| Consolidated Statements of Operations 16 Q2 2014 Q2 2015 % Change YTD 2014 YTD 2015 % Change Revenues: Storage Rental $466,889 $461,209 (1.2)% $925,778 $920,081 (0.6)% Service 320,003 298,525 (6.7)% 631,240 588,939 (6.7)% Total Revenues $786,892 $759,734 (3.5)% $1,557,018 $1,509,020 (3.1)% Operating Expenses: Cost of Sales (excluding Depreciation and Amortization) $336,961 $326,283 (3.2)% $672,106 $647,937 (3.6)% Selling, General and Administrative 213,807 215,885 1.0% 428,587 412,299 (3.8)% Depreciation and Amortization 88,941 87,549 (1.6)% 175,374 173,500 (1.1)% (Gain) Loss on Disposal/Write-Down of PP&E (excluding Real Estate), Net (107) 515 n/a 1,045 848 (18.9)% Total Operating Expenses $639,602 $630,232 (1.5)% $1,277,112 $1,234,584 (3.3)% Operating Income (Loss) $147,290 $129,502 (12.1)% $279,906 $274,436 (2.0)% Interest Expense, Net 62,201 66,087 6.2% 124,513 130,985 5.2% Other Expense (Income), Net (4,838) 2,004 n/a 479 24,353 n/a Income (Loss) from Continuing Operations before Provision (Benefit) 89,927 61,411 (31.7)% 154,914 119,098 (23.1)% for Income Taxes and (Gain) Loss on Sale of Real Estate Provision (Benefit) for Income Taxes (182,775) 7,404 (104.1)% (153,041) 23,352 (115.3)% (Gain) Loss from Sale of Real Estate, Net of Tax - - 0.0% (7,468) - (100.0)% Income (Loss) from Continuing Operations 272,702 54,007 (80.2)% 315,423 95,746 (69.6)% Income (Loss) from Discontinued Operations, Net of Tax (326) - (100.0)% (938) - (100.0)% Net Income (Loss) 272,376 54,007 (80.2)% 314,485 95,746 (69.6)% Less: Net Income (Loss) Attributable to Noncontrolling Interests 739 677 (8.4)% 1,181 1,320 11.8% Net Income (Loss) Attributable to Iron Mountain Incorporated $271,637 $53,330 (80.4)% $313,304 $94,426 (69.9)% Earnings (Losses) per Share - Basic: Income (Loss) from Continuing Operations $1.42 $0.26 (81.7)% $1.64 $0.45 (72.6)% Total Income (Loss) from Discontinued Operations - - 0.0% - - 0.0% Net Income (Loss) Attributable to Iron Mountain Incorporated $1.41 $0.25 (82.3)% $1.63 $0.45 (72.5)% Earnings (Losses) per Share - Diluted: Income (Loss) from Continuing Operations $1.41 $0.25 (82.3)% $1.63 $0.45 (72.4)% Total (Loss) Income from Discontinued Operations - - 0.0% - - 0.0% Net Income (Loss) Attributable to Iron Mountain Incorporated $1.40 $0.25 (82.1)% $1.62 $0.45 (72.2)% Weighted Average Common Shares Outstanding - Basic 192,381 210,699 9.5% 192,130 210,468 9.5% Weighted Average Common Shares Outstanding - Diluted 193,526 212,077 9.6% 193,298 212,163 9.8% |