Financhill
Sell
33

MAA Quote, Financials, Valuation and Earnings

Last price:
$153.65
Seasonality move :
2.05%
Day range:
$150.08 - $154.45
52-week range:
$121.51 - $167.39
Dividend yield:
3.83%
P/E ratio:
34.63x
P/S ratio:
8.20x
P/B ratio:
3.00x
Volume:
2.2M
Avg. volume:
685.6K
1-year change:
16.1%
Market cap:
$17.9B
Revenue:
$2.1B
EPS (TTM):
$4.43
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.6B $1.7B $1.8B $2B $2.1B
Revenue Growth (YoY) 4.43% 2.25% 5.97% 13.6% 6.37%
 
Cost of Revenues $1.2B $1.2B $1.3B $1.3B $1.4B
Gross Profit $476.3M $474.4M $517.8M $687.7M $747.5M
Gross Profit Margin 29.03% 28.27% 29.12% 34.05% 34.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43.8M $46.9M $52.9M $58.8M $58.6M
Other Inc / (Exp) $116M $5.9M $255.1M $172.9M $31.2M
Operating Expenses $43.8M $46.9M $52.9M $58.8M $58.6M
Operating Income $432.5M $427.5M $464.9M $628.9M $688.9M
 
Net Interest Expenses $179.8M $167.6M $156.9M $154.7M $149.2M
EBT. Incl. Unusual Items $368.7M $265.8M $563.1M $647M $570.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.7M $3.3M $13.6M -$6.2M $4.7M
Net Income to Company $366.6M $264M $550.7M $654.8M $567.8M
 
Minority Interest in Earnings -$12.8M -$9.1M -$16.9M -$17.3M -$15M
Net Income to Common Excl Extra Items $353.8M $255M $533.8M $637.4M $552.8M
 
Basic EPS (Cont. Ops) $3.07 $2.20 $4.62 $5.49 $4.71
Diluted EPS (Cont. Ops) $3.07 $2.19 $4.61 $5.48 $4.71
Weighted Average Basic Share $117.9M $114.2M $114.7M $115.3M $116.5M
Weighted Average Diluted Share $118.2M $114.5M $114.7M $115.6M $116.6M
 
EBITDA $1B $945.1M $1.3B $1.3B $1.3B
EBIT $548.5M $433.4M $720M $801.7M $720.1M
 
Revenue (Reported) $1.6B $1.7B $1.8B $2B $2.1B
Operating Income (Reported) $432.5M $427.5M $464.9M $628.9M $688.9M
Operating Income (Adjusted) $548.5M $433.4M $720M $801.7M $720.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $423.2M $452.6M $520.8M $542M $551.1M
Revenue Growth (YoY) 1.82% 6.94% 15.07% 4.08% 1.68%
 
Cost of Revenues $310.2M $321.3M $344.6M $362.2M $375.5M
Gross Profit $113M $131.3M $176.2M $179.8M $175.6M
Gross Profit Margin 26.71% 29.01% 33.84% 33.17% 31.86%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.4M $12.7M $12.2M $13.5M $12.7M
Other Inc / (Exp) $1.6M $10.2M -$1.3M -$16.6M -$1.7M
Operating Expenses $11.4M $12.7M $12.2M $13.5M $12.7M
Operating Income $101.7M $118.6M $164M $166.3M $162.9M
 
Net Interest Expenses $41M $39.2M $38.6M $36.7M $42.7M
EBT. Incl. Unusual Items $62.3M $89.6M $124.1M $113.1M $118.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $665K $2.8M -$1.3M -$209K $670K
Net Income to Company $62M $87M $125.7M $113.7M $118.2M
 
Minority Interest in Earnings -$2.1M -$2.6M -$3.4M -$3M -$3M
Net Income to Common Excl Extra Items $59.9M $84.5M $122.3M $110.7M $115.2M
 
