MasTec — Jul 31, 2025 release
Fiscal 2025 second-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0000015615-25-000080
Showing in the filing
Adjusted net income
“$515 - 535”
Period
FY2025
Measure
Company-defined measure
Source
Guidance table
All guidance in this release · 16
Diluted EPS midpoint for FY2025
“$4.71”
Adjusted Diluted EPS midpoint for FY2025
“$6.33”
Revenue for Q3 FY2025
“$ 3,900”
Revenue for FY2025
“$13,900 - 14,000”
GAAP net income for Q3 FY2025
“$ 156”
GAAP net income for FY2025
“$388 - 408”
Adjusted net income for Q3 FY2025
“$ 189”
Adjusted EBITDA for Q3 FY2025
“$ 370”
Adjusted EBITDA margin for FY2025
“8.1 - 8.3%”
GAAP diluted earnings per share for Q3 FY2025
“$ 1.87”
Adjusted diluted earnings per share for Q3 FY2025
“$ 2.28”
Adjusted EBITDA for FY2025
“$1,130 - 1,160”
Adjusted net income for FY2025
“$515 - 535”
GAAP diluted earnings per share for FY2025
“$4.61 - 4.82”
Adjusted diluted earnings per share for FY2025
“$6.23 - 6.44”
Adjusted EBITDA margin for Q3 FY2025
“9.5%”
Exhibit 99.1 · the passage around this item
… earlier in the release
For the Year Ended December 31, 2024 For the Year Ended December 31, 2023 Net income (loss) $ 388 - 408 $ 199.4 $ (47.3) Adjustments: Non-cash stock-based compensation expense 35 32.7 33.3 Amortization of intangible assets 131 139.9 169.2 Loss on extinguishment of debt — 11.3 — Changes in fair value of acquisition-related contingent items (2) 10.7 (13.9) Acquisition and integration costs — — 71.9 Losses on fair value of investment — — 0.2 Total adjustments, pre-tax $ 164 $ 194.6 $ 260.8 Income tax effect of adjustments (a) (37) (44.8) (74.0) Statutory and other tax rate effects (b) — (0.9) 4.6 Adjusted net income $ 515 - 535 $ 348.3 $ 144.1 Net income attributable to non-controlling interests 26 - 30 36.6 2.7 Adjusted net income attributable to MasTec, Inc. $ 489 - 505 $ 311.7 $ 141.4 Adjusted Diluted Earnings per Share Reconciliation Guidance for the Year Ended December 31, 2025 Est. For the Year Ended December 31, 2024 For the Year Ended December 31, 2023 Diluted earnings (loss) per share $ 4.61 - 4.82 $ 2.06 $ (0.64) Adjustments: Non-cash stock-based compensation expense 0.44 0.41 0.43 Amortization of intangible assets 1.67 1.77 2.16 Loss on extinguishment of debt — 0.14 — Changes in fair value of acquisition-related contingent items (0.02) 0.14 (0.18) Acquisition and integration costs — — 0.92 Losses on fair value of investment — — 0.00 Total adjustments, pre-tax $ 2.09 $ 2.47 $ 3.33 Income tax effect of adjustments (a) (0.47) (0.57) (0.94) Statutory and other tax rate effects (b) — (0.01) 0.06 Adjusted diluted earnings per share $ 6.23 - 6.44 $ 3.95 $ 1.81 (a) Represents the tax effects of the adjusted items that are subject to tax, including the tax effects of non-cash stock-based compensation expense, including from share-based payment awards. Tax effects are determined
later in the release …
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.