Financhill
Buy
59

MAA Quote, Financials, Valuation and Earnings

Last price:
$162.97
Seasonality move :
2.45%
Day range:
$160.90 - $163.59
52-week range:
$126.77 - $173.38
Dividend yield:
3.66%
P/E ratio:
33.96x
P/S ratio:
8.67x
P/B ratio:
3.19x
Volume:
632.9K
Avg. volume:
1M
1-year change:
19.57%
Market cap:
$19.1B
Revenue:
$2.2B
EPS (TTM):
$4.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $1.8B $2B $2.1B $2.2B
Revenue Growth (YoY) 2.25% 5.97% 13.6% 6.37% 1.98%
 
Cost of Revenues $1.2B $1.3B $1.3B $1.4B $1.5B
Gross Profit $474.4M $517.8M $687.7M $747.5M $713.3M
Gross Profit Margin 28.27% 29.12% 34.05% 34.79% 32.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.9M $52.9M $58.8M $58.6M $56.5M
Other Inc / (Exp) $5.9M $255.1M $172.9M $31.2M $56.7M
Operating Expenses $46.9M $52.9M $58.8M $58.6M $56.5M
Operating Income $427.5M $464.9M $628.9M $688.9M $656.8M
 
Net Interest Expenses $167.6M $156.9M $154.7M $149.2M $168.5M
EBT. Incl. Unusual Items $265.8M $563.1M $647M $570.8M $544.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $13.6M -$6.2M $4.7M $5.2M
Net Income to Company $264M $550.7M $654.8M $567.8M $541.6M
 
Minority Interest in Earnings -$9.1M -$16.9M -$17.3M -$15M -$14M
Net Income to Common Excl Extra Items $255M $533.8M $637.4M $552.8M $527.5M
 
Basic EPS (Cont. Ops) $2.20 $4.62 $5.49 $4.71 $4.49
Diluted EPS (Cont. Ops) $2.19 $4.61 $5.48 $4.71 $4.49
Weighted Average Basic Share $114.2M $114.7M $115.3M $116.5M $116.8M
Weighted Average Diluted Share $114.5M $114.7M $115.6M $116.6M $116.8M
 
EBITDA $945.1M $1.3B $1.3B $1.3B $1.3B
EBIT $433.4M $720M $801.7M $720.1M $713.4M
 
Revenue (Reported) $1.7B $1.8B $2B $2.1B $2.2B
Operating Income (Reported) $427.5M $464.9M $628.9M $688.9M $656.8M
Operating Income (Adjusted) $433.4M $720M $801.7M $720.1M $713.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $425M $476.1M $529M $543.6M $549.3M
Revenue Growth (YoY) 1.65% 12.02% 11.12% 2.76% 1.04%
 
Cost of Revenues $306.9M $319.7M $339.2M $360.8M $374.3M
Gross Profit $118.1M $156.4M $189.8M $182.8M $175M
Gross Profit Margin 27.79% 32.85% 35.88% 33.63% 31.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13M $16.3M $15.9M $17M $15.6M
Other Inc / (Exp) -$15.9M $10.8M $3.5M $23.5M $72.7M
Operating Expenses $13M $16.3M $15.9M $17M $15.6M
Operating Income $105.1M $140.1M $173.9M $165.8M $159.4M
 
Net Interest Expenses $39.7M $39.1M $37.3M $40.4M $45.2M
EBT. Incl. Unusual Items $49.5M $111.8M $140.1M $148.9M $187M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $999K -$1.4M $944K $1.8M $1M
Net Income to Company $48.9M $113.6M $139.6M $147.6M $186.4M
 
Minority Interest in Earnings -$1.7M -$2.8M -$3.7M -$3.9M -$4.7M
Net Income to Common Excl Extra Items $47.2M $110.8M $135.9M $143.7M $181.7M
 
Basic EPS (Cont. Ops) $0.40 $0.95 $1.16 $1.22 $1.55
Diluted EPS (Cont. Ops) $0.40 $0.95 $1.16 $1.22 $1.54
Weighted Average Basic Share $114.3M $115.3M $116.2M $116.7M $116.8M
Weighted Average Diluted Share $114.6M $115.7M $116.4M $116.8M $117.1M
 
EBITDA $221M $284.9M $316.2M $332.5M $384.7M
EBIT $89.2M $150.9M $177.4M $189.3M $232.1M
 
Revenue (Reported) $425M $476.1M $529M $543.6M $549.3M
Operating Income (Reported) $105.1M $140.1M $173.9M $165.8M $159.4M
Operating Income (Adjusted) $89.2M $150.9M $177.4M $189.3M $232.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.7B $1.8B $2.1B $2.2B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.3B $1.4B $1.4B $1.5B
Gross Profit $468.6M $556M $721.1M $740.5M $705.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.6M $56.2M $58.4M $59.7M $55.1M
Other Inc / (Exp) $18.9M $281.9M $165.6M $51.2M $105.9M
Operating Expenses $46.6M $56.2M $58.4M $59.7M $55.1M
Operating Income $422M $499.8M $662.7M $680.8M $650.4M
 
Net Interest Expenses $163.8M $156.3M $152.9M $152.3M $173.3M
EBT. Incl. Unusual Items $277.2M $625.4M $675.4M $579.6M $582.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $11.2M -$3.8M $5.6M $4.5M
Net Income to Company $274.9M $615.4M $680.8M $575.9M $580.4M
 
Minority Interest in Earnings -$9.4M -$18M -$18.2M -$15.2M -$14.9M
Net Income to Common Excl Extra Items $265.5M $597.4M $662.5M $560.6M $565.5M
 
Basic EPS (Cont. Ops) $2.29 $5.16 $5.70 $4.77 $4.81
Diluted EPS (Cont. Ops) $2.29 $5.16 $5.70 $4.77 $4.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $957.8M $1.3B $1.4B $1.3B $1.4B
EBIT $440.9M $781.7M $828.3M $731.9M $756.3M
 
Revenue (Reported) $1.7B $1.8B $2.1B $2.2B $2.2B
Operating Income (Reported) $422M $499.8M $662.7M $680.8M $650.4M
Operating Income (Adjusted) $440.9M $781.7M $828.3M $731.9M $756.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $425M $476.1M $529M $543.6M $549.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $306.9M $319.7M $339.2M $360.8M $374.3M
Gross Profit $118.1M $156.4M $189.8M $182.8M $175M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13M $16.3M $15.9M $17M $15.6M
Other Inc / (Exp) -$15.9M $10.8M $3.5M $23.5M $72.7M
Operating Expenses $13M $16.3M $15.9M $17M $15.6M
Operating Income $105.1M $140.1M $173.9M $165.8M $159.4M
 
Net Interest Expenses $39.7M $39.1M $37.3M $40.4M $45.2M
EBT. Incl. Unusual Items $49.5M $111.8M $140.1M $148.9M $187M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $999K -$1.4M $944K $1.8M $1M
Net Income to Company $48.9M $113.6M $139.6M $147.6M $186.4M
 
Minority Interest in Earnings -$1.7M -$2.8M -$3.7M -$3.9M -$4.7M
Net Income to Common Excl Extra Items $47.2M $110.8M $135.9M $143.7M $181.7M
 
Basic EPS (Cont. Ops) $0.40 $0.95 $1.16 $1.22 $1.55
Diluted EPS (Cont. Ops) $0.40 $0.95 $1.16 $1.22 $1.54
Weighted Average Basic Share $114.3M $115.3M $116.2M $116.7M $116.8M
Weighted Average Diluted Share $114.6M $115.7M $116.4M $116.8M $117.1M
 
EBITDA $221M $284.9M $316.2M $332.5M $384.7M
EBIT $89.2M $150.9M $177.4M $189.3M $232.1M
 
Revenue (Reported) $425M $476.1M $529M $543.6M $549.3M
Operating Income (Reported) $105.1M $140.1M $173.9M $165.8M $159.4M
Operating Income (Adjusted) $89.2M $150.9M $177.4M $189.3M $232.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.2M $54.3M $38.7M $41.3M $43M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $35.6M $130.6M $61.1M $55.1M $64.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $43.3M $42.8M $42.3M $42M $41.7M
Goodwill -- -- -- -- --
Other Intangibles $1.3M -- -- -- --
Other Long-Term Assets $190.8M $255.7M $193.9M $245.5M $232.4M
Total Assets $11.2B $11.3B $11.2B $11.5B $11.8B
 
Accounts Payable -- -- $102M $94.5M $124.8M
Accrued Expenses $528.3M $584.4M $69.3M $71.4M $95.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $700.3M $584.4M $558M $1.1B $856.7M
 
Long-Term Debt $4.4B $4.5B $4.4B $4B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $5.1B $5B $5.2B $5.7B
 
Common Stock $16.5M $31.3M $21.8M $20.3M $23.4M
Other Common Equity Adj -$12.1M -$11.1M -$10.1M -$8.8M -$6.9M
Common Equity $5.9B $6B $6B $6.1B $6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $216.8M $188.7M $184.7M $185.9M $183.3M
Total Equity $6.1B $6.2B $6.2B $6.3B $6.1B
 
Total Liabilities and Equity $11.2B $11.3B $11.2B $11.5B $11.8B
Cash and Short Terms $25.2M $54.3M $38.7M $41.3M $43M
Total Debt $4.6B $4.5B $4.4B $4.5B $5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $32.6M $60.4M $142.4M $54.6M $55.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $43.4M $72.6M $156M $68.1M $69.5M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $43.2M $42.7M $42.3M $41.9M $41.8M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $188M $253M $196.6M $258.4M $236.6M
Total Assets $11.2B $11.2B $11.4B $11.5B $11.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $497.4M $531.4M $566.1M $569.8M $611.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $882.4M $551.4M $566.1M $804.8M $921.9M
 
Long-Term Debt $4.3B $4.5B $4.4B $4.4B $4.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.2B $5.1B $5B $5.2B $5.7B
 
Common Stock $19M $28M $20.8M $20.3M $25.6M
Other Common Equity Adj -$11.9M -$10.9M -$9.8M -$8.3M -$6.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $214.8M $183.4M $187.6M $184.9M $183.8M
Total Equity $6B $6.1B $6.4B $6.3B $6.2B
 
Total Liabilities and Equity $11.2B $11.2B $11.4B $11.5B $11.8B
Cash and Short Terms $32.6M $60.4M $142.4M $54.6M $55.8M
Total Debt $4.7B $4.5B $4.4B $4.6B $5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $264M $550.7M $654.8M $567.8M $541.6M
Depreciation & Amoritzation $511.7M $534.4M $544M $565.9M $586.4M
Stock-Based Compensation $14.3M $16.7M $18.8M $15.7M $15.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $823.9M $895M $1.1B $1.1B $1.1B
 
Capital Expenditures $225.5M $511.3M $296.2M $341.2M $322.4M
Cash Acquisitions -$5.3M -$4.7M -$13.8M -$16.6M -$2.9M
Cash From Investing -$484.7M -$253.6M -$405.2M -$775.3M -$825.5M
 
Dividends Paid (Ex Special Dividend) -$461M -$474.1M -$543.3M -$655.4M -$690.6M
Special Dividend Paid
Long-Term Debt Issued $804.6M $594.4M -- -- $1.1B
Long-Term Debt Repaid -$696.1M -$467.2M -$126.4M -$353.9M -$400M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$21.6M -$28.2M -$74.2M -$38.7M -$28.4M
Cash From Financing -$374.1M -$546.4M -$722.8M -$367.9M -$271.1M
 
Beginning Cash (CF) $70.5M $35.6M $130.6M $61.1M $55.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34.9M $95M -$69.5M -$6M $1.7M
Ending Cash (CF) $35.6M $130.6M $61.1M $55.1M $56.8M
 
Levered Free Cash Flow $598.4M $383.7M $762.3M $796M $775.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $48.9M $113.6M $139.6M $147.6M $186.4M
Depreciation & Amoritzation $131.8M $134M $138.8M $143.3M $152.5M
Stock-Based Compensation $5.4M $6.6M $5.6M $5.9M $5.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $148.1M $179.6M $218.3M $200.3M $196.6M
 
Capital Expenditures $49.2M $38.2M $75.6M $52.1M $72.6M
Cash Acquisitions -- -$7.5M -$1.3M -$750K -$3.7M
Cash From Investing -$112.5M -$83.5M -$138.4M -$93M -$61.4M
 
Dividends Paid (Ex Special Dividend) -$118.2M -$126.4M -$162.6M -$172.5M -$178M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $213M -- -- $346.6M --
Long-Term Debt Repaid -$119.2M -$343K -$20.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5M -$47.5M -$6.1M -$8.6M -$4.9M
Cash From Financing -$27.9M -$154.1M $15M -$94.3M -$122.5M
 
Beginning Cash (CF) $35.6M $130.6M $61.1M $55.1M $56.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.8M -$58M $94.9M $13M $12.7M
Ending Cash (CF) $43.4M $72.6M $156M $68.1M $69.5M
 
Levered Free Cash Flow $98.9M $141.4M $142.7M $148.2M $124M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $274.9M $615.4M $680.8M $575.9M $580.4M
Depreciation & Amoritzation $516.8M $536.6M $548.8M $570.4M $595.7M
Stock-Based Compensation $14.4M $17.9M $17.7M $16M $15.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $811.5M $926.5M $1.1B $1.1B $1.1B
 
Capital Expenditures $190.1M $500.3M $333.6M $317.7M $342.9M
Cash Acquisitions -$4.4M -$12.2M -$7.6M -$16.1M -$5.8M
Cash From Investing -$507.2M -$224.6M -$460.1M -$729.9M -$793.9M
 
Dividends Paid (Ex Special Dividend) -$464M -$482.3M -$579.5M -$665.3M -$696.1M
Special Dividend Paid
Long-Term Debt Issued $887.6M -- -- $346.6M $745.1M
Long-Term Debt Repaid -$713.5M -$348.3M -$146.4M -$593.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19.9M -$72.2M -$32.7M -$41.3M -$24.6M
Cash From Financing -$309.9M -$672.6M -$553.7M -$477.2M -$299.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.7M $29.2M $83.4M -$87.9M $1.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $621.3M $426.2M $763.6M $801.4M $751.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $48.9M $113.6M $139.6M $147.6M $186.4M
Depreciation & Amoritzation $131.8M $134M $138.8M $143.3M $152.5M
Stock-Based Compensation $5.4M $6.6M $5.6M $5.9M $5.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $148.1M $179.6M $218.3M $200.3M $196.6M
 
Capital Expenditures $49.2M $38.2M $75.6M $52.1M $72.6M
Cash Acquisitions -- -$7.5M -$1.3M -$750K -$3.7M
Cash From Investing -$112.5M -$83.5M -$138.4M -$93M -$61.4M
 
Dividends Paid (Ex Special Dividend) -$118.2M -$126.4M -$162.6M -$172.5M -$178M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $213M -- -- $346.6M --
Long-Term Debt Repaid -$119.2M -$343K -$20.4M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5M -$47.5M -$6.1M -$8.6M -$4.9M
Cash From Financing -$27.9M -$154.1M $15M -$94.3M -$122.5M
 
Beginning Cash (CF) $35.6M $130.6M $61.1M $55.1M $56.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.8M -$58M $94.9M $13M $12.7M
Ending Cash (CF) $43.4M $72.6M $156M $68.1M $69.5M
 
Levered Free Cash Flow $98.9M $141.4M $142.7M $148.2M $124M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock