XML 27 R86.htm IDEA: XBRL DOCUMENT v3.19.3
Supplemental Guarantor Financial Information (Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) (Unaudited)) (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Unaudited Consolidating Statements of Operations and Comprehensive Income (Loss) [Line Items]        
Revenue $ 2,016,618 $ 1,977,227 $ 5,473,965 $ 4,991,865
Costs of revenue, excluding depreciation and amortization 1,690,558 1,681,438 4,636,006 4,285,320
Depreciation and amortization 55,196 54,863 174,171 156,478
General and administrative expenses 77,146 80,311 220,581 211,535
Interest expense (income), net 19,297 22,330 58,178 60,183
Equity in earnings of unconsolidated affiliates (6,966) (7,671) (19,778) (19,080)
Other expense (income), net 8,002 323 16,323 (1,976)
Income before income taxes 173,385 145,633 388,484 299,405
(Provision for) benefit from income taxes (43,303) (25,091) (95,073) (71,999)
Net income (loss) before equity in income from subsidiaries 130,100 120,500 293,400 227,400
Equity in income (losses) from subsidiaries, net of tax 0 0 0 0
Net income 130,082 120,542 293,411 227,406
Net income (loss) attributable to non-controlling interests 1,486 (124) 1,993 (312)
Net income attributable to MasTec, Inc. [1] 128,596 120,666 291,418 227,718
Comprehensive income (loss) 122,640 124,909 271,788 240,251
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 800 700 2,300 2,300
Interest expense (income), net 0 0 0 0
Equity in earnings of unconsolidated affiliates 0 0 0 0
Other expense (income), net 0 0 0 0
Income before income taxes (800) (700) (2,300) (2,300)
(Provision for) benefit from income taxes 200 200 700 600
Net income (loss) before equity in income from subsidiaries (600) (500) (1,600) (1,700)
Equity in income (losses) from subsidiaries, net of tax 129,200 121,200 293,000 229,400
Net income 128,600 120,700 291,400 227,700
Net income (loss) attributable to non-controlling interests 0 0 0 0
Net income attributable to MasTec, Inc. 128,600 120,700 291,400 227,700
Comprehensive income (loss) 121,200 124,900 269,800 240,600
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Condensed Unaudited Consolidating Statements of Operations and Comprehensive Income (Loss) [Line Items]        
Revenue 1,916,800 1,894,500 5,164,000 4,717,000
Costs of revenue, excluding depreciation and amortization 1,609,200 1,603,000 4,354,700 4,048,200
Depreciation and amortization 51,800 49,700 161,700 139,200
General and administrative expenses 72,200 73,200 205,600 195,600
Interest expense (income), net 35,400 38,700 105,600 108,700
Equity in earnings of unconsolidated affiliates 0 0 100 0
Other expense (income), net 8,600 2,100 53,900 800
Income before income taxes 139,600 127,800 282,400 224,500
(Provision for) benefit from income taxes (39,100) (35,900) (90,100) (60,900)
Net income (loss) before equity in income from subsidiaries 100,500 91,900 192,300 163,600
Equity in income (losses) from subsidiaries, net of tax 0 0 0 0
Net income 100,500 91,900 192,300 163,600
Net income (loss) attributable to non-controlling interests 0 0 0 0
Net income attributable to MasTec, Inc. 100,500 91,900 192,300 163,600
Comprehensive income (loss) 100,500 91,900 192,300 163,600
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Condensed Unaudited Consolidating Statements of Operations and Comprehensive Income (Loss) [Line Items]        
Revenue 126,400 102,300 388,900 372,000
Costs of revenue, excluding depreciation and amortization 108,000 98,000 360,200 334,200
Depreciation and amortization 3,400 5,200 12,500 17,300
General and administrative expenses 4,100 6,400 12,700 13,600
Interest expense (income), net (16,100) (16,400) (47,400) (48,500)
Equity in earnings of unconsolidated affiliates (7,000) (7,700) (19,900) (19,100)
Other expense (income), net (600) (1,800) (37,600) (2,800)
Income before income taxes 34,600 18,600 108,400 77,300
(Provision for) benefit from income taxes (4,400) 10,600 (5,700) (11,700)
Net income (loss) before equity in income from subsidiaries 30,200 29,200 102,700 65,600
Equity in income (losses) from subsidiaries, net of tax 0 0 0 0
Net income 30,200 29,200 102,700 65,600
Net income (loss) attributable to non-controlling interests 1,500 (100) 2,000 (300)
Net income attributable to MasTec, Inc. 28,700 29,300 100,700 65,900
Comprehensive income (loss) 22,700 33,600 81,100 78,300
Eliminations [Member]        
Condensed Unaudited Consolidating Statements of Operations and Comprehensive Income (Loss) [Line Items]        
Revenue (26,600) (19,600) (78,900) (97,100)
Costs of revenue, excluding depreciation and amortization (26,600) (19,600) (78,900) (97,100)
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 expense (income), 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 (129,200) (121,200) (293,000) (229,400)
Net income (129,200) (121,200) (293,000) (229,400)
Net income (loss) attributable to non-controlling interests 0 0 0 0
Net income attributable to MasTec, Inc. (129,200) (121,200) (293,000) (229,400)
Comprehensive income (loss) $ (121,700) $ (125,500) $ (271,400) $ (242,200)
[1]
Calculated as total net income less amounts attributable to non-controlling interests.