XML 104 R40.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Supplemental Guarantor Financial Information (Tables)
12 Months Ended
Dec. 31, 2019
Condensed Financial Statements, Supplemental Guarantor Information [Abstract]  
Condensed Consolidating Statements of Operations and Comprehensive Income (Loss)
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (in millions)
For the Year Ended December 31, 2019
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Revenue
$

 
$
6,799.4

 
$
474.7

 
$
(90.9
)
 
$
7,183.2

Costs of revenue, excluding depreciation and amortization

 
5,703.4

 
457.7

 
(90.9
)
 
6,070.2

Depreciation and amortization

 
214.0

 
21.5

 

 
235.5

Intangible asset impairment

 

 
3.3

 

 
3.3

General and administrative expenses
3.2

 
279.4

 
16.9

 

 
299.5

Interest expense (income), net

 
138.4

 
(61.4
)
 

 
77.0

Equity in earnings of unconsolidated affiliates

 
(0.0
)
 
(27.4
)
 

 
(27.4
)
Other expense (income), net

 
51.4

 
(37.3
)
 

 
14.0

(Loss) income before income taxes
$
(3.2
)
 
$
412.8

 
$
101.4

 
$

 
$
510.9

Benefit from (provision for) income taxes
0.8

 
(111.5
)
 
(6.1
)
 

 
(116.8
)
Net (loss) income before equity in income from subsidiaries
$
(2.4
)
 
$
301.3

 
$
95.3

 
$

 
$
394.1

Equity in income from subsidiaries, net of tax
394.7

 

 

 
(394.7
)
 

Net income (loss)
$
392.3

 
$
301.3

 
$
95.3

 
$
(394.7
)
 
$
394.1

Net income attributable to non-controlling interests

 

 
1.8

 

 
1.8

Net income (loss) attributable to MasTec, Inc.
$
392.3

 
$
301.3

 
$
93.5

 
$
(394.7
)
 
$
392.3

Comprehensive income (loss)
$
379.7

 
$
303.3

 
$
77.9

 
$
(382.1
)
 
$
378.9

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) (in millions)
For the Year Ended December 31, 2018
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Revenue
$

 
$
6,539.3

 
$
492.6

 
$
(122.5
)
 
$
6,909.4

Costs of revenue, excluding depreciation and amortization

 
5,609.4

 
452.4

 
(122.5
)
 
5,939.3

Depreciation and amortization

 
190.5

 
22.4

 

 
212.9

Goodwill impairment

 

 
47.7

 

 
47.7

General and administrative expenses
3.1

 
266.4

 
17.8

 

 
287.3

Interest expense (income), net

 
147.0

 
(64.4
)
 

 
82.6

Equity in earnings of unconsolidated affiliates

 

 
(23.9
)
 

 
(23.9
)
Other expense (income), net

 
2.9

 
(4.7
)
 

 
(1.8
)
(Loss) income before income taxes
$
(3.1
)
 
$
323.1

 
$
45.3

 
$

 
$
365.3

Benefit from (provision for) income taxes
0.9

 
(94.2
)
 
(12.8
)
 

 
(106.1
)
Net (loss) income before equity in income from subsidiaries
$
(2.2
)
 
$
228.9

 
$
32.5

 
$

 
$
259.2

Equity in income from subsidiaries, net of tax
261.9

 

 

 
(261.9
)
 

Net income (loss)
$
259.7

 
$
228.9

 
$
32.5

 
$
(261.9
)
 
$
259.2

Net loss attributable to non-controlling interests

 

 
(0.4
)
 

 
(0.4
)
Net income (loss) attributable to MasTec, Inc.
$
259.7

 
$
228.9

 
$
32.9

 
$
(261.9
)
 
$
259.7

Comprehensive income (loss)
$
262.9

 
$
228.9

 
$
35.7

 
$
(265.1
)
 
$
262.4

For the Year Ended December 31, 2017
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Revenue
$

