Quanta Services Inc
NYSE:PWR
Income Statement
Earnings Waterfall
Quanta Services Inc
Revenue
|
20.9B
USD
|
Cost of Revenue
|
-17.9B
USD
|
Gross Profit
|
2.9B
USD
|
Operating Expenses
|
-1.9B
USD
|
Operating Income
|
1.1B
USD
|
Other Expenses
|
-341.7m
USD
|
Net Income
|
744.7m
USD
|
Income Statement
Quanta Services Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 412
N/A
|
6 561
+2%
|
6 925
+6%
|
7 426
+7%
|
7 747
+4%
|
7 873
+2%
|
7 907
+0%
|
7 701
-3%
|
7 572
-2%
|
7 425
-2%
|
7 345
-1%
|
7 448
+1%
|
7 651
+3%
|
8 116
+6%
|
8 524
+5%
|
9 091
+7%
|
9 466
+4%
|
9 706
+3%
|
10 162
+5%
|
10 538
+4%
|
11 171
+6%
|
11 561
+3%
|
11 744
+2%
|
12 112
+3%
|
12 112
+0%
|
12 069
0%
|
11 736
-3%
|
11 403
-3%
|
11 203
-2%
|
11 142
-1%
|
11 636
+4%
|
11 969
+3%
|
12 980
+8%
|
14 242
+10%
|
15 474
+9%
|
16 581
+7%
|
17 074
+3%
|
17 537
+3%
|
18 354
+5%
|
19 515
+6%
|
20 882
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 425)
|
(5 557)
|
(5 898)
|
(6 335)
|
(6 578)
|
(6 723)
|
(6 793)
|
(6 689)
|
(6 649)
|
(6 536)
|
(6 483)
|
(6 518)
|
(6 638)
|
(7 039)
|
(7 345)
|
(7 864)
|
(8 225)
|
(8 429)
|
(8 854)
|
(9 155)
|
(9 691)
|
(10 018)
|
(10 215)
|
(10 535)
|
(10 512)
|
(10 501)
|
(10 132)
|
(9 765)
|
(9 542)
|
(9 441)
|
(9 842)
|
(10 148)
|
(11 027)
|
(12 114)
|
(13 169)
|
(14 121)
|
(14 545)
|
(14 983)
|
(15 700)
|
(16 703)
|
(17 945)
|
|
Gross Profit |
987
N/A
|
1 005
+2%
|
1 028
+2%
|
1 092
+6%
|
1 169
+7%
|
1 151
-2%
|
1 114
-3%
|
1 012
-9%
|
924
-9%
|
889
-4%
|
862
-3%
|
929
+8%
|
1 014
+9%
|
1 077
+6%
|
1 179
+9%
|
1 227
+4%
|
1 242
+1%
|
1 277
+3%
|
1 308
+2%
|
1 383
+6%
|
1 480
+7%
|
1 543
+4%
|
1 529
-1%
|
1 577
+3%
|
1 600
+1%
|
1 568
-2%
|
1 604
+2%
|
1 638
+2%
|
1 661
+1%
|
1 702
+2%
|
1 794
+5%
|
1 821
+2%
|
1 953
+7%
|
2 129
+9%
|
2 305
+8%
|
2 460
+7%
|
2 529
+3%
|
2 554
+1%
|
2 654
+4%
|
2 812
+6%
|
2 937
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(511)
|
(569)
|
(588)
|
(662)
|
(740)
|
(717)
|
(732)
|
(681)
|
(628)
|
(699)
|
(705)
|
(723)
|
(685)
|
(718)
|
(746)
|
(784)
|
(810)
|
(903)
|
(927)
|
(952)
|
(902)
|
(970)
|
(990)
|
(1 015)
|
(1 018)
|
(1 036)
|
(1 038)
|
(1 049)
|
(1 074)
|
(1 085)
|
(1 129)
|
(1 154)
|
(1 328)
|
(1 515)
|
(1 650)
|
(1 766)
|
(1 695)
|
(1 721)
|
(1 728)
|
(1 774)
|
(1 851)
|
|
Selling, General & Administrative |
(485)
|
(540)
|
(556)
|
(628)
|
(705)
|
(682)
|
(697)
|
(646)
|
(593)
|
(606)
|
(613)
|
(631)
|
(653)
|
(679)
|
(709)
|
(746)
|
(778)
|
(809)
|
(829)
|
(852)
|
(858)
|
(874)
|
(892)
|
(913)
|
(956)
|
(955)
|
(966)
|
(972)
|
(997)
|
(1 010)
|
(1 045)
|
(1 068)
|
(1 156)
|
(1 237)
|
(1 291)
|
(1 363)
|
(1 337)
|
(1 396)
|
(1 457)
|
(1 496)
|
(1 555)
|
|
Depreciation & Amortization |
(26)
|
(28)
|
(32)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(34)
|
(34)
|
(33)
|
(32)
|
(31)
|
(29)
|
(30)
|
(32)
|
(36)
|
(40)
|
(42)
|
(44)
|
(46)
|
(48)
|
(53)
|
(62)
|
(67)
|
(73)
|
(77)
|
(77)
|
(80)
|
(84)
|
(87)
|
(165)
|
(260)
|
(346)
|
(391)
|
(354)
|
(311)
|
(273)
|
(277)
|
(289)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
(59)
|
(59)
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(58)
|
(58)
|
(58)
|
0
|
(49)
|
(49)
|
(49)
|
0
|
(14)
|
0
|
0
|
0
|
5
|
0
|
1
|
(7)
|
(18)
|
(13)
|
(12)
|
(4)
|
(14)
|
2
|
(1)
|
(7)
|
|
Operating Income |
476
N/A
|
436
-8%
|
440
+1%
|
430
-2%
|
429
0%
|
434
+1%
|
382
-12%
|
332
-13%
|
296
-11%
|
191
-36%
|
157
-18%
|
207
+31%
|
329
+59%
|
359
+9%
|
433
+21%
|
443
+2%
|
432
-3%
|
374
-13%
|
381
+2%
|
432
+13%
|
578
+34%
|
573
-1%
|
540
-6%
|
562
+4%
|
582
+4%
|
533
-9%
|
566
+6%
|
589
+4%
|
587
0%
|
616
+5%
|
665
+8%
|
667
+0%
|
625
-6%
|
613
-2%
|
655
+7%
|
693
+6%
|
834
+20%
|
833
0%
|
925
+11%
|
1 038
+12%
|
1 086
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
114
|
114
|
113
|
112
|
(1)
|
(3)
|
(4)
|
(5)
|
(7)
|
(9)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(18)
|
(20)
|
(23)
|
(28)
|
(31)
|
(35)
|
(42)
|
(49)
|
(59)
|
(66)
|
(66)
|
(58)
|
(45)
|
(32)
|
(25)
|
(21)
|
(22)
|
(22)
|
(26)
|
(74)
|
(116)
|
(139)
|
(157)
|
(142)
|
(127)
|
(133)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(14)
|
0
|
(16)
|
(15)
|
5
|
0
|
4
|
4
|
(6)
|
0
|
(6)
|
(6)
|
(14)
|
0
|
(12)
|
(12)
|
0
|
|
Total Other Income |
(1)
|
0
|
(1)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
0
|
0
|
0
|
(0)
|
(3)
|
0
|
(12)
|
(15)
|
(26)
|
(36)
|
35
|
41
|
52
|
70
|
(2)
|
10
|
17
|
11
|
28
|
22
|
25
|
25
|
22
|
12
|
8
|
23
|
29
|
33
|
27
|
17
|
|
Pre-Tax Income |
588
N/A
|
550
-7%
|
552
+0%
|
542
-2%
|
427
-21%
|
429
+0%
|
377
-12%
|
325
-14%
|
229
-29%
|
180
-21%
|
144
-20%
|
194
+35%
|
308
+59%
|
344
+12%
|
418
+21%
|
422
+1%
|
354
-16%
|
339
-4%
|
339
0%
|
375
+11%
|
458
+22%
|
566
+24%
|
531
-6%
|
555
+4%
|
572
+3%
|
465
-19%
|
503
+8%
|
546
+8%
|
571
+5%
|
619
+8%
|
671
+8%
|
674
+0%
|
623
-8%
|
609
-2%
|
587
-4%
|
579
-1%
|
704
+22%
|
706
+0%
|
804
+14%
|
926
+15%
|
970
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(197)
|
(184)
|
(183)
|
(178)
|
(139)
|
(141)
|
(131)
|
(126)
|
(97)
|
(80)
|
(63)
|
(86)
|
(107)
|
(116)
|
(142)
|
(130)
|
(106)
|
(101)
|
(90)
|
(91)
|
(168)
|
(194)
|
(206)
|
(217)
|
(165)
|
(138)
|
(130)
|
(145)
|
(119)
|
(117)
|
(125)
|
(116)
|
(131)
|
(124)
|
(124)
|
(135)
|
(192)
|
(182)
|
(210)
|
(215)
|
(219)
|
|
Income from Continuing Operations |
392
|
366
|
369
|
364
|
288
|
288
|
246
|
198
|
131
|
100
|
81
|
109
|
200
|
228
|
276
|
292
|
248
|
238
|
249
|
284
|
290
|
372
|
326
|
338
|
407
|
327
|
374
|
400
|
452
|
502
|
546
|
558
|
492
|
486
|
463
|
444
|
512
|
524
|
594
|
711
|
751
|
|
Income to Minority Interest |
(19)
|
(19)
|
(19)
|
(19)
|
(18)
|
(19)
|
(18)
|
(15)
|
(11)
|
(7)
|
(3)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(2)
|
(3)
|
(4)
|
(5)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(11)
|
(10)
|
(20)
|
(22)
|
(15)
|
(15)
|
(6)
|
|
Net Income (Common) |
402
N/A
|
384
-4%
|
395
+3%
|
397
+0%
|
297
-25%
|
296
0%
|
261
-12%
|
383
+47%
|
311
-19%
|
278
-11%
|
248
-11%
|
106
-57%
|
198
+87%
|
226
+14%
|
273
+21%
|
289
+6%
|
315
+9%
|
304
-3%
|
315
+3%
|
350
+11%
|
293
-16%
|
376
+28%
|
329
-13%
|
341
+3%
|
402
+18%
|
320
-20%
|
367
+15%
|
394
+7%
|
446
+13%
|
497
+11%
|
540
+9%
|
551
+2%
|
486
-12%
|
481
-1%
|
452
-6%
|
433
-4%
|
491
+13%
|
502
+2%
|
579
+16%
|
696
+20%
|
745
+7%
|
|
EPS (Diluted) |
1.85
N/A
|
1.75
-5%
|
1.79
+2%
|
1.8
+1%
|
1.35
-25%
|
1.37
+1%
|
1.22
-11%
|
2.02
+66%
|
1.59
-21%
|
1.7
+7%
|
1.59
-6%
|
0.69
-57%
|
1.26
+83%
|
1.46
+16%
|
1.76
+21%
|
1.82
+3%
|
2
+10%
|
1.93
-4%
|
2.03
+5%
|
2.27
+12%
|
1.9
-16%
|
2.56
+35%
|
2.23
-13%
|
2.31
+4%
|
2.73
+18%
|
2.18
-20%
|
2.55
+17%
|
2.72
+7%
|
3.07
+13%
|
3.43
+12%
|
3.72
+8%
|
3.82
+3%
|
3.34
-13%
|
3.24
-3%
|
3.04
-6%
|
2.93
-4%
|
3.32
+13%
|
3.39
+2%
|
3.91
+15%
|
4.69
+20%
|
5
+7%
|