| Consolidated Statements of Operations 14 Q3 2013 Q3 2014 % Change YTD 2013 YTD 2014 % Change Revenues: Storage Rental $445,317 $469,064 5.3% $1,329,357 $1,394,842 4.9% Service 309,997 313,633 1.2% 927,059 944,873 1.9% Total Revenues $755,314 $782,697 3.6% $2,256,416 $2,339,715 3.7% Operating Expenses: Cost of Sales (excluding Depreciation and Amortization) $310,665 $335,506 8.0% $952,797 $1,007,612 5.8% Selling, General and Administrative 225,205 216,337 (3.9)% 673,187 644,924 (4.2)% Depreciation and Amortization 79,659 89,194 12.0% 238,788 264,568 10.8% (Gain) Loss on Disposal/Write-Down of PP&E (excluding Real Estate), Net (173) 184 n/a (528) 1,229 n/a Total Operating Expenses $615,356 $641,221 4.2% $1,864,244 $1,918,333 2.9% Operating Income (Loss) $139,958 $141,476 1.1% $392,172 $421,382 7.4% Interest Expense, Net 64,485 63,220 (2.0)% 190,656 187,733 (1.5)% Other Expense (Income), Net 45,953 22,508 (51.0)% 63,967 22,987 (64.1)% Income (Loss) from Continuing Operations before Provision (Benefit) 29,520 55,748 88.8% 137,549 210,662 53.2% for Income Taxes and (Gain) Loss on Disposition of Real Estate Provision (Benefit) for Income Taxes 24,190 54,890 n/a 88,144 (98,151) n/a (Gain) Loss from Disposition of Real Estate, Net of Tax - - 0.0% (1,417) (7,468) n/a Income (Loss) from Continuing Operations 5,330 858 (83.9)% 50,822 316,281 n/a Income (Loss) from Discontinued Operations, Net of Tax (571) - (100.0)% 1,515 (938) n/a Net Income (Loss) 4,759 858 (82.0)% 52,337 315,343 n/a Less: Net Income (Loss) Attributable to Noncontrolling Interests 910 792 (13.0)% 2,934 1,973 (32.8)% Net Income (Loss) Attributable to Iron Mountain Incorporated $3,849 $66 (98.3)% $49,403 $313,370 n/a Earnings (Losses) per Share - Basic: Income (Loss) from Continuing Operations $0.03 $0.00 (100.0)% $0.27 $1.64 n/a Total Income (Loss) from Discontinued Operations ($0.00) $0.00 (100.0)% $0.01 ($0.00) n/a Net Income (Loss) Attributable to Iron Mountain Incorporated $0.02 $0.00 (100.0)% $0.26 $1.63 n/a Earnings (Losses) per Share - Diluted: Income (Loss) from Continuing Operations $0.03 $0.00 (100.0)% $0.26 $1.63 n/a Total (Loss) Income from Discontinued Operations ($0.00) $0.00 (100.0)% $0.01 ($0.00) n/a Net Income (Loss) Attributable to Iron Mountain Incorporated $0.02 $0.00 (100.0)% $0.26 $1.62 n/a Weighted Average Common Shares Outstanding - Basic 191,332 193,360 1.1% 190,789 192,540 0.9% Weighted Average Common Shares Outstanding - Diluted 192,268 194,905 1.4% 192,315 193,833 0.8% |