Maximus Reports Fourth Quarter and Full Year Results for Fiscal Year 2024
Establishes fiscal year 2025 guidance
TYSONS, Va.--(BUSINESS WIRE)--Nov. 20, 2024--
Highlights for the fourth quarter and full fiscal year 2024 include:
-
Full year revenue increased 8.2% to
$5.31 billion , compared to$4.90 billion for the prior year. Organic growth was 8.8% and driven by higher volumes on key programs in theU.S. segments. Fourth quarter revenue grew 4.4%, or 4.7% on an organic basis. -
Full year diluted earnings per share were
$4.99 , and adjusted diluted earnings per share were$6.11 . Fourth quarter diluted earnings per share were$1.19 , and adjusted diluted earnings per share were$1.46 . -
Full year cash flows from operating activities totaled
$515 million , and free cash flow was$401 million , enabling debt reduction across the year to yield a 1.4x leverage ratio atSeptember 30, 2024 , as calculated in accordance with our credit agreement. -
A quarterly cash dividend of
$0.30 per share payable onNovember 30, 2024 , to shareholders of record onNovember 15, 2024 .
"We are proud of the team for an excellent finish to a strong year, and one that demonstrates a healthy core business operating within our margin expectations," said
Caswell continued, "Our earned position as an efficient and flexible partner to government in the administration of entitlement programs and essential government services perennially supported on a bipartisan basis positions us well to advise, adapt, and rapidly implement new priorities."
Consolidated Fiscal Year 2024 Fourth Quarter and Full Year Results
Revenue for the full fiscal year 2024 increased 8.2% to
For the full fiscal year 2024, the operating margin was 9.2% and the adjusted EBITDA margin was 11.6%. This compares to margins of 6.0% and 9.1%, respectively, for the prior year that reflected ramping volumes on core programs and a partial period contribution from resumed Medicaid-related activities. Adjusted EBITDA margin excludes divestiture-related charges which were not material in either fiscal year.
Earnings per share were
The segment operating margin for the full fiscal year 2024 was 12.2%, as compared to 10.4% reported for the prior year. The segment delivered an 11.1% margin in fourth quarter of fiscal year 2024. Higher demand for services, particularly in clinical services, and a higher mix of performance-based work were drivers of margin enhancement in the segment this year.
The segment operating margin for fiscal year 2024 was 12.9%, compared to 10.1% reported in the prior year, and benefited from the strong Medicaid-related performance and the aforementioned excess volumes. The segment delivered an 11.1% margin in fourth quarter of fiscal year 2024 and did not benefit from excess volumes.
Outside the
Outside the
The segment realized an operating profit of
Sales, Pipeline, and Backlog
Year-to-date signed contract awards at
The sales pipeline at
Backlog at
Balance Sheet and Cash Flows
At
For fiscal year 2024, cash flows from operating activities totaled
During fiscal year 2024, we purchased approximately 0.9 million shares totaling
On
Fiscal Year 2025 Outlook
Maximus is establishing fiscal year 2025 guidance. Revenue is expected to range between
Free cash flow is expected to range between
Conference Call and Webcast Information
Maximus will host a conference call tomorrow,
The call is open to the public and available by webcast or by phone at:
877.407.8289 (Domestic) / +1.201.689.8341 (International)
For those unable to listen to the live call, a recording of the webcast will be available on investor.maximus.com.
About Maximus
As a leading strategic partner to governments across the globe, Maximus helps improve the delivery of public services amid complex technology, health, economic, environmental, and social challenges. With a deep understanding of program service delivery, acute insights that achieve operational excellence, and an extensive awareness of the needs of the people being served, our employees advance the critical missions of our partners. Maximus delivers innovative business process management, impactful consulting services, and technology solutions that provide improved outcomes for the public and higher levels of productivity and efficiency of government-sponsored programs. For more information, visit maximus.com.
Non-GAAP Measures and Risk Factors
This release refers to non-GAAP measures and other indicators, including organic growth, free cash flow, operating income, and EPS adjusted for amortization of intangible assets and divestiture-related charges, adjusted EBITDA, and other non-GAAP measures.
A description of these non-GAAP measures, the reasons why we use and present them, and details as to how they are calculated are included in our earnings presentation and forthcoming Form 10-K.
The presentation of these non-GAAP numbers is not meant to be considered in isolation, nor as alternatives to cash flows from operations, revenue growth, or net income as measures of performance. These non-GAAP financial measures, as determined and presented by us, may not be comparable to related or similarly titled measures presented by other companies.
