MasTec Reports Third Quarter 2025 Results and Updates 2025 Financial Guidance
Third Quarter 2025 Highlights
-
Revenue of
, a quarterly record, increased$4.0 billion 22% year-over-year; double-digit growth contribution from all segments -
Record 18-month backlog as of September 30, 2025 of
increased$16.8 billion 21% year-over-year and2% versus the prior quarter, led by significant124% year-over-year growth in Pipeline Infrastructure -
Diluted EPS of
and Adjusted Diluted EPS of$2.04 , increased$2.48 69% and48% year-over-year, respectively, and exceeded guidance expectations -
GAAP Net Income of
and Adjusted EBITDA of$166.5 million , both quarterly records, increased by$373.5 million 58% and20% year-over-year, respectively, and exceeded guidance expectations -
Diluted EPS guidance for FY 2025 of
, a$4.80 133% year-over-year increase; Adjusted Diluted EPS guidance for FY 2025 of , a$6.40 62% year-over-year increase
"We are pleased that third quarter financial performance posted strong double-digit year-over-year growth across both revenue and profit metrics while also exceeding guidance in all respects as MasTec continues to execute on notably strong customer demand across all end-markets we serve," said Jose Mas, MasTec's Chief Executive Officer. "Our reported
"MasTec reported impressive revenue growth across all operating segments for the third quarter and we continue to target double-digit growth in both revenue and Adjusted EBITDA for the full year. For the full year 2025, our guidance assumes strong
Third Quarter 2025 Results
Dollars in millions, except per share amounts |
|
3Q'25 |
|
3Q'24 |
|
Change |
|||||
Revenue |
|
$ |
3,967 |
|
|
$ |
3,252 |
|
|
22.0 |
% |
GAAP net income |
|
$ |
166 |
|
|
$ |
105 |
|
|
58.0 |
% |
Adjusted net income |
|
$ |
201 |
|
|
$ |
143 |
|
|
40.8 |
% |
Adjusted EBITDA |
|
$ |
373 |
|
|
$ |
311 |
|
|
20.3 |
% |
Adjusted EBITDA margin |
|
|
9.4 |
% |
|
|
9.5 |
% |
|
-13 bps |
|
GAAP diluted earnings per share |
|
$ |
2.04 |
|
|
$ |
1.21 |
|
|
68.6 |
% |
Adjusted diluted earnings per share |
|
$ |
2.48 |
|
|
$ |
1.68 |
|
|
47.6 |
% |
Cash provided by operating activities |
|
$ |
89 |
|
|
$ |
278 |
|
|
(68.0 |
)% |
Free cash flow |
|
$ |
36 |
|
|
$ |
252 |
|
|
(85.7 |
)% |
18-month backlog |
|
$ |
16,780 |
|
|
$ |
13,858 |
|
|
21.1 |
% |
Revenue: Revenue increased by
GAAP Net Income/GAAP Diluted EPS: Improved GAAP Net Income and EPS driven by increased year-over-year project volumes, lower depreciation expense and lower interest expense and tax rate versus the prior year.
Adjusted EBITDA: The increase was primarily driven by improved efficiencies within the Clean Energy and Infrastructure and Communications segments, partially offset by unfavorable project mix primarily within the Pipeline Infrastructure segment.
Backlog: Strong
Third Quarter 2025 Segment Highlights
Communications
Dollars in millions, unless noted |
|
3Q'25 |
|
3Q'24 (a) |
|
Change |
|||||
Revenue |
|
$ |
914.6 |
|
|
$ |
688.0 |
|
|
32.9 |
% |
EBITDA |
|
$ |
103.0 |
|
|
$ |
74.9 |
|
|
37.6 |
% |
EBITDA margin % |
|
|
11.3 |
% |
|
|
10.9 |
% |
|
40 bps |
|
(a) |
Recast to reflect first quarter of 2025 segment changes. |
Revenue: The revenue increase was driven primarily by higher volume of both wireless and wireline project activity, partially offset by lower install-to-the-home project activity.
EBITDA: EBITDA margin increase of 40 basis points driven by improved efficiencies across both wireless and wireline businesses.
Clean Energy and Infrastructure
Dollars in millions, unless noted |
|
3Q'25 |
|
3Q'24 |
|
Change |
|||||
Revenue |
|
$ |
1,364.1 |
|
|
$ |
1,138.4 |
|
|
19.8 |
% |
EBITDA |
|
$ |
115.4 |
|
|
$ |
85.0 |
|
|
35.8 |
% |
EBITDA margin % |
|
|
8.5 |
% |
|
|
7.5 |
% |
|
100 bps |
|
Revenue: The revenue increase was driven by higher levels of project activity and mix, primarily within renewable projects.
EBITDA: EBITDA margin increased by 100 basis points due to a combination of project mix, improved productivity and efficiencies and the positive effects of certain industrial project close-outs.
Power Delivery
Dollars in millions, unless noted |
|
3Q'25 |
|
3Q'24 (a) |
|
Change |
|||||
Revenue |
|
$ |
1,110.7 |
|
|
$ |
950.6 |
|
|
16.8 |
% |
EBITDA |
|
$ |
104.3 |
|
|
$ |
86.2 |
|
|
21.0 |
% |
EBITDA margin % |
|
|
9.4 |
% |
|
|
9.1 |
% |
|
30 bps |
|
(a) |
Recast to reflect first quarter of 2025 segment changes. |
Revenue: The increase in revenue was driven primarily by higher levels of project activity.
EBITDA: EBITDA margin increased by 30 basis points primarily due to improved efficiencies, partially offset by a reduction in emergency restoration services.
Pipeline Infrastructure
Dollars in millions, unless noted |
|
3Q'25 |
|
3Q'24 |
|
Change |
|||||
Revenue |
|
$ |
597.8 |
|
|
$ |
497.8 |
|
|
20.1 |
% |
EBITDA |
|
$ |
92.0 |
|
|
$ |
103.1 |
|
|
(10.8 |
)% |
EBITDA margin % |
|
|
15.4 |
% |
|
|
20.7 |
% |
|
(530) bps |
|
Revenue: The increase in revenue was driven primarily by higher levels of midstream pipeline project activity.
EBITDA: EBITDA margin decreased primarily due to reduced efficiencies, as well as the effects of project mix.
2025 Financial Guidance Update
Dollars in millions, except per share amounts |
|
Full Year 2025E |
||
Revenue |
|
$ |
14,075 |
|
GAAP net income |
|
$ |
399 |
|
Adjusted net income |
|
$ |
524 |
|
Adjusted EBITDA |
|
$ |
1,135 |
|
Adjusted EBITDA margin |
|
|
8.1 |
% |
GAAP diluted earnings per share |
|
$ |
4.80 |
|
Adjusted diluted earnings per share |
|
$ |
6.40 |
|
Conference Call
MasTec will host a webcast of its quarterly earnings call to discuss these results on Friday, October 31, 2025 at 9:00 a.m. ET, which can be accessed through the Investors section of MasTec's website at www.mastec.com. A replay of the webcast also will be available following the live event. The slide presentation that accompanies the conference call will also be posted on the MasTec Investors page.
About MasTec
MasTec, Inc. is a leading North American infrastructure engineering and construction company focused primarily on engineering, building, installation, maintenance and upgrade of communications, energy and utility and other infrastructure. MasTec primarily operates under four business segments including Communications, serving both wireless and wireline/fiber infrastructure; Power Delivery, serving primarily utility customers in transmission and distribution markets; Pipeline Infrastructure serving energy and other customers with installation and maintenance services primarily for natural gas pipeline and distribution infrastructure; and Clean Energy and Infrastructure, providing renewable energy engineering and construction services, as well as for heavy civil and other industrial infrastructure markets. Learn more at www.mastec.com.
