Maximus Reports Fourth Quarter and Full Year Results for Fiscal Year 2025
Delivers margin expansion, strong cash generation, and establishes fiscal year 2026 guidance
TYSONS, Va.--(BUSINESS WIRE)-- Maximus (NYSE: MMS), a leading provider of government services, reported financial results for the three months and year ended September 30, 2025.
Highlights for fiscal year 2025 include:
-
Full year revenue increased
2.4% to , compared to$5.43 billion for the prior year. Organic growth was$5.31 billion 3.9% and driven by high demand for clinical services within theU.S. Federal Services Segment. -
Full year operating margin was
9.7% and the adjusted EBITDA margin was12.9% , reflecting year-over-year margin expansion. Full year diluted earnings per share were , and adjusted diluted earnings per share were$5.51 .$7.36 -
Full year cash flows from operating activities totaled
, and free cash flow was$429 million . Purchases of Maximus common stock totaled 5.8 million shares for$366 million during the full year. The leverage ratio at September 30, 2025, was 1.5x, as calculated in accordance with our credit agreement.$457 million -
A quarterly cash dividend of
per share payable on December 1, 2025, to shareholders of record on November 14, 2025.$0.30
"Fiscal 2025 was a year of significant achievement for Maximus, as our teams skillfully navigated shifting priorities, seized opportunities to step up for our customers, and ultimately delivered revenue growth and profitability well above our expectations at the beginning of the fiscal year," said Bruce Caswell, President and Chief Executive Officer. "Our performance underscores the essential nature of the services we provide, and the trust customers place in us to deliver meaningful outcomes."
Caswell continued, "For fiscal 2026, Maximus is prioritizing expansion in
Consolidated Fiscal Year 2025 Results
Revenue for the full fiscal year 2025 increased
For the full fiscal year 2025, the operating margin was
Diluted earnings per share were
The segment operating margin for the full fiscal year 2025 was
The segment operating margin for fiscal year 2025 was
Outside the
Outside the
The segment operating margin for fiscal year 2025 was
Sales and Pipeline
Year-to-date signed contract awards at September 30, 2025, totaled
The total sales pipeline at September 30, 2025, was
Balance Sheet and Cash Flows
At September 30, 2025, cash and cash equivalents totaled
For fiscal year 2025, cash flows from operating activities totaled
During fiscal year 2025, we purchased approximately 5.8 million shares of Maximus common stock totaling
On October 6, 2025, our Board of Directors declared a quarterly cash dividend of
Fiscal Year 2026 Outlook
Maximus is establishing fiscal year 2026 guidance. We expect revenue to range between
We expect free cash flow to range between
Conference Call and Webcast Information
Maximus will host a conference call today, November 20, 2025, at 9:00 a.m. ET.
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 government, Maximus helps improve the delivery of public services amid complex technology, health, economic, 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 provides tech-enabled services to government agencies, including innovative business process management 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 contains non-GAAP measures and other indicators, including organic growth, free cash flow, EPS adjusted for amortization of intangible assets and divestiture-related charges, adjusted EBITDA, consolidated EBITDA (as defined by our Credit Agreement) and other non-GAAP measures.
A description of these non-GAAP measures and details as to how they are calculated are included with 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, 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 our confidence and strategies, and our guidance and expectations about revenues, results of operations, profitability, future contracts, market opportunities, market demand, or acceptance of our products are forward-looking statements that involve risks and uncertainties.
These risks could cause our actual results to differ materially from those indicated by such forward-looking statements. The guidance is only effective as of the date given. We undertake no obligation to update the guidance herein as circumstances evolve. A summary of risk factors can be found in Item 1A, "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended September 30, 2024, filed on November 21, 2024, as supplemented by the risk factor set forth in Part II, Item 1A "Risk Factors" in our Quarterly Report on Form 10-Q for the quarter ended March 31, 2025, which was filed with the SEC on May 8, 2025. Our Securities and Exchange Commission (SEC) reports are accessible on maximus.com.
|
FY26 Guidance Reconciliation - Non-GAAP |
|||||||
($ in millions except per share items) |
Low End |
|
High End |
|||||
Operating income |
$ |
579 |
|
|
$ |
601 |
|
|
Add: amortization of intangible assets |
|
81 |
|
|
|
81 |
|
|
Add: depreciation & amortization of property, equipment and capitalized software |
|
58 |
|
|
|
58 |
|
|
Adjusted EBITDA |
$ |
718 |
|
|
$ |
740 |
|
|
Revenue |
$ |
5,225 |
|
|
$ |
5,425 |
|
|
Adjusted EBITDA Margin |
|
13.7 |
% |
|
|
13.6 |
% |
|
|
|
|
|
|||||
Diluted EPS |
$ |
6.87 |
|
|
$ |
7.17 |
|
|
Add: effect of amortization of intangible assets on diluted EPS |
|
1.08 |
|
|
|
1.08 |
|
|
Adjusted diluted EPS |
$ |
7.95 |
|
|
$ |
8.25 |
|
|
|
|
|
|
|||||
Cash flows from operating activities |
$ |
490 |
|
|
$ |
540 |
|
|
Remove: purchases of property and equipment and capitalized software costs |
|
(40 |
) |
|
|
(40 |
) |
|
Free cash flow |
$ |
450 |
|
|
$ |
500 |
|
|
Maximus, Inc. |
||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
For the Three Months Ended
|
|
For the Year Ended September 30, |
|||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||
|
(in thousands, except per share amounts) |
|||||||||||||||
Revenue |
$ |
1,318,415 |
|
|
$ |
1,315,870 |
|
|
$ |
5,431,276 |
|
|
$ |
5,306,197 |
|
|
Cost of revenue |
|
984,863 |
|
|
|
1,014,175 |
|
|
|
4,097,833 |
|
|
|
4,054,545 |
|
|
Gross profit |
|
333,552 |
|
|
|
301,695 |
|
|
|
1,333,443 |
|
|
|
1,251,652 |
|
|
Selling, general, and administrative expenses |
|
187,684 |
|
|
|
166,901 |
|
|
|
713,107 |
|
|
|
671,583 |
|
|
Amortization of intangible assets |
|
23,006 |
|
|
|
23,038 |
|
|
|
92,047 |
|
|
|
91,570 |
|
|
Operating income |
|
122,862 |
|
|
|
111,756 |
|
|
|
528,289 |
|
|
|
488,499 |
|
|
Interest expense |
|
22,432 |
|
|
|
20,012 |
|
|
|
84,080 |
|
|
|
82,440 |
|
|
Other (income)/expense, net |
|
(37 |
) |
|
|
(925 |
) |
|
|
(640 |
) |
|
|
(450 |
) |
|
Income before income taxes |
|
100,467 |
|
|
|
92,669 |
|
|
|
444,849 |
|
|
|
406,509 |
|
|
Provision for income taxes |
|
25,179 |
|
|
|
20,165 |
|
|
|
125,815 |
|
|
|
99,595 |
|
|
Net income |
$ |
75,288 |
|
|
$ |
72,504 |
|
|
$ |
319,034 |
|
|
$ |
306,914 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Earnings per share: |
|
|
|
|
|
|
|
|||||||||
Basic |
$ |
1.34 |
|
|
|
1.20 |
|
|
$ |
5.56 |
|
|
$ |
5.03 |
|
|
Diluted |
$ |
1.32 |
|
|
|
1.19 |
|
|
$ |
5.51 |
|
|
$ |
4.99 |
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|||||||||
Basic |
|
56,366 |
|
|
|
60,553 |
|
|
|
57,413 |
|
|
|
61,049 |
|
|
Diluted |
|
56,987 |
|
|
|
61,085 |
|
|
|
57,921 |
|
|
|
61,484 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Dividends declared per share |
$ |
0.30 |
|
|
$ |
0.30 |
|
|
$ |
1.20 |
|
|
$ |
1.20 |
|
|
Maximus, Inc. |
||||||||
Consolidated Balance Sheets |
||||||||
|
As of September 30, |
|||||||
|
2025 |
|
2024 |
|||||
|
(unaudited) |
|
|
|||||
|
(in thousands) |
|||||||
Assets: |
|
|
|
|||||
Cash and cash equivalents |
$ |
222,351 |
|
|
$ |
183,123 |
|
|
Accounts receivable, net |
|
898,095 |
|
|
|
879,514 |
|
|
Income taxes receivable |
|
3,904 |
|
|
|
5,282 |
|
|
Prepaid expenses and other current assets |
|
128,574 |
|
|
|
132,625 |
|
|
Total current assets |
|
1,252,924 |
|
|
|
1,200,544 |
|
|
Property and equipment, net |
|
30,972 |
|
|
|
38,977 |
|
|
Capitalized software, net |
|
214,260 |
|
|
|
187,677 |
|
|
Operating lease right-of-use assets |
|
100,514 |
|
|
|
133,594 |
|
|
Goodwill |
|
1,782,095 |
|
|
|
1,782,871 |
|
|
Intangible assets, net |
|
538,266 |
|
|
|
630,569 |
|
|
Deferred contract costs, net |
|
63,332 |
|
|
|
59,432 |
|
|
Deferred compensation plan assets |
|
63,272 |
|
|
|
55,913 |
|
|
Deferred income taxes |
|
11,491 |
|
|
|
14,801 |
|
|
Other assets |
|
12,513 |
|
|
|
27,130 |
|
|
Total assets |
$ |
4,069,639 |
|
|
$ |
4,131,508 |
|
|
Liabilities and Shareholders' Equity: |
|
|
|
|||||
Liabilities: |
|
|
|
|||||
Accounts payable and accrued liabilities |
$ |
296,888 |
|
|
$ |
303,321 |
|
|
Accrued compensation and benefits |
|
236,948 |
|
|
|
237,121 |
|
|
Deferred revenue, current portion |
|
53,784 |
|
|
|
83,238 |
|
|
Income taxes payable |
|
17,321 |
|
|
|
26,535 |
|
|
Long-term debt, current portion |
|
52,680 |
|
|
|
40,139 |
|
|
Operating lease liabilities, current portion |
|
38,605 |
|
|
|
47,656 |
|
|
Other current liabilities |
|
68,937 |
|
|
|
69,519 |
|
|
Total current liabilities |
|
765,163 |
|
|
|
807,529 |
|
|
Deferred revenue, non-current portion |
|
43,757 |
|
|
|
45,077 |
|
|
Deferred income taxes |
|
149,020 |
|
|
|
169,118 |
|
|
Long-term debt, non-current portion |
|
1,281,593 |
|
|
|
1,091,954 |
|
|
Deferred compensation plan liabilities, non-current portion |
|
62,145 |
|
|
|
57,599 |
|
|
Operating lease liabilities, non-current portion |
|
71,289 |
|
|
|
97,221 |
|
|
Other liabilities |
|
22,637 |
|
|
|
20,195 |
|
|
Total liabilities |
|
2,395,604 |
|
|
|
2,288,693 |
|
|
Shareholders' equity: |
|
|
|
|||||
Common stock, no par value; 100,000 shares authorized; 54,805 and 60,352 shares issued and outstanding as of September 30, 2025 and 2024, respectively |
|
628,118 |
|
|
|
598,304 |
|
|
Accumulated other comprehensive loss |
|
(17,867 |
) |
|
|
(32,460 |
) |
|
Retained earnings |
|
1,063,784 |
|
|
|
1,276,971 |
|
|
