Iron Mountain (IRM) Financials

$90.22 -1.61 (-1.75%)

Closing price 08/8/2025 03:59 PM Eastern

Extended Trading

$90.44 +0.22 (+0.25%)

As of 08/8/2025 07:41 PM Eastern

Annual Income Statements for Iron Mountain

This table shows Iron Mountain's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Income / (Loss) Attributable to Common Shareholders	326	123	105	170	354	267	343	450	557	184	180
Consolidated Net Income / (Loss)	329	125	107	172	355	268	343	453	562	187	184
Net Income / (Loss) Continuing Operations	329	125	104	178	368	268	343	453	562	187	184
Total Pre-Tax Income	223	162	147	201	410	328	373	629	632	227	245
Total Operating Income	549	525	502	634	808	781	935	854	1,050	922	1,010
Total Gross Profit	1,773	1,718	1,944	2,181	2,432	2,429	2,390	2,604	2,914	3,122	3,453
Total Revenue	3,118	3,008	3,511	3,846	4,226	4,263	4,147	4,492	5,104	5,480	6,150
Operating Revenue	3,118	3,008	3,511	3,846	4,226	4,263	4,147	4,492	5,104	5,480	6,150
Total Cost of Revenue	1,345	1,290	1,568	1,665	1,794	1,833	1,757	1,887	2,189	2,358	2,697
Operating Cost of Revenue	1,345	1,290	1,568	1,665	1,794	1,833	1,757	1,887	2,189	2,358	2,697
Total Operating Expenses	1,224	1,193	1,442	1,547	1,624	1,648	1,455	1,750	1,865	2,201	2,444
Selling, General & Admin Expense	870	845	988	937	1,007	992	949	1,023	1,141	1,236	1,340
Depreciation Expense	353	345	452	522	640	658	652	680	728	776	901
Other Operating Expenses / (Income)	-	-	-	85	51	13	0.00	13	48	26	36
Impairment Charge	1.07	3.00	1.41	2.25	-74	-64	-341	-172	-93	-13	6.20
Restructuring Charge	-	-	-	0.00	0.00	49	194	206	42	175	161
Total Other Income / (Expense), net	-326	-362	-355	-433	-398	-453	-562	-225	-418	-695	-765
Interest & Investment Income	-	-	-	-	-	-	-	-	-488	-586	-722
Other Income / (Expense), net	-65	-99	-44	-79	12	-34	-144	193	70	-109	-43
Income Tax Expense	-97	38	45	23	43	60	30	176	69	40	61
Net Income / (Loss) Attributable to Noncontrolling Interest	2.63	1.96	2.41	1.61	1.20	0.94	0.40	2.51	5.17	3.03	3.51
Basic Earnings per Share	$1.67	$0.58	$0.43	$0.64	$1.24	$0.93	$1.19	$1.56	$1.92	$0.63	$0.61
Weighted Average Basic Shares Outstanding	195.28M	210.76M	246.18M	265.90M	285.91M	286.97M	288.18M	289.46M	290.81M	291.94M	293.37M
Diluted Earnings per Share	$1.66	$0.58	$0.42	$0.64	$1.23	$0.93	$1.19	$1.55	$1.90	$0.63	$0.61
Weighted Average Diluted Shares Outstanding	196.75M	212.12M	247.27M	266.84M	286.65M	287.69M	288.64M	290.98M	292.44M	293.97M	296.23M
Weighted Average Basic & Diluted Shares Outstanding	195.30M	212.50M	243.80M	266.40M	285.40M	287.50M	288.42M	289.83M	290.90M	292.28M	293.74M
Cash Dividends to Common per Share	$5.37	$1.91	$2.04	$2.27	$2.38	$2.45	$2.47	$2.47	$2.47	$2.54	$2.73

This table shows Iron Mountain's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Period end date	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025
Net Income / (Loss) Attributable to Common Shareholders	122	65	0.11	91	28	74	36	-34	104	16	-45
Consolidated Net Income / (Loss)	126	66	1.14	91	29	77	35	-34	106	16	-43
Net Income / (Loss) Continuing Operations	126	66	1.14	91	29	77	35	-34	106	16	-43
Total Pre-Tax Income	143	82	5.40	101	38	94	48	-21	124	31	-27
Total Operating Income	248	241	213	238	231	246	230	251	282	254	260
Total Gross Profit	739	743	765	796	819	824	858	879	892	882	957
Total Revenue	1,279	1,314	1,358	1,388	1,420	1,477	1,534	1,557	1,581	1,593	1,712
Operating Revenue	1,279	1,314	1,358	1,388	1,420	1,477	1,534	1,557	1,581	1,593	1,712
Total Cost of Revenue	540	572	593	592	601	653	676	678	689	710	755
Operating Cost of Revenue	540	572	593	592	601	653	676	678	689	710	755
Total Operating Expenses	491	502	553	558	588	578	628	628	610	628	697
Selling, General & Admin Expense	279	295	312	315	315	319	345	342	333	330	390
Depreciation Expense	191	182	195	199	200	210	225	232	235	232	253
Other Operating Expenses / (Income)	9.65	1.60	1.51	9.91	13	7.81	9.50	11	7.27	5.82	4.82
Impairment Charge	-27	-13	-1.51	-4.42	6.16	0.39	2.79	5.09	-2.07	5.57	-0.96
Restructuring Charge	39	37	46	39	54	41	47	37	37	55	50
Total Other Income / (Expense), net	-105	-158	-207	-137	-193	-152	-182	-272	-158	-223	-287
Interest & Investment Income	-	-	-	-153	-	-165	-177	-186	-	-195	-205
Other Income / (Expense), net	32	-21	-63	16	-41	13	-5.83	-86	36	-28	-82
Income Tax Expense	17	17	4.26	9.91	9.02	17	13	12	19	15	16
Net Income / (Loss) Attributable to Noncontrolling Interest	3.22	0.94	1.03	0.35	0.71	2.96	-1.16	-0.05	1.75	0.28	1.58
Basic Earnings per Share	$0.42	$0.22	$0.00	$0.31	$0.10	$0.25	$0.12	($0.11)	$0.35	$0.05	($0.15)
Weighted Average Basic Shares Outstanding	290.81M	291.44M	291.83M	292.15M	291.94M	292.75M	293.34M	293.60M	293.37M	294.51M	295.36M
Diluted Earnings per Share	$0.42	$0.22	$0.00	$0.31	$0.10	$0.25	$0.12	($0.11)	$0.35	$0.05	($0.15)
Weighted Average Diluted Shares Outstanding	292.44M	293.05M	293.53M	294.27M	293.97M	295.22M	295.84M	293.60M	296.23M	297.26M	295.36M
Weighted Average Basic & Diluted Shares Outstanding	290.90M	291.62M	291.85M	291.99M	292.28M	293.13M	293.34M	293.46M	293.74M	295.04M	295.35M

