PORTSMOUTH, N.H.--(BUSINESS WIRE)--Iron Mountain Incorporated (NYSE: IRM), a global leader in innovative storage, data center infrastructure, asset lifecycle management and information management services, announces outstanding financial and operating results for fourth quarter and full year 2022. The conference call / webcast details, earnings call presentation and supplemental financial information, which includes definitions of certain capitalized terms used in this release, are available on Iron Mountain’s Investor Relations website. Reconciliations of non-GAAP measures to the appropriate GAAP measures are included herein.
“Our record performance reflects the continued strength and resilience of our business model, and we are pleased to report a set of very strong results for the fourth quarter and full year, including all-time record Adjusted EBITDA and continued strength in AFFO,” said William L. Meaney, President and CEO of Iron Mountain. “As a result of our team’s efforts and our expanded products and solutions, we achieved revenue growth of 14% for the fourth quarter and growth in Adjusted EBITDA of 13% on a constant currency basis, or 10% and 10%, respectively, on a reported basis. On a full year basis, we achieved 17% revenue growth on a constant currency basis, and 14% on a reported basis, with Adjusted EBITDA growth for the full year of 15% on a constant currency basis and 12% on a reported basis. Looking ahead to 2023, we are energized by our growth plans and we are confident in our extraordinary team’s ability to continue our mission of delivering value for our customers.”
Financial Performance Highlights for the Fourth Quarter and Full Year 2022 |
|||||||||||||||
($ in millions, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Y/Y % Change |
|
Full Year |
|
Y/Y % Change |
||||||||
|
12/31/22 |
|
12/31/21 |
|
Reported $ |
|
Constant Fx |
|
12/31/22 |
|
12/31/21 |
|
Reported $ |
|
Constant Fx |
Storage Rental Revenue |
$770 |
|
$725 |
|
6% |
|
10% |
|
$3,034 |
|
$2,870 |
|
6% |
|
9% |
Service Revenue |
$510 |
|
$434 |
|
17% |
|
22% |
|
$2,070 |
|
$1,621 |
|
28% |
|
32% |
Total Revenue |
$1,279 |
|
$1,160 |
|
10% |
|
14% |
|
$5,104 |
|
$4,492 |
|
14% |
|
17% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
$126 |
|
$61 |
|
104% |
|
|
|
$562 |
|
$453 |
|
24% |
|
|
Reported EPS |
$0.42 |
|
$0.21 |
|
100% |
|
|
|
$1.90 |
|
$1.55 |
|
23% |
|
|
Adjusted EPS |
$0.43 |
|
$0.43 |
|
—% |
|
|
|
$1.79 |
|
$1.51 |
|
19% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
$472 |
|
$431 |
|
10% |
|
13% |
|
$1,827 |
|
$1,635 |
|
12% |
|
15% |
Adjusted EBITDA Margin |
36.9% |
|
37.1% |
|
(20) bps |
|
|
|
35.8% |
|
36.4% |
|
(60) bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFFO |
$287 |
|
$267 |
|
7% |
|
|
|
$1,110 |
|
$1,012 |
|
10% |
|
|
AFFO per share |
$0.98 |
|
$0.92 |
|
7% |
|
|
|
$3.80 |
|
$3.48 |
|
9% |
|
|
- Total reported revenues for the fourth quarter were $1.3 billion, compared with $1.2 billion in the fourth quarter of 2021, an increase of 10.3%. Excluding the impact of foreign currency exchange (Fx), total reported revenues increased 14.2% compared to the prior year, driven by a 21.7% increase in service revenue, while storage rental revenue increased 9.7%. Total service revenue growth was driven by the inclusion of ITRenew; on an organic basis, service revenue grew 11.8%. For the full year, total reported revenues increased 13.6%, or 17.0% excluding the impact of Fx.
- Net Income for the fourth quarter was $125.7 million compared with $61.5 million in the fourth quarter of 2021. For the full year, Net Income was $562.1 million, compared with $452.7 million in 2021.
- Adjusted EBITDA for the fourth quarter was $471.9 million, compared with $430.7 million in the fourth quarter of 2021, an increase of 9.6%. On a constant currency basis, Adjusted EBITDA increased by 13.2% in the fourth quarter, driven by the strong increase in Service revenue and productivity benefits. For the full year, Adjusted EBITDA was $1.8 billion, compared with $1.6 billion in 2021, an increase of 11.8%. On a constant currency basis, full year Adjusted EBITDA increased 15.1%.
- FFO (Normalized) per share was $0.74 for the fourth quarter, compared with $0.74 in the fourth quarter of 2021. For the full year, FFO (Normalized) per share was $2.93, compared with $2.76 in 2021, or an increase of 6.4%.
- AFFO was $286.8 million for the fourth quarter, compared with $267.0 million in the fourth quarter of 2021, an increase of 7.4%, driven by improved Adjusted EBITDA, partially offset by increases in interest expense and cash taxes. For the full year, AFFO was $1.1 billion, compared with $1.0 billion in 2021, or an increase of 9.7%.
