MasTec Reports Fourth Quarter and Full Year 2025 Financial Results and Provides Initial 2026 Guidance

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

CORAL GABLES, Fla.--(BUSINESS WIRE)--MasTec, Inc. (NYSE: MTZ) today announced fourth quarter and full year 2025 financial results and issued its initial 2026 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 MasTec team across our businesses, and proud that we continue to deliver value to our customers through this period of exceptional infrastructure demand," said Jose Mas, MasTec's Chief Executive Officer. "MasTec continues to witness unprecedented demand across our energy, communications, power and infrastructure markets, and this was clearly seen in the 13% sequential growth of reported 18-month backlog at year-end to a $19 billion consolidated total." Mr. Mas added, "Our strong fourth quarter performance is a direct credit to the work of our many MasTec operating team members and their dedicated focus on delivering customer value every day. Thanks once again to all of you!"

Paul DiMarco, MasTec's Chief Financial Officer added, "MasTec reported revenue growth across all operating segments in the fourth quarter, led by the significant 50% year-over-year lift in Pipeline and by impressive 23% growth in Communications, as well as steady double-digit growth from Power Delivery and Renewables within Clean Energy and Infrastructure. Steady margin performance also enabled the solid growth in EBITDA, again an impressive result despite significant growth investments made in the business through the year." Mr. DiMarco continued, "For the full year 2026, our guidance assumes strong 19% revenue growth and 26% Adjusted EBITDA growth versus the prior year, which highlights MasTec’s overall robust growth opportunity in the coming infrastructure cycle. In addition to impressive expected organic growth, our strong balance sheet offers ample flexibility to pursue a disciplined, returns focused capital allocation strategy to further enhance growth and create shareholder value.”

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 Pipeline Infrastructure, Communications and Power Delivery segments.

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 Pipeline Infrastructure segment, partially offset by the positive effects of certain industrial project close-outs in the fourth quarter of 2024 in the Clean Energy and Infrastructure segment that were not repeated in the fourth quarter of 2025, as well as the short-term impact of ramping new business volume in the Communications segment.

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.

Pipeline Infrastructure

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 Pipeline Infrastructure segment, as well as reduced efficiencies in the Power Delivery segment, partially offset by favorable project mix and improved efficiencies within the Clean Energy and Infrastructure segment, as well as improved efficiencies within the Communications segment.

Backlog: Strong 33% year-over-year increase with $4.7 billion incremental net additions driven by double-digit growth contribution from all four segments, most notably by the Pipeline Infrastructure and Clean Energy and Infrastructure segments, which increased by 90% and 53%, respectively. Backlog increased sequentially by 13% with a book-to-bill of 1.6x in Q4.

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.

Pipeline Infrastructure

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

MasTec will host a webcast of its quarterly earnings call to discuss these results on Friday, February 27, 2026 at 9:00 a.m. ET, which can be accessed through the Investors section of MasTec's website at www.mastec.com. A replay of the webcast also will be available following the live event. The slide presentation that accompanies the conference call will also be posted on the MasTec Investors page.

About MasTec

MasTec, Inc. is a leading North American infrastructure engineering and construction company focused primarily on engineering, building, installation, maintenance and upgrade of communications, energy and utility and other infrastructure. MasTec primarily operates under four business segments including Communications, serving both wireless and wireline/fiber infrastructure; Power Delivery, serving primarily utility customers in transmission and distribution markets; Pipeline Infrastructure serving energy and other customers with installation and maintenance services primarily for natural gas pipeline and distribution infrastructure; and Clean Energy and Infrastructure, providing renewable energy engineering and construction services, as well as for heavy civil and other industrial infrastructure markets. Learn more at www.mastec.com.

Consolidated Statements of Operations

(unaudited - in thousands, except per share information)

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

 

 

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 MasTec, Inc.

$

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)

 

 

December 31,
2025

 

December 31,
2024

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

Goodwill, net

 

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 December 31,

 

 

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)

December 31,
2025

 

September 30,
2025

 

December 31,
2024 (a)

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

Pipeline Infrastructure

 

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
December 31,

 

Year Ended
December 31,

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

 

Pipeline Infrastructure

 

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 December 31,

 

Year Ended December 31,

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

%

Pipeline Infrastructure

 

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 December 31,

 

Year Ended December 31,

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
December 31,

 

Year Ended
December 31,

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 MasTec, Inc.

$

163.1

 

 

$

114.0

 

 

$

515.2

 

 

$

311.7

 

 

Three Months Ended
December 31,

 

Year Ended
December 31,

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 December 31, 2025 and 2024.

Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures

(unaudited - in millions, except for percentages and per share information)

 

 

Year Ended
December 31,

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
December 31,

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 December 31, 2026 Est.

 

For the Year Ended December 31, 2025

 

For the Year Ended December 31, 2024

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 December 31, 2026 Est.

 

For the Year Ended December 31, 2025

 

For the Year Ended December 31, 2024

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 MasTec, Inc.

$

662

 

 

$

515.2

 

 

$

311.7

 

Adjusted Diluted Earnings per Share Reconciliation

Guidance for the Year Ended December 31, 2026 Est.

 

For the Year Ended December 31, 2025

 

For the Year Ended December 31, 2024

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 December 31, 2025 and 2024.

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, 2026 Est.

 

For the
Three Months Ended
March 31, 2025

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

%


Contacts

Chris Mecray, Vice President - Investor Relations
305-507-7304
chris.mecray@mastec.com


Read full story here