Iron Mountain Financial Statements (IRM)
|
|
|
|
Report date
|
|
|
31.12.2022 |
23.02.2023 |
22.02.2024 |
14.02.2025 |
12.02.2026 |
|
30.04.2026 |
|
Currency
|
|
|
USD |
USD |
USD |
USD |
USD |
|
USD |
|
Financial report URL
|
|
|
|
|
|
|
|
|
|
|
|
Revenue, bln rub |
? |
|
5 104 |
5 104 |
5 480 |
6 150 |
6 902 |
|
7 245 |
|
Operating Income, bln rub |
|
|
1 046 |
1 050 |
921.8 |
1 010 |
1 406 |
|
1 305 |
|
EBITDA, bln rub |
? |
|
1 801 |
1 874 |
1 619 |
1 907 |
2 084 |
|
2 322 |
|
Net profit, bln rub |
? |
|
557.0 |
557.0 |
184.2 |
180.2 |
144.6 |
|
272.3 |
|
|
OCF, bln rub |
? |
|
927.7 |
927.7 |
1 114 |
1 197 |
1 340 |
|
1 481 |
|
CAPEX, bln rub |
? |
|
883.6 |
883.6 |
1 345 |
1 854 |
2 272 |
|
2 106 |
|
FCF, bln rub |
? |
|
44.1 |
44.1 |
-231.5 |
-657.2 |
-931.6 |
|
-624.7 |
|
Dividend payout, bln rub
|
|
|
724.4 |
724.4 |
737.7 |
789.5 |
919.4 |
|
971.5 |
|
|
Ordinary share dividend yield, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
130.1% |
130.1% |
400.4% |
438.2% |
635.9% |
|
356.8% |
|
|
OPEX, bln rub |
|
|
1 868 |
1 865 |
2 201 |
2 444 |
367.9 |
|
2 682 |
|
Cost of production, bln rub |
|
|
2 189 |
2 189 |
2 358 |
2 697 |
5 128 |
|
3 259 |
|
R&D, bln rub |
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
Interest expenses, bln rub |
|
|
488.0 |
496.3 |
598.4 |
736.2 |
829.3 |
|
886.2 |
|
|
Assets, bln rub |
|
|
16 141 |
16 141 |
17 474 |
18 717 |
21 125 |
|
21 487 |
|
Net Assets, bln rub |
? |
|
636.7 |
636.7 |
211.6 |
-503.1 |
-981.0 |
|
-1 215 |
|
Debt, bln rub |
|
|
13 287 |
13 287 |
14 787 |
16 369 |
19 052 |
|
19 717 |
|
Cash, bln rub |
|
|
141.8 |
141.8 |
222.8 |
155.7 |
158.5 |
|
250.7 |
|
Net debt, bln rub |
|
|
13 145 |
13 145 |
14 565 |
16 214 |
18 893 |
|
19 466 |
|
|
Ordinary share price, rub |
|
|
49.9 |
49.9 |
70.0 |
105.1 |
83.0 |
|
132.1 |
|
Number of ordinary shares, mln |
|
|
0.000 |
290.8 |
291.9 |
293.4 |
295.4 |
|
296.8 |
|
|
Market cap, bln rub |
|
|
0 |
14 497 |
20 430 |
30 836 |
24 504 |
|
39 208 |
|
EV, bln rub |
? |
|
13 145 |
27 642 |
34 994 |
47 049 |
43 397 |
|
58 674 |
|
Book value, bln rub |
|
|
-5 669 |
-5 669 |
-6 086 |
-6 862 |
-7 536 |
|
-7 721 |
|
|
EPS, rub |
? |
|
|
1.92 |
0.63 |
0.61 |
0.49 |
|
0.92 |
|
FCF/share, rub |
|
|
|
0.15 |
-0.79 |
-2.24 |
-3.15 |
|
-2.10 |
|
BV/share, rub |
|
|
|
-19.5 |
-20.8 |
-23.4 |
-25.5 |
|
-26.0 |
|
|
EBITDA margin, % |
? |
|
35.3% |
36.7% |
29.5% |
31.0% |
30.2% |
|
32.0% |
|
Net margin, % |
? |
|
10.9% |
10.9% |
3.36% |
2.93% |
2.09% |
|
3.76% |
|
FCF yield, % |
? |
|
0.00% |
0.30% |
-1.13% |
-2.13% |
-3.80% |
|
-1.59% |
|
ROE, % |
? |
|
87.5% |
87.5% |
87.0% |
-35.8% |
-14.7% |
|
-22.4% |
|
ROA, % |
? |
|
3.45% |
3.45% |
1.05% |
0.96% |
0.68% |
|
1.27% |
|
|
P/E |
? |
|
0.00 |
26.0 |
110.9 |
171.2 |
169.5 |
|
144.0 |
|
P/FCF |
|
|
0.00 |
328.6 |
-88.2 |
-46.9 |
-26.3 |
|
-62.8 |
|
P/S |
? |
|
0.00 |
2.84 |
3.73 |
5.01 |
3.55 |
|
5.41 |
|
P/BV |
? |
|
0.00 |
-2.56 |
-3.36 |
-4.49 |
-3.25 |
|
-5.08 |
|
EV/EBITDA |
? |
|
7.30 |
14.8 |
21.6 |
24.7 |
20.8 |
|
25.3 |
|
Debt/EBITDA |
|
|
7.30 |
7.02 |
9.00 |
8.50 |
9.07 |
|
8.38 |
|
|
R&D/CAPEX, % |
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
CAPEX/Revenue, % |
|
|
17.3% |
17.3% |
24.5% |
30.1% |
32.9% |
|
29.1% |
|
| Iron Mountain shareholders |
