MasTec Inc
NYSE:MTZ
Income Statement
Earnings Waterfall
MasTec Inc
Revenue
|
12B
USD
|
Cost of Revenue
|
-10.6B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-1.2B
USD
|
Operating Income
|
163.9m
USD
|
Other Expenses
|
-213.9m
USD
|
Net Income
|
-49.9m
USD
|
Income Statement
MasTec Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 325
N/A
|
4 364
+1%
|
4 494
+3%
|
4 540
+1%
|
4 612
+2%
|
4 660
+1%
|
4 619
-1%
|
4 415
-4%
|
4 208
-5%
|
4 179
-1%
|
4 345
+4%
|
4 820
+11%
|
5 135
+7%
|
5 319
+4%
|
5 977
+12%
|
6 346
+6%
|
6 607
+4%
|
6 846
+4%
|
6 573
-4%
|
6 595
+0%
|
6 909
+5%
|
7 031
+2%
|
7 352
+5%
|
7 392
+1%
|
7 183
-3%
|
7 081
-1%
|
6 712
-5%
|
6 393
-5%
|
6 321
-1%
|
6 680
+6%
|
7 073
+6%
|
7 779
+10%
|
7 952
+2%
|
8 131
+2%
|
8 470
+4%
|
8 579
+1%
|
9 778
+14%
|
10 408
+6%
|
10 981
+5%
|
11 724
+7%
|
11 996
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 682)
|
(3 732)
|
(3 860)
|
(3 902)
|
(3 978)
|
(4 023)
|
(4 018)
|
(3 868)
|
(3 721)
|
(3 719)
|
(3 842)
|
(4 238)
|
(4 442)
|
(4 529)
|
(5 087)
|
(5 444)
|
(5 745)
|
(6 012)
|
(5 752)
|
(5 707)
|
(5 939)
|
(6 014)
|
(6 281)
|
(6 290)
|
(6 070)
|
(5 985)
|
(5 693)
|
(5 383)
|
(5 271)
|
(5 558)
|
(5 892)
|
(6 569)
|
(6 806)
|
(7 025)
|
(7 378)
|
(7 509)
|
(8 586)
|
(9 210)
|
(9 664)
|
(10 331)
|
(10 606)
|
|
Gross Profit |
643
N/A
|
632
-2%
|
633
+0%
|
638
+1%
|
634
-1%
|
637
+0%
|
601
-6%
|
547
-9%
|
487
-11%
|
460
-6%
|
504
+9%
|
582
+16%
|
693
+19%
|
790
+14%
|
889
+13%
|
902
+1%
|
862
-4%
|
834
-3%
|
822
-2%
|
888
+8%
|
970
+9%
|
1 017
+5%
|
1 071
+5%
|
1 102
+3%
|
1 113
+1%
|
1 097
-1%
|
1 019
-7%
|
1 011
-1%
|
1 050
+4%
|
1 122
+7%
|
1 181
+5%
|
1 211
+2%
|
1 146
-5%
|
1 106
-4%
|
1 092
-1%
|
1 071
-2%
|
1 192
+11%
|
1 198
+1%
|
1 316
+10%
|
1 393
+6%
|
1 390
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(350)
|
(357)
|
(361)
|
(369)
|
(385)
|
(419)
|
(440)
|
(453)
|
(428)
|
(479)
|
(478)
|
(472)
|
(420)
|
(442)
|
(448)
|
(451)
|
(450)
|
(453)
|
(456)
|
(480)
|
(498)
|
(571)
|
(586)
|
(591)
|
(549)
|
(557)
|
(564)
|
(572)
|
(590)
|
(607)
|
(646)
|
(695)
|
(663)
|
(717)
|
(740)
|
(752)
|
(869)
|
(963)
|
(1 055)
|
(1 149)
|
(1 226)
|
|
Selling, General & Administrative |
(215)
|
(220)
|
(222)
|
(223)
|
(238)
|
(259)
|
(274)
|
(278)
|
(266)
|
(252)
|
(251)
|
(254)
|
(261)
|
(266)
|
(269)
|
(268)
|
(275)
|
(274)
|
(271)
|
(285)
|
(287)
|
(296)
|
(299)
|
(296)
|
(300)
|
(308)
|
(318)
|
(309)
|
(304)
|
(292)
|
(288)
|
(300)
|
(271)
|
(290)
|
(310)
|
(320)
|
(368)
|
(428)
|
(488)
|
(561)
|
(635)
|
|
Depreciation & Amortization |
(141)
|
(143)
|
(146)
|
(150)
|
(155)
|
(164)
|
(170)
|
(171)
|
(170)
|
(166)
|
(164)
|
(164)
|
(165)
|
(169)
|
(174)
|
(181)
|
(188)
|
(195)
|
(201)
|
(206)
|
(213)
|
(222)
|
(230)
|
(231)
|
(236)
|
(237)
|
(245)
|
(272)
|
(298)
|
(328)
|
(368)
|
(404)
|
(423)
|
(443)
|
(450)
|
(451)
|
(507)
|
(546)
|
(576)
|
(614)
|
(603)
|
|
Other Operating Expenses |
6
|
6
|
7
|
4
|
8
|
3
|
4
|
(5)
|
8
|
(61)
|
(64)
|
(54)
|
7
|
(7)
|
(6)
|
(2)
|
13
|
17
|
16
|
11
|
2
|
(53)
|
(57)
|
(64)
|
(14)
|
(11)
|
(2)
|
9
|
12
|
13
|
9
|
9
|
30
|
16
|
21
|
19
|
6
|
11
|
9
|
26
|
12
|
|
Operating Income |
292
N/A
|
275
-6%
|
272
-1%
|
269
-1%
|
249
-7%
|
217
-13%
|
160
-26%
|
93
-42%
|
59
-37%
|
(19)
N/A
|
26
N/A
|
111
+329%
|
273
+147%
|
348
+27%
|
441
+27%
|
451
+2%
|
412
-9%
|
382
-7%
|
365
-4%
|
408
+12%
|
472
+16%
|
446
-5%
|
485
+9%
|
510
+5%
|
564
+11%
|
540
-4%
|
455
-16%
|
438
-4%
|
460
+5%
|
515
+12%
|
535
+4%
|
515
-4%
|
483
-6%
|
388
-20%
|
352
-9%
|
319
-9%
|
323
+1%
|
236
-27%
|
261
+11%
|
245
-6%
|
164
-33%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(47)
|
(49)
|
(50)
|
(49)
|
(51)
|
(49)
|
(49)
|
(49)
|
(48)
|
(46)
|
(46)
|
(47)
|
(47)
|
(49)
|
(46)
|
(43)
|
(40)
|
(40)
|
(47)
|
(51)
|
(59)
|
(63)
|
(58)
|
(56)
|
(50)
|
(43)
|
(41)
|
(35)
|
(30)
|
(26)
|
(24)
|
(29)
|
(27)
|
(31)
|
(37)
|
(47)
|
(90)
|
(118)
|
(157)
|
(192)
|
(204)
|
|
Non-Reccuring Items |
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(3)
|
(7)
|
(12)
|
(22)
|
(21)
|
(21)
|
(16)
|
(8)
|
(26)
|
(79)
|
(117)
|
(150)
|
(189)
|
(152)
|
(137)
|
(123)
|
(43)
|
|
Gain/Loss on Disposition of Assets |
0
|
2
|
3
|
4
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
8
|
12
|
16
|
16
|
14
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
240
N/A
|
228
-5%
|
226
-1%
|
224
-1%
|
198
-11%
|
170
-14%
|
114
-33%
|
47
-58%
|
(68)
N/A
|
(62)
+8%
|
(18)
+71%
|
64
N/A
|
226
+253%
|
299
+32%
|
396
+32%
|
408
+3%
|
372
-9%
|
342
-8%
|
319
-7%
|
357
+12%
|
365
+2%
|
383
+5%
|
427
+11%
|
454
+7%
|
511
+12%
|
492
-4%
|
410
-17%
|
394
-4%
|
425
+8%
|
484
+14%
|
509
+5%
|
492
-3%
|
430
-13%
|
287
-33%
|
202
-30%
|
122
-39%
|
43
-65%
|
(34)
N/A
|
(33)
+4%
|
(70)
-114%
|
(83)
-18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(93)
|
(88)
|
(87)
|
(85)
|
(76)
|
(66)
|
(46)
|
(22)
|
(12)
|
(14)
|
(30)
|
(63)
|
(92)
|
(121)
|
(159)
|
(164)
|
(143)
|
(127)
|
(106)
|
(105)
|
(119)
|
(120)
|
(125)
|
(125)
|
(117)
|
(105)
|
(86)
|
(83)
|
(103)
|
(131)
|
(138)
|
(125)
|
(99)
|
(57)
|
(32)
|
(15)
|
(9)
|
22
|
22
|
25
|
35
|
|
Income from Continuing Operations |
148
|
141
|
139
|
138
|
122
|
105
|
67
|
25
|
(80)
|
(76)
|
(48)
|
1
|
134
|
177
|
236
|
244
|
229
|
215
|
213
|
252
|
247
|
263
|
301
|
329
|
394
|
387
|
324
|
311
|
323
|
353
|
372
|
367
|
331
|
230
|
170
|
107
|
34
|
(12)
|
(11)
|
(45)
|
(47)
|
|
Income to Minority Interest |
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(3)
|
(3)
|
(4)
|
(4)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(3)
|
|
Net Income (Common) |
141
N/A
|
135
-4%
|
133
-1%
|
136
+2%
|
116
-15%
|
99
-15%
|
62
-38%
|
20
-67%
|
(79)
N/A
|
(76)
+4%
|
(48)
+37%
|
1
N/A
|
131
+14 489%
|
175
+33%
|
233
+33%
|
240
+3%
|
347
+45%
|
333
-4%
|
332
0%
|
389
+17%
|
260
-33%
|
276
+6%
|
315
+14%
|
323
+3%
|
392
+21%
|
385
-2%
|
323
-16%
|
311
-4%
|
323
+4%
|
352
+9%
|
371
+5%
|
365
-1%
|
329
-10%
|
228
-31%
|
169
-26%
|
107
-37%
|
33
-69%
|
(12)
N/A
|
(13)
-6%
|
(48)
-268%
|
(50)
-5%
|
|
EPS (Diluted) |
1.64
N/A
|
1.55
-5%
|
1.53
-1%
|
1.6
+5%
|
1.34
-16%
|
1.21
-10%
|
0.77
-36%
|
0.25
-68%
|
-0.98
N/A
|
-0.95
+3%
|
-0.6
+37%
|
0
N/A
|
1.61
N/A
|
2.14
+33%
|
2.83
+32%
|
2.91
+3%
|
4.21
+45%
|
4.04
-4%
|
4.14
+2%
|
4.9
+18%
|
3.25
-34%
|
3.65
+12%
|
4.16
+14%
|
4.25
+2%
|
5.17
+22%
|
5.11
-1%
|
4.43
-13%
|
4.24
-4%
|
4.38
+3%
|
4.77
+9%
|
5
+5%
|
4.95
-1%
|
4.45
-10%
|
3.05
-31%
|
2.23
-27%
|
1.43
-36%
|
0.44
-69%
|
-0.15
N/A
|
-0.16
-7%
|
-0.6
-275%
|
-0.64
-7%
|