PIERCE LEAHY CORP
S-1, 1997-03-11
PUBLIC WAREHOUSING & STORAGE
Previous: PIERCE LEAHY CORP, S-1, 1997-03-11
Next: TICE TECHNOLOGY INC, S-1/A, 1997-03-11



<PAGE>
 
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ---------------
                                    FORM S-1
                             REGISTRATION STATEMENT
                                     Under
                           THE SECURITIES ACT OF 1933
                                ---------------
                               PIERCE LEAHY CORP.
             (exact name of registrant as specified in its charter)
<TABLE>
<S>                           <C>                           <C>
Pennsylvania                         4226                      23-2588479
(State or other               (Primary Standard             (I.R.S. Employer
 jurisdiction of              Industrial Classification     Identification No.)
 incorporation or             Code Number)
 organization)
 
</TABLE>

                                631 Park Avenue
                      King of Prussia, Pennsylvania 19406
                                 (610) 992-8200
    (Address, including zip code, and telephone number, including area code,
                of the registrant's principal executive offices)

                               Douglas B. Huntley
                            Chief Financial Officer
                                631 Park Avenue
                      King of Prussia, Pennsylvania 19406
                                 (610) 992-8200
 (Name, address, including zip code, and telephone number, including area code,
                             of agent for service)

                                   Copies to:
Richard J. Busis, Esquire                       Joseph A. Coco, Esquire
Cozen and O'Connor                              Skadden, Arps, Slate, Meagher
1900 Market Street                               & Flom LLP
Philadelphia, Pennsylvania 19103                919 Third Avenue
                                                New York, New York 10022

    Approximate date of commencement of proposed sale to the public:  As soon as
practicable after the effective date of this registration statement.
    If any of the securities being registered on this form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. [ ]
    If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. [ ]  _________
    If this form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act of 1933, check the following box and list the
Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]  _________
    If delivery of the prospectus is expected to be made pursuant to Rule 434,
 please check the following box.

<TABLE> 
<CAPTION> 
                        CALCULATION OF REGISTRATION FEE
================================================================================
<S>                          <C>                         <C> 
Title of Each Class          Proposed Maximum
of Securities to be          Aggregate Offering          Amount of
Registered                   Price(1)                    Registration Fee
- --------------------------------------------------------------------------------
Common Stock                     $110,000,000                  $33,334
================================================================================
</TABLE>
(1) Estimated solely for the purpose of calculating the registration fee
    pursuant to Rule 457(o) under the Securities Act of 1933.

    The Registrant hereby amends this registration statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a further amendment which specifically states that this registration
statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until the registration statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.
================================================================================
<PAGE>

++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A         +
+REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE   +
+SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY  +
+OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES+
+EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE       +
+SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE          +
+SECURITIES IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE    +
+UNLAWFUL PRIOR TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF  +
+ANY SUCH STATE.                                                               +
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
 
                  SUBJECT TO COMPLETION, DATED MARCH 11, 1997
PROSPECTUS
                               __________ Shares
                                 Pierce Leahy Corp.

[LOGO OF PIERCE LEAHY CORP APPEARS HERE]

                                  Common Stock

                             ---------------------

  Of the ___________ shares of Common Stock of Pierce Leahy Corp. (the
"Company") offered hereby, __________ shares are being sold by the Company and
__________ shares are being sold by certain shareholders of the Company (the
"Selling Shareholders").  See "Principal and Selling Shareholders."  The Company
will not receive any of the proceeds from the sale of shares by the Selling
Shareholders.

  Of the __________ shares of Common Stock offered hereby, __________ shares are
being offered for sale in the United States and Canada (the "U.S. Equity
Offering") by the U.S. Underwriters (as defined herein) and __________ shares
are being offered in a concurrent international offering (the "International
Equity Offering" and, together with the U.S. Equity Offering, the "Equity
Offerings") outside the United States and Canada by the Managers (as defined
herein).

  Prior to the Equity Offerings, there has not been a public market for the
Common Stock of the Company.  It is currently estimated that the initial public
offering price will be between $__________ and $___________ per share.  See
"Underwriting" for information relating to the factors considered in determining
the initial public offering price.

  Concurrently with the Equity Offerings, the Company is offering $100,000,000
aggregate principal amount of     % Senior Subordinated Notes due 2007 by a
separate prospectus (the "Notes Offering" and together with the Equity
Offerings, the "Offerings").  The consummation of the Equity Offerings is not
conditioned upon the consummation of the Notes Offering.

  Application has been made to have the Common Stock listed on the New York
Stock Exchange under the symbol "_____."

  See "Risk Factors" commencing on page 9 for a discussion of certain factors
that should be considered by prospective purchasers of the Common Stock offered
hereby.
                             ---------------------

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
     SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
            PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.
           ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
<TABLE>
<CAPTION>
 
================================================================================
                        Underwriting                    Proceeds to
             Price to   Discounts and     Proceeds to      Selling
              Public    Commissions(1)     Company(2)    Shareholders
<S>          <C>       <C>               <C>             <C>
- ------------------------------------------------------------------------------- 
Per Share
- -------------------------------------------------------------------------------
Total(3)
=====================================================================
</TABLE>
(1)  For information regarding indemnification of the U.S. Underwriters and the
     Managers, see "Underwriting."
(2)  Before deducting expenses estimated at $__________, all of which are
     payable by the Company.
(3)  The Company and the Selling Shareholders have granted the U.S. Underwriters
     a 30-day option to purchase up to an aggregate of ___________ additional
     shares of Common Stock solely to cover over-allotments, if any.  See
     "Underwriting."  If such option is exercised in full, the total Price to
     Public, Underwriting Discounts and Commissions, Proceeds to Company and
     Proceeds to Selling Shareholders will be $_________, $__________,
     $___________ and $___________, respectively.


     The shares of Common Stock are being offered by the several U.S.
     Underwriters named herein, subject to prior sale, when, as and if accepted
     by them and subject to certain conditions. It is expected that certificates
     for the shares of Common Stock offered hereby will be available for
     delivery on or about _____________, 1997 at the office of Smith Barney
     Inc., 333 West 34th Street, New York, New York 10001.

Smith Barney Inc.                          Merrill Lynch & Co.

       , 1997
<PAGE>
 
CERTAIN PERSONS PARTICIPATING IN THE EQUITY OFFERINGS MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE COMMON STOCK,
INCLUDING OVER-ALLOTTING, STABILIZING AND SHORT-COVERING TRANSACTIONS IN SUCH
SECURITIES, AND THE IMPOSITION OF A PENALTY BID. FOR A DESCRIPTION OF THESE
ACTIVITIES, SEE "UNDERWRITING."


                               [gatefold artwork]
<PAGE>
 
                               PROSPECTUS SUMMARY

  The following summary is qualified in its entirety by reference to, and should
be read in conjunction with, the more detailed information and financial
statements contained elsewhere in this Prospectus. Except as otherwise indicated
by the context, references to the "Company" include Pierce Leahy Corp. and its
consolidated subsidiaries.  Management is not aware of any definitive
information about the size or nature of the North American records management
market (vended and unvended, active and inactive). Estimates of such numbers and
percentages contained in this Prospectus have been developed by the Company from
internal sources and reflect the Company's current estimates; however, no
assurance can be given regarding the accuracy of such estimates.  Unless
otherwise indicated the information in this Prospectus assumes (i) no exercise
of the U.S. Underwriters' over-allotment option and (ii) gives effect to the
Stock Recapitalization (as hereinafter defined) and the Offerings.  In addition,
unless otherwise indicated, the market information regarding the Company in this
Prospectus includes the 1997 Acquisitions described under "Business--The 1997
Acquisitions."  The pro forma financial information included herein does not
reflect the acquisition of Records Management Services, Inc.


                                  The Company

  The Company is the largest archive records management company in North
America, as measured by its 47.5 million cubic feet of records currently under
management.  The Company operates a total of 152 records management facilities
of which 139 are in the United States, serving 58 markets, including the 16
largest U.S. markets.  In addition, the Company operates 13 records management
facilities in five of Canada's six largest markets.

  The Company is a full-service provider of records management and related
services, enabling customers to outsource their data and records management
functions.  The Company offers storage for all major media, including paper
(which has typically accounted for approximately 95% of the Company's storage
revenues), computer tapes, optical discs, microfilm, video tapes and X-rays. In
addition, the Company provides next day or same day records retrieval and
delivery, allowing customers prompt access to all stored material. The Company
also offers other data management services, including customer records
management programs, imaging services and records management consulting
services.

  The Company believes it is the most technologically advanced records
management company in the industry by virtue of its Pierce Leahy User
Solution(R) (PLUS(R)) computer system.  The PLUS(R) system fully integrates the
Company's records management, data retrieval and billing functions on a
centralized basis through the use of proprietary, real time software.  The
PLUS(R) system assists the Company in efficiently managing records in multiple
locations for national and local customers, rapidly integrating acquisitions of
records management companies and maintaining a low-cost operating structure.
The Company serves a diversified group of over 22,000 customer accounts in a
variety of industries such as financial services, manufacturing, transportation,
healthcare and law.  The Company's storage and related services are typically
provided pursuant to contracts that include recurring monthly storage fees,
which continue until such records are permanently removed (for which the Company
charges a fee), and additional charges for services such as retrieval on a per
unit basis.

  The Company's revenues and operating income before non-recurring charges (on a
pro forma basis as defined herein) for the year ended December 31, 1996 were
$150.8 million and $29.2 million, respectively.  From 1992 to 1996, the
Company's revenues and operating income before non-recurring charges grew at
compound annual growth rates of 19.9% and 28.7%, respectively.  The Company
attributes this growth to the expansion of its business with new and existing
customers, which has been primarily driven by the trend towards outsourcing of
records management functions by companies and the ongoing consolidation of the
fragmented records management industry.  The Company has successfully acquired
and integrated 26 companies from 1992 to 1996.

  The Company's growth strategy is to expand its business in new and existing
markets through (i) targeting new customers, (ii) growing with existing
customers and (iii) continuing its acquisition program.    The Company has
adopted the following approaches to pursue its growth objectives:
<PAGE>
 
  . Targeting New Customers. The Company has a dual sales strategy focused on
    both larger, typically multi-location accounts and smaller accounts, with a
    dedicated sales force for each. The Company's sales and marketing force has
    increased from 41 persons at the end of 1995 to 75 persons currently. For
    large regional and national accounts, the Company believes its national
    presence, sophisticated systems and low-cost operating structure provide a
    competitive advantage. These organizations are increasingly outsourcing such
    noncore activities, which enables their management to focus on their core
    business and to reduce space requirements and records management costs. For
    smaller accounts, the Company combines the cost benefits of its centralized
    systems with quality local service. From 1992 to 1996, the average annual
    growth rate of cubic feet of storage from new customers was approximately
    8%.

  . Growing with Existing Customers. The Company services its existing customers
    through both a centralized customer service organization and local client
    service representatives. Existing customers typically generate additional
    records annually which are stored with the Company. From 1992 to 1996, the
    average annual growth rate of cubic feet of storage from existing customers
    was approximately 6%.

  . Continuing Acquisition Program. The Company believes that the records
    management industry is highly fragmented and offers substantial opportunity
    for consolidation. The Company targets potential acquisitions both in the
    markets it already services and in new markets which it is not yet
    servicing. From 1992 to 1996, the Company successfully completed and
    integrated 26 acquisitions, totalling approximately 12.4 million cubic feet
    of records at the time of acquisition. Since January 1, 1997, the Company
    has completed five acquisitions, totalling approximately 6.7 million cubic
    feet of records at the time of acquisition. As a result of its centralized
    organizational structure and the PLUS(R) system, the Company has been able
    to rapidly achieve significant economies of scale in its acquisitions. From
    1992 to 1996, the average annual growth rate of cubic feet of storage from
    acquisitions was approximately 10%. See "Business--Acquisition and Growth
    Strategy."

   The Company's growth strategy is supported by an operating strategy which
emphasizes providing premium standardized services while maintaining a low-cost
operating structure.  As a result, the Company's operating income before non-
recurring charges as a percentage of total revenues increased from 13.3% in 1992
to 17.7% in 1996 and 19.4% in 1996 on a pro forma basis.  The Company expects to
continue its growth and enhance its position by implementing its strategy based
on the following elements:

  . Using Sophisticated Centralized Systems to Provide High Quality Service.
    In tandem with the Company's centralized customer service organization and
    local field support personnel, the Company utilizes its PLUS(R) system to
    provide a high and consistent level of service (24 hours a day, seven days a
    week) to its customers on a national and local basis, including providing
    its customers with real-time access to the database.  Although PLUS(R) is
    centralized, the system permits local management flexibility through a
    variety of pre-programmed options to customize the system and enhance its
    utility to different types of customers.

  . Maintaining its Position as a Low-Cost Provider through Economies of Scale.
    The Company strives to remain a low-cost operator through achieving
    economies of scale in labor, real estate, transportation, computer systems
    and administrative expenses.  The PLUS(R) system allows the Company to
    enhance the efficiency of its facilities while reducing fixed and operating
    costs.  This system eliminates the need to designate permanent locations for
    an individual customer's records within a facility by using sophisticated
    bar-coding technology which enables records to be stored wherever space is
    available and to be positioned within the Company's facilities based on
    retrieval frequency, thereby reducing labor costs.  PLUS(R) is similarly
    valuable in helping to achieve cost savings in acquisitions.

                        The Records Management Industry

  According to a 1994 study by the Association of Commercial Record Centers (the
"ACRC"), an industry trade group with over 500 members, approximately 2,800
companies offer records storage and related services in North

                                       2
<PAGE>
 
America. The Company believes that only 25% of the potential market outsources
its records management functions and that approximately 75% is still "unvended,"
or internally managed. The Company estimates that the North American vended
records management industry generates annual revenues in excess of $1.0 billion.
Management believes that the industry is highly fragmented, with most industry
participants operating on a regional or local basis.

  Saved documents, or records, generally fall into two categories: active and
inactive. Active records refer to information that is frequently referenced and
usually stored on-site by the originator.  Inactive records are not needed for
frequent access, but must be retained for future reference, legal requirements
or regulatory compliance.  Inactive records, which the Company estimates
comprise approximately 80% of all records, are the principal focus of the
records management industry.

  The Company believes that the records management industry is characterized by
the following trends:

  .  Industry Consolidation.   The records management industry is undergoing a
     period of consolidation as larger, better capitalized industry participants
     acquire smaller regional or local participants.  Management believes that
     consolidation is primarily driven by the needs of large customers for fully
     integrated coverage and the ability to realize economies of scale,
     especially with respect to labor, real estate, transportation, computer
     systems and administrative expenses.  Industry consolidation also provides
     private owners of smaller records management companies the ability to
     obtain liquidity.

  .  Movement Towards Outsourcing.   Outsourcing of internal records management
     functions represents the largest single source of new business for records
     management companies. The Company believes that as more organizations
     become aware of the advantages of professional records management, such as
     net cost reductions and enhanced levels of service, the records management
     industry will continue to gain a growing portion of the unvended segment.
     The Company also believes that the establishment of national providers with
     well-known brand names will help to accelerate this trend.

  .  Increasing Production of Paper.  Increasingly widespread technologies such
     as facsimiles, copiers, personal computers, laser printers and advanced
     software packages have enabled organizations to create, copy and distribute
     documents more easily and broadly. In spite of new "paperless" technologies
     (including the Internet and "e-mail"), information remains predominantly
     paper based.  Additionally, the cost of storing records on paper is
     currently less expensive than the cost of converting paper records to, and
     storing on, other media (e.g., computer media, imaging, microfilm, CD-Rom
     and optical disc).

  .  Expanded Record Keeping Needs.   While technology has augmented the growth
     of paper generation, several external forces and concerns have played an
     important role in organizations' decisions to store and retain access to
     records. For example, the continued growth of regulatory requirements and
     the proliferation of litigation has resulted in increased volumes and
     lengthened holding periods of documents. Retained records are also
     remaining in storage for extended periods of time because the process of
     determining which records to destroy is time consuming and often more
     costly in the short-term than continued storage.

                              Recent Acquisitions

  Since January 1997, the Company has acquired five records management
companies, adding an aggregate of  6.7 million cubic feet of records (an
increase of approximately 17% from December 31, 1996) at the time of
acquisition, including the acquisition of Records Management Services, Inc.
("RMS") on _______________, 1997 (collectively, the "1997 Acquisitions").  The
acquisition of RMS added 5.2 million cubic feet of records in  eight cities, of
which three were in new markets for the Company and five were in existing
markets.

                                       3
<PAGE>
 
  During 1996, the Company acquired 12 records management companies, adding an
aggregate of 6.9 million cubic feet of records at the time of acquisition, the
majority of which were completed during the second half of 1996.

                              Concurrent Offering

  Concurrent with the Equity Offerings, the Company is offering, by separate
prospectus, $100,000,000 aggregate principal amount of ___% Senior Subordinated
Notes due 2007 (the "1997 Notes").  The Equity Offerings are not conditioned
upon the consummation of the offering of the 1997 Notes.

                                  Risk Factors

  Prospective purchasers should consider carefully the information set forth
under the caption "Risk Factors," and all other information set forth in this
Prospectus, in evaluating the shares offered hereby and the Company.

                              The Equity Offerings

Total number of shares of Common Stock offered......
 By the Company/(1)/
  U.S. Equity Offering..............................
  International Equity Offering.....................

   Total/(1)/.......................................

 By the Selling Shareholders........................
  U.S. Equity Offering..............................
  International Equity Offering.....................

   Total............................................

Common Stock to be outstanding
after the Equity Offerings/(1)(2)/..................
Use of proceeds.....................................  The net proceeds of the
                                                      Equity Offerings will be
                                                      primarily used to redeem a
                                                      portion of the Company's
                                                      11-1/8% Senior
                                                      Subordinated Notes due
                                                      2006 (the "1996 Notes").
                                                      The net proceeds of the
                                                      Notes Offering will be
                                                      primarily used to repay
                                                      outstanding borrowings
                                                      under the Company's credit
                                                      facility. Any remaining
                                                      proceeds of the Offerings
                                                      will be used for general
                                                      corporate purposes,
                                                      including possible
                                                      acquisitions. See "Use of
                                                      Proceeds."

Proposed New York Stock Exchange Symbol..............
____________________
/(1)/ Does not include ______ shares that are subject to the U.S. Underwriters'
      over-allotment option.
/(2)/ Does not include __________ shares of Common Stock issuable upon exercise
      of outstanding options.  See "Management--Stock Incentive Plan."

                                       4
<PAGE>
 
                 SUMMARY HISTORICAL AND PRO FORMA FINANCIAL DATA

The following summary historical and pro forma financial data, insofar as it
relates to each of the five years in the period ended December 31, 1996, has
been derived from the audited Consolidated Financial Statements, including the
consolidated balance sheets at December 31, 1995 and 1996 and the related
consolidated statements of operations for each of the three years in the period
ended December 31, 1996 and the notes thereto appearing elsewhere in this
Prospectus.

The following summary pro forma statements of operations, other data and balance
sheets give effect to, among other things, acquisitions completed in 1996 and to
date in 1997, the termination of the Company's status as a Subchapter S
Corporation for income tax purposes and the impact of the Offerings, as if each
of these items had occurred on January 1, 1996 or as of December 31, 1996 in the
case of the balance sheets. These items and certain management assumptions and
adjustments are described in the accompanying notes hereto. This pro forma
information is not necessarily indicative of the results that would have
occurred had the completed acquisitions in 1996 and to date in 1997, Subchapter
S Corporation termination and the Offerings been completed on the dates
indicated or of the Company's actual or future results or financial position.
The summary historical and pro forma consolidated statements of operations,
other data and balance sheets should be read in conjunction with the information
contained in the Company's Consolidated Financial Statements and the notes
thereto, "Management's Discussion and Analysis of Financial Condition and
Results of Operations," "Selected Historical and Pro Forma Consolidated
Statements of Operations, Other Data and Balance Sheets" and "Pro Forma
Financial Data" included elsewhere in this Prospectus.

The Company has signed a definitive agreement to purchase Records Management
Services, Inc. for approximately $62,000. The acquisition is subject to due
diligence and customary conditions. The unaudited Pro Forma Condensed
Consolidated Balance Sheet at December 31, 1996 and the unaudited Pro Forma
Condensed Consolidated Statement of Operations for the year ended December 31,
1996 do not contain adjustments to reflect this pending acquisition.



                                       5
<PAGE>
 
<TABLE> 
<CAPTION>           
                                          SUMMARY HISTORICAL AND PRO FORMA FINANCIAL DATA

                                                      (dollars in thousands)

                                                                                 Year Ended December 31,
                                                      ---------------------------------------------------------------------------
                                                                                                                       Pro Forma
                                                          1992         1993        1994        1995          1996       1996(a)
                                                      -----------  -----------  ----------  -----------  -----------   ----------
<S>                                                   <C>           <C>         <C>         <C>          <C>           <C>
Statement of Operations Data:
Revenues
    Storage                                           $    37,633  $    42,122  $   47,123  $    55,501  $    75,900   $   88,351
    Service and storage material sales                     25,202       31,266      35,513       39,895       53,848       62,437
                                                      -----------  -----------  ----------  -----------  -----------   ----------
        Total revenues                                     62,835       73,388      82,636       95,396      129,748      150,788

Cost of sales, excluding depreciation and
    amortization                                           39,702       45,391      49,402       55,616       73,870       81,852
Selling, general and administrative                         9,012       11,977      15,882       16,148       20,007       24,331
Depreciation and amortization                               5,734        6,888       8,436        8,163       12,869       15,401
Consulting payments to related parties (b)                    --           --          500          500          --           --
Non-recurring charges (c)                                     --           --          --           --         3,254        3,254
                                                      -----------  -----------  ----------  -----------  -----------   ----------
     Operating income                                       8,387        9,132       8,416       14,969       19,748       25,950

Interest expense                                            6,388        6,160       7,216        9,622       17,225       24,650
                                                      -----------  -----------  ----------  -----------  -----------   ----------
     Income before income taxes and extraordinary
     charge                                                 1,999        2,972       1,200        5,347        2,523        1,300
Income taxes                                                  --           --          --           --           --         1,650(e)

Extraordinary charge (d)                                      --         9,174       5,991        3,279        2,015          --
                                                      -----------  -----------  ----------  -----------  -----------   ----------

Net income (loss)                                           1,999       (6,202)     (4,791)       2,068          508         (350)
Accretion (cancellation) of redeemable warrants               --          (746)         16          889        1,561          --
                                                      -----------  -----------  ----------  -----------  -----------   ----------

Net income (loss) applicable to Common shareholders   $     1,999  $    (5,456) $   (4,807) $     1,179  $    (1,053)  $     (350)
                                                      ===========  ===========  ==========  ===========  ===========   ========== 
Pro forma data (unaudited):
    Pro forma adjustment for income taxes                                                                $     1,659(e)
                                                                                                         ===========
    Historical income before extraordinary charge,
      as adjusted for pro forma income taxes                                                             $       864
                                                                                                         ===========
    Historical income before extraordinary charge
      per Common share, as adjusted for pro forma
      income taxes                                                                                       $          (f)
                                                                                                         ===========
    Historical net loss applicable to Common
      shareholders, as adjusted for pro forma
      income taxes                                                                                       $    (1,958)
                                                                                                         ===========
    Historical net loss applicable to Common
       shareholders per Common share, as adjusted
       for pro forma income taxes                                                                        $          (f)
                                                                                                         ===========
    Shares used in computing per share amounts
                                                                                                         ===========
    Pro forma net loss applicable to Common
       shareholders per Common share                                                                                   $        (g)
                                                                                                                       =========
 
    Pro forma shares used in computing per share
       amount                                                                                                          ========= 
</TABLE>
<PAGE>
 
          SUMMARY HISTORICAL AND PRO FORMA FINANCIAL DATA (CONTINUED)

                            (dollars in thousands)

<TABLE> 
<S>                                 <C>           <C>           <C>            <C>            <C>           <C>  
Other Data:
Total revenue growth                    12.9%         16.8%         12.6%          15.4%          36.0%         58.1%
Operating income (before
    non-recurring charges) margin       13.3%         12.4%         10.2%          15.7%          17.7%         19.4%
EBITDA (h)                          $  14,121     $  16,020     $  17,352      $  23,632      $  35,871     $  44,605
EBITDA margin                           22.5%         21.8%         21.0%          24.8%          27.7%         29.6%
Capital expenditures (i)            $   5,565     $   5,827     $   6,352      $  16,288      $  23,493           --
Cubic feet of storage under
    management at end of
    period (000s)                      16,248        19,025        22,160         29,523         40,410        47,191

<CAPTION> 
                                                                                        As of December 31, 1996
                                                                           ----------------------------------------------
                                                                                             Pro Forma
                                                                                              for 1997
                                                                             Actual       Acquisitions(j)   Pro Forma(k)
                                                                            --------      ---------------   ------------
<S>                                                                        <C>            <C>               <C> 
Balance Sheet Data:
Working capital (deficit)                                                  $ (23,933)      $  (23,673)       $  56,829
Total assets                                                                 234,820          253,751          334,384
Total debt                                                                   217,423          235,970          242,478
Shareholders' equity (deficit)                                               (25,438)         (25,438)          40,087
</TABLE> 

<PAGE>
 
 
            NOTES TO SUMMARY HISTORICAL AND PRO FORMA FINANCIAL DATA

(a) Gives effect to the (i) acquisitions completed in 1996 and to date in 1997,
    (ii) termination of the Company's status as a Subchapter S Corporation and
    (iii) impact of the Offerings, as if each of these items had occurred on
    January 1, 1996. See "Pro Forma Financial Data" and Note 2 of the Notes to
    Consolidated Financial Statements. Upon the change in the status as a
    Subchapter S Corporation, the Company will record a deferred income tax
    provision of approximately $6.6 million for the tax effect of differences in
    the basis of assets and liabilities for financial reporting and income tax
    purposes. This deferred income tax provision has not been reflected in the
    Pro Forma Condensed Consolidated Statement of Operations. Also not reflected
    in the Pro Forma Condensed Consolidated Statement of Operations is the
    extraordinary charge for the early extinguishment of a portion of the 1996
    Notes that will occur in the quarter in which the redemptions occur (see (d)
    below) and a charge of approximately $__ (pretax) for the write-off of the
    estimated unamortized compensation expense associated with options granted
    on January 1, 1997, due to the acceleration of vesting upon the completion
    of the Offerings.

(b) Represents aggregate payments made to eight Pierce family members.

(c) Represents non-recurring charges in 1996 of $2.8 million paid to a related
    party partnership to assume the partnership's position in certain leases
    with third parties and of $.5 million for the establishment of an annual
    pension for Leo W. Pierce, Sr. and his spouse.

(d) Represents loss on early extinguishment of debt due to refinancings in 1993,
    1994, 1995 and 1996. Amounts include write-off of unamortized deferred
    financing costs and discount, along with prepayment penalties and other
    costs. A similar charge for the early extinguishment of a portion of the
    1996 Notes of approximately $10.0 million (pretax), or $__ per share, will
    occur in the quarter in which the redemptions occur. Such charge has not
    been reflected in the Pro Forma Condensed Consolidated Statement of
    Operations. See "Use of Proceeds" and "Management's Discussion and Analysis
    of Financial Condition and Results of Operations."

(e) The Company has been taxed as a Subchapter S Corporation. Such status
    terminates upon completion of the Equity Offerings. See "Management's
    Discussion and Analysis of Financial Condition and Results of Operations"
    and Note 2 of Notes to Consolidated Financial Statements.

(f) See Note 2 of Notes to Consolidated Financial Statements for information
    concerning the computation of historical net loss per share as adjusted for
    pro forma income taxes. Excluding the non-recurring charges incurred in
    1996, pro forma net income and net income per share as adjusted for income
    taxes would have been $___ and $____,respectively.

(g) Excluding the non-recurring charges incurred in 1996, pro forma net income
    and net income per share would have been $___ and $ ____, respectively.

(h) "EBITDA" is defined as net income (loss) before interest expense, taxes,
    depreciation and amortization, consulting payments to related parties, non-
    recurring charges, and extraordinary charge. EBITDA is not a measure of
    performance under GAAP. While EBITDA should not be considered in isolation
    or as a substitute for net income, cash flows from operating activities and
    other income or cash flow statement data prepared in accordance GAAP, or as
    a measure of profitability or liquidity, management understands that EBITDA
    is customarily used as a criteria in evaluating records management
    companies. Moreover, substantially all of the Company's financing
    agreements, including the Notes, contain covenants in which EBITDA is used
    as a measure of financial performance. See "Management's Discussion and
    Analysis of Financial Condition and Results of Operations" for a discussion
    of other measures of performance determined in accordance with GAAP and the
    Company's sources and applications of cash flows.
 
(i) Capital expenditures for 1996 are comprised of $11.0 million for new
    shelving, $4.0 million for leasehold and building improvements, $3.8 million
    for new facility purchases and related improvements, $2.9 million for data
    processing and $1.8 million for the purchase of transportation, warehouse
    and office equipment. Of the total 1996 capital expenditures, management
    estimates that approximately $2.5 million was for upgrading and
    restructuring of existing facilities to accommodate growth or for
    maintenance capital expenditures. The 1996 capital expenditures do not
    include $11.0 million paid for real estate and other assets acquired from
    related parties (see Note 10 of Notes to the Consolidated Financial
    Statements).

(j) Gives effect to the acquisitions completed to date in 1997 as if they
    occurred on January 1, 1996. See "Pro Forma Financial Data," "The Equity
    Offerings" and "Use of Proceeds."

(k) Gives effect to the (i) acquisitions completed to date in 1997, (ii)
    termination of the Company's Subchapter S Corporation status upon completion
    of the Equity Offerings and (iii) impact of the Offerings, if each of these
    items had occurred on December 31, 1996. See "Pro Forma Financial Data,"
    "The Equity Offerings," "Use of Proceeds" and Note 2 to Notes to
    Consolidated Financial Statements.
<PAGE>
 
                                  RISK FACTORS

  Prospective purchasers of the Common Stock should consider carefully the
following risk factors, in addition to the other information set forth in this
Prospectus, before making an investment.

High Level of Indebtedness and Leverage; Ability to Service Debt

  As of December 31, 1996, on a pro forma basis after giving effect to the
acquisitions completed in 1997 to date, the Offerings and the estimated use of
the net proceeds therefrom, the Company's consolidated indebtedness would have
been approximately $242.5 million and its shareholders' equity would have been
$40.1 million.  This level of indebtedness will have important consequences to
holders of the Common Stock, including: (i) a substantial part of the Company's
anticipated cash flow from operations will be required for the payment of
principal and interest; (ii) the Company's ability to obtain additional
financing in the future may be limited; (iii) the Company's leveraged position
and covenants contained in the 1996 Notes, the 1997 Notes (together with the
1996 Notes, the "Notes") and the Credit Facility (as defined herein) (or any
replacement thereof) could limit its ability to expand and make capital
improvements and acquisitions; and (iv) the Company's level of indebtedness
could make it more vulnerable to economic downturns, limit its ability to
withstand competitive pressures, and limit its flexibility in reacting to
changes in its industry and economic conditions generally.  See "Description of
Certain Indebtedness."

  The Company's ability to meet its debt service obligations will be dependent
upon its future operating performance (including the performance of any acquired
businesses), debt levels and financial results which, in turn, will be subject
to general economic conditions and to financial, business and other factors
affecting the operations of the Company, many of which are beyond its control.
Although management believes that the Company's cash flow from operations and
available borrowings under the Credit Facility will be sufficient to meet its
anticipated requirements for capital expenditures, working capital and future
debt service requirements, there can be no assurance that the Company will
generate cash flows at levels sufficient to meet these requirements.  To the
extent that the Company's existing resources and future earnings are
insufficient to fund the Company's activities or to repay indebtedness, the
Company may need to raise additional funds through public or private financings.
If additional funds are raised through the issuance of equity securities, the
percentage ownership of the Company's shareholders at that time would be
diluted.  Further, such equity securities may have rights, preferences or
privileges senior to those of the Common Stock.  See "Description of Capital
Stock."

Risks Associated with Acquisitions

  One of the Company's strategies is to acquire records management businesses
that will complement its existing operations or provide it with an entree into
areas it does not presently serve.  There can be no assurance that the Company
will be able to acquire or profitably manage additional acquisitions or
successfully integrate them into the Company.  Furthermore, certain risks are
inherent in the Company's acquisition strategy, such as increasing leverage and
debt service requirements, diversion of management time and attention, and
combining disparate company cultures and facilities, which could adversely
affect the Company's operating results.  The success of any acquisition will
depend in part on the Company's ability to integrate effectively the acquired
records management business into the Company. See "Business--Acquisition and
Growth Strategy."

  The size, timing and integration of possible future acquisitions may cause
substantial fluctuations in operating results from quarter to quarter. As a
result, operating results for any quarter may not be indicative of results that
may be achieved for any subsequent quarter or for a full fiscal year.  Further,
there can be no assurance that acquisitions will not have an adverse effect on
the Company's operating results, particularly in quarters immediately following
the consummation of such transactions, while the operations of the acquired
businesses are being integrated into the Company's operations.  Once integrated,
acquisitions may not achieve levels of net sales or profitability comparable to
those achieved by the Company's existing operations, or otherwise perform as
expected.  In addition, earnings may be adversely affected by transaction-
related expenses in the quarter in which an acquisition is consummated.  See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations."  The Company may, in the future, utilize equity as all or a portion
of the consideration for future acquisitions.  Any

                                       9
<PAGE>
 
such issuances will dilute the percentage ownership of the Company's
shareholders at such time.  Further, such equity securities may have rights,
preferences or privileges senior to those of the Common Stock.  See "Description
of Capital Stock."

Competition

  The Company faces competition from numerous competitors in all geographic
areas where it operates. The Company believes that competition for customers is
based on price, reputation for reliability, and quality and scope of service and
technology. As a result of this competition, the records management industry has
for the past several years experienced downward pricing pressures. Should a
further downward trend in pricing occur or continue for an extended period of
time, it could have a material adverse effect on the Company's results of
operations. The Company also competes for acquisition candidates. Some of the
Company's competitors possess greater financial and other resources than the
Company. If any such competitor were to devote additional resources to the
records storage business and/or such acquisition candidates or to focus its
strategy on the Company's areas of operation, the Company's results of
operations could be adversely affected.

  The Company also faces competition from the internal document handling
capability of its current and potential customers. There can be no assurance
that these organizations will outsource more of their document management needs
or that they will not bring in-house some or all of the functions they currently
outsource. See "Business--The Records Management Industry" and "Business--
Competition."

Alternative Technologies

  The substantial majority of the Company's revenues have been derived from the
storage of paper documents and from related services. Such storage requires
significant physical space. Alternative technologies for generating, capturing,
managing, transmitting and storing information have been developed, many of
which require significantly less space than paper. Such technologies currently
include computer media, imaging, microfilming, audio/video tape, film, CD-Rom
and optical disc. None of these technologies has replaced paper as the principal
means for storing information. However, there can be no assurance that one or
more non-paper-based technologies (whether now existing or developed in the
future) may not in the future reduce or supplant the use of paper as a preferred
medium, which could in turn adversely affect the Company's business.

Dependence on Key Personnel

  The Company's success depends, in part, upon the efforts, abilities and
expertise of its executive officers and other key employees, including in
particular, J. Peter Pierce, the Company's President and Chief Executive
Officer. The Company has no employment contracts with any of its executive
officers. There can be no assurance that the Company will be able to retain such
officers, the loss of any of whom could have a material adverse effect upon the
Company. See "Management."

Casualty

  The Company currently maintains and intends to continue to maintain, to the
extent such insurance is available on commercially reasonable terms,
comprehensive liability, fire, flood and earthquake (where appropriate) and
extended coverage insurance with respect to the properties that it now owns or
leases or that it may in the future own or lease, with customary limits and
deductibles. Certain types of loss, however, may not be fully insurable on a
cost-effective basis. In the future, should uninsured losses or damages occur,
the Company could lose both its investment in and anticipated profits from the
affected property and may continue to be obligated on any leasehold obligations,
mortgage indebtedness or other obligations related to such property. As a
result, any such material loss could materially adversely affect the Company.
See "Business--Insurance."

                                       10
<PAGE>
 
Environmental Matters

  As of March 1, 1997, the Company owned or leased approximately 10 million
square feet of facilities. Under various federal, state, local and foreign
environmental laws, regulations and ordinances ("environmental laws"), the
Company's properties and operations may subject it to liability for the costs of
investigation, removal or remediation of soil and groundwater, on or off-site,
contaminated by hazardous substances and other contaminants or hazardous
materials such as petroleum products ("hazardous materials"), as well as damages
to natural resources. Certain such laws impose cleanup responsibility and
liability without regard to whether the owner or operator of the real estate or
business thereon knew of or was responsible for the contamination, and whether
or not operations at the property have been discontinued or title to the
property has been transferred. In addition, the presence of such materials, or
the failure to properly remediate such property, may adversely affect the
current property owner's or operator's ability to sell, rent or use such
property or to borrow using such property as collateral. The owner or operator
of contaminated property also may be subject to statutory and common law claims
by third parties based on any damages and costs resulting from off-site
migration of the contamination.

  Certain environmental laws govern the removal, encapsulation or disturbance of
asbestos-containing materials ("ACMs") in buildings. Such laws may impose
liability for improper handling and release of ACMs and third parties may seek
to recover from owners or operators of real estate for personal injury
associated with exposure to such materials. Certain facilities operated by the
Company contain ACMs.

  Certain of the properties formerly or currently owned or operated by the
Company were previously used for industrial or other purposes that involved the
use or storage of hazardous materials or the generation and disposal of
hazardous wastes, and the use of underground storage tanks ("USTs") for
hazardous materials. The Company has from time to time conducted certain
environmental investigations, and remedial activities have been performed, at
certain of its former and current properties, but an in-depth environmental
review of each of the properties and related operations has not been conducted
by or on behalf of the Company. In connection with its former and current
ownership or operation of certain properties and businesses, the Company may be
subject to environmental liability as discussed above and as more specifically
described under "Business--Environmental Matters."

  The Company has not received any written notice from any governmental
authority or third party asserting, and is not otherwise aware of, any material
environmental non-compliance, liability or claim relating to hazardous materials
or otherwise under any environmental laws applicable to the Company in
connection with any of its present or former properties or operations other than
as described under "Business--Environmental Matters." However, no assurance can
be given that there are no environmental conditions for which the Company might
be liable in the future or that future regulatory action, or compliance with
future environmental laws, will not require the Company to incur costs with
respect to its properties or operations that could have a material adverse
effect on the Company's financial condition or results of operations.

Control By Existing Shareholders

  Prior to the Equity Offerings, all of the outstanding stock of the Company was
owned by members of the Pierce family.  Certain members of the Pierce family,
who are expected to own approximately ____% of the shares of Common Stock
outstanding after the Equity Offerings, have entered into a ten-year voting
trust agreement (the "Voting Trust Agreement") pursuant to which all of the
shares subject to the Voting Trust Agreement will be voted at the direction of
Leo W. Pierce, Sr. and J. Peter Pierce (the "Voting Trustees").  Consequently,
the Voting Trustees will be able to elect the Company's directors, to determine
the outcome of corporate actions requiring shareholder approval and otherwise to
control the business affairs of the Company.  See "Principal and Selling
Shareholders--Voting Trust Agreement."

Shares Eligible for Future Sale

  The Company can make no prediction as to the effect, if any, that sales of
additional shares of Common Stock or the availability of shares for future sale
will have on the market price of the Common Stock.  Sales in the public

                                       11
<PAGE>
 
market of substantial amounts of Common Stock after the Equity Offerings
(including shares issued upon the exercise of outstanding options) or the
perception that such sales could occur may adversely affect the market price of
the Common Stock and may make it more difficult for the Company to sell equity
securities or equity related securities in the future at a time and price it
deems appropriate.  After giving effect to the sale of the shares of Common
Stock offered hereby, the Company will have outstanding __________ shares of
Common Stock.  Of these shares, __________ shares of Common Stock sold in the
Equity Offerings will be freely tradeable without restriction under the
Securities Act of 1933, as amended (the "Securities Act"), except for any shares
purchased by "affiliates," as that term is defined under the Securities Act, of
the Company.  The remaining __________ shares are "restricted securities" within
the meaning of Rule 144 promulgated under the Securities Act and will be
eligible for sale pursuant to Rule 144 immediately after the closing of the
Equity Offerings subject, in the case of affiliates, to applicable volume and
other restrictions contained therein.

  The Company, its executive officers and directors, the Selling Shareholders
and certain other shareholders of the Company have agreed that, for a period of
180 days after the date of this Prospectus (the "lock-up period"), they will
not, without the prior consent of Smith Barney Inc., offer, sell, contract to
sell or otherwise dispose of any shares of Common Stock or any securities
convertible into or exchangeable for Common Stock subject to certain limited
exceptions, including the issuance of shares by the Company in connection with
possible future acquisitions.  Such consent permitting shares to be sold before
the expiration of the lock-up period may be granted without prior notice to the
other shareholders of the Company or to any public market in which the Common
Stock trades.  See "Shares Eligible for Future Sale."

Absence of Public Market; Determination of Offering Price; Possible Volatility
of Stock Price

  Prior to the Equity Offerings, there has been no public market for the Common
Stock and there can be no assurance an active trading market will develop or be
sustained.  The initial offering price for the Common Stock was determined by
negotiations among the Company, the Representatives (as hereinafter defined) and
the Managers, and may not be indicative of the market price of the Common Stock
after the Equity Offerings.  See "Underwriting" for a discussion of the factors
considered in determining the initial public offering price.  From time to time
after the Equity Offerings, there may be significant volatility in the market
price of the Common Stock.  Quarterly operating results of the Company,
deviations in results of operations from estimates of securities analysts,
changes in general conditions in the economy or the records management industry
or other developments affecting the Company or its competitors could cause the
market price of the Common Stock to fluctuate substantially.  The equity markets
have, on occasion, experienced significant price and volume fluctuations that
have affected the market prices for many companies' securities and that have
been unrelated to the operating performance of such companies.  Any such
fluctuations that occur following completion of the Equity Offerings may
adversely affect the market price of the Common Stock.

Dilution

  The purchasers of the shares of Common Stock offered hereby will experience
immediate and substantial dilution in the net tangible book value of their
shares of Common Stock in the amount of $____ per share (after giving effect to
the underwriting discounts and commissions and estimated offering expenses, at
an assumed initial public offering price of $____ per share).  See "Dilution."
In the event the Company issues additional shares of Common Stock in the future,
including shares that may be issued in connection with future acquisitions,
purchasers of Common Stock in the Equity Offerings may experience further
dilution in the net tangible book value per of Common Stock.

Forward-Looking Statements

  This Prospectus contains certain forward-looking statements within the meaning
of Section 27A of the Securities Act and Section 21E of the Securities Exchange
Act of 1934, as amended, and is subject to the safe-harbor created by such
sections.  Such forward-looking statements concern the Company's operations,
economic performance and financial condition, including in particular the 1997
Acquisitions and their integration into the Company's existing

                                       12
<PAGE>
 
operations.  Such statements involve known and unknown risks, uncertainties and
other factors, including those identified under this "Risk Factors" section and
elsewhere in this Prospectus that may cause the actual results, performance or
achievements of the Company, or industry results, to be materially different
from any future results, performance or achievements expressed or implied by
such forward-looking statements.  Such factors include, among others, the
following:  general economic and business conditions; changes in customer
preferences; competition; changes in technology; the integration of any
acquisitions; changes in business strategy; the indebtedness of the Company;
quality of management, business abilities and judgment of the Company's
personnel; the availability, terms and deployment of capital; and various other
factors referenced in this Prospectus.  See "Summary", Management's Discussion
and Analysis of Financial Condition and Results of Operations" and "Business."
The forward-looking statements are made as of the date of this Prospectus, and
the Company assumes no obligation to update the forward-looking statements or to
update the reasons why actual results could differ from those projected in the
forward-looking statements.

Anti-Takeover Provisions

  The Company's Articles of Incorporation and Bylaws contain certain provisions
that may have the effect of discouraging certain transactions involving an
actual or threatened change of control of the Company.  Such provisions could
limit the price that certain investors might be willing to pay in the future for
shares of Common Stock.  In addition, shares of preferred stock may be issued by
the Board of Directors without shareholder approval on such terms and
conditions, and having such rights, privileges and preferences, as the Board of
Directors may determine.  The rights of the holders of the Common Stock will be
subject to, and may be adversely affected by, the rights of the holders of any
preferred stock that may be issued in the future.  The Company has no current
plans to issue any shares of preferred stock.  See "Description of Capital
Stock."

No Dividends

  The Company does not anticipate paying any cash dividends on the Common Stock
in the foreseeable future and intends to retain any future earnings for use in
its business.  Additionally, the Company's ability to pay cash dividends is
limited by the terms of the Notes and the Credit Facility.

                                       13
<PAGE>
 
                                  THE COMPANY


  The Company was incorporated in Pennsylvania in March 1997 and is the
successor by merger immediately preceding the Offerings to Pierce Leahy Corp.
which was incorporated in New York in 1990 ("PLC").  From inception, PLC had an
authorized capitalization consisting of two classes of Common Stock:  Class A
Common Stock which was voting and Class B Common Stock which was nonvoting.
Immediately preceding the merger, PLC effected a stock split and
recapitalization pursuant to which each outstanding share of Class A and Class B
Common Stock was converted into shares of voting Common Stock.  Immediately
thereafter, PLC was redomesticated into Pennsylvania pursuant to the merger.
Such transactions are collectively referred to herein as the "Stock
Recapitalization."

  The Company's operations date to 1957 when its predecessor company, L.W.
Pierce Co., Inc., was founded to provide filing systems and related equipment to
companies in the Philadelphia area. L. W. Pierce Co., Inc. expanded primarily
through internal growth until 1990 when it acquired Britannia Security Group,
Inc. (doing business as Leahy Business Archives), which approximately doubled
the size of the Company. PLC was formed at that time from the consolidation of
the predecessor company with Leahy Business Archives.

  From its incorporation in 1990, PLC had elected to be taxed as a corporation
under Subchapter S (a "Subchapter S corporation") of the Internal Revenue Code
of 1986, as amended (the "Code").  As a result of the Equity Offerings, PLC's
status as a Subchapter S corporation will terminate.  In connection with tax
liabilities of the Company's former Subchapter S shareholders for the portion of
1997 during which the Company was a Subchapter S corporation, the Company
expects that it will make distributions to such shareholders to cover their tax
liabilities related to the Company.

  The Company's Canadian business is operated by Pierce Leahy Command Company
("PLC Command"), a Nova Scotia unlimited liability company. As a result of PLC's
status as a Subchapter S corporation prior to the Equity Offerings, all of the
capital stock of PLC Command is owned by two limited partnerships. Two separate
corporations owned by J. Peter Pierce are the general partner of each
partnership, respectively, and the Company has a 99% limited partnership
interest in each partnership. Accordingly, the Company has an indirect 99%
equity interest in PLC Command.

  The principal executive offices of the Company are located at 631 Park Avenue,
King of Prussia, Pennsylvania 19406, and its telephone number is (610) 992-8200.


                              CONCURRENT OFFERING

  Concurrent with the Equity Offerings, the Company is offering, by separate
prospectus,  $100,000,000 aggregate principal amount of ___% Senior Subordinated
Notes due 2007 (the "1997 Notes").  The 1997 Notes are redeemable, at the option
of the Company, at any time on or after ___________, 2002, at specified prices
plus accrued interest.  The Equity Offerings are not conditioned upon the
consummation of the offering of the 1997 Notes (the "Notes Offering").

                                       14
<PAGE>
 
                                USE OF PROCEEDS

  The net proceeds to the Company from the sale of __________ shares of Common
Stock by the Company in the Equity Offerings, after deducting underwriting
discounts and commissions and estimated offering expenses, are estimated to be
approximately $78.2 million ($____ million if the U.S. Underwriters' over-
allotment option is exercised in full), assuming an initial public offering
price of $_____ per share.  The Company will not receive any proceeds from the
sale of Common Stock by the Selling Shareholders.  The Company expects to use
approximately $_______million of the net proceeds of the Equity Offerings to
repurchase a portion of the 1996 Notes (as defined below).  Under the Indenture
for the 1996 Notes, up to an aggregate of $70,000,000 principal amount of the
$200,000,000 1996 Notes outstanding may be redeemed by the Company with the net
proceeds of the Equity Offerings at 110% of the principal amount plus any
accrued but unpaid interest to the date of redemption.  The 1996 Notes bear
interest at 11-1/8% per annum and are due July 15, 2006.  See "Description of
Certain Indebtedness--The 1996 Notes."  The Notes were issued primarily to
retire certain existing indebtedness of the Company under its previous credit
facility.

  The net proceeds from the sale of the 1997 Notes, after deducting underwriting
discounts and commissions and estimated offering expenses, are estimated to be
approximately $96.8 million.  The Company expects to use approximately $_____
million of the net proceeds of the Notes Offering to repay outstanding
borrowings under the U.S. dollar portion of its Credit Facility.  As of March 1,
1997, the effective interest rate on the U.S. dollar portion of the Credit
Facility was approximately 7.5%.  The borrowings under the Credit Facility which
will be repaid by the net proceeds of the sale of the Notes were primarily used
to fund the Company's acquisitions in 1996 and the 1997 Acquisitions, including
the recent acquisition of RMS.  See "Business--Acquisition History and Growth
Strategy" and "Business--The 1997 Acquisitions."

  The balance of any net proceeds from the Offerings will be used for general
corporate purposes, including possible acquisitions.


                                DIVIDEND POLICY

  The Company does not anticipate paying any cash dividends in the foreseeable
future.  The current policy of the Company's Board of Directors is to retain any
earnings to support operations and to finance the expansion of the Company's
business.  In addition, the Credit Facility and the indentures governing the
Notes contain provisions limiting the Company's ability to pay cash dividends on
the Common Stock.  See "Description of Certain Indebtedness."

          Prior to the Offerings, the Company has been taxed as a Subchapter S
corporation and has made distributions to its former Subchapter S shareholders
with respect to taxes related to the Company.  After the Equity Offerings, the
Company will no longer be taxed as a Subchapter S corporation.  The Company
will, however, make distributions to its former Subchapter S shareholders with
respect to any taxes related to the Company during the period it was taxed as a
Subchapter S corporation.

                                       15
<PAGE>
 
                                    DILUTION

  The deficit in net tangible book value of the Company as of December 31, 1996
(after giving effect to the Stock Recapitalization) was $123.0 million or
($________) per share.  Deficit in net tangible book value per share represents
the amount by which the Company's liabilities exceeds its tangible assets,
divided by the number of shares of Common Stock then outstanding.

  Net tangible book value dilution per share represents the difference between
the amount per share paid by purchasers of the ___________ shares of Common
Stock offered by the Company in the Equity Offerings and the net tangible book
value per share of Common Stock immediately after completion of the Equity
Offerings.  After giving effect to the sale of the shares of Common Stock
offered by the Company and the Notes Offering (assuming an initial public
offering price of $____ per share in the Equity Offerings and after deducting
the estimated underwriting discounts and commissions and estimated offering
expenses and after giving effect to the 1997 Acquisitions), the pro forma net
tangible book value of the Company as of December 31, 1996 would have been
$_________ million or $_____ per share.  This represents an immediate increase
in pro forma net tangible book value of $_________ per share to existing
shareholders and an immediate dilution in net tangible book value of $__________
per share to purchasers of Common Stock in the Equity Offerings as illustrated
in the following table:

     Assumed initial public offering price per share
          Deficit in net tangible book value per share at December 31, 1996
          Increase per share attributable to new investors

     Pro forma net tangible book value per share after the Equity Offerings

     Dilution per share to new investors

  The following table sets forth, as of December 31, 1996, the difference
between the existing shareholders and new investors (assuming an initial public
offering price of $____ per share) with respect to the number of shares owned,
the total consideration paid and the average price per share paid to the
Company.  The table does not give effect to the sale of Common Stock by the
Selling Shareholders.

<TABLE>
<CAPTION>
 
                            Shares Purchased          Total Consideration      
                          --------------------     ------------------------     Average Price
                          Number       Percent     Amount           Percent       Per Share       
                          ------       -------     ------           -------     -------------
<S>                       <C>          <C>         <C>              <C>         <C>  
Existing shareholders..                      %     $                      %     $
New investors (1)(2)...
   Total...............
- --------------------
</TABLE>

(1) Excludes as of December 31, 1996, stock options to purchase a total of
    _______ shares of Common Stock.  To the extent such options are exercised,
    there may be further dilution to new investors.

(2) Sales by Selling Shareholders in the Equity Offerings will reduce the number
    of shares held by existing shareholders to _________ or ______% of the total
    number of shares of Common Stock to be outstanding after the Equity
    Offerings (________, or __%, if the over-allotment option is exercised in
    full), and will increase the number of shares held by new investors to
    ________ or __% of the total number of shares of Common Stock outstanding
    after the Equity Offerings (________ or _____% if the over-allotment option
    is exercised in full).

                                       16
<PAGE>

 
                                 CAPITALIZATION

The following table sets forth the capitalization of the Company as of December
31, 1996 (i) on an actual basis, (ii) on a pro forma basis to give effect to the
acquisitions completed to date in 1997 as if they had occurred as of December
31, 1996 and (iii) as further adjusted to give effect to the sale by the Company
of ____ shares of Common Stock in the Equity Offerings, the sale of the 1997
Notes in the Notes Offering and the application of the estimated net proceeds
from the Offerings as described under "Use of Proceeds." This table should be
read in conjunction with the Company's Consolidated Financial Statements and
notes thereto and the other information included elsewhere in this Prospectus
(amounts in thousands):

<TABLE> 
<CAPTION> 
                                                                                       As of December 31, 1996
                                                                    -----------------------------------------------------------
                                                                                            Pro Forma
                                                                                            for 1997
                                                                         Actual            Acquisitions           Pro Forma
                                                                    -----------------    -----------------    -----------------
                   <S>                                              <C>                  <C>                  <C> 
                   Cash                                             $           1,254    $           1,277    $          75,785
                                                                    =================    =================    =================
                                                                  
                   Senior credit facility                           $           5,327    $          23,492    $             --
                   11 1/8 % Senior subordinated notes due 2006                200,000              200,000              130,000
                   __% Senior subordinated notes due 2007                         --                   --               100,000
                   Seller notes                                                 7,600                7,600                7,600
                   Other indebtedness                                           4,496                4,878                4,878
                   Less - Current portion                                      (7,776)              (7,870)              (7,776)
                                                                    -----------------    -----------------    -----------------
                                                                  
                              Total long term debt (a)                        209,647              228,100              234,702
                                                                    -----------------    -----------------    -----------------
                                                                  
                   Preferred stock (b)                                            --                   --                   --
                   Common stock (c)                                               --                   --                78,200
                   Additional paid-in capital                                     --                   --                   --
                   Accumulated deficit (d)                                    (25,438)             (25,438)             (38,113)
                                                                    -----------------    -----------------    -----------------
                                                                  
                              Total shareholders' equity (deficit)            (25,438)             (25,438)              40,087
                                                                    -----------------    -----------------    -----------------
                                                                  
                              Total capitalization                  $         184,209    $         202,662    $         274,789
                                                                    =================    =================    =================

</TABLE> 

(a)        See Note 6 of the Notes to Financial Statements for information
           concerning the Company's debt obligations.

(b)        In connection with the Recapitalization, the Company authorized ___
           shares of undesignated Preferred Stock.

(c)        Actual outstanding Common Stock consists of Class A and Class B
           Common Stock.

(d)        Does not include a charge that will occur in the quarter in which the
           Offerings are completed of approximately $___(pretax) for the write-
           off of the estimated unamortized compensation expense associated with
           options granted on January 1, 1997, due to the acceleration of
           vesting upon the completion of the Offerings.
<PAGE>

 
                           PRO FORMA FINANCIAL DATA

The unaudited pro forma condensed consolidated balance sheet as of December 31,
1996 gives effect to, among other things, the Offerings and the businesses
acquired by the Company in 1997 to date, as if they occurred on December 31,
1996. The unaudited pro forma condensed consolidated statement of operations for
the year ended December 31, 1996 gives effect to, among other things, the
Offerings, the acquisitions of businesses completed in 1996 for periods prior to
their acquisition by the Company and the results of operations of the
acquisitions completed in 1997 to date, as if they occurred on January 1, 1996.
The Offerings, the acquisitions completed in 1996 and 1997 to date and certain
management assumptions and adjustments are described in the accompanying notes
hereto. The unaudited pro forma condensed consolidated balance sheet and
statement of operations should be read in conjunction with the Company's
Consolidated Financial Statements and notes thereto, as of December 31, 1996 and
for each of the three years in the period ended December 31, 1996, appearing
elsewhere in this Prospectus.

The unaudited Pro Forma Condensed Consolidated Balance Sheet at December 31,
1996 and the unaudited Pro Forma Condensed Consolidated Statement of Operations
for the year ended December 31, 1996 assumes the completion of the Notes
Offering and the application of the net proceeds therefrom. The consummation of
the Equity Offerings is not conditioned upon consummation of the Notes Offering.

The Company has signed a definitive agreement to purchase Records Management
Services, Inc. for approximately $62,000. The acquisition is subject to due
diligence and customary conditions. The unaudited Pro Forma Condensed
Consolidated Balance Sheet at December 31, 1996 and the unaudited Pro Forma
Condensed Consolidated Statement of Operations for the year ended December 31,
1996 do not contain adjustments to reflect this pending acquisition.

                                      18
<PAGE>


 
                              PIERCE LEAHY CORP.
                PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

                               DECEMBER 31, 1996

                            (dollars in thousands)

<TABLE> 
<CAPTION> 


                                                                             Pro Forma
                                                                              For 1997          Adjustments
                                                        Completed 1997       Completed            From the
                                         Actual        Acquisitions (a)     Acquisitions         Offerings          Pro Forma
                                      ------------    ----------------    ----------------    ---------------    --------------
           ASSETS
           ------
<S>                                  <C>              <C>                 <C>                 <C>                 <C>   
CURRENT ASSETS:
    Cash                              $     1,254     $          23       $      1,277        $    175,000  (b) $    75,785
                                                                                                   (93,492) (b)
                                                                                                    (7,000) (c)
    Accounts receivable                    17,828               667             18,495                --             18,495
    Inventories                               611               --                 611                --                611
    Prepaid expenses and other                688                48                736                --                736
    Deferred income taxes                                                                            3,900  (c)
                                              --                --                 --                2,000  (d)       5,900
                                      -----------     -------------       ------------        ------------      -----------
       Total current assets                20,381               738             21,119              80,408          101,527

PROPERTY AND EQUIPMENT, net               113,134             2,289            115,423                --            115,423

OTHER ASSETS, primarily intangibles       101,305            15,904            117,209               3,200  (b)     117,434
                                                                                                    (2,975) (c)
                                      -----------     -------------       ------------        ------------      -----------
                                      $   234,820     $      18,931       $    253,751        $     80,633      $   334,384
                                      ===========     =============       ============        ============      ===========

LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)
- ---------------------------------------------

CURRENT LIABILITIES:
    Current portion of long-term debt
      and noncompete obligations      $     7,776     $          94       $      7,870        $        (94) (b)  $    7,776
    Accounts payable                        6,757               216              6,973                --              6,973
    Accrued expenses                       20,563                75             20,638                --             20,638
    Deferred revenues                       9,218                93              9,311                --              9,311
                                      -----------     -------------       ------------        ------------       ---------- 
       Total current liabilities           44,314               478             44,792                 (94)          44,698

LONG-TERM DEBT AND
    NONCOMPETE OBLIGATIONS                209,647            18,453            228,100             100,000  (b)     234,702
                                                                                                   (93,398) (b)

DEFERRED RENT                               2,841              --                2,841                --              2,841

DEFERRED INCOME TAXES                       3,456              --                3,456               8,600  (d)      12,056

SHAREHOLDERS' EQUITY (DEFICIT)            (25,438)             --              (25,438)             78,200  (b)      40,087
                                                                                                    (9,975) (c)
                                                                                                     3,900  (c)
                                                                                                    (6,600) (d)
                                      -----------     -------------       ------------        ------------       ---------- 
                                      $   234,820     $      18,931       $    253,751        $     80,633       $  334,384
                                      ===========     =============       ============        ============       ==========
</TABLE> 


        The accompanying notes are an integral part of this statement.

                                      19
<PAGE>
 

                              PIERCE LEAHY CORP.

            NOTES TO PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

                               DECEMBER 31, 1996

                            (dollars in thousands)

(a)   Represents the balance sheets for the businesses acquired by the Company
      after December 31, 1996 (Security Archives & Storage Company, The Records
      Center, Data Archives, and Professional Records Storage and Delivery) (see
      "Business--Acquisition History and Growth Strategy"), after application of
      the purchase method of accounting. The purchase price of the acquisitions
      completed in 1997 was $18,453, including transaction costs.

(b)   Reflects the sale of _____ shares of Common Stock resulting in estimated
      net proceeds to the Company of $78,200 (at an assumed public offering
      price of $__ per share) and net proceeds of $96,800 from the Notes
      Offering (after deducting underwriting discounts and commissions and
      estimated offering expenses of $3,200). A portion of the Equity Offerings
      will be used to redeem $70,000 of the 1996 Notes. The proceeds from the
      Notes Offering will be used to repay existing senior indebtedness of
      $5,327 at December 31, 1996 and senior indebtedness of $18,165 incurred in
      connection with the completed acquisitions.

(c)   Represents the payment of the $7,000 (pretax) prepayment penalty to be
      incurred in connection with the redemption of a portion of the 1996 Notes
      and the related write-off of $2,975 (pretax) in related unamortized
      deferred financing costs. This extraordinary charge of $9,975 (pretax)
      relating to the early extinguishment of debt will be recorded in the
      quarter in which the redemptions occur. A tax benefit of approximately
      $3,900 will be recorded for these charges.

(d)   The Company operates as a Subchapter S Corporation and will terminate such
      status upon completion of the Equity Offerings. Upon the change in the
      Subchapter S status, the Company will record a deferred income tax
      provision of approximately $6,600 for the tax effect of the differences in
      the basis of assets and liabilities for financial reporting and income tax
      purposes. This deferred tax provision will be recorded in the quarter in
      which the Equity Offerings are completed and the Subchapter S status
      terminates.

                                      20
<PAGE>
 

                              PIERCE LEAHY CORP.
           PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

                     FOR THE YEAR ENDED DECEMBER 31, 1996

                            (dollars in thousands)


<TABLE> 
<CAPTION> 
                                                                        Adjustments      Pro Forma    
                                                                            for             for       
                                                        Completed        Completed       Completed     Adjustments
                                          Actual      Acquisitions(a)   Acquisitions    Acquisitions  From Offerings   Pro Forma
                                        ---------     ---------------   ------------    ------------  --------------   ---------
<S>                                     <C>           <C>               <C>             <C>           <C>              <C> 
REVENUES                                $ 129,748       $   21,040       $    --         $ 150,788      $    --        $ 150,788
                                        ---------       ----------       ---------       ---------      ---------      ---------

OPERATING EXPENSES

Cost of sales, excluding 
    depreciation and amortization          73,870            9,107          (1,125)(b)      81,852           --           81,852
Selling, general and administrative        20,007            7,194          (2,870)(c)      24,331           --           24,331
Depreciation and amortization              12,869            1,343           1,189 (d)      15,401           --           15,401
Non-recurring charges                       3,254              --              --            3,254           --            3,254
                                        ---------       ----------       ---------       ---------      ---------      ---------

        Total operating expenses          110,000           17,644          (2,806)        124,838           --          124,838
                                        ---------       ----------       ---------       ---------      ---------      ---------

        Operating income                   19,748            3,396           2,806          25,950           --           25,950

INTEREST EXPENSE                           17,225              970           3,987 (e)      22,182          2,468         24,650(f)
                                        ---------       ----------       ---------       ---------      ---------      ---------

        Income before income taxes     
          and extraordinary charge          2,523            2,426          (1,181)          3,768         (2,468)         1,300

INCOME TAXES                                  --               --              --              --           1,650(g)       1,650(g)
                                        ---------       ----------       ---------       ---------      ---------      ---------

INCOME (LOSS) BEFORE
    EXTRAORDINARY CHARGE                $   2,523       $    2,426       $  (1,181)      $   3,768      $  (4,118)     $    (350)
                                        =========       ==========       =========       =========      =========      =========
</TABLE> 






        The accompanying notes are an integral part of this statement.



                                      21
<PAGE>

 
                              PIERCE LEAHY CORP.

                   NOTES TO PRO FORMA CONDENSED CONSOLIDATED
                            STATEMENT OF OPERATIONS

                            (dollars in thousands)

(a) Represents the historical results of operations of acquisitions completed in
    1996 for the periods from January 1, 1996 to their dates of acquisition by
    the Company and the results of operations for 1996 for the acquisitions
    completed to date in 1997. See "Business--Acquisition and Growth Strategy."

(b) Pro forma adjustments have been made to reduce cost of sales by $1,125 to
    eliminate specific expenses that would not have been incurred had the
    acquisitions completed in 1996 and to date in 1997 occurred as of January 1,
    1996. Such cost savings relate to (i) the termination of certain employees
    due to the integration and consolidation of the operations and (ii) a
    reduction in warehouse rent expense related to facilities the Company has or
    will vacate or has negotiated changes in lease terms.

(c) Pro forma adjustments have been made to reduce selling, general and
    administrative expenses by $2,870 to eliminate specific expenses that would
    not have been incurred had the acquisitions completed in 1996 and to date in
    1997 occurred as of January 1, 1996. Such cost savings relate to the
    termination of certain employees and a reduction in computer and certain
    other operating costs. Additional cost savings that the Company expects to
    realize through the integration of the acquisitions into the Company's
    operations have not been reflected.

(d) A pro forma adjustment has been made to reflect additional depreciation and
    amortization expense based on the fair market value of the assets acquired,
    as if the acquisitions completed in 1996 and to date in 1997 occurred as of
    January 1, 1996. Such depreciation and amortization has been recorded in
    accordance with the Company's accounting policies as stated in Notes 3 and 4
    to the Consolidated Financial Statements. The purchase price allocation may
    change upon the final appraisal of the fair market value of the net assets
    acquired. However, management believes that any change in value will not
    materially impact the amount of depreciation and amortization recorded.

(e) Represents interest expense of $3,987 on debt incurred to finance the
    acquisitions completed in 1996 and to date in 1997, using an effective
    annual interest rate of 8.3%.

(f) Reflects interest expense on $200,000 of 1996 Notes at 11 1/8%, $100,000 of
    1997 Notes at an assumed rate, net interest expense of $272 on other pro
    forma indebtedness and amortization of deferred financing costs of $1,238,
    offset by the elimination of interest expense on $70,000 of the 1996 Notes
    that will be redeemed from the proceeds of the Equity Offerings and
    elimination of $322 of related amortization of the deferred financing costs.
    The redemption of the 1996 Notes will require a prepayment penalty equal to
    10% of the portion of the 1996 Notes redeemed and the write-off of deferred
    financing costs of approximately $2,975, which will be recorded in the
    quarter in which the redemption occurs and has not been reflected in the Pro
    Forma Condensed Consolidated Statement of Operations.

(g) The Company operates as a Subchapter S Corporation for income tax purposes
    and will terminate such status upon completion of the Equity Offerings. The
    pro forma income taxes represent taxes on pro forma income before income
    taxes and extraordinary charge after addback of all pro forma non-deductible
    expenses of approximately $2,600, at an assumed effective rate of
    approximately 42%.

                                      22
<PAGE>
 

          SELECTED HISTORICAL AND PRO FORMA CONSOLIDATED STATEMENTS OF
                   OPERATIONS, OTHER DATA AND BALANCE SHEETS

The following selected consolidated statements of operations and balance sheets,
insofar as it relates to each of the five years in the period ended December 31,
1996, have been derived from the Consolidated Financial Statements of the
Company which have been audited by Arthur Andersen LLP, independent public
accountants. The report of Arthur Andersen LLP with respect to the Company's
Consolidated Financial Statements for the years ended December 31, 1994, 1995
and 1996 appears elsewhere in this Prospectus.

The following selected pro forma statements of operations, other data and
balance sheets give effect to, among other things, the acquisitions completed in
1996 and to date in 1997, the termination of the Company's status as a
Subchapter S Corporation for income tax purposes and the impact of the
Offerings, as if each of these items had occurred on January 1, 1996 or as of
December 31, 1996 in the case of the balance sheets. These items are described
in the accompanying notes hereto. The pro forma information should be read in
conjunction with the Company's Consolidated Financial Statements and notes
thereto as of December 31, 1996 and for the three years in the period then
ended, appearing elsewhere in this Prospectus. This pro forma information is not
necessarily indicative of the results that would have occurred had the
acquisitions, the Subchapter S Corporation termination and the Offerings been
completed on the dates indicated or the Company's actual or future results or
financial position.

The information set forth below should be read in conjunction with the Pro Forma
Condensed Consolidated Financial Statements, the Company's Consolidated
Financial Statements and the related notes thereto, and "Management's Discussion
and Analysis of Financial Condition and Results of Operations" appearing
elsewhere in this Prospectus.

The Company has signed a definitive agreement to purchase Records
Management Services, Inc. for approximately $62,000. The acquisition is subject
to due diligence and customary conditions. The unaudited Pro Forma Condensed
Consolidated Balance Sheet at December 31, 1996 and the unaudited Pro Forma
Condensed Consolidated Statement of Operations for the year ended December 31,
1996 do not contain adjustments to reflect this pending acquisition.


                                      23
<PAGE>

 
          SELECTED HISTORICAL AND PRO FORMA CONSOLIDATED STATEMENTS OF
                   OPERATIONS, OTHER DATA AND BALANCE SHEETS

                             (dollars in thousands)

<TABLE>
<CAPTION>

                                                                                    Year Ended December 31,
                                                      ---------------------------------------------------------------------------
                                                                                                                        Pro Forma
                                                         1992         1993         1994         1995         1996        1996(a)
                                                      ----------   ----------   ----------   ----------   ----------   ----------  
<S>                                                   <C>          <C>          <C>          <C>          <C>          <C>

Statement of Operations Data:
Revenues
    Storage                                           $    37,633  $   42,122   $   47,123   $   55,501   $   75,900   $   88,351
    Service and storage material sales                     25,202      31,266       35,513       39,895       53,848       62,437
                                                       ----------  ----------   ----------   ----------   ----------   ----------
     Total revenues                                        62,835      73,388       82,636       95,396      129,748      150,788
Cost of sales, excluding depreciation and
    amortization                                          39,702       45,391       49,402       55,616       73,870       81,852
Selling, general and administrative                        9,012       11,977       15,882       16,148       20,007       24,331
Depreciation and amortization                              5,734        6,888        8,436        8,163       12,869       15,401
Consulting payments to related parties (b)                    --           --          500          500           --           --
Non-recurring charges (c)                                     --           --           --           --        3,254        3,254
                                                      ----------   ----------   ----------   ----------   ----------   ----------
     Operating income                                      8,387        9,132        8,416       14,969       19,748       25,950

Interest expense                                           6,388        6,160        7,216        9,622       17,225       24,650
                                                      ----------   ----------   ----------   ----------   ----------   ----------
     Income before income taxes and extraordinary
     charge                                                1,999        2,972        1,200        5,347        2,523        1,300
Income taxes                                                  --           --           --           --           --        1,650(e)

Extraordinary charge (d)                                      --        9,174        5,991        3,279        2,015           --
                                                      ----------   ----------   ----------   ----------   ----------   ----------
Net income (loss)                                          1,999       (6,202)      (4,791)       2,068          508         (350)
Accretion (cancellation) of redeemable warrants               --         (746)          16          889        1,561           --
                                                      ----------   ----------   ----------   ----------   ----------   ----------
Net income (loss) applicable to Common 
  shareholders                                        $    1,999   $   (5,456) $    (4,807)  $    1,179   $   (1,053)  $     (350)
                                                      ==========   ==========   ==========   ==========   ==========   ==========  
Pro forma data (unaudited):
    Pro forma adjustment for income taxes                                                                 $    1,659(e)
                                                                                                          ==========
    Historical income before extraordinary charge,
       as adjusted for pro forma income taxes                                                             $      864
                                                                                                          ==========
    Historical income before extraordinary charge
       per Common share, as adjusted for pro forma
       income taxes                                                                                       $         (f)
                                                                                                          ==========
    Historical net loss applicable to Common
       shareholders, as adjusted for pro forma
       income taxes                                                                                       $   (1,958)
                                                                                                          ==========
    Historical net loss applicable to Common
       shareholders per Common share, as adjusted
       for pro forma income taxes                                                                         $          (f)
                                                                                                          ==========

    Shares used in computing per share amounts                                                            
                                                                                                          ==========
    Pro forma net loss applicable to Common
       shareholders per Common share                                                                                   $        (g)
                                                                                                                        =========
    Pro forma shares used in computing per share
       amount
                                                                                                                        =========
</TABLE>


                                      24
<PAGE>

 
          SELECTED HISTORICAL AND PRO FORMA CONSOLIDATED STATEMENTS OF
             OPERATIONS, OTHER DATA AND BALANCE SHEETS (CONTINUED)

                             (dollars in thousands)

<TABLE>
<CAPTION>
<S>                                               <C>           <C>           <C>          <C>            <C>           <C>
Other Data:

Total revenue growth rate                            12.9%          16.8%         12.6%          15.4%         36.0%         58.1%
Operating income (before non-recurring
    charges) margin                                  13.3%          12.4%         10.2%          15.7%         17.7%         19.4%
EBITDA (h)                                        $ 14,121      $  16,020      $ 17,352     $   23,632     $  35,871     $  44,605
EBITDA margin                                        22.5%          21.8%         21.0%          24.8%         27.7%         29.6%
Capital expenditures (i)                          $  5,565      $   5,827       $ 6,352     $   16,288     $  23,493           --
Cubic feet of storage under management at
    end of period (000s)                            16,248         19,025        22,160         29,523        40,410        47,191
</TABLE>

<TABLE>
<CAPTION>
                                                                                 Year Ended December 31,
                                                 ---------------------------------------------------------------------------------
                                                                                                                            Pro
                                                     1992          1993           1994         1995          1996        Forma (j)
                                                 -----------   -----------    -----------  ------------   -----------   ----------
<S>                                              <C>           <C>            <C>          <C>            <C>           <C> 
Balance Sheet Data:
Working capital (deficit)                         $ (11,656)    $  (9,143)     $  (5,202)    $  (8,139)   $  (23,933)    $  56,829
Total assets                                         65,869        74,621         79,746       131,328       234,820       334,384
Total debt (including redeemable warrants)           55,027        69,736         77,683       120,071       217,423       242,478
Shareholders' equity (deficit)                       (9,028)      (14,508)       (19,341)      (18,201)      (25,438)       40,087
</TABLE>

                                      25
<PAGE>
 
           NOTES TO SELECTED HISTORICAL AND PRO FORMA CONSOLIDATED 
            STATEMENTS OF OPERATIONS, OTHER DATA AND BALANCE SHEETS

(a)   Gives effect to the (i) acquisitions completed in 1996 and to date in
      1997, (ii) termination of the Company's status as a Subchapter S
      Corporation and (iii) impact of the Offerings, as if each of these items
      had occurred on January 1, 1996. See "Pro Forma Financial Data" and Note 2
      of the Notes to Consolidated Financial Statements. Upon the change in the
      status as a Subchapter S Corporation, the Company will record a deferred
      income tax provision of approximately $6.6 million for the tax effect of
      differences in the basis of assets and liabilities for financial reporting
      and income tax purposes. This deferred income tax provision has not been
      reflected in the Pro Forma Condensed Consolidated Statement of Operations.
      Also not reflected in the Pro Forma Condensed Consolidated Statement of
      Operations is the extraordinary charge for the early extinguishment of a
      portion of the 1996 Notes that will occur in the quarter in which the
      redemptions occur (see (d) below) and a charge of approximately $__
      (pretax) for the write-off of the estimated unamortized compensation
      expense associated with options granted on January 1, 1997, due to the
      acceleration of vesting upon the completion of the Offerings.

(b)   Represents aggregate payments made to eight Pierce family members.

(c)   Represents non-recurring charges in 1996 of $2.8 million paid to a related
      party partnership to assume the partnership's position in certain leases
      with third parties and of $.5 million for the establishment of an annual
      pension for Leo W. Pierce, Sr. and his spouse.

(d)   Represents loss on early extinguishment of debt due to refinancings in
      1993, 1994, 1995 and 1996. Amounts include write-off of unamortized
      deferred financing costs and discount, along with prepayment penalties and
      other costs. A similar charge for the early extinguishment of a portion of
      the 1996 Notes of approximately $10.0 million (pretax), or $__ per share,
      will occur in the quarter in which the redemptions occur. Such charge has
      not been reflected in the Pro Forma Condensed Consolidated Statement of
      Operations. See "Use of Proceeds" and "Management's Discussion and
      Analysis of Financial Condition and Results of Operations."

(e)   The Company has been taxed as a Subchapter S Corporation. Such status
      terminates upon completion of the Equity Offerings. See "Management's
      Discussion and Analysis of Financial Condition and Results of Operations"
      and Note 2 of Notes to Consolidated Financial Statements.

(f)   See Note 2 of Notes to Consolidated Financial Statements for information
      concerning the computation of historical net loss per share as adjusted
      for pro forma income taxes. Excluding the non-recurring charges incurred
      in 1996, pro forma net income and net income per share as adjusted for
      income taxes would have been $___ and $____,respectively.

(g)   Excluding the non-recurring charges incurred in 1996, pro forma net
      income and net income per share would have been $___ and $____,
      respectively.

<PAGE>
 
(h)   "EBITDA" is defined as net income (loss) before interest expense, taxes,
      depreciation and amortization, consulting payments to related parties,
      non-recurring charges, and extraordinary charge. EBITDA is not a measure
      of performance under GAAP. While EBITDA should not be considered in
      isolation or as a substitute for net income, cash flows from operating
      activities and other income or cash flow statement data prepared in
      accordance GAAP, or as a measure of profitability or liquidity,
      management understands that EBITDA is customarily used as a criteria in
      evaluating records management companies. Moreover, substantially all of
      the Company's financing agreements, including the Notes, contain
      covenants in which EBITDA is used as a measure of financial performance.
      See "Management's Discussion and Analysis of Financial Condition and
      Results of Operations" for a discussion of other measures of performance
      determined in accordance with GAAP and the Company's sources and 
      applications of cash flows.
      
(i)   Capital expenditures for 1996 are comprised of $11.0 million for new
      shelving, $4.0 million for leasehold and building improvements, $3.8
      million for new facility purchases and related improvements, $2.9 million
      for data processing and $1.8 million for the purchase of transportation,
      warehouse and office equipment. Of the total 1996 capital expenditures,
      management estimates that approximately $2.5 million was for upgrading
      and restructuring of existing facilities to accommodate growth or for
      maintenance capital expenditures. The 1996 capital expenditures do not
      include $11.0 million paid for real estate and other assets acquired from
      related parties (see Note 10 of Notes to the Consolidated Financial
      Statements).

(j)   Gives effect to the (i) acquisitions completed to date in 1997, (ii)
      termination of the Company's Subchapter S Corporation status upon
      completion of the Equity Offerings and (iii) impact of the Offerings, if
      each of these items had occured on December 31, 1996. See "Pro Forma
      Financial Data," "The Equity Offerings," "Use of Proceeds" and Note 2 to
      Notes to Consolidated Financial Statements.




<PAGE>
 
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

General

  The Company is the largest archive records management company in North
America, as measured by its 47.5 million cubic feet of records currently under
management.  The Company's operations date to 1957 when its predecessor company,
L.W. Pierce Co., Inc., was founded to provide filing systems and related
equipment to companies in the Philadelphia area.  The Company expanded primarily
through internal growth until 1990, when it acquired Leahy Business Archives
which effectively doubled its size.  Since 1992, the Company has pursued an
expansion strategy combining growth from new and existing customers with the
completion and successful integration of 26 acquisitions through 1996 and the
completion of five acquisitions since January 1, 1997.  The Company's ability to
pursue this acquisition strategy was substantially enhanced by the
implementation of the PLUS(R) system which began at the end of 1993 and was
completed in the beginning of 1995, and the expansion of the Company's credit
facilities beginning in 1994.

  The Company has experienced significant growth in its revenues and operating
income as a result of its successful expansion and acquisition strategy.  During
the five-year period ended December 31, 1996, revenues increased from $62.8
million to $129.7 million, representing a compound annual growth rate of 19.9%.
The Company has also made substantial investments in its facilities and
management information systems, the benefits of which are now being realized
through economies of scale and increased operating efficiencies.  The Company's
operating income as a percentage of total revenues improved from 13.3% in 1992
to 15.2% in 1996 (17.7% excluding the non-recurring charges in 1996), while
operating income increased from $8.4 million in 1992 to $19.7 million in 1996
($23.0 million excluding the non-recurring charges in 1996).  This increase
represents a compound annual growth rate of 23.9% as reported and 28.7%
excluding the non-recurring charges incurred in 1996.  As the Company's volume
of business grows, the Company believes its substantial investment in
infrastructure will be amortized over a larger base of business, creating
further economies of scale.

  Another tool for measuring the performance of records management companies is
EBITDA.  Substantially all of the Company's financing agreements, including the
Notes, contain covenants in which EBITDA is used as a measure of financial
performance.  However, EBITDA should not be considered an alternative to
operating or net income (as determined in accordance with generally accepted
accounting principles ("GAAP")) as an indicator of the Company's performance or
to cash flow from operations (as determined in accordance with GAAP) as a
measure of liquidity. The Company's EBITDA as a percentage of total revenues
improved from 22.5% in 1992 to 27.7% in 1996, while EBITDA increased from $14.1
million in 1992 to $35.9 million in 1996, representing a compound annual growth
rate of 26.3%.

                                       28
<PAGE>
 
  The following table illustrates the growth in stored cubic feet from existing
customers, new customers and acquisitions from 1992 through 1996:

               Net Additions of Cubic Feet of Storage by Category
                           (cubic feet in thousands)

<TABLE> 
<CAPTION> 
                                               Year Ended December 31,
                                    -----------------------------------------------
                                     1992     1993     1994       1995        1996
                                     ----     ----     ----       ----        ----
<S>                                 <C>      <C>      <C>      <C>         <C>
Additions of Cubic Feet:
   New Customer Accounts(a).......     995    1,494    1,038    2,018       2,994
   Existing Customer Accounts(b)..   1,101    1,166    1,657      722(c)      962(c)
   Acquisitions...................     294      117      440    4,623       6,931
                                    ------   ------   ------   ------      ------
   Total..........................   2,390    2,777    3,135    7,363      10,887 
% Increase From:
   New Customer Accounts(a).......       7%       9%       5%       9%         10%                                                  
   Existing Customer Accounts(b)..       8%       7%       9%       3%(c)       3%(c) 
   Acquisitions...................       2%       1%       2%      21%         24%    
                                    ------   ------   ------   ------      ------      
       Total......................      17%      17%      16%      33%         37% 
Cubic Feet Under Management:       
   Beginning of Period............  13,858   16,248   19,025   22,160      29,523                                               
   End of Period..................  16,248   19,025   22,160   29,523      40,410 
                                    
                                    
 
 
</TABLE>
- --------------
(a) For the first twelve months after the establishment of a customer account,
    records added to such account are classified as additions to new customer
    accounts in the period in which they are received.
(b) Net of permanent removals.
(c) Includes effect of a records destruction program of 372,000 and 475,000
    cubic feet of records in 1995 and 1996, respectively, for a major customer,
    as recommended by the Company pursuant to a consulting agreement with the
    Company.


 Revenues

  The Company's revenues consist of storage revenues (58.5% of total revenues in
1996), and related service and storage material sales revenues (41.5% of total
revenues in 1996).  The Company provides records storage and related services
under annual or multi-year contracts that typically provide for recurring
monthly storage fees which continue until such records are permanently removed
(for which the Company charges a service fee) and service charges based on
activity with respect to such records.  The Company's current average monthly
storage rate is approximately $0.186 per cubic foot (or $2.23 per year).
Permanent removal fees typically range from $2.00 to $5.75 per cubic foot.
Since there are relatively little direct on-going marketing, labor or capital
expenditures associated with storing a box of records, recurring storage fees
contribute significantly to the Company's operating results.

  While the Company's total revenues have increased at a compound annual growth
rate of 19.9% from 1992 to 1996, total revenue per annual average cubic foot
during such period has declined 8.4% from $4.17 to $3.82.*  The decline is
principally attributable to (i) increases in sales to large volume accounts
under long-term contracts with discounted rates, which generate lower revenue
per cubic foot, but typically generate increased operating income, (ii)
renegotiation of contracts with existing customers to provide for longer term
contracts at lower rates, and (iii) competition.  Declines in revenues per cubic
foot have been more than offset by improvements in operating efficiencies and
greater productivity as demonstrated by the increase in EBITDA and EBITDA as a
percentage of total revenues over the same period.

                                       29
<PAGE>
 
 Operating Expenses and Productivity

  Operating expenses consist primarily of cost of sales, selling, general and
administrative expenses, and depreciation and amortization.  Cost of sales are
comprised mainly of wages and benefits, facility occupancy costs, equipment
costs and supplies.  The major components of selling, general and administrative
expenses are management, administrative, marketing and data processing wages and
benefits and also include travel, communication and data processing expenses,
professional fees and office expenses.

  In recent years, the Company has undertaken several steps to reduce operating
expenses, particularly labor and facility occupancy costs, which are its two
highest cost components.  From 1992 to 1996, annual operating expenses (before
depreciation, amortization and consulting payments) per average annual cubic
foot declined 14.8% from $3.24 to $2.76.

  The installation of the PLUS(R) system (which took approximately five years 
and over $8 million to develop and implement and an additional $2.1 million to 
upgrade and expand capacity) has significatly reduce the Company's labor 
requirements by streamlining administrative and wharhouse work proceses, thereby
reducing the labor required to process customer orders. The PLUS(R) system also 
has increased the speed at which the Company can obtain labor efficiencies when 
acquiring new records management companies, which in conjunction with the 
Company's centralized corporates administrative functions, has generally enabled
the company to integrate several acquisition sites concurrently and to reduce 
the workforce of acquired businesses by at least 20%.

The following table illustrates the Company's improvement in labor productivity 
from 1992 to 1996:

                        Analysis of Labor Productivity
<TABLE> 
<CAPTION> 

                                                                                             Pro Forma
                                                  1992     1993     1994     1995    1996    1996(a) 
                                                  ----     ----     ----     ----    ----    ---------
<S>                                              <C>      <C>      <C>      <C>     <C>      <C> 
Cubic Feet Under Management Per Employee(b)..     19,961   23,033   24,405   24,521  26,021    26,135
EBITDA Per Employee(c).......................    $18,162  $19,537  $20,014  $22,379 $26,021   $27,676
Number of Employees at End of Period.........        814      826      908    1,204   1,553     1,607
</TABLE> 
- -----------------------

(a)  Pro forma cubic feet under management is equal to (i) cubic feet of records
     under management as of December 31, 1996, plus (ii) the number of cubic
     feet of records added upon the closing of each of the 1997 Acquisitions.
     Pro forma number of employees equals (a) the actual number of employees as
     of the end of 1996, plus (b) the number of employees added as a result of
     the 1997 Acquisitions, less (c) thenumber of employees from (b) that were
     eliminated in the Company's pro forma calculations, See Note (2) to Notes
     to Pro Forma Condensed Consolidated Statement of Operations. Pro forma
     EDITDA gives effect to the 1997 Acquisitions, the acquisitions completed in
     1996, the Offerings and the application of the net proceeds therefrom, as
     if each had occurred oa of January 1, 1996. Sec "Use of Proceeds" and "Pro
     Forma Financial Data."
(b)  Based on end of period cubic footage under management and end of period 
     number of employees.
(c)  Based on the average of the number of employees at the beginning and end of
     period.

    The Company has begun to operate in larger, more efficient regional 
facilities in some areas which generate economies of scale in both labor and 
facility occupancy costs, For example, in 1995 the Company secured two new 
facilities, one in New Jersey and one in Massachusetts, which expanded the 
Company's storage capacity by 17 million cubic feet. The Company is in the 
process of consolidating certain individul warehouses into these facilities and 
anticipates realizing further economics of scale as its consolidates other 
warehouses over the next two or three 


- -----------------------
   *For periods through 1994, average cubic feet is the average of cubic feet at
the beginning and the end of the period; for periods beginning on or after
January 1, 1995, average cubic feet is the average of the cubic feet at the end
of each month in such period.

                                       30
<PAGE>
 
years as existing leases expire.  This added capacity is expected to satisfy the
Company's growth requirements in its Northeast region for several years.  The
Company intends to pursue this consolidation strategy, when feasible, in other
locations.  Primarily as a result of the new facilities in New Jersey and
Massachusetts, warehouse utilization has declined to approximately 64% at the
end of 1996 from historical levels of 70% to 80%.  Increases in utilization
rates at existing facilities generally result in increased operating income
because of the relatively minimal incremental operating costs associated with
such increased utilization.

  The Company's depreciation and amortization charges result primarily from the
capital-intensive nature of its business and the acquisitions the Company has
completed.  The principal components of depreciation relate to shelving,
facilities and leasehold improvements, equipment for new facilities and computer
systems. Amortization primarily relates to the amortization of intangible assets
associated with acquisitions, including goodwill, and to the amortization of
client acquisition costs.  The Company has accounted for all of its acquisitions
under the purchase method. Since the purchase price for records management
companies is usually substantially in excess of the fair market value of their
assets, these purchases have given rise to significant goodwill and,
accordingly, significant levels of amortization.  Although amortization is a
non-cash charge, it does decrease reported net income.

Capital Expenditures and Client Acquisition Costs

  The majority of the Company's capital expenditures are related to expansion.
The largest single component is the purchase of shelving which is directly
related to the addition of new records.  The marginal cost of adding a cubic
foot of storage capacity in an existing facility is approximately $2.60, of
which approximately $2.00 is attributable to shelving costs.  Shelving has a
relatively long life and rarely needs to be replaced.  The remaining $.60 is
attributed to the installation of lighting and security systems and other
storage related modifications.  Most of the Company's storage facilities (both
in number and square feet) are leased, but the Company will purchase facilities
on an opportunistic basis.  The Company's data processing capital expenditures
are also largely related to growth.

  In 1996, capital expenditures of $23.5 million consisted of $11.0 million for
new shelving, $4.0 million for leasehold and building improvements, $3.8 million
for new facility purchases and related improvements, $2.9 million for data
processing, and $1.8 million for the purchase of transportation, warehouse and
office equipment.  Of the total 1996 capital expenditures, management estimates
that approximately $2.5 million was for maintenance capital expenditures.

  In addition, in August 1996 in connection with the offering of the 1996 Notes,
the Company purchased certain real estate interests and other assets from
affiliates for $14.8 million, of which $11.0 million was for the purchase of
facilities.

  In connection with the acquisition of new large volume accounts, the Company
often incurs client acquisition costs, primarily sales commissions and move-in
costs.  Client acquisition costs are capitalized and amortized over six years.
In 1996, the Company incurred $6.5 million of client acquisition costs.
Amortization of client acquisition costs amounted to $1.7 million in 1996.

 Extraordinary Charge

  To provide capital to fund its growth oriented business strategy, the Company
has incurred substantial indebtedness.  The Company has completed several
expansions of its credit facilities, primarily utilizing bank debt, which have
resulted in one-time charges including the repurchase of warrants and the write-
off of deferred financing costs of $6.0 million, $3.3 million and $2.0 million
in 1994, 1995 and 1996, respectively.

  In connection with the use of the proceeds from the Equity Offerings, the
Company will incur a prepayment penalty of $7.0 million (pretax) to redeem a
portion of the 1996 Notes.  In addition, approximately $3.0 million (pretax) of
unamortized deferred financing costs will be written off.  This extraordinary
charge of approximately $10.0 million (pretax) will be recorded in the quarter
in which the redemption occurs.  Upon the completion of the

                                       31
<PAGE>
 
Equity Offerings, the Company's status as a Subchapter S corporation will
terminate and a deferred income tax provision of approximately $6.6 million will
be recorded.  In addition, due to the acceleration of the vesting of certain
options which will occur upon the completion of the Equity Offerings, the
Company will also record a charge of approximately $___ for the estimated
unamortized compensation expense associated with stock options granted on
January 1, 1997 in the quarter in which the Offerings are consummated.  See Note
(8) of Notes to Consolidated Financial Statements.

Results of Operations

  The following table sets forth, for the periods indicated, information derived
from the Company's consolidated statements of operations, expressed as a
percentage of revenue.  There can be no assurance that the trends in revenue
growth or operating results shown below will continue in the future.
<TABLE>
<CAPTION>
                                                        Years Ended December 31,
                                                       -------------------------
                                                         1994     1995    1996
                                                        -------  ------  ------
<S>                                                     <C>      <C>     <C>
Revenues:                                              
 Storage...............................................  57.0%    58.2%   58.5%
 Service and storage material sales....................  43.0     41.8    41.5
                                                        -----    -----   -----
Total revenues......................................... 100.0    100.0   100.0
                                                       
Cost of sales, excluding depreciation and amortization.  59.8     58.3    57.0
Selling, general and administrative....................  19.2     16.9    15.4
Depreciation and amortization..........................  10.2      8.6     9.9
Consulting payments to related parties.................   0.6      0.5       0
Non-recurring charges..................................     0        0     2.5
                                                        -----    -----   -----
 Operating income......................................  10.2     15.7    15.2
                                                       
Interest expense.......................................   8.7     10.1    13.3
                                                        -----    -----   -----
 Income (loss) before extraordinary charge.............   1.5      5.6     1.9
Extraordinary charge...................................   7.3      3.4     1.5
                                                        -----    -----   -----
 Net income (loss).....................................  (5.8%)    2.2%    0.4%
                                                        =====    =====   =====
                                                       
Other Data:                                            
 EBITDA................................................  21.0%    24.8%   27.7%
 Operating income before non-recurring charges.........  10.2%    15.7%   17.7%
</TABLE>

  Year Ended December 31, 1996 Compared to Year Ended December 31, 1995

  Total revenues increased from $95.4 million in 1995 to $129.7 million in 1996,
an increase of $34.3 million or 36.0%.  Revenues from acquisitions represented
$25.7 million or 74.9% of this increase, including $16.3 million from a full
year of operations of five acquisitions made in 1995 and $9.4 million from a
partial year of operations of twelve acquisitions made in 1996.  Approximately
$8.6 million or 25.1% of the total revenue growth resulted from sales to new
customers and increases in cubic feet stored from existing customers.

  Storage revenues increased from $55.5 million in 1995 to $75.9 million in
1996, an increase of $20.4 million or 36.8%.  Service and storage material sales
revenues increased from $39.9 million in 1995 to $53.8 million in 1996, an
increase of $13.9 million or 35.0%.

  The annual average cubic feet stored increased from approximately 25.1 million
in 1995 to approximately 34.0 million in 1996, an increase of 35.5%  as a result
of acquisitions, new customer accounts and growth from existing customer
accounts.

  Cost of sales (excluding depreciation and amortization) increased from $55.6
million in 1995 to $73.9 million in 1996, an increase of $18.3 million or 32.8%,
but decreased as a percentage of total revenues from 58.3% in 1995 to 57.0% in
1996.  The $18.3 million increase was due primarily to increases in wages and
benefits resulting from an increased number of employees and to increases in
facility occupancy costs associated with the growth in

                                       32
<PAGE>
 
business.  The decrease as a percentage of total revenue was due primarily to
increased operating and storage efficiencies.

  Selling, general and administrative expenses increased from $16.1 million in
1995 to $20.0 million in 1996, an increase of $3.9 million or 23.9%, and
decreased as a percentage of total revenues from 16.9% in 1995 to 15.4% in 1996.
The decrease as a percentage of total revenues was due to operating efficiencies
and the implementation of programs to control and reduce certain administrative
expenses.  The purchase of certain real estate interests from affiliates in
August 1996 contributed $0.9 million to the reduction in cost of sales or 0.7%
as a percentage of revenues.

  Depreciation and amortization expenses increased from $8.2 million in 1995 to
$12.9 million in 1996, an increase of $4.7 million or 57.7%, and increased as a
percentage of total revenues from 8.6% in 1995 to 9.9% in 1996.  This increase
was the result of increased capital expenditures for shelving and improvements
to record management facilities and information systems and the amortization of
goodwill from the Company's acquisitions.

  The Company incurred non-recurring charges of $3.3 million in 1996 in
connection with the assumption of leasehold interests in certain facilities from
affiliated parties and with the establishment of a pension for L.W. Pierce, Sr.
See "Management--Compensation Committee Interlocks and Insider Participation."

  As a result of the foregoing factors, excluding the non-recurring charges in
1996, operating income increased from $15.0 million in 1995 to $23.0 million in
1996, an increase of 53.7%, and increased as a percentage of total revenues from
15.7% in 1995 to 17.7% in 1996.  The increase reflected the growth in the
Company's business, economies of scale and increased operating efficiencies.

  Interest expense increased from $9.6 million in 1995 to $17.2 million in 1996,
an increase of $7.6 million or 79.0%, due primarily to higher levels of
indebtedness.  The Company recorded extraordinary charges of $3.3 million in
1995 and $2.0 million in 1996 related to the early extinguishment of debt as a
result of refinancing and expanding its existing credit agreement in 1995 and
again in 1996.

  As a result of the foregoing factors, net income was $0.5 million in 1996
compared to net income of $2.1 million in 1995.

  EBITDA increased from $23.6 million in 1995 to $35.9 million in 1996, an
increase of $12.3 million or 51.8%, and increased as a percentage of total
revenues from 24.8% in 1995 to 27.7% in 1996.  The increase as a percentage of
the total revenues reflected growth in the Company's business, economies of
scale and increased operating efficiencies.

  Year Ended December 31, 1995 Compared to Year Ended December 31, 1994

  Total revenues increased from $82.6 million in 1994 to $95.4 million in 1995,
an increase of $12.8 million or 15.4%. Almost one-half of the total revenue
growth resulted from sales to new customers and increases in cubic feet stored
from existing customers, partially offset by the reduction of records of a major
customer pursuant to a records destruction program recommended by the Company
pursuant to a consulting agreement with the Company. Five acquisitions completed
from February 1995 to October 1995 accounted for $6.6 million (or 51.6%) of the
increase.

  Storage revenues increased from $47.1 million in 1994 to $55.5 million in
1995, an increase of $8.4 million or 17.8%. Service and storage material sales
revenues increased from $35.5 million in 1994 to $39.9 million in 1995, an
increase of $4.4 million or 12.3%.

  The annual average cubic feet stored increased from approximately 20.6 million
in 1994 to approximately 25.1 million in 1995, an increase of 21.8% as a result
of acquisitions, new customer accounts and growth from existing customer
accounts.

                                       33
<PAGE>
 
  Cost of sales (excluding depreciation and amortization) increased from $49.4
million in 1994 to $55.6 million in 1995, an increase of $6.2 million or 12.6%,
but decreased as a percentage of total revenues from 59.8% in 1994 to 58.3% in
1995. The $6.2 million increase was due primarily to increases in storage volume
and the associated cost of additional storage capacity. The decrease as a
percentage of total revenues was due primarily to increased operating and
storage efficiencies, in part reflecting the full implementation of the PLUS(R)
system during the first quarter of 1995.

  Selling, general and administrative expenses increased from $15.9 million in
1994 to $16.1 million in 1995, an increase of $0.2 million or 1.7%, and
decreased as a percentage of total revenues from 19.2% in 1994 to 16.9% in 1995.
The decrease as a percentage of total revenues was due to operating efficiencies
and the implementation of programs to control and reduce certain administrative
expenses.

  Depreciation and amortization expenses decreased from $8.4 million in 1994 to
$8.2 million in 1995, a decrease of $0.2 million or 3.2%, and decreased as a
percentage of total revenues from 10.2% in 1994 to 8.6% in 1995. This decrease,
both in dollars and as a percentage of total revenues, was due primarily to the
Company's revision of the estimated useful lives of certain long-term assets,
effective January 1, 1995, to more accurately reflect the estimated economic
lives of the related assets and to be more in conformity with industry
practices. The aggregate effect of adopting these revised lives was to decrease
amortization and depreciation expense by approximately $4.9 million. This change
more than offset what would have been an increase in depreciation charges
resulting from capital expenditures for shelving and improvements to records
management facilities and information systems and the amortization of goodwill
from the Company's acquisitions.

  As a result of the foregoing factors, operating income increased from $8.4
million in 1994 to $15.0 million in 1995, an increase of 77.9%, and increased as
a percentage of the total revenues from 10.2% in 1994 to 15.7% in 1995.  The
increases reflect the growth in the Company's business, economies of scale and
increased operating efficiencies.

  Interest expense increased from $7.2 million in 1994 to $9.6 million in 1995,
an increase of $2.4 million or 33.3%, due primarily to higher levels of
indebtedness. The Company recorded extraordinary charges of $6.0 million in 1994
and $3.3 million in 1995 related to the early extinguishment of debt as a result
of refinancing and expanding its then existing credit agreement in 1994 and
again in 1995.

  As a result of the foregoing factors, net income was $2.1 million in 1995
compared to a net loss of $4.8 million in 1994.

  EBITDA increased from $17.4 million in 1994 to $23.6 million in 1995, an
increase of $6.2 million or 36.2%, and increased as a percentage of total
revenues from 21.0% in 1994 to 24.8% in 1995. The increase as a percentage of
total revenues reflected growth in the Company's business, economies of scale
and increased operating efficiencies.

Liquidity and Capital Resources

  The Company's primary sources of capital have been cash flows from operations
and borrowings under various revolving credit facilities and other senior
indebtedness.  Historically, the Company's primary uses of capital have been
acquisitions, capital expenditures and client acquisition costs.

  The net proceeds from the Equity Offerings will be primarily used to redeem a
portion of the 1996 Notes, and the net proceeds of the Notes Offering will be
primarily used to repay outstanding amounts under the Credit Facility.  The
result of the use of proceeds from the Offerings will be to reduce the Company's
leverage and improve its financial flexibility.  As of December 31, 1996, on a
pro forma basis after giving effect to the acquisitions completed to date in
1997, the Offerings and the estimated use of the net proceeds therefrom, the
Company's consolidated indebtedness would have been approximately $242.5
million.  As of December 31, 1996, the Company's consolidated indebtedness was
$217.4 million, and adjusted for the acquisitions completed to date in

                                       34
<PAGE>
 
1997, the Company's consolidated indebtedness would have been $236.4 million.
The Company believes that future cash flows from operations, together with
borrowings under the Credit Facility and any net proceeds of the Offerings not
used to repay indebtedness, will be sufficient to fund future working capital
needs, capital expenditure requirements and debt service requirements of the
Company for the foreseeable future.

  Capital Investments

  For 1994, 1995 and 1996, capital expenditures were $6.4 million, $16.3 million
and $23.5 million, respectively, and client acquisition costs were $1.9 million,
$2.2 million and $6.5 million, respectively.  Capital expenditures for 1996 were
comprised of $11.0 million for new shelving, $4.0 million for leasehold and
building improvements, $3.8 million for new facility purchases and related
improvements, $2.9 million for data processing, and $1.8 million for the
purchase of transportation, warehouse and office equipment.

  In addition, in August 1996 in connection with the offering of the 1996 Notes,
the Company purchased certain real estate interests and other assets from
affiliates for $14.8 million, of which $11.0 million was for the purchase of
facilities.

  In 1997, the Company expects its aggregate capital expenditures will
approximate $30 million.  Of this amount, approximately $10 million is expected
to be related to the purchase of facilities.  Of the remaining $20 million, over
85% is anticipated to be growth related, principally for shelving for new
records.

  Acquisitions

  In order to capitalize on industry consolidation opportunities, the Company
has actively pursued acquisitions since the beginning of 1994, which has
significantly impacted liquidity and capital resources.  From 1994 to 1996, the
Company acquired 21 records management companies for an aggregate cash purchase
price of $104.3 million.  Since the beginning of 1997, the Company has made five
acquisitions for an aggregate cash purchase price of $80.5 million.  The Company
has historically financed its acquisitions with borrowings under its credit
agreements and the 1996 Notes and with cash flows from existing operating
activities.  In the past, the Company has relied solely upon cash as
consideration for its acquisitions; however, following the Offerings, the
Company may also use equity securities or a combination of cash and equity
securities to purchase other records management companies.

  To the extent that future acquisitions are financed by additional borrowings
under its Credit Facility or other types of indebtedness, the resulting increase
in debt and interest expense could have a negative effect on such measures of
liquidity as debt to equity.

  Sources of Funds

  Net cash flows provided by operating activities were $11.0 million, $17.5
million and $26.4 million for 1994, 1995 and 1996, respectively.  The $6.5
million increase from 1994 to 1995 was primarily comprised of a $6.9 million
increase in net income and a $3.4 million decrease in working capital offset in
part by a $2.7 million decline in extraordinary charges.  The $8.9 million
increase from 1995 to 1996 was primarily comprised of a $4.7 million increase in
depreciation and amortization and a $6.8 million decrease in working capital,
offset by a $1.6 million decrease in net income and a $1.3 million decline in
extraordinary charges.

  Net cash flows used in investing activities were $13.9 million, $51.3 million
and $108.8 million for 1994, 1995 and 1996, respectively.  The uses of such cash
flows were primarily for acquisitions, capital expenditures and client
acquisition expenditures detailed above.

  Net cash flows provided by financing activities were $2.8 million, $34.2
million and $82.9 million for 1994, 1995 and 1996, respectively.  In 1994, the
Company's previous credit facility was expanded to $120.0 million and included a
substantial acquisition facility. In 1995, the Company's previous credit
facility was expanded to $170.0 million, including a substantial acquisition
facility, and provided funds for the acquisition of PLC Command in

                                       35
<PAGE>
 
Canada.  In July 1996, the Company issued $200.0 million of the 1996 Notes and
used the net proceeds to retire all of the debt outstanding under the Company's
previous credit facility, to purchase certain properties from affiliates of the
Company, to redeem stock from a shareholder of the Company, to fund an
acquisition and for general corporate purposes. In August 1996, the Company
entered into the Credit Facility which provides $100.0 million in U.S. dollar
borrowings and Cdn $35.0 million in Canadian dollar borrowings.  The Credit
Facility contains a number of financial and other covenants restricting the
Company's ability to incur additional indebtedness and make certain types of
expenditures.  Covenants in the Indenture governing the 1996 Notes also restrict
borrowings under the Credit Facility.  As of December 31, 1996, after giving
effect to the 1997 Acquisitions and pro forma for the Offerings and the
application of the estimated net proceeds therefrom (at an assumed initial
public offering price of $____ per share), the Company could have borrowed
$__________ under the Credit Facility.  The interest rate on the Credit
Facility, pro forma for the Offerings and the 1997 Acquisitions, would have been
___%.  Although there can be no assurances, the Company anticipates that
subsequent to the Offerings, it will modify its Credit Facility to increase the
total availability to $__________ in U.S. dollar borrowings and Cdn
$_____________ in Canadian dollar borrowings and to change certain other
provisions of the Credit Facility.

  Future Capital Needs

  Management believes that cash flow from operations in conjunction with the net
proceeds of the Offerings and borrowings under the Credit Facility will be
sufficient for the foreseeable future to meet working capital requirements and
to make possible future acquisitions and capital expenditures.  Depending on the
pace and size of future possible acquisitions, the Company may elect to seek
additional debt or equity financing.  There can be no assurance that the Company
will be able to obtain any future financing, if required, or that the terms for
any such future financing would be favorable to the Company.

                                       36
<PAGE>
 
                                   BUSINESS

General

  The Company is the largest archive records management company in North
America, as measured by its 47.5 million cubic feet of records currently under
management.  The Company operates a total of 152 records management facilities
of which 139 are in the United States, serving 58 markets, including the 16
largest U.S. markets.  In addition, the Company operates 13 records management
facilities in five of Canada's six largest markets.

  The Company is a full-service provider of records management and related
services, enabling customers to outsource their data and records management
functions.  The Company offers storage for all major media, including paper
(which has typically accounted for approximately 95% of the Company's storage
revenues), computer tapes, optical discs, microfilm, video tapes and X-rays. In
addition, the Company provides next day or same day records retrieval and
delivery, allowing customers prompt access to all stored material. The Company
also offers other data management services, including customer records
management programs, imaging services and records management consulting
services.

  The Company believes it is the most technologically advanced records
management company in the industry by virtue of its Pierce Leahy User
Solution(R) (PLUS(R)) computer system.  The PLUS(R) system fully integrates the
Company's records management, data retrieval and billing functions on a
centralized basis through the use of proprietary, real time software.  The
PLUS(R) system assists the Company in efficiently managing records in multiple
locations for national and local customers, rapidly integrating acquisitions of
records management companies and maintaining a low-cost operating structure.
The Company serves a diversified group of over 22,000 customer accounts in a
variety of industries such as financial services, manufacturing, transportation,
healthcare and law.  The Company's storage and related services are typically
provided pursuant to contracts that include recurring monthly storage fees,
which continue until such records are permanently removed (for which the Company
charges a fee), and additional charges for services such as retrieval on a per
unit basis.

  The Company's revenues and operating income before non-recurring charges (on a
pro forma basis as defined herein) for the year ended December 31, 1996 were
$150.8 million and $29.2 million, respectively.  From 1992 to 1996, the
Company's revenues and operating income before non-recurring charges grew at
compound annual growth rates of 19.9% and 28.7%, respectively.  The Company
attributes this growth to the expansion of its business with new and existing
customers, which has been primarily driven by the trend towards outsourcing of
records management functions by companies and the ongoing consolidation of the
fragmented records management industry.  The Company has successfully acquired
and integrated 26 companies from 1992 to 1996.

  The Company's growth strategy is to expand its business in new and existing
markets through (i) targeting new customers, (ii) growing with existing
customers and (iii) continuing its acquisition program.    The Company has
adopted the following approaches to pursue its growth objectives:

  Targeting New Customers.  The Company has a dual sales strategy focused on
both larger, typically multi-location accounts and smaller accounts, with a
dedicated sales force for each.  The Company's sales and marketing force has
increased from 41 persons at the end of 1995 to 75 persons currently.  For large
regional and national accounts, the Company believes its national presence,
sophisticated systems and low-cost operating structure provide a competitive
advantage.  These organizations are increasingly outsourcing such noncore
activities, which enables their management to focus on their core business and
to reduce space requirements and records management costs.  For smaller
accounts, the Company combines the cost benefits of its centralized systems with
quality local service.  From 1992 to 1996, the average annual growth rate of
cubic feet of storage from new customers was approximately 8%.

  Growing with Existing Customers.  The Company services its existing customers
through both a centralized customer service organization and local client
service representatives.  Existing customers typically generate

                                       37
<PAGE>
 
additional records annually which are stored with the Company.  From 1992 to
1996, the average annual growth rate of cubic feet of storage from existing
customers was approximately 6%.

  Continuing Acquisition Program.  The Company believes that the records
management industry is highly fragmented and offers substantial opportunity for
consolidation.  The Company targets potential acquisitions both in the markets
it already services and in new markets which it is not yet servicing. From 1992
to 1996, the Company successfully completed and integrated 26 acquisitions,
totalling approximately 12.4 million cubic feet of records at the time of
acquisition.  Since January 1, 1997, the Company has completed five
acquisitions, totalling approximately 6.7 million cubic feet of records at the
time of acquisition.  As a result of its centralized organizational structure
and the PLUS(R) system, the Company has been able to rapidly achieve significant
economies of scale in its acquisitions.  From 1992 to 1996, the average annual
growth rate of cubic feet of storage from acquisitions was approximately 10%.
See "--Acquisition and Growth Strategy."

  The Company's growth strategy is supported by an operating strategy which
emphasizes providing premium standardized services while maintaining a low-cost
operating structure.  As a result, the Company's operating income before non-
recurring charges as a percentage of total revenues increased from 13.3% in 1992
to 17.7% in 1996 and 19.4% in 1996 on a pro forma basis.  The Company expects to
continue its growth and enhance its position by implementing its strategy based
on the following elements:

  Using Sophisticated Centralized Systems to Provide High Quality Service.  In
tandem with the Company's centralized customer service organization and local
field support personnel, the Company utilizes its PLUS(R) system to provide a
high and consistent level of service (24 hours a day, seven days a week) to its
customers on a national and local basis, including providing its customers with
real-time access to the database.  Although PLUS(R) is centralized, the system
permits local management flexibility through a variety of pre-programmed options
to customize the system and enhance its utility to different types of customers.
For example, PLUS(R) offers (i) specialized inventory reporting formats (e.g.,
by insurance policy, law case file number or mortgage file), (ii) specialized
invoicing (e.g., to local division with information reporting to the customer's
corporate office, and vice versa, and departmental invoicing), (iii) pre-set
inventory review dates based on the assigned retention period for a particular
class of document and (iv) authorized users with security passwords.

  Maintaining its Position as a Low-Cost Provider through Economies of Scale.
The Company strives to remain a low-cost operator through achieving economies of
scale in labor, real estate, transportation, computer systems and administrative
expenses.  The PLUS(R) system allows the Company to enhance the efficiency of
its facilities while reducing fixed and operating costs.  This system eliminates
the need to designate permanent locations for an individual customer's records
within a facility, by using sophisticated bar-coding technology which enables
records to be stored wherever space is available and to be positioned within the
Company's facilities based on retrieval frequency, thereby reducing labor costs.
PLUS(R) is similarly valuable in helping to achieve cost savings in
acquisitions.

The Records Management Industry

  According to a 1994 study by the Association of Commercial Record Centers (the
"ACRC"), an industry trade group with over 500 members, approximately 2,800
companies offer records storage and related services in North America. The
Company believes that only 25% of the potential market outsources its records
management functions and that approximately 75% is still "unvended," or
internally managed. The Company estimates that the North American vended records
management industry generates annual revenues in excess of $1.0 billion.
Management believes that the industry is highly fragmented, with most industry
participants operating on a regional or local basis.

  Saved documents, or records, generally fall into two categories: active and
inactive.  Active records refer to information that is frequently referenced and
usually stored on-site by the originator.  Inactive records are not needed for
frequent access, but must be retained for future reference, legal requirements
or regulatory compliance.  Inactive records, which the Company estimates
comprise approximately 80% of all records, are the principal focus of the
records management industry.

                                       38
<PAGE>
 
  The Company believes that the records management industry is characterized by
the following trends:

  Industry Consolidation.   The records management industry is undergoing a
period of consolidation as larger, better capitalized industry participants
acquire smaller regional or local participants.  Management believes that
consolidation is primarily driven by the needs of large customers for fully
integrated coverage and the ability to realize economies of scale, especially
with respect to labor, real estate, transportation and computer systems and
administrative expenses. Industry consolidation also provides private owners of
smaller records management companies the ability to obtain liquidity.

  Movement Towards Outsourcing.    Outsourcing of internal records management
functions represents the largest single source of new business for records
management companies. The Company believes that as more organizations become
aware of the advantages of professional records management, such as net cost
reductions and enhanced levels of service, the records management industry will
continue to gain a growing portion of the unvended segment. The Company also
believes that the establishment of national providers with well-known brand
names will help to accelerate this trend.

  Increasing Production of Paper.  Increasingly widespread technologies such as
facsimiles, copiers, personal computers, laser printers and advanced software
packages have enabled organizations to create, copy and distribute documents
more easily and broadly. In spite of new "paperless" technologies (including the
Internet and "e-mail"), information remains predominantly paper based.
Additionally, the cost of storing records on paper is currently less expensive
than the cost of converting paper records to, and storing on, other media (e.g.,
computer media, imaging, microfilm, CD-Rom and optical disc).

  Expanded Record Keeping Needs.   While technology has augmented the growth of
paper generation, several external forces and concerns have played an important
role in organizations' decisions to store and retain access to records. For
example, the continued growth of regulatory requirements and the proliferation
of litigation has resulted in increased volumes and lengthened holding periods
of documents. Retained records are also remaining in storage for extended
periods of time because the process of determining which records to destroy is
time consuming and often more costly in the short-term than continued storage.

Acquisition History and Growth Strategy

  The Company believes that the consolidation trend occurring in the North
American records management industry will continue and that acquisitions will
remain an important part of the Company's growth strategy. Acquisitions provide
the Company with the ability to expand and achieve additional economies of
scale. From 1992 to 1996, the Company successfully completed and integrated 26
acquisitions, totaling approximately 12.4 million cubic feet of records at the
time of acquisition.  Since January 1, 1997, the Company has completed five
acquisitions, totalling approximately 6.7 million cubic feet of records at the
time of acquisition.  As a result of its substantial acquisition experience, the
Company has developed a standardized program through which it integrates
acquired companies into its existing infrastructure.  In each of these
acquisitions, staffing levels were initially reduced with further reductions
typically taking place in the following months as general and administrative
functions were integrated into the Company's centralized operating system.

  The following table summarizes certain information for each acquisition since
1990:

<TABLE>
<CAPTION>
                                                              Existing/          Date of
Acquisition                      Location                     New Location       Acquisition
- -----------                      --------                     ------------       ----------- 
<S>                              <C>                          <C>                <C> 
Leahy Business Archives          Multiple*                    Existing/New       February 1990
Muhlenhaupt Records              Long Island                  Existing           April 1992
 Management                                                                    
Arcus Data                       New York                     Existing           July 1992
File Away                        Baltimore/Washington, D.C.   Existing           July 1992
Taylor Document                  Richmond                     New                August 1992
Data Management of Tennessee     Nashville                    New                April 1993
Command Records                  Chicago                      Existing           June 1994
Fidelity Archives                Philadelphia                 Existing           July 1994
</TABLE> 

                                       39
<PAGE>
 
<TABLE> 
<S>                              <C>                          <C>                <C> 
ProFilers                        Jacksonville                 New                October 1994
Fileminders                      Jacksonville                 New                October 1994
Vital Archives                   New York                     Existing           February 1995
Bestway Archival Services        Miami                        Existing           May 1995
Curtis Archives                  Seattle                      New                August 1995
Command Records Service          Canada**                     New                October 1995
AMK Documents                    Phoenix                      New                October 1995
Brambles (Ottawa Division)       Ottawa                       Existing           March 1996
The File Cabinet                 Atlanta                      Existing           March 1996
File Box                         Austin                       New                April 1996
Security Archives                Dallas                       Existing           May 1996
Archives America of San Diego    San Diego                    New                July 1996
Security Archives of Denver      Denver                       New                August 1996
Data Protection Services         Birmingham                   New                September 1996
Info-Stor                        Calgary                      Existing           October 1996
Archives                         Denver                       Existing           October 1996
InTrust                          Denver, Albuquerque,         Existing/New       October 1996
                                 Colorado Springs, Ft. Wayne
Security Archives of Las Vegas   Las Vegas                    New                October 1996
Records Management               Birmingham                   Existing           December 1996
Security Archives & Storage 
 Company                         Wilmington                   Existing           January 1997
The Records Center               Tampa                        Existing           January 1997
Data Archives                    Trenton                      Existing           January 1997
Professional Records             West Palm Beach              Existing           January 1997
 Storage & Delivery
Records Management Services      Multiple***                  Existing/New       March 1997
- --------------
</TABLE>

  * Los Angeles, Houston, New York, New Jersey, Boston, Connecticut, Chicago,
    Dallas and Miami/Ft. Lauderdale.
 ** Toronto, Montreal, Vancouver, Ottawa and Calgary.
*** Chicago, Indianapolis, Cincinnati, Los Angeles, Phoenix, Houston, New York
    and St. Louis.

  The Company's centralized organizational structure and management information
systems are essential elements for both the successful integration of acquired
records management operations and the ability of the Company to achieve
economies of scale. The rapid conversion of an acquired company's records into
the PLUS(R) system and the integration of all corporate functions (order
processing, accounting, payroll, etc.) into the Company's corporate organization
in an efficient, standardized process allows the Company to realize cost savings
as a result of reduced labor and overhead costs and improved facility
utilization.  The Company also believes that its centralized approach permits
better quality measurement and control procedures than a decentralized approach
to integrating acquisitions.  See "Risk Factors--Risks Associated with
Acquisitions."

  The Company targets potential acquisitions both in locations it already
services (existing markets) and in new areas which it is not yet servicing.
Existing market acquisitions typically provide the highest degree of operating
leverage as a result of eliminating redundant overhead, such as overlapping
delivery runs, and when economically feasible, consolidating with an existing
Company facility in the same market.  New market acquisitions allow the Company
to both expand its business generally and enhance its ability to serve multi-
location customer accounts.  These acquisitions are typically either the result
of following an existing customer into a new location or are on a more
opportunistic basis when an attractive acquisition comes to the attention of the
Company.  Once in the new area, the Company seeks to obtain records from its
existing multi-location customers which may have operations in that area.
Additionally, operating in the new locations assists the Company's sales force
in more effectively targeting new customers in that area.

  In the past, the Company has relied solely upon cash as consideration for its
acquisitions; however, following the Offerings, the Company may also use equity
securities or a combination of cash and equity securities to purchase other
records management companies.

                                       40
<PAGE>
 
The 1997 Acquisitions

  In January 1997, the Company successfully completed and has subsequently
integrated four acquisitions with facilities in Wilmington, Tampa, Trenton and
West Palm Beach.  On _________, 1997, the Company completed the acquisition of
Records Management Services, Inc. with facilities in Chicago, Indianapolis,
Cincinnati, Los Angeles, Phoenix, Houston, New York and St. Louis.  The
aggregate cash consideration paid for the 1997 Acquisitions was approximately
$80.5 million.

Description of Services

  The Company's records management services are focused on storage, retrieval
and data management of hard copy documents.

 Storage

  Storage revenues have averaged 58% of total revenues during the Company's last
five fiscal years.  Nearly all of the Company's storage fees are derived from
hard copy storage. During 1996, the Company generated 94% of its storage
revenues from hard copy storage and 6% from vault storage for special items such
as computer tapes, X-rays, films or other valuable items. Storage charges
typically are billed monthly on a per cubic foot basis.

  The Company tracks all of its records stored in cartons, from initial pick-up
through permanent removal, with the use of its PLUS(R) system. Bar-coded boxes
are packed by the customer and transported by the Company's transportation
department to the appropriate facility where they are scanned and placed into
storage at the locations designated by PLUS(R). At such time, the Company's data
input personnel enter the data twice (i.e., double key verifying) to enhance the
integrity of the information entered into the system.

  The Company offers secure, climate-controlled facilities for the storage of
non-paper forms of media such as computer tapes, optical discs, microfilm, video
tapes and X-rays. These types of media often require special facilities due to
the nature of the records. The Company's storage fees for non-paper media are
higher than for typical paper storage. The Company also provides ancillary
services for non-paper records in the same manner as it provides for its hard
copy storage operations.

 Service and Product Sales

  The Company's principal services include adding records to storage, temporary
removal of records from storage to support a customer's need to review the
files, replacing temporarily removed records and permanent withdrawals from
storage or destruction of records. Pick-up and delivery of customer records can
be tailored to a customer's specific needs and range from standard service
(typically requests received by 10:30 a.m. are delivered or picked up that
afternoon and requests received by 3:30 p.m. are delivered or picked up the next
day) to emergency service (typically within three hours or less). Pick-up and
delivery operations are supported by the Company's fleet of over 400 owned or
leased vehicles. The Company charges for pick-up and delivery services on a per-
unit basis depending on the immediacy of delivery requested.

  A small percentage of the Company's customers manage their records on a file
by file basis, allowing the customer direct access and traceability of a
specific file (rather than on a box by box basis). The Company provides data
entry services to such customers to input the file by file listings into the
PLUS(R) system.

  The Company also offers a records destruction service, which provides
customers with a secure, controlled program to periodically review and remove
records which no longer need to be retained. Although boxes destroyed no longer
generate monthly storage fees, the Company charges for the destruction of
records and increases its available shelving space as a result. The Company
believes its ability to manage destruction programs for customers efficiently
through the PLUS(R) system also enhances its ability to attract large accounts.

                                       41
<PAGE>
 
  In addition to providing traditional storage, customers may contract with the
Company to manage their on-site records or file services center. Such management
services generally include providing Company personnel to manage the customer's
active files (including records storage and tracking) at the customer's
facilities, supplemented by off-site storage at the Company's facilities.  As
part of this service, the Company can use its own internally developed file
management software, or maintain the customer's existing system.  The Company
also provides consulting and other services on an individualized basis,
including advisory work for customers setting up in-house records management
systems. In addition, the Company sells cardboard boxes and other storage
containers to its customers.

Customer Service

  Customer calls are routed into one of the Company's two centralized customer
service departments located in the Company's U.S. and Canadian corporate
headquarters.  Both customer service departments are staffed and can receive
customer calls 24 hours a day, seven days a week.  The Company currently employs
approximately 70 customer service representatives.  Routine pick-up and delivery
requests are dispatched directly by customer service representatives to local
facilities as directed by PLUS(R).

  PLUS(R), in tandem with a centralized order processing organization and local
field support personnel, enables the Company to provide a high and consistent
level of service (24 hours a day, seven days a week) to its customers in a cost-
effective manner.  The centralized order entry system allows (i) efficient
workload balancing as the daily "peak" call-in periods can be spread over three
time zones, (ii) centralized quality control monitoring to increase delivery of
consistent and high-quality service, and (iii) the employment of Spanish-
speaking customer service representatives whose language skills can serve any of
the Company's U.S. customers, primarily for its operations in Florida, Texas and
California.

  As a complement to its centralized customer service departments, the Company
provides client service representatives to work with existing customers at the
local level.  In addition to maintaining personal contacts with customers, the
local client service representatives help meet the Company's customers' changing
records management needs through advice in efficient recordkeeping procedures,
and, when appropriate, by offering the sale of additional services.

Management Information Systems

  The Company believes that PLUS(R), its core management information system, is
the most sophisticated records management system in the industry, and provides
the Company with a significant customer service and cost advantage in attracting
and retaining major accounts with records storage needs in multiple locations
and acquiring other records management companies.  The Company's centralized
customer service and billing functions eliminate the need for redundant
functions at individual facilities.  In addition, the PLUS(R) system enables the
Company to offer its customers full life cycle records management, from file
creation to destruction, and coordinates inventory control, order entry,
billing, material sales, service activity, accounts receivable and management
reporting on a centralized basis.  PLUS(R) utilizes database technology,
proprietary software and extensive bar coding in a flexible, enterprise-wide,
client/server environment.

  During 1993, the Company completed an extensive two and one-half year
development program and began to install the PLUS(R) system in each of its
facilities. The Company invested approximately $8 million in developing PLUS(R),
primarily in conjunction with Andersen Consulting, together with input from
Hewlett Packard, Racal, Progress and Symbol Technologies.  The system has been
designed on a modular basis which provides the Company with the ability to
expand the system's capacity as its business grows.  The Company also has
devised certain backups designed to protect against loss of data and computer
failures.  Company-wide installation of PLUS(R) commenced at the end of 1993 and
was completed during the first quarter of 1995.  Since initial development, the
Company has also invested an additional $2.1 million to upgrade and expand the
capacity of the PLUS(R) system and to further increase its functionality.

                                       42
<PAGE>
 
  Implementation of the PLUS(R) system has improved the Company's operating
efficiency by streamlining a number of its daily work processes:

 .  PLUS(R) allows the Company real time access to locate each unit of a
    customer's records, regardless of geographic location, through an 
    enterprise-wide, shared database and to centrally receive and dispatch pick-
    up and delivery orders to the appropriate location for processing.
    Management believes that no other records management system in the industry
    offers such real time access for multiple locations.

 .  The PLUS(R) system reduces the number of employees required to handle the
    inbound/outbound movement of boxes through the use of sophisticated
    algorithms which allow archive employees to process multiple customer
    requests in an efficient manner.

 .  PLUS(R) facilitates the integration of acquired records management companies
    in an efficient, standardized process. By converting the acquired company's
    records into the PLUS(R) system, the Company is able to reduce the labor and
    overhead costs associated with the acquisition, resulting in cost savings.

 .  The PLUS(R) system assists the Company in efficiently utilizing its storage
    space by eliminating the need for permanent locations for individual
    records. At any one time, approximately 2% of total cubic feet of records
    managed by the Company are temporarily returned to customers, freeing up
    storage space which PLUS(R) enables the Company to use productively. When a
    box is temporarily returned to a customer, a new box may be placed in the
    original box's location. Upon return of the original box to the Company,
    PLUS(R) automatically assigns the box a new location within a facility in
    the market in which the Company determines to store the box.

    PLUS(R) offers several additional features which enhance the Company's
customer support functions. The system is continuously updated when any account
activity is undertaken, providing customers with real time access to information
regarding box location and retrievals. The PLUS(R) system is flexible and allows
the Company to design and implement customized records management solutions for
various industries utilizing a set of standardized options. The PLUS(R) system's
on-line customer support network allows certain customers to place orders for
both records storage and retrieval directly from their own in-house terminals
resulting in a more efficient system of records management. PLUS(R) can also
perform sophisticated searches to locate inventory items even when the customers
do not have the specific number of the box they are seeking.  In addition, the
Company has recently initiated a trial program, PLUS(R) Link, which is designed
to transfer information directly between the Company's centralized database and
a customer's local file room.

    In marketing its services, the Company believes it can point to the
following direct benefits to a customer of the PLUS(R) system:

    .  Through the PLUS(R) system central data base, a customer is able to
       obtain real time access to any file listing which is stored in any
       location. In addition to the benefits of immediate access to file listing
       information, this centralized data base is likely to reduce the time
       required to locate a file that a client might have stored in one of
       several locations.

    .  With PLUS(R), a file can be retained in any Company warehouse and
       delivered only if and when it is needed at a specific location. Customers
       with multiple locations typically do not have large enough records
       management requirements to justify their own dedicated warehouse in each
       area. In order to increase the efficiency of warehouse facilities, such
       companies sometimes require operations in disparate locations to ship
       their records to a central or a regional warehouse. This process
       increases the costs as such companies must pay to ship files a
       substantial distance to inactive storage and incur additional costs, and
       typically time delay, to subsequently return the files to the initial
       location.

                                       43
<PAGE>
 
    .  Through utilization of the PLUS(R) system, customers eliminate the need
       for expensive in-house computer systems and programming support staff to
       maintain an inventory management system. Companies which store their own
       records typically cannot achieve the economies of scale available to the
       Company.

Sales and Marketing

  During the past five years, the Company has invested significant effort in
developing its sales and marketing department, which is comprised of 75
employees in the United States and Canada, excluding any additions that may
result from the acquisition of RMS. Sales representatives are trained to sell a
"total systems approach," in which a customer's records management requirements
are surveyed and evaluated in order to determine the file management system
which best meets the customer's needs and offer recommendations on how to
implement such a system. From 1992 to 1996, the Company's sales representatives
secured over 3,600 new customer accounts comprising over 8.5 million cubic feet
of records from new accounts.

  The Company's sales and marketing department is divided into five regions:
Northeast; South; Midwest; West; and Canada. The Company's Vice President, Sales
and Marketing directs five regional sales managers who are each responsible for
one of the regions.  In addition, the Company's sales force is divided between
sales representatives who focus on large accounts which are frequently multi-
location and a recently expanded group of sales representatives who focus on
smaller, single-location customers.  The sales force is primarily compensated on
a commission basis with incentives tied to the Company's sales goals. The
Company also uses telemarketing, direct response and print advertising to assist
in its marketing programs.

Customers

  The Company serves a diversified group of over 22,000 customers accounts in a
variety of industries, including financial services, manufacturing,
transportation, healthcare and law. The Company tracks customer accounts, which
are based on invoices. Accordingly, depending on how invoices have been arranged
at the request of a customer, one customer may have multiple customer accounts.
None of the Company's customers accounted for more than 3% of the Company's
total revenues during any of the last three years. The Company services all
types of customers from small to medium size companies (such as professional
groups and law firms that often have one location) to Fortune 500 companies that
have operations in multiple locations.  The Company provides records management
services to approximately one-half of the Fortune 500 companies and has 49
customers with over 100,000 cubic feet of records under management with the
Company.  Larger companies with multiple locations that have performed their own
records management services to date are a principal focus for new customers by
the Company. The Company believes that its presence in multiple locations in
conjunction with the PLUS(R) system enable it to provide the sophisticated file
management services frequently required by such customers.

  The Company's contracts with larger, typically multi-location customers
usually provide for an initial term of five or more years, and contracts with
other customers typically provide for initial terms of one or two years.  Both
types of contracts generally provide for annual renewals thereafter (with either
party having the right to terminate the contract). Customers are generally
charged monthly storage fees until their records are destroyed or permanently
removed, for which fees are charged. In addition, services such as file
retrieval are separately charged. During 1996, approximately 3% of cubic feet of
records under management by the Company were permanently removed (other than as
part of an organized records destruction program). The Company believes this
relatively low attrition rate is due to a number of factors, including
satisfaction with the Company's services as well as the effort and expense of
transferring records to another service provider or back in-house.

                                       44
<PAGE>
 
Facilities

  The Company operates a total of 152 records management facilities of which 139
are in the United States, serving 58 markets, including the 16 largest U.S.
markets, and 13 facilities in Canada serving five of Canada's six largest
markets.  Of the 10.0 million square feet of floor space (representing over 74
million cubic feet of storage capacity) in the Company's records storage
facilities, approximately 36% and 64% (40% and 60% on a cubic footage basis) are
in owned and leased facilities, respectively. The Company's facilities are
located as follows:

<TABLE>
<CAPTION>
                                             Records
                                            Management   Cubic Feet
                  Region                    Facilities  of Capacity
                  ------                    ----------  ------------
<S>                                         <C>         <C>
United States
 
  Southern Region.........................       23      7.3 million
    (includes Alabama, Florida,
   Georgia, North Carolina and
   Tennessee)
 
  Northern Region.........................       47     39.3 million
    (includes Connecticut, Delaware,
    Maryland, Massachusetts, New Jersey,
    New York, Ohio, Pennsylvania and
    Virginia)
 
  Midwest Region..........................       49     16.1 million
    (includes Colorado, Illinois,
    Indiana, Michigan, Missouri,
    New Mexico and Texas)
 
  Western Region..........................       20      5.4 million
    (includes Arizona, California,              ---     ------------
    Nevada and Washington)
 
 
  Total U.S...............................      139     68.1 million
 
Canada....................................       13      6.1 million
  (includes Calgary, Montreal, Ottawa,          ---     ------------
  Toronto and Vancouver)
 
 
  Total...................................      152     74.2 million
                                                ===     ============
 
</TABLE>

  In response to certain opportunities that arose, the Company has made
significant new facility investments, substantially increasing the Company's
available storage capacity in its Northeast region.  During 1995, the Company
purchased a storage facility in New Jersey with 12 million cubic feet of storage
capacity and leased (with an option to purchase) a storage facility in
Massachusetts with five million cubic feet of storage capacity.  The Company is
in the process of consolidating certain individual warehouses into these
facilities and will consolidate other warehouses over the next two or three
years as existing leases expire.  The addition of these facilities provides the
Company with substantial excess storage capacity in such region and is expected
to satisfy the Company's facility expansion requirements in its Northeast region
for several years.  The Company intends to consolidate facilities in

                                       45
<PAGE>
 
other locations when appropriate. Primarily as a result of the new facilities in
New Jersey and Massachusetts, warehouse utilization has declined to
approximately 64% from historical levels of 70% to 80%.

Competition

  The Company competes with numerous records management companies in all
geographic areas in which it operates.  The Company believes that competition
for customers is based on price, reputation for reliability, quality of service
and scope and scale of technology, and believes that it generally competes
effectively based on these factors. Management believes that, except for Iron
Mountain Incorporated, all of these competitors have records management revenues
significantly lower than those of the Company. The Company believes that the
trend towards consolidation in the industry will continue and the Company also
faces competition in identifying attractive acquisition candidates. In addition,
the Company faces competition from the internal document handling capability of
its current and potential customers.

  The substantial majority of the Company's revenues are derived from the
storage of paper records and from related services. Alternative technologies for
generating, capturing, managing, transmitting and storing information have been
developed, many of which require significantly less space than paper. Such
technologies include computer media, microforms, audio/video tape, film, CD-Rom
and optical disc. Management believes that conversion of paper documents into
these smaller storage media is currently not cost-effective for inactive
records, primarily due to the high labor cost of preparing and converting the
documents for imaging.

Employees

  As of December 31, 1996, the Company had 1,553 employees, including 209
employees in Canada. None of the Company's employees is covered by a collective
bargaining agreement. Management considers its employee relations to be good.

Insurance

  The Company carries comprehensive property insurance covering replacement
costs of real and personal property. Subject to certain limitations and
deductibles, such policies also cover extraordinary expenses associated with
business interruption and damage or loss from flood or earthquakes (in certain
geographic areas), and losses at the Company's facilities up to approximately
$225 million.

Environmental Matters

  The Company's properties and operations may be subject to liability under
various environmental laws, regardless of fault, for the investigation, removal
or remediation of soil or groundwater, on or off-site, resulting from the
release or threatened release of hazardous materials, as well as damages to
natural resources. The owner or operator of contaminated property may also be
subject to claims for damages and remediation costs from third parties based
upon the migration of any hazardous materials to other properties.

  At certain of the properties owned or leased by the Company, petroleum
products or other hazardous materials, are or were stored in USTs. Some formerly
used USTs have been removed; others were abandoned in place. The Company
believes all of the USTs are registered, where required under applicable law.
The Company also is aware of the presence in some of its facilities of ACMs, but
believes that no action is presently required to be taken as a result of such
material.

  At the Company's New Jersey facility, certain contamination has been
discovered resulting from operations of the prior owner thereof. The prior
owner, which has agreed to be responsible for the cost of such remediation, is
completing remediation of the property under a consent order with the New Jersey
Department of Environmental Protection ("NJDEP"). The prior owner has posted a
$1.1 million letter of credit with the NJDEP. The Company has purchased an
environmental liability insurance policy covering the cleanup costs to the
Company, if any,

                                       46
<PAGE>
 
resulting from any on- or off-site environmental condition existing at the time
of the Company's acquisition of this property, with a $250,000 deductible and
policy limits of $4 million per occurrence/$8 million in the aggregate, provided
the claim first arises during the term of the policy, which is August 10, 1995
through August 11, 1998.

  The Company has not received any written notice from any governmental
authority or third party asserting, and is not otherwise aware of, any material
noncompliance, liability or claim under environmental laws applicable to the
Company other than as described above. No assurance can be given that there are
no environmental conditions for which the Company may be liable in the future or
that future regulatory action, or compliance with future environmental laws,
will not require the Company to incur costs that could have a material adverse
effect on the Company's financial condition or results of operations.

Legal Proceedings

  The Company is involved in litigation from time to time in the ordinary course
of its business. In the opinion of Management, no material legal proceedings are
pending to which the Company, or any of its property, is subject.

                                       47
<PAGE>
 
                                   MANAGEMENT

Executive Officers and Directors

  Set forth below is certain information regarding the Company's directors,
executive officers and other significant management personnel:
<TABLE>
<CAPTION>
 
        Name                 Age                     Position
        ----                 ---                     --------                  
  <S>                        <C>  <C>
  Leo W. Pierce, Sr........   78  Chairman of the Board
  J. Peter Pierce..........   51  President, Chief Executive Officer and
                                  Director
  Douglas B. Huntley.......   36  Vice President, Chief Financial Officer and
                                  Director
  Joseph A. Nezi...........   50  Vice President, Sales and Marketing
  David Marsh..............   48  Vice President, Chief Information Officer
  Ross M. Engelman.........   33  Vice President, Operations--South
  J. Michael Gold..........   37  Vice President, Operations--Northeast
  Christopher J. Williams..   38  Vice President, Operations--West
  Leo W. Pierce, Jr........   52  Vice President, Contracts Administration and
                                  Director
  Michael J. Pierce........   47  Vice President, Equipment Sales and
                                  Distribution Group and Director
  Raul A. Fernandez........   46  Vice President, Information Services
  Joseph P. Linaugh........   47  Vice President, Treasurer
  Thomas Grogan............   42  Vice President and Controller
  Lisa G. Goldschmidt......   29  General Counsel
  Alan B. Campell..........   46  Director
  Delbert S. Conner........   67  Director
</TABLE>

  Leo W. Pierce, Sr. has served as Chairman of the Board of the Company since
its formation in 1957. Mr. Pierce served as the Chief Executive Officer of the
Company from formation to January 1995 and as its President from formation to
January 1984.  Prior to forming the Company, Mr. Pierce was a sales
representative for Lefebure Corporation and an accountant for Price Waterhouse.
Mr. Pierce holds a B.A. degree from St. John's University.

  J. Peter Pierce has served as President and Chief Executive Officer of the
Company since January 1995 and has been a director since the early 1970s. Mr.
Pierce served as President and Chief Operating Officer of the Company from
January 1984 to January 1995, prior to which time he served in various other
capacities with the Company, including as Vice President of Operations, General
Manager of Connecticut, New York and New Jersey and Sales Executive. Mr. Pierce
attended the University of Pennsylvania and served in the United States Marine
Corps.

  Douglas B. Huntley has served as Chief Financial Officer since January 1994
and as a director of the Company since September 1994. From May 1993 until
December 1993, Mr. Huntley served as Assistant to the President of the Company.
From August 1989 to March 1993, he was an Executive Advisor and a Project
Manager of Rockwell International in connection with a multi-billion dollar NASA
contract. Prior thereto, Mr. Huntley was an accountant for Deloitte Haskin &
Sells. Mr. Huntley holds a B.S. degree from Bucknell University and an M.B.A.
from the University of Pennsylvania, Wharton School of Business and is a
Certified Public Accountant.

  Joseph A. Nezi has served as Vice President, Sales and Marketing of the
Company since September 1991.  From July 1990 to September 1991, Mr. Nezi was
the Vice President, Sales and Marketing of Delaware Valley Wholesale Florist
where he was responsible for the sales and marketing of a firm with $30 million
of sales.  Prior thereto, Mr. Nezi was the President and General Manager of
Pomerantz and Company following 17 years in various sales positions of
increasing responsibility with Xerox.  Mr. Nezi holds a B.A. degree from
Villanova University.

                                       48
<PAGE>
 
  David Marsh has served as Vice President and Chief Information Officer of the
Company since January 1995 and was Assistant to the President of the Company
from November 1994 to December 1994.  From August 1986 to May 1994, Mr. Marsh
was Manager--Corporate Relations for the Massachusetts Institute of Technology
where he was responsible for the management and development of MIT's
relationships with U.S. and European information technology, communications and
service companies.  Prior to August 1986, Mr. Marsh held positions as President
of MEA Management Systems, Director of Corporate Strategic Planning with Public
Service Company of New Hampshire, Senior Consultant with Booz, Allen & Hamilton
and Second Vice President with the Chase Manhattan Bank.  Mr. Marsh holds a B.S.
degree from University of Salford, U.K. and S.M. degrees in Management and
Nuclear Engineering from MIT.

  Ross M. Engelman has served as Vice President, Operations--South since October
1994.  From June 1993 to October 1994, Mr. Engelman was Vice President,
Information Systems and from September 1991 to June 1993, he was Assistant to
the President of the Company.  From August 1985 to September 1991, Mr. Engelman
was a management consultant with Andersen Consulting.  Mr. Engelman holds a
B.S.E. degree from the University of Pennsylvania, Wharton School of Business.

  J. Michael Gold has served as Vice President, Operations--Northeast of the
Company since June 1993.  Prior thereto, Mr. Gold was Vice President, Operations
from February 1992 to June 1993, Vice President, New York Metropolitan Region
from January 1990 to February 1992 and General Manager of the New Jersey Archive
from April 1985 to February 1989.  Prior to joining the Company, Mr. Gold was
the Budget Administration Manager for SmithKline Beecham.  Mr. Gold holds a B.A.
degree from Villanova University.

  Christopher J. Williams has served as Vice President, Operations--West since
June 1993.  From February 1992 to June 1993, Mr. Williams was the Company's Vice
President, Information Services.  Prior thereto, Mr. Williams held a number of
additional positions with the Company since he joined it in 1980, including most
recently as General Manager of the New York Archive and Regional Vice President-
- -New England.  Mr. Williams holds a B.S. degree from Western New England
College.

  Leo W. Pierce, Jr. has served as Vice President, Contract Administration of
the Company since January 1990 and as a director since the early 1970s.  Mr.
Pierce has been affiliated with the Company since its inception in various
capacities, including as manager of the Philadelphia Archive and Vice President,
Facilities Management.  Mr. Pierce holds a B.A. degree from LaSalle University.

  Michael J. Pierce has served as Vice President, Equipment Sales and
Distribution Group of the Company since February 1990 and as a director since
the early 1970s.  Mr. Pierce has been affiliated with the Company since its
inception in various sales capacities.  Mr. Pierce attended Temple University
and served in the United States Army.

  Raul A. Fernandez has served as Vice President, Information Systems of the
Company since February 1990.  From March 1988 to February 1990, Mr. Fernandez
was Director of Information Systems.  Prior to joining the Company, Mr.
Fernandez was employed by RCA Pictures Division and Sperry-Unisys as District
Manager.  Mr. Fernandez holds a B.A. degree from Kings College.

  Joseph P. Linaugh has served as Vice President and Treasurer of the Company
since January 1994.  From January 1990 to December 1993, Mr. Linaugh served as
Vice President, Chief Financial Officer and a director of the Company.  Prior to
joining the Company, Mr. Linaugh worked in various financial positions with
private and publicly held companies and for Laventhol & Horwath in public
accounting.  Mr. Linaugh holds a B.S. degree from LaSalle University and is a
Certified Public Accountant.

  Thomas Grogan has served as Vice President and Controller of the Company since
January 1994.  From April 1985 to December 1993, Mr. Grogan was the Company's
Vice President of Finance and Administration.  Prior to joining the Company, Mr.
Grogan worked for Dunn, Dunn and Associates in public accounting from May 1979
to March 1985 and in private industry from June 1977 to April 1979.  Mr. Grogan
holds a B.S. degree from Widener College and is a Certified Public Accountant.

                                       49
<PAGE>
 
  Lisa G. Goldschmidt has served as General Counsel of the Company since October
1995.  From September 1992 to October 1995, Ms. Goldschmidt was an attorney at
Reed Smith Shaw & McClay.  Ms. Goldschmidt holds a B.A. and a J.D. degree from
the University of Pennsylvania.

  Alan B. Campell has served as a director of the Company since September 1994.
Mr. Campell is one of the founders of Campell Vanderslice Furman, an investment
banking firm, and has been a Managing Director of the firm since its formation
in 1986.  Prior thereto, Mr. Campell was a Vice President at Chase Manhattan
Bank, N.A.  Mr. Campell holds a B.A. degree from Brown University and an M.A.
from the University of Southern California.

  Delbert S. Conner has served as a director of the Company since September
1990.  Since May 1995, Mr. Conner has served as the Vice Chairman of USCO
Distribution Services, Inc. on a semi-retired basis.  From January 1994 through
April 1995, he was the Vice Chairman of USCO on a full-time basis and its
President and Chief Executive Officer from February 1983 to December 1993.  Mr.
Conner holds a B.S. degree from Bryant College.

  Messrs. J. Peter Pierce, Leo W. Pierce, Jr. and Michael J. Pierce are
brothers. Leo W. Pierce, Sr. is their father.  For purposes of the above
biographical information, the Company includes L.W. Pierce Company, Inc., the
predecessor to the Company. See "The Company."

Board of Directors

  As of the closing of the Offerings, the Company's Board of Directors will be
classified into three classes with staggered three-year terms, each class to
contain as nearly as possible one-third of the number of members of the Board.
One class of directors will be elected for a three-year term at each annual
meeting of shareholders commencing in 1998.  It is currently contemplated that
within 90 days after the closing of the Offerings, Mr. __________________ will
resign and the Board of Directors will add an independent director to the Board.
The terms of Messrs. ______________ and __________________ will expire at the
1998 annual meeting of shareholders; the terms of Messrs. ____________________
and _________________ will expire at the 1999 annual meeting of shareholders;
and the terms of Messrs. _____________________ and _______________________ will
expire at the 2000 annual meeting of shareholders.  It is expected that the term
of the outside director to be added by the Board will expire at the 1998 annual
meeting of shareholders.

  The Company's Board of Directors has a Compensation Committee, which prior to
the Offerings has been comprised of Leo W. Pierce, Sr., J. Peter Pierce and Alan
B. Campell.  The Compensation Committee recommends to the Board both salary
levels and bonuses for the officers of the Company.  The Compensation Committee
also reviews and makes recommendations with respect to the Company's existing
and proposed compensation plans, and serves as the committee responsible for
administrating the Company's Nonqualified Option Plan (as hereinafter defined).

  Following the Offerings, the Board of Directors intends to reconstitute the
Compensation Committee and establish an Audit Committee, each of which will be
comprised of two or more directors.  It is anticipated that the Compensation
Committee and the Audit Committee will be comprised of Mr. Conner and a second
nonemployee director.  The Compensation Committee is expected to determine
compensation for executive officers of the Company and administer the Company's
stock option plans.  The Audit Committee is expected to recommend the
appointment of the Company's independent public accountants and review the scope
and results of audits and internal accounting controls.

  All directors receive reimbursement of reasonable out-of-pocket expenses
incurred in connection with meetings of the Board of Directors.  Mr. Conner also
receives $3,500 for each meeting of the Board of Directors which he attends.  No
other director receives separate compensation for services rendered as a
director.  It is currently anticipated that any other outside directors added to
the Board of Directors will be compensated similarly to Mr. Conner, although the
Board may in the future consider using stock options or a combination of cash
and stock options to compensate outside directors.

                                       50
<PAGE>
 
Executive Compensation

    The following table sets forth the compensation received by the Company's
Chief Executive Officer and the five other highest paid executive officers
(together with the Chief Executive Officer, the "Named Executive Officers") for
services to the Company in 1995 and 1996.


                           Summary Compensation Table
<TABLE>
<CAPTION>
                                                                                   Long-Term            
                                                                                  Compensation
                                                                                  ------------
                                           Annual Compensation                       Awards             
                                  ---------------------------------------            --------           
 
                                                                         Other      Securities              
          Name and                                                       Annual     Underlying   All Other  
     Principal Position             Year    Salary        Bonus       Compensation   Options    Compensation
- --------------------------------    ----   ---------    ---------     ------------   -------    ------------
<S>                                 <C>     <C>           <C>         <C>           <C>         <C> 
J. Peter Pierce.................    1996    $251,485      $93,400               --     --        $6,967(a)  
   President and Chief Executive    1995     186,800       93,400               --     --         6,681(a)  
   Officer                                                                                                  
Ross M. Engelman................    1996     130,500       65,000               --                5,216(b)  
   Vice President,                  1995     130,422       65,000               --                4,830(b)  
   Operations--South                                                                                        
J. Michael Gold.................    1996     130,000       65,000               --                3,739(c)  
   Vice President,                  1995     129,905       65,000               --                3,417(c)  
   Operations--Northeast                                                                                    
Douglas B. Huntley..............    1996     130,000       65,000               --                5,231(d)  
   Vice President and               1995     129,520       65,000               --                4,802(d)  
   Chief Financial Officer                                                                                  
Joseph A. Nezi..................    1996     130,000       92,370(e)            --                6,256(f)  
   Vice President,                  1995     133,020       97,841(e)            --                5,748(f)  
   Sales and Marketing                                                                                      
Christopher J. Williams.........    1996     130,000       65,000               --                5,339(g)  
   Vice President,                  1995     129,905       65,000               --                5,089(g)   
   Operations--West
</TABLE> 
- --------------

(a) Included in such amounts for 1996 and 1995, respectively, are $2,268 and
    $2,310 representing an employer match under the 401(k) Plan (as defined
    herein), $1,699 and $1,371 in net premiums for a guaranteed term life
    insurance policy on behalf of Mr. Pierce and $3,000 and $3,000 representing
    contributions made by the Company under the Profit Sharing Plan (as defined
    herein).
(b) Included in such amounts for 1996 and 1995, respectively, are $2,249 and
    $2,107 representing an employer match under the 401(k) Plan, $158 and $98 in
    net premiums for a guaranteed term life insurance policy on behalf of Mr.
    Engelman and $2,809 and $2,608 representing contributions made by the
    Company under the Profit Sharing Plan.
(c) Included in such amounts for 1996 and 1995, respectively, are $750 and $700
    representing an employer match under the 401(k) Plan, $191 and $119 in net
    premiums for a guaranteed term life insurance policy on behalf of Mr. Gold
    and $2,798 and $2,598 representing contributions made by the Company under
    the Profit Sharing Plan.
(d) Included in such amounts for 1996 and 1995, respectively, are $2,250 and
    $2,093 representing an employer match under the 401(k) Plan, $191 and $119
    in net premiums for a guaranteed term life insurance policy on behalf of Mr.
    Huntley and $2,790 and $2,590 representing contributions made by the Company
    under the Profit Sharing Plan.
(e) Includes $27,370 and $32,842 paid as commissions in 1996 and 1995,
    respectively.
(f) Included in such amounts for 1996 and 1995, respectively, are $2,260 and
    $2,310 representing an employer match under the 401(k) Plan, $996 and $438
    in net premiums for a guaranteed term life insurance policy on behalf of Mr.
    Nezi and $3,000 and $3,000 representing contributions made by the Company
    under the Profit Sharing Plan.
(g) Included in such amounts for 1996 and 1995, respectively, are $2,250 and
    $2,066 representing an employer match under the 401(k) Plan, $191 and $125
    in net premiums for a guaranteed term life insurance policy on behalf of Mr.
    Williams and $2,898 and $2,898 representing contributions made by the
    Company under the Profit Sharing Plan.

                                       51
<PAGE>
 
Option Grants in 1996

     The following table sets forth certain information concerning stock options
granted to the Named Executive Officers during 1996 (all of which were granted
on January 1, 1996) after giving effect to the Stock Recapitalization.
<TABLE>
<CAPTION>
                                          Individual Grants
                             ---------------------------------------
 
                                                                                     Potential Realizable  
                           Number of                                                   Value at Assumed    
                           Securities     % of Total                                Annual Rates of Stock  
                           Underlying      Options                                  Price Appreciation For 
                            Options       Granted to     Exercise                       Option Term(b)     
                            Granted      Employees in      Price      Expiration    ---------------------- 
        Name                 (#)(a)          1996        ($/Share)       Date        5%           10%      
        ----               ----------    ------------   -----------   ----------    ----         -----     
<S>                        <C>           <C>             <C>          <C>          <C>         <C>         
J. Peter Pierce..........     --              --             --          --           --          --       
Ross M. Engelman.........                                   $             *        $199,145    $504,673    
J. Michael Gold..........                                                 *         199,145     504,673    
Douglas B. Huntley.......                                                 *         199,145     504,673    
Joseph A. Nezi...........                                                 *         136,668     346,344    
Christopher J. Williams..                                                 *         199,145     504,673     
- --------------
</TABLE>
*    The options have no specified expiration date.
(a)  All options were granted under the Nonqualified Option Plan.  The options
     vest in five equal annual installments commencing on the first anniversary
     of the date of grant, and vested options become exercisable on the earlier
     of ten years from the date of grant or the date the Company is no longer a
     Subchapter S corporation. The Company may make loans with respect to vested
     options. See "--Stock Incentive Plan."
(b)  Illustrates the value that might be received upon exercise of options
     immediately prior to the assumed expiration of their term at the specified
     compounded rates of appreciation based on the market price for the Common
     Stock when the options were granted.  At the time of grant, there was no
     established trading market for the Common Stock and, accordingly, the
     market price is based upon the formula set forth in the Nonqualified Option
     Plan which is based upon a multiple of EBITDA, as well as the amount of
     cash, cash equivalents, outstanding indebtedness and other obligations of
     the Company. Since the options granted to the Named Executive Officers do
     not have a specified expiration date, for purposes of calculating the
     assumed appreciation, the options have been deemed to expire ten years from
     the date of grant.

                                       52
<PAGE>
 
Stock Option Exercises and Holdings

    The following table sets forth the value of options held by each of the
Named Executive Officers at December 31, 1996 after giving effect to the Stock
Recapitalization. None of the Named Executives exercised any options during
1996.

                    Aggregated Option Exercises in 1996 and
                      Option Values At December 31, 1996.
<TABLE>
<CAPTION>
                                                       Number of Securities          Value of Unexercised  
                                                      Underlying Unexercised       In-the-Money Options at 
                                                            Options at               December 31, 1996(a)  
                                                        December 31, 1996            --------------------  
                                                        -----------------
                              Shares
          Name             Acquired on    Value
          ----             Exercise(#)   Realized  Exercisable/Unexercisable(b)   Exercisable/Unexercisable
                           -----------   --------  ----------------------------   -------------------------
<S>                        <C>           <C>       <C>                            <C> 
J. Peter Pierce .........       --          --               -- / --                       -- / --
Ross M. Engelman ........       --          --               -- /                          -- /$0         
J. Michael Gold .........       --          --               -- /                          -- / 0         
Douglas B. Huntley ......       --          --               -- /                          -- / 0         
Joseph A. Nezi ..........       --          --               -- /                          -- / 0         
Christopher J. Williams .       --          --               -- /                          -- / 0         
</TABLE>
____________________

(a) There was no established market for the Common Stock as of December 31,
    1996, and, accordingly, the values are based on the exercise price of
    options granted on January 1, 1997 in accordance with the formula set forth
    in the Nonqualified Option Plan.
(b) As of December 31, 1996, none of the options were exercisable although of
    such totals, options to purchase ___ shares of Common Stock were vested for
    Messrs. Engelman, Gold, Huntley and Williams and options to purchase ___
    shares of Common Stock were vested for Mr. Nezi. Pursuant to the terms of
    the Nonqualified Option Plan, vested options become exercisable on the
    earlier of ten years from the date of grant or the date the Company is no
    longer a Subchapter S corporation. Accordingly, upon the consummation of the
    Offerings and the termination of the Company's status as a Subchapter S
    corporation, the vested options set forth above will become exercisable.


Compensation Committee Interlocks and Insider Participation

    Prior to the Offerings, the Compensation Committee of the Board of Directors
has been comprised of Leo W. Pierce, Sr., J. Peter Pierce and Alan B. Campell.
Leo W. Pierce, Sr. is the former Chief Executive Officer and President of the
Company and J. Peter Pierce is the Company's Chief Executive Officer and
President.

    In August 1996, the Company purchased for $14.8 million all of the interests
of the two partnerships owned by members of the Pierce family in six facilities
previously leased to the Company and 16 facilities previously subleased, as well
as minority interests in five other properties currently leased by the Company.
The purchase price was based on third party appraisals or the recent acquisition
price for the six facilities and management's estimates of the value of the
leasehold and minority ownership interests based on the net present value of the
cash flows generated by such interests.  The leases and subleases were entered
into during the period from March 1980 to April 1995.  The aggregate rental
payments for the leases and subleases were $7,658,000, $8,201,000 and $4,624,000
in 1994, 1995 and the portion of 1996 prior to the purchase, respectively.

    The Company also leases from four separate limited partnerships its
corporate headquarters in King of Prussia, Pennsylvania and its facilities in
Suffield, Connecticut, Orlando, Florida and Charlotte, North Carolina. J. Peter

                                       53
<PAGE>
 
Pierce, the Company's President and Chief Executive Officer, is the general
partner of three of the limited partnerships and members of the Pierce family
and certain other officers and directors of the Company and their affiliates own
substantial limited partnership interests in each of the four limited
partnerships.  The lease on the Company's corporate headquarters expires on
April 30, 2003, without any renewal options.  The leases for the Suffield,
Orlando and Charlotte facilities terminate on December 31, 2005, October 31,
2004 and August 31, 2001, respectively.  Each of such leases contains two five-
year renewal options.  The aggregate rental payments by the Company for such
properties during 1994, 1995 and 1996 were $531,000, $773,000 and $894,000,
respectively.

  The Company believes that the terms of its leases with the related parties are
as favorable to the Company as those generally available from unaffiliated third
parties.  There are no plans by the Company to lease additional facilities from
officers, directors or other affiliated parties.

  In December 1993, the Company's Chairman, Leo W. Pierce, Sr., advanced $80,000
to the Company.   The Company repaid the loan, together with interest at 7%, in
three equal installments in December 1994, December 1995 and May 1996.  In July,
1996, the Company redeemed 100 shares of voting Class A Common Stock from Mr.
Pierce for an aggregate price of $1.45 million, which price was based on the
Company's EBITDA.  The Company had previously undertaken to pay $60,000 per year
for a five-year period to Mr. Pierce's spouse upon his death.  The Company
replaced this arrangement by providing an annual pension in the amount of
$96,000 to Mr. Pierce and then to his spouse, if she survives him.

  The Company has entered into a tax indemnification agreement with the current
shareholders of the Company which provides for:  (i) the distribution to such
shareholders of cash equal to the product of the Company's taxable income for
the period from January 1, 1997 until the date the Offerings are completed and
the sum of the highest effective federal and state income tax rate applicable to
any current shareholder (or in the case of shareholders that are trusts, any
beneficiaries), less any prior distributions to such shareholders to pay taxes
for such period, and (ii) an indemnification of such shareholders for any losses
or liabilities with respect to any additional taxes (including interest,
penalties and legal fees) resulting from the Company's operations during the
period in which it was a Subchapter S corporation.

  Alan B. Campell is a managing director of Campell Vanderslice Furman ("CVF"),
an investment banking firm that has provided investment banking services to the
Company since 1992.  Mr. Campell became a director of the Company in 1994.
During 1994, 1995 and 1996, the Company paid CVF $0.8 million, $0.7 million and
$0.8 million, respectively, with respect to investment banking services.

Stock Incentive Plan

  The Company established a Nonqualified Stock Option Plan (the "Nonqualified
Option Plan") in September 1994 to provide incentives to Key Employees (defined
below) who contribute significantly to the strategic and long-term performance
objectives and growth of the Company.  The Nonqualified Option Plan is
administered by the Compensation Committee of the Board of Directors.

  The Nonqualified Option Plan provides for the issuance of stock options not
intended to qualify as incentive stock options under Section 422 of the Code
("NQSOs") to "Key Employees," defined as employees of the Company who are
members of a select group of management or highly compensated employees.  As of
December 31, 1996, there were 9 Key Employees.  Under the Nonqualified Option
Plan, options exercisable for an aggregate of ________ shares of Common Stock
are available for grant.  The exercise price per share of Common Stock of
options granted under the Nonqualified Option Plan shall be equal to or greater
than the fair market value of the Common Stock as of the last day of the
calendar quarter coinciding with or immediately preceding the date of the grant.
Options granted under the Nonqualified Option Plan become exercisable, to the
extent they are vested, at the earlier of the tenth anniversary of the date of
grant or the date the Company is no longer a Subchapter S Corporation.

                                       54
<PAGE>
 
  The Board, in its sole discretion, may direct the Company to make a loan to a
Key Employee whose Vested Percentage (defined below) with respect to one or more
stock options is at least 60%.  The maximum amount of any such loan shall be 25%
of the amount which would be payable to the Key Employee had he terminated
employment other than on account of death or total and permanent disability as
of the date of the loan as set forth in the following paragraph.  Vested
Percentage is based upon the options vesting in five equal annual installments
commencing on the first anniversary of the date of grant; provided, however,
that 100% shall be deemed to be vested in the case of a Key Employee who
terminates employment on account of death or total and permanent disability.

  If a Key Employee's employment is terminated for any reason, each stock option
which has not been exercised shall terminate; provided, however, that if a Key
Employee terminates employment after the Class B Common Stock has become readily
tradeable in an established securities market, other than pursuant to a
termination for cause, his option shall not expire until the end of the 90-day
period following the date of termination.  Upon termination of employment (other
than for cause or when the Class B Common Stock is tradeable in an established
securities market), the Company is required to pay the Key Employee the Vested
Percentage of the value of any options held by the Key Employee.  The value of
the options for this purpose is equal to the aggregate fair market value of the
underlying shares (determined by a formula set forth in the Nonqualified Option
Plan), less (i) the principal amount of any outstanding loans pursuant to the
Nonqualified Option Plan and (ii) the aggregate exercise price of the underlying
shares.

1997 Stock Option Plan

  In April 1997, the Company adopted its 1997 Stock Option Plan (the "1997
Plan") which provides for grants of stock options ("Options") to selected
employees, officers, directors, consultants and advisers of the Company.  By
encouraging stock ownership, the Company seeks to attract, retain and motivate
such persons and to encourage them to devote their best efforts to the business
and financial success of the Company.

  The 1997 Plan authorizes up to __________ shares of Common Stock (subject to
adjustment in certain circumstances) for issuance pursuant to the terms of the
1997 Plan.  If Options expire or are terminated for any reason without being
exercised, the shares of Common Stock subject to such Options again will be
available for grant.

  The 1997 Plan may be administered by the Board of Directors (the "Board") or
by a committee of the Board (references to the "Committee" refers to the
committee, if one is appointed, and otherwise to the Board).  Grants under the
1997 Plan may consist of (i) options intended to qualify as incentive stock
options ("ISOs") within the meaning of Section 422 of the Code or (ii) NQSOs.
Options may be granted to any employee (including officers and directors) of the
Company, members of the Board who are not employees and consultants and advisers
who perform services to the Company or any of its subsidiaries ("Key Advisers").
During any calendar year, no grantee may receive Options for more than
__________ shares of Common Stock.

  The option price of any ISO granted under the 1997 Plan will not be less than
the fair market value of the underlying shares of Common Stock on the date of
grant.  The option price of a NQSO will be determined by the Committee, in its
sole discretion, and may be greater than, equal to or less than the fair market
value of the underlying shares of Common Stock on the date of grant.  The
Committee will determine the term of each Option, provided that the exercise
period may not exceed ten years from the date of grant.  The option price of an
ISO granted to a person who owns more than 10% of the total combined voting
power of all classes of stock of the Company must be at least equal to 110% of
the fair market value of Common Stock on the date of grant, and the ISO's term
may not exceed five years.  A grantee may pay the option price (i) in cash, (ii)
by delivering shares of Common Stock already owned by the grantee and having a
fair market value on the date of exercise equal to the option price, or (iii) by
such other method as the Committee may approve.  The Committee may impose on
Options such vesting and other conditions as the Committee deems appropriate.
Options may be exercised while the grantee is an employee, Key Adviser or member
of the Board or within a specified period after termination of the grantee's
employment or services.

                                       55
<PAGE>
 
  In the event of a change of control (as defined in the 1997 Plan), all
outstanding Options will become fully exercisable, unless the Committee
determines otherwise.  Except as provided below, unless the Committee determines
otherwise, in the event of a merger where the Company is not the surviving
corporation, all outstanding Options will be assumed by or replaced with
comparable options by the surviving corporation.  The Committee may require the
grantees surrender their outstanding Options in the event of a change of control
and receive a payment in cash or Common Stock equal to the amount by which the
fair market value of the shares of Common Stock subject to the Options exceeds
the exercise price of the Options.

  All Options will be granted subject to any applicable federal, state and local
withholding requirements; the Company can deduct from wages paid to the grantee
any such taxes required to be withheld with respect to the Options.  If the
Company so permits, a grantee may choose to satisfy the Company's income tax
withholding obligation with respect to an Option by having shares withheld up to
an amount that does not exceed the grantee's maximum marginal tax rate for
federal, local and state taxes.

  The Board may amend or terminate the 1997 Plan at anytime; provided that, if
the Common Stock becomes publicly traded, the Board may not make any amendment
that requires shareholder approval pursuant to Section 162(m) of the Code
without shareholder approval.  To date, no Options have been granted under the
1997 Plan.  The 1997 Plan will terminate in April 2007, unless terminated
earlier by the Board or extended by the Board with approval of the shareholders.

401(k) Plan; Profit Sharing Plan

  The Company has a savings and investment plan under Section 401(k) of the Code
(the "401(k) Plan") and a profit sharing plan also under Section 401(k) (the
"Profit Sharing Plan").  The 401(k) Plan covers substantially all full-time
employees over the age of 20 1/2 and with more than 1,000 hours of service.
Participants in the 401(k) Plan may elect to defer a specified percentage of
their compensation into the 401(k) Plan on a pre-tax basis.  The Company is
required to make matching contributions under the 401(k) Plan equal to 25% of
the employee's contributions up to a maximum of 2% of the employee's annual
compensation.  The contributions to the 401(k) Plan by a participant vest
immediately.  Participants earn a vested right to their matching contributions
in increasing amounts over a period of five years, commencing after three full
years of employment.  After seven years of service, the participant's right to
his or her matching contribution is fully vested.  Thereafter, the participant
may receive a distribution of the entire value of his or her account upon
termination of employment or upon retirement, disability or death.

  The Profit Sharing Plan covers substantially all full-time employees over the
age of 21 with more than 1,000 hours of service.  The Company may make
discretionary profit sharing contributions in amounts as the Board of Directors
of the Company may determine.  The Company's contributions under the Profit
Sharing Plan have historically ranged from 2-3% of a participant's annual
eligible income.  Participants are not permitted to contribute to the Profit
Sharing Plan directly.  Participants earn a vested right to their profit sharing
contribution in increasing amounts over a period of five years, commencing after
three full years of employment.  After seven years of service, the participant's
right to his or her profit sharing contribution is fully vested.  Thereafter,
the participant may receive a distribution of the entire value of his or her
account upon termination of employment or upon retirement, disability or death.


                              CERTAIN TRANSACTIONS

  The Company has entered into a consulting agreement with Maurice Cox, Jr., a
shareholder of the Company, to provide consulting services to the Company
through 2004 for an annual payment of $40,000.

  In December 1994, the Company loaned $60,000 to J. Michael Gold, its Vice
President, Operations --Northeast.  During 1996, an additional $38,516 was
loaned to Mr. Gold.  The entire principal amount of $98,516, together with
interest accruing at a rate of 8.875%, was outstanding as of February 28, 1997.

     See also "Management--Compensation Committee Interlocks and Insider
Participation."

                                       56
<PAGE>
 
                       PRINCIPAL AND SELLING SHAREHOLDERS

  The following table sets forth, as of March 1, 1997, after giving effect to
the Stock Recapitalization, certain information regarding the ownership of
Common Stock by (i) each person known by the Company to beneficially own 5% or
more of the outstanding shares of Common Stock, (ii) each Selling Shareholder,
(iii) each director and Named Executive Officer and (iv) all directors and
executive officers of the Company as a group.
<TABLE>
<CAPTION>
                             Shares of Common Stock                   Shares of Common Stock
                             Beneficially Owned                       Beneficially Owned  
                             Prior to the Offerings                   After the Offerings  
                             ----------------------                   ----------------------
                                                       Shares                       
Name                         Number    Percentage      to be Sold     Number    Percentage
- ----                         ------    ----------      ----------     ------    ----------
<S>                          <C>       <C>             <C>            <C>       <C>  
Leo W. Pierce, Sr.(2)......    (3)                                        (3)
J. Peter Pierce(2).........    (3)                                        (3)
Leo W. Pierce, Jr..........
Michael J. Pierce..........
Mary E. Pierce.............
Barbara P. Quinn...........
Constance P. Buckley.......
Maurice Cox, Jr............
Alan B. Campell............                 --
Delbert S. Conner..........                 --
Ross M. Engelman...........                 --
J. Michael Gold............                 --
Douglas B. Huntley.........                 --
Joseph A. Nezi.............                 --
Christopher J. Williams....                 --
All directors and executive
   officers as a group
   (13 persons)............               73.3%
- --------------------
</TABLE>

(1) In the event the U.S. Underwriters' over-allotment option is exercised in
    full, Messrs. _____________ and _______________ will beneficially own
    __________ shares (____%) and __________ shares (____%), respectively, of
    the shares outstanding after the Equity Offerings, and all directors and
    executive officers as a group will beneficially own __________ (____%).
(2) The business address for Leo W. Pierce, Sr., J. Peter Pierce, Leo W. Pierce,
    Jr., Michael J. Pierce, Mary E. Pierce, Barbara P. Quinn and Constance P.
    Buckley is c/o Pierce Leahy Corp., 631 Park Avenue, King of Prussia,
    Pennsylvania 19406.  The address for Maurice Cox, Jr. is 731 E. Manoa Road,
    Havertown, Pennsylvania 19083.
(3) Messrs. Leo W. Pierce, Sr. and J. Peter Pierce are the Voting Trustees of
    the Voting Trust Agreement described below.  Accordingly, the beneficial
    ownership of the Voting Trustees includes ________ shares of  stock subject
    to the Voting Trust Agreement of which __________ shares are owned directly
    by Leo W. Pierce, Sr. and __________ shares are owned directly by J. Peter
    Pierce.

Voting Trust Agreement

  Prior to the Offerings, all of the outstanding capital stock of the Company
was owned by members of the Pierce family.  Members of the Pierce family owning
an aggregate of __________ shares of Common Stock (____% of the shares of Common
Stock to be outstanding after the Offerings) have entered into a ten-year voting
trust

                                       57
<PAGE>
 
agreement (the "Voting Trust Agreement") which appoints Leo W. Pierce, Sr. and
J. Peter Pierce as the Voting Trustees (the "Voting Trustees").  All shares
subject to the Voting Trust Agreement shall be voted at the direction of the
Voting Trustees.  In the event the Voting Trustees cannot agree on how to vote
with respect to a certain matter, one-half of the shares subject to the Voting
Trust Agreement will be voted according to the direction of each Voting Trustee.
In the event that a Voting Trustee becomes unable or unwilling to continue
serving as a Voting Trustee, all persons subject to the Voting Trust Agreement
shall, pro rata in accordance with the number of shares held by each such person
at such time, appoint a replacement Voting Trustee.  The Voting Trust Agreement
does not place any restriction on the transfer of shares held subject to the
Voting Trust Agreement; such shares will be released from the Voting Trust
Agreement upon their transfer to a person not subject to the Voting Trust
Agreement.


                          DESCRIPTION OF CAPITAL STOCK

  The authorized capital stock of the Company consists of ___________ shares of
Common Stock, par value $.001 per share, and __________ shares of Preferred
Stock, par value $.001 per share (the "Preferred Stock").  As of _________,
1997, there were __________ shares of Common Stock outstanding.  No shares of
Preferred Stock are currently outstanding.

  Prior to the Stock Recapitalization, the Company had outstanding two classes
of Common Stock:  Class A Common Stock, which was voting, and Class B Common
Stock, which was nonvoting.  In connection with the Stock Recapitalization, all
of the shares of Class A and Class B Common Stock were converted into an
aggregate of __________ shares of Common Stock.

Common Stock

  The holders of Common Stock are entitled to one vote per share on each matter
to be decided by the shareholders and do not have cumulative voting rights.
Accordingly, the holders of a majority of Common Stock entitled to vote in any
election of directors may elect all of the directors standing for election.  The
holders of Common Stock have no preemptive, redemption or conversion rights.
The holders of Common Stock will be entitled to receive ratably such dividends,
if any, as the Board of Directors may declare from time to time out of funds
legally available for such purpose.  In the event of liquidation, dissolution or
winding up of the affairs of the Company, after payment or provision for payment
of all of the Company's debts and obligations and any preferential distributions
to holders of Preferred Stock, if any, the holders of the Common Stock will be
entitled to share ratably in the Company's remaining assets.  All outstanding
shares of Common Stock are, and the Common Stock offered hereby will be, validly
issued, fully paid and nonassessable.

Preferred Stock

  The Board of Directors is authorized, without further action by the
shareholders, to provide for the issuance of shares of Preferred Stock as a
class without series or in one or more series, to establish the number of shares
in each class or series and to fix the designations, powers, preferences and
rights of each such class or series and the qualifications, limitations or
restrictions thereof.  Because the Board of Directors has the power to establish
the preferences and rights of each class or series of Preferred Stock, the Board
of Directors may afford the holders of any class or series of Preferred Stock
preferences, powers and rights, voting or otherwise, senior to the rights of
holders of Common Stock.  The issuance of Preferred Stock could have the effect
of delaying or preventing a change in control of the Company.  As of the date of
this Prospectus, the Company has not authorized the issuance of any Preferred
Stock and there are no plans, agreements or understandings for the issuance of
any shares of Preferred Stock.

                                       58
<PAGE>
 
Certain Provisions of Pennsylvania Law and the Company's Articles of
Incorporation and Bylaws

  The Company is subject to the provisions of Section 2538 and Sections 2551-
2556 of the Pennsylvania Business Corporation Law of 1988, as amended (the
"PBCL"), which in certain cases provide for supermajority shareholder approval
of business combinations involving the Company and any "interested shareholder"
(as defined in such statute and includes generally, in the case of Section 2538,
shareholders who are a party to the business combination or who are treated
differently from other shareholders, and, in the case of Sections 2551-2556,
shareholders beneficially owning 20% or more of the voting power of a
"registered" corporation, such as the Company).  In addition, Sections 2551-2556
also impose certain restrictions on business combinations involving the Company
and any "interested shareholder."  The term "business combination" includes a
merger, asset sale or other transaction involving an interested shareholder.

  The PBCL also provides that the directors of a corporation, making decisions
concerning takeovers or any other matters, may consider, to the extent that they
deem appropriate, among other things, (i) the effects of any proposed
transaction upon any or all groups affected by such action, including, among
others, shareholders, employees, suppliers, customers and creditors, (ii) the
short-term and long-term interests of the corporation and (iii) the resources,
intent and conduct of the person seeking control.

  The Company's Articles of Incorporation provides that the Company's Board of
Directors is to be composed of three classes, with staggered three-year terms,
each class to contain as nearly as possible one-third of the number of members
of the Board.  Accordingly, at each annual meeting of shareholders, only
approximately one-third of the Company's directors will be elected.

  Certain other provisions of the Company's Articles of Incorporation and Bylaws
could also have the effect of preventing or delaying any change in control of
the Company, including (i) the advance notification procedures governing certain
shareholder nominations of candidates for the Board of Directors and for certain
other shareholder business to be conducted at an annual meeting, (ii) the
absence of authority for shareholders to call special shareholder meetings of
the Company, except in certain limited circumstances mandated by the PBCL, and
(iii) the absence of authority for shareholder action by written consent by less
than all of the Company's shareholders.  These provisions, the classified board
and "supermajority" voting rights, could have the effect of making it more
difficult for a third party to acquire, or discouraging a third party from
seeking to acquire, control of the Company.

  As permitted by the PBCL, the Bylaws provide that a director shall not be
personally liable in such capacity for monetary damages for any action taken, or
any failure to take any action, unless the director breaches or fails to perform
the duties of his office under the PBCL, and the breach or failure to perform
constitutes self-dealing, willful misconduct or recklessness.  These provisions
of the Bylaws, however, do not apply to the responsibility or liability of a
director pursuant to any criminal statute, or to the liability of a director for
the payment of the Company's taxes pursuant to local, Pennsylvania or federal
law.  These provisions offer persons who serve on the Board of Directors of the
Company protection against awards of monetary damages for negligence in the
performance of their duties.

  The Bylaws also provide that every person who is or was a director or
executive officer of the Company, or of any corporation which he served as such
at the request of the Company, shall be indemnified by the Company to the
fullest extent permitted by law against all expenses and liabilities recently
incurred by or imposed upon him, in connection with any proceeding to which he
may be made, or threatened to be made, a party, or in which he may become
involved by reason of his being or having been a director or executive officer
of the Company, or such other corporation, whether or not he is a director,
executive officer of the Company or such other corporation at the time the
expenses or liabilities are incurred.

Transfer Agent

  The transfer agent and registrar for the Common Stock will be __________.

                                       59
<PAGE>
 
                      DESCRIPTION OF CERTAIN INDEBTEDNESS

The 1996 Notes

  General.  In July 1996, the Company issued $200,000,000 principal amount of
11-1/8% Senior Subordinated Notes due 2006 (the "Original Notes").  In November
1996, the Company exchanged the Original Notes for $200,000,000 principal amount
of 11-1/8% Senior Subordinated Notes due 2006 (the "1996 Notes"), which are
substantially identical to the Original Notes except that the 1996 Notes are
registered under the Securities Act.  The 1996 Notes mature on July 15, 2006,
and bear interest at 11-1/8% per annum, payable semi-annually in arrears on
January 15 and July 15.

  The following is a summary of the material terms of the Company's 1996 Notes
and is qualified in its entirety by reference to the indenture governing the
1996 Notes (the "1996 Indenture").  The 1996 Notes are general unsecured
obligations of the Company, subordinated in right of payment to Senior
Indebtedness of the Company (as defined in the 1996 Indenture).

  Redemption.  Except as set forth in the following sentence, the Company may
not redeem the 1996 Notes prior to July 15, 2001.  The Company may redeem up to
an aggregate of $70,000,000 principal amount of the 1996 Notes at any time prior
to July 15, 1999 with the net proceeds of the one or more Public Equity
Offerings (as defined in the 1996 Indenture) at a redemption price equal to 110%
of the aggregate principal amount so redeemed plus accrued interest to the
Redemption Date.  After July 15, 2001, the Company may redeem the 1996 Notes in
whole or in part at specified redemption prices (expressed as a percentage of
principal amount), together, in each case, with accrued and unpaid interest to
the Redemption Date.  The Company expects to use a portion of the net proceeds
of the Equity Offerings to redeem $_______ principal amount of the 1996 Notes.
See "Use of Proceeds."

  Covenants; Events of Default.  The 1996 Indenture contains provisions which,
among other things, limit (i) the incurrence of additional debt, (ii) the
payment of dividends on and issuance of any Capital Stock of a Restricted
Subsidiary (as defined in the 1996 Indenture), (iii) the use of proceeds from
the sale of assets, (iv) transactions with affiliates, (v) the creation of
liens, (vi) the creation of investments, (vii) the creation of subsidiaries and
(viii) sale and lease-back transactions.

  The 1996 Indenture provides that an Event of Default will occur upon, among
other occurrences, (i) a default by the Company for 30 days in the payment of
any interest installment due and payable on the 1996 Notes, (ii) a default in
payment of the principal when due on the 1996 Notes or upon the failure to
redeem or purchase the 1996 Notes when required, (iii) a default by the Company
or by any of its domestic subsidiaries that may become a guarantor of the 1996
Notes in performance of any covenant or agreement in the 1996 Indenture after
written notice to the Company by the trustee under the 1996 Indenture or the
holders of not less than 25% in aggregate principal amount of the 1996 Notes,
and (iv) the occurrence of a default of $3.0 million or more with respect to any
Indebtedness of the Company or any Restricted Subsidiary.

  Guarantee. The 1996 Notes are secured on a second priority basis, by a pledge
of 65% of the capital stock of the Company's Canadian subsidiary subordinate to
a pledge of such shares in favor of the lenders and the administrative agent
under the Credit Facility and senior to a pledge of such shares in favor of the
holders of the 1997 Notes. The 1996 Notes will be guaranteed, pari passu with
the 1997 Notes, on an unsecured senior subordinated basis, by any future
domestic subsidiaries of the Company.

The 1997 Notes

  General.  Concurrent with the Equity Offerings, the Company will issue
$100,000,000 principal amount of ____% Senior Subordinated Notes due 2007 (the
"1997 Notes") pursuant to the Notes Offering.  The 1997 Notes will be
substantially similar to the 1996 Notes.  The 1997 Notes mature on
_______________, 2007 and bear interest at ____%, payable semi-annual in arrears
on _____________ and ______________.

                                       60
<PAGE>
 
  The following is a summary of the material terms of the 1997 Notes and is
qualified in its entirety by reference to the indenture governing the 1997 Notes
(the "1997 Indenture").  The 1997 Notes will be general unsecured obligations of
the Company, subordinated in right of payment to senior indebtedness of the
Company (as defined in the 1997 Indenture).

  Redemption.  Except as set forth in the following sentence, the Company may
not redeem the 1997 Notes prior to ___________, 2002.  The Company may redeem up
to an aggregate of $__________ principal amount of the 1997 Notes at any time
prior to ___________,2000 with the net proceeds of the one or more Public Equity
Offerings (as defined in the 1997 Indenture) at a redemption price equal to ___%
of the aggregate principal amount so redeemed plus accrued interest to the
Redemption Date.  After _____________, 2002, the Company may redeem the 1997
Notes in whole or in part at specified redemption prices (expressed as a
percentage of principal amount), together, in each case, with accrued and unpaid
interest to the Redemption Date.

  Covenants; Events of Default.  The 1997 Indenture will contain provisions
which, among other things, limit (i) the incurrence of additional debt, (ii) the
payment of dividends on and issuance of any Capital Stock of a Restricted
Subsidiary (as defined in the 1997 Indenture), (iii) the use of proceeds from
the sale of assets, (iv) transactions with affiliates, (v) the creation of
liens, (vi) the creation of investments, (vii) the creation of subsidiaries and
(viii) sale and lease-back transactions.

  The 1997 Indenture will provide that an Event of Default will occur upon,
among other occurrences, (i) a default by the Company for 30 days in the payment
of any interest installment due and payable on the 1997 Notes, (ii) a default in
payment of the principal when due on the 1997 Notes or upon the failure to
redeem or purchase the 1997 Notes when required, (iii) a default by the Company
or by any of its domestic subsidiaries that may become a guarantor of the 1997
Notes in performance of any covenant or agreement in the 1997 Indenture after
written notice to the Company by the trustee under the 1997 Indenture or the
holders of not less than 25% in aggregate principal amount of the 1997 Notes,
and (iv) the occurrence of a default of $3.0 million or more with respect to any
Indebtedness of the Company or any Restricted Subsidiary.

  Guarantee.  The 1997 Notes will be secured on a third priority basis, by a 
pledge of 65% of the capital stock of the Company's Canadian subsidiary
subordinate to pledges of such stock in favor of the lenders and the
administrative agent under the Credit Facility and in favor of the holders of
the 1996 Notes. The 1997 Notes will be guaranteed, pari passu with the 1996
Notes, on an unsecured senior subordinated basis, by any future domestic
subsidiaries of the Company.

Credit Facility

  In August 1996, the Company and its Canadian subsidiary entered into the
Credit Facility with Canadian Imperial Bank of Commerce ("CIBC" or "Agent") as
the Agent, and the syndicate banks, providing for a senior secured revolving
line of credit in an aggregate principal amount of $100 million in U.S. dollar
borrowings and  Cdn $35 million in Canadian dollar borrowings by the Company's
Canadian subsidiary.  The following is a summary of the material terms of the
Credit Facility and does not purport to be complete and is subject to and
qualified by reference to the Credit Facility which is filed as an exhibit to
the Registration Statement of which this Prospectus forms a part.

  The Credit Facility matures on June 30, 2002, unless previously terminated,
and the aggregate available commitment under the Credit Facility will be reduced
incrementally on a quarterly basis, beginning September 30, 1999.

  Borrowings under the U.S. dollar portion of the Credit Facility bear interest
at a rate equal to, at the option of the Company, either (i) the base rate
(which is based on as the Federal Funds rate or the prime rate most recently
announced by the Agent) or (ii) LIBOR, in each case plus an applicable margin
determined by reference to the ratio of Total Net Debt to EBITDA of the Company
(as defined in the Credit Facility).  Borrowings under the Canadian Dollar
portion of the Credit Facility also bear interest based on various methods plus
an applicable margin.

                                       61
<PAGE>
 
  The obligations of the Company under the Credit Facility are unconditionally
guaranteed, jointly and severally, by all subsidiaries of the Company. The
obligations of the Company and such guarantors under the Credit Facility are
secured primarily by a first priority pledge of the stock of all material
subsidiaries of the Company and a first priority lien on all of the assets of
the Company and such guarantors.  Obligations under the Canadian facility are
guaranteed by the Company.

  The Credit Facility contains, among other things, covenants restricting the
ability of the Company and its subsidiaries to dispose of assets, pay dividends,
repurchase or redeem capital stock and indebtedness, create liens, make capital
expenditures, make certain investments or acquisitions, enter into transactions
with affiliates and otherwise restrict corporate activities.  The Credit
Facility also contains a number of financial covenants.  Although there can be
no assurances, the Company anticipates that subsequent to the Offerings, it will
modify its Credit Facility to increase the total availability to $__________ in
U.S. dollar borrowings and Cdn $_____________ in Canadian dollar borrowings and
to change certain other provisions of the Credit Facility.


                        SHARES ELIGIBLE FOR FUTURE SALE

  Prior to the Equity Offerings, there has not been any public market for the
Common Stock.  Upon completion of the Equity Offerings, the Company will have
________ shares of Common Stock outstanding, assuming no exercise of outstanding
options under the Plan.  Of these shares, the ________ shares registered in the
Equity Offerings will be freely tradable without restriction under the
Securities Act, except any shares purchased by persons deemed to be "affiliates"
of the Company which will be subject to certain resale limitations of Rule 144
under the Securities Act.  The remaining shares of Common Stock outstanding upon
completion of the Equity Offerings, including those shares issued pursuant to
the exercise of outstanding options, will be "restricted securities" within the
meaning of Rule 144.  Such securities, as well as any Common Stock held by any
person deemed to be an affiliate of the Company, may be sold only if registered
under the Securities Act or sold in accordance with an available exemption from
registration.  For purposes of Rule 144, an "affiliate" of an issuer is a person
that, directly or indirectly, through the use of one or more intermediaries,
controls, or is controlled by or is under common control with such issuer.

  In general, under Rule 144 as it shall be in effect after the Equity
Offerings, a person who has beneficially owned shares for at least one year,
including an "affiliate," as that term is defined in the Act, is entitled to
sell within any three-month period a number of shares that does not exceed the
greater of one percent of the then outstanding shares of Common Stock
(approximately __________ shares after giving effect to the Equity Offerings),
or the average weekly trading volume during the four calendar weeks preceding
filing of notice of such sale.  Sales under Rule 144 are also subject to certain
manner of sale provisions, notice requirements and the availability of current
public information about the Company. A person who is not an affiliate at any
time during the three months preceding a sale, and who has beneficially owned
shares for at least two years, is entitled to sell such shares under Rule 144(k)
without regard to the volume limitations, manner of sale provisions or public
information requirements.

  In addition to the _______ shares offered hereby, all of the shares of Common
Stock owned by current shareholders of the Company will be eligible for sale
under Rule 144 of the Securities Act, subject, in the case of affiliates, to
applicable volume and other restrictions contained therein and subject to the
180-day lock-up period for certain shareholders as described under
"Underwriting."  In addition, the Company expects to file a registration
statement covering shares under the stock option plans.

  Sales of substantial amounts of Common Stock in the public market after the
restrictions lapse, or the perception that such sales could occur, could
adversely affect the prevailing market price and the ability of the Company to
raise equity capital in the future.  The Company can make no prediction as to
the effect, if any, that sales of shares of its Common Stock, or the
availability of shares for future sale, will have on the market price of the
Common Stock prevailing from time to time.  Such sales may also make it more
difficult for the Company to sell equity securities or equity-related securities
in the future at a time and price which it deems appropriate.

                                       62
<PAGE>
 
            CERTAIN U.S. TAX CONSEQUENCES TO NON-U.S. SHAREHOLDERS

  The following is a general discussion of certain U.S. federal tax consequences
of the acquisition, ownership and disposition of Common Stock by a holder that,
for U.S. federal income tax purposes, is not a "United States person" (a "Non-
U.S. Holder").  This discussion is based upon the U.S. federal tax law now in
effect, which is subject to change, possibly retroactively.  For purposes of
this discussion, a "U.S. person" means a citizen or resident of the United
States; a corporation, partnership, or other entity created or organized in the
United States or under the laws of the United States or of any political
subdivision thereof; or an estate or trust whose income is includable in gross
income for U.S. federal income tax purposes regardless of its source.  This
discussion does not consider any specific facts or circumstances that may apply
to a particular Non-U.S. Holder.  Prospective investors are urged to consult
their tax advisors regarding the U.S. federal tax consequences of acquiring,
holding and disposing of Common Stock, as well as any tax consequences that may
arise under the laws of any foreign, state, local or other taxing jurisdiction.

Dividends

  Dividends paid to a Non-U.S. Holder will generally be subject to withholding
of U.S. federal income tax at the rate of 30% unless the dividend is effectively
connected with the conduct of a trade or business within the United States by
the Non-U.S. Holder, in which case the dividend will be subject to the U.S.
federal income tax or net income that applies to U.S. persons generally (and,
with respect to corporate holders and under certain circumstances, the branch
profits tax).  Non-U.S. Holders should consult any applicable income tax
treaties that may provide for a lower rate of withholding or other rules
different from those described above.  A Non-U.S. Holder may be required to
satisfy certain certification requirements in order to claim treaty benefits or
otherwise claim a reduction of or exemption from withholding under the foregoing
rules.

Gain on Disposition

  A Non-U.S. Holder will generally not be subject to U.S. federal income tax on
gain recognized on a sale or other disposition of Common Stock unless (i) the
gain is effectively connected with the conduct of a trade or business within the
United States by the Non-U.S. Holder, (ii) in the case of a Non-U.S. Holder who
is a nonresident alien individual and holds the Common Stock as a capital asset,
such holder is present in the United States for 183 or more days in the taxable
year and certain other requirements are met or (iii) the Company is or becomes a
"United States real property holding corporation" for U.S. federal income tax
purposes (in which case the gain realized by a more than 5% holder will
generally be treated as effectively connected with a trade or business in the
United States and subject to withholding).  The Company believes that it is not
currently a United States real property holding corporation but no assurances
can be given in this regard.  Gain that is effectively connected with the
conduct of a trade or business within the United States by the Non-U.S. Holder
will be subject to the U.S. federal income tax on net income that applies to
U.S. persons generally (and, with respect to corporate holders and under certain
circumstances, the branch profits tax) but will not be subject to withholding.
Non-U.S. Holders should consult any applicable treaties that may provide for
different rules.

Federal Estate Taxes

  Common Stock owned or treated as owned by an individual who is not a citizen
or resident (as specially defined for U.S. federal estate tax purposes) of the
United States at the date of death will be included in such individual's estate
for U.S. federal estate tax purposes, unless an applicable estate tax treaty
provides otherwise.

Information Reporting and Backup Withholding

  The Company must report annually to the Internal Revenue Service and to each
Non-U.S. Holder the amount of dividends paid to and the tax withheld with
respect to, such holder, regardless of whether any tax was actually withheld.
This information may also be made available to the tax authorities of a country
in which the Non-U.S. Holder resides.

                                       63
<PAGE>
 
  Under temporary U.S. Treasury regulations, certain U.S. information reporting
requirements and backup withholding tax will generally not apply to dividends
paid on the Common Stock to a Non-U.S. Holder at an address outside the United
States.  Payments by a U.S. office of a broker of the proceeds of a sale of the
Common Stock is subject to both backup withholding at a rate of 31% and
information reporting unless the holder certifies its Non-U.S. Holder status
under penalties of perjury or otherwise establishes an exemption.  Information
reporting requirements (but not backup withholding) will also apply to payments
of the proceeds of sales of the Common Stock by foreign offices of U.S. brokers,
or foreign brokers with certain types of relationships to the U.S. unless the
broker has documentary evidence in its records that the holder is a Non-U.S.
Holder and certain other conditions are met, or the holder otherwise establishes
an exemption.

  Backup withholding is not an additional tax.  Any amounts withheld under the
backup withholding rules will be refunded or credited against the Non-U.S.
Holder's U.S. federal income tax liability, provided that the required
information is furnished to the Internal Revenue Service.

  These information reporting and backup withholding rules are under review by
the U.S. Treasury and their application to the Common Stock could be changed by
future regulations.


                                  UNDERWRITING

  Under the terms and subject to the conditions stated in the U.S. Underwriting
Agreement dated the date hereof, each of the underwriters of the United States
and Canadian offering (the "U.S. Offering") of Common Stock named below (the
"U.S. Underwriters"), for whom Smith Barney Inc. and Merrill Lynch, Pierce,
Fenner & Smith Incorporated are acting as the Representatives (the
"Representatives"), has severally agreed to purchase, and the Company and the
Selling Shareholders have agreed to sell to each U.S. Underwriter, the aggregate
number of shares of Common Stock set forth opposite the name of such U.S.
Underwriter.

<TABLE>
<CAPTION>
 
                                          Number                       Number
U.S. Underwriter                         of Shares  U.S. Underwriter  of Shares
- ----------------                         ---------  ----------------  ---------
<S>                                      <C>        <C>               <C>
Smith Barney Inc.......................
Merrill Lynch, Pierce, Fenner & Smith
            Incorporated...............
                                                                      ---------
                                                          Total.....
                                                                      ---------
</TABLE>

  Under the terms and subject to the conditions contained in the International
Underwriting Agreement dated the date hereof, each of the managers of the
concurrent international offering of Common Stock named below (the "Managers"),
for whom Smith Barney Inc. and Merrill Lynch International Limited are acting as
lead managers (the "Lead Managers"), has severally agreed to purchase, and the
Company and the Selling Shareholders have agreed to sell to each Manager, the
aggregate number of shares of Common Stock set forth opposite the name of such
Manager below:

<TABLE>
<CAPTION>
 
                                         Number                       Number
Manager                                 of Shares   Manager           of Shares
- -------                                 ---------   -------           ---------
<S>                                     <C>         <C>               <C>
Smith Barney Inc......................
Merrill Lynch International Limited...

                                                                      --------- 
                                                          Total.....
                                                                      ---------
</TABLE>

  The U.S. Underwriters and the Managers (collectively, the "Underwriters")
initially propose to offer part of the shares of Common Stock directly to the
public at the public offering price set forth on the cover page of this
Prospectus and part to certain dealers at a price that represents a concession
not in excess of $ .  per share below the public offering price.  The U.S.
                  --- 
Underwriters and the Managers may allow, and such dealers may reallow, a

                                       64
<PAGE>
 
concession not in excess of $ .   per share to the other U.S. Underwriters or
                             ----                                            
Managers, respectively, or to certain other dealers.  After the initial offering
of the shares to the public, the public offering price and such concessions may
be changed by the U.S. Underwriters and the Managers.  The Representatives and
the Lead Managers have advised the Company that the U.S. Underwriters and the
Managers do not intend to confirm any shares to any accounts over which they
exercise discretionary authority.

  The Company and the Selling Shareholders have granted to the U.S. Underwriters
an option, exercisable for thirty days from the date of this Prospectus, to
purchase up to an aggregate of __________  and __________ additional shares of
Common Stock, respectively, at the public offering price set forth on the cover
page of this Prospectus less the underwriting discounts and commissions.  The
U.S. Underwriters may exercise such option solely for the purpose of covering
over-allotments, if any, in connection with the sale of the shares offered
hereby.  To the extent such option is exercised, each U.S. Underwriter will be
obligated, subject to certain conditions, to purchase approximately the same
percentage of such additional shares as the number of shares set forth opposite
each U.S. Underwriter's name in the preceding tables bears to the total number
of shares listed in such tables.

  The Company, its executive officers and directors, the Selling Shareholders
and certain other shareholders of the Company holding in the aggregate
approximately __________ shares of the _________ shares of Common Stock to be
outstanding following consummation of the Equity Offerings, have agreed that,
for a period of 180 days from the date of this Prospectus, they will not without
the prior written consent of Smith Barney Inc., offer, sell, contract to sell,
or otherwise dispose of, any shares of Common Stock of the Company or any
securities convertible into, or exercisable or exchangeable for, Common Stock of
the Company, subject to certain limited exceptions, including the issuance of
shares by the Company for possible acquisitions.

  The U.S. Underwriters and the Managers have entered into an Agreement Between
U.S. Underwriters and Managers pursuant to which each U.S. Underwriter has
agreed that, as part of the distribution of the __________ shares offered in the
U.S Offering (together with the __________ shares which may be offered to cover
over-allotments) (i) it is not purchasing any such shares for the account of
anyone other than a U.S. or Canadian Person  (as defined below) and (ii) it has
not offered or sold and will not offer, sell, resell or deliver, directly or
indirectly, any of such shares or distribute any prospectus relating to the
United States and Canadian offering outside the United States or Canada to
anyone other than a U.S. or Canadian Person.  In addition, each Manager has
agreed that as part of the distribution of the __________ shares offered in the
International Offering (i) it is not purchasing any such shares for the account
of any U.S. or Canadian Person and (ii) it has not offered or sold, and will not
offer, sell, resell or deliver, directly or indirectly, any of such shares or
distribute any prospectus relating to the International Offering in the United
States or Canada or to any U.S. or Canadian Person.  Each Manager has agreed
that it will offer to sell shares only in compliance with all relevant
requirements of any applicable law.

  The foregoing limitations do not apply to stabilization transactions or to
certain other transactions specified in the U.S. Underwriting Agreement, the
International Underwriting Agreement and the Agreement Between U.S. Underwriters
and Managers, including (i) certain purchases and sales between the U.S.
Underwriters and the Managers, (ii) certain offers, sales, resales, deliveries
or distributions to or through investment advisors or other persons exercising
investment discretion, (iii) purchases, offers or sales by a U.S. Underwriter
who is acting as Manager or by a Manager who is also acting as a U.S.
Underwriter and (iv) other transactions specifically approved by the
Representatives and the Lead Managers.  As used herein, "U.S. or Canadian
Person" means any resident or national of the United States or Canada, any
corporation, partnership or other entity created or organized in or under the
laws of the United States or Canada or any estate or trust, the income of which
is subject to United States or Canadian income taxation regardless of the source
of its income (other than the foreign branch of any U.S. or Canadian Person),
and includes any United States or Canadian branch of a person other than a U.S.
or Canadian Person.

  In order to facilitate the offering of the Common Stock, the Underwriters may 
engage in transactions that stabilize, maintain or otherwise affect the price of
the Common Stock. Specifically, the Underwriters may over-allot in connection 
with the Equity Offerings, creating a short position in the Common Stock for 
their own account. In addition, to cover over-allotments or to stabilize the 
price of the Common Stock, the Underwriters may bid for, and purchase, shares of
Common Stock, in the open market. Finally, the underwriting syndicate may 
reclaim selling concessions allowed to an underwriter of a dealer for 
distributing the Common Stock in the Equity Offerings, if the syndicate 
repurchases previously distributed Common Stock in transactions to cover 
syndicate short positions, in stabilization transactions or otherwise. Any of 
these activities may stabilize or maintain the market price of the Common Stock 
above independent market levels. The Underwriters are not required to engage in 
these activities, and may end any of these activities at any time.

  Any offer of shares in Canada will only be made pursuant to an exemption from
the requirement to file a prospectus in the relevant provence of Canada in which
such offer is made.

                                       65
<PAGE>
 
  Each Manager has represented and agreed during the period of six months from
the date hereof (i) that it has not offered or sold and will not offer or sell
in the United Kingdom any shares except to persons whose ordinary activities
involve them in acquiring, holding, managing or disposing of investments
(whether as principal or agent) for the purposes of their businesses or in other
circumstances which do not constitute an offer to the public in the United
Kingdom for the purpose of the Public Offers of Securities Regulation 1995 (the
"Regulations"), (ii) that it has complied and will comply with all applicable
provisions of the Regulations and of the Financial Services Act 1986 with
respect to anything done by it in relation to the shares in, from, or otherwise
involving the United Kingdom and (iii) that it has only issued or passed on and
will only issue or pass on to any person in the United Kingdom any document
received by it in connection with the issue of these shares if that person is of
a kind described in Article 11(3) of the Financial Services Act 1986 (Investment
Advertisements) (Exemptions) Order 1996 or is a person to whom such documents
may otherwise lawfully be issued or passed on.

  No action has been or will be taken in any jurisdiction by the Company, the
Selling Shareholders or the Managers that would permit an offering to the
general public of the shares offered hereby in any jurisdiction other than the
United States.

  Purchasers of the shares offered hereby may be required to pay stamp taxes and
other charges in accordance with the laws and practices of the country of
purchase in addition to the offering price set forth on the cover page hereof.

  Pursuant to the Agreement Between U.S. Underwriters and Managers, sales may be
made between the U.S. Underwriters and the Managers of such number of shares as
may be mutually agreed.  The price of any shares so sold shall be the public
offering price as then in effect for shares being sold by the U.S. Underwriters
and the Managers, less all or any part of the selling concession unless
otherwise determined by mutual agreement.  To the extent that there are sales
between the U.S. Underwriters and the Managers pursuant to the Agreement Between
U.S. Underwriters and Managers, the number of shares initially available for
sale by the U.S. Underwriters and by the Managers may be more or less than the
number of shares appearing on the front cover of this Prospectus.

  The Underwriting Agreements provide that the obligations of the several
Underwriters to pay for and accept delivery of the shares are subject to
approval of certain legal matters by counsel and to certain other conditions.
The Underwriters are obligated to take and pay for all shares of Common Stock
offered hereby (other than those covered by the over-allotment option described
above) if any such shares are taken.

  Prior to the Equity Offerings, there has not been any public market for the
Common Stock of the Company.  Consequently, the initial public offering price
for the Shares of Common Stock included in the Equity Offerings has been
determined by negotiations between the Company and the Representatives.  Among
the factors considered in determining such price were the history of and
prospects for the Company's business and the industry in which it competes, an
assessment of the Company's management and the present state of the Company's
development, the past and present revenues and earnings of the Company, the
prospects for growth of the Company's revenues and earnings, the current state
of the economy in the United States and the current level of economic activity
in the industry in which the Company competes and in related or comparable
industries, and currently prevailing conditions in the securities markets,
including current market valuations of publicly traded companies which are
comparable to the Company.

  The Company, the Selling Shareholders, the U.S. Underwriters and the Managers
have agreed to indemnify each other against certain liabilities, including
liabilities under the Securities Act.

  CVF will receive a fee estimated to be approximately $__________ in connection
with the Offerings.

                                       66
<PAGE>
 
                                 LEGAL MATTERS

  The validity of the Common Stock offered hereby will be passed upon for the
Company by Cozen and O'Connor, Philadelphia, Pennsylvania.  Two members of
Cozen and O'Connor are limited partners in certain limited partnerships that
lease facilities to the Company.  Certain legal matters will be passed upon for
the Underwriters by Skadden, Arps, Slate, Meagher & Flom LLP, New York, New
York.


                                    EXPERTS

  The consolidated financial statements and schedules of Pierce Leahy Corp. as
of December 31, 1995 and 1996, and for each of the three years in the period
ended December 31, 1996, included in this Prospectus and elsewhere in the
Registration Statement have been audited by Arthur Andersen LLP, independent
public accountants, as indicated in their reports with respect thereto, and are
included herein in reliance upon the authority of said firm as experts in giving
said reports.

  The financial statements of Security Archives, Inc. as of June 30, 1994 and
1995, and for the years then ended, included in this Prospectus have been
audited by Deloitte & Touche LLP, independent auditors, as stated in their
report appearing herein and are included in reliance upon the report of such
firm given upon their authority as experts in accounting and auditing.


                             AVAILABLE INFORMATION

  The Company has filed with the Commission a Registration Statement on Form S-1
under the Securities Act with respect to the Common Stock offered hereby
(including all amendments and supplements thereto, the "Registration
Statement").  As permitted by the rules and regulations of the Commission, this
Prospectus, which constitutes part of the Registration Statement, omits certain
information, exhibits and undertakings contained in the Registration Statement.
For further information with respect to the Company and the Common Stock offered
hereby, reference is made to the Registration Statement.  Statements contained
in this Prospectus as to the contents of any contract or other document are not
necessarily complete and in each instance reference is made to the copy of such
contract or other document filed as an exhibit to the Registration Statement,
each such statement being qualified in all respects by such reference.

  The Company is subject to the informational requirements of the Securities
Exchange Act of 1934, as amended (the "Exchange Act") and, in accordance
therewith, files reports and other information with the Commission.  The
Registration Statement (and the exhibits and schedules thereto), as well as such
reports and other information filed by the Company with the Commission, may be
inspected and copied at the Public Reference Section of the Commission at Room
1024, Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549 and at the
regional offices of the Commission located at Room 1400, 75 Park Place, New
York, New York 10007 and Suite 1400, Northwestern Atrium Center, 500 West
Madison Street, Chicago, Illinois 60661.  Copies of such materials may be
obtained from the Public Reference Section of the Commission, Room 1024,
Judiciary Plaza, 450 Fifth Street, N.W., Washington, D.C. 20549 at prescribed
rates.  Copies of such material will be available for inspection at the offices
of the New York Stock Exchange, 20 Broad Street, New York, New York 10005.  Such
information can also be reviewed through the Commission's Electronic Data
Gathering, Analysis and Retrieval System ("EDGAR") which is publicly available
through the Commission's Web Site on the Internet (http:\\www.sec.gov).

                                       67
<PAGE>
 
                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
Consolidated Financial Statements of Pierce Leahy Corp.:
     Report of Independent Public Accountants.............................. F-2
     Consolidated Balance Sheets........................................... F-3
     Consolidated Statements of Operations................................. F-4
     Consolidated Statements of Shareholders' Deficit...................... F-5
     Consolidated Statements of Cash Flows................................. F-6
     Notes to Consolidated Financial Statements............................ F-7
Financial Statements of Security Archives, Inc............................. F-20
</TABLE>


                                      F-1
<PAGE>
 
After the recapitalization discussed in Note 2 to the Company's consolidated
financial statements is effected, we expect to be in a position to render the
following audit report.

                                      /s/ Arthur Andersen LLP
                                      February 28, 1997, except for the
                                      recapitalization discussed in 
                                      Note 2, as to which the date is
                                      _______________.

                     REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Pierce Leahy Corp.:

We have audited the accompanying consolidated balance sheets of Pierce Leahy
Corp. (a New York corporation) and Subsidiary as of December 31, 1995 and 1996,
and the related consolidated statements of operations, shareholders' deficit and
cash flows for each of the three years in the period ended December 31, 1996.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements based
on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Pierce Leahy Corp. and
Subsidiary as of December 31, 1995 and 1996, and the results of their operations
and their cash flows for each of the three years in the period ended December
31, 1996, in conformity with generally accepted accounting principles.

Philadelphia, Pa.


                                      F-2
<PAGE>
 
                               PIERCE LEAHY CORP.
                               ------------------

                           CONSOLIDATED BALANCE SHEETS
                           ---------------------------

                                 (in thousands)
                                 --------------

<TABLE> 
<CAPTION> 
                                                                                                         December 31
                                                                                           -------------------------------------
                     ASSETS                                                                       1995                 1996
                     ------                                                                -----------------    ----------------
<S>                                                                                        <C>                  <C> 
CURRENT ASSETS:
   Cash                                                                                    $            722     $          1,254
   Accounts receivable, net of allowance for
       doubtful accounts of $487 and $795                                                            14,182               17,828
   Inventories                                                                                          762                  611
   Prepaid expenses and other                                                                         1,025                  688
                                                                                           ----------------     ----------------
                Total current assets                                                                 16,691               20,381
                                                                                           ----------------     ----------------
PROPERTY AND EQUIPMENT                                                                              109,755              158,154
   Less- Accumulated depreciation and amortization                                                  (35,328)             (45,020)
                                                                                           ----------------     ----------------
                Net property and equipment                                                           74,427              113,134
                                                                                           ----------------     ----------------

OTHER ASSETS:
   Intangible assets, net                                                                            38,621               97,544
   Other                                                                                              1,589                3,761
                                                                                           ----------------     ----------------
                Total other assets                                                                   40,210              101,305
                                                                                           ----------------     ----------------
                                                                                           $        131,328     $        234,820
                                                                                           ================     ================
    LIABILITIES AND SHAREHOLDERS' DEFICIT
    -------------------------------------
CURRENT LIABILITIES:
   Current portion of long-term debt                                                       $          1,478     $          7,310
   Current portion of noncompete obligations                                                            200                  466
   Accounts payable                                                                                   4,641                6,757
   Accrued expenses                                                                                   9,533               20,563
   Deferred revenues                                                                                  8,978                9,218
                                                                                           ----------------     ----------------
                Total current liabilities                                                            24,830               44,314

LONG-TERM DEBT                                                                                      116,812              209,330

NONCOMPETE OBLIGATIONS                                                                                  517                  317

DEFERRED RENT                                                                                         2,814                2,841

DEFERRED INCOME TAXES                                                                                 3,492                3,456

COMMITMENTS AND CONTINGENCIES (Note 9)

REDEEMABLE WARRANTS                                                                                   1,064                  --

SHAREHOLDERS' DEFICIT                                                                               (18,201)             (25,438)
                                                                                           ----------------     ----------------
                                                                                           $        131,328     $        234,820
                                                                                           ================     ================
</TABLE> 

       The accompanying notes are an integral part of these statements.

                                      F-3
<PAGE>
 
                               PIERCE LEAHY CORP.
                               ------------------

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      -------------------------------------

                                 (in thousands)
                                 --------------

<TABLE> 
<CAPTION> 
                                                                                                   For the Year Ended
                                                                                                       December 31
                                                                                   -----------------------------------------------
                                                                                       1994             1995             1996
                                                                                   -------------    -------------    -------------
<S>                                                                                <C>              <C>              <C> 
REVENUES:
   Storage                                                                         $      47,123    $      55,501    $      75,900
   Service and storage material sales                                                     35,513           39,895           53,848
                                                                                   -------------    -------------    -------------
           Total revenues                                                                 82,636           95,396          129,748
                                                                                   -------------    -------------    -------------
OPERATING EXPENSES:
   Cost of sales, excluding depreciation and
      amortization                                                                        49,402           55,616           73,870
   Selling, general and administrative                                                    15,882           16,148           20,007
   Depreciation and amortization                                                           8,436            8,163           12,869
   Consulting payments to related parties                                                    500              500              --
   Non-recurring charges                                                                     --               --             3,254
                                                                                   -------------    -------------    -------------
           Total operating expenses                                                       74,220           80,427          110,000
                                                                                   -------------    -------------    -------------
           Operating income                                                                8,416           14,969           19,748
INTEREST EXPENSE                                                                           7,216            9,622           17,225
                                                                                   -------------    -------------    -------------
           Income before extraordinary item                                                1,200            5,347            2,523

EXTRAORDINARY CHARGE--Loss on early
   extinguishment of debt                                                                  5,991            3,279            2,015
                                                                                   -------------    -------------    -------------
NET INCOME (LOSS)                                                                         (4,791)           2,068              508
ACCRETION OF REDEEMABLE WARRANTS                                                              16              889            1,561
                                                                                   -------------    -------------    -------------

NET INCOME (LOSS) APPLICABLE TO
   COMMON SHAREHOLDERS                                                             $      (4,807)   $       1,179    $      (1,053)
                                                                                   =============    =============    =============

PRO FORMA DATA (UNAUDITED) (Note 2):
   Historical net loss applicable to Common shareholders                                                             $      (1,053)
   Pro forma provision for income taxes                                                                                        905
                                                                                                                     -------------
   Pro forma net loss                                                                                                $      (1,958)
                                                                                                                     =============
   Pro forma net loss per share                                                                                      $
                                                                                                                     =============
   Shares used in computing pro forma net loss per share                                                             
                                                                                                                     =============
   Supplemental pro forma net loss per share                                                                         $
                                                                                                                     =============
   Shares used in computing supplemental pro forma net loss per share                                               
                                                                                                                     =============
</TABLE> 

       The accompanying notes are an integral part of these statements.

                                      F-4
<PAGE>
 
                               PIERCE LEAHY CORP.

                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' DEFICIT

                                 (in thousands)


<TABLE> 
<CAPTION> 


                                       Common Stock
                                     ----------------      Additional
                                      Class    Class        Paid-in        Accumulated
                                        A        B          Capital          Deficit          Total
                                     ------    ------      ----------      -----------      ---------  
<S>                                  <C>       <C>         <C>             <C>              <C> 
BALANCE, JANUARY 1, 1994             $  --     $  --        $    24          $(14,532)      $(14,508)

  Accretion of redeemable           
    warrants                            --        --             --               (16)           (16)
  Net loss                              --        --             --            (4,791)        (4,791)
  Distributions to shareholders         --        --             --               (26)           (26)
                                     ------    ------       -------          --------       --------
BALANCE, DECEMBER 31, 1994              --        --             24           (19,365)       (19,341)

  Accretion of redeemable warrants      --        --             --              (889)          (889)
  Net income                            --        --             --             2,068          2,068
  Distributions to shareholders         --        --             --               (39)           (39)
                                     ------    ------       -------          --------       --------
BALANCE, DECEMBER 31, 1995              --        --             24           (18,225)       (18,201)

  Accretion of redeemable warrants      --        --             --            (1,561)        (1,561)
  Repurchase of Class A
    common stock (Note 7)               --        --             --            (1,450)        (1,450)
  Deemed distribution due to 
    purchase of real estate and 
    other assets from related 
    parties (Note 10)                   --        --             --            (4,132)        (4,132)
  Net income                            --        --             --               508            508
  Distributions to shareholders         --        --             --              (602)          (602)
                                     ------    ------       -------          --------       --------

  BALANCE, DECEMBER 31, 1996         $  --     $  --        $    24          $(25,462)      $(25,438)
                                     ======    ======       =======          ========       ======== 
</TABLE> 


       The accompanying notes are an integral part of these statements.



                                      F-5
<PAGE>
 
                              PIERCE LEAHY CORP.
                              ------------------

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                     -------------------------------------
                                (in thousands)
                                --------------
<TABLE> 
<CAPTION> 
                                                                                                   For the Year Ended
                                                                                                       December 31

                                                                                         ---------------------------------------

                                                                                             1994          1995          1996
                                                                                         -----------   -----------   -----------
<S>                                                                                      <C>           <C>           <C> 
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net income (loss)                                                                      $   (4,791)   $    2,068    $      508
  Adjustments to reconcile net income (loss) to net cash
    provided by operating activities-
      Extraordinary charge                                                                    5,991         3,279         2,015
      Depreciation and amortization                                                           8,436         8,163        12,869
      Gain on sale of property and equipment                                                    --            --            (32)
      Amortization of deferred financing costs                                                1,068           533           516
      Imputed interest on long-term debt and
       noncompete obligation                                                                    229           --            --
      Increase in deferred rent                                                                  50            29           302
      Foreign currency adjustment of long-term debt                                             --            --             31
      Change in assets and liabilities, net of the effects
       from the purchase of businesses--
            (Increase) decrease in-
               Accounts receivable, net                                                      (2,061)         (360)       (2,408)
               Inventories                                                                      (46)         (347)          150
               Prepaid expenses and other                                                       (91)           57           747
               Other assets                                                                     255          (536)         (486)
            Increase (decrease) in-
               Accounts payable                                                               1,763          (978)        1,630
               Accrued expenses                                                                (170)        4,693        10,732
               Deferred revenues                                                                367           921            (8)
               Deferred income taxes                                                            --            --           (128)
                                                                                         ----------    ----------    ----------
            Net cash provided by operating activities                                        11,000        17,522        26,438
                                                                                         ----------    ----------    ----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Payments for businesses acquired, net of cash acquired                                     (4,663)      (28,355)      (61,176)
  Capital expenditures                                                                       (6,352)      (16,288)      (23,493)
  Purchase of real estate and other assets from related parties                                 --            --        (11,018)
  Client acquisition costs                                                                   (1,905)       (2,245)       (6,477)
  Deposits on pending acquisitions                                                              --            --           (850)
  Increase in intangible assets                                                                (943)       (4,274)       (5,618)
  Payments on noncompete agreements                                                             (70)         (153)         (333)
  Proceeds from sale of property and equipment                                                  --            --            123
                                                                                         ----------    ----------    ----------
            Net cash used in investing activities                                           (13,933)      (51,315)     (108,842)
                                                                                         ----------    ----------    ----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Net borrowings (payments) on revolving line of credit                                      (7,700)         (900)        5,237
  Proceeds from issuance of long-term debt                                                   76,850       128,420       210,229
  Payments on long-term debt and capital lease obligations                                  (61,195)      (90,958)     (118,570)
  Prepayment penalties and cancellation of warrants                                          (1,781)          --         (2,625)
  Payment of debt financing costs                                                            (3,385)       (2,366)       (9,283)
  Repurchase of Common stock                                                                    --            --         (1,450)
  Distributions to shareholders                                                                 (26)          (39)         (602)
                                                                                         ----------    ----------    ----------
            Net cash provided by financing activities                                         2,763        34,157        82,936
                                                                                         ----------    ----------    ----------

NET INCREASE (DECREASE) IN CASH                                                                (170)          364           532

CASH, BEGINNING OF YEAR                                                                         528           358           722
                                                                                         ----------    ----------    ----------

CASH, END OF YEAR                                                                        $      358    $      722    $    1,254
                                                                                         ==========    ==========    ==========

SUPPLEMENTAL DISCLOSURE - CASH PAID FOR INTEREST                                         $    6,738    $    8,356    $    7,443
                                                                                         ==========    ==========    ==========
</TABLE> 

       The accompanying notes are an integral part of these statements.

                                      F-6
<PAGE>
 
                              PIERCE LEAHY CORP.
                              ------------------

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                  ------------------------------------------

                               DECEMBER 31, 1996
                               -----------------

                       (In thousands except share data)
                       --------------------------------

1. BACKGROUND:
   -----------

Pierce Leahy Corp. and its majority-owned subsidiary, Pierce Leahy Command
Company (together, the "Company"), stores and services business records for
clients throughout the United States and Canada. The Company also sells storage
containers and provides records management consulting services and imaging
services.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
   -------------------------------------------

Principles of Consolidation
- ---------------------------

The consolidated financial statements include the accounts of Pierce Leahy Corp.
and its 99%-owned subsidiary, Pierce Leahy Command Company. All intercompany
accounts and transactions have been eliminated in consolidation. The minority
interest in Pierce Leahy Command Company is not material to the consolidated
financial statements.

Use of Estimates
- ----------------

The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amount of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

Inventories
- -----------

Inventories, which consist of storage containers, are stated at the lower of
cost (first-in, first-out) or market.

Property and Equipment
- ----------------------

Property and equipment are stated at cost. Depreciation is provided using
straight-line and accelerated methods over the estimated useful lives of the
assets.

Goodwill
- --------

Goodwill reflects the cost in excess of fair value of the net assets of
companies acquired in purchase transactions. Goodwill is amortized using the
straight-line method from the date of acquisition over the expected period to be
benefited, estimated at 30 years. The Company assesses the recoverability of
goodwill, as well as other long-lived assets, based upon expectations of future
undiscounted cash flows in accordance with Statement of Financial Accounting
Standards No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to be Disposed Of."

                                      F-7
<PAGE>
 
Client Acquisition Costs
- ------------------------

The unreimbursed costs of moving the records of new clients into the Company's
facilities and sales commissions related to new client contracts have been
capitalized and are included in intangible assets in the accompanying balance
sheets (see Note 4). All such costs are being amortized on a straight-line basis
over six years, which represent the average initial contract term.

Deferred Rent
- -------------

Certain of the Company's leases for warehouse space provide for scheduled rent
increases over the lease terms. The Company recognizes rent expense on a
straight-line basis over the lease terms, with the excess of the rent charged to
expense over the amount paid recorded as deferred rent in the accompanying
balance sheets.

Health Insurance Reserve
- ------------------------

The Company self-insures for benefit claims under a health insurance plan
provided to employees. The self-insurance was limited to $75 and $100 in claims
per insured individual per year in 1995 and 1996, respectively, and a liability
for claims incurred but not reported is reflected in the accompanying balance
sheets. Specific stop loss insurance coverage is maintained to cover claims in
excess of the coverage per insured individual per year.

Income Taxes
- ------------

The Company is a Subchapter S corporation and, therefore, any taxable income or
loss for federal income tax purposes is passed through to the shareholders.
While not subject to federal income taxes, the Company is subject to income
taxes in certain states. The Company reports certain expenses in different
periods for financial reporting and income tax purposes.

The Tax Reform Act of 1986 provides for a tax at the corporate level on gains
realized on asset sales for a specified period following the election of
Subchapter S status. Deferred taxes have been provided for taxes which may be
triggered if the Company disposes of certain assets acquired in connection with
an acquisition.

Recapitalization
- ----------------

In ___________ 1997, the Company effected a stock split, reclassified its Class
A and Class B common stock as common stock, authorized _______ shares of
undesignated preferred stock and increased its authorized common stock to
_______ shares. All references in the accompanying financial statements to the
number of common shares and per-share amounts have been retroactively restated
to reflect the stock split.

Revenue Recognition
- -------------------

Storage and service revenues are recognized in the month the respective service
is provided. Storage material sales are recognized when shipped to the customer.
Deferred revenues represent amounts invoiced for storage services in advance of
the rendering of the services. The costs of storage and service revenues are not
separately distinguishable, as the 

                                      F-8
<PAGE>
 
revenue producing activities are interdependent and costs are not directly
attributable or allocable in a meaningful way to those activities.

Change in Accounting Estimates
- ------------------------------

Effective January 1, 1995, the Company revised its estimates of the useful lives
of certain long-term assets, as management re-evaluated in 1995 the appropriate
useful lives of these types of assets given the significant increase in the
level of capital expenditures and payments for businesses acquired (see Note 13)
over prior years. The revised useful lives were determined based on an analysis
of the Company's actual experiences in the use of such assets, along with other
information gained during the acquisition process and the availability of other
industry data. The revised useful lives are as follows:

<TABLE> 
<CAPTION> 
                                                       Useful Life (Years)
                                                       -------------------
       Long-Term Asset                                   Old         New
     ------------------------                          -------     -------
     <S>                                               <C>         <C> 
     Buildings                                            25           40
     Warehouse equipment                                  12        12-20
     Client acquisition costs                              3            6
     Other intangibles                                     3           10
     Goodwill                                           5-20           30
</TABLE> 

The change in accounting estimates was effective January 1, 1995, and the
aggregate effect of adopting these revised lives was to decrease amortization
and depreciation expense and increase net income for the year ended December 31,
1995 by approximately $4,868.

Foreign Currency Translation
- ----------------------------

The balance sheets and statements of operations of the Canadian operations are
translated into U.S. dollars using the rates of exchange at period end. All
foreign currency transaction gains and losses are included in operations in the
period in which they occur. The cumulative translation adjustment at December
31, 1995 and 1996 was not material to the consolidated financial statements.

New Accounting Pronouncements
- -----------------------------

The Financial Accounting Standards Board has issued Statement of Financial
Accounting Standards No. 123, "Accounting for Stock-Based Compensation." The
Company has adopted the disclosure requirement of this pronouncement for the
year ended December 31, 1996 (see Note 8). The adoption of this pronouncement
had no impact on the Company's consolidated statements of operations.

Fair Value of Financial Instruments
- -----------------------------------

For certain of the Company's financial instruments, including accounts
receivable, accounts payable and accrued expenses, management believes that the
carrying amounts approximate fair value due to their short maturities. The
carrying amount and estimated fair value of the Company's Senior Subordinated
Notes at December 31, 1996 were $200,000 and $182,648. The fair value of the
Senior Subordinated Notes was estimated based on the quoted market prices
offered for the Company's publicly traded debt securities.

                                      F-9
<PAGE>
 
Pro Forma Statement of Operations
- ---------------------------------

Upon completion of the equity offerings contemplated by this prospectus, the
Company will terminate its status as a Subchapter S Corporation and will be
subject to federal and state income taxes thereafter. Accordingly, for
informational purposes, the accompanying statement of operations for the year
ended December 31, 1996 includes an unaudited pro forma provision of $905 for
the income taxes which would have been recorded if the Company had not been a
Subchapter S Corporation, based on the tax laws in effect during the period.

Based on the tax effect of the cumulative difference between the financial
reporting and income tax bases of assets and liabilities at December 31, 1996, a
deferred income tax provision of approximately $6,600 would have been recorded
had the Subchapter S Corporation status been terminated at that time. The actual
deferred income tax provision to be recorded will reflect the effect of
operations of the Company for the period from January 1, 1997 through the
termination of its Subchapter S Corporation status.

Pro Forma Net Loss Per Share
- ----------------------------

Pro forma net loss per share was calculated by dividing pro forma net loss by
the weighted average number of shares of common stock outstanding, adjusted for
the dilutive effect of common stock equivalents, which consist of stock options,
using the treasury stock method. Pursuant to the requirements of the Securities
and Exchange Commission, common stock equivalents issued by the Company during
the 12 months immediately preceding the equity offerings contemplated by this
prospectus have been included in the calculation of the shares used in computing
pro forma net loss per share as if they were outstanding for the period
presented (using the treasury stock method and the equity offerings price of
$_______ per share).

Supplemental Pro Forma Net Loss Per Share
- -----------------------------------------

Supplemental pro forma net loss per share is based on the weighted average
number of shares of common stock and common stock equivalents used in the
calculation of pro forma net loss per share plus the number of shares that would
need to be issued in the equity offerings contemplated by this prospectus to
repay $70,000 of senior subordinated notes and the related prepayment penalties.
Pro forma net loss is increased by $______ for the year ended December 31, 1996
for the elimination of interest expense, net of tax, on the senior subordinated
notes. The redemption will result in an extraordinary charge of approximately
$10,000 in the quarter in which the redemption occurs.


                                     F-10
<PAGE>
 
3.  PROPERTY AND EQUIPMENT:
    -----------------------
<TABLE> 
<CAPTION> 
                                                                                                         December 31
                                                                                               -----------------------------
                                                                               Life                1995             1996
                                                                          --------------       ------------     ------------
     <S>                                                                  <C>                  <C>              <C> 
     Land                                                                       --             $      4,780     $      7,353
     Buildings and improvements                                             10-40 years              35,758           57,296
     Warehouse equipment (primarily shelving)                               12-20 years              53,943           71,773
     Data processing equipment and software                                     7 years              10,684           14,363
     Furniture and fixtures                                                     7 years               2,970            3,823
     Transportation equipment                                                   5 years               1,620            3,546
                                                                                               ------------     ------------
                                                                                                    109,755          158,154
     Less- Accumulated depreciation
             and amortization                                                                       (35,328)         (45,020)
                                                                                               ------------     ------------
                Net property and equipment                                                     $     74,427     $    113,134
                                                                                               ============     ============
</TABLE> 

Depreciation expense was $5,066, $4,325 and $6,652 for the years ended 
December 31, 1994, 1995, and 1996, respectively.

4.  INTANGIBLE ASSETS:
    ------------------
<TABLE> 
<CAPTION> 
                                                                                                        December 31
                                                                                               -----------------------------
                                                                                                   1995             1996
                                                                                               ------------     ------------
     <S>                                                                                       <C>              <C> 
     Goodwill                                                                                  $     25,857      $     69,417
     Client acquisition costs                                                                         8,680            15,157
     Noncompete agreements                                                                            6,980            11,287
     Deferred financing costs                                                                         2,248             9,267
     Other intangible assets                                                                          9,399            13,377
                                                                                               ------------      ------------
                                                                                                     53,164           118,505
     Less- Accumulated amortization                                                                 (14,543)          (20,961)
                                                                                               ------------      ------------
                Net intangible assets                                                          $     38,621      $     97,544
                                                                                               ============      ============
</TABLE> 

<TABLE> 
<CAPTION> 
                                                                                                  December 31, 1996
                                                                                 ---------------------------------------------------

                                                                                                      Accumulated        Net Book
                                                                    Life              Cost           Amortization         Value
                                                               --------------    --------------    --------------     --------------

     <S>                                                       <C>               <C>               <C>                <C>  
     Goodwill                                                        30 years    $       69,417    $       (3,817)    $       65,600
     Client acquisition costs                                         6 years            15,157            (5,052)            10,105
     Noncompete agreements                                        1 - 7 years            11,287            (6,976)             4,311
     Deferred financing costs                                        10 years             9,267              (385)             8,882
     Other intangible assets                                     3 - 15 years            13,377            (4,731)             8,646
                                                                                 --------------    --------------     --------------
                                                                                 $      118,505    $      (20,961)    $       97,544
                                                                                 ==============    ==============     ==============
</TABLE> 

Amortization of all intangible assets, other than deferred financing costs which
are charged to interest expense, was $3,370, $3,838 and $6,217 for the years
ended December 31, 1994, 

                                     F-11
<PAGE>
 
1995, and 1996, respectively. Amortization of deferred financing costs was
$1,068, $533, and $516 for the years ended December 31, 1994, 1995, and 1996,
respectively. Capitalized client acquisition costs were $1,905, $2,245, and
$6,477 and related amortization expense was $1,536, $909 and $1,688 for the
years ended December 31, 1994, 1995, and 1996, respectively.

The Company continually evaluates whether events or circumstances have occurred
that indicate that the remaining useful lives of the intangible assets should be
revised or that the remaining balance of such assets may not be recoverable. As
of December 31, 1996, the Company believes that no revisions to the remaining
useful lives or write-downs of intangible assets are required.

5. ACCRUED EXPENSES:
   -----------------
<TABLE> 
<CAPTION> 
                                                                                                    December 31
                                                                                       --------------------------------------
                                                                                              1995                1996
                                                                                       -----------------    -----------------
    <S>                                                                                <C>                  <C>   
    Accrued salaries and commissions                                                   $          2,190     $           2,613
    Accrued vacation                                                                              2,140                 2,866
    Accrued interest                                                                                583                 9,840
    Other                                                                                         4,620                 5,244
                                                                                       ----------------     -----------------

                                                                                       $          9,533     $          20,563
                                                                                       ================     =================
</TABLE> 

6. LONG-TERM DEBT:
   ---------------
<TABLE> 
<CAPTION> 
                                                                                                    December 31
                                                                                       --------------------------------------
                                                                                              1995                1996
                                                                                       ----------------    ------------------
<S>                                                                                    <C>                 <C>  
11-1/8% Senior Subordinated Notes, due 2006                                            $             --    $          200,000
Canadian Revolver, interest at prime (5.4% at December 31, 1996)                                     --                 5,327
Seller Notes                                                                                         --                 7,600
Mortgage Notes                                                                                       --                 3,679
Borrowings under previous credit agreement (repaid in July 1996)                                118,208                    --
Other                                                                                                82                    34
                                                                                       ----------------     -----------------

                                                                                                118,290               216,640
Less- Current portion                                                                            (1,478)               (7,310)
                                                                                       ----------------     -----------------

                                                                                       $        116,812     $         209,330
                                                                                       ================     =================
</TABLE> 

In July 1996, the Company issued $200,000 of Senior Subordinated Notes (the
"Notes") in a private offering. The Notes are general unsecured obligations of
the Company, subordinated in right of payment to the senior indebtedness of the
Company and senior in right of payment to any current or future subordinated
indebtedness. The Notes mature on July 15, 2006, and bear interest at 11-1/8%
per year , payable semiannually in arrears on January 15 and July 15, commencing
January 15, 1997. The proceeds from the sale of the Notes were used to retire
certain existing indebtedness of the Company under its previous credit
facilities, to purchase certain properties from related party partnerships (see
Note 10), to redeem stock from a shareholder (see Note 7), to fund an
acquisition and for general 

                                     F-12
<PAGE>
 
purposes. The Company must comply with all financial and operating covenants
under the indenture for the Notes while the Notes are outstanding.

In August 1996, the Company entered into a new credit facility (the "Credit
Facility") providing a revolving line of credit of U.S. $100 million in
borrowings and CDN $35 million in borrowings by the Company's Canadian
subsidiary. The Credit Facility is senior to all other indebtedness the Company
may have and is secured by the stock of the Company's shareholders. Borrowings
under the facility bear interest at prime plus an applicable margin, or at LIBOR
plus an applicable margin, at the option of the Company. In addition to interest
and other customary fees, the Company is obligated to remit a fee of 0.375% per
year on unused commitments, payable quarterly. The aggregate available
commitment under the Credit Facility will be reduced on a quarterly basis,
beginning September 30, 1999. The Credit Facility matures on June 30, 2002,
unless previously terminated. The Company must comply with all financial and
operating covenants under the Credit Facility during the term of the agreement.
The Company's available borrowing capacity under the Credit Facility is
contingent upon the Company meeting certain financial ratios and other criteria.

The highest amount outstanding under the current Canadian revolver during the
year ended December 31, 1996, was $5,691. The average amount outstanding on the
Canadian revolver during the year was $5,037, while the weighted average
interest rate was 5.8%. There were no borrowings under the current U.S. revolver
in 1996. The highest amount outstanding under the previous credit facility for
the year ended December 31, 1996 was $6,582, the average amount outstanding was
$3,251, and the weighted average interest rate was 9.62%.

In connection with certain acquisitions completed in 1996, notes for $7,600 were
issued to the sellers. The notes bear interest at 5% per year and $7,100 was
repaid in 1997. The remaining note is due in 1998.

In connection with the purchase of real estate from related parties (see Note
10) and an acquisition completed in 1996, the Company assumed $1,114 and $2,630
of mortgage notes, respectively. The notes bear interest at 10.5% and 8%,
respectively, and require monthly principal and interest payments of $20 and
$22, with balloon payments due in 2002 and 2001, respectively.

Future scheduled principal payments on the Company's long-term debt at December
31, 1996 are as follows:

<TABLE> 
             <S>                                            <C> 
             1997                                           $     7,310
             1998                                                   705
             1999                                                   207
             2000                                                   218
             2001                                                   231
             2002 and thereafter                                207,969
                                                            -----------
                                                            $   216,640
                                                            -----------
</TABLE> 

Upon entering into the previous credit facilities in 1993 and 1994, the Company
issued warrants to certain lenders to purchase common stock. Warrants to
purchase ___ shares at $__ per share were issued in 1993 and ___ shares at $___
per share were issued in 1994. 


                                     F-13
<PAGE>
 
Management assigned an initial value of $338 to the 1993 warrants and $87 to the
1994 warrants for financial reporting purposes. The Company called the warrants
in February 1996 at an amount which was determined by a formula defined in the
credit agreement. The change in value of the redeemable warrants from the
initial value has been accreted through a charge to shareholders' deficit in the
accompanying financial statements. The warrants were redeemed for $2,625 in 1996
and there are no outstanding warrants at December 31, 1996.

Debt refinancings occurred in 1994, 1995 and 1996, resulting in the write-off of
previously deferred financing costs of $3,980, $2,779 and $2,015, respectively,
and prepayment and other charges (including the write-off of unamortized debt
discount) of $2,011 in 1994 and $500 in 1995. Such write-offs and charges have
been recorded as extraordinary items in the accompanying consolidated statements
of operations.

7. COMMON STOCK:
   -------------

At December 31, 1995 and 1996, the Company's common stock was comprised of the
following:

<TABLE> 
<CAPTION> 
                                                   Class A       Class B
                                                  ----------    ----------
<S>                                               <C>           <C> 
     Par value                                    $      .01    $      .01
     Shares authorized
     Shares issued and outstanding--1996
     Shares issued and outstanding--1995
</TABLE> 

In 1996, the Company redeemed 100 shares of Class A common stock for $1,450 and
canceled these shares.

                                      F-14
<PAGE>
 
8. STOCK OPTIONS:
   --------------

In September 1994, the Company established a nonqualified stock option plan
which provides for the granting to key employees of options to purchase an
aggregate of ____ shares of common stock. The shares available for grant were
increased by ___ in December 1996. Options to purchase ___ shares at $__ per
share were granted on January 1, 1995 and options to purchase ___ shares at $__
per share were granted on January 1, 1996. Option grants, when vested, are
exercisable at the earlier of the tenth anniversary of the date of grant or the
first date on which the Company ceases to be an S Corporation, and have an
exercise price equal to the fair market value of the common stock on the date of
grant. Fair market value is determined based on a formula, as defined in the
option plan. The options vest in five equal annual installments beginning on the
first anniversary of the date of grant. At December 31, 1996, options for ___
shares were vested. As of December 31, 1995 and 1996, no options were
exercisable.

At December 31, 1996, the total options outstanding are _____ with exercise
prices between $____ to $____ and a weighted average exercise price of $_____.
The options contain no expiration dates, however, no options are exercisable.
The fair value of each option grant is estimated on the date of the grant using
the Black-Scholes option pricing model with the following assumptions used for
the grants in 1995 and 1996.

<TABLE> 
<CAPTION> 
                                                    1995           1996
                                                 ----------     ----------
     <S>                                         <C>            <C> 
     Risk free interest rates                         8.0%           5.6%
     Expected lives of options                     7 years        7 years
     Expected dividend yields                        N/A            N/A
     Expected volatility                               15%            15%
</TABLE> 

The fair value of each option granted in 1995 and 1996 is $2, as determined
under the provisions of Statement of Financial Accounting Standards No. 123. The
Company's net income would have been reduced and the following pro forma results
would have been reported had compensation cost been recorded for the fair value
of the options granted:

<TABLE> 
<CAPTION> 
                                                    1995           1996
                                                 ----------     ----------
     <S>                                         <C>            <C> 
     Net income, as reported                     $  2,068       $    508
     Pro forma net income                           1,799             91
</TABLE> 

The Statement of Financial Accounting Standards No. 123 method of accounting is
applied only to options granted after January 1, 1995. The resulting pro forma
compensation cost may not be representative of the amount to be expected in
future years due to the vesting schedule of the options.

On January 1, 1997, the Company granted options to acquire ______ shares of
common stock at $________ per share. The deferred compensation related to these
options will be amortized over the vesting period. Due to the acceleration of
the vesting of these options which will occur upon the completion of the equity
offerings contemplated by this prospectus, the Company will record a charge of
approximately $_____ for the estimated unamortized compensation on these
options.

                                      F-15
<PAGE>
 
9. COMMITMENTS AND CONTINGENCIES:
   ------------------------------

Operating Leases
- ----------------

At December 31, 1996, the Company was obligated under noncancelable operating
leases, including the related-party leases discussed below, for warehouse space,
office equipment and transportation equipment. These leases expire at various
times through 2015 and require minimum rentals, subject to escalation, as
follows:

<TABLE> 
     <S>                                                 <C> 
     1997                                                $    22,632
     1998                                                     21,136
     1999                                                     18,870
     2000                                                     16,761
     2001                                                     15,566
     2002 and thereafter                                      39,487
                                                         -----------

                                                         $   134,452
                                                         ===========
</TABLE> 

Rent expense was approximately $12,262, $14,098, and $17,008 for the years ended
December 31, 1994, 1995 and 1996, respectively. Some of the leases for warehouse
space provide for purchase options on the facilities at certain dates.

The Company leases office and warehouse space at prices which, in the opinion of
management, approximate market rates from entities which are owned by certain
shareholders, officers and employees of the Company. Rent expense on these
leases was approximately $7,658, $8,201, and $9,019 for the years ended December
31, 1994, 1995, and 1996, respectively. A significant portion of the related
party rent expense was reduced through the purchase of certain real estate and
the buy-out of certain lease interests in July 1996 (see Note 10).

Other Matters
- -------------

The Company has entered into a consulting agreement with a shareholder of the
Company and consulting agreements with several of the former owners of acquired
businesses (see Note 12). These agreements require the following minimum
payments:

<TABLE> 
     <S>                                                 <C> 
     1997                                                $   480
     1998                                                     98
     1999                                                     40
     2000                                                     40
     2001                                                     40
     2002 and thereafter                                     130
                                                         -------

                                                         $   828
                                                         =======
</TABLE> 

The Company is party to various claims arising in the ordinary course of
business. Although the ultimate outcome of these matters is presently not
determinable, management, after consultation with legal counsel, does not
believe that the resolution of these matters will have a material adverse effect
on the Company's financial position or results of operations.


                                      F-16
<PAGE>

10. RELATED PARTY TRANSACTIONS:
    ---------------------------
 
In July 1996, the Company purchased certain real estate previously leased and
other assets from two partnerships, whose partners are shareholders of the
Company. The payment for the purchased real estate and other assets was $11,018
plus the assumption of a $1,114 mortgage. Since the transaction was with related
parties, the real estate was recorded at its depreciated cost and the deferred
rent liability on the leases was eliminated as a credit to shareholders'
deficit. The $4,312 difference between the purchase price and the depreciated
cost was charged to shareholders' deficit as a deemed distribution. In addition,
the Company bought out certain lease commitments from a related party
partnership for $2,764. This lease buy-out cost was recorded as a non-recurring
charge in the 1996 consolidated statement of operations.

The Company had an agreement with a shareholder of the Company that required
payments of $60 per year for five years upon the death of the shareholder. The
present value of this benefit was recorded as a liability by the Company. In
July 1996, the Company decided to make monthly pension payments to the
shareholder and terminated the previous agreement. The pension payments are $8
per month until the death of the shareholder or his spouse. The $490 difference
between the present value of this benefit and the liability previously reported
was recorded as a non-recurring charge in the 1996 consolidated statement of
operations.

The Company paid financial advisory fees to an investment banking firm of which
a director of the Company is the managing director. The fees were approximately
$800, $700 and $800 in 1996, 1995 and 1994 respectively.

In December 1993, the Company borrowed $80 from a shareholder which bears
interest at 7%. The note was repaid in 1996.

11. EMPLOYEE BENEFIT PLANS:
    -----------------------

The Company maintains a discretionary profit sharing and a 401 (k) plan for
substantially all full-time employees over the age of 20-1/2 and with more than
1,000 hours of service. Participants in the 401(k) plan may elect to defer a
specified percentage of their compensation on a pretax basis. The Company is
required to make matching contributions equal to 25% of the employee's
contribution up to a maximum of 2% of the employee's annual compensation.
Participants become vested in the Company's matching contribution over three to
seven years. The expense relating to these plans was $506, $591, and $1,122 for
the years ended December 31, 1994, 1995 and 1996, respectively.

12. STOCK PURCHASE AGREEMENTS:
    --------------------------

The Company and certain shareholders are parties to an agreement which provides
that, in the event of a shareholder's desire to transfer his ownership interest,
the other shareholders party to the agreement and/or the Company have the right
of first refusal to purchase the stock under the terms specified in the
agreement. The agreement also provides that, in the event of a shareholder's
death, the Company will purchase the stock from the estate of the deceased under
the terms and at the amount per share, subject to periodic adjustment, specified
in the agreement. The purchase would be funded, in part, from the proceeds of
insurance policies currently in place ($37,700 face value). The stock purchase
agreement will be terminated upon completion of the equity offerings.

                                      F-17
<PAGE>
 
13. ACQUISITIONS:
    -------------

In 1995, the Company completed five acquisitions of records management
businesses for an aggregate cash purchase price of $28,994. The most significant
of these acquisitions was for $16,022 in October 1995; all others were
individually less than $5,000. In 1996, the Company completed 12 acquisitions
for an aggregate cash purchase price of $62,165 (of which $14,000 was for one
transaction in May 1996 and $13,500 was for another transaction in October
1996). In addition to these cash payments, an acquisition in 1995 provided for a
$800 noncompete obligation payable over three years and an acquisition during
1996 provided for a $400 noncompete obligation payable over one year. The
noncompete liability at December 31, 1996 was $783. Each of these acquisitions
was accounted for using the purchase method of accounting and, accordingly, the
results of operations for each acquisition have been included in the
consolidated results of the Company from the respective acquisition dates. The
excess of the purchase price over the underlying fair value of the assets and
liabilities acquired has been allocated to goodwill ($17,549 and $43,062 in 1995
and 1996, respectively) and is being amortized over the estimated benefit period
of 30 years. In connection with certain of the acquisitions, the Company entered
into consulting agreements with several of the former owners of the acquired
businesses which require aggregate commitments of $498 at December 31, 1996 (see
Note 9).

A summary of the cash paid for the purchase price as of the acquisitions is as
follows:

<TABLE> 
<CAPTION> 
                                                    1995            1996
                                                 ----------      ----------
     <S>                                         <C>             <C> 
     Fair value of assets acquired               $   36,171      $   82,515
     Liabilities assumed                             (7,177)         (1,896)
     Cash acquired                                     (639)         (1,013)
                                                 ----------      ----------
                                          
        Net cash paid                            $   28,355      $   79,606
                                                 ==========      ==========
</TABLE> 

Included in the 1996 amounts are $18,917 of fair value of assets acquired, $464
of liabilities assumed, $23 of cash acquired and $18,430 of net cash paid on
acquisitions that were completed subsequent to December 31, 1996.

The following unaudited pro forma information shows the results of the Company's
operations for the years ended December 31, 1995 and 1996 as though each of the
completed acquisitions had occurred as of January 1, 1995:

<TABLE> 
<CAPTION> 
                                                   Year Ended December 31
                                                 --------------------------
                                                    1995            1996
                                                 ----------      ----------
     <S>                                         <C>             <C> 
     Total revenues                              $  139,755      $  150,788

     Net income                                       2,357           1,721
</TABLE> 

The pro forma results have been prepared for comparative purposes only and are
not necessarily indicative of the actual results of operations had the
acquisitions taken place as of January 1, 1995, or the results that may occur in
the future. Furthermore, the pro forma results do not give effect to all cost
savings or incremental costs which may occur as a result of the integration and
consolidation of the acquired companies.

                                      F-18
<PAGE>
 
Subsequent to December 31, 1996, the Company signed a definitive agreement to
purchase a regional records management company for approximately $62,000, which
it intends to finance through borrowings under its Credit Facility. The
acquisition is subject to due diligence and customary conditions.

                                      F-19
<PAGE>
 
 
 
 
                         INDEPENDENT AUDITORS' REPORT
 
To the Board of Directors and Stockholders of  Security Archives, Inc.:
 
  We have audited the accompanying balance sheets of Security Archives, Inc.
as of June 30, 1995 and 1994, and the related statements of income and
retained earnings and of cash flows for the years then ended. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.
 
  We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe our audits provide a reasonable basis for
our opinion.
 
  In our opinion, such financial statements present fairly, in all material
respects, the financial position of Security Archives, Inc. as of June 30,
1995 and 1994, and the results of its operations and its cash flows for the
years then ended in conformity with generally accepted accounting principles.
 
  As discussed in Notes 1, 2 and 4 to the financial statements, during 1994,
the Company changed its methods of accounting for investments in equity
securities and income taxes to conform with Statements of Financial Accounting
Standards No. 115 and No. 109, respectively.
 
DELOITTE & TOUCHE LLP
 
Dallas, Texas
August 14, 1995
 
 
 
                                     F-20
<PAGE>
 
                            SECURITY ARCHIVES, INC.
 
                                 BALANCE SHEETS
 
<TABLE>
<CAPTION>
                                                JUNE 30,
                                         ------------------------   MARCH 31,
                                            1994         1995         1996
                                                                   (UNAUDITED)
<S>                                      <C>          <C>          <C>
ASSETS
CURRENT ASSETS:
  Cash and cash equivalents............. $   465,058  $   387,354  $   703,129
  Accounts receivable...................     205,599      245,839      253,966
  Prepaid expenses......................     169,191      243,886      325,272
                                         -----------  -----------  -----------
    Total current assets................     839,848      877,079    1,282,367
PROPERTY, PLANT AND EQUIPMENT:
  Land..................................   1,128,822    1,128,822    1,128,822
  Buildings and improvements............   2,533,200    2,646,548    3,260,627
  Equipment.............................   4,106,862    4,430,263    4,449,706
                                         -----------  -----------  -----------
                                           7,768,884    8,205,633    8,839,155
  Less accumulated depreciation.........  (3,892,935)  (3,849,502)  (3,845,308)
                                         -----------  -----------  -----------
                                           3,875,949    4,356,131    4,993,847
INVESTMENTS--Available for sale (Note
 2).....................................     989,795      341,264          --
DEFERRED INCOME TAXES (Note 4)..........      13,495          --           --
OTHER ASSETS............................     112,835      136,447      123,191
                                         -----------  -----------  -----------
    TOTAL ASSETS........................ $ 5,831,922  $ 5,710,921  $ 6,399,405
                                         ===========  ===========  ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Current maturities of long-term debt
   (Note 3)............................. $   157,564  $       --   $       --
  Accounts payable......................      76,239      243,682       92,917
  Accrued expenses......................     123,201      153,768      107,788
  Deferred income taxes (Note 4)........      51,877       52,659       55,234
  Other.................................      23,000       23,000       23,000
                                         -----------  -----------  -----------
    Total current liabilities...........     431,881      473,109      278,939
LONG-TERM DEBT, NET OF CURRENT
 MATURITIES (Note 3)....................   1,477,994          --           --
DEFERRED INCOME TAXES (Note 4)..........         --         3,485        6,699
COMMITMENTS (Note 5)....................
STOCKHOLDERS' EQUITY (Notes 3 and 5):
  Common stock--par value $50 per share;
   100 shares authorized
   and issued...........................       5,000        5,000        5,000
  Treasury stock--56 shares, at cost....  (2,475,958)  (2,475,958)  (2,475,958)
  Unrealized losses on investments (Note
   2)...................................     (46,877)     (10,384)         --
  Retained earnings.....................   6,439,882    7,715,669    8,584,725
                                         -----------  -----------  -----------
    Total stockholders' equity..........   3,922,047    5,234,327    6,113,767
                                         -----------  -----------  -----------
TOTAL LIABILITIES AND STOCKHOLDERS'
 EQUITY................................. $ 5,831,922  $ 5,710,921  $ 6,399,405
                                         ===========  ===========  ===========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-21
<PAGE>
 
                            SECURITY ARCHIVES, INC.
 
                   STATEMENTS OF INCOME AND RETAINED EARNINGS
 
<TABLE>
<CAPTION>
                                                         FOR THE NINE  MONTHS
                                  FOR THE YEAR ENDED             ENDED
                                       JUNE 30,                MARCH 31,
                                 ----------------------  ----------------------
                                    1994        1995        1995        1996
                                 ----------  ----------  ----------  ----------
                                                              (UNAUDITED)
<S>                              <C>         <C>         <C>         <C>
REVENUE:
  Storage charges..............  $2,470,703  $2,812,673  $2,095,542  $2,295,615
  Pickup and delivery..........     840,040     857,638     652,376     593,938
  Retrieval, refile and
   catalog.....................     497,428     510,573     377,658     385,756
  Document disintegration......     293,869     363,311     272,621     225,732
  Cart service.................      78,630      81,397      62,640      58,010
  Deposit on boxes.............      71,326      70,151      55,112      59,601
  Miscellaneous................     105,141     287,997     162,965     322,105
                                 ----------  ----------  ----------  ----------
                                  4,357,137   4,983,740   3,678,914   3,940,757
EXPENSES:
  Storage......................     553,977     651,482     483,724     393,011
  Handling.....................   1,115,739   1,082,665     712,810     793,837
  General and administrative...   1,085,490   1,192,996   1,000,197   1,462,215
                                 ----------  ----------  ----------  ----------
                                  2,755,206   2,927,143   2,196,731   2,649,063
                                 ----------  ----------  ----------  ----------
OPERATING PROFIT...............   1,601,931   2,056,597   1,482,183   1,291,694
OTHER INCOME (EXPENSE):
  Interest income..............      69,285      87,400      20,458       9,172
  Interest expense.............    (154,326)   (112,938)   (106,068)        --
  Other........................      60,684     (52,624)    (16,082)      8,190
                                 ----------  ----------  ----------  ----------
INCOME BEFORE INCOME TAXES AND
 CUMULATIVE EFFECT OF CHANGE IN
 ACCOUNTING PRINCIPLE..........   1,577,574   1,978,435   1,380,491   1,309,056
PROVISION FOR INCOME TAXES
 (Note 4)......................    (616,491)   (702,648)   (485,000)   (440,000)
                                 ----------  ----------  ----------  ----------
INCOME BEFORE CUMULATIVE EFFECT
 OF CHANGE IN ACCOUNTING PRIN-
 CIPLE.........................     961,083   1,275,787     895,491     869,056
CUMULATIVE EFFECT OF CHANGE IN
 ACCOUNTING PRINCIPLE (Note
 4)............................      53,283         --          --          --
                                 ----------  ----------  ----------  ----------
NET INCOME.....................   1,014,366   1,275,787     895,491     869,056
RETAINED EARNINGS, BEGINNING OF
 YEAR..........................   5,425,516   6,439,882   6,439,882   7,715,669
                                 ----------  ----------  ----------  ----------
RETAINED EARNINGS, END OF
 YEAR..........................  $6,439,882  $7,715,669  $7,335,373  $8,584,725
                                 ==========  ==========  ==========  ==========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-22
<PAGE>
 
                            SECURITY ARCHIVES, INC.
 
                            STATEMENTS OF CASH FLOWS
 
<TABLE>
<CAPTION>
                                                            FOR THE NINE
                                FOR THE YEARS ENDED         MONTHS ENDED
                                     JUNE 30,                 MARCH 31,
                              ------------------------  ----------------------
                                 1994         1995        1995        1996
                              -----------  -----------  ---------  -----------
                                                             (UNAUDITED)
<S>                           <C>          <C>          <C>        <C>
CASH FLOWS FROM OPERATING
 ACTIVITIES:
  Net Income................. $ 1,014,366  $ 1,275,787  $ 895,491  $   869,056
  Adjustments to reconcile
   net income to net cash
   provided by operating
   activities................
  Depreciation...............     463,797      509,516    371,980      437,161
  Loss (gain) on disposal of
   assets....................     (44,441)      28,454        --        61,556
  Loss on sale of
   investments...............      19,435       24,813     20,615       10,384
  Deferred income tax
   expense...................      26,400       (3,747)    17,763        5,789
  Changes in operating assets
   and liabilities:
    (Increase) decrease in
     accounts receivable.....       9,563      (40,240)   (96,301)      (8,127)
    Decrease in income taxes
     receivable..............      31,066          --         --           --
    (Increase) decrease in
     prepaid expenses........    (140,247)     (74,695)     1,380      (81,386)
    (Increase) decrease in
     other assets............    (100,758)     (23,612)    19,171       13,256
    Increase (decrease) in
     accounts payable........      17,107      167,443    (33,472)    (150,765)
    Increase (decrease) in
     accrued expenses........     (73,916)      30,567    108,681      (45,980)
    Increase in other
     liabilities.............      23,000          --         --           --
                              -----------  -----------  ---------  -----------
      Net cash provided by
       operating activities..   1,245,372    1,894,286  1,305,308    1,110,944
                              -----------  -----------  ---------  -----------
CASH FLOWS FROM INVESTING
 ACTIVITIES:
  Purchase of property, plant
   and equipment.............  (1,193,989)  (1,018,150)  (660,593)  (1,136,433)
  Proceeds from sale of
   property..................      79,771          --         --           --
  Purchases of investments...  (1,070,373)     (58,250)   (52,145)         --
  Proceeds from sale of
   investments...............   1,012,178      739,968     20,316      341,264
                              -----------  -----------  ---------  -----------
      Net cash used in
       investing activities..  (1,172,413)    (336,432)  (692,422)    (795,169)
                              -----------  -----------  ---------  -----------
CASH FLOWS FROM FINANCING
 ACTIVITIES--Principal
 payments of long-term debt..    (144,051)  (1,635,558)  (116,844)         --
                              -----------  -----------  ---------  -----------
NET INCREASE (DECREASE) IN
 CASH AND CASH EQUIVALENTS...     (71,092)     (77,704)   496,042      315,775
CASH AND CASH EQUIVALENTS,
 BEGINNING OF PERIOD.........     536,150      465,058    465,058      387,354
                              -----------  -----------  ---------  -----------
CASH AND CASH EQUIVALENTS,
 END OF PERIOD............... $   465,058  $   387,354  $ 961,100  $   703,129
                              -----------  -----------  ---------  -----------
SUPPLEMENTAL DISCLOSURE:
  Cash payments for:
    Interest................. $   154,326  $   112,938  $ 106,068  $       --
                              -----------  -----------  ---------  -----------
    Income taxes............. $   413,255  $   485,000  $ 400,000  $   400,000
                              -----------  -----------  ---------  -----------
  Noncash Investing
   activities:
    Unrealized loss on
     investments............. $    46,877  $    10,384  $  12,576  $       --
                              -----------  -----------  ---------  -----------
</TABLE>
 
                       See notes to financial statements.
 
                                      F-23
<PAGE>
 
                            SECURITY ARCHIVES, INC.
 
       NOTES TO FINANCIAL STATEMENTS YEARS ENDED JUNE 30, 1995 AND 1994
 
(INFORMATION AS OF MARCH 31, 1996 AND FOR THE NINE MONTHS ENDED MARCH 31, 1995
                            AND 1996 IS UNAUDITED)
 
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
  General--Security Archives, Inc. (the "Company"), a Texas corporation, is
engaged in the storage, delivery, retrieval and destruction of documents for
companies in the north Texas area.
 
  Interim Consolidated Financial Statements--The consolidated balance sheets
as of March 31, 1996 and the consolidated statements of operations for the
three months ended March 31, 1995 and 1996 are unaudited and, in the opinion
of management of the Company, include all adjustments (consisting only of
normal recurring adjustments) necessary for a fair presentation of the results
for those interim periods. The results of operations for the three months
ended March 31, 1995 and 1996 are not necessarily indicative of the results to
be expected for the full year.
 
  Investments--The Company adopted Statement of Financial Accounting Standards
No. 115, "Accounting for Certain Investments in Debt and Equity Securities"
("SFAS 115"), effective June 30, 1994. Under SFAS 115, investments are
classified as held-to-maturity, available-for-sale, or trading, depending on
the Company's ability and intent with respect to the use of individual
securities. The Company's investments at June 30, 1995 and 1994, are
classified as available-for-sale and are carried at fair value.
 
  Property, Plant and Equipment--Property, plant and equipment are carried at
cost. Depreciation is computed using the straight-line method over the
estimated useful lives of the related assets, ranging from 3 to 18 years. When
assets are retired or otherwise disposed of, the cost and related accumulated
depreciation are removed from the accounts, and any resulting gain or loss is
reflected in income for the period. The cost of maintenance and repairs is
charged to expense as incurred; significant renewals and betterments are
capitalized. Deductions are made for retirements resulting from the renewals
or betterments.
 
  Income Taxes--Effective July 1, 1993, the Company adopted Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS
109"), which changed the method of accounting for income taxes from the
deferred method to the liability method. Under the liability method, deferred
income taxes are recognized for the tax consequences of temporary differences
by applying enacted statutory tax rates applicable to future years to
differences between the financial statement carrying amounts and the tax bases
of existing assets and liabilities.
 
  Cash Equivalents--The Company considers all highly liquid investments with
an original maturity of three months or less to be cash equivalents.
 
2. INVESTMENTS
 
  The Company adopted SFAS 115 effective June 30, 1994. Investments at June
30, 1995 and 1994, consisting of shares of the Phoenix Tax-Exempt Bond
Portfolio, are classified as available-for-sale and have a cost of $357,438
and $1,063,968 and a fair value, as determined by quoted market prices, of
$341,264 and $989,795, at June 30, 1995 and 1994, respectively. The net
unrealized losses included in stockholders' equity at June 30, 1995 and 1994,
was $10,384 and $46,877, net of income taxes of $5,790 and $27,296,
respectively.
 
  In fiscal year 1995, the Company sold shares with a cost of $764,781 for
$739,968, resulting in a realized loss of $24,813. The losses were calculated
using the average cost method.
 
                                     F-24
<PAGE>
 
3. LONG-TERM DEBT
 
  Long-term debt at June 30, 1994, consisted of a 9% note payable to the
former majority stockholder for the purchase of 56 shares of common stock in
the amount of $1,635,558, of which $157,564 represented amounts due in 1995.
During June 1995, the Company paid off the note in full.
 
4. INCOME TAXES
 
  Effective July 1, 1993, the Company adopted SFAS 109. The cumulative effect
of this accounting change has been credited to 1994 income as a separate item.
 
  The provision for income taxes consists of the following:
 
<TABLE>
<CAPTION>
                                                                1995      1994
                                                              --------  --------
   <S>                                                        <C>       <C>
   Current federal........................................... $641,704  $471,383
   Current state.............................................   78,706    58,260
   Deferred..................................................  (17,762)   86,848
                                                              --------  --------
   Total..................................................... $702,648  $616,491
                                                              ========  ========
</TABLE>
 
  Deferred income taxes at June 30, 1995 and 1994, principally related to the
use of accelerated depreciation methods for tax purposes on property, plant
and equipment and prepaid insurance.
 
  The Company's effective income tax rate differs from the federal statutory
rate primarily from state income taxes (net of federal tax benefit).
 
5. COMMITMENTS
 
  During 1989, the Company entered into a stock repurchase agreement with a
stockholder. Under the terms of the agreement, the Company will purchase the
stockholder's shares upon the stockholder's death at the greater of the book
value of the shares or the amount of the life insurance proceeds received by
the Company from a policy on the stockholder's life. Payment of the purchase
price would be made in quarterly payments over four years, bearing interest at
8% per annum. At June 30, 1995, the stockholder held 12 shares of stock at a
book value of $118,962 per share. The Company owns a $500,000 face value life
insurance policy on the stockholder.
 
                                     F-25
<PAGE>
 
                          [inside back cover artwork]
<PAGE>
 
================================================================================

  No dealer, salesperson or other person has been authorized to give any
information or to make any representations in connection with the offer
contained herein other than those contained in this Prospectus and, if given or
made, such information or representations must not be relied upon as having been
authorized by the Company, the Selling Shareholders or the Underwriters. This
Prospectus does not constitute an offer of any securities other than those to
which it relates or an offer to sell, or a solicitation of an offer to buy,
those to which it relates in any state to any person to whom it is not lawful to
make such offer in such state.  The delivery of this Prospectus at any time does
not imply that the information herein is correct as of any time subsequent to
its date.

                             ---------------------

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                         Page
                                                                         ----
<S>                                                                      <C>
Prospectus Summary........................................................  1
Risk Factors..............................................................  9
The Company............................................................... 14
Concurrent Offering....................................................... 14
Use of Proceeds........................................................... 15
Dividend Policy........................................................... 15
Dilution.................................................................. 16
Capitalization............................................................ 17
Pro Forma Financial Data.................................................. 18
Selected Historical and Pro Forma Consolidated
 Statements of Operations, Other Data and Balance Sheets.................. 24
Management's Discussion and Analysis of
 Financial Condition and Results of Operations............................ 28
Business.................................................................. 37
Management................................................................ 48
Certain Transactions...................................................... 56
Principal and Selling Shareholders........................................ 57
Description of Capital Stock.............................................. 58
Description of Certain Indebtedness....................................... 60
Shares Eligible for Future Sale........................................... 62
Certain U.S. Tax Consequences to Non-U.S. Shareholders.................... 63
Underwriting.............................................................. 64
Legal Matters............................................................. 67
Experts................................................................... 67
Available Information..................................................... 67
Index to Consolidated Financial Statements................................F-1

</TABLE>

                             ---------------------

   Until                , 1997 (25 days after the commencement of the Equity
Offerings), all dealers effecting transactions in the Common Stock, whether or
not participating in this distribution, may be required to deliver a Prospectus.
This is in addition to the obligation of dealers to deliver a Prospectus when
acting as Underwriters and with respect to their unsold allotments or
subscriptions.


================================================================================


================================================================================


                               __________ Shares


                              Pierce Leahy Corp.


                                 Common Stock



                                    [LOGO]



                   -----------------------------------------

                                  PROSPECTUS

                              ____________, 1997
                   -----------------------------------------



                               Smith Barney Inc.

                              Merrill Lynch & Co.


================================================================================
<PAGE>
 
Information contained herein is subject to completion or amendment.  A
registration statement relating to these securities has been filed with the
Securities and Exchange Commission.  These securities may not be sold nor may
offers to buy be accepted prior to the time the registration statement becomes
effective.  This prospectus shall not constitute an offer to sell or the
solicitation of an offer to buy nor shall there be any sale of these securities
in any State in which such offer, solicitation or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.

                 [ALTERNATE PAGE FOR INTERNATIONAL PROSPECTUS]
                  SUBJECT TO COMPLETION, DATED MARCH 11, 1997
PROSPECTUS
                               __________ Shares
                              Pierce Leahy Corp.
[LOGO]
                                 Common Stock

                             ---------------------

          Of the ___________ shares of Common Stock of Pierce Leahy Corp. (the
"Company") offered hereby, __________ shares are being sold by the Company and
__________ shares are being sold by certain shareholders of the Company (the
"Selling Shareholders").  See "Principal and Selling Shareholders." The Company
will not receive any of the proceeds from the sale of shares by the Selling
Shareholders.

          Of the __________ shares of Common Stock offered hereby, __________
shares are being offered for sale in an international offering outside of the
United States and Canada (the "International Equity Offering") by the Managers
(as defined herein) and ______________ shares are being offered in a concurrent
offering in the United States and Canada (the "U.S. Equity Offering" and
together with the International Equity Offering, the "Equity Offerings") by the
U.S. Underwriters (as defined herein).

          Prior to the Equity Offerings, there has not been a public market for
the Common Stock of the Company.  It is currently estimated that the initial
public offering price will be between $__________ and $___________ per share.
See "Underwriting" for information relating to the factors considered in
determining the initial public offering price.

          Concurrently with the Equity Offerings, the Company is offering
$_____________ aggregate principal amount of     % Senior Subordinated Notes due
2007 by a separate prospectus (the "Notes Offering" and together with the Equity
Offerings, the "Offerings").  The consummation of the Equity Offerings is not
conditioned upon the consummation of the Notes Offering.

          This document may not be passed on in the United Kingdom to any person
unless that person is of a kind described in Article 11(3) of the Financial
Services Act 1986 (Investment Advertisements) (Exemptions) Order 1996 or is a
person to whom this document may otherwise lawfully be issued or passed on.

          Application has been made to have the Common Stock listed on the New
York Stock Exchange under the symbol "_______."

          See "Risk Factors" commencing on page 9 for a discussion of certain
factors that should be considered by prospective purchasers of the Common Stock
offered hereby.
                             ---------------------

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
     SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
            PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.
           ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
<TABLE>
<CAPTION>
 
 ========================================================================================
               Price to    Underwriting Discounts   Proceeds to          Proceeds to
                Public     and Commissions(1)       Company(2)      Selling Shareholders
- -----------------------------------------------------------------------------------------
<S>            <C>         <C>                      <C>             <C>
Per Share
- -----------------------------------------------------------------------------------------
Total(3)
=========================================================================================
</TABLE>
(1) For information regarding indemnification of the Managers and the U.S.
    Underwriters, see "Underwriting."
(2) Before deducting expenses estimated at $__________, all of which are payable
    by the Company.
(3) The Company and the Selling Shareholders have granted the U.S. Underwriters
    a 30-day option to purchase up to an aggregate of ___________ and __________
    additional shares of Common Stock, respectively, solely to cover over-
    allotments, if any.  See "Underwriting."  If such option is exercised in
    full, the total Price to Public, Underwriting Discounts and Commissions,
    Proceeds to Company and Proceeds to Selling Shareholders will be $_________,
    $__________, $___________ and $___________, respectively.


          The shares of Common Stock are being offered by the several Managers
named herein, subject to prior sale, when, as and if accepted by them and
subject to certain conditions. It is expected that certificates for the shares
of Common Stock offered hereby will be available for delivery on or about
_____________, 1997 at the office of Smith Barney Inc., 333 West 34th Street,
New York, New York 10001.

Smith Barney Inc.                                   Merrill Lynch International
       , 1997
<PAGE>
 
================================================================================

  No dealer, salesperson or other person has been authorized to give any
information or to make any representations in connection with the offer
contained herein other than those contained in this Prospectus and, if given or
made, such information or representations must not be relied upon as having been
authorized by the Company, the Selling Shareholders or the Underwriters. This
Prospectus does not constitute an offer of any securities other than those to
which it relates or an offer to sell, or a solicitation of an offer to buy,
those to which it relates in any state to any person to whom it is not lawful to
make such offer in such state.  The delivery of this Prospectus at any time does
not imply that the information herein is correct as of any time subsequent to
its date.

                             ---------------------

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>

                                                                            Page
                                                                            ----
<S>                                                                         <C>

Prospectus Summary...........................................................  1
Risk Factors.................................................................  9
The Company.................................................................. 14
Concurrent Offering.......................................................... 14
Use of Proceeds.............................................................. 15
Dividend Policy.............................................................. 15
Dilution..................................................................... 16
Capitalization............................................................... 17
Pro Forma Financial Data..................................................... 18
Selected Historical and Pro Forms Consolidated
 Statements of Operations, Other Data and Balance Sheets..................... 24
Management's Discussion and Analysis of
 Financial Condition and Results of Operations............................... 28
Business..................................................................... 37
Management................................................................... 48
Certain Transactions......................................................... 56
Principal and Selling Shareholders........................................... 57
Description of Capital Stock................................................. 58
Description of Certain Indebtedness.......................................... 60
Shares Eligible for Future Sale.............................................. 62
Certain U.S. Tax Consequences to Non-U.S. Shareholders....................... 63
Underwriting................................................................. 64
Legal Matters................................................................ 67
Experts...................................................................... 67
Available Information........................................................ 67
Index to Consolidated Financial Statements...................................F-1
</TABLE>


                             ---------------------

   Until                , 1997 (25 days after the commencement of the Equity
Offerings), all dealers effecting transactions in the Common Stock, whether or
not participating in this distribution, may be required to deliver a Prospectus.
This is in addition to the obligation of dealers to deliver a Prospectus when
acting as Underwriters and with respect to their unsold allotments or
subscriptions.


================================================================================

================================================================================

                               __________ Shares


                              Pierce Leahy Corp.


                                 Common Stock



                                    [LOGO]



                   -----------------------------------------

                                  PROSPECTUS

                              ____________, 1997
                   -----------------------------------------



                               Smith Barney Inc.

                          Merrill Lynch International



================================================================================
<PAGE>
 
                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.  Other Expenses of Issuance and Distribution

         The following table sets forth fees payable to the Securities and
Exchange Commission, the National Association of Securities Dealers, Inc. and
the New York Stock Exchange and other expenses expected to be incurred in
connection with the issuance and distribution of the securities being
registered.  All of the fees and expenses will be paid by the Company.

<TABLE>
         <S>                                                           <C> 
         Securities and Exchange Commission Registration Fee...........$ 33,334
         National Association of Securities Dealers, Inc. Filing Fee
         New York Stock Exchange Listing Fee
         Legal Fees and Expenses.......................................     *
         Accounting Fees and Expenses..................................     *
         Blue Sky Fees and Expenses....................................     *
         Transfer Agent Fees and Expenses..............................     *
         Printing Expenses.............................................     *
         Miscellaneous.................................................     *
                                                                        --------
             Total..................................................... $   *
                                                                        ========
</TABLE>
____________________
* Estimated

Item 14.  Indemnification of Directors and Officers

         Subchapter D (Sections 1741 through 1750) of Chapter 17 the
Pennsylvania Business Corporation Law of 1988, as amended (the "PBCL"), contains
provisions for mandatory and discretionary indemnification of a corporation's
directors, officers, employees and agents (collectively "Representatives"), and
related matters.

         Under Section 1741, subject to certain limitations, a corporation has
the power to indemnify directors, officers and other Representatives under
certain prescribed circumstances against expenses (including attorneys' fees),
judgments, fines and amounts paid in settlement actually and reasonably incurred
in connection with a threatened, pending or completed action or proceeding,
whether civil, criminal, administrative or investigative, to which any of them
is a party or threatened to be made a party by reason of his being a
Representative of the corporation or serving at the request of the corporation
as a Representative of another corporation, partnership, joint venture, trust or
other enterprise, if he acted in good faith and in a manner he reasonably
believed to be in, or not opposed to, the best interests of the corporation and,
with respect to any criminal proceeding, had no reasonable cause to believe his
conduct was unlawful.

         Section 1742 provides for indemnification with respect to derivative
and corporate actions similar to that provided by Section 1741. However,
indemnification is not provided under Section 1742 in respect of any claim,
issue or matter as to which a Representative has been adjudged to be liable to
the corporation unless and only to the extent that the proper court determines
upon application that, despite the adjudication of liability but in view of all
the circumstances of the case, a Representative is fairly and reasonably
entitled to indemnity for the expenses that the court deems proper.

         Section 1743 provides that indemnification against expenses is
mandatory to the extent that a Representative has been successful on the merits
or otherwise in defense of any such action or proceeding referred to in Section
1741 or 1742.

                                      II-1
<PAGE>
 
     Section 1744 provides that unless ordered by a court, any indemnification
under Section 1741 or 1742 shall be made by the corporation as authorized in the
specific case upon a determination that indemnification of a Representative is
proper because the Representative met the applicable standard of conduct, and
such determination will be made by the board of directors by a majority vote of
a quorum of directors not parties to the action or proceeding; if a quorum is
not obtainable or if obtainable and a majority of disinterested directors so
directs, by independent legal counsel; or by the shareholders.

     Section 1745 provides that expenses incurred by a Representative in
defending any action or proceeding referred to in Subchapter D of Chapter 17 of
the PBCL may be paid by the corporation in advance of the final disposition of
such action or proceeding upon receipt of an undertaking by or on behalf of the
Representative to repay such amount if it shall ultimately be determined that he
is not entitled to be indemnified by the corporation.

     Section 1746 provides generally that except in any case where the act or
failure to act giving rise to the claim for indemnification is determined by a
court to have constituted willful misconduct or recklessness, the
indemnification and advancement of expenses provided by Subchapter D of Chapter
17 of the PBCL shall not be deemed exclusive of any other rights to which a
Representative seeking indemnification or advancement of expenses may be
entitled under any bylaw, agreement, vote of shareholders or disinterested
directors or otherwise, both as to action in his official capacity and as to
action in another capacity while holding that office.

     Section 1747 grants a corporation the power to purchase and maintain
insurance on behalf of any Representative against any liability incurred by him
in his capacity as a Representative, whether or not the corporation would have
the power to indemnify him against that liability under Subchapter D of Chapter
17 of the PBCL.

     Sections 1748 and 1749 apply the indemnification and advancement of
expenses provisions contained in Subchapter D of Chapter 17 of the PBCL to
successor corporations resulting from consolidation, merger or division and to
service as a representative of a corporation or an employee benefit plan.

     Section ___ of the Company's Bylaws provides indemnification to directors
and officers for all actions taken by them and for all failures to take action
to the fullest extent permitted by Pennsylvania law against all expense,
liability and loss reasonably incurred or suffered by them in connection with
any threatened, pending or completed action, suit or proceeding (including,
without limitation, an action, suit or proceeding by or in the right of the
Company), whether civil, criminal, administrative, investigative or through
arbitration.  Section ___ also permits the Company, by action of its Board of
Directors, to indemnify officers, employees and other persons to the same extent
as directors.  Amendments, repeals or modifications of Section ___ can only be
prospective and such changes require the affirmative vote of not less than all
of the directors then serving or holders of a majority of the outstanding shares
of stock of the Company entitled to vote in elections of directors.  Section ___
further permits the Company to maintain insurance, at its expense, for the
benefit of any person on behalf of whom insurance is permitted to be purchased
by Pennsylvania law against any such expenses, liability or loss, whether or not
the Company would have the power to indemnify such person against such expense,
liability or loss under Pennsylvania or other law.

     See Section ____ of the U.S. Underwriting Agreement and Section ____ of the
International Underwriting Agreement, filed as Exhibits 1.1 and 1.2 hereto,
respectively, pursuant to which the Underwriters agree to indemnify the Company,
its directors, officers and controlling persons against certain liabilities,
including liabilities under the Securities Act.

                                     II-2
<PAGE>
 
Item 15.  Recent Sales of Unregistered Securities

     In April 1997, the Company undertook a recapitalization in which shares of
voting and nonvoting Common Stock were reclassified into one class of shares of
Common Stock.  The Company was then redomesticated into Pennsylvania pursuant to
a merger (all such transactions, the "Stock Recapitalization").  The Stock
Recapitalization was exempt from registration under Section 3(a)(9) of the
Securities Act of 1933 (the "Securities Act").

     In July 1996, the Company sold $200,000,000 aggregate principal amount of
11-1/8% Senior Subordinated Notes due 2006 (the "1996 Notes") to "qualified
institutional buyers," as defined in Rule 144A under the Securities Act.  The
sale of the 1996 Notes was exempt from the registration provisions of the
Securities Act pursuant to Section 4(2) thereof.


Item 16.  Exhibits and Financial Statement Schedules

    (a)    Exhibits

<TABLE> 
<CAPTION> 

Exhibit
   No.       Exhibit
- -------      -------
<S>     <C> 
 1.1    Form of U.S. Underwriting Agreement

 1.2    Form of International Underwriting Agreement

 3.1    Articles of Incorporation of the Company

 3.2    Bylaws of the Company

 5      Opinion of Cozen and O'Connor

 9      Voting Trust Agreement dated April __, 1997 by and among certain
        shareholders of the Company

10.1    Pierce Leahy Corp. Non-Qualified Stock Option Plan (incorporated by
        reference to Exhibit 10.3 to the Company's Registration Statement on
        Form S-4, File No. 333-9963)

10.2    Pierce Leahy Corp. 1997 Stock Option Plan

10.3    Credit Agreement, dated as of August 13, 1996, among the Company, Pierce
        Leahy Command Company, the several lenders from time to time parties
        thereto, Canadian Imperial Bank of Commerce, as Canadian Administrative
        Agent, and Canadian Imperial Bank of Commerce, New York Agency, as U.S.
        administrative agent, together with certain collateral documents
        attached thereto, including the form of US$ Note, the form of Canadian$
        Note, the form of the U.S. Global Guarantee and Security Agreement made
        by the Company, certain of its affiliates and subsidiaries and its
        shareholders in favor of the U.S. Administrative Agent, the form of
        Canadian Security Agreement between Pierce Leahy Command Company and the
        Canadian Administrative Agent and the form of Pledge and Intercreditor
        Agreement among certain of the Company's affiliates, the US
        Administrative Agent and the Canadian Administrative Agent (incorporated
        by reference to Exhibit 10.4 to the Company's Registration Statement on
        Form S-4, File No. 333-9963)

10.4    Indenture, dated as of July 15, 1996, among the Company, as issuer, and
        United States Trust Company of New York, as trustee (incorporated by
        reference to Exhibit 4.4 to the Company's Registration Statement on Form
        S-4, File No. 333-9963)

</TABLE> 


                                     II-3
<PAGE>
 
<TABLE> 
<CAPTION> 

 Exhibit
    No.        Exhibit
 -------       -------
<S>     <C>  
10.5    Indenture dated as of ___________, 1997, among the Company, as issuer,
        and ____________________, as trustee

10.6    Share Purchase Agreement dated September 30, 1995 between the Company
        and Moore Corporation Limited (incorporated by reference to Exhibit
        10.5 to the Company's Registration Statement on Form S-4, File No. 333-
        9963)

10.7    Stock Purchase Agreement dated April 17, 1996 among the Company and
        Security Archives, Inc. and Patrick G. Clayton, Carol A. Clayton and
        Byron Wood Clayton (incorporated by reference to Exhibit 10.6 to the
        Company's Registration Statement on Form S-4, File No. 333-9963)

10.8    Stock Purchase Agreement dated as of February 27, 1997 between the
        Company, Records Management Services, Inc. and certain shareholders of
        Records Management Services, Inc. (incorporated by reference to Exhibit
        10.7 to the Company's Annual Report on Form 10-K for the year ended
        December 31, 1996)

10.9    Tax Indemnification Agreement dated __________, 1997 among the Company
        and certain of its shareholders

11      Statement re: computation of per share earnings

21      Subsidiaries of the Registrant

23.1    Consent of Cozen and O'Connor (included in Exhibit 5)

23.2*   Consent of Arthur Andersen LLP

23.3*   Consent of Deloitte & Touche LLP

24      Power of Attorney (included on signature page)

27      Financial Data Schedule
</TABLE> 
- ----------------------

*Filed herewith.

  (b)   Financial Statement Schedules

        Schedule II -- Valuation and Qualifying Accounts

                                     II-4
<PAGE>
 
Item 17.  Undertakings

  Insofar as indemnification for liabilities arising under the Securities Act
may be permitted to directors, officers and controlling persons of the
Registrant pursuant to the foregoing provisions, or otherwise, the Registrant
has been advised that in the opinion of the Securities and Exchange Commission
such indemnification is against public policy as expressed in the Securities Act
and is, therefore, unenforceable.  In the event that a claim for indemnification
against such liabilities (other than the payment by the Registrant of expenses
incurred or paid by a director, officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Securities Act and will be governed by the final
adjudication of such issue.

  The undersigned Registrant hereby undertakes that:

  (1) For determining any liability under the Securities Act, the information
omitted from the form of prospectus filed as part of this registration statement
in reliance upon Rule 430(A) and contained in a form of prospectus filed by the
Registrant pursuant to Rule 424(b)(1), or (4), or 497(h) under the Securities
Act shall be deemed to be part of this registration statement as of the time it
was declared effective.

  (2) For determining any liability under the Securities Act, each post-
effective amendment that contains a form of prospectus shall be deemed to be a
new registration statement relating to the securities offered in the
registration statement, and the offering of such securities at that time shall
be deemed to be the initial bona fide offering thereof.

                                     II-5
<PAGE>
 
                                   SIGNATURES

  Pursuant to the requirements of the Securities Act of 1933, the Registrant has
duly caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in King of Prussia, Pennsylvania, on
March 10, 1997.

                                    PIERCE LEAHY CORP.


                                    By: /s/ J. Peter Pierce
                                       --------------------------------------
                                       J. Peter Pierce, President and
                                       Chief Executive Officer

                               POWER OF ATTORNEY

     KNOW ALL PERSONS BY THESE PRESENTS, that each person whose signature
appears below in so signing also makes, constitutes and appoints J. Peter Pierce
and Douglas B. Huntley, and each of them, his true and lawful attorneys-in-fact
and agents, with full power of substitution and resubstitution, for him and in
his name, place and stead, in any and all capacities, to execute and cause to be
filed with the Securities and Exchange Commission any and all amendments and
post-effective amendments to this Registration Statement and to sign any and all
additional registration statements relating to the same offering of securities
as this Registration Statement that are filed pursuant to Rule 462(b) under the
Securities Act of 1933, and in each case to file the same, with all exhibits
thereto and other documents in connection therewith, with the Securities and
Exchange Commission, granting unto said attorneys-in-fact and agents full power
and authority to do and perform each and every act and thing requisite and
necessary to be done in and about the premises, as fully to all intents and
purposes as he might or could do in person, hereby ratifying and confirming all
that said attorneys-in-fact and agents, or their substitute or substitutes, may
lawfully do or cause to be done by virtue hereof.

     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.

<TABLE> 
<CAPTION> 

Signature                    Title                               Date
- ---------                    -----                               ----
<S>                          <C>                                 <C> 
/s/ Leo W. Pierce, Sr.       Chairman of the Board of Directors  March 10, 1997
- ------------------------                                                 
Leo W. Pierce, Sr.

 
/s/ J. Peter Pierce          President, Chief Executive Officer  March 10, 1997
- ------------------------     and Director 
J. Peter Pierce              (Principal Executive Officer)         
                            

/s/ Douglas B. Huntley       Vice President, Chief Financial     March 10, 1997
- ------------------------     Officer and Director    
Douglas B. Huntley           (Principal Financial and
                             Accounting Officer)      
                          
 
/s/ Leo W. Pierce, Jr.       Director                            March 10, 1997
- ------------------------
Leo W. Pierce, Jr.
</TABLE>


                      [Signatures Continued on Next Page]

                                     II-6
<PAGE>
 
                   [Signatures Continued from Previous Page]

<TABLE> 

<S>                          <C>                                 <C> 

/s/ Michael J. Pierce        Director                            March 10, 1997
- ------------------------
Michael J. Pierce


/s/ Alan B. Campell          Director                            March 10, 1997
- ------------------------
Alan B. Campell


/s/ Delbert S. Conner        Director                            March 10, 1997
- ------------------------
Delbert S. Conner

</TABLE> 


                                     II-7
<PAGE>
 
                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Pierce Leahy Corp.:

We have audited in accordance with generally accepted auditing standards , the
consolidated financial statements for Pierce Leahy Corp. and have issued our
report thereon dated February 28, 1997. Our audit was made for the purpose of
forming an opinion on the basic financial statements taken as a whole. The
schedule of valuation and qualifying accounts is presented for purposes of
complying with the Securities and Exchange Commission's rules and is not part of
the basic financial statements. This schedule has been subjected to the auditing
procedures applied in the audit of the basic financial statements and, in our
opinion, fairly states in all material respects the financial data required to
be set forth therein in relation to the basic financial statements taken as a
whole.

                                           ARTHUR ANDERSEN LLP

Philadelphia, Pa.,
    February 28, 1997



                                      S-1
<PAGE>
 
                               PIERCE LEAHY CORP.

                        VALUATION AND QUALIFYING ACCOUNTS

                                 (in thousands)

<TABLE>
<CAPTION>

                                              Balance,      Charges                    Balance, 
                                           Beginning of       to        Deductions      End of     
                                              Period        Expense    from Reserve     Period
                                           ------------     -------    ------------     ------
<S>                                           <C>            <C>          <C>            <C>
December 31, 1996:
    Reserve for doubtful accounts             $487           $467         $159           $795

December 31, 1995:
    Reserve for doubtful accounts             $554           $418         $485           $487

December 31, 1994:
    Reserve for doubtful accounts             $513           $180         $139           $554
</TABLE>



                                      S-2
<PAGE>
 
                                 EXHIBIT INDEX
                                 -------------
<TABLE> 
<CAPTION> 

 Exhibit
    No.        Exhibit
- --------      -------
<S>        <C>  
  1.1      Form of U.S. Underwriting Agreement

  1.2      Form of International Underwriting Agreement

  3.1      Articles of Incorporation of the Company

  3.2      Bylaws of the Company

  5        Opinion of Cozen and O'Connor

  9        Voting Trust Agreement dated April __, 1997 by and among certain
           shareholders of the Company

  10.1     Pierce Leahy Corp. Non-Qualified Stock Option Plan (incorporated by
           reference to Exhibit 10.3 to the Company's Registration Statement on
           Form S-4, File No. 333-9963)

  10.2     Pierce Leahy Corp. 1997 Stock Option Plan

  10.3     Credit Agreement, dated as of August 13, 1996, among the Company,
           Pierce Leahy Command Company, the several lenders from time to time
           parties thereto, Canadian Imperial Bank of Commerce, as Canadian
           Administrative Agent, and Canadian Imperial Bank of Commerce, New
           York Agency, as U.S. administrative agent, together with certain
           collateral documents attached thereto, including the form of US$
           Note, the form of Canadian$ Note, the form of the U.S. Global
           Guarantee and Security Agreement made by the Company, certain of its
           affiliates and subsidiaries and its shareholders in favor of the U.S.
           Administrative Agent, the form of Canadian Security Agreement between
           Pierce Leahy Command Company and the Canadian Administrative Agent
           and the form of Pledge and Intercreditor Agreement among certain of
           the Company's affiliates, the US Administrative Agent and the
           Canadian Administrative Agent (incorporated by reference to Exhibit
           10.4 to the Company's Registration Statement on Form S-4, File No.
           333-9963)

  10.4     Indenture, dated as of July 15, 1996, among the Company, as issuer,
           and United States Trust Company of New York, as trustee (incorporated
           by reference to Exhibit 4.4 to the Company's Registration Statement
           on Form S-4, File No. 333-9963)

  10.5     Indenture dated as of __________, 1997, among the Company, as issuer,
           and ____________________, as trustee

  10.6     Share Purchase Agreement dated September 30, 1995 between the Company
           and Moore Corporation Limited (incorporated by reference to Exhibit
           10.5 to the Company's Registration Statement on Form S-4, File No.
           333-9963)

  10.7     Stock Purchase Agreement dated April 17, 1996 among the Company and
           Security Archives, Inc. and Patrick G. Clayton, Carol A. Clayton and
           Byron Wood Clayton (incorporated by reference to Exhibit 10.6 to the
           Company's Registration Statement on Form S-4, File No. 333-9963)

</TABLE> 

<PAGE>

<TABLE> 
<CAPTION> 
 
 Exhibit
   No.         Exhibit
 -------       -------
 <S>       <C> 
  10.8     Stock Purchase Agreement dated as of February 27, 1997 between the
           Company, Records Management Services, Inc. and certain shareholders
           of Records Management Services, Inc. (incorporated by reference to
           Exhibit 10.7 to the Company's Annual Report on Form 10-K for the year
           ended December 31, 1996)

  10.9     Tax Indemnification Agreement dated ___________, 1997 among the
           Company and certain of its shareholders

  11       Statement re: computation of per share earnings

  21       Subsidiaries of the Registrant

  23.1     Consent of Cozen and O'Connor (included in Exhibit 5)

  23.2*    Consent of Arthur Andersen LLP

  23.3*    Consent of Deloitte & Touche LLP

  24       Power of Attorney (included on signature page)

  27*      Financial Data Schedule
</TABLE> 

- ------------------

*Filed herewith.


<PAGE>
 
                                                                    Exhibit 23.2
                                                                    ------------

                              ARTHUR ANDERSEN LLP


                   CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS


As independent public accountants, we hereby consent to the use of our reports
and to all references to our Firm included in or made a part of this
Registration Statement.


                                           ARTHUR ANDERSEN LLP


Philadelphia, PA
March 10, 1997



<PAGE>
 
                                                                    Exhibit 23.3
                                                                    ------------


                         INDEPENDENT AUDITORS' CONSENT


We consent to the use in this Registration Statement of Pierce Leahy Corp. on
Form S-1 of our report dated August 14, 1995 on the financial statements of
Securities Archives, Inc. appearing in the Prospectus, which is a part of this
Registration Statement, and to the reference to us under the heading "Experts"
in such Prospectus.



Deloitte & Touche LLP

Dallas, Texas
March 10, 1997









<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>                     <C>
<PERIOD-TYPE>                   YEAR                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995             DEC-31-1996
<PERIOD-START>                             JAN-01-1995             JAN-01-1996
<PERIOD-END>                               DEC-31-1995             DEC-31-1996
<CASH>                                             722                   1,254
<SECURITIES>                                         0                       0
<RECEIVABLES>                                   14,669                  18,623
<ALLOWANCES>                                       487                     795
<INVENTORY>                                        762                     611
<CURRENT-ASSETS>                                16,691                  20,381
<PP&E>                                         109,755                 158,154
<DEPRECIATION>                                  35,328                  45,020
<TOTAL-ASSETS>                                 131,328                 234,820
<CURRENT-LIABILITIES>                           24,830                  44,314
<BONDS>                                        117,329                 209,647
                                0                       0
                                          0                       0
<COMMON>                                             0                       0
<OTHER-SE>                                    (17,137)                (25,438)
<TOTAL-LIABILITY-AND-EQUITY>                   131,328                 234,820
<SALES>                                              0                       0
<TOTAL-REVENUES>                                95,396                 129,748
<CGS>                                                0                       0
<TOTAL-COSTS>                                   80,427                 110,000
<OTHER-EXPENSES>                                     0                       0
<LOSS-PROVISION>                                   418                     467
<INTEREST-EXPENSE>                               9,622                  17,225
<INCOME-PRETAX>                                  5,347                   2,523
<INCOME-TAX>                                         0                       0
<INCOME-CONTINUING>                              5,347                   2,523
<DISCONTINUED>                                       0                       0
<EXTRAORDINARY>                                  3,279                   2,015
<CHANGES>                                            0                       0
<NET-INCOME>                                     2,068                     508
<EPS-PRIMARY>                                        0                       0
<EPS-DILUTED>                                        0                       0
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission