Maximus Inc
NYSE:MMS
Income Statement
Earnings Waterfall
Maximus Inc
Revenue
|
5B
USD
|
Cost of Revenue
|
-3.9B
USD
|
Gross Profit
|
1.1B
USD
|
Operating Expenses
|
-756.4m
USD
|
Operating Income
|
327.5m
USD
|
Other Expenses
|
-141.6m
USD
|
Net Income
|
185.9m
USD
|
Income Statement
Maximus Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 452
N/A
|
1 564
+8%
|
1 650
+5%
|
1 701
+3%
|
1 761
+4%
|
1 804
+2%
|
1 957
+8%
|
2 100
+7%
|
2 190
+4%
|
2 314
+6%
|
2 359
+2%
|
2 403
+2%
|
2 454
+2%
|
2 470
+1%
|
2 453
-1%
|
2 451
0%
|
2 466
+1%
|
2 457
0%
|
2 455
0%
|
2 392
-3%
|
2 434
+2%
|
2 557
+5%
|
2 690
+5%
|
2 887
+7%
|
3 040
+5%
|
3 122
+3%
|
3 293
+5%
|
3 462
+5%
|
3 589
+4%
|
3 730
+4%
|
4 072
+9%
|
4 255
+4%
|
4 460
+5%
|
4 678
+5%
|
4 560
-3%
|
4 631
+2%
|
4 729
+2%
|
4 759
+1%
|
4 822
+1%
|
4 905
+2%
|
4 983
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 036)
|
(1 126)
|
(1 193)
|
(1 249)
|
(1 296)
|
(1 335)
|
(1 456)
|
(1 587)
|
(1 686)
|
(1 787)
|
(1 824)
|
(1 841)
|
(1 857)
|
(1 868)
|
(1 851)
|
(1 839)
|
(1 848)
|
(1 842)
|
(1 837)
|
(1 798)
|
(1 832)
|
(1 935)
|
(2 049)
|
(2 216)
|
(2 353)
|
(2 451)
|
(2 610)
|
(2 751)
|
(2 847)
|
(2 911)
|
(3 147)
|
(3 308)
|
(3 491)
|
(3 711)
|
(3 675)
|
(3 691)
|
(3 773)
|
(3 802)
|
(3 811)
|
(3 876)
|
(3 899)
|
|
Gross Profit |
415
N/A
|
439
+6%
|
457
+4%
|
452
-1%
|
466
+3%
|
469
+1%
|
500
+7%
|
513
+2%
|
504
-2%
|
527
+5%
|
535
+1%
|
562
+5%
|
597
+6%
|
601
+1%
|
602
+0%
|
612
+2%
|
619
+1%
|
616
-1%
|
618
+0%
|
594
-4%
|
602
+1%
|
622
+3%
|
642
+3%
|
671
+5%
|
687
+2%
|
671
-2%
|
683
+2%
|
711
+4%
|
742
+4%
|
819
+10%
|
926
+13%
|
947
+2%
|
969
+2%
|
967
0%
|
885
-8%
|
940
+6%
|
956
+2%
|
957
+0%
|
1 011
+6%
|
1 029
+2%
|
1 084
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(211)
|
(217)
|
(226)
|
(227)
|
(228)
|
(235)
|
(248)
|
(248)
|
(264)
|
(271)
|
(274)
|
(282)
|
(283)
|
(286)
|
(284)
|
(297)
|
(300)
|
(303)
|
(305)
|
(296)
|
(312)
|
(322)
|
(340)
|
(354)
|
(365)
|
(393)
|
(401)
|
(423)
|
(445)
|
(447)
|
(501)
|
(539)
|
(567)
|
(602)
|
(606)
|
(625)
|
(637)
|
(650)
|
(701)
|
(701)
|
(756)
|
|
Selling, General & Administrative |
(204)
|
(211)
|
(218)
|
(221)
|
(224)
|
(227)
|
(239)
|
(239)
|
(249)
|
(258)
|
(260)
|
(268)
|
(269)
|
(272)
|
(271)
|
(285)
|
(289)
|
(293)
|
(294)
|
(285)
|
(295)
|
(301)
|
(313)
|
(321)
|
(329)
|
(357)
|
(365)
|
(387)
|
(412)
|
(417)
|
(468)
|
(494)
|
(506)
|
(524)
|
(517)
|
(535)
|
(557)
|
(569)
|
(618)
|
(606)
|
(662)
|
|
Depreciation & Amortization |
0
|
(8)
|
(9)
|
(6)
|
0
|
0
|
(5)
|
(9)
|
(10)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(10)
|
(13)
|
(20)
|
(27)
|
(33)
|
(37)
|
(36)
|
(36)
|
(36)
|
(33)
|
(29)
|
(33)
|
(44)
|
(60)
|
(78)
|
(89)
|
(91)
|
(92)
|
(92)
|
(93)
|
(95)
|
(94)
|
|
Other Operating Expenses |
(7)
|
0
|
0
|
0
|
(5)
|
(8)
|
(5)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
0
|
0
|
|
Operating Income |
204
N/A
|
221
+8%
|
231
+4%
|
225
-2%
|
237
+5%
|
234
-1%
|
252
+8%
|
265
+5%
|
240
-9%
|
257
+7%
|
261
+2%
|
281
+8%
|
314
+12%
|
316
+1%
|
319
+1%
|
315
-1%
|
319
+1%
|
312
-2%
|
314
+0%
|
299
-5%
|
290
-3%
|
300
+4%
|
301
+0%
|
317
+5%
|
322
+2%
|
278
-14%
|
281
+1%
|
288
+2%
|
297
+3%
|
373
+26%
|
425
+14%
|
409
-4%
|
403
-1%
|
365
-9%
|
280
-23%
|
315
+13%
|
319
+1%
|
306
-4%
|
310
+1%
|
328
+6%
|
328
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(5)
|
(15)
|
(24)
|
(33)
|
(41)
|
(46)
|
(58)
|
(70)
|
(80)
|
(84)
|
(84)
|
|
Non-Reccuring Items |
0
|
(3)
|
(2)
|
0
|
0
|
0
|
(2)
|
(5)
|
(3)
|
(3)
|
6
|
6
|
4
|
5
|
(1)
|
(2)
|
1
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(33)
|
0
|
|
Total Other Income |
3
|
3
|
3
|
2
|
3
|
2
|
1
|
1
|
0
|
2
|
3
|
4
|
3
|
1
|
2
|
3
|
3
|
4
|
5
|
5
|
6
|
5
|
4
|
3
|
2
|
2
|
1
|
1
|
(1)
|
(2)
|
(9)
|
(10)
|
(10)
|
(8)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
|
Pre-Tax Income |
208
N/A
|
222
+7%
|
232
+5%
|
227
-2%
|
240
+5%
|
237
-1%
|
251
+6%
|
260
+3%
|
237
-9%
|
253
+7%
|
266
+5%
|
286
+7%
|
316
+11%
|
317
+0%
|
317
0%
|
314
-1%
|
321
+2%
|
314
-2%
|
316
+1%
|
299
-5%
|
295
-1%
|
303
+3%
|
302
0%
|
317
+5%
|
321
+1%
|
278
-13%
|
280
+1%
|
287
+2%
|
294
+3%
|
369
+25%
|
411
+11%
|
384
-7%
|
369
-4%
|
323
-12%
|
237
-27%
|
277
+17%
|
259
-7%
|
235
-9%
|
230
-2%
|
210
-8%
|
242
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(79)
|
(83)
|
(87)
|
(82)
|
(86)
|
(85)
|
(92)
|
(100)
|
(92)
|
(98)
|
(101)
|
(106)
|
(117)
|
(114)
|
(108)
|
(102)
|
(122)
|
(120)
|
(119)
|
(80)
|
(72)
|
(66)
|
(62)
|
(77)
|
(78)
|
(69)
|
(70)
|
(73)
|
(75)
|
(96)
|
(108)
|
(93)
|
(88)
|
(73)
|
(50)
|
(73)
|
(68)
|
(62)
|
(58)
|
(49)
|
(56)
|
|
Income from Continuing Operations |
129
|
139
|
145
|
145
|
155
|
152
|
160
|
160
|
145
|
155
|
165
|
180
|
200
|
203
|
208
|
212
|
199
|
194
|
196
|
220
|
223
|
237
|
240
|
240
|
243
|
209
|
211
|
215
|
220
|
273
|
303
|
291
|
280
|
250
|
187
|
204
|
191
|
172
|
172
|
162
|
186
|
|
Income to Minority Interest |
(0)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(0)
|
1
|
1
|
1
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
129
N/A
|
139
+7%
|
145
+4%
|
145
+0%
|
153
+6%
|
151
-2%
|
159
+5%
|
158
-1%
|
143
-10%
|
153
+7%
|
163
+7%
|
178
+9%
|
198
+11%
|
202
+2%
|
207
+2%
|
209
+1%
|
222
+6%
|
225
+1%
|
228
+1%
|
221
-3%
|
218
-1%
|
224
+3%
|
227
+1%
|
241
+6%
|
244
+1%
|
209
-14%
|
211
+1%
|
215
+2%
|
220
+3%
|
273
+24%
|
303
+11%
|
291
-4%
|
280
-4%
|
250
-11%
|
187
-25%
|
204
+9%
|
191
-7%
|
172
-10%
|
172
0%
|
162
-6%
|
186
+15%
|
|
EPS (Diluted) |
1.84
N/A
|
2
+9%
|
2.09
+4%
|
2.11
+1%
|
2.29
+9%
|
2.23
-3%
|
2.36
+6%
|
2.35
0%
|
2.14
-9%
|
2.3
+7%
|
2.46
+7%
|
2.69
+9%
|
3.01
+12%
|
3.07
+2%
|
3.14
+2%
|
3.17
+1%
|
3.35
+6%
|
3.39
+1%
|
3.45
+2%
|
3.35
-3%
|
3.34
0%
|
3.46
+4%
|
3.5
+1%
|
3.71
+6%
|
3.76
+1%
|
3.26
-13%
|
3.39
+4%
|
3.39
N/A
|
3.54
+4%
|
4.38
+24%
|
4.85
+11%
|
4.67
-4%
|
4.48
-4%
|
3.99
-11%
|
3.02
-24%
|
3.29
+9%
|
3.11
-5%
|
2.81
-10%
|
2.8
0%
|
2.63
-6%
|
3.02
+15%
|