Iron Mountain Reports Fourth Quarter and Full Year 2025 Results
- Delivers record quarterly and full year results across all key performance metrics
- Achieves quarterly and full year revenue of $1.8 billion and $6.9 billion, reflecting year over year growth of 16.6% and 12.2%, respectively
- Organic revenue growth of 14% year over year in the fourth quarter and 10% for the full year
- Growth businesses of data center, digital, and asset lifecycle management (ALM) collectively grew more than 40% year over year in the fourth quarter and more than 30% for the full year
- Q4 2025 and Full Year 2025 Net Income of $93 million and $152 million, respectively
- Delivers quarterly and full year Adjusted EBITDA of $705 million and $2.6 billion, respectively
- Generates quarterly and full year AFFO of $430 million, or $1.44 per share and $1.5 billion, or $5.17 per share, respectively
- Issues strong 2026 guidance with Revenue growth of 10% to 13% and Adjusted EBITDA growth of 12% to 14%, respectively
Iron Mountain Incorporated (NYSE:IRM), a global leader in information management services, announces financial results for the fourth quarter and full year 2025.
"We are pleased to report another record performance in the fourth quarter above our expectations, concluding our fifth consecutive year of all-time highs for Revenue, Adjusted EBITDA, and AFFO. Our team's steadfast commitment to delivering innovative solutions for our customers as part of our growth strategy continues to drive exceptional performance across each of our business segments," said William L. Meaney, President and CEO of Iron Mountain. "Our outlook for continued double digit revenue and profit growth in 2026 remains equally promising, as our growth businesses represent an increasingly larger portion of our revenue and our highly recurring physical records storage business sustains its solid growth trajectory. With strong data center leasing in the fourth quarter, we enter 2026 with momentum underwritten by the 400 megawatts of capacity being energized over the next 24 months. Across all our business areas we are off to a strong start to the year and expect to deliver another year of record performance."
Financial Performance Highlights for the Fourth Quarter and Full Year 2025 ($ in millions, except per share data) |
|||||||||||||||
|
Three Months Ended |
|
Y/Y % Change |
|
Full Year |
|
Y/Y % Change |
||||||||
|
12/31/25 |
|
12/31/24 |
|
Reported $ |
|
Constant Fx |
|
12/31/25 |
|
12/31/24 |
|
Reported $ |
|
Constant Fx |
Storage Rental Revenue |
$1,061 |
|
$942 |
|
13% |
|
11% |
|
$4,053 |
|
$3,682 |
|
10% |
|
10% |
Service Revenue |
$782 |
|
$639 |
|
22% |
|
21% |
|
$2,849 |
|
$2,468 |
|
15% |
|
15% |
Total Revenues |
$1,843 |
|
$1,581 |
|
17% |
|
15% |
|
$6,902 |
|
$6,150 |
|
12% |
|
12% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
$93 |
|
$106 |
|
(12)% |
|
|
|
$152 |
|
$184 |
|
(17)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reported EPS |
$0.30 |
|
$0.35 |
|
(14)% |
|
|
|
$0.49 |
|
$0.61 |
|
(20)% |
|
|
Adjusted EPS |
$0.61 |
|
$0.50 |
|
22% |
|
|
|
$2.12 |
|
$1.77 |
|
20% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
$705 |
|
$605 |
|
17% |
|
15% |
|
$2,574 |
|
$2,236 |
|
15% |
|
15% |
Adjusted EBITDA Margin |
38.3% |
|
38.3% |
|
0 bps |
|
|
|
37.3% |
|
36.4% |
|
90 bps |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFFO |
$430 |
|
$368 |
|
17% |
|
|
|
$1,541 |
|
$1,345 |
|
15% |
|
|
AFFO per share |
$1.44 |
|
$1.24 |
|
16% |
|
|
|
$5.17 |
|
$4.54 |
|
14% |
|
|
- Total reported revenues for the fourth quarter were $1.8 billion, compared with $1.6 billion in the fourth quarter of 2024, an increase of 16.6%. Excluding the impact of foreign currency exchange ("Fx"), total reported revenues increased 14.9% compared to the prior year, driven by an 11.1% increase in storage rental revenue and a 20.7% increase in service revenue. For the full year, total reported revenues increased 12.2%, or 11.9% excluding the impact of Fx.
- Net Income (Loss) for the fourth quarter was $93.1 million, compared with $105.7 million in the fourth quarter of 2024. For the full year, Net Income was $152.3 million, compared with $183.7 million in 2024.
- Adjusted EBITDA for the fourth quarter was $705.3 million, compared with $605.1 million in the fourth quarter of 2024, an increase of 16.6%. On a constant currency basis, Adjusted EBITDA increased by 15.1% in the fourth quarter, compared to the fourth quarter of 2024, driven by increased revenue and Adjusted EBITDA in our Global RIM, Data Center and ALM businesses and improved operating leverage coming from our continued improvement activities. For the full year, Adjusted EBITDA increased 15.1%, or 14.8% excluding the impact of Fx.
- FFO (Normalized) per share was $1.01 for the fourth quarter, compared with $0.85 in the fourth quarter of 2024, an increase of 18.8%. For the full year, FFO (Normalized) per share was $3.63, compared with $3.15 in 2024, or an increase of 15.2%.
- AFFO was $429.7 million for the fourth quarter, compared with $368.0 million in the fourth quarter of 2024, an increase of 16.8% driven by improved Adjusted EBITDA. For the full year, AFFO was $1.54 billion compared with $1.34 billion, or an increase of 14.6%.
- AFFO per share was $1.44 for the fourth quarter, compared with $1.24 in the fourth quarter of 2024, an increase of 16.1%. For the full year, AFFO per share was $5.17, compared to $4.54 in 2024, or an increase of 13.9%.
Dividend
On February 12, 2026, Iron Mountain's Board of Directors declared a quarterly cash dividend of $0.864 per share of common stock for the first quarter. The first quarter 2026 dividend is payable on April 3, 2026, to shareholders of record at the close of business on March 16, 2026.
Guidance
Iron Mountain issued full year 2026 guidance; details are summarized in the table below.
2026 Guidance(1) |
|||||
($ in millions, except per share data) |
|
|
|
|
|
|
Full Year 2026 |
Approximate
Y/Y % Change
|
|
First Quarter
|
Approximate Y/Y % Change |
Total Revenue |
$7,625 - $7,775 |
~12% |
|
~$1,855 |
~16% |
Adjusted EBITDA |
$2,875 - $2,925 |
~13% |
|
~$685 |
~18% |
AFFO |
$1,705 - $1,735 |
~12% |
|
~$415 |
~19% |
AFFO Per Share |
$5.69 - $5.79 |
~11% |
|
~$1.39 |
~19% |
(1) Iron Mountain does not provide a reconciliation of non-GAAP measures that it discusses as part of its annual guidance or long term outlook because certain significant information required for such reconciliation is not available without unreasonable efforts or at all, including, most notably, the impact of exchange rates on Iron Mountain's transactions, loss or gain related to the disposition of real estate and other income or expense. Without this information, Iron Mountain does not believe that a reconciliation would be meaningful.
Q4 2025 Earnings Conference Call and Related Materials
The conference call / webcast details, earnings presentation and supplemental financial information, which includes definitions of certain capitalized terms used in this release, are available on Iron Mountain's Investor Relations website.
About Iron Mountain
Iron Mountain Incorporated (NYSE:IRM) is trusted by more than 240,000 customers in 61 countries, including approximately 95% of the Fortune 1000, to help unlock value and intelligence from their assets through services that transcend the physical and digital worlds. Our broad range of solutions address their information management, digital transformation, information security, data center and asset lifecycle management needs. Our longstanding commitment to safety, security, sustainability and innovation in support of our customers underpins everything we do.
To learn more about Iron Mountain, please visit www.IronMountain.com.
Forward Looking Statements
We have made statements in this press release that constitute "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995 and other securities laws. These forward-looking statements concern our current expectations regarding our future results from operations, economic performance, financial condition, goals, strategies, investment objectives, plans and achievements.
These forward-looking statements are subject to various known and unknown risks, uncertainties and other factors, and you should not rely upon them except as statements of our present intentions and of our present expectations, which may or may not occur. When we use words such as "believes", "expects", "anticipates", "estimates", "plans", "intends", "projects", "pursue", "commit", "will" or similar expressions, we are making forward-looking statements. Although we believe that our forward-looking statements are based on reasonable assumptions, our expected results may not be achieved, and actual results may differ materially from our expectations. In addition, important factors that could cause actual results to differ from expectations include, among others: (i) our ability or inability to execute our strategic growth plan, including our ability to invest according to plan, grow our businesses (including through joint ventures or other co-investment vehicles), incorporate alternative technologies (including artificial intelligence) into our business, achieve satisfactory returns on new product offerings, continue our revenue management, expand and manage our global operations, complete acquisitions on satisfactory terms, integrate acquired companies efficiently and transition to more sustainable sources of energy; (ii) changes in customer preferences and demand for our storage and information management services, including as a result of the shift from paper and tape storage to alternative technologies that require less physical space or services activity; (iii) the costs of complying with and our ability to comply with laws, regulations and customer requirements, including those relating to data privacy and cybersecurity issues, as well as fire and safety and environmental standards, and regulatory and contractual requirements under government contracts; (iv) the impact of attacks on our internal information technology ("IT") systems, including the impact of such incidents on our reputation and ability to compete and any litigation or disputes that may arise in connection with such incidents; (v) our ability to fund capital expenditures; (vi) the impact of our distribution requirements on our ability to execute our business plan; (vii) our ability to remain qualified for taxation as a real estate investment trust for United States federal income tax purposes; (viii) changes in the political and economic environments in the countries in which we operate and changes in the global political climate; (ix) our ability to raise debt or equity capital and changes in the cost of our debt; (x) our ability to comply with our existing debt obligations and restrictions in our debt instruments; (xi) the impact of service interruptions or equipment damage and the cost of power on our data center operations; (xii) the cost or potential liabilities associated with real estate necessary for our business; (xiii) unexpected events, including those resulting from climate change or geopolitical events, could disrupt our operations and adversely affect our reputation and results of operations; (xiv) fluctuations in commodity prices; (xv) competition for customers; (xvi) our ability to attract, develop and retain key personnel; (xvii) deficiencies in our disclosure controls and procedures or internal control over financial reporting; (xviii) other trends in competitive or economic conditions affecting our financial condition or results of operations not presently contemplated; and (xix) the other risks described in our periodic reports filed with the SEC, including under the caption "Risk Factors" in Part I, Item 1A of our Annual Report. Except as required by law, we undertake no obligation to update any forward-looking statements appearing in this press release.
Reconciliation of Non-GAAP Measures
Throughout this press release, Iron Mountain discusses (1) Adjusted EBITDA, (2) Adjusted EPS, (3) FFO (Nareit), (4) FFO (Normalized), (5) AFFO and (6) AFFO per share. These measures do not conform to accounting principles generally accepted in the United States ("GAAP"). These non-GAAP measures are supplemental metrics designed to enhance our disclosure and to provide additional information that we believe to be important for investors to consider in addition to, but not as a substitute for, other measures of financial performance reported in accordance with GAAP, such as operating income, net income (loss) attributable to Iron Mountain Incorporated or cash flows from operating activities (as determined in accordance with GAAP). The reconciliation of these measures to the appropriate GAAP measure, as required by Regulation G under the Securities Exchange Act of 1934, as amended, and their definitions are included later in this release.
Consolidated Balance Sheets (Audited; dollars in thousands) |
|||
|
12/31/2025 |
|
12/31/2024 |
ASSETS |
|
|
|
Current Assets: |
|
|
|
Cash and Cash Equivalents |
$158,535 |
|
$155,716 |
Accounts Receivable, Net |
1,443,669 |
|
1,291,379 |
Prepaid Expenses and Other |
332,779 |
|
244,127 |
Total Current Assets |
$1,934,983 |
|
$1,691,222 |
Property, Plant and Equipment: |
|
|
|
Property, Plant and Equipment |
$14,457,335 |
|
$11,985,997 |
Less: Accumulated Depreciation |
(4,911,010) |
|
(4,354,398) |
Property, Plant and Equipment, Net |
$9,546,325 |
|
$7,631,599 |
Other Assets, Net: |
|
|
|
Goodwill |
$5,285,801 |
|
$5,083,817 |
Customer and Supplier Relationships and Other Intangible Assets |
1,269,607 |
|
1,274,731 |
Operating Lease Right-of-Use Assets |
2,465,196 |
|
2,489,893 |
Other |
623,107 |
|
545,853 |
Total Other Assets, Net |
$9,643,711 |
|
$9,394,294 |
Total Assets |
$21,125,019 |
|
$18,717,115 |
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
Current Liabilities: |
|
|
|
Current Portion of Long-term Debt |
$216,074 |
|
$715,109 |
Accounts Payable |
710,662 |
|
678,716 |
Accrued Expenses and Other Current Liabilities |
1,290,669 |
|
1,366,568 |
Deferred Revenue |
402,091 |
|
326,882 |
Total Current Liabilities |
$2,619,496 |
|
$3,087,275 |
Long-term Debt, Net of Current Portion |
16,215,885 |
|
13,003,977 |
Long-term Operating Lease Liabilities, Net of Current Portion |
2,300,448 |
|
2,334,826 |
Other Long-term Liabilities |
450,083 |
|
312,199 |
Deferred Income Taxes |
184,015 |
|
205,341 |
Total Long-term Liabilities |
$19,150,431 |
|
$15,856,343 |
Redeemable Noncontrolling Interests |
64,423 |
|
78,171 |
(Deficit) Equity |
|
|
|
Total (Deficit) Equity |
$(709,331) |
|
$(304,674) |
Total Liabilities and (Deficit) Equity |
$21,125,019 |
|
$18,717,115 |
Quarterly Consolidated Statements of Operations (Unaudited; dollars in thousands, except per-share data) |
||||||||||
|
Q4 2025 |
|
Q3 2025 |
|
Q/Q % Change |
|
|
Q4 2024 |
|
Y/Y % Change |
Revenues: |
|
|
|
|
|
|
|
|
|
|
Storage Rental |
$1,061,248 |
|
$1,032,897 |
|
2.7 % |
|
|
$941,970 |
|
12.7 % |
Service |
781,919 |
|
721,196 |
|
8.4 % |
|
|
639,309 |
|
22.3 % |
Total Revenues |
$1,843,167 |
|
$1,754,093 |
|
5.1 % |
|
|
$1,581,279 |
|
16.6 % |
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
Cost of Sales (excluding Depreciation and Amortization) |
$822,500 |
|
$791,939 |
|
3.9 % |
|
|
$688,933 |
|
19.4 % |
Selling, General and Administrative |
338,461 |
|
335,248 |
|
1.0 % |
|
|
333,307 |
|
1.5 % |
Depreciation and Amortization |
277,512 |
|
262,203 |
|
5.8 % |
|
|
234,609 |
|
18.3 % |
Acquisition and Integration Costs |
3,505 |
|
5,402 |
|
(35.1) % |
|
|
7,269 |
|
(51.8) % |
Restructuring and Other Transformation |
43,480 |
|
47,346 |
|
(8.2) % |
|
|
36,797 |
|
18.2 % |
Loss (Gain) on Disposal/Write-Down of PP&E, Net |
16,666 |
|
3,366 |
|
n/a |
|
|
(2,074) |
|
n/a |
Total Operating Expenses |
$1,502,124 |
|
$1,445,504 |
|
3.9 % |
|
|
$1,298,841 |
|
15.7 % |
|
|
|
|
|
|
|
|
|
|
|
Operating Income (Loss) |
$341,043 |
|
$308,589 |
|
10.5 % |
|
|
$282,438 |
|
20.7 % |
Interest Expense, Net |
219,794 |
|
209,740 |
|
4.8 % |
|
|
194,452 |
|
13.0 % |
Other Expense (Income), Net |
16,920 |
|
