MasTec Announces Record 2012 Revenue, Net Income and EBITDA
February 28, 2013
- Quarterly Revenue up 27% to
$932 Million -Organic Growth of 26% - Quarterly Continuing Operations Adjusted EPS up 283% to
46 Cents - Quarterly Continuing Operations Adjusted EBITDA up 100% to
$99 Million - Annual Revenue up 32% to
$3.7 Billion -Organic Growth of 25% - Annual Continuing Operations Adjusted EPS up 55% to
$1.50 - Annual Continuing Operations Adjusted EBITDA up 35% to
$332 Million - Full year Cash Flow from Operations of
$172 Million
For the year ended
2012 adjusted income from continuing operations was
2012 financial results included a
2011 financial results included a
Revenue for the quarter ended
Fourth quarter 2012 adjusted income from continuing operations before non-controlling interests increased to
For the year ended
The Company continues to show strong project bookings.
Today, the Company is issuing both first quarter and full year 2013 guidance. The Company currently projects 2013 revenue of approximately
For the first quarter of 2013, the Company expects revenue of approximately
The guidance above excludes the financial impact of any potential refinancing of the Company's indebtedness.
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 December 31, |
||||||
2012 |
2011 |
2012 |
2011 |
||||
Revenue |
$ 3,726,789 |
$ 2,831,292 |
$ 932,358 |
$ 731,618 |
|||
Costs of revenue, excluding depreciation & amortization |
3,239,195 |
2,459,746 |
794,139 |
653,750 |
|||
Depreciation and amortization |
91,958 |
74,151 |
26,834 |
21,382 |
|||
General and administrative expenses |
157,524 |
132,594 |
39,332 |
34,856 |
|||
Interest expense, net |
37,376 |
34,466 |
9,492 |
9,264 |
|||
Gain on remeasurement of equity interest of acquiree |
- |
(29,041) |
- |
- |
|||
Other expense (income), net |
8,017 |
96 |
27 |
(65) |
|||
Income from continuing operations before provision for income taxes |
192,719 |
159,280 |
62,533 |
12,432 |
|||
Provision for income taxes |
(76,080) |
(61,824) |
(24,851) |
(5,450) |
|||
Income from continuing operations before non-controlling interests |
116,639 |
97,456 |
37,683 |
6,982 |
|||
(Loss) income from discontinued operations including impairment charges and loss on disposal, net of tax, for the year ended December 31, 2012 |
(9,223) |
8,516 |
(1,343) |
1,578 |
|||
Net Income |
107,416 |
105,972 |
36,340 |
8,560 |
|||
(Net loss) income attributable to non-controlling interests |
(10) |
(29) |
(1) |
1 |
|||
Net income attributable to MasTec |
$ 107,426 |
$ 106,001 |
$ 36,340 |
$ 8,559 |
|||
Basic earnings (loss) per share: |
|||||||
Continuing operations |
$ 1.49 |
$ 1.19 |
$ 0.50 |
$ 0.08 |
|||
Discontinued operations |
(0.12) |
0.10 |
(0.02) |
0.02 |
|||
Total basic earnings per share |
$ 1.37 |
$ 1.29 |
$ 0.48 |
$ 0.10 |
|||
Basic weighted average common shares outstanding |
78,275 |
82,182 |
76,087 |
82,777 |
|||
Diluted earnings (loss) per share: |
|||||||
Continuing operations |
$ 1.42 |
$ 1.13 |
$ 0.46 |
$ 0.08 |
|||
Discontinued operations |
(0.11) |
0.10 |
(0.02) |
0.02 |
|||
Total diluted earnings per share |
$ 1.31 |
$ 1.23 |
$ 0.45 |
$ 0.10 |
|||
Diluted weighted average common shares outstanding |
82,087 |
86,716 |
81,835 |
85,185 |
Condensed Consolidated Balance Sheets |
||||
(In thousands) |
||||
December 31, |
||||
2012 |
2011 |
|||
Assets |
||||
Current assets |
$ 1,028,477 |
$ 798,196 |
||
Current assets of discontinued operations |
18,591 |
30,608 |
||
Property and equipment, net |
350,355 |
263,007 |
||
Goodwill and other intangibles, net |
957,441 |
825,467 |
||
Available for sale-auction rate securities |
14,408 |
13,565 |
||
Other assets |
31,014 |
42,167 |
||
Long-term assets of discontinued operations |
7,648 |
121,695 |
||
Total assets |
$ 2,407,934 |
$ 2,094,705 |
||
Liabilities and Shareholders' Equity |
||||
Current liabilities |
$ 701,133 |
$ 563,171 |
||
Current liabilities of discontinued operations |
4,569 |
29,274 |
||
Acquisition-related contingent consideration |
135,712 |
75,925 |
||
Deferred tax liabilities, net |
119,388 |
122,614 |
||
Long-term debt |
546,323 |
460,690 |
||
Other liabilities |
38,874 |
31,824 |
||
Shareholders' equity |
861,935 |
811,207 |
||
Total liabilities and shareholders' equity |
$ 2,407,934 |
$ 2,094,705 |
Condensed Consolidated Statements of Cash Flows |
||||
(In thousands) |
||||
Years Ended December 31, |
||||
2012 |
2011 |
|||
Net cash provided by operating activities |
$ 172,135 |
$ 5,826 |
||
Net cash used in investing activities |
(127,995) |
(146,562) |
||
Net cash used in financing activities |
(37,744) |
(16,789) |
||
Net increase (decrease) in cash and cash equivalents |
6,396 |
(157,525) |
||
Net effect of currency translation on cash |
91 |
201 |
||
Cash and cash equivalents-beginning of period |
20,280 |
177,604 |
||
Cash and cash equivalents-end of period |
$ 26,767 |
$ 20,280 |
||
Cash and cash equivalents of discontinued operations |
385 |
12,874 |
||
Cash and cash equivalents of continuing operations |
26,382 |
7,406 |
Reconciliation of Non-GAAP Disclosures-Unaudited |
||||||
(In millions, except for percentages and per share amounts) |
||||||
EBITDA and Adjusted EBITDA Reconciliation |
Three Months Ended |
Three Months Ended |
||||
December 31, 2012 |
December 31, 2011 |
|||||
Total |
Percent of |
Total |
Percent of |
|||
Income from continuing operations before non-controlling interests |
$37.7 |
4.0% |
$7.0 |
1.0% |
||
Interest expense, net-continuing operations |
9.5 |
1.0% |
9.3 |
1.3% |
||
Provision for income taxes-continuing operations |
24.9 |
2.7% |
5.4 |
0.7% |
||
Depreciation and amortization-continuing operations |
26.8 |
2.9% |
21.4 |
2.9% |
||
EBITDA and margin-continuing operations |
$98.9 |
10.6% |
$43.1 |
5.9% |
||
Multi-employer pension plan withdrawal charge |
- |
- |
6.4 |
0.9% |
||
Adjusted EBITDA and margin-continuing operations |
$98.9 |
10.6% |
$49.5 |
6.8% |
EBITDA and Adjusted EBITDA Reconciliation |
Year Ended |
Year Ended |
||||
December 31, 2012 |
December 31, 2011 |
|||||
Total |
Percent of |
Total |
Percent of |
|||
Income from continuing operations before non-controlling interests |
$116.6 |
3.1% |
$97.5 |
3.4% |
||
Interest expense, net-continuing operations |
37.4 |
1.0% |
34.5 |
1.2% |
||
Provision for income taxes-continuing operations |
76.1 |
2.0% |
61.8 |
2.2% |
||
Depreciation and amortization-continuing operations |
92.0 |
2.5% |
74.2 |
2.6% |
||
EBITDA and margin-continuing operations |
$322.1 |
8.6% |
$267.9 |
9.5% |
||
Legal settlement reserve |
9.6 |
0.3% |
- |
- |
||
Gain from remeasurement of equity interest in acquiree |
- |
- |
(29.0) |
(1.0%) |
||
Multi-employer pension plan withdrawal charge |
- |
- |
6.4 |
0.2% |
||
Adjusted EBITDA and margin-continuing operations |
$331.7 |
8.9% |
$245.3 |
8.7% |
Adjusted Net Income and Earnings per Share Reconciliations |
Three Months |
|||
December 31, |
||||
Adjusted Net Income Reconciliation |
2012 |
2011 |
||
Income from continuing operations before non-controlling interests |
$37.7 |
$7.0 |
||
Multi-employer pension plan withdrawal charge, net of tax |
- |
3.6 |
||
Adjusted income from continuing operations |
$37.7 |
$10.6 |
||
(Loss) income from discontinued operations |
(1.3) |
1.6 |
||
Adjusted net income |
$36.3 |
$12.2 |
||
Adjusted EPS Reconciliation |
||||
Diluted earnings per share-continuing operations |
$0.46 |
$0.08 |
||
Multi-employer pension plan withdrawal charge, net of tax |
- |
0.04 |
||
Adjusted diluted earnings per share from continuing operations |
$0.46 |
$0.12 |
||
Diluted (loss) earnings per share-discontinued operations |
(0.02) |
0.02 |
||
Adjusted diluted earnings per share |
$0.45 |
$0.14 |
||
Adjusted Net Income and Earnings per Share Reconciliations |
Year Ended |
|||
December 31, |
||||
Adjusted Net Income Reconciliation |
2012 |
2011 |
||
Income from continuing operations before non-controlling interests |
$116.6 |
$97.5 |
||
Legal settlement reserve, net of tax |
5.8 |
- |
||
Gain from remeasurement of equity interest in acquiree, net of tax |
- |
(17.8) |
||
Multi-employer pension plan withdrawal charge, net of tax |
- |
3.9 |
||
Adjusted income from continuing operations |
$122.5 |
$83.6 |
||
(Loss) income from discontinued operations |
(9.2) |
8.5 |
||
Adjusted Net Income |
$113.3 |
$92.2 |
||
Adjusted EPS Reconciliation |
||||
Diluted earnings per share-continuing operations |
$1.42 |
$1.13 |
||
Legal settlement reserve, net of tax |
0.07 |
- |
||
Gain from remeasurement of equity interest in acquiree, net of tax |
- |
(0.20) |
||
Multi-employer pension plan withdrawal charge, net of tax |
- |
0.05 |
||
Adjusted diluted earnings per share from continuing operations |
$1.50 |
$0.97 |
||
Diluted (loss) earnings per share from discontinued operations |
(0.11) |
0.10 |
||
Adjusted diluted earnings per share |
$1.38 |
$1.07 |
||
Guidance and Adjusted EBITDA Reconciliation |
Years Ended |
||
2013 Est. |
2012 |
2011 |
|
Income from continuing operations before non-controlling interests |
$151-155 |
$116.6 |
$97.5 |
Interest expense, net-continuing operations |
37-38 |
37.4 |
34.5 |
Provision for income taxes-continuing operations |
96-99 |
76.1 |
61.8 |
Depreciation and amortization-continuing operations |
126-128 |
92.0 |
74.2 |
EBITDA-continuing operations |
$410-420 |
$322.1 |
$267.9 |
EBITDA margin-continuing operations |
10.5% |
8.6% |
9.5% |
Legal settlement reserve |
- |
9.6 |
- |
Gain from remeasurement of equity interest in acquiree |
- |
- |
(29.0) |
Multi-employer pension plan withdrawal charge |
- |
- |
6.4 |
Adjusted EBITDA-continuing operations |
$410-420 |
$331.7 |
$245.3 |
Adjusted EBITDA margin-continuing operations |
10.5% |
8.9% |
8.7% |
Guidance, Adjusted Net Income and EPS Reconciliations |
Years Ended |
||
Adjusted Net Income Reconciliation |
2013 Est. |
2012 |
2011 |
Income from continuing operations before non-controlling interests |
$151-155 |
$116.6 |
$97.5 |
Legal settlement reserve, net of tax |
- |
5.8 |
- |
Gain from remeasurement of equity interest in acquiree, net of tax |
- |
- |
(17.8) |
Multi-employer pension plan withdrawal charge, net of tax |
- |
- |
3.9 |
Adjusted income from continuing operations |
$151-155 |
$122.5 |
$83.6 |
Adjusted EPS Reconciliation |
|||
Diluted earnings per share-continuing operations |
$1.78-1.83 |
$1.42 |
$1.13 |
Legal settlement reserve, net of tax |
- |
0.07 |
- |
Gain from remeasurement of equity interest in acquiree, net of tax |
- |
- |
(0.20) |
Multi-employer pension plan withdrawal charge, net of tax |
- |
- |
0.05 |
Adjusted diluted earnings per share from continuing operations |
$1.78-1.83 |
$1.50 |
$0.97 |
Guidance and EBITDA Reconciliation |
Guidance for |
Three Months Ended |
||||
March 31, 2013 |
March 31, 2012 |
|||||
Total |
Percent of Revenue |
Total |
Percent of Revenue |
|||
Income from continuing operations before |
$20 |
2.4% |
$11.7 |
1.6% |
||
Interest expense, net-continuing operations |
9 |
1.1% |
9.0 |
1.2% |
||
Provision for income taxes-continuing operations |
13 |
1.5% |
7.8 |
1.1% |
||
Depreciation and amortization-continuing operations |
30 |
3.5% |
20.7 |
2.8% |
||
EBITDA and margin-continuing operations |
$72 |
8.5% |
$49.2 |
6.7% |
Tables may contain differences due to rounding.
The Company's senior Management will also 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 tax legislation and other 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, or +1-305-406-1886 fax, marc.lewis@mastec.com