Free Trial

Iron Mountain (IRM) Financials

Iron Mountain logo
$113.76 -0.82 (-0.72%)
Closing price 03:59 PM Eastern
Extended Trading
$113.77 +0.01 (+0.01%)
As of 04:29 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Iron Mountain

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
123 105 170 354 267 343 450 557 184 180 145
Consolidated Net Income / (Loss)
125 107 172 355 268 343 453 562 187 184 152
Net Income / (Loss) Continuing Operations
125 104 178 368 268 343 453 562 187 184 152
Total Pre-Tax Income
162 147 201 410 328 373 629 632 227 245 211
Total Operating Income
525 502 634 808 781 935 854 1,050 922 1,010 1,164
Total Gross Profit
1,718 1,944 2,181 2,432 2,429 2,390 2,604 2,914 3,122 3,453 3,822
Total Revenue
3,008 3,511 3,846 4,226 4,263 4,147 4,492 5,104 5,480 6,150 6,902
Operating Revenue
3,008 3,511 3,846 4,226 4,263 4,147 4,492 5,104 5,480 6,150 6,902
Total Cost of Revenue
1,290 1,568 1,665 1,794 1,833 1,757 1,887 2,189 2,358 2,697 3,079
Operating Cost of Revenue
1,290 1,568 1,665 1,794 1,833 1,757 1,887 2,189 2,358 2,697 3,079
Total Operating Expenses
1,193 1,442 1,547 1,624 1,648 1,455 1,750 1,865 2,201 2,444 2,658
Selling, General & Admin Expense
845 988 937 1,007 992 949 1,023 1,141 1,236 1,340 1,394
Depreciation Expense
345 452 522 640 658 652 680 728 776 901 1,024
Other Operating Expenses / (Income)
- - 85 51 13 0.00 13 48 26 36 20
Impairment Charge
3.00 1.41 2.25 -74 -64 -341 -172 -93 -13 6.20 25
Restructuring Charge
- - 0.00 0.00 49 194 206 42 175 161 196
Total Other Income / (Expense), net
-362 -355 -433 -398 -453 -562 -225 -418 -695 -765 -953
Interest & Investment Income
- - - - - - - -488 -586 -722 -829
Other Income / (Expense), net
-99 -44 -79 12 -34 -144 193 70 -109 -43 -123
Income Tax Expense
38 45 23 43 60 30 176 69 40 61 59
Net Income / (Loss) Attributable to Noncontrolling Interest
1.96 2.41 1.61 1.20 0.94 0.40 2.51 5.17 3.03 3.51 7.66
Basic Earnings per Share
$0.58 $0.43 $0.64 $1.24 $0.93 $1.19 $1.56 $1.92 $0.63 $0.61 $0.49
Weighted Average Basic Shares Outstanding
210.76M 246.18M 265.90M 285.91M 286.97M 288.18M 289.46M 290.81M 291.94M 293.37M 295.40M
Diluted Earnings per Share
$0.58 $0.42 $0.64 $1.23 $0.93 $1.19 $1.55 $1.90 $0.63 $0.61 $0.49
Weighted Average Diluted Shares Outstanding
212.12M 247.27M 266.84M 286.65M 287.69M 288.64M 290.98M 292.44M 293.97M 296.23M 297.82M
Weighted Average Basic & Diluted Shares Outstanding
212.50M 243.80M 266.40M 285.40M 287.50M 288.42M 289.83M 290.90M 292.28M 293.74M 295.84M

Quarterly Income Statements for Iron Mountain

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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
74 36 -34 104 16 -45 84 89 144 101 124
Consolidated Net Income / (Loss)
77 35 -34 106 16 -43 86 93 149 106 129
Net Income / (Loss) Continuing Operations
77 35 -34 106 16 -43 86 93 149 106 129
Total Pre-Tax Income
94 48 -21 124 31 -27 103 104 176 121 186
Total Operating Income
246 230 251 282 254 260 309 341 395 374 411
Total Gross Profit
824 858 879 892 882 957 962 1,021 1,046 1,070 1,064
Total Revenue
1,477 1,534 1,557 1,581 1,593 1,712 1,754 1,843 1,936 2,029 1,991
Operating Revenue
1,477 1,534 1,557 1,581 1,593 1,712 1,754 1,843 1,936 2,029 1,991
Total Cost of Revenue
653 676 678 689 710 755 792 823 890 959 927
Operating Cost of Revenue
653 676 678 689 710 755 792 823 890 959 927
Total Operating Expenses
578 628 628 610 628 697 654 680 651 697 653
Selling, General & Admin Expense
319 345 342 333 330 390 335 338 373 402 349
Depreciation Expense
210 225 232 235 232 253 262 278 268 281 292
Other Operating Expenses / (Income)
7.81 9.50 11 7.27 5.82 4.82 5.40 3.51 2.92 1.68 4.55
Impairment Charge
0.39 2.79 5.09 -2.07 5.57 -0.96 3.37 17 7.59 12 8.29
Restructuring Charge
41 47 37 37 55 50 47 43 0.00 0.00 0.00
Total Other Income / (Expense), net
-152 -182 -272 -158 -223 -287 -206 -237 -219 -253 -225
Interest & Investment Income
-165 -177 -186 - -195 -205 -210 -220 -224 -223 -217
Other Income / (Expense), net
13 -5.83 -86 36 -28 -82 3.99 -17 4.71 -29 -8.44
Income Tax Expense
17 13 12 19 15 16 17 11 27 15 57
Net Income / (Loss) Attributable to Noncontrolling Interest
2.96 -1.16 -0.05 1.75 0.28 1.58 1.95 3.85 5.33 4.67 4.74
Basic Earnings per Share
$0.25 $0.12 ($0.11) $0.35 $0.05 ($0.15) $0.28 $0.31 $0.48 $0.34 $0.42
Weighted Average Basic Shares Outstanding
292.75M 293.34M 293.60M 293.37M 294.51M 295.36M 295.77M 295.40M 296.85M 297.74M 297.99M
Diluted Earnings per Share
$0.25 $0.12 ($0.11) $0.35 $0.05 ($0.15) $0.28 $0.31 $0.48 $0.34 $0.41
Weighted Average Diluted Shares Outstanding
295.22M 295.84M 293.60M 296.23M 297.26M 295.36M 297.98M 297.82M 298.83M 299.85M 299.99M
Weighted Average Basic & Diluted Shares Outstanding
293.13M 293.34M 293.46M 293.74M 295.04M 295.35M 295.59M 295.84M 297.52M 297.70M 297.83M

Annual Cash Flow Statements for Iron Mountain

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Change in Cash & Equivalents
-31 108 662 -736 28 12 51 -114 81 -67 2.82
Net Cash From Operating Activities
542 544 721 936 967 988 759 928 1,114 1,197 1,340
Net Cash From Continuing Operating Activities
542 541 724 937 967 988 759 928 1,114 1,197 1,340
Net Income / (Loss) Continuing Operations
125 104 178 368 268 343 453 562 187 184 152
Consolidated Net Income / (Loss)
125 107 172 355 268 343 453 562 187 184 152
Depreciation Expense
301 366 406 453 456 448 465 479 526 629 731
Amortization Expense
53 112 142 219 232 232 241 275 274 303 332
Non-Cash Adjustments To Reconcile Net Income
113 71 122 -59 -34 -156 -297 -80 202 195 233
Changes in Operating Assets and Liabilities, net
-51 -111 -125 -43 8.13 121 -103 -308 -76 -114 -108
Net Cash From Investing Activities
-457 -536 -599 -2,222 -731 -85 -473 -1,660 -1,444 -2,137 -2,574
Net Cash From Continuing Investing Activities
-457 -633 -599 -2,230 -736 -85 -473 -1,660 -1,444 -2,137 -2,574
Purchase of Property, Plant & Equipment
-290 -329 -343 -460 -693 -438 -611 -875 -1,339 -1,792 -2,272
Acquisitions
-146 -324 -275 -64 -124 -141 -289 -885 -64 -251 -220
Sale of Property, Plant & Equipment
2.27 7.98 9.34 86 166 565 278 170 54 18 14
Other Investing Activities, net
-23 -19 -20 -35 -86 -71 -66 -70 -95 -113 -96
Net Cash From Financing Activities
-109 125 540 551 -199 -887 -221 639 426 877 1,268
Net Cash From Continuing Financing Activities
-109 125 540 551 -199 -887 -221 639 426 877 1,268
Repayment of Debt
-686 -14,851 -16,177 -14,192 -14,535 -11,572 -5,161 -11,603 -18,225 -14,509 -16,016
Repurchase of Common Equity
-14 -19 -15 -16 -5.75 0.00 -75 -4.52 -0.40 -35 0.00
Payment of Dividends
-409 -508 -444 -676 -706 -719 -721 -727 -742 -792 -932
Issuance of Debt
985 15,470 16,574 15,352 15,047 11,404 5,710 12,950 19,376 16,153 18,400
Issuance of Common Equity
15 33 602 8.72 1.03 0.32 26 29 25 231 93
Other Financing Activities, net
0.33 0.00 0.00 75 - - - -4.85 -8.75 -171 -277
Effect of Exchange Rate Changes
-8.02 -25 - - - -4.01 -14 -21 -14 -3.77 -31
Cash Interest Paid
260 297 368 388 395 390 428 483 512 771 825
Cash Income Taxes Paid
42 70 104 64 62 43 130 100 90 91 122

Quarterly Cash Flow Statements for Iron Mountain

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 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
Net Change in Cash & Equivalents
-31 -47 24 -13 -0.38 63 -23 -37 92 -46 -17
Net Cash From Operating Activities
130 382 253 432 197 375 268 500 339 549 316
Net Cash From Continuing Operating Activities
130 382 253 432 197 372 271 500 339 549 316
Net Income / (Loss) Continuing Operations
77 35 -34 106 16 -43 86 93 149 106 129
Consolidated Net Income / (Loss)
77 35 -34 106 16 -43 86 93 149 106 129
Depreciation Expense
144 159 164 162 162 181 189 198 192 203 211
Amortization Expense
73 73 76 80 79 81 83 89 85 88 91
Non-Cash Adjustments To Reconcile Net Income
9.34 50 128 7.41 52 85 36 59 45 98 47
Changes in Operating Assets and Liabilities, net
-173 65 -81 76 -112 68 -124 60 -133 55 -162
Net Cash From Investing Activities
-526 -434 -482 -695 -767 -584 -617 -606 -531 -635 -642
Net Cash From Continuing Investing Activities
-526 -434 -482 -695 -767 -584 -617 -606 -531 -635 -642
Purchase of Property, Plant & Equipment
-381 -397 -396 -618 -675 -557 -524 -516 -518 -588 -618
Acquisitions
-125 -11 -57 -61 -61 -27 -78 -54 -4.23 -36 -9.09
Purchase of Investments
- - - - - - - - - - 0.16
Sale of Property, Plant & Equipment
5.61 0.32 0.43 12 0.19 9.91 2.77 0.77 4.32 3.85 2.86
Other Investing Activities, net
-25 -27 -30 -28 -31 -10 -18 -36 -14 -17 -18
Net Cash From Financing Activities
362 7.19 270 238 579 304 318 67 271 33 308
Net Cash From Continuing Financing Activities
362 7.19 270 238 579 304 318 67 271 33 308
Repayment of Debt
-1,731 2,671 315 -15,763 -2,281 -5,075 -5,399 -3,260 -3,920 3,289 -11,802
Payment of Dividends
-199 -191 -192 -211 -226 -232 -235 -239 -276 -268 -263
Issuance of Debt
2,479 -2,479 - 16,153 3,390 5,601 5,946 3,463 4,575 -3,090 12,372
Other Financing Activities, net
-188 7.35 3.37 6.49 -304 11 6.71 9.15 -108 6.78 1.04
Effect of Exchange Rate Changes
2.34 -2.63 -16 13 -9.74 -32 8.76 2.56 14 6.96 1.98
Cash Interest Paid
275 108 261 126 267 119 325 113 342 120 340
Cash Income Taxes Paid
19 24 25 23 28 32 30 32 26 34 33

Annual Balance Sheets for Iron Mountain

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Total Assets
6,351 9,487 10,972 11,857 13,817 14,149 14,450 16,141 17,474 18,717 21,125
Total Current Assets
858 1,112 1,950 1,208 1,236 1,270 1,441 1,547 1,736 1,691 1,935
Cash & Equivalents
128 236 926 165 194 205 256 142 223 156 159
Accounts Receivable
564 691 836 847 851 859 961 1,175 1,260 1,291 1,444
Prepaid Expenses
143 184 189 196 192 205 224 230 253 244 333
Plant, Property, & Equipment, net
2,497 3,083 3,418 4,490 4,623 4,502 4,668 5,115 6,315 7,632 9,546
Plant, Property & Equipment, gross
4,744 5,536 6,251 7,601 8,049 8,246 8,647 9,026 10,374 11,986 14,457
Accumulated Depreciation
2,247 2,452 2,833 3,111 3,426 3,744 3,979 3,910 4,059 4,354 4,911
Total Noncurrent Assets
2,996 5,291 5,604 6,160 7,957 8,377 8,341 9,478 9,423 9,394 9,644
Noncurrent Note & Lease Receivables
- - - 0.00 1,869 2,197 2,314 2,584 2,696 2,490 2,465
Goodwill
2,361 3,905 4,070 4,441 4,485 4,558 4,464 4,883 5,018 5,084 5,286
Intangible Assets
603 1,253 1,401 1,507 1,393 1,327 1,181 1,423 1,280 1,275 1,270
Other Noncurrent Operating Assets
31 134 134 212 210 296 382 588 430 546 623
Total Liabilities & Shareholders' Equity
6,351 9,487 10,972 11,857 13,817 14,149 14,450 16,141 17,474 18,717 21,125
Total Liabilities
5,822 7,495 8,582 9,924 12,285 12,953 13,521 15,409 17,084 18,944 21,770
Total Current Liabilities
842 1,047 1,330 1,491 1,950 1,996 2,019 1,918 2,236 3,087 2,619
Short-Term Debt
88 173 146 126 389 194 309 88 121 715 216
Accounts Payable
220 222 289 319 1,286 1,506 369 469 540 679 711
Accrued Expenses
351 450 653 781 - - 1,033 1,032 1,250 1,367 1,291
Current Deferred Revenue
183 201 242 265 274 296 307 329 326 327 402
Total Noncurrent Liabilities
4,980 6,449 7,252 8,433 10,335 10,957 11,502 13,491 14,848 15,856 19,150
Long-Term Debt
4,758 6,078 6,897 8,016 8,276 8,510 8,963 10,481 11,813 13,004 16,216
Noncurrent Deferred & Payable Income Tax Liabilities
55 151 156 184 188 198 224 263 235 205 184
Other Noncurrent Operating Liabilities
72 100 73 111 1,872 2,249 2,316 2,747 2,800 2,647 2,751
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 64
Total Equity & Noncontrolling Interests
529 1,937 2,299 1,862 1,464 1,137 857 637 212 -305 -709
Total Preferred & Common Equity
509 1,937 2,297 1,861 1,464 1,137 856 637 212 -503 -981
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
509 1,937 2,297 1,861 1,464 1,137 856 637 212 -503 -981
Common Stock
1,626 3,492 4,167 4,266 4,301 4,343 4,415 4,471 4,537 4,650 4,793
Accumulated Other Comprehensive Income / (Loss)
-175 -213 -104 -266 -263 -256 -338 -442 -371 -570 -369
Other Equity Adjustments
-942 -1,343 -1,766 -2,139 -2,575 -2,950 -3,221 -3,392 -3,954 -4,583 -5,405
Noncontrolling Interest
20 0.12 1.40 1.41 0.27 0.00 1.12 0.13 0.13 198 272

Quarterly Balance Sheets for Iron Mountain

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 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026 9/30/2026
Total Assets
17,474 17,830 17,967 18,470 18,717 19,362 20,177 20,633 21,487 21,955 22,323
Total Current Assets
1,736 1,735 1,714 1,719 1,691 1,750 1,897 1,881 2,043 2,104 2,101
Cash & Equivalents
223 192 144 169 156 155 218 195 251 205 188
Accounts Receivable
1,260 1,268 1,274 1,243 1,291 1,312 1,387 1,371 1,425 1,487 1,508
Prepaid Expenses
253 275 296 307 244 283 292 314 368 412 405
Plant, Property, & Equipment, net
6,315 6,538 6,793 7,195 7,632 8,249 8,775 9,138 9,839 10,270 10,674
Plant, Property & Equipment, gross
10,374 10,647 10,977 11,549 11,986 12,758 13,501 13,976 14,862 15,427 15,978
Accumulated Depreciation
4,059 4,109 4,184 4,354 4,354 4,509 4,726 4,838 5,023 5,157 5,304
Total Noncurrent Assets
9,423 9,556 9,460 9,556 9,394 9,363 9,505 9,614 9,605 9,582 9,548
Noncurrent Note & Lease Receivables
2,696 2,678 2,593 2,591 2,490 2,387 2,415 2,455 2,451 2,437 2,360
Goodwill
5,018 5,107 5,100 5,198 5,084 5,142 5,230 5,270 5,275 5,267 5,280
Intangible Assets
1,280 1,331 1,284 1,277 1,275 1,267 1,245 1,254 1,231 1,235 1,208
Other Noncurrent Operating Assets
430 440 483 490 546 567 615 636 648 642 700
Total Liabilities & Shareholders' Equity
17,474 17,830 17,967 18,470 18,717 19,362 20,177 20,633 21,487 21,955 22,323
Total Liabilities
17,084 17,632 17,915 18,502 18,944 19,786 20,669 21,241 22,361 22,847 23,324
Total Current Liabilities
2,236 2,029 2,158 2,306 3,087 2,841 2,999 2,856 2,658 2,898 3,788
Short-Term Debt
121 119 125 137 715 737 778 699 217 221 1,233
Accounts Payable
540 525 528 587 679 708 651 658 783 857 782
Accrued Expenses
1,250 1,052 1,175 1,288 1,367 1,063 1,228 1,151 1,272 1,422 1,394
Current Deferred Revenue
326 333 330 295 327 333 342 347 386 398 378
Total Noncurrent Liabilities
14,848 15,603 15,757 16,195 15,856 16,945 17,670 18,385 19,704 19,950 19,536
Long-Term Debt
11,813 12,589 12,814 13,245 13,004 14,177 14,818 15,494 16,886 17,129 16,739
Noncurrent Deferred & Payable Income Tax Liabilities
235 233 231 233 205 205 221 218 180 182 194
Other Noncurrent Operating Liabilities
2,800 2,781 2,711 2,716 2,647 2,563 2,631 2,673 2,637 2,639 2,603
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
178 179 185 71 78 78 77 75 64 63 62
Total Equity & Noncontrolling Interests
212 19 -133 -102 -305 -502 -569 -683 -938 -955 -1,063
Total Preferred & Common Equity
212 19 -133 -259 -503 -699 -767 -882 -1,215 -1,281 -1,388
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
212 19 -133 -259 -503 -699 -767 -882 -1,215 -1,281 -1,388
Common Stock
4,537 4,522 4,559 4,605 4,650 4,613 4,684 4,734 4,720 4,825 4,859
Accumulated Other Comprehensive Income / (Loss)
-371 -429 -461 -389 -570 -502 -364 -379 -403 -415 -422
Other Equity Adjustments
-3,954 -4,074 -4,231 -4,476 -4,583 -4,809 -5,087 -5,237 -5,533 -5,690 -5,825
Noncontrolling Interest
0.13 0.13 0.13 157 198 196 199 199 277 326 325

Annual Metrics And Ratios for Iron Mountain

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-3.52% 16.74% 9.52% 9.89% 0.87% -2.71% 8.30% 13.63% 7.38% 12.22% 12.23%
EBITDA Growth
-7.64% 19.77% 17.99% 35.19% -3.71% 2.40% 19.19% 6.88% -13.89% 17.65% 10.85%
EBIT Growth
-12.01% 7.36% 21.28% 47.84% -8.84% 5.86% 32.32% 6.94% -27.38% 18.81% 7.70%
NOPAT Growth
-48.96% -13.57% 61.44% 28.92% -11.80% 34.74% -28.56% 51.98% -18.69% -0.20% 10.66%
Net Income Growth
-61.92% -14.35% 60.14% 106.80% -24.45% 27.87% 31.95% 24.17% -66.69% -1.92% -17.10%
EPS Growth
-65.06% -27.59% 52.38% 92.19% -24.39% 27.96% 30.25% 22.58% -66.84% -3.17% -19.67%
Operating Cash Flow Growth
14.55% 0.39% 32.56% 29.76% 0.00% 0.00% -23.16% 22.24% 20.04% 7.47% 11.97%
Free Cash Flow Firm Growth
-0.44% -599.25% 102.48% -1,233.73% 180.48% 114.03% -68.86% -176.71% 35.09% -164.07% -203.55%
Invested Capital Growth
-1.52% 52.62% 6.27% 16.48% 0.93% -3.08% 2.59% 12.20% 8.43% 10.22% 17.18%
Revenue Q/Q Growth
-0.84% 5.46% 1.51% 1.69% 0.43% 17.77% -10.83% 2.40% 2.64% 2.70% 3.94%
EBITDA Q/Q Growth
-0.53% 10.93% -2.15% 14.80% -6.04% 14.19% -8.09% 6.16% -4.86% 9.59% 2.46%
EBIT Q/Q Growth
-0.33% 11.70% -6.49% 25.40% -11.90% 31.47% -13.18% 8.80% -9.95% 15.37% 0.53%
NOPAT Q/Q Growth
-7.59% 39.79% 0.24% 19.10% -13.25% 65.41% -29.95% 7.78% -5.34% 17.08% 6.44%
Net Income Q/Q Growth
-5.63% 68.48% -19.56% 68.65% -30.04% 157.11% -29.04% 12.89% -34.00% 71.37% -7.62%
EPS Q/Q Growth
-6.45% 82.61% -15.79% 66.22% -29.01% 0.00% 0.00% 12.43% -33.68% 69.44% -7.55%
Operating Cash Flow Q/Q Growth
10.30% -15.58% 12.62% 13.17% 0.00% 0.00% -7.88% 8.39% 7.72% -1.29% 5.38%
Free Cash Flow Firm Q/Q Growth
331.80% 5.72% -51.85% 30.78% -31.29% 74.90% -50.10% 87.93% -108.72% 23.12% -2.25%
Invested Capital Q/Q Growth
0.20% -0.46% 0.34% -1.55% -0.05% -1.68% -0.63% -15.39% 1.58% 1.18% 1.55%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
57.11% 55.35% 56.71% 57.55% 56.99% 57.63% 57.98% 57.11% 56.98% 56.15% 55.38%
EBITDA Margin
25.95% 26.63% 28.69% 35.29% 33.69% 35.46% 39.02% 36.71% 29.44% 30.86% 30.48%
Operating Margin
17.44% 14.28% 16.49% 19.13% 18.33% 22.54% 19.02% 20.57% 16.82% 16.42% 16.86%
EBIT Margin
14.16% 13.02% 14.42% 19.40% 17.53% 19.08% 23.31% 21.94% 14.84% 15.71% 15.08%
Profit (Net Income) Margin
4.16% 3.05% 4.47% 8.40% 6.29% 8.27% 10.08% 11.01% 3.42% 2.99% 2.21%
Tax Burden Percent
77.25% 73.12% 85.44% 86.55% 81.77% 92.06% 71.97% 89.00% 82.42% 75.11% 72.09%
Interest Burden Percent
38.05% 32.07% 36.24% 50.04% 43.90% 47.10% 60.08% 56.41% 27.94% 25.31% 20.30%
Effective Tax Rate
23.27% 30.65% 11.43% 10.42% 18.26% 7.94% 28.03% 11.00% 17.58% 24.89% 27.91%
Return on Invested Capital (ROIC)
7.61% 5.25% 6.80% 7.86% 6.41% 8.74% 6.26% 8.85% 6.53% 5.96% 5.79%
ROIC Less NNEP Spread (ROIC-NNEP)
1.57% 0.77% 0.37% 2.63% 1.91% 2.64% 4.41% 5.03% 1.36% 1.41% 1.19%
Return on Net Nonoperating Assets (RNNOA)
10.29% 3.26% 1.04% 8.57% 9.07% 16.41% 36.33% 58.82% 26.86% 219.10% -40.74%
Return on Equity (ROE)
17.90% 8.51% 7.84% 16.43% 15.49% 25.15% 42.59% 67.67% 33.39% 225.06% -34.94%
Cash Return on Invested Capital (CROIC)
9.14% -36.41% 0.72% -7.37% 5.48% 11.87% 3.71% -2.65% -1.56% -3.76% -10.03%
Operating Return on Assets (OROA)
6.62% 5.78% 5.42% 7.18% 5.82% 5.66% 7.32% 7.32% 4.84% 5.34% 5.22%
Return on Assets (ROA)
1.95% 1.35% 1.68% 3.11% 2.09% 2.45% 3.17% 3.68% 1.11% 1.02% 0.76%
Return on Common Equity (ROCE)
17.48% 8.26% 7.57% 15.80% 14.86% 23.97% 39.92% 60.79% 25.25% -401.91% -59.51%
Return on Equity Simple (ROE_SIMPLE)
24.61% 5.54% 7.47% 19.08% 18.33% 30.18% 52.89% 88.30% 88.48% -36.51% 0.00%
Net Operating Profit after Tax (NOPAT)
402 348 562 724 639 861 615 934 760 758 839
NOPAT Margin
13.38% 9.91% 14.60% 17.13% 14.98% 20.75% 13.69% 18.31% 13.86% 12.33% 12.16%
Net Nonoperating Expense Percent (NNEP)
6.04% 4.48% 6.43% 5.23% 4.50% 6.10% 1.85% 3.83% 5.17% 4.55% 4.60%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 8.34% 6.26% 5.65% 5.34%
Cost of Revenue to Revenue
42.89% 44.65% 43.29% 42.45% 43.01% 42.37% 42.02% 42.89% 43.02% 43.85% 44.62%
SG&A Expenses to Revenue
28.09% 28.15% 24.37% 23.83% 23.26% 22.89% 22.77% 22.35% 22.56% 21.78% 20.20%
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
39.68% 41.07% 40.22% 38.42% 38.66% 35.09% 38.97% 36.53% 40.16% 39.74% 38.52%
Earnings before Interest and Taxes (EBIT)
426 457 555 820 747 791 1,047 1,120 813 966 1,041
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
781 935 1,103 1,491 1,436 1,471 1,753 1,873 1,613 1,898 2,104
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
6.71 2.81 2.96 3.61 4.87 6.35 15.92 21.20 93.87 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)
1.14 1.55 1.77 1.59 1.67 1.74 3.03 2.65 3.63 5.02 3.55
Price to Earnings (P/E)
27.72 51.82 39.98 18.96 26.66 21.08 30.27 24.24 107.84 171.22 169.58
Dividend Yield
11.81% 9.72% 8.78% 10.12% 9.88% 9.87% 5.26% 5.33% 3.73% 2.60% 3.88%
Earnings Yield
3.61% 1.93% 2.50% 5.27% 3.75% 4.74% 3.30% 4.13% 0.93% 0.58% 0.59%
Enterprise Value to Invested Capital (EV/IC)
1.55 1.44 1.53 1.49 1.57 1.63 2.28 2.15 2.62 3.35 2.63
Enterprise Value to Revenue (EV/Rev)
2.71 3.28 3.38 3.49 3.68 3.81 5.06 4.71 5.79 7.27 5.96
Enterprise Value to EBITDA (EV/EBITDA)
10.44 12.30 11.79 9.90 10.91 10.73 12.96 12.82 19.69 23.54 19.55
Enterprise Value to EBIT (EV/EBIT)
19.14 25.15 23.46 18.00 20.96 19.95 21.70 21.46 39.05 46.25 39.53
Enterprise Value to NOPAT (EV/NOPAT)
20.26 33.06 23.17 20.39 24.53 18.34 36.95 25.71 41.80 58.93 49.02
Enterprise Value to Operating Cash Flow (EV/OCF)
15.05 21.15 18.05 15.78 0.00 15.98 29.93 25.89 28.52 37.34 30.69
Enterprise Value to Free Cash Flow (EV/FCFF)
16.87 0.00 217.43 0.00 28.69 13.50 62.41 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
9.17 3.14 2.95 4.21 5.66 7.27 9.98 14.44 30.62 -60.57 -25.48
Long-Term Debt to Equity
9.00 3.05 2.89 4.15 5.40 7.11 9.64 14.32 30.31 -57.41 -25.14
Financial Leverage
6.56 4.26 2.77 3.26 4.75 6.22 8.24 11.70 19.74 154.85 -34.24
Leverage Ratio
9.21 6.28 4.67 5.28 7.41 10.25 13.45 18.41 29.97 221.74 -45.72
Compound Leverage Factor
3.50 2.02 1.69 2.64 3.25 4.83 8.08 10.39 8.37 56.13 -9.28
Debt to Total Capital
90.16% 75.84% 74.66% 80.82% 84.98% 87.91% 90.89% 93.52% 96.84% 101.68% 104.09%
Short-Term Debt to Total Capital
1.64% 2.10% 1.55% 1.25% 3.82% 1.96% 3.03% 0.77% 0.98% 5.30% 1.37%
Long-Term Debt to Total Capital
88.53% 73.74% 73.11% 79.56% 81.16% 85.96% 87.86% 92.75% 95.86% 96.38% 102.72%
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
0.37% 0.67% 0.98% 0.71% 0.67% 0.60% 0.72% 0.84% 1.45% 2.05% 2.13%
Common Equity to Total Capital
9.47% 23.49% 24.35% 18.47% 14.36% 11.48% 8.39% 5.63% 1.72% -3.73% -6.21%
Debt to EBITDA
6.21 6.69 6.38 5.46 6.03 5.92 5.29 5.64 7.40 7.23 7.81
Net Debt to EBITDA
6.04 6.43 5.55 5.35 5.90 5.78 5.14 5.57 7.26 7.15 7.74
Long-Term Debt to EBITDA
6.09 6.50 6.25 5.38 5.76 5.79 5.11 5.59 7.32 6.85 7.71
Debt to NOPAT
12.04 17.97 12.54 11.25 13.57 10.11 15.08 11.31 15.71 18.09 19.58
Net Debt to NOPAT
11.72 17.29 10.89 11.02 13.26 9.88 14.67 11.16 15.41 17.89 19.40
Long-Term Debt to NOPAT
11.82 17.47 12.28 11.07 12.96 9.89 14.58 11.22 15.55 17.15 19.33
Altman Z-Score
1.05 0.97 1.06 0.96 0.77 0.75 1.11 1.04 1.13 1.39 1.13
Noncontrolling Interest Sharing Ratio
2.39% 2.96% 3.37% 3.81% 4.04% 4.68% 6.27% 10.16% 24.37% 278.58% -70.31%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.02 1.06 1.47 0.81 0.63 0.64 0.71 0.81 0.78 0.55 0.74
Quick Ratio
0.82 0.89 1.32 0.68 0.54 0.53 0.60 0.69 0.66 0.47 0.61
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
483 -2,412 60 -678 546 1,169 364 -279 -181 -479 -1,453
Operating Cash Flow to CapEx
188.13% 169.64% 215.99% 250.21% 0.00% 0.00% 228.07% 131.60% 86.61% 67.47% 59.34%
Free Cash Flow to Firm to Interest Expense
1.83 -7.77 0.17 -1.66 1.30 2.79 0.87 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
2.05 1.75 2.04 2.28 0.00 2.36 1.82 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.96 0.72 1.09 1.37 0.00 2.66 1.02 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.47 0.44 0.38 0.37 0.33 0.30 0.31 0.33 0.33 0.34 0.35
Accounts Receivable Turnover
5.15 5.59 5.04 5.02 5.02 4.85 4.93 4.78 4.50 4.82 5.05
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
1.19 1.26 1.18 1.07 0.94 0.91 0.98 1.04 0.96 0.88 0.80
Accounts Payable Turnover
6.11 7.10 6.51 5.90 2.28 1.26 2.01 5.22 4.67 4.43 4.43
Days Sales Outstanding (DSO)
70.91 65.26 72.47 72.67 72.68 75.25 73.98 76.39 81.08 75.71 72.32
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)
59.79 51.43 56.05 61.84 159.79 290.01 181.35 69.89 78.08 82.45 82.34
Cash Conversion Cycle (CCC)
11.12 13.83 16.41 10.83 -87.11 -214.76 -107.36 6.50 3.00 -6.75 -10.02
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,246 8,006 8,508 9,910 10,003 9,695 9,946 11,159 12,100 13,337 15,629
Invested Capital Turnover
0.57 0.53 0.47 0.46 0.43 0.42 0.46 0.48 0.47 0.48 0.48
Increase / (Decrease) in Invested Capital
-81 2,760 502 1,403 93 -308 251 1,214 941 1,237 2,292
Enterprise Value (EV)
8,153 11,502 13,012 14,760 15,667 15,781 22,716 24,022 31,756 44,686 41,129
Market Capitalization
3,416 5,432 6,801 6,711 7,128 7,223 13,626 13,500 19,867 30,846 24,519
Book Value per Share
$2.41 $7.35 $8.61 $6.50 $5.10 $3.94 $2.96 $2.19 $0.72 ($1.71) ($3.32)
Tangible Book Value per Share
($11.63) ($12.23) ($11.89) ($14.28) ($15.37) ($16.48) ($16.54) ($19.50) ($20.84) ($23.38) ($25.50)
Total Capital
5,374 8,243 9,434 10,076 10,196 9,900 10,201 11,301 12,323 13,493 15,787
Total Debt
4,846 6,251 7,043 8,143 8,665 8,703 9,272 10,569 11,933 13,719 16,432
Total Long-Term Debt
4,758 6,078 6,897 8,016 8,276 8,510 8,963 10,481 11,813 13,004 16,216
Net Debt
4,717 6,015 6,118 7,977 8,471 8,498 9,016 10,427 11,710 13,563 16,273
Capital Expenditures (CapEx)
288 321 334 374 527 -126 333 705 1,286 1,774 2,258
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-24 2.04 -159 -322 -518 -737 -524 -425 -603 -837 -627
Debt-free Net Working Capital (DFNWC)
104 239 766 -156 -324 -532 -268 -283 -380 -681 -468
Net Working Capital (NWC)
16 66 620 -283 -713 -726 -577 -370 -501 -1,396 -685
Net Nonoperating Expense (NNE)
277 241 390 369 370 517 162 372 572 575 687
Net Nonoperating Obligations (NNO)
4,717 6,015 6,118 7,977 8,471 8,498 9,016 10,427 11,710 13,563 16,273
Total Depreciation and Amortization (D&A)
355 478 549 671 689 679 706 754 800 932 1,063
Debt-free, Cash-free Net Working Capital to Revenue
-0.81% 0.06% -4.14% -7.61% -12.15% -17.78% -11.66% -8.32% -11.00% -13.60% -9.08%
Debt-free Net Working Capital to Revenue
3.46% 6.79% 19.93% -3.70% -7.60% -12.83% -5.96% -5.54% -6.93% -11.07% -6.79%
Net Working Capital to Revenue
0.53% 1.87% 16.13% -6.69% -16.73% -17.50% -12.85% -7.26% -9.14% -22.70% -9.92%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.58 $0.43 $0.69 $1.27 $0.93 $1.19 $1.56 $1.92 $0.63 $0.61 $0.49
Adjusted Weighted Average Basic Shares Outstanding
210.76M 246.18M 265.90M 285.91M 286.97M 288.18M 289.46M 290.81M 291.94M 293.37M 295.40M
Adjusted Diluted Earnings per Share
$0.58 $0.42 $0.69 $1.27 $0.93 $1.19 $1.55 $1.90 $0.63 $0.61 $0.49
Adjusted Weighted Average Diluted Shares Outstanding
212.12M 247.27M 266.85M 286.65M 287.69M 288.64M 290.98M 292.44M 293.97M 296.23M 297.82M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.93 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
211.51M 263.72M 285.31M 286.37M 287.34M 288.42M 289.83M 290.90M 292.28M 293.74M 295.84M
Normalized Net Operating Profit after Tax (NOPAT)
405 349 564 658 626 726 640 889 894 884 998
Normalized NOPAT Margin
13.46% 9.93% 14.66% 15.57% 14.69% 17.51% 14.24% 17.41% 16.31% 14.38% 14.46%
Pre Tax Income Margin
5.39% 4.18% 5.23% 9.71% 7.70% 8.99% 14.00% 12.38% 4.15% 3.98% 3.06%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.61 1.47 1.57 2.00 1.78 1.89 2.51 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
1.53 1.12 1.59 1.77 1.52 2.06 1.47 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.52 0.44 0.62 1.09 0.53 2.19 1.71 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.43 0.09 0.64 0.85 0.27 2.36 0.67 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
326.29% 473.40% 258.64% 190.40% 263.29% 209.58% 159.21% 129.39% 395.97% 431.33% 612.34%
Augmented Payout Ratio
337.60% 490.74% 267.26% 195.02% 265.44% 209.58% 175.78% 130.19% 396.18% 450.50% 612.34%

Quarterly Metrics And Ratios for Iron Mountain

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

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026 9/30/2026
DEI Shares Outstanding
- - - - - - - - 295,835,206.00 297,524,681.00 297,702,812.00
DEI Adjusted Shares Outstanding
- - - - - - - - 295,835,206.00 297,524,681.00 297,702,812.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.49 0.34 0.42
Growth Metrics
- - - - - - - - - - -
Revenue Growth
12.36% 13.00% 12.19% 11.37% 7.83% 11.57% 12.63% 16.56% 21.58% 18.52% 13.48%
EBITDA Growth
16.55% 30.29% -11.96% 42.06% -1.68% -3.62% 44.44% 8.99% 45.00% 44.36% 20.44%
EBIT Growth
17.63% 50.06% -35.14% 67.73% -12.53% -20.69% 89.67% 1.71% 77.12% 93.43% 28.65%
NOPAT Growth
5.43% 269.57% -18.06% 36.29% -34.24% 9.39% 47.20% 26.69% 151.66% 80.18% 10.16%
Net Income Growth
17.53% 2,928.96% -136.84% 262.01% -78.93% -225.18% 356.17% -11.89% 817.88% 344.81% 49.44%
EPS Growth
13.64% 0.00% -135.48% 250.00% -80.00% -225.00% 354.55% -11.43% 860.00% 326.67% 46.43%
Operating Cash Flow Growth
0.95% 20.45% 14.81% -3.49% 51.72% -1.85% 5.80% 15.85% 71.59% 46.42% 18.03%
Free Cash Flow Firm Growth
304.85% -171.88% -173.37% -30.32% -201.90% -74.60% -78.22% -99.43% 12.12% 44.03% 43.20%
Invested Capital Growth
-9.01% 10.58% 10.66% 10.22% 12.75% 15.87% 16.76% 17.18% 11.46% 9.18% 9.05%
Revenue Q/Q Growth
4.02% 3.90% 1.50% 1.54% 0.71% 7.50% 2.46% 5.08% 5.04% 4.80% -1.89%
EBITDA Q/Q Growth
20.27% -3.90% -11.29% 38.56% -16.76% -5.80% 32.95% 4.55% 10.73% -6.21% 10.91%
EBIT Q/Q Growth
35.87% -13.05% -26.58% 93.37% -29.14% -21.16% 75.59% 3.69% 23.39% -13.90% 16.78%
NOPAT Q/Q Growth
14.61% -17.69% 5.71% 36.67% -44.70% 36.92% 42.25% 17.62% 9.85% -1.97% -13.03%
Net Income Q/Q Growth
163.84% -55.05% -197.24% 413.93% -84.64% -366.99% 298.99% 7.98% 60.01% -28.79% 21.47%
EPS Q/Q Growth
150.00% -52.00% -191.67% 418.18% -85.71% -400.00% 286.67% 10.71% 54.84% -29.17% 20.59%
Operating Cash Flow Q/Q Growth
-70.92% 193.90% -33.82% 70.64% -54.28% 90.13% -28.67% 86.86% -32.29% 62.24% -42.50%
Free Cash Flow Firm Q/Q Growth
291.05% -172.79% -2.90% 8.93% -49.38% -24.73% -5.03% -1.90% 34.17% 20.56% -6.58%
Invested Capital Q/Q Growth
5.07% 1.05% 2.60% 1.18% 7.48% 3.84% 3.39% 1.55% 2.23% 1.72% 3.26%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
55.77% 55.95% 56.44% 56.43% 55.40% 55.91% 54.85% 55.38% 54.04% 52.76% 53.45%
EBITDA Margin
32.17% 29.76% 26.01% 35.49% 29.33% 25.70% 33.35% 33.19% 34.98% 31.31% 35.40%
Operating Margin
16.63% 15.01% 16.13% 17.86% 15.97% 15.18% 17.59% 18.50% 20.41% 18.41% 20.63%
EBIT Margin
17.48% 14.63% 10.58% 20.15% 14.18% 10.40% 17.82% 17.59% 20.66% 16.97% 20.20%
Profit (Net Income) Margin
5.22% 2.26% -2.16% 6.68% 1.02% -2.53% 4.92% 5.05% 7.70% 5.23% 6.47%
Tax Burden Percent
82.26% 72.22% 158.31% 85.07% 52.25% 160.26% 83.86% 89.26% 84.60% 87.76% 69.43%
Interest Burden Percent
36.27% 21.36% -12.90% 38.98% 13.76% -15.19% 32.90% 32.19% 44.04% 35.11% 46.16%
Effective Tax Rate
17.74% 27.78% 0.00% 14.93% 47.75% 0.00% 16.14% 10.74% 15.40% 12.24% 30.57%
Return on Invested Capital (ROIC)
5.79% 5.16% 5.39% 7.35% 3.87% 4.94% 6.86% 7.87% 8.26% 7.85% 6.94%
ROIC Less NNEP Spread (ROIC-NNEP)
4.82% 4.05% 3.69% 6.28% 3.01% 3.34% 5.68% 6.45% 7.08% 6.48% 6.02%
Return on Net Nonoperating Assets (RNNOA)
148.42% 169.18% 231.43% 972.81% -363.01% -213.82% -259.20% -220.98% -172.41% -152.38% -126.39%
Return on Equity (ROE)
154.21% 174.34% 236.82% 980.16% -359.15% -208.88% -252.34% -213.11% -164.15% -144.54% -119.45%
Cash Return on Invested Capital (CROIC)
15.22% -3.67% -4.96% -3.76% -6.91% -11.53% -9.94% -10.03% -3.95% -0.93% -0.98%
Operating Return on Assets (OROA)
5.75% 4.91% 3.59% 6.85% 4.78% 3.51% 6.05% 6.09% 7.33% 6.09% 7.34%
Return on Assets (ROA)
1.72% 0.76% -0.73% 2.27% 0.34% -0.86% 1.67% 1.75% 2.73% 1.88% 2.35%
Return on Common Equity (ROCE)
103.65% 86.28% 2.10% -1,750.38% -1,079.85% -427.50% -450.10% -362.96% -241.87% -213.95% -168.58%
Return on Equity Simple (ROE_SIMPLE)
1,072.31% -174.78% -41.38% 0.00% -17.59% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
202 166 176 240 133 182 259 304 334 328 285
NOPAT Margin
13.68% 10.84% 11.29% 15.20% 8.34% 10.63% 14.75% 16.52% 17.27% 16.16% 14.32%
Net Nonoperating Expense Percent (NNEP)
0.97% 1.10% 1.70% 1.07% 0.86% 1.60% 1.18% 1.42% 1.17% 1.36% 0.92%
Return On Investment Capital (ROIC_SIMPLE)
- - - 1.79% 0.92% 1.21% 1.67% 1.94% 2.07% 2.00% 1.69%
Cost of Revenue to Revenue
44.23% 44.05% 43.56% 43.57% 44.60% 44.09% 45.15% 44.62% 45.96% 47.24% 46.55%
SG&A Expenses to Revenue
21.63% 22.47% 21.96% 21.08% 20.71% 22.81% 19.11% 18.36% 19.25% 19.83% 17.52%
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
39.14% 40.94% 40.31% 38.57% 39.44% 40.73% 37.26% 36.87% 33.63% 34.35% 32.82%
Earnings before Interest and Taxes (EBIT)
258 224 165 319 226 178 313 324 400 344 402
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
475 457 405 561 467 440 585 612 677 635 705
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1,254.25 0.00 0.00 0.00 0.00 0.00 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)
4.12 4.51 5.82 5.02 4.03 4.70 4.53 3.55 4.17 4.97 4.24
Price to Earnings (P/E)
120.02 114.53 332.90 171.22 207.08 731.99 189.06 169.58 110.97 89.76 72.04
Dividend Yield
3.23% 2.90% 2.24% 2.60% 3.33% 2.92% 3.01% 3.88% 3.23% 2.67% 3.11%
Earnings Yield
0.83% 0.87% 0.30% 0.58% 0.48% 0.14% 0.53% 0.59% 0.90% 1.11% 1.39%
Enterprise Value to Invested Capital (EV/IC)
2.83 3.06 3.66 3.35 2.81 3.08 3.01 2.63 2.97 3.39 3.05
Enterprise Value to Revenue (EV/Rev)
6.37 6.75 8.07 7.27 6.43 7.13 6.99 5.96 6.54 7.29 6.57
Enterprise Value to EBITDA (EV/EBITDA)
21.39 21.97 27.89 23.54 21.33 24.51 22.59 19.55 20.49 21.96 19.48
Enterprise Value to EBIT (EV/EBIT)
42.19 42.35 57.68 46.25 43.17 51.75 44.81 39.53 39.03 39.91 34.82
Enterprise Value to NOPAT (EV/NOPAT)
46.55 50.30 74.58 58.93 58.63 104.39 58.84 49.02 45.41 45.09 41.43
Enterprise Value to Operating Cash Flow (EV/OCF)
32.24 33.27 39.84 37.34 31.89 36.53 36.47 30.69 32.01 33.29 30.05
Enterprise Value to Free Cash Flow (EV/FCFF)
17.70 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
64.22 248.30 -419.88 -60.57 -35.17 -31.70 -26.64 -25.48 -19.55 -19.46 -17.96
Long-Term Debt to Equity
63.62 245.90 -415.60 -57.41 -33.43 -30.12 -25.49 -25.14 -19.31 -19.21 -16.73
Financial Leverage
30.80 41.73 62.68 154.85 -120.60 -64.04 -45.67 -34.24 -24.34 -23.50 -21.00
Leverage Ratio
40.87 60.51 89.71 221.74 -164.45 -86.71 -61.13 -45.72 -31.45 -30.45 -26.70
Compound Leverage Factor
14.82 12.92 -11.58 86.44 -22.63 13.17 -20.11 -14.72 -13.85 -10.69 -12.33
Debt to Total Capital
98.47% 99.60% 100.24% 101.68% 102.93% 103.26% 103.90% 104.09% 105.39% 105.42% 105.90%
Short-Term Debt to Total Capital
0.92% 0.97% 1.02% 5.30% 5.09% 5.15% 4.49% 1.37% 1.34% 1.34% 7.26%
Long-Term Debt to Total Capital
97.55% 98.63% 99.22% 96.38% 97.84% 98.11% 99.41% 102.72% 104.05% 104.08% 98.63%
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
1.39% 1.42% 1.70% 2.05% 1.89% 1.82% 1.76% 2.13% 2.10% 2.36% 2.28%
Common Equity to Total Capital
0.14% -1.02% -1.94% -3.73% -4.82% -5.08% -5.66% -6.21% -7.49% -7.78% -8.18%
Debt to EBITDA
7.56 7.24 7.73 7.23 7.89 8.33 7.89 7.81 7.39 6.91 6.84
Net Debt to EBITDA
7.45 7.16 7.63 7.15 7.81 8.21 7.79 7.74 7.28 6.83 6.76
Long-Term Debt to EBITDA
7.49 7.17 7.65 6.85 7.50 7.91 7.55 7.71 7.30 6.83 6.37
Debt to NOPAT
16.46 16.58 20.66 18.09 21.69 35.46 20.54 19.58 16.38 14.19 14.54
Net Debt to NOPAT
16.21 16.40 20.40 17.89 21.47 34.96 20.30 19.40 16.14 14.03 14.39
Long-Term Debt to NOPAT
16.30 16.42 20.45 17.15 20.62 33.69 19.66 19.33 16.18 14.01 13.55
Altman Z-Score
1.14 1.22 1.45 1.27 1.06 1.16 1.17 1.01 1.18 1.34 1.17
Noncontrolling Interest Sharing Ratio
32.79% 50.51% 99.11% 278.58% -200.67% -104.66% -78.37% -70.31% -47.34% -48.03% -41.13%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.86 0.79 0.75 0.55 0.62 0.63 0.66 0.74 0.77 0.73 0.55
Quick Ratio
0.72 0.66 0.61 0.47 0.52 0.54 0.55 0.61 0.63 0.58 0.45
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1,461 -1,063 -1,094 -996 -1,489 -1,857 -1,950 -1,987 -1,308 -1,039 -1,108
Operating Cash Flow to CapEx
34.63% 96.40% 63.93% 71.22% 29.25% 68.60% 51.35% 97.00% 65.91% 94.00% 51.34%
Free Cash Flow to Firm to Interest Expense
8.88 -6.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.79 2.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-1.49 -0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.33 0.34 0.34 0.34 0.34 0.34 0.34 0.35 0.35 0.36 0.36
Accounts Receivable Turnover
4.62 4.74 4.97 4.82 4.86 4.84 5.08 5.05 5.29 5.26 5.42
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
0.95 0.94 0.92 0.88 0.85 0.83 0.81 0.80 0.80 0.79 0.79
Accounts Payable Turnover
4.70 4.99 5.04 4.43 4.47 4.81 4.73 4.43 4.37 4.59 4.99
Days Sales Outstanding (DSO)
78.99 77.03 73.48 75.71 75.15 75.37 71.87 72.32 68.93 69.36 67.37
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)
77.59 73.08 72.41 82.45 81.69 75.96 77.12 82.34 83.44 79.48 73.08
Cash Conversion Cycle (CCC)
1.40 3.94 1.07 -6.75 -6.54 -0.59 -5.25 -10.02 -14.51 -10.12 -5.71
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
12,714 12,847 13,182 13,337 14,335 14,886 15,391 15,629 15,978 16,253 16,783
Invested Capital Turnover
0.42 0.48 0.48 0.48 0.46 0.46 0.46 0.48 0.48 0.49 0.48
Increase / (Decrease) in Invested Capital
-1,259 1,230 1,270 1,237 1,621 2,039 2,209 2,292 1,643 1,367 1,393
Enterprise Value (EV)
35,943 39,251 48,298 44,686 40,307 45,916 46,380 41,129 47,409 55,114 51,202
Market Capitalization
23,248 26,271 34,857 30,846 25,273 30,263 30,108 24,519 30,217 37,580 33,030
Book Value per Share
$0.06 ($0.45) ($0.88) ($1.71) ($2.38) ($2.60) ($2.99) ($3.32) ($4.11) ($4.31) ($4.66)
Tangible Book Value per Share
($21.93) ($22.23) ($22.96) ($23.38) ($24.20) ($24.55) ($25.07) ($25.50) ($26.10) ($26.16) ($26.46)
Total Capital
12,905 12,992 13,350 13,493 14,490 15,104 15,586 15,787 16,228 16,458 16,971
Total Debt
12,707 12,940 13,382 13,719 14,914 15,596 16,194 16,432 17,103 17,350 17,972
Total Long-Term Debt
12,589 12,814 13,245 13,004 14,177 14,818 15,494 16,216 16,886 17,129 16,739
Net Debt
12,516 12,795 13,213 13,563 14,759 15,378 15,998 16,273 16,852 17,145 17,784
Capital Expenditures (CapEx)
376 396 396 606 675 547 521 515 514 584 615
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-367 -463 -619 -837 -509 -542 -471 -627 -648 -778 -642
Debt-free Net Working Capital (DFNWC)
-175 -319 -451 -681 -354 -324 -275 -468 -397 -573 -454
Net Working Capital (NWC)
-294 -444 -587 -1,396 -1,091 -1,102 -975 -685 -614 -794 -1,687
Net Nonoperating Expense (NNE)
125 132 209 135 117 225 173 211 185 222 156
Net Nonoperating Obligations (NNO)
12,516 12,795 13,213 13,563 14,759 15,378 15,998 16,273 16,852 17,145 17,784
Total Depreciation and Amortization (D&A)
217 232 240 243 241 262 272 288 277 291 302
Debt-free, Cash-free Net Working Capital to Revenue
-6.50% -7.96% -10.34% -13.60% -8.12% -8.41% -7.09% -9.08% -8.95% -10.28% -8.23%
Debt-free Net Working Capital to Revenue
-3.10% -5.48% -7.53% -11.07% -5.64% -5.02% -4.15% -6.79% -5.49% -7.58% -5.82%
Net Working Capital to Revenue
-5.21% -7.64% -9.81% -22.70% -17.41% -17.10% -14.68% -9.92% -8.48% -10.50% -21.63%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.25 $0.12 ($0.11) $0.35 $0.05 ($0.15) $0.28 $0.31 $0.48 $0.34 $0.42
Adjusted Weighted Average Basic Shares Outstanding
292.75M 293.34M 293.60M 293.37M 294.51M 295.36M 295.77M 295.40M 296.85M 297.74M 297.99M
Adjusted Diluted Earnings per Share
$0.25 $0.12 ($0.11) $0.35 $0.05 ($0.15) $0.28 $0.31 $0.48 $0.34 $0.41
Adjusted Weighted Average Diluted Shares Outstanding
295.22M 295.84M 293.60M 296.23M 297.26M 295.36M 297.98M 297.82M 298.83M 299.85M 299.99M
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
293.13M 293.34M 293.46M 293.74M 295.04M 295.35M 295.59M 295.84M 297.52M 297.70M 297.83M
Normalized Net Operating Profit after Tax (NOPAT)
236 202 205 270 164 216 301 358 341 338 291
Normalized NOPAT Margin
15.97% 13.16% 13.19% 17.06% 10.32% 12.65% 17.18% 19.43% 17.60% 16.65% 14.61%
Pre Tax Income Margin
6.34% 3.12% -1.37% 7.86% 1.95% -1.58% 5.86% 5.66% 9.10% 5.96% 9.32%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
1.57 1.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
1.23 0.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-0.71 -0.97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-1.05 -1.30 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
378.60% 328.26% 720.63% 431.33% 667.30% 1,917.06% 548.76% 612.34% 344.72% 234.26% 219.25%
Augmented Payout Ratio
378.60% 328.26% 753.85% 450.50% 667.30% 1,917.06% 548.76% 612.34% 344.72% 234.26% 219.25%

Financials Breakdown Chart

Key Financial Trends

Iron Mountain’s latest statements show a business that has expanded substantially since 2023, with stronger revenue, operating income and operating cash flow. However, that growth has been accompanied by higher capital spending, a larger debt load and persistently negative common equity.

  • Revenue growth remains strong. Q2 2026 revenue reached $2.03 billion, up from $1.36 billion in Q2 2023 and $1.71 billion in Q2 2025. This represents approximately 49% growth over three years and 18% growth year over year.
  • Operating profitability has improved. Operating income increased to $373.5 million in Q2 2026 from $212.5 million in Q2 2023. The operating margin improved to approximately 18.4% from 15.6%, helped by revenue growth and lower selling, general and administrative costs as a percentage of sales.
  • Operating cash flow has strengthened. Q2 2026 operating cash flow was $549.3 million, compared with $375.1 million in Q2 2025, $382.2 million in Q2 2024 and $317.3 million in Q2 2023. This provides meaningful internal funding for dividends, debt service and investment.
  • Reported earnings have recovered from the prior-year loss. Restated Q2 2025 results showed a $43.3 million net loss, or a $0.15 loss per share. Q2 2026 produced $106.1 million of net income and $0.34 of diluted earnings per share. Restructuring expense also fell to zero in both Q1 and Q2 2026, compared with substantial charges throughout 2024 and 2025.
  • The company continues to invest in its asset base. Net property, plant and equipment increased to $10.27 billion in Q2 2026 from $5.60 billion in Q2 2023. This investment may support future storage, data center and information-management revenue, although it requires significant upfront cash.
  • Cash generation is heavily offset by capital expenditures. Q2 2026 capital expenditures were $588.2 million, versus $556.8 million in Q2 2025 and $334.9 million in Q2 2023. Operating cash flow less capital expenditures was approximately negative $38.9 million in Q2 2026. The gap has narrowed from roughly negative $181.6 million in Q2 2025, but the company is not consistently producing positive quarterly free cash flow after capital spending.
  • Working-capital needs are increasing. Accounts receivable reached $1.49 billion in Q2 2026, up from $1.18 billion in Q2 2023. The increase is consistent with the company’s larger revenue base, but investors should monitor collections and cash conversion as the receivables balance grows.
  • Leverage remains the primary financial risk. Short- and long-term debt totaled approximately $17.35 billion in Q2 2026, up from about $11.55 billion in Q2 2023. Cash interest paid reached $119.7 million in Q2 2026, compared with $65.2 million in Q2 2023, increasing the pressure on cash flow.
  • Financing activity shows continued dependence on refinancing. Q1 and Q2 2026 included multi-billion-dollar debt issuances and repayments. Although this may reflect refinancing rather than equivalent net borrowing, it highlights the company’s exposure to credit-market conditions and interest rates.
  • Common equity remains negative. Total common equity was negative $1.28 billion at June 30, 2026, compared with negative $767.4 million at June 30, 2025 and positive $211.6 million at year-end 2023. Total liabilities of $22.85 billion also exceeded total assets of $21.96 billion, leaving limited balance-sheet equity protection for common shareholders.

Overall, Iron Mountain’s operating performance is moving in a favorable direction: revenue and operating cash flow are growing, margins have improved and recent earnings have returned to positive territory. The main offset is the company’s capital-intensive and highly leveraged financial structure. For investors, the key indicators to watch are sustained free cash flow after capital expenditures, debt reduction, interest costs and whether growing revenue can continue without further deterioration in common equity.

11/13/26 04:38 PM ETAI Generated. May Contain Errors.

Iron Mountain Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Iron Mountain's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Iron Mountain's net income appears to be on an upward trend, with a most recent value of $152.25 million in 2025, rising from $125.20 million in 2015. The previous period was $183.67 million in 2024. Check out Iron Mountain's forecast to explore projected trends and price targets.

Iron Mountain's total operating income in 2025 was $1.16 billion, based on the following breakdown:
  • Total Gross Profit: $3.82 billion
  • Total Operating Expenses: $2.66 billion

Over the last 10 years, Iron Mountain's total revenue changed from $3.01 billion in 2015 to $6.90 billion in 2025, a change of 129.4%.

In the past 11 quarters, Iron Mountain's cash and equivalents has ranged from $144.26 million in Q2 2024 to $250.71 million in Q1 2026, and is currently $188.16 million as of their latest financial filing in Q3 2026.

Iron Mountain had total debt of $16.43 billion at the end of 2025, a 19.8% increase from 2024, and a 239.1% increase since 2015.

Over the last 10 years, Iron Mountain's book value per share changed from 2.41 in 2015 to -3.32 in 2025.



Financial statements for NYSE:IRM last updated on 11/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners