MasTec, Inc. (FRA:MY8)
Germany · Delayed Price · Currency is EUR 206.00
0.00 (0.00%)
At close: Jan 23, 2026
MasTec Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | 331.07 | 162.79 | -49.95 | 33.35 | 328.83 | 322.85 |
Depreciation & Amortization | 431.22 | 506.62 | 603.16 | 507.15 | 422.83 | 297.75 |
Loss (Gain) From Sale of Assets | -19.32 | -24.14 | -21.41 | -39.69 | -35.64 | -16.21 |
Loss (Gain) on Equity Investments | -31.99 | -30.23 | -30.7 | -28.84 | -33.83 | -29.74 |
Stock-Based Compensation | 34.25 | 32.67 | 33.34 | 27.45 | 24.81 | 21.88 |
Other Operating Activities | 91.52 | 32.79 | -123.5 | 19 | 44.68 | 31.79 |
Change in Accounts Receivable | -583.79 | 237.34 | -9.18 | -298.05 | 198.45 | 150.68 |
Change in Inventory | 0.08 | 26.35 | 33.02 | -20.52 | 10.15 | 17.9 |
Change in Accounts Payable | 355.44 | -161.73 | 165.89 | 192.12 | -104.48 | 94.07 |
Change in Unearned Revenue | 17.71 | 247.5 | 49.38 | -39.37 | 10.6 | 21.33 |
Change in Other Net Operating Assets | 18.49 | 91.68 | 37.22 | -0.29 | -73.32 | 24.96 |
Operating Cash Flow | 644.68 | 1,122 | 687.28 | 352.3 | 793.07 | 937.25 |
Operating Cash Flow Growth | -43.48% | 63.20% | 95.08% | -55.58% | -15.38% | 70.32% |
Capital Expenditures | -228.08 | -148.86 | -192.94 | -263.35 | -170.07 | -213.75 |
Sale of Property, Plant & Equipment | 59.35 | 66.04 | 84.11 | 81.47 | 65.29 | 37.08 |
Cash Acquisitions | -70.6 | -79.93 | -69.39 | -635.76 | -1,245 | -24.97 |
Investment in Securities | 2.43 | 0.7 | -1.47 | -3.58 | -9.44 | -16.81 |
Other Investing Activities | 4.88 | 4.56 | 1.63 | 0.04 | 1.65 | 1.84 |
Investing Cash Flow | -232.02 | -157.49 | -178.06 | -821.18 | -1,357 | -216.61 |
Long-Term Debt Issued | - | 4,649 | 4,378 | 4,065 | 1,503 | 2,035 |
Long-Term Debt Repaid | - | -5,631 | -4,678 | -3,423 | -971 | -2,268 |
Net Debt Issued (Repaid) | -194.53 | -981.89 | -299.37 | 642.39 | 532.38 | -233.45 |
Issuance of Common Stock | - | - | - | - | - | 7.09 |
Repurchase of Common Stock | -77.33 | - | - | -81.29 | - | -120.23 |
Other Financing Activities | -88.91 | -108.34 | -51.63 | -80.2 | -30.44 | -23.3 |
Financing Cash Flow | -360.76 | -1,090 | -351 | 480.9 | 501.94 | -369.89 |
Foreign Exchange Rate Adjustments | -1.7 | -3.56 | 0.75 | -2.16 | -0.23 | 0.93 |
Net Cash Flow | 50.19 | -129.66 | 158.97 | 9.86 | -62.38 | 351.69 |
Free Cash Flow | 416.59 | 972.77 | 494.34 | 88.95 | 623.01 | 723.51 |
Free Cash Flow Growth | -58.53% | 96.78% | 455.78% | -85.72% | -13.89% | 70.72% |
Free Cash Flow Margin | 3.03% | 7.91% | 4.12% | 0.91% | 7.83% | 11.45% |
Free Cash Flow Per Share | 5.29 | 12.33 | 6.38 | 1.17 | 8.43 | 9.81 |
Cash Interest Paid | 175.42 | 195.34 | 237.65 | 106.48 | 61.82 | 65.02 |
Cash Income Tax Paid | 35.14 | 43.95 | 9.61 | 8.6 | 69.11 | 64.65 |
Levered Free Cash Flow | 174.43 | 879.64 | 730.51 | 23.22 | 275.94 | 712.42 |
Unlevered Free Cash Flow | 281.88 | 1,000 | 877.01 | 93.38 | 309.33 | 749.69 |
Change in Working Capital | -192.08 | 441.13 | 276.33 | -166.12 | 41.4 | 308.93 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.