Total shareholders' equity |
|
1,674,035 |
|
|
|
1,842,815 |
|
|
Total liabilities and shareholders' equity |
$ |
4,069,639 |
|
|
$ |
4,131,508 |
|
|
Maximus, Inc. |
||||||||||||||||
Consolidated Statements of Cash Flows |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
For the Three Months
|
|
For the Year
|
|||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||
|
(in thousands) |
|||||||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|||||||||
Net income |
$ |
75,288 |
|
|
$ |
72,504 |
|
|
$ |
319,034 |
|
|
$ |
306,914 |
|
|
Adjustments to reconcile net income to cash flows from operations: |
|
|
|
|
|
|
|
|||||||||
Depreciation and amortization of property, equipment and capitalized software |
|
14,167 |
|
|
|
9,811 |
|
|
|
41,669 |
|
|
|
33,957 |
|
|
Amortization of intangible assets |
|
23,006 |
|
|
|
23,038 |
|
|
|
92,047 |
|
|
|
91,570 |
|
|
Amortization of debt issuance costs and debt discount |
|
736 |
|
|
|
635 |
|
|
|
2,782 |
|
|
|
3,534 |
|
|
Deferred income taxes |
|
(10,887 |
) |
|
|
(32,252 |
) |
|
|
(16,716 |
) |
|
|
(36,022 |
) |
|
Stock compensation expense |
|
10,858 |
|
|
|
7,744 |
|
|
|
41,182 |
|
|
|
35,349 |
|
|
Divestiture-related charges |
|
206 |
|
|
|
— |
|
|
|
39,549 |
|
|
|
1,018 |
|
|
Change in assets and liabilities, net of effects of business combinations and disposals: |
|
|
|
|
|
|
|
|||||||||
Accounts receivable |
|
521,445 |
|
|
|
(24,034 |
) |
|
|
(31,852 |
) |
|
|
(50,562 |
) |
|
Prepaid expenses and other current assets |
|
(23,145 |
) |
|
|
(8,751 |
) |
|
|
(13,804 |
) |
|
|
10,565 |
|
|
Deferred contract costs |
|
(1,261 |
) |
|
|
(4,778 |
) |
|
|
(2,117 |
) |
|
|
(13,155 |
) |
|
Accounts payable and accrued liabilities |
|
14,316 |
|
|
|
19,926 |
|
|
|
(7,492 |
) |
|
|
18,267 |
|
|
Accrued compensation and benefits |
|
62,594 |
|
|
|
59,290 |
|
|
|
12,225 |
|
|
|
38,247 |
|
|
Deferred revenue |
|
(21,315 |
) |
|
|
10,455 |
|
|
|
(29,990 |
) |
|
|
28,534 |
|
|
Income taxes |
|
(13,133 |
) |
|
|
21,729 |
|
|
|
(7,508 |
) |
|
|
32,305 |
|
|
Operating lease right-of-use assets and liabilities |
|
1,571 |
|
|
|
225 |
|
|
|
(1,937 |
) |
|
|
(1,906 |
) |
|
Other assets and liabilities |
|
(5,074 |
) |
|
|
8,292 |
|
|
|
(7,700 |
) |
|
|
16,643 |
|
|
Net cash provided by operating activities |
|
649,372 |
|
|
|
163,834 |
|
|
|
429,372 |
|
|
|
515,258 |
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|||||||||
Purchases of property and equipment and capitalized software |
|
(7,527 |
) |
|
|
(31,953 |
) |
|
|
(63,213 |
) |
|
|
(114,190 |
) |
|
Asset acquisition |
|
— |
|
|
|
7 |
|
|
|
— |
|
|
|
(17,999 |
) |
|
Proceeds from divestitures |
|
4,381 |
|
|
|
7 |
|
|
|
5,117 |
|
|
|
3,085 |
|
|
Other |
|
— |
|
|
|
— |
|
|
|
(2,165 |
) |
|
|
— |
|
|
Net cash used in investing activities |
|
(3,146 |
) |
|
|
(31,939 |
) |
|
|
(60,261 |
) |
|
|
(129,104 |
) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|||||||||
Cash dividends paid to Maximus shareholders |
|
(16,845 |
) |
|
|
(18,054 |
) |
|
|
(68,710 |
) |
|
|
(72,901 |
) |
|
Purchases of Maximus common stock |
|
(141,039 |
) |
|
|
(25,794 |
) |
|
|
(447,482 |
) |
|
|
(73,069 |
) |
|
Tax withholding related to RSU vesting |
|
— |
|
|
|
— |
|
|
|
(16,451 |
) |
|
|
(13,455 |
) |
|
Payments for contingent consideration |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(10,977 |
) |
|
Payments for debt financing costs |
|
— |
|
|
|
— |
|
|
|
(1,658 |
) |
|
|
(9,724 |
) |
|
Proceeds from borrowings |
|
163,792 |
|
|
|
250,000 |
|
|
|
1,499,000 |
|
|
|
1,100,166 |
|
|
Principal payments for debt |
|
(487,465 |
) |
|
|
(259,377 |
) |
|
|
(1,297,639 |
) |
|
|
(1,212,202 |
) |
|
Other |
|
(9,113 |
) |
|
|
7,398 |
|
|
|
(10,937 |
) |
|
|
16,516 |
|
|
Net cash used in financing activities |
|
(490,670 |
) |
|
|
(45,827 |
) |
|
|
(343,877 |
) |
|
|
(275,646 |
) |
|
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
(473 |
) |
|
|
1,894 |
|
|
|
(538 |
) |
|
|
3,164 |
|
|
Net change in cash, cash equivalents, and restricted cash |
|
155,083 |
|
|
|
87,962 |
|
|
|
24,696 |
|
|
|
113,672 |
|
|
Cash, cash equivalents and restricted cash, beginning of period |
|
105,376 |
|
|
|
147,801 |
|
|
|
235,763 |
|
|
|
122,091 |
|
|
Cash, cash equivalents and restricted cash, end of period |
$ |
260,459 |
|
|
$ |
235,763 |
|
|
$ |
260,459 |
|
|
$ |
235,763 |
|
|
Maximus, Inc. |
||||||||||||||||||||||
Consolidated Results of Operations by Segment |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
|
For the Three Months Ended September 30, 2025 |
|||||||||||||||||||||
(dollars in thousands) |
|
|
% (1) |
|
|
|
% (1) |
|
Outside the
|
|
% (1) |
|
Total |
|||||||||
Revenue |
$ |
747,935 |
|
|
|
$ |
429,273 |
|
|
|
$ |
141,207 |
|
|
|
$ |
1,318,415 |
|
||||
Cost of revenue |
|
538,679 |
|
72.0 |
% |
|
|
330,997 |
|
77.1 |
% |
|
|
115,187 |
|
81.6 |
% |
|
|
984,863 |
|
|
Gross profit |
|
209,256 |
|
28.0 |
% |
|
|
98,276 |
|
22.9 |
% |
|
|
26,020 |
|
18.4 |
% |
|
|
333,552 |
|
|
Other segment items (2) |
|
96,044 |
|
12.8 |
% |
|
|
66,623 |
|
15.5 |
% |
|
|
22,485 |
|
15.9 |
% |
|
|
185,152 |
|
|
Segment operating income |
$ |
113,212 |
|
15.1 |
% |
|
$ |
31,653 |
|
7.4 |
% |
|
$ |
3,535 |
|
2.5 |
% |
|
|
148,400 |
|
|
Divestiture-related charges (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(206 |
) |
|||||||
Other (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,326 |
) |
|||||||
Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
(23,006 |
) |
|||||||
Operating income |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
122,862 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
For the Three Months Ended September 30, 2024 |
|||||||||||||||||||||
(dollars in thousands) |
|
|
% (1) |
|
|
|
% (1) |
|
Outside the
|
|
% (1) |
|
Total |
|||||||||
Revenue |
$ |
675,117 |
|
|
$ |
463,555 |
|
|
|
$ |
177,198 |
|
|
|
$ |
1,315,870 |
|
|||||
Cost of revenue |
|
515,429 |
|
76.3 |
% |
|
|
353,265 |
|
76.2 |
% |
|
|
145,481 |
|
82.1 |
% |
|
|
1,014,175 |
|
|
Gross profit |
|
159,688 |
|
23.7 |
% |
|
|
110,290 |
|
23.8 |
% |
|
|
31,717 |
|
17.9 |
% |
|
|
301,695 |
|
|
Other segment items (2) |
|
84,469 |
|
12.5 |
% |
|
|
58,773 |
|
12.7 |
% |
|
|
23,149 |
|
13.1 |
% |
|
|
166,391 |
|
|
Segment operating income |
$ |
75,219 |
|
11.1 |
% |
|
$ |
51,517 |
|
11.1 |
% |
|
$ |
8,568 |
|
4.8 |
% |
|
|
135,304 |
|
|
Other (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(510 |
) |
|||||||
Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
(23,038 |
) |
|||||||
Operating income |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
111,756 |
|
|||||||
|
For the Year Ended September 30, 2025 |
|||||||||||||||||||||
(dollars in thousands) |
|
|
% (1 ) |
|
|
|
% (1 ) |
|
Outside the
|
|
% (1 ) |
|
Total |
|||||||||
Revenue |
$ |
3,067,691 |
|
|
|
$ |
1,763,691 |
|
|
|
$ |
599,894 |
|
|
|
$ |
5,431,276 |
|
||||
Cost of revenue |
|
2,256,928 |
|
73.6 |
% |
|
|
1,352,709 |
|
76.7 |
% |
|
|
488,196 |
|
81.4 |
% |
|
|
4,097,833 |
|
|
Gross profit |
|
810,763 |
|
26.4 |
% |
|
|
410,982 |
|
23.3 |
% |
|
|
111,698 |
|
18.6 |
% |
|
|
1,333,443 |
|
|
Other segment items (2) |
|
341,608 |
|
11.1 |
% |
|
|
239,718 |
|
13.6 |
% |
|
|
89,307 |
|
14.9 |
% |
|
|
670,633 |
|
|
Segment operating income |
$ |
469,155 |
|
15.3 |
% |
|
$ |
171,264 |
|
9.7 |
% |
|
$ |
22,391 |
|
3.7 |
% |
|
|
662,810 |
|
|
Divestiture-related charges (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(39,549 |
) |
|||||||
Other (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,925 |
) |
|||||||
Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
(92,047 |
) |
|||||||
Operating income |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
528,289 |
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
For the Year Ended September 30, 2024 |
|||||||||||||||||||||
(dollars in thousands) |
|
|
% (1 ) |
|
|
|
% (1 ) |
|
Outside the
|
|
% (1 ) |
|
Total |
|||||||||
Revenue |
$ |
2,737,244 |
|
|
|
$ |
1,911,813 |
|
|
|
$ |
657,140 |
|
|
|
$ |
5,306,197 |
|
||||
Cost of revenue |
|
2,071,482 |
|
75.7 |
% |
|
|
1,432,026 |
|
74.9 |
% |
|
|
551,037 |
|
83.9 |
% |
|
|
4,054,545 |
|
|
Gross profit |
|
665,762 |
|
24.3 |
% |
|
|
479,787 |
|
25.1 |
% |
|
|
106,103 |
|
16.1 |
% |
|
|
1,251,652 |
|
|
Other segment items (2) |
|
332,140 |
|
12.1 |
% |
|
|
232,805 |
|
12.2 |
% |
|
|
98,398 |
|
15.0 |
% |
|
|
663,343 |
|
|
Segment operating income |
$ |
333,622 |
|
12.2 |
% |
|
$ |
246,982 |
|
12.9 |
% |
|
$ |
7,705 |
|
1.2 |
% |
|
|
588,309 |
|
|
Divestiture-related charges (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,018 |
) |
|||||||
Other (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,222 |
) |
|||||||
Amortization of intangible assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
(91,570 |
) |
|||||||
Operating income |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
488,499 |
|
|||||||
(1) |
|
Percentage of respective segment revenue. |
(2) |
|
Other segment items are principally SG&A expenses allocated to segments. |
(3) |
|
During fiscal years 2025 and 2024, we have divested businesses from our Outside the |
(4) |
|
Other includes credits and costs that are not allocated to a particular segment. |
Maximus, Inc. |
||||||||||||||||
Free Cash Flows - Non-GAAP |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
For the Three Months Ended
|
|
For the Year Ended
|
|||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||
|
(in thousands) |
|||||||||||||||
Net cash provided by operating activities |
$ |
649,372 |
|
|
$ |
163,834 |
|
|
$ |
429,372 |
|
|
$ |
515,258 |
|
|
Purchases of property and equipment and capitalized software |
|
(7,527 |
) |
|
|
(31,953 |
) |
|
|
(63,213 |
) |
|
|
(114,190 |
) |
|
Free cash flow |
$ |
641,845 |
|
|
$ |
131,881 |
|
|
$ |
366,159 |
|
|
$ |
401,068 |
|
|
Maximus, Inc. |
||||||||||||||||
Non-GAAP Adjusted Results - Operating Income, Adjusted EBITDA, Net Income, and Diluted Earnings per Share |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
For the Three Months Ended September 30, |
For the Year Ended September 30, |
||||||||||||||
|
2025 |
2024 |
2025 |
2024 |
||||||||||||
|
(dollars in thousands, except per share data) |
|||||||||||||||
Operating income |
$ |
122,862 |
|
$ |
111,756 |
|
$ |
528,289 |
|
$ |
488,499 |
|
||||
Add back: Amortization of intangible assets |
|
23,006 |
|
|
23,038 |
|
|
92,047 |
|
|
91,570 |
|
||||
Add back: Divestiture-related charges |
|
206 |
|
|
— |
|
|
39,549 |
|
|
1,018 |
|
||||
Add back: Depreciation and amortization of property, equipment, and capitalized software |
|
14,167 |
|
|
9,811 |
|
|
41,669 |
|
|
33,957 |
|
||||
Adjusted EBITDA (Non-GAAP) |
$ |
160,241 |
|
$ |
144,605 |
|
$ |
701,554 |
|
$ |
615,044 |
|
||||
Adjusted EBITDA margin (Non-GAAP) |
|
12.2 |
% |
|
11.0 |
% |
|
12.9 |
% |
|
11.6 |
% |
||||
|
|
|
|
|
||||||||||||
Net income |
$ |
75,288 |
|
$ |
72,504 |
|
$ |
319,034 |
|
$ |
306,914 |
|
||||
Add back: Amortization of intangible assets, net of tax |
|
16,955 |
|
|
16,973 |
|
|
67,839 |
|
|
67,481 |
|
||||
Add back: Divestiture-related charges |
|
206 |
|
|
— |
|
|
39,549 |
|
|
1,018 |
|
||||
Adjusted net income excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) |
$ |
92,449 |
|
$ |
89,477 |
|
$ |
426,422 |
|
$ |
375,413 |
|
||||
|
|
|
|
|
||||||||||||
Diluted earnings per share |
$ |
1.32 |
|
$ |
1.19 |
|
$ |
5.51 |
|
$ |
4.99 |
|
||||
Add back: Effect of amortization of intangible assets on diluted earnings per share |
|
0.30 |
|
|
0.27 |
|
|
1.17 |
|
|
1.10 |
|
||||
Add back: Effect of divestiture-related charges on diluted earnings per share |
|
— |
|
|
— |
|
|
0.68 |
|
|
0.02 |
|
||||
Adjusted diluted earnings per share excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) |
$ |
1.62 |
|
$ |
1.46 |
|
$ |
7.36 |
|
$ |
6.11 |
|
||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20251120109408/en/
James Francis, VP - IR
Jessica Batt, VP - IR
IR@maximus.com
Source: Maximus