Charged Alpha
CHARGED ALPHA · RESEARCH PACKET
Companion to the Q3 2026 earnings episode · published October 23, 2026

FIX: A billion dollars of cash—and the work still owed

Comfort Systems USA · NYSE: FIXQuarter ended September 30, 2026Results October 22, 2026 (after the close)IndustrialsPresented by Hudson & Lana
HOLDConviction 3 / 5Uncertainty: High
Fair value (base)$1100.00range $1000.00–$1200.00
Price, Oct 23 intraday$1160.41-5% to base
Probability-weighted$1168.00+1% expected

HOLD · 3/5. Comfort Systems is executing strongly, but customer-funded cash and rising capacity spending deserve separate treatment. Our three valuation routes support a rounded $1,100 anchor versus the saved $1,160.41 intraday quote. High uncertainty calls for a wider margin of safety before adding.

Layer 1 · fast

The 60-second read

Revenue$3,766.3M+53.67% year over year
Operating margin16.58%15.46% a year earlier
Diluted EPS$13.91Reported GAAP earnings
Quarterly OCF$1,010.1MTiming-sensitive customer funding
Quarterly capex$210.6MCapacity investment is rising
Technology mix60.80%Industry vertical, not one customer
Net cash$2,108.5MExcludes leases; future work still owed
Our value$1,100$1,000–$1,200 range; high uncertainty

Five things to know

  1. Cash conversion surged. Quarterly operating cash flow reached $1,010.126M; the nine-month bridge shows substantial billings-related customer funding.
  2. Reinvestment accelerated. Quarterly capex reached $210.600M, with $196.538M in the mechanical segment.
  3. Technology exposure deepened. Revenue from that industry vertical reached $2,290.001M, or a computed 60.80% of the quarter.
  4. Profitability improved. Operating margin rose to 16.58% from 15.46%; the full below-line bridge reconciles to $489.044M net income.
  5. Valuation needs normalization. Our three routes span approximately $1,004–$1,182; a strong backlog alone does not justify treating peak cash generation as permanent.
Layer 1 · the call

Three scenarios, one probability-weighted number

Twelve-month outcomes from explicit operating assumptions

Twelve-month scenarios, not price targets · Analyst-assigned probabilities; weighted value is computed and differs from today’s fair-value anchor because the scenario horizon is twelve months.
BearBear: $720.00$720.00BaseBase: $1144.00$1144.00BullBull: $1664.00$1664.00WeightedWeighted: $1168.00$1168.00Today snapshotToday snapshot: $1160.41$1160.41Fair-value anchorFair-value anchor: $1100.00$1100.00
BearBear: $720.00$720.00BaseBase: $1144.00$1144.00BullBull: $1664.00$1664.00WeightedWeighted: $1168.00$1168.00Today snapshotToday snapshot: $1160.41$1160.41Fair-value anchorFair-value anchor: $1100.00$1100.00
ScenarioProbability12-month valuevs $1160.41What has to happenThe arithmetic
Bear25%$720.00−38%Project conversion slows, reinvestment remains demanding and investors pay a lower multiple for normalized earnings.40.00 × 18 = $720.00
Base50%$1144.00−1%Revenue and margins remain strong, while cash conversion returns to a more ordinary balance between advances, collections and investment.52.00 × 22 = $1,144.00
Bull25%$1664.00+43%Capacity additions earn attractive returns, technology demand remains strong and investors sustain a premium earnings multiple.64.00 × 26 = $1,664.00
Probabilities are analytical judgments, not statistical confidence intervals. No scenario is issuer guidance. Weighted value is $1,168.00.
Layer 1 · falsifiable

Signposts: what would change our mind

SignpostNow (Q3 2026)Green ifRed ifNext check
Operating margin16.58% in Q3At least 16% in next quarterBelow 14%Review by 2027-02-28
Ending billed-receivable daysComputed91.7 daysBelow 90 daysAbove 105 daysReview by 2027-02-28
Quarterly capex $210.6MBelow $150M with growth intactAbove $250M without clear capacity returnsReview by 2027-05-31
Technology concentration60.80% of revenueBelow 60% with total revenue growingAbove 65% with slowing conversionReview by 2027-05-31
Conventional quarterly cash flowOCF−capex $799.5MAbove $400M without larger advancesBelow $200MReview by 2027-02-28
Valuation discipline$1,160.41 intraday snapshotPrice at or below $880 with thesis intactAbove $1,200 without stronger normalized economicsReassess by 2027-02-28

Dates below are analyst review deadlines unless specifically stated otherwise. They are not assertions of announced earnings dates.

The tape and the price

The market is asking a harder question than whether Comfort Systems can grow. The company has already demonstrated exceptional demand and execution. The question is how much of the current profit and cash conversion can survive once a construction wave becomes a normal business cycle. Our reference quote is $1,160.41, fixed at the saved October 23 intraday snapshot. Against a rounded $1,100 fair-value anchor, the shares offer little protection against a less accommodating cash cycle. That is a HOLD with moderate conviction and high uncertainty, not a claim that the operating business has suddenly deteriorated.

The quarter was released after the October 22 close. The saved quote is down 9.30% from that day's closing price, but this observation is not the final October 23 close. The chart deliberately stops at the last completed session. Likewise, the nine report-date intervals show what happened between specified prices; they are not a controlled estimate of the earnings announcement's impact. Broader markets, positioning and subsequent commentary can all influence those moves.

A falling share price can improve expected returns without creating a sufficient margin of safety. We do not use the highest prior quote or a consensus target as proof that the stock must recover. The relevant comparison is the price against sustainable earnings and reinvestment needs. Investors already holding the shares can reasonably value the franchise while demanding better evidence before adding. New capital has the option of waiting for either a wider valuation discount or proof that the elevated cash generation persists after customer advances normalize.

Daily closes and the fair-value anchor · FMP daily closes through October 22, 2026. The October 23 quote is an intraday snapshot and is not plotted as a closing price. Price return excludes dividends.
$0.00$500.00$1000.00$1500.00$2000.00$2500.00Fair valueJul 25Sep 25Dec 25Mar 26Jun 26Sep 26$1279.37
$0.00$500.00$1000.00$1500.00$2000.00$2500.00Fair valueJul 25Dec 25Mar 26Jun 26Sep 26$1279.37
Nine report-date intervals · Computed report-date close to next-session close. FIX October 22 interval ends at October 23 19:29:35 UTC intraday; it remains provisional. These intervals do not isolate earnings causality.
−20−1001020302024-10-24 · Next-session move (%): −10.4%2025-02-20 · Next-session move (%): −4.7%2025-04-24 · Next-session move (%): 5.6%2025-07-24 · Next-session move (%): 22.4%2025-10-23 · Next-session move (%): 19.0%2026-02-19 · Next-session move (%): 6.5%2026-04-23 · Next-session move (%): −2.7%2026-07-23 · Next-session move (%): −5.3%2026-10-22 · Next-session move (%): −9.3%−9.3%2024-10-242025-02-202025-04-242025-07-242025-10-232026-02-192026-04-232026-07-232026-10-22
−20−1001020302024-10-24 · Next-session move (%): −10.4%2025-02-20 · Next-session move (%): −4.7%2025-04-24 · Next-session move (%): 5.6%2025-07-24 · Next-session move (%): 22.4%2025-10-23 · Next-session move (%): 19.0%2026-02-19 · Next-session move (%): 6.5%2026-04-23 · Next-session move (%): −2.7%2026-07-23 · Next-session move (%): −5.3%2026-10-22 · Next-session move (%): −9.3%−9.3%2024-10-242025-02-202025-04-242025-07-242025-10-232026-02-192026-04-232026-07-232026-10-22
Show the data
PeriodNext-session move (%)
2024-10-24−10.39
2025-02-20−4.74
2025-04-245.64
2025-07-2422.37
2025-10-2318.99
2026-02-196.46
2026-04-23−2.69
2026-07-23−5.33
2026-10-22−9.30
Report dateStarting closeEnding close / quoteMoveStatus
2024-10-24$413.47$370.50−10.39%Final close
2025-02-20$382.13$364.00−4.74%Final close
2025-04-24$376.21$397.435.64%Final close
2025-07-24$562.83$688.7422.37%Final close
2025-10-23$825.00$981.6618.99%Final close
2026-02-19$1,373.52$1,462.236.46%Final close
2026-04-23$1,773.91$1,726.12−2.69%Final close
2026-07-23$1,831.15$1,733.60−5.33%Final close
2026-10-22$1,279.37$1,160.41−9.30%Intraday; unfinished session

What the print actually says

Revenue reached $3,766.302 million, up 53.67% from the comparable quarter. Operating income was $624.570 million and diluted earnings were $13.91 a share. The operating margin rose to 16.58% from 15.46%. Those are strong results on their own terms: the business expanded rapidly while retaining more operating profit from each dollar of revenue. Consolidated growth includes acquired operations, however, and should not be relabeled organic growth.

The income statement supports the earnings improvement. Gross profit of $934.482 million absorbed $314.165 million of selling, general and administrative costs, while a $4.253 million asset-sale gain also helped operating income. Below that line, net interest income outweighed contingent earnout fair-value expense. The reported net-income result is not dependent on a large unexplained tax credit or an investment mark. The separate bridge makes those contributions visible instead of reducing the quarter to an EPS headline.

Management expects organic growth, high profitability and solid cash flow through the remainder of the year and into 2027. That is qualitative guidance. The release does not provide a numerical annual EPS range, and this packet does not manufacture one. Our forward assumptions are explicitly analytical estimates. The distinction matters because a stock can become expensive even when management delivers every qualitative promise it actually made. The investment debate is about the level and durability of future economics, not about missing an invented guidance target.

Nine-quarter revenue record · Primary FIX filings and issuer releases. Direct quarterly figures take precedence over annual differences; acquisitions remain in consolidated growth.
02,0004,0006,000Q3 '24 · Revenue ($M): $1,812MQ4 '24 · Revenue ($M): $1,868MQ1 '25 · Revenue ($M): $1,831MQ2 '25 · Revenue ($M): $2,173MQ3 '25 · Revenue ($M): $2,451MQ4 '25 · Revenue ($M): $2,646MQ1 '26 · Revenue ($M): $2,865MQ2 '26 · Revenue ($M): $3,266MQ3 '26 · Revenue ($M): $3,766M$3,766MQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
02,0004,0006,000Q3 '24 · Revenue ($M): $1,812MQ4 '24 · Revenue ($M): $1,868MQ1 '25 · Revenue ($M): $1,831MQ2 '25 · Revenue ($M): $2,173MQ3 '25 · Revenue ($M): $2,451MQ4 '25 · Revenue ($M): $2,646MQ1 '26 · Revenue ($M): $2,865MQ2 '26 · Revenue ($M): $3,266MQ3 '26 · Revenue ($M): $3,766M$3,766MQ3'24Q4'24Q1'25Q2'25Q3'25Q4'25Q1'26Q2'26Q3'26
Show the data
PeriodRevenue ($M)
Q3 '241,812.4
Q4 '241,867.8
Q1 '251,831.3
Q2 '252,173.3
Q3 '252,451.0
Q4 '252,646.1
Q1 '262,865.3
Q2 '263,265.7
Q3 '263,766.3
Like-for-like revenue growth · Computed from the comparable nine-quarter series. Acquisition effects remain in FIX consolidated growth; this is not organic growth.
020406080Q3 '25 · Year-over-year (%): 35.2%Q4 '25 · Year-over-year (%): 41.7%Q1 '26 · Year-over-year (%): 56.5%Q2 '26 · Year-over-year (%): 50.3%Q3 '26 · Year-over-year (%): 53.7%53.7%Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
020406080Q3 '25 · Year-over-year (%): 35.2%Q4 '25 · Year-over-year (%): 41.7%Q1 '26 · Year-over-year (%): 56.5%Q2 '26 · Year-over-year (%): 50.3%Q3 '26 · Year-over-year (%): 53.7%53.7%Q3'25Q4'25Q1'26Q2'26Q3'26
Show the data
PeriodYear-over-year (%)
Q3 '2535.24
Q4 '2541.67
Q1 '2656.47
Q2 '2650.26
Q3 '2653.67

Where the economics come from

Mechanical revenue was $2,582.889 million and electrical revenue was $1,183.413 million. Together they reconcile to the consolidated total. Mechanical operating profit was $469.588 million; electrical operating profit was $173.600 million. A corporate operating loss of $18.618 million bridges the two segment results to consolidated operating income. Comparing segment margins without that corporate deduction would overstate the return available to shareholders.

Technology customers generated $2,290.001 million of revenue, or 60.80% of the quarter's total, versus $1,122.528 million a year earlier. This is an industry vertical, not one named customer. It nevertheless concentrates exposure to customers funding substantial infrastructure projects. The company is selling skilled execution and complex installations into a powerful investment cycle. It is not selling a subscription whose revenue renews automatically without new project awards, labor and capital.

New construction represented $2,868.291 million of revenue. Total backlog stood at $17,814.842 million, while the release rounded same-store backlog to $17.39 billion. Backlog provides visibility into contracted work, but it is neither immediate revenue nor cash available for distribution. Conversion depends on project schedules, scope changes, cost estimates, staffing and customer readiness. A delay can preserve the nominal backlog while postponing earnings or changing cash needs. The relevant signpost is profitable conversion, not simply the largest backlog number the company can report.

Mechanical and electrical revenue · USD millions; two reportable segments. Sum checked against consolidated revenue.
MechanicalElectrical
01,0002,0003,000Q3 '24 · Mechanical: $1,439MQ3 '24 · Electrical: $374MQ4 '24 · Mechanical: $1,452MQ4 '24 · Electrical: $416MQ1 '25 · Mechanical: $1,402MQ1 '25 · Electrical: $429MQ2 '25 · Mechanical: $1,639MQ2 '25 · Electrical: $535MQ3 '25 · Mechanical: $1,810MQ3 '25 · Electrical: $641MQ4 '25 · Mechanical: $1,822MQ4 '25 · Electrical: $824MQ1 '26 · Mechanical: $2,061MQ1 '26 · Electrical: $805MQ2 '26 · Mechanical: $2,297MQ2 '26 · Electrical: $969MQ3 '26 · Mechanical: $2,583MQ3 '26 · Electrical: $1,183M$2,583M$1,183MQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
01,0002,0003,000Q3 '24 · Mechanical: $1,439MQ3 '24 · Electrical: $374MQ4 '24 · Mechanical: $1,452MQ4 '24 · Electrical: $416MQ1 '25 · Mechanical: $1,402MQ1 '25 · Electrical: $429MQ2 '25 · Mechanical: $1,639MQ2 '25 · Electrical: $535MQ3 '25 · Mechanical: $1,810MQ3 '25 · Electrical: $641MQ4 '25 · Mechanical: $1,822MQ4 '25 · Electrical: $824MQ1 '26 · Mechanical: $2,061MQ1 '26 · Electrical: $805MQ2 '26 · Mechanical: $2,297MQ2 '26 · Electrical: $969MQ3 '26 · Mechanical: $2,583MQ3 '26 · Electrical: $1,183M$2,583M$1,183MQ3'24Q4'24Q1'25Q2'25Q3'25Q4'25Q1'26Q2'26Q3'26
Show the data
PeriodMechanicalElectrical
Q3 '241,438.6373.7
Q4 '241,452.3415.5
Q1 '251,402.2429.1
Q2 '251,638.7534.6
Q3 '251,810.5640.5
Q4 '251,822.4823.7
Q1 '262,060.6804.7
Q2 '262,296.7969.0
Q3 '262,582.91,183.4
Segment operating profit before corporate costs · USD millions; excludes corporate operating costs. Segment profit is not consolidated net income.
MechanicalElectrical
0200400600Q3 '24 · Mechanical: $165MQ3 '24 · Electrical: $50MQ4 '24 · Mechanical: $189MQ4 '24 · Electrical: $53MQ1 '25 · Mechanical: $173MQ1 '25 · Electrical: $55MQ2 '25 · Mechanical: $238MQ2 '25 · Electrical: $80MQ3 '25 · Mechanical: $288MQ3 '25 · Electrical: $108MQ4 '25 · Mechanical: $301MQ4 '25 · Electrical: $144MQ1 '26 · Mechanical: $398MQ1 '26 · Electrical: $120MQ2 '26 · Mechanical: $427MQ2 '26 · Electrical: $154MQ3 '26 · Mechanical: $470MQ3 '26 · Electrical: $174M$470M$174MQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
0200400600Q3 '24 · Mechanical: $165MQ3 '24 · Electrical: $50MQ4 '24 · Mechanical: $189MQ4 '24 · Electrical: $53MQ1 '25 · Mechanical: $173MQ1 '25 · Electrical: $55MQ2 '25 · Mechanical: $238MQ2 '25 · Electrical: $80MQ3 '25 · Mechanical: $288MQ3 '25 · Electrical: $108MQ4 '25 · Mechanical: $301MQ4 '25 · Electrical: $144MQ1 '26 · Mechanical: $398MQ1 '26 · Electrical: $120MQ2 '26 · Mechanical: $427MQ2 '26 · Electrical: $154MQ3 '26 · Mechanical: $470MQ3 '26 · Electrical: $174M$470M$174MQ3'24Q4'24Q1'25Q2'25Q3'25Q4'25Q1'26Q2'26Q3'26
Show the data
PeriodMechanicalElectrical
Q3 '24165.550.4
Q4 '24189.452.8
Q1 '25172.655.1
Q2 '25237.980.1
Q3 '25287.8108.2
Q4 '25301.2144.0
Q1 '26398.1120.2
Q2 '26426.7154.1
Q3 '26469.6173.6
Technology exposure inside total revenue · USD millions. Industry vertical, not a single customer and not a separate reportable segment.
01,0002,0003,000Q3 '24 · Technology revenue: $615MQ4 '24 · Technology revenue: $690MQ1 '25 · Technology revenue: $678MQ2 '25 · Technology revenue: $934MQ3 '25 · Technology revenue: $1,123MQ4 '25 · Technology revenue: $1,365MQ1 '26 · Technology revenue: $1,617MQ2 '26 · Technology revenue: $1,917MQ3 '26 · Technology revenue: $2,290M$2,290MQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
01,0002,0003,000Q3 '24 · Technology revenue: $615MQ4 '24 · Technology revenue: $690MQ1 '25 · Technology revenue: $678MQ2 '25 · Technology revenue: $934MQ3 '25 · Technology revenue: $1,123MQ4 '25 · Technology revenue: $1,365MQ1 '26 · Technology revenue: $1,617MQ2 '26 · Technology revenue: $1,917MQ3 '26 · Technology revenue: $2,290M$2,290MQ3'24Q4'24Q1'25Q2'25Q3'25Q4'25Q1'26Q2'26Q3'26
Show the data
PeriodTechnology revenue
Q3 '24615.4
Q4 '24689.8
Q1 '25677.6
Q2 '25934.2
Q3 '251,122.5
Q4 '251,364.6
Q1 '261,616.5
Q2 '261,917.4
Q3 '262,290.0

Follow the profit bridge

Start with operating profit and follow the money to shareholders. The quarter adds $14.497 million of net interest income, deducts $4.295 million of contingent earnout fair-value expense, adds $0.284 million of other income and deducts $146.012 million of tax. That reconciles to $489.044 million of net income. The earnout line is economically relevant even though it sits below operating profit: acquisition consideration can change with the performance of businesses bought earlier.

Adjusted EBITDA is $667.858 million. The bridge from operating income adds depreciation and amortization and removes the gain on asset sales. The measure can be useful for comparing operations, but it does not pay for replacement equipment, capacity expansion, taxes or working capital. Treating it as owner cash would be particularly misleading in a quarter when capital spending was expanding so quickly. The issuer's definition is preserved throughout the historical comparison.

The annual reconciliation also needs attention. The 2023 adjusted EBITDA calculation includes a $1.345 million tax-related SG&A adjustment that is absent from the later annual periods. We retain that item rather than forcing every year into a simplified formula. The same discipline applies to fourth-quarter figures: direct release observations take precedence over arithmetic using rounded annual numbers. The nine-quarter table is a comparison of actual disclosed economics, not a screen assembled by matching similar-looking labels.

Operating profit versus adjusted EBITDA · USD millions. Adjusted EBITDA adds depreciation and amortization and removes asset-sale gains. It is not free cash flow.
GAAP operating profitAdjusted EBITDA
0200400600800Q3 '24 · GAAP operating profit: $203MQ3 '24 · Adjusted EBITDA: $238MQ4 '24 · GAAP operating profit: $226MQ4 '24 · Adjusted EBITDA: $261MQ1 '25 · GAAP operating profit: $209MQ1 '25 · Adjusted EBITDA: $243MQ2 '25 · GAAP operating profit: $300MQ2 '25 · Adjusted EBITDA: $334MQ3 '25 · GAAP operating profit: $379MQ3 '25 · Adjusted EBITDA: $414MQ4 '25 · GAAP operating profit: $427MQ4 '25 · Adjusted EBITDA: $464MQ1 '26 · GAAP operating profit: $486MQ1 '26 · Adjusted EBITDA: $524MQ2 '26 · GAAP operating profit: $558MQ2 '26 · Adjusted EBITDA: $600MQ3 '26 · GAAP operating profit: $625MQ3 '26 · Adjusted EBITDA: $668M$625M$668MQ3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
0200400600800Q3 '24 · GAAP operating profit: $203MQ3 '24 · Adjusted EBITDA: $238MQ4 '24 · GAAP operating profit: $226MQ4 '24 · Adjusted EBITDA: $261MQ1 '25 · GAAP operating profit: $209MQ1 '25 · Adjusted EBITDA: $243MQ2 '25 · GAAP operating profit: $300MQ2 '25 · Adjusted EBITDA: $334MQ3 '25 · GAAP operating profit: $379MQ3 '25 · Adjusted EBITDA: $414MQ4 '25 · GAAP operating profit: $427MQ4 '25 · Adjusted EBITDA: $464MQ1 '26 · GAAP operating profit: $486MQ1 '26 · Adjusted EBITDA: $524MQ2 '26 · GAAP operating profit: $558MQ2 '26 · Adjusted EBITDA: $600MQ3 '26 · GAAP operating profit: $625MQ3 '26 · Adjusted EBITDA: $668M$625M$668MQ3'24Q4'24Q1'25Q2'25Q3'25Q4'25Q1'26Q2'26Q3'26
Show the data
PeriodGAAP operating profitAdjusted EBITDA
Q3 '24202.9238.3
Q4 '24226.4261.0
Q1 '25209.1242.7
Q2 '25299.9334.1
Q3 '25378.9413.9
Q4 '25426.7464.0
Q1 '26485.7524.4
Q2 '26558.0600.5
Q3 '26624.6667.9
Current-quarter operating-to-net bridge · USD millions; computed from the issuer income statement. No minority-interest deduction is separately reported in this bridge.
0200400600800Operating profit: $624.6M$624.6MOperatingprofitNet interest: $14.5M$14.5MNetinterestEarnout marks: −$4.3M−$4.3MEarnoutmarksOther: $0.3M$0.3MOtherTax: −$146.0M−$146.0MTaxNet income: $489.0M$489.0MNet income
0200400600800Operating profit: $624.6M$624.6MOperating profitNet interest: $14.5M$14.5MNet interestEarnout marks: −$4.3M−$4.3MEarnout marksOther: $0.3M$0.3MOtherTax: −$146.0M−$146.0MTaxNet income: $489.0M$489.0MNet income
PeriodOperating incomeInterest expenseInterest incomeOther incomeEarnout expensePretaxTaxNet income
Q3 2024202.91.73.80.117.3187.841.6146.2
Q4 2024226.41.64.90.143.7186.040.2145.9
Q1 2025209.11.64.30.03.8208.038.7169.3
Q2 2025299.91.62.8−0.54.1296.565.6230.8
Q3 2025378.93.06.40.312.1370.578.8291.6
Q4 2025426.72.88.1−0.013.5418.587.7330.8
Q1 2026485.72.28.50.510.4482.1111.8370.4
Q2 2026558.01.411.10.72.0566.2124.6441.6
Q3 2026624.61.516.00.34.3635.1146.0489.0
USD millions. Contingent earnout fair-value expense is separately deducted below operating profit. All twelve quarterly/annual earnings bridges reconcile.

Earnings quality

The nine checks below separate strong operating execution from the reasons not to extrapolate it mechanically. Stock compensation is small relative to this quarter's revenue, while the tax rate is supported by a normal positive pretax base. There is no separately reported minority-interest deduction in the consolidated earnings bridge. These observations support earnings quality, but they do not settle the cash-flow question.

Receivables are an important counterweight to the headline cash balance. Billed receivables reached $3,837.245 million; unbilled receivables and contract assets are separate balances. Our displayed receivable-days measure divides the quarter-end billed balance by quarterly revenue and multiplies by ninety. It is a warning gauge, not the issuer's average collection period. Acquisitions, billing milestones, seasonality and the timing of large projects can move it even without deterioration in customer credit.

Inventory is also shown where the filing identifies it, but inventory turns are not the central measure of a labor-and-project contractor. Estimate changes, subcontractor performance and the collection of contractual claims can matter more. The best evidence of durable earnings will combine margins, receivable behavior and cash generation after investment. A single quarter of cash conversion above net income is welcome; it becomes more persuasive when it remains strong through different billing and project-completion schedules.

✔ CleanSBC / revenue
0.07%
Quarterly stock compensation; timing of awards matters.
▲ WatchGAAP / adjusted gap
43.3M
Compare definitions, not interchangeable earnings.
✔ CleanBelow operating line
10.5M
Net financing and other effects on pretax profit.
• n/aMinority leakage
Not separately reported
No invented minority deduction; consolidated statements reviewed.
▲ WatchCash conversion
2.07×
Continuing OCF divided by continuing income; customer funding or payment timing can dominate.
▲ WatchReceivable days
91.7 days
Quarter-end receivables / quarterly revenue ×90; not average DSO.
✔ CleanInventory days
3.8 days
Quarter-end inventory / direct costs ×90, where separately disclosed.
✔ CleanEffective tax
22.99%
Tax expense / income before taxes, using the same quarterly reporting perimeter.
▲ WatchGuidance record
Qualitative outlook
No numerical annual EPS range in this release. Forward model assumptions are analyst estimates.
Working-capital warning gauges · Computed quarter-end balances divided by quarter flows ×90. Billed receivables exclude unbilled receivables and contract assets. This is not average DSO.
Ending receivables daysEnding inventory days
050100150Q3 '24 · Ending receivables days: 86Q3 '24 · Ending inventory days: 4Q4 '24 · Ending receivables days: 90Q4 '24 · Ending inventory days: 4Q1 '25 · Ending receivables days: 85Q1 '25 · Ending inventory days: 4Q2 '25 · Ending receivables days: 90Q2 '25 · Ending inventory days: 4Q3 '25 · Ending receivables days: 85Q3 '25 · Ending inventory days: 4Q4 '25 · Ending receivables days: 88Q4 '25 · Ending inventory days: 4Q1 '26 · Ending receivables days: 88Q1 '26 · Ending inventory days: 4Q2 '26 · Ending receivables days: 90Q2 '26 · Ending inventory days: 4Q3 '26 · Ending receivables days: 92Q3 '26 · Ending inventory days: 4924Q3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
050100150Q3 '24 · Ending receivables days: 86Q3 '24 · Ending inventory days: 4Q4 '24 · Ending receivables days: 90Q4 '24 · Ending inventory days: 4Q1 '25 · Ending receivables days: 85Q1 '25 · Ending inventory days: 4Q2 '25 · Ending receivables days: 90Q2 '25 · Ending inventory days: 4Q3 '25 · Ending receivables days: 85Q3 '25 · Ending inventory days: 4Q4 '25 · Ending receivables days: 88Q4 '25 · Ending inventory days: 4Q1 '26 · Ending receivables days: 88Q1 '26 · Ending inventory days: 4Q2 '26 · Ending receivables days: 90Q2 '26 · Ending inventory days: 4Q3 '26 · Ending receivables days: 92Q3 '26 · Ending inventory days: 4924Q3'24Q4'24Q1'25Q2'25Q3'25Q4'25Q1'26Q2'26Q3'26
Show the data
PeriodEnding receivables daysEnding inventory days
Q3 '2486.03.5
Q4 '2489.73.7
Q1 '2585.44.0
Q2 '2589.53.8
Q3 '2584.73.8
Q4 '2587.73.8
Q1 '2688.14.0
Q2 '2690.43.9
Q3 '2691.73.8

Cash, capital and the balance sheet

Operating cash flow was $1,010.126 million in the quarter, more than twice net income. After $210.600 million of capital expenditure, conventional operating cash less capex was $799.526 million. The issuer's free-cash-flow definition adds $6.097 million of asset-sale proceeds, producing $805.623 million. Both numbers can be reconciled. We use the conventional version for comparability and explicitly identify the asset-sale addition rather than suggesting one source is wrong.

