www.ironmountain.com Supplemental Financial Information Fourth Quarter 2017 Unaudited
www.ironmountain.com Selected metric definitions are available in the Appendix Safe Harbor Statement 2 Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995: This presentation contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other securities laws and is subject to the safe-harbor created by such Act. Forward-looking statements include, but are not limited to, our financial performance outlook and statements concerning our operations, economic performance, financial condition, goals, beliefs, future growth strategies, investment objectives, plans and current expectations such as 2018 guidance, and statements about our investment and other goals. These forward-looking statements are subject to various known and unknown risks, uncertainties and other factors. When we use words such as "believes," "expects," "anticipates," "estimates" or similar expressions, we are making forward-looking statements. Although we believe that our forward-looking statements are based on reasonable assumptions, our expected results may not be achieved, and actual results may differ materially from our expectations. In addition, important factors that could cause actual results to differ from expectations include, among others: (i) our ability to remain qualified for taxation as a real estate investment trust for U.S. federal income tax purposes ("REIT"); (ii) the adoption of alternative technologies and shifts by our customers to storage of data through non-paper based technologies; (iii) changes in customer preferences, and demand for our storage and information management services; (iv) the cost to comply with current and future laws, regulations and customer demands relating to data security and privacy issues, as well as fire and safety standards; (v) the impact of litigation or disputes that may arise in connection with incidents in which we fail to protect our customers' information; (vi) changes in the price for our storage and information management services relative to the cost of providing such storage and information management services; (vii) changes in the political and economic environments in the countries in which our international subsidiaries operate and changes in the global political climate; (viii) our ability or inability to manage growth, expand internationally, complete acquisitions on satisfactory terms, to close pending acquisitions and to integrate acquired companies efficiently; (ix) changes in the amount of our growth and maintenance capital expenditures and our ability to invest according to plan; (x) our ability to comply with our existing debt obligations and restrictions in our debt instruments or to obtain additional financing to meet our working capital needs; (xi) the impact of service interruptions or equipment damage and the cost of power on our data center operations; (xii) changes in the cost of our debt; (xiii) the impact of alternative, more attractive investments on dividends; (xiv) the cost or potential liabilities associated with real estate necessary for our business; (xv) the performance of business partners upon whom we depend for technical assistance or management expertise outside the United States; (xvi) other trends in competitive or economic conditions affecting our financial condition or results of operations not presently contemplated; and (xvii) other risks described more fully in our filings with the Securities and Exchange Commission, including under the caption “Risk Factors” in our periodic reports, or incorporated therein. 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. Except as required by law, we undertake no obligation to release publicly the result of any revision to these forward-looking statements that may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events. Reconciliation of Non-GAAP Measures: Throughout this presentation, Iron Mountain will discuss (1) Adjusted EBITDA, (2) Adjusted Earnings per Share (“Adjusted EPS”), (3) Funds from Operations (“FFO Nareit”), (4) FFO (Normalized) and (5) Adjusted Funds from Operations (“AFFO”). These measures do not conform to accounting principles generally accepted in the United States (“GAAP”). These non-GAAP measures are supplemental metrics designed to enhance our disclosure and to provide additional information that we believe to be important for investors to consider in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP, such as operating income, income (loss) from continuing operations, net income (loss) or cash flows from operating activities from continuing operations (as determined in accordance with GAAP). The reconciliation of these measures to the appropriate GAAP measure, as required by Regulation G under the Securities Exchange Act of 1934, as amended, and the definitions are included later in this document (see Table of Contents). Iron Mountain does not provide a reconciliation of non-GAAP measures that it discusses as part of its annual guidance or long term outlook because certain significant information required for such reconciliation is not available without unreasonable efforts or at all, including, most notably, the impact of exchange rates on Iron Mountain’s transactions, loss or gain related to the disposition property, plant and equipment (including of real estate) and other income or expense. Without this information, Iron Mountain does not believe that a reconciliation would be meaningful.
www.ironmountain.com Selected metric definitions are available in the Appendix All figures except per share and facility counts in 000s unless noted All figures in reported dollars unless noted Figures may not foot due to rounding Table of Contents 3 Investor Relations Contacts: Faten Freiha, 617-535-8404 Director, Investor Relations faten.freiha@ironmountain.com Melissa Marsden, 617-535-8595 Senior Vice President, Investor Relations melissa.marsden@ironmountain.com Section I - Company Profile 4 Section II - Financial Highlights and Guidance 5 - 7 Section III - Operating Metrics 8 - 12 Section IV - Balance Sheets, Statements of Operations and Reconciliations 13 - 20 Section V - Storage Net Operating Income and EBITDA, and Service Business EBITDA 21 - 23 Section VI - Real Estate Metrics 24 - 29 Section VII - Data Center Customer and Portfolio Metrics 30 Section VIII - Debt Schedule and Capitalization 31 - 32 Section IX - Capital Expenditures and Investments 33 - 35 Section X - Components of Value 37 Section XI - Appendix and Definitions 38 - 49
www.ironmountain.com Selected metric definitions are available in the Appendix Product Company Profile Iron Mountain is a global leader in enterprise storage with a high-return, real estate-based business model, yielding annualized revenue of approximately $4.0 billion. The company provides storage and information management services to a high-quality, diversified customer base across numerous industries and government organizations. As of 12/31/17, Iron Mountain served more than 225,000 customers, including approximately 95% of the Fortune 1000, and no single customer accounted for more than 1% of revenues, or 2% of volume. Iron Mountain provides storage and information management services in 53 countries on six continents, storing approximately 680 million cubic feet of records in a portfolio of more than 1,400 facilities totaling more than 85 million square feet of space. The company employs more than 24,000 people. Iron Mountain is organized as a REIT, and its financial model is based on the recurring nature of its storage rental revenues and resulting storage net operating income (NOI). Supported by consistent storage rental revenues, the company generates predictable, low-volatility growth in key metrics such as storage NOI and AFFO. This fundamental financial characteristic provides stability through economic cycles. Iron Mountain has the opportunity to invest capital at attractive returns both domestically and internationally. The company believes that there remains a large un-vended opportunity that can support sustained storage volumes in developed markets such as North America and high growth opportunities in emerging markets where customers are in early stages of outsourcing their storage of physical documents. Diversification of Total Revenues (For the Year Ended 12/31/2017) 4 Countries Served (1) Includes South Africa and United Arab Emirates. (2) Includes Fulfillment Services, Information Governance and Digital Solutions, Technology Escrow Services, Consulting, Entertainment Services, Fine Art Storage, Consumer Storage and other ancillary services. 7% 8% 18% 66% 1% 10% 14% 66% 10% Asia Latin America Europe North America Data Center Shredding Data Protection Records Mgmt Other Strong Track Record of Storage Rental Revenue Growth $2,378 ’04 ’16’05 ’06 ’08’07 ’15’14’10’09 ’11 ’12’03’02’01’00’99’98’97’96’95’94’93’92’91 `17’90’89 ’13 (2) Region (1) 28-year Compound Annual Growth Rate 16.3% 62% 38% Storage Service Mix M S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Financial Highlights 5 (1) Please see slide 21 for Storage Net Operating Income reconciliation. (2) Q4 2016 AFFO has been revised to reflect the new AFFO definition introduced in the Q4 2016 Supplemental Financial Information. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 2016 Q4 2017 % Change Full Year 2016 Full Year 2017 % Change Storage Rental $566,547 $613,948 8.4% $2,142,905 $2,377,557 11.0% Service 367,646 377,287 2.6% 1,368,548 1,468,021 7.3% Total Revenues $934,193 $991,235 6.1% $3,511,453 $3,845,578 9.5% Gross Profit $517,978 $565,235 9.1% $1,943,676 $2,160,260 11.1% Gross Margin 55.4% 57.0% 160 bps 55.4% 56.2% 80 bps Gross Profit $517,978 $565,234 9.1% $1,943,676 $2,160,260 11.1% Less: Recall Costs included in Cost of Sales 7,175 4,474 (37.6%) 11,963 20,493 71.3% Adjusted Gross Profit $525,153 $569,708 8.5% $1,955,639 $2,180,753 11.5% Adjusted Gross Profit Margin 56.2% 57.5% 130 bps 55.7% 56.7% 100 bps Adjusted Storage and Service Profit and Margin Adjusted Storage Gross Profit $424,478 $463,560 9.2% $1,605,665 $1,783,533 11.1% Adjusted Storage Gross Margin 74.9% 75.5% 60 bps 74.9% 75.0% 10 bps Adjsuted Service Gross Profit $100,675 $106,148 5.4% $349,974 $397,220 13.5% Adjusted Service Gross Margin 27.4% 28.1% 70 bps 25.6% 27.1% 150 bps Storage Net Operating Income (NOI)(1) $468,615 $506,422 8.1% $1,759,575 $1,967,866 11.8% SG&A Costs $250,545 $264,997 5.8% $988,332 $984,965 (0.3%) Less: Recall Costs Included in SG&A $21,897 $21,833 (0.3%) $119,981 $64,408 (46.3%) Adjusted SG&A Costs $228,648 $243,164 6.3% $868,351 $920,557 6.0% Adjusted SG&A as a % of Revenue 24.5% 24.5% 0 bps 24.7% 23.9% -80 bps Income (Loss) from Continuing Operations $49,800 $24,349 (51.1%) $103,880 $191,723 84.6% Adjusted EBITDA $296,505 $326,544 10.1% $1,087,288 $1,260,196 15.9% Adjusted EBITDA Margin 31.7% 32.9% 120 bps 31.0% 32.8% 180 bps Reported EPS - Fully Diluted from Continuing Operations $0.19 $0.09 (51.6%) $0.41 $0.71 73.2% Adjusted EPS $0.26 $0.29 11.5% $1.07 $1.16 8.4% Net Income (Loss) $49,525 $21,478 (56.6%) $107,233 $185,432 72.9% AFFO(2) $169,848 $154,156 (9.2%) $669,242 $752,269 12.4% Ordinary Dividends per Share $0.550 $0.588 6.8% $2.005 $2.238 11.6% Weighted Average Fully-diluted Shares Outstanding 264,506 271,498 2.6% 247,267 266,845 7.9%
www.ironmountain.com Selected metric definitions are available in the Appendix 2017 Performance vs. Guidance 6 (1) Iron Mountain does not provide a reconciliation of non-GAAP measures that it discusses as part of its annual guidance or long term outlook because certain significant information required for such reconciliation is not available without unreasonable efforts or at all, including, most notably, the impact of exchange rates on Iron Mountain’s transactions, loss or gain related to the disposition of real estate and other income or expense. Without this information, Iron Mountain does not believe that a reconciliation would be meaningful. (2) AFFO 2017 Guidance excludes capital expenditures associated with the integration of Recall. Financial Performance Outlook $MM (except per share items) Note: • Maintenance CapEx and non-real estate investment of ~$146mm, compared with our guidance of $150mm. • Business and acquisitions of customer relationships of ~$206mm, compared with our guidance of $210mm (excluding Data Center acquisitions). S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I 2017 R$ Guidance FY 2017 Results Actual R$ % Growth R$ 2017 Actuals at 2017 C$ Rate % Growth C$ Revenue $3,750 - $3,840 $3,846 9.5% $3,788 9.0% Adjusted EBITDA $1,250 -$1,280 $1,260 15.9% $1,240 15.3% Adjusted EPS $1.15 - $1.25 $1.16 8.4% $1.14 7.5% AFFO(2) $715 - $760 $752 12.4% $740 11.6%
www.ironmountain.com Selected metric definitions are available in the Appendix 2018 Guidance Summary(1) 7 (1) Iron Mountain does not provide a reconciliation of non-GAAP measures that it discusses as part of its annual guidance or long term outlook because certain significant information required for such reconciliation is not available without unreasonable efforts or at all, including, most notably, the impact of exchange rates on Iron Mountain’s transactions, loss or gain related to the disposition of real estate and other income or expense. Without this information, Iron Mountain does not believe that a reconciliation would be meaningful. (2) AFFO 2018 Guidance excludes capital expenditures associated with the integration of Recall. Financial Performance Outlook $MM (except per share items) Note: 2018 Guidance assumes: • Expected internal storage rental revenue growth of 3% - 3.5% and total internal revenue growth of 2% - 3% • Revenue recognition standards: expect to benefit Revenue by $7mm and Adjusted EBITDA by $25mm to $30mm. No benefit is expected for Adjusted EPS or AFFO. • Interest expense is expected to be $415mm to $425mm and cash taxes to be $65mm to $75mm • Expect structural tax rate in the range of 18% - 20% • Assumes full-year weighted average shares outstanding of 287mm • Real Estate and Non-Real Estate maintenance CapEx and Non-Real Estate Investments expected to be $155mm to $165mm • Real Estate Investment and Innovation of $150mm to $160mm • Optimizing real estate portfolio through capital recycling opportunities • Business acquisitions (~$150mm) plus acquisitions of customer relationships and inducements (~$60mm) • Data Center growth investment expected to be ~$185mm plus $100mm for Credit Suisse • Acquisition of Credit Suisse data center closes in Q1 2018 and IO Data Centers closed on January 10, 2018 S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I 2017 Actuals at 2018 C$ Rate 2018 Guidance(2) C$ Change YOY Revenue $3,901 $4,160 - $4,260 7% - 9% Adjusted EBITDA $1,280 $1,435 - $1,485 12% - 16% Adjusted EPS $1.18 $1.00 - $1.20 (15%) - 2% AFFO(2) $767 $805 - $865 5% - 13%
www.ironmountain.com Selected metric definitions are available in the Appendix Year-over-Year Revenue Growth 8 Service Storage Rental 18.2% 81.8% Service Storage Rental Full Year 2017 Revenue Full Year 2017 Gross Profit 61.8% 38.2% Revenue Growth Rates Reported 8.4% 2.6% 6.1% 11.0% 7.3% 9.5% Less: Impact of FX Rate Changes and Adjustments 1.9% 2.2% 2.0% 0.5% 0.7% 0.5% Constant Currency 6.5% 0.4% 4.1% 10.5% 6.6% 9.0% Less: Impact of Acquisitions and Dispositions 2.3% 0.5% 1.6% 6.6% 6.9% 6.7% Internal Revenue Growth Rate 4.2% (0.1)% 2.5% 3.9% (0.3)% 2.3% Q4 2017 Full Year 2017 Storage Rental Revenue Service Revenue Total Revenue Storage Rental Revenue Service Revenue Total Revenue S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Records Management Volume Growth 9 ‐4.8% ‐4.8% ‐4.9% ‐5.0% ‐5.0% ‐4.1% ‐4.0% ‐3.9% ‐2.0% ‐2.1% ‐2.2% ‐2.3% ‐2.4% ‐2.1% ‐2.1% ‐2.1% 5.8% 6.0% 6.2% 6.3% 6.4% 5.2% 5.0% 4.9% 2.6% 2.6% 2.7% 2.8% 3.0% 2.4% 2.3% 2.2% 0.1% 1.6% 1.7% 0.6% Q3‐17 1.4% Q2‐17 2.4% Q4‐17 1.0% Q1‐17 25.0% 23.1% Q4‐16 26.3% 24.6% Q3‐16 29.2% 27.4% Q2‐16 27.6% 25.9% Q1‐16 3.2% Outperm/TermsDestructionsNew Volume from Existing CustomersNew Sales Business Acquisitions / Dispositions Total Iron Mountain (684 CuFt MM) North America (417 CuFt MM) (3) (1) Q2-17 cube growth has been adjusted to reflect required regulatory divestments in IRM’s legacy Australian business. (2) Represents CuFt acquired at close. CuFt activity post close flows through new sales, new volume from existing customers, destructions, outperms / terms as appropriate. Acquisitions/ dispositions reflects business acquisition volume net of dispositions required by Recall transaction and sale of Russia / Ukraine business. (3) Acquisitions of customer relationships are included in new sales as the nature of these transactions is similar to new customer wins. 25.2% 13.9% 60.9% (2) Q4‐17 0.0% ‐1.5% ‐4.3% 3.9% 1.6% 0.3% Q3‐17 ‐1.5% ‐4.3% 4.0% 1.6% 0.3% Q2‐17 0.1%0.3% ‐1.5% ‐4.4% 4.2% 1.6% 0.3% Q1‐17 11.0% ‐1.6% ‐5.0% 5.0% 1.9% 10.7% Q4‐16 10.6% ‐1.5% ‐5.1% 5.0% 1.6% 10.5% Q3‐16 11.8% ‐1.5% ‐5.1% 5.2% 1.9% 11.4% Q2‐16 11.6% ‐1.6% ‐5.1% 5.1% 1.7% 11.5% Q1‐16 0.5% ‐1.7% ‐5.0% 5.0% 1.8% 0.3% 25.2% 13.9% 60.9% Other International Western Europe North America Percentage of Total Cubic Volume at 12/31/17 1.6% 1.7% 1.8% 1.7% 1.9% 1.4% 1.3% 1.1% Internal Growth % (1) (1) 0.0% S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Records Management Volume Growth 10 3.6% 49.3% ‐2.7% ‐4.3% 5.8% 46.1% Q2‐16 37.8% ‐2.6% ‐3.9% 5.5% 4.8% 34.1% Q1‐16 3.0% ‐2.3% ‐4.1% 5.0% 4.4% Q4‐17 1.7% 4.4% ‐4.0% 4.6% 3.9% Q3‐17 2.0% ‐2.3% 45.7% ‐2.7% Q3‐16 ‐4.4% 4.7% 4.0% Q2‐17 11.7% ‐2.1% ‐4.8% 5.1% 4.3% 9.2% Q1‐17 49.2% ‐2.6% ‐6.2% 6.9% 5.7% 45.5% Q4‐16 48.4% ‐2.7% ‐5.8% 6.3% 4.9% Business Acquisitions/ Dispositions Outperm/TermsDestructionsNew Volume from Existing CustomersNew Sales Western Europe (95 CuFt MM) Other International (172 CuFt MM) 80.4% 86.9% ‐4.5% 10.5% 5.2% Q2‐16 9.9% 4.8% ‐4.6% ‐3.7% ‐4.3% 87.0% 1.8% 2.6% 7.6% ‐2.8%‐3.2% 6.0% Q4‐17Q3‐17 4.3% ‐3.5% ‐2.7% 7.8% 3.0% ‐0.2% Q2‐17 3.0% ‐3.6% ‐2.8% 7.6% 3.3% ‐1.4% Q1‐17 61.7% ‐5.3% ‐4.2% 11.2% 5.4% 54.6% Q4‐16 75.1% ‐5.3% ‐4.4% 11.4% 5.9% 67.5% Q3‐16 80.2% Q1‐16 14.6% ‐3.3% ‐4.2% 9.5% 4.5% 8.2% (3) (1) Q2-17 cube growth has been adjusted to reflect required regulatory divestments in IRM’s legacy Australian business. (2) Represents CuFt acquired at close. CuFt activity post close flows through new sales, new volume from existing customers, destructions, outperms / terms as appropriate. Acquisitions/ dispositions reflects business acquisition volume net of dispositions required by Recall transaction and sale of Russia / Ukraine business. (3) Acquisitions of customer relationships are included in new sales as the nature of these transactions is similar to new customer wins. (2) 13.9% 60.9% 25.2% 13.9% 60.9% 25.2% Percentage of Total Cubic Volume at 12/31/17 (1) (1) S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Quarterly Operating Performance 11 S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 Results % Growth By Reporting Segment Q4 2016 Q4 2017 Reported - Impact of FX Rate Changes and Adjustments = Constant Currency - Impact of Acquisitions and Dispositions = Internal Growth NA Records and Information Management Business Storage Rental $297,463 $309,322 4.0% 0.5% 3.5% (0.2)% 3.7% Service 207,108 210,263 1.5% 0.6% 0.9% (0.1)% 1.0% Total Revenues $504,571 $519,585 3.0% 0.6% 2.4% (0.2)% 2.6% Adjusted EBITDA & Margin 210,463 41.7% 228,978 44.1% NA Data Management Business Storage Rental $67,968 $68,782 1.2% (0.6)% 1.8% 0.0% 1.8% Service 32,483 31,117 (4.2)% 2.2% (6.4)% 0.0% (6.4)% Total Revenues $100,451 $99,899 (0.6)% 0.3% (0.9)% 0.0% (0.9)% Adjusted EBITDA & Margin 56,534 56.3% 56,173 56.2% Western European Business Storage Rental $71,733 $79,091 10.3% 7.6% 2.7% 0.0% 2.7% Service 47,619 52,631 10.5% 8.2% 2.3% 0.0% 2.3% Total Revenues $119,352 $131,722 10.4% 7.9% 2.5% 0.0% 2.5% Adjusted EBITDA & Margin 34,741 29.1% 45,890 34.8% Other International Business Storage Rental $114,098 $128,283 12.4% 3.3% 9.1% 2.3% 6.8% Service 74,324 75,228 1.2% 2.8% (1.6)% (1.8)% 0.2% Total Revenues $188,422 $203,511 8.0% 3.1% 4.9% 0.7% 4.2% Adjusted EBITDA & Margin 51,691 27.4% 55,835 27.4% Global Data Center Business Storage Rental $5,510 $12,289 123.0% 0.0% 123.0% 102.5% 20.5% Service 649 573 (11.6)% (0.0)% (11.6)% 21.6% (33.2)% Total Revenues $6,159 $12,862 108.8% 0.0% 108.8% 94.0% 14.8% Adjusted EBITDA & Margin 1,144 18.6% 2,701 21.0% Corporate and Other Business Storage Rental $9,775 $16,181 65.5% 0.0% 65.5% 59.2% 6.3% Service 5,463 7,475 36.8% 0.0% 36.8% 58.0% (21.2)% Total Revenues $15,238 $23,656 55.2% 0.0% 55.2% 58.7% (3.5)% Adjusted EBITDA (58,068) (63,033) Total Storage Rental $566,547 $613,948 8.4% 1.9% 6.5% 2.3% 4.2% Service 367,646 377,287 2.6% 2.2% 0.4% 0.5% (0.1)% Total Revenues $934,193 $991,235 6.1% 2.0% 4.1% 1.6% 2.5% Adjusted EBITDA & Margin 296,505 31.7% 326,544 32.9%
www.ironmountain.com Selected metric definitions are available in the Appendix Full Year Operating Performance 12 S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Full Year Results % Growth By Reporting Segment Full Year 2016 Full Year 2017 Reported - Impact of FX Rate Changes and Adjustments = Constant Currency - Impact of Acquisitions and Dispositions = Internal Growth NA Records and Information Management Business Storage Rental $1,150,646 $1,221,495 6.2% 0.2% 6.0% 2.8% 3.2% Service 780,053 828,851 6.3% 0.3% 6.0% 4.9% 1.1% Total Revenues $1,930,699 $2,050,346 6.2% 0.2% 6.0% 3.6% 2.4% Adjusted EBITDA & Margin 775,717 40.2% 884,158 43.1% NA Data Management Business Storage Rental $264,148 $276,416 4.6% (0.2)% 4.8% 2.4% 2.4% Service 128,666 125,224 (2.7)% 0.6% (3.3)% 4.5% (7.8)% Total Revenues $392,814 $401,640 2.2% 0.1% 2.1% 3.1% (1.0)% Adjusted EBITDA & Margin 224,522 57.2% 223,324 55.6% Western European Business Storage Rental $275,659 $303,205 10.0% (1.9)% 11.9% 9.6% 2.3% Service 178,552 198,537 11.2% (1.3)% 12.5% 11.1% 1.4% Total Revenues $454,211 $501,742 10.5% (1.6)% 12.1% 10.1% 2.0% Adjusted EBITDA & Margin 137,506 30.3% 160,024 31.9% Other International Business Storage Rental $393,005 $493,118 25.5% 3.1% 22.4% 15.8% 6.6% Service 259,511 291,737 12.4% 2.8% 9.6% 10.3% (0.7)% Total Revenues $652,516 $784,855 20.3% 3.0% 17.3% 13.6% 3.7% Adjusted EBITDA & Margin 169,042 25.9% 226,430 28.8% Global Data Center Business Storage Rental $22,026 $35,839 62.7% 0.0% 62.7% 33.7% 29.0% Service 2,223 1,855 (16.6)% 0.0% (16.6)% 8.2% (24.8)% Total Revenues $24,249 $37,694 55.4% 0.0% 55.4% 31.4% 24.0% Adjusted EBITDA & Margin 6,212 25.6% 11,275 29.9% Corporate and Other Business Storage Rental $37,421 $47,484 26.9% 0.0% 26.9% 22.9% 4.0% Service 19,543 21,817 11.6% 0.0% 11.6% 20.3% (8.7)% Total Revenues $56,964 $69,301 21.7% 0.0% 21.7% 22.0% (0.3)% Adjusted EBITDA (225,711) (245,015) Total Storage Rental $2,142,905 $2,377,557 11.0% 0.5% 10.5% 6.6% 3.9% Service 1,368,548 1,468,021 7.3% 0.7% 6.6% 6.9% (0.3)% Total Revenues $3,511,453 $3,845,578 9.5% 0.5% 9.0% 6.7% 2.3% Adjusted EBITDA & Margin 1,087,288 31.0% 1,260,196 32.8%
www.ironmountain.com Selected metric definitions are available in the Appendix Consolidated Balance Sheets 13 (1) Includes redeemable noncontrolling interests of $55mm and $91mm as of December 31, 2016 and December 31, 2017, respectively. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I ASSETS 12/31/2016 12/31/2017 Current Assets: Cash and Cash Equivalents $236,484 $925,699 Accounts Receivable, Net 691,249 835,742 Other Current Assets 184,374 188,874 Total Current Assets 1,112,107 1,950,315 Property, Plant and Equipment: Property, Plant and Equipment 5,535,783 6,251,100 Less: Accumulated Depreciation (2,452,457) (2,833,421) Property, Plant and Equipment, Net 3,083,326 3,417,679 Other Assets, Net: Goodw ill 3,905,021 4,070,267 Other Non-current Assets, Net: 1,386,346 1,534,141 Total Other Assets, Net 5,291,367 5,604,408 Total Assets $9,486,800 $10,972,402 LIABILITIES AND EQUITY Current Liabilities: Current Portion of Long-term Debt $172,975 $146,300 Other Current Liabilities 873,582 1,183,873 Total Current Liabilities 1,046,557 1,330,173 Long-term Debt, Net of Current Portion 6,078,206 6,896,971 Other Long-term Liabilities(1) 425,366 446,416 Total Long-term Liabilities 6,503,572 7,343,387 Total Liabilities $7,550,129 $8,673,560 Equity Total Stockholders' Equity $1,936,547 $2,297,438 Noncontrolling Interests 124 1,404 Total Equity 1,936,671 2,298,842 Total Liabilities and Equity $9,486,800 $10,972,402
www.ironmountain.com Selected metric definitions are available in the Appendix Consolidated Statements of Operations 14 (1) Includes $7.2mm and $4.5mm of Recall Costs in Q4 2016 and Q4 2017, respectively, and $12.0mm and $20.5mm of Recall Costs in full year 2016 and full year 2017, respectively. (2) Includes $21.9mm and $21.8mm of Recall Costs in Q4 2016 and Q4 2017, respectively, and $120.0mm and $64.4mm of Recall Costs in full year 2016 and full year 2017, respectively. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 2016 Q4 2017 % Change Full Year 2016 Full Year 2017 % Change Revenues: Storage Rental $566,547 $613,948 8.4% $2,142,905 $2,377,557 11.0% Service 367,646 377,287 2.6% 1,368,548 1,468,021 7.3% Total Revenues $934,193 $991,235 6.1% $3,511,453 $3,845,578 9.5% Operating Expenses: Cost of Sales (excluding Depreciation and Amortization)(1) 416,215 426,000 2.4% 1,567,777 1,685,318 7.5% Selling, General and Administrative(2) 250,545 264,997 5.8% 988,332 984,965 (0.3)% Depreciation and Amortization 125,430 141,057 12.5% 452,326 522,376 15.5% Intangible Impairments - 3,011 n/a - 3,011 n/a Loss (Gain) on Disposal/Write-Dow n of PP&E (excluding Real Estate), Net 2,543 1,765 (30.6)% 1,412 799 (43.4)% Total Operating Expenses 794,733 836,830 5.3% 3,009,847 3,196,469 6.2% Operating Income (Loss) 139,460 154,405 10.7% 501,606 649,109 29.4% Interest Expense, Net 85,434 88,565 3.7% 310,662 353,575 13.8% Foreign Currency Transaction (Gain) / Loss 5,077 15,348 n/a 20,413 43,248 n/a Debt Extinguishment Expense - 30,070 n/a 9,283 78,368 n/a Other Expense (Income), Net 2,217 263 (88.1%) 14,604 (42,187) n/a Income (Loss) before Provision (Benefit) for Income Taxes and Gain on Sale of Real Estate 46,732 20,159 (56.9)% 146,644 216,105 47.4% Provision (Benefit) for Income Taxes (1,213) (3,550) n/a 44,944 25,947 (42.3)% (Gain) Loss on Sale of Real Estate, Net of Tax (1,855) (640) (65.5)% (2,180) (1,565) (28.2)% Income (Loss) from Continuing Operations 49,800 24,349 (51.1)% 103,880 191,723 84.6% Income (Loss) from Discontinued Operations, Net of Tax (275) (2,871) n/a 3,353 (6,291) n/a Net Income (Loss) 49,525 21,478 (56.6)% 107,233 185,432 72.9% Less: Net Income (Loss) Attributable to Noncontrolling Interests 587 (1,242) n/a 2,409 1,611 (33.1)% Net Income (Loss) Attributable to Iron Mountain Incorporated $48,938 $22,720 (53.6)% $104,824 $183,821 75.4% Earnings (Losses) per Share - Basic: Income (Loss) from Continuing Operations $0.19 $0.09 (52.6)% $0.41 $0.71 73.2% Total Income (Loss) from Discontinued Operations $0.00 ($0.01) n/a $0.01 ($0.02) n/a Net Income (Loss) Attributable to Iron Mountain Incorporated $0.19 $0.08 (57.9)% $0.43 $0.69 60.5% Earnings (Losses) per Share - Diluted: Income (Loss) from Continuing Operations $0.19 $0.09 (52.6)% $0.41 $0.71 73.2% Total Income (Loss) from Discontinued Operations $0.00 ($0.01) n/a $0.01 ($0.02) n/a Net Income (Loss) Attributable to Iron Mountain Incorporated $0.19 $0.08 (57.9)% $0.42 $0.69 64.3% Weighted Average Common Shares Outstanding - Basic 263,528 270,321 2.6% 246,178 265,898 8.0% Weighted Average Common Shares Outstanding - Diluted 264,506 271,498 2.6% 247,267 266,845 7.9%
www.ironmountain.com Selected metric definitions are available in the Appendix 15 Reconciliation of Income (Loss) from Continuing Operations to Adjusted EBITDA (1) Net of tax provision of $0.1mm and $(0.6)mm in Q4 2016 and Q4 2017, and includes $0.1mm and $0.0mm in full year 2016 and full year 2017, respectively. (2) Includes realized and unrealized FX (gains) losses. (3) Other Expense (Income), Net for full year 2017 includes a gain of approximately $38.9 million recognized in Q2 2017 associated with the sale of our business in Russia and Ukraine. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 2016 Q4 2017 % Change Full Year 2016 Full Year 2017 % Change Income from Continuing Operations $49,800 $24,349 (51.1)% $103,880 $191,723 84.6% Add / (Deduct): Interest Expense, Net 85,434 88,565 3.7% 310,662 353,575 13.8% Provision (Benefit) for Income Taxes (1,213) (3,550) n/a 44,944 25,947 (42.3)% (Gain) Loss on Sale of Real Estate, Net of Tax(1) (1,855) (640) (65.5)% (2,180) (1,565) (28.2)% Debt Extinguishment Expense - 30,070 n/a 9,283 78,368 n/a Foreign Currency Transaction Losses (Gains)(2) 5,077 15,348 n/a 20,413 43,248 n/a Other Expense (Income), Net(3) 2,217 263 (88.2)% 14,604 (42,187) n/a Recall Costs 29,072 26,307 (9.5)% 131,944 84,901 (35.7)% Intangible Impairments - 3,011 n/a - 3,011 n/a Loss (Gain) on Disposal/Write-Dow n of PP&E (excluding Real Estate), Net 2,543 1,765 (30.6)% 1,412 799 (43.4)% Depreciation and Amortization 125,430 141,057 12.5% 452,326 522,376 15.5% Adjusted EBITDA $296,505 $326,544 10.1% $1,087,288 $1,260,196 15.9%
www.ironmountain.com Selected metric definitions are available in the Appendix 16 Reconciliation of Reported Earnings per Share to Adjusted Earnings per Share (1) The difference between our effective tax rate and our structural tax rate (or adjusted effective tax rate) for the three and twelve months ended December 31, 2016 and 2017, respectively, is primarily due to (i) the reconciling items above, which impact our reported income (loss) from continuing operations before provision (benefit) for income taxes but have an insignificant impact on our reported provision (benefit) for income taxes and (ii) other discrete tax items. Our structural tax rate for purposes of the calculation of Adjusted EPS was 18.5% for the three and twelve months ended December 31, 2016 and 19.7% for the three and twelve months ended December 31, 2017. The Tax Impact of Reconciling Items and Discrete Tax Items is calculated using the current quarter’s estimate of the annual structural tax rate for both the three and full year periods. This may result in the current period adjustment plus prior reported quarterly adjustments to not sum to the full year adjustment. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 2016 Q4 2017 % Change Full Year 2016 Full Year 2017 % Change Reported EPS - Fully Diluted from Continuing Operations $0.19 0.09$ (52.6)% 0.41$ 0.71$ 73.2% Add (Deduct): Gain on Sale of Real Estate, Net of Tax (0.01) (0.00) (0.01) (0.01) Intangible Impairments - 0.01 - 0.01 Income (Loss) Attributable to Noncontrolling Interests - - 0.01 0.01 Debt Extinguishment Expense - 0.11 0.04 0.29 Foreign Currency Transaction Losses (Gains) 0.02 0.06 0.08 0.16 Other Expense (Income), Net 0.01 0.00 0.06 (0.16) Loss (Gain) on Disposal/Write-Dow n of PP&E (excluding Real Estate), Net 0.01 0.01 0.01 0.00 Recall Costs 0.11 0.10 0.53 0.32 Tax Impact of Reconciling Items and Discrete Tax Items(1) (0.06) (0.08) (0.06) (0.19) Adjusted EPS - Fully Diluted from Continuing Operations 0.26$ 0.29$ 11.5% 1.07$ 1.16$ 8.4%
www.ironmountain.com Selected metric definitions are available in the Appendix 17 Reconciliation of Net Income to FFO & AFFO (1) Includes realized and unrealized FX (gains) losses. (2) Calculated as actual cash taxes less current tax provision and other one-time cash tax items, to reflect actual cash tax (impact)/benefit to AFFO. (3) Our structural tax rate for purposes of calculation of Adjusted EPS and FFO (Normalized) was 19.7% for the three and twelve months ended December 31, 2017. For 2016, the structural tax rate was 18.5% for the three and twelve months ended December 31, 2016. The Tax Impact of Reconciling Items and Discrete Tax Items is calculated using the current quarter’s estimate of the annual structural tax rate for both the three months and full year periods. This may result in the current period adjustment plus prior reported quarterly adjustments to not sum to the full year adjustment. (4) Non-Real Estate Investment excludes Recall integration CapEx of $3.2mm and $3.7mm in Q4 2016 and Q4 2017, respectively, and Recall integration CapEx of $9.7mm and $18.6mm in full year 2016 and full year 2017, respectively. Includes Non-Real Estate Investment associated with data center business of $4.2mm in Q4 2017 and full year 2017. (5) Maintenance CapEx excludes Recall integration maintenance expense of $0.8mm and $0.9mm in Q4 2016 and Q4 2017, respectively, and Recall integration maintenance expense of $1.2mm and $3.1mm in full year 2016 and full year 2017, respectively. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 2016 Q4 2017 % Change Full Year 2016 Full Year 2017 % Change Net Income $49,525 $21,478 (56.6)% $107,233 $185,432 72.9% Add / (Deduct): Real Estate Depreciation 61,221 65,885 226,258 259,287 (Gain) Loss on Sale of Real Estate, Net of Tax (1,855) (640) (2,180) (1,565) FFO (Nareit) $108,891 $86,723 (20.4)% $331,311 $443,154 33.8% Add / (Deduct): (Gain) Loss on Disposal/Write-Dow n of PP&E (excluding Real Estate), Net 2,543 1,765 1,412 799 Foreign Currency Transaction (Gains) Losses(1) 5,077 15,348 20,413 43,248 Debt Extinguishment Expense - 30,070 9,283 78,368 (Income) Other Expense, Net 2,217 263 14,604 (42,187) Intangible Impairments - 3,011 - 3,011 Tax Impact of Reconciling Items and Discrete Tax Items(2) (17,049) (22,673) (15,019) (49,865) (Income) Loss from Discontinued Operations, Net of Tax 275 2,871 (3,353) 6,291 Recall Costs 29,072 26,307 131,944 84,901 FFO (Normalized) $131,026 $143,685 9.7% $490,595 $567,720 15.7% Add / (Deduct): Non-Real Estate Depreciation 37,308 37,918 139,268 146,996 Amortization of Customer Relationship Intangible Assets 26,899 37,265 86,800 116,093 Amortization of Deferred Financing Costs 3,911 3,058 13,151 14,962 Revenue Reduction Associated w ith Amortization of Permanent Withdraw al Fees 3,170 2,627 12,217 11,253 Non-Cash Rent Expense (Income) (1,116) (245) (2,086) 5,239 Stock-based Compensation Expense 7,106 7,166 28,976 30,019 Reconciliation to Normalized Cash Taxes(3) 6,145 (5,060) 16,127 6,548 Less: Non-Real Estate Investment(4) 11,242 23,063 32,696 41,908 Real Estate, Data Center and Non-Real Estate Maintenance CapEx(5) 33,359 49,195 83,110 104,653 AFFO $169,848 $154,156 (9.2)% $669,242 $752,269 12.4% Per Share Amounts (Fully Diluted Shares) FFO (Nareit) $0.41 $0.32 (22.0)% $1.34 $1.66 23.9% FFO (Normalized) $0.50 $0.53 6.0% $1.98 $2.13 7.6% Weighted Average Common Shares Outstanding - Basic 263,528 270,321 2.6% 246,178 265,898 8.0% Weighted Average Common Shares Outstanding - Diluted 264,506 271,498 2.6% 247,267 266,845 7.9%