- AFFO per share was $0.98 for the fourth quarter, compared with $0.92 in the fourth quarter of 2021, an increase of 7.0%, driven by improved Adjusted EBITDA, partially offset by increases in interest expense and cash taxes. For the full year, AFFO per share was $3.80, compared with $3.48 in 2021, or an increase of 9.1%.
Dividend
On February 23, 2023, Iron Mountain's Board of Directors declared a quarterly cash dividend of $0.6185 per share for the first quarter. The first quarter 2023 dividend is payable on April 5, 2023, for shareholders of record on March 15, 2023.
Guidance
Iron Mountain issued full year 2023 guidance; details are summarized in the table below.
2023 Guidance(1) |
||
($ in millions, except per share data) |
|
|
|
2023 Guidance |
Y/Y % Change at Midpoint |
Total Revenue |
$5,500 - $5,600 |
~9% |
Adjusted EBITDA |
$1,940 - $1,975 |
~7% |
AFFO |
$1,150 - $1,175 |
~5% |
AFFO Per Share |
$3.91 - $4.00 |
~4% |
(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. |
About Iron Mountain
Iron Mountain Incorporated (NYSE: IRM) is a global leader in innovative storage, data center infrastructure, asset lifecycle management and information management services. Founded in 1951 and trusted by more than 225,000 customers worldwide, Iron Mountain helps customers CLIMB HIGHER™ to transform their businesses. Through a range of offerings including digital transformation, data centers, secure records storage, information management, asset lifecycle management, secure destruction, and art storage and logistics, Iron Mountain helps businesses bring light to their dark data, enabling customers to unlock value and intelligence from their stored digital and physical assets at speed and with security, while helping them meet their environmental goals.
To learn more about Iron Mountain, please visit: www.IronMountain.com and follow @IronMountain on Twitter and LinkedIn.
Forward Looking Statements
We have made statements in this press release that constitute "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995 and other securities laws. These forward-looking statements concern our current expectations regarding our future results from operations, economic performance, financial condition, goals, strategies, investment objectives, plans and achievements.
These forward-looking statements are subject to various known and unknown risks, uncertainties and other factors, and you should not rely upon them except as statements of our present intentions and of our present expectations, which may or may not occur. When we use words such as “believes”, “expects”, “anticipates”, “estimates”, “plans”, “intends”, “pursue”, “will” 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 or inability to execute our strategic growth plan, including our ability to invest according to plan, grow our businesses (including through joint ventures), incorporate alternative technologies into our offerings, achieve satisfactory returns on new product offerings, continue our revenue management, expand and manage our global operations, complete acquisitions on satisfactory terms, integrate acquired companies efficiently and transition to more sustainable sources of energy; (ii) changes in customer preferences and demand for our storage and information management services, including as a result of the shift from paper and tape storage to alternative technologies that require less physical space; (iii) the impact of our distribution requirements on our ability to execute our business plan; (iv) the costs of complying with and our ability to comply with laws, regulations and customer requirements, including those relating to data privacy and cybersecurity issues, as well as fire and safety and environmental standards; (v) the impact of attacks on our internal information technology (“IT”) systems, including the impact of such incidents on our reputation and ability to compete and any litigation or disputes that may arise in connection with such incidents; (vi) our ability to fund capital expenditures; (vii) our ability to remain qualified for taxation as a real estate investment trust for United States federal income tax purposes (“REIT”); (viii) changes in the political and economic environments in the countries in which we operate and changes in the global political climate; (ix) our ability to raise debt or equity capital and changes in the cost of our debt; (x) our ability to comply with our existing debt obligations and restrictions in our debt instruments; (xi) the impact of service interruptions or equipment damage and the cost of power on our data center operations; (xii) the cost or potential liabilities associated with real estate necessary for our business; (xiii) unexpected events, including those resulting from climate change or geopolitical events, could disrupt our operations and adversely affect our reputation and results of operations; (xiv) failures to implement and manage new IT systems; (xv) other trends in competitive or economic conditions affecting our financial condition or results of operations not presently contemplated; and (xvi) the other risks described in our periodic reports filed with the SEC, including under the caption “Risk Factors” in Part I, Item 1A of our Annual Report. Except as required by law, we undertake no obligation to update any forward-looking statements appearing in this release.
Reconciliation of Non-GAAP Measures
Throughout this release, Iron Mountain discusses (1) Adjusted EBITDA, (2) Adjusted EPS, (3) FFO (Nareit), (4) FFO (Normalized), and (5) 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, net income (loss) attributable to Iron Mountain Incorporated or cash flows from operating activities (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 their definitions are included later in this release.
Consolidated Balance Sheets (Unaudited; dollars in thousands) |
||||
|
|
12/31/2022 |
|
12/31/2021 |
ASSETS |
|
|
|
|
Current Assets: |
|
|
|
|
Cash and Cash Equivalents |
|
$141,797 |
|
$255,828 |
Accounts Receivable, Net |
|
1,174,915 |
|
961,419 |
Prepaid Expenses and Other |
|
230,433 |
|
224,020 |
Total Current Assets |
|
$1,547,145 |
|
$1,441,267 |
Property, Plant and Equipment: |
|
|
|
|
Property, Plant and Equipment |
|
$9,025,765 |
|
$8,647,303 |
Less: Accumulated Depreciation |
|
(3,910,321) |
|
(3,979,159) |
Property, Plant and Equipment, Net |
|
$5,115,444 |
|
$4,668,144 |
Other Assets, Net: |
|
|
|
|
Goodwill |
|
$4,882,734 |
|
$4,463,531 |
Customer and Supplier Relationships and Other Intangible Assets |
|
1,423,145 |
|
1,181,043 |
Operating Lease Right-of-Use Assets |
|
2,583,704 |
|
2,314,422 |
Other |
|
588,342 |
|
381,624 |
Total Other Assets, Net |
|
$9,477,925 |
|
$8,340,620 |
Total Assets |
|
$16,140,514 |
|
$14,450,031 |
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
Current Liabilities: |
|
|
|
|
Current Portion of Long-term Debt |
|
$87,546 |
|
$309,428 |
Accounts Payable |
|
469,198 |
|
369,145 |
Accrued Expenses and Other Current Liabilities |
|
1,031,910 |
|
1,032,537 |
Deferred Revenue |
|
328,910 |
|
307,470 |
Total Current Liabilities |
|
$1,917,564 |
|
$2,018,580 |
Long-term Debt, Net of Current Portion |
|
10,481,449 |
|
8,962,513 |
Long-term Operating Lease Liabilities, Net of Current Portion |
|
2,429,167 |
|
2,171,472 |
Other Long-term Liabilities |
|
317,376 |
|
144,053 |
Deferred Income Taxes |
|
263,005 |
|
223,934 |
Redeemable Noncontrolling Interests |
|
95,160 |
|
72,411 |
Total Long-term Liabilities |
|
$13,586,157 |
|
$11,574,383 |
Total Liabilities |
|
$15,503,721 |
|
$13,592,963 |
Equity |
|
|
|
|
Total Equity |
|
$636,793 |
|
$857,068 |
Total Liabilities and Equity |
|
$16,140,514 |
|
$14,450,031 |
Quarterly Consolidated Statements of Operations (Unaudited; dollars in thousands, except per-share data) |
||||||||||
|
Q4 2022 |
|
Q3 2022 |
|
Q/Q % Change |
|
|
Q4 2021 |
|
Y/Y % Change |
Revenues: |
|
|
|
|
|
|
|
|
|
|
Storage Rental |
$769,457 |
|
$760,370 |
|
1.2 % |
|
|
$725,177 |
|
6.1 % |
Service |
509,592 |
|
526,575 |
|
(3.2) % |
|
|
434,410 |
|
17.3 % |
Total Revenues |
$1,279,049 |
|
$1,286,945 |
|
(0.6) % |
|
|
$1,159,587 |
|
10.3 % |
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
Cost of Sales (excluding Depreciation and Amortization) |
$539,982 |
|
$546,041 |
|
(1.1) % |
|
|
$479,078 |
|
12.7 % |
Selling, General and Administrative |
279,161 |
|
285,299 |
|
(2.2) % |
|
|
262,461 |
|
6.4 % |
Depreciation and Amortization |
190,649 |
|
175,077 |
|
8.9 % |
|
|
173,277 |
|
10.0 % |
Acquisition and Integration Costs |
9,653 |
|
5,554 |
|
73.8 % |
|
|
9,349 |
|
3.3 % |
Restructuring and Other Transformation |
38,551 |
|
3,382 |
|
n/a |
|
|
76,740 |
|
(49.8) % |
(Gain) Loss on Disposal/Write-Down of PP&E, Net |
(27,144) |
|
(14,170) |
|
91.6 % |
|
|
(37,720) |
|
(28.0) % |
Total Operating Expenses |
$1,030,852 |
|
$1,001,183 |
|
3.0 % |
|
|
$963,185 |
|
7.0 % |
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss) |
$248,197 |
|
$285,762 |
|
(13.1) % |
|
|
$196,402 |
|
26.4 % |
Interest Expense, Net |
136,748 |
|
121,767 |
|
12.3 % |
|
|
104,510 |
|
30.8 % |
Other (Income) Expense, Net |
(31,597) |
|
(52,870) |
|
(40.2) % |
|
|
7,214 |
|
n/a |
Net Income (Loss) Before Provision (Benefit) for Income Taxes |
$143,046 |
|
$216,865 |
|
(34.0) % |
|
|
$84,678 |
|
68.9 % |
Provision (Benefit) for Income Taxes |
17,392 |
|
23,934 |
|
(27.3) % |
|
|
23,217 |
|
(25.1) % |
Net Income (Loss) |
$125,654 |
|
$192,931 |
|
(34.9) % |
|
|
$61,461 |
|
104.4 % |
Less: Net Income (Loss) Attributable to Noncontrolling Interests |
3,216 |
|
767 |
|
n/a |
|
|
(187) |
|
n/a |
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$122,437 |
|
$192,164 |
|
(36.3) % |
|
|
$61,648 |
|
98.6 % |
Net Income (Loss) Per Share Attributable to Iron Mountain Incorporated: |
|
|
|
|
|
|
|
|
|
|
Basic |
$0.42 |
|
$0.66 |
|
(36.4) % |
|
|
$0.21 |
|
100.0 % |
Diluted |
$0.42 |
|
$0.66 |
|
(36.4) % |
|
|
$0.21 |
|
100.0 % |
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Shares Outstanding - Basic |
291,227 |
|
290,937 |
|
0.1 % |
|
|
290,064 |
|
0.4 % |
Weighted Average Common Shares Outstanding - Diluted |
292,892 |
|
292,552 |
|
0.1 % |
|
|
291,811 |
|
0.4 % |
Full Year Consolidated Statements of Operations (Unaudited; dollars in thousands, except per-share data) |
|||||
|
Full Year 2022 |
|
Full Year 2021 |
|
% Change |
Revenues: |
|
|
|
|
|
Storage Rental |
$3,034,023 |
|
$2,870,119 |
|
5.7 % |
Service |
2,069,551 |
|
1,621,412 |
|
27.6 % |
Total Revenues |
$5,103,574 |
|
$4,491,531 |
|
13.6 % |
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
Cost of Sales (excluding Depreciation and Amortization) |
$2,189,120 |
|
$1,887,229 |
|
16.0 % |
Selling, General and Administrative |
1,140,577 |
|
1,022,559 |
|
11.5 % |
Depreciation and Amortization |
727,595 |
|
680,422 |
|
6.9 % |
Acquisition and Integration Costs |
47,746 |
|
12,764 |
|
n/a |
Restructuring and Other Transformation |
41,933 |
|
206,426 |
|
(79.7) % |
(Gain) Loss on Disposal/Write-Down of PP&E, Net |
(93,268) |
|
(172,041) |
|
(45.8) % |
Total Operating Expenses |
$4,053,703 |
|
$3,637,359 |
|
11.4 % |
|
|
|
|
|
|
Operating Income (Loss) |
$1,049,871 |
|
$854,172 |
|
22.9 % |
Interest Expense, Net |
488,014 |
|
417,961 |
|
16.8 % |
Other (Income) Expense, Net |
(69,781) |
|
(192,804) |
|
(63.8) % |
Net Income (Loss) Before Provision (Benefit) for Income Taxes |
$631,638 |
|
$629,015 |
|
0.4 % |
Provision (Benefit) for Income Taxes |
69,489 |
|
176,290 |
|
(60.6) % |
Net Income (Loss) |
$562,149 |
|
$452,725 |
|
24.2 % |
Less: Net Income (Loss) Attributable to Noncontrolling Interests |
5,168 |
|
2,506 |
|
106.2 % |
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$556,981 |
|
$450,219 |
|
23.7 % |
Net Income (Loss) Per Share Attributable to Iron Mountain Incorporated: |
|
|
|
|
|
Basic |
$1.92 |
|
$1.56 |
|
23.1 % |
Diluted |
$1.90 |
|
$1.55 |
|
22.6 % |
|
|
|
|
|
|
Weighted Average Common Shares Outstanding - Basic |
290,812 |
|
289,457 |
|
0.5 % |
Weighted Average Common Shares Outstanding - Diluted |
292,444 |
|
290,975 |
|
0.5 % |
Quarterly Reconciliation of Net Income (Loss) to Adjusted EBITDA (Dollars in thousands) |
||||||||||
|
Q4 2022 |
|
Q3 2022 |
|
Q/Q % Change |
|
|
Q4 2021 |
|
Y/Y % Change |
|
|
|
|
|
|
|
|
|
|
|
Net Income |
$125,654 |
|
$192,931 |
|
(34.9) % |
|
|
$61,461 |
|
104.4 % |
|
|
|
|
|
|
|
|
|
|
|
Add / (Deduct): |
|
|
|
|
|
|
|
|
|
|
Interest Expense, Net |
136,748 |
|
121,767 |
|
12.3 % |
|
|
104,510 |
|
30.8 % |
Provision (Benefit) for Income Taxes |
17,392 |
|
23,934 |
|
(27.3) % |
|
|
23,217 |
|
(25.1) % |
Depreciation and Amortization |
190,649 |
|
175,077 |
|
8.9 % |
|
|
173,277 |
|
10.0 % |
Acquisition and Integration Costs |
9,653 |
|
5,554 |
|
73.8 % |
|
|
9,349 |
|
3.3 % |
Restructuring and Other Transformation |
38,551 |
|
3,382 |
|
n/a |
|
|
76,740 |
|
(49.8) % |
(Gain) Loss on Disposal/Write-Down of PP&E, Net (Including Real Estate) |
(27,144) |
|
(14,170) |
|
91.6 % |
|
|
(37,720) |
|
(28.0) % |
Other (Income) Expense, Net, Excluding our Share of Losses (Gains) from our Unconsolidated Joint Ventures |
(34,455) |
|
(56,226) |
|
(38.7) % |
|
|
3,255 |
|
n/a |
Stock-Based Compensation Expense |
10,938 |
|
14,326 |
|
(23.7) % |
|
|
15,088 |
|
(27.5) % |
Our Share of Adjusted EBITDA Reconciling Items from our Unconsolidated Joint Ventures |
3,937 |
|
2,859 |
|
37.7 % |
|
|
1,557 |
|
152.9 % |
Adjusted EBITDA |
$471,923 |
|
$469,434 |
|
0.5 % |
|
|
$430,734 |
|
|
Adjusted EBITDA We define Adjusted EBITDA as net income (loss) before interest expense, net, provision (benefit) for income taxes, depreciation and amortization (inclusive of our share of Adjusted EBITDA from our unconsolidated joint ventures), and excluding certain items we do not believe to be indicative of our core operating results, specifically: (i) Acquisition and Integration Costs, (ii) Restructuring and Other Transformation; (iii) (Gain) loss on disposal/write-down of property, plant and equipment, net (including real estate); (iv) Other expense (income), net; and (v) Stock-based compensation expense. 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 flows 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. |
||||||||||
Full Year Reconciliation of Net Income (Loss) to Adjusted EBITDA (Dollars in thousands) |
|||||
|
Full Year 2022 |
|
Full Year 2021 |
|
% Change |
|
|
|
|
|
|
Net Income |
$562,149 |
|
$452,725 |
|
24.2 % |
Add / (Deduct): |
|
|
|
|
|
Interest Expense, Net |
488,014 |
|
417,961 |
|
16.8 % |
Provision (Benefit) for Income Taxes |
69,489 |
|
176,290 |
|
(60.6) % |
Depreciation and Amortization |
727,595 |
|
680,422 |
|
6.9 % |
Acquisition and Integration Costs |
47,746 |
|
12,764 |
|
n/a |
Restructuring and Other Transformation |
41,933 |
|
206,426 |
|
(79.7) % |
(Gain) Loss on Disposal/Write-Down of PP&E, Net (Including Real Estate) |
(93,268) |
|
(172,041) |
|
(45.8) % |
Other (Income) Expense, Net, Excluding our Share of Losses (Gains) from our Unconsolidated Joint Ventures |
(83,268) |
|
(205,746) |
|
(59.5) % |
Stock-Based Compensation Expense |
56,861 |
|
61,001 |
|
(6.8) % |
Our Share of Adjusted EBITDA Reconciling Items from our Unconsolidated Joint Ventures |
9,806 |
|
4,897 |
|
100.2 % |
Adjusted EBITDA |
$1,827,057 |
|
$1,634,699 |
|
11.8 % |
Quarterly Reconciliation of Reported Earnings per Share to Adjusted Earnings per Share |
||||||||||
|
Q4 2022 |
|
Q3 2022 |
|
Q/Q % Change |
|
|
Q4 2021 |
|
Y/Y % Change |
|
|
|
|
|
|
|
|
|
|
|
Reported EPS - Fully Diluted from Net Income (Loss) Attributable to Iron Mountain Incorporated |
$0.42 |
|
$0.66 |
|
(36.4) % |
|
|
$0.21 |
|
100.0 % |
Add / (Deduct): |
|
|
|
|
|
|
|
|
|
|
Acquisition and Integration Costs |
0.03 |
|
0.02 |
|
73.6 % |
|
|
0.03 |
|
9.9 % |
Restructuring and Other Transformation |
0.13 |
|
0.01 |
|
n/a |
|
|
0.26 |
|
(49.4) % |
(Gain) Loss on Disposal/Write-Down of PP&E, Net |
(0.09) |
|
(0.05) |
|
91.3 % |
|
|
(0.13) |
|
(28.7) % |
Other (Income) Expense, Net, Excluding our Share of Losses (Gains) from our Unconsolidated Joint Ventures |
(0.12) |
|
(0.19) |
|
(38.8) % |
|
|
0.01 |
|
n/a |
Stock-Based Compensation Expense |
0.04 |
|
0.05 |
|
(23.7) % |
|
|
0.05 |
|
(25.3) % |
Non-Cash amortization related to derivative instruments |
0.03 |
|
— |
|
— |
|
|
— |
|
— |
Tax Impact of Reconciling Items and Discrete Tax Items (1) |
(0.02) |
|
(0.01) |
|
34.9 % |
|
|
(0.01) |
|
85.4 % |
Net Income Attributable to Noncontrolling Interests |
0.01 |
|
— |
|
— |
|
|
— |
|
— |
Adjusted EPS - Fully Diluted from Net Income (Loss) Attributable to Iron Mountain Incorporated |
$0.43 |
|
$0.48 |
|
(10.4) % |
|
|
$0.43 |
|
0.2 % |
(1) The difference between our effective tax rates and our structural tax rate (or adjusted effective tax rates) for the quarters and years ended December 31, 2022 and 2021 is primarily due to (i) the reconciling items above, which impact our reported net income (loss) 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 for the quarters ended December 31, 2022, September 30, 2022, and December 31, 2021 was 15.2%, 16.5% and 17.7% respectively. |
||||||||||
| Adjusted Earnings Per Share, or Adjusted EPS We define Adjusted Earnings per Share (“Adjusted EPS”) as reported earnings per share fully diluted from net income (loss) attributable to Iron Mountain Incorporated (inclusive of our share of adjusted losses (gains) from our unconsolidated joint ventures) and excluding certain items, specifically: (i) Acquisition and Integration Costs; (ii) Restructuring and Other Transformation; (iii) Amortization related to the write-off of certain customer relationship intangible assets; (iv) (Gain) loss on disposal/write-down of property, plant and equipment, net (including real estate); (v) Other expense (income), net; (vi) Stock-based compensation expense; and (vii) Tax impact of reconciling items and discrete tax items. 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. |
||||||||||
Year to Date Reconciliation of Reported Earnings per Share to Adjusted Earnings per Share |
|||||
|
Full Year 2022 |
|
Full Year 2021 |
|
% Change |
|
|
|
|
|
|
Reported EPS - Fully Diluted from Net Income (Loss) Attributable to Iron Mountain Incorporated |
$1.90 |
|
$1.55 |
|
22.9 % |
Add / (Deduct): |
|
|
|
|
|
Acquisition and Integration Costs |
0.16 |
|
0.04 |
|
n/a |
Restructuring and Other Transformation |
0.14 |
|
0.71 |
|
(79.8) % |
Amortization Related to the Write-Off of Certain Customer Relationship Intangible Assets |
0.02 |
|
— |
|
— |
(Gain) Loss on Disposal/Write-Down of PP&E, Net |
(0.31) |
|
(0.59) |
|
(47.6) % |
Other (Income) Expense, Net, Excluding our Share of Losses (Gains) from our Unconsolidated Joint Ventures |
(0.28) |
|
(0.71) |
|
(59.9) % |
Stock-Based Compensation Expense |
0.19 |
|
0.21 |
|
(7.4) % |
Non-Cash amortization related to derivative instruments |
0.03 |
|
— |
|
— |
Tax Impact of Reconciling Items and Discrete Tax Items (1) |
(0.08) |
|
0.28 |
|
(129.8) % |
Net Income Attributable to Noncontrolling Interests |
0.02 |
|
0.01 |
|
76.7 % |
Adjusted EPS - Fully Diluted from Net Income (Loss) Attributable to Iron Mountain Incorporated |
$1.79 |
|
$1.51 |
|
18.6 % |
(1) The difference between our effective tax rates and our structural tax rate (or adjusted effective tax rates) for the quarters and years ended December 31, 2022 and 2021 is primarily due to (i) the reconciling items above, which impact our reported net income (loss) 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 Earnings per Share ("Adjusted EPS") for the year-to-date periods ended December 31, 2022 and 2021 was 15.2% and 17.7%, respectively. 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 the full year. This may result in the current period adjustment plus prior reported quarterly adjustments not summing to the full year adjustment. |
|||||
Quarterly Reconciliation of Net Income (Loss) to FFO and AFFO (Dollars in thousands, except per-share data) |
||||||||||
|
Q4 2022 |
|
Q3 2022 |
|
Q/Q % Change |
|
|
Q4 2021 |
|
Y/Y % Change |
|
|
|
|
|
|
|
|
|
|
|
Net Income |
$125,654 |
|
$192,931 |
|
(34.9) % |
|
|
$61,461 |
|
104.4 % |
Add / (Deduct): |
|
|
|
|
|
|
|
|
|
|
Real Estate Depreciation (1) |
78,902 |
|
74,652 |
|
5.7 % |
|
|
77,423 |
|
1.9 % |
(Gain) Loss on Sale of Real Estate, Net of Tax |
(29,629) |
|
(15,666) |
|
89.1 % |
|
|
(36,859) |
|
(19.6) % |
Data Center Lease-Based Intangible Assets Amortization (2) |
5,106 |
|
3,687 |
|
38.5 % |
|
|
10,910 |
|
(53.2) % |
FFO (Nareit) |
$180,033 |
|
$255,604 |
|
(29.6) % |
|
|
$112,935 |
|
59.4 % |
Add / (Deduct): |
|
|
|
|
|
|
|
|
|
|
Acquisition and Integration Costs |
9,653 |
|
5,554 |
|
73.8 % |
|
|
9,349 |
|
3.3 % |
Restructuring and Other Transformation |
38,551 |
|
3,382 |
|
n/a |
|
|
76,740 |
|
(49.8) % |
Loss (Gain) on Disposal/Write-Down of PP&E, Net (Excluding Real Estate) |
2,138 |
|
2,616 |
|
(18.3) % |
|
|
(861) |
|
n/a |
Other (Income) Expense, Net, Excluding our Share of Losses (Gains) from our Unconsolidated Joint Ventures |
(34,455) |
|
(56,226) |
|
(38.7) % |
|
|
3,255 |
|
n/a |
Stock-Based Compensation Expense |
10,938 |
|
14,326 |
|
(23.7) % |
|
|
15,088 |
|
(27.5) % |
Non-Cash amortization related to derivative instruments |
9,100 |
|
— |
|
— |
|
|
— |
|
— |
Real Estate Financing Lease Depreciation |
2,970 |
|
3,020 |
|
(1.7) % |
|
|
3,844 |
|
(22.7) % |
Tax Impact of Reconciling Items and Discrete Tax Items (3) |
(5,043) |
|
(5,184) |
|
(2.7) % |
|
|
(3,586) |
|
40.6 % |
Our Share of FFO (Normalized) Reconciling Items from our Unconsolidated Joint Ventures |
2,297 |
|
223 |
|
n/a |
|
|
(8) |
|
n/a |
FFO (Normalized) |
$216,182 |
|
$223,315 |
|
(3.2) % |
|
|
$216,757 |
|
(0.3) % |
Per Share Amounts (Fully Diluted Shares): |
|
|
|
|
|
|
|
|
|
|
FFO (Nareit) |
$0.61 |
|
$0.87 |
|
(29.9) % |
|
|
$0.39 |
|
56.4 % |
FFO (Normalized) |
$0.74 |
|
$0.76 |
|
(2.6) % |
|
|
$0.74 |
|
— |
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Shares Outstanding - Basic |
291,227 |
|
290,937 |
|
0.1 % |
|
|
290,064 |
|
0.4 % |
Weighted Average Common Shares Outstanding - Diluted |
292,892 |
|
292,552 |
|
0.1 % |
|
|
291,811 |
|
0.4 % |
(1) Includes depreciation expense related to owned real estate assets (land improvements, buildings, building improvements, leasehold improvements and racking), excluding depreciation related to financing leases. (2) Includes amortization expense for Data Center In-Place Lease Intangible Assets and Data Center Tenant Relationship Intangible Assets. (3) Represents the tax impact of (i) the reconciling items above, which impact our reported net income (loss) before provision (benefit) for income taxes but have an insignificant impact on our reported provision (benefit) from income taxes and (ii) other discrete tax items. |
||||||||||
Funds From Operations, or FFO (Nareit), and FFO (Normalized) Funds from operations ("FFO") is defined by the National Association of Real Estate Investment Trusts as net income (loss) excluding depreciation on real estate assets, losses and gains on sale of real estate, net of tax, and amortization of data center leased-based intangibles (“FFO (Nareit)”). We calculate our FFO measure, including FFO (Nareit), adjusting for our share of reconciling items from our unconsolidated joint ventures. 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 (loss).
We modify FFO (Nareit), as is common among REITs seeking to provide financial measures that most meaningfully reflect their particular business ("FFO (Normalized)"). Our definition of FFO (Normalized) excludes certain items included in FFO (Nareit) that we believe are not indicative of our core operating results, specifically: (i) Acquisition and Integration Costs; (ii) Restructuring and other transformation; (iii) (Gain) Loss on disposal/write-down of property, plant and equipment, net (excluding real estate); (iv) Other expense (income), net; (v) Stock-based compensation expense; (vi) Non-cash amortization related to derivative instruments; (vii) Real estate financing lease depreciation; and (viii) Tax impact of reconciling items and discrete tax items.
FFO (Normalized) per share FFO (Normalized) divided by weighted average fully-diluted shares outstanding. |
||||||||||
Quarterly Reconciliation of Net Income (Loss) to FFO and AFFO (continued) (Dollars in thousands, except per-share data) |
||||||||||
|
Q4 2022 |
|
Q3 2022 |
|
Q/Q % Change |
|
|
Q4 2021 |
|
Y/Y % Change |
|
|
|
|
|
|
|
|
|
|
|
FFO (Normalized) |
$216,182 |
|
$223,315 |
|
(3.2) % |
|
|
$216,757 |
|
(0.3) % |
Add / (Deduct): |
|
|
|
|
|
|
|
|
|
|
Non-Real Estate Depreciation |
46,486 |
|
36,458 |
|
27.5 % |
|
|
36,535 |
|
27.2 % |
Amortization Expense (1) |
45,453 |
|
46,764 |
|
(2.8) % |
|
|
36,181 |
|
25.6 % |
Amortization of Deferred Financing Costs |
4,508 |
|
4,472 |
|
0.8 % |
|
|
4,078 |
|
10.5 % |
Revenue Reduction Associated with Amortization of Customer Inducements and Above- and Below-Market Leases |
2,587 |
|
1,851 |
|
39.7 % |
|
|
2,274 |
|
13.8 % |
Non-Cash Rent Expense (Income) |
6,024 |
|
5,522 |
|
9.1 % |
|
|
2,165 |
|
178.2 % |
Reconciliation to Normalized Cash Taxes |
916 |
|
7,366 |
|
(87.6) % |
|
|
13,009 |
|
(93.0) % |
Our Share of AFFO Reconciling Items from our Unconsolidated Joint Ventures |
974 |
|
1,193 |
|
(18.3) % |
|
|
1,747 |
|
(44.2) % |
Less: |
|
|
|
|
|
|
|
|
|
|
Recurring Capital Expenditures |
36,340 |
|
38,972 |
|
(6.8) % |
|
|
45,714 |
|
(20.5) % |
AFFO |
$286,791 |
|
$287,971 |
|
(0.4) % |
|
|
$267,032 |
|
7.4 % |
|
|
|
|
|
|
|
|
|
|
|
Per Share Amounts (Fully Diluted Shares): |
|
|
|
|
|
|
|
|
|
|
AFFO Per Share |
$0.98 |
|
$0.98 |
|
(0.5) % |
|
|
$0.92 |
|
7.0 % |
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Shares Outstanding - Basic |
291,227 |
|
290,937 |
|
0.1 % |
|
|
290,064 |
|
0.4 % |
Weighted Average Common Shares Outstanding - Diluted |
292,892 |
|
292,552 |
|
0.1 % |
|
|
291,811 |
|
0.4 % |
(1) Includes Customer and Supplier Relationship Value, intake costs, acquisition of customer relationships, and other intangibles. Excludes amortization of capitalized commissions. |
||||||||||
Adjusted Funds From Operations, or AFFO
AFFO per share
|
||||||||||
Full Year Reconciliation of Net Income (Loss) to FFO and AFFO (Dollars in thousands, except per-share data) |
|||||
|
Full Year 2022 |
|
Full Year 2021 |
|
% Change |
|
|
|
|
|
|
Net Income |
$562,149 |
|
$452,725 |
|
24.2 % |
Add / (Deduct): |
|
|
|
|
|
Real Estate Depreciation (1) |
307,895 |
|
307,717 |
|
0.1 % |
(Gain) Loss on Sale of Real Estate, Net of Tax |
(94,059) |
|
(142,892) |
|
(34.2) % |
Data Center Lease-Based Intangible Assets Amortization (2) |
16,955 |
|
42,333 |
|
(59.9) % |
FFO (Nareit) |
$792,940 |
|
$659,883 |
|
20.2 % |
Add / (Deduct): |
|
|
|
|
|
Acquisition and Integration Costs |
47,746 |
|
12,764 |
|
n/a |
Restructuring and Other Transformation |
41,933 |
|
206,426 |
|
(79.7) % |
Loss (Gain) on Disposal/Write-Down of PP&E, Net (Excluding Real Estate) |
1,564 |
|
(4) |
|
(141.7) % |
Other (Income) Expense, Net, Excluding our Share of Losses (Gains) from our Unconsolidated Joint Ventures |
(83,268) |
|
(205,746) |
|
(59.5) % |
Stock-Based Compensation Expense |
56,861 |
|
61,001 |
|
(6.8) % |
Non-Cash amortization related to derivative instruments |
9,100 |
|
— |
|
— |
Real Estate Financing Lease Depreciation |
13,197 |
|
14,635 |
|
(9.8) % |
Tax Impact of Reconciling Items and Discrete Tax Items (3) |
(25,190) |
|
56,822 |
|
(144.3) % |
Our Share of FFO (Normalized) Reconciling Items from our Unconsolidated Joint Ventures |
2,874 |
|
(38) |
|
n/a |
FFO (Normalized) |
$857,757 |
|
$801,996 |
|
7.0 % |
Per Share Amounts (Fully Diluted Shares): |
|
|
|
|
|
FFO (Nareit) |
$2.71 |
|
$2.27 |
|
19.6 % |
FFO (Normalized) |
$2.93 |
|
$2.76 |
|
6.4 % |
|
|
|
|
|
|
Weighted Average Common Shares Outstanding - Basic |
290,812 |
|
289,457 |
|
0.5 % |
Weighted Average Common Shares Outstanding - Diluted |
292,444 |
|
290,975 |
|
0.5 % |
(1) Includes depreciation expense related to owned real estate assets (land improvements, buildings, building improvements, leasehold improvements and racking), excluding depreciation related to financing leases.
|
|||||
Full Year Reconciliation of Net Income (Loss) to FFO and AFFO (continued) (Dollars in thousands, except per-share data) |
|||||
|
Full Year 2022 |
|
Full Year 2021 |
|
% Change |
|
|
|
|
|
|
FFO (Normalized) |
$857,757 |
|
$801,996 |
|
7.0 % |
Add / (Deduct): |
|
|
|
|
|
Non-Real Estate Depreciation |
157,892 |
|
142,720 |
|
10.6 % |
Amortization Expense (1) |
191,043 |
|
142,278 |
|
34.3 % |
Amortization of Deferred Financing Costs |
18,044 |
|
16,548 |
|
9.0 % |
Revenue Reduction Associated with Amortization of Customer Inducements and Above- and Below-Market Leases |
8,119 |
|
8,852 |
|
(8.3) % |
Non-Cash Rent Expense (Income) |
19,056 |
|
15,256 |
|
24.9 % |
Reconciliation to Normalized Cash Taxes |
(3,622) |
|
27,801 |
|
(113.0) % |
Our Share of AFFO Reconciling Items from our Unconsolidated Joint Ventures |
4,135 |
|
4,649 |
|
(11.1) % |
Less: |
|
|
|
|
|
Recurring Capital Expenditures |
142,496 |
|
148,201 |
|
(3.8) % |
AFFO |
$1,109,930 |
|
$1,011,899 |
|
9.7 % |
|
|
|
|
|
|
Per Share Amounts (Fully Diluted Shares): |
|
|
|
|
|
AFFO Per Share |
$3.80 |
|
$3.48 |
|
9.1 % |
|
|
|
|
|
|
Weighted Average Common Shares Outstanding - Basic |
290,812 |
|
289,457 |
|
0.5 % |
Weighted Average Common Shares Outstanding - Diluted |
292,444 |
|
290,975 |
|
0.5 % |
(1) Includes Customer and Supplier Relationship Value, intake costs, acquisition of customer relationships, and other intangibles. Excludes amortization of capitalized commissions. |
|||||
