Â鶹ÊÓƵ Announces Fourth Quarter and Annual 2024 Financial Results With Record Backlog and Provides Initial 2025 Guidance
02/27/2025
- Record Fourth Quarter and Annual Revenue of
$3.4 Billion and$12.3 ÌýBillion, Respectively - Record Full Year 2024 Cash Flow from Operations Increased 63% to
$1.1 ÌýBillion - Record 18-Month Backlog of
$14.3 Billion - Fourth Quarter Reduction in Net Debt of
$318 Million , with Net Debt Leverage Ratio Reduced to 1.8x - 2024 Results Include GAAP Net Income of
$199.4 ÌýMillion, Adjusted Net Income of$348.3 Million , Adjusted EBITDA of$1.0 Billion , Diluted Earnings Per Share of$2.06 and Adjusted Diluted Earnings Per Share of$3.95 - Issuing Initial Annual 2025 Guidance Including Revenue of
$13.45 Billion , a 9% Increase Over 2024, GAAP Net Income of$327 ÌýMillion to$366 Million , Adjusted EBITDA of$1.10 Billion to$1.15 Billion , with Diluted Earnings Per Share of$3.75 to$4.24 , and Adjusted Diluted Earnings Per Share of$5.35 to$5.84
For the Fourth Quarter:
Fourth quarter 2024 revenue was
Fourth quarter 2024 adjusted net income and adjusted diluted earnings per share, both non-GAAP measures, were
Fourth quarter 2024 adjusted EBITDA, also a non-GAAP measure, was
18-month backlog as of
Fourth quarter 2024 Cash Flow from Operations was very strong at almost
For the Full Year:
Full year performance improved significantly over 2023. For the year ended
Full year 2024 adjusted net income and adjusted diluted earnings per share, both non-GAAP measures, were
Full year 2024 adjusted EBITDA, also a non-GAAP measure, was up 19% to
Adjusted net income, adjusted diluted earnings per share, adjusted EBITDA, adjusted EBITDA margin, and net debt, which are all non-GAAP measures, exclude certain items that are detailed and reconciled to the most comparable GAAP-reported measures in the attached Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures.Ìý
2025 Outlook:
Based on the information available today, the Company is providing both first quarter and full year 2025 guidance. The Company currently expects full year 2025 revenue to be
For the first quarter of 2025, the Company expects revenue of approximately
In the first quarter of 2025, the Company made changes to its Communications and Power Delivery segment structure to more closely align with the segments' end markets and to better correspond with the operational management reporting structure of both segments. These changes included moving a component with utility operations previously reported in the Communications segment to the Power Delivery segment.
Management will hold a conference call to discuss these results on
The following tables set forth the financial results for the periods ended
Consolidated Statements of Operations |
|||||||
(unaudited - in thousands, except per share information) |
|||||||
For the Three Months Ended |
For the Years Ended |
||||||
2024 |
2023 |
2024 |
2023 |
||||
Revenue |
$ÌýÌýÌýÌýÌý 3,403,101 |
$ÌýÌýÌýÌýÌý 3,280,083 |
$ÌýÌýÌý 12,303,464 |
$ÌýÌýÌý 11,995,934 |
|||
Costs of revenue, excluding depreciation and amortization |
2,966,594 |
2,912,370 |
10,675,987 |
10,613,762 |
|||
Depreciation |
76,996 |
108,611 |
366,765 |
433,929 |
|||
Amortization of intangible assets |
38,184 |
42,981 |
139,853 |
169,233 |
|||
General and administrative expenses |
183,017 |
178,190 |
684,508 |
698,899 |
|||
Interest expense, net |
43,587 |
59,741 |
193,266 |
234,405 |
|||
Equity in earnings of unconsolidated affiliates, net |
(8,075) |
(7,262) |
(30,228) |
(30,697) |
|||
Loss on extinguishment of debt |
— |
— |
11,344 |
— |
|||
Other expense (income), net |
6,367 |
(14,562) |
11,006 |
(40,893) |
|||
Income (loss) before income taxes |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 96,431 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 15 |
$ÌýÌýÌýÌýÌýÌýÌýÌý 250,963 |
$ÌýÌýÌýÌýÌýÌýÌýÌý (82,704) |
|||
(Provision for) benefit from income taxes |
(11,730) |
1,177 |
(51,542) |
35,408 |
|||
Net income (loss) |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 84,702 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 1,192 |
$ÌýÌýÌýÌýÌýÌýÌýÌý 199,421 |
$ÌýÌýÌýÌýÌýÌýÌýÌý (47,296) |
|||
Net income attributable to non-controlling interests |
9,962 |
439 |
36,633 |
2,653 |
|||
Net income (loss) attributable to |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 74,740 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 753 |
$ÌýÌýÌýÌýÌýÌýÌýÌý 162,788 |
$ÌýÌýÌýÌýÌýÌýÌýÌý (49,949) |
|||
Earnings (loss) per share: |
|||||||
Basic earnings (loss) per share |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.96 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.01 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2.09 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (0.64) |
|||
Basic weighted average common shares outstanding |
78,185 |
77,879 |
78,049 |
77,535 |
|||
Diluted earnings (loss) per share |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.95 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.01 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2.06 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (0.64) |
|||
Diluted weighted average common shares outstanding |
79,053 |
78,288 |
78,880 |
77,535 |
Ìý
Consolidated Balance Sheets |
|||
(unaudited - in thousands) |
|||
|
|
||
Assets |
|||
Current assets |
$ÌýÌýÌýÌýÌý 3,652,530 |
$ÌýÌýÌýÌýÌý 3,974,253 |
|
Property and equipment, net |
1,548,916 |
1,651,462 |
|
Operating lease right-of-use assets |
396,151 |
418,685 |
|
|
2,203,077 |
2,126,366 |
|
Other intangible assets, net |
727,366 |
784,260 |
|
Other long-term assets |
447,235 |
418,485 |
|
Total assets |
$ÌýÌýÌýÌýÌý 8,975,275 |
$ÌýÌýÌýÌýÌý 9,373,511 |
|
Liabilities and equity |
|||
Current liabilities |
$ Ìý Ìý Ìý2,999,699 |
$ÌýÌýÌýÌýÌý 2,837,219 |
|
Long-term debt, including finance leases |
2,038,017 |
2,888,058 |
|
Long-term operating lease liabilities |
261,303 |
292,873 |
|
Deferred income taxes |
362,772 |
390,399 |
|
Other long-term liabilities |
326,141 |
243,701 |
|
Total liabilities |
$ÌýÌýÌýÌýÌý 5,987,932 |
$ÌýÌýÌýÌýÌý 6,652,250 |
|
Total equity |
$ÌýÌýÌýÌýÌý 2,987,343 |
$ÌýÌýÌýÌýÌý 2,721,261 |
|
Total liabilities and equity |
$ÌýÌýÌýÌýÌý 8,975,275 |
$ÌýÌýÌýÌýÌý 9,373,511 |
Ìý
Consolidated Statements of Cash Flows |
|||
(unaudited - in thousands) |
|||
For the Years Ended |
|||
2024 |
2023 |
||
Net cash provided by operating activities |
$ÌýÌýÌýÌýÌý 1,121,625 |
$ÌýÌýÌýÌýÌýÌýÌýÌý 687,277 |
|
Net cash used in investing activities |
(157,490) |
(178,061) |
|
Net cash used in financing activities |
(1,090,234) |
(350,998) |
|
Effect of currency translation on cash |
(3,559) |
751 |
|
Net (decrease) increase in cash and cash equivalents |
$ÌýÌýÌýÌýÌýÌý (129,658) |
$ÌýÌýÌýÌýÌýÌýÌýÌý 158,969 |
|
Cash and cash equivalents - beginning of period |
$ÌýÌýÌýÌýÌýÌýÌýÌý 529,561 |
$ÌýÌýÌýÌýÌýÌýÌýÌý 370,592 |
|
Cash and cash equivalents - end of period |
$ÌýÌýÌýÌýÌýÌýÌýÌý 399,903 |
$ÌýÌýÌýÌýÌýÌýÌýÌý 529,561 |
Ìý
Backlog by Reportable Segment (unaudited - in millions) |
|
|
|
||
Communications |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 6,010 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 5,855 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 5,627 |
||
Clean Energy and Infrastructure |
4,244 |
4,141 |
3,115 |
||
Power Delivery |
3,309 |
3,160 |
2,440 |
||
Pipeline Infrastructure |
735 |
702 |
1,225 |
||
Other |
— |
— |
— |
||
Estimated 18-month backlog |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 14,298 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 13,858 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 12,407 |
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) |
|||||||
For the Three Months Ended |
For the Years Ended |
||||||
Segment Information |
2024 |
2023 |
2024 |
2023 |
|||
Revenue by Reportable Segment |
|||||||
Communications |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 975.3 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 759.9 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 3,460.0 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 3,259.5 |
|||
Clean Energy and Infrastructure |
1,257.8 |
1,067.4 |
4,092.1 |
3,962.0 |
|||
Power Delivery |
762.1 |
658.0 |
2,682.1 |
2,735.1 |
|||
Pipeline Infrastructure |
429.5 |
802.2 |
2,133.6 |
2,072.8 |
|||
Other |
— |
— |
— |
— |
|||
Eliminations |
(21.6) |
(7.4) |
(64.3) |
(33.5) |
|||
Consolidated revenue |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 3,403.1 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 3,280.1 |
$ÌýÌýÌýÌýÌýÌýÌý 12,303.5 |
$ÌýÌýÌýÌýÌýÌýÌý 11,995.9 |
Ìý
For the Three Months Ended |
For the Years Ended |
||||||||||||||
Adjusted EBITDA and EBITDA Margin by Segment |
2024 |
2023 |
2024 |
2023 |
|||||||||||
EBITDA |
$ÌýÌýÌý 255.2 |
7.5Ìý% |
$ÌýÌýÌý 211.3 |
6.4Ìý% |
$ÌýÌýÌý 950.8 |
7.7Ìý% |
$ÌýÌýÌý 754.9 |
6.3Ìý% |
|||||||
Non-cash stock-based compensation expense (a) |
8.6 |
0.3Ìý% |
9.0 |
0.3Ìý% |
32.7 |
0.3Ìý% |
33.3 |
0.3Ìý% |
|||||||
Loss on extinguishment of debt (a) |
— |
—Ìý% |
— |
—Ìý% |
11.3 |
0.1Ìý% |
— |
—Ìý% |
|||||||
Changes in fair value of acquisition-related contingent items (a) |
7.1 |
0.2Ìý% |
(4.8) |
(0.1)Ìý% |
10.7 |
0.1Ìý% |
(13.9) |
(0.1)Ìý% |
|||||||
Acquisition and integration costs (b) |
— |
—Ìý% |
11.0 |
0.3Ìý% |
— |
—Ìý% |
71.9 |
0.6Ìý% |
|||||||
Losses on fair value of investment (a) |
— |
—Ìý% |
— |
—Ìý% |
— |
—Ìý% |
0.2 |
0.0Ìý% |
|||||||
Adjusted EBITDA |
$ÌýÌýÌý 270.9 |
8.0Ìý% |
$ÌýÌýÌý 226.5 |
6.9Ìý% |
|
8.2Ìý% |
$ÌýÌýÌý 846.4 |
7.1Ìý% |
|||||||
Segment: |
|||||||||||||||
Communications |
$ÌýÌýÌýÌýÌý 96.5 |
9.9Ìý% |
$ÌýÌýÌýÌýÌý 57.7 |
7.6Ìý% |
$ÌýÌýÌý 333.7 |
9.6Ìý% |
$ÌýÌýÌý 291.7 |
8.9Ìý% |
|||||||
Clean Energy and Infrastructure |
104.3 |
8.3Ìý% |
51.7 |
4.8Ìý% |
257.0 |
6.3Ìý% |
169.5 |
4.3Ìý% |
|||||||
Power Delivery |
54.4 |
7.1Ìý% |
52.8 |
8.0Ìý% |
187.7 |
7.0Ìý% |
216.3 |
7.9Ìý% |
|||||||
Pipeline Infrastructure |
58.5 |
13.6Ìý% |
95.5 |
11.9Ìý% |
389.4 |
18.3Ìý% |
284.4 |
13.7Ìý% |
|||||||
Other |
9.0 |
NM |
6.8 |
NM |
26.2 |
NM |
25.0 |
NM |
|||||||
Segment Total |
$ÌýÌýÌý 322.7 |
9.5Ìý% |
$ÌýÌýÌý 264.5 |
8.1Ìý% |
|
9.7Ìý% |
$ÌýÌýÌý 986.9 |
8.2Ìý% |
|||||||
Corporate |
(51.8) |
— |
(38.0) |
— |
(188.5) |
— |
(140.5) |
— |
|||||||
Adjusted EBITDA |
$ÌýÌýÌý 270.9 |
8.0Ìý% |
$ÌýÌýÌý 226.5 |
6.9Ìý% |
|
8.2Ìý% |
$ÌýÌýÌý 846.4 |
7.1Ìý% |
NM - Percentage is not meaningful |
|
(a) |
Non-cash stock-based compensation expense, loss on extinguishment of debt, changes in fair value of acquisition-related contingent items, losses on the fair value of an investment are included within Corporate EBITDA. |
(b) |
For the year ended |
Ìý
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures |
|||||||||||||||
(unaudited - in millions, except for percentages and per share information) |
|||||||||||||||
For the Three Months Ended |
For the Years Ended |
||||||||||||||
EBITDA and Adjusted EBITDA Reconciliation |
2024 |
2023 |
2024 |
2023 |
|||||||||||
Net income (loss) |
$ÌýÌýÌýÌý 84.7 |
2.5Ìý% |
$ÌýÌýÌýÌýÌýÌý 1.2 |
0.0Ìý% |
$ÌýÌý 199.4 |
1.6Ìý% |
$ÌýÌý (47.3) |
(0.4)Ìý% |
|||||||
Interest expense, net |
43.6 |
1.3Ìý% |
59.7 |
1.8Ìý% |
193.3 |
1.6Ìý% |
234.4 |
2.0Ìý% |
|||||||
Provision for (benefit from) income taxes |
11.7 |
0.3Ìý% |
(1.2) |
(0.0)Ìý% |
51.5 |
0.4Ìý% |
(35.4) |
(0.3)Ìý% |
|||||||
Depreciation |
77.0 |
2.3Ìý% |
108.6 |
3.3Ìý% |
366.8 |
3.0Ìý% |
433.9 |
3.6Ìý% |
|||||||
Amortization of intangible assets |
38.2 |
1.1Ìý% |
43.0 |
1.3Ìý% |
139.9 |
1.1Ìý% |
169.2 |
1.4Ìý% |
|||||||
EBITDA |
$ÌýÌý 255.2 |
7.5Ìý% |
$ÌýÌý 211.3 |
6.4Ìý% |
$ÌýÌý 950.8 |
7.7Ìý% |
$ÌýÌý 754.9 |
6.3Ìý% |
|||||||
Non-cash stock-based compensation expense |
8.6 |
0.3Ìý% |
9.0 |
0.3Ìý% |
32.7 |
0.3Ìý% |
33.3 |
0.3Ìý% |
|||||||
Loss on extinguishment of debt |
— |
—Ìý% |
— |
—Ìý% |
11.3 |
0.1Ìý% |
— |
—Ìý% |
|||||||
Changes in fair value of acquisition-related contingent items |
7.1 |
0.2Ìý% |
(4.8) |
(0.1)Ìý% |
10.7 |
0.1Ìý% |
(13.9) |
(0.1)Ìý% |
|||||||
Acquisition and integration costs |
— |
—Ìý% |
11.0 |
0.3Ìý% |
— |
—Ìý% |
71.9 |
0.6Ìý% |
|||||||
Losses on fair value of investment |
— |
—Ìý% |
— |
—Ìý% |
— |
—Ìý% |
0.2 |
0.0Ìý% |
|||||||
Adjusted EBITDA |
$ÌýÌý 270.9 |
8.0Ìý% |
$ÌýÌý 226.5 |
6.9Ìý% |
$Ìý 1,005.6 |
8.2Ìý% |
$ÌýÌý 846.4 |
7.1Ìý% |
Ìý
For the Three Months Ended |
For the Years Ended |
||||||
Adjusted Net Income Reconciliation |
2024 |
2023 |
2024 |
2023 |
|||
Net income (loss) |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 84.7 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 1.2 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 199.4 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (47.3) |
|||
Adjustments: |
|||||||
Non-cash stock-based compensation expense |
8.6 |
9.0 |
32.7 |
33.3 |
|||
Amortization of intangible assets |
38.2 |
43.0 |
139.9 |
169.2 |
|||
Loss on extinguishment of debt |
— |
— |
11.3 |
— |
|||
Changes in fair value of acquisition-related contingent items |
7.1 |
(4.8) |
10.7 |
(13.9) |
|||
Acquisition and integration costs |
— |
11.0 |
— |
71.9 |
|||
Losses on fair value of investment |
— |
— |
— |
0.2 |
|||
Total adjustments, pre-tax |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 53.9 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 58.2 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 194.6 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 260.8 |
|||
ÌýÌý Income tax effect of adjustments (a) |
(13.7) |
(16.0) |
(44.8) |
(74.0) |
|||
ÌýÌý Statutory and other tax rate effects (b) |
(0.9) |
4.6 |
(0.9) |
4.6 |
|||
Adjusted net income |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 124.0 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 48.0 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 348.3 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 144.1 |
|||
Net income attributable to non-controlling interests |
10.0 |
0.4 |
36.6 |
2.7 |
|||
Adjusted net income attributable to |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 114.0 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 47.6 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 311.7 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 141.4 |
(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.Ìý 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 years ended |
Ìý
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures |
|||||||
(unaudited - in millions, except for percentages and per share information) |
|||||||
For the Three Months Ended |
For the Years Ended |
||||||
Adjusted Diluted Earnings per Share Reconciliation |
2024 |
2023 |
2024 |
2023 |
|||
Diluted earnings (loss) per share |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.95 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.01 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2.06 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (0.64) |
|||
Adjustments: |
|||||||
Non-cash stock-based compensation expense |
0.11 |
0.11 |
0.41 |
0.43 |
|||
Amortization of intangible assets |
0.48 |
0.55 |
1.77 |
2.16 |
|||
Loss on extinguishment of debt |
— |
— |
0.14 |
— |
|||
Changes in fair value of acquisition-related contingent items |
0.09 |
(0.06) |
0.14 |
(0.18) |
|||
Acquisition and integration costs |
— |
0.14 |
— |
0.92 |
|||
Losses on fair value of investment |
— |
— |
— |
0.00 |
|||
Total adjustments, pre-tax |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.68 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.74 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2.47 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 3.33 |
|||
ÌýÌý Income tax effect of adjustments (a) |
(0.17) |
(0.20) |
(0.57) |
(0.94) |
|||
ÌýÌý Statutory and other tax rate effects (b) |
(0.01) |
0.06 |
(0.01) |
0.06 |
|||
Adjusted diluted earnings per share |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 1.44 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.61 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 3.95 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 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 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 years ended |
Ìý
Calculation of Net Debt |
|
|
|
Current portion of long-term debt, including finance leases |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 186.1 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 177.2 |
|
Long-term debt, including finance leases |
2,038.0 |
2,888.1 |
|
Total Debt |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 2,224.1 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 3,065.3 |
|
Less: cash and cash equivalents |
(399.9) |
(529.6) |
|
Net Debt |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 1,824.2 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 2,535.7 |
Ìý
EBITDA and Adjusted EBITDA Reconciliation |
Guidance for the Year Ended December 31, |
For the Year |
For the Year |
||||||||
Net income (loss) |
$ÌýÌýÌýÌýÌýÌýÌýÌý 327 – 366ÌýÌý |
ÌýÌýÌýÌýÌý 2.4 – 2.7 % |
$ÌýÌýÌý 199.4 |
1.6Ìý% |
$ÌýÌýÌý (47.3) |
(0.4)Ìý% |
|||||
Interest expense, net |
170 |
1.3Ìý% |
193.3 |
1.6Ìý% |
234.4 |
2.0Ìý% |
|||||
Provision for (benefit from) income taxes |
Ìý 98 – 109Ìý Ìý |
ÌýÌýÌýÌýÌý 0.7 – 0.8 % |
51.5 |
0.4Ìý% |
(35.4) |
(0.3)Ìý% |
|||||
Depreciation |
340 |
2.5Ìý% |
366.8 |
3.0Ìý% |
433.9 |
3.6Ìý% |
|||||
Amortization of intangible assets |
131 |
1.0Ìý% |
139.9 |
1.1Ìý% |
169.2 |
1.4Ìý% |
|||||
EBITDA |
$ÌýÌý 1,066 – 1,115 |
7.9 – 8.3 % |
$ÌýÌýÌý 950.8 |
7.7Ìý% |
$ÌýÌýÌý 754.9 |
6.3Ìý% |
|||||
Non-cash stock-based compensation expense |
34 |
0.3Ìý% |
32.7 |
0.3Ìý% |
33.3 |
0.3Ìý% |
|||||
Loss on extinguishment of debt |
— |
—Ìý% |
11.3 |
0.1Ìý% |
— |
—Ìý% |
|||||
Changes in fair value of acquisition-related contingent items |
(0) |
(0.0)Ìý% |
10.7 |
0.1Ìý% |
(13.9) |
(0.1)Ìý% |
|||||
Acquisition and integration costs |
— |
—Ìý% |
— |
—Ìý% |
71.9 |
0.6Ìý% |
|||||
Losses on fair value of investment |
— |
—Ìý% |
— |
—Ìý% |
0.2 |
0.0Ìý% |
|||||
Adjusted EBITDA |
$Ìý Ìý 1,100 –1,150 |
8.2 – 8.5 % |
|
8.2Ìý% |
$ÌýÌýÌý 846.4 |
7.1Ìý% |
Ìý
Supplemental Disclosures and Reconciliation of Non-GAAP Disclosures |
|||||
(unaudited - in millions, except for percentages and per share information) |
|||||
Adjusted Net Income Reconciliation |
Guidance for the |
For the Year |
For the Year |
||
Net income (loss) |
Ìý$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 327 – 366 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 199.4 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (47.3) |
||
Adjustments: |
|||||
Non-cash stock-based compensation expense |
34 |
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 |
(0) |
10.7 |
(13.9) |
||
Acquisition and integration costs |
— |
— |
71.9 |
||
Losses on fair value of investment |
— |
— |
0.2 |
||
Total adjustments, pre-tax |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý ÌýÌýÌýÌýÌýÌýÌýÌýÌý165 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 194.6 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 260.8 |
||
Income tax effect of adjustments (a) |
(38) |
(44.8) |
(74.0) |
||
Statutory and other tax rate effects (b) |
— |
(0.9) |
4.6 |
||
Adjusted net income |
Ìý$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 454 – 493 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 348.3 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 144.1 |
||
Net income attributable to non-controlling interests |
30 |
36.6 |
2.7 |
||
Adjusted net income attributable to |
Ìý$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý Ìý424 – 463 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 311.7 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 141.4 |
Ìý
Adjusted Diluted Earnings per Share Reconciliation |
Guidance for |
For the Year |
For the Year |
||
Diluted earnings (loss) per share |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌý 3.75 – 4.24 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2.06 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (0.64) |
||
Adjustments: |
|||||
Non-cash stock-based compensation expense |
0.43 |
0.41 |
0.43 |
||
Amortization of intangible assets |
1.65 |
1.77 |
2.16 |
||
Loss on extinguishment of debt |
— |
0.14 |
— |
||
Changes in fair value of acquisition-related contingent items |
(0.00) |
0.14 |
(0.18) |
||
Acquisition and integration costs |
— |
— |
0.92 |
||
Losses on fair value of investment |
— |
— |
0.00 |
||
Total adjustments, pre-tax |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý ÌýÌýÌýÌý 2.08 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 2.47 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 3.33 |
||
Income tax effect of adjustments (a) |
(0.48) |
(0.57) |
(0.94) |
||
Statutory and other tax rate effects (b) |
— |
(0.01) |
0.06 |
||
Adjusted diluted earnings per share |
$ÌýÌýÌýÌýÌýÌýÌýÌý 5.35 – 5.84 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 3.95 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 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 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 years ended |
Ìý
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 |
For the ThreeÌýMonthsÌýEnded |
|||||
Net loss |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (1) |
(0.0)Ìý% |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (34.5) |
(1.3)Ìý% |
|||
Interest expense, net |
43 |
1.6Ìý% |
52.1 |
1.9Ìý% |
|||
Benefit from income taxes |
(0) |
(0.0)Ìý% |
(11.1) |
(0.4)Ìý% |
|||
Depreciation |
79 |
2.9Ìý% |
107.4 |
4.0Ìý% |
|||
Amortization of intangible assets |
33 |
1.2Ìý% |
33.7 |
1.3Ìý% |
|||
EBITDA |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 152 |
5.6Ìý% |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 147.6 |
5.5Ìý% |
|||
Non-cash stock-based compensation expense |
8 |
0.3Ìý% |
9.7 |
0.4Ìý% |
|||
Changes in fair value of acquisition-related contingent items |
(0) |
(0.0)Ìý% |
(4.6) |
(0.2)Ìý% |
|||
Adjusted EBITDA |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 160 |
5.9Ìý% |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 152.8 |
5.7Ìý% |
Ìý
Adjusted Net Income (Loss) Reconciliation |
Guidance for |
For the Three |
|
Net loss |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (1) |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (34.5) |
|
Adjustments: |
|||
Non-cash stock-based compensation expense |
8 |
9.7 |
|
Amortization of intangible assets |
33 |
33.7 |
|
Changes in fair value of acquisition-related contingent items |
(0) |
(4.6) |
|
Total adjustments, pre-tax |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 40 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 38.8 |
|
Income tax effect of adjustments (a) |
(9) |
(11.1) |
|
Adjusted net income (loss) |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 30 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (6.7) |
|
Net income attributable to non-controlling interests |
2 |
6.7 |
|
Adjusted net income (loss) attributable to |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 27 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (13.4) |
Ìý
Adjusted Diluted Earnings (Loss) per Share Reconciliation |
Guidance for |
For the Three |
|
Diluted loss per share |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (0.05) |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (0.53) |
|
Adjustments: |
|||
Non-cash stock-based compensation expense |
0.10 |
0.12 |
|
Amortization of intangible assets |
0.41 |
0.43 |
|
Changes in fair value of acquisition-related contingent items |
(0.00) |
(0.06) |
|
Total adjustments, pre-tax |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.51 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.50 |
|
Income tax effect of adjustments (a) |
(0.12) |
(0.14) |
|
Adjusted diluted earnings (loss) per share |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý 0.34 |
$ÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌýÌý (0.17) |
(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. |
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 original content:
SOURCE
J. Marc Lewis, Vice President-Investor Relations, 305-406-1815, marc.lewis@mastec.com