This table details how cash moves in and out of Iron Mountain's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Net Change in Cash & Equivalents	5.41	-31	108	662	-736	28	12	51	-114	81	-67
Net Cash From Operating Activities	473	542	544	721	936	967	988	759	928	1,114	1,197
Net Cash From Continuing Operating Activities	473	542	541	724	937	967	988	759	928	1,114	1,197
Net Income / (Loss) Continuing Operations	329	125	104	178	368	268	343	453	562	187	184
Consolidated Net Income / (Loss)	329	125	107	172	355	268	343	453	562	187	184
Depreciation Expense	305	301	366	406	453	456	448	465	479	526	629
Amortization Expense	57	53	112	142	219	232	232	241	275	274	303
Non-Cash Adjustments To Reconcile Net Income	87	113	71	122	-59	-34	-156	-297	-80	202	195
Changes in Operating Assets and Liabilities, net	-304	-51	-111	-125	-43	8.13	121	-103	-308	-76	-114
Net Cash From Investing Activities	-480	-457	-536	-599	-2,222	-731	-85	-473	-1,660	-1,444	-2,137
Net Cash From Continuing Investing Activities	-480	-457	-633	-599	-2,230	-736	-85	-473	-1,660	-1,444	-2,137
Purchase of Property, Plant & Equipment	-362	-290	-329	-343	-460	-693	-438	-611	-875	-1,339	-1,792
Acquisitions	-163	-146	-324	-275	-64	-124	-141	-289	-885	-64	-251
Sale of Property, Plant & Equipment	44	2.27	7.98	9.34	86	166	565	278	170	54	18
Other Investing Activities, net	0.00	-23	-19	-20	-35	-86	-71	-66	-70	-95	-113
Net Cash From Financing Activities	20	-109	125	540	551	-199	-887	-221	639	426	877
Net Cash From Continuing Financing Activities	20	-109	125	540	551	-199	-887	-221	639	426	877
Repayment of Debt	-9,391	-686	-14,851	-16,177	-14,192	-14,535	-11,572	-5,161	-11,603	-18,225	-14,509
Repurchase of Common Equity	-3.85	-14	-19	-15	-16	-5.75	0.00	-75	-4.52	-0.40	-35
Payment of Dividends	-559	-409	-508	-444	-676	-706	-719	-721	-727	-742	-792
Issuance of Debt	9,928	985	15,470	16,574	15,352	15,047	11,404	5,710	12,950	19,376	16,153
Issuance of Common Equity	46	15	33	602	8.72	1.03	0.32	26	29	25	231
Other Financing Activities, net	-0.06	0.33	0.00	0.00	75	-	-	-	-4.85	-8.75	-171
Effect of Exchange Rate Changes	-7.42	-8.02	-25	-	-	-	-4.01	-14	-21	-14	-3.77
Cash Interest Paid	258	260	297	368	388	395	390	428	483	512	771
Cash Income Taxes Paid	167	42	70	104	64	62	43	130	100	90	91

This table details how cash moves in and out of Iron Mountain's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Period end date	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025
Net Change in Cash & Equivalents	-13	4.65	3.05	21	52	-31	-47	24	-13	-0.38	63
Net Cash From Operating Activities	367	129	317	220	447	130	382	253	432	197	375
Net Cash From Continuing Operating Activities	367	129	317	220	447	130	382	253	432	197	372
Net Income / (Loss) Continuing Operations	126	66	1.14	91	29	77	35	-34	106	16	-43
Consolidated Net Income / (Loss)	126	66	1.14	91	29	77	35	-34	106	16	-43
Depreciation Expense	128	120	134	133	139	144	159	164	162	162	181
Amortization Expense	69	68	67	73	67	73	73	76	80	79	81
Non-Cash Adjustments To Reconcile Net Income	-29	34	94	0.48	74	9.34	50	128	7.41	52	85
Changes in Operating Assets and Liabilities, net	73	-159	22	-78	139	-173	65	-81	76	-112	68
Net Cash From Investing Activities	-357	-273	-373	-390	-409	-526	-434	-482	-695	-767	-584
Net Cash From Continuing Investing Activities	-357	-273	-373	-390	-409	-526	-434	-482	-695	-767	-584
Purchase of Property, Plant & Equipment	-279	-266	-335	-362	-377	-381	-397	-396	-618	-675	-557
Acquisitions	-113	-17	-20	-18	-7.99	-125	-11	-57	-61	-61	-27
Sale of Property, Plant & Equipment	51	36	-0.27	9.34	8.81	5.61	0.32	0.43	12	0.19	9.91
Other Investing Activities, net	-16	-25	-17	-19	-33	-25	-27	-30	-28	-31	-10
Net Cash From Financing Activities	-19	150	60	194	22	362	7.19	270	238	579	304
Net Cash From Continuing Financing Activities	-19	150	60	194	22	362	7.19	270	238	579	304
Repayment of Debt	-12,795	-4,650	4,245	374	-18,193	-1,731	2,671	315	-15,763	-2,281	-5,075
Payment of Dividends	-181	-188	-182	-182	-191	-199	-191	-192	-211	-226	-232
Issuance of Debt	12,950	5,009	-4,019	-	18,386	2,479	-2,479	-	16,153	3,390	5,601
Other Financing Activities, net	4.14	-21	5.49	1.98	5.05	-188	7.35	3.37	6.49	-304	11
Effect of Exchange Rate Changes	-4.86	-1.52	-1.42	-3.52	-7.43	2.34	-2.63	-16	13	-9.74	-32
Cash Interest Paid	72	205	65	200	42	275	108	261	126	267	119
Cash Income Taxes Paid	22	19	28	28	15	19	24	25	23	28	32

This table presents Iron Mountain's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Total Assets	6,523	6,351	9,487	10,972	11,857	13,817	14,149	14,450	16,141	17,474	18,717
Total Current Assets	918	858	1,112	1,950	1,208	1,236	1,270	1,441	1,547	1,736	1,691
Cash & Equivalents	126	128	236	926	165	194	205	256	142	223	156
Accounts Receivable	604	564	691	836	847	851	859	961	1,175	1,260	1,291
Prepaid Expenses	139	143	184	189	196	192	205	224	230	253	244
Plant, Property, & Equipment, net	2,551	2,497	3,083	3,418	4,490	4,623	4,502	4,668	5,115	6,315	7,632
Plant, Property & Equipment, gross	4,669	4,744	5,536	6,251	7,601	8,049	8,246	8,647	9,026	10,374	11,986
Accumulated Depreciation	2,118	2,247	2,452	2,833	3,111	3,426	3,744	3,979	3,910	4,059	4,354
Total Noncurrent Assets	3,055	2,996	5,291	5,604	6,160	7,957	8,377	8,341	9,478	9,423	9,394
Noncurrent Note & Lease Receivables	-	-	-	-	0.00	1,869	2,197	2,314	2,584	2,696	2,490
Goodwill	2,424	2,361	3,905	4,070	4,441	4,485	4,558	4,464	4,883	5,018	5,084
Intangible Assets	608	603	1,253	1,401	1,507	1,393	1,327	1,181	1,423	1,280	1,275
Other Noncurrent Operating Assets	23	31	134	134	212	210	296	382	588	430	546
Total Liabilities & Shareholders' Equity	6,523	6,351	9,487	10,972	11,857	13,817	14,149	14,450	16,141	17,474	18,717
Total Liabilities	5,653	5,822	7,495	8,582	9,924	12,285	12,953	13,521	15,409	17,084	18,944
Total Current Liabilities	857	842	1,047	1,330	1,491	1,950	1,996	2,019	1,918	2,236	3,087
Short-Term Debt	52	88	173	146	126	389	194	309	88	121	715
Accounts Payable	203	220	222	289	319	1,286	1,506	369	469	540	679
Accrued Expenses	404	351	450	653	781	-	-	1,033	1,032	1,250	1,367
Current Deferred Revenue	197	183	201	242	265	274	296	307	329	326	327
Total Noncurrent Liabilities	4,797	4,980	6,449	7,252	8,433	10,335	10,957	11,502	13,491	14,848	15,856
Long-Term Debt	4,564	4,758	6,078	6,897	8,016	8,276	8,510	8,963	10,481	11,813	13,004
Noncurrent Deferred & Payable Income Tax Liabilities	55	55	151	156	184	188	198	224	263	235	205
Other Noncurrent Operating Liabilities	74	72	100	73	111	1,872	2,249	2,316	2,747	2,800	2,647
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Redeemable Noncontrolling Interest	-	0.00	55	91	71	68	60	72	95	178	78
Total Equity & Noncontrolling Interests	870	529	1,937	2,299	1,862	1,464	1,137	857	637	212	-305
Total Preferred & Common Equity	856	509	1,937	2,297	1,861	1,464	1,137	856	637	212	-503
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	856	509	1,937	2,297	1,861	1,464	1,137	856	637	212	-503
Common Stock	1,591	1,626	3,492	4,167	4,266	4,301	4,343	4,415	4,471	4,537	4,650
Accumulated Other Comprehensive Income / (Loss)	-75	-175	-213	-104	-266	-263	-256	-338	-442	-371	-570
Other Equity Adjustments	-660	-942	-1,343	-1,766	-2,139	-2,575	-2,950	-3,221	-3,392	-3,954	-4,583
Noncontrolling Interest	14	20	0.12	1.40	1.41	0.27	0.00	1.12	0.13	0.13	198

This table presents Iron Mountain's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Period end date	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025
Total Assets	16,141	16,466	16,679	16,877	17,474	17,830	17,967	18,470	18,717	19,362	20,177
Total Current Assets	1,547	1,601	1,611	1,617	1,736	1,735	1,714	1,719	1,691	1,750	1,897
Cash & Equivalents	142	146	149	171	223	192	144	169	156	155	218
Accounts Receivable	1,175	1,174	1,182	1,168	1,260	1,268	1,274	1,243	1,291	1,312	1,387
Prepaid Expenses	230	280	280	279	253	275	296	307	244	283	292
Plant, Property, & Equipment, net	5,115	5,343	5,603	5,891	6,315	6,538	6,793	7,195	7,632	8,249	8,775
Plant, Property & Equipment, gross	9,026	9,287	9,547	9,878	10,374	10,647	10,977	11,549	11,986	12,758	13,501
Accumulated Depreciation	3,910	3,944	3,943	3,986	4,059	4,109	4,184	4,354	4,354	4,509	4,726
Total Noncurrent Assets	9,478	9,522	9,464	9,368	9,423	9,556	9,460	9,556	9,394	9,363	9,505
Noncurrent Note & Lease Receivables	2,584	-	2,671	2,621	2,696	2,678	2,593	2,591	2,490	2,387	2,415
Goodwill	4,883	4,897	4,928	4,938	5,018	5,107	5,100	5,198	5,084	5,142	5,230
Intangible Assets	1,423	4,047	1,349	1,353	1,280	1,331	1,284	1,277	1,275	1,267	1,245
Other Noncurrent Operating Assets	588	578	516	457	430	440	483	490	546	567	615
Total Liabilities & Shareholders' Equity	16,141	16,466	16,679	16,877	17,474	17,830	17,967	18,470	18,717	19,362	20,177
Total Liabilities	15,409	15,824	16,158	16,451	17,084	17,632	17,915	18,502	18,944	19,786	20,669
Total Current Liabilities	1,918	2,007	2,063	1,991	2,236	2,029	2,158	2,306	3,087	2,841	2,999
Short-Term Debt	88	102	103	108	121	119	125	137	715	737	778
Accounts Payable	469	512	482	448	540	525	528	587	679	708	651
Accrued Expenses	1,032	1,057	1,142	1,109	1,250	1,052	1,175	1,288	1,367	1,063	1,228
Current Deferred Revenue	329	335	336	325	326	333	330	295	327	333	342
Total Noncurrent Liabilities	13,491	13,818	14,096	14,460	14,848	15,603	15,757	16,195	15,856	16,945	17,670
Long-Term Debt	10,481	10,862	11,144	11,548	11,813	12,589	12,814	13,245	13,004	14,177	14,818
Noncurrent Deferred & Payable Income Tax Liabilities	263	272	273	274	235	233	231	233	205	205	221
Other Noncurrent Operating Liabilities	2,747	170	2,678	2,638	2,800	2,781	2,711	2,716	2,647	2,563	2,631
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Redeemable Noncontrolling Interest	95	96	104	163	178	179	185	71	78	78	77
Total Equity & Noncontrolling Interests	637	546	416	263	212	19	-133	-102	-305	-502	-569
Total Preferred & Common Equity	637	545	416	263	212	19	-133	-259	-503	-699	-767
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	637	545	416	263	212	19	-133	-259	-503	-699	-767
Common Stock	4,471	4,462	4,491	4,511	4,537	4,522	4,559	4,605	4,650	4,613	4,684
Accumulated Other Comprehensive Income / (Loss)	-442	-406	-382	-458	-371	-429	-461	-389	-570	-502	-364
Other Equity Adjustments	-3,392	-3,511	-3,693	-3,791	-3,954	-4,074	-4,231	-4,476	-4,583	-4,809	-5,087
Noncontrolling Interest	0.13	0.13	0.13	0.13	0.13	0.13	0.13	157	198	196	199

This table displays calculated financial ratios and metrics derived from Iron Mountain's official financial filings.

Metric	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Period end date	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	3.08%	-3.52%	16.74%	9.52%	9.89%	0.87%	-2.71%	8.30%	13.63%	7.38%	12.22%
EBITDA Growth	13.71%	-7.64%	19.77%	17.99%	35.19%	-3.71%	2.40%	19.19%	6.88%	-13.89%	17.65%
EBIT Growth	16.92%	-12.01%	7.36%	21.28%	47.84%	-8.84%	5.86%	32.32%	6.94%	-27.38%	18.81%
NOPAT Growth	163.60%	-48.96%	-13.57%	61.44%	28.92%	-11.80%	34.74%	-28.56%	51.98%	-18.69%	-0.20%
Net Income Growth	228.77%	-61.92%	-14.35%	60.14%	106.80%	-24.45%	27.87%	31.95%	24.17%	-66.69%	-1.92%
EPS Growth	232.00%	-65.06%	-27.59%	52.38%	92.19%	-24.39%	27.96%	30.25%	22.58%	-66.84%	-3.17%
Operating Cash Flow Growth	-6.82%	14.55%	0.39%	32.56%	29.76%	0.00%	0.00%	-23.16%	22.24%	20.04%	7.47%
Free Cash Flow Firm Growth	940.14%	-0.44%	-599.25%	102.48%	-1,233.73%	180.48%	114.03%	-68.86%	-176.71%	35.09%	-164.07%
Invested Capital Growth	6.03%	-1.52%	52.62%	6.27%	16.48%	0.93%	-3.08%	2.59%	12.20%	8.43%	10.22%
Revenue Q/Q Growth	0.32%	-0.84%	5.46%	1.51%	1.69%	0.43%	17.77%	-10.83%	2.40%	2.64%	2.70%
EBITDA Q/Q Growth	0.94%	-0.53%	10.93%	-2.15%	14.80%	-6.04%	14.19%	-8.09%	6.16%	-4.86%	9.59%
EBIT Q/Q Growth	0.42%	-0.33%	11.70%	-6.49%	25.40%	-11.90%	31.47%	-13.18%	8.80%	-9.95%	15.37%
NOPAT Q/Q Growth	-0.85%	-7.59%	39.79%	0.24%	19.10%	-13.25%	65.41%	-29.95%	7.78%	-5.34%	17.08%
Net Income Q/Q Growth	-9.39%	-5.63%	68.48%	-19.56%	68.65%	-30.04%	157.11%	-29.04%	12.89%	-34.00%	71.37%
EPS Q/Q Growth	-10.75%	-6.45%	82.61%	-15.79%	66.22%	-29.01%	0.00%	0.00%	12.43%	-33.68%	69.44%
Operating Cash Flow Q/Q Growth	-0.39%	10.30%	-15.58%	12.62%	13.17%	0.00%	0.00%	-7.88%	8.39%	7.72%	-1.29%
Free Cash Flow Firm Q/Q Growth	-53.72%	331.80%	5.72%	-51.85%	30.78%	-31.29%	74.90%	-50.10%	87.93%	-108.72%	23.12%
Invested Capital Q/Q Growth	16.01%	0.20%	-0.46%	0.34%	-1.55%	-0.05%	-1.68%	-0.63%	-15.39%	1.58%	1.18%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	56.87%	57.11%	55.35%	56.71%	57.55%	56.99%	57.63%	57.98%	57.11%	56.98%	56.15%
EBITDA Margin	27.11%	25.95%	26.63%	28.69%	35.29%	33.69%	35.46%	39.02%	36.71%	29.44%	30.86%
Operating Margin	17.62%	17.44%	14.28%	16.49%	19.13%	18.33%	22.54%	19.02%	20.57%	16.82%	16.42%
EBIT Margin	15.53%	14.16%	13.02%	14.42%	19.40%	17.53%	19.08%	23.31%	21.94%	14.84%	15.71%
Profit (Net Income) Margin	10.54%	4.16%	3.05%	4.47%	8.40%	6.29%	8.27%	10.08%	11.01%	3.42%	2.99%
Tax Burden Percent	147.17%	77.25%	73.12%	85.44%	86.55%	81.77%	92.06%	71.97%	89.00%	82.42%	75.11%
Interest Burden Percent	46.14%	38.05%	32.07%	36.24%	50.04%	43.90%	47.10%	60.08%	56.41%	27.94%	25.31%
Effective Tax Rate	-43.55%	23.27%	30.65%	11.43%	10.42%	18.26%	7.94%	28.03%	11.00%	17.58%	24.89%
Return on Invested Capital (ROIC)	15.24%	7.61%	5.25%	6.80%	7.86%	6.41%	8.74%	6.26%	8.85%	6.53%	5.96%
ROIC Less NNEP Spread (ROIC-NNEP)	4.33%	1.57%	0.77%	0.37%	2.63%	1.91%	2.64%	4.41%	5.03%	1.36%	1.41%
Return on Net Nonoperating Assets (RNNOA)	18.98%	10.29%	3.26%	1.04%	8.57%	9.07%	16.41%	36.33%	58.82%	26.86%	219.10%
Return on Equity (ROE)	34.21%	17.90%	8.51%	7.84%	16.43%	15.49%	25.15%	42.59%	67.67%	33.39%	225.06%
Cash Return on Invested Capital (CROIC)	9.38%	9.14%	-36.41%	0.72%	-7.37%	5.48%	11.87%	3.71%	-2.65%	-1.56%	-3.76%
Operating Return on Assets (OROA)	7.35%	6.62%	5.78%	5.42%	7.18%	5.82%	5.66%	7.32%	7.32%	4.84%	5.34%
Return on Assets (ROA)	4.99%	1.95%	1.35%	1.68%	3.11%	2.09%	2.45%	3.17%	3.68%	1.11%	1.02%
Return on Common Equity (ROCE)	33.79%	17.48%	8.26%	7.57%	15.80%	14.86%	23.97%	39.92%	60.79%	25.25%	-401.91%
Return on Equity Simple (ROE_SIMPLE)	38.39%	24.61%	5.54%	7.47%	19.08%	18.33%	30.18%	52.89%	88.30%	88.48%	-36.51%
Net Operating Profit after Tax (NOPAT)	788	402	348	562	724	639	861	615	934	760	758
NOPAT Margin	25.29%	13.38%	9.91%	14.60%	17.13%	14.98%	20.75%	13.69%	18.31%	13.86%	12.33%
Net Nonoperating Expense Percent (NNEP)	10.91%	6.04%	4.48%	6.43%	5.23%	4.50%	6.10%	1.85%	3.83%	5.17%	4.55%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	-	8.34%	6.26%	5.65%
Cost of Revenue to Revenue	43.13%	42.89%	44.65%	43.29%	42.45%	43.01%	42.37%	42.02%	42.89%	43.02%	43.85%
SG&A Expenses to Revenue	27.89%	28.09%	28.15%	24.37%	23.83%	23.26%	22.89%	22.77%	22.35%	22.56%	21.78%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	39.25%	39.68%	41.07%	40.22%	38.42%	38.66%	35.09%	38.97%	36.53%	40.16%	39.74%
Earnings before Interest and Taxes (EBIT)	484	426	457	555	820	747	791	1,047	1,120	813	966
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	845	781	935	1,103	1,491	1,436	1,471	1,753	1,873	1,613	1,898
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	4.92	6.71	2.81	2.96	3.61	4.87	6.35	15.92	21.20	93.87	0.00
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	1.35	1.14	1.55	1.77	1.59	1.67	1.74	3.03	2.65	3.63	5.02
Price to Earnings (P/E)	12.93	27.72	51.82	39.98	18.96	26.66	21.08	30.27	24.24	107.84	171.22
Dividend Yield	11.88%	11.81%	9.72%	8.78%	10.12%	9.88%	9.87%	5.26%	5.33%	3.73%	2.60%
Earnings Yield	7.73%	3.61%	1.93%	2.50%	5.27%	3.75%	4.74%	3.30%	4.13%	0.93%	0.58%
Enterprise Value to Invested Capital (EV/IC)	1.63	1.55	1.44	1.53	1.49	1.57	1.63	2.28	2.15	2.62	3.35
Enterprise Value to Revenue (EV/Rev)	2.79	2.71	3.28	3.38	3.49	3.68	3.81	5.06	4.71	5.79	7.27
Enterprise Value to EBITDA (EV/EBITDA)	10.28	10.44	12.30	11.79	9.90	10.91	10.73	12.96	12.82	19.69	23.54
Enterprise Value to EBIT (EV/EBIT)	17.94	19.14	25.15	23.46	18.00	20.96	19.95	21.70	21.46	39.05	46.25
Enterprise Value to NOPAT (EV/NOPAT)	11.02	20.26	33.06	23.17	20.39	24.53	18.34	36.95	25.71	41.80	58.93
Enterprise Value to Operating Cash Flow (EV/OCF)	18.37	15.05	21.15	18.05	15.78	0.00	15.98	29.93	25.89	28.52	37.34
Enterprise Value to Free Cash Flow (EV/FCFF)	17.90	16.87	0.00	217.43	0.00	28.69	13.50	62.41	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	5.31	9.17	3.14	2.95	4.21	5.66	7.27	9.98	14.44	30.62	-60.57
Long-Term Debt to Equity	5.25	9.00	3.05	2.89	4.15	5.40	7.11	9.64	14.32	30.31	-57.41
Financial Leverage	4.39	6.56	4.26	2.77	3.26	4.75	6.22	8.24	11.70	19.74	154.85
Leverage Ratio	6.86	9.21	6.28	4.67	5.28	7.41	10.25	13.45	18.41	29.97	221.74
Compound Leverage Factor	3.16	3.50	2.02	1.69	2.64	3.25	4.83	8.08	10.39	8.37	56.13
