MasTec — Oct 31, 2024 release
Fiscal 2024 third-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0001193125-24-248758
Showing in the filing
Adjusted net income attributable to MasTec, Inc.
“$296”
Period
FY2024
Measure
Company-defined measure
Source
Guidance table
All guidance in this release · 18
Revenue for FY2024
“approximately $12.225 billion”
GAAP net income for FY2024
“expected to approximate $187 million, representing 1.5% of revenue”
GAAP net income for FY2024
“$187 million”
GAAP diluted earnings per share for FY2024
“expected to be $1.98”
Adjusted EBITDA for FY2024
“expected to be $990 million, representing 8.1% of revenue”
Adjusted EBITDA for FY2024
“$990 million”
Adjusted diluted earnings per share for FY2024
“expected to be $3.75”
Revenue for Q4 FY2024
“approximately $3.325 billion”
GAAP net income for Q4 FY2024
“expected to approximate $72 million, representing 2.2% of revenue”
GAAP net income for Q4 FY2024
“$72 million”
GAAP diluted earnings per share for Q4 FY2024
“expected to be $0.86”
Adjusted EBITDA for Q4 FY2024
“expected to approximate $259 million, representing 7.8% of revenue”
Adjusted EBITDA for Q4 FY2024
“$259 million”
Adjusted diluted earnings per share for Q4 FY2024
“expected to be $1.29”
Adjusted net income for FY2024
“$327”
Adjusted net income attributable to MasTec, … for FY2024
“$296”
Adjusted net income for Q4 FY2024
“$106”
Adjusted net income attributable to MasTec, … for Q4 FY2024
“$102”
Exhibit 99.1 · the passage around this item
… earlier in the release
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.
later in the release …
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.