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
| |
|
Page |
||
|---|---|---|---|---|
| PART IFINANCIAL 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 IIOTHER INFORMATION |
||||
Item 1 |
Legal Proceedings |
45 |
||
Item 6 |
Exhibits and Reports on Form 8-K |
45 |
||
Signature |
47 |
|||
2
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 | ||||||||
| LessAccumulated 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 ShareBasic | $ | 0.25 | $ | 0.27 | ||||
| Net Income per ShareDiluted | $ | 0.25 | $ | 0.26 | ||||
| Weighted Average Common Shares OutstandingBasic | 85,097 | 85,705 | ||||||
| Weighted Average Common Shares OutstandingDiluted | 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 CompensationTransition 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: | ||||||||
| Basicas reported | 0.25 | 0.27 | ||||||
| Basicpro forma | 0.24 | 0.26 | ||||||
| Dilutedas reported | 0.25 | 0.26 | ||||||
| Dilutedpro 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 | |||
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 | |||
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 | |||||||||