 
$
6,222.3

 
$
457.0

 
$
(72.3
)
 
$
6,607.0

Costs of revenue, excluding depreciation and amortization

 
5,378.6

 
439.0

 
(72.3
)
 
5,745.3

Depreciation and amortization

 
159.1

 
28.9

 

 
188.0

General and administrative expenses
2.3

 
256.3

 
16.5

 

 
275.1

Interest expense (income), net

 
123.6

 
(62.6
)
 

 
61.0

Equity in earnings of unconsolidated affiliates

 

 
(21.3
)
 

 
(21.3
)
Other income, net

 
(13.0
)
 

 

 
(13.0
)
(Loss) income before income taxes
$
(2.3
)
 
$
317.7

 
$
56.5

 
$

 
$
371.8

Benefit from (provision for) income taxes
0.2

 
(18.1
)
 
(5.0
)
 

 
(22.9
)
Net (loss) income before equity in income from subsidiaries
$
(2.1
)
 
$
299.6

 
$
51.5

 
$

 
$
348.9

Equity in income from subsidiaries, net of tax
349.3

 

 

 
(349.3
)
 

Net income (loss)
$
347.2

 
$
299.6

 
$
51.5

 
$
(349.3
)
 
$
348.9

Net income (loss) attributable to non-controlling interests

 
2.4

 
(0.7
)
 

 
1.7

Net income (loss) attributable to MasTec, Inc.
$
347.2

 
$
297.2

 
$
52.2

 
$
(349.3
)
 
$
347.2

Comprehensive income (loss)
$
349.3

 
$
299.6

 
$
53.6

 
$
(351.4
)
 
$
351.0


Condensed Consolidating Balance Sheets
CONDENSED CONSOLIDATING BALANCE SHEETS (in millions)
As of December 31, 2019
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Assets
 
 
 
 
 
 
 
 
 
Total current assets
$

 
$
1,987.8

 
$
248.1

 
$
(62.4
)
 
$
2,173.6

Property and equipment, net

 
862.0

 
43.9

 

 
905.8

Operating lease assets

 
214.7

 
15.2

 

 
229.9

Goodwill and other intangible assets, net

 
1,265.6

 
167.3

 

 
1,433.0

Investments in and advances to consolidated affiliates, net
1,768.9

 
1,233.5

 

 
(3,002.4
)
 

Other long-term assets
18.4

 
42.6

 
193.8

 

 
254.7

Total assets
$
1,787.3

 
$
5,606.2

 
$
668.3

 
$
(3,064.8
)
 
$
4,997.0

Liabilities and equity
 
 
 
 
 
 
 
 
 
Total current liabilities
$
0.1

 
$
1,141.6

 
$
139.8

 
$
(62.4
)
 
$
1,219.1

Long-term debt, including finance leases

 
1,310.9

 
3.1

 

 
1,314.0

Advances from consolidated affiliates, net

 

 
167.5

 
(167.5
)
 

Long-term operating lease liabilities

 
143.0

 
11.6

 

 
154.6

Other long-term liabilities

 
493.1

 
24.5

 

 
517.6

Total liabilities
$
0.1

 
$
3,088.6

 
$
346.5

 
$
(229.9
)
 
$
3,205.3

Total equity
$
1,787.2

 
$
2,517.6

 
$
321.8

 
$
(2,834.9
)
 
$
1,791.7

Total liabilities and equity
$
1,787.3

 
$
5,606.2

 
$
668.3

 
$
(3,064.8
)
 
$
4,997.0

As of December 31, 2018
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Assets
 
 
 
 
 
 
 
 
 
Total current assets
$

 
$
1,993.0

 
$
248.5

 
$
(72.5
)
 
$
2,169.0

Property and equipment, net

 
699.2

 
48.6

 

 
747.8

Goodwill and other intangible assets, net

 
1,188.0

 
81.7

 

 
1,269.7

Investments in and advances to consolidated affiliates, net
1,373.1

 
1,138.4

 
816.9

 
(3,328.4
)
 

Other long-term assets
16.8

 
42.0

 
194.6

 

 
253.4

Total assets
$
1,389.9

 
$
5,060.6

 
$
1,390.3

 
$
(3,400.9
)
 
$
4,440.0

Liabilities and equity
 
 
 
 
 
 
 
 
 
Total current liabilities
$

 
$
1,185.9

 
$
170.2

 
$
(72.5
)
 
$
1,283.6

Long-term debt, including finance leases

 
1,319.4

 
4.9

 

 
1,324.2

Other long-term liabilities

 
429.2

 
10.8

 

 
440.1

Total liabilities
$

 
$
2,934.5

 
$
185.9

 
$
(72.5
)
 
$
3,047.9

Total equity
$
1,389.9

 
$
2,126.1

 
$
1,204.4

 
$
(3,328.4
)
 
$
1,392.0

Total liabilities and equity
$
1,389.9

 
$
5,060.6

 
$
1,390.3

 
$
(3,400.9
)
 
$
4,440.0



Condensed Consolidating Statements of Cash Flows
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in millions)
For the Year Ended December 31, 2019
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Net cash provided by operating activities
$

 
$
467.2

 
$
83.1

 
$

 
$
550.3

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Cash paid for acquisitions, net of cash acquired

 
(179.5
)
 

 

 
(179.5
)
Capital expenditures

 
(120.8
)
 
(5.7
)
 

 
(126.5
)
Proceeds from sale of property and equipment

 
24.8

 
10.2

 

 
35.0

Payments for other investments

 
(4.3
)
 
(1.3
)
 

 
(5.6
)
Proceeds from other investments


10.8

 
3.9

 

 
14.7

Net cash (used in) provided by investing activities
$


$
(269.0
)
 
$
7.1

 
$

 
$
(261.8
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from credit facilities

 
3,015.3

 
10.6

 

 
3,025.9

Repayments of credit facilities

 
(3,116.0
)
 
(10.6
)
 

 
(3,126.6
)
Repayments of other borrowings, net

 
(9.7
)
 
(2.7
)
 

 
(12.4
)
Payments of finance lease obligations

 
(86.3
)
 
(2.0
)
 

 
(88.3
)
Payments of acquisition-related contingent consideration

 
(34.3
)
 

 

 
(34.3
)
Proceeds from non-controlling interests

 

 
0.6

 

 
0.6

Proceeds from stock-based awards
4.7

 

 

 

 
4.7

Repurchase of common stock
(5.7
)
 

 

 

 
(5.7
)
Other financing activities, net

 
(5.5
)
 
(3.0
)
 

 
(8.5
)
Net financing activities and advances from (to) consolidated affiliates
1.0

 
62.8

 
(63.8
)
 

 

Net cash used in financing activities
$

 
$
(173.7
)
 
$
(70.9
)
 
$

 
$
(244.6
)
Effect of currency translation on cash

 

 
0.2

 

 
0.2

Net increase in cash and cash equivalents
$

 
$
24.5

 
$
19.5

 
$

 
$
44.0

Cash and cash equivalents - beginning of period

 
11.9

 
15.6

 

 
27.4

Cash and cash equivalents - end of period
$

 
$
36.4

 
$
35.1

 
$

 
$
71.4

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in millions)
For the Year Ended December 31, 2018
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Net cash provided by operating activities
$

 
$
341.6

 
$
188.4

 
$

 
$
530.0

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Cash paid for acquisitions, net of cash acquired

 
(6.7
)
 

 

 
(6.7
)
Capital expenditures

 
(174.3
)
 
(6.1
)
 

 
(180.4
)
Proceeds from sale of property and equipment

 
26.2

 
13.1

 

 
39.4

Payments for other investments

 
(11.8
)
 
(27.6
)
 

 
(39.5
)
Proceeds from other investments

 

 
5.4

 

 
5.4

Net cash used in investing activities
$

 
$
(166.6
)
 
$
(15.2
)
 
$

 
$
(181.8
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from credit facilities

 
3,383.9

 
34.3

 

 
3,418.2

Repayments of credit facilities

 
(3,314.8
)
 
(44.7
)
 

 
(3,359.5
)
Repayments of other borrowings, net

 
(17.1
)
 
(0.3
)
 

 
(17.4
)
Payments of finance lease obligations

 
(66.6
)
 
(5.6
)
 

 
(72.2
)
Payments of acquisition-related contingent consideration

 
(15.9
)
 

 

 
(15.9
)
Distributions to non-controlling interests

 
(0.6
)
 

 

 
(0.6
)
Proceeds from stock-based awards
4.0

 

 

 

 
4.0

Payments for stock-based awards
(3.8
)
 

 

 

 
(3.8
)
Repurchase of common stock
(313.9
)
 

 

 

 
(313.9
)
Other financing activities, net

 

 

 

 

Net financing activities and advances from (to) consolidated affiliates
313.7

 
(142.1
)
 
(171.6
)
 

 

Net cash used in financing activities
$

 
$
(173.2
)
 
$
(187.9
)
 
$

 
$
(361.1
)
Effect of currency translation on cash

 

 

 

 

Net increase (decrease) in cash and cash equivalents
$

 
$
1.8

 
$
(14.7
)
 
$

 
$
(12.9
)
Cash and cash equivalents - beginning of period

 
10.1

 
30.3

 

 
40.3

Cash and cash equivalents - end of period
$

 
$
11.9

 
$
15.6

 
$

 
$
27.4


CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in millions)
For the Year Ended December 31, 2017
MasTec, Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
MasTec, Inc.
Net cash provided by operating activities
$

 
$
142.9

 
$
1.2

 
$

 
$
144.1

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Cash paid for acquisitions, net of cash acquired

 
(116.0
)
 

 

 
(116.0
)
Capital expenditures

 
(120.1
)
 
(3.3
)
 

 
(123.4
)
Proceeds from sale of property and equipment

 
18.2

 
1.8

 

 
20.0

Payments for other investments

 
(3.8
)
 
(73.3
)
 

 
(77.1
)
Proceeds from other investments

 
1.2

 
22.6

 

 
23.8

Net cash used in investing activities
$

 
$
(220.5
)
 
$
(52.2
)
 
$

 
$
(272.7
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from credit facilities

 
2,674.4

 
24.6

 

 
2,699.0

Repayments of credit facilities

 
(2,428.9
)
 
(28.4
)
 

 
(2,457.3
)
Repayments of other borrowings, net

 
(2.3
)
 
(1.1
)
 

 
(3.4
)
Payments of finance lease obligation

 
(59.2
)
 
(8.5
)
 

 
(67.7
)
Payments of acquisition-related contingent consideration

 
(6.6
)
 

 

 
(6.7
)
Distributions to non-controlling interests

 
(22.7
)
 

 

 
(22.7
)
Proceeds from stock-based awards
3.1

 

 

 

 
3.1

Payments for stock-based awards
(6.2
)
 

 

 

 
(6.2
)
Repurchase of common stock
(1.6
)
 

 

 

 
(1.6
)
Other financing activities, net

 
(6.3
)
 

 

 
(6.3
)
Net financing activities and advances from (to) consolidated affiliates
4.7

 
(89.6
)
 
84.9

 

 

Net cash provided by financing activities
$

 
$
58.8

 
$
71.5

 
$

 
$
130.3

Effect of currency translation on cash

 

 
(0.1
)
 

 
(0.1
)
Net (decrease) increase in cash and cash equivalents
$

 
$
(18.8
)
 
$
20.4

 
$

 
$
1.6

Cash and cash equivalents - beginning of period

 
28.9

 
9.9

 

 
38.8

Cash and cash equivalents - end of period
$

 
$
10.1

 
$
30.3

 
$

 
$
40.3