Back to GetFilings.com




Use these links to rapidly review the document
Index



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 10-Q

(Mark One)  

ý

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended March 31, 2004

or

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Transition Period from                             to                              

Commission file number 1-13045


IRON MOUNTAIN INCORPORATED
(Exact Name of Registrant as Specified in its Charter)

Pennsylvania
(State or Other Jurisdiction of
Incorporation or Organization)
  23-2588479
(I.R.S. Employer Identification No.)

745 Atlantic Avenue, Boston, MA 02111
(Address of Principal Executive Offices, Including Zip Code)

(617) 535-4766
(Registrant's Telephone Number, Including Area Code)

        Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý    No o

        Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ý    No o

        Number of shares of the registrant's Common Stock at May 3, 2004: 85,891,427




IRON MOUNTAIN INCORPORATED

Index

 
   
  Page
PART I—FINANCIAL INFORMATION

Item 1    —

 

Unaudited Consolidated Financial Statements

 

 

 

 

Consolidated Balance Sheets at December 31, 2003 and March 31, 2004 (Unaudited)

 

3

 

 

Consolidated Statements of Operations for the Three Months Ended March 31, 2003 and 2004 (Unaudited)

 

4

 

 

Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2003 and 2004 (Unaudited)

 

5

 

 

Notes to Consolidated Financial Statements (Unaudited)

 

6

Item 2    —

 

Management's Discussion and Analysis of Financial Condition and Results of Operations

 

26

Item 3    —

 

Quantitative and Qualitative Disclosures About Market Risk

 

42

Item 4    —

 

Controls and Procedures

 

43

PART II—OTHER INFORMATION

 

 

Item 1    —

 

Legal Proceedings

 

45

Item 6    —

 

Exhibits and Reports on Form 8-K

 

45

 

 

Signature

 

47

2



Part I. Financial Information

Item 1. Unaudited Consolidated Financial Statements


IRON MOUNTAIN INCORPORATED

CONSOLIDATED BALANCE SHEETS

(In Thousands, except Share and Per Share Data)

(Unaudited)

 
  December 31,
2003

  March 31,
2004

 
ASSETS              
Current Assets:              
  Cash and cash equivalents   $ 74,683   $ 30,978  
  Accounts receivable (less allowances of $20,922 and $17,810, respectively)     279,800     305,001  
  Deferred income taxes     33,043     31,458  
  Prepaid expenses and other     84,057     62,275  
   
 
 
      Total Current Assets     471,583     429,712  
Property, Plant and Equipment:              
  Property, plant and equipment     1,950,893     2,019,642  
  Less—Accumulated depreciation     (458,626 )   (494,812 )
   
 
 
      Net Property, Plant and Equipment     1,492,267     1,524,830  
Other Assets, net:              
  Goodwill     1,776,279     1,830,367  
  Customer relationships and acquisition costs     116,466     149,111  
  Deferred financing costs     23,934     28,866  
  Other     11,570     46,003  
   
 
 
      Total Other Assets, net     1,928,249     2,054,347  
   
 
 
      Total Assets   $ 3,892,099   $ 4,008,889  
   
 
 
LIABILITIES AND SHAREHOLDERS' EQUITY              
Current Liabilities:              
  Current portion of long-term debt   $ 115,781   $ 34,351  
  Accounts payable     87,006     82,677  
  Accrued expenses     234,426     208,259  
  Deferred revenue     107,857     109,694  
  Other current liabilities     39,675     567  
   
 
 
      Total Current Liabilities     584,745     435,548  
Long-term Debt, net of current portion     1,974,147     2,262,768  
Other Long-term Liabilities     24,499     27,582  
Deferred Rent     20,578     20,724  
Deferred Income Taxes     146,231     150,231  
Commitments and Contingencies (see Note 9)              
Minority Interests     75,785     11,493  
Shareholders' Equity:              
  Preferred stock (par value $0.01; authorized 10,000,000 shares; none issued and outstanding)          
  Common stock (par value $0.01; authorized 150,000,000 shares; issued and outstanding 85,575,254 shares and 85,842,498 shares, respectively)     856     858  
  Additional paid-in capital     1,034,070     1,041,454  
  Retained earnings     39,234     62,231  
  Accumulated other comprehensive items, net     (8,046 )   (4,000 )
   
 
 
      Total Shareholders' Equity     1,066,114     1,100,543  
   
 
 
      Total Liabilities and Shareholders' Equity   $ 3,892,099   $ 4,008,889  
   
 
 

The accompanying notes are an integral part of these consolidated financial statements.

3



IRON MOUNTAIN INCORPORATED

CONSOLIDATED STATEMENTS OF OPERATIONS

(In Thousands, except Per Share Data)

(Unaudited)

 
  Three Months Ended
March 31,

 
  2003
  2004
Revenues:            
  Storage   $ 202,831   $ 248,595
  Service and storage material sales     148,980     185,327
   
 
    Total Revenues     351,811     433,922
Operating Expenses:            
  Cost of sales (excluding depreciation)     160,151     198,310
  Selling, general and administrative     91,156     112,460
  Depreciation and amortization     29,949     37,280
  (Gain) Loss on disposal/writedown of property, plant and equipment, net     (1,672 )   120
   
 
    Total Operating Expenses     279,584     348,170
Operating Income     72,227     85,752
Interest Expense, Net     35,565     43,459
Other (Income) Expense, Net     (3,260 )   2,270
   
 
    Income Before Provision for Income Taxes and Minority Interest     39,922     40,023
Provision for Income Taxes     17,338     16,550
Minority Interest in Earnings of Subsidiaries     1,300     476
   
 
    Net Income   $ 21,284   $ 22,997
   
 
Net Income per Share—Basic   $ 0.25   $ 0.27
   
 
Net Income per Share—Diluted   $ 0.25   $ 0.26
   
 
Weighted Average Common Shares Outstanding—Basic     85,097     85,705
   
 
Weighted Average Common Shares Outstanding—Diluted     86,551     87,178
   
 

The accompanying notes are an integral part of these consolidated financial statements.

4



IRON MOUNTAIN INCORPORATED

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands)

(Unaudited)

 
  Three Months Ended March 31,
 
 
  2003
  2004
 
Cash Flows from Operating Activities:              
  Net income   $ 21,284   $ 22,997  
Adjustments to reconcile net income to cash flows provided by operating activities:              
  Minority interests     1,300     476  
  Depreciation     27,820     34,917  
  Amortization (includes deferred financing costs and bond discount of $1,129 and $752, respectively)     3,258     3,115  
  Provision for deferred income taxes     16,050     15,214  
  Loss on early extinguishment of debt     1,824     2,433  
  (Gain) Loss on disposal/writedown of property, plant and equipment, net     (1,672 )   120  
  Gain on foreign currency and other, net     (5,012 )   (3,216 )
Changes in Assets and Liabilities (exclusive of acquisitions):              
  Accounts receivable     (20,004 )   (20,030 )
  Prepaid expenses and other current assets     6,000     2,788  
  Accounts payable     (4,003 )   (5,075 )
  Accrued expenses, deferred revenue and other current liabilities     (10,470 )   (13,475 )
  Other assets and long-term liabilities     149     1,344  
   
 
 
  Cash Flows from Operating Activities     36,524     41,608  
Cash Flows from Investing Activities:              
  Capital expenditures     (49,633 )   (43,174 )
  Cash paid for acquisitions, net of cash acquired     (17,160 )   (167,643 )
  Additions to customer relationship and acquisition costs     (2,155 )   (2,682 )
  Investment in convertible preferred stock     (1,357 )    
  Proceeds from sales of property and equipment     6,202     125  
   
 
 
  Cash Flows from Investing Activities     (64,103 )   (213,374 )
Cash Flows from Financing Activities:              
  Repayment of debt and term loans     (6,738 )   (511,989 )
  Proceeds from borrowings and term loans     11,540     427,436  
  Early retirement of senior subordinated notes     (24,241 )   (20,797 )
  Net proceeds from sales of senior subordinated notes         269,427  
  Debt financing (repayment to) and equity contribution from (distribution to) minority shareholders, net     2,424     (40,446 )
  Other, net     1,653     3,079  
   
 
 
  Cash Flows from Financing Activities     (15,362 )   126,710  
Effect of exchange rates on cash and cash equivalents     230     1,351  
   
 
 
Decrease in Cash and Cash Equivalents     (42,711 )   (43,705 )
Cash and Cash Equivalents, Beginning of Period     56,292     74,683  
   
 
 
Cash and Cash Equivalents, End of Period   $ 13,581   $ 30,978  
   
 
 

The accompanying notes are an integral part of these consolidated financial statements.

5



IRON MOUNTAIN INCORPORATED

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(In Thousands, Except Share and Per Share Data)

(Unaudited)

(1) General

        The interim consolidated financial statements are presented herein without audit and, in the opinion of management, reflect all adjustments of a normal recurring nature necessary for a fair presentation. Interim results are not necessarily indicative of results for a full year.

        The consolidated balance sheet presented as of December 31, 2003 has been derived from the consolidated financial statements that have been audited by our independent auditors. The unaudited consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in the annual financial statements prepared in accordance with accounting principles generally accepted in the United States have been omitted pursuant to those rules and regulations, but we believe that the disclosures are adequate to make the information presented not misleading. The consolidated financial statements and notes included herein should be read in conjunction with the consolidated financial statements and notes included in our Annual Report on Form 10-K for the year ended December 31, 2003.

        Certain reclassifications have been made to the 2003 financial statements to conform to the 2004 presentation.

(2) Summary of Significant Accounting Policies

        The accompanying financial statements reflect our financial position and results of operations on a consolidated basis. Financial position and results of operations of Iron Mountain Europe Limited ("IME"), our European subsidiary, are consolidated for the appropriate periods based on its fiscal year ended October 31. All significant intercompany account balances have been eliminated or presented to reflect the underlying economics of the transactions.

        Local currencies are considered the functional currencies for most of our operations outside the United States. All assets and liabilities are translated at period-end exchange rates, and revenues and expenses are translated at average exchange rates for the applicable period, in accordance with Statement of Financial Accounting Standards ("SFAS") No. 52, "Foreign Currency Translation." Resulting translation adjustments are reflected in the accumulated other comprehensive items component of shareholders' equity. The gain or loss on foreign currency transactions, including those related to U.S. dollar denominated 81/8% senior notes of our Canadian subsidiary (the "Subsidiary notes") and those related to the foreign currency denominated intercompany obligations of our foreign subsidiaries to us, are included in other (income) expense, net, on our consolidated statements of operations. The total of such net gains amounted to $5,084 and $108 for the three months ended March 31, 2003 and 2004, respectively.


        We apply the provisions of SFAS No. 142, "Goodwill and Other Intangible Assets." Under SFAS No. 142, goodwill and intangible assets with indefinite lives are not amortized but are reviewed

6


annually for impairment or more frequently if impairment indicators arise. Separable intangible assets that are not deemed to have indefinite lives are amortized over their useful lives.

        We have selected October 1 as our annual goodwill impairment review date. We performed our last annual goodwill impairment review as of October 1, 2003 and noted no impairment of goodwill at our reporting units as of that date. As of March 31, 2004, no factors were identified that would alter this assessment.

        The changes in the carrying value of goodwill attributable to each reportable operating segment for the period ended March 31, 2004 are as follows:

 
  Business
Management
Records

  Off-Site
Data
Protection

  International
  Corporate
& Other

  Total
Consolidated

 
Balance as of December 31, 2003   $ 1,218,472   $ 244,621   $ 311,815   $ 1,371   $ 1,776,279  
Goodwill acquired during the period     13,030         19,202         32,232  
Adjustments to purchase reserves     (222 )   (40 )   4,116         3,854  
Fair value adjustments     (777 )       (722 )       (1,499 )
Other adjustments and currency effects     (842 )   16     20,327         19,501  
   
 
 
 
 
 
Balance as of March 31, 2004   $ 1,229,661   $ 244,597   $ 354,738   $ 1,371   $ 1,830,367  
   
 
 
 
 
 

        The components of our amortizable intangible assets at March 31, 2004 are as follows:

 
  Gross Carrying
Amount

  Accumulated
Amortization

  Net Carrying
Amount

Customer Relationships and Acquisition Costs   $ 165,276   $ 16,165   $ 149,111
Non-Compete Agreements     8,778     7,423     1,355
Deferred Financing Costs     35,379     6,513     28,866
   
 
 
Total   $ 209,433   $ 30,101   $ 179,332
   
 
 

        As of January 1, 2003, we adopted the measurement provisions of SFAS No. 123, "Accounting for Stock-Based Compensation," as amended by SFAS No. 148, "Accounting for Stock-Based Compensation—Transition and Disclosure." As a result we began using the fair value method of accounting in our financial statements beginning January 1, 2003 using the prospective method. The prospective method involves recognizing expense for the fair value for all awards granted or modified in the year of adoption and thereafter with no expense recognition for previous awards. Additionally, we recognize expense related to the discount embedded in our employee stock purchase plan. We will apply the fair value recognition provisions to all stock based awards granted, modified or settled on or after January 1, 2003 and will continue to provide the required pro forma information for all awards previously granted, modified or settled before January 1, 2003.

7


        Had we elected to recognize compensation cost based on the fair value of the options granted at grant date as prescribed by SFAS No. 123 and No. 148 for options granted prior to January 1, 2003, net income and net income per share would have been changed to the pro forma amounts indicated in the table below:

 
  Three Months Ended
March 31, 2003

  Three Months Ended
March 31, 2004

 
Net income, as reported   $ 21,284   $ 22,997  
Add: Stock-based employee compensation expense included in reported net income, net of tax benefit     23     443  
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of tax benefit     (538 )   (927 )
   
 
 
Net income, pro forma   $ 20,769   $ 22,513  
   
 
 
Earnings per share:              
  Basic—as reported     0.25     0.27  
  Basic—pro forma     0.24     0.26  
  Diluted—as reported     0.25     0.26  
  Diluted—pro forma     0.24     0.26  

        The weighted average fair value of options granted for the three months ended March 31, 2003 and 2004 was $9.44 and $12.09 per share, respectively. The values were estimated on the date of grant using the Black-Scholes option pricing model. The following table summarizes the weighted average assumptions used for grants in the respective period:

Weighted Average Assumption

  Three Months Ended
March 31, 2003

  Three Months Ended
March 31, 2004

Expected volatility   27.5%   25.5%
Risk-free interest rate   2.98   3.08
Expected dividend yield   None   None
Expected life of the option   5.0 years   5.0 years

        In accordance with SFAS No. 128, "Earnings per Share," basic net income per common share is calculated by dividing net income by the weighted average number of common shares outstanding. The calculation of diluted net income per share is consistent with that of basic net income per share but gives effect to all potential common shares (that is, securities such as options, warrants or convertible securities) that were outstanding during the period, unless the effect is antidilutive. Potential common shares, substantially attributable to stock options, included in the calculation of diluted net income per share totaled 1,454,235 shares and 1,472,515 shares for the three months ended March 31, 2003 and 2004, respectively. Potential common shares of 236,067 for the three months ended March 31, 2003 and no shares for the three months ended March 31, 2004, have been excluded from the calculation of diluted net income per share, as their effects are antidilutive.

8



        For the three months ended March 31, 2003 and 2004, cash payments for interest were $27,628 and $46,277, respectively, and cash payments for income taxes were $449 and $3,106, respectively.

        In January and December 2003, the Financial Accounting Standards Board ("FASB") issued FASB Interpretation No. 46 ("FIN 46") and No. 46, revised ("FIN 46R"), "Consolidation of Variable Interest Entities." These statements, which address perceived weaknesses in accounting for entities commonly known as special-purpose or off-balance-sheet, require consolidation of certain interests or arrangements by virtue of holding a controlling financial interest in such entities. Certain provisions of FIN 46R related to interests in special purpose entities were applicable for the period ended December 31, 2003. We applied FIN 46R to our interests in all entities subject to the interpretation as of and for the three months ended March 31, 2004. Adoption of this new method of accounting for variable interest entities did not have a material impact on our consolidated results of operations and financial position.

(3) Comprehensive Income

        SFAS No. 130, "Reporting Comprehensive Income," requires presentation of the components of comprehensive income, including the changes in equity from non-owner sources such as unrealized gains (losses) on hedging transactions, securities and foreign currency translation adjustments. Our total comprehensive income is as follows:

 
  Three Months Ended March 31,
 
  2003
  2004
Comprehensive Income:            
  Net Income   $ 21,284   $ 22,997
  Other Comprehensive Income (Loss):            
    Foreign Currency Translation Adjustments     6,806     3,565
    Unrealized Gain on Hedging Contracts     435     427
    Unrealized (Loss) Gain on Securities     (20 )   54
   
 
Comprehensive Income   $ 28,505   $ 27,043
   
 

(4) Derivative Instruments and Hedging Activities

        SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities," requires that every derivative instrument be recorded in the balance sheet as either an asset or a liability measured at its fair value. Periodically, we acquire derivative instruments that are intended to hedge either cash flows or values that are subject to exchange or other market price risk, and not for trading purposes. We have formally documented our hedging relationships, including identification of the hedging instruments and the hedge items, as well as our risk management objectives and strategies for undertaking each

9



hedge transaction. Given the recurring nature of our revenues and the long term nature of our asset base, we have the ability and the preference to use long term, fixed interest rate debt to finance our business, thereby preserving our long term returns on invested capital. We target a range 80% to 85% of our debt portfolio to be long term and fixed with respect to interest rates. Occasionally, we will use floating to fixed interest rate swaps as a tool to maintain our targeted level of fixed rate debt. In addition we will use borrowings in foreign currencies, either obtained domestically or by our foreign subsidiaries, to naturally hedge foreign currency risk associated with our international investments. Sometimes we enter into currency swaps to temporarily hedge an overseas investment, such as a major acquisition, while we arrange permanent financing.

        We have entered into two interest rate swap agreements, which are derivatives as defined by SFAS No. 133 and designated as cash flow hedges. These swap agreements hedge interest rate risk on certain amounts of our term loan. We have recorded, in the accompanying consolidated balance sheet, the estimated cost to terminate these swaps (fair value of the derivative liability), a deferred tax asset and a corresponding charge to accumulated other comprehensive items of $12,762 ($8,828 recorded in accrued expenses and $3,934 recorded in other long-term liabilities), $4,653 and $8,109, respectively, as of March 31, 2004. For the three months ended March 31, 2003 and 2004, we recorded additional interest expense of $2,118 and $2,237, respectively, resulting from interest rate swap settlements. These interest rate swap agreements were determined to be highly effective, and therefore no ineffectiveness was recorded in earnings.

        In addition, we have entered into a third interest rate swap agreement, which was designated as a cash flow hedge through December 31, 2002. This swap agreement hedged interest rate risk on certain amounts of our variable operating lease commitments. We have recorded, in the accompanying consolidated balance sheet, the estimated cost to terminate this swap (fair value of the derivative liability) of $795 (which was all recorded in accrued expenses) as of March 31, 2004. For the three months ended March 31, 2003 and 2004, we recorded additional interest expense of $493 and $528, respectively, resulting from the settlements associated with this interest rate swap agreement. Additionally, as a result of the repayment of the real estate term loans discussed in Note 6, we recorded an additional $795 of interest in the three months ended March 31, 2004, representing the fair value of the derivative liability at March 31, 2004.

        Also, we consolidated a variable interest entity ("VIE III", collectively with our two other variable interest entities, our "Variable Interest Entities") which had entered into an interest rate swap agreement upon its inception that was designated as a cash flow hedge. This swap agreement hedges the majority of interest rate risk associated with VIE III's real estate term loans. We have recorded, in the accompanying consolidated balance sheets, the estimated cost to terminate this swap (fair value of the derivative liability), a deferred tax asset and a corresponding charge to accumulated other comprehensive items of $12,135 ($4,873 recorded in accrued expenses and $7,262 recorded in other long-term liabilities), $4,424 and $7,711, respectively, as of March 31, 2004. For the three months ended March 31, 2003 and 2004, we recorded additional interest expense of $1,161 and $1,228, respectively, resulting from interest rate swap settlements. This interest rate swap agreement has been since inception and continues to be a highly effective hedge, and therefore no ineffectiveness was recorded in earnings.

10



        In July 2003, we provided the initial financing totaling 190,459 British pounds sterling to IME for all of the consideration associated with the acquisition of the European information management services business of Hays plc ("Hays IMS") using cash on hand and borrowings under our revolving credit facility. We recorded a foreign currency gain of $11,866 in other (income) expense, net for this intercompany balance for the three months ended March 31, 2004. In order to minimize the foreign currency risk associated with providing IME with the consideration necessary for the acquisition of Hay IMS, we borrowed 80,000 British pounds sterling under our revolving credit facility to create a natural hedge. We recorded a foreign currency loss of $2,995 on the translation of this revolving credit balance to U.S. dollars in other (income) expense, net for the three months ended March 31, 2004.

        In addition, on July 16, 2003, we entered into two cross currency swaps with a combined notional value of 100,000 British pounds sterling. We settled these swaps in March 2004 by paying our counter parties a total of $27,714 representing the fair market value of the derivative and the associated swap costs, of which $18,978 was accrued for as of December 31, 2003. For the three months ended March 31, 2004, we recorded a foreign currency loss for this swap of $8,736 in other (income) expense, net in the accompanying consolidated statement of operations. Upon settlement, we received $162,800 in exchange for 100,000 British pounds sterling. We did not designate these swaps as hedges and, therefore, all mark to market fluctuations of the swaps were recorded in other (income) expense, net in our consolidated statements of operations from inception to settlement of the swaps.

(5) Acquisitions

        During the three months ended March 31, 2004, we purchased substantially all of the assets, and assumed certain liabilities, of four businesses.

        In February 2004, we completed the acquisition of Mentmore plc's ("Mentmore") 49.9% equity interest in IME for total consideration of 82,500 British pounds sterling ($154,000) in cash. Included in this amount is the repayment of all trade and working capital funding owed to Mentmore by IME. Completion of the transaction gives us 100% ownership of IME, affording us full access to all future cash flows and greater strategic and financial flexibility. This transaction should have no material impact on revenue or operating income since we already fully consolidate IME's financial results. As we will be using the purchase method of accounting for this acquisition, the net assets of IME will be adjusted to reflect 49.9% of the difference between the fair market value and their current carrying value.

        Each of the 2004 acquisitions were accounted for using the purchase method of accounting, and accordingly, the results of operations for each acquisition have been included in our consolidated results from their respective acquisition dates. Cash consideration for the various acquisitions was provided through our credit facilities and the issuance of certain of our senior subordinated notes.

11



        A summary of the consideration paid and the allocation of the purchase price of all 2004 acquisitions is as follows:

Cash Paid (net of cash acquired)(1)   $ 132,368  
Fair Value of Identifiable Net Assets Acquired:        
  Fair Value of Identifiable Assets Acquired(2)     (37,742 )
  Liabilities Assumed(3)     6,617  
  Minority Interest(4)     (69,011 )
   
 
  Total Fair Value of Identifiable Net Assets Acquired     (100,136 )
   
 
Recorded Goodwill   $ 32,232  
   
 

(1)
Included in cash paid for acquisitions in the consolidated statement of cash flows for the three months ended March 31, 2004 is $34,699 associated with an IME acquisition, which will be recorded in our second quarter of 2004 due to differences in consolidation periods. Such amount was funded by Iron Mountain Incorporated in March 2004 and is included in other assets, net in the accompanying consolidated balance sheet at March 31, 2004. Also included in cash paid for acquisitions in the consolidated statement of cash flows for the three months ended March 31, 2004 is $576 of contingent and other payments that were paid in 2004 related to acquisitions made in 1999 and 2003.

(2)
Comprised primarily of accounts receivable, prepaid expenses and other, land, buildings, racking, leasehold improvements, and customer relationship assets.

(3)
Comprised primarily of accounts payable, accrued expenses and notes payable.

(4)
Comprised primarily of the carrying value of Mentmore's 49.9% minority interest in IME at the date of acquisition.

        Allocation of the purchase price for the 2004 acquisitions was based on estimates of the fair value of net assets acquired, and is subject to adjustment. The purchase price allocations of certain 2003 and 2004 transactions are subject to finalization of the assessment of the fair value of property, plant and equipment, intangible assets (primarily customer relationship assets), operating leases, restructuring purchase reserves and deferred income taxes. We are not aware of any information that would indicate that the final purchase price allocations will differ meaningfully from preliminary estimates.

        In connection with each of our acquisitions, we have undertaken certain restructurings of the acquired businesses. The restructuring activities include certain reductions in staffing levels, elimination of duplicate facilities and other costs associated with exiting certain activities of the acquired businesses. The estimated cost of these restructuring activities were recorded as costs of the acquisitions and were provided for in accordance with Emerging Issues Task Force Issue No. 95-3, "Recognition of Liabilities in Connection with a Purchase Business Combination." We finalize restructuring plans for each business no later than one year from the date of acquisition. Unresolved matters at March 31, 2004 primarily include completion of planned abandonments of facilities and severances for certain acquisitions.

12



        The following is a summary of reserves related to such restructuring activities:

 
  Year Ended
December 31, 2003

  Three Months Ended
March 31, 2004

 
Reserves, Beginning Balance   $ 9,906   $ 16,322  
Reserves Established     12,526     5,684  
Expenditures     (5,436 )   (3,128 )
Adjustments to Goodwill, including currency effect(1)     (674 )   978  
   
 
 
Reserves, Ending Balance   $ 16,322   $ 19,856  
   
 
 

(1)
Includes adjustments to goodwill as a result of management finalizing its restructuring plans.

        At March 31, 2004, the restructuring reserves related to acquisitions consisted of lease losses on abandoned facilities of $10,321, severance costs for approximately 123 people of $2,836 and other exit costs of $6,699. These accruals are expected to be used prior to March 31, 2005 except for lease losses of $8,184 and severance contracts of $285, both of which are based on contracts that extend beyond one year.

13



(6) Long-term Debt

        Long-term debt consists of the following:

 
  December 31, 2003
  March 31, 2004
 
  Carrying
Amount

  Fair
Value

&nbs