First quarter 2015 adjusted net income from continuing operations, a non-GAAP measure, was
Adjusted net income from continuing operations, continuing operations adjusted diluted earnings per share and continuing operations adjusted EBITDA, all non-GAAP measures, exclude the impact of discontinued operations, WesTower acquisition integration costs, Audit Committee investigation related costs, project losses related to a non-controlled joint venture and non-cash stock based compensation. Reconciliations of these and other non-GAAP measures to GAAP-reported measures are attached.
During the first quarter of 2015, the Company repurchased approximately 4.7 million shares of its common stock in the open market at a cost of approximately
As previously disclosed, the independent accounting investigation by the Audit Committee of the Company's Board of Directors (the "Investigation") has delayed the filing of
The Company is updating full year 2015 guidance and providing second quarter 2015 guidance. The Company currently estimates fiscal year 2015 revenue of approximately
Additionally, for the second quarter of 2015, the Company expects revenue of approximately
Management will hold a conference call to discuss these results on
Summary financial statements for the quarters are as follows:
Preliminary Condensed Unaudited Consolidated Statements of Operations |
||||
(In thousands, except per share amounts) |
||||
For the Three Months Ended March 31, |
||||
2015 |
2014 |
|||
Revenue |
$ |
1,002,421 |
$ |
964,029 |
Costs of revenue, excluding depreciation and amortization |
886,414 |
841,054 |
||
Depreciation and amortization |
42,598 |
33,494 |
||
General and administrative expenses |
74,030 |
53,327 |
||
Interest expense, net |
10,973 |
12,003 |
||
Other income, net |
(8) |
(1,955) |
||
(Loss) income from continuing operations before income taxes |
$ |
(11,586) |
$ |
26,106 |
Benefit from (provision for) income taxes |
4,699 |
(9,916) |
||
Net (loss) income from continuing operations |
$ |
(6,887) |
$ |
16,190 |
Discontinued operations: |
||||
Net loss from discontinued operations |
$ |
- |
$ |
(122) |
Net (loss) income |
$ |
(6,887) |
$ |
16,068 |
Net (loss) income attributable to non-controlling interests |
(125) |
45 |
||
Net (loss) income attributable to MasTec, Inc. |
$ |
(6,762) |
$ |
16,023 |
Earnings per share: |
||||
Basic (loss) earnings per share: |
||||
Continuing operations |
$ |
(0.08) |
$ |
0.21 |
Discontinued operations |
- |
(0.00) |
||
Total basic (loss) earnings per share |
$ |
(0.08) |
$ |
0.21 |
Basic weighted average common shares outstanding |
82,397 |
77,345 |
||
Diluted (loss) earnings per share: |
||||
Continuing operations |
$ |
(0.08) |
$ |
0.19 |
Discontinued operations |
- |
(0.00) |
||
Total diluted (loss) earnings per share |
$ |
(0.08) |
$ |
0.19 |
Diluted weighted average common shares outstanding |
82,397 |
86,622 |
Preliminary Condensed Unaudited Consolidated Balance Sheets |
||||
(In thousands) |
||||
March 31, 2015 |
December 31, 2014 |
|||
Assets |
||||
Current assets |
$ |
1,386,493 |
$ |
1,551,901 |
Property and equipment, net |
604,593 |
620,306 |
||
Goodwill and other intangibles, net |
1,288,657 |
1,313,330 |
||
Other long-term assets |
78,298 |
76,271 |
||
Total assets |
$ |
3,358,041 |
$ |
3,561,808 |
Liabilities and Equity |
||||
Current liabilities, including discontinued operations |
$ |
883,446 |
$ |
976,106 |
Acquisition-related contingent consideration, net of current portion |
99,516 |
103,515 |
||
Long-term debt |
1,078,019 |
1,061,159 |
||
Long-term deferred tax liabilities, net |
192,755 |
204,816 |
||
Other long-term liabilities |
71,595 |
68,407 |
||
Equity |
1,032,710 |
1,147,805 |
||
Total liabilities and equity |
$ |
3,358,041 |
$ |
3,561,808 |
Preliminary Condensed Unaudited Consolidated Statements of Cash Flows |
||||
(In thousands) |
||||
For the Three Months Ended March 31, |
||||
2015 |
2014 |
|||
Net cash provided by (used in) operating activities |
$ |
117,257 |
$ |
(20,394) |
Net cash used in investing activities |
(48,622) |
(57,110) |
||
Net cash (used in) provided by financing activities |
(62,830) |
64,314 |
||
Net effect of currency translation on cash |
(1,173) |
(476) |
||
Net increase (decrease) in cash and cash equivalents |
4,632 |
(13,666) |
||
Cash and cash equivalents - beginning of period |
24,059 |
22,927 |
||
Cash and cash equivalents - end of period |
$ |
28,691 |
$ |
9,261 |
Preliminary Reconciliation of Non-GAAP Disclosures and Supplemental Disclosures - Unaudited |
||||
(In millions, except for percentages and per share amounts) |
||||
For the Three Months Ended March 31, |
||||
Segment Information |
2015 |
2014 |
||
Revenue by Reportable Segment |
||||
Communications |
$ |
469.4 |
$ |
447.1 |
Oil and Gas |
327.5 |
379.8 |
||
Electrical Transmission |
114.9 |
80.1 |
||
Power Generation and Industrial |
84.3 |
54.2 |
||
Other |
6.6 |
2.8 |
||
Eliminations |
(0.3) |
0.0 |
||
Consolidated revenue |
$ |
1,002.4 |
$ |
964.0 |
For the Three Months Ended March 31, |
||||
EBITDA by Reportable Segment – Continuing Operations |
2015 |
2014 |
||
Communications (a) |
$ |
51.2 |
$ |
43.4 |
Oil and Gas |
22.3 |
34.9 |
||
Electrical Transmission |
(3.6) |
3.5 |
||
Power Generation and Industrial |
(8.9) |
0.5 |
||
Other (b) |
(5.1) |
0.2 |
||
Corporate (c) |
(13.9) |
(10.9) |
||
EBITDA – continuing operations |
$ |
42.0 |
$ |
71.6 |
Non-cash stock-based compensation expense |
3.6 |
3.3 |
||
Acquisition integration costs |
8.8 |
- |
||
Audit Committee investigation related costs |
3.0 |
- |
||
Losses on non-controlled joint venture |
5.5 |
- |
||
Adjusted EBITDA – continuing operations |
$ |
62.9 |
$ |
74.9 |
For the Three Months Ended March 31, |
||||
EBITDA Margin by Reportable Segment – Continuing Operations |
2015 |
2014 |
||
Communications (a) |
10.9% |
9.7% |
||
Oil and Gas |
6.8% |
9.2% |
||
Electrical Transmission |
(3.1)% |
4.4% |
||
Power Generation and Industrial |
(10.5)% |
0.9% |
||
Other (b) |
(77.8)% |
5.8% |
||
Corporate |
NA |
NA |
||
EBITDA margin – continuing operations |
4.2% |
7.4% |
||
Non-cash stock-based compensation expense |
0.4% |
0.3% |
||
Acquisition integration costs |
0.9% |
- |
||
Audit Committee investigation related costs |
0.3% |
- |
||
Losses on non-controlled joint venture |
0.5% |
- |
||
Adjusted EBITDA margin – continuing operations |
6.3% |
7.8% |
||
(a) |
Included in EBITDA for the Communications segment for the first quarter of 2015 is the impact of $8.8 million in the acquisition integration costs related to WesTower. |
||||
(b) |
Included in EBITDA for the Other segment for the first quarter of 2015 is the impact of a $5.5 million loss on a non-controlled joint venture. |
||||
(c) |
Included in EBITDA for the Corporate segment for the first quarter of 2015 is the impact of $3.0 million of Audit Committee investigation costs. Non-cash stock based compensation is also included in the Corporate segment for the first quarter of 2015 and 2014. |
Preliminary Reconciliation of Non-GAAP Disclosures and Supplemental Disclosures - Unaudited |
||||||||
(In millions, except for percentages and per share amounts) |
||||||||
For the Three Months Ended |
For the Three Months Ended |
|||||||
Total |
Percent of Revenue |
Total |
Percent of Revenue |
|||||
EBITDA and Adjusted EBITDA Reconciliation – |
||||||||
Net (loss) income from continuing operations |
$ |
(6.9) |
(0.7)% |
$ |
16.2 |
1.7% |
||
Interest expense, net |
11.0 |
1.1% |
12.0 |
1.2% |
||||
(Benefit from) provision for income taxes |
(4.7) |
(0.5)% |
9.9 |
1.0% |
||||
Depreciation and amortization |
42.6 |
4.2% |
33.5 |
3.5% |
||||
EBITDA - continuing operations |
$ |
42.0 |
4.2% |
$ |
71.6 |
7.4% |
||
Non-cash stock-based compensation expense |
3.6 |
0.4% |
3.3 |
0.3% |
||||
Acquisition integration costs |
8.8 |
0.9% |
- |
- |
||||
Audit Committee investigation related costs |
3.0 |
0.3% |
- |
- |
||||
Losses on non-controlled joint venture |
5.5 |
0.5% |
- |
- |
||||
Adjusted EBITDA - continuing operations |
$ |
62.9 |
6.3% |
$ |
74.9 |
7.8% |
||
For the Three Months Ended March 31, |
For the Three Months Ended March 31, |
|||||||
2015 |
2014 |
|||||||
Adjusted Net Income Reconciliation |
||||||||
Net (loss) income from continuing operations |
$ |
(6.9) |
$ |
16.2 |
||||
Non-cash stock-based compensation expense, net of tax |
2.1 |
2.0 |
||||||
Acquisition integration costs, net of tax |
5.3 |
- |
||||||
Audit Committee investigation related costs, net of tax |
1.8 |
- |
||||||
Losses on non-controlled joint venture, net of tax |
3.3 |
- |
||||||
Adjusted net income from continuing operations |
$ |
5.6 |
$ |
18.2 |
||||
Loss from discontinued operations, net of tax |
(0.0) |
(0.1) |
||||||
Adjusted net income |
$ |
5.6 |
$ |
18.1 |
||||
For the Three Months Ended March 31, |
For the Three Months Ended March 31, |
|||||||
2015 |
2014 |
|||||||
Adjusted Diluted EPS Reconciliation (a) |
||||||||
Diluted (loss) earnings per share – continuing operations |
$ |
(0.08) |
$ |
0.19 |
||||
Non-cash stock-based compensation expense, net of tax |
0.03 |
0.02 |
||||||
Acquisition integration costs, net of tax |
0.06 |
- |
||||||
Audit Committee investigation related costs, net of tax |
0.02 |
- |
||||||
Losses on non-controlled joint venture, net of tax |
0.04 |
- |
||||||
Adjusted diluted earnings per share - continuing operations |
$ |
0.07 |
$ |
0.21 |
||||
Diluted loss per share – discontinued operations |
(0.00) |
(0.00) |
||||||
Adjusted diluted earnings per share |
$ |
0.07 |
$ |
0.21 |
||||
(a) For the three months ended March 31, 2015, because of the reported loss from continuing operations is income on an adjusted basis, we included an additional 0.5 million weighted average shares to calculate adjusted diluted earnings per share. |
Preliminary Reconciliation of Non-GAAP Disclosures and Supplemental Disclosures - Unaudited |
|||||||
(In millions, except for percentages and per share amounts) |
|||||||
Guidance for the Three Months Ended June 30, |
|||||||
2015 Est. |
|||||||
EBITDA and Adjusted EBITDA Reconciliation – |
|||||||
Net income from continuing operations |
$ |
13 – 16 |
|||||
Interest expense, net |
13 |
||||||
Provision for income taxes |
9 – 11 |
||||||
Depreciation and amortization |
45 |
||||||
EBITDA - continuing operations |
$ |
81 – 86 |
|||||
Non-cash stock-based compensation expense |
3 |
||||||
Acquisition integration costs |
5 |
||||||
Audit Committee investigation related costs |
5 |
||||||
Losses on non-controlled joint venture |
- |
||||||
Adjusted EBITDA - continuing operations |
$ |
94 - 99 |
|||||
EBITDA and Adjusted EBITDA Margin Reconciliation – |
|||||||
Net income from continuing operations |
1.3% - 1.6% |
||||||
Interest expense, net |
1.2% |
||||||
Provision for income taxes |
0.9% - 1.1% |
||||||
Depreciation and amortization |
4.4% |
||||||
EBITDA margin - continuing operations |
7.9% - 8.3% |
||||||
Non-cash stock-based compensation expense |
0.3% |
||||||
Acquisition integration costs |
0.5% |
||||||
Audit Committee investigation related costs |
0.5% |
||||||
Losses on non-controlled joint venture |
- |
||||||
Adjusted EBITDA margin - continuing operations |
9.1% - 9.6% |
||||||
Guidance for the Three Months Ended June 30, |
|||||||
2015 Est. |
|||||||
Adjusted Net Income from Continuing Operations and |
|||||||
Adjusted Net Income from Continuing Operations Reconciliation |
|||||||
Net income from continuing operations |
$ |
13 – 16 |
|||||
Non-cash stock-based compensation expense, net of tax |
2 |
||||||
Acquisition integration costs, net of tax |
3 |
||||||
Audit Committee investigation related costs, net of tax |
3 |
||||||
Losses on non-controlled joint venture, net of tax |
- |
||||||
Adjusted net income from continuing operations |
$ |
21 - 24 |
|||||
Guidance for the Three Months Ended June 30, |
|||||||
2015 Est. |
|||||||
Adjusted Diluted EPS Reconciliation - Continuing Operations |
|||||||
Diluted earnings per share – continuing operations |
$ |
0.17 - 0.20 |
|||||
Non-cash stock-based compensation expense, net of tax |
0.02 |
||||||
Acquisition integration costs, net of tax |
0.04 |
||||||
Audit Committee investigation related costs, net of tax |
0.04 |
||||||
Losses on non-controlled joint venture, net of tax |
- |
||||||
Adjusted diluted earnings per share - continuing operations |
$ |
0.27 – 0.30 |
|||||
Preliminary Reconciliation of Non-GAAP Disclosures and Supplemental Disclosures - Unaudited |
||||||
(In millions, except for percentages and per share amounts) |
||||||
Guidance for the Year Ended December 31, |
For the Year Ended December 31, |
For the Year Ended December 31, |
||||
2015 Est. |
2014 |
2013 |
||||
EBITDA and Adjusted EBITDA Reconciliation– Continuing |
||||||
Net income from continuing operations |
$ |
93 |
$ |
121.9 |
$ |
147.7 |
Interest expense, net |
49 |
50.8 |
46.4 |
|||
Provision for income taxes |
65 |
76.3 |
92.5 |
|||
Depreciation and amortization |
178 |
154.5 |
140.9 |
|||
EBITDA - continuing operations |
$ |
384 |
$ |
403.4 |
$ |
427.6 |
Non-cash stock-based compensation expense |
13 |
15.9 |
12.9 |
|||
Acquisition integration costs |
15 |
5.3 |
- |
|||
Audit Committee investigation related costs |
8 |
- |
- |
|||
Losses on non-controlled joint venture |
6 |
- |
- |
|||
Loss on extinguishment of debt |
- |
- |
5.6 |
|||
Sintel legal settlement charge |
- |
- |
2.8 |
|||
Adjusted EBITDA - continuing operations |
$ |
425 |
$ |
424.6 |
$ |
448.9 |
EBITDA and Adjusted EBITDA Margin Reconciliation – Continuing |
||||||
Net income from continuing operations |
2.1% |
2.6% |
3.4% |
|||
Interest expense, net |
1.1% |
1.1% |
1.1% |
|||
Provision for income taxes |
1.5% |
1.7% |
2.1% |
|||
Depreciation and amortization |
4.0% |
3.3% |
3.3% |
|||
EBITDA margin- continuing operations |
8.7% |
8.7% |
9.9% |
|||
Non-cash stock-based compensation expense |
0.3% |
0.3% |
0.3% |
|||
Acquisition integration costs |
0.3% |
0.1% |
- |
|||
Audit Committee investigation related costs |
0.2% |
- |
- |
|||
Losses on non-controlled joint venture |
0.1% |
- |
- |
|||
Loss on extinguishment of debt |
- |
- |
0.1% |
|||
Sintel legal settlement charge |
- |
- |
0.1% |
|||
Adjusted EBITDA margin - continuing operations |
9.7% |
9.2% |
10.4% |
|||
Guidance for the Year Ended December 31, |
For the Year Ended December 31, |
For the Year Ended December 31, |
||||
2015 Est. |
2014 |
2013 |
||||
Adjusted Net Income from Continuing Operations and Adjusted |
||||||
Adjusted Net Income from Continuing Operations Reconciliation |
||||||
Net income from continuing operations |
$ |
93 |
$ |
121.9 |
$ |
147.7 |
Non-cash stock-based compensation expense, net of tax |
8 |
9.8 |
8.0 |
|||
Acquisition integration costs, net of tax |
9 |
3.2 |
- |
|||
Audit Committee investigation related costs, net of tax |
5 |
- |
- |
|||
Losses on non-controlled joint venture, net of tax |
3 |
- |
- |
|||
Loss on extinguishment of debt, net of tax |
- |
- |
3.5 |
|||
Sintel legal settlement charge, net of tax |
- |
- |
1.7 |
|||
Adjusted net income from continuing operations |
$ |
117 |
$ |
134.9 |
$ |
160.8 |
Guidance for the Year Ended December 31, |
For the Year Ended December 31, |
For the |
||||
2015 Est. |
2014 |
2013 |
||||
Adjusted Diluted EPS Reconciliation – Continuing Operations |
||||||
Diluted earnings per share – continuing operations |
$ |
1.15 |
$ |
1.42 |
$ |
1.74 |
Non-cash stock-based compensation expense, net of tax |
0.09 |
0.11 |
0.09 |
|||
Acquisition integration costs, net of tax |
0.11 |
0.04 |
- |
|||
Audit Committee investigation related costs, net of tax |
0.06 |
- |
- |
|||
Losses on non-controlled joint venture, net of tax |
0.04 |
- |
- |
|||
Loss on extinguishment of debt, net of tax |
- |
- |
0.04 |
|||
Sintel legal settlement charge, net of tax |
- |
- |
0.02 |
|||
Adjusted diluted earnings per share - continuing operations |
$ |
1.45 |
$ |
1.57 |
$ |
1.90 |
Preliminary Reconciliation of Non-GAAP Disclosures and Supplemental Disclosures - Unaudited |
||||||
(In millions, except for percentages and per share amounts) |
||||||
Reportable Segment Backlog: |
March 31, 2015 |
December 31, 2014 |
March 31, 2014 |
|||
Communications |
$ |
2,862 |
$ |
2,965 |
$ |
3,000 |
Oil and Gas |
870 |
778 |
605 |
|||
Electrical Transmission |
214 |
294 |
394 |
|||
Power Generation and Industrial |
261 |
298 |
202 |
|||
Other |
5 |
10 |
17 |
|||
Estimated 18-month backlog |
$ |
4,212 |
$ |
4,345 |
$ |
4,218 |
Tables may contain differences due to rounding.
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 market conditions, technological developments and regulatory changes that affect us or our customers' industries, activity in the oil and gas, utility and power generation industries and the impact on our customers' expenditure levels caused by fluctuations in prices of oil, natural gas, electricity and other energy sources, the effect on demand for our services of changes in the amount of capital expenditures by our customers, economic conditions, the availability and cost of financing and customer consolidation in the industries we serve, the highly competitive nature of our industry, our ability to accurately estimate the costs associated with our fixed price and other contracts, including any material changes in estimates for completion of projects, our ability to manage projects effectively and in accordance with our estimates, the timing and extent of fluctuations in geographic, weather and operational factors affecting our customers, projects and the industries in which we operate, the ability of our customers, including our largest customers, to terminate or reduce the amount of work, or in some cases, the prices paid for services on short or no notice under our contracts, our dependence on a limited number of customers as well as any impact of potential consolidation of those customers, customer disputes related to our performance of services, any material changes in estimates for legal costs or case settlements or adverse determinations on any claim, lawsuit or proceeding, disputes with, or failures of, our subcontractors to deliver agreed-upon supplies or services in a timely fashion, our ability to replace non-recurring projects with new projects, the adequacy of our insurance, legal and other reserves and allowances for doubtful accounts, risks related to acquisitions and joint ventures, risks associated with operating in or expanding into additional international markets, risks from failure to comply with laws applicable to our foreign activities, fluctuations in foreign currencies, the outcome of our plans for future operations, growth and services, including business development efforts, backlog, acquisitions and dispositions, our ability to maintain a workforce based upon current and anticipated workloads, our ability to attract and retain qualified personnel, key management and skilled employees, including from acquired businesses, and our ability to enforce any noncompetition agreements, our ability to identify suitable acquisition or strategic investment opportunities, to integrate acquired businesses within expected timeframes and to achieve the revenue, cost savings and earnings levels from such acquisitions at or above the levels projected, any exposure resulting from system or information technology interruptions or data security breaches, the impact of U.S. federal, local or state tax legislation and other regulations affecting renewable energy, electricity prices, electrical transmission, oil and gas production, wireless, wireline/fiber and related projects and expenditures, the effect of state and federal regulatory initiatives, including costs of compliance with existing and future safety and environmental requirements, fluctuations in fuel, maintenance, materials, labor and other costs, the impact of being required to pay our subcontractors even if our customers do not pay us, risks associated with potential environmental issues and other hazards from our operations, the impact of any unionized workforce on our operations, including labor availability, productivity and relations, liabilities associated with multi-employer pension plans for our operations that employ unionized workers, including underfunding and withdrawal liabilities, restrictions imposed by our credit facility, senior notes and any future loans or securities, our ability to obtain performance and surety bonds, a small number of our existing shareholders have the ability to influence major corporate decisions, any dilution or stock price volatility that shareholders may experience in connection with shares we may issue as consideration for earn-out obligations or as purchase consideration in connection with past or future acquisitions, or as a result of other stock issuances, uncertainties related to the previously disclosed independent internal investigation regarding certain accounting matters being conducted by the audit committee of the company's Board of Directors, including, without limitation: the time needed to complete the investigation; whether the investigation will lead to the discovery of accounting errors; whether the investigation will require changes or corrections to previously reported financial information; whether the investigation will discover any material weakness in internal control over financial reporting or discover other adverse facts; unanticipated material issues that could delay the completion of the investigation or the release and filing of the Company's financial results and periodic financial reports; and possible regulatory action or private party litigation and other factors, many of which are beyond our control. We do not undertake any obligation to update forward-looking statements.
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/mastec-announces-preliminary-first-quarter-results-300081217.html
SOURCE
J. Marc Lewis, Vice President-Investor Relations, 305-406-1815, 305-406-1886 fax, marc.lewis@mastec.com