Basic EPS (Cont. Ops) $0.52 $0.73 $1.05 $0.94 $0.98
Diluted EPS (Cont. Ops) $0.52 $0.73 $1.05 $0.94 $0.98
Weighted Average Basic Share $114.2M $114.9M $115.4M $116.6M $116.8M
Weighted Average Diluted Share $114.5M $115.2M $115.6M $116.7M $116.8M
 
EBITDA $231.1M $263.6M $299.8M $296.6M $308.1M
EBIT $103.3M $128.8M $162.7M $149.7M $161.2M
 
Revenue (Reported) $423.2M $452.6M $520.8M $542M $551.1M
Operating Income (Reported) $101.7M $118.6M $164M $166.3M $162.9M
Operating Income (Adjusted) $103.3M $128.8M $162.7M $149.7M $161.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $1.7B $2B $2.1B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.2B $1.3B $1.4B $1.5B
Gross Profit $481.3M $492.8M $642M $746.9M $728.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $46.1M $50.4M $58.2M $58.1M $57.7M
Other Inc / (Exp) $69.6M $167.8M $219.4M $63.3M $29.8M
Operating Expenses $46.1M $50.4M $58.2M $58.1M $57.7M
Operating Income $435.3M $442.4M $583.8M $688.8M $671.2M
 
Net Interest Expenses $170.3M $158.7M $155.8M $148.7M $162.9M
EBT. Incl. Unusual Items $334.6M $451.5M $647.4M $603.4M $538.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.4M $6.6M $2M $3.1M $4.6M
Net Income to Company $332.8M $446.1M $646.8M $601.9M $535.4M
 
Minority Interest in Earnings -$11.6M -$14.6M -$17.3M -$15.9M -$14M
Net Income to Common Excl Extra Items $321.2M $431.5M $629.5M $586M $521.4M
 
Basic EPS (Cont. Ops) $2.78 $3.73 $5.42 $5.01 $4.43
Diluted EPS (Cont. Ops) $2.78 $3.73 $5.42 $5.01 $4.43
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1B $1.1B $1.3B $1.3B $1.3B
EBIT $504.9M $610.2M $803.1M $752.1M $701M
 
Revenue (Reported) $1.7B $1.7B $2B $2.1B $2.2B
Operating Income (Reported) $435.3M $442.4M $583.8M $688.8M $671.2M
Operating Income (Adjusted) $504.9M $610.2M $803.1M $752.1M $701M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.3B $1.5B $1.6B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $900.8M $942.5M $995.7M $1.1B $1.1B
Gross Profit $353.5M $372M $496.2M $555.4M $536.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $35.2M $38.8M $44.1M $43.3M $42.4M
Other Inc / (Exp) -$12.7M $149.3M $113.5M $4M $2.6M
Operating Expenses $35.2M $38.8M $44.1M $43.3M $42.4M
Operating Income $318.4M $333.2M $452.1M $512M $494.4M
 
Net Interest Expenses $126.6M $117.8M $116.7M $110.7M $124.4M
EBT. Incl. Unusual Items $179.1M $364.7M $449M $405.3M $372.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.5M $5.8M -$5.8M $3.6M $3.5M
Net Income to Company $177.7M $359.8M $455.8M $403M $370.5M
 
Minority Interest in Earnings -$6.1M -$11.6M -$12M -$10.6M -$9.6M
Net Income to Common Excl Extra Items $171.6M $348.2M $443.8M $392.3M $360.9M
 
Basic EPS (Cont. Ops) $1.48 $3.01 $3.82 $3.34 $3.06
Diluted EPS (Cont. Ops) $1.48 $3.01 $3.82 $3.34 $3.06
Weighted Average Basic Share $342.5M $343.7M $346M $349.4M $350.3M
Weighted Average Diluted Share $343.4M $344.6M $346.8M $349.8M $350.4M
 
EBITDA $687.6M $881.2M $971M $940.8M $932.3M
EBIT $305.7M $482.5M $565.6M $516M $496.9M
 
Revenue (Reported) $1.3B $1.3B $1.5B $1.6B $1.6B
Operating Income (Reported) $318.4M $333.2M $452.1M $512M $494.4M
Operating Income (Adjusted) $305.7M $482.5M $565.6M $516M $496.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $20.5M $25.2M $54.3M $38.7M $41.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $70.5M $35.6M $130.6M $61.1M $55.1M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $43.7M $43.3M $42.8M $42.3M $42M
Goodwill -- -- -- -- --
Other Intangibles $2.6M $1.3M -- -- --
Other Long-Term Assets $170.2M $190.8M $255.7M $193.9M $245.5M
Total Assets $11.2B $11.2B $11.3B $11.2B $11.5B
 
Accounts Payable -- -- -- $102M $94.5M
Accrued Expenses $472.3M $528.3M $584.4M $69.3M $71.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $542.3M $700.3M $584.4M $558M $1.1B
 
Long-Term Debt $4.4B $4.4B $4.5B $4.4B $4B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $5.1B $5.1B $5B $5.2B
 
Common Stock $15.3M $16.5M $31.3M $21.8M $20.3M
Other Common Equity Adj -$13.2M -$12.1M -$11.1M -$10.1M -$8.8M
Common Equity $6.1B $5.9B $6B $6B $6.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $220.9M $216.8M $188.7M $184.7M $185.9M
Total Equity $6.3B $6.1B $6.2B $6.2B $6.3B
 
Total Liabilities and Equity $11.2B $11.2B $11.3B $11.2B $11.5B
Cash and Short Terms $20.5M $25.2M $54.3M $38.7M $41.3M
Total Debt $4.5B $4.6B $4.5B $4.4B $4.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $18.4M $29.8M $39M $161.9M $50.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $27.6M $84M $120.1M $175.3M $79.4M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $43.5M $42.8M $42.4M $42.3M $41.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $172.7M $237.2M $215.3M $215.8M $237.5M
Total Assets $11.1B $11.3B $11.3B $11.4B $11.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $570M $598.6M $647.2M $666.4M $726.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $570M $623.6M $772.2M $666.4M $1.2B
 
Long-Term Debt $4.4B $4.5B $4.4B $4.4B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.1B $5.2B $5.1B $5.6B
 
Common Stock $15M $25.5M $21.3M $19.2M $23.7M
Other Common Equity Adj -$12.4M -$11.4M -$10.3M -$9.2M -$7.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $215.2M $193.2M $184M $187M $182.9M
Total Equity $6.1B $6.1B $6.2B $6.3B $6.2B
 
Total Liabilities and Equity $11.1B $11.3B $11.3B $11.4B $11.8B
Cash and Short Terms $18.4M $29.8M $39M $161.9M $50.2M
Total Debt $4.4B $4.5B $4.5B $4.4B $4.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $366.6M $264M $550.7M $654.8M $567.8M
Depreciation & Amoritzation $497.8M $511.7M $534.4M $544M $565.9M
Stock-Based Compensation $13.7M $14.3M $16.7M $18.8M $15.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $781.4M $823.9M $895M $1.1B $1.1B
 
Capital Expenditures $190.2M $225.5M $511.3M $468.3M $539.4M
Cash Acquisitions -$5.4M -$5.3M -$4.7M -$13.8M -$16.6M
Cash From Investing -$238.3M -$484.7M -$253.6M -$405.2M -$775.3M
 
Dividends Paid (Ex Special Dividend) -$441.4M -$461M -$474.1M -$543.3M -$655.4M
Special Dividend Paid
Long-Term Debt Issued $1.7B $804.6M $594.4M -- --
Long-Term Debt Repaid -$1.8B -$696.1M -$467.2M -$126.4M -$353.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.5M -$21.6M -$28.2M -$74.2M -$38.7M
Cash From Financing -$524.3M -$374.1M -$546.4M -$722.8M -$367.9M
 
Beginning Cash (CF) $51.7M $70.5M $35.6M $130.6M $61.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.9M -$34.9M $95M -$69.5M -$6M
Ending Cash (CF) $70.5M $35.6M $130.6M $61.1M $55.1M
 
Levered Free Cash Flow $591.2M $598.4M $383.7M $590.2M $597.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $62M $87M $125.7M $113.7M $118.2M
Depreciation & Amoritzation $127.8M $134.8M $137M $146.9M $146.9M
Stock-Based Compensation $4.4M $3.6M $3.9M $3.5M $3.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $254.3M $280.9M $343.4M $318.2M $309.5M
 
Capital Expenditures $96.3M $80.6M $86.4M $86.7M $94.1M
Cash Acquisitions -$1.7M -$857K -$1.8M -$1.9M -$750K
Cash From Investing -$95.3M -$137.1M -$356.8M -$135.7M -$321.8M
 
Dividends Paid (Ex Special Dividend) -$115.3M -$118.7M -$145.2M -$164.3M -$172.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $492.6M $486.4M -- -- --
Long-Term Debt Repaid -$536.7M -$347.3M -$125.4M -$3.1M $174M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.5M -$18.7M -$9.5M -$3.8M -$1.9M
Cash From Financing -$167M -$145.3M -$154.7M -$170.8M -$217K
 
Beginning Cash (CF) $35.6M $43M $221.7M $163.7M $76.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8M -$1.5M -$168.1M $11.6M -$12.4M
Ending Cash (CF) $27.6M $41.5M $53.6M $175.3M $64.1M
 
Levered Free Cash Flow $157.9M $200.3M $257M $231.4M $215.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $332.8M $446.1M $646.8M $601.9M $535.4M
Depreciation & Amoritzation $507.5M $528.4M $541.1M $563.4M $576.4M
Stock-Based Compensation $14.6M $14.6M $18.5M $16.5M $15.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $803.8M $858.3M $1B $1.1B $1.1B
 
Capital Expenditures $258.7M $145.9M $521.9M $510.1M $514.2M
Cash Acquisitions -$4.3M -$3.9M -$13.8M -$10.3M -$11M
Cash From Investing -$300.7M -$461.2M -$398.5M -$419.2M -$998.3M
 
Dividends Paid (Ex Special Dividend) -$456.2M -$470.4M -$517M -$636.4M -$682.1M
Special Dividend Paid
Long-Term Debt Issued $861.9M $706.4M -- -- $744.6M
Long-Term Debt Repaid -$909.2M -$442.7M -$126.4M -$24.2M -$735M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$14.6M -$29.4M -$71.5M -$21.9M -$40.8M
Cash From Financing -$518.1M -$383.1M -$613.5M -$582.5M -$237.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.1M $13.9M $12M $121.8M -$111.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $545.1M $712.4M $502.1M $613.3M $609.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $177.7M $359.8M $455.8M $403M $370.5M
Depreciation & Amoritzation $381.9M $398.7M $405.4M $424.8M $435.3M
Stock-Based Compensation $12.5M $12.8M $14.6M $12.3M $12.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $643.9M $678.3M $807.3M $872.3M $859.2M
 
Capital Expenditures $288.2M $208.6M $219.2M $261.1M $235.9M
Cash Acquisitions -$3.5M -$2M -$11.1M -$7.5M -$1.9M
Cash From Investing -$293.2M -$269.7M -$414.6M -$428.5M -$651.6M
 
Dividends Paid (Ex Special Dividend) -$345.7M -$355.2M -$398M -$491.1M -$517.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $692.6M $594.4M -- -- $744.6M
Long-Term Debt Repaid -$720.2M -$466.8M -$126M -$23.9M -$405M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$20.3M -$28.1M -$71.4M -$19.2M -$21.3M
Cash From Financing -$393.7M -$402.7M -$469.7M -$329.4M -$198.6M
 
Beginning Cash (CF) $155.2M $122M $424.9M $380.8M $199.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$43M $5.9M -$77M $114.3M $9M
Ending Cash (CF) $112.2M $127.9M $347.9M $495.1M $208.6M
 
Levered Free Cash Flow $355.7M $469.7M $588.1M $611.2M $623.3M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock