 | (395 | ) | 212,684 | |||||||||||
Commitments and Contingencies | |||||||||||||||||
Minority Interests | | | 2,281 | 9,659 | 11,940 | ||||||||||||
Shareholders' Equity | 1,131,268 | 475,123 | 213,130 | (688,253 | ) | 1,131,268 | |||||||||||
Total Liabilities and Shareholders' Equity | $ | 3,050,092 | $ | 3,005,046 | $ | 1,229,651 | $ | (3,217,902 | ) | $ | 4,066,887 | ||||||
18
|
December 31, 2003 |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent |
Guarantors |
Non- Guarantors |
Eliminations |
Consolidated |
||||||||||||
Assets | |||||||||||||||||
Current Assets: | |||||||||||||||||
Cash and Cash Equivalents | $ | | $ | 54,793 | $ | 19,890 | $ | | $ | 74,683 | |||||||
Accounts Receivable | | 202,271 | 77,529 | | 279,800 | ||||||||||||
Intercompany Receivable | 870,924 | | 13,935 | (884,859 | ) | | |||||||||||
Other Current Assets | 3,591 | 84,733 | 29,186 | (410 | ) | 117,100 | |||||||||||
Total Current Assets | 874,515 | 341,797 | 140,540 | (885,269 | ) | 471,583 | |||||||||||
Property, Plant and Equipment, Net | | 973,619 | 518,648 | | 1,492,267 | ||||||||||||
Other Assets, Net: | |||||||||||||||||
Long-term Notes Receivable from Affiliates and Intercompany Receivable | 1,625,796 | 1,000 | 98,715 | (1,725,511 | ) | | |||||||||||
Investment in Subsidiaries | 402,045 | 91,336 | | (493,381 | ) | | |||||||||||
Goodwill, Net | | 1,323,340 | 443,198 | 9,741 | 1,776,279 | ||||||||||||
Other, Net | 23,661 | 69,221 | 61,783 | (2,695 | ) | 151,970 | |||||||||||
Total Other Assets, Net | 2,051,502 | 1,484,897 | 603,696 | (2,211,846 | ) | 1,928,249 | |||||||||||
Total Assets | $ | 2,926,017 | $ | 2,800,313 | $ | 1,262,884 | $ | (3,097,115 | ) | $ | 3,892,099 | ||||||
Liabilities and Shareholders' Equity | |||||||||||||||||
Intercompany Payable | $ | | $ | 237,392 | $ | 647,467 | $ | (884,859 | ) | $ | | ||||||
Current Portion of Long-term Debt | 1,265 | 1,645 | 112,871 | | 115,781 | ||||||||||||
Total Other Current Liabilities | 73,385 | 256,018 | 139,971 | (410 | ) | 468,964 | |||||||||||
Long-term Debt, Net of Current Portion | 1,777,480 | 2,924 | 193,743 | | 1,974,147 | ||||||||||||
Long-term Notes Payable to Affiliates and Intercompany Payable | 1,000 | 1,724,511 | | (1,725,511 | ) | | |||||||||||
Other Long-term Liabilities | 6,773 | 169,695 | 17,535 | (2,695 | ) | 191,308 | |||||||||||
Commitments and Contingencies | |||||||||||||||||
Minority Interests | | | 6,105 | 69,680 | 75,785 | ||||||||||||
Shareholders' Equity | 1,066,114 | 408,128 | 145,192 | (553,320 | ) | 1,066,114 | |||||||||||
Total Liabilities and Shareholders' Equity | $ | 2,926,017 | $ | 2,800,313 | $ | 1,262,884 | $ | (3,097,115 | ) | $ | 3,892,099 | ||||||
19
|
Three Months Ended June 30, 2004 |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent |
Guarantors |
Non- Guarantors |
Eliminations |
Consolidated |
|||||||||||||
Revenues: | ||||||||||||||||||
Storage | $ | | $ | 190,423 | $ | 65,347 | $ | | $ | 255,770 | ||||||||
Service and Storage Material Sales | | 133,808 | 55,832 | | 189,640 | |||||||||||||
Total Revenues | | 324,231 | 121,179 | | 445,410 | |||||||||||||
Operating Expenses: | ||||||||||||||||||
Cost of Sales (Excluding Depreciation) | | 142,336 | 58,491 | | 200,827 | |||||||||||||
Selling, General and Administrative | 40 | 88,104 | 30,344 | | 118,488 | |||||||||||||
Depreciation and Amortization | 6 | 29,787 | 10,570 | | 40,363 | |||||||||||||
Gain on Disposal/Writedown of Property, Plant and Equipment, Net | | (1,124 | ) | (10 | ) | | (1,134 | ) | ||||||||||
Total Operating Expenses | 46 | 259,103 | 99,395 | | 358,544 | |||||||||||||
Operating (Loss) Income | (46 | ) | 65,128 | 21,784 | | 86,866 | ||||||||||||
Interest Expense (Income), Net | 37,167 | (5,470 | ) | 10,962 | | 42,659 | ||||||||||||
Equity in the Earnings of Subsidiaries | (57,141 | ) | (5,938 | ) | | 63,079 | | |||||||||||
Other (Income) Expense, Net | (2,929 | ) | 7,864 | 10 | | 4,945 | ||||||||||||
Income Before Provision for Income Taxes and Minority Interest | 22,857 | 68,672 | 10,812 | (63,079 | ) | 39,262 | ||||||||||||
Provision for Income Taxes | | 11,844 | 3,981 | | 15,825 | |||||||||||||
Minority Interest in Earnings of Subsidiaries | | | 580 | | 580 | |||||||||||||
Net Income | $ | 22,857 | $ | 56,828 | $ | 6,251 | $ | (63,079 | ) | $ | 22,857 | |||||||
20
|
Three Months Ended June 30, 2003 |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent |
Guarantors |
Non- Guarantors |
Eliminations |
Consolidated |
|||||||||||||
Revenues: | ||||||||||||||||||
Storage | $ | | $ | 175,886 | $ | 33,083 | $ | | $ | 208,969 | ||||||||
Service and Storage Material Sales | | 123,598 | 26,703 | | 150,301 | |||||||||||||
Total Revenues | | 299,484 | 59,786 | | 359,270 | |||||||||||||
Operating Expenses: | ||||||||||||||||||
Cost of Sales (Excluding Depreciation) | | 134,100 | 27,932 | | 162,032 | |||||||||||||
Selling, General and Administrative | 223 | 82,036 | 13,875 | | 96,134 | |||||||||||||
Depreciation and Amortization | 9 | 26,313 | 4,443 | | 30,765 | |||||||||||||
Loss (Gain) on Disposal/Writedown of Property, Plant and Equipment, Net | | 1,887 | (199 | ) | | 1,688 | ||||||||||||
Total Operating Expenses | 232 | 244,336 | 46,051 | | 290,619 | |||||||||||||
Operating (Loss) Income | (232 | ) | 55,148 | 13,735 | | 68,651 | ||||||||||||
Interest Expense, Net | 2,681 | 26,693 | 7,023 | | 36,397 | |||||||||||||
Equity in the Earnings Subsidiaries | (38,001 | ) | (1,281 | ) | | 39,282 | | |||||||||||
Other Expense (Income), Net | 14,955 | (7,754 | ) | (11,923 | ) | | (4,722 | ) | ||||||||||
Income Before Provision for Income Taxes and Minority Interest | 20,133 | 37,490 | 18,635 | (39,282 | ) | 36,976 | ||||||||||||
Provision for Income Taxes | | 7,878 | 7,407 | | 15,285 | |||||||||||||
Minority Interest in Earnings of Subsidiaries | | | 1,558 | | 1,558 | |||||||||||||
Net Income | $ | 20,133 | $ | 29,612 | $ | 9,670 | $ | (39,282 | ) | $ | 20,133 | |||||||
21
|
Six Months Ended June 30, 2004 |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent |
Guarantors |
Non- Guarantors |
Eliminations |
Consolidated |
|||||||||||||
Revenues: | ||||||||||||||||||
Storage | $ | | $ | 377,452 | $ | 126,913 | $ | | $ | 504,365 | ||||||||
Service and Storage Material Sales | | 271,578 | 103,389 | | 374,967 | |||||||||||||
Total Revenues | | 649,030 | 230,302 | | 879,332 | |||||||||||||
Operating Expenses: | ||||||||||||||||||
Cost of Sales (Excluding Depreciation) | | 286,256 | 112,881 | | 399,137 | |||||||||||||
Selling, General and Administrative | 123 | 173,562 | 57,263 | | 230,948 | |||||||||||||
Depreciation and Amortization | 16 | 59,681 | 17,946 | | 77,643 | |||||||||||||
(Gain) Loss on Disposal/Writedown of Property, Plant and Equipment, Net | | (1,079 | ) | 65 | | (1,014 | ) | |||||||||||
Total Operating Expenses | 139 | 518,420 | 188,155 | | 706,714 | |||||||||||||
Operating (Loss) Income | (139 | ) | 130,610 | 42,147 | | 172,618 | ||||||||||||
Interest Expense (Income), Net | 74,541 | (10,413 | ) | 21,990 | | 86,118 | ||||||||||||
Equity in the Earnings of Subsidiaries | (124,992 | ) | (7,274 | ) | | 132,266 | | |||||||||||
Other Expense (Income), Net | 4,458 | (3,793 | ) | 6,550 | | 7,215 | ||||||||||||
Income Before Provision for Income Taxes and Minority Interest | 45,854 | 152,090 | 13,607 | (132,266 | ) | 79,285 | ||||||||||||
Provision for Income Taxes | | 27,295 | 5,080 | | 32,375 | |||||||||||||
Minority Interest in Earnings of Subsidiaries | | | 1,056 | | 1,056 | |||||||||||||
Net Income | $ | 45,854 | $ | 124,795 | $ | 7,471 | $ | (132,266 | ) | $ | 45,854 | |||||||
22
|
Six Months Ended June 30, 2003 |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent |
Guarantors |
Non- Guarantors |
Eliminations |
Consolidated |
|||||||||||||
Revenues: | ||||||||||||||||||
Storage | $ | | $ | 347,986 | $ | 63,814 | $ | | $ | 411,800 | ||||||||
Service and Storage Material Sales | | 247,596 | 51,685 | | 299,281 | |||||||||||||
Total Revenues | | 595,582 | 115,499 | | 711,081 | |||||||||||||
Operating Expenses: | ||||||||||||||||||
Cost of Sales (Excluding Depreciation) | | 267,457 | 54,726 | | 322,183 | |||||||||||||
Selling, General and Administrative | 280 | 160,979 | 26,031 | | 187,290 | |||||||||||||
Depreciation and Amortization | 9 | 51,364 | 9,341 | | 60,714 | |||||||||||||
(Gain) Loss on Disposal/Writedown of Property, Plant and Equipment, Net | | (148 | ) | 164 | | 16 | ||||||||||||
Total Operating Expenses | 289 | 479,652 | 90,262 | | 570,203 | |||||||||||||
Operating (Loss) Income | (289 | ) | 115,930 | 25,237 | | 140,878 | ||||||||||||
Interest Expense, Net | 4,530 | 53,497 | 13,935 | | 71,962 | |||||||||||||
Equity in the Earnings of Subsidiaries | (68,415 | ) | (2,642 | ) | | 71,057 | | |||||||||||
Other Expense (Income), Net | 22,179 | (9,599 | ) | (20,562 | ) | | (7,982 | ) | ||||||||||
Income Before Provision for Income Taxes and Minority Interest | 41,417 | 74,674 | 31,864 | (71,057 | ) | 76,898 | ||||||||||||
Provision for Income Taxes | | 19,535 | 13,088 | | 32,623 | |||||||||||||
Minority Interest in Earnings of Subsidiaries | | | 2,858 | | 2,858 | |||||||||||||
Net Income | $ | 41,417 | $ | 55,139 | $ | 15,918 | $ | (71,057 | ) | $ | 41,417 | |||||||
23
|
Six Months Ended June 30, 2004 |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent |
Guarantors |
Non- Guarantors |
Eliminations |
Consolidated |
|||||||||||||
Cash Flows from Operating Activities: | ||||||||||||||||||
Cash Flows from Operating Activities | $ | (101,978 | ) | $ | 198,044 | $ | 33,671 | $ | | $ | 129,737 | |||||||
Cash Flows from Investing Activities: | ||||||||||||||||||
Capital expenditures | | (67,462 | ) | (34,096 | ) | | (101,558 | ) | ||||||||||
Cash paid for acquisitions, net of cash acquired | | (19,602 | ) | (162,256 | ) | | (181,858 | ) | ||||||||||
Intercompany loans to subsidiaries | 128,653 | 90,281 | | (218,934 | ) | | ||||||||||||
Investment in subsidiaries | (111,974 | ) | (111,974 | ) | | 223,948 | | |||||||||||
Additions to customer relationship and acquisition costs | | (5,169 | ) | (1,231 | ) | | (6,400 | ) | ||||||||||
Proceeds from sales of property and equipment | | 2,316 | 46 | | 2,362 | |||||||||||||
Cash Flows from Investing Activities | 16,679 | (111,610 | ) | (197,537 | ) | 5,014 | (287,454 | ) | ||||||||||
Cash Flows from Financing Activities: | ||||||||||||||||||
Repayment of debt and term loans | (481,579 | ) | (106,418 | ) | (84,221 | ) | | (672,218 | ) | |||||||||
Proceeds from borrowings | 292,693 | | 295,764 | | 588,457 | |||||||||||||
Early retirement of senior subordinated notes | | | (20,797 | ) | | (20,797 | ) | |||||||||||
Net proceeds from sales of senior subordinated notes | 269,427 | | | | 269,427 | |||||||||||||
Debt financing (repayment to) and equity contribution from (distribution to) minority shareholders, net | | | (41,824 | ) | | (41,824 | ) | |||||||||||
Intercompany loans from parent | | (131,151 | ) | (87,783 | ) | 218,934 | | |||||||||||
Equity contribution from parent | | 111,974 | 111,974 | (223,948 | ) | | ||||||||||||
Other, net | 4,758 | | (5,364 | ) | | (606 | ) | |||||||||||
Cash Flows from Financing Activities | 85,299 | (125,595 | ) | 167,749 | (5,014 | ) | 122,439 | |||||||||||
Effect of exchange rates on cash and cash equivalents | | | 601 | | 601 | |||||||||||||
(Decrease) Increase in cash and cash equivalents | | (39,161 | ) | 4,484 | | (34,677 | ) | |||||||||||
Cash and cash equivalents, beginning of period | | 54,793 | 19,890 | | 74,683 | |||||||||||||
Cash and cash equivalents, end of period | $ | | $ | 15,632 | $ | 24,374 | $ | | $ | 40,006 | ||||||||
24
|
Six Months Ended June 30, 2003 |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Parent |
Guarantors |
Non- Guarantors |
Eliminations |
Consolidated |
|||||||||||||
Cash Flows from Operating Activities: | ||||||||||||||||||
Cash Flows from Operating Activities | $ | 7,625 | $ | 100,389 | $ | 22,643 | $ | | $ | 130,657 | ||||||||
Cash Flows from Investing Activities: | ||||||||||||||||||
Capital expenditures | | (82,830 | ) | (23,207 | ) | | (106,037 | ) | ||||||||||
Cash paid for acquisitions, net of cash acquired | | (21,007 | ) | (3,102 | ) | | (24,109 | ) | ||||||||||
Intercompany loans to subsidiaries | (124,420 | ) | (5,712 | ) | | 130,132 | | |||||||||||
Investment in subsidiaries | (293 | ) | (293 | ) | | 586 | | |||||||||||
Investment in convertible preferred stock | | (1,357 | ) | | | (1,357 | ) | |||||||||||
Additions to customer relationship and acquisition costs | | (3,639 | ) | (1,074 | ) | | (4,713 | ) | ||||||||||
Proceeds from sales of property and equipment | | 6,356 | 20 | | 6,376 | |||||||||||||
Cash Flows from Investing Activities | (124,713 | ) | (108,482 | ) | (27,363 | ) | 130,718 | (129,840 | ) | |||||||||
Cash Flows from Financing Activities: | ||||||||||||||||||
Repayment of debt and term loans | (136,752 | ) | (394 | ) | (2,805 | ) | | (139,951 | ) | |||||||||
Proceeds from borrowings | 50,000 | | 1,968 | | 51,968 | |||||||||||||
Early retirement of senior subordinated notes | (254,407 | ) | | | | (254,407 | ) | |||||||||||
Net proceeds from sales of senior subordinated notes | 455,590 | | | | 455,590 | |||||||||||||
Debt financing (repayment to) and equity c contribution from (distribution to) minority shareholders, net | | | 4,484 | | 4,484 | |||||||||||||
Intercompany loans from parent | | 128,136 | 1,996 | (130,132 | ) | | ||||||||||||
Equity contribution from parent | | 293 | 293 | (586 | ) | | ||||||||||||
Other, net | 2,657 | | | | 2,657 | |||||||||||||
Cash Flows from Financing Activities | 117,088 | 128,035 | 5,936 | (130,718 | ) | 120,341 | ||||||||||||
Effect of exchange rates on cash and cash equivalents | | | 413 | | 413 | |||||||||||||
Increase in cash and cash equivalents | | 119,942 | 1,629 | | 121,571 | |||||||||||||
Cash and cash equivalents, beginning of period | | 52,025 | 4,267 | | 56,292 | |||||||||||||
Cash and cash equivalents, end of period | $ | | $ | 171,967 | $ | 5,896 | $ | | $ | 177,863 | ||||||||
25
(8) Segment Information
An analysis of our business segment information and reconciliation to the consolidated financial statements is as follows:
|
Business Records Management |
Off-Site Data Protection |
International |
Corporate & Other |
Total Consolidated |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three Months Ended June 30, 2003 | |||||||||||||||
Revenue | $ | 253,076 | $ | 61,879 | $ | 36,941 | $ | 7,374 | $ | 359,270 | |||||
Contribution | 72,292 | 17,665 | 8,513 | 2,634 | 101,104 | ||||||||||
Expenditures for Segment Assets | 33,483 | 13,189 | 12,137 | 7,102 | 65,911 | ||||||||||
Three Months Ended June 30, 2004 | |||||||||||||||
Revenue | 271,149 | 68,174 | 96,260 | 9,827 | 445,410 | ||||||||||
Contribution | 75,830 | 20,220 | 24,436 | 5,609 | 126,095 | ||||||||||
Expenditures for Segment Assets | 35,533 | 7,880 | 25,276 | 7,628 | 76,317 | ||||||||||
Six Months Ended June 30, 2003 | |||||||||||||||
Revenue | 501,597 | 123,265 | 71,828 | 14,391 | 711,081 | ||||||||||
Contribution | 138,978 | 34,453 | 16,523 | 11,654 | 201,608 | ||||||||||
Total Assets | 2,442,769 | 375,952 | 352,363 | 305,131 | (1) | 3,476,215 | |||||||||
Expenditures for Segment Assets(2) | 73,220 | 20,363 | 23,887 | 17,389 | 134,859 | ||||||||||
Six Months Ended June 30, 2004 | |||||||||||||||
Revenue | 543,979 | 134,525 | 180,814 | 20,014 | 879,332 | ||||||||||
Contribution | 150,809 | 38,788 | 44,496 | 15,154 | 249,247 | ||||||||||
Total Assets | 2,576,586 | 385,318 | 938,608 | 166,375 | (1) | 4,066,887 | |||||||||
Expenditures for Segment Assets(2) | 75,389 | 10,987 | 188,120 | 15,320 | 289,816 |
The accounting policies of the reportable segments are the same as those described in Note 2 to Notes to Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2003, except that certain costs continue to be allocated from Corporate to the other segments in both 2003 and 2004, primarily to our Business Records Management and Off-Site Data Protection segments. These allocations, which include rent, worker's compensation, property, general liability, auto and other insurance, pension/medical costs, incentive compensation, real estate property taxes and provision for bad debts, are based on rates set at the beginning of each year. Contribution for each segment is defined as total revenues less cost of sales (excluding depreciation) and selling, general and administrative expenses (including the costs allocated to each segment as described above). Internally, we use Contribution as the basis for evaluating the performance of and allocating resources to our operating segments.
26
A reconciliation of Contribution to net income on a consolidated basis is as follows:
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2004 |
2003 |
2004 |
|||||||||||
Contribution | $ | 101,104 | $ | 126,095 | $ | 201,608 | $ | 249,247 | |||||||
Less: Depreciation and Amortization | 30,765 | 40,363 | 60,714 | 77,643 | |||||||||||
Loss (Gain) on Disposal/Writedown of Property, Plant and Equipment, Net | 1,688 | (1,134 | ) | 16 | (1,014 | ) | |||||||||
Interest Expense, Net | 36,397 | 42,659 | 71,962 | 86,118 | |||||||||||
Other (Income) Expense, Net | (4,722 | ) | 4,945 | (7,982 | ) | 7,215 | |||||||||
Provision for Income Taxes | 15,285 | 15,825 | 32,623 | 32,375 | |||||||||||
Minority Interest in Earnings of Subsidiaries | 1,558 | 580 | 2,858 | 1,056 | |||||||||||
Net Income | $ | 20,133 | $ | 22,857 | $ | 41,417 | $ | 45,854 | |||||||
Information about our operations in different geographical areas is as follows:
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2004 |
2003 |
2004 |
|||||||||
Revenues: | |||||||||||||
United States | $ | 300,148 | $ | 325,070 | $ | 596,856 | $ | 650,675 | |||||
United Kingdom | 26,470 | 71,175 | 51,982 | 134,205 | |||||||||
Canada | 22,181 | 24,078 | 42,397 | 47,841 | |||||||||
Other International | 10,471 | 25,087 | 19,846 | 46,611 | |||||||||
Total Revenues | $ | 359,270 | $ | 445,410 | $ | 711,081 | $ | 879,332 | |||||
|
December 31, 2003 |
June 30, 2004 |
|||||
---|---|---|---|---|---|---|---|
Long-lived Assets: | |||||||
United States | $ | 2,514,031 | $ | 2,554,085 | |||
United Kingdom | 551,924 | 606,746 | |||||
Canada | 253,874 | 249,149 | |||||
Other International | 100,687 | 195,520 | |||||
Total Long-lived Assets | $ | 3,420,516 | $ | 3,605,500 | |||
(9) Commitments and Contingencies
We are a party to numerous operating leases. No material changes in the obligations associated with these leases have occurred since December 31, 2003. See our Annual Report on Form 10-K for the year ended December 31, 2003 for amounts outstanding at December 31, 2003.
27
As previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2003, the arbitrator in our arbitration proceeding against J. Peter Pierce did not find the evidence provided by us sufficient to rule in our favor on the particular claims at issue and, in response to that decision, we filed a motion to vacate the arbitrator's decision and award in the Superior Court for Middlesex County, New Jersey. On June 16, 2004, that court denied our motion to vacate and confirmed the arbitration decision. We have appealed the court's decision to the Appellate Division of the New Jersey Superior Court. Mr. Pierce recently filed a motion to dismiss the appeal.
As also previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2003, in approximately October 2000, three former management employees of Iron Mountain Information Management, Inc. ("IMIM"), our principal operating subsidiary in the U.S., became employed by or otherwise associated with Sequedex. IMIM commenced actions against these three former employees to enforce its rights under their confidentiality and non-competition agreements. IMIM also asserted claims against Sequedex for tortious interference with these agreements, and against both Sequedex and the former employees for misappropriation and use of IMIM's trade secrets and confidential information. Sequedex and the individual defendants filed counterclaims against IMIM and third party complaints against Iron Mountain. The counterclaims and third party complaints asserted claims for tortious interference with certain contracts and prospective business relations between Sequedex and its current and potential customers as well as a claim for trade disparagement and defamation, and sought approximately $58 million in damages, plus unspecified punitive damages. A trial of the three actions in which the Sequedex counterclaims and third party complaints were asserted occurred in April and May of 2004. On June 18, 2004, the Court held that the three individual defendants had not violated their covenants not to compete and had not misappropriated any of IMIM's trade secrets or confidential information, that Sequedex had not tortiously interfered with those agreements, and that IMIM and Iron Mountain had not interfered with any of Sequedex's potential or actual business relationships and had not disparaged or defamed Sequedex. The Court thus entered a judgment dismissing all claims and counterclaims. Sequedex filed a motion to appeal the decision in the Superior Court for Middlesex County, New Jersey.
Other than the matters discussed above, there have been no material developments during the second quarter of 2004 in the proceedings described in our Annual Report on Form 10-K for the year ended December 31, 2003 or our Quarterly Report on Form 10-Q for the quarter ended March 31, 2004.
Additionally, we are involved in litigation from time to time in the ordinary course of business with a portion of the defense and/or settlement costs being covered by various commercial liability insurance policies purchased by us. In the opinion of management, no material legal proceedings, other than those described above and in our Annual Report on Form 10-K for the year ended December 31, 2003 and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2004, are pending to which we, or any of our properties, are subject.
28
(10) Subsequent Events
In July 2004, we announced our intention to repay the remaining $98,715 of real estate term loans held by one of our Variable Interest Entities in August 2004 using available borrowing capacity under the IMI revolving credit facility. As a result, during the third quarter of 2004, we expect to take a non-cash charge of approximately $8,000 due to recharacterization of the interest rate swap associated with this real estate term loan (estimate is based on the fair market value of the swap as of June 30, 2004). This charge represents the current fair market value of the swap, which is a calculation of the net present value of the expected monthly cash payments over the remaining term of the swap based on current market conditions. The actual value will be determined on the date the real estate term loan is repaid. We are not terminating the swap and will continue to mark to market the fair market value of the derivative liability to interest expense, net and make our monthly cash settlements as required under the swap contract for the remaining term of approximately three years.
29
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations.
The following discussion and analysis of our financial condition and results of operations for the three and six months ended June 30, 2004 and 2003 should be read in conjunction with the consolidated financial statements and notes for the three and six months ended June 30, 2004 included herein, and the year ended December 31, 2003, included in our Annual Report on Form 10-K for the year ended December 31, 2003.
Forward Looking Statements
We have made statements in this Quarterly Report on Form 10-Q that constitute "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995 and in other federal securities laws. These forward-looking statements concern our operations, economic performance, financial condition, goals, beliefs, strategies, objectives, plans and current expectations. The forward-looking statements are subject to various known and unknown risks, uncertainties and other factors. When we use words such as "believes," "expects," "anticipates," "estimates" or similar expressions, we are making forward-looking statements. Although we believe that our forward-looking statements are based on reasonable assumptions, our expected results may not be achieved, and actual results may differ materially from our expectations. Important factors that could cause actual results to differ from expectations include, among others: (1) changes in customer preferences and demand for our services; (2) changes in the price for our services relative to the cost of providing such services; (3) the cost and availability of financing for contemplated growth; (4) our ability or inability to complete acquisitions on satisfactory terms and to integrate acquired companies efficiently; (5) in the various digital businesses in which we are engaged, capital and technical requirements will be beyond our means, markets for our services will be less robust than anticipated, or competition will be more intense than anticipated; (6) the possibility that business partners upon whom we depend for technical assistance or management and acquisition expertise outside the United States will not perform as anticipated; (7) changes in the political and economic environments in the countries in which our international subsidiaries operate, including foreign currency fluctuations; and (8) other trends in competitive or economic conditions affecting our financial condition or results of operations not presently contemplated. You should not rely upon forward-looking statements except as statements of our present intentions and of our present expectations, which may or may not occur. You should read these cautionary statements as being applicable to all forward-looking statements wherever they appear. We undertake no obligation to release publicly the result of any revision to these forward-looking statements that may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events. Readers are also urged to carefully review and consider the various disclosures we have made in this document, as well as our other periodic reports on Forms 10-K, 10-Q and 8-K filed with the SEC.
Non-GAAP Measures
Operating Income Before Depreciation and Amortization, or OIBDA
OIBDA is defined as operating income before depreciation and amortization expenses. OIBDA Margin is calculated by dividing OIBDA by total revenues. Our management uses these measures to evaluate the operating performance of our consolidated business. As such, we believe these measures provide relevant and useful information to our current and potential investors. We use OIBDA for planning purposes and multiples of current or projected OIBDA-based calculations in conjunction with our discounted cash flow models to determine our overall enterprise valuation and to evaluate acquisition targets. We believe OIBDA and OIBDA Margin are useful measures to evaluate our ability to grow our revenues faster than our operating expenses and they are an integral part of our internal
30
reporting system utilized by management to assess and evaluate the operating performance of our business. OIBDA does not include certain items, specifically (1) minority interest in earnings (losses) of subsidiaries, net, (2) other (income) expense, net, (3) income from discontinued operations and loss on sale of discontinued operations and (4) cumulative effect of change in accounting principle that we believe are not indicative of our core operating results. OIBDA also does not include interest expense, net and the provision for income taxes. These expenses are associated with our capitalization and tax structures, which management does not consider when evaluating the profitability of our core operations. Finally, OIBDA does not include depreciation and amortization expenses, in order to eliminate the impact of capital investments, which management believes is better evaluated by comparing capital expenditures to incremental revenue generated and as a percentage of total revenues. OIBDA and OIBDA Margin should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP such as operating or net income or cash flows from operating activities (as determined in accordance with GAAP).
Reconciliation of OIBDA to Operating Income and Net Income (In Thousands):
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2004 |
2003 |
2004 |
|||||||||
OIBDA | $ | 99,416 | $ | 127,229 | $ | 201,592 | $ | 250,261 | |||||
Less: Depreciation and Amortization | 30,765 | 40,363 | 60,714 | 77,643 | |||||||||
Operating Income | 68,651 | 86,866 | 140,878 | 172,618 | |||||||||
Less: Interest Expense, Net | 36,397 | 42,659 | 71,962 | 86,118 | |||||||||
Other (Income) Expense, Net | (4,722 | ) | 4,945 | (7,982 | ) | 7,215 | |||||||
Provision for Income Taxes | 15,285 | 15,825 | 32,623 | 32,375 | |||||||||
Minority Interest | 1,558 | 580 | 2,858 | 1,056 | |||||||||
Net Income | $ | 20,133 | $ | 22,857 | $ | 41,417 | $ | 45,854 | |||||
Critical Accounting Policies
Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires us to make estimates, judgments and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities at the date of the financial statements and for the period then ended. On an on-going basis, we evaluate the estimates used, including those related to the allowance for doubtful accounts, impairments of tangible and intangible assets, income taxes, purchase accounting related reserves, self-insurance liabilities, incentive compensation liabilities, litigation liabilities and contingencies. We base our estimates on historical experience, actuarial estimates, current conditions and various other assumptions that we believe to be reasonable under the circumstances. These estimates form the basis for making judgments about the carrying values of assets and liabilities and are not readily apparent from other sources. We use these estimates to assist us in the identification and assessment of the accounting treatment necessary with respect to commitments and contingencies. Actual results may differ from these estimates. Our critical accounting policies include the following and are in no particular order:
31
Further detail regarding our critical accounting policies can be found in Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations and the consolidated financial statements and the notes included in our Annual Report on Form 10-K for the year ended December 31, 2003 as filed with the SEC. Management has determined that no material changes concerning our critical accounting polices have occurred since December 31, 2003.
Overview
The following discussions set forth, for the periods indicated, management's discussion and analysis of results. Significant trends and changes are discussed for the three and six month periods ended June 30, 2004 within each section, except in instances where the trend or explanation of the change is consistent for both periods reported. In those instances, only the trend or explanation for the change for the six months ended June 30, 2004 is referenced.
