EX-99.1 2 d19349dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

 

LOGO

  

Quanta Services, Inc. and Subsidiaries

2015 Statement of Operations Recast for Discontinued Operations

(In thousands, except per share data)

(Unaudited)

 

     Three
Months
Ended
March 31,
2015
 

Revenues

   $ 1,861,386   

Cost of services (including depreciation)

     1,623,480   
  

 

 

 

Gross profit

     237,906   

Selling, general and administrative expenses

     145,463   

Amortization of intangible assets

     8,293   
  

 

 

 

Operating income

     84,150   

Interest expense

     (1,400

Interest income

     453   

Other income (expense), net

     (212
  

 

 

 

Income from continuing operations before income taxes

     82,991   

Provision for income taxes

     30,601   
  

 

 

 

Net income from continuing operations

     52,390   

Net income from discontinued operations

     5,795   
  

 

 

 

Net income

     58,185   

Less: Net income attributable to non-controlling interests

     4,701   
  

 

 

 

Net income attributable to common stock

   $ 53,484   
  

 

 

 

Amounts attributable to common stock:

  

Net income from continuing operations

   $ 47,689   

Net income from discontinued operations

     5,795   
  

 

 

 

Net income attributable to common stock

   $ 53,484   
  

 

 

 

Earnings per share attributable to common stock - basic:

  

Continuing operations

   $ 0.22   

Discontinued operations

     0.03   
  

 

 

 

Net income attributable to common stock

   $ 0.25   
  

 

 

 

Earnings per share attributable to common stock - diluted:

  

Continuing operations

   $ 0.22   

Discontinued operations

     0.03   
  

 

 

 

Net income attributable to common stock

   $ 0.25   
  

 

 

 

Shares used in computing earnings per share:

  

Weighted average basic shares outstanding

     215,473   
  

 

 

 

Weighted average diluted shares outstanding

     215,490   
  

 

 

 

 

1


LOGO   

Quanta Services, Inc. and Subsidiaries

2014 Statements of Operations Recast for Discontinued Operations

(In thousands, except per share data)

(Unaudited)

 

     Three
Months
Ended
March 31,
2014
    Three
Months
Ended
June 30,
2014
    Six
Months
Ended
June 30,
2014
    Three
Months
Ended
September 30,
2014
    Nine
Months
Ended
September 30,
2014
    Three
Months
Ended
December 31,
2014
    Twelve
Months
Ended
December 31,
2014
 

Revenues

   $ 1,735,448      $ 1,838,209      $ 3,573,657      $ 2,145,958      $ 5,719,615      $ 2,027,614      $ 7,747,229   

Cost of services (including depreciation)

     1,479,394        1,574,000        3,053,394        1,809,055        4,862,449        1,715,986        6,578,435   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     256,054        264,209        520,263        336,903        857,166        311,628        1,168,794   

Selling, general and administrative expenses

     168,889        135,210        304,099        196,494        500,593        204,884        705,477   

Amortization of intangible assets

     7,833        8,202        16,035        9,125        25,160        9,097        34,257   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     79,332        120,797        200,129        131,284        331,413        97,647        429,060   

Interest expense

     (982     (1,128     (2,110     (1,321     (3,431     (1,334     (4,765

Interest income

     1,542        599        2,141        900        3,041        695        3,736   

Equity in earnings (losses) of unconsolidated affiliates

     —          (332     (332     —          (332     —          (332

Other income (expense), net

     644        (901     (257     (378     (635     (465     (1,100
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

     80,536        119,035        199,571        130,485        330,056        96,543        426,599   

Provision for income taxes

     28,854        41,220        70,074        37,195        107,269        31,738        139,007   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income from continuing operations

     51,682        77,815        129,497        93,290        222,787        64,805        287,592   

Net income from discontinued operations

     6,966        7,629        14,595        6,725        21,320        6,170        27,490   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     58,648        85,444        144,092        100,015        244,107        70,975        315,082   

Less: Net income attributable to non-controlling interests

     4,240        4,362        8,602        5,367        13,969        4,399        18,368   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stock

   $ 54,408      $ 81,082      $ 135,490      $ 94,648      $ 230,138      $ 66,576      $ 296,714   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amounts attributable to common stock:

