XML 96 R82.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Financial Information (Condensed Unaudited Consolidating Statements of Operations and Comprehensive Income (Loss)) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed Unaudited Consolidating Statements of Operations and Comprehensive Income (Loss) [Line Items]        
Revenue $ 1,955,752 $ 1,586,181 $ 5,004,116 $ 3,792,811
Costs of revenue, excluding depreciation and amortization 1,726,173 1,368,988 4,323,642 3,321,571
Depreciation and amortization 50,101 42,584 138,384 122,249
General and administrative expenses 66,397 67,131 202,001 195,031
Interest expense (income), net 17,578 13,097 44,966 37,895
Equity in earnings of unconsolidated affiliates (7,399) 6 (15,105) (3,549)
Other (income) expense, net (4,677) (971) (4,102) (12,803)
Income before income taxes 107,579 95,346 314,330 132,417
(Provision for) benefit from income taxes (43,378) (38,816) (126,170) (54,331)
Net income (loss) before equity in income from subsidiaries 64,200 56,500 188,200 78,100
Equity in income (losses) from subsidiaries, net of tax 0 0 0 0
Net income 64,201 56,530 188,160 78,086
Net income attributable to non-controlling interests 449 253 1,770 414
Net income attributable to MasTec, Inc. [1] 63,752 56,277 186,390 77,672
Comprehensive income (loss) 65,650 54,731 189,288 69,571
Reportable Legal Entities [Member] | MasTec, Inc. [Member]        
Condensed Unaudited Consolidating Statements of Operations and Comprehensive Income (Loss) [Line Items]        
Revenue 0 0 0 0
Costs of revenue, excluding depreciation and amortization 0 0 0 0
Depreciation and amortization 0 0 0 0
General and administrative expenses 500 600 1,700 1,700
Interest expense (income), net 0 0 0 0
Equity in earnings of unconsolidated affiliates 0 0 0 0
Other (income) expense, net 0 0 0 0
Income before income taxes (500) (600) (1,700) (1,700)
(Provision for) benefit from income taxes 200 200 600 600
Net income (loss) before equity in income from subsidiaries (300) (400) (1,100) (1,100)
Equity in income (losses) from subsidiaries, net of tax 64,100 56,700 187,500 78,800
Net income 63,800 56,300 186,400 77,700
Net income attributable to non-controlling interests 0 0 0 0
Net income attributable to MasTec, Inc. 63,800 56,300 186,400 77,700
Comprehensive income (loss) 65,200 54,500 187,500 69,200
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Condensed Unaudited Consolidating Statements of Operations and Comprehensive Income (Loss) [Line Items]        
Revenue 1,860,300 1,493,900 4,763,400 3,521,500
Costs of revenue, excluding depreciation and amortization 1,640,300 1,282,300 4,097,700 3,054,500
Depreciation and amortization 41,100 33,700 112,200 96,600
General and administrative expenses 61,700 60,600 187,700 172,100
Interest expense (income), net 33,200 28,600 91,500 83,800
Equity in earnings of unconsolidated affiliates 0 0 0 0
Other (income) expense, net (4,600) (3,400) (9,900) (12,700)
Income before income taxes 88,600 92,100 284,200 127,200
(Provision for) benefit from income taxes (33,800) (33,400) (104,900) (47,300)
Net income (loss) before equity in income from subsidiaries 54,800 58,700 179,300 79,900
Equity in income (losses) from subsidiaries, net of tax 0 0 0 0
Net income 54,800 58,700 179,300 79,900
Net income attributable to non-controlling interests 0 0 0 0
Net income attributable to MasTec, Inc. 54,800 58,700 179,300 79,900
Comprehensive income (loss) 54,900 58,700 179,300 79,900
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Condensed Unaudited Consolidating Statements of Operations and Comprehensive Income (Loss) [Line Items]        
Revenue 130,300 112,700 347,400 302,200
Costs of revenue, excluding depreciation and amortization 120,700 107,200 332,600 298,000
Depreciation and amortization 9,000 8,900 26,200 25,600
General and administrative expenses 4,200 5,900 12,600 21,200
Interest expense (income), net (15,600) (15,500) (46,500) (45,900)
Equity in earnings of unconsolidated affiliates (7,400) 0 (15,100) (3,500)
Other (income) expense, net (100) 2,300 5,800 (100)
Income before income taxes 19,500 3,900 31,800 6,900
(Provision for) benefit from income taxes (9,900) (5,600) (21,900) (7,600)
Net income (loss) before equity in income from subsidiaries 9,600 (1,700) 9,900 (700)
Equity in income (losses) from subsidiaries, net of tax 0 0 0 0
Net income 9,600 (1,700) 9,900 (700)
Net income attributable to non-controlling interests 400 300 1,800 400
Net income attributable to MasTec, Inc. 9,200 (2,000) 8,100 (1,100)
Comprehensive income (loss) 11,100 (3,600) 11,100 (9,200)
Eliminations [Member]        
Condensed Unaudited Consolidating Statements of Operations and Comprehensive Income (Loss) [Line Items]        
Revenue (34,800) (20,400) (106,700) (30,900)
Costs of revenue, excluding depreciation and amortization (34,800) (20,400) (106,700) (30,900)
Depreciation and amortization 0 0 0 0
General and administrative expenses 0 0 0 0
Interest expense (income), net 0 0 0 0
Equity in earnings of unconsolidated affiliates 0 0 0 0
Other (income) expense, net 0 0 0 0
Income before income taxes 0 0 0 0
(Provision for) benefit from income taxes 0 0 0 0
Net income (loss) before equity in income from subsidiaries 0 0 0 0
Equity in income (losses) from subsidiaries, net of tax (64,100) (56,700) (187,500) (78,800)
Net income (64,100) (56,700) (187,500) (78,800)
Net income attributable to non-controlling interests 0 0 0 0
Net income attributable to MasTec, Inc. (64,100) (56,700) (187,500) (78,800)
Comprehensive income (loss) $ (65,500) $ (54,900) $ (188,600) $ (70,300)
[1] Calculated as total net income less amounts attributable to non-controlling interests.