Maximus Reports Fiscal Year 2024 Second Quarter Results
Highlights for the second quarter of fiscal year 2024 include:
Maximus (NYSE: MMS), a leading provider of government services worldwide, reported financial results for the three and six months ended March 31, 2024.
Highlights for the second quarter of fiscal year 2024 include:
- Revenue increased 11.7% to $1.35 billion, compared to $1.21 billion for the prior year period. Organic growth was 12.6% and driven by expanded programs in the domestic segments and resumed Medicaid-related activities.
- Diluted earnings per share were $1.31, and adjusted diluted earnings per share were $1.57, compared to $0.52 and $0.81, respectively, for the prior year period.
- The company is raising guidance for fiscal year 2024. At the midpoints, revenue is increasing by $75 million, adjusted operating income guidance is increasing by more than $34 million, adjusted diluted earnings per share by $0.40, and free cash flow by $25 million.
- Net debt to EBITDA ratio improved to 1.7 times at March 31, 2024, compared to 2.1 times in the prior quarter.
- A quarterly cash dividend of $0.30 per share is payable on May 31, 2024, to shareholders of record on May 15, 2024.
"For the second consecutive quarter, we are able to raise guidance that reflects our confidence in the earnings power of the business," said Bruce Caswell, President and Chief Executive Officer. "We are focused on driving future growth through continued, excellent operational execution coupled with innovative technology solutions to drive long-term shareholder value."
Second Quarter Results
Revenue for the second quarter of fiscal year 2024 increased 11.7% to $1.35 billion, compared to $1.21 billion for the prior year period. Organic growth was 12.6%, driven by a combination of expanded programs in the U.S. Federal Services Segment, such as the Veterans Affairs (VA) Medical Disability Exams (MDE) contracts, as well as expanded and resumed programs in the U.S. Services Segment, such as assessment work and Medicaid-related programs, respectively.
For the second quarter of fiscal year 2024, operating margin was 9.5% and the adjusted operating margin was 11.1%. This compares to margins of 5.2% and 7.2%, respectively, for the prior year period. Diluted earnings per share were $1.31 and adjusted diluted earnings per share were $1.57. This compares to $0.52 and $0.81, respectively, for the prior year period. The strength of this quarter's earnings came from an aggregation of multiple areas across the domestic segments.
U.S. Federal Services Segment
U.S. Federal Services Segment revenue for the second quarter of fiscal year 2024 increased 20.1% to $701.7 million, compared to $584.1 million reported for the prior year period. All growth was organic and driven by volume growth on expanded programs, including the VA MDE contracts, which comprise the Veterans Evaluation Services (VES) business.
The segment operating margin for the second quarter of fiscal year 2024 was 11.9%, compared to 8.2% reported for the prior year, and results this quarter slightly beat expectations due primarily to the VA MDE contracts exceeding their production goal. The full-year fiscal 2024 margin for the U.S. Federal Services Segment is now expected to be approximately 12%.
U.S. Services Segment
U.S. Services Segment revenue for the second quarter of fiscal year 2024 increased 8.1% to $486.1 million, compared to $449.7 million reported in the prior year period. All growth was organic and driven by expanded programs, including assessment services and revenue from resumed programs related to the commencement of Medicaid redeterminations.
The segment operating margin for the second quarter of fiscal year 2024 was 14.0%, compared to 9.5% reported for the prior year, which had been impacted by the pause to Medicaid redeterminations. Results this quarter are anticipated to represent a peak for segment profitability and tied to extra volumes from performing redetermination work. The U.S. Services Segment's margin outlook across all periods in fiscal year 2024 has improved, with a full-year margin expected of approximately 13% and in the middle of the segment's 11% to 14% long-term operating margin target.
Outside the U.S. Segment
Outside the U.S. Segment revenue for the second quarter of fiscal year 2024 decreased 7.2% to $160.5 million, compared to $173.1 million reported in the prior year period. The divestiture of businesses in the prior fiscal year reduced revenue by 8.2%, currency was a benefit of 1.8%, and organic growth was flat.