              

Net income from continuing operations

   $ 47,442      $ 73,453      $ 120,895      $ 87,923      $ 208,818      $ 60,406      $ 269,224   

Net income (loss) from discontinued operations

     6,966        7,629        14,595        6,725        21,320        6,170        27,490   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stock

   $ 54,408      $ 81,082      $ 135,490      $ 94,648      $ 230,138      $ 66,576      $ 296,714   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per share attributable to common stock - basic: (a)

              

Continuing operations

   $ 0.22      $ 0.33      $ 0.55      $ 0.40      $ 0.95      $ 0.27      $ 1.22   

Discontinued operations

     0.03        0.04        0.07        0.03        0.10        0.03        0.13   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stock

   $ 0.25      $ 0.37      $ 0.62      $ 0.43      $ 1.05      $ 0.30      $ 1.35   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per share attributable to common stock - diluted: (a)

              

Continuing operations

   $ 0.22      $ 0.33      $ 0.55      $ 0.40      $ 0.95      $ 0.27      $ 1.22   

Discontinued operations

     0.03        0.04        0.07        0.03        0.10        0.03        0.13   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stock

   $ 0.25      $ 0.37      $ 0.62      $ 0.43      $ 1.05      $ 0.30      $ 1.35   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in computing earnings per share:

              

Weighted average basic shares outstanding

     219,033        219,612        219,345        219,492        219,395        220,451        219,668   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average diluted shares outstanding

     219,075        219,642        219,375        219,517        219,420        220,472        219,690   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)  The sum of the individual quarterly earnings per share amounts may not equal year-to-date earnings per share as the computation for each quarterly period is based on the weighted average number of shares outstanding during that period.

 

2


LOGO    Quanta Services, Inc. and Subsidiaries
   2013 Statements of Operations Recast for Discontinued Operations
   (In thousands, except per share data)
   (Unaudited)

 

    Three
Months
Ended
March 31,
2013
    Three
Months
Ended
June 30,
2013
    Six
Months
Ended
June 30,
2013
    Three
Months
Ended
September 30,
2013
    Nine
Months
Ended
September 30,
2013
    Three
Months
Ended
December 31,
2013
    Twelve
Months
Ended
December 31,
2013
 

Revenues

  $ 1,554,118      $ 1,447,263      $ 3,001,381      $ 1,618,049      $ 4,619,430      $ 1,792,147      $ 6,411,577   

Cost of services (including depreciation)

    1,336,304        1,223,377        2,559,681        1,362,172        3,921,853        1,502,791        5,424,644   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

    217,814        223,886        441,700        255,877        697,577        289,356        986,933   

Selling, general and administrative expenses

    109,905        115,163        225,068        120,966        346,034        139,035        485,069   

Amortization of intangible assets

    4,888        4,667        9,555        6,613        16,168        9,697        25,865   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

    103,021        104,056        207,077        128,298        335,375        140,624        475,999   

Interest expense

    (502     (503     (1,005     (475     (1,480     (1,188     (2,668

Interest income

    521        568        1,089        1,139        2,228        1,150        3,378   

Equity in earnings of unconsolidated affiliates, including gain on sale of investment

    —          —          —          —          —          112,744        112,744   

Other income (expense), net

    (514     (352     (866     (825     (1,691     558        (1,133
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income from continuing operations before income taxes

    102,526        103,769        206,295        128,137        334,432        253,888        588,320   

Provision for income taxes

    35,388        36,796        72,184        37,724        109,908        86,967        196,875   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income from continuing operations

    67,138        66,973        134,111        90,413        224,524        166,921        391,445   

Net income from discontinued operations

    9,719        7,753        17,472        7,996        25,468        4,396        29,864   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    76,857        74,726        151,583        98,409        249,992        171,317        421,309   

Less: Net income attributable to non-controlling interests

    4,776        4,489        9,265        5,503        14,768        4,620        19,388   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stock

  $ 72,081      $ 70,237      $ 142,318      $ 92,906      $ 235,224      $ 166,697      $ 401,921   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Amounts attributable to common stock:

             

Net income from continuing operations

  $ 62,362      $ 62,484      $ 124,846      $ 84,910      $ 209,756      $ 162,301      $ 372,057   

Net income (loss) from discontinued operations

    9,719        7,753        17,472        7,996        25,468        4,396        29,864   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stock

  $ 72,081      $ 70,237      $ 142,318      $ 92,906      $ 235,224      $ 166,697      $ 401,921   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per share attributable to common stock - basic: (a)

             

Continuing operations

  $ 0.29      $ 0.30      $ 0.59      $ 0.39      $ 0.98      $ 0.75      $ 1.73   

Discontinued operations

    0.05        0.03        0.08        0.04        0.12        0.02        0.14   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stock

  $ 0.34      $ 0.33      $ 0.67      $ 0.43      $ 1.10      $ 0.77      $ 1.87   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per share attributable to common stock - diluted: (a)

             

Continuing operations

  $ 0.29      $ 0.30      $ 0.59      $ 0.39      $ 0.98      $ 0.75      $ 1.73   

Discontinued operations

    0.05        0.03        0.08        0.04        0.12        0.02        0.14   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to common stock

  $ 0.34      $ 0.33      $ 0.67      $ 0.43      $ 1.10      $ 0.77      $ 1.87   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares used in computing earnings per share:

             

Weighted average basic shares outstanding

    213,453        214,314        213,833        214,866        214,178        217,287        214,929   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average diluted shares outstanding

    213,512        214,368        213,886        214,916        214,229        217,338        214,978   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a)  The sum of the individual quarterly earnings per share amounts may not equal year-to-date earnings per share as the computation for each quarterly period is based on the weighted average number of shares outstanding during that period.

 

3


LOGO    Quanta Services, Inc. and Subsidiaries
   2015, 2014 and 2013 Segment Data Recast for Discontinued Operations
   (In thousands)
   (Unaudited)

 

    Three
Months
Ended
March 31,
2015
                                     

Revenues:

             

Electric Power Infrastructure

  $ 1,240,292               

Oil and Gas Infrastructure

    621,094               
 

 

 

             

Consolidated revenues

  $ 1,861,386               
 

 

 

             

Operating income (loss):

             

Electric Power Infrastructure

  $ 108,992               

Oil and Gas Infrastructure

    24,147               

Corporate and Non-Allocated Costs

    (48,989            
 

 

 

             

Consolidated operating income

  $ 84,150               
 

 

 

             
    Three
Months
Ended
March 31,
2014
    Three
Months
Ended
June 30,
2014
    Six
Months
Ended
June 30,
2014
    Three
Months
Ended
September 30,
2014
    Nine
Months
Ended
September 30,
2014
    Three
Months
Ended
December 31,
2014
    Twelve
Months
Ended
December 31,
2014
 

Revenues:

             

Electric Power Infrastructure

  $ 1,289,591      $ 1,252,842      $ 2,542,433      $ 1,396,157      $ 3,938,590      $ 1,364,081      $ 5,302,671   

Oil and Gas Infrastructure

    445,857        585,367        1,031,224        749,801        1,781,025        663,533        2,444,558   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated revenues

  $ 1,735,448      $ 1,838,209      $ 3,573,657      $ 2,145,958      $ 5,719,615      $ 2,027,614      $ 7,747,229   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss):

             

Electric Power Infrastructure

  $ 144,488      $ 112,836      $ 257,324      $ 104,365      $ 361,689      $ 101,296      $ 462,985   

Oil and Gas Infrastructure

    (21,172     55,583        34,411        74,824        109,235        53,562        162,797   

Corporate and Non-Allocated Costs

    (43,984     (47,622     (91,606     (47,905     (139,511     (57,211     (196,722
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated operating income

  $ 79,332      $ 120,797      $ 200,129      $ 131,284      $ 331,413      $ 97,647      $ 429,060   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Three
Months
Ended
March 31,
2013
    Three
Months
Ended
June 30,
2013
    Six
Months
Ended
June 30,
2013
    Three
Months
Ended
September 30,
2013
    Nine
Months
Ended
September 30,
2013
    Three
Months
Ended
December 31,
2013
    Twelve
Months
Ended
December 31,
2013
 

Revenues:

             

Electric Power Infrastructure

  $ 1,195,186      $ 1,061,321      $ 2,256,507      $ 1,065,669      $ 3,322,176      $ 1,219,786      $ 4,541,962   

Oil and Gas Infrastructure

    358,932        385,942        744,874        552,380        1,297,254        572,361        1,869,615   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated revenues

  $ 1,554,118      $ 1,447,263      $ 3,001,381      $ 1,618,049      $ 4,619,430      $ 1,792,147      $ 6,411,577   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss):

             

Electric Power Infrastructure

  $ 132,483      $ 121,324      $ 253,807      $ 122,973      $ 376,780      $ 146,575      $ 523,355   

Oil and Gas Infrastructure

    10,357        27,644        38,001        49,873        87,874        50,669        138,543   

Corporate and Non-Allocated Costs

    (39,819     (44,912     (84,731     (44,548     (129,279     (56,620     (185,899
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated operating income

  $ 103,021      $ 104,056      $ 207,077      $ 128,298      $ 335,375      $ 140,624      $ 475,999   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

4


LOGO    Quanta Services, Inc. and Subsidiaries
   Reconciliation of 2015 Non-GAAP Financial Measures Recast for Discontinued Operations
   (In thousands, except per share data)
   (Unaudited)

The following table presents the non-GAAP financial measure of adjusted diluted earnings per share from continuing operations for the first quarter of 2015. The non-GAAP measure of adjusted diluted earnings per share from continuing operations is provided to enable investors to evaluate performance excluding the effects of items that management believes impact the comparability of operating results between periods. As to certain of the items below, (i) amortization of intangible assets is impacted by Quanta’s acquisition activity, which can cause these amounts to vary from period to period; (ii) non-cash stock-based compensation expense may vary due to acquisition activity, factors influencing the estimated fair value of performance-based awards, forfeiture rates, accelerated vesting and amounts granted during the period and (iii) acquisition costs vary period to period depending on the level of Quanta’s acquisition activity ongoing during the period.

 

     Three
Months
Ended
March 31,
2015
 

Adjusted diluted earnings per share from continuing operations:

  

Net income from continuing operations attributable to common stock (GAAP as reported)

   $ 47,689   

Adjustments, net of income taxes:

  

Acquisition and integration costs

     1,232   
  

 

 

 

Adjusted net income from continuing operations attributable to common stock before certain non-cash adjustments

     48,921   

Non-cash stock-based compensation, net of income taxes (d)

     5,777   

Amortization of intangible assets, net of income taxes (d)

     5,606   
  

 

 

 

Adjusted net income from continuing operations attributable to common stock for adjusted diluted earnings per share from continuing operations

   $ 60,304   
  

 

 

 

Calculation of weighted average shares for adjusted diluted earnings per share from continuing operations:

  

Weighted average shares outstanding for basic earnings per share

     215,473   

Effect of dilutive stock options

     17   
  

 

 

 

Weighted average shares outstanding for adjusted diluted earnings per share

     215,490   
  

 

 

 

Adjusted diluted earnings per share from continuing operations (e)

   $ 0.28   
  

 

 

 

 

5


LOGO    Quanta Services, Inc. and Subsidiaries
   Reconciliation of 2014 Non-GAAP Financial Measures Recast for Discontinued Operations
   (In thousands, except per share data)
   (Unaudited)

The following table presents the non-GAAP financial measure of adjusted diluted earnings per share from continuing operations for the four quarters of 2014, along with the corresponding year-to-date amounts for each period presented. The non-GAAP measure of adjusted diluted earnings per share from continuing operations is provided to enable investors to evaluate performance excluding the effects of items that management believes impact the comparability of operating results between periods. As to certain of the items below, (i) amortization of intangible assets is impacted by Quanta’s acquisition activity, which can cause these amounts to vary from period to period; (ii) non-cash stock-based compensation expense may vary due to acquisition activity, factors influencing the estimated fair value of performance-based awards, forfeiture rates, accelerated vesting and amounts granted during the period, (iii) acquisition costs vary period to period depending on the level of Quanta’s acquisition activity ongoing during the period and (iv) tax contingency releases vary period to period depending on the level of reserves for uncertain tax positions and the expiration dates of various federal and state tax statutes of limitations. Additionally, the following items are not regularly occurring operational items: (i) the charge to provision for long-term contract receivable and (ii) the expense associated with the arbitration decision.

 

     Three
Months
Ended
March 31,
2014
     Three
Months
Ended
June 30,
2014
     Six
Months
Ended
June 30,
2014
     Three
Months
Ended
September 30,
2014
    Nine
Months
Ended
September 30,
2014
    Three
Months
Ended
December 31,
2014
    Twelve
Months
Ended
December 31,
2014
 

Adjusted diluted earnings per share from continuing operations:

                 

Net income from continuing operations attributable to common stock (GAAP as reported)

   $ 47,442       $ 73,453       $ 120,895       $ 87,923      $ 208,818      $ 60,406      $ 269,224   

Adjustments, net of income taxes:

                 

Provision for long-term contract receivable (a)

     —           —           —           32,287        32,287        30,265        62,552   

Arbitration expense (b)

     25,822         —           25,822         —          25,822        —          25,822   

Impact of tax contingency releases (c)

     —           —           —           (4,883     (4,883     (3,216     (8,099

Acquisition and integration costs

     3,628         762         4,390         1,383        5,773        5,980        11,753   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income from continuing operations attributable to common stock before certain non-cash adjustments

     76,892         74,215         151,107         116,710        267,817        93,435        361,252   

Non-cash stock-based compensation, net of income taxes (d)

     6,003         6,107         12,110         4,512        16,622        6,222        22,844   

Amortization of intangible assets, net of income taxes (d)

     4,943         5,391         10,334         6,055        16,389        6,020        22,409   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income from continuing operations attributable to common stock for adjusted diluted earnings per share from continuing operations

   $ 87,838       $ 85,713       $ 173,551       $ 127,277      $ 300,828      $ 105,677      $ 406,505   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of weighted average shares for adjusted diluted earnings per share from continuing operations:

                 

Weighted average shares outstanding for basic earnings per share

     219,033         219,612         219,345         219,492        219,395        220,451        219,668   

Effect of dilutive stock options

     42         30         30         25        25        21        22   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding for adjusted diluted earnings per share

     219,075         219,642         219,375         219,517        219,420        220,472        219,690   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted diluted earnings per share from continuing operations (e)

   $ 0.40       $ 0.39       $ 0.79       $ 0.58      $ 1.37      $ 0.48      $ 1.85   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) These amounts reflect the elimination of charges to provision for long-term contract receivable associated with an electric power infrastructure services project completed in 2012.
(b) These amounts reflect the elimination of the expense recorded in the first quarter of 2014 resulting from an arbitration decision associated with a contract dispute on a 2010 directional drilling project.
(c) These amounts reflect the elimination of tax benefits primarily associated with the expiration of various federal and state tax statute of limitations periods.
(d) These amounts are attributable to continuing operations.
(e) The sum of the individual quarterly earnings per share amounts may not equal year-to-date earnings per share as the computation for each quarterly period is based on the weighted average number of shares outstanding during that period.

 

6


LOGO    Quanta Services, Inc. and Subsidiaries
   Reconciliation of 2013 Non-GAAP Financial Measures Recast for Discontinued Operations
   (In thousands, except per share data)
   (Unaudited)

The following table presents the non-GAAP financial measure of adjusted diluted earnings per share from continuing operations for the four quarters of 2013, along with the corresponding year-to-date amounts for each period presented. The non-GAAP measure of adjusted diluted earnings per share from continuing operations is provided to enable investors to evaluate performance excluding the effects of items that management believes impact the comparability of operating results between periods. As to certain of the items below, (i) amortization of intangible assets is impacted by Quanta’s acquisition activity, which can cause these amounts to vary from period to period; (ii) non-cash stock-based compensation expense may vary due to acquisition activity, factors influencing the estimated fair value of performance-based awards, forfeiture rates, accelerated vesting and amounts granted during the period, (iii) acquisition costs vary period to period depending on the level of Quanta’s acquisition activity ongoing during the period, and (iv) tax contingency releases vary period to period depending on the level of reserves for uncertain tax positions and the expiration dates of various federal and state tax statutes of limitations. Additionally, the gain on the sale of an equity ownership interest is not a regularly occurring operational item.

 

     Three
Months
Ended
March 31,
2013
     Three
Months
Ended
June 30,
2013
     Six
Months
Ended
June 30,
2013
     Three
Months
Ended
September 30,
2013
    Nine
Months
Ended
September 30,
2013
    Three
Months
Ended
December 31,
2013
    Twelve
Months
Ended
December 31,
2013
 

Adjusted diluted earnings per share from continuing operations:

                 

Net income from continuing operations attributable to common stock (GAAP as reported)

   $ 62,362       $ 62,484       $ 124,846       $ 84,910      $ 209,756      $ 162,301      $ 372,057   

Adjustments, net of income taxes:

                 

Impact of sale of equity ownership in Howard Energy (a)

     —           —           —           —          —          (70,477     (70,477

Impact of tax contingency releases (b)

     —           —           —           (6,552     (6,552     (3,383     (9,935

Acquisition and integration costs

     450         742         1,192         2,546        3,738        1,976        5,714   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income from continuing operations attributable to common stock before certain non-cash adjustments

     62,812         63,226         126,038         80,904        206,942        90,417        297,359   

Non-cash stock-based compensation, net of income taxes (c)

     4,702         7,132         11,834         4,462        16,296        4,677        20,973   

Amortization of intangible assets, net of income taxes (c)

     3,142         2,977         6,119         4,256        10,375        6,183        16,558   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted net income from continuing operations attributable to common stock for adjusted diluted earnings per share

   $ 70,656       $ 73,335       $ 143,991       $ 89,622      $ 233,613      $ 101,277      $ 334,890   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Calculation of weighted average shares for adjusted diluted earnings per share from continuing operations:

                 

Weighted average shares outstanding for basic earnings per share

     213,453         214,314         213,833         214,866        214,178        217,287        214,929   

Effect of dilutive stock options

     59         54         53         50        51        51        49   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average shares outstanding for adjusted diluted earnings per share

     213,512         214,368         213,886         214,916        214,229        217,338        214,978   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted diluted earnings per share from continuing operations (d)

   $ 0.33       $ 0.34       $ 0.67       $ 0.42      $ 1.09      $ 0.47      $ 1.56   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) These amounts reflect the elimination of the gain on sale by Quanta of its equity ownership interest in Howard Midstream Energy Partners, LLC for cash proceeds of approximately $221 million on Dec. 6, 2013.
(b) These amounts reflect the elimination of tax benefits primarily associated with the expiration of various federal and state tax statute of limitations periods.
(c) These amounts are attributable to continuing operations.
(d) The sum of the individual quarterly earnings per share amounts may not equal year-to-date earnings per share as the computation for each quarterly period is based on the weighted average number of shares outstanding during that period.

 

7


LOGO    Quanta Services, Inc. and Subsidiaries
   Reconciliation of 2015 EBITA, EBITDA and Adjusted EBITDA Recast for Discontinued Operations
   (In thousands)
   (Unaudited)

The following tables present the non-GAAP financial measures of EBITA, EBITDA and Adjusted EBITDA for the first quarter of 2015 recast to exclude the impact of discontinued operations. Management believes that EBITA, or earnings before interest, taxes and amortization, EBITDA and Adjusted EBITDA, which is earnings before interest, taxes, depreciation, amortization and certain other expenses as described below, provide useful information to investors, analysts and management in evaluating Quanta’s operating results period to period or in comparison with the results of Quanta’s competitors. These measures should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or as an alternative to net income or other measures of performance that are derived in accordance with GAAP.

 

     Three
Months
Ended
March 31,
2015
 

Reconciliation of EBITA, EBITDA and Adjusted EBITDA:

  

Net income from continuing operations attributable to common stock

   $ 47,689   

Interest expense

     1,400   

Interest income

     (453

Provision for income taxes

     30,601   

Amortization of intangible assets

     8,293   
  

 

 

 

EBITA

     87,530   

Depreciation expense

     39,398   
  

 

 

 

EBITDA

     126,928   

Acquisition and integration costs

     1,479   

Non-cash stock-based compensation

     9,471   
  

 

 

 

Adjusted EBITDA

   $ 137,878   
  

 

 

 

 

8


LOGO    Quanta Services, Inc. and Subsidiaries
   Reconciliation of 2014 EBITA, EBITDA and Adjusted EBITDA Recast for Discontinued Operations
   (In thousands)
   (Unaudited)

The following tables present the non-GAAP financial measures of EBITA, EBITDA and Adjusted EBITDA for all four quarters of 2014 along with the corresponding year-to-date amounts for each period presented, all recast to exclude the impact of discontinued operations. Management believes that EBITA, or earnings before interest, taxes and amortization, EBITDA and Adjusted EBITDA, which is earnings before interest, taxes, depreciation, amortization and certain other expenses as described below, provide useful information to investors, analysts and management in evaluating Quanta’s operating results period to period or in comparison with the results of Quanta’s competitors. These measures should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or as an alternative to net income or other measures of performance that are derived in accordance with GAAP.

 

     Three
Months
Ended
March 31,
2014
    Three
Months
Ended
June 30,
2014
    Six
Months
Ended
June 30,
2014
    Three
Months
Ended
September 30,
2014
    Nine
Months
Ended
September 30,
2014
    Three
Months
Ended
December 31,
2014
    Twelve
Months
Ended
December 31,
2014
 

Reconciliation of EBITA, EBITDA and Adjusted EBITDA:

              

Net income from continuing operations attributable to common stock

   $ 47,442      $ 73,453      $ 120,895      $ 87,923      $ 208,818      $ 60,406      $ 269,224   

Interest expense

     982        1,128        2,110        1,321        3,431        1,334        4,765   

Interest income

     (1,542     (599     (2,141     (900     (3,041     (695     (3,736

Provision for income taxes

     28,854        41,220        70,074        37,195        107,269        31,738        139,007   

Amortization of intangible assets

     7,833        8,202        16,035        9,125        25,160        9,097        34,257   

Equity in earnings (losses) of unconsolidated subsidiaries

     —          332        332        —          332        —          332   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITA

     83,569        123,736        207,305        134,664        341,969        101,880        443,849   

Depreciation expense

     32,847        33,907        66,754        36,485        103,239        37,867        141,106   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     116,416        157,643        274,059        171,149        445,208        139,747        584,955   

Acquisition and integration costs

     4,478        1,162        5,640        1,633        7,273        7,481        14,754   

Non-cash stock-based compensation

     9,840        10,012        19,852        7,397        27,249        10,200        37,449   

Provision for long-term contract receivable

     —          —          —          52,542        52,542        49,918        102,460   

Arbitration expense

     38,848        —          38,848        —          38,848        —          38,848   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 169,582      $ 168,817      $ 338,399      $ 232,721      $ 571,120      $ 207,346      $ 778,466   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

9


LOGO    Quanta Services, Inc. and Subsidiaries
   Reconciliation of 2013 EBITA, EBITDA and Adjusted EBITDA Recast for Discontinued Operations
   (In thousands)
   (Unaudited)

The following tables present the non-GAAP financial measures of EBITA, EBITDA and Adjusted EBITDA for all four quarters of 2013 along with the corresponding year-to-date amounts for each period presented, all recast to exclude the impact of discontinued operations. Management believes that EBITA, or earnings before interest, taxes and amortization, EBITDA and Adjusted EBITDA, which is earnings before interest, taxes, depreciation, amortization and certain other expenses as described below, provide useful information to investors, analysts and management in evaluating Quanta’s operating results period to period or in comparison with the results of Quanta’s competitors. These measures should not be considered as an alternative to cash flow from operating activities or as a measure of liquidity or as an alternative to net income or other measures of performance that are derived in accordance with GAAP.

 

     Three
Months
Ended
March 31,
2013
    Three
Months
Ended
June 30,
2013
    Six
Months
Ended
June 30,
2013
    Three
Months
Ended
September 30,
2013
    Nine
Months
Ended
September 30,
2013
    Three
Months
Ended
December 31,
2013
    Twelve
Months
Ended
December 31,
2013
 

Reconciliation of EBITA, EBITDA and Adjusted EBITDA:

              

Net income from continuing operations attributable to common stock

   $ 62,362      $ 62,484      $ 124,846      $ 84,910      $ 209,756      $ 162,301      $ 372,057   

Interest expense

     502        503        1,005        475        1,480        1,188        2,668   

Interest income

     (521     (568     (1,089     (1,139     (2,228     (1,150     (3,378

Provision for income taxes

     35,388        36,796        72,184        37,724        109,908        86,967        196,875   

Amortization of intangible assets

     4,888        4,667        9,555        6,613        16,168        9,697        25,865   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITA

     102,619        103,882        206,501        128,583        335,084        259,003        594,087   

Depreciation expense

     28,175        29,243        57,418        30,009        87,427        31,403        118,830   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     130,794        133,125        263,919        158,592        422,511        290,406        712,917   

Acquisition and integration costs

     607        1,121        1,728        2,449        4,177        3,968        8,145   

Non-cash stock-based compensation

     7,708        11,692        19,400        7,314        26,714        7,667        34,381   

Gain on sale of Howard Energy

     —          —          —          —          —          (112,744     (112,744
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 139,109      $ 145,938      $ 285,047      $ 168,355      $ 453,402      $ 189,297      $ 642,699   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

10


 

LOGO

   Quanta Services, Inc. and Subsidiaries
   2015, 2014 and 2013 Backlog Recast for Discontinued Operations
   (In millions)
   (Unaudited)

Backlog is not a term recognized under United States GAAP; however, it is a common measurement used in Quanta’s industry. Quanta’s methodology for determining backlog may not be comparable to the methodologies used by other companies. Quanta’s backlog represents the amount of consolidated revenue that it expects to realize from future work under construction contracts, long-term maintenance contracts and master service agreements. These estimates include revenues from the remaining portion of firm orders not yet completed and on which work has not yet begun, as well as revenues from change orders, renewal options, and funded and unfunded portions of government contracts to the extent that they are reasonably expected to occur. For purposes of calculating backlog, Quanta includes 100% of estimated revenues attributable to consolidated joint ventures and variable interest entities.

 

11


The following table presents Quanta’s total backlog by reportable segment as of the end of the first quarter of 2015 and all four quarters of 2014 and 2013, along with an estimate of the backlog amounts expected to be realized within 12 months of each date (in millions):

 

     Backlog as of         
     March 31,     
     2015     
     12 Month      Total     

 

Electric Power Infrastructure Services

   $ 3,232.5       $ 6,442.1      

Oil and Gas Infrastructure Services

     1,862.7         2,679.4      
  

 

 

    

 

 

    

Backlog from continuing operations

   $ 5,095.2       $ 9,121.5      
  

 

 

    

 

 

    
     Backlog as of  
     March 31,      June 30,      September 30,      December 31,  
     2014      2014      2014      2014  
     12 Month      Total      12 Month      Total      12 Month      Total      12 Month      Total  

Electric Power Infrastructure Services

   $ 3,398.9       $ 6,252.6       $ 3,301.2       $ 5,932.9       $ 3,521.8       $ 6,558.6       $ 3,395.1       $ 6,715.6   

Oil and Gas Infrastructure Services

     1,509.3         2,281.7         1,317.7         2,220.4         1,632.0         2,552.2         1,824.6         2,520.6   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Backlog from continuing operations

   $ 4,908.2       $ 8,534.3       $ 4,618.9       $ 8,153.3       $ 5,153.8       $ 9,110.8       $ 5,219.7       $ 9,236.2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     Backlog as of  
     March 31,      June 30,      September 30,      December 31,  
     2013      2013      2013      2013  
     12 Month      Total      12 Month      Total      12 Month      Total      12 Month      Total  

Electric Power Infrastructure Services

   $ 2,800.4       $ 4,886.5       $ 2,709.9       $ 4,974.9       $ 2,962.3       $ 5,377.5       $ 3,388.7       $ 6,018.1   

Oil and Gas Infrastructure Services

     918.8         1,659.0         968.9         2,051.8         1,305.7         2,220.8         1,515.6         2,218.5   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Backlog from continuing operations

   $ 3,719.2       $ 6,545.5       $ 3,678.8       $ 7,026.7       $ 4,268.0       $ 7,598.3       $ 4,904.3       $ 8,236.6   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

12