Results of Operations
The following tables set forth, for the periods indicated, information derived from our consolidated statements of operations (in thousands).
|
Three Months Ended June 30, |
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
|
||||||||||
|
2003 |
2004 |
Percent Change |
|||||||||
Revenues | $ | 359,270 | $ | 445,410 | $ | 86,140 | 24.0 | % | ||||
Operating Expenses | 290,619 | 358,544 | 67,925 | 23.4 | % | |||||||
Operating Income | 68,651 | 86,866 | 18,215 | 26.5 | % | |||||||
Other Expenses, Net | 48,518 | 64,009 | 15,491 | 31.9 | % | |||||||
Net Income | $ | 20,133 | $ | 22,857 | $ | 2,724 | 13.5 | % | ||||
OIBDA(1) | $ | 99,416 | $ | 127,229 | $ | 27,813 | 28.0 | % | ||||
OIBDA Margin(1) | 27.7 | % | 28.6 | % | ||||||||
|
Six Months Ended June 30, |
|
|
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Dollar Change |
Percent Change |
||||||||||
|
2003 |
2004 |
||||||||||
Revenues | $ | 711,081 | $ | 879,332 | $ | 168,251 | 23.7 | % | ||||
Operating Expenses | 570,203 | 706,714 | 136,511 | 23.9 | % | |||||||
Operating Income | 140,878 | 172,618 | 31,740 | 22.5 | % | |||||||
Other Expenses, Net | 99,461 | 126,764 | 27,303 | 27.5 | % | |||||||
Net Income | $ | 41,417 | $ | 45,854 | $ | 4,437 | 10.7 | % | ||||
OIBDA(1) | $ | 201,592 | $ | 250,261 | $ | 48,669 | 24.1 | % | ||||
OIBDA Margin(1) | 28.4 | % | 28.5 | % | ||||||||
32
Our consolidated storage revenues increased $46.8 million, or 22.4%, to $255.8 million and $92.6 million, or 22.5%, to $504.4 million for the three and six months ended June 30, 2004, respectively. For the three months ended June 30, 2004, the increase is attributable to acquisitions (11%), consisting primarily of $22.5 million from the operations of Hays IMS, internal revenue growth (9%) resulting from net increases in records and other media stored by existing customers and sales to new customers, and foreign currency exchange rate fluctuations (3%). For the six months ended June 30, 2004, the increase is attributable to acquisitions (11%), consisting primarily of $45.2 million from the operations of Hays IMS, internal revenue growth (8%) resulting from net increases in records and other media stored by existing customers and sales to new customers, and foreign currency exchange rate fluctuations (3%). Foreign currency exchange rate fluctuations were due primarily to the strengthening of the British pound sterling, Canadian dollar, and Euro against the U.S. dollar, based on an analysis of weighted average rates for the comparable periods.
Consolidated service and storage material sales revenues increased $39.3 million, or 26.2%, to $189.6 million and $75.7 million, or 25.3%, to $375.0 million for the three and six months ended June 30, 2004, respectively. For the three months ended June 30, 2004, the increase is attributable to acquisitions (18%), including revenue from the Hays IMS operations of $24.2 million, internal revenue growth (4%) resulting from net increases in service and storage material sales to existing customers and sales to new customers, and foreign currency exchange rate fluctuations (4%). For the six months ended June 30, 2004, the increase is attributable to acquisitions (16%), including revenue from the Hays IMS operations of $44.5 million, internal revenue growth (5%) resulting from net increases in service and storage material sales to existing customers and sales to new customers, and foreign currency exchange rate fluctuations (4%). Foreign currency exchange rate fluctuations were primarily due to the strengthening of the British pound sterling, Canadian dollar, and Euro against the U.S. dollar, based on an analysis of weighted average rates for the comparable periods.
For the reasons stated above, our consolidated revenues increased $86.1 million, or 24.0%, to $445.4 million and $168.3 million, or 23.7% to $879.3 million, for the three and six months ended June 30, 2004, respectively. Internal revenue growth was 7% for the three and six months ended June 30, 2004. We calculate internal revenue growth in local currency for our international operations.
Internal GrowthEight-Quarter Trend
|
2002 |
2003 |
2004 |
||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Third Quarter |
Fourth Quarter |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
First Quarter |
Second Quarter |
|||||||||
Storage Revenue | 9 | % | 8 | % | 8 | % | 8 | % | 9 | % | 8 | % | 8 | % | 9 | % | |
Service and Storage Material Sales Revenue | 15 | % | 10 | % | 8 | % | 3 | % | 2 | % | 1 | % | 6 | % | 4 | % | |
Total Revenue | 11 | % | 9 | % | 8 | % | 6 | % | 6 | % | 5 | % | 8 | % | 7 | % |
Our internal revenue growth rate represents the weighted average year over year growth rate of our revenues after removing the effects of acquisitions and foreign currency exchange rate fluctuations. Over the past eight quarters, the internal growth rate of our storage revenues has ranged between 8% and 9%. Our storage revenue internal growth rate for the three and six months ended June 30, 2004 reflects stabilized net carton volume growth in our North American records management business and higher growth rates in our digital businesses and our international businesses. Net carton volume
33
growth is a function of the rate new cartons are added by existing and new customers offset by the rate of carton destructions and other permanent removals.
The internal growth rate for service and storage material sales revenue is inherently more volatile than the storage revenue internal growth rate due to more discretionary services we offer such as large special projects, data products and carton sales and recycled paper. These revenues are impacted to a greater extent by economic downturns as customers defer or cancel the purchase of these services as a way to reduce their short-term costs. As a commodity, recycled paper prices are subject to the volatility of that market. The internal growth rate for service and storage material sales revenues increased during the first quarter of 2004 compared to the last three quarters of 2003 due primarily to high growth in our Secure Shredding product line. The growth rate for our Secure Shredding product line remained strong in the second quarter of 2004, however, the absence of large special projects, lower product sales and softness in certain storage related services contributed to the decrease in our service and storage material sales revenue internal growth rate and our total revenue growth rate during the second quarter of 2004.
OPERATING EXPENSES
Cost of Sales
Consolidated cost of sales (excluding depreciation) is comprised of the following expenses (in thousands):
|
|
|
|
|
% of Consolidated Revenues |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Three Months Ended June 30, |
|
|
Three Months Ended June 30, |
|
|||||||||||||
|
Dollar Change |
Percent Change |
Percent Change (Favorable)/Unfavorable |
|||||||||||||||
|
2003 |
2004 |
2003 |
2004 |
||||||||||||||
Labor | $ | 83,166 | $ | 103,875 | $ | 20,709 | 24.9 | % | 23.1 | % | 23.3 | % | 0.2 | % | ||||
Facilities | 48,623 | 59,024 | 10,401 | 21.4 | % | 13.5 | % | 13.3 | % | (0.2 | )% | |||||||
Transportation | 15,971 | 19,990 | 4,019 | 25.2 | % | 4.4 | % | 4.5 | % | 0.1 | % | |||||||
Product Cost of Sales | 7,269 | 8,444 | 1,175 | 16.2 | % | 2.0 | % | 1.9 | % | (0.1 | )% | |||||||
Other | 7,003 | 9,494 | 2,491 | 35.6 | % | 1.9 | % | 2.1 | % | 0.2 | % | |||||||
$ | 162,032 | $ | 200,827 | $ | 38,795 | 23.9 | % | 45.1 | % | 45.1 | % | 0.0 | % | |||||
|
|
|
|
|
% of Consolidated Revenues |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Six Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|||||||||||||
|
Dollar Change |
Percent Change |
Percent Change (Favorable)/Unfavorable |
|||||||||||||||
|
2003 |
2004 |
2003 |
2004 |
||||||||||||||
Labor | $ | 161,413 | $ | 204,245 | $ | 42,832 | 26.5 | % | 22.7 | % | 23.2 | % | 0.5 | % | ||||
Facilities | 101,181 | 121,561 | 20,380 | 20.1 | % | 14.2 | % | 13.8 | % | (0.4 | )% | |||||||
Transportation | 30,814 | 38,620 | 7,806 | 25.3 | % | 4.3 | % | 4.4 | % | 0.1 | % | |||||||
Product Cost of Sales | 15,388 | 17,232 | 1,844 | 12.0 | % | 2.2 | % | 2.0 | % | (0.2 | )% | |||||||
Other | 13,387 | 17,479 | 4,092 | 30.6 | % | 1.9 | % | 2.0 | % | 0.1 | % | |||||||
$ | 322,183 | $ | 399,137 | $ | 76,954 | 23.9 | % | 45.3 | % | 45.4 | % | 0.1 | % | |||||
34
Labor expense for the three and six months ended June 30, 2004 increased compared to the three and six months ended June 30, 2003 as a percentage of revenue primarily due to the Hays IMS acquisition, which first entered our reported results in the third quarter of 2003 and is fully included in the first six months of 2004. Incentive compensation expense for the six months ended June 30, 2004 was higher than incentive compensation expense for the six months ended June 30, 2003 as a result of changes in estimates in the first quarter of 2003, which resulted in lower expenses during that period. Labor expenses have also increased as a result of higher allocations of internal information technology personnel and consultants to revenue producing projects in our digital business. These increases were offset by improved labor management in our off-site data protection operations. We expect that labor expenses as a percentage of consolidated revenues in 2004 will continue to trend higher compared to 2003 as we report a full year of integrated Hays IMS operations.
Facilities
The largest component of our facilities cost is rent expense, which increased $12.3 million for the six months ended June 30, 2004 compared to the six months ended June 30, 2003 primarily as a result of increased rent in our European operations of $10.5 million attributable to new facilities and properties acquired through acquisitions, including our acquisition of Hays IMS. Facilities expenses in our European operations for the six months ended June 30, 2004 increased $14.3 million compared to the six months ended June 30, 2003 primarily due to the growth of operations and acquisitions. Excluding our European operations, the remaining facilities expenses decreased as a result of lower utilities and property insurance which decreased $4.7 million and $2.7 million, respectively, for the six months ended June 30, 2004 compared to the six months ended June 30, 2003.
Transportation
Our transportation expenses, which increased 0.1% as a percentage of consolidated revenues for the six months ended June 30, 2004 compared to the six months ended June 30, 2003, are influenced by several variables including total number of vehicles, owned versus leased vehicles, use of subcontracted couriers, fuel expenses, and maintenance. In the six months ended June 30, 2004, we experienced a $1.7 million increase in transportation expenses in our European operations as compared to the six months ended June 30, 2003, which is primarily attributable to an increase in fleet size and vehicles under operating lease resulting from the acquisition of Hays IMS and growth of operations. An increased percentage of vehicles under operating lease and increased subcontracted courier expenses during the six months ended June 30, 2004 compared to the six months ended June 30, 2003 also contributed to higher expenses.
Product Cost of Sales and Other Cost of Sales
Product and other cost of sales are highly correlated to complementary revenue streams. Product cost of sales for the six months ended June 30, 2004 was lower than the six months ended June 30, 2003 as a percentage of product revenues due to more focused selling efforts on higher margin products and improved product sourcing.