The nine-month cash-flow statement explains why the result deserves qualification. Billings above costs and deferred revenue provided $1,692.696 million of cash, while receivables consumed $1,166.982 million and contract assets plus unbilled receivables consumed another $107.980 million. Accounts payable and other current liabilities supplied $681.439 million. Customer funding is a legitimate feature of the business, but it can fluctuate with project milestones. Removing just the billings-liability increase leaves $845.684 million of nine-month OCF; that sensitivity is not a normalized cash-flow measure because it leaves all other movements intact.

The balance sheet carries $2,158.027 million of cash against $49.555 million of current and long-term debt, excluding leases. Computed net cash is $2,108.472 million. At the same time, $3,872.012 million of billings above costs and deferred revenue represents future work owed. We neither erase the cash nor assume every dollar is excess capital. Mechanical-segment capex of $196.538 million shows where most current investment is occurring. The valuation therefore includes a deliberate reinvestment allowance instead of capitalizing the cash surge at its recent peak.

Three years of operating cash and reinvestment · USD millions. Conventional OCF less capex excludes acquisitions; no asset-sale proceeds are added.
Operating cash flowCapexOCF less capex
05001,0001,5002023 · Operating cash flow: $640M2023 · Capex: $95M2023 · OCF less capex: $545M2024 · Operating cash flow: $849M2024 · Capex: $111M2024 · OCF less capex: $738M2025 · Operating cash flow: $1,186M2025 · Capex: $155M2025 · OCF less capex: $1,031M$1,186M$155M$1,031M202320242025
05001,0001,5002023 · Operating cash flow: $640M2023 · Capex: $95M2023 · OCF less capex: $545M2024 · Operating cash flow: $849M2024 · Capex: $111M2024 · OCF less capex: $738M2025 · Operating cash flow: $1,186M2025 · Capex: $155M2025 · OCF less capex: $1,031M$1,186M$155M$1,031M202320242025
Show the data
PeriodOperating cash flowCapexOCF less capex
2023639.694.8544.7
2024849.1111.1738.0
20251,186.4154.91,031.5
YearOCFCapexOCF−capexSBCBuybacksDividendsEmployees
2023639.694.8544.712.921.230.415,800
2024849.1111.1738.016.657.942.818,300
20251,186.4154.91,031.521.8216.068.822,700
USD millions except employees, measured at year-end. Buyback and dividend cash outflows are shown positive; repurchase costs can differ from authorization disclosures that include excise taxes.

What the price asks us to believe

The fair-value anchor is $1,100, with a $1,000–$1,200 range and high uncertainty. Three routes are shown separately rather than hiding their disagreement inside one model. The earnings route gives $1,144, the enterprise operating-profit route gives $1,181.97, and the discounted cash-flow route gives $1,003.69. Their arithmetic average is approximately $1,110, which we round to an analytical anchor rather than implying dollar-level precision. All three routes use assumptions, not management guidance.

The earnings and operating-profit routes assume the business retains much of its present profitability. The cash-flow route asks more directly what shareholders receive after tax, capacity spending and incremental working capital. Its lower value is useful information. A large backlog does not make that disagreement disappear: a contractor can recognize attractive profit while still needing to fund equipment, facilities or the timing gap between paying employees and collecting customers.

At the observed price, a twenty-two-times earnings multiple implies approximately $52.75 of annual earnings per share. That is close to our normalized $52 assumption. The market is therefore already paying for a substantial profit base. Our twenty-percent margin-of-safety threshold is $880, an analytical buying discipline rather than a prediction that the shares will trade there. The twelve-month probability-weighted scenario value of $1,168 has a different horizon from today's fair-value anchor. It is not a reason to obscure the wide spread between adverse and favorable outcomes.

1

Normalized earnings → $1,144.00

Analyst assumption: normalized 2027 EPS of $52 × 22 = $1,144 per share. This is below the saved Street EPS average of about $60.22. The multiple still grants substantial value to execution, growth and the balance sheet; it does not assume that peak reported cash conversion repeats.

2

Operating enterprise value → $1,181.97

Analyst assumptions: $14,500M revenue × 16% operating margin = $2,320M EBIT. At 17×, enterprise value is $39,440M. Add $2,108.472M net cash and divide by 35.152M diluted shares: $1,181.97. Net cash excludes leases and is not a statement that all customer funding is distributable.

3

Discounted operating cash → $1,003.69

First-year FCFF: $2,320M × 77% + $210M depreciation/amortization − $340M capex − $150M working-capital investment = $1,506.4M. Grow the cash flow 12% for the next four annual steps, discount five annual flows at 9.5%, then use 3.5% terminal growth. Add the same net cash and divide by the same shares: $1,003.69. The terminal growth, reinvestment and discount rate are our assumptions.

Sensitivity to the assumptions · Computed dollars per share using the discounted cash-flow route. This is a sensitivity, not a probability forecast.
Terminal growth2.5%3.5%4.5%8.5%$1036.72$1036.72$1198.91$1198.91$1442.20$1442.209.5%$892.02$892.02$1003.69$1003.69$1160.04$1160.0410.5%$783.65$783.65$864.42$864.42$972.11$972.11WACC
Terminal growth2.5%3.5%4.5%8.5%$1036.72$1036.72$1198.91$1198.91$1442.20$1442.209.5%$892.02$892.02$1003.69$1003.69$1160.04$1160.0410.5%$783.65$783.65$864.42$864.42$972.11$972.11WACC
The balance sheet beside the price · Computed using 35.152 million weighted-average diluted shares. Net cash excludes leases and does not assert that all customer funding is excess capital.
PricePrice: $1160.41$1160.41Fair valueFair value: $1100.00$1100.00Net cash/shareNet cash/share: $59.98$59.98
PricePrice: $1160.41$1160.41Fair valueFair value: $1100.00$1100.00Net cash/shareNet cash/share: $59.98$59.98

The Street, with dates attached

The saved provider snapshot reports five Buy recommendations and four Holds, with a mean target of $2,042. Those targets are substantially above our valuation. The disagreement is about what earnings power and multiple can be sustained, not a dispute over the reported quarter. The target-news observations reviewed here predate the October 22 release. Goldman Sachs's October 20 target was $1,875, down from $2,159, while KeyBanc's October 15 target was $2,125. These are dated observations carried by FMP, not evidence of a fresh analyst response to this print.

FMP's 2027 estimate set includes revenue of $15,458.089 million, EBIT of $2,553.850 million and net income of $2,118.016 million. Its EPS average is about $60.22. Our $52 normalized earnings assumption is lower, and our operating route assumes $14,500 million of revenue with a sixteen-percent margin. That provides a concrete source of the valuation gap. We have not applied an unexplained discount merely to force a contrarian conclusion.

Consensus also has limits. Analyst counts vary by metric and year, accounting conventions can differ, and a collection timestamp does not prove every underlying estimate was updated after the announcement. The table presents revenue, operating profit and net income together so an EPS number does not stand alone. The useful question for the next release is whether evidence closes the gap between our normalization and the Street's growth expectations. Repeating a target average without its dates would not answer that question.

Ratings in the saved provider snapshot · FMP snapshot as collected October 23. Coverage and classifications can differ from its historical ratings series. Counts are not fresh postprint votes.
0246Strong buy · Analyst count: 0Buy · Analyst count: 5Hold · Analyst count: 4Sell · Analyst count: 0Strong sell · Analyst count: 00Strong buyBuyHoldSellStrong sell
0246Strong buy · Analyst count: 0Buy · Analyst count: 5Hold · Analyst count: 4Sell · Analyst count: 0Strong sell · Analyst count: 00StrongbuyBuyHoldSellStrongsell
Show the data
PeriodAnalyst count
Strong buy0.0
Buy5.0
Hold4.0
Sell0.0
Strong sell0.0
Fiscal yearRevenue ($M)EBIT ($M)Net income ($M)EPSRevenue / EPS analysts
202612,991.52,094.91,736.149.068 / 7
202715,458.12,553.92,118.060.228 / 8
202818,139.73,140.62,606.374.393 / 3
FMP estimates, not company guidance. Underlying accounting definitions and freshness must be checked before beat/miss arithmetic.

Management and ownership

Execution deserves credit: the company increased revenue, operating profit and cash generation while expanding capacity. We grade that evidence positively. The more difficult test lies ahead, when new facilities and people must produce returns without assuming that the present customer-funding pattern lasts indefinitely. Management's qualitative outlook is consistent with continued demand, but the valuation must specify the economics that justify paying for it.

The annual report describes 22,700 employees at the end of 2025, compared with 18,300 in 2024 and 15,800 in 2023. Growth in personnel is part of the operating capacity behind the revenue, not simply an administrative expense to eliminate. The largest customer represented 12.8% of 2025 revenue. That customer measure and the current technology-industry share answer different concentration questions and should not be conflated.

The listed security is direct NYSE common stock, not an ADS. The incorporated security description gives common shares one vote each and describes authorized preferred and restricted-voting stock; its historical outstanding-class figures should not be mistaken for current share counts. Deloitte & Touche has served as auditor since 2021. Related-party leases with current or former employees totaled $10.1 million in 2025; the proxy also discloses approved AECOM payments below $250,000. These are disclosed relationships to monitor, not a basis for claiming that all related-party exposure is absent. Equity incentive capacity and performance awards remain relevant when evaluating per-share gains.

The current quarter filing records cumulative repurchase authorization of 11.8 million shares and 11.1 million repurchased through September 30. Repurchases remain discretionary. Its balance sheet lists 5 million preferred shares authorized with none outstanding. The analysis uses 35.152 million weighted-average diluted shares for per-share valuation, rather than confusing that denominator with a point-in-time outstanding share count.

Management testEvidenceAssessment
ExecutionRevenue +53.67%; operating margin16.58%Strong current delivery
Cash qualityNine-month billings-related funding +$1,692.696MTiming-sensitive; monitor collections
Capital allocationQuarterly capex $210.600MReturns on expanded capacity not yet proven
Guidance disciplineNo numerical annual EPS range issuedGrade qualitative commitments; do not invent a beat/miss
Analyst assessment, not a management forecast or a mechanical scoring model.

What can break the thesis

First, customer-funded growth can reverse before the income statement looks weak. Advances may slow while receivables, payroll and equipment commitments continue to grow. That would reduce the amount of reported operating profit converting into cash. The monitoring response is to examine the entire cash-flow bridge, not subtract a liability mechanically from cash and call the company insolvent.

Second, technology concentration can amplify a change in infrastructure spending. Customers may defer projects, adjust specifications or sequence construction differently. The risk is not limited to outright cancellations. A backlog that converts more slowly can keep workers and facilities underused, while fixed-price commitments make labor and input-cost errors expensive. Strong recent margins do not eliminate project-estimation risk.

Third, reinvestment can outrun the returns assumed in valuation. The cash-flow route already allows spending above the 2025 annual level, but less than the current nine-month run rate would imply if repeated indefinitely. If elevated capacity investment becomes a recurring requirement, our cash valuation would need to fall. Conversely, efficient utilization of the new assets could justify a higher cash estimate. Acquisitions add integration and earnout complexity; favorable segment growth is not proof that each acquisition earns an adequate return.

Finally, valuation itself is a risk. A high-quality business can deliver strong results while its share price falls because the expected growth or multiple was too generous. Our bearish scenario does not require the company to stop earning money. It requires lower normalized EPS and a lower multiple to occur together. That is why the sensitivity grid and margin-of-safety threshold matter more than a confident single-point price target.

The next evidence to watch

The next review should focus on the conversion of backlog into profitable revenue and then into cash. We want to see whether receivables remain manageable as sales expand, whether billings-related funding remains a sustainable operating feature, and whether facilities investment begins to support cash generation rather than repeatedly consuming more of it. These are linked questions: growth can raise all the balances at once without resolving the investment case.

A useful favorable catalyst would be continued operating margins around the mid-teens with a less demanding capital-spending profile. A less favorable development would be strong reported revenue accompanied by a widening collection burden or persistent capex above the normalized model. Neither should be evaluated through one isolated quarter. Management's explanation of project timing, capacity additions and customer activity should be tested against the actual statements.

The signpost dates are our review deadlines, not claimed company earnings dates. Their thresholds are analytical decision rules. Meeting one green threshold does not automatically change the rating, and missing one does not mechanically trigger a sale. The purpose is to make the next decision accountable to observable evidence. A sufficiently lower price could also improve the opportunity without any change in the business; that possibility is kept separate from a fundamental upgrade based on better returns.

Financial appendix and method

The financial history covers Q3 2024 through Q3 2026, plus fiscal 2023, 2024 and 2025. US-dollar statement amounts are expressed in millions unless a column states dollars per share or million shares. The company reports the underlying financial statements in thousands. Dividing those reported figures by one thousand preserves their precision; the displayed tables round for readability. Derived figures are calculated in code from the retained source observations.

Exact reporting durations are essential. A quarterly value must not be selected merely because its context ends on the desired date. Annual observations require annual filings. A misleading 2026 first-quarter XBRL context labeled as a 2025 annual duration was rejected after comparison with the actual 2025 annual statement. The same precedence rule was applied to segment data. Direct fourth-quarter release EPS and share counts were retained rather than subtracting annual and year-to-date weighted-average shares, which is not valid arithmetic.

For additive cash-flow items, a fourth quarter or other missing quarter can be derived from year-to-date values, with the formula and input observations preserved. For earnings, the operating-to-pretax-to-tax bridge is checked across the historical periods. Mechanical and electrical revenues sum to consolidated revenue. Corporate costs remain separate from the segment operating-profit totals. Adjusted EBITDA uses the issuer definition, including the specifically disclosed 2023 adjustment.

Cash-flow definitions are not interchangeable. Conventional OCF less capex is distinct from issuer free cash flow that adds asset-sale proceeds. Both exclude the possibility that acquisitions require additional cash. Net cash here excludes leases and does not assert that customer advances are distributable surplus. The balance-sheet table preserves historical reporting-date values rather than retroactively forcing every period into today's business mix.

The scenario probabilities express our judgment, not a statistically estimated return distribution. The earnings scenario uses forward EPS multiplied by an assumed valuation multiple; the discounted cash route uses explicit reinvestment and financing assumptions. Neither is an issuer forecast. The source files, calculations and model inputs are retained so the next quarterly review can test what changed. Our conclusion should change when the evidence or the price changes, not because a prior rating needs defending.

QuarterRevenueDirect costSG&AOperating profitPretaxNet incomeDiluted EPSDiluted shares
Q3 20241,812.41,430.7180.2202.9187.8146.24.0935.8
Q4 20241,867.81,434.1207.6226.4186.0145.94.0935.7
Q1 20251,831.31,427.9194.9209.1208.0169.34.7535.6
Q2 20252,173.31,663.4210.5299.9296.5230.86.5335.4
Q3 20252,451.01,843.1229.6378.9370.5291.68.2535.4
Q4 20252,646.11,971.4248.4426.7418.5330.89.3735.3
Q1 20262,865.32,110.9269.0485.7482.1370.410.5135.3
Q2 20263,265.72,421.4287.0558.0566.2441.612.5335.3
Q3 20263,766.32,831.8314.2624.6635.1489.013.9135.2
USD millions except EPS and million shares. Additive quarterly items use YTD differences where direct observations are absent. Direct Q4 diluted EPS and shares come from the release.
QuarterCashCurrent debtLong-term debtReceivablesInventoryEquity
Q3 2024415.66.062.31,731.055.71,587.7
Q4 2024549.96.062.31,861.259.21,704.7
Q1 2025204.84.163.81,737.063.01,777.0
Q2 2025331.711.761.32,162.370.71,971.2
Q3 2025860.54.7131.32,306.378.82,233.4
Q4 2025981.96.2139.12,577.984.12,448.8
Q1 20261,050.20.039.12,805.393.92,815.0
Q2 20261,854.80.253.83,278.8104.83,217.3
Q3 20262,158.05.743.83,837.2120.93,335.2
USD millions; historical balances retain each reporting-date acquisition perimeter. Cash and debt use carrying values. Lease obligations are excluded from the net-cash calculation.
QuarterOCF totalCapex continuingSBCCash buybacksCash dividends
Q3 2024302.222.12.030.910.7
Q4 2024210.540.74.515.912.4
Q1 2025−88.022.28.091.414.2
Q2 2025252.531.34.219.915.9
Q3 2025553.335.33.613.117.6
Q4 2025468.566.16.191.621.2
Q1 2026388.8147.519.42.524.6
Q2 20261,139.4141.49.25.728.2
Q3 20261,010.1210.62.6337.931.6
USD millions. Cash outflows are shown positive. Quarterly cash-flow amounts use direct observations or additive YTD differences, with source inputs retained.

Every displayed margin, growth rate, working-capital gauge, cash-flow difference and valuation output is computed in the saved research dataset. Monetary statement figures are in US dollars; no foreign-exchange conversion is applied. Exact source files and SHA-256 bindings are retained with the episode. The current quote was fixed at 2026-10-23T19:29:35+00:00. Later market prices may differ. Source retrieval does not imply that an analyst forecast was revised after the earnings release.