Financhill
Buy
55

MAA Quote, Financials, Valuation and Earnings

Last price:
$167.58
Seasonality move :
3.62%
Day range:
$163.86 - $166.45
52-week range:
$123.73 - $173.38
Dividend yield:
3.57%
P/E ratio:
37.03x
P/S ratio:
8.84x
P/B ratio:
3.25x
Volume:
527.6K
Avg. volume:
819.6K
1-year change:
26.08%
Market cap:
$19.4B
Revenue:
$2.2B
EPS (TTM):
$4.48
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $423.7M $463.6M $528M $542.2M $549.8M
Revenue Growth (YoY) 1.64% 9.42% 13.89% 2.71% 1.4%
 
Cost of Revenues $302.8M $317.8M $336.4M $350.1M $373.4M
Gross Profit $120.8M $145.8M $191.5M $192.1M $176.5M
Gross Profit Margin 28.52% 31.45% 36.28% 35.43% 32.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $11.7M $14.1M $14.7M $15.2M $14.1M
Other Inc / (Exp) $18.5M $105.9M $59.3M $27.2M $54.1M
Operating Expenses $11.7M $14.1M $14.7M $15.2M $14.1M
Operating Income $109.1M $131.7M $176.8M $176.9M $162.4M
 
Net Interest Expenses $41M $39.1M $38.1M $38.6M $44.2M
EBT. Incl. Unusual Items $86.7M $198.4M $198M $165.5M $172.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $795K $7.8M -$458K $1.1M $1.8M
Net Income to Company $86.3M $190.9M $198.9M $164.9M $171.1M
 
Minority Interest in Earnings -$3M -$5.3M -$5.3M -$4.4M -$4.4M
Net Income to Common Excl Extra Items $83.3M $185.6M $193.6M $160.5M $166.6M
 
Basic EPS (Cont. Ops) $0.72 $1.60 $1.67 $1.37 $1.42
Diluted EPS (Cont. Ops) $0.72 $1.60 $1.67 $1.37 $1.42
Weighted Average Basic Share $114.2M $115.2M $115.4M $116.6M $116.8M
Weighted Average Diluted Share $114.5M $115.2M $115.6M $116.7M $116.8M
 
EBITDA $257.4M $373.3M $374.7M $345.1M $367.5M
EBIT $127.7M $237.5M $236.1M $204.1M $216.5M
 
Revenue (Reported) $423.7M $463.6M $528M $542.2M $549.8M
Operating Income (Reported) $109.1M $131.7M $176.8M $176.9M $162.4M
Operating Income (Adjusted) $127.7M $237.5M $236.1M $204.1M $216.5M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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 $4.61 $5.49 $4.71 $4.48
Diluted EPS (Cont. Ops) $2.20 $4.61 $5.49 $4.71 $4.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.8B $2B $2.1B $2.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.3B $1.4B $1.5B --
Gross Profit $517.8M $687.7M $747.5M $713.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $52.9M $58.8M $58.6M $56.5M --
Other Inc / (Exp) $255.1M $172.9M $31.2M $56.7M --
Operating Expenses $52.9M $58.8M $58.6M $56.5M --
Operating Income $464.9M $628.9M $688.9M $656.8M --
 
Net Interest Expenses $156.9M $154.7M $149.2M $168.5M --
EBT. Incl. Unusual Items $563.1M $647M $570.8M $544.9M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.6M -$6.2M $4.7M $5.2M --
Net Income to Company $550.7M $654.8M $567.8M $541.6M --
 
Minority Interest in Earnings -$16.9M -$17.3M -$15M -$14M --
Net Income to Common Excl Extra Items $533.8M $637.4M $552.8M $527.5M --
 
Basic EPS (Cont. Ops) $4.61 $5.49 $4.71 $4.48 --
Diluted EPS (Cont. Ops) $4.61 $5.49 $4.71 $4.48 --
Weighted Average Basic Share $458.9M $461.4M $466.1M $467.1M --
Weighted Average Diluted Share $459.8M $462.4M $466.6M $467.2M --
 
EBITDA $1.3B $1.3B $1.3B $1.3B --
EBIT $720M $801.7M $720.1M $713.4M --
 
Revenue (Reported) $1.8B $2B $2.1B $2.2B --
Operating Income (Reported) $464.9M $628.9M $688.9M $656.8M --
Operating Income (Adjusted) $720M $801.7M $720.1M $713.4M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $86.3M $190.9M $198.9M $164.9M $171.1M
Depreciation & Amoritzation $129.7M $135.7M $138.6M $141.1M $151.1M
Stock-Based Compensation $1.8M $3.9M $4.2M $3.4M $3.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $180.1M $216.7M $251.2M $264.9M $239.1M
 
Capital Expenditures -$62.7M $302.7M $77M $80.2M $86.5M
Cash Acquisitions -$1.9M -$2.7M -$2.7M -$9.1M -$1M
Cash From Investing -$191.6M $16.1M $9.4M -$346.7M -$173.9M
 
Dividends Paid (Ex Special Dividend) -$115.3M -$118.9M -$145.3M -$164.3M -$172.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $112M -- -- -- $347.1M
Long-Term Debt Repaid $24.1M -$336K -$358K -$330M $5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.3M -$79K -$2.7M -$19.5M -$7.1M
Cash From Financing $19.5M -$143.7M -$253M -$38.5M -$72.5M
 
Beginning Cash (CF) $27.6M $41.5M $53.6M $175.3M $64.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8M $89.1M $7.5M -$120.2M -$7.3M
Ending Cash (CF) $35.6M $130.6M $61.1M $55.1M $56.8M
 
Levered Free Cash Flow $242.7M -$86M $174.2M $184.8M $152.6M
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$34.9M $95M -$69.5M -$6M $1.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $598.4M $383.7M $762.3M $796M $775.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $550.7M $654.8M $567.8M $541.6M --
Depreciation & Amoritzation $534.4M $544M $565.9M $586.4M --
Stock-Based Compensation $16.7M $18.8M $15.7M $15.8M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $895M $1.1B $1.1B $1.1B --
 
Capital Expenditures $511.3M $296.2M $341.2M $322.4M --
Cash Acquisitions -$4.7M -$13.8M -$16.6M -$2.9M --
Cash From Investing -$253.6M -$405.2M -$775.3M -$825.5M --
 
Dividends Paid (Ex Special Dividend) -$474.1M -$543.3M -$655.4M -$690.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $594.4M -- -- $1.1B --
Long-Term Debt Repaid -$467.2M -$126.4M -$353.9M -$400M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$28.2M -$74.2M -$38.7M -$28.4M --
Cash From Financing -$546.4M -$722.8M -$367.9M -$271.1M --
 
Beginning Cash (CF) $163.5M $478.5M $556.2M $263.7M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95M -$69.5M -$6M $1.7M --
Ending Cash (CF) $258.5M $409M $550.2M $265.4M --
 
Levered Free Cash Flow $383.7M $762.3M $796M $775.9M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 31

Ajinomoto [AJINY] is down 2.15% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
69
AGX alert for Mar 31

Argan [AGX] is down 4.98% over the past day.

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

Show me the best stock