35
Selling, General and Administrative Expenses
Selling, general and administrative expenses are comprised of the following expenses (in thousands):
|
|
|
|
|
% of Consolidated Revenues |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Three Months Ended June 30, |
|
|
Three Months Ended June 30, |
|
|||||||||||||
|
Dollar Change |
Percent Change |
Percent Change (Favorable)/Unfavorable |
|||||||||||||||
|
2003 |
2004 |
2003 |
2004 |
||||||||||||||
General and Administrative | $ | 50,307 | $ | 65,354 | $ | 15,047 | 29.9 | % | 14.0 | % | 14.7 | % | 0.7 | % | ||||
Sales, Marketing & Account Management | 27,742 | 36,225 | 8,483 | 30.6 | % | 7.7 | % | 8.1 | % | 0.4 | % | |||||||
Information Technology | 17,625 | 18,123 | 498 | 2.8 | % | 4.9 | % | 4.1 | % | (0.8 | )% | |||||||
Bad Debt Expense | 460 | (1,214 | ) | (1,674 | ) | (363.9 | )% | 0.1 | % | (0.3 | )% | (0.4 | )% | |||||
$ | 96,134 | $ | 118,488 | $ | 22,354 | 23.3 | % | 26.8 | % | 26.6 | % | (0.2 | )% | |||||
|
|
|
|
|
% of Consolidated Revenues |
|||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Six Months Ended June 30, |
|
|
Six Months Ended June 30, |
|
|||||||||||||
|
Dollar Change |
Percent Change |
Percent Change (Favorable)/Unfavorable |
|||||||||||||||
|
2003 |
2004 |
2003 |
2004 |
||||||||||||||
General and Administrative | $ | 99,062 | $ | 127,258 | $ | 28,196 | 28.5 | % | 13.9 | % | 14.5 | % | 0.6 | % | ||||
Sales, Marketing & Account Management | 52,524 | 68,201 | 15,677 | 29.8 | % | 7.4 | % | 7.8 | % | 0.4 | % | |||||||
Information Technology | 33,635 | 36,622 | 2,987 | 8.9 | % | 4.7 | % | 4.2 | % | (0.5 | )% | |||||||
Bad Debt Expense | 2,069 | (1,133 | ) | (3,202 | ) | (154.8 | )% | 0.3 | % | (0.1 | )% | (0.4 | )% | |||||
$ | 187,290 | $ | 230,948 | $ | 43,658 | 23.3 | % | 26.3 | % | 26.3 | % | (0.1 | )% | |||||
General and Administrative
The increase in general and administrative expenses as a percentage of consolidated revenues for the six months ended June 30, 2004 compared to the six months ended June 30, 2003 is primarily attributable to a $19.7 million increase in general and administrative expenses in our European operations due to the growth of operations and acquisitions, including Hays IMS. In our North American operations, general and administrative expenses increased as a result of higher wages due to normal inflation and merit increases, increased stock compensation expense, increased professional fees and higher insurance costs. These increases were partially offset by lower incentive compensation expenses. We expect that our general and administrative expenses as a percentage of consolidated revenues in 2004 will continue to trend higher compared to 2003, as we report a full year of integrated Hays IMS operations.
Sales, Marketing & Account Management
The majority of our sales, marketing and account management costs are labor related and are primarily driven by the headcount in each of these departments. Increased headcount and commissions are the most significant contributors to the increase in sales and marketing expenses for the six months ended June 30, 2004 compared to the six months ended June 30, 2003. Throughout the year ended December 31, 2003 and during 2004, we have continued to invest in the expansion and improvement of our sales force and account management personnel. Excluding our European operations, since June 30, 2003, we added 72 sales and marketing employees, an 18% increase in headcount, enlarged our account management force and continued several new marketing and promotional efforts to develop awareness
36
in the marketplace of our entire service offerings. The costs associated with these efforts have contributed to the increase in our sales, marketing and account management expenses. Our larger North American sales force generated a $2.4 million increase in sales commissions for the six months ended June 30, 2004 compared to the six months ended June 30, 2003. In addition, costs associated with our European sales and account management teams increased by $3.7 million for the six months ended June 30, 2004 compared to the six months ended June 30, 2003, due to the doubling of our sales force through the hiring of new personnel and acquisitions. We expect that sales, marketing and account management expenses will continue to increase as a percentage of consolidated revenues as we continue to expand and train our sales force and develop new marketing initiatives.
Information Technology
Information technology expenses decreased as a percent of consolidated revenues for the six months ended June 30, 2004 compared to the six months ended June 30, 2003 principally due to increased utilization of existing information technology resources and increasing allocations of information technology resources to revenue producing projects in our digital business. The decrease as a percentage of consolidated revenues was partially offset by increased information technology spending in our European operations of $4.8 million for the six months ended June 30, 2004 compared to the six months ended June 30, 2003.
Bad Debt Expense
The decrease in consolidated bad debt expense for the six months ended June 30, 2004 compared to the six months ended June 30, 2003 is primarily attributable to the success of our centralized collection efforts within the U.S. and Canada, which resulted in improved cash collections and an improved accounts receivable aging that allowed us to continue to reduce our allowance for doubtful accounts during the six months ended June 30, 2004.
Depreciation, Amortization, and (Gain) Loss on Disposal/Writedown of Property, Plant and Equipment, Net
Consolidated depreciation and amortization expense increased $17.0 million to $77.6 million (8.8% of consolidated revenues) for the six months ended June 30, 2004 from $60.7 million (8.5% of consolidated revenues) for the six months ended June 30, 2003. Depreciation expense increased $8.6 million and $15.7 million for the three and six months ended June 30, 2004, respectively, primarily due to the additional depreciation expense related to recent capital expenditures, including storage systems, which include racking, building and leasehold improvements, computer systems hardware and software, and buildings.
Consolidated gains on disposal/writedown of property, plant and equipment, net of $1.1 million and $1.0 million for the three and six months ended June 30, 2004, respectively, consisted primarily of a gain on the sale of a property in Florida during the second quarter of 2004 of $1.2 million offset by disposals and asset writedowns of $0.2 during the six months ended June 30, 2004. We recorded losses on disposal/writedown of property, plant and equipment, net of $1.7 million and $0.0 million for the three and six months ended June 30, 2003, respectively, consisting of a gain of $2.5 million on the sale of a property in Texas during the first quarter of 2003 offset by $2.5 million of disposals and asset writedowns during the six months ended June 30, 2003.
OPERATING INCOME
As a result of the foregoing factors, consolidated operating income increased $18.2 million, or 26.5%, to $86.9 million (19.5% of consolidated revenues) for the three months ended June 30, 2004 from $68.7 million (19.1% of consolidated revenues) for the three months ended June 30, 2003.
37
Consolidated operating income increased $31.7 million, or 22.5%, to $172.6 million (19.6% of consolidated revenues) for the six months ended June 30, 2004 from $140.9 million (19.8% of consolidated revenues) for the six months ended June 30, 2003.
OIBDA
As a result of the foregoing factors, consolidated OIBDA increased $27.8 million, or 28.0%, to $127.2 million (28.6% of consolidated revenues) for the three months ended June 30, 2004 from $99.4 million (27.7% of consolidated revenues) for the three months ended June 30, 2003. Consolidated OIBDA increased $48.7 million, or 24.1%, to $250.3 million (28.5% of consolidated revenues) for the six months ended June 30, 2004 from $201.6 million (28.4% of consolidated revenues) for the six months ended June 30, 2003.
OTHER EXPENSES, NET
Interest Expense, Net
Consolidated interest expense, net increased $6.3 million to $42.7 million (9.6% of consolidated revenues) and $14.2 million to $86.1 million (9.8% of consolidated revenues) for the three and six months ended June 30, 2004, respectively, from $36.4 million (10.1% of consolidated revenues) and $72.0 million (10.1% of consolidated revenues) for the three and six months ended June 30, 2003, respectively. The decrease of interest expense, net as a percentage of consolidated revenues is primarily due to a decline in our overall weighted average interest rate from 8.1% as of June 30, 2003 to 7.8% as of June 30, 2004 resulting from our refinancing efforts and an overall decline in variable interest rates. The increase in dollar terms was primarily attributable to additional borrowings, which were used to finance our acquisitions, primarily the Hays IMS acquisition, and a charge of $0.8 million in the first quarter of 2004 associated with the fair market value of an interest rate swap we used to hedge one of our real estate term loans that we repaid in March 2004.
Other (Income) Expense, Net
Significant items included in other (income) expense, net include the following (in thousands):
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
2003 |
2004 |
Change |
2003 |
2004 |
Change |
|||||||||||||
Foreign currency transaction (gains) losses, net | $ | (18,551 | ) | $ | 5,046 | $ | 23,597 | $ | (23,635 | ) | $ | 4,938 | $ | 28,573 | |||||
Debt extinguishment expense | 13,841 | | (13,841 | ) | 15,665 | 2,433 | (13,232 | ) | |||||||||||
Other, net | (12 | ) | (101 | ) | (89 | ) | (12 | ) | (156 | ) | (144 | ) | |||||||
$ | (4,722 | ) | $ | 4,945 | $ | 9,667 | $ | (7,982 | ) | $ | 7,215 | $ | (15,197 | ) | |||||
Foreign currency losses of $4.9 million based on period-end exchange rates were recorded in the six months ended June 30, 2004 primarily due to the weakening of the Canadian dollar offset by the strengthening of the British pound sterling against the U.S. dollar during the three months ended June 30, 2004 as these currencies relate to our intercompany balances with our Canadian and U.K. subsidiaries, U.S. dollar denominated debt held by our Canadian subsidiary, borrowings denominated in foreign currencies under our revolving credit facility, British pounds sterling denominated debt held by our U.S. parent company, British pounds sterling currency held in the U.S. and our British pound sterling denominated cross currency swap, which was terminated in March 2004. For the three and six months ended June 30, 2003, foreign currency gains of $18.6 million and $23.6 million based on period-end exchange rates were recorded primarily due to the strengthening of the Canadian dollar and the British pound sterling against the U.S. dollar as these currencies relate to our intercompany balances
38
with our Canadian and U.K. subsidiaries, U.S. dollar denominated debt held by our Canadian subsidiary and Canadian dollar borrowings under our revolving credit facility.
During the three months ended March 31, 2004, we redeemed the remaining outstanding principal amount of the Subsidiary notes, resulting in a charge of $2.0 million and we repaid a portion of our real estate term loans, which resulted in a charge of $0.4 million. During the six months ended June 30, 2003, we recorded a charge of $1.8 million related to the early retirement of our 91/8% Senior Subordinated Notes due 2007 in the first quarter of 2003 and a charge of $13.8 million related to the early retirement of our 83/4% Senior Subordinated Notes due 2007. The charges consisted primarily of the call and tender premiums associated with the extinguished debt and the write-off of unamortized deferred financing costs and discounts. We did not incur any such charges during the three months ended June 30, 2004.
Provision for Income Taxes
Our effective tax rates for the three and six months ended June 30, 2004 were 40.3% and 40.8%, respectively. The primary reconciling item between the statutory rate of 35% and our effective tax rate is state income taxes (net of federal benefit). Our effective tax rates were 41.3% and 42.4% for the three and six months ended June 30, 2003, respectively. The decrease in our effective tax rate in 2004 compared to 2003 is the result of increased income earned in foreign jurisdictions that are taxed at rates lower than in the U.S. Also, the disallowance of certain intercompany interest charges by states, including a change in Massachusetts tax laws, retroactive to January 1, 2002, did not increase our provision for income taxes for the three months ended June 30, 2003 but increased our provision for income taxes for the six months ended June 30, 2003 by 0.9%. There may be future volatility with respect to our effective tax rate related to items including unusual unforecasted permanent items, significant changes in tax rates in foreign jurisdictions and the need for additional valuation allowances. Also, as a result of our net operating loss carryforwards, we do not expect to pay any significant international, U.S. federal and state income taxes during 2004.
