SlideShare a Scribd company logo
1
2
3
5
4
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
2015 2019E
2015 2019E
$526
$918
2015 2019E
2015 2019E
• • • •
◄ ◄
◄
◄
◄◄◄
End Markets Select Customers
* Largest customer accounted for < 8% of 2018 revenues * Top 10 customers accounted for ~ 37% of 2018 revenues
Sources: The C Three Group, Douglas-Westwood and Verizon
Select Industry
Data Points
Grow Base
Business
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
0
5,000
10,000
15,000
20,000
25,000
30,000
35,000
40,000
45,000
2015 2016 2017 2018
•
•
•
Project
Management
Installation Maintenance Replacement
*
*
2%
•
•
•
•
•
•
•
•
•
•
Evolution
Quanta’s Estimated
Aggregate
Average Employee
Count for These
Customers in 2018 =
+11,000
$0
$1
$2
$3
$4
$5
2015 2018
$0
$1
$2
$3
$4
2015 2018
•
•
•
•
•
•
•
•
•
•
$83.9
$95.0
2017E 2018F 2019F 2020F 2021F 2022F
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
2018 2024 2018 2025
4G/LTE 5G 5G Enabled Across
Coverage Macro-Cell Small Cells Top 25 U.S. Metro Mkts.
Example Square Miles 1 1 174,000
Cells Per Sq. Mile (Urban) 1 60 10,440,000
Miles of Fiber Backhaul/Site 1-5 8 1,392,000
Miles of Fiber/Sq. Mile 1-2 480 83,520,000
•
•
•
•
•
5G and
Mobility
Cloud /
Data Centers
Internet of Things
& Connected Objects
Electric
Vehicles
Autonomous
Vehicles Smart Cities
Applicable
Infrastructure
Requirements
Electric Power
Communications
•
•
•
•
•
•
•
•
•
•
•
•
•
Larger
$0
$2
$4
$6
$8
$10
2015 2018 2021E
•
•
•
•
•
•
•
•
•
•
•
Larger
•
•
•
•
•
•
•
Larger
12/31/15 12/31/16 12/31/17 12/31/18 9/30/2019
Cash Credit Facility (Unused)
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
-10%
0%
10%
20%
30%
40%
50%
2013 2014 2015 2016 2017 2018 2019*
•
•
•
•
•
•
•
•
•
•
•
Sources Uses
• • • •
Corporate Office
2800 Post Oak Blvd., Suite 2600
Houston, TX 77056
713-629-7600
www.quantaservices.com
Investor Contact
Kip Rupp, CFA
Vice President – Investor Relations
713-341-7260
investors@quantaservices.com
2015 2016 2017 2018 2019 2019
Reconciliation of adjusted net income from continuing operations
attributable to common stock:
Net income from continuing operations attributable to common stock
(GAAP as reported) 120,286$ 198,725$ 314,978$ 293,346$ 367,400$ 385,300$
Adjustments:
Asset impairment charges 58,451 7,964 59,950 52,658 - -
Severance and restructuring charges - 6,352 - 1,326 - -
Acquisition and integration costs 7,966 3,053 10,579 17,233 20,500 20,500
Bargain purchase gain - - - - (3,100) (3,100)
Impact of Tax Cut and Jobs Act - - (70,129) 33,067 - -
Tax benefits primarily related to entity restructuring and recapitalization efforts - - (18,224) 1,842 - -
Impact of income tax contingency releases - (20,488) (7,223) (8,049) (4,500) (4,500)
Change in fair value of contingent consideration liabilities - - (5,171) (11,248) 8,100 8,100
Impact of tax benefit from realization of previously unrecognized deferred tax
asset (4,228) - - - - -
Impact of Change in a Canadian provincial statutory tax rate 4,982 - - - (2,500) (2,500)
Impact of favorable tax settlement, net of reduction of related indemnification
asset - - - - (900) (900)
Income tax impact of adjustments (16,186) (3,982) (24,197) (18,649) (7,600) (7,600)
Adjusted net income from continuing operations attributable to common stock
before certain non-cash adjustments 171,271 191,624 260,563 361,526 377,400 395,300
Non-cash stock based compensation 36,939 41,134 46,448 52,484 56,000 56,000
Amortization of intangible assets 34,848 31,685 32,205 43,994 62,200 62,200
Income tax impact of non-cash adjustments (25,817) (26,183) (28,877) (25,219) (30,800) (30,800)
Adjusted net income from continuing operations attributable to common
stock 217,241$ 238,260$ 310,339$ 432,785$ 464,800$ 482,700$
Weighted average shares:
Weighted average shares outstanding for diluted earnings per share 195,120 157,288 157,155 154,226 147,300 147,300
Weighted average shares outstanding for adjusted diluted earnings per share 195,120 157,288 157,155 154,226 147,300 147,300
Diluted earnings per share from continuing operations attributable to
common stock and adjusted diluted earnings per share from continuing
operations attributable to common stock:
Diluted earnings per share from continuing operations attributable to
common stock 0.62$ 1.26$ 2.00$ 1.90$ 2.49$ 2.62$
Adjusted diluted earnings per share from continuing operations attributable to
common stock 1.11$ 1.51$ 1.97$ 2.81$ 3.16$ 3.28$
Estimated Guidance Range
For the Years Ended December 31,
(in thousands, except per share information)
(Unaudited)
As of October 31, 2019
2015 2016 2017 2018 2019 2019
Net income attributable to common stock (as defined by GAAP) 120,286$ 198,725$ 314,978$ 293,346$ 367,400$ 385,300$
Interest expense 8,024 14,887 20,946 36,945 65,000 66,000
Interest income (1,493) (2,423) (832) (1,555) - -
Provision for income taxes 97,472 107,246 35,532 161,659 174,000 183,000
Amortization of intangible assets 34,848 31,685 32,205 43,994 62,200 62,200
Equity in (earnings) losses of unconsolidated affiliates 466 979 10,945 52,867 (65,500) (65,500)
Depreciation expense 162,845 170,240 183,808 202,519 215,500 215,500
EBITDA 422,448$ 521,339$ 597,582$ 789,775$ 818,600$ 846,500$
Non-cash stock-based compensation 36,939 41,134 46,448 52,484 56,000 56,000
Acquisition and integration costs 7,966 3,053 10,579 17,233 20,500 20,500
Asset impairment charges 58,451 7,964 59,950 52,658 - -
Bargain purchase gain - - - - (3,100) (3,100)
Change in fair value of contingent consideration liabilities - - (5,171) (11,248) 8,100 8,100
Severance and restructuring charges - 6,352 - 1,326 - -
Reduction of indemnification asset - - - - 4,000 4,000
Adjusted EBITDA 525,804$ 579,842$ 709,388$ 902,228$ 904,100$ 932,000$
Consolidated Revenues $7,572,436 $7,651,319 $9,466,478 $11,171,423 $12,000,000 $12,000,000
Adjusted EBITDA Margin 6.9% 7.6% 7.5% 8.1% 7.5% 7.8%
(Unaudited)
Estimated Guidance Range
As of October 31, 2019
2015 2016 2017 2018
Net Cash Provided by Operating Activities of
Continuing Operations 627,762 390,749 371,891 358,789
Less: Net Capital Expenditures:
Additions of Property and Equipment (209,968) (212,555) (244,651) (293,595)
Proceeds from Sale of Property and Equipment 26,178 21,975 23,348 31,780
Proceeds from Insurance Settlements Related to
Property and Equipment 869 546 1,175 714
Net Capital Expenditures (182,921) (190,034) (220,128) (261,101)
Free Cash Flow 444,841 200,715 151,763 97,688
Revenue Growth impact on Free Cash Flow
$MMs 2013 2018 Change
Revenue, reported $6,412 $11,171 $4,760
NWC $750 $1,507 $757
Revenue @ 3% growth per year $6,412 $7,433 $1,021
Implied NWC $750 $1,003 $253
Excess NWC to support Revenue Growth $504
Cumulative '13-'18E
$MMs Actual NWC Impact Pro Forma
Adj. EBITDA $4,138 $4,138
Adj. Net Income $1,940 $1,940
Free Cash Flow $1,073 $504 $1,578
Free Cash Flow / Adj EBITDA 26% 12% 38%
Free Cash Flow / Adj Net Income 55% 26% 81%
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•
•

More Related Content

What's hot

Deere & Company October Presentation
Deere & Company October PresentationDeere & Company October Presentation
Deere & Company October Presentation
John_Deere
 
Business update final
Business update finalBusiness update final
Business update final
maxim2015ir
 
J14 f7 uk_ans
J14 f7 uk_ansJ14 f7 uk_ans
J14 f7 uk_ans
AnasAlwadi
 
Week five exercise_assignment_b
Week five exercise_assignment_bWeek five exercise_assignment_b
Week five exercise_assignment_bHafeez Abdullah
 
Mack-Cali's 2018 REITWorld Investor Presentation
Mack-Cali's 2018 REITWorld Investor PresentationMack-Cali's 2018 REITWorld Investor Presentation
Mack-Cali's 2018 REITWorld Investor Presentation
Morey Marcus
 
Q4 2014 earnings call presentation final 11.19.14
Q4 2014 earnings call presentation final 11.19.14Q4 2014 earnings call presentation final 11.19.14
Q4 2014 earnings call presentation final 11.19.14
Hillenbrand_IR
 
Fixed Capital Analysis PowerPoint Presentation Slides
Fixed Capital Analysis PowerPoint Presentation SlidesFixed Capital Analysis PowerPoint Presentation Slides
Fixed Capital Analysis PowerPoint Presentation Slides
SlideTeam
 

What's hot (7)

Deere & Company October Presentation
Deere & Company October PresentationDeere & Company October Presentation
Deere & Company October Presentation
 
Business update final
Business update finalBusiness update final
Business update final
 
J14 f7 uk_ans
J14 f7 uk_ansJ14 f7 uk_ans
J14 f7 uk_ans
 
Week five exercise_assignment_b
Week five exercise_assignment_bWeek five exercise_assignment_b
Week five exercise_assignment_b
 
Mack-Cali's 2018 REITWorld Investor Presentation
Mack-Cali's 2018 REITWorld Investor PresentationMack-Cali's 2018 REITWorld Investor Presentation
Mack-Cali's 2018 REITWorld Investor Presentation
 
Q4 2014 earnings call presentation final 11.19.14
Q4 2014 earnings call presentation final 11.19.14Q4 2014 earnings call presentation final 11.19.14
Q4 2014 earnings call presentation final 11.19.14
 
Fixed Capital Analysis PowerPoint Presentation Slides
Fixed Capital Analysis PowerPoint Presentation SlidesFixed Capital Analysis PowerPoint Presentation Slides
Fixed Capital Analysis PowerPoint Presentation Slides
 

Similar to Quanta Services Investor Deck Nov/Dec 2019

Digital realty 2017 investor day
Digital realty 2017 investor dayDigital realty 2017 investor day
Digital realty 2017 investor day
ir_digitalrealty
 
Wassim Zhani Kroger Value.pdf
Wassim Zhani Kroger Value.pdfWassim Zhani Kroger Value.pdf
Wassim Zhani Kroger Value.pdf
Wassim Zhani
 
F7hkg jun 2011_ans
F7hkg jun 2011_ansF7hkg jun 2011_ans
F7hkg jun 2011_ans
AnasAlwadi
 
Verizon Reports Sustained Revenue Growth and Continued Strong Cash Flows fo...
 	Verizon Reports Sustained Revenue Growth and Continued Strong Cash Flows fo... 	Verizon Reports Sustained Revenue Growth and Continued Strong Cash Flows fo...
Verizon Reports Sustained Revenue Growth and Continued Strong Cash Flows fo...finance2
 
November 2016-digital-realty-company-overview-(1)
November 2016-digital-realty-company-overview-(1)November 2016-digital-realty-company-overview-(1)
November 2016-digital-realty-company-overview-(1)
ir_digitalrealty
 
ch 03 Fin stmts
ch 03 Fin stmtsch 03 Fin stmts
ch 03 Fin stmts
Sathish Kumar Patturaj
 
Question 3Q=50,000 - (25 P)FC=2,750,000VC=200unitTC=FC+VCTVC=VC.docx
Question 3Q=50,000 - (25  P)FC=2,750,000VC=200unitTC=FC+VCTVC=VC.docxQuestion 3Q=50,000 - (25  P)FC=2,750,000VC=200unitTC=FC+VCTVC=VC.docx
Question 3Q=50,000 - (25 P)FC=2,750,000VC=200unitTC=FC+VCTVC=VC.docx
makdul
 
Berger
BergerBerger
Digital realty 3 q17 earnings presentation final
Digital realty 3 q17 earnings presentation finalDigital realty 3 q17 earnings presentation final
Digital realty 3 q17 earnings presentation final
ir_digitalrealty
 
Fm11 ch 03 financial statements, cash flow, and taxes
Fm11 ch 03 financial statements, cash flow, and taxesFm11 ch 03 financial statements, cash flow, and taxes
Fm11 ch 03 financial statements, cash flow, and taxesNhu Tuyet Tran
 
Fm11 ch 03 show
Fm11 ch 03 showFm11 ch 03 show
Fm11 ch 03 show
Adi Susilo
 
January 2017 digital realty company overview
January 2017 digital realty company overviewJanuary 2017 digital realty company overview
January 2017 digital realty company overview
ir_digitalrealty
 
GuessBox Financial Model 2017
GuessBox Financial Model 2017GuessBox Financial Model 2017
GuessBox Financial Model 2017
GuessBox
 
IBM 2016-2018 FinancialsPowered by ClearbitInternational Business .docx
IBM 2016-2018 FinancialsPowered by ClearbitInternational Business .docxIBM 2016-2018 FinancialsPowered by ClearbitInternational Business .docx
IBM 2016-2018 FinancialsPowered by ClearbitInternational Business .docx
sheronlewthwaite
 
Chapter 5 - Cash flows - handout.pptx
Chapter 5 - Cash flows - handout.pptxChapter 5 - Cash flows - handout.pptx
Chapter 5 - Cash flows - handout.pptx
ThoChiNguyn11
 
M20Lesson070111100Financial0Modeling.pdf
M20Lesson070111100Financial0Modeling.pdfM20Lesson070111100Financial0Modeling.pdf
M20Lesson070111100Financial0Modeling.pdf
MohammedYASEEN963424
 
Example of ActiveDisclosure Linked Audit Committee Package
Example of ActiveDisclosure Linked Audit Committee PackageExample of ActiveDisclosure Linked Audit Committee Package
Example of ActiveDisclosure Linked Audit Committee Package
Jarrod Job, CPA, MBA
 
Flextronics International Ltd. earning presentation
Flextronics International Ltd. earning presentationFlextronics International Ltd. earning presentation
Flextronics International Ltd. earning presentationinvestorrelation
 
Rockwell Automation Q1 FY17
Rockwell Automation Q1 FY17Rockwell Automation Q1 FY17
Rockwell Automation Q1 FY17
RockwellAutomationIR
 
Q218 earnings presentation final
Q218 earnings presentation finalQ218 earnings presentation final
Q218 earnings presentation final
maxim2015ir
 

Similar to Quanta Services Investor Deck Nov/Dec 2019 (20)

Digital realty 2017 investor day
Digital realty 2017 investor dayDigital realty 2017 investor day
Digital realty 2017 investor day
 
Wassim Zhani Kroger Value.pdf
Wassim Zhani Kroger Value.pdfWassim Zhani Kroger Value.pdf
Wassim Zhani Kroger Value.pdf
 
F7hkg jun 2011_ans
F7hkg jun 2011_ansF7hkg jun 2011_ans
F7hkg jun 2011_ans
 
Verizon Reports Sustained Revenue Growth and Continued Strong Cash Flows fo...
 	Verizon Reports Sustained Revenue Growth and Continued Strong Cash Flows fo... 	Verizon Reports Sustained Revenue Growth and Continued Strong Cash Flows fo...
Verizon Reports Sustained Revenue Growth and Continued Strong Cash Flows fo...
 
November 2016-digital-realty-company-overview-(1)
November 2016-digital-realty-company-overview-(1)November 2016-digital-realty-company-overview-(1)
November 2016-digital-realty-company-overview-(1)
 
ch 03 Fin stmts
ch 03 Fin stmtsch 03 Fin stmts
ch 03 Fin stmts
 
Question 3Q=50,000 - (25 P)FC=2,750,000VC=200unitTC=FC+VCTVC=VC.docx
Question 3Q=50,000 - (25  P)FC=2,750,000VC=200unitTC=FC+VCTVC=VC.docxQuestion 3Q=50,000 - (25  P)FC=2,750,000VC=200unitTC=FC+VCTVC=VC.docx
Question 3Q=50,000 - (25 P)FC=2,750,000VC=200unitTC=FC+VCTVC=VC.docx
 
Berger
BergerBerger
Berger
 
Digital realty 3 q17 earnings presentation final
Digital realty 3 q17 earnings presentation finalDigital realty 3 q17 earnings presentation final
Digital realty 3 q17 earnings presentation final
 
Fm11 ch 03 financial statements, cash flow, and taxes
Fm11 ch 03 financial statements, cash flow, and taxesFm11 ch 03 financial statements, cash flow, and taxes
Fm11 ch 03 financial statements, cash flow, and taxes
 
Fm11 ch 03 show
Fm11 ch 03 showFm11 ch 03 show
Fm11 ch 03 show
 
January 2017 digital realty company overview
January 2017 digital realty company overviewJanuary 2017 digital realty company overview
January 2017 digital realty company overview
 
GuessBox Financial Model 2017
GuessBox Financial Model 2017GuessBox Financial Model 2017
GuessBox Financial Model 2017
 
IBM 2016-2018 FinancialsPowered by ClearbitInternational Business .docx
IBM 2016-2018 FinancialsPowered by ClearbitInternational Business .docxIBM 2016-2018 FinancialsPowered by ClearbitInternational Business .docx
IBM 2016-2018 FinancialsPowered by ClearbitInternational Business .docx
 
Chapter 5 - Cash flows - handout.pptx
Chapter 5 - Cash flows - handout.pptxChapter 5 - Cash flows - handout.pptx
Chapter 5 - Cash flows - handout.pptx
 
M20Lesson070111100Financial0Modeling.pdf
M20Lesson070111100Financial0Modeling.pdfM20Lesson070111100Financial0Modeling.pdf
M20Lesson070111100Financial0Modeling.pdf
 
Example of ActiveDisclosure Linked Audit Committee Package
Example of ActiveDisclosure Linked Audit Committee PackageExample of ActiveDisclosure Linked Audit Committee Package
Example of ActiveDisclosure Linked Audit Committee Package
 
Flextronics International Ltd. earning presentation
Flextronics International Ltd. earning presentationFlextronics International Ltd. earning presentation
Flextronics International Ltd. earning presentation
 
Rockwell Automation Q1 FY17
Rockwell Automation Q1 FY17Rockwell Automation Q1 FY17
Rockwell Automation Q1 FY17
 
Q218 earnings presentation final
Q218 earnings presentation finalQ218 earnings presentation final
Q218 earnings presentation final
 

Recently uploaded

Corporate Presentation Probe June 2024.pdf
Corporate Presentation Probe June 2024.pdfCorporate Presentation Probe June 2024.pdf
Corporate Presentation Probe June 2024.pdf
Probe Gold
 
Osisko Gold Royalties Ltd - Corporate Presentation, June 2024
Osisko Gold Royalties Ltd - Corporate Presentation, June 2024Osisko Gold Royalties Ltd - Corporate Presentation, June 2024
Osisko Gold Royalties Ltd - Corporate Presentation, June 2024
Osisko Gold Royalties Ltd
 
2024-deutsche-bank-global-consumer-conference.pdf
2024-deutsche-bank-global-consumer-conference.pdf2024-deutsche-bank-global-consumer-conference.pdf
2024-deutsche-bank-global-consumer-conference.pdf
Sysco_Investors
 
Osisko Development - Investor Presentation - June 24
Osisko Development - Investor Presentation - June 24Osisko Development - Investor Presentation - June 24
Osisko Development - Investor Presentation - June 24
Philip Rabenok
 
Snam 2023-27 Industrial Plan - Financial Presentation
Snam 2023-27 Industrial Plan - Financial PresentationSnam 2023-27 Industrial Plan - Financial Presentation
Snam 2023-27 Industrial Plan - Financial Presentation
Valentina Ottini
 
一比一原版(UW毕业证)华盛顿大学毕业证成绩单专业办理
一比一原版(UW毕业证)华盛顿大学毕业证成绩单专业办理一比一原版(UW毕业证)华盛顿大学毕业证成绩单专业办理
一比一原版(UW毕业证)华盛顿大学毕业证成绩单专业办理
ybout
 

Recently uploaded (6)

Corporate Presentation Probe June 2024.pdf
Corporate Presentation Probe June 2024.pdfCorporate Presentation Probe June 2024.pdf
Corporate Presentation Probe June 2024.pdf
 
Osisko Gold Royalties Ltd - Corporate Presentation, June 2024
Osisko Gold Royalties Ltd - Corporate Presentation, June 2024Osisko Gold Royalties Ltd - Corporate Presentation, June 2024
Osisko Gold Royalties Ltd - Corporate Presentation, June 2024
 
2024-deutsche-bank-global-consumer-conference.pdf
2024-deutsche-bank-global-consumer-conference.pdf2024-deutsche-bank-global-consumer-conference.pdf
2024-deutsche-bank-global-consumer-conference.pdf
 
Osisko Development - Investor Presentation - June 24
Osisko Development - Investor Presentation - June 24Osisko Development - Investor Presentation - June 24
Osisko Development - Investor Presentation - June 24
 
Snam 2023-27 Industrial Plan - Financial Presentation
Snam 2023-27 Industrial Plan - Financial PresentationSnam 2023-27 Industrial Plan - Financial Presentation
Snam 2023-27 Industrial Plan - Financial Presentation
 
一比一原版(UW毕业证)华盛顿大学毕业证成绩单专业办理
一比一原版(UW毕业证)华盛顿大学毕业证成绩单专业办理一比一原版(UW毕业证)华盛顿大学毕业证成绩单专业办理
一比一原版(UW毕业证)华盛顿大学毕业证成绩单专业办理
 

Quanta Services Investor Deck Nov/Dec 2019

  • 1.
  • 2.
  • 3.
  • 5.
  • 8. • • • • ◄ ◄ ◄ ◄ ◄◄◄
  • 9. End Markets Select Customers * Largest customer accounted for < 8% of 2018 revenues * Top 10 customers accounted for ~ 37% of 2018 revenues Sources: The C Three Group, Douglas-Westwood and Verizon Select Industry Data Points
  • 15. Quanta’s Estimated Aggregate Average Employee Count for These Customers in 2018 = +11,000
  • 21. 4G/LTE 5G 5G Enabled Across Coverage Macro-Cell Small Cells Top 25 U.S. Metro Mkts. Example Square Miles 1 1 174,000 Cells Per Sq. Mile (Urban) 1 60 10,440,000 Miles of Fiber Backhaul/Site 1-5 8 1,392,000 Miles of Fiber/Sq. Mile 1-2 480 83,520,000 • • • • •
  • 22. 5G and Mobility Cloud / Data Centers Internet of Things & Connected Objects Electric Vehicles Autonomous Vehicles Smart Cities Applicable Infrastructure Requirements Electric Power Communications
  • 28.
  • 29. Larger 12/31/15 12/31/16 12/31/17 12/31/18 9/30/2019 Cash Credit Facility (Unused)
  • 32. • • •
  • 33. Corporate Office 2800 Post Oak Blvd., Suite 2600 Houston, TX 77056 713-629-7600 www.quantaservices.com Investor Contact Kip Rupp, CFA Vice President – Investor Relations 713-341-7260 investors@quantaservices.com
  • 34.
  • 35. 2015 2016 2017 2018 2019 2019 Reconciliation of adjusted net income from continuing operations attributable to common stock: Net income from continuing operations attributable to common stock (GAAP as reported) 120,286$ 198,725$ 314,978$ 293,346$ 367,400$ 385,300$ Adjustments: Asset impairment charges 58,451 7,964 59,950 52,658 - - Severance and restructuring charges - 6,352 - 1,326 - - Acquisition and integration costs 7,966 3,053 10,579 17,233 20,500 20,500 Bargain purchase gain - - - - (3,100) (3,100) Impact of Tax Cut and Jobs Act - - (70,129) 33,067 - - Tax benefits primarily related to entity restructuring and recapitalization efforts - - (18,224) 1,842 - - Impact of income tax contingency releases - (20,488) (7,223) (8,049) (4,500) (4,500) Change in fair value of contingent consideration liabilities - - (5,171) (11,248) 8,100 8,100 Impact of tax benefit from realization of previously unrecognized deferred tax asset (4,228) - - - - - Impact of Change in a Canadian provincial statutory tax rate 4,982 - - - (2,500) (2,500) Impact of favorable tax settlement, net of reduction of related indemnification asset - - - - (900) (900) Income tax impact of adjustments (16,186) (3,982) (24,197) (18,649) (7,600) (7,600) Adjusted net income from continuing operations attributable to common stock before certain non-cash adjustments 171,271 191,624 260,563 361,526 377,400 395,300 Non-cash stock based compensation 36,939 41,134 46,448 52,484 56,000 56,000 Amortization of intangible assets 34,848 31,685 32,205 43,994 62,200 62,200 Income tax impact of non-cash adjustments (25,817) (26,183) (28,877) (25,219) (30,800) (30,800) Adjusted net income from continuing operations attributable to common stock 217,241$ 238,260$ 310,339$ 432,785$ 464,800$ 482,700$ Weighted average shares: Weighted average shares outstanding for diluted earnings per share 195,120 157,288 157,155 154,226 147,300 147,300 Weighted average shares outstanding for adjusted diluted earnings per share 195,120 157,288 157,155 154,226 147,300 147,300 Diluted earnings per share from continuing operations attributable to common stock and adjusted diluted earnings per share from continuing operations attributable to common stock: Diluted earnings per share from continuing operations attributable to common stock 0.62$ 1.26$ 2.00$ 1.90$ 2.49$ 2.62$ Adjusted diluted earnings per share from continuing operations attributable to common stock 1.11$ 1.51$ 1.97$ 2.81$ 3.16$ 3.28$ Estimated Guidance Range For the Years Ended December 31, (in thousands, except per share information) (Unaudited) As of October 31, 2019
  • 36. 2015 2016 2017 2018 2019 2019 Net income attributable to common stock (as defined by GAAP) 120,286$ 198,725$ 314,978$ 293,346$ 367,400$ 385,300$ Interest expense 8,024 14,887 20,946 36,945 65,000 66,000 Interest income (1,493) (2,423) (832) (1,555) - - Provision for income taxes 97,472 107,246 35,532 161,659 174,000 183,000 Amortization of intangible assets 34,848 31,685 32,205 43,994 62,200 62,200 Equity in (earnings) losses of unconsolidated affiliates 466 979 10,945 52,867 (65,500) (65,500) Depreciation expense 162,845 170,240 183,808 202,519 215,500 215,500 EBITDA 422,448$ 521,339$ 597,582$ 789,775$ 818,600$ 846,500$ Non-cash stock-based compensation 36,939 41,134 46,448 52,484 56,000 56,000 Acquisition and integration costs 7,966 3,053 10,579 17,233 20,500 20,500 Asset impairment charges 58,451 7,964 59,950 52,658 - - Bargain purchase gain - - - - (3,100) (3,100) Change in fair value of contingent consideration liabilities - - (5,171) (11,248) 8,100 8,100 Severance and restructuring charges - 6,352 - 1,326 - - Reduction of indemnification asset - - - - 4,000 4,000 Adjusted EBITDA 525,804$ 579,842$ 709,388$ 902,228$ 904,100$ 932,000$ Consolidated Revenues $7,572,436 $7,651,319 $9,466,478 $11,171,423 $12,000,000 $12,000,000 Adjusted EBITDA Margin 6.9% 7.6% 7.5% 8.1% 7.5% 7.8% (Unaudited) Estimated Guidance Range As of October 31, 2019
  • 37. 2015 2016 2017 2018 Net Cash Provided by Operating Activities of Continuing Operations 627,762 390,749 371,891 358,789 Less: Net Capital Expenditures: Additions of Property and Equipment (209,968) (212,555) (244,651) (293,595) Proceeds from Sale of Property and Equipment 26,178 21,975 23,348 31,780 Proceeds from Insurance Settlements Related to Property and Equipment 869 546 1,175 714 Net Capital Expenditures (182,921) (190,034) (220,128) (261,101) Free Cash Flow 444,841 200,715 151,763 97,688
  • 38. Revenue Growth impact on Free Cash Flow $MMs 2013 2018 Change Revenue, reported $6,412 $11,171 $4,760 NWC $750 $1,507 $757 Revenue @ 3% growth per year $6,412 $7,433 $1,021 Implied NWC $750 $1,003 $253 Excess NWC to support Revenue Growth $504 Cumulative '13-'18E $MMs Actual NWC Impact Pro Forma Adj. EBITDA $4,138 $4,138 Adj. Net Income $1,940 $1,940 Free Cash Flow $1,073 $504 $1,578 Free Cash Flow / Adj EBITDA 26% 12% 38% Free Cash Flow / Adj Net Income 55% 26% 81%