XML 58 R41.htm IDEA: XBRL DOCUMENT v3.3.1.900
Supplemental Guarantor Financial Information (Tables)
12 Months Ended
Dec. 31, 2015
Condensed Financial Statements, Supplemental Guarantor Information [Abstract]  
Condensed Consolidating Statements of Operations and Comprehensive Income
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (in millions)
For the Year Ended December 31, 2015
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Revenue
$

 
$
3,527.0

 
$
689.7

 
$
(8.4
)
 
$
4,208.3

Costs of revenue, excluding depreciation and amortization

 
3,073.6

 
656.1

 
(8.4
)
 
3,721.3

Depreciation and amortization

 
130.6

 
39.0

 

 
169.7

Goodwill and intangible asset impairment

 

 
78.6

 

 
78.6

General and administrative expenses
2.1

 
235.4

 
28.4

 

 
265.9

Interest expense, net

 
42.8

 
5.3

 

 
48.1

Other income, net

 
(6.2
)
 
(1.3
)
 

 
(7.5
)
(Loss) income from continuing operations before income taxes
$
(2.1
)
 
$
50.8

 
$
(116.4
)
 
$

 
$
(67.7
)
Benefit from (provision for) income taxes
1.1

 
(27.1
)
 
14.1

 

 
(12.0
)
Net (loss) income from continuing operations
$
(1.0
)
 
$
23.7

 
$
(102.3
)
 
$

 
$
(79.7
)
Net loss from discontinued operations

 

 

 

 

Equity in income (loss) from subsidiaries, net of tax
(78.1
)
 

 

 
78.1

 

Net (loss) income
$
(79.1
)
 
$
23.7

 
$
(102.3
)
 
$
78.1

 
$
(79.7
)
Net loss attributable to non-controlling interests

 

 
(0.6
)
 

 
(0.6
)
Net (loss) income attributable to MasTec, Inc.
$
(79.1
)
 
$
23.7

 
$
(101.7
)
 
$
78.1

 
$
(79.1
)
Comprehensive (loss) income
$
(117.5
)
 
$
23.7

 
$
(140.7
)
 
$
116.5

 
$
(118.1
)

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (in millions)
For the Year Ended December 31, 2014
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Revenue
$

 
$
3,768.4

 
$
847.7

 
$
(4.3
)
 
$
4,611.8

Costs of revenue, excluding depreciation and amortization

 
3,226.2

 
756.1

 
(4.3
)
 
3,978.0

Depreciation and amortization

 
119.3

 
35.2

 

 
154.5

General and administrative expenses
2.5

 
208.5

 
27.3

 

 
238.3

Interest expense, net

 
47.8

 
3.0

 

 
50.8

Other income, net

 
(1.9
)
 
(6.3
)
 

 
(8.2
)
(Loss) income from continuing operations before income taxes
$
(2.5
)
 
$
168.5

 
$
32.4

 
$

 
$
198.4

Benefit from (provision for) income taxes
1.0

 
(70.6
)
 
(6.8
)
 

 
(76.4
)
Net (loss) income from continuing operations
$
(1.5
)
 
$
97.9

 
$
25.6

 
$

 
$
122.0

Net loss from discontinued operations

 

 
(6.5
)
 

 
(6.5
)
Equity in income from subsidiaries, net of tax
117.4

 

 

 
(117.4
)
 

Net income (loss)
$
115.9

 
$
97.9

 
$
19.1

 
$
(117.4
)
 
$
115.5

Net loss attributable to non-controlling interests

 

 
(0.4
)
 

 
(0.4
)
Net income (loss) attributable to MasTec, Inc.
$
115.9

 
$
97.9

 
$
19.5

 
$
(117.4
)
 
$
115.9

Comprehensive income (loss)
$
95.2

 
$
97.9

 
$
(1.6
)
 
$
(96.7
)
 
$
94.8

For the Year Ended December 31, 2013
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Revenue
$

 
$
3,903.8

 
$
425.6

 
$
(4.6
)
 
$
4,324.8

Costs of revenue, excluding depreciation and amortization

 
3,321.3

 
365.7

 
(4.6
)
 
3,682.4

Depreciation and amortization

 
120.1

 
20.8

 

 
140.9

General and administrative expenses
2.1

 
184.6

 
28.7

 

 
215.4

Interest expense, net

 
45.5

 
0.9

 

 
46.4

Loss on extinguishment of debt

 
5.6

 

 

 
5.6

Other income, net

 
(6.1
)
 

 

 
(6.1
)
(Loss) income from continuing operations before income taxes
$
(2.1
)
 
$
232.8

 
$
9.5

 
$

 
$
240.2

Benefit from (provision for) income taxes
0.8

 
(91.9
)
 
(1.4
)
 

 
(92.5
)
Net (loss) income from continuing operations
$
(1.3
)
 
$
140.9

 
$
8.1

 
$

 
$
147.7

Net loss from discontinued operations

 

 
(6.5
)
 

 
(6.5
)
Equity in income from subsidiaries, net of tax
142.2

 

 

 
(142.2
)
 

Net income (loss)
$
140.9

 
$
140.9

 
$
1.6

 
$
(142.2
)
 
$
141.2

Net income attributable to non-controlling interests

 

 
0.3

 

 
0.3

Net income (loss) attributable to MasTec, Inc.
$
140.9

 
$
140.9

 
$
1.3

 
$
(142.2
)
 
$
141.0

Comprehensive income (loss)
$
133.1

 
$
140.9

 
$
(6.2
)
 
$
(134.4
)
 
$
133.4

Condensed Consolidating Balance Sheets
CONDENSED CONSOLIDATING BALANCE SHEETS (in millions)
As of December 31, 2015
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Assets
 
 
 
 
 
 
 
 
 
Current assets
$

 
$
930.5

 
$
202.4

 
$

 
$
1,132.9

Property and equipment, net

 
448.2

 
110.5

 

 
558.7

Goodwill and other intangible assets, net

 
1,047.4

 
140.5

 

 
1,187.9

Investments in and advances to consolidated affiliates, net
930.3

 
103.7

 
50.6

 
(1,084.6
)
 

Other long-term assets
9.3

 
34.1

 
17.3

 

 
60.7

Total assets
$
939.6

 
$
2,563.9

 
$
521.3

 
$
(1,084.6
)
 
$
2,940.2

Liabilities and equity
 
 
 
 
 
 
 
 
 
Total current liabilities
$

 
$
633.2

 
$
119.6

 
$

 
$
752.8

Long-term debt

 
912.7

 
32.8

 

 
945.5

Other long-term liabilities

 
275.5

 
23.0

 

 
298.5

Total liabilities
$

 
$
1,821.4

 
$
175.4

 
$

 
$
1,996.8

Total equity
$
939.6

 
$
742.5

 
$
345.9

 
$
(1,084.6
)
 
$
943.4

Total liabilities and equity
$
939.6

 
$
2,563.9

 
$
521.3

 
$
(1,084.6
)
 
$
2,940.2

As of December 31, 2014
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Assets
 
 
 
 
 
 
 
 
 
Current assets
$

 
$
1,249.6

 
$
282.2

 
$

 
$
1,531.8

Property and equipment, net

 
472.6

 
150.5

 

 
623.1

Goodwill and other intangible assets, net

 
1,068.3

 
264.5

 

 
1,332.8

Investments in and advances to consolidated affiliates, net
1,134.4

 

 
123.0

 
(1,257.4
)
 

Other long-term assets
9.3

 
28.7

 
38.3

 

 
76.3

Total assets
$
1,143.7

 
$
2,819.2

 
$
858.5

 
$
(1,257.4
)
 
$
3,564.0

Liabilities and equity
 
 
 
 
 
 
 
 
 
Total current liabilities
$

 
$
777.4

 
$
203.4

 
$

 
$
980.8

Long-term debt

 
1,027.3

 
33.9

 

 
1,061.2

Advances from consolidated affiliates, net

 
70.7

 

 
(70.7
)
 

Other long-term liabilities

 
239.3

 
134.6

 

 
373.9

Total liabilities
$

 
$
2,114.7

 
$
371.9

 
$
(70.7
)
 
$
2,415.9

Total equity
$
1,143.7

 
$
704.5

 
$
486.6

 
$
(1,186.7
)
 
$
1,148.1

Total liabilities and equity
$
1,143.7

 
$
2,819.2

 
$
858.5

 
$
(1,257.4
)
 
$
3,564.0

Condensed Consolidating Statements of Cash Flows
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in millions)
For the Year Ended December 31, 2015
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Net cash (used in) provided by operating activities
$
0.9

 
$
426.7

 
$
(60.2
)
 
$

 
$
367.4

Cash flows (used in) provided by investing activities:
 
 
 
 
 
 
 
 
 
Cash paid for acquisitions, net of cash acquired

 
(0.1
)
 

 

 
(0.1
)
Capital expenditures

 
(71.9
)
 
(12.5
)
 

 
(84.4
)
Proceeds from sale of property and equipment

 
10.5

 
3.4

 

 
13.9

Payments for investments, net
(1.9
)


 
(56.2
)
 

 
(58.1
)
Net cash used in investing activities
$
(1.9
)

$
(61.5
)
 
$
(65.3
)
 
$

 
$
(128.7
)
Cash flows provided by (used in) financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from credit facilities

 
1,097.3

 
605.1

 

 
1,702.4

Repayments of credit facilities

 
(1,154.4
)
 
(587.8
)
 

 
(1,742.2
)
Repayments of other borrowings and capital lease obligations

 
(54.3
)
 
(16.6
)
 

 
(70.9
)
Repurchase of common stock
(100.0
)
 

 

 

 
(100.0
)
Proceeds from stock-based awards, net of tax withholdings
2.7

 
(1.1
)
 

 

 
1.6

Excess tax benefit from stock-based compensation

 
0.1

 

 

 
0.1

Payments of acquisition-related contingent consideration

 
(37.3
)
 
(10.2
)
 

 
(47.5
)
Payments of financing costs

 
(2.4
)
 

 

 
(2.4
)
Net financing activities and advances (to) from consolidated affiliates
98.3

 
(226.8
)
 
128.5

 

 

Net cash provided by financing activities
$
1.0

 
$
(378.9
)
 
$
119.0

 
$

 
$
(258.9
)
Effect of currency translation on cash

 

 
1.1

 

 
1.1

Net increase (decrease) in cash and cash equivalents
$

 
$
(13.7
)
 
$
(5.4
)
 
$

 
$
(19.1
)
Cash and cash equivalents - beginning of period

 
18.5

 
5.6

 

 
24.1

Cash and cash equivalents - end of period
$

 
$
4.8

 
$
0.2

 
$

 
$
5.0

For the Year Ended December 31, 2014
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Net cash (used in) provided by operating activities
$
(0.5
)
 
$
251.9

 
$
71.6

 
$

 
$
323.0

Cash flows (used in) provided by investing activities:
 
 
 
 
 
 
 
 
 
Cash paid for acquisitions, net of cash acquired

 
(222.7
)
 
(122.9
)
 

 
(345.6
)
Capital expenditures

 
(84.8
)
 
(24.5
)
 

 
(109.3
)
Proceeds from sale of property and equipment

 
14.3

 
2.4

 

 
16.7

Payments for investments, net
(1.0
)
 
(0.1
)
 

 

 
(1.1
)
Net cash used in investing activities
$
(1.0
)
 
$
(293.3
)
 
$
(145.0
)
 
$

 
$
(439.3
)
Cash flows provided by (used in) financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from credit facilities

 
1,894.4

 
491.6

 

 
2,386.0

Repayments of credit facilities

 
(1,410.0
)
 
(529.6
)
 

 
(1,939.6
)
Repayments of senior convertible notes

 
(202.3
)
 

 

 
(202.3
)
Repayments of other borrowings and capital lease obligations

 
(39.0
)
 
(28.3
)
 

 
(67.3
)
Proceeds from stock-based awards, net of tax withholdings
3.8

 
(2.7
)
 

 

 
1.1

Excess tax benefit from stock-based compensation

 
3.7

 

 

 
3.7

Payments of acquisition-related contingent consideration

 
(60.3
)
 

 

 
(60.3
)
Payments of financing costs

 
(2.6
)
 

 

 
(2.6
)
Net financing activities and advances (to) from consolidated affiliates
(2.3
)
 
(126.7
)
 
129.0

 

 

Net cash provided by financing activities
$
1.5

 
$
54.5

 
$
62.7

 
$

 
$
118.7

Effect of currency translation on cash

 

 
(1.3
)
 

 
(1.3
)
Net increase (decrease) in cash and cash equivalents
$

 
$
13.1

 
$
(12.0
)
 
$

 
$
1.1

Cash and cash equivalents - beginning of period

 
5.4

 
17.6

 

 
23.0

Cash and cash equivalents - end of period
$

 
$
18.5

 
$
5.6

 
$

 
$
24.1


CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in millions)
For the Year Ended December 31, 2013
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Net cash (used in) provided by operating activities
$
(1.7
)
 
$
174.1

 
$
28.0

 
$

 
$
200.4

Cash flows (used in) provided by investing activities:
 
 
 
 
 
 
 
 
 
Cash paid for acquisitions, net of cash acquired

 
(45.0
)
 
(103.6
)
 

 
(148.6
)
Proceeds from disposal of business, net of cash divested

 
(3.0
)
 

 

 
(3.0
)
Capital expenditures

 
(114.4
)
 
(11.9
)
 

 
(126.3
)
Proceeds from sale of property and equipment

 
14.7

 
1.2

 

 
15.9

Payments for investments, net
(1.2
)
 

 

 

 
(1.2
)
Net cash used in investing activities
$
(1.2
)
 
$
(147.7
)
 
$
(114.3
)
 
$

 
$
(263.2
)
Cash flows provided by (used in) financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from credit facilities

 
961.6

 
187.4

 

 
1,149.0

Repayments of credit facilities

 
(1,042.2
)
 
(207.4
)
 

 
(1,249.6
)
Proceeds from senior notes, net

 
250.0

 

 

 
250.0

Repayments of other borrowings and capital lease obligations

 
(69.1
)
 
(1.6
)
 

 
(70.7
)
Proceeds from stock-based awards, net of tax withholdings
9.9

 
(1.5
)
 

 

 
8.4

Excess tax benefit from stock-based compensation

 
4.3

 

 

 
4.3

Payments of acquisition-related contingent consideration

 
(16.7
)
 
(2.0
)
 

 
(18.7
)
Payments of financing costs, including call premiums on extinguishment of debt

 
(13.7
)
 

 

 
(13.7
)
Net financing activities and advances (to) from consolidated affiliates
(7.0
)
 
(106.4
)
 
113.4

 

 

Net cash provided by (used in) financing activities
$
2.9

 
$
(33.7
)
 
$
89.8

 
$

 
$
59.0

Effect of currency translation on cash

 

 
0.0

 

 
0.0

Net (decrease) increase in cash and cash equivalents
$

 
$
(7.3
)
 
$
3.5

 
$

 
$
(3.8
)
Cash and cash equivalents - beginning of period

 
12.7

 
14.1

 

 
26.8

Cash and cash equivalents - end of period
$

 
$
5.4

 
$
17.6

 
$

 
$
22.9