
Mid-America (MAA) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
549.3M
Gross Profit
175.0M
31.86%
Operating Income
159.4M
29.02%
Net Income
186.4M
33.94%
EPS (Diluted)
$1.54
Balance Sheet Metrics
Total Assets
11.8B
Total Liabilities
5.7B
Shareholders Equity
6.2B
Debt to Equity
0.92
Cash Flow Metrics
Operating Cash Flow
345.8M
Free Cash Flow
124.0M
Revenue & Profitability Trend
Mid-America Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.2B | 2.1B | 2.0B | 1.8B | 1.7B |
Cost of Goods Sold | 1.5B | 1.4B | 1.3B | 1.3B | 1.2B |
Gross Profit | 713.3M | 747.5M | 687.7M | 517.8M | 474.4M |
Gross Margin % | 32.6% | 34.8% | 34.0% | 29.1% | 28.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 56.5M | 58.6M | 58.8M | 52.9M | 46.9M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 56.5M | 58.6M | 58.8M | 52.9M | 46.9M |
Operating Income | 656.8M | 688.9M | 628.9M | 464.9M | 427.5M |
Operating Margin % | 30.0% | 32.1% | 31.1% | 26.1% | 25.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 168.5M | 149.2M | 154.7M | 156.9M | 167.6M |
Other Non-Operating Income | 56.7M | 31.2M | 172.9M | 255.1M | 5.9M |
Pre-tax Income | 544.9M | 570.8M | 647.0M | 563.1M | 265.8M |
Income Tax | 5.2M | 4.7M | -6.2M | 13.6M | 3.3M |
Effective Tax Rate % | 1.0% | 0.8% | -1.0% | 2.4% | 1.3% |
Net Income | 541.6M | 567.8M | 654.8M | 550.7M | 264.0M |
Net Margin % | 24.7% | 26.4% | 32.4% | 31.0% | 15.7% |
Key Metrics | |||||
EBITDA | 1.2B | 1.3B | 1.1B | 1.0B | 944.0M |
EPS (Basic) | $4.49 | $4.71 | $5.49 | $4.62 | $2.20 |
EPS (Diluted) | $4.49 | $4.71 | $5.48 | $4.61 | $2.19 |
Basic Shares Outstanding | 116776000 | 116521000 | 115344000 | 114717000 | 114188000 |
Diluted Shares Outstanding | 116776000 | 116521000 | 115344000 | 114717000 | 114188000 |
Income Statement Trend
Mid-America Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 43.0M | 41.3M | 38.7M | 54.3M | 25.2M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 64.5M | 55.1M | 61.1M | 130.6M | 35.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | 900.0K | 1.3M |
Intangible Assets | - | - | - | 900.0K | 1.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 232.4M | 245.5M | 193.9M | 255.7M | 190.8M |
Total Non-Current Assets | 11.7B | 11.4B | 11.2B | 11.2B | 11.2B |
Total Assets | 11.8B | 11.5B | 11.2B | 11.3B | 11.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 124.8M | 94.5M | 102.0M | - | - |
Short-term Debt | 250.0M | 495.0M | 20.0M | - | 172.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 856.7M | 1.1B | 558.0M | 584.4M | 700.3M |
Non-Current Liabilities | |||||
Long-term Debt | 4.8B | 4.1B | 4.4B | 4.5B | 4.4B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 27.6M | 27.1M | 26.5M | - | - |
Total Non-Current Liabilities | 4.8B | 4.1B | 4.5B | 4.5B | 4.4B |
Total Liabilities | 5.7B | 5.2B | 5.0B | 5.1B | 5.1B |
Equity | |||||
Common Stock | 23.4M | 20.3M | 21.8M | 31.3M | 16.5M |
Retained Earnings | -1.5B | -1.3B | -1.2B | -1.3B | -1.3B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 6.1B | 6.3B | 6.2B | 6.2B | 6.1B |
Key Metrics | |||||
Total Debt | 5.0B | 4.6B | 4.4B | 4.5B | 4.6B |
Working Capital | -792.2M | -1.0B | -496.9M | -453.8M | -664.7M |
Balance Sheet Composition
Mid-America Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 541.6M | 567.8M | 654.8M | 550.7M | 264.0M |
Depreciation & Amortization | 586.4M | 565.9M | 544.0M | 534.4M | 511.7M |
Stock-Based Compensation | 15.8M | 15.7M | 18.8M | 16.7M | 14.3M |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | 1.1B | 1.2B | 1.2B | 1.1B | 795.0M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -2.9M | -16.6M | -13.8M | -4.7M | -5.3M |
Investment Purchases | - | - | - | - | - |
Investment Sales | 10.0M | - | - | - | - |
Investing Cash Flow | 27.3M | -15.7M | 13.5M | 10.2M | -3.8M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -690.6M | -655.4M | -543.3M | -474.1M | -461.0M |
Debt Issuance | 1.1B | 0 | 0 | 594.4M | 447.6M |
Debt Repayment | -400.0M | -353.9M | -126.4M | -467.2M | -696.1M |
Financing Cash Flow | -271.1M | -367.9M | -722.8M | -546.4M | -629.1M |
Free Cash Flow | 775.9M | 597.8M | 590.2M | 383.7M | 598.4M |
Net Change in Cash | 894.7M | 771.7M | 514.3M | 571.2M | 162.0M |
Cash Flow Trend
Mid-America Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
29.30
Forward P/E
34.31
Price to Book
2.83
Price to Sales
7.77
PEG Ratio
4.20
Profitability Ratios
Profit Margin
25.98%
Operating Margin
27.53%
Return on Equity
9.57%
Return on Assets
3.40%
Financial Health
Current Ratio
0.06
Debt to Equity
83.59
Beta
0.75
Per Share Data
EPS (TTM)
$4.86
Book Value per Share
$50.32
Revenue per Share
$18.83
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
maa | 17.1B | 29.30 | 2.83 | 9.57% | 25.98% | 83.59 |
AvalonBay | 26.9B | 23.17 | 2.25 | 9.71% | 38.39% | 72.58 |
Equity Residential | 25.4B | 24.32 | 2.23 | 9.08% | 33.22% | 75.26 |
Invitation Homes | 18.5B | 33.88 | 1.91 | 5.53% | 20.59% | 84.59 |
Essex Property | 18.1B | 21.09 | 3.00 | 15.12% | 42.39% | 116.68 |
Sun Communities | 16.6B | 140.48 | 2.16 | -0.06% | 40.26% | 60.08 |
Financial data is updated regularly. All figures are in the company's reporting currency.