For the year ended
2011 adjusted EBITDA was
Included in our 2011 GAAP results are two items that should be highlighted to arrive at our adjusted results. First, as previously disclosed in the second quarter of 2011, the Company recorded a non-cash remeasurement gain related to
Revenue for the quarter ended
The Company continues to show strong order bookings. MasTec's 18-month backlog increased 38% to
Today, the Company is issuing both first quarter and annual 2012 guidance. The Company currently projects 2012 revenue of approximately
For the first quarter of 2012, the Company expects revenue of approximately
The following tables set forth the financial results for the periods ended
Condensed Consolidated Statements of Operations (In thousands, except per share amounts) |
||||||||
Year Ended December 31, |
Three Months Ended |
|||||||
2011 |
2010 |
2011 |
2010 |
|||||
Revenue |
$ 3,008,977 |
$ 2,308,031 |
$ 774,231 |
$ 730,740 |
||||
Costs of revenue, excluding depreciation & amortization |
2,606,091 |
1,938,882 |
689,393 |
604,107 |
||||
Depreciation and amortization |
75,228 |
57,966 |
21,676 |
14,783 |
||||
General and administrative expenses |
148,432 |
126,658 |
38,954 |
37,156 |
||||
Interest expense, net |
34,423 |
29,105 |
9,307 |
7,206 |
||||
Gain on remeasurement of equity interest of acquiree |
(29,041) |
- |
- |
- |
||||
Other (income) expense, net |
(183) |
1,420 |
(87) |
1,357 |
||||
Income before provision for income taxes |
174,027 |
154,000 |
14,988 |
66,131 |
||||
Provision for income taxes |
(68,055) |
(63,613) |
(6,428) |
(27,701) |
||||
Net Income |
105,972 |
90,387 |
8,560 |
38,430 |
||||
Net (loss) income attributable to non-controlling interests |
(29) |
(141) |
1 |
(81) |
||||
Net income attributable to MasTec |
$ 106,001 |
$ 90,528 |
$ 8,559 |
$ 38,511 |
||||
Basic net income per share attributable to MasTec |
$ 1.29 |
$ 1.19 |
$ 0.10 |
$ 0.50 |
||||
Basic weighted average common shares outstanding |
82,182 |
76,132 |
82,777 |
76,292 |
||||
Diluted net income per share attributable to MasTec |
$ 1.23 |
$ 1.05 |
$ 0.10 |
$ 0.44 |
||||
Diluted weighted average common shares outstanding |
86,718 |
90,913 |
86,008 |
91,259 |
||||
Condensed Consolidated Balance Sheets (In thousands) |
|||||
December 31, |
|||||
2011 |
2010 |
||||
Assets |
|||||
Current assets |
$ 822,510 |
$ 721,674 |
|||
Property and equipment, net |
266,583 |
180,786 |
|||
Goodwill and other intangibles, net |
925,796 |
691,559 |
|||
Securities available for sale |
13,565 |
18,997 |
|||
Other assets |
52,691 |
42,812 |
|||
Total assets |
$ 2,081,145 |
$ 1,655,828 |
|||
Liabilities and Shareholders' Equity |
|||||
Current liabilities |
$ 580,247 |
$ 486,544 |
|||
Deferred tax liabilities, net |
122,614 |
62,487 |
|||
Long-term debt |
460,725 |
394,151 |
|||
Other liabilities |
106,352 |
59,484 |
|||
Shareholders' equity |
811,207 |
653,162 |
|||
Total liabilities and shareholders' equity |
$ 2,081,145 |
$ 1,655,828 |
|||
Condensed Consolidated Statements of Cash Flows (In thousands) |
|||||
Years Ended December 31, |
|||||
2011 |
2010 |
||||
Net cash provided by operating activities |
$ 5,826 |
$ 218,029 |
|||
Net cash used in investing activities |
(146,562) |
(104,280) |
|||
Net cash used in financing activities |
(16,789) |
(24,741) |
|||
Net (decrease) increase in cash and cash equivalents |
(157,525) |
89,008 |
|||
Net effect of currency translation on cash |
201 |
75 |
|||
Cash and cash equivalents-beginning of period |
177,604 |
88,521 |
|||
Cash and cash equivalents-end of period |
$ 20,280 |
$ 177,604 |
|||
Reconciliation of Non-GAAP Disclosures-Unaudited (In millions, except for percentages and per share amounts) |
|||||||
Adjusted EBITDA Reconciliation |
Year Ended |
Year Ended |
|||||
December 31, 2011 |
December 31, 2010 |
||||||
Total |
Percent of |
Total |
Percent of |
||||
GAAP Net Income |
$106.0 |
3.5% |
$90.4 |
3.9% |
|||
Interest expense, net |
34.4 |
1.1% |
29.1 |
1.3% |
|||
Provision for income taxes |
68.1 |
2.3% |
63.6 |
2.8% |
|||
Depreciation and amortization |
75.2 |
2.5% |
58.0 |
2.5% |
|||
EBITDA |
$283.7 |
9.4% |
$241.1 |
10.4% |
|||
Gain from remeasurement of equity interest in acquiree |
(29.0) |
(1.0%) |
- |
- |
|||
Multi-employer pension plan withdrawal charge |
6.4 |
0.2% |
- |
- |
|||
Adjusted EBITDA |
$261.1 |
8.7% |
$241.1 |
10.4% |
|||
Adjusted Net Income and Earnings per Share Reconciliation |
Year Ended |
||||
December 31, |
|||||
2011 |
2010 |
||||
GAAP Net income |
$106.0 |
$90.4 |
|||
Gain from remeasurement of equity interest in acquiree, net of tax |
(17.7) |
- |
|||
Multi-employer pension plan withdrawal charge, net of tax |
3.9 |
- |
|||
Adjusted Net Income |
$92.2 |
$90.4 |
|||
GAAP Diluted net income per share attributable to MasTec |
$1.23 |
$1.05 |
|||
Gain from remeasurement of equity interest in acquiree |
(0.20) |
- |
|||
Multi-employer pension plan withdrawal charge |
0.05 |
- |
|||
Adjusted Diluted Net Income per share attributable to MasTec |
$1.07 |
$1.05 |
|||
Adjusted EBITDA Reconciliation |
Three Months Ended |
Three Months Ended |
|||||
December 31, 2011 |
December 31, 2010 |
||||||
Total |
Percent of |
Total |
Percent of |
||||
GAAP Net income |
$8.6 |
1.1% |
$38.4 |
5.3% |
|||
Interest expense, net |
9.3 |
1.2% |
7.2 |
1.0% |
|||
Provision for income taxes |
6.4 |
0.8% |
27.7 |
3.8% |
|||
Depreciation and amortization |
21.7 |
2.8% |
14.8 |
2.0% |
|||
EBITDA |
$46.0 |
5.9% |
$88.1 |
12.1% |
|||
Multi-employer pension plan withdrawal charge |
6.4 |
0.8% |
- |
- |
|||
Adjusted EBITDA |
$52.4 |
6.8% |
$88.1 |
12.1% |
|||
Adjusted Net Income and EPS Reconciliation |
Three Months Ended |
|||
2011 |
2010 |
|||
GAAP Net income |
$8.6 |
$38.4 |
||
Multi-employer pension plan withdrawal charge, net of tax |
3.9 |
- |
||
Adjusted Net Income |
$12.5 |
$38.4 |
||
GAAP Diluted net income per share attributable to MasTec |
$0.10 |
$0.44 |
||
Multi-employer pension plan withdrawal charge |
0.05 |
- |
||
Adjusted Diluted Net Income per share attributable to MasTec |
$0.15 |
$0.44 |
||
Adjusted EBITDA Reconciliation |
Years Ended |
|||
2012 Est. |
2011 |
2010 |
||
GAAP Net income |
$122.0 |
$106.0 |
$90.4 |
|
Interest expense, net |
39.0 |
34.4 |
29.1 |
|
Provision for income taxes |
80.0 |
68.1 |
63.6 |
|
Depreciation |
72.0 |
61.2 |
45.0 |
|
Amortization |
12.0 |
14.0 |
13.0 |
|
EBITDA |
$325.0 |
$283.7 |
$241.1 |
|
EBITDA margin |
10.0% |
9.4% |
10.4% |
|
Gain from remeasurement of equity interest in acquiree |
- |
(29.0) |
- |
|
Multi-employer pension plan withdrawal charge |
- |
6.4 |
- |
|
Adjusted EBITDA |
$325.0 |
$261.1 |
$241.1 |
|
Adjusted EBITDA margin |
10.0% |
8.7% |
10.4% |
|
EBITDA Reconciliation |
Three Months Ended March 31, |
||||
2012E |
2011 |
2010 |
|||
GAAP Net Income |
$12.3-14.1 |
$21.1 |
$ 7.4 |
||
Interest expense, net |
9.3 |
7.9 |
7.4 |
||
Provision for income taxes |
8.1-9.3 |
13.5 |
5.1 |
||
Depreciation |
17.5 |
13.2 |
11.1 |
||
Amortization |
2.8 |
1.9 |
3.1 |
||
EBITDA |
$50.0-53.0 |
$57.6 |
$34.0 |
||
EBITDA margin |
6.9-7.3% |
9.3% |
7.6% |
||
Tables may contain differences due to rounding.
The Company's senior management will hold a conference call to discuss these results on
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act. These statements are based on management's current expectations and are subject to a number of risks, uncertainties, and assumptions, including further or continued economic downturns, reduced capital expenditures, reduced financing availability, customer consolidation and technological and regulatory changes in the industries we serve; market conditions, technical and regulatory changes that affect us or our customers' industries; our ability to accurately estimate the costs associated with our fixed-price and other contracts and performance on such projects; our ability to replace non-recurring projects with new projects; our ability to retain qualified personnel and key management, including from acquired businesses, enforce any noncompetition agreements, integrate acquired businesses within the expected timeframes and achieve the revenue, cost savings and earnings levels from such acquisitions at or above the levels projected; the impact of the American Recovery and Reinvestment Act of 2009 and any similar local or state regulations affecting renewable energy, electrical transmission, broadband and related projects and expenditures; the effect of state and federal regulatory initiatives, including costs of compliance with existing and future environmental requirements; our ability to attract and retain qualified managers and skilled employees; trends in oil and natural gas prices; increases in fuel, maintenance, materials, labor and other costs; fluctuations in foreign currencies; the timing and extent of fluctuations in geographic, weather, equipment and operational factors affecting the industries in which we operate; any material changes in estimates for legal costs or case settlements or adverse determinations on any claim, lawsuit or proceeding; the highly competitive nature of our industry; our dependence on a limited number of customers; the ability of our customers, including our largest customers, to terminate or reduce the amount of work, or in some cases prices paid for services on short or no notice under our contracts; the impact of any unionized workforce on our operations, including labor availability and relations; liabilities associated with multiemployer union pension plans, including underfunding and withdrawal liabilities, for our operations that employ unionized workers; any liquidity issues related to our securities held for sale; the adequacy of our insurance, legal and other reserves and allowances for doubtful accounts; any exposure related to our divested state
SOURCE
J. Marc Lewis, Vice President-Investor Relations, +1-305-406-1815, +1-305-406-1886 fax, marc.lewis@mastec.com