- Third Quarter 2024 Revenue of $3.3 Billion with Significant Margin
Expansion Over Last Year
- Third Quarter 2024 Diluted Earnings
Per Share of $1.21 and Adjusted
Diluted Earnings Per Share of
$1.63, Above Expectations by
$0.43 and $0.39, Respectively
- Third Quarter 2024 GAAP Net Income of
$105.4 Million and Adjusted EBITDA
of $305.9 Million, Above Expectations
by $33.4 Million and $10.9 Million, Respectively
- Record 18-month Backlog as of September 30, 2024 of $13.9 Billion Increased
$1.4 Billion from the Third Quarter of
2023
- Year-to-Date Cash Flow Generated by Operating Activities
of $650 Million and DSO at 68
Days
CORAL
GABLES, Fla., Oct. 31,
2024 /PRNewswire/ -- MasTec, Inc. (NYSE: MTZ) today
announced third quarter 2024 financial results and increased its
full year bottom line 2024 guidance expectations.
Third quarter 2024 revenue was $3.3
billion, compared to $3.3
billion for the third quarter of 2023. Third quarter 2024
GAAP net income was $105.4 million,
or $1.21 per diluted share, compared
to net income of $15.3 million, or
$0.18 per diluted share, in the third
quarter of 2023.
Third quarter 2024 adjusted net income and adjusted diluted
earnings per share, both non-GAAP measures, were $138.7 million and $1.63, respectively, up 83% and 71%,
respectively, as compared to adjusted net income and adjusted
diluted earnings per share of $75.9
million and $0.95,
respectively, in the third quarter of 2023. Third quarter 2024
adjusted EBITDA, also a non-GAAP measure, was up 13% to
$305.9 million, compared to
$271.1 million in the third quarter
of 2023.
18-month backlog as of September 30, 2024, was $13.9 billion, up $1.4
billion from the third quarter of 2023.
Jose Mas, MasTec's Chief
Executive Officer, commented, "I am pleased with our margin
expansion that exceeded our guidance and which drove excellent
bottom line performance. Once again, our record backlog and
bookings in multiple segments illustrate the strength of our
diversified business model and provide good visibility to the work
that will drive MasTec's performance in 2025 and beyond. I
also want to recognize the hard work and dedication of the men and
women of MasTec who continue to deliver for our shareholders."
Paul DiMarco, MasTec's Executive
Vice President and Chief Financial Officer, noted, "We again
significantly exceeded our cash flow targets, generating
$278 million of cash flow from
operations in the quarter and driving net debt leverage down to
2.2x. The macrotrends in our end markets remain favorable and we
will prioritize capital allocation to take advantage of
opportunities for growth."
Based on the information available today, the Company is
providing fourth quarter 2024 and updating full year 2024 guidance.
The Company currently expects full year 2024 revenue of
approximately $12.225 billion. Full
year 2024 GAAP net income is expected to approximate $187 million, representing 1.5% of revenue, with
GAAP diluted earnings per share expected to be $1.98. Full year 2024 adjusted EBITDA is expected
to be $990 million, representing 8.1%
of revenue, with adjusted diluted earnings per share expected to be
$3.75.
For the fourth quarter of 2024, the Company expects revenue of
approximately $3.325 billion. Fourth
quarter 2024 GAAP net income is expected to approximate
$72 million, representing 2.2% of
revenue, with GAAP diluted earnings per share expected to be
$0.86. Fourth quarter 2024 adjusted
EBITDA is expected to approximate $259
million, representing 7.8% of revenue, with adjusted diluted
earnings per share expected to be $1.29.
Adjusted net income, adjusted net income attributable to
MasTec, Inc., adjusted diluted earnings per share, adjusted EBITDA,
adjusted EBITDA margin and net debt, which are all non-GAAP
measures, exclude certain items which are detailed and reconciled
to the most comparable GAAP-reported measures in the attached
Supplemental Disclosures and Reconciliation of Non-GAAP
Disclosures.
Management will hold a conference call to discuss these results
on Friday, November 1, 2024, at 9:00
a.m. Eastern Time. The call-in number for the conference
call is (856) 344-9221 or (888) 204-4368 with a pass code of
9237122. Additionally, the call will be broadcast live over the
Internet and can be accessed and replayed for 60 days through the
Investors section of the Company's website at www.mastec.com.
