- Record Fourth Quarter and Annual Revenue of $3.4
Billion and $12.3 Billion,
Respectively
- Record Full Year 2024 Cash Flow from Operations Increased
63% to $1.1 Billion
- Record 18-Month Backlog of $14.3
Billion
- Fourth Quarter Reduction in Net Debt of $318 Million, with Net Debt Leverage Ratio
Reduced to 1.8x
- 2024 Results Include GAAP Net Income of $199.4 Million, Adjusted Net
Income of $348.3 Million, Adjusted
EBITDA of $1.0 Billion, Diluted
Earnings Per Share of $2.06 and
Adjusted Diluted Earnings Per Share of $3.95
- Issuing Initial Annual 2025 Guidance Including Revenue of
$13.45 Billion, a 9% Increase Over
2024, GAAP Net Income of $327 Million to $366 Million, Adjusted EBITDA of $1.10
Billion to $1.15 Billion, with
Diluted Earnings Per Share of $3.75
to $4.24, and Adjusted Diluted
Earnings Per Share of $5.35 to
$5.84
CORAL
GABLES, Fla., Feb. 27,
2025 /PRNewswire/ -- MasTec, Inc. (NYSE: MTZ) today
announced 2024 fourth quarter and full year financial results and
issued its initial 2025 guidance expectation.
For the Fourth Quarter:
Fourth quarter 2024 revenue was $3.4
billion, compared to $3.3
billion for the fourth quarter of 2023. GAAP net income was
$84.7 million, or 2.5% of revenue,
and diluted earnings per share were $0.95, compared to $1.2
million, or $0.01 per diluted
share, in the fourth quarter of 2023.
Fourth quarter 2024 adjusted net income and adjusted diluted
earnings per share, both non-GAAP measures, were $124.0 million and $1.44, respectively, as compared to $48.0 million and $0.61, respectively, in the fourth quarter of
2023.
Fourth quarter 2024 adjusted EBITDA, also a non-GAAP measure,
was $270.9 million, compared to
$226.5 million in the fourth quarter
of 2023. Fourth quarter 2024 adjusted EBITDA margin rate was 8.0%
of revenue, a 110 basis point improvement over the fourth quarter
of 2023.
18-month backlog as of December 31, 2024, was a record
$14.3 billion, a $1.9 billion increase over 2023 and a
$440 million increase sequentially
from the third quarter of 2024.
Fourth quarter 2024 Cash Flow from Operations was very strong at
almost $472 million, enabling further
net debt reduction. Net debt leverage ratio also improved well
ahead of expectations to 1.8x at year-end.
For the Full Year:
Full year performance improved significantly over 2023. For the
year ended December 31, 2024, revenue
was $12.3 billion, compared to
$12.0 billion for the prior year.
GAAP net income was $199.4 million,
or 1.6% of revenue, and diluted earnings per share were
$2.06, compared to a net loss of
$47.3 million, or a loss of
$0.64 per diluted share in 2023.
Full year 2024 adjusted net income and adjusted diluted earnings
per share, both non-GAAP measures, were $348.3 million and $3.95, respectively, compared to $144.1 million and $1.81, respectively, for 2023.
Full year 2024 adjusted EBITDA, also a non-GAAP measure, was up
19% to $1.0 billion, compared to
$846.4 million in 2023. Full year
2024 adjusted EBITDA margin rate was up 110 basis points to 8.2%
compared to 7.1% last year.
Adjusted net income, adjusted diluted earnings per share,
adjusted EBITDA, adjusted EBITDA margin, and net debt, which are
all non-GAAP measures, exclude certain items that are detailed and
reconciled to the most comparable GAAP-reported measures in the
attached Supplemental Disclosures and Reconciliation of Non-GAAP
Disclosures.
Jose Mas, MasTec's Chief
Executive Officer, commented, "Third and fourth quarter financial
performance showed substantial improvement in 2024 giving us great
momentum into 2025. By focusing on execution, we saw nice margin
expansion, exceeding our expectations, and we saw almost
$2 billion in backlog growth for the
company during the year, a leading indicator of the strong growth
opportunities ahead of us."
Mr. Mas continued, "I'd once again like to thank the men and
women of MasTec who work hard every day improving our business. Our
people are building, maintaining, and improving our nation's
energy, communications, transportation, and industrial
infrastructure that we all rely on."
Paul DiMarco, MasTec's Executive
Vice President, and Chief Financial Officer, noted, "We saw
continued improvement in our balance sheet, driven by improvement
in both earnings and our working capital, resulting in $1.1 billion of cash flow generated by operations
for the year. With net debt leverage at a comfortable 1.8x adjusted
EBITDA, we are positioned to shift back to a more balanced, return
focused capital allocation framework."
2025 Outlook:
Based on the information available today, the Company is
providing both first quarter and full year 2025 guidance. The
Company currently expects full year 2025 revenue to be $13.45 billion, a record level. 2025 full year
GAAP net income and diluted earnings per share are expected in the
range of $327 to $366 million, and $3.75 to $4.24,
respectively. Full year 2025 adjusted EBITDA is expected to range
from $1.10 to $1.15 billion, representing 8.2 – 8.5% of
revenue, and adjusted diluted earnings per share is expected to
range from $5.35 to $5.84.
For the first quarter of 2025, the Company expects revenue of
approximately $2.7 billion. First
quarter 2025 GAAP net loss is expected to be $1 million, compared to a net loss of
$34.5 million in the first quarter of
2024. First quarter 2025 GAAP diluted loss per share is expected to
be $0.05, compared to a diluted loss
per share of $0.53 in the first
quarter of 2024. First quarter 2025 adjusted EBITDA is expected to
be $160 million or 5.9% of revenue,
with adjusted diluted earnings per share expected to be
$0.34.
In the first quarter of 2025, the Company made changes to its
Communications and Power Delivery segment structure to more closely
align with the segments' end markets and to better correspond with
the operational management reporting structure of both segments.
These changes included moving a component with utility operations
previously reported in the Communications segment to the Power
Delivery segment.
Management will hold a conference call to discuss these results
on Friday, February 28, 2025 at 9:00
a.m. Eastern Time. The call-in number for the conference
call is (856) 344-9221 or (888) 394-8218 with a pass code of
1616296. Additionally, the call will be broadcast live over the
Internet and can be accessed and replayed through the Investors
section of the Company's website at www.mastec.com. The webcast
replay will be available for at least 30 days.
The following tables set forth the financial results for the
periods ended December 31, 2024 and
2023:
Consolidated
Statements of Operations
|
(unaudited - in
thousands, except per share information)
|
|
|
For the Three Months
Ended
December 31,
|
|
For the Years
Ended
December 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
$ 3,403,101
|
|
$ 3,280,083
|
|
$
12,303,464
|
|
$
11,995,934
|
Costs of revenue,
excluding depreciation and amortization
|
2,966,594
|
|
2,912,370
|
|
10,675,987
|
|
10,613,762
|
Depreciation
|
76,996
|
|
108,611
|
|
366,765
|
|
433,929
|
Amortization of
intangible assets
|
38,184
|
|
42,981
|
|
139,853
|
|
169,233
|
General and
administrative expenses
|
183,017
|
|
178,190
|
|
684,508
|
|
698,899
|
Interest expense,
net
|
43,587
|
|
59,741
|
|
193,266
|
|
234,405
|
Equity in earnings of
unconsolidated affiliates, net
|
(8,075)
|
|
(7,262)
|
|
(30,228)
|
|
(30,697)
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
11,344
|
|
—
|
Other expense (income),
net
|
6,367
|
|
(14,562)
|
|
11,006
|
|
(40,893)
|
Income (loss) before
income taxes
|
$
96,431
|
|
$
15
|
|
$
250,963
|
|
$
(82,704)
|
(Provision for) benefit
from income taxes
|
(11,730)
|
|
1,177
|
|
(51,542)
|
|
35,408
|
Net income
(loss)
|
$
84,702
|
|
$
1,192
|
|
$
199,421
|
|
$
(47,296)
|
Net income attributable
to non-controlling interests
|
9,962
|
|
439
|
|
36,633
|
|
2,653
|
Net income (loss)
attributable to MasTec, Inc.
|
$
74,740
|
|
$
753
|
|
$
162,788
|
|
$
(49,949)
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share:
|
|
|
|
|
|
|
|
Basic earnings (loss)
per share
|
$
0.96
|
|
$
0.01
|
|
$
2.09
|
|
$
(0.64)
|
Basic weighted average
common shares outstanding
|
78,185
|
|
77,879
|
|
78,049
|
|
77,535
|
|
|
|
|
|
|
|
|
Diluted earnings
(loss) per share
|
$
0.95
|
|
$
0.01
|
|
$
2.06
|
|
$
(0.64)
|
Diluted weighted
average common shares outstanding
|
79,053
|
|
78,288
|
|
78,880
|
|
77,535
|
Consolidated Balance
Sheets
|
(unaudited - in
thousands)
|
|
|
December 31,
2024
|
|
December 31,
2023
|
Assets
|
|
|
|
Current
assets
|
$ 3,652,530
|
|
$ 3,974,253
|
Property and equipment,
net
|
1,548,916
|
|
1,651,462
|
Operating lease
right-of-use assets
|
396,151
|
|
418,685
|
Goodwill,
net
|
2,203,077
|
|
2,126,366
|
Other intangible
assets, net
|
727,366
|
|
784,260
|
Other long-term
assets
|
447,235
|
|
418,485
|
Total
assets
|
$ 8,975,275
|
|
$ 9,373,511
|
Liabilities and
equity
|
|
|
|
Current
liabilities
|
$
2,999,699
|
|
$ 2,837,219
|
Long-term debt,
including finance leases
|
2,038,017
|
|
2,888,058
|
Long-term operating
lease liabilities
|
261,303
|
|
292,873
|
Deferred income
taxes
|
362,772
|
|
390,399
|
Other long-term
liabilities
|
326,141
|
|
243,701
|
Total
liabilities
|
$ 5,987,932
|
|
$ 6,652,250
|
Total
equity
|
$ 2,987,343
|
|
$ 2,721,261
|
Total liabilities and
equity
|
$ 8,975,275
|
|
$ 9,373,511
|
Consolidated
Statements of Cash Flows
|
(unaudited - in
thousands)
|
|
|
For the Years
Ended
December 31,
|
|
2024
|
|
2023
|
Net cash provided by
operating activities
|
$ 1,121,625
|
|
$
687,277
|
Net cash used in
investing activities
|
(157,490)
|
|
(178,061)
|
Net cash used in
financing activities
|
(1,090,234)
|
|
(350,998)
|
Effect of currency
translation on cash
|
(3,559)
|
|
751
|
Net (decrease)
increase in cash and cash equivalents
|
$
(129,658)
|
|
$
158,969
|
Cash and cash
equivalents - beginning of period
|
$
529,561
|
|
$
370,592
|
Cash and cash
equivalents - end of period
|
$
399,903
|
|
$
529,561
|
Backlog by
Reportable Segment (unaudited - in millions)
|
December 31,
2024
|
|
September
30,
2024
|
|
December 31,
2023
|
Communications
|
$
6,010
|
|
$
5,855
|
|
$
5,627
|
Clean Energy and
Infrastructure
|
4,244
|
|
4,141
|
|
3,115
|
Power
Delivery
|
3,309
|
|
3,160
|
|
2,440
|
Pipeline
Infrastructure
|
735
|
|
702
|
|
1,225
|
Other
|
—
|
|
—
|
|
—
|
Estimated 18-month
backlog
|
$
14,298
|
|
$
13,858
|
|
$
12,407
|
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)
|
|
|
For the Three Months
Ended
December 31,
|
|
For the Years
Ended
December 31,
|
Segment
Information
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue by
Reportable Segment
|
|
|
|
|
|
|
|
Communications
|
$
975.3
|
|
$
759.9
|
|
$
3,460.0
|
|
$
3,259.5
|
Clean Energy and
Infrastructure
|
1,257.8
|
|
1,067.4
|
|
4,092.1
|
|
3,962.0
|
Power
Delivery
|
762.1
|
|
658.0
|
|
2,682.1
|
|
2,735.1
|
Pipeline
Infrastructure
|
429.5
|
|
802.2
|
|
2,133.6
|
|
2,072.8
|
Other
|
—
|
|
—
|
|
—
|
|
—
|
Eliminations
|
(21.6)
|
|
(7.4)
|
|
(64.3)
|
|
(33.5)
|
Consolidated
revenue
|
$
3,403.1
|
|
$
3,280.1
|
|
$
12,303.5
|
|
$
11,995.9
|
|
For the Three Months
Ended
December
31,
|
|
For the Years
Ended
December
31,
|
Adjusted EBITDA and
EBITDA Margin by Segment
|
2024
|
|
2023
|
|
2024
|
|
2023
|
EBITDA
|
$
255.2
|
|
7.5 %
|
|
$
211.3
|
|
6.4 %
|
|
$
950.8
|
|
7.7 %
|
|
$
754.9
|
|
6.3 %
|
Non-cash stock-based
compensation expense (a)
|
8.6
|
|
0.3 %
|
|
9.0
|
|
0.3 %
|
|
32.7
|
|
0.3 %
|
|
33.3
|
|
0.3 %
|
Loss on extinguishment
of debt (a)
|
—
|
|
— %
|
|
—
|
|
— %
|
|
11.3
|
|
0.1 %
|
|
—
|
|
— %
|
Changes in fair value
of acquisition-related contingent items (a)
|
7.1
|
|
0.2 %
|
|
(4.8)
|
|
(0.1) %
|
|
10.7
|
|
0.1 %
|
|
(13.9)
|
|
(0.1) %
|
Acquisition and
integration costs (b)
|
—
|
|
— %
|
|
11.0
|
|
0.3 %
|
|
—
|
|
— %
|
|
71.9
|
|
0.6 %
|
Losses on fair value
of investment (a)
|
—
|
|
— %
|
|
—
|
|
— %
|
|
—
|
|
— %
|
|
0.2
|
|
0.0 %
|
Adjusted
EBITDA
|
$
270.9
|
|
8.0 %
|
|
$
226.5
|
|
6.9 %
|
|
$ 1,005.6
|
|
8.2 %
|
|
$
846.4
|
|
7.1 %
|
Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Communications
|
$ 96.5
|
|
9.9 %
|
|
$ 57.7
|
|
7.6 %
|
|
$
333.7
|
|
9.6 %
|
|
$
291.7
|
|
8.9 %
|
Clean Energy and
Infrastructure
|
104.3
|
|
8.3 %
|
|
51.7
|
|
4.8 %
|
|
257.0
|
|
6.3 %
|
|
169.5
|
|
4.3 %
|
Power
Delivery
|
54.4
|
|
7.1 %
|
|
52.8
|
|
8.0 %
|
|
187.7
|
|
7.0 %
|
|
216.3
|
|
7.9 %
|
Pipeline
Infrastructure
|
58.5
|
|
13.6 %
|
|
95.5
|
|
11.9 %
|
|
389.4
|
|
18.3 %
|
|
284.4
|
|
13.7 %
|
Other
|
9.0
|
|
NM
|
|
6.8
|
|
NM
|
|
26.2
|
|
NM
|
|
25.0
|
|
NM
|
Segment
Total
|
$
322.7
|
|
9.5 %
|
|
$
264.5
|
|
8.1 %
|
|
$ 1,194.1
|
|
9.7 %
|
|
$
986.9
|
|
8.2 %
|
Corporate
|
(51.8)
|
|
—
|
|
(38.0)
|
|
—
|
|
(188.5)
|
|
—
|
|
(140.5)
|
|
—
|
Adjusted
EBITDA
|
$
270.9
|
|
8.0 %
|
|
$
226.5
|
|
6.9 %
|
|
$ 1,005.6
|
|
8.2 %
|
|
$
846.4
|
|
7.1 %
|
|
NM - Percentage is not
meaningful
|
|
|
(a)
|
Non-cash stock-based
compensation expense, loss on extinguishment of debt, changes in
fair value of acquisition-related contingent items, losses on the
fair value of an investment are included within Corporate
EBITDA.
|
(b)
|
For the year ended
December 31, 2023, Communications, Clean Energy and Infrastructure
and Power Delivery EBITDA included $22.5 million, $37.1 million and
$8.5 million, respectively, of acquisition and integration costs,
and Corporate EBITDA included $3.8 million of such
costs.
|
Supplemental
Disclosures and Reconciliation of Non-GAAP
Disclosures
|
(unaudited - in
millions, except for percentages and per share
information)
|
|
|
For the Three Months
Ended
December 31,
|
|
For the Years
Ended
December
31,
|
EBITDA and Adjusted
EBITDA Reconciliation
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
(loss)
|
$ 84.7
|
|
2.5 %
|
|
$ 1.2
|
|
0.0 %
|
|
$
199.4
|
|
1.6 %
|
|
$
(47.3)
|
|
(0.4) %
|
Interest expense,
net
|
43.6
|
|
1.3 %
|
|
59.7
|
|
1.8 %
|
|
193.3
|
|
1.6 %
|
|
234.4
|
|
2.0 %
|
Provision for (benefit
from) income taxes
|
11.7
|
|
0.3 %
|
|
(1.2)
|
|
(0.0) %
|
|
51.5
|
|
0.4 %
|
|
(35.4)
|
|
(0.3) %
|
Depreciation
|
77.0
|
|
2.3 %
|
|
108.6
|
|
3.3 %
|
|
366.8
|
|
3.0 %
|
|
433.9
|
|
3.6 %
|
Amortization of
intangible assets
|
38.2
|
|
1.1 %
|
|
43.0
|
|
1.3 %
|
|
139.9
|
|
1.1 %
|
|
169.2
|
|
1.4 %
|
EBITDA
|
$
255.2
|
|
7.5 %
|
|
$
211.3
|
|
6.4 %
|
|
$
950.8
|
|
7.7 %
|
|
$
754.9
|
|
6.3 %
|
Non-cash stock-based
compensation expense
|
8.6
|
|
0.3 %
|
|
9.0
|
|
0.3 %
|
|
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
|
7.1
|
|
0.2 %
|
|
(4.8)
|
|
(0.1) %
|
|
10.7
|
|
0.1 %
|
|
(13.9)
|
|
(0.1) %
|
Acquisition and
integration costs
|
—
|
|
— %
|
|
11.0
|
|
0.3 %
|
|
—
|
|
— %
|
|
71.9
|
|
0.6 %
|
Losses on fair value
of investment
|
—
|
|
— %
|
|
—
|
|
— %
|
|
—
|
|
— %
|
|
0.2
|
|
0.0 %
|
Adjusted
EBITDA
|
$
270.9
|
|
8.0 %
|
|
$
226.5
|
|
6.9 %
|
|
$
1,005.6
|
|
8.2 %
|
|
$
846.4
|
|
7.1 %
|
|
For the Three Months
Ended
December 31,
|
|
For the Years
Ended
December 31,
|
Adjusted Net Income
Reconciliation
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
(loss)
|
$
84.7
|
|
$
1.2
|
|
$
199.4
|
|
$
(47.3)
|
Adjustments:
|
|
|
|
|
|
|
|
Non-cash stock-based
compensation expense
|
8.6
|
|
9.0
|
|
32.7
|
|
33.3
|
Amortization of
intangible assets
|
38.2
|
|
43.0
|
|
139.9
|
|
169.2
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
11.3
|
|
—
|
Changes in fair value
of acquisition-related contingent items
|
7.1
|
|
(4.8)
|
|
10.7
|
|
(13.9)
|
Acquisition and
integration costs
|
—
|
|
11.0
|
|
—
|
|
71.9
|
Losses on fair value
of investment
|
—
|
|
—
|
|
—
|
|
0.2
|
Total adjustments,
pre-tax
|
$
53.9
|
|
$
58.2
|
|
$
194.6
|
|
$
260.8
|
Income tax
effect of adjustments (a)
|
(13.7)
|
|
(16.0)
|
|
(44.8)
|
|
(74.0)
|
Statutory
and other tax rate effects (b)
|
(0.9)
|
|
4.6
|
|
(0.9)
|
|
4.6
|
Adjusted net
income
|
$
124.0
|
|
$
48.0
|
|
$
348.3
|
|
$
144.1
|
Net income
attributable to non-controlling interests
|
10.0
|
|
0.4
|
|
36.6
|
|
2.7
|
Adjusted net income
attributable to MasTec, Inc.
|
$
114.0
|
|
$
47.6
|
|
$
311.7
|
|
$
141.4
|
|
|
(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.
|
|
|
(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)
|
|
|
For the Three Months
Ended
December 31,
|
|
For the Years
Ended
December 31,
|
Adjusted Diluted
Earnings per Share Reconciliation
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Diluted earnings (loss)
per share
|
$
0.95
|
|
$
0.01
|
|
$
2.06
|
|
$
(0.64)
|
Adjustments:
|
|
|
|
|
|
|
|
Non-cash stock-based
compensation expense
|
0.11
|
|
0.11
|
|
0.41
|
|
0.43
|
Amortization of
intangible assets
|
0.48
|
|
0.55
|
|
1.77
|
|
2.16
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
0.14
|
|
—
|
Changes in fair value
of acquisition-related contingent items
|
0.09
|
|
(0.06)
|
|
0.14
|
|
(0.18)
|
Acquisition and
integration costs
|
—
|
|
0.14
|
|
—
|
|
0.92
|
Losses on fair value
of investment
|
—
|
|
—
|
|
—
|
|
0.00
|
Total adjustments,
pre-tax
|
$
0.68
|
|
$
0.74
|
|
$
2.47
|
|
$
3.33
|
Income tax
effect of adjustments (a)
|
(0.17)
|
|
(0.20)
|
|
(0.57)
|
|
(0.94)
|
Statutory
and other tax rate effects (b)
|
(0.01)
|
|
0.06
|
|
(0.01)
|
|
0.06
|
Adjusted diluted
earnings per share
|
$
1.44
|
|
$
0.61
|
|
$
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.
|
|
|
(b)
|
Represents the effects
of statutory and other tax rate changes for the years ended
December 31, 2024 and 2023.
|
Calculation of Net
Debt
|
December 31,
2024
|
|
December 31,
2023
|
Current portion of
long-term debt, including finance leases
|
$
186.1
|
|
$
177.2
|
Long-term debt,
including finance leases
|
2,038.0
|
|
2,888.1
|
Total Debt
|
$
2,224.1
|
|
$
3,065.3
|
Less: cash and cash
equivalents
|
(399.9)
|
|
(529.6)
|
Net Debt
|
$
1,824.2
|
|
$
2,535.7
|
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)
|
$ 327
– 366
|
|
2.4 – 2.7 %
|
|
$
199.4
|
|
1.6 %
|
|
$
(47.3)
|
|
(0.4) %
|
Interest expense,
net
|
170
|
|
1.3 %
|
|
193.3
|
|
1.6 %
|
|
234.4
|
|
2.0 %
|
Provision for (benefit
from) income taxes
|
98 – 109
|
|
0.7 – 0.8 %
|
|
51.5
|
|
0.4 %
|
|
(35.4)
|
|
(0.3) %
|
Depreciation
|
340
|
|
2.5 %
|
|
366.8
|
|
3.0 %
|
|
433.9
|
|
3.6 %
|
Amortization of
intangible assets
|
131
|
|
1.0 %
|
|
139.9
|
|
1.1 %
|
|
169.2
|
|
1.4 %
|
EBITDA
|
$ 1,066 –
1,115
|
|
7.9 – 8.3 %
|
|
$
950.8
|
|
7.7 %
|
|
$
754.9
|
|
6.3 %
|
Non-cash stock-based
compensation expense
|
34
|
|
0.3 %
|
|
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
|
(0)
|
|
(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
|
$ 1,100
–1,150
|
|
8.2 – 8.5 %
|
|
$ 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)
|
$
327 – 366
|
|
$
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
|
(0)
|
|
10.7
|
|
(13.9)
|
Acquisition and
integration costs
|
—
|
|
—
|
|
71.9
|
Losses on fair value
of investment
|
—
|
|
—
|
|
0.2
|
Total adjustments,
pre-tax
|
$
165
|
|
$
194.6
|
|
$
260.8
|
Income tax effect of
adjustments (a)
|
(38)
|
|
(44.8)
|
|
(74.0)
|
Statutory and other
tax rate effects (b)
|
—
|
|
(0.9)
|
|
4.6
|
Adjusted net
income
|
$
454 – 493
|
|
$
348.3
|
|
$
144.1
|
Net income
attributable to non-controlling interests
|
30
|
|
36.6
|
|
2.7
|
Adjusted net income
attributable to MasTec, Inc.
|
$
424 – 463
|
|
$
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
|
$
3.75 – 4.24
|
|
$
2.06
|
|
$
(0.64)
|
Adjustments:
|
|
|
|
|
|
Non-cash stock-based
compensation expense
|
0.43
|
|
0.41
|
|
0.43
|
Amortization of
intangible assets
|
1.65
|
|
1.77
|
|
2.16
|
Loss on extinguishment
of debt
|
—
|
|
0.14
|
|
—
|
Changes in fair value
of acquisition-related contingent items
|
(0.00)
|
|
0.14
|
|
(0.18)
|
Acquisition and
integration costs
|
—
|
|
—
|
|
0.92
|
Losses on fair value
of investment
|
—
|
|
—
|
|
0.00
|
Total adjustments,
pre-tax
|
$
2.08
|
|
$
2.47
|
|
$
3.33
|
Income tax effect of
adjustments (a)
|
(0.48)
|
|
(0.57)
|
|
(0.94)
|
Statutory and other
tax rate effects (b)
|
—
|
|
(0.01)
|
|
0.06
|
Adjusted diluted
earnings per share
|
$
5.35 – 5.84
|
|
$
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.
|
|
|
(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 March 31, 2025
Est.
|
|
For the
Three Months Ended
March 31, 2024
|
Net loss
|
$
(1)
|
|
(0.0) %
|
|
$
(34.5)
|
|
(1.3) %
|
Interest expense,
net
|
43
|
|
1.6 %
|
|
52.1
|
|
1.9 %
|
Benefit from income
taxes
|
(0)
|
|
(0.0) %
|
|
(11.1)
|
|
(0.4) %
|
Depreciation
|
79
|
|
2.9 %
|
|
107.4
|
|
4.0 %
|
Amortization of
intangible assets
|
33
|
|
1.2 %
|
|
33.7
|
|
1.3 %
|
EBITDA
|
$
152
|
|
5.6 %
|
|
$
147.6
|
|
5.5 %
|
Non-cash stock-based
compensation expense
|
8
|
|
0.3 %
|
|
9.7
|
|
0.4 %
|
Changes in fair value
of acquisition-related contingent items
|
(0)
|
|
(0.0) %
|
|
(4.6)
|
|
(0.2) %
|
Adjusted
EBITDA
|
$
160
|
|
5.9 %
|
|
$
152.8
|
|
5.7 %
|
Adjusted Net Income
(Loss) Reconciliation
|
Guidance for
the Three
Months
Ended March
31, 2025 Est.
|
|
For the Three
Months
Ended March
31, 2024
|
Net loss
|
$
(1)
|
|
$
(34.5)
|
Adjustments:
|
|
|
|
Non-cash stock-based
compensation expense
|
8
|
|
9.7
|
Amortization of
intangible assets
|
33
|
|
33.7
|
Changes in fair value
of acquisition-related contingent items
|
(0)
|
|
(4.6)
|
Total adjustments,
pre-tax
|
$
40
|
|
$
38.8
|
Income tax effect of
adjustments (a)
|
(9)
|
|
(11.1)
|
Adjusted net income
(loss)
|
$
30
|
|
$
(6.7)
|
Net income
attributable to non-controlling interests
|
2
|
|
6.7
|
Adjusted net income
(loss) attributable to MasTec, Inc.
|
$
27
|
|
$
(13.4)
|
Adjusted Diluted
Earnings (Loss) per Share Reconciliation
|
Guidance for
the Three
Months
Ended March
31, 2025 Est.
|
|
For the Three
Months
Ended March
31, 2024
|
Diluted loss per
share
|
$
(0.05)
|
|
$
(0.53)
|
Adjustments:
|
|
|
|
Non-cash stock-based
compensation expense
|
0.10
|
|
0.12
|
Amortization of
intangible assets
|
0.41
|
|
0.43
|
Changes in fair value
of acquisition-related contingent items
|
(0.00)
|
|
(0.06)
|
Total adjustments,
pre-tax
|
$
0.51
|
|
$
0.50
|
Income tax effect of
adjustments (a)
|
(0.12)
|
|
(0.14)
|
Adjusted diluted
earnings (loss) per share
|
$
0.34
|
|
$
(0.17)
|
|
|
(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, and Adjusted EBITDA Margin,
as well as Adjusted Net Income, Adjusted Diluted Earnings Per Share
and Net Debt, 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, or underlying,
operating results, as well as items that can vary widely across
different industries or among companies within the same industry.
MasTec believes that these adjusted 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,
net income margin, diluted earnings per share or total debt, 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.
MasTec, Inc. is a leading infrastructure construction company
operating mainly throughout North
America across a range of industries. The Company's primary
activities include the engineering, building, installation,
maintenance and upgrade of communications, energy, utility and
other infrastructure, such as: wireless, wireline/fiber and
customer fulfillment activities; power delivery infrastructure,
including transmission, distribution, grid hardening and
modernization, environmental planning and compliance; power
generation infrastructure, primarily from clean energy and
renewable sources; pipeline infrastructure, including for natural
gas, water and carbon capture sequestration pipelines and pipeline
integrity services; heavy civil and industrial infrastructure,
including roads, bridges and rail; and environmental remediation
services. MasTec's customers are primarily in these industries. The
Company's corporate website is located at www.mastec.com. The
Company's website should be considered as a recognized channel of
distribution, and the Company may periodically post important, or
supplemental, information regarding contracts, awards or other
related news and webcasts on the Events & Presentations page in
the Investors section therein.
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.
View original
content:https://www.prnewswire.com/news-releases/mastec-announces-fourth-quarter-and-annual-2024-financial-results-with-record-backlog-and-provides-initial-2025-guidance-302388008.html
SOURCE MasTec, Inc.