MTZ · Mastec Inc

$241.00 -10.13 (-4.03%) At close · Aug 28

S&P 400 member Russell 1000 member Rebalance outlook locked

Market Cap

$20.17B

80.30M

Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.

Revenue

$14.3B +16.2%

FY2025

Net Income

$399.04M +145.1%

FY2025

Diluted EPS

$5.07 +146.1%

FY2025

Operating Cash Flow

$545.71M -51.3%

FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Income Statement Balance Sheet Cash Flow Adjusted All Metrics

Annual Quarterly

Line Item	3Y	5Y	10Y	FY2026 (G)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenue	+13.5%	+17.7%	+13.0%	$18.2B	$16.11B	$14.3B^G	$12.3B^G	$12B^G	$9.78B^G	$7.95B	$6.32B	$7.18B	$6.91B	$6.61B	$5.13B	$4.21B	$4.61B	$4.32B	$3.73B	$2.83B	$2.14B	$1.62B
Net Interest Income	—	—	—	—	-$36.73M	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-$34.42M	-$29.11M	-$24.69M
General & Administrative	+8.4%	+18.7%	+10.4%	—	$792.82M	$713.01M	$684.51M	$698.9M	$559.44M	$306.97M	$302.98M	$286.36M	$287.28M	$275.1M	$261.43M	$265.91M	$238.31M	$215.4M	$157.52M	$132.59M	$112.18M	$96.93M
Amortization of Intangibles	-1.2%	+27.5%	+16.5%	—	$142M	$131.2M	$139.9M	$169.2M	$135.9M	$77.2M	$38.9M	$23M	$20.6M	$20.9M	$21.3M	$28.4M	$25.1M	$21.2M	$12.2M	$13.9M	—	—
Depreciation & Amortization	-5.6%	+7.5%	+9.7%	—	$461.1M	$427.1M	$506.6M	$603.2M	$507.1M	$422.8M	$297.8M	$235.5M	$212.9M	$188.05M	$164.92M	$169.66M	$154.45M	$140.93M	$91.96M	$75.23M	$57.97M	$49.54M
Interest Expense	+15.5%	—	—	—	$180.72M	$172.99M	$193.27M	$234.41M	$112.26M	—	—	—	—	—	—	—	—	—	—	$35M	$30.3M	$25.9M
Interest Income	+14.5%	-12.9%	—	—	—	—	—	—	—	—	—	—	—	—	—	$600K	$100K	$400K	$400K	$600K	$1.2M	$1.2M
Other Non-Operating Income	+40.6%	-19.6%	-13.1%	—	$3.9M	$3.78M	-$11.01M	$40.89M	$1.36M	$33.41M	$11.26M	-$27.18M	$1.78M	$12.99M	$6.8M	$15.46M	$8.39M	$6.19M	-$8.02M	-$96K	-$1.22M	$2.92M
Equity in Earnings of Unconsolidated Entities	+3.5%	+1.5%	—	—	$21.31M	$31.96M	$30.23M	$30.7M	$28.84M	$33.83M	$29.74M	$27.37M	$23.86M	$21.33M	$3.53M	-$7.98M	-$269K	—	—	$27K	-$321K	—
Pretax Income	+128.7%	+3.9%	—	—	$670.85M	$515.4M	$250.96M	-$82.7M	$43.06M	$430.08M	$425.16M	$510.94M	$365.3M	$371.83M	$225.82M	-$67.75M	$198.43M	$240.21M	$192.72M	$159.28M	$114.07M	$79.13M
Income Tax	+116.7%	-1.8%	+22.8%	—	$135.89M	$93.38M	$51.54M	-$35.41M	$9.17M	$99.35M	$102.47M	$116.84M	$106.07M	$22.94M	$91.78M	$11.96M	$76.43M	$92.54M	$76.08M	$61.82M	$47.94M	$8.39M
Net Income	+128.7%	+4.3%	—	—	$494.33M	$399.04M	$162.79M	-$49.95M	$33.35M	$328.83M	$322.85M	$392.33M	$259.66M	$347.21M	$131.26M	-$79.11M	$115.92M	$140.95M	$107.43M	$106M	$90.53M	$70.75M
Net Margin	—	—	—	—	—	2.79%	1.32%	-0.42%	0.34%	4.14%	5.11%	5.46%	3.76%	5.26%	2.56%	-1.88%	2.51%	3.26%	2.88%	3.74%	4.22%	4.36%
Net Income Attributable to Noncontrolling Interests	+250.4%	—	—	—	$40.63M	$22.97M	$36.63M	$2.65M	$534K	$1.9M	-$149K	$1.76M	-$428K	$1.67M	$2.77M	-$593K	-$374K	$266K	-$10K	-$29K	-$141K	—
Net Income Available to Common Stockholders	+128.7%	+4.3%	—	—	$494.33M	$399.04M	$162.79M	-$49.95M	$33.35M	$328.83M	$322.85M	$392.33M	—	—	—	—	—	—	—	$106M	$90.53M	$70.75M
Comprehensive Income	+86.3%	+5.2%	—	—	$485.29M	$395.86M	$160.19M	-$51.99M	$61.18M	$341.5M	$307.11M	$377.12M	$262.88M	$349.32M	$137.8M	-$117.46M	$95.21M	$133.17M	$109.87M	$104.21M	$90.5M	—
EPS (Basic) USD/shares	+124.9%	+2.9%	—	—	$6.34	$5.12	$2.09	-$0.64	$0.45	$4.54	$4.43	$5.22	$3.30	$4.29	$1.63	-$0.98	$1.45	$1.83	$1.37	$1.29	$1.19	$0.93
EPS (Diluted) USD/shares	+129.4%	+3.0%	—	$9.30*	$6.27	$5.07^G	$2.06^G	-$0.64^G	$0.42^G	$4.45	$4.38	$5.17	$3.26	$4.22	$1.61	-$0.98	$1.35	$1.66	$1.31	$1.23	$1.05	$0.90
Shares Outstanding (Basic Avg) shares	+1.3%	+1.4%	-0.3%	—	—	77.87M	78.05M	77.54M	74.92M	72.5M	72.8M	75.19M	78.7M	80.9M	80.37M	80.49M	79.95M	76.92M	78.28M	82.18M	76.13M	75.7M
Shares Outstanding (Diluted Avg) shares	+1.1%	+1.3%	-0.2%	—	—	78.69M	78.88M	77.54M	76.19M	73.94M	73.72M	75.85M	79.77M	82.33M	81.39M	80.49M	86.2M	84.9M	82.08M	86.72M	90.89M	81.76M

Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing. TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.

Capital Returned to Shareholders

Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2010–FY2025: $850M in buybacks.

Price & Valuation

Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue

1.40×

Peer median 1.78×

EV/EBIT

—

Peer median 20.79×

P/E (TTM)

40.05×

Peer median 30.69×

EV/Adj. EBITDA (FY2025)

19.64×

Peer median 13.95×

Peer medians compare against the 22 similar-size Engineering & Construction companies (of 43 listed).

EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings — the company's own non-GAAP definition, not an XBRL-tagged figure.

Valuation over time computed as of each quarter's filing date

EV/Adj. EBITDA uses the company-stated “Adjusted EBITDA”, extracted from the reconciliation in its SEC filings as it existed at each sample date — the company's own non-GAAP definition, not an XBRL-tagged figure. Each point's tooltip names its TTM or fiscal-year basis.

Revenue Breakdown

Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.

Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.

By Segment (USD)

Component	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Clean Energy and Infrastructure	$4,699,600,000	$4,092,100,000	$3,962,000,000	$2,618,600,000	$1,865,000,000	$1,526,900,000	$1,034,300,000	$665,000,000
Power Delivery	$4,176,100,000	$3,612,700,000	$3,625,100,000	$2,725,200,000	$1,016,800,000	$506,500,000	$413,900,000	—
Communications	$3,339,100,000	$2,524,200,000	$2,366,400,000	$3,233,700,000	$2,551,100,000	$2,512,200,000	$2,618,800,000	$2,556,800,000
Pipeline Infrastructure	$2,137,800,000	$2,133,600,000	$2,072,800,000	$1,219,600,000	—	—	—	—
All Other Segments	$0	$0	$0	$0	$0	$600,000	$200,000	$3,500,000
Electrical Transmission	—	—	—	—	—	—	—	$397,300,000
Oil And Gas1	—	—	—	—	—	—	—	$3,288,700,000
Oil and Gas Segment	—	—	—	—	$2,540,500,000	$1,789,800,000	$3,117,200,000	—

By Geography (USD)

Component	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Non Us	$177,200,000	$93,300,000	$95,100,000	$149,900,000	$165,200,000	$133,100,000	$233,500,000	$164,300,000
United States	—	—	$11,900,000,000	$9,600,000,000	$7,800,000,000	$6,200,000,000	$6,900,000,000	$6,700,000,000

Key facts CIK 15615 CUSIP 576323109 13F (30d) 659 filings 650 filers Visit website Investor relations