The following tables set forth the financial results for the
periods ended September 30, 2024 and
2023:
Consolidated
Statements of Operations
(unaudited - in
thousands, except per share information)
|
|
|
For the Three Months
Ended
September 30,
|
|
For the Nine Months
Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue
|
$ 3,252,427
|
|
$ 3,257,077
|
|
$ 8,900,362
|
|
$ 8,715,851
|
Costs of revenue,
excluding depreciation and amortization
|
2,789,274
|
|
2,857,118
|
|
7,709,393
|
|
7,701,392
|
Depreciation
|
80,193
|
|
115,033
|
|
289,769
|
|
325,318
|
Amortization of
intangible assets
|
34,368
|
|
42,266
|
|
101,669
|
|
126,252
|
General and
administrative expenses
|
168,874
|
|
180,640
|
|
501,491
|
|
520,709
|
Interest expense,
net
|
47,048
|
|
62,556
|
|
149,678
|
|
174,664
|
Equity in earnings of
unconsolidated affiliates, net
|
(7,042)
|
|
(6,787)
|
|
(22,153)
|
|
(23,434)
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
11,344
|
|
—
|
Other expense (income),
net
|
2,754
|
|
(16,623)
|
|
4,639
|
|
(26,332)
|
Income (loss) before
income taxes
|
$
136,958
|
|
$
22,874
|
|
$
154,532
|
|
$
(82,718)
|
(Provision for) benefit
from income taxes
|
(31,548)
|
|
(7,569)
|
|
(39,813)
|
|
34,231
|
Net income
(loss)
|
$
105,410
|
|
$
15,305
|
|
$
114,719
|
|
$
(48,487)
|
Net income attributable
to non-controlling interests
|
10,170
|
|
1,009
|
|
26,671
|
|
2,215
|
Net income (loss)
attributable to MasTec, Inc.
|
$
95,240
|
|
$
14,296
|
|
$
88,048
|
|
$
(50,702)
|
|
|
|
|
|
|
|
|
Earnings (loss) per
share:
|
|
|
|
|
|
|
|
Basic earnings (loss)
per share
|
$
1.22
|
|
$
0.18
|
|
$
1.13
|
|
$
(0.65)
|
Basic weighted average
common shares outstanding
|
78,044
|
|
77,640
|
|
78,004
|
|
77,418
|
|
|
|
|
|
|
|
|
Diluted earnings
(loss) per share
|
$
1.21
|
|
$
0.18
|
|
$
1.12
|
|
$
(0.65)
|
Diluted weighted
average common shares outstanding
|
78,913
|
|
78,455
|
|
78,801
|
|
77,418
|
Consolidated Balance
Sheets
(unaudited - in
thousands)
|
|
|
September
30,
2024
|
|
December 31,
2023
|
Assets
|
|
|
|
Current
assets
|
$ 3,572,895
|
|
$ 3,974,253
|
Property and equipment,
net
|
1,519,378
|
|
1,651,462
|
Operating lease
right-of-use assets
|
398,564
|
|
418,685
|
Goodwill,
net
|
2,135,683
|
|
2,126,366
|
Other intangible
assets, net
|
718,230
|
|
784,260
|
Other long-term
assets
|
418,222
|
|
418,485
|
Total
assets
|
$ 8,762,972
|
|
$ 9,373,511
|
Liabilities and
equity
|
|
|
|
Current
liabilities
|
$ 2,887,751
|
|
$ 2,837,219
|
Long-term debt,
including finance leases
|
2,138,697
|
|
2,888,058
|
Long-term operating
lease liabilities
|
264,632
|
|
292,873
|
Deferred income
taxes
|
381,219
|
|
390,399
|
Other long-term
liabilities
|
261,961
|
|
243,701
|
Total
liabilities
|
$ 5,934,260
|
|
$ 6,652,250
|
Total
equity
|
$ 2,828,712
|
|
$ 2,721,261
|
Total
liabilities and equity
|
$ 8,762,972
|
|
$ 9,373,511
|
Consolidated
Statements of Cash Flows
(unaudited - in
thousands)
|
|
|
For the Nine Months
Ended
September 30,
|
|
2024
|
|
2023
|
Net cash provided by
operating activities
|
$
649,926
|
|
$
196,572
|
Net cash used in
investing activities
|
(80,798)
|
|
(171,683)
|
Net cash used in
financing activities
|
(916,513)
|
|
(181,587)
|
Effect of currency
translation on cash
|
(951)
|
|
280
|
Net decrease in cash
and cash equivalents
|
$
(348,336)
|
|
$
(156,418)
|
Cash and cash
equivalents - beginning of period
|
$
529,561
|
|
$
370,592
|
Cash and cash
equivalents - end of period
|
$
181,225
|
|
$
214,174
|
Backlog by
Reportable Segment (unaudited - in millions)
|
September
30,
2024
|
|
June 30,
2024
|
|
September
30,
2023
|
Communications
|
$
5,855
|
|
$
5,898
|
|
$
5,299
|
Clean Energy and
Infrastructure
|
4,141
|
|
3,666
|
|
3,073
|
Power
Delivery
|
3,160
|
|
2,974
|
|
2,437
|
Oil and Gas
|
702
|
|
800
|
|
1,681
|
Other
|
—
|
|
—
|
|
—
|
Estimated 18-month
backlog
|
$
13,858
|
|
$
13,338
|
|
$
12,490
|
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
September 30,
|
|
For the Nine Months
Ended
September 30,
|
Segment
Information
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenue by
Reportable Segment
|
|
|
|
|
|
|
|
Communications
|
$
927.2
|
|
$
824.4
|
|
$
2,484.7
|
|
$
2,499.6
|
Clean Energy and
Infrastructure
|
1,138.4
|
|
1,099.9
|
|
2,834.2
|
|
2,894.5
|
Power
Delivery
|
712.5
|
|
665.0
|
|
1,920.1
|
|
2,077.1
|
Oil and Gas
|
497.8
|
|
672.3
|
|
1,704.0
|
|
1,270.6
|
Other
|
—
|
|
—
|
|
—
|
|
—
|
Eliminations
|
(23.5)
|
|
(4.5)
|
|
(42.6)
|
|
(25.9)
|
Consolidated
revenue
|
$
3,252.4
|
|
$
3,257.1
|
|
$
8,900.4
|
|
$
8,715.9
|
|
For the Three Months
Ended
September 30,
|
|
For the Nine Months
Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Adjusted EBITDA and
EBITDA Margin by Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
$
298.6
|
|
9.2 %
|
|
$
242.7
|
|
7.5 %
|
|
$
695.6
|
|
7.8 %
|
|
$
543.5
|
|
6.2 %
|
Non-cash stock-based
compensation expense (a)
|
7.3
|
|
0.2 %
|
|
7.2
|
|
0.2 %
|
|
24.0
|
|
0.3 %
|
|
24.3
|
|
0.3 %
|
Loss on extinguishment
of debt (a)
|
—
|
|
— %
|
|
—
|
|
— %
|
|
11.3
|
|
0.1 %
|
|
—
|
|
— %
|
Acquisition and
integration costs (b)
|
—
|
|
— %
|
|
21.1
|
|
0.6 %
|
|
—
|
|
— %
|
|
60.9
|
|
0.7 %
|
Losses on fair value
of investment (a)
|
—
|
|
— %
|
|
—
|
|
— %
|
|
—
|
|
— %
|
|
0.2
|
|
0.0 %
|
Adjusted
EBITDA
|
$
305.9
|
|
9.4 %
|
|
$
271.1
|
|
8.3 %
|
|
$
731.0
|
|
8.2 %
|
|
$
629.0
|
|
7.2 %
|
Segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Communications
|
$
106.6
|
|
11.5 %
|
|
$
78.2
|
|
9.5 %
|
|
$
237.3
|
|
9.5 %
|
|
$
234.0
|
|
9.4 %
|
Clean Energy and
Infrastructure
|
85.0
|
|
7.5 %
|
|
57.6
|
|
5.2 %
|
|
152.8
|
|
5.4 %
|
|
117.8
|
|
4.1 %
|
Power
Delivery
|
54.5
|
|
7.6 %
|
|
57.0
|
|
8.6 %
|
|
133.2
|
|
6.9 %
|
|
163.5
|
|
7.9 %
|
Oil and Gas
|
103.1
|
|
20.7 %
|
|
97.3
|
|
14.5 %
|
|
330.9
|
|
19.4 %
|
|
188.9
|
|
14.9 %
|
Other
|
7.4
|
|
NM
|
|
4.4
|
|
NM
|
|
17.2
|
|
NM
|
|
18.2
|
|
NM
|
Segment
Total
|
$
356.6
|
|
11.0 %
|
|
$
294.5
|
|
9.0 %
|
|
$
871.4
|
|
9.8 %
|
|
$
722.4
|
|
8.3 %
|
Corporate
|
(50.7)
|
|
—
|
|
(23.4)
|
|
—
|
|
(140.4)
|
|
—
|
|
(93.4)
|
|
—
|
Adjusted
EBITDA
|
$
305.9
|
|
9.4 %
|
|
$
271.1
|
|
8.3 %
|
|
$
731.0
|
|
8.2 %
|
|
$
629.0
|
|
7.2 %
|
|
NM - Percentage is not
meaningful
|
(a)
|
Non-cash stock-based
compensation expense, loss on extinguishment of debt and losses on
the fair value of an investment are included within Corporate
EBITDA.
|
(b)
|
For the three month
period ended September 30, 2023, Communications, Clean Energy and
Infrastructure and Power Delivery EBITDA included $4.8 million,
$15.3 million and $0.5 million, respectively, of acquisition and
integration costs related to certain acquisitions, and Corporate
EBITDA included $0.5 million of such costs, and for the nine month
period ended September 30, 2023, $18.3 million, $36.9 million, $2.5
million and $3.2 million of such costs were included in EBITDA of
the segments and Corporate, respectively.
|
Supplemental
Disclosures and Reconciliation of Non-GAAP
Disclosures
(unaudited - in
millions, except for percentages and per share
information)
|
|
|
For the Three Months
Ended
September 30,
|
|
For the Nine Months
Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
EBITDA and Adjusted
EBITDA Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
105.4
|
|
3.2 %
|
|
$
15.3
|
|
0.5 %
|
|
$
114.7
|
|
1.3 %
|
|
$
(48.5)
|
|
(0.6) %
|
Interest expense,
net
|
47.0
|
|
1.4 %
|
|
62.6
|
|
1.9 %
|
|
149.7
|
|
1.7 %
|
|
174.7
|
|
2.0 %
|
Provision for (benefit
from) income taxes
|
31.5
|
|
1.0 %
|
|
7.6
|
|
0.2 %
|
|
39.8
|
|
0.4 %
|
|
(34.2)
|
|
(0.4) %
|
Depreciation
|
80.2
|
|
2.5 %
|
|
115.0
|
|
3.5 %
|
|
289.8
|
|
3.3 %
|
|
325.3
|
|
3.7 %
|
Amortization of
intangible assets
|
34.4
|
|
1.1 %
|
|
42.3
|
|
1.3 %
|
|
101.7
|
|
1.1 %
|
|
126.3
|
|
1.4 %
|
EBITDA
|
$
298.6
|
|
9.2 %
|
|
$
242.7
|
|
7.5 %
|
|
$
695.6
|
|
7.8 %
|
|
$
543.5
|
|
6.2 %
|
Non-cash stock-based
compensation expense
|
7.3
|
|
0.2 %
|
|
7.2
|
|
0.2 %
|
|
24.0
|
|
0.3 %
|
|
24.3
|
|
0.3 %
|
Loss on extinguishment
of debt
|
—
|
|
— %
|
|
—
|
|
— %
|
|
11.3
|
|
0.1 %
|
|
—
|
|
— %
|
Acquisition and
integration costs
|
—
|
|
— %
|
|
21.1
|
|
0.6 %
|
|
—
|
|
— %
|
|
60.9
|
|
0.7 %
|
Losses on fair value
of investment
|
—
|
|
— %
|
|
—
|
|
— %
|
|
—
|
|
— %
|
|
0.2
|
|
0.0 %
|
Adjusted
EBITDA
|
$
305.9
|
|
9.4 %
|
|
$
271.1
|
|
8.3 %
|
|
$
731.0
|
|
8.2 %
|
|
$
629.0
|
|
7.2 %
|
|
For the Three Months
Ended
September 30,
|
|
For the Nine Months
Ended
September 30,
|
Adjusted Net Income
Reconciliation
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
(loss)
|
$
105.4
|
|
$
15.3
|
|
$
114.7
|
|
$
(48.5)
|
Adjustments:
|
|
|
|
|
|
|
|
Non-cash stock-based
compensation expense
|
7.3
|
|
7.2
|
|
24.0
|
|
24.3
|
Amortization of
intangible assets
|
34.4
|
|
42.3
|
|
101.7
|
|
126.3
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
11.3
|
|
—
|
Acquisition and
integration costs
|
—
|
|
21.1
|
|
—
|
|
60.9
|
Losses on fair value
of investment
|
—
|
|
—
|
|
—
|
|
0.2
|
Total adjustments,
pre-tax
|
$
41.7
|
|
$
70.6
|
|
$
137.1
|
|
$
211.7
|
Income tax
effect of adjustments (a)
|
(8.4)
|
|
(10.0)
|
|
(30.7)
|
|
(58.6)
|
Adjusted net
income
|
$
138.7
|
|
$
75.9
|
|
$
221.0
|
|
$
104.7
|
Net income
attributable to non-controlling interests
|
10.2
|
|
1.0
|
|
26.7
|
|
2.2
|
Adjusted net income
attributable to MasTec, Inc.
|
$
128.5
|
|
$
74.9
|
|
$
194.3
|
|
$
102.5
|
|
For the Three Months
Ended
September 30,
|
|
For the Nine Months
Ended
September 30,
|
Adjusted Diluted
Earnings per Share Reconciliation
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Diluted earnings (loss)
per share
|
$
1.21
|
|
$
0.18
|
|
$
1.12
|
|
$
(0.65)
|
Adjustments:
|
|
|
|
|
|
|
|
Non-cash stock-based
compensation expense
|
0.09
|
|
0.09
|
|
0.31
|
|
0.31
|
Amortization of
intangible assets
|
0.44
|
|
0.54
|
|
1.29
|
|
1.61
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
0.14
|
|
—
|
Acquisition and
integration costs
|
—
|
|
0.27
|
|
—
|
|
0.78
|
Losses on fair value
of investment
|
—
|
|
—
|
|
—
|
|
0.00
|
Total adjustments,
pre-tax
|
$
0.53
|
|
$
0.90
|
|
$
1.74
|
|
$
2.70
|
Income tax
effect of adjustments (a)
|
(0.11)
|
|
(0.13)
|
|
(0.39)
|
|
(0.75)
|
Adjusted diluted
earnings per share
|
$
1.63
|
|
$
0.95
|
|
$
2.47
|
|
$
1.31
|
|
|
(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,
2024
|
|
December 31,
2023
|
Current portion of
long-term debt, including finance leases
|
$
185.1
|
|
$
177.2
|
Long-term debt,
including finance leases
|
2,138.7
|
|
2,888.1
|
Total Debt
|
$
2,323.8
|
|
$
3,065.3
|
Less: cash and cash
equivalents
|
(181.2)
|
|
(529.6)
|
Net Debt
|
$
2,142.6
|
|
$
2,535.7
|
|
Guidance for the
Year Ended
December 31,
2024 Est.
|
|
For the Year
Ended December
31, 2023
|
|
For the Year
Ended December
31, 2022
|
EBITDA and Adjusted
EBITDA Reconciliation
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$ 187
|
|
1.5 %
|
|
$
(47.3)
|
|
(0.4) %
|
|
$
33.9
|
|
0.3 %
|
Interest expense,
net
|
196
|
|
1.6 %
|
|
234.4
|
|
2.0 %
|
|
112.3
|
|
1.1 %
|
Provision for (benefit
from) income taxes
|
57
|
|
0.5 %
|
|
(35.4)
|
|
(0.3) %
|
|
9.2
|
|
0.1 %
|
Depreciation
|
371
|
|
3.0 %
|
|
433.9
|
|
3.6 %
|
|
371.2
|
|
3.8 %
|
Amortization of
intangible assets
|
137
|
|
1.1 %
|
|
169.2
|
|
1.4 %
|
|
135.9
|
|
1.4 %
|
EBITDA
|
$ 947
|
|
7.7 %
|
|
$
754.9
|
|
6.3 %
|
|
$
662.5
|
|
6.8 %
|
Non-cash stock-based
compensation expense
|
32
|
|
0.3 %
|
|
33.3
|
|
0.3 %
|
|
27.4
|
|
0.3 %
|
Loss on extinguishment
of debt
|
11
|
|
0.1 %
|
|
—
|
|
— %
|
|
—
|
|
— %
|
Acquisition and
integration costs
|
—
|
|
— %
|
|
71.9
|
|
0.6 %
|
|
86.0
|
|
0.9 %
|
Losses on fair value
of investment
|
—
|
|
— %
|
|
0.2
|
|
0.0 %
|
|
7.7
|
|
0.1 %
|
Project results from
non-controlled joint venture
|
—
|
|
— %
|
|
—
|
|
— %
|
|
(2.8)
|
|
(0.0) %
|
Bargain purchase
gain
|
—
|
|
— %
|
|
—
|
|
— %
|
|
(0.2)
|
|
(0.0) %
|
Adjusted
EBITDA
|
$ 990
|
|
8.1 %
|
|
$
860.3
|
|
7.2 %
|
|
$
780.6
|
|
8.0 %
|
Supplemental
Disclosures and Reconciliation of Non-GAAP
Disclosures
(unaudited - in
millions, except for percentages and per share
information)
|
|
|
Guidance for the
Year Ended
December 31,
2024 Est.
|
|
For the Year
Ended December
31, 2023
|
|
For the Year
Ended December
31, 2022
|
Adjusted Net Income
Reconciliation
|
|
|
|
|
|
Net income
(loss)
|
$
187
|
|
$
(47.3)
|
|
$
33.9
|
Adjustments:
|
|
|
|
|
|
Non-cash stock-based
compensation expense
|
32
|
|
33.3
|
|
27.4
|
Amortization of
intangible assets
|
137
|
|
169.2
|
|
135.9
|
Loss on extinguishment
of debt
|
11
|
|
—
|
|
—
|
Acquisition and
integration costs
|
—
|
|
71.9
|
|
86.0
|
Losses on fair value
of investment
|
—
|
|
0.2
|
|
7.7
|
Project results from
non-controlled joint venture
|
—
|
|
—
|
|
(2.8)
|
Bargain purchase
gain
|
—
|
|
—
|
|
(0.2)
|
Total adjustments,
pre-tax
|
$
180
|
|
$
274.7
|
|
$
254.1
|
Income tax effect of
adjustments (a)
|
(40)
|
|
(75.3)
|
|
(58.6)
|
Statutory and other
tax rate effects (b)
|
—
|
|
4.6
|
|
5.5
|
Adjusted net
income
|
$
327
|
|
$
156.7
|
|
$
234.8
|
Net income
attributable to non-controlling interests
|
31
|
|
2.7
|
|
0.5
|
Adjusted net income
attributable to MasTec, Inc.
|
$
296
|
|
$
154.0
|
|
$
234.3
|
|
Guidance for the
Year Ended
December 31,
2024 Est.
|
|
For the Year
Ended December
31, 2023
|
|
For the Year
Ended December
31, 2022
|
Adjusted Diluted
Earnings per Share Reconciliation
|
|
|
|
|
|
Diluted earnings (loss)
per share
|
$
1.98
|
|
$
(0.64)
|
|
$
0.42
|
Adjustments:
|
|
|
|
|
|
Non-cash stock-based
compensation expense
|
0.41
|
|
0.43
|
|
0.36
|
Amortization of
intangible assets
|
1.73
|
|
2.16
|
|
1.78
|
Loss on extinguishment
of debt
|
0.14
|
|
—
|
|
—
|
Acquisition and
integration costs
|
—
|
|
0.92
|
|
1.13
|
Losses on fair value
of investment
|
—
|
|
0.00
|
|
0.10
|
Project results from
non-controlled joint venture
|
—
|
|
—
|
|
(0.04)
|
Bargain purchase
gain
|
—
|
|
—
|
|
(0.00)
|
Total adjustments,
pre-tax
|
$
2.28
|
|
$
3.51
|
|
$
3.34
|
Income tax effect of
adjustments (a)
|
(0.51)
|
|
(0.96)
|
|
(0.77)
|
Statutory and other
tax rate effects (b)
|
—
|
|
0.06
|
|
0.07
|
Adjusted diluted
earnings per share
|
$
3.75
|
|
$
1.97
|
|
$
3.05
|
|
|
(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)
|
For the years ended
December 31, 2023 and 2022, represents the effects of statutory and
other tax rate changes.
|
Supplemental
Disclosures and Reconciliation of Non-GAAP
Disclosures
(unaudited - in
millions, except for percentages and per share
information)
|
|
|
Guidance for the
Three
Months Ended December 31,
2024 Est.
|
|
For the Three
Months
Ended December 31, 2023
|
EBITDA and Adjusted
EBITDA Reconciliation
|
|
|
|
|
|
|
|
Net income
|
$
72
|
|
2.2 %
|
|
$
1.2
|
|
0.0 %
|
Interest expense,
net
|
46
|
|
1.4 %
|
|
59.7
|
|
1.8 %
|
Provision for (benefit
from) income taxes
|
17
|
|
0.5 %
|
|
(1.2)
|
|
(0.0) %
|
Depreciation
|
81
|
|
2.4 %
|
|
108.6
|
|
3.3 %
|
Amortization of
intangible assets
|
35
|
|
1.0 %
|
|
43.0
|
|
1.3 %
|
EBITDA
|
$
251
|
|
7.5 %
|
|
$
211.3
|
|
6.4 %
|
Non-cash stock-based
compensation expense
|
8
|
|
0.2 %
|
|
9.0
|
|
0.3 %
|
Acquisition and
integration costs
|
—
|
|
— %
|
|
11.0
|
|
0.3 %
|
Adjusted
EBITDA
|
$
259
|
|
7.8 %
|
|
$
231.4
|
|
7.1 %
|
|
Guidance for the
Three Months
Ended December
31, 2024 Est.
|
|
For the Three
Months Ended
December 31,
2023
|
Adjusted Net Income
Reconciliation
|
|
|
|
Net income
|
$
72
|
|
$
1.2
|
Adjustments:
|
|
|
|
Non-cash stock-based
compensation expense
|
8
|
|
9.0
|
Amortization of
intangible assets
|
35
|
|
43.0
|
Acquisition and
integration costs
|
—
|
|
11.0
|
Total adjustments,
pre-tax
|
$
43
|
|
$
63.0
|
Income tax effect of
adjustments (a)
|
(10)
|
|
(16.8)
|
Statutory tax rate
effects (b)
|
—
|
|
4.6
|
Adjusted net
income
|
$
106
|
|
$
52.0
|
Net income
attributable to non-controlling interests
|
4
|
|
0.4
|
Adjusted net income
attributable to MasTec, Inc.
|
$
102
|
|
$
51.6
|
|
Guidance for the
Three Months
Ended December
31, 2024 Est.
|
|
For the Three
Months Ended
December 31,
2023
|
Adjusted Diluted
Earnings per Share Reconciliation
|
|
|
|
Diluted earnings per
share
|
$
0.86
|
|
$
0.01
|
Adjustments:
|
|
|
|
Non-cash stock-based
compensation expense
|
0.10
|
|
0.11
|
Amortization of
intangible assets
|
0.44
|
|
0.55
|
Acquisition and
integration costs
|
—
|
|
0.14
|
Total adjustments,
pre-tax
|
$
0.54
|
|
$
0.80
|
Income tax effect of
adjustments (a)
|
(0.12)
|
|
(0.21)
|
Statutory tax rate
effects (b)
|
—
|
|
0.06
|
Adjusted diluted
earnings per share
|
$
1.29
|
|
$
0.66
|
|
|
(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)
|
For the three month
period ended December 31, 2023, represents the effects of statutory
and other tax rate changes.
|
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 Net Income Attributable to
MasTec, Inc., 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 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 or 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, 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: market conditions, including from rising or elevated
levels of inflation or interest rates, regulatory or policy
changes, including permitting processes and tax incentives that
affect us or our customers' industries, supply chain issues and
technological developments; the effect of federal, local, state,
foreign or tax legislation and other regulations affecting the
industries we serve and related projects and expenditures; 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, 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 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; 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; 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; 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 the costs of
compliance with existing and potential future environmental, social
and governance requirements, including with respect to
climate-related matters; 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 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, risks related to a small number of our
existing shareholders having the ability to influence major
corporate decisions, as well as risks associated with multiemployer
union pension plans, including underfunding and withdrawal
liabilities; risks associated with our internal controls over
financial reporting, 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-third-quarter-2024-financial-results-and-increases-guidance-for-the-year-302293355.html
SOURCE MasTec, Inc.