Minority Interest
Minority interest in earnings of subsidiaries, net resulted in a charge to income of $0.6 million (0.1% of consolidated revenues) and $1.1 million (0.1% of consolidated revenues) for the three and six months ended June 30, 2004, respectively, compared to $1.6 million (0.4% of consolidated revenues) and $2.9 million (0.4% of consolidated revenues) for the three and six months ended June 30, 2003, respectively. This represents our minority partners' share of earnings in our majority-owned international subsidiaries that are consolidated in our operating results. The decrease is a result of increased financing expenses incurred by our European operations due to the acquisition of the operations of Hays IMS and our acquisition of the remaining 49.9% equity interest in IME which was reflected for the first time in the three months ended June 30, 2004, which were offset by the increased profitability of our South American businesses.
NET INCOME
As a result of the foregoing factors, consolidated net income increased $2.7 million, or 13.5%, to $22.9 (5.1% of consolidated revenues) for the three months ended June 30, 2004 from net income of $20.1 million (5.6% of consolidated revenues) for the three months ended June 30, 2003. For the six months ended June 30, 2004 consolidated net income increased $4.4 million, or 10.7%, to $45.9 (5.2% of consolidated revenues) from net income of $41.4 million (5.8% of consolidated revenues) for the six months ended June 30, 2003.
39
Segment Analysis (In Thousands)
The results of our various operating segments are discussed below. In general, our business records management segment offers records management, secure shredding, healthcare information services, vital records services, and service and courier operations in the U.S. and Canada. Our off-site data protection segment offers data backup and disaster recovery services, vital records services, service and courier operations, and intellectual property protection services in the U.S. Our international segment offers elements of our business records management and off-site data protection services lines outside the U.S. and Canada. Our corporate and other segment includes our corporate overhead functions and our fulfillment, consulting and digital archiving services.
Business Records Management
|
Segment Revenue |
|
|
Segment Contribution(1) |
Segment Contribution as a Percentage of Segment Revenue |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
June 30, 2003 |
June 30, 2004 |
Increase in Revenues |
Percentage Increase in Revenues |
June 30, 2003 |
June 30, 2004 |
June 30, 2003 |
June 30, 2004 |
||||||||||||||
Three Months Ended | $ | 253,076 | $ | 271,149 | $ | 18,073 | 7.1 | % | $ | 72,292 | $ | 75,830 | 28.6 | % | 28.0 | % | ||||||
Six Months Ended | 501,597 | 543,979 | 42,382 | 8.4 | % | 138,978 | 150,809 | 27.7 | % | 27.7 | % |
Items Excluded from the Calculation of Contribution
|
Depreciation and Amortization |
Foreign Currency (Gains) Losses, Net |
Loss (Gain) on Disposal/Writedown of Property, Plant and Equipment, Net |
||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
June 30, 2003 |
June 30, 2004 |
June 30, 2003 |
June 30, 2004 |
June 30, 2003 |
June 30, 2004 |
|||||||||||||
Three Months Ended | $ | 17,002 | $ | 21,146 | $ | (15,101 | ) | $ | 4,623 | $ | 272 | $ | (1,580 | ) | |||||
Six Months Ended | 34,644 | 40,529 | (25,936 | ) | 6,494 | (1,604 | ) | (1,326 | ) |
During the three and six months ended June 30, 2004, revenue in our business records management segment increased 7.1% and 8.4%, respectively, compared to the three and six months ended June 30, 2003 primarily due to increased storage revenues, growth of our secure shredding operations and acquisitions (including revenue from the U.S. operations of Hays IMS of $3.8 million and $7.9 million for the three and six months ended June 30, 2004, respectively), and was offset by lower special project service revenue. In addition, favorable currency fluctuations during the three and six months ended June 30, 2004 in Canada increased revenue $0.7 million and $3.7 million, respectively, when compared to the three and six months ended June 30, 2003. Contribution as a percent of segment revenue decreased in the three months ended June 30, 2004 primarily due to higher transportation expenses and our increased investment in our sales and account management force offset by lower facilities expenses. Contribution as a percent of segment revenue in the six months ended June 30, 2004 was unchanged primarily due to lower bad debt and facilities expenses, which were offset by higher transportation expenses and our increased investment in our sales and account management force.
40
Off-Site Data Protection
|
Segment Revenue |
|
|
Segment Contribution(1) |
Segment Contribution as a Percentage of Segment Revenue |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
June 30, 2003 |
June 30, 2004 |
Increase in Revenues |
Percentage Increase in Revenues |
June 30, 2003 |
June 30, 2004 |
June 30, 2003 |
June 30, 2004 |
||||||||||||||
Three Months Ended | $ | 61,879 | $ | 68,174 | $ | 6,295 | 10.2 | % | $ | 17,665 | $ | 20,220 | 28.5 | % | 29.7 | % | ||||||
Six Months Ended | 123,265 | 134,525 | 11,260 | 9.1 | % | 34,453 | 38,788 | 28.0 | % | 28.8 | % |
Items Excluded from the Calculation of Contribution
|
Depreciation and Amortization |
Loss on Disposal/Writedown of Property, Plant and Equipment, Net |
||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
June 30, 2003 |
June 30, 2004 |
June 30, 2003 |
June 30, 2004 |
||||||||
Three Months Ended | $ | 3,398 | $ | 2,867 | $ | 1,685 | $ | | ||||
Six Months Ended | 6,611 | 6,782 | 1,604 | |
During the six months ended June 30, 2004, revenue in our off-site data protection segment increased 9.1% compared to the six months ended June 30, 2003 primarily due to internal revenue growth from both existing and new customers. Higher revenue growth rates from our electronic vaulting and intellectual property protection services augmented the segment's overall revenue growth rate. Contribution as a percent of segment revenue increased primarily due to increased product sales margins and improved labor management. This increase was partially offset by the growth of our sales and account management force.
International
|
Segment Revenue |
|
|
Segment Contribution(1) |
Segment Contribution as a Percentage of Segment Revenue |
|||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
June 30, 2003 |
June 30, 2004 |
Increase in Revenues |
Percentage Increase in Revenues |
June 30, 2003 |
June 30, 2004 |
June 30, 2003 |
June 30, 2004 |
||||||||||||||
Three Months Ended | $ | 36,941 | $ | 96,260 | $ | 59,319 | 160.6 | % | $ | 8,513 | $ | 24,436 | 23.0 | % | 25.4 | % | ||||||
Six Months Ended | 71,828 | 180,814 | 108,986 | 151.7 | % | 16,523 | 44,496 | 23.0 | % | 24.6 | % |
41
Items Excluded from the Calculation of Contribution
|
Depreciation and Amortization |
Foreign Currency (Gains) Losses, Net |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
|
June 30, 2003 |
June 30, 2004 |
June 30, 2003 |
June 30, 2004 |
|||||||
Three Months Ended | $ | 2,649 | $ | 9,002 | $ | (423 | ) | | |||
Six Months Ended | 4,992 | 14,821 | (503 | ) | 4,047 |
Revenue in our international segment increased 160.6% and 151.7% during the three and six months ended June 30, 2004 compared to the three and six months ended June 30, 2003, respectively, primarily due to acquisitions completed in Europe, including revenue of $42.9 million and $81.8 million from the acquisition of Hays IMS during the three and six months ended June 30, 2004, respectively, and in South America, as well as increased sales efforts and a large service project in the U.K. Favorable currency fluctuations during the six months ended June 30, 2004 in Europe, Mexico and South America increased revenue, as measured in U.S. dollars, by $11.3 and $19.9 million compared to the three and six months ended June 30, 2003, respectively. Contribution as a percent of segment revenue increased primarily due to improved gross margins from our European, South American, and Mexican operations.
Corporate and Other
The Corporate and Other segment is comprised of results from operations not discussed above including our digital and fulfillment operations and costs associated with our corporate headquarter operations. Certain costs incurred by our Corporate division were allocated to the other segments in both 2003 and 2004, primarily to our Business Records Management and Off-Site Data Protection segments. These allocations, which include rent, worker's compensation, property, general liability, auto and other insurance, pension/medical costs, incentive compensation, real estate property taxes and provision for bad debts, are based on rates set at the beginning of each year. Revenue in our Corporate and Other segment increased $2.5 million to $9.8 million for the three months ended June 30, 2004 compared to $7.4 million for the three months ended June 30, 2003 and increased $5.6 million to $20.0 million for the six months ended June 30, 2004 compared to $14.4 million for the six months ended June 30, 2003. Contribution increased $3.0 million to $5.6 million for the three months ended June 30, 2004 compared to $2.6 million for the three months ended June 30, 2003 and increased $3.5 million to $15.2 million for the six months ended June 30, 2004 compared to $11.7 million for the six months ended June 30, 2003. Items excluded from the calculation of Contribution include the following: (1) depreciation and amortization expense for the three months ended June 30, 2004 of $7.3 million compared to $7.7 million for the three months ended June 30, 2003 and depreciation and amortization expense for the six months ended June 30, 2004 of $15.5 million compared to $14.5 million for the six months ended June 30, 2003, (2) foreign currency losses of $0.4 million and gains of $3.0 million for the three months ended June 30, 2004 and 2003, respectively and foreign currency gains of $5.6 million and losses of $2.8 million for the six months ended June 30, 2004 and 2003, respectively.
42
Liquidity and Capital Resources
The following is a summary of our cash balances and cash flows for the six months ended June 30, 2003 and 2004 (in thousands).
|
2003 |
2004 |
|||||
---|---|---|---|---|---|---|---|
Cash flows provided by operating activities | $ | 130,657 | $ | 129,737 | |||
Cash flows used in investing activities | (129,840 | ) | (287,454 | ) | |||
Cash flows provided by financing activities | 120,341 | 122,439 | |||||
Cash and cash equivalents at end of period | $ | 177,863 | $ | 40,006 |
Net cash provided by operating activities was $129.7 million for the six months ended June 30, 2004 compared to $130.7 million for the six months ended June 30, 2003. The decrease resulted primarily from the net change in assets and liabilities offset by an increase in operating income and non-cash items, such as depreciation. The net change in assets and liabilities and term loans is primarily associated with growth in revenues and the resulting increase in receivables, an increase in days sales outstanding, increased cash taxes and increased purchase reserve payments year over year.
We have made significant capital expenditures, additions to customer relationship costs and other investments, primarily acquisitions. Our capital expenditures are primarily related to growth and include investments in storage systems, information systems and discretionary investments in real estate. Cash paid for our capital expenditures and additions to customer relationship and acquisition costs during the six months ended June 30, 2004 amounted to $101.6 million, $6.4 million, respectively. For the six months ended June 30, 2004 and 2003, capital expenditures, net and additions to customer relationship and acquisition costs were funded entirely with cash flows provided by operating activities. Excluding acquisitions, we expect our capital expenditures to be between approximately $210 million and approximately $240 million in the year ending December 31, 2004.
In the six months ended June 30, 2004, we paid net cash consideration of $181.9 million for acquisitions, primarily consisting of $111.7 million associated with the purchase of Mentmore's 49.9% equity interest in IME. Cash flows from operations, recent borrowings under our revolving credit facilities and the net proceeds from other financing transactions funded these acquisitions.
Net cash provided by financing activities was $122.4 million for the six months ended June 30, 2004. During the six months ended June 30, 2004 we had gross borrowings under our revolving credit facilities of $588.5 million and we received net proceeds of $269.4 million from the issuance of our 71/4% notes. We used the proceeds from these financing transactions to repay debt and term loans ($672.2 million), retire the Subsidiary notes ($20.8 million), repay debt financing from minority shareholders, net ($42.0) and to fund acquisitions.
Since June 30, 2004, we completed six acquisitions for total consideration, including related real estate, of approximately $57. These transactions will be reflected in our consolidated statement of cash flows in the third quarter of 2004.
43
We are highly leveraged and expect to continue to be highly leveraged for the foreseeable future. Our consolidated debt as of June 30, 2004 was comprised of the following (in thousands):
IMI Revolving Credit Facility | $ | 11,160 | ||
IMI Term Loan Facility | 200,000 | |||
IME Revolving Credit Facility | 83,950 | |||
IME Term Loan Facility | 177,440 | |||
81/4% Senior Subordinated Notes due 2011(1) | 149,692 | |||
85/8% Senior Subordinated Notes due 2013(1) | 481,064 | |||
71/4% GBP Senior Subordinated Notes due 2014 (1) | 271,110 | |||
73/4% Senior Subordinated Notes due 2015(1) | 440,875 | |||
65/8% Senior Subordinated Notes due 2016(1) | 314,318 | |||
Real Estate Term Loans | 98,715 | |||
Real Estate Mortgages | 16,282 | |||
Seller Notes | 11,150 | |||
Other | 23,098 | |||
Long-term Debt | 2,278,854 | |||
Less Current Portion | (18,381 | ) | ||
Long-term Debt, Net of Current Portion | $ | 2,260,473 | ||
Our indentures use OIBDA-based calculations as primary measures of financial performance, including leverage ratios. Our key bond leverage ratio, as calculated per our bond indentures, was 5.0 as of June 30, 2004 and December 31, 2003. Noncompliance with this leverage ratio would have a material adverse effect on our financial condition and liquidity. Our target for this ratio is generally in the range of 4.5 to 5.5 while the maximum ratio allowable under the bond indentures is 6.5.
Our ability to pay interest on or to refinance our indebtedness depends on our future performance, working capital levels and capital structure, which are subject to general economic, financial, competitive, legislative, regulatory and other factors which may be beyond our control. There can be no assurance that we will generate sufficient cash flow from our operations or that future financings will be available on acceptable terms or in amounts sufficient to enable us to service or refinance our indebtedness, or to make necessary capital expenditures.
Our indentures and other agreements governing our indebtedness contain certain restrictive financial and operating covenants including covenants that restrict our ability to complete acquisitions, pay cash dividends, incur indebtedness, make investments, sell assets and take certain other corporate actions. The covenants do not contain a rating trigger. Therefore, a change in our debt rating would not trigger a default under our indentures and other agreements governing our indebtedness. As of June 30, 2004, we were in compliance with all material debt covenants and agreements.
In January 2004, we completed an offering of 150 million British pounds sterling in aggregate principal amount of our 71/4% notes, which were issued at a price of 100.0% of par. Our net proceeds of 146.9 million British pounds sterling, after paying the initial purchasers' discounts, commissions and
44
transaction fees, were used to fund our acquisition of Mentmore's 49.9% equity interest in IME for total consideration of 82.5 million British pounds sterling, to redeem $20.0 million in aggregate principal amount of our outstanding 81/8% Senior Notes due 2008 ("Subsidiary notes") in February 2004, repay borrowings under our revolving credit facility, repay $48.8 million of our term loans and repay other indebtedness and pay for other acquisitions.
In February 2004, using proceeds from our January 2004 offering of 71/4% notes, we redeemed the remaining $20 million of outstanding principal amount of the Subsidiary notes, at a redemption price (expressed as a percentage of principal amount) of 104.063%, plus accrued and unpaid interest. We recorded a charge of approximately $2 million to other (income) expense, net in the first quarter of 2004 related to the early retirement of these remaining Subsidiary notes, which consists of redemption premiums and transaction costs as well as original issue discount related to these Subsidiary notes.
In February 2004, we completed the acquisition of Mentmore's 49.9% equity interest in IME for total consideration of 82.5 million British pounds sterling ($154 million) in cash from proceeds of our 71/4% notes issued in January 2004. Included in this amount is the repayment of all trade and working capital funding owed to Mentmore by IME. Completion of the transaction gave us 100% ownership of IME, affording us full access to all future cash flows and greater strategic and financial flexibility. This transaction should have no material impact on revenue or operating income since we already fully consolidate IME's financial results. Using the purchase method of accounting for this acquisition, the net assets of IME will be adjusted to reflect 49.9% of the difference between the fair market value and their current carrying value. As a result, we expect this transaction will increase depreciation and amortization expenses going forward. Additionally, we will record an increase in interest expense, net associated with the 71/4% notes used to fund this acquisition and will no longer record the minority interest in earnings of subsidiaries, net related to Mentmore's ownership interest in IME.
In March 2004, IME and certain of its subsidiaries entered into a credit agreement (the "IME Credit Agreement") with a syndicate of European lenders. The IME Credit Agreement provides for maximum borrowing availability in the principal amount of 210 million British pounds sterling, including a 100 million British pounds sterling revolving credit facility (the "IME revolving credit facility"), which includes the ability to borrow in certain other foreign currencies, a 100 million British pounds sterling term loan (the "IME term loan facility"), and a 10 million British pounds sterling overdraft protection line. The IME revolving credit facility matures on March 5, 2009. The IME term loan facility is payable in three installments; two installments of 20 million British pounds sterling on March 5, 2007 and 2008, respectively, and the final payment of the remaining balance on March 5, 2009. The interest rate on borrowings under the IME Credit Agreement varies depending on IME's choice of currency options and interest rate period, plus an applicable margin. The IME Credit Agreement includes various financial covenants applicable to the results of IME, which may restrict IME's ability to incur indebtedness under the IME Credit Agreement and with third parties, as well as limit IME's ability to pay dividends to us. Most of IME's non-dormant subsidiaries have either guaranteed the obligations or pledged its shares to secure the IME Credit Agreement. We have not guaranteed or otherwise provided security for the IME Credit Agreement nor have any of our U.S., Canadian, Mexican or South American subsidiaries.
In March 2004, IME borrowed approximately 147 million British pounds sterling under the IME Credit Agreement, including the full amount of the term loan. IME used those proceeds to repay us 135 million British pounds sterling related to our initial financing of the acquisition of the European operations of Hays IMS, to repay amounts outstanding under its prior term loan and revolving credit facility and transaction costs associated with the IME Credit Agreement. We used the 135 million British pounds sterling received from IME to: (1) pay down approximately $104 million of real estate term loans, (2) settle all obligations totaling $27.7 million associated with terminating our two cross
45
currency swaps used to hedge the foreign currency impact of our intercompany financing with IME related to the Hays IMS acquisition, and (3) to pay down amounts outstanding under our prior credit agreement. The IME Credit Agreement in conjunction with our 71/4% notes provided permanent financing for the Hays IMS acquisition and allowed us to maintain the economics of the transaction with respect to exchange rates as originally contemplated at the time of the acquisition. Our consolidated balance sheet as of June 30, 2004 included 147.3 million British pounds sterling ($261.4 million) of borrowings under the IME Credit Agreement. The remaining availability, based on its current level of external debt and the leverage ratio under the IME revolving credit facility, on April 30, 2004 was approximately 44 million British pounds sterling ($78.9 million).
On April 2, 2004 and subsequently on July 8, 2004, we entered into a new amended and restated credit facility and term loan facility (the "IMI Credit Agreement") to replace our prior credit agreement. The IMI Credit Agreement has an aggregate principal amount of $550.0 million and is comprised of a $350.0 million revolving credit facility (the "IMI revolving credit facility"), which includes the ability to borrow in certain foreign currencies, and a $200.0 million term loan facility (the "IMI term loan facility"). The IMI revolving credit facility matures on April 2, 2009. Quarterly term loan payments of $0.5 million begin in the third quarter of 2004 and will continue through maturity on April 2, 2011, at which time the remaining outstanding principal balance of the IMI term loan facility is due. The interest rate on borrowings under the IMI Credit Agreement varies depending on our choice of interest rate and currency options, plus an applicable margin. All intercompany notes and the capital stock of most of our U.S. subsidiaries are pledged to secure the IMI Credit Agreement. As of June 30, 2004, we had $11.2 million of borrowings under the IMI revolving credit facility, all of which were denominated in Canadian dollars (CAD 15,000); we also had various outstanding letters of credit totaling $22.9 million. The remaining availability, based on its current level of external debt and the leverage ratio under the IMI revolving credit facility, on June 30, 2004 was $316.0 million.
In April 2004, IME entered into two floating for fixed interest rate swap contracts, each with a notional value of 50.0 million British pounds sterling and a duration of two years, which were designated as cash flow hedges. These swap agreements hedge interest rate risk on IME's 100 million British pounds sterling term loan facility.
Our Variable Interest Entities were financed with real estate term loans. In March 2004, approximately $104 million of these real estate term loans was repaid. As of June 30, 2004, the remaining real estate term loans amounted to $98.7 million. No further financing is currently available to our Variable Interest Entities to fund further property acquisitions. In July 2004, we announced our intention to repay the remaining $98.7 million of real estate term loans held by one of our Variable Interest Entities in August 2004 using available borrowing capacity under the IMI revolving credit facility. As a result, during the third quarter of 2004, we expect to take a non-cash charge of approximately $8 million due to recharacterization of the interest rate swap associated with this real estate term loan (estimate is based on the fair market value of the swap as of June 30, 2004). This charge represents the current fair market value of the swap, which is a calculation of the net present value of the expected monthly cash payments over the remaining term of the swap based on current market conditions. The actual value will be determined on the date the real estate term loan is repaid. We are not terminating the swap and will continue to mark to market the fair market value of the derivative liability to interest expense, net and make our monthly cash settlements as required under the swap contract for the remaining term of approximately three years. See Notes 4 and 6 to Notes to Consolidated Financial Statements and "Critical Accounting Policies."
We expect to meet our cash flow requirements for the next twelve months from cash generated from operations, existing cash, cash equivalents and marketable securities, borrowings under our
46
revolving credit facility and other financings, which may include secured credit facilities, securitizations and mortgage or capital lease financings.
Net Operating Loss Carryforwards
At June 30, 2004, we had estimated net operating loss carryforwards of approximately $96 million for federal income tax purposes. As a result of such loss carryforwards, cash paid for income taxes has historically been substantially lower than the provision for income taxes. These net operating loss carryforwards do not include approximately $103 million of potential preacquisition net operating loss carryforwards of Arcus Group, Inc. and certain foreign acquisitions. Any tax benefit realized related to preacquisition net operating loss carryforwards will be recorded as a reduction of goodwill when, and if, realized. The Arcus Group carryforwards begin to expire in two years. As a result of these loss carryforwards, we do not expect to pay significantly more international, U.S. federal and state income taxes in 2004 as compared to 2003.
Seasonality
Historically, our businesses have not been subject to seasonality in any material respect.
Inflation
Certain of our expenses, such as wages and benefits, insurance, occupancy costs and equipment repair and replacement, are subject to normal inflationary pressures. Although to date we have been able to offset inflationary cost increases through increased operating efficiencies and the negotiation of favorable long-term real estate leases, we can give no assurance that we will be able to offset any future inflationary cost increases through similar efficiencies, leases or increased storage or service charges.
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Interest Rate Risk
Given the recurring nature of our revenues and the long term nature of our asset base, we have the ability and the preference to use long term, fixed interest rate debt to finance our business, thereby preserving our long term returns on invested capital. We target a range 80% to 85% of our debt portfolio to be long term and fixed with respect to interest rates. Occasionally, we will use floating to fixed interest rate swaps as a tool to maintain our targeted level of fixed rate debt. As part of this strategy, in December 2000, January 2001, May 2001, and April 2004 we, IME, and our Variable Interest Entities, which we now consolidate, entered into a total of six derivative financial contracts, which are variable-for-fixed interest rate swaps consisting of (a) two contracts for interest payments payable on our term loan of an aggregate principal amount of $195.5 million, (b) one contract for interest payments payable (previously certain variable operating lease commitments payable) on our real estate term loans of an aggregate principal amount of $47.5 million, (c) one contract for interest payments payable on our real estate term loans of an aggregate principal amount of $97.0 million, and (d) two contracts for interest payments payable on IME's term loan of an aggregate principal amount of 100.0 million British pounds sterling. See Note 4 to Notes to Consolidated Financial Statements and "Item 7. Management's Discussion and Analysis of Financial Condition and Results of OperationsCritical Accounting Policies" in our Annual Report on Form 10-K for the year ended December 31, 2003.
After consideration of the swap contracts mentioned above, as of June 30, 2004, we had $110.6 million of variable rate debt outstanding with a weighted average variable interest rate of 5.36%, and $2,168.3 million of fixed rate debt outstanding. As of June 30, 2004, 95% of our total debt
47
outstanding was fixed. If the weighted average variable interest rate on our variable rate debt had increased by 1%, our net income for the three and six months ended June 30, 2004 would have been reduced by $0.3 million and $0.7 million, respectively. See Note 6 to Notes to Consolidated Financial Statements for a discussion of our long-term indebtedness, including the fair values of such indebtedness as of June 30, 2004 included in this Form 10-Q.
Currency Risk
Our investments in IME, Iron Mountain Canada Corporation ("IM Canada"), Iron Mountain South America, Ltd. and other international investments may be subject to risks and uncertainties related to fluctuations in currency valuation. Our reporting currency is the U.S. dollar. However, our international revenues and expenses are generated in the currencies of the countries in which we operate, primarily the Canadian dollar and British pound sterling. The currencies of many Latin American countries, particularly the Argentine peso, have experienced substantial volatility and depreciation. Declines in the value of the local currencies in which we are paid relative to the U.S. dollar will cause revenues in U.S. dollar terms to decrease and dollar-denominated liabilities to increase in local currency. The impact on our earnings is mitigated somewhat by the fact that most operating and other expenses are also incurred and paid in the local currency. We also have several intercompany obligations between our foreign subsidiaries and Iron Mountain and our U.S.-based subsidiaries. These intercompany obligations are primarily denominated in the local currency of the foreign subsidiary.
We have adopted and implemented a number of strategies to mitigate the risks associated with fluctuations in currency valuations. One strategy is to finance our largest international subsidiaries with local debt that is denominated in local currencies, thereby providing a natural hedge. In determining the amount of any such financing, we take into account local tax strategies. Another strategy we utilize is to borrow in foreign currencies at the U.S. parent level to hedge our intercompany financing activities. Finally, on occasion, we enter into currency swaps to temporarily hedge an overseas investment, such as a major acquisition, while we arrange permanent financing. We have implemented these strategies through IME borrowing under the IME Credit Agreement and our 150 million British pounds sterling denominated 71/4 notes, which effectively hedges most of our outstanding intercompany loan with IME. In July 2004, we announced our intention to repay the remaining $98.7 million of real estate term loans in August 2004. We plan on completing this transaction by having IM Canada draw on its portion of the IMI revolving credit facility in local currency and repaying a portion of its intercompany loan back to the U.S. parent. This will essentially create a natural hedge and reduce our currency fluctuation with regard to our investment in IM Canada while providing IM Canada with additional borrowings to reduce its income tax burden. As of June 30, 2004, except as noted above, our currency exposures to intercompany balances are unhedged.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
The term "disclosure controls and procedures" is defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). These rules refer to the controls and other procedures of a company that are designed to ensure that information required to be disclosed by a company in the reports that it files under the Exchange Act is recorded, processed, summarized and reported within required time periods. As of June 30, 2004 (the "Evaluation Date"), we carried out an evaluation, under the supervision and with the participation of our management, including our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based upon that evaluation, the chief executive officer and chief financial officer have concluded that, as of the Evaluation Date, such disclosure
48
controls and procedures were effective in ensuring that required information will be disclosed on a timely basis in our reports filed under the Exchange Act.
Changes in Internal Controls
We maintain a system of internal accounting controls that are designed to provide reasonable assurance that our transactions are properly recorded and reported and that our assets are safeguarded against unauthorized or improper use. As part of the evaluation of our disclosure controls and procedures, we evaluated our internal controls. There were no changes to our internal control over financial reporting during the quarter ended June 30, 2004 that have materially affected, or are reasonably likely to materially affect, internal control over financial reporting, including any corrective actions taken with regard to any significant deficiencies or material weaknesses.
49
As previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2003, the arbitrator in our arbitration proceeding against J. Peter Pierce did not find the evidence provided by us sufficient to rule in our favor on the particular claims at issue and, in response to that decision, we filed a motion to vacate the arbitrator's decision and award in the Superior Court for Middlesex County, New Jersey. On June 16, 2004, that court denied our motion to vacate and confirmed the arbitration decision. We have appealed the court's decision to the Appellate Division of the New Jersey Superior Court. Mr. Pierce recently filed a motion to dismiss the appeal.
As also previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2003, in approximately October 2000, three former management employees of Iron Mountain Information Management, Inc. ("IMIM"), our principal operating subsidiary in the U.S., became employed by or otherwise associated with Sequedex. IMIM commenced actions against these three former employees to enforce its rights under their confidentiality and non-competition agreements. IMIM also asserted claims against Sequedex for tortious interference with these agreements, and against both Sequedex and the former employees for misappropriation and use of IMIM's trade secrets and confidential information. Sequedex and the individual defendants filed counterclaims against IMIM and third party complaints against Iron Mountain. The counterclaims and third party complaints asserted claims for tortious interference with certain contracts and prospective business relations between Sequedex and its current and potential customers as well as a claim for trade disparagement and defamation, and sought approximately $58 million in damages, plus unspecified punitive damages. A trial of the three actions in which the Sequedex counterclaims and third party complaints were asserted occurred in April and May of 2004. On June 18, 2004, the Court held that the three individual defendants had not violated their covenants not to compete and had not misappropriated any of IMIM's trade secrets or confidential information, that Sequedex had not tortiously interfered with those agreements, and that IMIM and Iron Mountain had not interfered with any of Sequedex's potential or actual business relationships and had not disparaged or defamed Sequedex. The Court thus entered a judgment dismissing all claims and counterclaims. Sequedex filed a motion to appeal the decision in the Superior Court for Middlesex County, New Jersey.
Other than the matters discussed above, there have been no material developments during the second quarter of 2004 in the proceedings described in our Annual Report on Form 10-K for the year ended December 31, 2003 or our Quarterly Report on Form 10-Q for the quarter ended March 31, 2004.
Item 4. Submission of Matters to a Vote of Security-Holders
The following matters were voted on by our shareholders at the Annual Meeting of Shareholders held on May 27, 2004.
50
Election of directors to serve until the Year 2005 Annual Meeting of Shareholders, or until their successors are elected and qualified.
|
Total Vote For Each Director |
Total Vote Withheld From Each Director |
Broker Non-votes |
|||
---|---|---|---|---|---|---|
Clarke H. Bailey | 80,402,933 | 1,357,719 | 0 | |||
Constantin R. Boden | 79,449,844 | 2,310,808 | 0 | |||
Kent P. Dauten | 80,746,248 | 1,014,404 | 0 | |||
B. Thomas Golisano | 81,541,589 | 219,063 | 0 | |||
John F. Kenny, Jr. | 81,193,655 | 566,997 | 0 | |||
Arthur D. Little | 79,580,490 | 2,180,162 | 0 | |||
C. Richard Reese | 81,331,197 | 429,455 | 0 | |||
Vincent J. Ryan | 81,120,626 | 640,026 | 0 |
For |
Against |
Abstain |
||
---|---|---|---|---|
80,983,951 | 750,216 | 26,485 |
For |
Against |
Abstain |
Non-Vote |
|||
---|---|---|---|---|---|---|
57,309,149 | 6,945,416 | 186,007 | 17,320,080 |
51
Item 6. Exhibits and Reports on Form 8-K
Exhibit No. |
Description |
|
---|---|---|
10.1 | Seventh Amended and Restated Credit Agreement dated as of July 8, 2004 among the Company, Iron Mountain Canada Corporation, certain lenders party thereto, Fleet National Bank, as Syndication Agent, Wachovia Bank, National Association and The Bank of Nova Scotia, as Co-Documentation Agents, J.P. Morgan Securities Inc., as lead arranger and bookrunner, JPMorgan Chase Bank, Toronto Branch as Canadian Administrative Agent and JPMorgan Chase Bank, as Administrative Agent. | |
31.1 |
Certification required by Rule 13a-14(a)/15(d)-14(a) of the Securities Exchange Act of 1934, as amended. |
|
31.2 |
Certification required by Rule 13a-14(a)/15(d)-14(a) of the Securities Exchange Act of 1934, as amended. |
|
32.1 |
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
|
32.2 |
Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
On May 27, 2004, the Company filed a Current Report on Form 8-K under Items 5 and 7 to announce the authorization and approval of a three-for-two stock split effected in the form of a dividend on the Company's Common Stock, par value $0.01 per share.
52
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
IRON MOUNTAIN INCORPORATED | ||||
AUGUST 9, 2004 (DATE) |
BY: |
/s/ JEAN A. BUA Jean A. Bua Vice President and Corporate Controller (Principal Accounting Officer) |
53