Everus Reports Fourth Quarter and Full-Year 2025 Results, Initiates Guidance for 2026

BISMARCK, N.D.--( BUSINESS WIRE)--Everus Construction Group (NYSE: ECG) today reported financial results for the fourth quarter and full-year 2025.

Fourth Quarter 2025 Summary

(all comparisons versus the prior-year period unless otherwise noted, and results denoted with * are quarterly records)

Full-Year 2025 Summary

(all comparisons versus the prior year unless otherwise noted, and results denoted with * are full-year records)

See the Non-GAAP Measures sections for definitions and reconciliations of the non-GAAP financial measures used in this news release.

Management Commentary

“We finished our first full year as an independent public company with record results, delivering fourth quarter revenues in excess of $1 billion for the first time in our history alongside strong execution by our dedicated team members across the organization,” said Jeffrey S. Thiede, president and CEO of Everus. “Driven by growth across both our E&M and T&D segments, fourth quarter revenues increased 33%, bringing full-year revenue growth to just over 30%. Fourth quarter EBITDA increased 45%, resulting in full-year EBITDA of nearly $320 million. 2025’s record results reflect robust demand in our key end markets as well as our disciplined focus on our strategic priorities.

“Our customers continue to rely on Everus to complete their most complex projects, and bidding activity across our core end markets remains strong. Momentum continues in data center, hospitality, high-tech and utility markets, driving a year-end backlog of $3.2 billion, an increase of 16% year-over-year on top of our record 2025 revenues. This provides excellent visibility as we enter 2026.

“We ended the year in an exceptionally strong financial position, with net leverage of approximately 0.4x and $375.5 million of cash and available liquidity. This reflects our disciplined financial strategy and strong operational performance. We remain committed to a focused capital allocation framework that prioritizes investment in organic growth while pursuing strategic acquisitions aligned with our long-term growth objectives.

“The first E in our 4EVER strategy stands for employees, and our record 2025 results are a direct reflection of the commitment and hard work of our team members across the country. As we enter 2026 with significant momentum, supported by favorable end-market trends, a continued focus on project execution, and a strong balance sheet that provides flexibility to invest in future growth, we are providing 2026 guidance for revenues in the range of $4.1 billion to $4.2 billion and EBITDA of $320 million to $335 million. We remain committed to our 4EVER strategic priorities and are confident in our ability to deliver on our long-term financial goals.”

Fourth Quarter 2025 Consolidated Results

Revenues increased 33.1% to $1.01 billion in the fourth quarter of 2025, compared to $759.7 million in the fourth quarter of 2024. Electrical and mechanical (E&M) revenues expanded $241.8 million, or 44.0%, and transmission and distribution (T&D) revenues grew $14.4 million, or 6.8%.

Gross profit increased 36.2% to $117.5 million in the fourth quarter of 2025, compared to $86.3 million in the fourth quarter of 2024. The increase was primarily from continued revenue growth due to increased workloads and project timing, partially offset by changes in project mix. Gross margin was 11.6% in the fourth quarter of 2025, up compared to 11.4% in the fourth quarter of 2024.

Selling, general and administrative (SG&A) expenses increased to $48.6 million in the fourth quarter of 2025, compared to $40.3 million in the fourth quarter of 2024. The increase was primarily from higher labor expenses, including incremental stand-alone operating costs, to support the operational growth of the business.

Net income increased 60.8% to $55.3 million, or diluted EPS of $1.08, in the fourth quarter of 2025, compared to $34.4 million, or diluted EPS of 67 cents, in the fourth quarter of 2024. The increase was primarily from increased gross profit, partially offset by higher SG&A expenses and higher income taxes on greater pretax income. Net income margin was 5.5% in the fourth quarter of 2025, up compared to 4.5% in the fourth quarter of 2024.

EBITDA increased 45.5% to $84.8 million in the fourth quarter of 2025, compared to $58.3 million in the fourth quarter of 2024. The increase was primarily from higher gross profit, partially offset by higher SG&A expenses. EBITDA margin was 8.4%, up compared to 7.7% in the fourth quarter of 2024.

Backlog increased to $3.23 billion as of Dec. 31, 2025, up 16.1% compared to $2.78 billion as of Dec. 31, 2024.

Fourth Quarter 2025 Segment Results

Electrical and Mechanical

E&M segment revenues increased 44.0% to $791.6 million in the fourth quarter of 2025, compared to $549.8 million in the fourth quarter of 2024. The increase was primarily driven by higher workloads in the commercial and renewables end markets, particularly continued growth in the data center submarket.

E&M segment net income increased 58.6% to $50.6 million in the fourth quarter of 2025, compared to $31.9 million in the fourth quarter of 2024. E&M segment net income was primarily driven by segment revenue growth and project execution, partially offset by higher SG&A expenses, particularly labor, and higher income taxes on greater pretax income. E&M segment net income margin was 6.4%, up compared to 5.8% in the fourth quarter of 2024.

E&M segment EBITDA increased 57.1% to $67.1 million in the fourth quarter of 2025, compared to $42.7 million in the fourth quarter of 2024. The increase was driven by revenue growth from increased workloads and project timing, partially offset by changes in project mix and higher SG&A expenses as previously mentioned. E&M segment EBITDA margin was 8.5%, up compared to 7.8% in the fourth quarter of 2024.

E&M backlog increased to $2.84 billion as of Dec. 31, 2025, up 13.4% compared to $2.51 billion as of Dec. 31, 2024.

Transmission and Distribution

T&D segment revenues increased 6.8% to $227.7 million in the fourth quarter of 2025, compared to $213.3 million in the fourth quarter of 2024. The increase was primarily driven by higher workloads in both segment end markets — utility and transportation.

T&D segment net income decreased 2.8% to $17.4 million in the fourth quarter of 2025, compared to $17.9 million in the fourth quarter of 2024. T&D segment net income margin was 7.6%, compared to 8.4% in the fourth quarter of 2024.

T&D segment EBITDA was relatively flat at $30.5 million in the fourth quarter of 2025, compared to $30.6 million in the fourth quarter of 2024. The increase in gross profit from higher revenues was offset by gross margin compression from project timing and mix combined with higher SG&A expenses, including professional service-related expenses. T&D segment EBITDA margin was 13.4%, compared to 14.3% in the fourth quarter of 2024.

T&D backlog increased to $384.5 million as of Dec. 31, 2025, up 40.5% compared to $273.6 million as of Dec. 31, 2024.

Full-Year 2025 Consolidated Results

Revenues increased 31.5% to $3.75 billion in 2025, compared to $2.85 billion in 2024. E&M revenues rose $889.2 million, or 43.8%, and T&D revenues were up $11.4 million, or 1.4%.

Gross profit increased 33.8% to $454.1 million in 2025, compared to $339.5 million in 2024. The increase was primarily from revenue growth and gross margin improvement due to increased workloads, project timing and efficiency gains on certain projects, partially offset by changes in project mix. Gross margin was 12.1% in 2025, up compared to 11.9% in 2024.

SG&A expenses increased to $189.3 million in 2025, compared to $149.6 million in 2024. The increase was primarily driven by higher labor, corporate overhead and professional service-related expenses, including incremental stand-alone operating costs, to support the operational growth of the business, along with higher other SG&A expenses.

Net income increased 40.7% to $201.8 million, or diluted EPS of $3.95, in 2025, compared to $143.4 million, or diluted EPS of $2.81, in 2024. The increase was primarily from increased gross profit and income from joint ventures, partially offset by higher SG&A expenses and higher income taxes on greater pretax income. Net income margin was 5.4% in 2025, up compared to 5.0% in 2024.

EBITDA increased 37.7% to $319.8 million in 2025, compared to $232.2 million in 2024. The increase was primarily from increased gross profit and income from joint ventures, partially offset by higher SG&A expenses. EBITDA margin was 8.5% in 2025, up compared to 8.1% in 2024.

Balance Sheet and Cash Flow Commentary

Balance Sheet

As of Dec. 31, 2025, the company had $152.7 million of unrestricted cash and cash equivalents and $285.0 million of gross debt, compared to $69.9 million and $300.0 million, respectively, as of Dec. 31, 2024.

As of Dec. 31, 2025 and 2024, the company had $222.8 million and $209.4 million available under the revolving credit facility, respectively, net of $2.2 million and $15.6 million of outstanding standby letters of credit, respectively.

Net leverage, defined as net debt-to-trailing 12-month EBITDA, was 0.4x as of Dec. 31, 2025, compared to 1.0x as of Dec. 31, 2024.

Working capital, defined as current assets minus current liabilities, was $560.2 million as of Dec. 31, 2025, compared to $403.9 million as of Dec. 31, 2024. The working capital changes were primarily driven by project timing, workload activity and billing fluctuations, with increased cash, receivables and contract assets partially offset by increased accounts payable and net contract liabilities.

Cash Flow

Operating cash flows were $156.8 million for 2025, compared to $163.4 million for 2024. The decrease was driven primarily by changes in operating assets and liabilities to support company growth, including revenue growth, partially offset by increased operating results.

Capital expenditures were $66.8 million for 2025, compared to $48.3 million for 2024. The increase was primarily from vehicle, equipment and building investments to support the company's growth.

Everus had free cash flow of $100.0 million for 2025, compared to $128.8 million for 2024. The decrease was primarily from higher net capital expenditures and lower operating cash flows.

Forecast for 2026

For 2026, Everus expects:

Basis of Presentation

Prior to the spinoff from MDU Resources Group, Inc. on Oct. 31, 2024, Everus Construction, Inc., including its subsidiaries, operated as a wholly owned subsidiary of CEHI, LLC (Centennial) and an indirect, wholly owned subsidiary of MDU Resources and not as a stand-alone company. Following the separation, Everus Construction is now a wholly owned subsidiary of Everus. As a result, for periods prior to the separation, Everus' financial information, including results of operations, financial condition, cash flows and certain accompanying unaudited condensed consolidated financial statements, was prepared on a “carve-out” basis in connection with the spinoff and was derived from the unaudited condensed consolidated financial statements of MDU Resources as if Everus operated on a stand-alone basis.

Cash-settled, related-party transactions between Everus Construction, MDU Resources, Centennial or other MDU Resources subsidiaries for general operating activities; Everus Construction's participation in MDU Resources’ centralized cash management program through Centennial; and intercompany debt were included in the unaudited condensed consolidated financial statements for periods prior to the separation. These related-party transactions were reflected in the unaudited condensed consolidated balance sheets prior to the separation as due from related-party, due from related-party - noncurrent, due to related-party or related-party notes payable.

The aggregate net effect of general related-party operating activities was reflected in the unaudited condensed consolidated statements of cash flows within operating activities for periods prior to the separation. The effects of Everus Construction's participation in MDU Resources’ centralized cash management program and intercompany debt arrangements were reflected in the unaudited condensed consolidated statements of cash flows within investing and financing activities for periods prior to the separation.

Non-GAAP Financial Measures

Throughout this news release, Everus presents financial information prepared in accordance with U.S. generally accepted accounting principles (GAAP), as well as non-GAAP financial measures, including EBITDA, EBITDA margin, net debt, net leverage and free cash flow, and, in some cases, applicable measures by segment. The use of these non-GAAP financial measures should not be construed as alternatives to net income, net income margin, total debt, gross leverage and cash provided by (used in) operating activities. Everus believes the use of these non-GAAP financial measures are beneficial in evaluating the company's financial performance. Please refer to the Non-GAAP Financial Measures sections contained in this news release for additional information.

Conference Call

Management will discuss Everus' fourth quarter and full-year 2025 results on a webcast at 10:30 a.m. EST Feb. 25. The webcast and accompanying presentation materials can be accessed at investors.everus.com by selecting “Events & Presentations” and “Everus Q4 Earnings Call.” After the conclusion of the webcast, a replay will be available at the same location.

Participants also can listen to the webcast by phone at 646-307-1963 for toll-based U.S. and international callers, or at 800-715-9871 for toll-free U.S. callers, with conference ID 1034822.

About Everus Construction Group

Everus Construction Group, Inc., a member of the S&P SmallCap 600 ® index, is Building America's Future ® by providing a full spectrum of construction services through its electrical and mechanical, and transmission and distribution specialty contracting services across the United States. These specialty contracting services are provided to commercial, industrial, institutional, renewables, service, transportation, utility and other customers. Its E&M contracting services include construction and maintenance of electrical and communication wiring and infrastructure, fire suppression systems, renewables infrastructure and mechanical piping and services. Its T&D contracting services include construction and maintenance of overhead and underground electrical, gas and communication infrastructure and transportation-related lighting, as well as the manufacture and distribution of overhead and underground transmission line construction equipment and tools. For more information about Everus, visit everus.com or email investors@everus.com.

Forward-Looking Statements

Information in this news release includes certain "forward-looking statements" within the meaning of Section 21E of the Securities Exchange Act of 1934. The forward-looking statements in this news release, including statements about the company's future performance, financial guidance, long-term targets and statements made by the CEO, are expressed in good faith and are believed by the company to have a reasonable basis. This news release highlights key growth strategies, projections and certain assumptions for the company and its subsidiaries and other matters for each of the company’s segments. Many of these highlighted statements and other statements not historical in nature are “forward-looking statements.” Although the company believes that its expectations are based on reasonable assumptions as of the date they are made, there is no assurance that the company’s projections, including estimates for growth, shareholder value creation and financial guidance, will be achieved. Readers are encouraged to refer to assumptions contained in this news release, as well as the various important factors listed in Part I, Item 1A. Risk Factors in the company's most recent Annual Report on Form 10-K and subsequent filings with the Securities and Exchange Commission.

Changes in such assumptions and factors could cause actual future results to differ materially from growth and financial guidance. All forward-looking statements in this news release are expressly qualified by such cautionary statements and by reference to the underlying assumptions. Undue reliance should not be placed on forward-looking statements, which speak only as of the date they are made. Except as required by law, the company does not undertake any obligation to update or revise any forward-looking or cautionary statements to reflect changes in assumptions, the occurrence of events, unanticipated or otherwise, and changes in future operating results over time or otherwise.

Everus Construction Group, Inc.

Condensed Consolidated Statements of Income

(Unaudited)

Three months ended December 31,

Year ended December 31,

2025

2024

2025

2024

(In thousands, except per share amounts)

Operating revenues

1,011,472

759,638

3,746,387

2,849,685

Cost of sales

893,968

673,381

3,292,299

2,510,234

Gross profit

117,504

86,257

454,088

339,451

Selling, general and administrative expenses

48,626

40,252

189,338

149,544

Operating income

68,878

46,005

264,750

189,907

Interest income

1,715

—

4,573

—

Interest expense

5,014

5,200

21,451

14,023

Other income, net

3,719

1,192

9,939

4,875

Income before income taxes and income from equity method investments

69,298

41,997

257,811

180,759

Income taxes

18,713

11,917

72,311

49,523

Income from equity method investments

4,693

4,388

16,270

12,185

Net income

55,278

34,468

201,770

143,421

Earnings per share:

Basic

1.08

0.68

3.95

2.81

Diluted

1.08

0.67

3.95

2.81

Weighted average common shares outstanding:

Basic

51,051

50,976

51,045

50,973

Diluted

51,168

51,075

51,123

51,072

Everus Construction Group, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

December 31, 2025

December 31, 2024

(In thousands, except share and per share amounts)

Assets

Current assets:

Cash, cash equivalents and restricted cash

170,500

86,012

Receivables, net of allowance for credit losses of $5,282 and $7,097, respectively

769,828

590,028

Contract assets

255,767

167,049

Inventories

45,271

43,750

Prepayments and other current assets

55,015

30,390

Total current assets

1,296,381

917,229

Noncurrent assets:

Investments

27,082

21,286

Property, plant and equipment, net of accumulated depreciation of $174,914 and $157,278, respectively

168,498

134,409

Operating lease right-of-use assets

88,705

67,045

Goodwill

143,224

Other noncurrent assets

4,841

5,270

Total noncurrent assets

432,350

371,234

Total assets

1,728,731

1,288,463

Liabilities and Stockholders' Equity

Current liabilities:

Current portion of long-term debt

15,000

Accounts payable

226,264

138,097

Contract liabilities, net

305,111

207,304

Taxes payable

6,483

6,768

Accrued compensation

86,960

67,815

Accrued payroll-related liabilities

47,189

38,995

Current portion of operating lease liabilities

33,905

26,354

Other accrued liabilities

15,278

13,037

Total current liabilities

736,190

513,370

Noncurrent liabilities:

Long-term debt, net of unamortized issuance costs

266,549

280,648

Deferred income taxes

14,869

8,161

Operating lease liabilities

56,634

41,200

Other noncurrent liabilities

24,671

22,472

Total noncurrent liabilities

362,723

352,481

Total liabilities

1,098,913

865,851

Commitments and contingent liabilities

Stockholders' equity:

Preferred stock, 10,000,000 shares authorized, $0.01 par value, none issued and outstanding

—

Common stock, 300,000,000 shares authorized, $0.01 par value, 51,006,719 and 50,980,924 shares issued and outstanding as of December 31, 2025 and December 31, 2024, respectively

510

Other paid-in capital

143,566

138,130

Retained earnings

485,742

283,972

Total stockholders' equity

629,818

422,612

Total liabilities and stockholders' equity

1,728,731

1,288,463

Everus Construction Group, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

Year ended December 31,

2025

2024

(In thousands)

Operating activities:

Net income

201,770

143,421

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation

28,684

23,384

Amortization of intangible assets

116

1,888

Deferred income taxes

6,341

1,626

Net credit loss expenses (reversals)

636

(56

)

Amortization of debt issuance costs

1,576

263

Stock-based compensation costs

6,311

1,559

Net unrealized gains on investments

(771

)

(585

)

Gain on sale of assets

(5,976

)

(7,231

)

Equity in earnings of unconsolidated affiliates, net of distributions

(5,186

)

(8,055

)

Changes in operating assets and liabilities:

Receivables

(180,436

)

(140,345

)

Due from related-party

—

11,507

Contract assets

(88,718

)

39,186

Inventories

(1,521

)

(1,041

)

Other current assets

(24,625

)

(12,814

)

Accounts payable

88,372

14,296

Due to related-party

—

(2,135

)

Contract liabilities, net

97,807

67,196

Other current liabilities

29,218

20,728

Other noncurrent changes

3,247

10,585

Net cash provided by operating activities

156,845

163,377

Investing activities:

Capital expenditures

(66,836

)

(48,278

)

Net proceeds from sale or disposition of property, plant and equipment

9,971

13,706

Proceeds from insurance contracts

2,174

—

Investments

(2,078

)

(2,489

)

Net cash used in investing activities

(56,769

)

(37,061

)

Financing activities:

Issuance of long-term debt

—

300,000

Repayments of long-term debt

(15,000

)

—

Proceeds under the credit facility.

—

40,000

Repayments under the credit facility.

—

(40,000

)

Payment of debt issuance costs

—

(7,879

)

Tax withholding on stock-based compensation

(588

)

—

Contribution from MDU Resources

—

13,531

Net amounts paid to MDU Resources cash management program

—

(168,531

)

Transfers to CEHI, LLC and MDU Resources

—

(178,992

)

Net cash used in financing activities

(15,588

)

(41,871

)

Increase in cash, cash equivalents and restricted cash

84,488

84,445

Cash, cash equivalents and restricted cash - beginning of year

86,012

1,567

Cash, cash equivalents and restricted cash - end of year

170,500

86,012

Everus Construction Group, Inc.

Segment and Other Financial Information

(Unaudited)

Revenues

The following table sets forth segment revenues for the periods indicated, as well as the percentage change from the prior period:

Three months ended December 31,

Year ended December 31,

2025

2024

% Change

2025

2024

% Change

(In millions, except percentages)

Operating revenues:

E&M

791.6

549.8

44.0

2,920.7

2,031.5

43.8

T&D

227.7

213.3

6.8

848.5

837.1

1.4

Eliminations

(7.8

)

(3.4

)

(22.8

)

(18.9

)

20.6

Total operating revenues

1,011.5

759.7

33.1

3,746.4

2,849.7

31.5

NM - Not Meaningful

Backlog

Backlog is a common measurement in the construction services industry. Everus' determination of backlog can include projects that have a written award, a letter of intent, a notice to proceed, an agreed upon work order to perform work on mutually accepted terms, and conditions and change orders or claims to the extent management believes additional contract revenues will be earned and are deemed probable of collection. Contracts are subject to delays, defaults or cancellations; changes in scope of services to be provided; and adjustments to costs. Backlog also may be affected by project delays or cancellations resulting from weather conditions, external market factors and economic factors beyond Everus' control, among other things. Accordingly, there is no assurance that backlog will be realized. For the periods presented in the following backlog table, Everus did not experience any material impacts related to delays or cancellations of planned projects included in backlog. The timing of contract awards, including contracts awarded pursuant to master service agreements, duration of large new contracts and the mix of services can significantly affect backlog. Backlog at any given point in time may not accurately represent revenue or net income realized in any period, and backlog as of the end of the year may not be indicative of revenue or net income expected to be realized in the following year. Backlog should not be relied upon as a stand-alone indicator of future results.

The following table provides estimated backlog as of the dates indicated:

December 31, 2025

December 31, 2024

(In millions)

E&M

2,843.8

2,507.0

T&D

384.5

273.6

Total

3,228.3

2,780.6

Everus Construction Group, Inc.

Non-GAAP Financial Measures

(Unaudited)

In addition to information prepared in accordance with GAAP, the company evaluates operating performance using the non-GAAP financial measures of EBITDA, EBITDA margin, net debt and net leverage, and, in some cases, applicable measures by segment, and evaluates its liquidity using the non-GAAP financial measure of free cash flow. These non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for an analysis of the company's results as reported under GAAP. Because of these limitations, EBITDA, EBITDA margin, net debt, net leverage and free cash flow should not be considered as replacements for net income, net income margin, total debt, gross leverage and cash provided by (used in) operating activities, the most comparable GAAP measures, respectively. Non-GAAP financial measures are not standardized; therefore, it may not be possible to compare them with other companies’ EBITDA, EBITDA margin, net debt, net leverage and free cash flow having the same or similar names.

EBITDA and EBITDA Margin

Everus utilizes EBITDA and EBITDA margin to consistently assess its operating performance and as a basis for strategic planning and forecasting, since the company believes EBITDA closely correlates to long-term enterprise value. Everus believes that measuring performance on an EBITDA basis is useful to investors because it enables a more consistent evaluation of its period-to-period operational performance. Everus also believes these non-GAAP financial measures, in addition to the corresponding GAAP measures of net income and net income margin, are useful to investors and provide meaningful information about operational efficiency by excluding the impacts of differences in tax jurisdictions and structures, debt levels and capital investment. Investors also may use EBITDA to calculate leverage as a multiple of EBITDA. Management uses EBITDA and EBITDA margin, in addition to GAAP metrics, to evaluate the company's operating results, calculate compensation packages and determine leverage as a multiple of EBITDA to establish the appropriate funding of operations.

EBITDA is calculated by adding back interest expense, net of interest income, income taxes, and depreciation and amortization to net income. EBITDA margin is calculated by dividing EBITDA by operating revenues.

The following table reconciles net income to EBITDA and provides the calculation of EBITDA margin.

Three months ended December 31,

Year ended December 31,

2025

2024

% Change

2025

2024

% Change

(In millions, except percentages)

Net income

55.3

34.4

60.8

201.8

143.4

40.7

Interest expense, net

3.3

5.2

(36.5

16.9

14.0

20.7

Income taxes

18.7

11.9

57.1

72.3

49.5

46.1

Depreciation and amortization

7.5

6.8

10.3

28.8

25.3

13.8

EBITDA

84.8

58.3

45.5

319.8

232.2

37.7

Total operating revenues

1,011.5

759.7

33.1

3,746.4

2,849.7

31.5

Net income margin

5.5

4.5

5.4

5.0

EBITDA margin

8.4

7.7

8.5

8.1

The following tables reconcile net income to EBITDA by segment.

Three months ended December 31, 2025

Year ended December 31, 2025

E&M

T&D

Corporate

and Other

Total

E&M

T&D

Corporate

and Other

Total

(In millions)

Net income

50.6

17.4

(12.7

)

55.3

185.4

66.0

(49.6

)

201.8

Interest expense, net

(1.5

)

0.8

4.0

3.3

(7.2

)

3.4

20.7

16.9

Income taxes

16.4

6.3

(4.0

)

18.7

63.2

22.2

(13.1

)

72.3

Depreciation and amortization

1.6

6.0

(0.1

)

7.5

5.8

23.2

(0.2

)

28.8

EBITDA

67.1

30.5

(12.8

)

84.8

247.2

114.8

(42.2

)

319.8

Three months ended December 31, 2024

Year ended December 31, 2024

E&M

T&D

Corporate

and Other

Total

E&M

T&D

Corporate

and Other

Total

(In millions)

Net income

31.9

17.9

(15.4

)

34.4

113.6

61.4

(31.6

)

143.4

Interest expense, net

(0.9

)

1.0

5.1

5.2

(0.8

)

4.0

10.8

14.0

Income taxes

10.1

6.4

(4.6

)

11.9

38.6

21.0

(10.1

)

49.5

Depreciation and amortization

1.6

5.3

(0.1

)

6.8

6.4

19.1

(0.2

)

25.3

EBITDA

42.7

30.6

(15.0

)

58.3

157.8

105.5

(31.1

)

232.2

The following table provides EBITDA and the calculation of EBITDA margin by segment.

Three months ended December 31,

Year ended December 31,

2025

2024

% Change

2025

2024

% Change

(In millions, except percentages)

Operating revenues:

E&M

791.6

549.8

44.0

2,920.7

2,031.5

43.8

T&D

227.7

213.3

6.8

848.5

837.1

1.4

Eliminations

(7.8

)

(3.4

)

(22.8

)

(18.9

)

20.6

Total operating revenues

1,011.5

759.7

33.1

3,746.4

2,849.7

31.5

Net income:

E&M

50.6

31.9

58.6

185.4

113.6

63.2

T&D

17.4

17.9

(2.8

66.0

61.4

7.5

Corporate and Other

(12.7

)

(15.4

)

17.5

(49.6

)

(31.6

)

(57.0

Total net income

55.3

34.4

60.8

201.8

143.4

40.7

EBITDA:

E&M

67.1

42.7

57.1

247.2

157.8

56.7

T&D

30.5

30.6

(0.3

114.8

105.5

8.8

Corporate and Other

(12.8

)

(15.0

)

14.7

(42.2

)

(31.1

)

(35.7

Total EBITDA

84.8

58.3

45.5

319.8

232.2

37.7

Net income margin:

E&M

6.4

5.8

6.3

5.6

T&D

7.6

8.4

7.8

7.3

Total net income margin

5.5

4.5

5.4

5.0

EBITDA margin:

E&M

8.5

7.8

8.5

7.8

T&D

13.4

14.3

13.5

12.6

Total EBITDA margin

8.4

7.7

8.5

8.1

NM - Not Meaningful

The following table provides EBITDA guidance reconciliation for full-year 2026.

Low

High

(In millions)

Net income

205.0

215.0

Interest expense, net

15.0

Income taxes

70.0

75.0

Depreciation and amortization

30.0

EBITDA

320.0

335.0

Net Debt and Net Leverage

Everus uses net debt and net leverage as a measure of assessing its borrowing capacity and achieving its optimal capital structure. The company believes these non-GAAP financial measures, in addition to the corresponding GAAP measures of total debt and gross leverage, are useful to investors because they provide insight into how long it would take the company to pay back its debt if net debt and EBITDA were constant.

Net debt is calculated by adding unamortized debt issuance costs to the total debt balance on the balance sheet, less any unrestricted cash. Net leverage is calculated by dividing net debt by trailing 12-month EBITDA.

The following table provides the reconciliations of trailing 12-month EBITDA as of Dec. 31, 2025 and 2024.

Twelve months

ended December 31,

2025

Twelve months

ended December 31,

2024

(In millions)

Net income

201.8

143.4

Interest expense, net

16.9

14.0

Income taxes

72.3

49.5

Depreciation and amortization

28.8

25.3

EBITDA

319.8

232.2

The following table provides the reconciliations of net leverage as of Dec. 31, 2025 and 2024.

December 31,

2025

December 31,

2024

(In millions, except net leverage)

Current portion of long-term debt

15.0

Long-term debt

266.5

280.6

Total debt

281.5

295.6

Add: Unamortized debt issuance costs

3.5

4.4

Total gross debt

285.0

300.0

Less: cash and cash equivalents, excluding restricted cash

(152.7

)

(69.9

)

Total net debt

132.3

230.1

Trailing 12-month EBITDA for the periods indicated

319.8

232.2

Net leverage

0.4x

1.0x

Free Cash Flow

Everus uses free cash flow as a measure of liquidity that indicates how much cash the company can produce after taking cash outflows from operations and assets into consideration. The company believes this non-GAAP financial measure, in addition to the corresponding GAAP measure of cash provided by (used in) operating activities, is useful to investors because it provides meaningful information about the company’s financial health and ability to generate cash, support additional debt obligations, pay potential future dividends and fund growth. Free cash flow does not represent residual cash flow available for discretionary purposes.

Free cash flow is defined as net cash provided by (used in) operating activities less net capital expenditures.

The following table provides reconciliations of cash provided by operating activities to free cash flow.

Year ended December 31,

2025

2024

(In millions)

Net cash used in investing activities

(56.8

)

(37.1

)

Net cash used in financing activities

(15.5

)

(41.9

)

Net cash provided by operating activities

156.8

163.4

Capital expenditures

(66.8

)

(48.3

)

Net proceeds from sale or disposition of property, plant and equipment

10.0

13.7

Free cash flow

100.0

128.8