Consolidated Statements of Operations (unaudited - in thousands, except per share information) |
|||||||||||||||
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Revenue |
$ |
3,966,948 |
|
|
$ |
3,252,427 |
|
|
$ |
10,359,371 |
|
|
$ |
8,900,362 |
|
Costs of revenue, excluding depreciation and amortization |
|
3,429,199 |
|
|
|
2,789,274 |
|
|
|
9,074,981 |
|
|
|
7,709,393 |
|
Depreciation |
|
71,837 |
|
|
|
80,193 |
|
|
|
217,996 |
|
|
|
289,769 |
|
Amortization of intangible assets |
|
32,719 |
|
|
|
34,368 |
|
|
|
98,042 |
|
|
|
101,669 |
|
General and administrative expenses |
|
181,049 |
|
|
|
168,874 |
|
|
|
523,873 |
|
|
|
501,491 |
|
Interest expense, net |
|
45,444 |
|
|
|
47,048 |
|
|
|
128,337 |
|
|
|
149,678 |
|
Equity in earnings of unconsolidated affiliates, net |
|
(6,555 |
) |
|
|
(7,042 |
) |
|
|
(23,911 |
) |
|
|
(22,153 |
) |
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,344 |
|
Other expense (income), net |
|
1,633 |
|
|
|
2,754 |
|
|
|
(1,306 |
) |
|
|
4,639 |
|
Income before income taxes |
$ |
211,622 |
|
|
$ |
136,958 |
|
|
$ |
341,359 |
|
|
$ |
154,532 |
|
Provision for income taxes |
|
(45,125 |
) |
|
|
(31,548 |
) |
|
|
(72,401 |
) |
|
|
(39,813 |
) |
Net income |
$ |
166,497 |
|
|
$ |
105,410 |
|
|
$ |
268,958 |
|
|
$ |
114,719 |
|
Net income attributable to non-controlling interests |
|
5,837 |
|
|
|
10,170 |
|
|
|
12,629 |
|
|
|
26,671 |
|
Net income attributable to MasTec, Inc. |
$ |
160,660 |
|
|
$ |
95,240 |
|
|
$ |
256,329 |
|
|
$ |
88,048 |
|
|
|
|
|
|
|
|
|
||||||||
Earnings per share: |
|
|
|
|
|
|
|
||||||||
Basic earnings per share |
$ |
2.07 |
|
|
$ |
1.22 |
|
|
$ |
3.29 |
|
|
$ |
1.13 |
|
Basic weighted average common shares outstanding |
|
77,702 |
|
|
|
78,044 |
|
|
|
77,857 |
|
|
|
78,004 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings per share |
$ |
2.04 |
|
|
$ |
1.21 |
|
|
$ |
3.26 |
|
|
$ |
1.12 |
|
Diluted weighted average common shares outstanding |
|
78,648 |
|
|
|
78,913 |
|
|
|
78,672 |
|
|
|
78,801 |
|
Consolidated Balance Sheets (unaudited - in thousands) |
|||||
|
September 30,
|
|
December 31,
|
||
Assets |
|
|
|
||
Current assets |
$ |
4,307,006 |
|
$ |
3,652,530 |
Property and equipment, net |
|
1,687,294 |
|
|
1,548,916 |
Operating lease right-of-use assets |
|
401,145 |
|
|
396,151 |
Goodwill, net |
|
2,214,232 |
|
|
2,203,077 |
Other intangible assets, net |
|
632,490 |
|
|
727,366 |
Other long-term assets |
|
451,283 |
|
|
447,235 |
Total assets |
$ |
9,693,450 |
|
$ |
8,975,275 |
Liabilities and equity |
|
|
|
||
Current liabilities |
$ |
3,236,417 |
|
$ |
2,999,699 |
Long-term debt, including finance leases |
|
2,199,486 |
|
|
2,038,017 |
Long-term operating lease liabilities |
|
255,168 |
|
|
261,303 |
Deferred income taxes |
|
449,121 |
|
|
362,772 |
Other long-term liabilities |
|
373,925 |
|
|
326,141 |
Total liabilities |
$ |
6,514,117 |
|
$ |
5,987,932 |
Total equity |
$ |
3,179,333 |
|
$ |
2,987,343 |
Total liabilities and equity |
$ |
9,693,450 |
|
$ |
8,975,275 |
Consolidated Statements of Cash Flows (unaudited - in thousands) |
|||||||
|
Nine Months Ended September 30, |
||||||
|
2025 |
|
2024 |
||||
Net cash provided by operating activities |
$ |
172,976 |
|
|
$ |
649,926 |
|
Net cash used in investing activities |
|
(155,327 |
) |
|
|
(80,798 |
) |
Net cash used in financing activities |
|
(187,041 |
) |
|
|
(916,513 |
) |
Effect of currency translation on cash |
|
907 |
|
|
|
(951 |
) |
Net decrease in cash and cash equivalents |
$ |
(168,485 |
) |
|
$ |
(348,336 |
) |
Cash and cash equivalents - beginning of period |
$ |
399,903 |
|
|
$ |
529,561 |
|
Cash and cash equivalents - end of period |
$ |
231,418 |
|
|
$ |
181,225 |
|
Backlog by Reportable Segment (unaudited - in millions) |
September 30,
|
|
June 30,
|
|
September 30,
|
|||
Communications |
$ |
5,055 |
|
$ |
5,008 |
|
$ |
4,416 |
Clean Energy and Infrastructure |
|
5,026 |
|
|
4,922 |
|
|
4,141 |
Power Delivery |
|
5,128 |
|
|
5,062 |
|
|
4,599 |
Pipeline Infrastructure |
|
1,571 |
|
|
1,460 |
|
|
702 |
Other |
|
— |
|
|
— |
|
|
— |
Estimated 18-month backlog |
$ |
16,780 |
|
$ |
16,452 |
|
$ |
13,858 |
(a) |
Recast to reflect first quarter of 2025 segment changes. |
Backlog is a common measurement used in our industry. Our methodology for determining backlog may not, however, be comparable to the methodologies used by others. Estimated backlog represents the amount of revenue we expect to realize over the next 18 months from future work on uncompleted construction contracts, including new contracts under which work has not begun, as well as revenue from change orders and renewal options. Our estimated backlog also includes amounts under master service and other service agreements and our proportionate share of estimated revenue from proportionately consolidated non-controlled contractual joint ventures. Estimated backlog for work under master service and other service agreements is determined based on historical trends, anticipated seasonal impacts, experience from similar projects and estimates of customer demand based on communications with our customers.
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures (unaudited - in millions, except for percentages and per share information) |
|||||||||||||||
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
Segment Information |
2025 |
|
2024 (a) |
|
2025 |
|
2024 (a) |
||||||||
Revenue by Reportable Segment |
|
|
|
|
|
|
|
||||||||
Communications |
$ |
914.6 |
|
|
$ |
688.0 |
|
|
$ |
2,432.3 |
|
|
$ |
1,784.8 |
|
Clean Energy and Infrastructure |
|
1,364.1 |
|
|
|
1,138.4 |
|
|
|
3,411.3 |
|
|
|
2,834.2 |
|
Power Delivery |
|
1,110.7 |
|
|
|
950.6 |
|
|
|
3,056.0 |
|
|
|
2,616.9 |
|
Pipeline Infrastructure |
|
597.8 |
|
|
|
497.8 |
|
|
|
1,493.9 |
|
|
|
1,704.0 |
|
Other |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Eliminations |
|
(20.3 |
) |
|
|
(22.4 |
) |
|
|
(34.1 |
) |
|
|
(39.5 |
) |
Consolidated revenue |
$ |
3,966.9 |
|
|
$ |
3,252.4 |
|
|
$ |
10,359.4 |
|
|
$ |
8,900.4 |
|
(a) |
Recast to reflect first quarter of 2025 segment changes. |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||||||||||||
|
2025 |
|
2024 (a) |
|
2025 |
|
2024 (a) |
||||||||||||||||||||
Adjusted EBITDA and EBITDA Margin by Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
EBITDA |
$ |
361.6 |
|
|
9.1 |
% |
|
$ |
298.6 |
|
|
9.2 |
% |
|
$ |
785.7 |
|
|
7.6 |
% |
|
$ |
695.6 |
|
|
7.8 |
% |
Non-cash stock-based compensation expense (b) |
|
9.3 |
|
|
0.2 |
% |
|
|
7.3 |
|
|
0.2 |
% |
|
|
25.6 |
|
|
0.2 |
% |
|
|
24.0 |
|
|
0.3 |
% |
Loss on extinguishment of debt (b) |
|
— |
|
|
— |
% |
|
|
— |
|
|
— |
% |
|
|
— |
|
|
— |
% |
|
|
11.3 |
|
|
0.1 |
% |
Changes in fair value of acquisition-related contingent items (b) |
|
2.5 |
|
|
0.1 |
% |
|
|
4.6 |
|
|
0.1 |
% |
|
|
0.6 |
|
|
0.0 |
% |
|
|
3.6 |
|
|
0.0 |
% |
Adjusted EBITDA |
$ |
373.5 |
|
|
9.4 |
% |
|
$ |
310.5 |
|
|
9.5 |
% |
|
$ |
811.9 |
|
|
7.8 |
% |
|
$ |
734.7 |
|
|
8.3 |
% |
Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Communications |
$ |
103.0 |
|
|
11.3 |
% |
|
$ |
74.9 |
|
|
10.9 |
% |
|
$ |
232.4 |
|
|
9.6 |
% |
|
$ |
153.7 |
|
|
8.6 |
% |
Clean Energy and Infrastructure |
|
115.4 |
|
|
8.5 |
% |
|
|
85.0 |
|
|
7.5 |
% |
|
|
255.8 |
|
|
7.5 |
% |
|
|
152.8 |
|
|
5.4 |
% |
Power Delivery |
|
104.3 |
|
|
9.4 |
% |
|
|
86.2 |
|
|
9.1 |
% |
|
|
246.9 |
|
|
8.1 |
% |
|
|
216.8 |
|
|
8.3 |
% |
Pipeline Infrastructure |
|
92.0 |
|
|
15.4 |
% |
|
|
103.1 |
|
|
20.7 |
% |
|
|
198.6 |
|
|
13.3 |
% |
|
|
330.9 |
|
|
19.4 |
% |
Other |
|
7.1 |
|
|
NM |
|
|
|
7.4 |
|
|
NM |
|
|
|
22.3 |
|
|
NM |
|
|
|
17.2 |
|
|
NM |
|
Segment Total |
$ |
421.8 |
|
|
10.6 |
% |
|
$ |
356.6 |
|
|
11.0 |
% |
|
$ |
956.1 |
|
|
9.2 |
% |
|
$ |
871.4 |
|
|
9.8 |
% |
Corporate |
|
(48.4 |
) |
|
— |
|
|
|
(46.1 |
) |
|
— |
|
|
|
(144.2 |
) |
|
— |
|
|
|
(136.8 |
) |
|
— |
|
Adjusted EBITDA |
$ |
373.5 |
|
|
9.4 |
% |
|
$ |
310.5 |
|
|
9.5 |
% |
|
$ |
811.9 |
|
|
7.8 |
% |
|
$ |
734.7 |
|
|
8.3 |
% |
| NM - Percentage is not meaningful
|
|
(a) |
Recast to reflect first quarter of 2025 segment changes. |
(b) |
Non-cash stock-based compensation expense, loss on extinguishment of debt and changes in fair value of acquisition-related contingent items are included within Corporate EBITDA. |
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures (unaudited - in millions, except for percentages and per share information) |
|||||||||||||||||||||||
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||||||||||
EBITDA and Adjusted EBITDA Reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income |
$ |
166.5 |
|
4.2 |
% |
|
$ |
105.4 |
|
3.2 |
% |
|
$ |
269.0 |
|
2.6 |
% |
|
$ |
114.7 |
|
1.3 |
% |
Interest expense, net |
|
45.4 |
|
1.1 |
% |
|
|
47.0 |
|
1.4 |
% |
|
|
128.3 |
|
1.2 |
% |
|
|
149.7 |
|
1.7 |
% |
Provision for income taxes |
|
45.1 |
|
1.1 |
% |
|
|
31.5 |
|
1.0 |
% |
|
|
72.4 |
|
0.7 |
% |
|
|
39.8 |
|
0.4 |
% |
Depreciation |
|
71.8 |
|
1.8 |
% |
|
|
80.2 |
|
2.5 |
% |
|
|
218.0 |
|
2.1 |
% |
|
|
289.8 |
|
3.3 |
% |
Amortization of intangible assets |
|
32.7 |
|
0.8 |
% |
|
|
34.4 |
|
1.1 |
% |
|
|
98.0 |
|
0.9 |
% |
|
|
101.7 |
|
1.1 |
% |
EBITDA |
$ |
361.6 |
|
9.1 |
% |
|
$ |
298.6 |
|
9.2 |
% |
|
$ |
785.7 |
|
7.6 |
% |
|
$ |
695.6 |
|
7.8 |
% |
Non-cash stock-based compensation expense |
|
9.3 |
|
0.2 |
% |
|
|
7.3 |
|
0.2 |
% |
|
|
25.6 |
|
0.2 |
% |
|
|
24.0 |
|
0.3 |
% |
Loss on extinguishment of debt |
|
— |
|
— |
% |
|
|
— |
|
— |
% |
|
|
— |
|
— |
% |
|
|
11.3 |
|
0.1 |
% |
Changes in fair value of acquisition-related contingent items |
|
2.5 |
|
0.1 |
% |
|
|
4.6 |
|
0.1 |
% |
|
|
0.6 |
|
0.0 |
% |
|
|
3.6 |
|
0.0 |
% |
Adjusted EBITDA |
$ |
373.5 |
|
9.4 |
% |
|
$ |
310.5 |
|
9.5 |
% |
|
$ |
811.9 |
|
7.8 |
% |
|
$ |
734.7 |
|
8.3 |
% |
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
Adjusted Net Income Reconciliation |
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Net income |
$ |
166.5 |
|
|
$ |
105.4 |
|
|
$ |
269.0 |
|
|
$ |
114.7 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Non-cash stock-based compensation expense |
|
9.3 |
|
|
|
7.3 |
|
|
|
25.6 |
|
|
|
24.0 |
|
Amortization of intangible assets |
|
32.7 |
|
|
|
34.4 |
|
|
|
98.0 |
|
|
|
101.7 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11.3 |
|
Changes in fair value of acquisition-related contingent items |
|
2.5 |
|
|
|
4.6 |
|
|
|
0.6 |
|
|
|
3.6 |
|
Total adjustments, pre-tax |
$ |
44.6 |
|
|
$ |
46.3 |
|
|
$ |
124.2 |
|
|
$ |
140.7 |
|
Income tax effect of adjustments (a) |
|
(10.2 |
) |
|
|
(9.1 |
) |
|
|
(28.4 |
) |
|
|
(31.1 |
) |
Adjusted net income |
$ |
200.9 |
|
|
$ |
142.7 |
|
|
$ |
364.8 |
|
|
$ |
224.3 |
|
Net income attributable to non-controlling interests |
|
5.8 |
|
|
|
10.2 |
|
|
|
12.6 |
|
|
|
26.7 |
|
Adjusted net income attributable to MasTec, Inc. |
$ |
195.1 |
|
|
$ |
132.5 |
|
|
$ |
352.1 |
|
|
$ |
197.7 |
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||||||||||
Adjusted Diluted Earnings per Share Reconciliation |
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Diluted earnings per share |
$ |
2.04 |
|
|
$ |
1.21 |
|
|
$ |
3.26 |
|
|
$ |
1.12 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Non-cash stock-based compensation expense |
|
0.12 |
|
|
|
0.09 |
|
|
|
0.33 |
|
|
|
0.31 |
|
Amortization of intangible assets |
|
0.42 |
|
|
|
0.44 |
|
|
|
1.25 |
|
|
|
1.29 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.14 |
|
Changes in fair value of acquisition-related contingent items |
|
0.03 |
|
|
|
0.06 |
|
|
|
0.01 |
|
|
|
0.05 |
|
Total adjustments, pre-tax |
$ |
0.57 |
|
|
$ |
0.59 |
|
|
$ |
1.58 |
|
|
$ |
1.79 |
|
Income tax effect of adjustments (a) |
|
(0.13 |
) |
|
|
(0.11 |
) |
|
|
(0.36 |
) |
|
|
(0.39 |
) |
Adjusted diluted earnings per share |
$ |
2.48 |
|
|
$ |
1.68 |
|
|
$ |
4.48 |
|
|
$ |
2.51 |
|
(a) |
Represents the tax effects of the adjusted items that are subject to tax, including the tax effects of non-cash stock-based compensation expense, including from share-based payment awards. Tax effects are determined based on the tax treatment of the related item, the incremental statutory tax rate of the jurisdictions pertaining to the adjustment, and their effects on pre-tax income. |
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures (unaudited - in millions, except for percentages and per share information) |
|||||||
Calculation of Net Debt |
September 30,
|
|
December 31,
|
||||
Current portion of long-term debt, including finance leases |
$ |
157.4 |
|
|
$ |
186.1 |
|
Long-term debt, including finance leases |
|
2,199.5 |
|
|
|
2,038.0 |
|
Total debt |
$ |
2,356.9 |
|
|
$ |
2,224.1 |
|
Less: cash and cash equivalents |
|
(231.4 |
) |
|
|
(399.9 |
) |
Net debt |
$ |
2,125.5 |
|
|
$ |
1,824.2 |
|
|
Nine Months Ended September 30, |
||||||
Free Cash Flow Reconciliation |
2025 |
|
2024 |
||||
Net cash provided by operating activities |
$ |
173.0 |
|
|
$ |
649.9 |
|
Capital expenditures |
|
(179.8 |
) |
|
|
(100.5 |
) |
Proceeds from sales of property and equipment |
|
42.3 |
|
|
|
49.0 |
|
Free cash flow |
$ |
35.6 |
|
|
$ |
598.4 |
|
EBITDA and Adjusted EBITDA Reconciliation |
Guidance for the
|
|
For the Year
|
|
For the Year
|
|||||||||||||
Net income (loss) |
$ |
399 |
|
2.8 |
% |
|
$ |
199.4 |
|
1.6 |
% |
|
$ |
(47.3 |
) |
|
(0.4 |
)% |
Interest expense, net |
|
170 |
|
1.2 |
% |
|
|
193.3 |
|
1.6 |
% |
|
|
234.4 |
|
|
2.0 |
% |
Provision for (benefit from) income taxes |
|
103 |
|
0.7 |
% |
|
|
51.5 |
|
0.4 |
% |
|
|
(35.4 |
) |
|
(0.3 |
)% |
Depreciation |
|
297 |
|
2.1 |
% |
|
|
366.8 |
|
3.0 |
% |
|
|
433.9 |
|
|
3.6 |
% |
Amortization of intangible assets |
|
131 |
|
0.9 |
% |
|
|
139.9 |
|
1.1 |
% |
|
|
169.2 |
|
|
1.4 |
% |
EBITDA |
$ |
1,100 |
|
7.8 |
% |
|
$ |
950.8 |
|
7.7 |
% |
|
$ |
754.9 |
|
|
6.3 |
% |
Non-cash stock-based compensation expense |
|
34 |
|
0.2 |
% |
|
|
32.7 |
|
0.3 |
% |
|
|
33.3 |
|
|
0.3 |
% |
Loss on extinguishment of debt |
|
— |
|
— |
% |
|
|
11.3 |
|
0.1 |
% |
|
|
— |
|
|
— |
% |
Changes in fair value of acquisition-related contingent items |
|
1 |
|
0.0 |
% |
|
|
10.7 |
|
0.1 |
% |
|
|
(13.9 |
) |
|
(0.1 |
)% |
Acquisition and integration costs |
|
— |
|
— |
% |
|
|
— |
|
— |
% |
|
|
71.9 |
|
|
0.6 |
% |
Losses on fair value of investment |
|
— |
|
— |
% |
|
|
— |
|
— |
% |
|
|
0.2 |
|
|
0.0 |
% |
Adjusted EBITDA |
$ |
1,135 |
|
8.1 |
% |
|
$ |
1,005.6 |
|
8.2 |
% |
|
$ |
846.4 |
|
|
7.1 |
% |
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures (unaudited - in millions, except for percentages and per share information) |
|||||||||||
Adjusted Net Income Reconciliation |
Guidance for the
|
|
For the Year
|
|
For the Year
|
||||||
Net income (loss) |
$ |
399 |
|
|
$ |
199.4 |
|
|
$ |
(47.3 |
) |
Adjustments: |
|
|
|
|
|
|
|||||
Non-cash stock-based compensation expense |
|
34 |
|
|
|
32.7 |
|
|
|
33.3 |
|
Amortization of intangible assets |
|
131 |
|
|
|
139.9 |
|
|
|
169.2 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
11.3 |
|
|
|
— |
|
Changes in fair value of acquisition-related contingent items |
|
1 |
|
|
|
10.7 |
|
|
|
(13.9 |
) |
Acquisition and integration costs |
|
— |
|
|
|
— |
|
|
|
71.9 |
|
Losses on fair value of investment |
|
— |
|
|
|
— |
|
|
|
0.2 |
|
Total adjustments, pre-tax |
$ |
166 |
|
|
$ |
194.6 |
|
|
$ |
260.8 |
|
Income tax effect of adjustments (a) |
|
(40 |
) |
|
|
(44.8 |
) |
|
|
(74.0 |
) |
Statutory and other tax rate effects (b) |
|
— |
|
|
|
(0.9 |
) |
|
|
4.6 |
|
Adjusted net income |
$ |
524 |
|
|
$ |
348.3 |
|
|
$ |
144.1 |
|
Net income attributable to non-controlling interests |
|
21 |
|
|
|
36.6 |
|
|
|
2.7 |
|
Adjusted net income attributable to MasTec, Inc. |
$ |
503 |
|
|
$ |
311.7 |
|
|
$ |
141.4 |
|
Adjusted Diluted Earnings per Share Reconciliation |
Guidance for the
|
|
For the Year
|
|
For the Year
|
||||||
Diluted earnings (loss) per share |
$ |
4.80 |
|
|
$ |
2.06 |
|
|
$ |
(0.64 |
) |
Adjustments: |
|
|
|
|
|
|
|||||
Non-cash stock-based compensation expense |
|
0.44 |
|
|
|
0.41 |
|
|
|
0.43 |
|
Amortization of intangible assets |
|
1.67 |
|
|
|
1.77 |
|
|
|
2.16 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
0.14 |
|
|
|
— |
|
Changes in fair value of acquisition-related contingent items |
|
0.01 |
|
|
|
0.14 |
|
|
|
(0.18 |
) |
Acquisition and integration costs |
|
— |
|
|
|
— |
|
|
|
0.92 |
|
Losses on fair value of investment |
|
— |
|
|
|
— |
|
|
|
0.00 |
|
Total adjustments, pre-tax |
$ |
2.12 |
|
|
$ |
2.47 |
|
|
$ |
3.33 |
|
Income tax effect of adjustments (a) |
|
(0.51 |
) |
|
|
(0.57 |
) |
|
|
(0.94 |
) |
Statutory and other tax rate effects (b) |
|
— |
|
|
|
(0.01 |
) |
|
|
0.06 |
|
Adjusted diluted earnings per share |
$ |
6.40 |
|
|
$ |
3.95 |
|
|
$ |
1.81 |
|
(a) |
Represents the tax effects of the adjusted items that are subject to tax, including the tax effects of non-cash stock-based compensation expense, including from share-based payment awards. Tax effects are determined based on the tax treatment of the related item, the incremental statutory tax rate of the jurisdictions pertaining to the adjustment, and their effects on pre-tax income (loss). |
(b) |
Represents the effects of statutory and other tax rate changes for the years ended December 31, 2024 and 2023. |
The tables may contain slight summation differences due to rounding.
MasTec uses EBITDA, Adjusted EBITDA, EBITDA Margin and Adjusted EBITDA Margin, as well as Adjusted Net Income (Loss), Adjusted Diluted Earnings (Loss) Per Share, Net Debt and Free Cash Flow, to evaluate our performance, both internally and as compared with its peers, because these measures exclude certain items that may not be indicative of its core operating results, as well as items that can vary widely across different industries or among companies within the same industry. MasTec believes that these measures provide a baseline for analyzing trends in its underlying business. MasTec believes that these non-
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act. Forward-looking statements include, but are not limited to, statements relating to expectations regarding the future financial and operational performance of MasTec; expectations regarding MasTec's business or financial outlook; expectations regarding MasTec's plans, strategies and opportunities; expectations regarding opportunities, technological developments, competitive positioning, future economic conditions and other trends in particular markets or industries; the impact of inflation on MasTec's costs and the ability to recover increased costs, as well as other statements reflecting expectations, intentions, assumptions or beliefs about future events and other statements that do not relate strictly to historical or current facts. These statements are based on currently available operating, financial, economic and other information, and are subject to a number of significant risks and uncertainties. A variety of factors in addition to those mentioned above, many of which are beyond our control, could cause actual future results to differ materially from those projected in the forward-looking statements. Other factors that might cause such a difference include, but are not limited to: our ability to manage projects effectively and in accordance with our estimates, as well as our ability to accurately estimate the costs associated with our fixed price and other contracts, including any material changes in estimates for completion of projects and estimates of the recoverability of change orders; market conditions, including rising or elevated levels of inflation or interest rates, regulatory or policy changes, including permitting processes, tax incentives and government funding programs that affect us or our customers' industries, access to capital, material and labor costs, supply chain issues and technological developments, all of which may affect demand for our service; changes to governmental programs and spending policies, including potential changes to the amounts provided for under the Infrastructure Investment and Jobs Act and/or Inflation Reduction Act, including the potential for reduced support for renewable energy projects, changes in
View source version on businesswire.com: https://www.businesswire.com/news/home/20251030395328/en/
Chris Mecray, Vice President - Investor Relations
305-507-7304
chris.mecray@mastec.com
Source: MasTec, Inc.