www.ironmountain.com Selected metric definitions are available in the Appendix 18 Reconciliation of Cash Flow from Operations to AFFO (1) Calculated as actual cash taxes less current tax provision and other one-time cash tax items, to reflect actual cash tax (impact)/benefit to AFFO. (2) Working capital adjustments in Q4 2017 are driven primarily by changes in accounts receivables, accrued expenses, and dividends payable. (3) Non-Real Estate Investment CapEx excludes $3.2mm and $3.7mm of Recall integration CapEx in Q4 2016 and Q4 2017, respectively, and $9.7mm and $18.6mm of Recall integration CapEx in full year 2016 and full year 2017, respectively. Includes Non-Real Estate Investment associated with data center business of $4.2mm in Q4 2017 and full year 2017. (4) Real Estate and Non-Real Estate Maintenance CapEx excludes $0.8mm and $0.9mm of Recall integration CapEx in Q4 2016 and Q4 2017, respectively, and $1.2mm and $3.1mm of Recall integration CapEx in full year 2016 and full year 2017, respectively. (5) Includes Large Volume Accounts (“LVA”) amortization and foreign currency adjustments. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 2016 Q4 2017 % Change Full Year 2016 Full Year 2017 % Change Cash Flow from from Operating Activities-Continuing Operations 122,264 201,969 65.2% 541,216 724,259 33.8% Adjust for: Tax on Gain from Disposition of Real Estate 95 (641) n/a 129 - n/a Tax Impact of Reconciling Items and Discrete Tax Items Net of Deferred Tax 11,123 (14,522) n/a 35,349 (13,495) n/a Reconciliation to Normalized Cash Taxes(1) 6,145 (5,060) n/a 16,127 6,548 (59.4%) Recall Costs 29,072 26,307 (9.5%) 131,944 84,901 (35.7%) Working Capital Adjustments(2) 44,075 17,865 (59.5%) 60,813 101,951 67.6% Non-Real Estate Investment CapEx(3) (11,242) (23,063) n/a (32,696) (41,908) 28.2% Real Estate, Data Center and Non-Real Estate Maintenance CapEx(4) (33,359) (49,195) 47.5% (83,110) (104,653) 25.9% Other and FX(5) 1,675 496 (70.4)% (530) (5,334) n/a AFFO $169,848 $154,156 (9.2)% $669,242 $752,269 12.4%
www.ironmountain.com Selected metric definitions are available in the Appendix 19 Quarterly and Full Year Revenue Growth Bridge ($mm) Fourth Quarter 6% Reported R$ 4% C$ $39 $18 $991 Q4 2016 Revenue at Q4 2017 FX Rates $934 Q4 2016 Revenue ‐ Reported $ Revenue Growth Excluding FX Benefit $952 FX Impact at Q4 2017 FX Rates Q4 2017 Revenue ‐ Reported $ $87 $228 FY 2016 Revenue at FY 2017 FX Rates $3,531 FX Impact at FY 2017 FX Rates FY 2016 Revenue ‐ Reported $ $3,511 $3,846 Benefit from 4 Additional Months of Recall $20 Revenue Growth Excluding FX Benefit FY 2017 Revenue ‐ Reported $ 9% C$ Full Year 10% Reported R$ S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix 20 Quarterly and Full Year Adjusted EBITDA Bridge ($mm) 8% C$ $24 $6 Q4 2017 Adjusted EBITDA ‐ Reported $ Growth Excluding FX Benefit $327 Q4 2016 Adjusted EBITDA at Q4 2017 FX Rates $303 FX Impact at Q4 2017 FX Rates Q4 2016 Adjusted EBITDA ‐ Reported $ $297 Fourth Quarter 10% Reported R$ 15% C$ $119 $48 FY 2017 Adjusted EBITDA ‐ Reported $ Growth Excluding FX Benefit $1,260 $1,087 FY 2016 Adjusted EBITDA ‐ Reported $ $6 FX Impact at FY 2017 FX Rates $1,093 FY 2016 Adjusted EBITDA at FY 2017 FX Rates Benefit from 4 Additional Months of Recall Full Year 16% Reported R$ S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix 21 Storage and Service Reconciliation S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 2016 Q4 2017 % Change Full Year 2016 Full Year 2017 % Change Total Storage Revenue $566,547 $613,948 8.4% $2,142,905 $2,377,557 11.0% Add: Permanent Withdraw al Fees 5,682 6,537 15.0% 21,784 24,238 11.3% Adjusted Storage Revenue $572,229 $620,485 8.4% $2,164,689 $2,401,795 11.0% Total Service Revenue $367,646 $377,287 2.6% $1,368,548 $1,468,021 7.3% Less: Permanent Withdraw al Fees (5,682) (6,537) 15.0% (21,784) (24,238) 11.3% Adjusted Service Revenue $361,964 $370,750 2.4% $1,346,764 $1,443,783 7.2% Storage Cost of Sales (COS) Storage COS Excluding Rent 71,131 76,439 7.5% 274,913 299,317 8.9% Storage Rent 70,938 73,949 4.2% 262,327 294,707 12.3% Total Storage COS 142,069 150,388 5.9% 537,240 594,024 10.6% Service Cost of Sales (COS) Service COS Excluding Rent 264,157 267,954 1.4% 1,005,865 1,058,018 5.2% Service Rent 2,814 3,185 13.2% 12,709 12,783 0.6% Total Service COS 266,971 271,139 1.6% 1,018,574 1,070,801 5.1% Recall Cost of Sales Expenses 7,175 4,474 (37.6%) 11,963 20,493 71.3% Total COS $416,215 $426,001 2.4% $1,567,777 $1,685,318 7.5% SG&A Costs Storage Overhead 32,483 37,624 15.8% 130,201 134,612 3.4% Service Overhead 23,161 24,909 7.5% 92,115 90,789 (1.4%) Corporate Overhead 110,158 114,393 3.8% 407,858 442,039 8.4% Recall Costs Included in SG&A 21,897 21,833 (0.3%) 119,981 64,408 (46.3%) Sales and Marketing 62,846 66,238 5.4% 238,177 253,117 6.3% Total SG&A $250,545 $264,997 5.8% $988,332 $984,965 (0.3%) Adjusted EBITDA Total Storage Adjusted EBITDA 397,677 432,473 8.7% 1,497,248 1,673,159 11.7% Total Service Adjusted EBITDA 71,832 74,702 4.0% 236,075 282,193 19.5% Less: Corporate Overhead and Sales and Marketing (173,004) (180,631) 4.4% (646,035) (695,156) 7.6% Total Adjusted EBITDA $296,505 $326,544 10.1% $1,087,288 $1,260,196 15.9%
www.ironmountain.com Selected metric definitions are available in the Appendix 22 Storage Net Operating Income (NOI) (1) Includes Fine Art Storage, Consumer Storage, Technology Escrow Services, Digital Storage, Fulfillment Services, Information Governance and Digital Solutions, Entertainment Services and other ancillary storage revenues. (2) Includes Rent Expense, Building Maintenance, Property Taxes, Utilities and Insurance costs. (3) Refer to page 21 and Appendix for overhead allocations and definitions. Q4 2016 Q4 2017 % Change Full Year 2016 Full Year 2017 % Change Revenue from Storage Rental Activities Records Management $447,371 $476,653 6.5% $1,686,805 $1,863,447 10.5% Data Protection 85,845 89,574 4.3% 329,585 355,821 8.0% Data Center 5,510 12,289 n/a 22,026 35,839 62.7% Other(1) 27,821 35,432 27.4% 104,489 122,450 17.2% Total Storage Rental $566,547 $613,948 8.4% $2,142,905 $2,377,557 11.0% Terminations/Permanent Withdraw al Fees 5,682 6,537 15.0% 21,784 24,238 11.3% Total Revenue from Adjusted Storage Rental Activities $572,229 $620,485 8.4% $2,164,689 $2,401,795 11.0% Less: Storage Rental Expenses Facility Costs(2) 131,529 137,591 4.6% 492,685 548,371 11.3% Storage Rental Labor 3,320 3,220 (3.0)% 15,472 12,918 (16.5)% Other Storage Rental Expenses 7,220 9,577 32.6% 29,083 32,735 12.6% Storage Cost of Sales 142,069 150,388 5.9% 537,240 594,024 10.6% Allocated Overhead(3) 32,483 37,624 15.8% 130,201 134,612 3.4% Total Storage Rental Expenses 174,552 188,012 7.7% 667,441 728,636 9.2% Total Storage Adjusted EBITDA $397,677 $432,473 8.7% $1,497,248 $1,673,159 11.7% Total Storage Adjusted EBITDA Margin 69.5% 69.7% 20 bps 69.2% 69.7% 50 bps Storage Rent 70,938 73,949 4.2% 262,327 294,707 12.3% Storage Rental Expenses (excluding Storage Rent) $103,614 $114,063 10.1% $405,114 $433,929 7.1% Storage Net Operating Income $468,615 $506,422 8.1% $1,759,575 $1,967,866 11.8% Storage Net Operating Income Margin 81.9% 81.6% -30 bps 81.3% 81.9% 60 bps S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Service Business Detail 23 (1) Includes Fine Art Storage, Consumer Storage, Technology Escrow Services, Consulting, Fulfillment Services, Information Governance and Digital Solutions, Entertainment Services and other ancillary services. (2) Includes Building Maintenance, Property Taxes, Utilities, Facility Rent and Insurance costs for shredding, imaging and other services. (3) Refer to page 21 and Appendix for overhead allocations and definitions. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 2016 Q4 2017 % Change Full Year 2016 Full Year 2017 % Change Service Operations Revenue by Product Line Records Management $166,056 $174,264 4.9% $645,427 $671,195 4.0% Data Protection 42,882 41,046 (4.3)% 170,969 164,158 (4.0)% Shredding 89,524 94,346 5.4% 322,559 375,463 16.4% Data Center 649 573 (11.7)% 2,223 1,855 (16.6)% Other(1) 68,535 67,058 (2.2)% 227,370 255,350 12.3% Total Service Revenue $367,646 $377,287 2.6% $1,368,548 $1,468,021 7.3% Less: Terminations/Permanent Withdraw al Fees 5,682 6,537 15.0% 21,784 24,238 11.3% Adjusted Service Revenue $361,964 $370,750 2.4% $1,346,764 $1,443,783 7.2% Less: Service Expenses Facility Costs(2) 7,519 8,157 8.5% 30,010 32,742 9.1% Service Labor 192,150 194,568 1.3% 741,053 773,397 4.4% Other Service Expenses 67,302 68,414 1.7% 247,511 264,662 6.9% Service Cost of Sales 266,971 271,139 1.6% 1,018,574 1,070,801 5.1% Allocated Overhead(3) 23,161 24,909 7.5% 92,115 90,789 (1.4)% Total Service Expenses 290,132 296,048 2.0% 1,110,689 1,161,590 4.6% Total Service Adjusted EBITDA $71,832 $74,702 4.0% $236,075 $282,193 19.5% Total Service Adjusted EBITDA Margin 19.8% 20.1% 30 bps 17.5% 19.5% 200 bps Service Rent 2,814 3,185 13.2% 12,709 12,783 0.6% Total Service Adjusted EBITDAR $74,646 $77,887 4.3% $248,784 $294,976 18.6% Total Service Adjusted EBITDAR Margin 20.6% 21.0% 40 bps 18.5% 20.4% 200 bps
www.ironmountain.com Selected metric definitions are available in the Appendix Gross Book Value of Real Estate Assets 24 (1) Includes warehouse equipment, vehicles, furniture, fixtures, computer hardware and software. Real Estate Assets Storage Operations Land $305,794 Buildings & Building Improvements 1,970,468 Leasehold Improvements 536,814 Racking 1,819,269 Construction In Progress 54,013 Total Storage Gross Book Value $4,686,358 Service Operations Land $9,103 Buildings & Building Improvements 68,692 Leasehold Improvements 55,886 Racking 177,325 Construction In Progress 1,962 Total Service Gross Book Value $312,968 Total Real Estate Gross Book Value $4,999,326 Non-Real Estate Assets All Other Non-Real Estate Assets Gross Book Value(1) 1,251,775 Total PP&E Gross Book Value $6,251,100 As of 12/31/2017 S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Lease Obligations(1) (1) Includes capital and operating lease obligations. (2) Reflects month to month leases and predominantly short term occupancies. Weighted Average Remaining Lease Obligations (exercise of all extension options): 11.8 years 2027 4.1% 2026 3.1% 2025 5.3% 2024 3.9% 2023 2.7% 2022 3.5% 2021 Thereafter 54.5% 2028 2.8% 4.1% 2020 4.5% 2019 4.7% 2018 6.8% Facility Lease Expirations (% of total square feet subject to lease) 12/31/2017 Assuming Exercise of All Extension Options 25 (2) S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Global Real Estate Portfolio(1) 26 (1) Includes real estate held in joint ventures. (2) Includes South Africa and United Arab Emirates. (3) Reflects adjustments to previous periods due to refinements to real estate basis. (4) Out of the 41 leased building additions and expansions, 20 were the result of acquiring leases in business acquisitions and leased buildings related to acquisitions of customer relationships. (5) Includes 3 owned facilities and 2 leased facilities with 534 Sq.Ft. and 218 Sq. Ft., respectively. (000s, except for number of buildings) Top Ten Markets Owned, United States Sq. Feet Owned Northern New Jersey 2,099 Boston 1,428 Chicago 1,282 Dallas 1,075 Los Angeles 1,040 Houston 923 Philadelphia 858 New York 825 Baltimore / Washington 777 San Francisco Bay Area 742 Top Ten Markets Owned, International Sq. Feet Owned London, UK 1,102 Paris, France 807 Montreal, Canada 552 Buenos Aires, Argentina 470 Mexico City, Mexico 452 Toronto, Canada 434 Lima District, Peru 302 Edinburgh, UK 289 Singapore, Singapore 274 Calgary, Canada 270 S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Total Buildings Sq. Ft. Buildings Sq. Ft. Buildings Sq. Ft. North America 201 21,972 556 34,658 757 56,630 Europe(2) 60 3,575 278 11,727 338 15,302 Latin America 36 1,914 98 5,017 134 6,932 Asia 8 455 194 7,476 202 7,931 International x 105 5,945 570 24,219 675 30,164 Total(3) 307 27,917 1,126 58,877 1,433 86,794 Total Buildings Sq. Ft. Buildings Sq. Ft. Buildings Sq. Ft. North America 2 18 7 178 9 195 Europe(2) - - 4 38 4 38 Latin America - - 4 238 4 238 Asia - - 26 1,274 26 1,274 International x - - 34 1,550 34 1,550 Total 2 18 41 1,728 43 1,745 Total Buildings Sq. Ft. Buildings Sq. Ft. Buildings Sq. Ft. North America - - (15) (656) (15) (656) Europe(2) - - (13) (212) (13) (212) Latin America - - (3) (96) (3) (96) Asia - - (5) (90) (5) (90) International x - - (21) (398) (21) (398) Total - - (36) (1,054) (36) (1,054) Total Buildings Sq. Ft. Buildings Sq. Ft. Buildings Sq. Ft. North America(5) 203 21,990 548 34,180 751 56,170 Europe(2) 60 3,575 269 11,553 329 15,128 Latin America 36 1,914 99 5,159 135 7,074 Asia 8 455 215 8,659 223 9,114 International x 104 5,945 583 25,371 687 31,316 Total 307 27,935 1,131 59,551 1,438 87,486 Total % 21.3% 31.9% 78.7% 68.1% As of 9/30/2017 Q4 2017 Additions & Expansions Q4 2017 Dispositions & Move Outs As of 12/31/2017 Owned Facilities Leased Facilities Leased Facilities Leased Facilities(4) Owned Facilities Owned Facilities Owned Facilities Leased Facilities
www.ironmountain.com Selected metric definitions are available in the Appendix Revenue from Rental Activities and Storage NOI per Racked Square Foot 27 (1) Includes South Africa and United Arab Emirates. (2) Includes loading docks, unracked space, office space, common areas, as well as space in service-related facilities. (3) Excludes Revenue and NOI associated with Technology Escrow Services, Fulfillment Services, Data Center, Entertainment Services, Fine Art Storage, Consumer Storage and other ancillary storage revenue. Annualized Revenue from Rental Activities and Storage NOI per Racked Square Foot(3) S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 2017 Annualized Revenue NOI North America Records Management $ per Sq Ft $29.97 $24.78 Data Protection $ per Sq Ft $361.22 $329.22 Europe(1) $37.47 $32.71 Latin America $38.38 $33.72 Asia $38.26 $33.25 Total $36.48 $31.12 Square Footage by Region As of December 31, 2017 North America Europe(1) Latin America Asia Total Records Management Racked Space 40,278 11,066 5,025 5,482 61,851 Data Protection Racked Space 713 142 60 33 949 Other(2) 15,178 3,919 1,989 3,599 24,686 Total 56,170 15,128 7,074 9,114 87,486
www.ironmountain.com Selected metric definitions are available in the Appendix Portfolio Utilization Records Management Storage Portfolio (CuFt MM) As of 12/31/2017 5466 131 6467 133 700 100 0 600 500 Asia -0.4% 687 Total IRM +2.1% +1.4% +1.7% +18.8% 423 North America 425 Latin America 676 Europe 600 700 500 800 900 0 100 807 Total IRMAsiaLatin America 76 92% 749 85% 84% 67 85% 96% 72 79 142 87% 153 North America 93% 85% 467 499 90% 93% Europe Utilization and Capacity(3) (%) 83 2 6 12 64 88 2 6 13 66 0 10 20 30 40 50 60 70 80 90 Latin AmericaNorth America Europe +5.0% +31.0%-1.0% +9.4% +4.0% Total IRMAsia 120 20 0 100 140 80 127 Total IRMAsia 107 4 69% 82% 5 50%58% Latin America 87 76%84% Europe 26 17 50%78% North America 88 79 75% 83% Data Protection Storage Portfolio (DPUs MM) As of 12/31/2017(2) (1) RM units stored includes cubic feet of storage in dedicated space leased to customers on a square foot basis; these dedicated space storage units are excluded from our RM volume growth chart on page 9. Dispositions reflects business volume net of dispositions required by Recall transaction and sale of Russia / Ukraine business. (2) DPUs do not reflect data for Recall, because Recall’s unit of measurement for tapes is not consistent with Iron Mountain’s methodology. (3) We operate our storage RM business to achieve a desired utilization of between 94% – 98% to attain maximum operating efficiency. (4) Includes South Africa and United Arab Emirates. 28 YoY Growth in Units Stored(1) (4) (4) (4) (4) Q1 2017 Q2 2017 Q4 2017Q3 2017Q4 2016 Q4 2017 Total Installed Racking Cap. Q4 2017 Total Potential Building Cap. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Customer Data 29 (1) No single vertical within ‘Other’ comprises greater than 1% of North America Revenue. (2) Customer acquisition costs include the acquisition of customer relationships and customer inducements. Other45% Business Services 2% Energy 3% Life Sciences 3%Insurance 7% Financial 13% Legal 9% Federal 2% Healthcare 17% North America Q4 2017 Trailing Twelve Months Revenue by Vertical Iron Mountain provides storage and information management services to more than 225,000 customers in 53 countries around the world. This high quality, diversified customer base comprising numerous industries and government organizations includes approximately 95% of the Fortune 1000. No single customer accounted for more than 1% of revenues, or 2% of volume, and our top 20 customers have historically represented approximately 6% of consolidated revenues. Customer retention is consistently high with annual losses limited to approximately 2% (on a volume basis), attributable to customer terminations. (1) S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Full Year 2017 Full Year 2016 Full Year 2015 Full Year 2014 Customer Quality Metrics Volume Retention Rate (RM Global) 94.0% 92.6% 93.3% 93.7% Bad Debt Expense as a % of Consolidated Revenues 0.4% 0.2% 0.5% 0.5% Turnover Expenditures (Storage Only) Q4 2017 Full Year 2017 Sales, Marketing & Account Management 41,026 156,492 Customer Acquisition Costs(2) 18,298 75,185
www.ironmountain.com Selected metric definitions are available in the Appendix Data Center Customer and Portfolio Metrics(1) 30 S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 2017 Annualized Revenue NOI Leasable MW Leasable Sq Ft Data Center $51,449 $25,442 24.5 162 $ per Sq Ft $318 $157 $ per MW $2,099 $1,038 Annualized Revenue and Lease Expirations Customer Lease Expiration, As of 12/31/2017 Year Number of Leases Expiring Total MW Expiring Percentage of Total MW Annualized TCV Rent Expiring Percentage of TCV Annualized Rent 2018 177 3.6 21.1% $13,605 28.8% 2019 91 2.6 15.3% 8,399 17.8% 2020 54 1.9 11.1% 5,811 12.3% 2021 31 4.6 27.0% 10,390 22.0% 2022 10 0.2 1.2% 775 1.6% 2023 19 3.7 21.4% 7,321 15.5% 2024 1 0.2 1.1% 141 0.3% Thereafter 2 0.3 1.7% 755 1.6% Total 385 17.1 100.0% $47,197 100.0% WALE: 2.54 years (1) Lease count and MW figures are in whole units. Capacity and Investment Activity Capacity in MW Geographic Region Leased % by MW Leasable MW Under Construction (12-18 months) Planned and Future Expansion Total MW Boyers and Other 71.6% 11.9 2.3 8.2 22.3 Denver 73.7% 9.6 1.0 5.6 16.2 Northern Virginia 88.2% 3.0 7.5 49.5 60.0 Total 74.5% 24.5 10.8 63.3 98.5 Investment Activity Geographic Region MW Under Construction Investment in Q4 2017 Total Expected Investment Expected NOI $mm / MW Expected Completion Stabilization Boyers and Other 2.3 $0 $21,900 ~2.1 Q4 2018 Q1 2021 Denver 1.0 $6,700 $5,000 ~2.0 Q1 2018 Q4 2019 Northern Virginia 7.5 $13,200 $36,500 ~1.9 Q3 2018 Q2 2020 Total 10.8 $19,900 $63,400 ~2.0
www.ironmountain.com Selected metric definitions are available in the Appendix Debt Schedule 31 $259 $825 $1,000 Thereafter20272026 $300 2025 $899 2024 $1,000 2023 $799 2022 $898 2021 $500 2020 18% 82% Fixed vs. Floating Rate Debt at 12/31/17(4) Debt Maturity Schedule ($MM) Floating Rate Debt Fixed Rate Debt (1) Accounts Receivable securitization. (2) Includes AUD Term Loan B of $188mm. (3) Includes $50mm of mortgage notes payable in 2026. (4) Adjusted to include capital lease and other international borrowings yields a ratio of 81% fixed and 19% floating. At December 31, 2017, the net proceeds from the 5 ¼% Notes, together with the net proceeds of the Equity Offering, were used to temporarily pay down borrowings under our Revolving Credit Facility and invest in money market accounts. Floating Rate Debt at 12/31/17 Fixed Rate Debt at 12/31/17 (1) (3) (2) S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Capitalization 32 (1) Total debt net of cash is calculated as current portion of long-term debt of $146mm plus long-term debt net of current portion of $6,897mm plus $86mm of deferred financing costs less cash and cash equivalents of $926mm. Senior Credit Facility (as of 12/31/2017) Capacity $1,993,750 Outstanding $710,417 Letters of Credit $52,846 Remaining Capacity $1,230,487 Interest Rate Spread (Prime) 1.00% Interest Rate Spread (LIBOR) 2.00% Weighted Average Interest Rate 3.45% Maturity Date 8/21/22 Senior Credit Facility Debt Covenant Analysis (as of 12/31/2017) Metric Limit Current Fixed Charge Ratio ≥ 1.5x 2.1x Net Total Lease Adjusted Leverage Ratio ≤ 6.5x 5.0x Net Secured Lease Adjusted Leverage Ratio ≤ 4.0x 1.6x S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Senior Subordinated and Senior Unsecured Notes (as of 12/31/2017) Senior Senior Senior Senior Senior Senior Senior Senior Senior Type of Note Subordinated Unsecured Unsecured Unsecured Unsecured Unsecured Unsecured Unsecured Unsecured Issuance Date 8/7/12 8/13/13 5/27/16 5/27/16 9/15/16 5/23/17 9/18/17 11/13/17 12/27/17 Denomination USD USD USD USD CAD EUR USD GBP USD Original Principal Amount (FX Rate on Issue Date) $1,000,000 $600,000 $500,000 $250,000 $189,537 $336,894 $1,000,000 $535,904 $825,000 Exchange Rate at 12/31/2017 1.0000 1.0000 1.0000 1.0000 0.7967 1.1980 1.0000 1.3493 1.0000 Principal Amount at 12/31/2017 $1,000,000 $600,000 $500,000 $250,000 $199,171 $359,386 $1,000,000 $539,702 $825,000 Yield (on Issue Date) 5.750% 6.000% 4.375% 5.375% 5.375% 3.000% 4.875% 3.875% 5.250% Maturity Date 8/15/24 8/15/23 6/1/21 6/1/26 9/15/23 1/15/25 9/15/27 11/15/25 3/15/28 Current Call Price 102.875 N/A N/A N/A N/A N/A N/A N/A N/A Next Call Date 8/15/18 8/15/18 6/1/18 6/1/21 9/15/19 6/15/20 9/15/22 11/15/20 12/27/22 Next Call Price 101.917 103.000 102.188 102.688 104.031 101.500 102.438 101.938 102.625
www.ironmountain.com Selected metric definitions are available in the Appendix Capital Expenditures and Investments 33 (1) Includes Recall Integration CapEx of $10.0mm and $7.5mm in Q4 2016 and Q4 2017, respectively, and $18.3mm and $31.4mm in full year 2016 and full year 2017, respectively. (2) Includes Land, Buildings, Improvements, and Racking Structures. (3) Includes $10.9mm and $20.9mm (including $0.0mm and $13.8mm of capital lease associated with our Northern Virginia data center) for in Q4 2016 and Q4 2017, respectively. Also, includes $70.7mm and $87.9mm (including $0.0mm and $66.8mm of capital lease associated with our Northern Virginia data center) in YTD 2016 and full year 2017, respectively. Includes Non-Real Estate Investment associated with data center business of $4.2mm in Q4 2017 and full year 2017. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 2016 Q4 2017 % Change Full Year 2016 Full Year 2017 % Change Capital Expenditures(1) Real Estate: Investment(2) $35,599 $31,061 (12.7)% $133,079 $139,822 5.1% Maintenance 27,932 39,503 41.4% 63,543 77,660 22.2% $63,531 $70,564 11.1% $196,622 $217,482 10.6% Non-Real Estate: Investment $14,204 $26,105 83.8% $40,509 $56,297 39.0% Maintenance 6,207 10,539 69.8% 20,642 29,721 44.0% $20,411 $36,643 79.5% $61,151 $86,018 40.7% Data Center Investment and Maintenance:(3) $11,145 $21,746 95.1% $72,729 $92,597 27.3% Innovation and Growth Investment: $2,756 $5,158 87.1% $8,572 $20,583 n/a Total Real Estate, Non-Real Estate and Data Center Capital Expenditures and Innovation and Growth Investments $97,843 $134,111 37.1% $339,074 $416,680 22.9% Net Change in Prepaid and Accrued Capital Expenditures and Capital Leases (15,269) (34,726) n/a (10,471) (73,549) n/a Total Cash Paid for Real Estate, Non-Real Estate and Data Center Capital Expenditures and Innovation and Growth Investments $82,574 $99,385 20.4% $328,603 $343,131 4.4%
www.ironmountain.com Selected metric definitions are available in the Appendix Business and Customer Acquisitions 34 (1) Includes Fortrust non-cash consideration of $83.0mm in full year 2017. (2) Excludes accrual adjustments and customer inducements. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Q4 2016 Q4 2017 % Change Full Year 2016 Full Year 2017 % Change Business Acquisitions Business Acquisitions Excluding Data Centers $18,427 $36,395 97.5% $48,678 $161,718 n/a Change in Business Acquisition Accruals and Cash Acquired (2,765) (10,818) n/a (11,502) 3,459 n/a Cash Paid for Acquisitions, Net of Cash Acquired, Excluding Data Centers & Recall $15,662 $25,577 63.3% $37,176 $165,177 n/a Data Center Acquisitions Non-Cash Consideration(1) - - n/a - 83,014 n/a Data Center Acquisitions Cash - - n/a - 54,528 n/a Total Data Center Acquisition - - n/a - $137,542 n/a Recall Acquisition Non-Cash Consideration - - n/a $1,835,027 - n/a Recall Acquisition Cash (68) - n/a 254,789 - n/a Total Recall Acquisition ($68) - n/a $2,089,816 - n/a Total Cash Paid for Acquisitions, Net of Cash Acquired $15,594 $25,577 64.0% $291,965 $219,705 (24.7)% Q4 2016 Q4 2017 % Change Full Year 2016 Full Year 2017 % Change Customer Acquisitions Acquisition of Customer Relationships $3,769 6,279 66.6% $28,982 $54,046 86.5% Customer Inducements 3,106 3,960 27.5% 19,205 20,059 4.4% Total Acquisition of Customer Relationships and Customer Inducements $6,875 $10,239 48.9% $48,187 $74,105 53.8% Change in Customer Acquisition Accruals 3,036 8,059 n/a 2,579 1,080 (58.1)% Total Cash Paid for Acquisition of Customer Relationships and Customer Inducements $9,911 $18,298 84.6% $50,766 $75,185 48.1%
www.ironmountain.com Selected metric definitions are available in the Appendix Real Estate Investments(1) 35 (1) Based on 2017 C$ Budgeted FX Rates. (2) Racking Installations exclude consolidation spend in Total Expected Investment, Investment in Current Period and Cumulative Investment to Date of $36.1mm, $6.7mm and $24.2mm, respectively. (3) Includes South Africa and United Arab Emirates. (4) In USD R$ calculated using a twelve month trailing historical average. (5) North America excludes racking investments for development projects that were initiated after 1/1/2017, racking investments associated with these projects are included in the table above. Investment Reconciliation Q4 2017 Investments Racking Installations $14,787 Consolidation Related to Racking Installations 6,694 Building Development Projects 4,545 Total C$ Real Estate Investments 26,027 Other Real Estate Investment 7,046 Total FX Impact (2,011) Real Estate Investment $31,061 S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Real Estate Investment Activity Total Expected Investment in Estimated Historical Average Investment Q4 2017 CuFt / DPUs NOI/CuFt or DPU(4) Racking Installations(2) North America $24,908 $5,385 $17,583 7,186 $2.52 Europe(3) 39,709 1,884 33,917 10,092 $2.31 Latin America 10,948 2,912 8,366 2,522 $2.28 Asia 25,899 4,606 20,204 8,292 $2.69 Worldwide $101,464 $14,787 $80,070 28,092 $2.47 8 - 12 months Total Expected Investment in Total Potential Historical Average Investment Q4 2017 CuFt / DPUs NOI/CuFt or DPU(4) Building Development Projects North America(5) $19,593 $3,873 $12,804 - 441 $2.52 Europe(3) 2,954 - 2,738 368 22 $2.31 Latin America 22,411 672 12,648 5,196 222 $2.28 Asia - - - - - $2.69 Worldwide $44,958 $4,545 $28,190 5,564 684 $2.47 24 - 36 months Purchase Expected Net Price IRRs Proceeds 2017 Building Acquisitions 2017 Building Sales North America $33,710 384 9% North America - - Europe(2) - - - Europe - - Latin America - - - Latin America - - Asia - - - Asia Pacif ic - - Worldwide $33,710 384 9% Worldwide - - Region Cumulative Investment to Date Region Total Sq Ft Average Stabilization Period Total Sq Ft Average Stabilization Period Cumulative Investment to Date Region RegionTotal Sq Ft
www.ironmountain.com Selected metric definitions are available in the Appendix Acquisitions and Disposals(1) 36 (1) Based on 2017 C$ Budgeted FX Rates. (2) Includes South Africa and United Arab Emirates. Purchase Expected Price IRRs 2017 Building Acquisitions North America $33,710 384 9% Europe(2) - - - Latin America - - - Asia - - - Worldwide $33,710 384 9% Region Total Sq Ft S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I Business Business Investments Dispositions Purchase Price $270,292 $0 Non-Cash Consideration $83,014 Capital Consideration $45,103 - Stabilized Total Expected Investment $398,409 $0 Estimated Annual Revenues $119,000 - Expected IRR Range 11% - 14% - 2017 Data Centers, Business and Customer Acquisition and Disposition Activity
www.ironmountain.com Selected metric definitions are available in the Appendix Components Q4 2017 Annualized NOI North America Records Management $998,248 Data Protection 234,801 Other 56,146 Europe(1) 389,410 Latin America 170,412 Asia 156,158 Global Data Center 20,511 Total Portfolio Storage NOI 2,025,686 Service Adjusted EBITDAR(2) $294,923 Balance at 12/31/2017 Cash, Cash Equivalents & Other Tangible Assets(3) $1,950,314 Quarterly Building & Racking Investment, not reflected in NOI $19,333 Data Center Investment, not reflected in NOI $19,900 Customer Acquisition Consideration 6,279 Less: Debt, Gross Book Value(4) $7,043,271 Non-Controlling Interests $1,404 Annualized Rental Expense $308,536 Estimated Tax Liability $15,909 Q4 2017 Service Adjusted EBITDAR Components of Value 37 (1) Includes South Africa and United Arab Emirates. (2) Q4 2017 annualized. (3) Includes Cash, Cash Equivalents, Restricted Cash, Accounts Receivable, Other Tangible Current Assets and Prepaid Expenses. (4) Calculated as current portion of Long-Term Debt of $146mm plus Long-Term Debt Net of Current Portion of $6,897mm. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Appendix 38 S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I 2017 Quarterly Results Based on New Reporting Segments By Reporting Segment Q1 2017 Q2 2017 Q3 2017 Q4 2017 Full Year 2017 NA Records and Information Management Business Storage Rental $298,183 $305,168 $308,822 $309,322 $1,221,495 Service 209,414 204,429 204,745 210,263 828,851 Total Revenues $507,597 $509,597 $513,567 $519,585 $2,050,346 Adjusted EBITDA & Margin 209,530 41.3% 220,768 43.3% 224,882 43.8% 228,978 44.1% 884,158 43.1% NA Data Management Business Storage Rental $68,824 $68,735 $70,075 $68,782 $276,416 Service 32,010 30,942 31,155 31,117 125,224 Total Revenues $100,834 $99,677 $101,230 $99,899 $401,640 Adjusted EBITDA & Margin 55,270 54.8% 55,448 55.6% 56,433 55.7% 56,173 56.2% 223,324 55.6% Western European Business Storage Rental $71,567 $74,535 $78,012 $79,091 $303,205 Service 48,505 47,331 50,070 52,631 198,537 Total Revenues $120,072 $121,866 $128,082 $131,722 $501,742 Adjusted EBITDA & Margin 34,142 28.4% 36,528 30.0% 43,464 33.9% 45,890 34.8% 160,024 31.9% Other International Business Storage Rental $117,615 $121,317 $125,903 $128,283 $493,118 Service 71,626 71,088 73,795 75,228 291,737 Total Revenues $189,241 $192,405 $199,698 $203,511 $784,855 Adjusted EBITDA & Margin 55,347 29.2% 56,166 29.2% 59,082 29.6% 55,835 27.4% 226,430 28.8% Global Data Center Business Storage Rental $5,858 $9,931 $7,761 $12,289 $35,839 Service 365 429 488 573 1,855 Total Revenues $6,223 $10,360 $8,249 $12,862 $37,694 Adjusted EBITDA & Margin 1,506 24.2% 5,991 57.8% 1,077 13.1% 2,701 21.0% 11,275 29.9% Corporate and Other Business Storage Rental $10,232 $10,554 $10,517 $16,181 $47,484 Service 4,677 5,347 4,318 7,475 21,817 Total Revenues $14,909 $15,901 $14,835 $23,656 $69,301 Adjusted EBITDA (63,221) (56,847) (61,914) (63,033) (245,015) Total Storage Rental $572,279 $590,240 $601,090 $613,948 $2,377,557 Service 366,597 359,566 364,571 377,287 1,468,021 Total Revenues $938,876 $949,806 $965,661 $991,235 $3,845,578 Adjusted EBITDA & Margin 292,574 31.2% 318,054 33.5% 323,024 33.5% 326,544 32.9% 1,260,196 32.8%
www.ironmountain.com Selected metric definitions are available in the Appendix Appendix 39 Non-GAAP Measures and Definitions Non-GAAP measures are supplemental metrics designed to enhance our disclosure and to provide additional information that we believe to be important for investors to consider when evaluating our financial performance. These non-GAAP measures should be considered in addition to, but not as a substitute for, other measures of financial performance reported in accordance with accounting principles generally accepted in the United States of America (“GAAP”), such as operating income, income (loss) from continuing operations, net income (loss) or cash flows from operating activities from continuing operations (as determined in accordance with GAAP). Adjusted Earnings Per Share, or Adjusted EPS Adjusted EPS is defined as reported earnings per share fully diluted from continuing operations excluding: (1) loss (gain) on disposal/write-down of property, plant and equipment (excluding real estate), net; (2) gain on sale of real estate, net of tax; (3) intangible impairments; (4) other expense (income), net; (5) Recall Costs (as defined below); and (6) the tax impact of reconciling items and discrete tax items. Adjusted EPS includes income (loss) attributable to noncontrolling interests. We do not believe these excluded items to be indicative of our ongoing operating results, and they are not considered when we are forecasting our future results. We believe Adjusted EPS is of value to our current and potential investors when comparing our results from past, present and future periods. Adjusted Funds From Operations, or AFFO AFFO is defined as FFO (Normalized) excluding non-cash rent expense or income, plus depreciation on non-real estate assets, amortization expense of customer relationship intangible assets, deferred financing costs and permanent withdrawal fees, stock-based compensation expense and the impact of reconciling to normalized cash taxes, less maintenance capital expenditures and non-real estate investments, excluding Recall integration capital expenditures. We believe AFFO is a useful measure in determining our ability to generate excess cash that may be used for reinvestment in the business, discretionary deployment in investments such as real estate or acquisition opportunities, returning capital to our stockholders and voluntary prepayments of indebtedness. Additionally AFFO is reconciled to cash flow from operations to adjust for real estate and REIT tax adjustments, Recall Costs and other non-cash expenses. AFFO does not include adjustments for customer inducements, acquisition of customer relationships and investment in innovation as we consider these expenditures to be growth related. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Appendix Non-GAAP Measures and Definitions (continued) Adjusted EBITDA and Adjusted EBITDA Margin Adjusted EBITDA is defined as income (loss) from continuing operations before interest expense, net, provision (benefit) for income taxes, depreciation and amortization, and also excludes certain items that we believe are not indicative of our core operating results, specifically: (1) loss (gain) on disposal/write-down of property, plant and equipment (excluding real estate), net; (2) intangible impairments; (3) other expense (income), net; (4) gain on sale of real estate, net of tax; and (5) Recall Costs. Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by total revenues. We use multiples of current or projected Adjusted EBITDA in conjunction with our discounted cash flow models to determine our estimated overall enterprise valuation and to evaluate acquisition targets. We believe Adjusted EBITDA and Adjusted EBITDA Margin provide our current and potential investors with relevant and useful information regarding our ability to generate cash flow to support business investment. These measures are an integral part of the internal reporting system we use to assess and evaluate the operating performance of our business. Adjusted EBITDA excludes both interest expense, net and the provision (benefit) for income taxes. These expenses are associated with our capitalization and tax structures, which we do not consider when evaluating the operating profitability of our core operations. Finally, Adjusted EBITDA does not include depreciation and amortization expenses, in order to eliminate the impact of capital investments, which we evaluate by comparing capital expenditures to incremental revenue generated and as a percentage of total revenues. Adjusted EBITDA and Adjusted EBITDA 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 income, income (loss) from continuing operations, net income (loss) or cash flows from operating activities from continuing operations (as determined in accordance with GAAP). Funds From Operations, or FFO (Nareit), and FFO (Normalized) Funds from operations (“FFO”) is defined by the National Association of Real Estate Investment Trusts ("Nareit") and us as net income (loss) excluding depreciation on real estate assets and gain on sale of real estate, net of tax (“FFO (Nareit)”). FFO (Nareit) does not give effect to real estate depreciation because these amounts are computed, under GAAP, to allocate the cost of a property over its useful life. Because values for well-maintained real estate assets have historically increased or decreased based upon prevailing market conditions, we believe that FFO (Nareit) provides investors with a clearer view of our operating performance. Our most directly comparable GAAP measure to FFO (Nareit) is net income. Although Nareit has published a definition of FFO, modifications to FFO (Nareit) are common among REITs as companies seek to provide financial measures that most meaningfully reflect their particular business. Our definition of FFO (Normalized) excludes certain items included in FFO (Nareit) that we believe are not indicative of our core operating results, specifically: (1) loss (gain) on disposal/write-down of property, plant and equipment (excluding real estate), net; (2) intangible impairments; (3) other expense (income), net; (4) Recall Costs; (5) the tax impact of reconciling items and discrete tax items; (6) (income) loss from discontinued operations, net of tax; and (7) loss (gain) on sale of discontinued operations, net of tax. 40 S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Appendix Non-GAAP Measures and Definitions (continued) FFO (Normalized) per share FFO (Normalized) divided by weighted average fully-diluted shares outstanding. Service Adjusted EBITDA Service Adjusted EBITDA is calculated by taking service revenues excluding terminations and permanent withdrawals less direct expenses and overhead allocated to the service business. Terminations and permanent withdrawals are excluded from this calculations as they are included in the Storage NOI calculation. Service Adjusted EBITDAR Service Adjusted EBITDA as defined above, excluding rent expense associated with the service business. This is provided to enable valuation of Service Adjusted EBITDA irrespective of whether the company’s properties are leased or owned. Related rent expense is provided in the Components of Value slide. Storage Adjusted EBITDA Storage Adjusted EBITDA is calculated by taking storage revenues including terminations and permanent withdrawal fees less direct expenses and overhead allocated to the storage business. Storage Net Operating Income, or Storage NOI Storage NOI is defined as revenue from rental activities (storage rental revenue, termination fees and permanent withdrawal fees) less storage rental costs. Storage rental costs include facility costs (excluding rent), storage rental labor, other storage costs and allocated overhead. Storage NOI is commonly used in the REIT industry and enables investors to understand and value the income generated from the company’s real estate. Rent expense is excluded to enable valuation of this income irrespective of whether the company’s properties are leased or owned. Related rent expense is provided in the Components of Value slide. 41 S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Appendix Other Definitions Average Stabilization Period – For racking projects, the stabilization period is 8 to 12 months. For new buildings it is 24 to 36 months, assuming phased racking installations over three years. For business acquisitions it is 12 to 24 months, depending on the size of the transaction. Building Development Projects – The construction of new facilities, or three-wall additions. Business Segments North American Records and Information Management Business (“RIM”) – Our North American Records and Information Management Business segment provides records and information management services, including the storage of physical records, including media such as microfilm and microfiche, film, X-rays and blueprints, including healthcare information services, vital records services, service and courier operations, and the collection, handling and disposal of sensitive documents for corporate customers (“Records Management”); Destruction; and Information Governance and Digital Solutions throughout the United States and Canada; as well as fulfillment services and technology escrow services in the United States. North American Data Management Business (“DM”) – Our North American Data Management Business segment provides storage and rotation of backup computer media as part of corporate disaster recovery plans, including service and courier operations (“Data Protection & Recovery”); server and computer backup services; and related services offerings, including our Iron Cloud solutions. Western European Business – Our Western European Business segment provides records and information management services, including Records Management, Data Protection & Recovery and Information Governance and Digital Solutions throughout Austria, Belgium, France, Germany, Ireland, the Netherlands, Spain, Switzerland and the United Kingdom (consisting of our operations in England, Northern Ireland and Scotland), as well as Information Governance and Digital Solutions in Sweden (the remainder of our business in Sweden is included in the Other International Business segment described on the following page). 42 S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Appendix Other Definitions (continued) Other International Business – Our Other International Business segment provides records and information management services throughout the remaining European countries in which we operate, Latin America, Asia and Africa. Our European operations included in this segment provide records and information management services, including Records Management, Data Protection & Recovery and Information Governance and Digital Solutions throughout Cyprus, the Czech Republic, Denmark, Finland, Greece, Hungary, Norway, Poland, Romania, Serbia, Slovakia, and Turkey; Records Management and Information Governance and Digital Solutions in Estonia, Latvia and Lithuania; and Records Management in Sweden. Our Latin America operations provide records and information management services, including Records Management, Data Protection & Recovery, Destruction and Information Governance and Digital Solutions throughout Argentina, Brazil, Chile, Colombia, Mexico and Peru. Our Asia operations provide records and information management services, including Records Management, Data Protection & Recovery, Destruction and Information Governance and Digital Solutions throughout Australia and New Zealand, with Records Management and Data Protection & Recovery also provided in certain markets in China (including Taiwan and Macau), Hong Kong, India, Indonesia, Malaysia, the Philippines, Singapore, South Korea, Thailand and the United Arab Emirates. Our African operations provide Records Management, Data Protection & Recovery and Information Governance and Digital Solutions in South Africa. Global Data Center Business – Our Global Data Center segment provides data center facilities to protect mission-critical assets and ensure the continued operation of our customers’ IT infrastructures, with secure and reliable colocation and wholesale options. As of December 31, 2017, we had data center operations in five U.S. markets in the United States including: Denver, Colorado; Kansas City, Missouri; Boston, Massachusetts; Boyers, Pennsylvania; and Manassas, Virginia and had binding agreements to acquire data center operations in Arizona, New Jersey and Ohio as well as London and Singapore. Corporate and Other – Our Corporate and Other Business segment primarily consists of the storage, safeguarding and electronic or physical delivery of physical media of all types and digital content repository systems to house, distribute, and archive key media assets, primarily for entertainment and media industry clients (“Entertainment Services”), throughout the United States, Canada, France, Hong Kong, the Netherlands and the United Kingdom, as well as our fine art storage businesses and consumer storage businesses in the United States. These businesses, represent the primary product offerings of our Adjacent Businesses operating segment, costs related to executive and staff functions, including finance, human resources and IT, which benefit the enterprise as a whole. These costs are primarily related to the general management of these functions on a corporate level and the design and development of programs, policies and procedures that are then implemented in the individual segments, with each segment bearing its own cost of implementation. Our Corporate and Other Business segment also includes stock-based employee compensation expense associated with all stock options, restricted stock units, performance units and shares of stock issued under our employee stock purchase plan. 43 S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Appendix 44 Definitions (continued) Capacity Measures Building Capacity – The maximum number of cubic feet of records or standard DPUs that can be stored in a given facility. Building Capacity Utilization – The number of cubic feet of records or standard DPUs in storage divided by the Building Capacity. Installed Racking Capacity – The storage capacity of the racking installed in a given facility. Capacity is generally measured in cubic feet or standard DPUs. Installed Racking Capacity Utilization – The number of cubic feet of records or standard DPUs in storage divided by the Installed Racking Capacity. Capital Expenditures and Investments – Our business requires capital expenditures to support our expected storage rental revenue and service revenue growth and ongoing operations, new products and services and increased profitability. The majority of our capital goes to support business line growth and our ongoing operations. Additionally, we invest capital to acquire or construct real estate. We also expend capital to support the development and improvement of products and services and projects designed to increase our profitability. These expenditures are generally relatively small and discretionary in nature. We categorize our capital expenditures as follows: Real Estate: Investment – Real estate assets that support core business growth primarily related to investments in land, buildings, building improvements, leasehold improvements and racking structures that expand our revenue capacity in existing or new geographies, replace a long-term operational obligation or create operational efficiencies (“Real Estate Investment”). Maintenance – Real estate assets necessary to maintain ongoing business operations primarily related to the repair or replacement of real estate assets such as buildings, building improvements, leasehold improvements and racking structures (“Real Estate Maintenance”). S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Appendix 45 Definitions (continued) Capital Expenditures and Investments (continued) Non-Real Estate: Investment – Non-real estate assets that either (i) support the growth of our business, and/or increase our profitability, such as customer- inventory technology systems, and technology service storage and processing capacity, or (ii) are directly related to the development of core products or services in support of our integrated value proposition and enhance our leadership position in the industry, including items such as increased feature functionality, security upgrades or system enhancements (“Non-Real Estate Investment”). Prior to Q1 2017, Innovation and Growth Investment was included in Non-Real Estate Investment. Maintenance – Non-real estate assets necessary to maintain ongoing business operations primarily related to the repair or replacement of customer-facing assets such as containers and shred bins, warehouse equipment, fixtures, computer hardware, or third-party or internally- developed software assets. This category also includes capital to support initiatives such as sales and marketing and information technology projects to support infrastructure requirements (“Non-Real Estate Maintenance”). Data Center Investment and Maintenance: Capital expenditures that support data center business growth, primarily related to investments in new construction of data center facilities (including the acquisition of land and development of facilities) or capacity expansion in existing buildings, as well as capital expenditures that are expected to support incremental improvements to our data center business, through either increasing revenue, improving operating efficiency, or extending the useful life of our real estate operating assets. This also includes capital expenditures necessary to maintain ongoing business operations primarily related to the repair or maintenance of assets, as well as for the re-configuration of existing assets. Innovation and Growth Investment: Discretionary capital expenditures in significant new products and services in new, existing or adjacent business opportunities. Prior to Q1 2017, Innovation and Growth Investment was included in Non-Real Estate Investment. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Appendix 46 Other Definitions (continued) Capital Expenditures and Investments (continued) Components of Overhead Allocated Overhead – Includes overhead expenses directly associated with storage and service business operations allocated as follows: Field Operation Costs – Allocated to storage and service operations based on percent of revenue. Bad Debt Expenses – Allocated to storage and service operations based on percent of revenue. Transportation Costs – Allocated fully to service operations. Corporate Overhead – Includes all other overhead expenses associated with business support functions, including: Executive, Legal, Real Estate/Facilities, Accounting, Financial Performance & Analysis, Treasury, Tax, Internal Audit, M&A, Security, Procurement, HR, REIT, Other G&A, Integration Costs, IT, Product Engineering and Product Management. Customer Turnover Overhead – Overhead associated with customer acquisition and retention including Sales, Marketing and Account Management expenses. Constant Dollar Growth (C$) – The year-over-year growth rate excluding the impact of changes to foreign currency exchange rates. Constant currency growth rates are a non-GAAP measure calculated by translating the 2016 results at the 2017 constant dollar budget rates. Cumulative Investment to Date – Total spend to date since project approval. Customer Inducements – Represents Move Costs and Permanent Withdrawal Fees. Data Center Business Definitions Leasable MW – Represents the amount of critical power capacity available for customer use, measured in megawatts. Leasable Sq. Ft. – Represents the amount of space available for customer use, measured in square feet. Primarily includes raised floor area, office area and storage area. Excludes support spaces dedicated for mechanical and electrical infrastructure and common areas such as roadways in our underground locations, corridors, lobbies, and loading/unloading areas. Leased % Calculation – Calculated as the megawatts under contract divided by the leasable megawatts. . S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Appendix 47 Other Definitions (continued) Data Center Business Definitions (continued) TCV – “Total Contract Value” represents total revenue contracted for active contracts through the contract term, not including renewals or extensions, but including fixed power charges. Total MW - Total amount of existing and planned critical power capacity at full build-out, measured in megawatts. WALE – “Weighted Average Lease Expiry” (in years) is calculated on a revenue basis, using annual GAAP revenue of all in-place contracts, excluding utility reimbursements. Destruction Rate – Calculated by dividing the total number of cubic feet of records removed from inventory due to destructions in a one-year period divided by the total number of cubic feet of records in storage at the beginning of the period. DPUs – Data protection units, a unit of measurement specific to our Data Protection storage services. Estimated CuFt / DPUs – Estimated based on expected growth and consolidation, resulting from moving boxes from one facility to another. Historical Average NOI / CF or DPU – The quarterly annualized Storage NOI for a specific region (NA, Europe, Africa, Latin America, Asia) and product (Records Management or Data Protection). Internal Revenue Growth – Our internal revenue growth rate, which is a non-GAAP measure, represents the year-over-year growth rate of our revenues excluding the impact of business acquisitions, divestitures and foreign currency exchange rate fluctuations. The revenues generated by Recall have been integrated with our existing revenues and it is impracticable for us to determine actual Recall revenue contribution for the applicable periods. Therefore, our internal revenue growth rates exclude the impact of revenues associated with the Recall Transaction based upon forecasted or budgeted Recall revenues beginning in the third quarter of 2016 through the one-year anniversary of the Recall Transaction. Our internal revenue growth rate includes the impact of acquisitions of customer relationships. Investment in Current Period – Spend within the quarter being reported. Lease Adjusted Leverage Ratio – The calculation for this ratio is EBITDA plus rent expense divided by net debt including the capitalized value of lease obligations plus six times rent expense. Net Volume Growth – New Records Management storage volume from existing customers, plus volume from new customers and volume from acquisitions, offset by volume related to destructions, permanent withdrawals and customer terminations. Quarterly percentages are calculated by dividing the trailing four quarters’ total activity by the ending balance of the same prior-year period. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Appendix 48 Other Definitions (continued) Non-Cash Rent Expense – Calculated as rent expense less cash paid for rent. Permanent Withdrawal Rate – Calculated by dividing the total number of cubic feet of records removed from inventory due to permanent withdrawals in a one-year period divided by the total number of cubic feet of records in storage at the beginning of the period. Permanent withdrawals occur when records are permanently removed from inventory by customers for reasons other than the customer terminating its relationship. Racking Installations – Defined as any incremental racking spend on buildings constructed or operated prior to January 1, 2014. Racking projects are tracked from first dollar spent until completion, which is defined as when the first box is entered into storage. Racking spend on buildings constructed subsequent to January 1, 2014 is included in Building Development Projects. Recall Costs – Represents operating expenditures associated with the Recall Transaction, including: (i) advisory and professional fees to complete the Recall Transaction; (ii) costs associated with the Divestments required in connection with receipt of regulatory approvals (including transitional services); and (iii) costs to integrate Recall with our existing operations, including moving, severance, facility upgrade, REIT conversion and system upgrade costs, as well as certain costs associated with our shared service center initiative for our finance, human resources and information technology functions. REIT Countries – Countries where we operate that have been converted into a qualified REIT subsidiary and taxable REIT subsidiary structure, the group includes the following: Australia, Canada, Germany, Ireland, Mexico, Netherlands, Poland, Spain, United Kingdom and the United States. Service Profit and Margin – The Gross Profit and Margin attributable to the worldwide service business. Calculated as follows: Services Adj. EBITDA + Allocated Overhead Expenses + Termination and Permanent Withdrawal Fees = Service Profit ($) / Total Service Revenues (including Termination and Permanent Withdrawal Fees) = Service Margin (%) Storage Profit and Margin – The Gross Profit and Margin attributable to the worldwide storage business. Calculated as follows: Storage Net Operating Income + Allocated Overhead Expenses - Storage Rent - Termination and Permanent Withdrawal Fees = Storage Profit ($) / Total Storage Revenues (excluding Termination and Permanent Withdrawal Fees) = Storage Margin (%) S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
www.ironmountain.com Selected metric definitions are available in the Appendix Appendix 49 Other Definitions (continued) Tangible Assets – Includes PP&E, cash and cash equivalents, restricted cash, accounts receivable, deferred income taxes, and prepaid expenses. Tax Rates Effective Tax Rate – GAAP tax rate for the period calculated as tax expense or benefit for the quarter (total of current and deferred tax provisions), including discrete items, and divided by profit before tax for the period. Structural Tax Rate – Estimated tax rate for the full fiscal year based on forecasted ordinary income and forecasted tax expense/benefit excluding any significant unusual or infrequently occurring items (i.e., discrete items) and items recognized net of tax on the financials (i.e., discontinued operations). Total Expected Investment – Is defined as follows: Total Expected Investment for Racking Installations – The sum of expected investments for all approved racking projects, reported on a constant dollar basis. Total Expected Investment for Building Development Projects – The sum of expected investments for all approved building projects, including the expected costs of approved racking installations, reported on a constant dollar basis. Total Expected Investment for Data Center Business – Represents estimated amount of capital to be invested in data center development currently under construction measured in USD. Transformation Initiative – During the third quarter of 2015, we implemented a plan that calls for certain organizational realignments to reduce our overhead costs, particularly in our developed markets, in order to optimize our selling, general and administrative cost structure and to support investments to advance our growth strategy, which is expected to be completed by the end of 2017. Volume Retention Rate – One minus the result of dividing the total number of cubic feet of records removed from inventory due to customer terminations and destructions in a one-year period by the total number of cubic feet of records in storage at the beginning of the period. S e c t i o n V I I I S e c t i o n I X S e c t i o n V I I S e c t i o n V I S e c t i o n V S e c t i o n I V S e c t i o n I I I S e c t i o n X S e c t i o n I I S e c t i o n I S e c t i o n X I
