MasTec Reports Second Quarter 2025 Results and Updates 2025 Financial Guidance
Second Quarter 2025 Highlights
-
Revenue of
increased$3.5 billion 20% year-over-year, a quarterly record; strong25% combined growth contribution from non-pipeline segments;6% decrease from Pipeline Infrastructure due to large contract close-out last year -
18-month backlog as of June 30, 2025 of
increased$16.5 billion 23% year-over-year and4% versus the prior quarter; significant second quarter new awards in Clean Energy and Infrastructure led to a record backlog level -
Diluted EPS of
and Adjusted Diluted EPS of$1.09 , above guidance expectations and increased$1.49 153% and49% year-over-year, respectively -
GAAP Net Income of
, above expectations by$90.1 million , and Adjusted EBITDA of$2.1 million , in line with expectations$274.8 million -
Guidance raised for FY 2025; Diluted EPS guidance midpoint increased to
, a ~$4.71 6% increase from prior guidance midpoint and a129% year-over-year increase; Adjusted Diluted EPS guidance midpoint increased to , a ~$6.33 4% increase from prior guidance midpoint and a60% year-over-year increase
"We are pleased that second quarter financial performance exceeded guidance with respect to both revenue and earnings growth as MasTec continues to take advantage of an exceptionally strong demand climate and execute cleanly against this opportunity," said Jose Mas, MasTec's Chief Executive Officer. "Our reported
"MasTec posted strong revenue growth during the second quarter and remains on track for significant full year growth. We have increased revenue guidance for the full year 2025 to reflect this positive volume development and our confidence in the outlook for each of our segments to execute against this broad-based volume opportunity," said Paul DiMarco, MasTec's Chief Financial Officer. "Our strong balance sheet and well structured debt profile provide us significant financial flexibility to pursue a disciplined, returns focused capital allocation strategy to enhance shareholder value.�
Second Quarter 2025 Results
Dollars in millions, except per share amounts |
|
2Q'25 |
|
2Q'24 |
|
Change |
|||||
Revenue |
|
$ |
3,545 |
|
|
$ |
2,961 |
|
|
19.7 |
% |
GAAP net income |
|
$ |
90 |
|
|
$ |
44 |
|
|
105.9 |
% |
Adjusted net income |
|
$ |
122 |
|
|
$ |
88 |
|
|
37.4 |
% |
Adjusted EBITDA |
|
$ |
275 |
|
|
$ |
271 |
|
|
1.3 |
% |
Adjusted EBITDA margin |
|
|
7.8 |
% |
|
|
9.2 |
% |
|
-141 bps |
|
GAAP diluted earnings per share |
|
$ |
1.09 |
|
|
$ |
0.43 |
|
|
153.5 |
% |
Adjusted diluted earnings per share |
|
$ |
1.49 |
|
|
$ |
1.00 |
|
|
49.0 |
% |
Cash provided by operating activities |
|
$ |
6 |
|
|
$ |
264 |
|
|
(97.9 |
)% |
Free cash flow |
|
$ |
(45 |
) |
|
$ |
253 |
|
|
(117.9 |
)% |
18-month backlog |
|
$ |
16,452 |
|
|
$ |
13,338 |
|
|
23.3 |
% |
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 increased project productivity within the Clean Energy and Infrastructure and Communications segments, partially offset by reduced project efficiencies primarily within the Pipeline Infrastructure segment.
Backlog: Strong
Second Quarter 2025 Segment Highlights
Communications
Dollars in millions, unless noted |
|
2Q'25 |
|
2Q'24 (a) |
|
Change |
|||||
Revenue |
|
$ |
836.9 |
|
|
$ |
591.1 |
|
|
41.6 |
% |
EBITDA |
|
$ |
82.6 |
|
|
$ |
53.1 |
|
|
55.5 |
% |
EBITDA margin % |
|
|
9.9 |
% |
|
|
9.0 |
% |
|
90 bps |
(a) Recast to reflect first quarter of 2025 segment changes. |
Revenue: The revenue increase was driven primarily by higher levels of both wireless and wireline project activity, partially offset by lower install-to-the-home project activity.
EBITDA: EBITDA margin increase of 90 basis points driven by improved efficiencies across both wireless and wireline businesses.
Clean Energy and Infrastructure
Dollars in millions, unless noted |
|
2Q'25 |
|
2Q'24 |
|
Change |
|||||
Revenue |
|
$ |
1,131.4 |
|
|
$ |
942.3 |
|
|
20.1 |
% |
EBITDA |
|
$ |
83.3 |
|
|
$ |
47.4 |
|
|
75.7 |
% |
EBITDA margin % |
|
|
7.4 |
% |
|
|
5.0 |
% |
|
230 bps |
Revenue: The revenue increase was driven by higher levels of project activity, primarily within renewable and heavy civil projects.
EBITDA: EBITDA margin increased by 230 basis points due to a combination of positive effects of certain renewable project close-outs, and improved productivity, primarily from certain renewable and infrastructure project work.
Power Delivery
Dollars in millions, unless noted |
|
2Q'25 |
|
2Q'24 (a) |
|
Change |
|||||
Revenue |
|
$ |
1,045.6 |
|
|
$ |
868.4 |
|
|
20.4 |
% |
EBITDA |
|
$ |
91.3 |
|
|
$ |
80.1 |
|
|
14.0 |
% |
EBITDA margin % |
|
|
8.7 |
% |
|
|
9.2 |
% |
|
(50) 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 decreased by 50 basis points primarily due to reduced efficiencies at certain project sites, partially offset by volume improvement in the period.
Pipeline Infrastructure
Dollars in millions, unless noted |
|
2Q'25 |
|
2Q'24 |
|
Change |
|||||
Revenue |
|
$ |
539.7 |
|
|
$ |
572.4 |
|
|
(5.7 |
)% |
EBITDA |
|
$ |
62.1 |
|
|
$ |
135.1 |
|
|
(54.0 |
)% |
EBITDA margin % |
|
|
11.5 |
% |
|
|
23.6 |
% |
|
(1,210) bps |
Revenue: The decrease in revenue was driven primarily by the completion of the Mountain Valley Pipeline in the prior year period.
EBITDA: EBITDA margin decreased primarily due to reduced efficiencies, as we made investments to support future growth.
2025 Financial Guidance Update
Dollars in millions, except per share amounts |
|
3Q'25E |
|
Full Year 2025E |
|||
Revenue |
. |
$ |
3,900 |
|
|
$ |
13,900 - 14,000 |
GAAP net income |
. |
$ |
156 |
|
|
$ |
388 - 408 |
Adjusted net income |
. |
$ |
189 |
|
|
$ |
515 - 535 |
Adjusted EBITDA |
. |
$ |
370 |
|
|
$ |
1,130 - 1,160 |
Adjusted EBITDA margin |
. |
|
9.5 |
% |
|
|
8.1 - |
GAAP diluted earnings per share |
. |
$ |
1.87 |
|
|
$ |
4.61 - 4.82 |
Adjusted diluted earnings per share |
. |
$ |
2.28 |
|
|
$ |
6.23 - 6.44 |
Conference Call
The Company will host a webcast of its quarterly earnings call to discuss these results on Friday, August 1, 2025 at 9:00 a.m. ET, and can be accessed through the Investors section of the Company's website at . A replay of the webcast also will be available following the live event. The dial-in number for the conference call is (888) 204-4368 toll-free within the
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. The company 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 .
Consolidated Statements of Operations
(unaudited - in thousands, except per share information)
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Revenue |
$ |
3,544,705 |
|
|
$ |
2,961,086 |
|
|
$ |
6,392,423 |
|
|
$ |
5,647,935 |
|
Costs of revenue, excluding depreciation and amortization |
|
3,109,163 |
|
|
|
2,540,447 |
|
|
|
5,645,782 |
|
|
|
4,920,119 |
|
Depreciation |
|
69,934 |
|
|
|
102,141 |
|
|
|
146,159 |
|
|
|
209,576 |
|
Amortization of intangible assets |
|
32,687 |
|
|
|
33,611 |
|
|
|
65,323 |
|
|
|
67,301 |
|
General and administrative expenses |
|
176,653 |
|
|
|
167,081 |
|
|
|
342,824 |
|
|
|
332,618 |
|
Interest expense, net |
|
43,852 |
|
|
|
50,571 |
|
|
|
82,893 |
|
|
|
102,630 |
|
Equity in earnings of unconsolidated affiliates, net |
|
(7,043 |
) |
|
|
(5,892 |
) |
|
|
(17,356 |
) |
|
|
(15,111 |
) |
Loss on extinguishment of debt |
|
� |
|
|
|
11,344 |
|
|
|
� |
|
|
|
11,344 |
|
Other (income) expense, net |
|
(1,334 |
) |
|
|
(1,329 |
) |
|
|
(2,939 |
) |
|
|
1,884 |
|
Income before income taxes |
$ |
120,793 |
|
|
$ |
63,112 |
|
|
$ |
129,737 |
|
|
$ |
17,574 |
|
Provision for income taxes |
|
(30,660 |
) |
|
|
(19,344 |
) |
|
|
(27,276 |
) |
|
|
(8,265 |
) |
Net income |
$ |
90,133 |
|
|
$ |
43,768 |
|
|
$ |
102,461 |
|
|
$ |
9,309 |
|
Net income attributable to non-controlling interests |
|
4,367 |
|
|
|
9,780 |
|
|
|
6,792 |
|
|
|
16,501 |
|
Net income (loss) attributable to MasTec, Inc. |
$ |
85,766 |
|
|
$ |
33,988 |
|
|
$ |
95,669 |
|
|
$ |
(7,192 |
) |
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per share: |
|
|
|
|
|
|
|
||||||||
Basic earnings (loss) per share |
$ |
1.10 |
|
|
$ |
0.44 |
|
|
$ |
1.23 |
|
|
$ |
(0.09 |
) |
Basic weighted average common shares outstanding |
|
77,684 |
|
|
|
78,038 |
|
|
|
77,937 |
|
|
|
77,984 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings (loss) per share |
$ |
1.09 |
|
|
$ |
0.43 |
|
|
$ |
1.21 |
|
|
$ |
(0.09 |
) |
Diluted weighted average common shares outstanding |
|
78,521 |
|
|
|
78,860 |
|
|
|
78,750 |
|
|
|
77,984 |
|
Consolidated Balance Sheets
(unaudited - in thousands)
|
June 30,
|
|
December 31,
|
||
Assets |
|
|
|
||
Current assets |
$ |
3,746,999 |
|
$ |
3,652,530 |
Property and equipment, net |
|
1,657,125 |
|
|
1,548,916 |
Operating lease right-of-use assets |
|
402,320 |
|
|
396,151 |
Goodwill, net |
|
2,212,792 |
|
|
2,203,077 |
Other intangible assets, net |
|
664,303 |
|
|
727,366 |
Other long-term assets |
|
448,617 |
|
|
447,235 |
Total assets |
$ |
9,132,156 |
|
$ |
8,975,275 |
Liabilities and equity |
|
|
|
||
Current liabilities |
$ |
3,067,658 |
|
$ |
2,999,699 |
Long-term debt, including finance leases |
|
2,096,775 |
|
|
2,038,017 |
Long-term operating lease liabilities |
|
256,253 |
|
|
261,303 |
Deferred income taxes |
|
338,585 |
|
|
362,772 |
Other long-term liabilities |
|
358,520 |
|
|
326,141 |
Total liabilities |
$ |
6,117,791 |
|
$ |
5,987,932 |
Total equity |
$ |
3,014,365 |
|
$ |
2,987,343 |
Total liabilities and equity |
$ |
9,132,156 |
|
$ |
8,975,275 |
Consolidated Statements of Cash Flows
(unaudited - in thousands)
|
Six Months Ended June 30, |
||||||
|
|
2025 |
|
|
|
2024 |
|
Net cash provided by operating activities |
$ |
84,011 |
|
|
$ |
372,199 |
|
Net cash used in investing activities |
|
(86,653 |
) |
|
|
(24,470 |
) |
Net cash used in financing activities |
|
(207,274 |
) |
|
|
(579,078 |
) |
Effect of currency translation on cash |
|
1,065 |
|
|
|
(626 |
) |
Net decrease in cash and cash equivalents |
$ |
(208,851 |
) |
|
$ |
(231,975 |
) |
Cash and cash equivalents - beginning of period |
$ |
399,903 |
|
|
$ |
529,561 |
|
Cash and cash equivalents - end of period |
$ |
191,052 |
|
|
$ |
297,586 |
|
Backlog by Reportable Segment (unaudited - in millions) |
June 30, 2025 |
|
March 31, 2025 |
|
June 30, 2024 (a) |
|||
Communications |
$ |
5,008 |
|
$ |
4,906 |
|
$ |
4,448 |
Clean Energy and Infrastructure |
|
4,922 |
|
|
4,416 |
|
|
3,666 |
Power Delivery |
|
5,062 |
|
|
5,024 |
|
|
4,424 |
Pipeline Infrastructure |
|
1,460 |
|
|
1,534 |
|
|
800 |
Other |
|
� |
|
|
� |
|
|
� |
Estimated 18-month backlog |
$ |
16,452 |
|
$ |
15,880 |
|
$ |
13,338 |
(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 June 30, |
|
Six Months Ended June 30, |
||||||||||||
Segment Information |
|
2025 |
|
|
2024 (a) |
|
|
2025 |
|
|
2024 (a) |
||||
Revenue by Reportable Segment |
|
|
|
|
|
|
|
||||||||
Communications |
$ |
836.9 |
|
|
$ |
591.1 |
|
|
$ |
1,517.8 |
|
|
$ |
1,096.7 |
|
Clean Energy and Infrastructure |
|
1,131.4 |
|
|
|
942.3 |
|
|
|
2,047.2 |
|
|
|
1,695.8 |
|
Power Delivery |
|
1,045.6 |
|
|
|
868.4 |
|
|
|
1,945.3 |
|
|
|
1,666.3 |
|
Pipeline Infrastructure |
|
539.7 |
|
|
|
572.4 |
|
|
|
896.2 |
|
|
|
1,206.2 |
|
Other |
|
� |
|
|
|
� |
|
|
|
� |
|
|
|
� |
|
Eliminations |
|
(8.9 |
) |
|
|
(13.1 |
) |
|
|
(14.1 |
) |
|
|
(17.1 |
) |
Consolidated revenue |
$ |
3,544.7 |
|
|
$ |
2,961.1 |
|
|
$ |
6,392.4 |
|
|
$ |
5,647.9 |
|
(a) Recast to reflect first quarter of 2025 segment changes. |
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||||||||||||||
|
2025 |
|
2024 (a) |
|
2025 |
|
2024 (a) |
||||||||||||||||||||
Adjusted EBITDA and EBITDA Margin by Segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBITDA |
$ |
267.3 |
|
|
7.5 |
% |
|
$ |
249.4 |
|
|
8.4 |
% |
|
$ |
424.1 |
|
|
6.6 |
% |
|
$ |
397.1 |
|
|
7.0 |
% |
Non-cash stock-based compensation expense(b) |
|
9.4 |
|
|
0.3 |
% |
|
|
7.0 |
|
|
0.2 |
% |
|
|
16.3 |
|
|
0.3 |
% |
|
|
16.7 |
|
|
0.3 |
% |
Loss on extinguishment of debt(b) |
|
� |
|
|
� |
% |
|
|
11.3 |
|
|
0.4 |
% |
|
|
� |
|
|
� |
% |
|
|
11.3 |
|
|
0.2 |
% |
Changes in fair value of acquisition-related contingent items(b) |
|
(1.8 |
) |
|
(0.1 |
)% |
|
|
3.6 |
|
|
0.1 |
% |
|
|
(2.0 |
) |
|
(0.0 |
)% |
|
|
(1.0 |
) |
|
(0.0 |
)% |
Adjusted EBITDA |
$ |
274.8 |
|
|
7.8 |
% |
|
$ |
271.4 |
|
|
9.2 |
% |
|
$ |
438.5 |
|
|
6.9 |
% |
|
$ |
424.1 |
|
|
7.5 |
% |
Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Communications |
$ |
82.6 |
|
|
9.9 |
% |
|
$ |
53.1 |
|
|
9.0 |
% |
|
$ |
129.4 |
|
|
8.5 |
% |
|
$ |
78.8 |
|
|
7.2 |
% |
Clean Energy and Infrastructure |
|
83.3 |
|
|
7.4 |
% |
|
|
47.4 |
|
|
5.0 |
% |
|
|
140.4 |
|
|
6.9 |
% |
|
|
67.8 |
|
|
4.0 |
% |
Power Delivery |
|
91.3 |
|
|
8.7 |
% |
|
|
80.1 |
|
|
9.2 |
% |
|
|
142.7 |
|
|
7.3 |
% |
|
|
130.6 |
|
|
7.8 |
% |
Pipeline Infrastructure |
|
62.1 |
|
|
11.5 |
% |
|
|
135.1 |
|
|
23.6 |
% |
|
|
106.6 |
|
|
11.9 |
% |
|
|
227.8 |
|
|
18.9 |
% |
Other |
|
7.2 |
|
|
NM |
|
|
|
2.8 |
|
|
NM |
|
|
|
15.2 |
|
|
NM |
|
|
|
9.8 |
|
|
NM |
|
Segment Total |
$ |
326.5 |
|
|
9.2 |
% |
|
$ |
318.6 |
|
|
10.8 |
% |
|
$ |
534.3 |
|
|
8.4 |
% |
|
$ |
514.8 |
|
|
9.1 |
% |
Corporate |
|
(51.7 |
) |
|
� |
|
|
|
(47.2 |
) |
|
� |
|
|
|
(95.8 |
) |
|
� |
|
|
|
(90.7 |
) |
|
� |
|
Adjusted EBITDA |
$ |
274.8 |
|
|
7.8 |
% |
|
$ |
271.4 |
|
|
9.2 |
% |
|
$ |
438.5 |
|
|
6.9 |
% |
|
$ |
424.1 |
|
|
7.5 |
% |
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 June 30, |
|
Six Months Ended June 30, |
|||||||||||||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|||||||||||||||||||
EBITDA and Adjusted EBITDA Reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income |
$ |
90.1 |
|
|
2.5 |
% |
|
$ |
43.8 |
|
1.5 |
% |
|
$ |
102.5 |
|
|
1.6 |
% |
|
$ |
9.3 |
|
|
0.2 |
% |
Interest expense, net |
|
43.9 |
|
|
1.2 |
% |
|
|
50.6 |
|
1.7 |
% |
|
|
82.9 |
|
|
1.3 |
% |
|
|
102.6 |
|
|
1.8 |
% |
Provision for income taxes |
|
30.7 |
|
|
0.9 |
% |
|
|
19.3 |
|
0.7 |
% |
|
|
27.3 |
|
|
0.4 |
% |
|
|
8.3 |
|
|
0.1 |
% |
Depreciation |
|
69.9 |
|
|
2.0 |
% |
|
|
102.1 |
|
3.4 |
% |
|
|
146.2 |
|
|
2.3 |
% |
|
|
209.6 |
|
|
3.7 |
% |
Amortization of intangible assets |
|
32.7 |
|
|
0.9 |
% |
|
|
33.6 |
|
1.1 |
% |
|
|
65.3 |
|
|
1.0 |
% |
|
|
67.3 |
|
|
1.2 |
% |
EBITDA |
$ |
267.3 |
|
|
7.5 |
% |
|
$ |
249.4 |
|
8.4 |
% |
|
$ |
424.1 |
|
|
6.6 |
% |
|
$ |
397.1 |
|
|
7.0 |
% |
Non-cash stock-based compensation expense |
|
9.4 |
|
|
0.3 |
% |
|
|
7.0 |
|
0.2 |
% |
|
|
16.3 |
|
|
0.3 |
% |
|
|
16.7 |
|
|
0.3 |
% |
Loss on extinguishment of debt |
|
� |
|
|
� |
% |
|
|
11.3 |
|
0.4 |
% |
|
|
� |
|
|
� |
% |
|
|
11.3 |
|
|
0.2 |
% |
Changes in fair value of acquisition-related contingent items |
|
(1.8 |
) |
|
(0.1 |
)% |
|
|
3.6 |
|
0.1 |
% |
|
|
(2.0 |
) |
|
(0.0 |
)% |
|
|
(1.0 |
) |
|
(0.0 |
)% |
Adjusted EBITDA |
$ |
274.8 |
|
|
7.8 |
% |
|
$ |
271.4 |
|
9.2 |
% |
|
$ |
438.5 |
|
|
6.9 |
% |
|
$ |
424.1 |
|
|
7.5 |
% |
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
Adjusted Net Income Reconciliation |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Net income |
$ |
90.1 |
|
|
$ |
43.8 |
|
|
$ |
102.5 |
|
|
$ |
9.3 |
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
Non-cash stock-based compensation expense |
|
9.4 |
|
|
|
7.0 |
|
|
|
16.3 |
|
|
|
16.7 |
|
Amortization of intangible assets |
|
32.7 |
|
|
|
33.6 |
|
|
|
65.3 |
|
|
|
67.3 |
|
Loss on extinguishment of debt |
|
� |
|
|
|
11.3 |
|
|
|
� |
|
|
|
11.3 |
|
Changes in fair value of acquisition-related contingent items |
|
(1.8 |
) |
|
|
3.6 |
|
|
|
(2.0 |
) |
|
|
(1.0 |
) |
Total adjustments, pre-tax |
$ |
40.2 |
|
|
$ |
55.6 |
|
|
$ |
79.7 |
|
|
$ |
94.4 |
|
Income tax effect of adjustments (a) |
|
(8.9 |
) |
|
|
(11.0 |
) |
|
|
(18.3 |
) |
|
|
(22.0 |
) |
Adjusted net income |
$ |
121.5 |
|
|
$ |
88.4 |
|
|
$ |
163.9 |
|
|
$ |
81.7 |
|
Net income attributable to non-controlling interests |
|
4.4 |
|
|
|
9.8 |
|
|
|
6.8 |
|
|
|
16.5 |
|
Adjusted net income attributable to MasTec, Inc. |
$ |
117.1 |
|
|
$ |
78.6 |
|
|
$ |
157.1 |
|
|
$ |
65.2 |
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
Adjusted Diluted Earnings per Share Reconciliation |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Diluted earnings (loss) per share |
$ |
1.09 |
|
|
$ |
0.43 |
|
|
$ |
1.21 |
|
|
$ |
(0.09 |
) |
Adjustments: |
|
|
|
|
|
|
|
||||||||
Non-cash stock-based compensation expense |
|
0.12 |
|
|
|
0.09 |
|
|
|
0.21 |
|
|
|
0.21 |
|
Amortization of intangible assets |
|
0.42 |
|
|
|
0.43 |
|
|
|
0.83 |
|
|
|
0.85 |
|
Loss on extinguishment of debt |
|
� |
|
|
|
0.14 |
|
|
|
� |
|
|
|
0.14 |
|
Changes in fair value of acquisition-related contingent items |
|
(0.02 |
) |
|
|
0.05 |
|
|
|
(0.02 |
) |
|
|
(0.01 |
) |
Total adjustments, pre-tax |
$ |
0.51 |
|
|
$ |
0.70 |
|
|
$ |
1.01 |
|
|
$ |
1.20 |
|
Income tax effect of adjustments (a) |
|
(0.11 |
) |
|
|
(0.14 |
) |
|
|
(0.23 |
) |
|
|
(0.28 |
) |
Adjusted diluted earnings per share |
$ |
1.49 |
|
|
$ |
1.00 |
|
|
$ |
1.99 |
|
|
$ |
0.83 |
|
(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 |
June 30,
|
|
December 31,
|
||||
Current portion of long-term debt, including finance leases |
$ |
160.7 |
|
|
$ |
186.1 |
|
Long-term debt, including finance leases |
|
2,096.8 |
|
|
|
2,038.0 |
|
Total debt |
$ |
2,257.5 |
|
|
$ |
2,224.1 |
|
Less: cash and cash equivalents |
|
(191.1 |
) |
|
|
(399.9 |
) |
Net debt |
$ |
2,066.4 |
|
|
$ |
1,824.2 |
|
|
Six Months Ended June 30, |
||||||
Free Cash Flow Reconciliation |
|
2025 |
|
|
|
2024 |
|
Net cash provided by operating activities |
$ |
84.0 |
|
|
$ |
372.2 |
|
Capital expenditures |
|
(111.1 |
) |
|
|
(56.9 |
) |
Proceeds from sales of property and equipment |
|
26.7 |
|
|
|
31.1 |
|
Free cash flow |
$ |
(0.4 |
) |
|
$ |
346.4 |
|
EBITDA and Adjusted EBITDA Reconciliation |
Guidance for the Year Ended December 31, 2025 Est. |
|
For the Year Ended December 31, 2024 |
|
For the Year Ended December 31, 2023 |
||||||||||||||
Net income (loss) |
$ |
388 - 408 |
|
|
2.8 - |
|
$ |
199.4 |
|
1.6 |
% |
|
$ |
(47.3 |
) |
|
(0.4 |
)% |
|
Interest expense, net |
|
168 |
|
|
1.2 |
% |
|
|
193.3 |
|
1.6 |
% |
|
|
234.4 |
|
|
2.0 |
% |
Provision for (benefit from) income taxes |
|
108 - 113 |
|
|
0.8 |
% |
|
|
51.5 |
|
0.4 |
% |
|
|
(35.4 |
) |
|
(0.3 |
)% |
Depreciation |
|
302 - 307 |
|
|
2.2 |
% |
|
|
366.8 |
|
3.0 |
% |
|
|
433.9 |
|
|
3.6 |
% |
Amortization of intangible assets |
|
131 |
|
|
0.9 |
% |
|
|
139.9 |
|
1.1 |
% |
|
|
169.2 |
|
|
1.4 |
% |
EBITDA |
$ |
1,097 - 1,127 |
|
7.9 - |
|
$ |
950.8 |
|
7.7 |
% |
|
$ |
754.9 |
|
|
6.3 |
% |
||
Non-cash stock-based compensation expense |
|
35 |
|
|
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 |
|
(2 |
) |
|
(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 |
$ |
1,130 - 1,160 |
|
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 Year Ended December 31, 2025 Est. |
|
For the Year Ended December 31, 2024 |
|
For the Year Ended December 31, 2023 |
||||||
Net income (loss) |
$ |
388 - 408 |
|
|
$ |
199.4 |
|
|
$ |
(47.3 |
) |
Adjustments: |
|
|
|
|
|
|
|||||
Non-cash stock-based compensation expense |
|
35 |
|
|
|
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 |
|
(2 |
) |
|
|
10.7 |
|
|
|
(13.9 |
) |
Acquisition and integration costs |
|
� |
|
|
|
� |
|
|
|
71.9 |
|
Losses on fair value of investment |
|
� |
|
|
|
� |
|
|
|
0.2 |
|
Total adjustments, pre-tax |
$ |
164 |
|
|
$ |
194.6 |
|
|
$ |
260.8 |
|
Income tax effect of adjustments (a) |
|
(37 |
) |
|
|
(44.8 |
) |
|
|
(74.0 |
) |
Statutory and other tax rate effects (b) |
|
� |
|
|
|
(0.9 |
) |
|
|
4.6 |
|
Adjusted net income |
$ |
515 - 535 |
|
|
$ |
348.3 |
|
|
$ |
144.1 |
|
Net income attributable to non-controlling interests |
|
26 - 30 |
|
|
|
36.6 |
|
|
|
2.7 |
|
Adjusted net income attributable to MasTec, Inc. |
$ |
489 - 505 |
|
|
$ |
311.7 |
|
|
$ |
141.4 |
|
Adjusted Diluted Earnings per Share Reconciliation |
Guidance for the Year Ended December 31, 2025 Est. |
|
For the Year Ended December 31, 2024 |
|
For the Year Ended December 31, 2023 |
||||||
Diluted earnings (loss) per share |
$ |
4.61 - 4.82 |
|
$ |
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 |
|
(0.02 |
) |
|
|
0.14 |
|
|
|
(0.18 |
) |
Acquisition and integration costs |
|
� |
|
|
|
� |
|
|
|
0.92 |
|
Losses on fair value of investment |
|
� |
|
|
|
� |
|
|
|
0.00 |
|
Total adjustments, pre-tax |
$ |
2.09 |
|
|
$ |
2.47 |
|
|
$ |
3.33 |
|
Income tax effect of adjustments (a) |
|
(0.47 |
) |
|
|
(0.57 |
) |
|
|
(0.94 |
) |
Statutory and other tax rate effects (b) |
|
� |
|
|
|
(0.01 |
) |
|
|
0.06 |
|
Adjusted diluted earnings per share |
$ |
6.23 - 6.44 |
|
$ |
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. |
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures
(unaudited - in millions, except for percentages and per share information)
EBITDA and Adjusted EBITDA Reconciliation |
Guidance for the Three Months Ended September 30, 2025 Est. |
|
For the Three Months Ended September 30, 2024 |
||||||||
Net income |
$ |
156 |
|
4.0 |
% |
|
$ |
105.4 |
|
3.2 |
% |
Interest expense, net |
|
43 |
|
1.1 |
% |
|
|
47.0 |
|
1.4 |
% |
Provision for income taxes |
|
51 |
|
1.3 |
% |
|
|
31.5 |
|
1.0 |
% |
Depreciation |
|
77 |
|
2.0 |
% |
|
|
80.2 |
|
2.5 |
% |
Amortization of intangible assets |
|
33 |
|
0.8 |
% |
|
|
34.4 |
|
1.1 |
% |
EBITDA |
$ |
360 |
|
9.2 |
% |
|
$ |
298.6 |
|
9.2 |
% |
Non-cash stock-based compensation expense |
|
10 |
|
0.2 |
% |
|
|
7.3 |
|
0.2 |
% |
Loss on extinguishment of debt |
|
� |
|
� |
% |
|
|
� |
|
� |
% |
Changes in fair value of acquisition-related contingent items |
|
� |
|
� |
% |
|
|
4.6 |
|
0.1 |
% |
Adjusted EBITDA |
$ |
370 |
|
9.5 |
% |
|
$ |
310.5 |
|
9.5 |
% |
Adjusted Net Income Reconciliation |
Guidance for the Three Months Ended September 30, 2025 Est. |
|
For the Three Months Ended September 30, 2024 |
||||
Net income |
$ |
156 |
|
|
$ |
105.4 |
|
Adjustments: |
|
|
|
|
|||
Non-cash stock-based compensation expense |
|
10 |
|
|
|
7.3 |
|
Amortization of intangible assets |
|
33 |
|
|
|
34.4 |
|
Loss on extinguishment of debt |
|
� |
|
|
|
� |
|
Changes in fair value of acquisition-related contingent items |
|
� |
|
|
|
4.6 |
|
Total adjustments, pre-tax |
$ |
43 |
|
|
$ |
46.3 |
|
Income tax effect of adjustments (a) |
|
(10 |
) |
|
|
(9.1 |
) |
Adjusted net income |
$ |
189 |
|
|
$ |
142.7 |
|
Net income attributable to non-controlling interests |
|
10 |
|
|
|
10.2 |
|
Adjusted net income attributable to MasTec, Inc. |
$ |
179 |
|
|
$ |
132.5 |
|
Adjusted Diluted Earnings per Share Reconciliation |
Guidance for the Three Months Ended September 30, 2025 Est. |
|
For the Three Months Ended September 30, 2024 |
||||
Diluted earnings per share |
$ |
1.87 |
|
|
$ |
1.21 |
|
Adjustments: |
|
|
|
|
|||
Non-cash stock-based compensation expense |
|
0.12 |
|
|
|
0.09 |
|
Amortization of intangible assets |
|
0.42 |
|
|
|
0.44 |
|
Loss on extinguishment of debt |
|
� |
|
|
|
� |
|
Changes in fair value of acquisition-related contingent items |
|
� |
|
|
|
0.06 |
|
Total adjustments, pre-tax |
$ |
0.54 |
|
|
$ |
0.59 |
|
Income tax effect of adjustments (a) |
|
(0.13 |
) |
|
|
(0.11 |
) |
Adjusted diluted earnings per share |
$ |
2.28 |
|
|
$ |
1.68 |
(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. |
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:
Chris Mecray, Vice President - Investor Relations
305-507-7304
[email protected]
Source: MasTec, Inc.