株探米国株
日本語 英語
エドガーで原本を確認する
0001032220FALSE00010322202025-11-202025-11-20

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 20, 2025
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 20, 2025, the Company issued a press release announcing its financial results for the quarter and fiscal year ended September 30, 2025. 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 20, 2025
104 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 20, 2025 /s/ John T. Martinez
John T. Martinez
Chief Legal Officer and Secretary



2
EX-99.1 2 mms-2025x09x30x8kxex991.htm EX-99.1 Document
maximus_logox2022xmed002.jpg
FOR IMMEDIATE RELEASE CONTACT:
James Francis, VP - IR
Jessica Batt, VP - IR
Date: November 20, 2025 IR@maximus.com

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. - November 20, 2025) - 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 $5.43 billion, compared to $5.31 billion for the prior year. Organic growth was 3.9% and driven by high demand for clinical services within the U.S. Federal Services Segment.
•Full year operating margin was 9.7% and the adjusted EBITDA margin was 12.9%, reflecting year-over-year margin expansion. Full year diluted earnings per share were $5.51, and adjusted diluted earnings per share were $7.36.
•Full year cash flows from operating activities totaled $429 million, and free cash flow was $366 million. Purchases of Maximus common stock totaled 5.8 million shares for $457 million during the full year. The leverage ratio at September 30, 2025, was 1.5x, as calculated in accordance with our credit agreement.
•A quarterly cash dividend of $0.30 per share payable on December 1, 2025, to shareholders of record on November 14, 2025.
"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 U.S. Federal markets, preparing for opportunities from recent Federal legislation, and deploying AI‑enabled automation designed to drive productivity and operating leverage that we believe will enable growth acceleration in 2027 and beyond."
Consolidated Fiscal Year 2025 Results
Revenue for the full fiscal year 2025 increased 2.4% to $5.43 billion, compared to $5.31 billion for the prior year. Organic growth was 3.9% over the prior year due primarily to volume growth on clinical programs in the U.S. Federal Services Segment.
For the full fiscal year 2025, the operating margin was 9.7% and adjusted EBITDA margin was 12.9%. This compares to margins of 9.2% and 11.6%, respectively, for the prior fiscal year. Higher volumes in the U.S. Federal Services Segment, combined with technology and cost initiatives, drove the year-over-year improvement and demonstrate the benefits of our strategic focus on clinical programs and tech-enabled service delivery.
Diluted earnings per share were $5.51 and adjusted diluted earnings per share were $7.36. This compares to $4.99 and $6.11, respectively, for the prior year. The majority of the earnings improvement was attributable to enhanced operating profitability, with a smaller contribution derived from the purchase of Maximus common stock.

U.S. Federal Services Segment
U.S. Federal Services Segment revenue for fiscal year 2025 increased 12.1% to $3.07 billion, compared to $2.74 billion reported for the prior year. All growth was organic and driven predominantly by a combination of anticipated and unforeseen volume growth across a range of clinical programs, further reinforcing U.S. Federal Services as a strong growth engine. In addition, natural disaster support activities provided a greater contribution to fiscal year 2025 as compared to the prior year.
1

maximus_logox2022.jpg

The segment operating margin for the full fiscal year 2025 was 15.3%, as compared to 12.2% reported for the prior fiscal year. The margin improvement was attributable to clinical program-related volume growth improving the operating leverage of the segment, along with productivity enhancements tied to technology initiatives.
U.S. Services Segment
U.S. Services Segment revenue for fiscal year 2025 decreased by 7.7% to $1.76 billion, compared to $1.91 billion reported in the prior fiscal year. The decrease was primarily due to the prior fiscal year period containing excess volumes from Medicaid-related activities, including the extra redeterminations from the unwinding exercise.
The segment operating margin for fiscal year 2025 was 9.7%, compared to 12.9% reported in the prior fiscal year. The higher margin in the prior year period was a direct benefit of the excess volumes that were temporary. In addition, the segment's operating income was impacted by a meaningful portion of the company's $16 million of severance charges booked in the fourth quarter of fiscal year 2025.
Outside the U.S. Segment
Outside the U.S. Segment revenue for fiscal year 2025 decreased 8.7% to $599.9 million as compared to $657.1 million reported for the prior fiscal year. The revenue reduction was due to the divestitures of multiple employment services businesses, and was partially offset by positive organic growth of 4.1%.
The segment operating margin for fiscal year 2025 was 3.7%, compared to 1.2% reported in the prior fiscal year. The segment is operating within its 3% to 7% target margin range due to divesting more volatile elements of the portfolio. Our goal remains to move the segment higher in the target margin range in future periods.
Sales and Pipeline
Year-to-date signed contract awards at September 30, 2025, totaled $4.7 billion, and contracts pending (awarded but unsigned) totaled $331 million. The book-to-bill ratio at September 30, 2025, was 0.9x on a trailing twelve-month basis.
The total sales pipeline at September 30, 2025, was $51.3 billion (comprised of approximately $3.37 billion in proposals pending, $1.37 billion in proposals in preparation, and $46.6 billion in opportunities tracking). New work opportunities represent approximately 64% of the total sales pipeline, and U.S. Federal Services Segment opportunities represent approximately 66% of the total sales pipeline, providing a diversified set of future growth drivers with an increasing tilt toward U.S. Federal programs.
Balance Sheet and Cash Flows
At September 30, 2025, cash and cash equivalents totaled $222 million, and gross debt was $1.35 billion. The ratio of debt, net of allowed cash, to consolidated EBITDA for the full year ended September 30, 2025, as calculated in accordance with our credit agreement, was 1.5x, as compared to 2.1x at June 30, 2025, providing meaningful financial flexibility for continued investment and shareholder returns.
For fiscal year 2025, cash flows from operating activities totaled $429 million and free cash flow was $366 million, enabled by $642 million of free cash flow for the quarter ended September 30, 2025. This compares to $515 million and $401 million, respectively, in the prior fiscal year. DSO at September 30, 2025, were 62 days, demonstrating strong improvement of collections as expected following the 96-day DSO for the period ended June 30, 2025.
During fiscal year 2025, we purchased approximately 5.8 million shares of Maximus common stock totaling $456.6 million. Subsequent to September 30, 2025, we purchased approximately 0.4 million shares totaling $30.7 million. Including the subsequent activity, approximately $250 million remains on the current $400 million Board of Directors authorization granted in September 2025.
On October 6, 2025, our Board of Directors declared a quarterly cash dividend of $0.30 for each share of our common stock outstanding. The dividend is payable on December 1, 2025, to shareholders of record on November 14, 2025.
2

maximus_logox2022.jpg
Fiscal Year 2026 Outlook
Maximus is establishing fiscal year 2026 guidance. We expect revenue to range between $5.225 billion and $5.425 billion. We anticipate an adjusted EBITDA margin of approximately 13.7% for the full fiscal year. We expect adjusted diluted earnings per share, which excludes expense for amortization of intangible assets and divestiture-related charges, to range between $7.95 and $8.25 per share.
We expect free cash flow to range between $450 million and $500 million for fiscal year 2026. We forecast expenses of $81 million for amortization of intangible assets, $58 million for depreciation and amortization, and $69 million for interest is anticipated for the full fiscal year. We expect an effective income tax rate of approximately 25% and weighted average shares outstanding of about 55.5 million is expected for fiscal year 2026.
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.

3

maximus_logox2022.jpg

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 
4

maximus_logox2022.jpg
Maximus, Inc.
Consolidated Statements of Operations
(Unaudited)
For the Three Months Ended
September 30,
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 











5

maximus_logox2022.jpg
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 
6

maximus_logox2022.jpg
Maximus, Inc.
Consolidated Statements of Cash Flows
(Unaudited)
For the Three Months
Ended September 30,
For the Year
Ended September 30,
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 —  —  (17,999)
Proceeds from divestitures 4,381  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 
7

maximus_logox2022.jpg
Maximus, Inc.
Consolidated Results of Operations by Segment
(Unaudited)

For the Three Months Ended September 30, 2025
(dollars in thousands) U.S. Federal Services % (1) U.S. Services % (1) Outside the U.S. % (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) U.S. Federal Services % (1) U.S. Services % (1) Outside the U.S. % (1) Total
Revenue $ 675,117  1 $ 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 

8

maximus_logox2022.jpg
For the Year Ended September 30, 2025
(dollars in thousands) U.S. Federal Services % (1 ) U.S. Services % (1 ) Outside the U.S. % (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) U.S. Federal Services % (1 ) U.S. Services % (1 ) Outside the U.S. % (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 U.S. Segment.
(4)Other includes credits and costs that are not allocated to a particular segment.
9

maximus_logox2022.jpg
Maximus, Inc.
Free Cash Flows - Non-GAAP
(Unaudited)
For the Three Months Ended September 30, For the Year Ended September 30,
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 
10