The segment realized an operating profit of $0.7 million for the second quarter of fiscal year 2024, compared to an operating loss of $3.7 million in the prior year period. With some recent stability in the segment, the company remains focused this fiscal year on shaping the Outside the U.S. Segment to be aligned strategically with the rest of the business and deliver consistent profitability.
Sales and Pipeline
Year-to-date signed contract awards at March 31, 2024, totaled $568 million, and contracts pending (awarded but unsigned) totaled $797 million. The book-to-bill ratio at March 31, 2024, was 1.1x calculated on a trailing twelve-month basis.
The sales pipeline at March 31, 2024, totaled $37.8 billion, comprised of approximately $1.31 billion in proposals pending, $987 million in proposals in preparation, and $35.5 billion in opportunities tracking. New work opportunities represent approximately 75% of the total sales pipeline.
Balance Sheet and Cash Flows
At March 31, 2024, cash and cash equivalents totaled $77.4 million, and gross debt was $1.22 billion. The ratio of debt, net of allowed cash, to EBITDA for the quarter ended March 31, 2024, as calculated in accordance with the company's credit agreement, was 1.7x. This compares to 2.1x at December 31, 2023.
For the second quarter of fiscal year 2024, cash provided by operating activities totaled $130.5 million, and free cash flow was $105.2 million. DSO at March 31, 2024, were 62 days, compared with 59 days at December 31, 2023.
Subsequent to March 31, 2024, we purchased approximately 242,000 shares at a cost of $19.3 million.
On April 5, 2024, our Board of Directors declared a quarterly cash dividend of $0.30 for each share of our common stock outstanding. The dividend is payable on May 31, 2024, to shareholders of record on May 15, 2024.
Raising FY24 Guidance
Maximus is raising fiscal year 2024 guidance following second quarter results and an improved outlook for the remainder of the fiscal year. Revenue is now expected to range between $5.15 billion and $5.25 billion, representing an increase of $75 million from prior guidance at the midpoint.
Adjusted operating income is now expected to range between $540 million and $560 million, representing an increase of more than $34 million from prior guidance. Adjusted operating income excludes an estimated $89 million of expense for amortization of intangible assets and $1 million of divestiture-related charges.
Adjusted diluted earnings per share is now expected to range between $5.65 and $5.85 per share, representing an increase of $0.40 per share from prior guidance.
Free cash flow is now expected to range between $330 million and $370 million as a result of the increased earnings guidance. Interest expense is estimated to be $77 million for fiscal year 2024.
Conference Call and Webcast Information
Maximus will host a conference call tomorrow, May 9, 2024, at 9:00 a.m. ET. Shareholders are invited to submit questions for management’s consideration by emailing [email protected] up to one hour prior to the call.
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-Q.
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, operating income, 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 September 30, 2023, which was filed with the Securities and Exchange Commission (SEC) on November 16, 2023. The Company's SEC reports are accessible on maximus.com.
|
Maximus, Inc. Consolidated Statements of Operations (Unaudited) |
|||||||||||||||
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||
|
|
March 31, 2024 |
|
March 31, 2023 |
|
March 31, 2024 |
|
March 31, 2023 |
||||||||
|
|
(in thousands, except per share amounts) |
||||||||||||||
|
Revenue |
$ |
1,348,357 |
|
|
$ |
1,206,852 |
|
|
$ |
2,675,398 |
|
|
$ |
2,456,098 |
|
|
Cost of revenue |
|
1,030,768 |
|
|
|
978,249 |
|
|
|
2,057,755 |
|
|
|
1,982,748 |
|
|
Gross profit |
|
317,589 |
|
|
|
228,603 |
|
|
|
617,643 |
|
|
|
473,350 |
|
|
Selling, general, and administrative expenses |
|
168,454 |
|
|
|
142,448 |
|
|
|
337,649 |
|
|
|
288,900 |
|
|
Amortization of intangible assets |
|
21,641 |
|
|
|
23,650 |
|
|
|
44,990 |
|
|
|
47,168 |
|
|
Operating income |
|
127,494 |
|
|
|
62,505 |
|
|
|
235,004 |
|
|
|
137,282 |
|
|
Interest expense |
|
20,366 |
|
|
|
20,999 |
|
|
|
41,873 |
|
|
|
42,605 |
|
|
Other expense/(income), net |
|
(822 |
) |
|
|
(818 |
) |
|
|
(334 |
) |
|
|
(1,084 |
) |
|
Income before income taxes |
|
107,950 |
|
|
|
42,324 |
|
|
|
193,465 |
|
|
|
95,761 |
|
|
Provision for income taxes |
|
27,440 |
|
|
|
10,536 |
|
|
|
48,807 |
|
|
|
23,978 |
|
|
Net income |
$ |
80,510 |
|
|
$ |
31,788 |
|
|
$ |
144,658 |
|
|
$ |
71,783 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share: |
|
|
|
|
|
|
|
||||||||
|
Basic |
$ |
1.31 |
|
|
$ |
0.52 |
|
|
$ |
2.36 |
|
|
$ |
1.17 |
|
|
Diluted |
$ |
1.31 |
|
|
$ |
0.52 |
|
|
$ |
2.35 |
|
|
$ |
1.17 |
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
||||||||
|
Basic |
|
61,371 |
|
|
|
61,120 |
|
|
|
61,330 |
|
|
|
61,119 |
|
|
Diluted |
|
61,622 |
|
|
|
61,383 |
|
|
|
61,573 |
|
|
|
61,265 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Dividends declared per share |
$ |
0.30 |
|
|
$ |
0.28 |
|
|
$ |
0.60 |
|
|
$ |
0.56 |
|
|
Maximus, Inc. Consolidated Statements of Operations (Unaudited) |
|||||||
|
|
March 31, 2024 |
|
September 30, 2023 |
||||
|
|
(unaudited) |
|
|
||||
|
|
(in thousands) |
||||||
|
Assets: |
|
|
|
||||
|
Cash and cash equivalents |
$ |
77,370 |
|
|
$ |
65,405 |
|
|
Accounts receivable, net |
|
916,004 |
|
|
|
826,873 |
|
|
Income taxes receivable |
|
14,167 |
|
|
|
16,556 |
|
|
Prepaid expenses and other current assets |
|
110,912 |
|
|
|
146,632 |
|
|
Total current assets |
|
1,118,453 |
|
|
|
1,055,466 |
|
|
Property and equipment, net |
|
35,371 |
|
|
|
38,831 |
|
|
Capitalized software, net |
|
141,943 |
|
|
|
107,811 |
|
|
Operating lease right-of-use assets |
|
148,413 |
|
|
|
163,929 |
|
|
Goodwill |
|
1,780,158 |
|
|
|
1,779,215 |
|
|
Intangible assets, net |
|
676,909 |
|
|
|
703,648 |
|
|
Deferred contract costs, net |
|
49,102 |
|
|
|
45,372 |
|
|
Deferred compensation plan assets |
|
51,786 |
|
|
|
42,919 |
|
|
Deferred income taxes |
|
2,129 |
|
|
|
2,459 |
|
|
Other assets |
|
36,880 |
|
|
|
46,147 |
|
|
Total assets |
$ |
4,041,144 |
|
|
$ |
3,985,797 |
|
|
Liabilities and Shareholders' Equity: |
|
|
|
||||
|
Liabilities: |
|
|
|
||||
|
Accounts payable and accrued liabilities |
$ |
276,199 |
|
|
$ |
282,081 |
|
|
Accrued compensation and benefits |
|
172,601 |
|
|
|
194,251 |
|
|
Deferred revenue, current portion |
|
76,574 |
|
|
|
60,477 |
|
|
Income taxes payable |
|
15,792 |
|
|
|
451 |
|
|
Long-term debt, current portion |
|
88,517 |
|
|
|
86,844 |
|
|
Operating lease liabilities, current portion |
|
48,470 |
|
|
|
49,852 |
|
|
Other current liabilities |
|
50,563 |
|
|
|
49,058 |
|
|
Total current liabilities |
|
728,716 |
|
|
|
723,014 |
|
|
Deferred revenue, non-current portion |
|
33,374 |
|
|
|
38,849 |
|
|
Deferred income taxes |
|
192,890 |
|
|
|
203,898 |
|
|
Long-term debt, non-current portion |
|
1,121,337 |
|
|
|
1,163,149 |
|
|
Deferred compensation plan liabilities, non-current portion |
|
53,539 |
|
|
|
46,432 |
|
|
Operating lease liabilities, non-current portion |
|
112,780 |
|
|
|
129,367 |
|
|
Other liabilities |
|
9,365 |
|
|
|
13,253 |
|
|
Total liabilities |
|
2,252,001 |
|
|
|
2,317,962 |
|
|
Shareholders' equity: |
|
|
|
||||
|
Common stock, no par value; 100,000 shares authorized; 61,037 and 60,998 shares issued and outstanding as of March 31, 2024, and September 30, 2023, respectively |
|
594,387 |
|
|
|
577,898 |
|
|
Accumulated other comprehensive loss |
|
(30,149 |
) |
|
|
(27,615 |
) |
|
Retained earnings |
|
1,224,905 |
|
|
|
1,117,552 |
|
|
Total shareholders' equity |
|
1,789,143 |
|
|
|
1,667,835 |
|
|
Total liabilities and shareholders' equity |
$ |
4,041,144 |
|
|
$ |
3,985,797 |
|
|
|
|
|
|
||||
|
Maximus, Inc. Consolidated Statements of Cash Flows (Unaudited) |
|||||||||||||||
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||
|
|
March 31, 2024 |
|
March 31, 2023 |
|
March 31, 2024 |
|
March 31, 2023 |
||||||||
|
|
(in thousands) |
||||||||||||||
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||
|
Net income |
$ |
80,510 |
|
|
$ |
31,788 |
|
|
$ |
144,658 |
|
|
$ |
71,783 |
|
|
Adjustments to reconcile net income to cash flows from operations: |
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization of property, equipment, and capitalized software |
|
8,205 |
|
|
|
14,041 |
|
|
|
16,616 |
|
|
|
26,321 |
|
|
Amortization of intangible assets |
|
21,641 |
|
|
|
23,650 |
|
|
|
44,990 |
|
|
|
47,168 |
|
|
Amortization of debt issuance costs and debt discount |
|
601 |
|
|
|
601 |
|
|
|
1,202 |
|
|
|
1,635 |
|
|
Deferred income taxes |
|
(6,150 |
) |
|
|
(37 |
) |
|
|
(8,315 |
) |
|
|
(1,368 |
) |
|
Stock compensation expense |
|
8,697 |
|
|
|
9,540 |
|
|
|
18,124 |
|
|
|
13,943 |
|
|
Loss on sale of businesses |
|
— |
|
|
|
883 |
|
|
|
1,018 |
|
|
|
883 |
|
|
Change in assets and liabilities, net of effects of business combinations: |
|
|
|
|
|
|
|
||||||||
|
Accounts receivable |
|
(57,006 |
) |
|
|
263,278 |
|
|
|
(92,385 |
) |
|
|
62,529 |
|
|
Prepaid expenses and other current assets |
|
9,876 |
|
|
|
2,788 |
|
|
|
19,932 |
|
|
|
13,412 |
|
|
Deferred contract costs |
|
(2,712 |
) |
|
|
1,596 |
|
|
|
(3,600 |
) |
|
|
583 |
|
|
Accounts payable and accrued liabilities |
|
9,242 |
|
|
|
(10,003 |
) |
|
|
(6,301 |
) |
|
|
(6,361 |
) |
|
Accrued compensation and benefits |
|
56,836 |
|
|
|
39,049 |
|
|
|
(10,556 |
) |
|
|
(14,222 |
) |
|
Deferred revenue |
|
9,828 |
|
|
|
(33,111 |
) |
|
|
10,705 |
|
|
|
(18,347 |
) |
|
Income taxes |
|
(8,940 |
) |
|
|
(16,043 |
) |
|
|
13,310 |
|
|
|
(6,578 |
) |
|
Operating lease right-of-use assets and liabilities |
|
703 |
|
|
|
(1,124 |
) |
|
|
(385 |
) |
|
|
(2,072 |
) |
|
Other assets and liabilities |
|
(843 |
) |
|
|
(17,200 |
) |
|
|
3,083 |
|
|
|
(14,272 |
) |
|
Net cash provided by operating activities |
|
130,488 |
|
|
|
309,696 |
|
|
|
152,096 |
|
|
|
175,037 |
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||
|
Purchases of property and equipment and capitalized software |
|
(25,300 |
) |
|
|
(18,054 |
) |
|
|
(47,547 |
) |
|
|
(33,751 |
) |
|
Asset acquisition |
|
(18,006 |
) |
|
|
— |
|
|
|
(18,006 |
) |
|
|
— |
|
|
Proceeds from divestitures |
|
1,263 |
|
|
|
9,124 |
|
|
|
3,078 |
|
|
|
9,124 |
|
|
Net cash used in investing activities |
|
(42,043 |
) |
|
|
(8,930 |
) |
|
|
(62,475 |
) |
|
|
(24,627 |
) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
||||||||
|
Cash dividends paid to Maximus shareholders |
|
(18,309 |
) |
|
|
(17,016 |
) |
|
|
(36,608 |
) |
|
|
(34,033 |
) |
|
Tax withholding related to RSU vesting |
|
— |
|
|
|
— |
|
|
|
(13,455 |
) |
|
|
(8,475 |
) |
|
Payments for contingent consideration |
|
(5,349 |
) |
|
|
(2,626 |
) |
|
|
(8,168 |
) |
|
|
(4,041 |
) |
|
Proceeds from borrowings |
|
195,000 |
|
|
|
193,696 |
|
|
|
423,409 |
|
|
|
462,398 |
|
|
Principal payments for debt |
|
(298,129 |
) |
|
|
(469,105 |
) |
|
|
(464,787 |
) |
|
|
(530,460 |
) |
|
Cash-collateralized escrow liabilities |
|
3,918 |
|
|
|
(47,587 |
) |
|
|
5,122 |
|
|
|
(57,060 |
) |
|
Net cash used in financing activities |
|
(122,869 |
) |
|
|
(342,638 |
) |
|
|
(94,487 |
) |
|
|
(171,671 |
) |
|
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
(731 |
) |
|
|
765 |
|
|
|
1,115 |
|
|
|
3,186 |
|
|
Net change in cash, cash equivalents, and restricted cash |
|
(35,155 |
) |
|
|
(41,107 |
) |
|
|
(3,751 |
) |
|
|
(18,075 |
) |
|
Cash, cash equivalents, and restricted cash, beginning of period |
|
153,495 |
|
|
|
159,827 |
|
|
|
122,091 |
|
|
|
136,795 |
|
|
Cash, cash equivalents, and restricted cash, end of period |
$ |
118,340 |
|
|
$ |
118,720 |
|
|
$ |
118,340 |
|
|
$ |
118,720 |
|
|
Maximus, Inc. Consolidated Results of Operations by Segment (Unaudited) |
|||||||||||||||||||||||||||
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||||||||||||||
|
|
March 31, 2024 |
|
March 31, 2023 |
|
March 31, 2024 |
|
March 31, 2023 |
||||||||||||||||||||
|
|
Amount |
|
% (1) |
|
Amount |
|
% (1) |
|
Amount |
|
% (1) |
|
Amount |
|
% (1) |
||||||||||||
|
|
(dollars in thousands) |
||||||||||||||||||||||||||
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. Federal Services |
$ |
701,702 |
|
|
|
|
$ |
584,075 |
|
|
|
|
$ |
1,378,780 |
|
|
|
|
$ |
1,202,242 |
|
|
|
||||
|
U.S. Services |
|
486,115 |
|
|
|
|
|
449,703 |
|
|
|
|
|
975,960 |
|
|
|
|
|
889,181 |
|
|
|
||||
|
Outside the U.S. |
|
160,540 |
|
|
|
|
|
173,074 |
|
|
|
|
|
320,658 |
|
|
|
|
|
364,675 |
|
|
|
||||
|
Revenue |
$ |
1,348,357 |
|
|
|
|
$ |
1,206,852 |
|
|
|
|
$ |
2,675,398 |
|
|
|
|
$ |
2,456,098 |
|
|
|
||||
|
Gross profit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. Federal Services |
$ |
163,337 |
|
|
23.3 |
% |
|
$ |
122,874 |
|
|
21.0 |
% |
|
$ |
319,999 |
|
|
23.2 |
% |
|
$ |
245,568 |
|
|
20.4 |
% |
|
U.S. Services |
|
130,122 |
|
|
26.8 |
% |
|
|
86,016 |
|
|
19.1 |
% |
|
|
248,485 |
|
|
25.5 |
% |
|
|
169,614 |
|
|
19.1 |
% |
|
Outside the U.S. |
|
24,130 |
|
|
15.0 |
% |
|
|
19,713 |
|
|
11.4 |
% |
|
|
49,159 |
|
|
15.3 |
% |
|
|
58,168 |
|
|
16.0 |
% |
|
Gross profit |
$ |
317,589 |
|
|
23.6 |
% |
|
$ |
228,603 |
|
|
18.9 |
% |
|
$ |
617,643 |
|
|
23.1 |
% |
|
$ |
473,350 |
|
|
19.3 |
% |
|
Selling, general, and administrative expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. Federal Services |
$ |
79,867 |
|
|
11.4 |
% |
|
$ |
75,050 |
|
|
12.8 |
% |
|
$ |
167,722 |
|
|
12.2 |
% |
|
$ |
146,699 |
|
|
12.2 |
% |
|
U.S. Services |
|
62,201 |
|
|
12.8 |
% |
|
|
43,415 |
|
|
9.7 |
% |
|
|
114,501 |
|
|
11.7 |
% |
|
|
89,257 |
|
|
10.0 |
% |
|
Outside the U.S. |
|
23,460 |
|
|
14.6 |
% |
|
|
23,425 |
|
|
13.5 |
% |
|
|
48,601 |
|
|
15.2 |
% |
|
|
51,814 |
|
|
14.2 |
% |
|
Divestiture-related charges (2) |
|
— |
|
|
NM |
|
|
|
883 |
|
|
NM |
|
|
|
1,018 |
|
|
NM |
|
|
|
883 |
|
|
NM |
|
|
Other (3) |
|
2,926 |
|
|
NM |
|
|
|
(325 |
) |
|
NM |
|
|
|
5,807 |
|
|
NM |
|
|
|
247 |
|
|
NM |
|
|
Selling, general, and administrative expenses |
$ |
168,454 |
|
|
12.5 |
% |
|
$ |
142,448 |
|
|
11.8 |
% |
|
$ |
337,649 |
|
|
12.6 |
% |
|
$ |
288,900 |
|
|
11.8 |
% |
|
Operating income/(loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
U.S. Federal Services |
$ |
83,470 |
|
|
11.9 |
% |
|
$ |
47,824 |
|
|
8.2 |
% |
|
$ |
152,277 |
|
|
11.0 |
% |
|
$ |
98,869 |
|
|
8.2 |
% |
|
U.S. Services |
|
67,921 |
|
|
14.0 |
% |
|
|
42,601 |
|
|
9.5 |
% |
|
|
133,984 |
|
|
13.7 |
% |
|
|
80,357 |
|
|
9.0 |
% |
|
Outside the U.S. |
|
670 |
|
|
0.4 |
% |
|
|
(3,712 |
) |
|
(2.1 |
)% |
|
|
558 |
|
|
0.2 |
% |
|
|
6,354 |
|
|
1.7 |
% |
|
Amortization of intangible assets |
|
(21,641 |
) |
|
NM |
|
|
|
(23,650 |
) |
|
NM |
|
|
|
(44,990 |
) |
|
NM |
|
|
|
(47,168 |
) |
|
NM |
|
|
Divestiture-related charges (2) |
|
— |
|
|
NM |
|
|
|
(883 |
) |
|
NM |
|
|
|
(1,018 |
) |
|
NM |
|
|
|
(883 |
) |
|
NM |
|
|
Other (3) |
|
(2,926 |
) |
|
NM |
|
|
|
325 |
|
|
NM |
|
|
|
(5,807 |
) |
|
NM |
|
|
|
(247 |
) |
|
NM |
|
|
Operating income |
$ |
127,494 |
|
|
9.5 |
% |
|
$ |
62,505 |
|
|
5.2 |
% |
|
$ |
235,004 |
|
|
8.8 |
% |
|
$ |
137,282 |
|
|
5.6 |
% |
| (1) |
Percentage of respective segment revenue. Percentages not considered meaningful are marked "NM." |
|
| (2) |
We have sold businesses in both fiscal years 2023 and 2024. |
|
| (3) |
Other expenses includes credits and costs that are not allocated to a particular segment. This includes expenses incurred as part of our acquisitions, as well as potential acquisitions which have not been or may not be completed. |
|
Maximus, Inc. Consolidated Free Cash Flows - Non-GAAP (Unaudited) |
|||||||||||||||
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||
|
|
March 31, 2024 |
|
March 31, 2023 |
|
March 31, 2024 |
|
March 31, 2023 |
||||||||
|
|
(in thousands) |
||||||||||||||
|
Net cash provided by operating activities |
$ |
130,488 |
|
|
$ |
309,696 |
|
|
$ |
152,096 |
|
|
$ |
175,037 |
|
|
Purchases of property and equipment and capitalized software |
|
(25,300 |
) |
|
|
(18,054 |
) |
|
|
(47,547 |
) |
|
|
(33,751 |
) |
|
Free cash flow (Non-GAAP) |
$ |
105,188 |
|
|
$ |
291,642 |
|
|
$ |
104,549 |
|
|
$ |
141,286 |
|
|
Maximus, Inc. Non-GAAP Adjusted Results Excluding Amortization of Intangible Assets and Divestiture-Related Charges (Unaudited) |
|||||||||||||||
|
|
For the Three Months Ended |
|
For the Six Months Ended |
||||||||||||
|
|
March 31, 2024 |
|
March 31, 2023 |
|
March 31, 2024 |
|
March 31, 2023 |
||||||||
|
|
(dollars in thousands, except per share data) |
||||||||||||||
|
Operating income |
$ |
127,494 |
|
|
$ |
62,505 |
|
|
$ |
235,004 |
|
|
$ |
137,282 |
|
|
Add back: Amortization of intangible assets |
|
21,641 |
|
|
|
23,650 |
|
|
|
44,990 |
|
|
|
47,168 |
|
|
Add back: Divestiture-related charges |
|
— |
|
|
|
883 |
|
|
|
1,018 |
|
|
|
883 |
|
|
Adjusted operating income excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) |
$ |
149,135 |
|
|
$ |
87,038 |
|
|
$ |
281,012 |
|
|
$ |
185,333 |
|
|
Adjusted operating income margin excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) |
|
11.1 |
% |
|
|
7.2 |
% |
|
|
10.5 |
% |
|
|
7.5 |
% |
|
|
|
|
|
|
|
|
|
||||||||
|
Net income |
$ |
80,510 |
|
|
$ |
31,788 |
|
|
$ |
144,658 |
|
|
$ |
71,783 |
|
|
Add back: Amortization of intangible assets, net of tax |
|
15,949 |
|
|
|
17,446 |
|
|
|
33,158 |
|
|
|
34,806 |
|
|
Add back: Divestiture-related charges |
|
— |
|
|
|
883 |
|
|
|
1,018 |
|
|
|
883 |
|
|
Adjusted net income excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) |
$ |
96,459 |
|
|
$ |
50,117 |
|
|
$ |
178,834 |
|
|
$ |
107,472 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per share |
$ |
1.31 |
|
|
$ |
0.52 |
|
|
$ |
2.35 |
|
|
$ |
1.17 |
|
|
Add back: Effect of amortization of intangible assets on diluted earnings per share |
|
0.26 |
|
|
|
0.28 |
|
|
|
0.53 |
|
|
|
0.57 |
|
|
Add back: Effect of divestiture-related charges on diluted earnings per share |
|
— |
|
|
|
0.01 |
|
|
|
0.02 |
|
|
|
0.01 |
|
|
Adjusted diluted earnings per share excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) |
$ |
1.57 |
|
|
$ |
0.81 |
|
|
$ |
2.90 |
|
|
$ |
1.75 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240508587231/en/