Quanta Services, Inc. Financial Ratios — PWR Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	44.88	59.56	46.24	24.35	20.42	11.16	15.49	12.57	15.08	14.56	13.92	12.47	16.51	17.13	16.61
Return on Assets (%)	2.93	6.23	7.35	4.93	5.42	3.75	5.32	4.33	5.22	5.33	4.57	3.73	5.01	5.18	4.72
Return on Capital (%)	40.57	56.23	43.85	22.18	16.82	9.37	12.94	9.75	10.99	10.28	8.59	7.07	10.1	10.62	10.36
Return on Invested Capital (%)	3.86	8.4	7.74	6.44	4.13	5.86	9.44	8.1	7.85	8.28	6.69	6.61	8.42	8.85	8.74
Gross Margin (%)	13.39	15.84	15.39	15.09	12.2	13.25	13.12	13.25	13.21	14.83	15.05	14.81	14.07	14.83	15.01
EBITDA Margin (%)	7.96	10.53	9.68	7.8	6.52	6.94	6.84	7.38	7.12	8.13	8.11	8.69	8.17	8.64	8.77
Operating Margin (%)	4.65	7.86	7.42	5.54	3.91	4.3	4.56	5.18	4.81	5.44	4.87	4.91	5.23	5.5	5.57
Incremental Operating Margin (%)	-8.71	15.65	2.21	-3.51	76.15	41.61	5.67	8.6	0.4	-2.96	1.29	5.05	6.68	7.53	5.91
Pretax Margin (%)	4.61	7.85	9.18	5.51	3.02	4.02	3.74	4.1	4.72	5.1	4.8	4.12	4.64	5.12	4.88
Profit Margin (%)	3.16	5.18	6.27	3.83	4.11	2.59	3.33	2.63	3.32	3.98	3.74	2.88	3.57	3.82	3.61
Net Income to Common Margin (%)	3.16	5.18	6.27	3.83	4.11	2.59	3.33	2.63	3.32	3.98	3.74	2.88	3.57	3.82	3.61
Effective Tax Rate (%)	32.61	34.19	33.46	32.58	42.62	34.86	10.04	35.32	28.91	20.9	21.02	27.31	22.61	23.49	25.02
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	5.65	6.3	6.83	7.72	6.31	5.71	5.72
Sustainable Growth Rate (%)	44.88	59.56	46.24	24.35	20.42	11.16	15.49	12.57	14.23	13.65	12.97	11.51	15.47	16.15	15.66

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	- -	2	81	482	361	672	1,106	1,656	1,453	4,002	3,975	4,464	4,479	6,419
ST Debt	- -	- -	1	9	7	8	1	66	167	100	107	112	613	157	878
LT Debt	- -	- -	1	72	475	354	671	1,041	1,489	1,353	3,895	3,864	3,850	4,322	5,541
Total Debt/EBITDA	- -	- -	- -	0.13	0.98	0.68	1.04	1.34	1.92	1.59	3.8	2.68	2.62	2.19	2.57
Net Debt/EBITDA	-0.94	-0.63	-0.78	-0.18	0.72	0.47	0.82	1.25	1.39	1.1	3.35	2.23	1.7	1.67	2.22
Total Debt/EBIT	- -	- -	- -	0.19	1.63	1.1	1.56	1.91	2.84	2.39	6.33	4.74	4.08	3.44	4.04
Net Debt/EBIT	-1.62	-0.85	-1.02	-0.25	1.19	0.76	1.24	1.78	2.07	1.65	5.58	3.94	2.66	2.62	3.5
EBITDA to Interest Expense	185.11	166.34	232.64	126.85	61.52	35.65	30.92	22.33	12.89	20.24	15.28	11.93	9.13	10.09	9.55
EBITDA-CapEx/Interest Expense	94.85	110.02	149.46	74.91	35.33	21.37	19.24	21.94	12.88	20.23	15.27	11.92	9.13	10.09	9.55
EBIT to Interest Expense	108.07	124.16	178.41	90.04	36.88	22.08	20.61	15.66	8.7	13.53	9.17	6.74	5.85	6.43	6.07
Interest Expense	2	4	3	5	8	15	21	37	67	45	69	124	187	203	261
Common Equity/Total Assets	7.69	13	18.47	21.86	32.18	35.04	33.81	35.01	34.26	38.88	28.9	30.92	29.92	30.55	26.77
Long-Term Debt/Equity (%)	- -	- -	0.02	1.6	15.39	10.58	17.67	28.86	36.72	31.11	76.12	71.57	61.28	58.97	61.37
Long-Term Debt/Capital (%)	- -	- -	0.1	4.97	21.98	15.78	23.39	29.03	32.98	28.65	50.44	47.39	41.26	42.38	42.03
Long-Term Debt/Total Assets (%)	- -	- -	0.02	1.16	9.12	6.6	10.35	14.71	17.87	16.11	30.3	28.7	23.71	23.13	22.23
Total Debt/Equity (%)	- -	- -	0.05	1.8	15.62	10.8	17.7	30.68	40.85	33.41	78.22	73.64	71.04	61.11	71.1
Total Debt/Capital (%)	0.02	- -	0.21	5.58	22.31	16.12	23.44	30.86	36.69	30.77	51.83	48.75	47.83	43.92	48.69
Total Debt/Total Assets (%)	- -	- -	0.04	1.3	9.25	6.74	10.37	15.63	19.88	17.3	31.13	29.53	27.49	23.97	25.75
Net Debt to Equity	-9.3	-10.46	-11.47	-2.41	11.45	7.45	14.06	28.5	29.66	23.1	68.88	61.15	46.29	46.67	61.54
Net Debt/Capital (%)	-588.82	-141.55	-82.37	-8.6	17.39	11.7	19.56	29.31	27.64	22.13	47.04	42.73	36.16	36.17	43.6
EBITDA	334	623	621	604	494	531	648	825	862	911	1,053	1,483	1,707	2,045	2,497
EBITDA-CapEx	171	412	399	357	283	318	403	810	862	911	1,052	1,482	1,707	2,045	2,497
Operating Income (Loss)	195	465	476	429	296	329	432	578	582	609	632	838	1,093	1,303	1,587

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	0.4	0.45	0.47	0.17	0.11	0.09	0.09	0.04	0.07	0.09	0.07	0.13	0.25	0.12	0.05
Current Ratio	2.26	2.5	2.22	2.26	1.89	1.9	1.92	1.84	1.69	1.68	1.5	1.63	1.47	1.3	1.14
Quick Ratio	1.87	2.34	2.05	2.06	1.72	1.73	1.76	1.67	1.55	1.57	1.4	1.52	1.36	1.18	1.01
CFO/Avg Current Liab	0.34	0.13	0.46	0.29	0.56	0.32	0.28	0.22	0.26	0.51	0.22	0.34	0.37	0.37	0.3
Common Equity/Total Assets	7.69	13	18.47	21.86	32.18	35.04	33.81	35.01	34.26	38.88	28.9	30.92	29.92	30.55	26.77
Long-Term Debt/Equity (%)	- -	- -	0.02	1.6	15.39	10.58	17.67	28.86	36.72	31.11	76.12	71.57	61.28	58.97	61.37
Long-Term Debt/Capital (%)	- -	- -	0.1	4.97	21.98	15.78	23.39	29.03	32.98	28.65	50.44	47.39	41.26	42.38	42.03
Long-Term Debt/Total Assets (%)	- -	- -	0.02	1.16	9.12	6.6	10.35	14.71	17.87	16.11	30.3	28.7	23.71	23.13	22.23
Total Debt/Equity (%)	- -	- -	0.05	1.8	15.62	10.8	17.7	30.68	40.85	33.41	78.22	73.64	71.04	61.11	71.1
Total Debt/Capital (%)	0.02	- -	0.21	5.58	22.31	16.12	23.44	30.86	36.69	30.77	51.83	48.75	47.83	43.92	48.69
Total Debt/Total Assets (%)	- -	- -	0.04	1.3	9.25	6.74	10.37	15.63	19.88	17.3	31.13	29.53	27.49	23.97	25.75
CFO/Total Liabilities	16.65	7.76	28.78	17.99	30.62	19.38	13.85	10.34	12.31	27.56	7.53	14.01	15.83	18.33	14.03
CFO/CapEx	1.34	0.5	2.01	1.26	3.1	1.83	1.52	24.83	1,036.52	2,137.89	671.73	981.17	- -	- -	- -
Altman's Z-Score	4.25	5.46	5.52	5.05	4.64	5.19	4.96	4.55	4.21	4.85	4.2	4.87	5.05	5.77	5.4

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	4.86	5.18	4.63	4.78	4.43	4.9	5.43	5.15	4.75	4.1	4.24	4.83	5.17	4.94	4.74
Days Sales Outstanding	75.12	70.53	78.77	76.33	82.48	74.45	67.19	70.9	76.88	89.01	86	75.62	70.66	73.87	77.01
Inventory Turnover	63.57	98.88	154.68	185.84	116.43	81.03	97.08	102.76	128.62	179.71	163.2	154.79	128.67	92.52	76.77
Days Inventory Outstanding	5.74	3.69	2.36	1.96	3.13	4.5	3.76	3.55	2.84	2.03	2.24	2.36	2.84	3.95	4.75
Accounts Payable Turnover	23.02	14.36	13.78	14.8	14.38	13.55	14.14	13.69	13.2	11.95	10.8	11.41	10.82	9.82	9.87
Accounts Payable Turnover Days	15.86	25.41	26.49	24.66	25.38	26.94	25.82	26.66	27.66	30.56	33.81	32	33.73	37.17	36.99
Cash Conversion Cycle	65.01	48.81	54.63	53.63	60.23	52.01	45.13	47.79	52.06	60.49	54.42	45.98	39.77	40.64	44.77
Inventory to Cash Days	69.38	66.84	76.41	74.37	79.34	69.94	63.43	67.34	74.05	86.98	83.76	73.26	67.83	69.92	72.26
Inventories	63	38	32	39	75	89	81	108	56	50	85	103	176	260	370
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	63	38	32	39	75	89	81	108	56	50	85	103	176	260	370

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	4,580	5,807	6,783	6,236	3,951	5,481	6,106	4,604	5,932	10,182	16,147	20,447	31,339	46,437	62,798
- Cash & Cash Equivalents	315	395	489	191	129	112	138	79	165	185	229	429	1,290	742	440
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	7	5	7	11	2	3	4	1	4	5	5	15	11	12	90
+ Total Debt	- -	- -	2	81	482	361	672	1,106	1,656	1,453	4,002	3,975	4,464	4,479	6,419
Enterprise Value	4,272	5,417	6,304	6,138	4,307	5,734	6,644	5,633	7,427	11,455	19,925	24,009	34,523	50,186	68,867
Total Capital	369	674	1,079	1,459	2,162	2,240	2,867	3,585	4,514	4,723	7,722	8,154	9,333	10,198	13,183
Total Debt/Capital (%)	0.02	- -	0.21	5.58	22.31	16.12	23.44	30.86	36.69	30.77	51.83	48.75	47.83	43.92	48.69
Total Debt / EV	- -	- -	- -	0.01	0.11	0.06	0.1	0.2	0.22	0.13	0.2	0.17	0.13	0.09	0.09
EV/Sales	1.02	0.92	0.98	0.79	0.57	0.75	0.7	0.5	0.61	1.02	1.54	1.41	1.65	2.12	2.42
EV/EBITDA	12.8	8.69	10.16	10.16	8.72	10.8	10.26	6.83	8.61	12.57	18.92	16.19	20.23	24.54	27.58
EV/EBIT	21.93	11.65	13.24	14.31	14.55	17.44	15.39	9.74	12.76	18.81	31.53	28.63	31.59	38.51	43.39
EV/Cash Flow to Firm	19.49	49.85	14.06	19.55	6.57	14.36	17	14.72	12.94	9.95	31.29	19.67	20.06	22.44	28.39
EV/Free Cash Flow to Firm	11.18	16.95	9.4	10.93	4.97	9.37	10.46	14.18	12.92	9.94	31.25	19.65	20.06	22.44	28.39
Diluted Market Cap	4,592	5,808	6,785	6,237	3,951	5,481	6,146	4,642	6,006	10,461	16,668	21,089	32,116	47,425	63,854
Diluted Enterprise Value	4,284	5,419	6,305	6,139	4,307	5,734	6,684	5,671	7,501	11,734	20,446	24,651	35,301	51,174	69,923
EV per Share	20.09	25.46	29.33	27.94	22.07	36.45	42.55	36.83	50.97	81.03	141.49	167.33	237.73	341.57	462.85
TTM Sales	4,194	5,920	6,412	7,747	7,572	7,651	9,466	11,171	12,112	11,203	12,980	17,074	20,882	23,673	28,480
TTM EBITDA	334	623	621	604	494	531	648	825	862	911	1,053	1,483	1,707	2,045	2,497
TTM Operating Income	195	465	476	429	296	329	432	578	582	609	632	838	1,093	1,303	1,587
TTM Cash Flow to Firm	219	109	448	314	656	399	391	383	574	1,152	637	1,221	1,721	2,236	2,426
TTM Free Cash Flow to Firm	382	320	670	562	866	612	635	397	575	1,152	638	1,222	1,721	2,236	2,426

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	12.06	18.31	10.15	11.17	4.59	9.1	9.97	12.44	11.4	9.37	28.58	18.64	20.38	22.79	28.63
EV/EBIT	21.93	11.65	13.24	14.31	14.55	17.44	15.39	9.74	12.76	18.81	31.53	28.63	31.59	38.51	43.39
Enterprise Value	4,272	5,417	6,304	6,138	4,307	5,734	6,644	5,633	7,427	11,455	19,925	24,009	34,523	50,186	68,867
Low Price	15.37	20.21	25.26	25.34	18.46	16.77	30.23	27.9	29.39	23.77	67.6	93.91	134.61	187.27	227.08
EV/Sales	1.02	0.92	0.98	0.79	0.57	0.75	0.7	0.5	0.61	1.02	1.54	1.41	1.65	2.12	2.42
EV/EBITDA	12.8	8.69	10.16	10.16	8.72	10.8	10.26	6.83	8.61	12.57	18.92	16.19	20.23	24.54	27.58
Price/Earnings	34.57	18.94	16.88	21.02	12.71	27.63	19.39	15.7	14.75	22.85	33.23	41.63	42.08	51.32	61.07
Price/Earnings Average	32.65	16.2	15.1	24.98	16.34	19.81	17.64	17.94	13.58	14.73	28.25	37.47	34.81	43.62	52.22
Price/Earnings High	38.8	19.4	16.9	27.76	19.21	29.22	19.68	20.91	15.98	23.47	36.13	45.28	42.74	56.87	68.58
Price/Earnings Low	24.66	14.02	13.51	18.76	11.58	13.3	14.98	14.55	10.65	7.54	19.59	27.43	26.25	30.41	32.85
Price/Book Value	12.67	8.69	6.34	4.56	2.36	2.92	2.79	1.86	2.08	3.12	4.35	4.91	6.45	8.14	9.41
Price/Book Value Average	11.97	7.44	5.67	5.42	3.03	2.09	2.54	2.12	1.91	2.01	3.7	4.42	5.34	6.92	8.05
Price/Book Value High	14.22	8.9	6.35	6.03	3.56	3.09	2.83	2.48	2.25	3.2	4.73	5.34	6.55	9.02	10.57
Price/Book Value Low	9.04	6.44	5.07	4.07	2.15	1.41	2.15	1.72	1.5	1.03	2.56	3.24	4.02	4.82	5.06
Price/Tangible Book Value	2.67	2.83	3.01	2.32	2.97	3.53	3.67	3.23	3.67	5.68	-75.76	57.85	35.81	304.03	-52.53
Price/Tangible Book Value Average	2.52	2.42	2.69	2.76	3.82	2.53	3.34	3.69	3.38	3.66	-64.42	52.07	29.63	258.42	-44.92
Price/Tangible Book Value High	2.99	2.9	3.01	3.07	4.49	3.73	3.73	4.3	3.97	5.84	-82.38	62.93	36.37	336.87	-58.99
Price/Tangible Book Value Low	1.9	2.1	2.41	2.07	2.71	1.7	2.84	2.99	2.65	1.88	-44.66	38.12	22.34	180.15	-28.26
Price/Sales	1.09	0.98	1.06	0.8	0.52	0.72	0.65	0.41	0.49	0.91	1.24	1.2	1.5	1.96	2.21
Price/Sales Average	1.03	0.84	0.95	0.96	0.67	0.51	0.59	0.47	0.45	0.59	1.06	1.08	1.24	1.67	1.89
Price/Sales High	1.23	1	1.06	1.06	0.79	0.76	0.65	0.55	0.53	0.93	1.35	1.3	1.52	2.17	2.48
Price/Sales Low	0.78	0.73	0.85	0.72	0.48	0.34	0.5	0.38	0.35	0.3	0.73	0.79	0.94	1.16	1.19
Price/Cash Flow	21.01	54.67	15.19	20.06	6.07	14.07	16.42	12.83	11.27	9.12	27.73	18.09	19.89	22.31	28.16
Price/Cash Flow Average	19.84	46.77	13.59	23.85	7.8	10.08	14.94	14.66	10.37	5.88	23.58	16.28	16.45	18.97	24.08
Price/Cash Flow High	23.58	56.01	15.21	26.5	9.17	14.87	16.67	17.1	12.2	9.37	30.15	19.68	20.2	24.72	31.63
Price/Cash Flow Low	14.99	40.49	12.16	17.91	5.53	6.77	12.69	11.89	8.13	3.01	16.35	11.92	12.4	13.22	15.15
Price/Free Cash Flow Average	11.39	15.67	9.08	13.28	5.9	6.53	9.07	14.21	10.49	6.04	24.3	16.78	16.86	19.37	24.49
Price/Free Cash Flow High	13.54	18.76	10.16	14.75	6.94	9.62	10.12	16.57	12.34	9.62	31.08	20.27	20.7	25.25	32.16
Price/Free Cash Flow Low	8.6	13.56	8.12	9.97	4.18	4.38	7.71	11.53	8.23	3.09	16.85	12.28	12.71	13.5	15.41
EV/Sales Average	0.96	0.77	0.87	0.94	0.72	0.55	0.64	0.56	0.57	0.7	1.35	1.29	1.39	1.83	2.1
EV/Sales High	1.15	0.94	0.98	1.05	0.84	0.79	0.71	0.64	0.65	1.05	1.64	1.51	1.68	2.33	2.69
EV/Sales Low	0.71	0.66	0.77	0.71	0.52	0.38	0.56	0.47	0.48	0.41	1.02	1	1.09	1.32	1.4
EV/EBITDA Average	12.04	7.35	9.01	12.1	11.01	7.88	9.41	7.63	8.07	8.6	16.63	14.81	17.06	21.13	23.93
EV/EBITDA High	14.48	8.92	10.17	13.46	12.82	11.4	10.4	8.68	9.18	12.88	20.27	17.4	20.51	26.99	30.67
EV/EBITDA Low	8.87	6.28	7.97	9.05	8.02	5.45	8.12	6.42	6.7	5.09	12.63	11.49	13.32	15.29	15.96
EV/EBIT Average	20.62	9.84	11.74	17.05	18.36	12.72	14.12	10.87	11.95	12.87	27.71	26.2	26.64	33.17	37.66
EV/EBIT High	24.81	11.95	13.26	18.97	21.38	18.4	15.61	12.38	13.6	19.26	33.76	30.77	32.04	42.36	48.26
EV/EBIT Low	15.19	8.41	10.4	12.74	13.37	8.79	12.18	9.16	9.92	7.61	21.04	20.32	20.8	23.99	25.11
Last Price	21.54	27.29	31.56	28.39	20.25	34.85	39.11	30.1	40.71	72.02	114.66	142.5	215.8	316.05	422.06
High Price	24.18	27.96	31.6	37.49	30.61	36.85	39.71	40.1	44.09	73.98	124.69	155	219.17	350.19	473.99
Enterprise Value Average	4,019	4,579	5,590	7,314	5,435	4,182	6,095	6,290	6,956	7,838	17,508	21,968	29,110	43,220	59,775
Enterprise Value High	4,834	5,560	6,312	8,137	6,328	6,048	6,737	7,163	7,919	11,732	21,337	25,803	35,013	55,202	76,594
Enterprise Value Low	2,960	3,911	4,950	5,468	3,958	2,890	5,257	5,296	5,777	4,634	13,298	17,037	22,733	31,264	39,856

Shares Outstanding	206	213	213	211	153	145	153	141	142	138	143	143	146	148	150
Diluted Weighted Avg Shares	213	213	215	220	195	157	157	154	148	145	145	148	149	150	151
Basic Weighted Avg Shares	213	213	215	220	195	157	156	153	146	141	141	143	145	147	149
Revenue per Share	19.72	27.82	29.83	35.27	38.81	48.65	60.63	73.03	83.13	79.24	92.17	118.99	143.8	161.12	191.41
EBITDA per Share	1.57	2.93	2.89	2.75	2.53	3.37	4.15	5.39	5.92	6.44	7.48	10.34	11.75	13.92	16.78
Operating Income per Share	0.92	2.19	2.21	1.95	1.52	2.09	2.77	3.78	4	4.31	4.49	5.84	7.53	8.87	10.67
Basic EPS, GAAP	0.62	1.44	1.87	1.35	1.59	1.26	2.02	1.92	2.76	3.15	3.45	3.42	5.13	6.16	6.91
Basic EPS from Cont Ops	0.61	1.44	1.82	1.31	0.67	1.27	2.04	1.94	2.79	3.2	3.49	3.57	5.17	6.31	7
Diluted EPS, GAAP	0.62	1.44	1.87	1.35	1.59	1.26	2	1.9	2.73	3.07	3.34	3.32	5	6.03	6.8
Diluted EPS from Cont Ops	0.61	1.44	1.82	1.31	0.67	1.27	2.02	1.92	2.76	3.11	3.38	3.46	5.04	6.18	6.89
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	0.16	0.2	0.24	0.29	0.33	0.37	0.41
Cash Flow per Share	1.03	0.5	2.08	1.41	3.34	2.48	2.38	2.35	3.61	7.89	4.14	7.88	10.85	14.16	14.99
Free Cash Flow per Basic Share	0.26	-0.49	1.05	0.29	2.26	1.13	0.81	2.25	3.61	7.89	4.13	7.87	10.85	14.16	14.99
Cash & Equivalents per Share	1.48	1.85	2.27	0.87	0.66	0.71	0.89	0.51	1.13	1.31	1.63	2.99	8.88	5.05	2.95
Book Value per Share	1.7	3.14	4.98	6.22	8.6	11.93	14.03	16.2	19.59	23.09	26.38	29.01	33.45	38.84	44.86
Tangible Book Value per Share	8.08	9.64	10.48	12.22	6.82	9.87	10.66	9.32	11.1	12.68	-1.51	2.46	6.03	1.04	-8.04

Quanta Services, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)