MasTec Reports Fourth Quarter and Full Year 2025 Financial Results and Provides Initial 2026 Guidance
02/26/2026
Fourth Quarter 2025 Highlights
-
Record fourth quarter revenue of
$3.9 billion , increased 16% year-over-year -
Record 18-month backlog of
$19.0 billion , increased$2.2 billion or 13% sequentially from the third quarter of 2025 -
Diluted EPS of
$1.81 and Adjusted Diluted EPS of$2.07 , increased 92% and 44% year-over-year, respectively -
GAAP Net Income of
$153.1 million and Adjusted EBITDA of$338.2 million , increased by 81% and 25% year-over-year, respectively
Full Year 2025 Highlights
-
Record full year revenue of
$14.3 billion , increased 16% year-over-year, and exceeded guidance expectations -
Record 18-month backlog of
$19.0 billion , increased$4.7 billion or 33% year-over-year -
Diluted EPS of
$5.07 and Adjusted Diluted EPS of$6.55 , increased 146% and 66% year-over-year, respectively, and exceeded guidance expectations -
GAAP Net Income of
$422.0 million and Adjusted EBITDA of$1.2 billion , both full year records, increased by 112% and 14% year-over-year, respectively, and exceeded guidance expectations
"Fourth quarter and full year 2025 financial performance exceeded guidance in virtually all respects, including mid-teens growth of revenue with contribution from all segments. We were very pleased with the execution by the
|
Fourth Quarter 2025 Results |
|||||||||||
|
|
|||||||||||
|
Dollars in millions, except per share amounts |
|
4Q'25 |
|
4Q'24 |
|
Change |
|||||
|
Revenue |
|
$ |
3,940 |
|
|
$ |
3,403 |
|
|
15.8 |
% |
|
GAAP net income |
|
$ |
153 |
|
|
$ |
85 |
|
|
80.7 |
% |
|
Adjusted net income |
|
$ |
173 |
|
|
$ |
124 |
|
|
39.9 |
% |
|
Adjusted EBITDA |
|
$ |
338 |
|
|
$ |
271 |
|
|
24.9 |
% |
|
Adjusted EBITDA margin |
|
|
8.6 |
% |
|
|
8.0 |
% |
|
60 bps |
|
|
GAAP diluted earnings per share |
|
$ |
1.81 |
|
|
$ |
0.95 |
|
|
91.7 |
% |
|
Adjusted diluted earnings per share |
|
$ |
2.07 |
|
|
$ |
1.44 |
|
|
43.6 |
% |
|
Cash provided by operating activities |
|
$ |
373 |
|
|
$ |
472 |
|
|
(21.0 |
)% |
|
Free cash flow |
|
$ |
306 |
|
|
$ |
440 |
|
|
(30.4 |
)% |
Revenue: Revenue increased by 16% in the period, including double-digit growth contribution from the
GAAP Net Income/Net Income Margin/GAAP Diluted EPS: Improved GAAP Net Income and EPS were driven by increased year-over-year project volumes.
Adjusted EBITDA Margin: The increase in Adjusted EBITDA margin was primarily driven by a combination of improved productivity and project mix in the
Fourth Quarter 2025 Segment Highlights
Communications
|
Dollars in millions, unless noted |
|
4Q'25 |
|
4Q'24 (a) |
|
Change |
|||||
|
Revenue |
|
$ |
906.7 |
|
|
$ |
739.4 |
|
|
22.6 |
% |
|
EBITDA |
|
$ |
77.1 |
|
|
$ |
66.5 |
|
|
16.0 |
% |
|
EBITDA margin % |
|
|
8.5 |
% |
|
|
9.0 |
% |
|
(50) bps |
|
|
(a) |
Recast to reflect 2025 segment changes. |
Clean Energy and Infrastructure
|
Dollars in millions, unless noted |
|
4Q'25 |
|
4Q'24 |
|
Change |
|||||
|
Revenue |
|
$ |
1,288.2 |
|
|
$ |
1,257.8 |
|
|
2.4 |
% |
|
EBITDA |
|
$ |
92.8 |
|
|
$ |
104.3 |
|
|
(11.0 |
)% |
|
EBITDA margin % |
|
|
7.2 |
% |
|
|
8.3 |
% |
|
(110) bps |
|
Power Delivery
|
Dollars in millions, unless noted |
|
4Q'25 |
|
4Q'24 (a) |
|
Change |
|||||
|
Revenue |
|
$ |
1,120.1 |
|
|
$ |
995.9 |
|
|
12.5 |
% |
|
EBITDA |
|
$ |
91.9 |
|
|
$ |
84.5 |
|
|
8.8 |
% |
|
EBITDA margin % |
|
|
8.2 |
% |
|
|
8.5 |
% |
|
(30) bps |
|
|
(a) |
Recast to reflect 2025 segment changes. |
|
Dollars in millions, unless noted |
|
4Q'25 |
|
4Q'24 |
|
Change |
|||||
|
Revenue |
|
$ |
643.8 |
|
|
$ |
429.5 |
|
|
49.9 |
% |
|
EBITDA |
|
$ |
119.2 |
|
|
$ |
58.5 |
|
|
103.8 |
% |
|
EBITDA margin % |
|
|
18.5 |
% |
|
|
13.6 |
% |
|
490 bps |
|
Full Year 2025 Results
|
Dollars in millions, except per share amounts |
|
|
2025 |
|
|
|
2024 |
|
|
Change |
|
|
Revenue |
|
$ |
14,299 |
|
|
$ |
12,303 |
|
|
16.2 |
% |
|
GAAP net income |
|
$ |
422 |
|
|
$ |
199 |
|
|
111.6 |
% |
|
Adjusted net income |
|
$ |
538 |
|
|
$ |
348 |
|
|
54.5 |
% |
|
Adjusted EBITDA |
|
$ |
1,150 |
|
|
$ |
1,006 |
|
|
14.4 |
% |
|
Adjusted EBITDA margin |
|
|
8.0 |
% |
|
|
8.2 |
% |
|
(10) bps |
|
|
GAAP diluted earnings per share |
|
$ |
5.07 |
|
|
$ |
2.06 |
|
|
146.1 |
% |
|
Adjusted diluted earnings per share |
|
$ |
6.55 |
|
|
$ |
3.95 |
|
|
65.8 |
% |
|
Cash provided by operating activities |
|
$ |
546 |
|
|
$ |
1,122 |
|
|
(51.3 |
)% |
|
Free cash flow |
|
$ |
342 |
|
|
$ |
1,039 |
|
|
(67.1 |
)% |
|
18-month backlog |
|
$ |
18,963 |
|
|
$ |
14,298 |
|
|
32.6 |
% |
Revenue: Revenue increased by 16% in the period including double-digit growth contribution from the Communications, Power Delivery and Clean Energy and Infrastructure segments.
GAAP Net Income/Net Income Margin/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 Margin: The decrease in Adjusted EBITDA margin was primarily driven by reduced efficiencies and project mix within the
Backlog: Strong 33% year-over-year increase with
Full Year 2025 Segment Highlights
Communications
|
Dollars in millions, unless noted |
|
|
2025 |
|
|
2024 (a) |
|
Change |
|||
|
Revenue |
|
$ |
3,339.1 |
|
|
$ |
2,524.2 |
|
|
32.3 |
% |
|
EBITDA |
|
$ |
309.5 |
|
|
$ |
220.1 |
|
|
40.6 |
% |
|
EBITDA margin % |
|
|
9.3 |
% |
|
|
8.7 |
% |
|
50 bps |
|
|
(a) |
Recast to reflect 2025 segment changes. |
Clean Energy and Infrastructure
|
Dollars in millions, unless noted |
|
|
2025 |
|
|
|
2024 |
|
|
Change |
|
|
Revenue |
|
$ |
4,699.6 |
|
|
$ |
4,092.1 |
|
|
14.8 |
% |
|
EBITDA |
|
$ |
348.6 |
|
|
$ |
257.0 |
|
|
35.6 |
% |
|
EBITDA margin % |
|
|
7.4 |
% |
|
|
6.3 |
% |
|
110 bps |
|
Power Delivery
|
Dollars in millions, unless noted |
|
|
2025 |
|
|
2024 (a) |
|
Change |
|||
|
Revenue |
|
$ |
4,176.1 |
|
|
$ |
3,612.7 |
|
|
15.6 |
% |
|
EBITDA |
|
$ |
338.8 |
|
|
$ |
301.3 |
|
|
12.5 |
% |
|
EBITDA margin % |
|
|
8.1 |
% |
|
|
8.3 |
% |
|
(20) bps |
|
|
(a) |
Recast to reflect 2025 segment changes. |
|
Dollars in millions, unless noted |
|
|
2025 |
|
|
|
2024 |
|
|
Change |
|
|
Revenue |
|
$ |
2,137.8 |
|
|
$ |
2,133.6 |
|
|
0.2 |
% |
|
EBITDA |
|
$ |
317.9 |
|
|
$ |
389.4 |
|
|
(18.4 |
)% |
|
EBITDA margin % |
|
|
14.9 |
% |
|
|
18.3 |
% |
|
(340) bps |
|
2026 Financial Guidance Update
|
Dollars in millions, except per share amounts |
1Q'26 E |
|
Full Year 2026 E |
||||
|
Revenue |
$ |
3,475 |
|
|
$ |
17,000 |
|
|
GAAP net income |
$ |
55 |
|
|
$ |
566 |
|
|
Adjusted net income |
$ |
89 |
|
|
$ |
707 |
|
|
Adjusted EBITDA |
$ |
245 |
|
|
$ |
1,450 |
|
|
Adjusted EBITDA margin |
|
7.1 |
% |
|
|
8.5 |
% |
|
GAAP diluted earnings per share |
$ |
0.57 |
|
|
$ |
6.62 |
|
|
Adjusted diluted earnings per share |
$ |
1.00 |
|
|
$ |
8.40 |
|
Conference Call
About
|
Consolidated Statements of Operations |
|||||||||||||||
|
(unaudited - in thousands, except per share information) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Revenue |
$ |
3,939,800 |
|
|
$ |
3,403,101 |
|
|
$ |
14,299,171 |
|
|
$ |
12,303,464 |
|
|
Costs of revenue, excluding depreciation and amortization |
|
3,431,456 |
|
|
|
2,966,594 |
|
|
|
12,506,437 |
|
|
|
10,675,987 |
|
|
Depreciation |
|
77,896 |
|
|
|
76,996 |
|
|
|
295,892 |
|
|
|
366,765 |
|
|
Amortization of intangible assets |
|
33,148 |
|
|
|
38,184 |
|
|
|
131,190 |
|
|
|
139,853 |
|
|
General and administrative expenses |
|
189,136 |
|
|
|
183,017 |
|
|
|
713,009 |
|
|
|
684,508 |
|
|
Interest expense, net |
|
44,648 |
|
|
|
43,587 |
|
|
|
172,985 |
|
|
|
193,266 |
|
|
Equity in earnings of unconsolidated affiliates, net |
|
(8,053 |
) |
|
|
(8,075 |
) |
|
|
(31,964 |
) |
|
|
(30,228 |
) |
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11,344 |
|
|
Other (income) expense, net |
|
(2,471 |
) |
|
|
6,367 |
|
|
|
(3,776 |
) |
|
|
11,006 |
|
|
Income before income taxes |
$ |
174,039 |
|
|
$ |
96,431 |
|
|
$ |
515,398 |
|
|
$ |
250,963 |
|
|
Provision for income taxes |
|
(20,982 |
) |
|
|
(11,730 |
) |
|
|
(93,384 |
) |
|
|
(51,542 |
) |
|
Net income |
$ |
153,057 |
|
|
$ |
84,702 |
|
|
$ |
422,014 |
|
|
$ |
199,421 |
|
|
Net income attributable to non-controlling interests |
|
10,343 |
|
|
|
9,962 |
|
|
|
22,972 |
|
|
|
36,633 |
|
|
Net income attributable to |
$ |
142,713 |
|
|
$ |
74,740 |
|
|
$ |
399,042 |
|
|
$ |
162,788 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share: |
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share |
$ |
1.83 |
|
|
$ |
0.96 |
|
|
$ |
5.12 |
|
|
$ |
2.09 |
|
|
Basic weighted average common shares outstanding |
|
77,892 |
|
|
|
78,185 |
|
|
|
77,866 |
|
|
|
78,049 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per share |
$ |
1.81 |
|
|
$ |
0.95 |
|
|
$ |
5.07 |
|
|
$ |
2.06 |
|
|
Diluted weighted average common shares outstanding |
|
78,723 |
|
|
|
79,053 |
|
|
|
78,694 |
|
|
|
78,880 |
|
|
Consolidated Balance Sheets |
|||||
|
(unaudited - in thousands) |
|||||
|
|
|||||
|
|
|
|
|
||
|
Assets |
|
|
|
||
|
Current assets |
$ |
4,329,079 |
|
$ |
3,652,530 |
|
Property and equipment, net |
|
1,728,470 |
|
|
1,548,916 |
|
Operating lease right-of-use assets |
|
457,270 |
|
|
396,151 |
|
|
|
2,248,992 |
|
|
2,203,077 |
|
Other intangible assets, net |
|
656,248 |
|
|
727,366 |
|
Other long-term assets |
|
503,483 |
|
|
447,235 |
|
Total assets |
$ |
9,923,542 |
|
$ |
8,975,275 |
|
Liabilities and equity |
|
|
|
||
|
Current liabilities |
$ |
3,271,045 |
|
$ |
2,999,699 |
|
Long-term debt, including finance leases |
|
2,176,372 |
|
|
2,038,017 |
|
Long-term operating lease liabilities |
|
292,839 |
|
|
261,303 |
|
Deferred income taxes |
|
478,156 |
|
|
362,772 |
|
Other long-term liabilities |
|
370,609 |
|
|
326,141 |
|
Total liabilities |
$ |
6,589,021 |
|
$ |
5,987,932 |
|
Total equity |
$ |
3,334,521 |
|
$ |
2,987,343 |
|
Total liabilities and equity |
$ |
9,923,542 |
|
$ |
8,975,275 |
|
Consolidated Statements of Cash Flows |
|||||||
|
(unaudited - in thousands) |
|||||||
|
|
|||||||
|
|
Year Ended |
||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
Net cash provided by operating activities |
$ |
545,714 |
|
|
$ |
1,121,625 |
|
|
Net cash used in investing activities |
|
(267,245 |
) |
|
|
(157,490 |
) |
|
Net cash used in financing activities |
|
(283,438 |
) |
|
|
(1,090,234 |
) |
|
Effect of currency translation on cash |
|
1,096 |
|
|
|
(3,559 |
) |
|
Net decrease in cash and cash equivalents |
$ |
(3,873 |
) |
|
$ |
(129,658 |
) |
|
Cash and cash equivalents - beginning of period |
$ |
399,903 |
|
|
$ |
529,561 |
|
|
Cash and cash equivalents - end of period |
$ |
396,030 |
|
|
$ |
399,903 |
|
|
Backlog by Reportable Segment (unaudited - in millions) |
|
|
|
|
|
|||
|
Communications |
$ |
5,483 |
|
$ |
5,055 |
|
$ |
4,571 |
|
Clean Energy and Infrastructure |
|
6,506 |
|
|
5,026 |
|
|
4,244 |
|
Power Delivery |
|
5,579 |
|
|
5,128 |
|
|
4,748 |
|
|
|
1,395 |
|
|
1,571 |
|
|
735 |
|
Other |
|
— |
|
|
— |
|
|
— |
|
Estimated 18-month backlog |
$ |
18,963 |
|
$ |
16,780 |
|
$ |
14,298 |
|
(a) |
Recast to reflect 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
|
|
Year Ended
|
||||||||||||
|
Segment Information |
|
2025 |
|
|
2024 (a) |
|
|
2025 |
|
|
2024 (a) |
||||
|
Revenue by Reportable Segment |
|
|
|
|
|
|
|
||||||||
|
Communications |
$ |
906.7 |
|
|
$ |
739.4 |
|
|
$ |
3,339.1 |
|
|
$ |
2,524.2 |
|
|
Clean Energy and Infrastructure |
|
1,288.2 |
|
|
|
1,257.8 |
|
|
|
4,699.6 |
|
|
|
4,092.1 |
|
|
Power Delivery |
|
1,120.1 |
|
|
|
995.9 |
|
|
|
4,176.1 |
|
|
|
3,612.7 |
|
|
|
|
643.8 |
|
|
|
429.5 |
|
|
|
2,137.8 |
|
|
|
2,133.6 |
|
|
Other |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Eliminations |
|
(19.1 |
) |
|
|
(19.5 |
) |
|
|
(53.4 |
) |
|
|
(59.1 |
) |
|
Consolidated revenue |
$ |
3,939.8 |
|
|
$ |
3,403.1 |
|
|
$ |
14,299.2 |
|
|
$ |
12,303.5 |
|
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||||||||||
|
Adjusted EBITDA and EBITDA Margin by Segment |
2025 |
|
2024 (a) |
|
2025 |
|
2024 (a) |
||||||||||||||||||||
|
EBITDA |
$ |
329.7 |
|
|
8.4 |
% |
|
$ |
255.2 |
|
|
7.5 |
% |
|
$ |
1,115.5 |
|
|
7.8 |
% |
|
$ |
950.8 |
|
|
7.7 |
% |
|
Non-cash stock-based compensation expense (b) |
|
8.4 |
|
|
0.2 |
% |
|
|
8.6 |
|
|
0.3 |
% |
|
|
34.0 |
|
|
0.2 |
% |
|
|
32.7 |
|
|
0.3 |
% |
|
Loss on extinguishment of debt (b) |
|
— |
|
|
— |
% |
|
|
— |
|
|
— |
% |
|
|
— |
|
|
— |
% |
|
|
11.3 |
|
|
0.1 |
% |
|
Changes in fair value of acquisition-related contingent items (b) |
|
0.1 |
|
|
0.0 |
% |
|
|
7.1 |
|
|
0.2 |
% |
|
|
0.7 |
|
|
0.0 |
% |
|
|
10.7 |
|
|
0.1 |
% |
|
Adjusted EBITDA |
$ |
338.2 |
|
|
8.6 |
% |
|
$ |
270.9 |
|
|
8.0 |
% |
|
$ |
1,150.1 |
|
|
8.0 |
% |
|
$ |
1,005.6 |
|
|
8.2 |
% |
|
Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Communications |
$ |
77.1 |
|
|
8.5 |
% |
|
$ |
66.5 |
|
|
9.0 |
% |
|
$ |
309.5 |
|
|
9.3 |
% |
|
$ |
220.1 |
|
|
8.7 |
% |
|
Clean Energy and Infrastructure |
|
92.8 |
|
|
7.2 |
% |
|
|
104.3 |
|
|
8.3 |
% |
|
|
348.6 |
|
|
7.4 |
% |
|
|
257.0 |
|
|
6.3 |
% |
|
Power Delivery |
|
91.9 |
|
|
8.2 |
% |
|
|
84.5 |
|
|
8.5 |
% |
|
|
338.8 |
|
|
8.1 |
% |
|
|
301.3 |
|
|
8.3 |
% |
|
|
|
119.2 |
|
|
18.5 |
% |
|
|
58.5 |
|
|
13.6 |
% |
|
|
317.9 |
|
|
14.9 |
% |
|
|
389.4 |
|
|
18.3 |
% |
|
Other |
|
8.5 |
|
|
NM |
|
|
|
9.0 |
|
|
NM |
|
|
|
30.8 |
|
|
NM |
|
|
|
26.2 |
|
|
NM |
|
|
Segment Total |
$ |
389.5 |
|
|
9.9 |
% |
|
$ |
322.7 |
|
|
9.5 |
% |
|
$ |
1,345.6 |
|
|
9.4 |
% |
|
$ |
1,194.1 |
|
|
9.7 |
% |
|
Corporate |
|
(51.3 |
) |
|
— |
|
|
|
(51.8 |
) |
|
— |
|
|
|
(195.5 |
) |
|
— |
|
|
|
(188.5 |
) |
|
— |
|
|
Adjusted EBITDA |
$ |
338.2 |
|
|
8.6 |
% |
|
$ |
270.9 |
|
|
8.0 |
% |
|
$ |
1,150.1 |
|
|
8.0 |
% |
|
$ |
1,005.6 |
|
|
8.2 |
% |
| NM - Percentage is not meaningful
|
|
|
(a) |
Recast to reflect 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.
|
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||||||
|
EBITDA and Adjusted EBITDA Reconciliation |
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||||||||||
|
Net income |
$ |
153.1 |
|
3.9 |
% |
|
$ |
84.7 |
|
2.5 |
% |
|
$ |
422.0 |
|
3.0 |
% |
|
$ |
199.4 |
|
1.6 |
% |
|
Interest expense, net |
|
44.6 |
|
1.1 |
% |
|
|
43.6 |
|
1.3 |
% |
|
|
173.0 |
|
1.2 |
% |
|
|
193.3 |
|
1.6 |
% |
|
Provision for income taxes |
|
21.0 |
|
0.5 |
% |
|
|
11.7 |
|
0.3 |
% |
|
|
93.4 |
|
0.7 |
% |
|
|
51.5 |
|
0.4 |
% |
|
Depreciation |
|
77.9 |
|
2.0 |
% |
|
|
77.0 |
|
2.3 |
% |
|
|
295.9 |
|
2.1 |
% |
|
|
366.8 |
|
3.0 |
% |
|
Amortization of intangible assets |
|
33.1 |
|
0.8 |
% |
|
|
38.2 |
|
1.1 |
% |
|
|
131.2 |
|
0.9 |
% |
|
|
139.9 |
|
1.1 |
% |
|
EBITDA |
$ |
329.7 |
|
8.4 |
% |
|
$ |
255.2 |
|
7.5 |
% |
|
$ |
1,115.5 |
|
7.8 |
% |
|
$ |
950.8 |
|
7.7 |
% |
|
Non-cash stock-based compensation expense |
|
8.4 |
|
0.2 |
% |
|
|
8.6 |
|
0.3 |
% |
|
|
34.0 |
|
0.2 |
% |
|
|
32.7 |
|
0.3 |
% |
|
Loss on extinguishment of debt |
|
— |
|
— |
% |
|
|
— |
|
— |
% |
|
|
— |
|
— |
% |
|
|
11.3 |
|
0.1 |
% |
|
Changes in fair value of acquisition-related contingent items |
|
0.1 |
|
0.0 |
% |
|
|
7.1 |
|
0.2 |
% |
|
|
0.7 |
|
0.0 |
% |
|
|
10.7 |
|
0.1 |
% |
|
Adjusted EBITDA |
$ |
338.2 |
|
8.6 |
% |
|
$ |
270.9 |
|
8.0 |
% |
|
$ |
1,150.1 |
|
8.0 |
% |
|
$ |
1,005.6 |
|
8.2 |
% |
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
|
Adjusted Net Income Reconciliation |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net income |
$ |
153.1 |
|
|
$ |
84.7 |
|
|
$ |
422.0 |
|
|
$ |
199.4 |
|
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
|
Non-cash stock-based compensation expense |
|
8.4 |
|
|
|
8.6 |
|
|
|
34.0 |
|
|
|
32.7 |
|
|
Amortization of intangible assets |
|
33.1 |
|
|
|
38.2 |
|
|
|
131.2 |
|
|
|
139.9 |
|
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
11.3 |
|
|
Changes in fair value of acquisition-related contingent items |
|
0.1 |
|
|
|
7.1 |
|
|
|
0.7 |
|
|
|
10.7 |
|
|
Total adjustments, pre-tax |
$ |
41.6 |
|
|
$ |
53.9 |
|
|
$ |
165.9 |
|
|
$ |
194.6 |
|
|
Income tax effect of adjustments (a) |
|
(16.3 |
) |
|
|
(13.7 |
) |
|
|
(44.7 |
) |
|
|
(44.8 |
) |
|
Statutory and other tax rate effects (b) |
|
(5.0 |
) |
|
|
(0.9 |
) |
|
|
(5.0 |
) |
|
|
(0.9 |
) |
|
Adjusted net income |
$ |
173.4 |
|
|
$ |
124.0 |
|
|
$ |
538.2 |
|
|
$ |
348.3 |
|
|
Net income attributable to non-controlling interests |
|
10.3 |
|
|
|
10.0 |
|
|
|
23.0 |
|
|
|
36.6 |
|
|
Adjusted net income attributable to |
$ |
163.1 |
|
|
$ |
114.0 |
|
|
$ |
515.2 |
|
|
$ |
311.7 |
|
|
|
Three Months Ended
|
|
Year Ended
|
||||||||||||
|
Adjusted Diluted Earnings per Share Reconciliation |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Diluted earnings per share |
$ |
1.81 |
|
|
$ |
0.95 |
|
|
$ |
5.07 |
|
|
$ |
2.06 |
|
|
Adjustments: |
|
|
|
|
|
|
|
||||||||
|
Non-cash stock-based compensation expense |
|
0.11 |
|
|
|
0.11 |
|
|
|
0.43 |
|
|
|
0.41 |
|
|
Amortization of intangible assets |
|
0.42 |
|
|
|
0.48 |
|
|
|
1.67 |
|
|
|
1.77 |
|
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.14 |
|
|
Changes in fair value of acquisition-related contingent items |
|
0.00 |
|
|
|
0.09 |
|
|
|
0.01 |
|
|
|
0.14 |
|
|
Total adjustments, pre-tax |
$ |
0.53 |
|
|
$ |
0.68 |
|
|
$ |
2.11 |
|
|
$ |
2.47 |
|
|
Income tax effect of adjustments (a) |
|
(0.21 |
) |
|
|
(0.17 |
) |
|
|
(0.57 |
) |
|
|
(0.57 |
) |
|
Statutory and other tax rate effects (b) |
|
(0.06 |
) |
|
|
(0.01 |
) |
|
|
(0.06 |
) |
|
|
(0.01 |
) |
|
Adjusted diluted earnings per share |
$ |
2.07 |
|
|
$ |
1.44 |
|
|
$ |
6.55 |
|
|
$ |
3.95 |
|
|
(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 three months and years ended |
|
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures |
|||||||
|
(unaudited - in millions, except for percentages and per share information) |
|||||||
|
|
|||||||
|
|
Year Ended
|
||||||
|
Calculation of Net Debt |
|
2025 |
|
|
|
2024 |
|
|
Current portion of long-term debt, including finance leases |
$ |
154.3 |
|
|
$ |
186.1 |
|
|
Long-term debt, including finance leases |
|
2,176.4 |
|
|
|
2,038.0 |
|
|
Total Debt |
$ |
2,330.7 |
|
|
$ |
2,224.1 |
|
|
Less: cash and cash equivalents |
|
(396.0 |
) |
|
|
(399.9 |
) |
|
Net Debt |
$ |
1,934.7 |
|
|
$ |
1,824.2 |
|
|
|
Year Ended
|
||||||
|
Free Cash Flow Reconciliation |
|
2025 |
|
|
|
2024 |
|
|
Net cash provided by operating activities |
$ |
545.7 |
|
|
$ |
1,121.6 |
|
|
Capital expenditures |
|
(260.0 |
) |
|
|
(148.9 |
) |
|
Proceeds from sales of property and equipment |
|
56.3 |
|
|
|
66.0 |
|
|
Free cash flow |
$ |
342.0 |
|
|
$ |
1,038.8 |
|
|
EBITDA and Adjusted EBITDA Reconciliation |
Guidance for the Year Ended |
|
For the Year Ended |
|
For the Year Ended |
||||||||||||
|
Net income |
$ |
566 |
|
3.3 |
% |
|
$ |
422.0 |
|
3.0 |
% |
|
$ |
199.4 |
|
1.6 |
% |
|
Interest expense, net |
|
170 |
|
1.0 |
% |
|
|
173.0 |
|
1.2 |
% |
|
|
193.3 |
|
1.6 |
% |
|
Provision for income taxes |
|
179 |
|
1.1 |
% |
|
|
93.4 |
|
0.7 |
% |
|
|
51.5 |
|
0.4 |
% |
|
Depreciation |
|
350 |
|
2.1 |
% |
|
|
295.9 |
|
2.1 |
% |
|
|
366.8 |
|
3.0 |
% |
|
Amortization of intangible assets |
|
147 |
|
0.9 |
% |
|
|
131.2 |
|
0.9 |
% |
|
|
139.9 |
|
1.1 |
% |
|
EBITDA |
$ |
1,412 |
|
8.3 |
% |
|
$ |
1,115.5 |
|
7.8 |
% |
|
$ |
950.8 |
|
7.7 |
% |
|
Non-cash stock-based compensation expense |
|
38 |
|
0.2 |
% |
|
|
34.0 |
|
0.2 |
% |
|
|
32.7 |
|
0.3 |
% |
|
Loss on extinguishment of debt |
|
— |
|
— |
% |
|
|
— |
|
— |
% |
|
|
11.3 |
|
0.1 |
% |
|
Changes in fair value of acquisition-related contingent items |
|
— |
|
— |
% |
|
|
0.7 |
|
0.0 |
% |
|
|
10.7 |
|
0.1 |
% |
|
Adjusted EBITDA |
$ |
1,450 |
|
8.5 |
% |
|
$ |
1,150.1 |
|
8.0 |
% |
|
$ |
1,005.6 |
|
8.2 |
% |
|
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 |
|
For the Year Ended |
|
For the Year Ended |
||||||
|
Net income |
$ |
566 |
|
|
$ |
422.0 |
|
|
$ |
199.4 |
|
|
Adjustments: |
|
|
|
|
|
|
|||||
|
Non-cash stock-based compensation expense |
|
38 |
|
|
|
34.0 |
|
|
|
32.7 |
|
|
Amortization of intangible assets |
|
147 |
|
|
|
131.2 |
|
|
|
139.9 |
|
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
11.3 |
|
|
Changes in fair value of acquisition-related contingent items |
|
— |
|
|
|
0.7 |
|
|
|
10.7 |
|
|
Total adjustments, pre-tax |
$ |
185 |
|
|
$ |
165.9 |
|
|
$ |
194.6 |
|
|
Income tax effect of adjustments (a) |
|
(44 |
) |
|
|
(44.7 |
) |
|
|
(44.8 |
) |
|
Statutory and other tax rate effects (b) |
|
— |
|
|
|
(5.0 |
) |
|
|
(0.9 |
) |
|
Adjusted net income |
$ |
707 |
|
|
$ |
538.2 |
|
|
$ |
348.3 |
|
|
Net income attributable to non-controlling interests |
|
45 |
|
|
|
23.0 |
|
|
|
36.6 |
|
|
Adjusted net income attributable to |
$ |
662 |
|
|
$ |
515.2 |
|
|
$ |
311.7 |
|
|
Adjusted Diluted Earnings per Share Reconciliation |
Guidance for the Year Ended |
|
For the Year Ended |
|
For the Year Ended |
||||||
|
Diluted earnings per share |
$ |
6.62 |
|
|
$ |
5.07 |
|
|
$ |
2.06 |
|
|
Adjustments: |
|
|
|
|
|
|
|||||
|
Non-cash stock-based compensation expense |
|
0.48 |
|
|
|
0.43 |
|
|
|
0.41 |
|
|
Amortization of intangible assets |
|
1.86 |
|
|
|
1.67 |
|
|
|
1.77 |
|
|
Loss on extinguishment of debt |
|
— |
|
|
|
— |
|
|
|
0.14 |
|
|
Changes in fair value of acquisition-related contingent items |
|
— |
|
|
|
0.01 |
|
|
|
0.14 |
|
|
Total adjustments, pre-tax |
$ |
2.34 |
|
|
$ |
2.11 |
|
|
$ |
2.47 |
|
|
Income tax effect of adjustments (a) |
|
(0.56 |
) |
|
|
(0.57 |
) |
|
|
(0.57 |
) |
|
Statutory and other tax rate effects (b) |
|
— |
|
|
|
(0.06 |
) |
|
|
(0.01 |
) |
|
Adjusted diluted earnings per share |
$ |
8.40 |
|
|
$ |
6.55 |
|
|
$ |
3.95 |
|
|
(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 three months and years ended |
|
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
|
|
For the
|
|||||||||
|
Net income |
$ |
55 |
|
1.6 |
% |
|
$ |
12.3 |
|
|
0.4 |
% |
|
Interest expense, net |
|
44 |
|
1.3 |
% |
|
|
39.0 |
|
|
1.4 |
% |
|
Provision for (benefit from) income taxes |
|
17 |
|
0.5 |
% |
|
|
(3.4 |
) |
|
(0.1 |
)% |
|
Depreciation |
|
84 |
|
2.4 |
% |
|
|
76.2 |
|
|
2.7 |
% |
|
Amortization of intangible assets |
|
37 |
|
1.1 |
% |
|
|
32.6 |
|
|
1.1 |
% |
|
EBITDA |
$ |
237 |
|
6.8 |
% |
|
$ |
156.8 |
|
|
5.5 |
% |
|
Non-cash stock-based compensation expense |
|
8 |
|
0.2 |
% |
|
|
6.9 |
|
|
0.2 |
% |
|
Changes in fair value of acquisition-related contingent items |
|
— |
|
— |
% |
|
|
(0.1 |
) |
|
(0.0 |
)% |
|
Adjusted EBITDA |
$ |
245 |
|
7.1 |
% |
|
$ |
163.7 |
|
|
5.7 |
% |
|
Adjusted Net Income Reconciliation |
Guidance for the Three Months Ended |
|
For the Three Months Ended |
||||
|
Net income |
$ |
55 |
|
|
$ |
12.3 |
|
|
Adjustments: |
|
|
|
||||
|
Non-cash stock-based compensation expense |
|
8 |
|
|
|
6.9 |
|
|
Amortization of intangible assets |
|
37 |
|
|
|
32.6 |
|
|
Changes in fair value of acquisition-related contingent items |
|
— |
|
|
|
(0.1 |
) |
|
Total adjustments, pre-tax |
$ |
45 |
|
|
$ |
39.5 |
|
|
Income tax effect of adjustments (a) |
|
(11 |
) |
|
|
(9.4 |
) |
|
Adjusted net income |
$ |
89 |
|
|
$ |
42.4 |
|
|
Net income attributable to non-controlling interests |
|
10 |
|
|
|
2.4 |
|
|
Adjusted net income attributable to |
$ |
79 |
|
|
$ |
40.0 |
|
|
Adjusted Diluted Earnings per Share Reconciliation |
Guidance for the Three Months Ended |
|
For the Three Months Ended |
||||
|
Diluted earnings per share |
$ |
0.57 |
|
|
$ |
0.13 |
|
|
Adjustments: |
|
|
|
||||
|
Non-cash stock-based compensation expense |
|
0.10 |
|
|
|
0.09 |
|
|
Amortization of intangible assets |
|
0.47 |
|
|
|
0.41 |
|
|
Changes in fair value of acquisition-related contingent items |
|
— |
|
|
|
(0.00 |
) |
|
Total adjustments, pre-tax |
$ |
0.57 |
|
|
$ |
0.50 |
|
|
Income tax effect of adjustments (a) |
|
(0.14 |
) |
|
|
(0.12 |
) |
|
Adjusted diluted earnings per share |
$ |
1.00 |
|
|
$ |
0.51 |
|
|
(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. |
The tables may contain slight summation differences due to rounding.
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
View source version on businesswire.com: https://www.businesswire.com/news/home/20260226145812/en/
305-507-7304
chris.mecray@mastec.com
Source:

