株探米国株
日本語 英語
エドガーで原本を確認する
0001032220FALSE00010322202023-11-152023-11-15

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K
CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): November 15, 2023
maximus-logo.jpg

Maximus, Inc.
(Exact name of registrant as specified in its charter)
Virginia 1-12997 54-1000588
(State or other jurisdiction of incorporation)
  (Commission File Number)
(I.R.S. Employer Identification No.)
1600 Tysons Boulevard McLean , VA 22102
(Address of principal executive offices)
(Zip Code)
Registrant's telephone number, including the area code ( 703 ) 251-8500
No Change
(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, no par value MMS New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02    Results of Operations and Financial Condition.
 
On November 15, 2023, the Company issued a press release announcing its financial results for the quarter and year ended September 30, 2023. A copy of the press release is furnished as Exhibit 99.1 to this report.

The information contained in this Current Report shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.


Item 9.01    Financial Statements and Exhibits.

(d)     Exhibits.
  
Exhibit No. Description
   
Press release dated November 15, 2023
104 Press release dated Inline XBRL for the cover page of this Current Report on Form 8-K.

1


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Maximus, Inc.
(Registrant)
Date: November 15, 2023 /s/ John T. Martinez
John T. Martinez
General Counsel and Secretary



2
EX-99.1 2 mms-2023x09x30x8kxex991.htm EX-99.1 Document
maximus_logox2022xmed002a.jpg
FOR IMMEDIATE RELEASE CONTACT: James Francis 703.251.8526
Jessica Batt 703.251.8634
Date: November 15, 2023 IR@maximus.com

Maximus Reports Fourth Quarter and Full Year Results for Fiscal Year 2023
Establishes fiscal year 2024 guidance driven by organic growth from core business tailwinds
(Tysons, Va. - November 15, 2023) - Maximus (NYSE: MMS), a leading provider of government services worldwide, reported financial results for the three months and year ended September 30, 2023.
Highlights for the fourth quarter and full fiscal year 2023 include:
•Full year revenue increased 5.9% to $4.90 billion, compared to $4.63 billion for the prior year. Organic growth was 7.1% and driven by higher volumes on key programs in the U.S. segments. Fourth quarter revenue grew 7.0%, or 7.4% on an organic basis.
•Full year diluted earnings per share were $2.63, and adjusted diluted earnings per share were $3.83. Fourth quarter diluted earnings per share were $0.96, and adjusted diluted earnings per share were $1.29. Excluding the previously disclosed cybersecurity incident, adjusted earnings per share were $4.18 and $1.38 for the full year and fourth quarter, respectively, of fiscal year 2023.
•Record contract backlog of $20.7 billion at September 30, 2023, or 4 times trailing twelve months revenue, and signed contract awards totaling $6.1 billion in fiscal year 2023.
•A quarterly cash dividend of $0.30 per share payable on November 30, 2023, to shareholders of record on November 15, 2023.
"We are proud of the team for an excellent finish to the year and demonstrating a healthy core business operating at its true potential," said Bruce Caswell, President and Chief Executive Officer. "We kick off fiscal 2024 with strong visibility to our guidance targets, carrying forward the momentum of the last quarter.
Caswell continued, "As a provider of tech-enabled services to mission-critical government programs, we can remain confident in our outlook, even with a temporary U.S. federal government shut-down remaining a potential scenario during fiscal 2024. We would expect nearly all of our U.S. Federal Services programs to be designated essential which insulates our business during periods of government budget uncertainty."
Consolidated Fiscal Year 2023 Fourth Quarter and Full Year Results
Revenue for the full fiscal year 2023 increased 5.9% to $4.90 billion, compared to $4.63 billion for the prior year. Organic growth was 7.1% over the prior year. Revenue for the fourth quarter of fiscal year grew 7.0% to $1.26 billion, or 7.4% on an organic basis. Both periods benefited from volume growth on expanded programs in the U.S. Federal Services segment. The U.S. Services Segment had new programs operating in the year and Medicaid redeterminations made a full period contribution in the fourth quarter.
For the full fiscal year 2023, the operating margin was 6.0%, and the adjusted margin operating margin was 8.0%. This compares to margins of 7.0% and 9.0%, respectively, for the prior year, which had benefited from profitable, short-term work.
Diluted earnings per share were $2.63 and adjusted diluted earnings per share were $3.83. This compares to $3.29 and $4.37, respectively, for the prior-year period. The company's definition of adjusted earnings is expanded to include gains or losses resulting from a divestiture or other charges arising in preparing a business for sale. As with prior reporting periods, the definition retains adjustment for intangibles amortization expense.


1

maximus_logox2022a.jpg
Divestiture-related charges for the full fiscal year 2023 totaled $0.06. The previously-disclosed cybersecurity incident is not included in the definition and had a $0.35 and $0.09 per share impact to the full year and fourth quarter, respectively, of fiscal year 2023. Adjusted diluted earnings excluding the incident were $4.18 and $1.38 per share for the full year and fourth quarter, respectively, of fiscal year 2023.
U.S. Federal Services Segment
U.S. Federal Services Segment revenue for fiscal year 2023 increased 6.4% to $2.40 billion, compared to $2.26 billion reported for the prior year. All growth was organic and driven predominantly by the continued ramp of volumes on the Veterans Affairs Medical Disability Exams (VA MDE) contracts, which comprise the VES business, as the overall program grows to meet client expectations.
The segment operating margin for the full fiscal year 2023 was 10.4%, as compared to 10.4% reported for the prior year. For the fourth quarter of fiscal year 2023, the segment operating margin was 12.4% and was supported by a higher run-rate of volumes on the VA MDE contracts.
U.S. Services Segment
U.S. Services Segment revenue for fiscal year 2023 increased by 12.7% to $1.81 billion, compared to $1.61 billion reported in the prior year. All growth was organic and driven by new work wins across multiple categories, including eligibility support, multi-year contracts for unemployment insurance assistance, and assessments for long-term care.
The segment operating margin for fiscal year 2023 was 10.1% compared to 11.3% reported for the prior-year period which benefited from residual short-term work with higher profit margins. The fourth quarter of fiscal year 2023 benefited from a full period of resumed Medicaid redeterminations, delivering a 11.6% margin for the segment.
Outside the U.S. Segment
Outside the U.S. Segment revenue for fiscal year 2023 decreased 9.8% to $689.1 million as compared to $763.7 million reported for the prior year, which was net of a 4.6% currency headwind. The remaining reductions were lower volumes on employment services contracts and the effect of divestitures during fiscal year 2023.
The segment realized an operating loss of $9.1 million for fiscal year 2023, compared to an operating loss of $15.2 million in the prior year. The effect of lower volumes on employment services contracts negatively impacted segment profitability both years. The segment broke even in the fourth quarter of fiscal 2023.
The company recently announced another divestiture of employment services businesses, including in Canada, Singapore, and Italy, as it executes on further optimization of the Outside the U.S. portfolio to deliver consistent profitability and improve alignment with the broader Maximus strategy.
Sales and Pipeline
Year-to-date signed contract awards at September 30, 2023, totaled $6.1 billion, and contracts pending (awarded but unsigned) totaled $878 million. These awards include the previously announced IDIQ for the Federal Student Aid office valued at more than $2 billion and the Functional Assessment Services contract in the United Kingdom valued at $1 billion. The book-to-bill ratio at September 30, 2023, was 1.2x on a trailing twelve-month basis.
The sales pipeline at September 30, 2023, was $37.1 billion (comprised of approximately $1.2 billion in proposals pending, $0.97 billion in proposals in preparation, and $34.9 billion in opportunities tracking). New work opportunities represent approximately 76% of the total sales pipeline.
Balance Sheet and Cash Flows
At September 30, 2023, cash and cash equivalents totaled $65.4 million, and gross debt was $1.26 billion. The ratio of debt, net of allowed cash, to pro-forma EBITDA for the full year ended September 30, 2022, as calculated in accordance with our credit agreement, was 2.2x. This reflects debt pay downs of approximately $60 million in the most recent quarter and compares to 2.5x at June 30, 2022. The company's target leverage range is 2x to 3x, with a bias towards the lower end.
2

maximus_logox2022a.jpg
For fiscal year 2023, cash flows from operating activities totaled $314.3 million, and free cash flow was $223.6 million. This compares to $289.8 million and $233.7 million, respectively, in the prior year. As expected, fourth quarter of fiscal year 2023 cash flows were strong at $144.6 million cash flows from operating activities and free cash flow of $112.8 million.
As of September 30, 2023, DSO were 60 days and at the bottom of the target range of 60 to 70 days.
On October 6, 2023, our Board of Directors declared an increased quarterly cash dividend of $0.30 for each share of our common stock outstanding, which compares to the previous quarterly cash dividend of $0.28 per share. The dividend is payable on November 30, 2023, to shareholders of record on November 15, 2023.
Fiscal Year 2024 Outlook
Maximus is establishing fiscal year 2024 guidance. The company expects revenue to range between $5.05 billion and $5.2 billion. Adjusted operating income is expected to range between $488 million and $513 million, which excludes an estimated $88 million of expense for amortization of intangible assets. Adjusted diluted earnings per share is expected to range between $5.05 and $5.35 per share.
The midpoint of revenue guidance implies organic growth of approximately 5% over fiscal year 2023. The midpoint of adjusted operating income implies an adjusted operating margin of 9.8% as compared to the midpoint of revenue guidance.
Free cash flow is expected to range between $290 million and $340 million for fiscal year 2024. The company forecasts interest expense of approximately $70 million, an effective income tax rate between 24.5% and 25.5%, and weighted average shares outstanding between 62.2 million and 62.3 million shares for fiscal year 2024.
Conference Call and Webcast Information
Maximus will host a conference call tomorrow, November 16, 2023, at 9:00 a.m. ET. Shareholders are invited to submit questions for management’s consideration by emailing IR@maximus.com up to one hour prior to the call.
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 governments across the globe, Maximus helps improve the delivery of public services amid complex technology, health, economic, environmental, 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 delivers innovative business process management, impactful consulting services, 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 refers to non-GAAP measures and other indicators, including organic growth normalized for the effects of COVID-19 response work, free cash flow, operating income, and EPS adjusted for amortization of intangible assets and divestiture-related charges, pro-forma EBITDA, and other non-GAAP measures.
A description of these non-GAAP measures, the reasons why we use and present them, and details as to how they are calculated are included in 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, 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.
3

maximus_logox2022a.jpg
Statements that are not historical facts, including statements about the company’s confidence and strategies, and the company’s expectations about revenues, results of operations, profitability, future contracts, market opportunities, market demand, or acceptance of the company’s products are forward-looking statements that involve risks and uncertainties.
These risks could cause the company’s actual results to differ materially from those indicated by such forward-looking statements. A summary of risk factors can be found in Item 1A, "Risk Factors" in our Annual Report on Form 10-K for the year ended September 30, 2023, expected to be filed shortly with the Securities and Exchange Commission (SEC). The Company's SEC reports are accessible on maximus.com.
4

maximus_logox2022a.jpg
Maximus, Inc.
Consolidated Statements of Operations
(Unaudited)
For the Three Months
Ended September 30,
For the Year Ended September 30,
2023 2022 2023 2022
(in thousands, except per share amounts)
Revenue $ 1,259,953  $ 1,177,031  $ 4,904,728  $ 4,631,018 
Cost of revenue 969,059  904,048  3,876,120  3,691,208 
Gross profit 290,894  272,983  1,028,608  939,810 
Selling, general, and administrative expenses 167,778  146,991  639,223  534,493 
Amortization of intangible assets 23,992  22,514  94,591  90,465 
Gain on sale of land and building —  11,046  —  11,046 
Operating income 99,124  114,524  294,794  325,898 
Interest expense 20,507  16,098  84,138  45,965 
Other expense, net 442  742  363  2,835 
Income before income taxes 78,175  97,684  210,293  277,098 
Provision for income taxes 19,029  28,617  48,501  73,270 
Net income $ 59,146  $ 69,067  $ 161,792  $ 203,828 
Earnings per share:
Basic $ 0.97  $ 1.13  $ 2.65  $ 3.30 
Diluted $ 0.96  $ 1.13  $ 2.63  $ 3.29 
Weighted average shares outstanding:
Basic 61,138  61,010  61,125  61,774 
Diluted 61,617  61,292  61,450  61,969 
Dividends declared per share $ 0.28  $ 0.28  $ 1.12  $ 1.12 











5

maximus_logox2022a.jpg
Maximus, Inc.
Consolidated Balance Sheets
(Unaudited)
As of September 30,
2023 2022
(in thousands)
Assets:
Cash and cash equivalents $ 65,405  $ 40,658 
Accounts receivable, net 826,873  807,110 
Income taxes receivable 16,556  2,158 
Prepaid expenses and other current assets 146,632  182,387 
Total current assets 1,055,466  1,032,313 
Property and equipment, net 38,831  52,258 
Capitalized software, net 107,811  58,740 
Operating lease right-of-use assets 163,929  132,885 
Goodwill 1,779,215  1,779,415 
Intangible assets, net 703,648  804,904 
Deferred contract costs, net 45,372  47,732 
Deferred compensation plan assets 42,919  37,050 
Deferred income taxes 2,459  4,970 
Other assets 46,147  42,447 
Total assets $ 3,985,797  $ 3,992,714 
Liabilities and Shareholders' Equity:
Liabilities:
Accounts payable and accrued liabilities $ 282,081  $ 264,553 
Accrued compensation and benefits 194,251  178,199 
Deferred revenue, current portion 60,477  87,146 
Income taxes payable 451  718 
Long-term debt, current portion 86,844  63,458 
Operating lease liabilities, current portion 49,852  63,999 
Other current liabilities 49,058  116,374 
Total current liabilities 723,014  774,447 
Deferred revenue, non-current portion 38,849  21,414 
Deferred income taxes 203,898  206,099 
Long-term debt, non-current portion 1,163,149  1,292,483 
Deferred compensation plan liabilities, non-current portion 46,432  40,210 
Operating lease liabilities, non-current portion 129,367  86,175 
Other liabilities 13,253  22,515 
Total liabilities 2,317,962  2,443,343 
Shareholders' equity:
Common stock, no par value; 100,000 shares authorized; 60,998 and 60,774 shares issued and outstanding as of September 30, 2023 and 2022, respectively
577,898  557,978 
Accumulated other comprehensive loss (27,615) (33,961)
Retained earnings 1,117,552  1,025,354 
Total shareholders' equity 1,667,835  1,549,371 
Total liabilities and shareholders' equity $ 3,985,797  $ 3,992,714 
6

maximus_logox2022a.jpg
Maximus, Inc.
Consolidated Statements of Cash Flows
(Unaudited)
For the Three Months
Ended September 30,
For the Year
Ended September 30,
2023 2022 2023 2022
(in thousands)
Cash flows from operating activities:
Net income $ 59,146  $ 69,067  $ 161,792  $ 203,828 
Adjustments to reconcile net income to cash flows from operations:
Depreciation and amortization of property, equipment and capitalized software 17,633  12,455  54,725  42,330 
Amortization of intangible assets 23,992  22,514  94,591  90,465 
Amortization of debt issuance costs and debt discount 601  1,066  2,837  3,012 
Gain on sale of land and building —  (11,046) —  (11,046)
Deferred income taxes (823) 17,383  1,552  10,204 
Stock compensation expense 7,283  8,396  29,522  30,476 
Loss on sale of businesses —  —  883  — 
Change in assets and liabilities, net of effects of business combinations and disposals:
Accounts receivable (31,076) 54,129  (23,401) 14,132 
Prepaid expenses and other current assets (20,242) (16,199) 859  (6,745)
Deferred contract costs 443  (4,354) 2,688  (12,056)
Accounts payable and accrued liabilities 814  9,855  17,729  (32,722)
Accrued compensation and benefits 44,262  (10,558) 12,650  3,288 
Deferred revenue 19,624  (19,684) (12,123) (19,342)
Income taxes 16,228  (688) (16,958) (13,510)
Operating lease right-of-use assets and liabilities 1,707  218  (2,035) (1,112)
Other assets and liabilities 4,997  (12,491) (10,971) (11,363)
Net cash provided by operating activities 144,589  120,063  314,340  289,839 
Cash flows from investing activities:
Purchases of property and equipment and capitalized software (31,832) (20,209) (90,695) (56,145)
Acquisitions of businesses, net of cash acquired —  (151) —  (14,295)
Proceeds from the sale of businesses 608  —  9,732  — 
Proceeds from the sale of land and building —  14,431  —  16,431 
Net cash used in investing activities (31,224) (5,929) (80,963) (54,009)
Cash flows from financing activities:
Cash dividends paid to Maximus shareholders (17,020) (16,954) (68,073) (68,716)
Purchases of Maximus common stock —  (22,255) —  (96,119)
Tax withholding related to RSU vesting —  —  (8,475) (9,673)
Payments for contingent consideration (2,769) (1,369) (9,431) (1,369)
Proceeds from borrowings 161,901  200,000  844,299  615,000 
Principal payments for debt (222,460) (327,685) (952,974) (770,658)
Cash-collateralized escrow liabilities (1,601) 83,264  (56,144) 83,264 
Net cash (used in)/provided by financing activities (81,949) (84,999) (250,798) (248,271)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash (1,018) (2,965) 2,717  (7,334)
Net change in cash, cash equivalents, and restricted cash 30,398  26,170  (14,704) (19,775)
Cash, cash equivalents and restricted cash, beginning of period 91,693  110,625  136,795  156,570 
Cash, cash equivalents and restricted cash, end of period $ 122,091  $ 136,795  $ 122,091  $ 136,795 
7

maximus_logox2022a.jpg
Maximus, Inc.
Consolidated Results of Operations by Segment
(Unaudited)
For the Three Months
Ended September 30,
For the Year
Ended September 30,
2023 2022 2023 2022
Amount (1) % (2) Amount (1) % (2) Amount (1) % (2) Amount (1) % (2)
(dollars in thousands)
Revenue:
U.S. Federal Services $ 617,404  $ 579,066  $ 2,403,606  $ 2,259,744 
U.S. Services 473,827  423,798  1,812,069  1,607,612 
Outside the U.S. 168,722  174,167  689,053  763,662 
Revenue $ 1,259,953  $ 1,177,031  $ 4,904,728  $ 4,631,018 
Gross profit:
U.S. Federal Services $ 155,373  25.2% $ 153,508  26.5% $ 557,886  23.2% $ 519,440  23.0%
U.S. Services 109,389  23.1% 94,199  22.2% 377,541  20.8% 343,004  21.3%
Outside the U.S. 26,132  15.5% 25,276  14.5% 93,181  13.5% 77,366  10.1%
Gross profit $ 290,894  23.1% $ 272,983  23.2% $ 1,028,608  21.0% $ 939,810  20.3%
Selling, general, and administrative expenses:
U.S. Federal Services $ 78,606  12.7% $ 81,169  14.0% $ 308,197  12.8% $ 284,509  12.6%
U.S. Services 54,198  11.4% 45,176  10.7% 194,991  10.8% 160,902  10.0%
Outside the U.S. 26,375  15.6% 24,084  13.8% 102,311  14.8% 92,536  12.1%
Divestiture related charges (2) 2,868  NM —  NM 3,751  NM —  NM
Other (4) 5,731  NM (3,438) NM 29,973  NM (3,454) NM
Selling, general, and administrative expenses $ 167,778  13.3% $ 146,991  12.5% $ 639,223  13.0% $ 534,493  11.5%
Operating income/(loss):
U.S. Federal Services $ 76,767  12.4% $ 72,339  12.5% $ 249,689  10.4% $ 234,931  10.4%
U.S. Services 55,191  11.6% 49,023  11.6% 182,550  10.1% 182,102  11.3%
Outside the U.S. (243) (0.1)% 1,192  0.7% (9,130) (1.3)% (15,170) (2.0)%
Amortization of intangible assets (23,992) NM (22,514) NM (94,591) NM (90,465) NM
Divestiture related charges (2) (2,868) NM —  NM (3,751) NM —  NM
Gain on sale of land and building (3) —  NM 11,046  NM —  NM 11,046  NM
Other (4) (5,731) NM 3,438  NM (29,973) NM 3,454  NM
Operating income $ 99,124  7.9% $ 114,524  9.7% $ 294,794  6.0% $ 325,898  7.0%
        
(1)Percentage of respective segment revenue. Percentages not considered meaningful are marked "NM."
(2)During fiscal year 2023, we sold a small commercial practice in the United Kingdom and our employment services business in Sweden, both subsidiaries within our Outside the U.S. Segment, resulting in a loss of $0.9 million. In addition, we recorded impairment losses of $2.9 million on businesses sold subsequent to fiscal year end.
(3)During fiscal year 2022, we sold the land and building that held our corporate headquarters, resulting in a gain on sale of $11.0 million.
(4)Other includes credits and costs that are not allocated to a particular segment. For the fiscal year 2023, these charges include $29.3 million related to the costs of a previously disclosed cybersecurity incident. Other charges include direct costs of acquisitions. These costs are excluded from measuring each segment's operating performance.
8

maximus_logox2022a.jpg
Maximus, Inc.
Consolidated Free Cash Flows - Non-GAAP
(Unaudited)
For the Three Months
Ended September 30,
For the Year
Ended September 30,
2023 2022 2023 2022
(in thousands)
Net cash provided by operating activities $ 144,589  $ 120,063  $ 314,340  $ 289,839 
Purchases of property and equipment and capitalized software (31,832) (20,209) (90,695) (56,145)
Free cash flow $ 112,757  $ 99,854  $ 223,645  $ 233,694 
9

maximus_logox2022a.jpg
Maximus, Inc.
Non-GAAP Adjusted Results - Operating Income, Net Income, and Diluted Earnings per Share
(Unaudited)
For the Three Months Ended September 30, For the Year Ended September 30,
2023 2022 2023 2022
(dollars in thousands, except per share data)
Operating income $ 99,124  $ 114,524  $ 294,794  $ 325,898 
Add back: Amortization of intangible assets 23,992  22,514  94,591  90,465 
Add back: Divestiture-related charges 2,868  —  3,751  — 
Adjusted operating income excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) $ 125,984  $ 137,038  $ 393,136  $ 416,363 
Adjusted operating income margin excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) 10.0  % 11.6  % 8.0  % 9.0  %
Net income $ 59,146  $ 69,067  $ 161,792  $ 203,828 
Add back: Amortization of intangible assets, net of tax 17,682  16,622  69,714  66,786 
Add back: Divestiture-related charges 2,868  —  3,751  — 
Adjusted net income excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) $ 79,696  $ 85,689  $ 235,257  $ 270,614 
Diluted earnings per share $ 0.96  $ 1.13  $ 2.63  $ 3.29 
Add back: Effect of amortization of intangible assets on diluted earnings per share 0.28  0.27  1.14  1.08 
Add back: Effect of divestiture-related charges on diluted earnings per share 0.05  —  0.06  — 
Adjusted diluted earnings per share excluding amortization of intangible assets and divestiture-related charges (Non-GAAP) $ 1.29  $ 1.40  $ 3.83  $ 4.37 
10