Quanta Services PWR Purchase Price Adjustments

Purchase Price Adjustments at other companies

HubbellHUBB

——

Electric$5.93M+154%

Underground and Infrastructure$364K—

Revenue$7.9B+26.3%

Gross profit$1.1B+32.8%

Operating income$338.8M+41.7%

Net income$220.6M+52.9%

EPS (diluted)$1.45+51.0%

Cash & equivalents$369.8M-29.3%

Total debt$6.4B+32.5%

Total equity$9.0B+21.3%

Total assets$25.7B+34.6%

Operating cash flow$391.7M+61.1%

CapEx$220.1M+65.8%

Free cash flow$171.7M+55.4%

Market cap$93.91B+53.8%

Enterprise value$99.9B+52.1%

P/E85×+22.2×

P/S3.1×+0.8×

Gross margin15.1%+0.1pp

Operating margin5.7%-0.1pp

Net margin3.7%-0.1pp

FCF margin5.6%-0.2pp

Return on equity13.4%-0.1pp

Debt / equity0.7×+0.1×

Current ratio1.1×-0.2×