Statements that are not historical facts, including statements about the company’s confidence and strategies, and the company’s expectations about revenues, results of operations, profitability, future contracts, market opportunities, market demand, or acceptance of the company’s products are forward-looking statements that involve risks and uncertainties.
These risks could cause the company’s actual results to differ materially from those indicated by such forward-looking statements. A summary of risk factors can be found in Item 1A, "Risk Factors" in our Annual Report on Form 10-K for the year ended
|
FY25 Guidance Reconciliation - Non-GAAP |
||||||
($ in millions except per share items) |
Low End |
|
High End |
||||
Operating income |
$ |
439 |
|
|
$ |
464 |
|
Add: amortization of intangible assets |
|
92 |
|
|
|
92 |
|
Add: depreciation & amortization of property, equipment and capitalized software |
|
45 |
|
|
|
45 |
|
Add: divestiture-related charges |
|
— |
|
|
|
— |
|
Adjusted EBITDA |
$ |
576 |
|
|
$ |
601 |
|
Revenue |
$ |
5,275 |
|
|
$ |
5,425 |
|
Adjusted EBITDA Margin |
|
10.9 |
% |
|
|
11.1 |
% |
|
|
|
|
||||
Diluted EPS |
$ |
4.60 |
|
|
$ |
4.90 |
|
Add: effect of amortization of intangible assets on diluted EPS |
|
1.10 |
|
|
|
1.10 |
|
Add: divestiture-related charges |
|
— |
|
|
|
— |
|
Adjusted diluted EPS |
$ |
5.70 |
|
|
$ |
6.00 |
|
|
|
|
|
||||
Cash flows from operating activities |
$ |
435 |
|
|
$ |
465 |
|
Remove: purchases of property and equipment and capitalized software costs |
|
(90 |
) |
|
|
(90 |
) |
Free cash flow |
$ |
345 |
|
|
$ |
375 |
|
|
|||||||||||||
|
For the Three Months Ended
|
|
For the Year Ended
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
||
|
(in thousands, except per share amounts) |
||||||||||||
Revenue |
$ |
1,315,870 |
|
|
$ |
1,259,953 |
|
$ |
5,306,197 |
|
|
$ |
4,904,728 |
Cost of revenue |
|
1,014,175 |
|
|
|
969,059 |
|
|
4,054,545 |
|
|
|
3,876,120 |
Gross profit |
|
301,695 |
|
|
|
290,894 |
|
|
1,251,652 |
|
|
|
1,028,608 |
Selling, general, and administrative expenses |
|
166,901 |
|
|
|
167,778 |
|
|
671,583 |
|
|
|
639,223 |
Amortization of intangible assets |
|
23,038 |
|
|
|
23,992 |
|
|
91,570 |
|
|
|
94,591 |
Operating income |
|
111,756 |
|
|
|
99,124 |
|
|
488,499 |
|
|
|
294,794 |
Interest expense |
|
20,012 |
|
|
|
20,507 |
|
|
82,440 |
|
|
|
84,138 |
Other (income)/expense, net |
|
(925 |
) |
|
|
442 |
|
|
(450 |
) |
|
|
363 |
Income before income taxes |
|
92,669 |
|
|
|
78,175 |
|
|
406,509 |
|
|
|
210,293 |
Provision for income taxes |
|
20,165 |
|
|
|
19,029 |
|
|
99,595 |
|
|
|
48,501 |
Net income |
$ |
72,504 |
|
|
$ |
59,146 |
|
$ |
306,914 |
|
|
$ |
161,792 |
|
|
|
|
|
|
|
|
||||||
Earnings per share: |
|
|
|
|
|
|
|
||||||
Basic |
$ |
1.20 |
|
|
|
0.97 |
|
$ |
5.03 |
|
|
$ |
2.65 |
Diluted |
$ |
1.19 |
|
|
|
0.96 |
|
$ |
4.99 |
|
|
$ |
2.63 |
Weighted average shares outstanding: |
|
|
|
|
|
|
|
||||||
Basic |
|
60,553 |
|
|
|
61,138 |
|
|
61,049 |
|
|
|
61,125 |
Diluted |
|
61,085 |
|
|
|
61,617 |
|
|
61,484 |
|
|
|
61,450 |
|
|
|
|
|
|
|
|
||||||
Dividends declared per share |
$ |
0.30 |
|
|
$ |
0.28 |
|
$ |
1.20 |
|
|
$ |
1.12 |
|
|||||||
|
As of |
||||||
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands) |
||||||
Assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
183,123 |
|
|
$ |
65,405 |
|
Accounts receivable, net |
|
879,514 |
|
|
|
826,873 |
|
Income taxes receivable |
|
5,282 |
|
|
|
16,556 |
|
Prepaid expenses and other current assets |
|
132,625 |
|
|
|
146,632 |
|
Total current assets |
|
1,200,544 |
|
|
|
1,055,466 |
|
Property and equipment, net |
|
38,977 |
|
|
|
38,831 |
|
Capitalized software, net |
|
187,677 |
|
|
|
107,811 |
|
Operating lease right-of-use assets |
|
133,594 |
|
|
|
163,929 |
|
|
|
1,782,871 |
|
|
|
1,779,215 |
|
Intangible assets, net |
|
630,569 |
|
|
|
703,648 |
|
Deferred contract costs, net |
|
59,432 |
|
|
|
45,372 |
|
Deferred compensation plan assets |
|
55,913 |
|
|
|
42,919 |
|
Deferred income taxes |
|
14,801 |
|
|
|
2,459 |
|
Other assets |
|
27,130 |
|
|
|
46,147 |
|
Total assets |
$ |
4,131,508 |
|
|
$ |
3,985,797 |
|
Liabilities and Shareholders' Equity: |
|
|
|
||||
Liabilities: |
|
|
|
||||
Accounts payable and accrued liabilities |
$ |
303,321 |
|
|
$ |
282,081 |
|
Accrued compensation and benefits |
|
237,121 |
|
|
|
194,251 |
|
Deferred revenue, current portion |
|
83,238 |
|
|
|
60,477 |
|
Income taxes payable |
|
26,535 |
|
|
|
451 |
|
Long-term debt, current portion |
|
40,139 |
|
|
|
86,844 |
|
Operating lease liabilities, current portion |
|
47,656 |
|
|
|
49,852 |
|
Other current liabilities |
|
69,519 |
|
|
|
49,058 |
|
Total current liabilities |
|
807,529 |
|
|
|
723,014 |
|
Deferred revenue, non-current portion |
|
45,077 |
|
|
|
38,849 |
|
Deferred income taxes |
|
169,118 |
|
|
|
203,898 |
|
Long-term debt, non-current portion |
|
1,091,954 |
|
|
|
1,163,149 |
|
Deferred compensation plan liabilities, non-current portion |
|
57,599 |
|
|
|
46,432 |
|
Operating lease liabilities, non-current portion |
|
97,221 |
|
|
|
129,367 |
|
Other liabilities |
|
20,195 |
|
|
|
13,253 |
|
Total liabilities |
|
2,288,693 |
|
|
|
2,317,962 |
|
Shareholders' equity: |
|
|
|
||||
Common stock, no par value; 100,000 shares authorized; 60,352 and 60,998 shares issued and outstanding as of |
|
598,304 |
|
|
|
577,898 |
|
Accumulated other comprehensive loss |
|
(32,460 |
) |
|
|
(27,615 |
) |
Retained earnings |
|
1,276,971 |
|
|
|
1,117,552 |
|
Total shareholders' equity |
|
1,842,815 |
|
|
|
1,667,835 |
|
Total liabilities and shareholders' equity |
$ |
4,131,508 |
|
|
$ |
3,985,797 |
|
|
|||||||||||||||
|
For the Three Months Ended
|
|
For the Year Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands) |
||||||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
72,504 |
|
|
$ |
59,146 |
|
|
$ |
306,914 |
|
|
$ |
161,792 |
|
Adjustments to reconcile net income to cash flows from operations: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization of property, equipment and capitalized software |
|
9,811 |
|
|
|
17,633 |
|
|
|
33,957 |
|
|
|
54,725 |
|
Amortization of intangible assets |
|
23,038 |
|
|
|
23,992 |
|
|
|
91,570 |
|
|
|
94,591 |
|
Amortization of debt issuance costs and debt discount |
|
635 |
|
|
|
601 |
|
|
|
3,534 |
|
|
|
2,837 |
|
Deferred income taxes |
|
(32,252 |
) |
|
|
(823 |
) |
|
|
(36,022 |
) |
|
|
1,552 |
|
Stock compensation expense |
|
7,744 |
|
|
|
7,283 |
|
|
|
35,349 |
|
|
|
29,522 |
|
Loss on sale of businesses |
|
— |
|
|
|
— |
|
|
|
1,018 |
|
|
|
883 |
|
Change in assets and liabilities, net of effects of business combinations and disposals: |
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
(24,034 |
) |
|
|
(31,076 |
) |
|
|
(50,562 |
) |
|
|
(23,401 |
) |
Prepaid expenses and other current assets |
|
(8,751 |
) |
|
|
(20,242 |
) |
|
|
10,565 |
|
|
|
859 |
|
Deferred contract costs |
|
(4,778 |
) |
|
|
443 |
|
|
|
(13,155 |
) |
|
|
2,688 |
|
Accounts payable and accrued liabilities |
|
19,926 |
|
|
|
814 |
|
|
|
18,267 |
|
|
|
17,729 |
|
Accrued compensation and benefits |
|
59,290 |
|
|
|
44,262 |
|
|
|
38,247 |
|
|
|
12,650 |
|
Deferred revenue |
|
10,455 |
|
|
|
19,624 |
|
|
|
28,534 |
|
|
|
(12,123 |
) |
Income taxes |
|
21,729 |
|
|
|
16,228 |
|
|
|
32,305 |
|
|
|
(16,958 |
) |
Operating lease right-of-use assets and liabilities |
|
225 |
|
|
|
1,707 |
|
|
|
(1,906 |
) |
|
|
(2,035 |
) |
Other assets and liabilities |
|
8,292 |
|
|
|
4,997 |
|
|
|
16,643 |
|
|
|
(10,971 |
) |
Net cash provided by operating activities |
|
163,834 |
|
|
|
144,589 |
|
|
|
515,258 |
|
|
|
314,340 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||
Purchases of property and equipment and capitalized software |
|
(31,953 |
) |
|
|
(31,832 |
) |
|
|
(114,190 |
) |
|
|
(90,695 |
) |
Asset acquisition |
|
7 |
|
|
|
— |
|
|
|
(17,999 |
) |
|
|
— |
|
Proceeds from divestitures |
|
7 |
|
|
|
608 |
|
|
|
3,085 |
|
|
|
9,732 |
|
Net cash used in investing activities |
|
(31,939 |
) |
|
|
(31,224 |
) |
|
|
(129,104 |
) |
|
|
(80,963 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
||||||||
Cash dividends paid to Maximus shareholders |
|
(18,054 |
) |
|
|
(17,020 |
) |
|
|
(72,901 |
) |
|
|
(68,073 |
) |
Purchases of Maximus common stock |
|
(25,794 |
) |
|
|
— |
|
|
|
(73,069 |
) |
|
|
— |
|
Tax withholding related to RSU vesting |
|
— |
|
|
|
— |
|
|
|
(13,455 |
) |
|
|
(8,475 |
) |
Payments for contingent consideration |
|
— |
|
|
|
(2,769 |
) |
|
|
(10,977 |
) |
|
|
(9,431 |
) |
Payments for debt financing costs |
|
— |
|
|
|
— |
|
|
|
(9,724 |
) |
|
|
— |
|
Proceeds from borrowings |
|
250,000 |
|
|
|
161,901 |
|
|
|
1,100,166 |
|
|
|
844,299 |
|
Principal payments for debt |
|
(259,377 |
) |
|
|
(222,460 |
) |
|
|
(1,212,202 |
) |
|
|
(952,974 |
) |
Cash-collateralized escrow liabilities |
|
7,398 |
|
|
|
(1,601 |
) |
|
|
16,516 |
|
|
|
(56,144 |
) |
Net cash used in financing activities |
|
(45,827 |
) |
|
|
(81,949 |
) |
|
|
(275,646 |
) |
|
|
(250,798 |
) |
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
1,894 |
|
|
|
(1,018 |
) |
|
|
3,164 |
|
|
|
2,717 |
|
Net change in cash, cash equivalents, and restricted cash |
|
87,962 |
|
|
|
30,398 |
|
|
|
113,672 |
|
|
|
(14,704 |
) |
Cash, cash equivalents and restricted cash, beginning of period |
|
147,801 |
|
|
|
91,693 |
|
|
|
122,091 |
|
|
|
136,795 |
|
Cash, cash equivalents and restricted cash, end of period |
$ |
235,763 |
|
|
$ |
122,091 |
|
|
$ |
235,763 |
|
|
$ |
122,091 |
|
|
|||||||||||||||||||||||
|
For the Three Months Ended
|
|
For the Year Ended
|
||||||||||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||||||||||
|
Amount |
|
% (1) |
|
Amount |
|
% (1) |
|
Amount |
|
% (1) |
|
Amount |
|
% (1) |
||||||||
|
(dollars in thousands) |
||||||||||||||||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
$ |
675,117 |
|
|
|
|
$ |
617,404 |
|
|
|
|
$ |
2,737,244 |
|
|
|
|
$ |
2,403,606 |
|
|
|
|
|
463,555 |
|
|
|
|
|
473,827 |
|
|
|
|
|
1,911,813 |
|
|
|
|
|
1,812,069 |
|
|
|
Outside the |
|
177,198 |
|
|
|
|
|
168,722 |
|
|
|
|
|
657,140 |
|
|
|
|
|
689,053 |
|
|
|
Revenue |
$ |
1,315,870 |
|
|
|
|
$ |
1,259,953 |
|
|
|
|
$ |
5,306,197 |
|
|
|
|
$ |
4,904,728 |
|
|
|
Gross profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
$ |
159,688 |
|
|
23.7% |
|
$ |
155,373 |
|
|
25.2% |
|
$ |
665,762 |
|
|
24.3% |
|
$ |
557,886 |
|
|
23.2% |
|
|
110,290 |
|
|
23.8% |
|
|
109,389 |
|
|
23.1% |
|
|
479,787 |
|
|
25.1% |
|
|
377,541 |
|
|
20.8% |
Outside the |
|
31,717 |
|
|
17.9% |
|
|
26,132 |
|
|
15.5% |
|
|
106,103 |
|
|
16.1% |
|
|
93,181 |
|
|
13.5% |
Gross profit |
$ |
301,695 |
|
|
22.9% |
|
$ |
290,894 |
|
|
23.1% |
|
$ |
1,251,652 |
|
|
23.6% |
|
$ |
1,028,608 |
|
|
21.0% |
Selling, general, and administrative expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
$ |
84,469 |
|
|
12.5% |
|
$ |
78,606 |
|
|
12.7% |
|
$ |
332,140 |
|
|
12.1% |
|
$ |
308,197 |
|
|
12.8% |
|
|
58,773 |
|
|
12.7% |
|
|
54,198 |
|
|
11.4% |
|
|
232,805 |
|
|
12.2% |
|
|
194,991 |
|
|
10.8% |
Outside the |
|
23,149 |
|
|
13.1% |
|
|
26,375 |
|
|
15.6% |
|
|
98,398 |
|
|
15.0% |
|
|
102,311 |
|
|
14.8% |
Divestiture related charges (2) |
|
— |
|
|
NM |
|
|
2,868 |
|
|
NM |
|
|
1,018 |
|
|
NM |
|
|
3,751 |
|
|
NM |
Other (3) |
|
510 |
|
|
NM |
|
|
5,731 |
|
|
NM |
|
|
7,222 |
|
|
NM |
|
|
29,973 |
|
|
NM |
Selling, general, and administrative expenses |
$ |
166,901 |
|
|
12.7% |
|
$ |
167,778 |
|
|
13.3% |
|
$ |
671,583 |
|
|
12.7% |
|
$ |
639,223 |
|
|
13.0% |
Operating income/(loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
$ |
75,219 |
|
|
11.1% |
|
$ |
76,767 |
|
|
12.4% |
|
$ |
333,622 |
|
|
12.2% |
|
$ |
249,689 |
|
|
10.4% |
|
|
51,517 |
|
|
11.1% |
|
|
55,191 |
|
|
11.6% |
|
|
246,982 |
|
|
12.9% |
|
|
182,550 |
|
|
10.1% |
Outside the |
|
8,568 |
|
|
4.8% |
|
|
(243 |
) |
|
(0.1)% |
|
|
7,705 |
|
|
1.2% |
|
|
(9,130 |
) |
|
(1.3)% |
Amortization of intangible assets |
|
(23,038 |
) |
|
NM |
|
|
(23,992 |
) |
|
NM |
|
|
(91,570 |
) |
|
NM |
|
|
(94,591 |
) |
|
NM |
Divestiture related charges (2) |
|
— |
|
|
NM |
|
|
(2,868 |
) |
|
NM |
|
|
(1,018 |
) |
|
NM |
|
|
(3,751 |
) |
|
NM |
Other (3) |
|
(510 |
) |
|
NM |
|
|
(5,731 |
) |
|
NM |
|
|
(7,222 |
) |
|
NM |
|
|
(29,973 |
) |
|
NM |
Operating income |
$ |
111,756 |
|
|
8.5% |
|
$ |
99,124 |
|
|
7.9% |
|
$ |
488,499 |
|
|
9.2% |
|
$ |
294,794 |
|
|
6.0% |
(1) |
Percentage of respective segment revenue. Percentages not considered meaningful are marked "NM." |
(2) |
During fiscal years 2024 and 2023, we sold a number of businesses in our Outside the |
(3) |
Other includes credits and costs that are not allocated to a particular segment, including charges related to acquisitions, divestitures, and certain legal activities. For fiscal year 2023, these included charges of |
|
|||||||||||||||
|
For the Three Months Ended
|
|
For the Year Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(in thousands) |
||||||||||||||
Net cash provided by operating activities |
$ |
163,834 |
|
|
$ |
144,589 |
|
|
$ |
515,258 |
|
|
$ |
314,340 |
|
Purchases of property and equipment and capitalized software |
|
(31,953 |
) |
|
|
(31,832 |
) |
|
|
(114,190 |
) |
|
|
(90,695 |
) |
Free cash flow |
$ |
131,881 |
|
|
$ |
112,757 |
|
|
$ |
401,068 |
|
|
$ |
223,645 |
|
|
|||||||||||||||
|
For the Three Months Ended
|
|
For the Year Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(dollars in thousands, except per share data) |
||||||||||||||
Operating income |
$ |
111,756 |
|
|
$ |
99,124 |
|
|
$ |
488,499 |
|
|
$ |
294,794 |
|
Add back: Amortization of intangible assets |
|
23,038 |
|
|
|
23,992 |
|
|
|
91,570 |
|
|
|
94,591 |
|
Add back: Divestiture-related charges |
|
— |
|
|
|
2,868 |
|
|
|
1,018 |
|
|
|
3,751 |
|
Adjusted operating income excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) |
$ |
134,794 |
|
|
$ |
125,984 |
|
|
$ |
581,087 |
|
|
$ |
393,136 |
|
Adjusted operating income margin excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) |
|
10.2 |
% |
|
|
10.0 |
% |
|
|
11.0 |
% |
|
|
8.0 |
% |
|
|
|
|
|
|
|
|
||||||||
Add back: Depreciation and amortization of property, equipment, and capitalized software |
|
9,811 |
|
|
|
17,633 |
|
|
|
33,957 |
|
|
|
54,725 |
|
Adjusted EBITDA (Non-GAAP) |
$ |
144,605 |
|
|
$ |
143,617 |
|
|
$ |
615,044 |
|
|
$ |
447,861 |
|
Adjusted EBITDA margin (Non-GAAP) |
|
11.0 |
% |
|
|
11.4 |
% |
|
|
11.6 |
% |
|
|
9.1 |
% |
|
|
|
|
|
|
|
|
||||||||
Net income |
$ |
72,504 |
|
|
$ |
59,146 |
|
|
$ |
306,914 |
|
|
$ |
161,792 |
|
Add back: Amortization of intangible assets, net of tax |
|
16,973 |
|
|
|
17,682 |
|
|
|
67,481 |
|
|
|
69,714 |
|
Add back: Divestiture-related charges |
|
— |
|
|
|
2,868 |
|
|
|
1,018 |
|
|
|
3,751 |
|
Adjusted net income excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) |
$ |
89,477 |
|
|
$ |
79,696 |
|
|
$ |
375,413 |
|
|
$ |
235,257 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share |
$ |
1.19 |
|
|
$ |
0.96 |
|
|
$ |
4.99 |
|
|
$ |
2.63 |
|
Add back: Effect of amortization of intangible assets on diluted earnings per share |
|
0.27 |
|
|
|
0.28 |
|
|
|
1.10 |
|
|
|
1.14 |
|
Add back: Effect of divestiture-related charges on diluted earnings per share |
|
— |
|
|
|
0.05 |
|
|
|
0.02 |
|
|
|
0.06 |
|
Adjusted diluted earnings per share excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) |
$ |
1.46 |
|
|
$ |
1.29 |
|
|
$ |
6.11 |
|
|
$ |
3.83 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241120519885/en/
IR@maximus.com
Source: Maximus