MASTEC INC
Business
MASTEC INC provides engineering, construction, installation, maintenance and upgrade services for infrastructure across communications, energy, utilities and heavy civil markets. Its main offerings include wireless and wireline/fiber communications, clean energy and renewable power generation, power transmission and distribution, pipeline construction and integrity, heavy civil and environmental remediation services, plus install-to-the-home and emergency restoration. The company operates through five reportable segments: Communications; Clean Energy and Infrastructure; Power Delivery; Pipeline Infrastructure; and Other. It serves customers primarily in North America, delivering work under multi-year master service agreements and project-specific contracts.
Summary from filing dated 2025-02-28
Financials
Consolidated Statement of Income
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Revenue | 14,300 | 12,300 | 12,000 | 9,800 | 7,952 | |
| Costs of revenue, excluding depreciation and amortization | 12,506 | 10,676 | 10,614 | 8,586 | 6,806 | |
| Depreciation | 296 | 367 | 434 | 371 | 346 | |
| Amortization of intangible assets | 131 | 140 | 169 | 136 | 77 | |
| General and administrative expenses | 713 | 685 | 699 | 559 | 307 | |
| Interest expense, net | 173 | 193 | 234 | 112 | — | |
| Equity in earnings of unconsolidated affiliates, net | −32 | −30 | −31 | −29 | −34 | |
| Loss on extinguishment of debt | 0 | 11 | 0 | 0 | 0 | |
| Other (income) expense, net | −4 | 11 | −41 | −1 | −33 | |
| Income (loss) before income taxes | 515 | 251 | −83 | 43 | 430 | |
| (Provision for) benefit from income taxes | −93 | −52 | 35 | −9 | −99 | |
| Net income (loss) | 422 | 199 | −47 | 34 | 331 | |
| Net income attributable to non-controlling interests | 23 | 37 | 3 | 534,000 | 2 | |
| Net income (loss) attributable to MasTec, Inc. | 399 | 163 | −50 | 33 | 329 | |
| Basic earnings (loss) per share (in dollars per share) | 5.12 | 2.09 | −0.64 | 0.45 | 4.54 | |
| Basic weighted average common shares outstanding (in shares) | 78 | 78 | 78 | 75 | 72 | |
| Diluted earnings (loss) per share (in dollars per share) | 5.07 | 2.06 | −0.64 | 0.42 | 4.45 | |
| Diluted weighted average common shares outstanding (in shares) | 79 | 79 | 78 | 76 | 74 |
Consolidated Balance Sheet
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Cash and cash equivalents | 396 | 400 | 530 | 371 | 361 | |
| Accounts receivable, net of allowance | 1,540 | 1,382 | 1,370 | 1,400 | 1,019 | |
| Contract assets | 2,002 | 1,556 | 1,756 | 1,730 | 1,228 | |
| Inventories, net | 112 | 107 | 108 | 118 | 93 | |
| Prepaid expenses | 184 | 119 | 106 | 122 | 91 | |
| Other current assets | 95 | 89 | 104 | 119 | 82 | |
| Total current assets | 4,329 | 3,653 | 3,974 | 3,859 | 2,874 | |
| Property and equipment, net | 1,729 | 1,549 | 1,652 | 1,754 | 1,436 | |
| Operating lease right-of-use assets | 457 | 396 | 419 | 280 | 260 | |
| Goodwill, net | 2,249 | 2,203 | 2,126 | 2,045 | 1,521 | |
| Other intangible assets, net | 656 | 727 | 784 | 946 | 670 | |
| Other long-term assets | 503 | 447 | 418 | 409 | 360 | |
| Total assets | 9,924 | 8,975 | 9,374 | 9,293 | 7,121 | |
| Current portion of long-term debt, including finance leases | 154 | 186 | 177 | 172 | 138 | |
| Current portion of operating lease liabilities | 176 | 146 | 138 | 97 | 95 | |
| Accounts payable | 1,281 | 1,106 | 1,243 | 1,110 | 663 | |
| Accrued salaries and wages | 248 | 205 | 199 | 182 | 203 | |
| Other accrued expenses | 541 | 455 | 415 | 366 | 230 | |
| Contract liabilities | 748 | 736 | 481 | 406 | 314 | |
| Other current liabilities | 123 | 166 | 185 | 164 | 141 | |
| Total current liabilities | 3,271 | 3,000 | 2,837 | 2,496 | 1,785 | |
| Long-term debt, including finance leases | 2,176 | 2,038 | 2,888 | 3,052 | 1,876 | |
| Long-term operating lease liabilities | 293 | 261 | 293 | 194 | 176 | |
| Deferred income taxes | 478 | 363 | 390 | 571 | 450 | |
| Other long-term liabilities | 371 | 326 | 244 | 238 | 290 | |
| Total liabilities | 6,589 | 5,988 | 6,652 | 6,552 | 4,578 | |
| Commitments and contingencies (Note 15) | — | — | — | — | — | |
| Preferred stock, $1.00 par value: authorized shares - 5,000,000; issued and outstanding shares none | 0 | 0 | 0 | 0 | 0 | |
| Common stock, $0.10 par value: authorized shares - 145,000,000; issued shares - 99,319,916 and 99,029,011 (including 1,038,778 and 1,130,020 of unvested stock awards) as of December 31, 2025 and 2024, respectively | 10 | 10 | 10 | 10 | 10 | |
| Capital surplus | 1,320 | 1,291 | 1,263 | 1,247 | 1,034 | |
| Retained earnings | 2,708 | 2,309 | 2,146 | 2,196 | 2,162 | |
| Accumulated other comprehensive loss | −44 | −41 | −53 | −51 | −79 | |
| Treasury stock, at cost: 20,422,329 and 19,719,796 shares as of December 31, 2025 and 2024, respectively | −734 | −657 | −660 | −664 | −587 | |
| Total MasTec, Inc. shareholders equity | 3,259 | 2,912 | 2,706 | 2,737 | 2,540 | |
| Non-controlling interests | 75 | 75 | 15 | 4 | 4 | |
| Total equity | 3,335 | 2,987 | 2,721 | 2,741 | 2,544 | |
| Total liabilities and equity | 9,924 | 8,975 | 9,374 | 9,293 | 7,121 |
Consolidated Statement of Cash Flows
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Non-cash stock-based compensation expense | 34 | 33 | 33 | 27 | 25 | |
| Provision for (benefit from) deferred income taxes | 115 | −34 | −141 | 10 | 52 | |
| Gains on sales and impairments of assets, net | −18 | −24 | −21 | −40 | −36 | |
| Non-cash interest expense, net | 5 | 6 | 6 | 4 | 3 | |
| Other non-cash items, net | 3 | 14 | 9 | 5 | −12 | |
| Accounts receivable | −141 | 30 | 45 | 6 | 149 | |
| Contract assets | −447 | 208 | −54 | −304 | 49 | |
| Inventories | −3 | 26 | 33 | −21 | 10 | |
| Other assets, current and long-term portion | −65 | 21 | 75 | 69 | −36 | |
| Accounts payable and accrued expenses | 251 | −162 | 166 | 192 | −104 | |
| Contract liabilities | −7 | 248 | 49 | −39 | 11 | |
| Other liabilities, current and long-term portion | 3 | 71 | −38 | −69 | −37 | |
| Net cash provided by operating activities | 546 | 1,122 | 687 | 352 | 793 | |
| Cash paid for acquisitions, net of cash acquired | −71 | −80 | −69 | −636 | −1,245 | |
| Capital expenditures | −260 | −149 | −193 | −263 | −170 | |
| Proceeds from sales of property and equipment | 56 | 66 | 84 | 81 | 65 | |
| Payments for other investments | −1 | −801,000 | −2 | −4 | −10 | |
| Proceeds from other investments | 4 | 2 | 425,000 | 400,000 | 557,000 | |
| Other investing activities, net | 5 | 5 | 2 | 43,000 | 2 | |
| Net cash used in investing activities | −267 | −157 | −178 | −821 | −1,357 | |
| Proceeds from credit facilities and term loans | 5,597 | 4,099 | 4,378 | 4,065 | 1,503 | |
| Repayments of credit facilities and term loans | −5,542 | −5,253 | −4,510 | −3,241 | −812 | |
| Proceeds from issuance of 5.900% senior notes | 0 | 550 | 0 | 0 | 0 | |
| Repayments of 6.625% senior notes | 0 | −224 | 0 | 0 | 0 | |
| Payments of finance lease obligations | −161 | −154 | −168 | −181 | −159 | |
| Repurchases of common stock | −77 | 0 | 0 | −81 | 0 | |
| Payments of acquisition-related contingent consideration | −42 | −25 | −22 | −35 | −22 | |
| Payments for acquisition-related contingent assets | 0 | −12 | 0 | −18 | 0 | |
| Payments to non-controlling interests, including acquisition of interests and distributions | −25 | −33 | −14 | −728,000 | −9 | |
| Payments for stock-based awards | −6 | −3 | −10 | −4 | −6 | |
| Other financing activities, net | −28 | −36 | −5 | −23 | 6 | |
| Net cash used in financing activities | −283 | −1,090 | −351 | 481 | 502 | |
| Effect of currency translation on cash | 1 | −4 | 751,000 | −2 | −227,000 | |
| Net (decrease) increase in cash and cash equivalents | −4 | −130 | 159 | 10 | −62 | |
| Interest paid | 176 | 195 | 238 | 106 | 62 | |
| Income taxes paid, net of refunds | 44 | 44 | 10 | 9 | 69 | |
| Additions to property and equipment from finance leases and other financing arrangements | 229 | 151 | 148 | 232 | 160 |