Debt to Total Capital	84.14%	90.16%	75.84%	74.66%	80.82%	84.98%	87.91%	90.89%	93.52%	96.84%	101.68%
Short-Term Debt to Total Capital	0.95%	1.64%	2.10%	1.55%	1.25%	3.82%	1.96%	3.03%	0.77%	0.98%	5.30%
Long-Term Debt to Total Capital	83.19%	88.53%	73.74%	73.11%	79.56%	81.16%	85.96%	87.86%	92.75%	95.86%	96.38%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.25%	0.37%	0.67%	0.98%	0.71%	0.67%	0.60%	0.72%	0.84%	1.45%	2.05%
Common Equity to Total Capital	15.61%	9.47%	23.49%	24.35%	18.47%	14.36%	11.48%	8.39%	5.63%	1.72%	-3.73%
Debt to EBITDA	5.46	6.21	6.69	6.38	5.46	6.03	5.92	5.29	5.64	7.40	7.23
Net Debt to EBITDA	5.27	6.04	6.43	5.55	5.35	5.90	5.78	5.14	5.57	7.26	7.15
Long-Term Debt to EBITDA	5.40	6.09	6.50	6.25	5.38	5.76	5.79	5.11	5.59	7.32	6.85
Debt to NOPAT	5.85	12.04	17.97	12.54	11.25	13.57	10.11	15.08	11.31	15.71	18.09
Net Debt to NOPAT	5.65	11.72	17.29	10.89	11.02	13.26	9.88	14.67	11.16	15.41	17.89
Long-Term Debt to NOPAT	5.79	11.82	17.47	12.28	11.07	12.96	9.89	14.58	11.22	15.55	17.15
Altman Z-Score	1.18	1.05	0.97	1.06	0.96	0.77	0.75	1.11	1.04	1.13	1.39
Noncontrolling Interest Sharing Ratio	1.25%	2.39%	2.96%	3.37%	3.81%	4.04%	4.68%	6.27%	10.16%	24.37%	278.58%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	1.07	1.02	1.06	1.47	0.81	0.63	0.64	0.71	0.81	0.78	0.55
Quick Ratio	0.85	0.82	0.89	1.32	0.68	0.54	0.53	0.60	0.69	0.66	0.47
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	485	483	-2,412	60	-678	546	1,169	364	-279	-181	-479
Operating Cash Flow to CapEx	148.99%	188.13%	169.64%	215.99%	250.21%	0.00%	0.00%	228.07%	131.60%	86.61%	67.47%
Free Cash Flow to Firm to Interest Expense	1.86	1.83	-7.77	0.17	-1.66	1.30	2.79	0.87	0.00	0.00	0.00
Operating Cash Flow to Interest Expense	1.81	2.05	1.75	2.04	2.28	0.00	2.36	1.82	0.00	0.00	0.00
Operating Cash Flow Less CapEx to Interest Expense	0.60	0.96	0.72	1.09	1.37	0.00	2.66	1.02	0.00	0.00	0.00
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.47	0.47	0.44	0.38	0.37	0.33	0.30	0.31	0.33	0.33	0.34
Accounts Receivable Turnover	5.11	5.15	5.59	5.04	5.02	5.02	4.85	4.93	4.78	4.50	4.82
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	1.22	1.19	1.26	1.18	1.07	0.94	0.91	0.98	1.04	0.96	0.88
Accounts Payable Turnover	6.41	6.11	7.10	6.51	5.90	2.28	1.26	2.01	5.22	4.67	4.43
Days Sales Outstanding (DSO)	71.48	70.91	65.26	72.47	72.67	72.68	75.25	73.98	76.39	81.08	75.71
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	56.93	59.79	51.43	56.05	61.84	159.79	290.01	181.35	69.89	78.08	82.45
Cash Conversion Cycle (CCC)	14.54	11.12	13.83	16.41	10.83	-87.11	-214.76	-107.36	6.50	3.00	-6.75
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	5,327	5,246	8,006	8,508	9,910	10,003	9,695	9,946	11,159	12,100	13,337
Invested Capital Turnover	0.60	0.57	0.53	0.47	0.46	0.43	0.42	0.46	0.48	0.47	0.48
Increase / (Decrease) in Invested Capital	303	-81	2,760	502	1,403	93	-308	251	1,214	941	1,237
Enterprise Value (EV)	8,687	8,153	11,502	13,012	14,760	15,667	15,781	22,716	24,022	31,756	44,686
Market Capitalization	4,217	3,416	5,432	6,801	6,711	7,128	7,223	13,626	13,500	19,867	30,846
Book Value per Share	$4.42	$2.41	$7.35	$8.61	$6.50	$5.10	$3.94	$2.96	$2.19	$0.72	($1.71)
Tangible Book Value per Share	($11.23)	($11.63)	($12.23)	($11.89)	($14.28)	($15.37)	($16.48)	($16.54)	($19.50)	($20.84)	($23.38)
Total Capital	5,486	5,374	8,243	9,434	10,076	10,196	9,900	10,201	11,301	12,323	13,493
Total Debt	4,616	4,846	6,251	7,043	8,143	8,665	8,703	9,272	10,569	11,933	13,719
Total Long-Term Debt	4,564	4,758	6,078	6,897	8,016	8,276	8,510	8,963	10,481	11,813	13,004
Net Debt	4,457	4,717	6,015	6,118	7,977	8,471	8,498	9,016	10,427	11,710	13,563
Capital Expenditures (CapEx)	317	288	321	334	374	527	-126	333	705	1,286	1,774
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-47	-24	2.04	-159	-322	-518	-737	-524	-425	-603	-837
Debt-free Net Working Capital (DFNWC)	113	104	239	766	-156	-324	-532	-268	-283	-380	-681
Net Working Capital (NWC)	61	16	66	620	-283	-713	-726	-577	-370	-501	-1,396
Net Nonoperating Expense (NNE)	460	277	241	390	369	370	517	162	372	572	575
Net Nonoperating Obligations (NNO)	4,457	4,717	6,015	6,118	7,977	8,471	8,498	9,016	10,427	11,710	13,563
Total Depreciation and Amortization (D&A)	361	355	478	549	671	689	679	706	754	800	932
Debt-free, Cash-free Net Working Capital to Revenue	-1.50%	-0.81%	0.06%	-4.14%	-7.61%	-12.15%	-17.78%	-11.66%	-8.32%	-11.00%	-13.60%
Debt-free Net Working Capital to Revenue	3.63%	3.46%	6.79%	19.93%	-3.70%	-7.60%	-12.83%	-5.96%	-5.54%	-6.93%	-11.07%
Net Working Capital to Revenue	1.96%	0.53%	1.87%	16.13%	-6.69%	-16.73%	-17.50%	-12.85%	-7.26%	-9.14%	-22.70%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$1.67	$0.58	$0.43	$0.69	$1.27	$0.93	$1.19	$1.56	$1.92	$0.63	$0.61
Adjusted Weighted Average Basic Shares Outstanding	195.28M	210.76M	246.18M	265.90M	285.91M	286.97M	288.18M	289.46M	290.81M	291.94M	293.37M
Adjusted Diluted Earnings per Share	$1.66	$0.58	$0.42	$0.69	$1.27	$0.93	$1.19	$1.55	$1.90	$0.63	$0.61
Adjusted Weighted Average Diluted Shares Outstanding	196.75M	212.12M	247.27M	266.85M	286.65M	287.69M	288.64M	290.98M	292.44M	293.97M	296.23M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.93	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	210.07M	211.51M	263.72M	285.31M	286.37M	287.34M	288.42M	289.83M	290.90M	292.28M	293.74M
Normalized Net Operating Profit after Tax (NOPAT)	385	405	349	564	658	626	726	640	889	894	884
Normalized NOPAT Margin	12.36%	13.46%	9.93%	14.66%	15.57%	14.69%	17.51%	14.24%	17.41%	16.31%	14.38%
Pre Tax Income Margin	7.16%	5.39%	4.18%	5.23%	9.71%	7.70%	8.99%	14.00%	12.38%	4.15%	3.98%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	1.86	1.61	1.47	1.57	2.00	1.78	1.89	2.51	0.00	0.00	0.00
NOPAT to Interest Expense	3.02	1.53	1.12	1.59	1.77	1.52	2.06	1.47	0.00	0.00	0.00
EBIT Less CapEx to Interest Expense	0.64	0.52	0.44	0.62	1.09	0.53	2.19	1.71	0.00	0.00	0.00
NOPAT Less CapEx to Interest Expense	1.81	0.43	0.09	0.64	0.85	0.27	2.36	0.67	0.00	0.00	0.00
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	170.00%	326.29%	473.40%	258.64%	190.40%	263.29%	209.58%	159.21%	129.39%	395.97%	431.33%
Augmented Payout Ratio	171.17%	337.60%	490.74%	267.26%	195.02%	265.44%	209.58%	175.78%	130.19%	396.18%	450.50%

This table displays calculated financial ratios and metrics derived from Iron Mountain's official financial filings.

Metric	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024	Q1 2025	Q2 2025
Period end date	12/31/2022	3/31/2023	6/30/2023	9/30/2023	12/31/2023	3/31/2024	6/30/2024	9/30/2024	12/31/2024	3/31/2025	6/30/2025
Growth Metrics	-	-	-	-	-	-	-	-	-	-	-
Revenue Growth	10.30%	5.31%	5.30%	7.87%	11.01%	12.36%	13.00%	12.19%	11.37%	7.83%	11.57%
EBITDA Growth	29.48%	14.48%	-32.58%	-11.53%	-17.27%	16.55%	30.29%	-11.96%	42.06%	-1.68%	-3.62%
EBIT Growth	47.89%	32.02%	-55.35%	-24.96%	-32.09%	17.63%	50.06%	-35.14%	67.73%	-12.53%	-20.69%
NOPAT Growth	52.94%	7.13%	-83.31%	-15.60%	-19.14%	5.43%	269.57%	-18.06%	36.29%	-34.24%	9.39%
Net Income Growth	104.44%	57.13%	-99.43%	-52.63%	-76.77%	17.53%	2,928.96%	-136.84%	262.01%	-78.93%	-225.18%
EPS Growth	100.00%	57.14%	-100.00%	-53.03%	-76.19%	13.64%	0.00%	-135.48%	250.00%	-80.00%	-225.00%
Operating Cash Flow Growth	24.28%	136.32%	8.88%	2.73%	21.74%	0.95%	20.45%	14.81%	-3.49%	51.72%	-1.85%
Free Cash Flow Firm Growth	-819.63%	76.92%	149.00%	150.97%	23.19%	304.85%	-171.88%	-173.37%	-30.32%	-201.90%	-74.60%
Invested Capital Growth	12.20%	6.92%	-10.99%	-9.68%	8.43%	-9.01%	10.58%	10.66%	10.22%	12.75%	15.87%
Revenue Q/Q Growth	-0.61%	2.76%	3.32%	2.23%	2.28%	4.02%	3.90%	1.50%	1.54%	0.71%	7.50%
EBITDA Q/Q Growth	-8.17%	-14.64%	-14.03%	31.28%	-14.13%	20.27%	-3.90%	-11.29%	38.56%	-16.76%	-5.80%
EBIT Q/Q Growth	-17.38%	-21.56%	-31.84%	69.88%	-25.23%	35.87%	-13.05%	-26.58%	93.37%	-29.14%	-21.16%
NOPAT Q/Q Growth	-14.24%	-12.09%	-76.52%	376.79%	-17.83%	14.61%	-17.69%	5.71%	36.67%	-44.70%	36.92%
Net Income Q/Q Growth	-34.87%	-47.84%	-98.26%	7,895.71%	-68.06%	163.84%	-55.05%	-197.24%	413.93%	-84.64%	-366.99%
EPS Q/Q Growth	-36.36%	-47.62%	-100.00%	0.00%	-67.74%	150.00%	-52.00%	-191.67%	418.18%	-85.71%	-400.00%
Operating Cash Flow Q/Q Growth	71.31%	-64.93%	146.32%	-30.57%	103.01%	-70.92%	193.90%	-33.82%	70.64%	-54.28%	90.13%
Free Cash Flow Firm Q/Q Growth	65.97%	28.36%	307.45%	0.80%	-151.28%	291.05%	-172.79%	-2.90%	8.93%	-49.38%	-24.73%
Invested Capital Q/Q Growth	-15.39%	25.21%	-16.85%	2.53%	1.58%	5.07%	1.05%	2.60%	1.18%	7.48%	3.84%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-	-
Gross Margin	57.78%	56.51%	56.36%	57.34%	57.65%	55.77%	55.95%	56.44%	56.43%	55.40%	55.91%
EBITDA Margin	37.34%	31.02%	25.81%	33.14%	27.82%	32.17%	29.76%	26.01%	35.49%	29.33%	25.70%
Operating Margin	19.40%	18.31%	15.65%	17.13%	16.25%	16.63%	15.01%	16.13%	17.86%	15.97%	15.18%
EBIT Margin	21.88%	16.70%	11.02%	18.30%	13.38%	17.48%	14.63%	10.58%	20.15%	14.18%	10.40%
Profit (Net Income) Margin	9.82%	4.99%	0.08%	6.58%	2.06%	5.22%	2.26%	-2.16%	6.68%	1.02%	-2.53%
Tax Burden Percent	87.84%	79.64%	21.17%	90.22%	76.40%	82.26%	72.22%	158.31%	85.07%	52.25%	160.26%
Interest Burden Percent	51.13%	37.50%	3.61%	39.87%	20.11%	36.27%	21.36%	-12.90%	38.98%	13.76%	-15.19%
Effective Tax Rate	12.16%	20.36%	78.83%	9.78%	23.60%	17.74%	27.78%	0.00%	14.93%	47.75%	0.00%
Return on Invested Capital (ROIC)	8.24%	5.58%	1.41%	6.58%	5.85%	5.79%	5.16%	5.39%	7.35%	3.87%	4.94%
ROIC Less NNEP Spread (ROIC-NNEP)	7.29%	4.59%	1.03%	5.55%	4.52%	4.82%	4.05%	3.69%	6.28%	3.01%	3.34%
Return on Net Nonoperating Assets (RNNOA)	85.36%	79.63%	19.09%	126.71%	89.25%	148.42%	169.18%	231.43%	972.81%	-363.01%	-213.82%
Return on Equity (ROE)	93.60%	85.21%	20.49%	133.29%	95.10%	154.21%	174.34%	236.82%	980.16%	-359.15%	-208.88%
Cash Return on Invested Capital (CROIC)	-2.65%	0.30%	18.52%	16.57%	-1.56%	15.22%	-3.67%	-4.96%	-3.76%	-6.91%	-11.53%
Operating Return on Assets (OROA)	7.30%	5.38%	3.57%	6.00%	4.36%	5.75%	4.91%	3.59%	6.85%	4.78%	3.51%
Return on Assets (ROA)	3.28%	1.61%	0.03%	2.16%	0.67%	1.72%	0.76%	-0.73%	2.27%	0.34%	-0.86%
Return on Common Equity (ROCE)	84.09%	75.36%	17.21%	100.16%	71.93%	103.65%	86.28%	2.10%	-1,750.38%	-1,079.85%	-427.50%
Return on Equity Simple (ROE_SIMPLE)	0.00%	107.43%	92.56%	108.08%	0.00%	1,072.31%	-174.78%	-41.38%	0.00%	-17.59%	0.00%
Net Operating Profit after Tax (NOPAT)	218	192	45	215	176	202	166	176	240	133	182
NOPAT Margin	17.05%	14.58%	3.31%	15.46%	12.42%	13.68%	10.84%	11.29%	15.20%	8.34%	10.63%
Net Nonoperating Expense Percent (NNEP)	0.95%	0.99%	0.37%	1.02%	1.33%	0.97%	1.10%	1.70%	1.07%	0.86%	1.60%
Return On Investment Capital (ROIC_SIMPLE)	1.95%	-	-	-	1.45%	-	-	-	1.79%	0.92%	1.21%
Cost of Revenue to Revenue	42.22%	43.49%	43.64%	42.66%	42.35%	44.23%	44.05%	43.56%	43.57%	44.60%	44.09%
SG&A Expenses to Revenue	21.83%	22.41%	22.96%	22.69%	22.18%	21.63%	22.47%	21.96%	21.08%	20.71%	22.81%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	38.38%	38.20%	40.71%	40.21%	41.40%	39.14%	40.94%	40.31%	38.57%	39.44%	40.73%
Earnings before Interest and Taxes (EBIT)	280	219	150	254	190	258	224	165	319	226	178
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	478	408	350	460	395	475	457	405	561	467	440
Valuation Ratios	-	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	21.20	26.93	38.42	64.06	93.87	1,254.25	0.00	0.00	0.00	0.00	0.00
Price to Tangible Book Value (P/TBV)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Price to Revenue (P/Rev)	2.65	2.84	3.05	3.15	3.63	4.12	4.51	5.82	5.02	4.03	4.70
Price to Earnings (P/E)	24.24	25.36	42.16	60.45	107.84	120.02	114.53	332.90	171.22	207.08	731.99
Dividend Yield	5.33%	4.90%	4.51%	4.35%	3.73%	3.23%	2.90%	2.24%	2.60%	3.33%	2.92%
Earnings Yield	4.13%	3.94%	2.37%	1.65%	0.93%	0.83%	0.87%	0.30%	0.58%	0.48%	0.14%
Enterprise Value to Invested Capital (EV/IC)	2.15	2.01	2.34	2.39	2.62	2.83	3.06	3.66	3.35	2.81	3.08
Enterprise Value to Revenue (EV/Rev)	4.71	5.44	5.19	5.33	5.79	6.37	6.75	8.07	7.27	6.43	7.13
Enterprise Value to EBITDA (EV/EBITDA)	12.82	14.61	15.49	16.79	19.69	21.39	21.97	27.89	23.54	21.33	24.51
Enterprise Value to EBIT (EV/EBIT)	21.46	23.97	27.54	31.52	39.05	42.19	42.35	57.68	46.25	43.17	51.75
Enterprise Value to NOPAT (EV/NOPAT)	25.71	29.74	32.00	35.47	41.80	46.55	50.30	74.58	58.93	58.63	104.39
Enterprise Value to Operating Cash Flow (EV/OCF)	25.89	28.06	26.46	27.54	28.52	32.24	33.27	39.84	37.34	31.89	36.53
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	691.03	11.91	13.69	0.00	17.70	0.00	0.00	0.00	0.00	0.00
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-	-
Debt to Equity	14.44	21.02	21.61	27.37	30.62	64.22	248.30	-419.88	-60.57	-35.17	-31.70
Long-Term Debt to Equity	14.32	20.86	21.41	27.11	30.31	63.62	245.90	-415.60	-57.41	-33.43	-30.12
Financial Leverage	11.70	17.35	18.48	22.82	19.74	30.80	41.73	62.68	154.85	-120.60	-64.04
Leverage Ratio	18.41	21.78	25.51	30.92	29.97	40.87	60.51	89.71	221.74	-164.45	-86.71
Compound Leverage Factor	9.41	8.17	0.92	12.33	6.03	14.82	12.92	-11.58	86.44	-22.63	13.17
Debt to Total Capital	93.52%	95.46%	95.58%	96.47%	96.84%	98.47%	99.60%	100.24%	101.68%	102.93%	103.26%
Short-Term Debt to Total Capital	0.77%	0.72%	0.87%	0.89%	0.98%	0.92%	0.97%	1.02%	5.30%	5.09%	5.15%
Long-Term Debt to Total Capital	92.75%	94.74%	94.71%	95.58%	95.86%	97.55%	98.63%	99.22%	96.38%	97.84%	98.11%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.84%	0.68%	0.89%	1.35%	1.45%	1.39%	1.42%	1.70%	2.05%	1.89%	1.82%
Common Equity to Total Capital	5.63%	3.86%	3.54%	2.17%	1.72%	0.14%	-1.02%	-1.94%	-3.73%	-4.82%	-5.08%
Debt to EBITDA	5.64	7.00	6.41	6.87	7.40	7.56	7.24	7.73	7.23	7.89	8.33
Net Debt to EBITDA	5.57	6.93	6.32	6.77	7.26	7.45	7.16	7.63	7.15	7.81	8.21
Long-Term Debt to EBITDA	5.59	6.95	6.35	6.81	7.32	7.49	7.17	7.65	6.85	7.50	7.91
Debt to NOPAT	11.31	14.25	13.24	14.52	15.71	16.46	16.58	20.66	18.09	21.69	35.46
Net Debt to NOPAT	11.16	14.10	13.06	14.31	15.41	16.21	16.40	20.40	17.89	21.47	34.96
Long-Term Debt to NOPAT	11.22	14.15	13.12	14.39	15.55	16.30	16.42	20.45	17.15	20.62	33.69
Altman Z-Score	0.87	0.89	0.91	0.95	1.01	1.14	1.22	1.45	1.27	1.06	1.16
Noncontrolling Interest Sharing Ratio	10.16%	11.55%	16.03%	24.85%	24.37%	32.79%	50.51%	99.11%	278.58%	-200.67%	-104.66%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.81	0.80	0.78	0.81	0.78	0.86	0.79	0.75	0.55	0.62	0.63
Quick Ratio	0.69	0.66	0.65	0.67	0.66	0.72	0.66	0.61	0.47	0.52	0.54
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-996	-713	1,479	1,491	-765	1,461	-1,063	-1,094	-996	-1,489	-1,857
Operating Cash Flow to CapEx	161.41%	55.94%	94.68%	62.55%	121.48%	34.63%	96.40%	63.93%	71.22%	29.25%	68.60%
Free Cash Flow to Firm to Interest Expense	0.00	-5.20	10.26	0.00	0.00	8.88	-6.02	0.00	0.00	0.00	0.00
Operating Cash Flow to Interest Expense	0.00	0.94	2.20	0.00	0.00	0.79	2.17	0.00	0.00	0.00	0.00
Operating Cash Flow Less CapEx to Interest Expense	0.00	-0.74	-0.12	0.00	0.00	-1.49	-0.08	0.00	0.00	0.00	0.00
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.33	0.32	0.32	0.33	0.33	0.33	0.34	0.34	0.34	0.34	0.34
Accounts Receivable Turnover	4.78	4.62	4.56	4.64	4.50	4.62	4.74	4.97	4.82	4.86	4.84
Inventory Turnover	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Fixed Asset Turnover	1.04	1.03	1.02	1.01	0.96	0.95	0.94	0.92	0.88	0.85	0.83
Accounts Payable Turnover	5.22	4.73	2.40	2.54	4.67	4.70	4.99	5.04	4.43	4.47	4.81
Days Sales Outstanding (DSO)	76.39	79.00	80.08	78.65	81.08	78.99	77.03	73.48	75.71	75.15	75.37
Days Inventory Outstanding (DIO)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Days Payable Outstanding (DPO)	69.89	77.18	152.08	143.86	78.08	77.59	73.08	72.41	82.45	81.69	75.96
Cash Conversion Cycle (CCC)	6.50	1.83	-72.00	-65.21	3.00	1.40	3.94	1.07	-6.75	-6.54	-0.59
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-	-
Invested Capital	11,159	13,972	11,618	11,912	12,100	12,714	12,847	13,182	13,337	14,335	14,886
Invested Capital Turnover	0.48	0.38	0.42	0.43	0.47	0.42	0.48	0.48	0.48	0.46	0.46
Increase / (Decrease) in Invested Capital	1,214	905	-1,434	-1,277	941	-1,259	1,230	1,270	1,237	1,621	2,039
Enterprise Value (EV)	24,022	28,118	27,193	28,465	31,756	35,943	39,251	48,298	44,686	40,307	45,916
Market Capitalization	13,500	14,691	15,991	16,816	19,867	23,248	26,271	34,857	30,846	25,273	30,263
Book Value per Share	$2.19	$1.88	$1.43	$0.90	$0.72	$0.06	($0.45)	($0.88)	($1.71)	($2.38)	($2.60)
Tangible Book Value per Share	($19.50)	($28.87)	($20.10)	($20.66)	($20.84)	($21.93)	($22.23)	($22.96)	($23.38)	($24.20)	($24.55)
Total Capital	11,301	14,119	11,767	12,082	12,323	12,905	12,992	13,350	13,493	14,490	15,104
Total Debt	10,569	13,478	11,247	11,656	11,933	12,707	12,940	13,382	13,719	14,914	15,596
Total Long-Term Debt	10,481	13,376	11,144	11,548	11,813	12,589	12,814	13,245	13,004	14,177	14,818
Net Debt	10,427	13,331	11,097	11,486	11,710	12,516	12,795	13,213	13,563	14,759	15,378
Capital Expenditures (CapEx)	228	230	335	352	368	376	396	396	606	675	547
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-425	-450	-498	-437	-603	-367	-463	-619	-837	-509	-542
Debt-free Net Working Capital (DFNWC)	-283	-304	-349	-266	-380	-175	-319	-451	-681	-354	-324
Net Working Capital (NWC)	-370	-406	-451	-374	-501	-294	-444	-587	-1,396	-1,091	-1,102
Net Nonoperating Expense (NNE)	92	126	44	123	147	125	132	209	135	117	225
Net Nonoperating Obligations (NNO)	10,427	13,331	11,097	11,486	11,710	12,516	12,795	13,213	13,563	14,759	15,378
Total Depreciation and Amortization (D&A)	198	188	201	206	205	217	232	240	243	241	262
Debt-free, Cash-free Net Working Capital to Revenue	-8.32%	-8.71%	-9.51%	-8.18%	-11.00%	-6.50%	-7.96%	-10.34%	-13.60%	-8.12%	-8.41%
Debt-free Net Working Capital to Revenue	-5.54%	-5.88%	-6.66%	-4.99%	-6.93%	-3.10%	-5.48%	-7.53%	-11.07%	-5.64%	-5.02%
Net Working Capital to Revenue	-7.26%	-7.85%	-8.62%	-7.01%	-9.14%	-5.21%	-7.64%	-9.81%	-22.70%	-17.41%	-17.10%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.42	$0.22	$0.00	$0.31	$0.10	$0.25	$0.12	($0.11)	$0.35	$0.05	($0.15)
Adjusted Weighted Average Basic Shares Outstanding	290.81M	291.44M	291.83M	292.15M	291.94M	292.75M	293.34M	293.60M	293.37M	294.51M	295.36M
Adjusted Diluted Earnings per Share	$0.42	$0.22	$0.00	$0.31	$0.10	$0.25	$0.12	($0.11)	$0.35	$0.05	($0.15)
Adjusted Weighted Average Diluted Shares Outstanding	292.44M	293.05M	293.53M	294.27M	293.97M	295.22M	295.84M	293.60M	296.23M	297.26M	295.36M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	290.90M	291.62M	291.85M	291.99M	292.28M	293.13M	293.34M	293.46M	293.74M	295.04M	295.35M
Normalized Net Operating Profit after Tax (NOPAT)	228	211	180	246	222	236	202	205	270	164	216
Normalized NOPAT Margin	17.83%	16.03%	13.23%	17.70%	15.65%	15.97%	13.16%	13.19%	17.06%	10.32%	12.65%
Pre Tax Income Margin	11.18%	6.26%	0.40%	7.30%	2.69%	6.34%	3.12%	-1.37%	7.86%	1.95%	-1.58%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	0.00	1.60	1.04	0.00	0.00	1.57	1.27	0.00	0.00	0.00	0.00
NOPAT to Interest Expense	0.00	1.40	0.31	0.00	0.00	1.23	0.94	0.00	0.00	0.00	0.00
EBIT Less CapEx to Interest Expense	0.00	-0.08	-1.29	0.00	0.00	-0.71	-0.97	0.00	0.00	0.00	0.00
NOPAT Less CapEx to Interest Expense	0.00	-0.28	-2.01	0.00	0.00	-1.05	-1.30	0.00	0.00	0.00	0.00
Payout Ratios	-	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	129.39%	124.55%	189.69%	257.91%	395.97%	378.60%	328.26%	720.63%	431.33%	667.30%	1,917.06%
Augmented Payout Ratio	130.19%	124.55%	189.69%	257.91%	396.18%	378.60%	328.26%	753.85%	450.50%	667.30%	1,917.06%

