Financhill
Sell
17

MAA Quote, Financials, Valuation and Earnings

Last price:
$135.59
Seasonality move :
4.41%
Day range:
$133.13 - $135.99
52-week range:
$125.75 - $173.38
Dividend yield:
4.48%
P/E ratio:
35.82x
P/S ratio:
7.18x
P/B ratio:
2.79x
Volume:
878.3K
Avg. volume:
1M
1-year change:
-13.66%
Market cap:
$15.8B
Revenue:
$2.2B
EPS (TTM):
$3.78
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 $2.2B
Revenue Growth (YoY) 5.97% 13.6% 6.37% 1.98% 0.83%
 
Cost of Revenues $1.3B $1.3B $1.4B $1.5B $1.5B
Gross Profit $517.8M $687.7M $747.5M $713.3M $674.2M
Gross Profit Margin 29.12% 34.05% 34.79% 32.55% 30.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $255.1M $172.9M $31.2M $56.7M --
Operating Expenses $57.4M $79.9M $40.1M $75.3M $53.7M
Operating Income $460.3M $607.8M $707.4M $638M $620.5M
 
Net Interest Expenses $155.8M $153.6M $147.9M $166.7M $183.6M
EBT. Incl. Unusual Items $563.1M $647M $570.8M $544.9M $459.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.6M -$6.2M $4.7M $5.2M $4.6M
Net Income to Company $550.7M $654.8M $567.8M $541.6M $456.6M
 
Minority Interest in Earnings $16.9M $17.3M $15M $14M $9.7M
Net Income to Common Excl Extra Items $550.2M $654.3M $567.6M $541.5M $456.3M
 
Basic EPS (Cont. Ops) $4.62 $5.49 $4.71 $4.49 $3.79
Diluted EPS (Cont. Ops) $4.61 $5.48 $4.71 $4.49 $3.79
Weighted Average Basic Share $114.7M $115.3M $116.5M $116.8M $117M
Weighted Average Diluted Share $115M $115.6M $116.6M $116.8M $117.1M
 
EBITDA $993.7M $1.2B $1.3B $1.2B $1.2B
EBIT $460.3M $607.8M $707.4M $638M $620.5M
 
Revenue (Reported) $1.8B $2B $2.1B $2.2B $2.2B
Operating Income (Reported) $460.3M $607.8M $707.4M $638M $620.5M
Operating Income (Adjusted) $460.3M $607.8M $707.4M $638M $620.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $463.6M $528M $542.2M $549.8M $555.6M
Revenue Growth (YoY) 9.42% 13.89% 2.71% 1.4% 1.04%
 
Cost of Revenues $317.8M $336.4M $350.1M $373.4M $384M
Gross Profit $145.8M $191.5M $192.1M $176.5M $171.5M
Gross Profit Margin 31.45% 36.28% 35.43% 32.1% 30.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $105.9M $59.3M $27.2M $54.1M --
Operating Expenses $30.2M $25.5M -$5.1M $18.4M $16M
Operating Income $115.6M $166M $197.3M $158.1M $155.5M
 
Net Interest Expenses $38.8M $37.8M $38.1M $43.8M $48.3M
EBT. Incl. Unusual Items $198.4M $198M $165.5M $172.3M $57.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.8M -$458K $1.1M $1.8M $1.2M
Net Income to Company $190.9M $198.9M $164.9M $171.1M $57.2M
 
Minority Interest in Earnings $5.3M $5.3M $4.4M $4.4M -$330K
Net Income to Common Excl Extra Items $190.7M $198.8M $164.8M $171.2M $57.2M
 
Basic EPS (Cont. Ops) $1.60 $1.67 $1.37 $1.42 $0.48
Diluted EPS (Cont. Ops) $1.60 $1.67 $1.36 $1.42 $0.48
Weighted Average Basic Share $115.2M $115.4M $116.6M $116.8M $117M
Weighted Average Diluted Share $115.6M $115.6M $116.7M $116.9M $117.1M
 
EBITDA $251.1M $304.3M $338.1M $308.9M $315.3M
EBIT $115.6M $166M $197.3M $158.1M $155.5M
 
Revenue (Reported) $463.6M $528M $542.2M $549.8M $555.6M
Operating Income (Reported) $115.6M $166M $197.3M $158.1M $155.5M
Operating Income (Adjusted) $115.6M $166M $197.3M $158.1M $155.5M
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 $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.3B $1.4B $1.5B $1.5B
Gross Profit $517.8M $687.7M $747.5M $713.3M $674.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $255.1M $172.9M $31.2M $56.7M --
Operating Expenses $57.4M $35.4M $50M $56.7M $85.5M
Operating Income $460.3M $652.3M $697.5M $656.6M $588.7M
 
Net Interest Expenses $155.8M $153.6M $147.9M $166.7M $183.6M
EBT. Incl. Unusual Items $563.1M $647M $570.8M $544.9M $459.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.6M -$6.2M $4.7M $5.2M $4.6M
Net Income to Company $550.7M $654.8M $567.8M $541.6M $456.6M
 
Minority Interest in Earnings $16.9M $17.3M $15M $14M $9.7M
Net Income to Common Excl Extra Items $550.2M $654.3M $567.6M $541.5M $456.3M
 
Basic EPS (Cont. Ops) $4.61 $5.49 $4.71 $4.49 $3.79
Diluted EPS (Cont. Ops) $4.60 $5.48 $4.70 $4.48 $3.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $993.7M $1.2B $1.3B $1.2B $1.2B
EBIT $460.3M $652.3M $697.5M $656.6M $588.7M
 
Revenue (Reported) $1.8B $2B $2.1B $2.2B $2.2B
Operating Income (Reported) $460.3M $652.3M $697.5M $656.6M $588.7M
Operating Income (Adjusted) $460.3M $652.3M $697.5M $656.6M $588.7M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $2B $2.1B $2.2B $2.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.4B $1.5B $1.5B --
Gross Profit $687.7M $747.5M $713.3M $674.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $172.9M $31.2M $56.7M $77.4M --
Operating Expenses $35.4M $50M $56.7M $85.5M --
Operating Income $652.3M $697.5M $656.6M $588.7M --
 
Net Interest Expenses $153.6M $147.9M $166.7M $183.6M --
EBT. Incl. Unusual Items $647M $570.8M $544.9M $459.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$6.2M $4.7M $5.2M $4.6M --
Net Income to Company $654.8M $567.8M $541.6M $456.6M --
 
Minority Interest in Earnings $17.3M $15M $14M $9.7M --
Net Income to Common Excl Extra Items $654.3M $567.6M $541.5M $456.3M --
 
Basic EPS (Cont. Ops) $5.49 $4.71 $4.49 $3.79 --
Diluted EPS (Cont. Ops) $5.48 $4.70 $4.48 $3.78 --
Weighted Average Basic Share $461.4M $466.1M $467.1M $467.8M --
Weighted Average Diluted Share $462.5M $466.6M $467.3M $468.4M --
 
EBITDA $1.2B $1.3B $1.2B $1.2B --
EBIT $652.3M $697.5M $656.6M $588.7M --
 
Revenue (Reported) $2B $2.1B $2.2B $2.2B --
Operating Income (Reported) $652.3M $697.5M $656.6M $588.7M --
Operating Income (Adjusted) $652.3M $697.5M $656.6M $588.7M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $130.6M $61.1M $55.1M $56.8M $74M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $130.6M $61.1M $55.1M $7.8M $120.4M
 
Property Plant And Equipment $47M $44.6M $42.5M $40.5M $38M
Long-Term Investments $156.7M $92.4M $120.4M $120.4M $137.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $255.7M $193.9M $245.5M $232.4M --
Total Assets $11.3B $11.2B $11.5B $11.8B $12B
 
Accounts Payable -- $102M $94.5M $124.8M --
Accrued Expenses $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 $124.8M $369.5M $894.7M $649.3M $975.5M
 
Long-Term Debt $4.4B $4.1B $3.7B $4.4B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $5B $5.2B $5.7B $6.1B
 
Common Stock $31.3M $21.8M $20.3M $23.4M $21.6M
Other Common Equity Adj -$11.1M -$10.1M -$8.8M -$6.9M --
Common Equity $6B $6B $6.1B $6B $5.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $188.7M $184.7M $185.9M $183.3M $156.4M
Total Equity $6.2B $6.2B $6.3B $6.1B $5.8B
 
Total Liabilities and Equity $11.3B $11.2B $11.5B $11.8B $12B
Cash and Short Terms $130.6M $61.1M $55.1M $56.8M $74M
Total Debt $4.5B $4.4B $4.6B $5B $4.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $130.6M $61.1M $55.1M $56.8M $74M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $130.6M $61.1M $55.1M $7.8M $120.4M
 
Property Plant And Equipment $47M $44.6M $42.5M $40.5M $38M
Long-Term Investments $156.7M $92.4M $120.4M $120.4M $137.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $255.7M $193.9M $245.5M $232.4M --
Total Assets $11.3B $11.2B $11.5B $11.8B $12B
 
Accounts Payable -- $102M $94.5M $124.8M --
Accrued Expenses $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 $124.8M $369.5M $894.7M $649.3M $975.5M
 
Long-Term Debt $4.4B $4.1B $3.7B $4.4B $3.8B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $5B $5.2B $5.7B $6.1B
 
Common Stock $31.3M $21.8M $20.3M $23.4M $21.6M
Other Common Equity Adj -$11.1M -$10.1M -$8.8M -$6.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $188.7M $184.7M $185.9M $183.3M $156.4M
Total Equity $6.2B $6.2B $6.3B $6.1B $5.8B
 
Total Liabilities and Equity $11.3B $11.2B $11.5B $11.8B $12B
Cash and Short Terms $130.6M $61.1M $55.1M $56.8M $74M
Total Debt $4.5B $4.4B $4.6B $5B $4.8B
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 $456.6M
Depreciation & Amoritzation $534.4M $544M $565.9M $586.4M $623M
Stock-Based Compensation $16.7M $18.8M $15.7M $15.8M $16.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $895.5M $1.1B $1.1B $1.1B $1.1B
 
Capital Expenditures $279.6M $296.2M $341.2M $322.4M $360.2M
Cash Acquisitions -- $43.1M $15.8M -- $26.8M
Cash From Investing -$254.1M -$448.8M -$791.3M -$825.8M -$717.3M
 
Dividends Paid (Ex Special Dividend) $474.1M $543.3M $655.4M $690.6M $712.7M
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 -- -- -- -- $27.2M
Other Financing Activities -$28.2M -$74.2M -$38.7M -$28.4M --
Cash From Financing -$546.4M -$679.7M -$352.1M -$271.1M -$344M
 
Beginning Cash (CF) $130.6M $61.1M $55.1M $56.8M $74M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95M -$69.5M -$6M $1.7M $17.2M
Ending Cash (CF) $225.6M -$8.5M $49.1M $58.4M $91.2M
 
Levered Free Cash Flow $615.8M $762.8M $796.3M $776.2M $718.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $190.9M $198.9M $164.9M $171.1M $57.2M
Depreciation & Amoritzation $135.7M $138.6M $141.1M $151.1M $159.9M
Stock-Based Compensation $3.9M $4.2M $3.4M $3.4M $4.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $216.7M $251.3M $265.2M $239.2M $262M
 
Capital Expenditures -$108.7M $77M $80.2M -$102.6M -$1.8M
Cash Acquisitions -- -- $15.8M -- $26.8M
Cash From Investing $16.1M $9.2M -$362.8M -$174M -$224.6M
 
Dividends Paid (Ex Special Dividend) $118.9M $145.3M $164.3M $172.7M $178.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $347.1M --
Long-Term Debt Repaid -$336K -$358K -$330M $5M --
Repurchase of Common Stock -- -- -- -- $27.2M
Other Financing Activities -$79K -$2.7M -$19.5M -$7.1M --
Cash From Financing -$143.7M -$253M -$22.7M -$72.5M -$9.3M
 
Beginning Cash (CF) $130.6M $61.1M $55.1M $56.8M $74M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.1M $7.5M -$120.2M -$7.3M $28M
Ending Cash (CF) $219.7M $68.6M -$65.2M $49.5M $102M
 
Levered Free Cash Flow $325.5M $174.4M $185.1M $341.8M $263.8M
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 $456.6M
Depreciation & Amoritzation $534.4M $544M $565.9M $586.4M $623M
Stock-Based Compensation $16.7M $18.8M $15.7M $15.8M $16.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $895.5M $1.1B $1.1B $1.1B $1.1B
 
Capital Expenditures $279.6M $296.2M $341.2M $322.4M $360.2M
Cash Acquisitions -- $43.1M $15.8M -- $26.8M
Cash From Investing -$254.1M -$448.8M -$791.3M -$825.8M -$717.3M
 
Dividends Paid (Ex Special Dividend) $474.1M $543.3M $655.4M $690.6M $712.7M
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 -- -- -- -- $27.2M
Other Financing Activities -$28.2M -$74.2M -$38.7M -$28.4M --
Cash From Financing -$546.4M -$679.7M -$352.1M -$271.1M -$344M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $95M -$69.5M -$6M $1.7M $17.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $615.8M $762.8M $796.3M $776.2M $718.3M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $654.8M $567.8M $541.6M $456.6M --
Depreciation & Amoritzation $544M $565.9M $586.4M $623M --
Stock-Based Compensation $18.8M $15.7M $15.8M $16.8M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.1B $1.1B $1.1B --
 
Capital Expenditures $296.2M $341.2M $322.4M $360.2M --
Cash Acquisitions $43.1M $15.8M -- $26.8M --
Cash From Investing -$448.8M -$791.3M -$825.8M -$717.3M --
 
Dividends Paid (Ex Special Dividend) $543.3M $655.4M $690.6M $712.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.1B -- --
Long-Term Debt Repaid -$126.4M -$353.9M -$400M -- --
Repurchase of Common Stock -- -- -- $27.2M --
Other Financing Activities -$74.2M -$38.7M -$28.4M -$10M --
Cash From Financing -$679.7M -$352.1M -$271.1M -$344M --
 
Beginning Cash (CF) $409M $550.2M $265.4M $257.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$69.5M -$6M $1.7M $17.2M --
Ending Cash (CF) $339.4M $544.2M $267.1M $274.7M --
 
Levered Free Cash Flow $762.8M $796.3M $776.2M $718.3M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock