MasTec Reports Third Quarter 2025 Results and Updates 2025 Financial Guidance

Third Quarter 2025 Highlights

  • Revenue of $4.0 billion, a quarterly record, increased 22% year-over-year; double-digit growth contribution from all segments
  • Record 18-month backlog as of September 30, 2025 of $16.8 billion increased 21% year-over-year and 2% versus the prior quarter, led by significant 124% year-over-year growth in Pipeline Infrastructure
  • Diluted EPS of $2.04 and Adjusted Diluted EPS of $2.48, increased 69% and 48% year-over-year, respectively, and exceeded guidance expectations
  • GAAP Net Income of $166.5 million and Adjusted EBITDA of $373.5 million, both quarterly records, increased by 58% and 20% year-over-year, respectively, and exceeded guidance expectations
  • Diluted EPS guidance for FY 2025 of $4.80, a 133% year-over-year increase; Adjusted Diluted EPS guidance for FY 2025 of $6.40, a 62% year-over-year increase

MasTec, Inc. (NYSE: MTZ) today announced third quarter 2025 financial results and updated full year 2025 financial guidance.

"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 22% revenue growth, including double-digit increases from all operating segments, underscores the breadth and depth of the strong demand that MasTec is seeing across our energy, power and infrastructure markets. Despite limited emergency restoration services as compared to prior year within Power Delivery, we exceeded third quarter guidance for consolidated revenue and profit metrics while growing our 18-month backlog with solid new bookings." Mr. Mas added, "Our strong third quarter performance is due in large part to the efforts of our many MasTec operating teammates and their clear focus on delivering customer value every day on the job site. Thanks to all of you!"

"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 14% growth in revenue and 13% growth in Adjusted EBITDA versus the prior year, and implied growth of 9% for revenue and nearly 20% growth in Adjusted EBITDA for the fourth quarter. This guidance is inclusive of anticipated permit-driven impacts on our Greenlink project within Power Delivery, thus underscoring MasTec’s overall robust growth performance, driven by ongoing strong operating execution and solid leverage realized on the broad-based market opportunities we have seen this year and expect to continue," said Paul DiMarco, MasTec's Chief Financial Officer. "In addition to strong operating execution, our strong balance sheet offers ample flexibility to pursue a disciplined, returns focused capital allocation strategy to enhance shareholder value.”

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 22% in the period including double digit growth contribution from all segments.

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 21% year-over-year growth driven by increases in all four segments, most notably by the Pipeline Infrastructure segment which increased 124%.

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,

2025

 

December 31,

2024

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,

2025

 

June 30,

2025

 

September 30,

2024 (a)

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,

2025

 

December 31,

2024

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

Year Ended

December 31,

2025 Est.

 

For the Year

Ended

December 31,

2024

 

For the Year

Ended

December 31,

2023

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

Year Ended

December 31,

2025 Est.

 

For the Year

Ended

December 31,

2024

 

For the Year

Ended

December 31,

2023

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

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

$

4.80

 

 

$

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-U.S. GAAP financial measures provide meaningful information and help investors understand its financial results and assess its prospects for future performance. Because non-U.S. GAAP financial measures are not standardized, it may not be possible to compare these financial measures with other companies' non-U.S. GAAP financial measures having the same or similar names. These financial measures should not be considered in isolation from, as substitutes for, or alternative measures of, reported net income or diluted earnings per share, net income as a percentage of revenue or total debt or net cash provided by operating activities, and should be viewed in conjunction with the most comparable U.S. GAAP financial measures and the provided reconciliations thereto. MasTec believes these non-U.S. GAAP financial measures, when viewed together with its U.S. GAAP results and related reconciliations, provide a more complete understanding of its business. Investors are strongly encouraged to review MasTec's consolidated financial statements and publicly filed reports in their entirety and not rely on any single financial measure.

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 U.S or foreign tax laws, statutes, rules, regulations or ordinances, including the impact of, and changes to, tariffs, including the effects of tariffs imposed on oil and gas imported from Canada, tariffs imposed on goods imported from China, including steel and solar panels, and tariffs on all steel and aluminum imports into the United States, or trade policies affecting macroeconomic conditions, including inflation, as well as the industries we serve and related projects and expenditures that may adversely impact our future financial position or results of operations; risks related to governmental regulation, including uncertainties from the change in the U.S. federal administration; project delays due to permitting processes, compliance with environmental and other regulatory requirements and challenges to the granting of project permits, which could cause increased costs and delayed or reduced revenue; the effect on demand for our services of changes in the amount of capital expenditures by our customers due to, among other things, economic conditions, including potential economic downturns, inflationary issues, tariff effects, the availability and cost of financing, supply chain disruptions, climate-related matters, customer consolidation in the industries we serve and/or the effects of public health matters; activity in the industries we serve and the impact on the expenditure levels of our customers of, among other items, fluctuations in commodity prices, including for fuel and energy sources, fluctuations in the cost of materials, labor, supplies or equipment, and/or supply-related issues that affect availability or cause delays for such items; the outcome of our plans for future operations, growth and services, including business development efforts, backlog, acquisitions and dispositions; risks related to completed or potential acquisitions, including our ability to integrate acquired businesses within expected timeframes, including their business operations, internal controls and/or systems, which may be found to have material weaknesses, and our ability to achieve the revenue, cost savings and earnings levels from such acquisitions at or above the levels projected, as well as the risk of potential asset impairment charges and write-downs of goodwill; our ability to attract and retain qualified personnel, key management and skilled employees, including from acquired businesses, our ability to enforce any noncompetition agreements, and our ability to maintain a workforce based upon current and anticipated workloads; any material changes in estimates for legal costs or case settlements or adverse determinations on any claim, lawsuit or proceeding; the adequacy of our insurance, legal and other reserves; adverse climate and weather events, such as the risk of wildfires, that increase operational and legal risks in certain locations where we perform services, could increase the potential liability and related costs associated with such operations; the highly competitive nature of our industry and the ability of our customers, including our largest customers, to terminate or reduce the amount of work, or in some cases, the prices paid for services, on short or no notice under our contracts, and/or customer disputes related to our performance of services and the resolution of unapproved change orders; the effect of state and federal regulatory initiatives, including risks related to and the costs of compliance with existing and potential future environmental, social and governance requirements, including with respect to climate-related matters; the timing and extent of fluctuations in operational, geographic and weather factors, including from climate-related events, that affect our customers, projects and the industries in which we operate; requirements of and restrictions imposed by our credit facility, term loans, senior notes and any future loans or securities; systems and information technology interruptions and/or data security breaches that could adversely affect our ability to operate, our operating results, our data security or our reputation, or other cybersecurity-related matters; our dependence on a limited number of customers and our ability to replace non-recurring projects with new projects; risks associated with potential environmental issues and other hazards from our operations; disputes with, or failures of, our subcontractors to deliver agreed-upon supplies or services in a timely fashion, and the risk of being required to pay our subcontractors even if our customers do not pay us; risks related to our strategic arrangements, including our equity investments; risks associated with volatility of our stock price or any dilution or stock price volatility that shareholders may experience, including as a result of shares we may issue as purchase consideration in connection with acquisitions, or as a result of other stock issuances; our ability to obtain performance and surety bonds; risks associated with operating in or expanding into additional international markets, including risks from increased tariffs, fluctuations in foreign currencies, foreign labor and general business conditions and risks from failure to comply with laws applicable to our foreign activities and/or governmental policy uncertainty; risks related to our operations that employ a unionized workforce, including labor availability, productivity and relations, as well as risks associated with multiemployer union pension plans, including underfunding and withdrawal liabilities; risks associated with our internal controls over financial reporting; risks related to a small number of our existing shareholders having the ability to influence major corporate decisions, as well as other risks detailed in our filings with the Securities and Exchange Commission. We believe these forward-looking statements are reasonable; however, you should not place undue reliance on any forward-looking statements, which are based on current expectations. Furthermore, forward-looking statements speak only as of the date they are made. If any of these risks or uncertainties materialize, or if any of our underlying assumptions are incorrect, our actual results may differ significantly from the results that we express in, or imply by, any of our forward-looking statements. These and other risks are detailed in our filings with the Securities and Exchange Commission. We do not undertake any obligation to publicly update or revise these forward-looking statements after the date of this press release to reflect future events or circumstances, except as required by applicable law. We qualify any and all of our forward-looking statements by these cautionary factors.

Contacts

More News

View More

Recent Quotes

View More
Symbol Price Change (%)
AMZN  222.86
-7.44 (-3.23%)
AAPL  271.40
+1.70 (0.63%)
AMD  254.84
-9.49 (-3.59%)
BAC  53.03
+0.45 (0.86%)
GOOG  281.90
+6.73 (2.45%)
META  666.47
-85.20 (-11.33%)
MSFT  525.76
-15.79 (-2.92%)
NVDA  202.89
-4.15 (-2.00%)
ORCL  256.89
-18.41 (-6.69%)
TSLA  440.10
-21.41 (-4.64%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.