Key Financial Trends

Iron Mountain (NYSE: IRM) has shown notable financial developments over the past several quarters and years. Here are the key points observed from the analysis of recent financial statements up to Q2 2025:

Revenue Growth: Operating revenue increased steadily from approximately $1.28 billion in Q4 2022 to $1.71 billion in Q2 2025, highlighting positive top-line growth.
Gross Profit Expansion: Gross profit improved, reaching $957 million in Q2 2025, up from $739 million in Q4 2022, reflecting better operational efficiency or pricing power.
Operating Expenses Management: Although operating expenses have risen, IRM has maintained a gross profit margin that supports operational sustainability.
Strong Operating Cash Flow: Net cash from continuing operating activities was $372 million in Q2 2025, demonstrating healthy cash generation capacity.
Capital Investment: The company is investing significantly in property, plant, and equipment, with cash outflows of over $550 million in Q2 2025, which may support future growth or modernization.
Net Income Volatility: The company reported a net loss of $43 million in Q2 2025, reflecting challenges that may include higher expenses, restructuring, or non-operating costs.
High Debt Levels: Long-term debt remains elevated at approximately $14.8 billion as of Q2 2025, indicating high leverage which can impact financial flexibility.
Negative Equity Position: Total common equity is negative at around -$767 million in Q2 2025, which is due to accumulated other comprehensive loss and other equity adjustments, signaling shareholder equity erosion.
Significant Debt Repayment Outflows: Substantial repayments and issuances of debt (netting to positive financing cash flow albeit with large gross movements) indicate refinancing risks or reliance on debt markets.
Net Loss Trends in 2025: The shift from profitability in prior quarters (e.g., net incomes around $16 million in Q1 2025) to losses in Q2 2025 could point to emerging operational or market headwinds.

Summary: Iron Mountain has demonstrated solid revenue and gross profit growth alongside strong operating cash flow, supported by continued investment in fixed assets. However, rising net losses in recent quarters and elevated debt levels pose concerns for financial stability. Retail investors should monitor the company's ability to return to profitability and manage its leverage while assessing growth opportunities and cost controls.

08/09/25 11:14 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Iron Mountain's Financials

When does Iron Mountain's fiscal year end?

According to the most recent income statement we have on file, Iron Mountain's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Iron Mountain's net income changed over the last 10 years?

Iron Mountain's net income appears to be on an upward trend, with a most recent value of $183.67 million in 2024, falling from $328.75 million in 2014. The previous period was $187.26 million in 2023. See Iron Mountain's forecast for analyst expectations on what’s next for the company.

What is Iron Mountain's operating income?

Iron Mountain's total operating income in 2024 was $1.01 billion, based on the following breakdown:

Total Gross Profit: $3.45 billion
Total Operating Expenses: $2.44 billion

How has Iron Mountain's revenue changed over the last 10 years?

Over the last 10 years, Iron Mountain's total revenue changed from $3.12 billion in 2014 to $6.15 billion in 2024, a change of 97.3%.

How much debt does Iron Mountain have?

Iron Mountain's total liabilities were at $18.94 billion at the end of 2024, a 10.9% increase from 2023, and a 235.1% increase since 2014.

How much cash does Iron Mountain have?

In the past 10 years, Iron Mountain's cash and equivalents has ranged from $125.93 million in 2014 to $925.70 million in 2017, and is currently $155.72 million as of their latest financial filing in 2024.

How has Iron Mountain's book value per share changed over the last 10 years?

Over the last 10 years, Iron Mountain's book value per share changed from 4.42 in 2014 to -1.71 in 2024, a change of -138.8%.

Related Companies

This page (NYSE:IRM) was last updated on 8/9/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Iron Mountain (IRM) Financials

Key Financial Trends

Frequently Asked Questions About Iron Mountain's Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Iron Mountain (IRM) Financials

Annual Income Statements for Iron Mountain

Quarterly Income Statements for Iron Mountain

Annual Cash Flow Statements for Iron Mountain

Quarterly Cash Flow Statements for Iron Mountain

Annual Balance Sheets for Iron Mountain

Quarterly Balance Sheets for Iron Mountain

Annual Metrics And Ratios for Iron Mountain

Quarterly Metrics And Ratios for Iron Mountain

Key Financial Trends

Frequently Asked Questions About Iron Mountain's Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools