偶蜜国际传媒Reports Second Quarter 2025 Results and Updates 2025 Financial Guidance
07/31/2025
Second Quarter 2025 Highlights
-
Revenue of
$3.5 billion increased 20% year-over-year, a quarterly record; strong 25% combined growth contribution from non-pipeline segments; 6% decrease fromPipeline Infrastructure due to large contract close-out last year -
18-month backlog as of
June 30, 2025 of$16.5 billion increased 23% year-over-year and 4% versus the prior quarter; significant second quarter new awards in Clean Energy and Infrastructure led to a record backlog level -
Diluted EPS of
$1.09 and Adjusted Diluted EPS of$1.49 , above guidance expectations and increased 153% and 49% year-over-year, respectively -
GAAP Net Income of
$90.1 million , above expectations by$2.1 million , and Adjusted EBITDA of$274.8 million , in line with expectations -
Guidance raised for FY 2025; Diluted EPS guidance midpoint increased to
$4.71 , a ~6% increase from prior guidance midpoint and a 129% year-over-year increase; Adjusted Diluted EPS guidance midpoint increased to$6.33 , a ~4% increase from prior guidance midpoint and a 60% year-over-year increase
"We are pleased that second quarter financial performance exceeded guidance with respect to both revenue and earnings growth as
"
Second Quarter 2025 Results
Dollars in millions, except per share amounts |
听 |
2Q'25 |
听 |
2Q'24 |
听 |
Change |
|||||
Revenue |
听 |
$ |
3,545 |
听 |
听 |
$ |
2,961 |
听 |
听 |
19.7 |
% |
GAAP net income |
听 |
$ |
90 |
听 |
听 |
$ |
44 |
听 |
听 |
105.9 |
% |
Adjusted net income |
听 |
$ |
122 |
听 |
听 |
$ |
88 |
听 |
听 |
37.4 |
% |
Adjusted EBITDA |
听 |
$ |
275 |
听 |
听 |
$ |
271 |
听 |
听 |
1.3 |
% |
Adjusted EBITDA margin |
听 |
听 |
7.8 |
% |
听 |
听 |
9.2 |
% |
听 |
-141 bps |
|
GAAP diluted earnings per share |
听 |
$ |
1.09 |
听 |
听 |
$ |
0.43 |
听 |
听 |
153.5 |
% |
Adjusted diluted earnings per share |
听 |
$ |
1.49 |
听 |
听 |
$ |
1.00 |
听 |
听 |
49.0 |
% |
Cash provided by operating activities |
听 |
$ |
6 |
听 |
听 |
$ |
264 |
听 |
听 |
(97.9 |
)% |
Free cash flow |
听 |
$ |
(45 |
) |
听 |
$ |
253 |
听 |
听 |
(117.9 |
)% |
18-month backlog |
听 |
$ |
16,452 |
听 |
听 |
$ |
13,338 |
听 |
听 |
23.3 |
% |
Revenue: Revenue increased by 20% in the period including double digit growth contributions from all non-pipeline segments, partially offset by a decrease in the
GAAP Net Income/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: The increase was primarily driven by increased project productivity within the Clean Energy and
Backlog: Strong 23% growth from the prior year driven by increases in all four segments, most notably by the
Second Quarter 2025 Segment Highlights
Communications
Dollars in millions, unless noted |
听 |
2Q'25 |
听 |
2Q'24 (a) |
听 |
Change |
|||||
Revenue |
听 |
$ |
836.9 |
听 |
听 |
$ |
591.1 |
听 |
听 |
41.6 |
% |
EBITDA |
听 |
$ |
82.6 |
听 |
听 |
$ |
53.1 |
听 |
听 |
55.5 |
% |
EBITDA margin % |
听 |
听 |
9.9 |
% |
听 |
听 |
9.0 |
% |
听 |
90 bps |
(a) Recast to reflect first quarter of 2025 segment changes. |
Revenue: The revenue increase was driven primarily by higher levels of both wireless and wireline project activity, partially offset by lower install-to-the-home project activity.
EBITDA: EBITDA margin increase of 90 basis points driven by improved efficiencies across both wireless and wireline businesses.
Clean Energy and Infrastructure
Dollars in millions, unless noted |
听 |
2Q'25 |
听 |
2Q'24 |
听 |
Change |
|||||
Revenue |
听 |
$ |
1,131.4 |
听 |
听 |
$ |
942.3 |
听 |
听 |
20.1 |
% |
EBITDA |
听 |
$ |
83.3 |
听 |
听 |
$ |
47.4 |
听 |
听 |
75.7 |
% |
EBITDA margin % |
听 |
听 |
7.4 |
% |
听 |
听 |
5.0 |
% |
听 |
230 bps |
Revenue: The revenue increase was driven by higher levels of project activity, primarily within renewable and heavy civil projects.
EBITDA: EBITDA margin increased by 230 basis points due to a combination of positive effects of certain renewable project close-outs, and improved productivity, primarily from certain renewable and infrastructure project work.
Power Delivery
Dollars in millions, unless noted |
听 |
2Q'25 |
听 |
2Q'24 (a) |
听 |
Change |
|||||
Revenue |
听 |
$ |
1,045.6 |
听 |
听 |
$ |
868.4 |
听 |
听 |
20.4 |
% |
EBITDA |
听 |
$ |
91.3 |
听 |
听 |
$ |
80.1 |
听 |
听 |
14.0 |
% |
EBITDA margin % |
听 |
听 |
8.7 |
% |
听 |
听 |
9.2 |
% |
听 |
(50) bps |
(a) Recast to reflect first quarter of 2025 segment changes. |
Revenue: The increase in revenue was driven primarily by higher levels of project activity.
EBITDA: EBITDA margin decreased by 50 basis points primarily due to reduced efficiencies at certain project sites, partially offset by volume improvement in the period.
Dollars in millions, unless noted |
听 |
2Q'25 |
听 |
2Q'24 |
听 |
Change |
|||||
Revenue |
听 |
$ |
539.7 |
听 |
听 |
$ |
572.4 |
听 |
听 |
(5.7 |
)% |
EBITDA |
听 |
$ |
62.1 |
听 |
听 |
$ |
135.1 |
听 |
听 |
(54.0 |
)% |
EBITDA margin % |
听 |
听 |
11.5 |
% |
听 |
听 |
23.6 |
% |
听 |
(1,210) bps |
Revenue: The decrease in revenue was driven primarily by the completion of the Mountain Valley Pipeline in the prior year period.
EBITDA: EBITDA margin decreased primarily due to reduced efficiencies, as we made investments to support future growth.
2025 Financial Guidance Update
Dollars in millions, except per share amounts |
听 |
3Q'25E |
听 |
Full Year 2025E |
|||
Revenue |
. |
$ |
3,900 |
听 |
听 |
$ |
13,900 - 14,000 |
GAAP net income |
. |
$ |
156 |
听 |
听 |
$ |
388 - 408 |
Adjusted net income |
. |
$ |
189 |
听 |
听 |
$ |
515 - 535 |
Adjusted EBITDA |
. |
$ |
370 |
听 |
听 |
$ |
1,130 - 1,160 |
Adjusted EBITDA margin |
. |
听 |
9.5 |
% |
听 |
听 |
8.1 - 8.3% |
GAAP diluted earnings per share |
. |
$ |
1.87 |
听 |
听 |
$ |
4.61 - 4.82 |
Adjusted diluted earnings per share |
. |
$ |
2.28 |
听 |
听 |
$ |
6.23 - 6.44 |
Conference Call
The Company will host a webcast of its quarterly earnings call to discuss these results on
About
Consolidated Statements of Operations
(unaudited - in thousands, except per share information)
听 |
Three Months Ended |
听 |
Six Months Ended |
||||||||||||
听 |
听 |
2025 |
听 |
听 |
听 |
2024 |
听 |
听 |
听 |
2025 |
听 |
听 |
听 |
2024 |
听 |
Revenue |
$ |
3,544,705 |
听 |
听 |
$ |
2,961,086 |
听 |
听 |
$ |
6,392,423 |
听 |
听 |
$ |
5,647,935 |
听 |
Costs of revenue, excluding depreciation and amortization |
听 |
3,109,163 |
听 |
听 |
听 |
2,540,447 |
听 |
听 |
听 |
5,645,782 |
听 |
听 |
听 |
4,920,119 |
听 |
Depreciation |
听 |
69,934 |
听 |
听 |
听 |
102,141 |
听 |
听 |
听 |
146,159 |
听 |
听 |
听 |
209,576 |
听 |
Amortization of intangible assets |
听 |
32,687 |
听 |
听 |
听 |
33,611 |
听 |
听 |
听 |
65,323 |
听 |
听 |
听 |
67,301 |
听 |
General and administrative expenses |
听 |
176,653 |
听 |
听 |
听 |
167,081 |
听 |
听 |
听 |
342,824 |
听 |
听 |
听 |
332,618 |
听 |
Interest expense, net |
听 |
43,852 |
听 |
听 |
听 |
50,571 |
听 |
听 |
听 |
82,893 |
听 |
听 |
听 |
102,630 |
听 |
Equity in earnings of unconsolidated affiliates, net |
听 |
(7,043 |
) |
听 |
听 |
(5,892 |
) |
听 |
听 |
(17,356 |
) |
听 |
听 |
(15,111 |
) |
Loss on extinguishment of debt |
听 |
鈥 |
听 |
听 |
听 |
11,344 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
11,344 |
听 |
Other (income) expense, net |
听 |
(1,334 |
) |
听 |
听 |
(1,329 |
) |
听 |
听 |
(2,939 |
) |
听 |
听 |
1,884 |
听 |
Income before income taxes |
$ |
120,793 |
听 |
听 |
$ |
63,112 |
听 |
听 |
$ |
129,737 |
听 |
听 |
$ |
17,574 |
听 |
Provision for income taxes |
听 |
(30,660 |
) |
听 |
听 |
(19,344 |
) |
听 |
听 |
(27,276 |
) |
听 |
听 |
(8,265 |
) |
Net income |
$ |
90,133 |
听 |
听 |
$ |
43,768 |
听 |
听 |
$ |
102,461 |
听 |
听 |
$ |
9,309 |
听 |
Net income attributable to non-controlling interests |
听 |
4,367 |
听 |
听 |
听 |
9,780 |
听 |
听 |
听 |
6,792 |
听 |
听 |
听 |
16,501 |
听 |
Net income (loss) attributable to |
$ |
85,766 |
听 |
听 |
$ |
33,988 |
听 |
听 |
$ |
95,669 |
听 |
听 |
$ |
(7,192 |
) |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||||||
Earnings (loss) per share: |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||||||
Basic earnings (loss) per share |
$ |
1.10 |
听 |
听 |
$ |
0.44 |
听 |
听 |
$ |
1.23 |
听 |
听 |
$ |
(0.09 |
) |
Basic weighted average common shares outstanding |
听 |
77,684 |
听 |
听 |
听 |
78,038 |
听 |
听 |
听 |
77,937 |
听 |
听 |
听 |
77,984 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||||||
Diluted earnings (loss) per share |
$ |
1.09 |
听 |
听 |
$ |
0.43 |
听 |
听 |
$ |
1.21 |
听 |
听 |
$ |
(0.09 |
) |
Diluted weighted average common shares outstanding |
听 |
78,521 |
听 |
听 |
听 |
78,860 |
听 |
听 |
听 |
78,750 |
听 |
听 |
听 |
77,984 |
听 |
Consolidated Balance Sheets
(unaudited - in thousands)
听 |
|
听 |
|
||
Assets |
听 |
听 |
听 |
||
Current assets |
$ |
3,746,999 |
听 |
$ |
3,652,530 |
Property and equipment, net |
听 |
1,657,125 |
听 |
听 |
1,548,916 |
Operating lease right-of-use assets |
听 |
402,320 |
听 |
听 |
396,151 |
|
听 |
2,212,792 |
听 |
听 |
2,203,077 |
Other intangible assets, net |
听 |
664,303 |
听 |
听 |
727,366 |
Other long-term assets |
听 |
448,617 |
听 |
听 |
447,235 |
Total assets |
$ |
9,132,156 |
听 |
$ |
8,975,275 |
Liabilities and equity |
听 |
听 |
听 |
||
Current liabilities |
$ |
3,067,658 |
听 |
$ |
2,999,699 |
Long-term debt, including finance leases |
听 |
2,096,775 |
听 |
听 |
2,038,017 |
Long-term operating lease liabilities |
听 |
256,253 |
听 |
听 |
261,303 |
Deferred income taxes |
听 |
338,585 |
听 |
听 |
362,772 |
Other long-term liabilities |
听 |
358,520 |
听 |
听 |
326,141 |
Total liabilities |
$ |
6,117,791 |
听 |
$ |
5,987,932 |
Total equity |
$ |
3,014,365 |
听 |
$ |
2,987,343 |
Total liabilities and equity |
$ |
9,132,156 |
听 |
$ |
8,975,275 |
Consolidated Statements of Cash Flows
(unaudited - in thousands)
听 |
Six Months Ended |
||||||
听 |
听 |
2025 |
听 |
听 |
听 |
2024 |
听 |
Net cash provided by operating activities |
$ |
84,011 |
听 |
听 |
$ |
372,199 |
听 |
Net cash used in investing activities |
听 |
(86,653 |
) |
听 |
听 |
(24,470 |
) |
Net cash used in financing activities |
听 |
(207,274 |
) |
听 |
听 |
(579,078 |
) |
Effect of currency translation on cash |
听 |
1,065 |
听 |
听 |
听 |
(626 |
) |
Net decrease in cash and cash equivalents |
$ |
(208,851 |
) |
听 |
$ |
(231,975 |
) |
Cash and cash equivalents - beginning of period |
$ |
399,903 |
听 |
听 |
$ |
529,561 |
听 |
Cash and cash equivalents - end of period |
$ |
191,052 |
听 |
听 |
$ |
297,586 |
听 |
Backlog by Reportable Segment (unaudited - in millions) |
|
听 |
|
听 |
|
|||
Communications |
$ |
5,008 |
听 |
$ |
4,906 |
听 |
$ |
4,448 |
Clean Energy and Infrastructure |
听 |
4,922 |
听 |
听 |
4,416 |
听 |
听 |
3,666 |
Power Delivery |
听 |
5,062 |
听 |
听 |
5,024 |
听 |
听 |
4,424 |
|
听 |
1,460 |
听 |
听 |
1,534 |
听 |
听 |
800 |
Other |
听 |
鈥 |
听 |
听 |
鈥 |
听 |
听 |
鈥 |
Estimated 18-month backlog |
$ |
16,452 |
听 |
$ |
15,880 |
听 |
$ |
13,338 |
(a) Recast to reflect first quarter of 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)
听 |
Three Months Ended |
听 |
Six Months Ended |
||||||||||||
Segment Information |
听 |
2025 |
听 |
听 |
2024 (a) |
听 |
听 |
2025 |
听 |
听 |
2024 (a) |
||||
Revenue by Reportable Segment |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||||||
Communications |
$ |
836.9 |
听 |
听 |
$ |
591.1 |
听 |
听 |
$ |
1,517.8 |
听 |
听 |
$ |
1,096.7 |
听 |
Clean Energy and Infrastructure |
听 |
1,131.4 |
听 |
听 |
听 |
942.3 |
听 |
听 |
听 |
2,047.2 |
听 |
听 |
听 |
1,695.8 |
听 |
Power Delivery |
听 |
1,045.6 |
听 |
听 |
听 |
868.4 |
听 |
听 |
听 |
1,945.3 |
听 |
听 |
听 |
1,666.3 |
听 |
|
听 |
539.7 |
听 |
听 |
听 |
572.4 |
听 |
听 |
听 |
896.2 |
听 |
听 |
听 |
1,206.2 |
听 |
Other |
听 |
鈥 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
鈥 |
听 |
Eliminations |
听 |
(8.9 |
) |
听 |
听 |
(13.1 |
) |
听 |
听 |
(14.1 |
) |
听 |
听 |
(17.1 |
) |
Consolidated revenue |
$ |
3,544.7 |
听 |
听 |
$ |
2,961.1 |
听 |
听 |
$ |
6,392.4 |
听 |
听 |
$ |
5,647.9 |
听 |
(a) Recast to reflect first quarter of 2025 segment changes. |
听 |
Three Months Ended |
听 |
Six Months Ended |
||||||||||||||||||||||||
听 |
2025 |
听 |
2024 (a) |
听 |
2025 |
听 |
2024 (a) |
||||||||||||||||||||
Adjusted EBITDA and EBITDA Margin by Segment |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|||||||||||||
EBITDA |
$ |
267.3 |
听 |
听 |
7.5 |
% |
听 |
$ |
249.4 |
听 |
听 |
8.4 |
% |
听 |
$ |
424.1 |
听 |
听 |
6.6 |
% |
听 |
$ |
397.1 |
听 |
听 |
7.0 |
% |
Non-cash stock-based compensation expense(b) |
听 |
9.4 |
听 |
听 |
0.3 |
% |
听 |
听 |
7.0 |
听 |
听 |
0.2 |
% |
听 |
听 |
16.3 |
听 |
听 |
0.3 |
% |
听 |
听 |
16.7 |
听 |
听 |
0.3 |
% |
Loss on extinguishment of debt(b) |
听 |
鈥 |
听 |
听 |
鈥 |
% |
听 |
听 |
11.3 |
听 |
听 |
0.4 |
% |
听 |
听 |
鈥 |
听 |
听 |
鈥 |
% |
听 |
听 |
11.3 |
听 |
听 |
0.2 |
% |
Changes in fair value of acquisition-related contingent items(b) |
听 |
(1.8 |
) |
听 |
(0.1 |
)% |
听 |
听 |
3.6 |
听 |
听 |
0.1 |
% |
听 |
听 |
(2.0 |
) |
听 |
(0.0 |
)% |
听 |
听 |
(1.0 |
) |
听 |
(0.0 |
)% |
Adjusted EBITDA |
$ |
274.8 |
听 |
听 |
7.8 |
% |
听 |
$ |
271.4 |
听 |
听 |
9.2 |
% |
听 |
$ |
438.5 |
听 |
听 |
6.9 |
% |
听 |
$ |
424.1 |
听 |
听 |
7.5 |
% |
Segment: |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|||||||||||||
Communications |
$ |
82.6 |
听 |
听 |
9.9 |
% |
听 |
$ |
53.1 |
听 |
听 |
9.0 |
% |
听 |
$ |
129.4 |
听 |
听 |
8.5 |
% |
听 |
$ |
78.8 |
听 |
听 |
7.2 |
% |
Clean Energy and Infrastructure |
听 |
83.3 |
听 |
听 |
7.4 |
% |
听 |
听 |
47.4 |
听 |
听 |
5.0 |
% |
听 |
听 |
140.4 |
听 |
听 |
6.9 |
% |
听 |
听 |
67.8 |
听 |
听 |
4.0 |
% |
Power Delivery |
听 |
91.3 |
听 |
听 |
8.7 |
% |
听 |
听 |
80.1 |
听 |
听 |
9.2 |
% |
听 |
听 |
142.7 |
听 |
听 |
7.3 |
% |
听 |
听 |
130.6 |
听 |
听 |
7.8 |
% |
|
听 |
62.1 |
听 |
听 |
11.5 |
% |
听 |
听 |
135.1 |
听 |
听 |
23.6 |
% |
听 |
听 |
106.6 |
听 |
听 |
11.9 |
% |
听 |
听 |
227.8 |
听 |
听 |
18.9 |
% |
Other |
听 |
7.2 |
听 |
听 |
NM |
听 |
听 |
听 |
2.8 |
听 |
听 |
NM |
听 |
听 |
听 |
15.2 |
听 |
听 |
NM |
听 |
听 |
听 |
9.8 |
听 |
听 |
NM |
|
Segment Total |
$ |
326.5 |
听 |
听 |
9.2 |
% |
听 |
$ |
318.6 |
听 |
听 |
10.8 |
% |
听 |
$ |
534.3 |
听 |
听 |
8.4 |
% |
听 |
$ |
514.8 |
听 |
听 |
9.1 |
% |
Corporate |
听 |
(51.7 |
) |
听 |
鈥 |
听 |
听 |
听 |
(47.2 |
) |
听 |
鈥 |
听 |
听 |
听 |
(95.8 |
) |
听 |
鈥 |
听 |
听 |
听 |
(90.7 |
) |
听 |
鈥 |
|
Adjusted EBITDA |
$ |
274.8 |
听 |
听 |
7.8 |
% |
听 |
$ |
271.4 |
听 |
听 |
9.2 |
% |
听 |
$ |
438.5 |
听 |
听 |
6.9 |
% |
听 |
$ |
424.1 |
听 |
听 |
7.5 |
% |
NM - Percentage is not meaningful |
||
听 | ||
(a) |
Recast to reflect first quarter of 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. |
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures
(unaudited - in millions, except for percentages and per share information)
听 |
Three Months Ended |
听 |
Six Months Ended |
|||||||||||||||||||||||
听 |
2025 |
听 |
2024 |
听 |
2025 |
听 |
2024 |
|||||||||||||||||||
EBITDA and Adjusted EBITDA Reconciliation |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
|||||||||||
Net income |
$ |
90.1 |
听 |
听 |
2.5 |
% |
听 |
$ |
43.8 |
听 |
1.5 |
% |
听 |
$ |
102.5 |
听 |
听 |
1.6 |
% |
听 |
$ |
9.3 |
听 |
听 |
0.2 |
% |
Interest expense, net |
听 |
43.9 |
听 |
听 |
1.2 |
% |
听 |
听 |
50.6 |
听 |
1.7 |
% |
听 |
听 |
82.9 |
听 |
听 |
1.3 |
% |
听 |
听 |
102.6 |
听 |
听 |
1.8 |
% |
Provision for income taxes |
听 |
30.7 |
听 |
听 |
0.9 |
% |
听 |
听 |
19.3 |
听 |
0.7 |
% |
听 |
听 |
27.3 |
听 |
听 |
0.4 |
% |
听 |
听 |
8.3 |
听 |
听 |
0.1 |
% |
Depreciation |
听 |
69.9 |
听 |
听 |
2.0 |
% |
听 |
听 |
102.1 |
听 |
3.4 |
% |
听 |
听 |
146.2 |
听 |
听 |
2.3 |
% |
听 |
听 |
209.6 |
听 |
听 |
3.7 |
% |
Amortization of intangible assets |
听 |
32.7 |
听 |
听 |
0.9 |
% |
听 |
听 |
33.6 |
听 |
1.1 |
% |
听 |
听 |
65.3 |
听 |
听 |
1.0 |
% |
听 |
听 |
67.3 |
听 |
听 |
1.2 |
% |
EBITDA |
$ |
267.3 |
听 |
听 |
7.5 |
% |
听 |
$ |
249.4 |
听 |
8.4 |
% |
听 |
$ |
424.1 |
听 |
听 |
6.6 |
% |
听 |
$ |
397.1 |
听 |
听 |
7.0 |
% |
Non-cash stock-based compensation expense |
听 |
9.4 |
听 |
听 |
0.3 |
% |
听 |
听 |
7.0 |
听 |
0.2 |
% |
听 |
听 |
16.3 |
听 |
听 |
0.3 |
% |
听 |
听 |
16.7 |
听 |
听 |
0.3 |
% |
Loss on extinguishment of debt |
听 |
鈥 |
听 |
听 |
鈥 |
% |
听 |
听 |
11.3 |
听 |
0.4 |
% |
听 |
听 |
鈥 |
听 |
听 |
鈥 |
% |
听 |
听 |
11.3 |
听 |
听 |
0.2 |
% |
Changes in fair value of acquisition-related contingent items |
听 |
(1.8 |
) |
听 |
(0.1 |
)% |
听 |
听 |
3.6 |
听 |
0.1 |
% |
听 |
听 |
(2.0 |
) |
听 |
(0.0 |
)% |
听 |
听 |
(1.0 |
) |
听 |
(0.0 |
)% |
Adjusted EBITDA |
$ |
274.8 |
听 |
听 |
7.8 |
% |
听 |
$ |
271.4 |
听 |
9.2 |
% |
听 |
$ |
438.5 |
听 |
听 |
6.9 |
% |
听 |
$ |
424.1 |
听 |
听 |
7.5 |
% |
听 |
Three Months Ended |
听 |
Six Months Ended |
||||||||||||
Adjusted Net Income Reconciliation |
听 |
2025 |
听 |
听 |
听 |
2024 |
听 |
听 |
听 |
2025 |
听 |
听 |
听 |
2024 |
听 |
Net income |
$ |
90.1 |
听 |
听 |
$ |
43.8 |
听 |
听 |
$ |
102.5 |
听 |
听 |
$ |
9.3 |
听 |
Adjustments: |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||||||
Non-cash stock-based compensation expense |
听 |
9.4 |
听 |
听 |
听 |
7.0 |
听 |
听 |
听 |
16.3 |
听 |
听 |
听 |
16.7 |
听 |
Amortization of intangible assets |
听 |
32.7 |
听 |
听 |
听 |
33.6 |
听 |
听 |
听 |
65.3 |
听 |
听 |
听 |
67.3 |
听 |
Loss on extinguishment of debt |
听 |
鈥 |
听 |
听 |
听 |
11.3 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
11.3 |
听 |
Changes in fair value of acquisition-related contingent items |
听 |
(1.8 |
) |
听 |
听 |
3.6 |
听 |
听 |
听 |
(2.0 |
) |
听 |
听 |
(1.0 |
) |
Total adjustments, pre-tax |
$ |
40.2 |
听 |
听 |
$ |
55.6 |
听 |
听 |
$ |
79.7 |
听 |
听 |
$ |
94.4 |
听 |
Income tax effect of adjustments (a) |
听 |
(8.9 |
) |
听 |
听 |
(11.0 |
) |
听 |
听 |
(18.3 |
) |
听 |
听 |
(22.0 |
) |
Adjusted net income |
$ |
121.5 |
听 |
听 |
$ |
88.4 |
听 |
听 |
$ |
163.9 |
听 |
听 |
$ |
81.7 |
听 |
Net income attributable to non-controlling interests |
听 |
4.4 |
听 |
听 |
听 |
9.8 |
听 |
听 |
听 |
6.8 |
听 |
听 |
听 |
16.5 |
听 |
Adjusted net income attributable to |
$ |
117.1 |
听 |
听 |
$ |
78.6 |
听 |
听 |
$ |
157.1 |
听 |
听 |
$ |
65.2 |
听 |
听 |
Three Months Ended |
听 |
Six Months Ended |
||||||||||||
Adjusted Diluted Earnings per Share Reconciliation |
听 |
2025 |
听 |
听 |
听 |
2024 |
听 |
听 |
听 |
2025 |
听 |
听 |
听 |
2024 |
听 |
Diluted earnings (loss) per share |
$ |
1.09 |
听 |
听 |
$ |
0.43 |
听 |
听 |
$ |
1.21 |
听 |
听 |
$ |
(0.09 |
) |
Adjustments: |
听 |
听 |
听 |
听 |
听 |
听 |
听 |
||||||||
Non-cash stock-based compensation expense |
听 |
0.12 |
听 |
听 |
听 |
0.09 |
听 |
听 |
听 |
0.21 |
听 |
听 |
听 |
0.21 |
听 |
Amortization of intangible assets |
听 |
0.42 |
听 |
听 |
听 |
0.43 |
听 |
听 |
听 |
0.83 |
听 |
听 |
听 |
0.85 |
听 |
Loss on extinguishment of debt |
听 |
鈥 |
听 |
听 |
听 |
0.14 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
0.14 |
听 |
Changes in fair value of acquisition-related contingent items |
听 |
(0.02 |
) |
听 |
听 |
0.05 |
听 |
听 |
听 |
(0.02 |
) |
听 |
听 |
(0.01 |
) |
Total adjustments, pre-tax |
$ |
0.51 |
听 |
听 |
$ |
0.70 |
听 |
听 |
$ |
1.01 |
听 |
听 |
$ |
1.20 |
听 |
Income tax effect of adjustments (a) |
听 |
(0.11 |
) |
听 |
听 |
(0.14 |
) |
听 |
听 |
(0.23 |
) |
听 |
听 |
(0.28 |
) |
Adjusted diluted earnings per share |
$ |
1.49 |
听 |
听 |
$ |
1.00 |
听 |
听 |
$ |
1.99 |
听 |
听 |
$ |
0.83 |
听 |
(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 |
|
听 |
|
||||
Current portion of long-term debt, including finance leases |
$ |
160.7 |
听 |
听 |
$ |
186.1 |
听 |
Long-term debt, including finance leases |
听 |
2,096.8 |
听 |
听 |
听 |
2,038.0 |
听 |
Total debt |
$ |
2,257.5 |
听 |
听 |
$ |
2,224.1 |
听 |
Less: cash and cash equivalents |
听 |
(191.1 |
) |
听 |
听 |
(399.9 |
) |
Net debt |
$ |
2,066.4 |
听 |
听 |
$ |
1,824.2 |
听 |
听 |
Six Months Ended |
||||||
Free Cash Flow Reconciliation |
听 |
2025 |
听 |
听 |
听 |
2024 |
听 |
Net cash provided by operating activities |
$ |
84.0 |
听 |
听 |
$ |
372.2 |
听 |
Capital expenditures |
听 |
(111.1 |
) |
听 |
听 |
(56.9 |
) |
Proceeds from sales of property and equipment |
听 |
26.7 |
听 |
听 |
听 |
31.1 |
听 |
Free cash flow |
$ |
(0.4 |
) |
听 |
$ |
346.4 |
听 |
EBITDA and Adjusted EBITDA Reconciliation |
Guidance for the Year Ended |
听 |
For the Year Ended |
听 |
For the Year Ended |
||||||||||||||
Net income (loss) |
$ |
388 - 408 |
听 |
听 |
2.8 - 2.9% |
听 |
$ |
199.4 |
听 |
1.6 |
% |
听 |
$ |
(47.3 |
) |
听 |
(0.4 |
)% |
|
Interest expense, net |
听 |
168 |
听 |
听 |
1.2 |
% |
听 |
听 |
193.3 |
听 |
1.6 |
% |
听 |
听 |
234.4 |
听 |
听 |
2.0 |
% |
Provision for (benefit from) income taxes |
听 |
108 - 113 |
听 |
听 |
0.8 |
% |
听 |
听 |
51.5 |
听 |
0.4 |
% |
听 |
听 |
(35.4 |
) |
听 |
(0.3 |
)% |
Depreciation |
听 |
302 - 307 |
听 |
听 |
2.2 |
% |
听 |
听 |
366.8 |
听 |
3.0 |
% |
听 |
听 |
433.9 |
听 |
听 |
3.6 |
% |
Amortization of intangible assets |
听 |
131 |
听 |
听 |
0.9 |
% |
听 |
听 |
139.9 |
听 |
1.1 |
% |
听 |
听 |
169.2 |
听 |
听 |
1.4 |
% |
EBITDA |
$ |
1,097 - 1,127 |
听 |
7.9 - 8.1% |
听 |
$ |
950.8 |
听 |
7.7 |
% |
听 |
$ |
754.9 |
听 |
听 |
6.3 |
% |
||
Non-cash stock-based compensation expense |
听 |
35 |
听 |
听 |
0.2 |
% |
听 |
听 |
32.7 |
听 |
0.3 |
% |
听 |
听 |
33.3 |
听 |
听 |
0.3 |
% |
Loss on extinguishment of debt |
听 |
鈥 |
听 |
听 |
鈥 |
% |
听 |
听 |
11.3 |
听 |
0.1 |
% |
听 |
听 |
鈥 |
听 |
听 |
鈥 |
% |
Changes in fair value of acquisition-related contingent items |
听 |
(2 |
) |
听 |
(0.0 |
)% |
听 |
听 |
10.7 |
听 |
0.1 |
% |
听 |
听 |
(13.9 |
) |
听 |
(0.1 |
)% |
Acquisition and integration costs |
听 |
鈥 |
听 |
听 |
鈥 |
% |
听 |
听 |
鈥 |
听 |
鈥 |
% |
听 |
听 |
71.9 |
听 |
听 |
0.6 |
% |
Losses on fair value of investment |
听 |
鈥 |
听 |
听 |
鈥 |
% |
听 |
听 |
鈥 |
听 |
鈥 |
% |
听 |
听 |
0.2 |
听 |
听 |
0.0 |
% |
Adjusted EBITDA |
$ |
1,130 - 1,160 |
听 |
8.1 - 8.3% |
听 |
$ |
1,005.6 |
听 |
8.2 |
% |
听 |
$ |
846.4 |
听 |
听 |
7.1 |
% |
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 |
听 |
For the Year Ended |
听 |
For the Year Ended |
||||||
Net income (loss) |
$ |
388 - 408 |
听 |
听 |
$ |
199.4 |
听 |
听 |
$ |
(47.3 |
) |
Adjustments: |
听 |
听 |
听 |
听 |
听 |
听 |
|||||
Non-cash stock-based compensation expense |
听 |
35 |
听 |
听 |
听 |
32.7 |
听 |
听 |
听 |
33.3 |
听 |
Amortization of intangible assets |
听 |
131 |
听 |
听 |
听 |
139.9 |
听 |
听 |
听 |
169.2 |
听 |
Loss on extinguishment of debt |
听 |
鈥 |
听 |
听 |
听 |
11.3 |
听 |
听 |
听 |
鈥 |
听 |
Changes in fair value of acquisition-related contingent items |
听 |
(2 |
) |
听 |
听 |
10.7 |
听 |
听 |
听 |
(13.9 |
) |
Acquisition and integration costs |
听 |
鈥 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
71.9 |
听 |
Losses on fair value of investment |
听 |
鈥 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
0.2 |
听 |
Total adjustments, pre-tax |
$ |
164 |
听 |
听 |
$ |
194.6 |
听 |
听 |
$ |
260.8 |
听 |
Income tax effect of adjustments (a) |
听 |
(37 |
) |
听 |
听 |
(44.8 |
) |
听 |
听 |
(74.0 |
) |
Statutory and other tax rate effects (b) |
听 |
鈥 |
听 |
听 |
听 |
(0.9 |
) |
听 |
听 |
4.6 |
听 |
Adjusted net income |
$ |
515 - 535 |
听 |
听 |
$ |
348.3 |
听 |
听 |
$ |
144.1 |
听 |
Net income attributable to non-controlling interests |
听 |
26 - 30 |
听 |
听 |
听 |
36.6 |
听 |
听 |
听 |
2.7 |
听 |
Adjusted net income attributable to |
$ |
489 - 505 |
听 |
听 |
$ |
311.7 |
听 |
听 |
$ |
141.4 |
听 |
Adjusted Diluted Earnings per Share Reconciliation |
Guidance for the Year Ended |
听 |
For the Year Ended |
听 |
For the Year Ended |
||||||
Diluted earnings (loss) per share |
$ |
4.61 - 4.82 |
听 |
$ |
2.06 |
听 |
听 |
$ |
(0.64 |
) |
|
Adjustments: |
听 |
听 |
听 |
听 |
听 |
听 |
|||||
Non-cash stock-based compensation expense |
听 |
0.44 |
听 |
听 |
听 |
0.41 |
听 |
听 |
听 |
0.43 |
听 |
Amortization of intangible assets |
听 |
1.67 |
听 |
听 |
听 |
1.77 |
听 |
听 |
听 |
2.16 |
听 |
Loss on extinguishment of debt |
听 |
鈥 |
听 |
听 |
听 |
0.14 |
听 |
听 |
听 |
鈥 |
听 |
Changes in fair value of acquisition-related contingent items |
听 |
(0.02 |
) |
听 |
听 |
0.14 |
听 |
听 |
听 |
(0.18 |
) |
Acquisition and integration costs |
听 |
鈥 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
0.92 |
听 |
Losses on fair value of investment |
听 |
鈥 |
听 |
听 |
听 |
鈥 |
听 |
听 |
听 |
0.00 |
听 |
Total adjustments, pre-tax |
$ |
2.09 |
听 |
听 |
$ |
2.47 |
听 |
听 |
$ |
3.33 |
听 |
Income tax effect of adjustments (a) |
听 |
(0.47 |
) |
听 |
听 |
(0.57 |
) |
听 |
听 |
(0.94 |
) |
Statutory and other tax rate effects (b) |
听 |
鈥 |
听 |
听 |
听 |
(0.01 |
) |
听 |
听 |
0.06 |
听 |
Adjusted diluted earnings per share |
$ |
6.23 - 6.44 |
听 |
$ |
3.95 |
听 |
听 |
$ |
1.81 |
听 |
(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 (loss). |
||
(b) |
Represents the effects of statutory and other tax rate changes for the years ended |
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 |
听 |
For the Three Months Ended |
||||||||
Net income |
$ |
156 |
听 |
4.0 |
% |
听 |
$ |
105.4 |
听 |
3.2 |
% |
Interest expense, net |
听 |
43 |
听 |
1.1 |
% |
听 |
听 |
47.0 |
听 |
1.4 |
% |
Provision for income taxes |
听 |
51 |
听 |
1.3 |
% |
听 |
听 |
31.5 |
听 |
1.0 |
% |
Depreciation |
听 |
77 |
听 |
2.0 |
% |
听 |
听 |
80.2 |
听 |
2.5 |
% |
Amortization of intangible assets |
听 |
33 |
听 |
0.8 |
% |
听 |
听 |
34.4 |
听 |
1.1 |
% |
EBITDA |
$ |
360 |
听 |
9.2 |
% |
听 |
$ |
298.6 |
听 |
9.2 |
% |
Non-cash stock-based compensation expense |
听 |
10 |
听 |
0.2 |
% |
听 |
听 |
7.3 |
听 |
0.2 |
% |
Loss on extinguishment of debt |
听 |
鈥 |
听 |
鈥 |
% |
听 |
听 |
鈥 |
听 |
鈥 |
% |
Changes in fair value of acquisition-related contingent items |
听 |
鈥 |
听 |
鈥 |
% |
听 |
听 |
4.6 |
听 |
0.1 |
% |
Adjusted EBITDA |
$ |
370 |
听 |
9.5 |
% |
听 |
$ |
310.5 |
听 |
9.5 |
% |
Adjusted Net Income Reconciliation |
Guidance for the Three Months Ended |
听 |
For the Three Months Ended |
||||
Net income |
$ |
156 |
听 |
听 |
$ |
105.4 |
听 |
Adjustments: |
听 |
听 |
听 |
听 |
|||
Non-cash stock-based compensation expense |
听 |
10 |
听 |
听 |
听 |
7.3 |
听 |
Amortization of intangible assets |
听 |
33 |
听 |
听 |
听 |
34.4 |
听 |
Loss on extinguishment of debt |
听 |
鈥 |
听 |
听 |
听 |
鈥 |
听 |
Changes in fair value of acquisition-related contingent items |
听 |
鈥 |
听 |
听 |
听 |
4.6 |
听 |
Total adjustments, pre-tax |
$ |
43 |
听 |
听 |
$ |
46.3 |
听 |
Income tax effect of adjustments (a) |
听 |
(10 |
) |
听 |
听 |
(9.1 |
) |
Adjusted net income |
$ |
189 |
听 |
听 |
$ |
142.7 |
听 |
Net income attributable to non-controlling interests |
听 |
10 |
听 |
听 |
听 |
10.2 |
听 |
Adjusted net income attributable to |
$ |
179 |
听 |
听 |
$ |
132.5 |
听 |
Adjusted Diluted Earnings per Share Reconciliation |
Guidance for the Three Months Ended |
听 |
For the Three Months Ended |
||||
Diluted earnings per share |
$ |
1.87 |
听 |
听 |
$ |
1.21 |
听 |
Adjustments: |
听 |
听 |
听 |
听 |
|||
Non-cash stock-based compensation expense |
听 |
0.12 |
听 |
听 |
听 |
0.09 |
听 |
Amortization of intangible assets |
听 |
0.42 |
听 |
听 |
听 |
0.44 |
听 |
Loss on extinguishment of debt |
听 |
鈥 |
听 |
听 |
听 |
鈥 |
听 |
Changes in fair value of acquisition-related contingent items |
听 |
鈥 |
听 |
听 |
听 |
0.06 |
听 |
Total adjustments, pre-tax |
$ |
0.54 |
听 |
听 |
$ |
0.59 |
听 |
Income tax effect of adjustments (a) |
听 |
(0.13 |
) |
听 |
听 |
(0.11 |
) |
Adjusted diluted earnings per share |
$ |
2.28 |
听 |
听 |
$ |
1.68 |
(a) 听 |
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. |
The tables may contain slight summation differences due to rounding.
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
View source version on :
305-507-7304
chris.mecray@mastec.com
Source: