Iron Mountain Incorporated (IRM)

Basic

  • Market Cap

    $18.73B

  • EV

    $33.14B

  • Shares Out

    291.99M

  • Revenue

    $5,339.51M

  • Employees

    26,000

Margins

  • Gross

    56.99%

  • EBITDA

    33.55%

  • Operating

    20.15%

  • Pre-Tax

    6.22%

  • Net

    5.21%

  • FCF

    -3.88%

Returns (5Yr Avg)

  • ROA

    3.98%

  • ROE

    33.27%

  • ROCE

    7.34%

  • ROIC

    5.58%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • P/FFO

    —

  • P/Adjusted FFO

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $65.13

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $18.31

  • Earnings (Dil)

    $0.94

  • FCF

    -$0.71

  • Book Value

    $0.9

Growth (CAGR)

  • Rev 3Yr

    8.61%

  • Rev 5Yr

    5.14%

  • Rev 10Yr

    5.88%

  • Dil EPS 3Yr

    26.87%

  • Dil EPS 5Yr

    2.56%

  • Dil EPS 10Yr

    9.15%

  • Rev Fwd 2Yr

    8.6%

  • EBITDA Fwd 2Yr

    8.27%

  • EPS Fwd 2Yr

    0.49%

  • EPS LT Growth Est

    8.5%

Dividends

  • Yield

    —

  • Payout

    262.68%

  • DPS

    $2.51

  • DPS Growth 3Yr

    0.42%

  • DPS Growth 5Yr

    1.29%

  • DPS Growth 10Yr

    8.78%

  • DPS Growth Fwd 2Yr

    3.12%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

2,622.5

2,681.1

2,754.1

2,870.1

3,034.0

3,269.0

Other Revenues, Total

1,603.3

1,581.5

1,393.2

1,621.4

2,069.6

2,070.6

Total Revenues

4,225.8

4,262.6

4,147.3

4,491.5

5,103.6

5,339.5

Total Revenues % Chg.

9.9%

0.9%

-2.7%

8.3%

13.6%

7.1%

Cost of Goods Sold, Total

1,794.0

1,833.3

1,749.7

1,887.2

2,189.1

2,296.5

Gross Profit

2,431.8

2,429.3

2,397.6

2,604.3

2,914.5

3,043.1

Selling General & Admin Expenses, Total

1,007.0

991.7

947.6

1,022.6

1,140.6

1,200.5

Depreciation & Amortization

639.5

658.2

652.1

680.4

727.6

766.9

Other Operating Expenses, Total

1,646.5

1,649.9

1,599.6

1,703.0

1,868.2

1,967.4

Operating Income

785.3

779.4

797.9

901.3

1,046.3

1,075.7

Interest Expense, Total

-416.2

-425.9

-426.8

-425.3

-496.3

-582.4

Interest And Investment Income

6.6

6.6

8.3

7.3

8.3

11.5

Net Interest Expenses

-409.6

-419.3

-418.5

-418.0

-488.0

-570.9

Income (Loss) On Equity Invest.

—

—

-55.4

—

—

—

Currency Exchange Gains (Loss)

15.6

-24.9

-29.8

15.8

61.7

-65.3

Other Non Operating Income (Expenses)

-3.9

-13.2

—

-22.2

77.4

65.6

EBT, Excl. Unusual Items

387.4

322.0

294.1

476.9

697.4

505.1

Restructuring Charges

—

-48.6

-194.4

-206.4

-41.9

-159.9

Merger & Related Restructuring Charges

-50.7

-13.3

—

-12.8

-47.7

-22.7

Impairment of Goodwill

—

—

-23.0

—

—

—

Gain (Loss) On Sale Of Investments

—

—

10.0

—

35.8

-38.0

Gain (Loss) On Sale Of Assets

73.6

63.8

363.5

371.3

-12.5

46.2

Other Unusual Items

—

4.2

-77.6

—

0.7

1.3

EBT, Incl. Unusual Items

410.3

328.1

372.7

629.0

631.6

332.0

Income Tax Expense

42.8

59.9

29.6

176.3

69.5

48.3

Earnings From Continuing Operations

367.6

268.2

343.1

452.7

562.1

283.7

Earnings Of Discontinued Operations

-12.4

0.1

—

—

—

—

Minority Interest

-1.2

-0.9

-0.4

-2.5

-5.2

-5.5

Net Income

353.9

267.4

342.7

450.2

557.0

278.2

Net Income to Common Incl Extra Items

353.9

267.4

342.7

450.2

557.0

278.2

Net Income to Common Excl. Extra Items

366.4

267.3

342.7

450.2

557.0

278.2

Total Shares Outstanding

286.3

287.3

288.3

289.8

290.8

291.9

Weighted Avg. Shares Outstanding

285.9

287.0

288.2

289.5

290.8

291.7

Weighted Avg. Shares Outstanding Dil

286.7

287.7

288.6

291.0

292.4

293.4

EPS

1.2

0.9

1.2

1.6

1.9

1.0

EPS Diluted

1.2

0.9

1.2

1.6

1.9

0.9

EBITDA

1,416.9

1,422.1

1,422.5

1,542.3

1,723.3

1,791.6