(3,986) |
|
n/a |
|
|
(36,243) |
|
(146.7) % |
Net Income (Loss) Before Provision (Benefit) for Income Taxes |
$104,329 |
|
$102,835 |
|
1.5 % |
|
|
$124,229 |
|
(16.0) % |
Provision (Benefit) for Income Taxes |
11,209 |
|
16,594 |
|
(32.5) % |
|
|
18,544 |
|
(39.6) % |
Net Income (Loss) |
$93,120 |
|
$86,241 |
|
8.0 % |
|
|
$105,685 |
|
(11.9) % |
Less: Net Income (Loss) Attributable to Noncontrolling Interests |
3,850 |
|
1,951 |
|
97.3 % |
|
|
1,753 |
|
119.6 % |
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$89,270 |
|
$84,290 |
|
5.9 % |
|
|
$103,932 |
|
(14.1) % |
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Per Share Attributable to Iron Mountain Incorporated: |
|
|
|
|
|
|
|
|
|
|
Basic |
$0.30 |
|
$0.28 |
|
7.1 % |
|
|
$0.35 |
|
(14.3) % |
Diluted |
$0.30 |
|
$0.28 |
|
7.1 % |
|
|
$0.35 |
|
(14.3) % |
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Shares Outstanding - Basic |
295,969 |
|
295,771 |
|
0.1 % |
|
|
293,771 |
|
0.7 % |
Weighted Average Common Shares Outstanding - Diluted |
298,380 |
|
297,981 |
|
0.1 % |
|
|
297,201 |
|
0.4 % |
Full Year Consolidated Statements of Operations (Audited; dollars in thousands, except per-share data) |
|||||
|
Full Year 2025 |
|
Full Year 2024 |
|
% Change |
Revenues: |
|
|
|
|
|
Storage Rental |
$4,052,510 |
|
$3,682,259 |
|
10.1 % |
Service |
2,849,227 |
|
2,467,650 |
|
15.5 % |
Total Revenues |
$6,901,737 |
|
$6,149,909 |
|
12.2 % |
|
|
|
|
|
|
Operating Expenses: |
|
|
|
|
|
Cost of Sales (excluding Depreciation and Amortization) |
$3,079,480 |
|
$2,696,549 |
|
14.2 % |
Selling, General and Administrative |
1,393,902 |
|
1,339,539 |
|
4.1 % |
Depreciation and Amortization |
1,024,435 |
|
900,905 |
|
13.7 % |
Acquisition and Integration Costs |
19,545 |
|
35,842 |
|
(45.5) % |
Restructuring and Other Transformation |
195,912 |
|
161,359 |
|
21.4 % |
Loss (Gain) on Disposal/Write-Down of PP&E, Net |
24,641 |
|
6,196 |
|
n/a |
Total Operating Expenses |
$5,737,915 |
|
$5,140,390 |
|
11.6 % |
|
|
|
|
|
|
Operating Income (Loss) |
$1,163,822 |
|
$1,009,519 |
|
15.3 % |
Interest Expense, Net |
829,335 |
|
721,559 |
|
14.9 % |
Other Expense (Income), Net |
123,299 |
|
43,422 |
|
184.0 % |
Net Income (Loss) Before Provision (Benefit) for Income Taxes |
$211,188 |
|
$244,538 |
|
(13.6) % |
Provision (Benefit) for Income Taxes |
58,934 |
|
60,872 |
|
(3.2) % |
Net Income (Loss) |
$152,254 |
|
$183,666 |
|
(17.1) % |
Less: Net Income (Loss) Attributable to Noncontrolling Interests |
7,663 |
|
3,510 |
|
118.3 % |
Net Income (Loss) Attributable to Iron Mountain Incorporated |
$144,591 |
|
$180,156 |
|
(19.7) % |
|
|
|
|
|
|
Net Income (Loss) Per Share Attributable to Iron Mountain Incorporated: |
|
|
|
|
|
Basic |
$0.49 |
|
$0.61 |
|
(19.7) % |
Diluted |
$0.49 |
|
$0.61 |
|
(19.7) % |
|
|
|
|
|
|
Weighted Average Common Shares Outstanding - Basic |
295,403 |
|
293,365 |
|
0.7 % |
Weighted Average Common Shares Outstanding - Diluted |
297,816 |
|
296,234 |
|
0.5 % |
Quarterly Reconciliation of Net Income (Loss) to Adjusted EBITDA (Dollars in thousands) |
||||||||||
|
Q4 2025 |
|
Q3 2025 |
|
Q/Q % Change |
|
|
Q4 2024 |
|
Y/Y % Change |
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
$93,120 |
|
$86,241 |
|
8.0 % |
|
|
$105,685 |
|
(11.9) % |
|
|
|
|
|
|
|
|
|
|
|
Add / (Deduct): |
|
|
|
|
|
|
|
|
|
|
Interest Expense, Net |
219,794 |
|
209,740 |
|
4.8 % |
|
|
194,452 |
|
13.0 % |
Provision (Benefit) for Income Taxes |
11,209 |
|
16,594 |
|
(32.5) % |
|
|
18,544 |
|
(39.6) % |
Depreciation and Amortization |
277,512 |
|
262,203 |
|
5.8 % |
|
|
234,609 |
|
18.3 % |
Acquisition and Integration Costs |
3,505 |
|
5,402 |
|
(35.1) % |
|
|
7,269 |
|
(51.8) % |
Restructuring and Other Transformation |
43,480 |
|
47,346 |
|
(8.2) % |
|
|
36,797 |
|
18.2 % |
Loss (Gain) on Disposal/Write-Down of PP&E, Net (Including Real Estate) |
16,666 |
|
3,366 |
|
n/a |
|
|
(2,074) |
|
n/a |
Other Expense (Income), Net, Excluding our Share of Losses (Gains) from our Unconsolidated Joint Ventures |
15,722 |
|
(5,329) |
|
n/a |
|
|
(37,795) |
|
(141.6) % |
Stock-Based Compensation Expense |
21,685 |
|
32,147 |
|
(32.5) % |
|
|
44,647 |
|
(51.4) % |
Our Share of Adjusted EBITDA Reconciling Items from our Unconsolidated Joint Ventures |
2,584 |
|
2,669 |
|
(3.2) % |
|
|
2,917 |
|
(11.4) % |
Adjusted EBITDA |
$705,277 |
|
$660,379 |
|
6.8 % |
|
|
$605,051 |
|
16.6 % |
|
Adjusted EBITDA |
We define Adjusted EBITDA as net income (loss) before interest expense, net, provision (benefit) for income taxes, depreciation and amortization (inclusive of our share of Adjusted EBITDA from our unconsolidated joint ventures), and excluding certain items we do not believe to be indicative of our core operating results, specifically: (i) Acquisition and Integration Costs; (ii) Restructuring and other transformation; (iii) Loss (gain) on disposal/write-down of property, plant and equipment, net (including real estate); (iv) Other expense (income), net; (v) Stock-based compensation expense; and (vi) Intangible impairments. Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by total revenues. We use multiples of current or projected Adjusted EBITDA in conjunction with our discounted cash flow models to determine our estimated overall enterprise valuation and to evaluate acquisition targets. We believe Adjusted EBITDA and Adjusted EBITDA Margin provide our current and potential investors with relevant and useful information regarding our ability to generate cash flows to support business investment. These measures are an integral part of the internal reporting system we use to assess and evaluate the operating performance of our business. |
Full Year Reconciliation of Net Income (Loss) to Adjusted EBITDA (Dollars in thousands) |
|||||
|
Full Year 2025 |
|
Full Year 2024 |
|
% Change |
|
|
|
|
|
|
Net Income (Loss) |
$152,254 |
|
$183,666 |
|
(17.1) % |
Add / (Deduct): |
|
|
|
|
|
Interest Expense, Net |
829,335 |
|
721,559 |
|
14.9 % |
Provision (Benefit) for Income Taxes |
58,934 |
|
60,872 |
|
(3.2) % |
Depreciation and Amortization |
1,024,435 |
|
900,905 |
|
13.7 % |
Acquisition and Integration Costs |
19,545 |
|
35,842 |
|
(45.5) % |
Restructuring and Other Transformation |
195,912 |
|
161,359 |
|
21.4 % |
Loss (Gain) on Disposal/Write-Down of PP&E, Net (Including Real Estate) |
24,641 |
|
6,196 |
|
n/a |
Other Expense (Income), Net, Excluding our Share of Losses (Gains) from our Unconsolidated Joint Ventures |
118,473 |
|
39,159 |
|
n/a |
Stock-Based Compensation Expense |
140,280 |
|
118,138 |
|
18.7 % |
Our Share of Adjusted EBITDA Reconciling Items from our Unconsolidated Joint Ventures |
10,141 |
|
8,684 |
|
16.8 % |
Adjusted EBITDA |
$2,573,950 |
|
$2,236,380 |
|
15.1 % |
Quarterly Reconciliation of Reported Earnings per Share to Adjusted Earnings per Share |
||||||||||
|
Q4 2025 |
|
Q3 2025 |
|
Q/Q % Change |
|
|
Q4 2024 |
|
Y/Y % Change |
|
|
|
|
|
|
|
|
|
|
|
Reported EPS - Fully Diluted from Net Income (Loss) Attributable to Iron Mountain Incorporated |
$0.30 |
|
$0.28 |
|
7.1 % |
|
|
$0.35 |
|
(14.3) % |
Add / (Deduct): |
|
|
|
|
|
|
|
|
|
|
Acquisition and Integration Costs |
0.01 |
|
0.02 |
|
(50.0) % |
|
|
0.02 |
|
(50.0) % |
Restructuring and Other Transformation |
0.15 |
|
0.16 |
|
(6.3) % |
|
|
0.12 |
|
25.0 % |
Loss (Gain) on Disposal/Write-Down of PP&E, Net (Including Real Estate) |
0.06 |
|
0.01 |
|
n/a |
|
|
(0.01) |
|
n/a |
Other Expense (Income), Net, Excluding our Share of Losses (Gains) from our Unconsolidated Joint Ventures |
0.05 |
|
(0.02) |
|
n/a |
|
|
(0.13) |
|
(138.5) % |
Stock-Based Compensation Expense |
0.07 |
|
0.11 |
|
(36.4) % |
|
|
0.15 |
|
(53.3) % |
Non-Cash Amortization Related to Derivative Instruments |
0.01 |
|
0.01 |
|
— |
|
|
0.01 |
|
— |
Tax Impact of Reconciling Items and Discrete Tax Items (1) |
(0.05) |
|
(0.04) |
|
25.0 % |
|
|
(0.03) |
|
66.7 % |
Income (Loss) Attributable to Noncontrolling Interests |
0.01 |
|
0.01 |
|
— |
|
|
0.01 |
|
— |
Adjusted EPS - Fully Diluted from Net Income (Loss) Attributable to Iron Mountain Incorporated |
$0.61 |
|
$0.54 |
|
13.0 % |
|
|
$0.50 |
|
22.0 % |
(1) The difference between our effective tax rates and our structural tax rate (or adjusted effective tax rates) for the quarters ended December 31, 2025 and 2024 is primarily due to (i) the reconciling items above, which impact our reported net income (loss) before provision (benefit) for income taxes but have an insignificant impact on our reported provision (benefit) for income taxes and (ii) other discrete tax items. Our structural tax rate for purposes of the calculation of Adjusted EPS for the quarters ended December 31, 2025, September 30, 2025 and December 31, 2024 was 13.1%, 14.8%, and 15.6%, respectively. |
|
Adjusted Earnings Per Share, or Adjusted EPS
|
Full Year Reconciliation of Reported Earnings per Share to Adjusted Earnings per Share |
|||||
|
Full Year 2025 |
|
Full Year 2024 |
|
% Change |
|
|
|
|
|
|
Reported EPS - Fully Diluted from Net Income (Loss) Attributable to Iron Mountain Incorporated |
$0.49 |
|
$0.61 |
|
(19.7) % |
Add / (Deduct): |
|
|
|
|
|
Acquisition and Integration Costs |
0.07 |
|
0.12 |
|
(41.7) % |
Restructuring and Other Transformation |
0.66 |
|
0.54 |
|
22.2 % |
Loss (Gain) on Disposal/Write-Down of PP&E, Net (Including Real Estate) |
0.08 |
|
0.02 |
|
n/a |
Other Expense (Income), Net, Excluding our Share of Losses (Gains) from our Unconsolidated Joint Ventures |
0.40 |
|
0.13 |
|
n/a |
Stock-Based Compensation Expense |
0.47 |
|
0.40 |
|
17.5 % |
Non-Cash Amortization Related to Derivative Instruments |
0.06 |
|
0.06 |
|
— |
Tax Impact of Reconciling Items and Discrete Tax Items (1) |
(0.12) |
|
(0.12) |
|
— |
Income (Loss) Attributable to Noncontrolling Interests |
0.03 |
|
0.01 |
|
n/a |
Adjusted EPS - Fully Diluted from Net Income (Loss) Attributable to Iron Mountain Incorporated |
$2.12 |
|
$1.77 |
|
19.8 % |
(1) The difference between our effective tax rates and our structural tax rate (or adjusted effective tax rates) for the years ended December 31, 2025 and 2024 is primarily due to (i) the reconciling items above, which impact our reported net income (loss) before provision (benefit) for income taxes but have an insignificant impact on our reported provision (benefit) for income taxes and (ii) other discrete tax items. Our structural tax rate for purposes of the calculation of Adjusted EPS for the years ended December 31, 2025 and 2024 was 13.1% and 15.6%, respectively. The Tax Impact of Reconciling Items and Discrete Tax Items was calculated using the current quarter's estimate of the annual structural tax rate for the full year. This may result in the current period adjustment plus prior reported quarterly adjustments not summing to the full year adjustment. |
Quarterly Reconciliation of Net Income (Loss) to FFO and AFFO (Dollars in thousands, except per-share data) |
||||||||||
|
Q4 2025 |
|
Q3 2025 |
|
Q/Q % Change |
|
|
Q4 2024 |
|
Y/Y % Change |
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
$93,120 |
|
$86,241 |
|
8.0 % |
|
|
$105,685 |
|
(11.9) % |
Add / (Deduct): |
|
|
|
|
|
|
|
|
|
|
Real Estate Depreciation (1) |
111,823 |
|
108,405 |
|
3.2 % |
|
|
92,154 |
|
21.3 % |
Loss (Gain) on Sale of Real Estate, Net of Tax |
1,176 |
|
194 |
|
n/a |
|
|
(6,614) |
|
(117.8) % |
Data Center Lease-Based Intangible Assets Amortization (2) |
1,835 |
|
1,858 |
|
(1.2) % |
|
|
5,553 |
|
(67.0) % |
Our Share of FFO (Nareit) Reconciling Items from our Unconsolidated Joint Ventures |
1,589 |
|
1,612 |
|
(1.4) % |
|
|
1,855 |
|
(14.3) % |
FFO (Nareit) |
$209,543 |
|
$198,310 |
|
5.7 % |
|
|
$198,633 |
|
5.5 % |
Add / (Deduct): |
|
|
|
|
|
|
|
|
|
|
Acquisition and Integration Costs |
3,505 |
|
5,402 |
|
(35.1) % |
|
|
7,269 |
|
(51.8) % |
Restructuring and Other Transformation |
43,480 |
|
47,346 |
|
(8.2) % |
|
|
36,797 |
|
18.2 % |
Loss (Gain) on Disposal/Write-Down of PP&E, Net (Excluding Real Estate) |
15,490 |
|
3,168 |
|
n/a |
|
|
5,442 |
|
184.6 % |
Other Expense (Income), Net, Excluding our Share of Losses (Gains) from our Unconsolidated Joint Ventures |
15,722 |
|
(5,329) |
|
n/a |
|
|
(37,795) |
|
(141.6) % |
Stock-Based Compensation Expense |
21,685 |
|
32,147 |
|
(32.5) % |
|
|
44,647 |
|
(51.4) % |
Non-Cash Amortization Related to Derivative Instruments |
4,176 |
|
4,176 |
|
— |
|
|
4,176 |
|
— |
Real Estate Financing Lease Depreciation |
3,274 |
|
3,276 |
|
— |
|
|
3,221 |
|
1.6 % |
Tax Impact of Reconciling Items and Discrete Tax Items (3) |
(16,150) |
|
(11,547) |
|
39.9 % |
|
|
(9,997) |
|
61.5 % |
Our Share of FFO (Normalized) Reconciling Items from our Unconsolidated Joint Ventures |
(55) |
|
(58) |
|
(5.2) % |
|
|
75 |
|
(173.3) % |
FFO (Normalized) |
$300,670 |
|
$276,891 |
|
8.6 % |
|
|
$252,468 |
|
19.1 % |
Per Share Amounts (Fully Diluted Shares): |
|
|
|
|
|
|
|
|
|
|
FFO (Nareit) |
$0.70 |
|
$0.67 |
|
4.5 % |
|
|
$0.67 |
|
4.5 % |
FFO (Normalized) |
$1.01 |
|
$0.93 |
|
8.6 % |
|
|
$0.85 |
|
18.8 % |
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Shares Outstanding - Basic |
295,969 |
|
295,771 |
|
0.1 % |
|
|
293,771 |
|
0.7 % |
Weighted Average Common Shares Outstanding - Diluted |
298,380 |
|
297,981 |
|
0.1 % |
|
|
297,201 |
|
0.4 % |
(1) Includes depreciation expense related to owned real estate assets (land improvements, buildings, building and leasehold improvements, data center infrastructure and racking structures), excluding depreciation related to real estate financing leases. |
||||||||||
(2) Includes amortization expense for Data Center In-Place Lease Intangible Assets and Data Center Tenant Relationship Intangible Assets. |
||||||||||
(3) Represents the tax impact of (i) the reconciling items above, which impact our reported net income (loss) before provision (benefit) for income taxes but have an insignificant impact on our reported provision (benefit) from income taxes and (ii) other discrete tax items. |
|
Funds From Operations, or FFO (Nareit), and FFO (Normalized)
We modify FFO (Nareit), as is common among REITs seeking to provide financial measures that most meaningfully reflect their particular business ("FFO (Normalized)"). Our definition of FFO (Normalized) excludes certain items included in FFO (Nareit) that we believe are not indicative of our core operating results, specifically: (i) Acquisition and Integration Costs; (ii) Restructuring and other transformation; (iii) Loss (gain) on disposal/write-down of property, plant and equipment, net (excluding real estate); (iv) Other expense (income) net; (v) Stock-based compensation expense; (vi) Non-cash amortization related to derivative instruments; (vii) Real estate financing lease depreciation; (viii) Tax impact of reconciling items and discrete tax items; (ix) Intangible impairments; and (x) (Income) loss from discontinued operations, net of tax.
FFO (Normalized) per share
|
Quarterly Reconciliation of Net Income (Loss) to FFO and AFFO (continued) (Dollars in thousands, except per-share data) |
||||||||||
|
Q4 2025 |
|
Q3 2025 |
|
Q/Q % Change |
|
|
Q4 2024 |
|
Y/Y % Change |
|
|
|
|
|
|
|
|
|
|
|
FFO (Normalized) |
$300,670 |
|
$276,891 |
|
8.6 % |
|
|
$252,468 |
|
19.1 % |
Add / (Deduct): |
|
|
|
|
|
|
|
|
|
|
Non-Real Estate Depreciation |
83,320 |
|
77,774 |
|
7.1 % |
|
|
67,016 |
|
24.3 % |
Amortization Expense (1) |
77,260 |
|
70,890 |
|
9.0 % |
|
|
66,665 |
|
15.9 % |
Amortization of Deferred Financing Costs |
8,350 |
|
8,760 |
|
(4.7) % |
|
|
6,671 |
|
25.2 % |
Revenue Reduction Associated with Amortization of Customer Inducements and Above- and Below-Market Leases |
1,683 |
|
1,492 |
|
12.8 % |
|
|
1,229 |
|
36.9 % |
Non-Cash Rent Expense (Income) |
539 |
|
500 |
|
7.8 % |
|
|
4,741 |
|
(88.6) % |
Reconciliation to Normalized Cash Taxes |
565 |
|
(1,583) |
|
(135.7) % |
|
|
5,034 |
|
(88.8) % |
Our Share of AFFO Reconciling Items from our Unconsolidated Joint Ventures |
195 |
|
196 |
|
(0.5) % |
|
|
179 |
|
8.9 % |
Less: |
|
|
|
|
|
|
|
|
|
|
Recurring Capital Expenditures |
42,873 |
|
41,604 |
|
3.1 % |
|
|
36,017 |
|
19.0 % |
AFFO |
$429,709 |
|
$393,316 |
|
9.3 % |
|
|
$367,986 |
|
16.8 % |
|
|
|
|
|
|
|
|
|
|
|
Per Share Amounts (Fully Diluted Shares): |
|
|
|
|
|
|
|
|
|
|
AFFO Per Share |
$1.44 |
|
$1.32 |
|
9.1 % |
|
|
$1.24 |
|
16.1 % |
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Common Shares Outstanding - Basic |
295,969 |
|
295,771 |
|
0.1 % |
|
|
293,771 |
|
0.7 % |
Weighted Average Common Shares Outstanding - Diluted |
298,380 |
|
297,981 |
|
0.1 % |
|
|
297,201 |
|
0.4 % |
(1) Includes customer and supplier relationship value, intake costs, acquisition of customer relationships, capitalized commissions and other intangibles. |
|
Adjusted Funds From Operations, or AFFO
AFFO per share
|
Full Year Reconciliation of Net Income (Loss) to FFO and AFFO (Dollars in thousands, except per-share data) |
|||||
|
Full Year 2025 |
|
Full Year 2024 |
|
% Change |
|
|
|
|
|
|
Net Income (Loss) |
$152,254 |
|
$183,666 |
|
(17.1) % |
Add / (Deduct): |
|
|
|
|
|
Real Estate Depreciation (1) |
421,561 |
|
367,362 |
|
14.8 % |
(Gain) Loss on Sale of Real Estate, Net of Tax |
(3,299) |
|
(6,698) |
|
(50.7) % |
Data Center Lease-Based Intangible Assets Amortization (2) |
7,395 |
|
22,304 |
|
(66.8) % |
Our Share of FFO (Nareit) Reconciling Items from our Unconsolidated Joint Ventures |
6,264 |
|
4,830 |
|
29.7 % |
FFO (Nareit) |
$584,175 |
|
$571,464 |
|
2.2 % |
Add / (Deduct): |
|
|
|
|
|
Acquisition and Integration Costs |
19,545 |
|
35,842 |
|
(45.5) % |
Restructuring and Other Transformation |
195,912 |
|
161,359 |
|
21.4 % |
Loss (Gain) on Disposal/Write-Down of PP&E, Net (Excluding Real Estate) |
27,759 |
|
14,025 |
|
97.9 % |
Other Expense (Income), Net, Excluding our Share of Losses (Gains) from our Unconsolidated Joint Ventures |
118,473 |
|
39,159 |
|
n/a |
Stock-Based Compensation Expense |
140,280 |
|
118,138 |
|
18.7 % |
Non-Cash Amortization Related to Derivative Instruments |
16,705 |
|
16,705 |
|
— |
Real Estate Financing Lease Depreciation |
13,124 |
|
13,135 |
|
(0.1) % |
Tax Impact of Reconciling Items and Discrete Tax Items (3) |
(35,757) |
|
(37,248) |
|
(4.0) % |
Our Share of FFO (Normalized) Reconciling Items from our Unconsolidated Joint Ventures |
(296) |
|
(17) |
|
n/a |
FFO (Normalized) |
$1,079,920 |
|
$932,562 |
|
15.8 % |
Per Share Amounts (Fully Diluted Shares): |
|
|
|
|
|
FFO (Nareit) |
$1.96 |
|
$1.93 |
|
1.6 % |
FFO (Normalized) |
$3.63 |
|
$3.15 |
|
15.2 % |
|
|
|
|
|
|
Weighted Average Common Shares Outstanding - Basic |
295,403 |
|
293,365 |
|
0.7 % |
Weighted Average Common Shares Outstanding - Diluted |
297,816 |
|
296,234 |
|
0.5 % |
(1) Includes depreciation expense related to owned real estate assets (land improvements, buildings, building and leasehold improvements, data center infrastructure and racking structures), excluding depreciation related to real estate financing leases. |
|||||
| (2) Includes amortization expense for Data Center In-Place Lease Intangible Assets and Data Center Tenant Relationship Intangible Assets. | |||||
| (3) Represents the tax impact of (i) the reconciling items above, which impact our reported net income (loss) before provision (benefit) for income taxes but have an insignificant impact on our reported provision (benefit) from income taxes and (ii) other discrete tax items. |
Full Year Reconciliation of Net Income (Loss) to FFO and AFFO (continued) (Dollars in thousands, except per-share data) |
|||||
|
Full Year 2025 |
|
Full Year 2024 |
|
% Change |
|
|
|
|
|
|
FFO (Normalized) |
$1,079,920 |
|
$932,562 |
|
15.8 % |
Add / (Deduct): |
|
|
|
|
|
Non-Real Estate Depreciation |
296,200 |
|
248,799 |
|
19.1 % |
Amortization Expense (1) |
286,155 |
|
249,305 |
|
14.8 % |
Amortization of Deferred Financing Costs |
32,769 |
|
25,580 |
|
28.1 % |
Revenue Reduction Associated with Amortization of Customer Inducements and Above- and Below-Market Leases |
6,151 |
|
5,347 |
|
15.0 % |
Non-Cash Rent Expense (Income) |
5,047 |
|
19,042 |
|
(73.5) % |
Reconciliation to Normalized Cash Taxes |
(18,474) |
|
6,248 |
|
n/a |
Our Share of AFFO Reconciling Items from our Unconsolidated Joint Ventures |
756 |
|
724 |
|
4.4 % |
Less: |
|
|
|
|
|
Recurring Capital Expenditures |
147,354 |
|
143,067 |
|
3.0 % |
AFFO |
$1,541,170 |
|
$1,344,540 |
|
14.6 % |
|
|
|
|
|
|
Per Share Amounts (Fully Diluted Shares): |
|
|
|
|
|
AFFO Per Share |
$5.17 |
|
$4.54 |
|
13.9 % |
|
|
|
|
|
|
Weighted Average Common Shares Outstanding - Basic |
295,403 |
|
293,365 |
|
0.7 % |
Weighted Average Common Shares Outstanding - Diluted |
297,816 |
|
296,234 |
|
0.5 % |
(1) Includes customer and supplier relationship value, intake costs, acquisition of customer relationships, capitalized commissions and other intangibles. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260212546654/en/
Investor Relations Contacts:
Mark Rupe
SVP, Investor Relations
[email protected]
(215) 402-7013
Erika Crabtree
Manager, Investor Relations
[email protected]
(617) 535-2845
Media Contact:
[email protected]