| Consolidated Statements of Operations 15 Q4 2013 Q4 2014 % Change FY 2013 FY 2014 % Change Revenues: Storage Rental $455,364 $465,401 2.2% $1,784,721 $1,860,243 4.2% Service 312,843 312,577 (0.1)% 1,239,902 1,257,450 1.4% Total Revenues $768,207 $777,978 1.3% $3,024,623 $3,117,693 3.1% Operating Expenses: Cost of Sales (excluding Depreciation and Amortization) $336,081 $337,024 0.3% $1,288,878 $1,344,636 4.3% Selling, General and Administrative 250,844 224,648 (10.4)% 924,031 869,572 (5.9)% Depreciation and Amortization 83,249 88,575 6.4% 322,037 353,143 9.7% (Gain) Loss on Disposal/Write-Down of PP&E (excluding Real Estate), Net 958 (164) (117.1)% 430 1,065 n/a Total Operating Expenses $671,132 $650,083 (3.1)% $2,535,376 $2,568,416 1.3% Operating Income (Loss) $97,075 $127,895 31.7% $489,247 $549,277 12.3% Interest Expense, Net 63,518 72,984 14.9% 254,174 260,717 2.6% Other Expense (Income), Net 11,235 42,200 n/a 75,202 65,187 (13.3)% Income (Loss) from Continuing Operations before Provision (Benefit) 22,322 12,711 (43.1)% 159,871 223,373 39.7% for Income Taxes and (Gain) Loss on Sale of Real Estate Provision (Benefit) for Income Taxes (26,017) 876 (103.4)% 62,127 (97,275) n/a (Gain) Loss from Sale of Real Estate, Net of Tax - (839) 0.0% (1,417) (8,307) n/a Income (Loss) from Continuing Operations 48,339 12,674 (73.8)% 99,161 328,955 n/a Income (Loss) from Discontinued Operations, Net of Tax (684) 729 n/a 831 (209) n/a Net Income (Loss) 47,655 13,403 (71.9)% 99,992 328,746 n/a Less: Net Income (Loss) Attributable to Noncontrolling Interests 596 654 9.7% 3,530 2,627 (25.6)% Net Income (Loss) Attributable to Iron Mountain Incorporated $47,059 $12,749 (72.9)% $96,462 $326,119 n/a Earnings (Losses) per Share - Basic: Income (Loss) from Continuing Operations $0.25 $0.06 (76.0)% $0.52 $1.68 n/a Total Income (Loss) from Discontinued Operations - - 0.0% - - 0.0% Net Income (Loss) Attributable to Iron Mountain Incorporated $0.25 $0.06 (76.0)% $0.51 $1.67 n/a Earnings (Losses) per Share - Diluted: Income (Loss) from Continuing Operations $0.25 $0.06 (76.0)% $0.52 $1.67 n/a Total (Loss) Income from Discontinued Operations - - 0.0% - - 0.0% Net Income (Loss) Attributable to Iron Mountain Incorporated $0.24 $0.06 (75.0)% $0.50 $1.66 n/a Weighted Average Common Shares Outstanding - Basic 191,606 203,489 6.2% 190,994 195,278 2.2% Weighted Average Common Shares Outstanding - Diluted 192,699 205,494 6.6% 192,412 196,749 2.3% |