Fluor Corporation(NYSE:FLR)

Fluor Corporation provides engineering, procurement, construction, fabrication and modularization, operation, maintenance and asset integrity, and project management services worldwide. It operates through six segments: Energy & Chemicals; Mining & Industrial; Infrastructure & Power; Government; Div...
Website: http://www.fluor.com
Founded: 1912
Full Time Employees: 50,182
Sector: Industrials
Industry: Engineering & Construction
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 3,368,000,000 | 3,978,000,000 | 3,982,000,000 | 4,094,000,000 | 4,227,000,000 | 3,734,000,000 | 3,963,000,000 | 3,939,000,000 | 3,752,000,000 | 3,612,000,000 | 3,299,000,000 | 3,122,000,000 | 3,103,085,000 | 3,236,407,000 | 2,938,526,000 | 3,655,718,000 | 3,803,210,000 | 4,090,993,000 | 4,118,556,000 | |||||||||||||||||||||||||||||||||||||||
yoy | -17.73% | -5.89% | 6.64% | 3.31% | 7.31% | -0.48% | 9.72% | 19.40% | 20.18% | 16.40% | 1.93% | 6.24% | -18.41% | -20.89% | -28.65% | |||||||||||||||||||||||||||||||||||||||||||
qoq | -15.33% | -0.10% | -3.15% | 13.20% | 0.61% | 4.98% | 9.49% | 5.67% | -4.12% | 10.14% | -19.62% | -3.88% | -7.03% | -0.67% | ||||||||||||||||||||||||||||||||||||||||||||
cost of revenue | -3,817,000,000 | -3,922,000,000 | -3,842,000,000 | -4,006,000,000 | -4,049,000,000 | -3,635,000,000 | -3,712,000,000 | -3,741,000,000 | -3,790,000,000 | -3,627,000,000 | -3,184,000,000 | -2,999,000,000 | 2,996,602,000 | 3,176,942,000 | 2,845,750,000 | 3,533,002,000 | 3,669,535,000 | 4,023,530,000 | 4,057,159,000 | 5,108,144,000 | 4,975,649,000 | |||||||||||||||||||||||||||||||||||||
gross profit | -449,000,000 | 56,000,000 | 140,000,000 | 88,000,000 | 178,000,000 | 99,000,000 | 251,000,000 | 198,000,000 | -38,000,000 | -15,000,000 | 115,000,000 | 123,000,000 | 106,483,000 | 59,465,000 | 92,776,000 | |||||||||||||||||||||||||||||||||||||||||||
yoy | -610.23% | -68.54% | 41.41% | -64.94% | -10.10% | -360.53% | -1773.33% | 72.17% | -130.89% | -114.09% | 93.39% | 32.58% | ||||||||||||||||||||||||||||||||||||||||||||||
qoq | -901.79% | -60.00% | -50.56% | 79.80% | 26.77% | -621.05% | -113.04% | -6.50% | 79.07% | -35.90% | ||||||||||||||||||||||||||||||||||||||||||||||||
gross margin % | NaN% | -13.33% | 1.41% | 3.52% | NaN% | 2.15% | 4.21% | 2.65% | NaN% | 6.33% | 5.03% | -1.01% | NaN% | -0.42% | 3.49% | 3.94% | NaN% | 3.43% | 1.84% | 3.16% | 0% | 0% | 0% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
g&a | -43,000,000 | -52,000,000 | -36,000,000 | -37,000,000 | -50,000,000 | -59,000,000 | -56,000,000 | -60,000,000 | -62,000,000 | -30,000,000 | -45,000,000 | -71,000,000 | -42,371,000 | |||||||||||||||||||||||||||||||||||||||||||||
foreign currency gain | -4,000,000 | -30,000,000 | -13,000,000 | -2,000,000 | 48,000,000 | 12,000,000 | 23,000,000 | -44,000,000 | 34,000,000 | 36,000,000 | -19,000,000 | 37,453,000 | -30,386,000 | -11,270,000 | ||||||||||||||||||||||||||||||||||||||||||||
operating profit | -496,000,000 | -26,000,000 | 91,000,000 | 49,000,000 | 176,000,000 | 52,000,000 | 218,000,000 | 94,000,000 | -141,000,000 | -11,000,000 | 106,000,000 | 96,000,000 | 101,565,000 | -2,395,000 | -10,480,000 | |||||||||||||||||||||||||||||||||||||||||||
yoy | -1112.24% | -114.77% | 75.00% | -77.52% | 87.23% | -136.88% | -2081.82% | -11.32% | -246.88% | -110.83% | -4525.89% | -1016.03% | ||||||||||||||||||||||||||||||||||||||||||||||
qoq | 1807.69% | -128.57% | -72.16% | 238.46% | 131.91% | -166.67% | -110.38% | 10.42% | -4340.71% | -77.15% | ||||||||||||||||||||||||||||||||||||||||||||||||
operating margin % | NaN% | -14.73% | -0.65% | 2.29% | NaN% | 1.20% | 4.16% | 1.39% | NaN% | 5.50% | 2.39% | -3.76% | NaN% | -0.30% | 3.21% | 3.07% | NaN% | 3.27% | -0.07% | -0.36% | 0% | 0% | 0% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
interest expense | -11,000,000 | -9,000,000 | -12,000,000 | -11,000,000 | -11,000,000 | -13,000,000 | -14,000,000 | -16,000,000 | -16,000,000 | -14,000,000 | -13,000,000 | -16,000,000 | -35,579,000 | -15,217,000 | -20,724,000 | 19,103,000 | 17,603,000 | 17,091,000 | 18,323,000 | 17,614,000 | 18,984,000 | 18,877,000 | 18,637,000 | 19,045,000 | 24,238,000 | 16,784,000 | 17,112,000 | 16,955,000 | 16,473,000 | 17,563,000 | 17,377,000 | 18,719,000 | 14,645,000 | 10,170,000 | 11,401,000 | 12,168,000 | 5,979,000 | 7,445,000 | 6,897,000 | 6,448,000 | 6,955,000 | 6,890,000 | 6,610,000 | 6,881,000 | 2,027,000 | 3,558,000 | 2,549,000 | 2,183,000 | 2,304,000 | 3,172,000 | 2,585,000 | 2,488,000 | 2,583,000 | |||||
interest income | 24,000,000 | 26,000,000 | 29,000,000 | 48,000,000 | 49,000,000 | 52,000,000 | 56,000,000 | 53,000,000 | 57,000,000 | 28,000,000 | 12,000,000 | 7,000,000 | 4,209,000 | 4,409,000 | 3,649,000 | -4,097,000 | -4,243,000 | -5,302,000 | -12,052,000 | -13,677,000 | -13,965,000 | -14,913,000 | -12,976,000 | |||||||||||||||||||||||||||||||||||
earnings before taxes | -483,000,000 | -9,000,000 | 108,000,000 | 86,000,000 | 214,000,000 | 91,000,000 | 260,000,000 | 131,000,000 | -100,000,000 | -714,978,000 | -32,393,000 | 160,664,000 | 146,508,000 | 93,425,000 | 181,402,000 | 189,220,000 | 248,878,000 | 271,468,000 | 298,706,000 | 306,333,000 | 264,502,000 | 288,181,000 | 240,800,000 | 281,192,000 | 241,078,000 | 24,879,000 | 259,141,000 | 233,088,000 | 265,862,000 | 278,250,000 | 328,500,000 | |||||||||||||||||||||||||||
income tax benefit | 177,000,000 | 53,000,000 | -27,000,000 | -32,000,000 | -31,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings before equity method earnings | -306,000,000 | -774,000,000 | 161,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity method earnings | -401,000,000 | 3,212,000,000 | -393,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings | -707,000,000 | 2,438,000,000 | -232,000,000 | 25,000,000 | 153,000,000 | 40,000,000 | 181,000,000 | 68,000,000 | -130,000,000 | -53,912,000 | -115,719,000 | 23,640,000 | -18,262,000 | -256,450,000 | -186,791,000 | -729,539,000 | -593,486,000 | -43,308,000 | 77,830,000 | 96,025,000 | 131,164,000 | 112,889,000 | 77,354,000 | 17,406,000 | 120,054,000 | 119,011,000 | 181,736,000 | 160,744,000 | 165,604,000 | 114,890,000 | 109,980,000 | 193,310,000 | 207,340,000 | 213,256,000 | 172,338,000 | 192,521,000 | 177,175,000 | 161,589,000 | 191,459,000 | 161,213,000 | 178,417,000 | 153,672,000 | 174,004,000 | 176,339,000 | 221,287,000 | |||||||||||||
yoy | -2928.00% | 1493.46% | -680.00% | -86.19% | 125.00% | -130.77% | -78.98% | -38.05% | -103.24% | -96.92% | 492.15% | -340.00% | -859.74% | -552.48% | -31.06% | 69.56% | -5.97% | -57.44% | -89.17% | -27.51% | 3.59% | 65.24% | -16.85% | -20.13% | -46.13% | -36.18% | 0.41% | 17.03% | 31.97% | -9.99% | 19.42% | -9.43% | 24.59% | -7.35% | -19.37% | |||||||||||||||||||||||
qoq | -129.00% | -1150.86% | -83.66% | 282.50% | 166.18% | -152.31% | -53.41% | -589.51% | -229.45% | -92.88% | 37.29% | -74.40% | 22.92% | 1270.38% | -155.64% | -18.95% | -26.79% | 344.41% | -85.50% | 0.88% | -34.51% | 13.06% | -2.93% | 44.14% | 4.46% | -43.11% | -6.77% | -2.77% | 23.74% | -10.48% | 8.66% | 9.65% | -15.60% | 18.76% | 16.10% | -11.68% | -1.32% | -20.31% | ||||||||||||||||||||
net income margin % | NaN% | -20.99% | 61.29% | -5.83% | NaN% | 0.61% | 3.62% | 1.07% | NaN% | 4.57% | 1.73% | -3.46% | NaN% | 0% | 0% | 0% | NaN% | 0% | 0% | -1.83% | -3.17% | 0.62% | -0.45% | -6.23% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
less: net earnings attributable to nci | -10,000,000 | -22,000,000 | 9,000,000 | -29,000,000 | -16,000,000 | -19,000,000 | -25,000,000 | 7,000,000 | -23,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net earnings attributable to fluor | -697,000,000 | 2,460,000,000 | -241,000,000 | 54,000,000 | 169,000,000 | 59,000,000 | 206,000,000 | 61,000,000 | -107,000,000 | 22,000,000 | 66,000,000 | 48,000,000 | 40,469,000 | -114,445,000 | -87,024,000 | |||||||||||||||||||||||||||||||||||||||||||
basic eps | -4,300,000 | 14,930,000 | -1,420,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted eps | -4,300,000 | 14,810,000 | -1,420,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -765,000,000 | -61,000,000 | -61,000,000 | -51,000,000 | -79,000,000 | -63,000,000 | -30,000,000 | 26,973,000 | 1,228,000 | 598,000 | 25,535,000 | 28,804,000 | 31,085,000 | -66,831,000 | 92,072,250 | 490,077,000 | -121,492,000 | 10,915,000 | 82,834,000 | 50,483,000 | 52,471,000 | 3,006,000 | 52,495,000 | 16,071,000 | 61,348,000 | 70,209,000 | 91,417,000 | 78,105,000 | 83,274,000 | 114,635,000 | 90,126,000 | 78,158,000 | 91,366,000 | 93,077,000 | 92,164,000 | 95,660,000 | 63,625,000 | 69,348,000 | 89,733,000 | 79,865,000 | 54,967,000 | 80,724,000 | 79,416,000 | 91,858,000 | 101,911,000 | 107,213,000 | ||||||||||||
less: dividends on cps | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 9,750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
less: make-whole payment on conversion of cps | 27,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings available to fluor common stockholders | 54,000,000 | 169,000,000 | 59,000,000 | 169,000,000 | 51,000,000 | -117,000,000 | 12,000,000 | 56,000,000 | 38,000,000 | 30,719,000 | -119,320,000 | |||||||||||||||||||||||||||||||||||||||||||||||
basic eps available to fluor common stockholders | 320,000 | 990,000 | 350,000 | 1,180,000 | 360,000 | -820,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted eps available to fluor common stockholders | 310,000 | 970,000 | 340,000 | 1,150,000 | 350,000 | -820,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment | 63,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency loss | -41,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from cont ops before taxes | 3,000,000 | 105,000,000 | 87,000,000 | 70,195,000 | -13,203,000 | -27,555,000 | -41,734,000 | 52,230,000 | 10,879,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net earnings from cont ops | -24,000,000 | 73,000,000 | 56,000,000 | 43,222,000 | -14,431,000 | -28,153,000 | -67,269,000 | 23,426,000 | -20,206,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
less: net earnings from cont ops attributable to nci | -46,000,000 | 7,000,000 | 8,000,000 | -3,508,000 | -7,763,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings from cont ops attributable to fluor | 22,000,000 | 66,000,000 | 48,000,000 | 46,730,000 | -6,668,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings from disc ops attributable to fluor | -6,261,000 | -107,777,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings from disc ops | -40 | -760 | -25,759,000 | -48,450,000 | 214,000 | 1,944,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment, restructuring and other exit costs | -26,392,000 | 2,928,000 | 5,058,000 | 297,604,000 | 144,573,000 | 333,988,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative expense | -31,474,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: dividends on convertible preferred stock | 4,875,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
corporate general and administrative expense | -65,594,000 | 146,922,000 | 68,085,000 | 39,737,000 | -14,052,000 | 43,663,000 | 10,362,000 | 53,356,000 | 61,051,000 | 8,173,000 | 64,738,000 | 17,776,000 | 57,271,000 | 45,973,000 | 47,315,000 | 45,048,000 | 27,144,000 | 52,640,000 | 55,113,000 | 35,165,000 | 47,785,000 | 41,110,000 | 35,131,000 | 56,711,000 | 37,773,000 | 31,918,000 | 32,602,000 | 40,884,000 | 31,206,000 | 37,842,000 | 37,258,000 | 31,106,000 | 33,825,000 | 39,563,000 | 27,827,000 | 30,908,000 | ||||||||||||||||||||||
less: net earnings attributable to nci from cont ops | 32,819,000 | 47,719,000 | 4,299,000 | 6,728,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings attributable to fluor from cont ops | -60,972,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net earnings attributable to nci from disc ops | 293,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings attributable to fluor from disc ops | -26,052,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share attributable to fluor | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share attributable to fluor | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other (income) and expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cost and expenses | 3,697,452,000 | 3,750,980,000 | 4,080,114,000 | 4,346,982,000 | 3,927,663,000 | 4,218,975,000 | 4,809,354,000 | 4,225,140,000 | 4,640,413,000 | 4,511,448,000 | 4,700,161,000 | 4,832,825,000 | 4,776,250,000 | 4,740,041,000 | 4,742,480,000 | 4,769,515,000 | 4,674,715,000 | 4,234,669,000 | 4,106,402,000 | 4,571,257,000 | 4,299,771,000 | 5,096,697,000 | 4,966,375,000 | 5,113,168,000 | 6,891,622,000 | 6,879,291,000 | 6,871,554,000 | 6,840,068,000 | 6,049,308,000 | 5,806,676,000 | 5,752,684,000 | 4,816,698,000 | 5,486,609,000 | 4,892,980,000 | 4,685,767,000 | 5,154,626,000 | 5,014,304,000 | 5,469,389,000 | ||||||||||||||||||||
net earnings attributable to fluor corporation from cont ops | -114,988,000 | 19,127,000 | -26,934,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings attributable to fluor corporation from disc ops | -48,450,000 | 214,000 | 1,944,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings attributable to fluor corporation | -163,438,000 | 19,341,000 | -24,990,000 | -265,959,000 | -166,946,000 | -741,984,000 | -554,808,000 | -58,426,000 | 50,246,000 | 77,345,000 | 114,832,000 | -17,590,000 | 94,463,000 | -24,025,000 | 60,611,000 | 4,804,000 | 101,813,000 | 104,323,000 | 171,283,000 | 148,507,000 | 144,079,000 | 69,502,000 | 77,790,000 | 149,074,000 | 161,412,000 | 166,458,000 | 144,583,000 | 161,190,000 | 154,882,000 | 135,362,000 | 165,499,000 | 139,711,000 | -53,636,000 | 157,375,000 | 136,635,000 | 162,096,000 | 169,270,000 | 204,799,000 | ||||||||||||||||||||
basic earnings per share attributable to fluor corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share attributable to fluor corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from continuing operations before taxes | -228,426,000 | -201,846,000 | -281,268,000 | 278,210,000 | 238,849,000 | 343,384,000 | 285,289,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings from continuing operations | -161,595,000 | -274,539,000 | -771,345,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings from discontinued operations | -94,855,000 | 87,748,000 | 41,806,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net earnings attributable to nci from continuing operations | 9,509,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings attributable to fluor corporation from continuing operations | -171,104,000 | -252,007,000 | -781,605,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net earnings attributable to nci from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings attributable to fluor corporation from discontinued operations | -94,855,000 | 85,061,000 | 39,621,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to fluor corporation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 2,655,550,250 | 3,937,707,000 | 4,094,376,000 | 4,192,747,000 | 4,801,077,000 | 4,657,956,000 | 4,883,796,000 | 4,823,770,000 | 4,941,634,000 | 4,716,092,000 | 4,835,905,000 | 4,766,864,000 | 4,856,117,000 | 4,423,889,000 | 4,384,612,000 | 4,810,106,000 | 4,548,649,000 | 5,440,081,000 | 5,251,664,000 | 5,384,636,000 | 7,190,328,000 | 7,185,624,000 | 7,136,056,000 | 7,128,249,000 | 6,290,108,000 | 6,037,613,000 | 6,033,876,000 | 5,057,776,000 | 5,511,488,000 | 5,152,121,000 | 4,918,855,000 | 5,420,488,000 | 5,292,554,000 | 5,797,889,000 | ||||||||||||||||||||||||
total cost of revenue | 2,794,451,750 | 3,869,606,000 | 4,706,302,000 | 4,131,060,000 | 4,624,891,000 | 4,432,165,000 | 4,673,644,000 | 4,765,975,000 | 4,720,071,000 | 4,684,116,000 | 4,685,904,000 | 4,729,637,000 | 4,607,868,000 | 4,168,067,000 | 4,133,819,000 | 4,516,125,000 | 4,251,189,000 | 5,059,960,000 | 4,906,352,000 | 5,072,304,000 | 6,857,472,000 | 6,843,750,000 | 6,829,781,000 | 6,809,783,000 | 6,014,210,000 | 5,775,527,000 | 5,727,032,000 | 4,787,543,000 | 5,449,681,000 | 4,868,354,000 | 4,658,297,000 | 5,448,616,000 | ||||||||||||||||||||||||||
less: net earnings attributable to noncontrolling interests from continuing operations | -4,729,500 | 10,260,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net earnings attributable to noncontrolling interests from discontinued operations | 1,950,750 | 2,185,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used to calculate earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 35,006.75 | 140,163 | 140,141 | 139,776 | -76 | 140,713 | 140,654 | 140,099 | 139,887 | 139,818 | 139,443 | 139,250 | 139,226 | 138,950 | 144,293 | 146,261 | 147,731 | 157,332 | 158,465 | 160,213 | 162,797 | 162,408 | 166,660 | 168,264 | 168,852 | 171,576 | 173,425 | 175,819 | 178,248 | 178,214 | 178,163 | 178,859 | 179,054 | 180,317 | ||||||||||||||||||||||||
diluted | 35,006.75 | 140,163 | 140,141 | 139,776 | -94 | 141,549 | 141,306 | 140,099 | 140,830 | 139,818 | 140,958 | 140,924 | 140,801 | 140,865 | 146,085 | 147,921 | 149,915 | 159,456 | 160,454 | 162,360 | 164,135 | 163,991 | 167,968 | 169,440 | 170,406 | 175,257 | 179,022 | 180,688 | 180,769 | 181,124 | 181,198 | 181,204 | ||||||||||||||||||||||||||
dividends declared per share | 0.158 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.21 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | |||||||||||||||||||||||||
restructuring and other exit costs | 45,732,000 | 27,368,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net earnings attributable to noncontrolling interests | -38,678,000 | 15,118,000 | 27,584,000 | 18,680,000 | 16,332,000 | 5,529,000 | 18,426,000 | 17,393,000 | 16,743,000 | 12,602,000 | 18,241,000 | 14,688,000 | 10,453,000 | 12,237,000 | 21,525,000 | 45,388,000 | 32,190,000 | 44,236,000 | 45,928,000 | 46,798,000 | 27,755,000 | 31,331,000 | ||||||||||||||||||||||||||||||||||||
basic earnings per share | -3.96 | -0.42 | 0.36 | 0.55 | 0.82 | -0.13 | 0.68 | -0.17 | 0.43 | 0.73 | 0.75 | 0.98 | 0.93 | 0.99 | 1.02 | 0.87 | 0.96 | 0.92 | ||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | -3.96 | -0.42 | 0.36 | 0.55 | 0.81 | -0.13 | 0.67 | -0.17 | 0.43 | 0.72 | 0.74 | 0.96 | 0.92 | 0.98 | 1.02 | 0.86 | 0.95 | 0.91 | ||||||||||||||||||||||||||||||||||||||||
earnings (loss) before taxes | 183,635,000 | 165,384,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain related to a partial sale of a subsidiary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings (loss) from continuing operations before taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from continuing operations | 17,406,000 | 186,793,000 | 160,744,000 | 228,749,000 | 195,163,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings attributable to noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings before income taxes | 230,937,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.79 | 0.95 | 0.79 | -0.3 | 0.88 | 0.77 | 0.9 | 0.94 | 1.13 | |||||||||||||||||||||||||||||||||||||||||||||||||
diluted* | 0.78 | -0.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used to calculate earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 35,006.75 | 140,163 | 140,141 | 139,776 | -76 | 140,713 | 140,654 | 140,099 | 139,887 | 139,818 | 139,443 | 139,250 | 139,226 | 138,950 | 144,293 | 146,261 | 147,731 | 157,332 | 158,465 | 160,213 | 162,797 | 162,408 | 166,660 | 168,264 | 168,852 | 171,576 | 173,425 | 175,819 | 178,248 | 178,214 | 178,163 | 178,859 | 179,054 | 180,317 | ||||||||||||||||||||||||
earnings per share | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.79 | 0.95 | 0.79 | -0.3 | 0.88 | 0.77 | 0.9 | 0.94 | 1.13 | |||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.94 | 0.78 | 0.87 | 0.76 | 0.89 | 0.93 | 1.12 | |||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of joint venture interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
corporate administrative and general expense | 49,622,000 | 42,003,000 | 25,415,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share* | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.79 | 0.95 | 0.79 | -0.3 | 0.88 | 0.77 | 0.9 | 0.94 | 1.13 | |||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.94 | 0.78 | 0.87 | 0.76 | 0.89 | 0.93 | 1.12 | |||||||||||||||||||||||||||||||||||||||||||||||||||
shares used to calculate earnings per share* | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 35,006.75 | 140,163 | 140,141 | 139,776 | -76 | 140,713 | 140,654 | 140,099 | 139,887 | 139,818 | 139,443 | 139,250 | 139,226 | 138,950 | 144,293 | 146,261 | 147,731 | 157,332 | 158,465 | 160,213 | 162,797 | 162,408 | 166,660 | 168,264 | 168,852 | 171,576 | 173,425 | 175,819 | 178,248 | 178,214 | 178,163 | 178,859 | 179,054 | 180,317 | ||||||||||||||||||||||||
diluted | 35,006.75 | 140,163 | 140,141 | 139,776 | -94 | 141,549 | 141,306 | 140,099 | 140,830 | 139,818 | 140,958 | 140,924 | 140,801 | 140,865 | 146,085 | 147,921 | 149,915 | 159,456 | 160,454 | 162,360 | 164,135 | 163,991 | 167,968 | 169,440 | 170,406 | 175,257 | 179,022 | 180,688 | 180,769 | 181,124 | 181,198 | 181,204 | ||||||||||||||||||||||||||
dividends declared per share* | 0.125 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 2,135,000,000 | 2,776,000,000 | 2,172,000,000 | 2,433,000,000 | 2,829,000,000 | 2,912,000,000 | 2,629,000,000 | 2,335,000,000 | 2,519,000,000 | 2,421,000,000 | 2,262,000,000 | 2,137,000,000 | 2,439,000,000 | 2,436,000,000 | 2,074,000,000 | 1,913,000,000 | 2,209,382,000 | 2,125,515,000 | 2,711,115,000 | 1,937,800,000 | 2,198,781,000 | 2,093,782,000 | 1,969,593,000 | 1,870,874,000 | 1,997,199,000 | 1,805,104,000 | 1,857,285,000 | 1,805,777,000 | 1,764,746,000 | 1,679,796,000 | 1,681,960,000 | 1,685,954,000 | 1,827,029,000 | 1,819,799,000 | 1,967,581,000 | 1,780,374,000 | 1,627,054,000 | 1,697,491,000 | 1,781,399,000 | 1,723,760,000 | 1,811,293,000 | 1,900,197,000 | 2,182,809,000 | 2,142,058,000 | 2,105,076,000 | 2,014,800,000 | 2,151,026,000 | 1,803,569,000 | 1,922,286,000 | 2,386,289,000 | 1,945,965,000 | 2,191,665,000 | 1,977,145,000 | 1,437,118,000 | 1,608,989,000 | 1,328,017,000 | 1,181,894,000 | 1,470,326,000 |
marketable securities | 59,000,000 | 53,000,000 | 99,000,000 | 78,000,000 | 130,000,000 | 94,000,000 | 79,000,000 | 74,000,000 | 69,000,000 | 64,000,000 | 60,000,000 | 174,000,000 | 185,000,000 | 155,000,000 | 120,000,000 | 203,000,000 | 127,222,000 | 67,164,000 | 31,651,000 | 18,698,000 | 23,345,000 | 17,514,000 | 12,711,000 | 6,477,000 | 7,262,000 | 47,873,000 | 73,098,000 | 691,748,000 | 927,091,000 | 577,057,000 | ||||||||||||||||||||||||||||
accounts receivable | 1,073,000,000 | 1,083,000,000 | 1,081,000,000 | 918,000,000 | 921,000,000 | 1,049,000,000 | 1,021,000,000 | 1,099,000,000 | 1,137,000,000 | 1,174,000,000 | 1,163,000,000 | 1,088,000,000 | 1,109,000,000 | 1,007,000,000 | 993,000,000 | 998,000,000 | 901,228,000 | 838,425,000 | 892,261,000 | |||||||||||||||||||||||||||||||||||||||
contract assets | 1,146,000,000 | 1,434,000,000 | 1,489,000,000 | 1,310,000,000 | 1,138,000,000 | 1,063,000,000 | 976,000,000 | 1,002,000,000 | 991,000,000 | 1,063,000,000 | 1,032,000,000 | 1,063,000,000 | 915,000,000 | 1,012,000,000 | 1,047,000,000 | 1,011,000,000 | 931,685,000 | 1,012,109,000 | 994,890,000 | 1,007,283,000 | 967,827,000 | 1,132,976,000 | 1,069,507,000 | 1,310,686,000 | 882,030,000 | 996,716,000 | 1,233,993,000 | 1,588,034,000 | 1,544,981,000 | 1,464,370,000 | 1,586,653,000 | 1,557,966,000 | ||||||||||||||||||||||||||
investment in nuscale | 1,579,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 450,000,000 | 126,000,000 | 186,000,000 | 172,000,000 | 157,000,000 | 147,000,000 | 312,000,000 | 401,000,000 | 347,000,000 | 338,000,000 | 361,000,000 | 375,000,000 | 396,000,000 | 381,000,000 | 408,000,000 | 432,000,000 | 538,270,000 | 389,519,000 | 400,369,000 | 385,359,000 | 424,849,000 | 386,751,000 | 459,979,000 | 477,013,000 | 359,371,000 | 345,653,000 | 502,408,000 | 369,589,000 | 381,999,000 | 472,856,000 | 529,596,000 | 580,865,000 | 650,059,000 | 689,991,000 | 482,117,000 | 536,255,000 | 426,390,000 | 435,216,000 | 305,790,000 | 337,221,000 | 359,010,000 | 337,712,000 | 286,653,000 | 280,602,000 | 307,531,000 | 330,686,000 | 205,769,000 | 279,735,000 | 266,410,000 | 269,167,000 | 281,552,000 | 321,348,000 | 296,250,000 | 305,776,000 | 304,164,000 | 214,271,000 | 296,262,000 | 262,966,000 |
total current assets | 6,442,000,000 | 5,472,000,000 | 5,027,000,000 | 4,911,000,000 | 5,175,000,000 | 5,265,000,000 | 5,017,000,000 | 4,911,000,000 | 5,063,000,000 | 5,060,000,000 | 4,878,000,000 | 4,837,000,000 | 5,044,000,000 | 4,991,000,000 | 4,642,000,000 | 4,557,000,000 | 5,562,642,000 | 5,281,385,000 | 5,926,159,000 | 5,169,537,000 | 5,034,009,000 | 5,010,399,000 | 5,027,386,000 | 5,129,489,000 | 5,516,272,000 | 5,322,888,000 | 5,157,552,000 | 5,242,608,000 | 5,440,893,000 | 5,584,161,000 | 5,455,836,000 | 5,694,762,000 | 5,514,894,000 | 5,613,818,000 | 5,560,338,000 | 5,741,578,000 | 5,651,240,000 | 5,402,869,000 | 5,229,758,000 | 5,202,717,000 | 5,379,253,000 | 5,659,480,000 | 6,004,845,000 | 5,614,751,000 | 6,186,539,000 | 6,260,805,000 | 6,518,107,000 | 6,171,173,000 | 6,164,929,000 | 6,049,361,000 | 5,592,494,000 | 5,450,396,000 | 5,564,114,000 | 5,201,409,000 | 5,252,447,000 | 4,910,972,000 | 4,907,979,000 | 4,958,845,000 |
noncurrent assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pp&e | 464,000,000 | 479,000,000 | 484,000,000 | 480,000,000 | 494,000,000 | 504,000,000 | 458,000,000 | 434,000,000 | 447,000,000 | 501,000,000 | 386,589,000 | 425,633,000 | ||||||||||||||||||||||||||||||||||||||||||||||
investments | 543,000,000 | 4,822,000,000 | 5,616,000,000 | 2,376,000,000 | 2,828,000,000 | 612,000,000 | 614,000,000 | 632,000,000 | 614,000,000 | 751,000,000 | 667,000,000 | 612,000,000 | 584,000,000 | 612,000,000 | 560,000,000 | 543,000,000 | 513,909,000 | 718,555,000 | 597,574,000 | 520,995,000 | 532,065,000 | 558,690,000 | 528,251,000 | 523,757,000 | 574,421,000 | 626,043,000 | 893,969,000 | 937,456,000 | 938,490,000 | 859,216,000 | 905,050,000 | 898,724,000 | 847,055,000 | 779,534,000 | 772,968,000 | 745,688,000 | 748,455,000 | |||||||||||||||||||||
other assets | 787,000,000 | 695,000,000 | 661,000,000 | 656,000,000 | 196,000,000 | 252,000,000 | 262,000,000 | 269,000,000 | 340,000,000 | 314,000,000 | 298,000,000 | 281,000,000 | 278,000,000 | 288,000,000 | 302,000,000 | 318,000,000 | 228,723,000 | 253,313,000 | 258,568,000 | 271,657,000 | 405,054,000 | 420,592,000 | 416,399,000 | 429,483,000 | 478,616,000 | 494,145,000 | 622,922,000 | 622,012,000 | 335,090,000 | 369,835,000 | 371,135,000 | 377,213,000 | 372,623,000 | 381,260,000 | 382,774,000 | 383,253,000 | 209,096,000 | 214,392,000 | 217,712,000 | 205,794,000 | ||||||||||||||||||
total noncurrent assets | 1,794,000,000 | 5,996,000,000 | 6,761,000,000 | 3,512,000,000 | 3,968,000,000 | 1,835,000,000 | 1,794,000,000 | 1,789,000,000 | 1,910,000,000 | 2,103,000,000 | 1,878,000,000 | 1,793,000,000 | 1,783,000,000 | 1,879,000,000 | 1,883,000,000 | 1,935,000,000 | 1,716,921,000 | 1,976,698,000 | 1,930,318,000 | 1,851,378,000 | 2,275,803,000 | 2,261,251,000 | 2,213,388,000 | 2,162,980,000 | 2,450,386,000 | |||||||||||||||||||||||||||||||||
total assets | 8,236,000,000 | 11,468,000,000 | 11,788,000,000 | 8,423,000,000 | 9,143,000,000 | 7,100,000,000 | 6,811,000,000 | 6,700,000,000 | 6,973,000,000 | 7,163,000,000 | 6,756,000,000 | 6,630,000,000 | 6,827,000,000 | 6,870,000,000 | 6,525,000,000 | 6,492,000,000 | 7,279,563,000 | 7,258,083,000 | 7,856,477,000 | 7,020,915,000 | 7,309,812,000 | 7,271,650,000 | 7,240,774,000 | 7,292,469,000 | 7,966,658,000 | 7,883,707,000 | 8,973,874,000 | 9,041,714,000 | 8,913,637,000 | 9,147,976,000 | 9,119,217,000 | 9,425,226,000 | 9,193,527,000 | 9,221,808,000 | 9,160,335,000 | 9,316,606,000 | 9,241,467,000 | 9,001,727,000 | 7,599,361,000 | 7,560,373,000 | 7,619,196,000 | 8,048,705,000 | 8,398,951,000 | 7,991,937,000 | 8,367,597,000 | 8,463,034,000 | 8,769,440,000 | 8,392,136,000 | 8,521,177,000 | 8,189,819,000 | 7,669,039,000 | 7,550,208,000 | 7,692,410,000 | |||||
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 1,482,000,000 | 1,502,000,000 | 1,439,000,000 | 1,323,000,000 | 1,220,000,000 | 1,195,000,000 | 1,112,000,000 | 1,248,000,000 | 1,214,000,000 | 1,197,000,000 | 1,155,000,000 | 1,068,000,000 | 1,017,000,000 | 1,071,000,000 | 1,020,000,000 | 1,002,000,000 | 1,098,550,000 | 1,117,493,000 | 1,087,404,000 | 1,102,174,000 | 1,232,236,000 | 1,338,153,000 | 1,428,785,000 | 1,443,280,000 | 1,357,749,000 | |||||||||||||||||||||||||||||||||
contract liabilities | 633,000,000 | 1,396,000,000 | 683,000,000 | 580,000,000 | 684,000,000 | 684,000,000 | 696,000,000 | 652,000,000 | 639,000,000 | 661,000,000 | 679,000,000 | 765,000,000 | 742,000,000 | 769,000,000 | 719,000,000 | 805,000,000 | 890,698,000 | 1,071,812,000 | 1,149,532,000 | 1,035,932,000 | 1,141,415,000 | 1,062,342,000 | 1,015,385,000 | 1,138,019,000 | 1,120,237,000 | 1,095,890,000 | 1,434,529,000 | 868,950,000 | 1,193,465,000 | |||||||||||||||||||||||||||||
accrued salaries, wages and benefits | 621,000,000 | 618,000,000 | 602,000,000 | 516,000,000 | 640,000,000 | 608,000,000 | 573,000,000 | 529,000,000 | 653,000,000 | 611,000,000 | 575,000,000 | 574,000,000 | 626,000,000 | 567,000,000 | 564,000,000 | 580,000,000 | 566,943,000 | 513,710,000 | 515,407,000 | 506,654,000 | 637,563,000 | 609,878,000 | 570,416,000 | 586,807,000 | 541,024,000 | 579,592,000 | 600,069,000 | 659,578,000 | 649,486,000 | 683,743,000 | 621,509,000 | 724,798,000 | 714,895,000 | 642,069,000 | 712,581,000 | 755,027,000 | 731,393,000 | 766,272,000 | 700,659,000 | 688,219,000 | 697,174,000 | 667,705,000 | 683,950,000 | 664,432,000 | 747,675,000 | 725,596,000 | 665,948,000 | 641,464,000 | 572,815,000 | 570,911,000 | 595,701,000 | 580,118,000 | 587,308,000 | 554,669,000 | 562,412,000 | 577,171,000 | 558,968,000 | 568,983,000 |
other accrued liabilities | 642,000,000 | 268,000,000 | 378,000,000 | 400,000,000 | 527,000,000 | 495,000,000 | 456,000,000 | 518,000,000 | 657,000,000 | 653,000,000 | 764,000,000 | 743,000,000 | 679,000,000 | 637,000,000 | 642,000,000 | 594,000,000 | 650,295,000 | 380,332,000 | 405,175,000 | 296,357,000 | 490,104,000 | 454,206,000 | 475,113,000 | 425,897,000 | 452,586,000 | 419,352,000 | 435,350,000 | 419,965,000 | 381,301,000 | 409,333,000 | 412,760,000 | 410,292,000 | 423,434,000 | 443,312,000 | 526,226,000 | 628,146,000 | 430,701,000 | 381,581,000 | 261,515,000 | 264,140,000 | 256,814,000 | 583,009,000 | 435,009,000 | 266,426,000 | 283,129,000 | 277,826,000 | 357,980,000 | 292,061,000 | 274,628,000 | 321,230,000 | 298,993,000 | 259,869,000 | 527,777,000 | 330,026,000 | 323,993,000 | 395,171,000 | 357,456,000 | 379,145,000 |
total current liabilities | 3,378,000,000 | 3,784,000,000 | 3,102,000,000 | 2,819,000,000 | 3,071,000,000 | 2,982,000,000 | 2,837,000,000 | 2,947,000,000 | 3,163,000,000 | 3,140,000,000 | 3,190,000,000 | 3,166,000,000 | 3,216,000,000 | 3,211,000,000 | 3,126,000,000 | 3,195,000,000 | 3,904,060,000 | 3,624,895,000 | 3,735,032,000 | 3,441,345,000 | 3,572,037,000 | 3,544,613,000 | 3,605,079,000 | 3,710,546,000 | 3,932,061,000 | 3,850,371,000 | 4,057,696,000 | 3,527,893,000 | 3,552,513,000 | 3,662,103,000 | 3,751,647,000 | 4,078,306,000 | 3,543,574,000 | 3,733,271,000 | 3,676,369,000 | 3,876,197,000 | 3,780,030,000 | 3,589,930,000 | 2,861,801,000 | 2,742,549,000 | 2,819,696,000 | 3,303,277,000 | 3,570,758,000 | 3,144,763,000 | 3,692,543,000 | 3,920,737,000 | 3,947,057,000 | 3,743,941,000 | 3,904,097,000 | 3,795,912,000 | 3,541,369,000 | 3,533,936,000 | 3,598,178,000 | 3,182,098,000 | 3,256,636,000 | 3,328,853,000 | 3,290,307,000 | 3,219,110,000 |
long-term debt | 1,070,000,000 | 1,070,000,000 | 1,070,000,000 | 1,087,000,000 | 1,104,000,000 | 1,116,000,000 | 1,136,000,000 | 1,149,000,000 | 1,158,000,000 | 1,425,000,000 | 979,000,000 | 978,000,000 | 978,000,000 | 980,000,000 | 980,000,000 | 982,000,000 | 1,167,366,000 | 1,170,544,000 | 1,678,740,000 | 1,678,496,000 | 1,710,033,000 | 1,677,162,000 | 1,654,831,000 | 1,647,173,000 | 1,651,739,000 | 1,572,001,000 | ||||||||||||||||||||||||||||||||
deferred taxes | 6,000,000 | 898,000,000 | 1,160,000,000 | 412,000,000 | 30,000,000 | 38,000,000 | 31,000,000 | 34,000,000 | 51,000,000 | 50,000,000 | 34,000,000 | 34,000,000 | 34,000,000 | 50,000,000 | 58,000,000 | 55,000,000 | 51,082,000 | 50,826,000 | 92,191,000 | 81,376,000 | 77,915,000 | 69,008,000 | 68,225,000 | 55,521,000 | 62,688,000 | 70,537,000 | 513,306,000 | 363,872,000 | 342,126,000 | 425,313,000 | 426,671,000 | 435,675,000 | 294,382,000 | 335,480,000 | 361,492,000 | 314,939,000 | 339,206,000 | 362,699,000 | 189,914,000 | 201,895,000 | 320,147,000 | 360,265,000 | 327,709,000 | 238,763,000 | 251,374,000 | 245,727,000 | 282,077,000 | 177,343,000 | 171,792,000 | 156,386,000 | 111,223,000 | 108,383,000 | 160,307,000 | 143,841,000 | 146,112,000 | 198,808,000 | 173,087,000 | 149,076,000 |
other noncurrent liabilities | 505,000,000 | 489,000,000 | 478,000,000 | 455,000,000 | 508,000,000 | 581,000,000 | 496,000,000 | 488,000,000 | 530,000,000 | 503,000,000 | 536,000,000 | 495,000,000 | 564,000,000 | 586,000,000 | 556,000,000 | 600,000,000 | 574,147,000 | 555,281,000 | 579,403,000 | 578,834,000 | 683,770,000 | 672,828,000 | 675,183,000 | 645,165,000 | 715,471,000 | |||||||||||||||||||||||||||||||||
contingencies and commitments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 152,047,739 and 169,228,759 shares in 2025 and 2024, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
apic | 443,000,000 | 825,000,000 | 887,000,000 | 1,031,000,000 | 1,174,000,000 | 1,286,000,000 | 1,262,000,000 | 1,230,000,000 | 1,228,000,000 | 1,212,000,000 | 1,267,000,000 | 1,257,000,000 | 1,254,000,000 | 1,129,000,000 | 983,000,000 | |||||||||||||||||||||||||||||||||||||||||||
aoci | -265,000,000 | -283,000,000 | -279,000,000 | -325,000,000 | -351,000,000 | -298,000,000 | -329,000,000 | -319,000,000 | -269,000,000 | -331,000,000 | -302,000,000 | -319,000,000 | -365,000,000 | -378,000,000 | -355,000,000 | -337,000,000 | -365,739,000 | -441,819,000 | -416,663,000 | -417,469,000 | -416,906,000 | -463,316,000 | -478,636,000 | |||||||||||||||||||||||||||||||||||
retained earnings | 3,064,000,000 | 4,642,000,000 | 5,339,000,000 | 2,883,000,000 | 3,124,000,000 | 1,261,000,000 | 1,207,000,000 | 1,038,000,000 | 979,000,000 | 1,000,000,000 | 831,000,000 | 780,000,000 | 896,000,000 | 898,000,000 | 885,000,000 | 829,000,000 | 790,442,000 | 1,079,403,000 | 1,048,345,000 | 1,162,790,000 | 1,249,809,000 | 1,413,242,000 | 1,393,866,000 | 1,418,845,000 | 1,700,912,000 | 1,998,142,000 | 2,769,804,000 | 3,354,352,000 | 3,422,157,000 | 3,401,528,000 | 3,353,176,000 | 3,268,837,000 | 3,624,554,000 | 3,559,643,000 | 3,613,246,000 | 3,541,253,000 | 3,566,143,000 | 3,493,789,000 | 3,640,054,000 | 3,630,881,000 | 3,601,071,000 | 3,894,404,000 | 3,924,270,000 | 3,996,524,000 | 3,873,124,000 | 3,737,928,000 | 3,842,313,000 | 3,743,262,000 | 3,704,025,000 | 3,485,144,000 | 3,371,112,000 | 3,227,008,000 | 3,015,205,000 | 3,091,348,000 | 2,956,498,000 | 2,716,168,000 | 2,576,599,000 | 2,429,925,000 |
total shareholders' equity | 3,244,000,000 | 3,949,000,000 | 1,940,000,000 | 1,786,000,000 | 1,392,453,000 | 1,030,247,000 | 1,487,752,000 | 2,963,181,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
nci | 33,000,000 | 41,000,000 | 29,000,000 | 59,000,000 | 43,000,000 | 90,000,000 | 101,000,000 | 93,000,000 | 112,000,000 | 139,000,000 | 173,000,000 | 188,000,000 | 210,000,000 | 273,000,000 | 180,000,000 | 176,000,000 | 174,228,000 | 246,127,000 | 255,845,000 | 261,003,000 | 232,980,000 | 177,738,000 | 139,172,000 | 118,520,000 | 96,340,000 | |||||||||||||||||||||||||||||||||
total equity | 3,277,000,000 | 5,227,000,000 | 5,978,000,000 | 3,650,000,000 | 3,992,000,000 | 2,341,000,000 | 2,243,000,000 | 2,044,000,000 | 2,052,000,000 | 2,022,000,000 | 1,970,000,000 | 1,907,000,000 | 1,996,000,000 | 1,923,000,000 | 1,694,000,000 | 1,645,000,000 | 1,566,681,000 | 1,843,654,000 | 1,771,394,000 | 1,244,657,000 | 1,263,227,000 | 1,306,684,000 | 1,230,894,000 | 1,210,165,000 | 1,584,092,000 | 1,683,930,000 | 2,497,489,000 | 3,115,925,000 | 3,118,050,000 | 3,199,929,000 | 3,184,840,000 | 3,129,307,000 | 3,433,893,000 | 3,311,135,000 | 3,346,051,000 | 3,254,608,000 | 3,283,634,000 | 3,220,834,000 | 3,175,942,000 | 3,221,602,000 | 3,201,256,000 | 3,709,678,000 | 3,789,044,000 | 3,834,434,000 | 3,739,832,000 | 3,604,906,000 | 3,771,343,000 | 3,638,472,000 | 3,612,423,000 | 3,365,651,000 | 3,553,583,000 | 3,448,658,000 | 3,553,228,000 | 3,561,064,000 | 3,443,255,000 | 3,167,027,000 | 3,060,043,000 | 2,857,947,000 |
total liabilities and equity | 8,236,000,000 | 11,468,000,000 | 11,788,000,000 | 8,423,000,000 | 9,143,000,000 | 7,100,000,000 | 6,811,000,000 | 6,700,000,000 | 6,973,000,000 | 7,163,000,000 | 6,756,000,000 | 6,630,000,000 | 6,827,000,000 | 6,870,000,000 | 6,525,000,000 | 6,492,000,000 | 7,279,563,000 | 7,258,083,000 | 7,856,477,000 | 7,020,915,000 | 7,309,812,000 | 7,271,650,000 | 7,240,774,000 | 7,292,469,000 | 7,966,658,000 | 7,883,707,000 | 8,973,874,000 | 9,041,714,000 | 8,913,637,000 | 9,147,976,000 | 9,119,217,000 | 9,425,226,000 | 9,193,527,000 | 9,221,808,000 | 9,160,335,000 | 9,316,606,000 | 9,241,467,000 | 9,001,727,000 | 7,599,361,000 | 7,560,373,000 | 7,619,196,000 | 8,048,705,000 | 8,398,951,000 | 7,991,937,000 | 8,367,597,000 | 8,463,034,000 | 8,769,440,000 | 8,392,136,000 | 8,521,177,000 | 8,189,819,000 | 7,669,039,000 | 7,550,208,000 | 7,692,410,000 | |||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 161,169,582 and 169,228,759 shares in 2025 and 2024, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 5,186,000,000 | 5,949,000,000 | 3,591,000,000 | 2,251,000,000 | 2,142,000,000 | 1,951,000,000 | 1,883,000,000 | 1,797,000,000 | 1,719,000,000 | 1,650,000,000 | 1,514,000,000 | 1,469,000,000 | 1,597,527,000 | 1,515,549,000 | 983,654,000 | 1,128,946,000 | 1,091,722,000 | 1,091,645,000 | 1,559,495,000 | 2,374,237,000 | 2,952,313,000 | 3,043,024,000 | 3,043,355,000 | 2,996,311,000 | 3,283,308,000 | 3,177,686,000 | 3,220,835,000 | 3,106,285,000 | 3,139,548,000 | 3,088,611,000 | 3,062,340,000 | 3,116,605,000 | 3,068,724,000 | 3,558,881,000 | 3,646,548,000 | 3,690,729,000 | 3,599,650,000 | 3,484,966,000 | 3,679,986,000 | 3,554,557,000 | 3,542,112,000 | 3,295,757,000 | 3,486,139,000 | 3,415,566,000 | 3,519,178,000 | 3,528,714,000 | 3,416,197,000 | 3,119,162,000 | 2,996,059,000 | 2,795,191,000 | ||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 162,423,864 and 169,228,759 shares in 2025 and 2024, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 166,159,352 and 169,228,759 shares in 2025 and 2024, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation trusts | 221,000,000 | 223,000,000 | 214,000,000 | 210,000,000 | 241,000,000 | 225,000,000 | 234,000,000 | 226,000,000 | 234,000,000 | 225,000,000 | 237,000,000 | 267,000,000 | 330,110,000 | 321,711,000 | 326,562,000 | 313,659,000 | 350,427,000 | 322,445,000 | 309,255,000 | 280,589,000 | 341,235,000 | 359,304,000 | 356,727,000 | 354,961,000 | 328,814,000 | 361,740,000 | 349,651,000 | 345,799,000 | 385,737,000 | 372,876,000 | 363,058,000 | 345,701,000 | 332,432,000 | 326,444,000 | 349,103,000 | 369,269,000 | 371,418,000 | 396,723,000 | 401,564,000 | 390,354,000 | 349,175,000 | 348,593,000 | 328,037,000 | 317,051,000 | 325,090,000 | 291,153,000 | 322,371,000 | 322,821,000 | 292,136,000 | 272,168,000 | 288,667,000 | 261,870,000 | 237,984,000 | 216,689,000 | ||||
goodwill | 199,000,000 | 206,000,000 | 206,000,000 | 206,000,000 | 206,000,000 | 206,000,000 | 206,000,000 | 206,000,000 | 206,000,000 | 244,000,000 | 248,000,000 | 251,000,000 | 206,508,000 | 206,660,000 | 206,987,000 | 206,958,000 | 349,258,000 | 326,892,000 | 322,652,000 | 306,482,000 | 450,386,000 | 439,576,000 | 534,401,000 | 535,051,000 | 533,585,000 | 553,294,000 | 558,308,000 | 581,298,000 | 563,440,000 | 548,849,000 | 545,400,000 | 593,161,000 | 567,264,000 | |||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 169,228,759 and 170,405,512 shares in 2024 and 2023, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 171,326,177 and 170,405,512 shares in 2024 and 2023, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment | 467,000,000 | 438,000,000 | 443,000,000 | 439,000,000 | 460,000,000 | 478,000,000 | 448,436,000 | 456,733,000 | 561,084,000 | 563,624,000 | 568,606,000 | 567,148,000 | 543,040,000 | 571,214,000 | 894,997,000 | 985,754,000 | 1,029,162,000 | 1,053,866,000 | 1,097,833,000 | 1,080,175,000 | 1,067,502,000 | 1,037,461,000 | 1,042,354,000 | 1,055,902,000 | 1,065,264,000 | 929,888,000 | 964,409,000 | 965,935,000 | 970,605,000 | 984,578,000 | 960,064,000 | 929,275,000 | 947,058,000 | 962,222,000 | 913,196,000 | 906,200,000 | 877,164,000 | 901,186,000 | 865,352,000 | 874,555,000 | 838,179,000 | 830,755,000 | 832,034,000 | 830,971,000 | 801,885,000 | |||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 171,281,080 and 170,405,512 shares in 2024 and 2023, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 171,209,311 and 170,405,512 shares in 2024 and 2023, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt and current portion of long-term debt | 18,000,000 | 17,000,000 | 16,000,000 | 152,000,000 | 167,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock — authorized 20,000,000 shares (0.01 par value); issued and outstanding — 600,000 shares in 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 170,405,512 and 142,322,247 shares in 2023 and 2022, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
marketable securities, noncurrent | 114,000,000 | 130,631,000 | 131,126,000 | 138,358,000 | 150,411,000 | 163,715,000 | 152,843,000 | 239,205,000 | 242,570,000 | 254,761,000 | 334,008,000 | 333,035,000 | 322,922,000 | 298,863,000 | 319,150,000 | 310,468,000 | 318,740,000 | 422,259,000 | 293,969,000 | 265,799,000 | 309,030,000 | 309,277,000 | 323,642,000 | 292,027,000 | 340,099,000 | 216,501,000 | ||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 170,373,444 and 142,322,247 shares in 2023 and 2022, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock — authorized 20,000,000 shares (0.01 par value); issued and outstanding — 600,000 shares in 2023 and 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 143,368,344 and 142,322,247 shares in 2023 and 2022, respectively | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock — authorized 20,000,000 shares (0.01 par value); issued and outstanding —600,000 shares in 2023 and 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 143,237,347 and 142,322,247 shares in 2023 and 2022, respectively | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock — authorized 20,000,000 shares (0.01 par value); issued and outstanding — 600,000 shares in 2022 and 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 142,322,247 and 141,434,771 shares in 2022 and 2021, respectively | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
temporary apic | 107,000,000 | 107,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 142,082,682 and 141,434,771 shares in 2022 and 2021, respectively | 1,000,000 | 1,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term debt | 181,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings | 214,000,000 | 911,000 | 4,639,000 | 4,738,000 | 4,704,000 | 25,415,000 | 42,450,000 | 53,102,000 | 51,204,000 | 38,727,000 | 45,240,000 | 41,577,000 | 35,922,000 | 26,887,000 | 56,945,000 | 80,561,000 | 28,808,000 | |||||||||||||||||||||||||||||||||||||||||
preferred stock — authorized 20,000,000 shares (0.01 par value); issued and outstanding —600,000 shares in 2022 and 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 142,008,804 and 141,434,771 shares in 2022 and 2021, respectively | 1,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 976,000,000 | 966,333,000 | 958,526,000 | 882,450,000 | 236,923,000 | 195,940,000 | 177,617,000 | 175,089,000 | 170,750,000 | 165,314,000 | 111,857,000 | 113,042,000 | 94,456,000 | 82,106,000 | 122,267,000 | 111,368,000 | 99,028,000 | 77,449,000 | 67,905,000 | 58,371,000 | 29,985,000 | 21,441,000 | 10,819,000 | 27,569,000 | 10,730,000 | 7,881,000 | 240,354,000 | 340,097,000 | 695,446,000 | 683,044,000 | 668,746,000 | 684,142,000 | 727,587,000 | 721,880,000 | ||||||||||||||||||||||||
current assets held for sale | 854,855,000 | 848,653,000 | 895,873,000 | 958,092,000 | 237,617,000 | 296,025,000 | 368,835,000 | 366,639,000 | 1,195,156,000 | 1,081,793,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities related to assets held for sale | 696,663,000 | 536,909,000 | 572,776,000 | 495,524,000 | 45,304,000 | 37,584,000 | 62,278,000 | 65,339,000 | 421,738,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent liabilities related to assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock — authorized 20,000,000 shares (0.01 par value); issued and outstanding — 600,000 shares in 2021 and none issued in 2020 | 6,000 | 6,000 | 6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 141,434,771 and 140,715,205 shares in 2021 and 2020, respectively | 1,411,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent liabilities related to assets for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 141,411,916 and 140,715,205 shares in 2021 and 2020, respectively | 1,411,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 141,416,214 and 140,715,205 shares in 2021 and 2020, respectively | 1,411,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and notes receivable | 862,305,000 | 1,181,590,000 | 1,083,351,000 | 1,146,761,000 | 1,097,800,000 | 1,075,254,000 | 1,045,749,000 | 1,490,768,000 | 1,380,475,000 | 1,534,339,000 | 1,724,091,000 | 1,556,503,000 | 1,727,474,000 | 1,532,959,000 | 1,510,881,000 | 1,592,986,000 | 1,670,172,000 | 1,676,241,000 | 1,496,829,000 | 1,194,505,000 | 1,265,879,000 | 1,256,292,000 | 1,150,276,000 | 1,400,452,000 | 1,122,629,000 | 1,355,841,000 | 1,580,539,000 | 1,215,693,000 | 1,270,842,000 | 1,420,646,000 | 1,344,172,000 | 1,420,967,000 | 1,221,143,000 | 1,092,250,000 | 1,197,892,000 | 1,138,132,000 | 1,168,539,000 | 1,268,764,000 | 1,452,748,000 | |||||||||||||||||||
preferred stock — authorized 20,000,000 shares (0.01 par value); none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 141,339,543 and 140,715,205 shares in 2021 and 2020, respectively | 1,410,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock — authorized 20,000,000 shares (0.01 par value), none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 140,715,205 and 140,174,400 shares in 2020 and 2019, respectively | 1,404,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 140,609,216 and 140,174,400 shares in 2020 and 2019, respectively | 1,403,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 140,565,020 and 140,174,400 shares in 2020 and 2019, respectively | 1,403,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 140,533,363 and 140,174,400 shares in 2020 and 2019, respectively | 1,403,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated oci | -499,353,000 | -379,873,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 140,174,400 and 139,653,824 shares in 2019 and 2018, respectively | 1,399,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade accounts payable | 1,295,954,000 | 1,546,171,000 | 1,543,478,000 | 1,638,891,000 | 1,619,222,000 | 1,692,897,000 | 1,720,943,000 | 1,398,182,000 | 1,527,821,000 | 1,643,925,000 | 1,642,739,000 | 1,714,192,000 | 1,578,073,000 | 1,247,249,000 | 1,212,814,000 | 1,251,950,000 | 1,457,605,000 | 1,645,880,000 | 1,523,735,000 | 1,900,848,000 | 2,088,824,000 | 2,023,426,000 | 1,896,809,000 | 1,705,146,000 | 1,649,471,000 | 1,468,624,000 | 1,416,084,000 | 1,441,347,000 | 1,335,744,000 | 1,311,823,000 | 1,329,190,000 | 1,243,808,000 | 1,190,791,000 | |||||||||||||||||||||||||
current liabilities held for sale | 414,343,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt due after one year | 1,636,905,000 | 1,657,246,000 | 1,650,927,000 | 1,661,565,000 | 1,667,359,000 | 1,575,370,000 | 1,607,653,000 | 1,580,974,000 | 1,560,471,000 | 1,526,023,000 | 1,555,522,000 | 1,547,459,000 | 992,689,000 | 992,460,000 | 992,231,000 | 496,935,000 | 496,825,000 | 496,715,000 | 496,384,000 | 496,274,000 | 524,947,000 | 513,730,000 | 513,386,000 | 17,768,000 | 17,763,000 | 17,754,000 | 17,749,000 | 17,745,000 | 17,736,000 | 17,731,000 | 139,440,000 | |||||||||||||||||||||||||||
noncurrent liabilities | 712,501,000 | 761,443,000 | 746,969,000 | 581,509,000 | 618,585,000 | 607,360,000 | 609,960,000 | 635,086,000 | 616,931,000 | 611,892,000 | 630,279,000 | 630,344,000 | 618,962,000 | 568,929,000 | 603,762,000 | 606,013,000 | 538,815,000 | 542,324,000 | 516,025,000 | 438,838,000 | 441,117,000 | 526,093,000 | 495,993,000 | 491,042,000 | 514,870,000 | 556,319,000 | 549,851,000 | 523,250,000 | 506,974,000 | 536,190,000 | 551,701,000 | 539,819,000 | 503,023,000 | |||||||||||||||||||||||||
noncurrent liabilities held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred — authorized 20,000,000 shares (0.01 par value); none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 140,174,400 and 139,653,824 shares in 2019 and 2018, respectively | 1,399,000 | 1,399,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -551,903,000 | -510,008,000 | -497,894,000 | -542,478,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 124,435,000 | 123,252,000 | 163,612,000 | 154,869,000 | 156,905,000 | 141,485,000 | 132,996,000 | 150,585,000 | 133,449,000 | 125,216,000 | 148,323,000 | 144,086,000 | 132,223,000 | 113,602,000 | 104,997,000 | 132,532,000 | 150,797,000 | 142,496,000 | 143,705,000 | 140,182,000 | 119,940,000 | 91,357,000 | 83,915,000 | 70,311,000 | 69,894,000 | 67,444,000 | 33,092,000 | 34,050,000 | 32,350,000 | 27,058,000 | 47,865,000 | 63,984,000 | 62,756,000 | |||||||||||||||||||||||||
marketable securities, current | 98,733,000 | 214,828,000 | 243,048,000 | 101,124,000 | 142,503,000 | 178,056,000 | 193,927,000 | 74,942,000 | 130,821,000 | 125,086,000 | 167,130,000 | 245,752,000 | 166,082,000 | 145,568,000 | 167,323,000 | 159,702,000 | 183,509,000 | 192,188,000 | 160,442,000 | 378,331,000 | 427,050,000 | 306,138,000 | 79,146,000 | 276,962,000 | 154,102,000 | 189,542,000 | 324,089,000 | 359,245,000 | ||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 140,108,765 and 139,653,824 shares in 2019 and 2018, respectively | 1,399,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land | 81,566,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
buildings and improvements | 508,120,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
machinery and equipment | 1,437,540,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
furniture and fixtures | 154,237,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
construction in progress | 53,071,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment - sum | 2,234,534,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less accumulated depreciation | 1,220,802,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net property, plant and equipment | 1,013,732,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 315,997,000 | 286,141,000 | 254,322,000 | 242,295,000 | 238,327,000 | 244,221,000 | 275,297,000 | 273,201,000 | 278,148,000 | 219,619,000 | 173,461,000 | 156,712,000 | 134,731,000 | 112,542,000 | 92,587,000 | 56,115,000 | 43,683,000 | 62,430,000 | ||||||||||||||||||||||||||||||||||||||||
total other assets | 2,459,012,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contracts liabilities | 855,948,000 | 892,860,000 | 943,920,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred — authorized 20,000,000 shares (0.01 par value), none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 139,653,824 and 139,918,324 shares in 2018 and 2017, respectively | 1,396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 140,749,228 and 139,918,324 shares in 2018 and 2017, respectively | 1,407,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 140,699,850 and 139,918,324 shares in 2018 and 2017, respectively | 1,406,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 140,597,739 and 139,918,324 shares in 2018 and 2017, respectively | 1,406,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contract work in progress | 1,326,791,000 | 1,399,220,000 | 1,442,712,000 | 1,623,956,000 | 1,796,469,000 | 1,606,203,000 | 1,512,398,000 | 1,507,880,000 | 1,486,943,000 | 1,743,707,000 | 1,647,520,000 | 1,647,190,000 | 1,974,529,000 | 1,928,611,000 | 2,285,211,000 | 2,212,634,000 | 2,077,657,000 | 1,814,201,000 | 1,555,825,000 | 1,453,755,000 | 1,848,620,000 | 1,792,693,000 | 1,695,805,000 | 1,309,589,000 | 1,060,881,000 | 1,046,672,000 | ||||||||||||||||||||||||||||||||
revolving credit facility and other borrowings | 36,725,000 | 36,390,000 | 40,858,000 | 133,693,000 | 166,081,000 | 118,926,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
advance billings on contracts | 970,338,000 | 1,083,679,000 | 752,779,000 | 716,592,000 | 737,663,000 | 745,078,000 | 652,378,000 | 577,376,000 | 586,020,000 | 565,136,000 | 776,702,000 | 660,777,000 | 742,422,000 | 810,019,000 | 876,001,000 | 894,452,000 | 1,332,351,000 | 1,230,647,000 | 1,152,555,000 | 1,212,678,000 | 942,524,000 | 862,017,000 | 958,699,000 | 908,744,000 | 1,008,362,000 | 1,078,090,000 | ||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 139,902,454 and 139,258,483 shares in 2017 and 2016, respectively | 1,399,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 139,876,865 and 139,258,483 shares in 2017 and 2016, respectively | 1,399,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 139,781,114 and 139,258,483 shares in 2017 and 2016, respectively | 1,398,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 139,250,204 and 139,018,309 shares in 2016 and 2015, respectively | 1,393,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 139,243,680 and 139,018,309 shares in 2016 and 2015, respectively | 1,392,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments and goodwill | 1,482,512,000 | 416,160,000 | 352,735,000 | 335,986,000 | 304,341,000 | 306,672,000 | 335,094,000 | 288,244,000 | 272,418,000 | 278,243,000 | 238,351,000 | 247,396,000 | 243,730,000 | 243,790,000 | 247,652,000 | 295,168,000 | 269,410,000 | 268,307,000 | 318,314,000 | 305,321,000 | 291,024,000 | |||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 139,222,687 and 139,018,309 shares in 2016 and 2015, respectively | 1,392,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes and other borrowings | 27,738,000 | 29,822,000 | 29,217,000 | 29,393,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 142,219,163 and 148,633,640 shares in 2015 and 2014, respectively | 1,422,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 145,384,573 and 148,633,640 shares in 2015 and 2014, respectively | 1,454,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 146,976,144 and 148,633,640 shares in 2015 and 2014, respectively | 1,470,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred – authorized 20,000,000 shares (0.01 par value); none issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common – authorized 375,000,000 shares (0.01 par value); issued and outstanding – 156,527,652 and 161,287,818 shares in 2014 and 2013, respectively | 1,565,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 157,599,815 and 161,287,818 shares in 2014 and 2013, respectively | 1,576,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 159,303,927 and 161,287,818 shares in 2014 and 2013, respectively | 1,593,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes and other notes payable | 18,469,000 | 18,472,000 | 23,702,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 163,032,682 and 162,359,906 shares in 2013 and 2012, respectively | 1,630,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 162,861,327 and 162,359,906 shares in 2013 and 2012, respectively | 1,629,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 166,508,134 and 168,979,199 shares in 2012 and 2011, respectively | 1,665,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes | 19,155,000 | 19,157,000 | 23,653,000 | 25,496,000 | 65,187,000 | 99,222,000 | 99,642,000 | 99,709,000 | 118,577,000 | 121,713,000 | 2,101,000 | |||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 166,962,018 and 168,979,199 shares in 2012 and 2011, respectively | 1,670,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt after one year | 513,615,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 168,892,114 and 168,979,199 shares in 2012 and 2011, respectively | 1,691,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 169,652,179 and 176,425,158 shares in 2011 and 2010, respectively | 1,697,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 173,803,722 and 176,425,158 shares in 2011 and 2010, respectively | 1,738,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 174,413,358 and 176,425,158 shares in 2011 and 2010, respectively | 1,744,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common — authorized 375,000,000 shares (0.01 par value); issued and outstanding — 178,776,372 and 178,824,617 shares in 2010 and 2009, respectively | 1,788,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common – authorized 375,000,000 shares (0.01 par value); issued and outstanding – 178,769,561 and 178,824,617 shares in 2010 and 2009, respectively | 1,788,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common – authorized 375,000,000 shares (0.01 par value); issued and outstanding – 178,729,811 and 178,824,617 shares in 2010 and 2009, respectively | 1,787,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common – authorized 375,000,000 shares (0.01 par value); issued and outstanding – 178,941,284 and 181,555,921 shares in 2009 and 2008, respectively | 1,794,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common – authorized 375,000,000 shares (0.01 par value); issued and outstanding – 179,855,245 and 181,555,921 shares in 2009 and 2008, respectively | 1,799,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common – authorized 375,000,000 shares (0.01 par value); issued and outstanding – 179,851,258 and 181,555,921 shares in 2009 and 2008, respectively | 1,799,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2020-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
increase in: | ||||||||||||||||||||||||||||||||||
accounts and notes receivable | ||||||||||||||||||||||||||||||||||
contract assets | ||||||||||||||||||||||||||||||||||
other current assets | ||||||||||||||||||||||||||||||||||
other assets | ||||||||||||||||||||||||||||||||||
accounts payable | ||||||||||||||||||||||||||||||||||
contract liabilities | ||||||||||||||||||||||||||||||||||
accrued liabilities | ||||||||||||||||||||||||||||||||||
other liabilities | ||||||||||||||||||||||||||||||||||
increase in cash due to changes in assets and liabilities | ||||||||||||||||||||||||||||||||||
cash paid during the year for: | ||||||||||||||||||||||||||||||||||
interest | ||||||||||||||||||||||||||||||||||
income taxes | ||||||||||||||||||||||||||||||||||
noncash investing and financing activities: | ||||||||||||||||||||||||||||||||||
marketable securities transferred to trustee to discharge the 2024 notes | ||||||||||||||||||||||||||||||||||
debt assumed by buyer of stork latin america | ||||||||||||||||||||||||||||||||||
information about contract assets: | ||||||||||||||||||||||||||||||||||
unbilled receivables - reimbursable contracts | ||||||||||||||||||||||||||||||||||
contract work in progress - lump sum contracts | ||||||||||||||||||||||||||||||||||
information about contract liabilities: | ||||||||||||||||||||||||||||||||||
revenue recognized that was included in contract liabilities as of january 1 | ||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||
noncurrent assets | ||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||
noncurrent liabilities | ||||||||||||||||||||||||||||||||||
right-of-use assets | ||||||||||||||||||||||||||||||||||
operating lease assets | ||||||||||||||||||||||||||||||||||
finance lease assets | ||||||||||||||||||||||||||||||||||
total right-of-use assets | ||||||||||||||||||||||||||||||||||
lease liabilities | ||||||||||||||||||||||||||||||||||
operating lease liabilities, current | ||||||||||||||||||||||||||||||||||
operating lease liabilities, noncurrent | ||||||||||||||||||||||||||||||||||
finance lease liabilities, current | ||||||||||||||||||||||||||||||||||
finance lease liabilities, noncurrent | ||||||||||||||||||||||||||||||||||
total lease liabilities | ||||||||||||||||||||||||||||||||||
cash paid for amounts included in the measurement of lease liabilities: | ||||||||||||||||||||||||||||||||||
operating cash flows from operating leases | ||||||||||||||||||||||||||||||||||
financing cash flows from finance leases | ||||||||||||||||||||||||||||||||||
right-of-use assets obtained in exchange for new operating lease liabilities | ||||||||||||||||||||||||||||||||||
right-of-use assets obtained in exchange for new finance lease liabilities | ||||||||||||||||||||||||||||||||||
weighted-average remaining lease term - operating leases | ||||||||||||||||||||||||||||||||||
weighted-average remaining lease term - finance leases | ||||||||||||||||||||||||||||||||||
weighted-average discount rate - operating leases | ||||||||||||||||||||||||||||||||||
weighted-average discount rate - finance leases | ||||||||||||||||||||||||||||||||||
year ended december 31, | ||||||||||||||||||||||||||||||||||
2023 | ||||||||||||||||||||||||||||||||||
2024 | ||||||||||||||||||||||||||||||||||
2025 | ||||||||||||||||||||||||||||||||||
2026 | ||||||||||||||||||||||||||||||||||
2027 | ||||||||||||||||||||||||||||||||||
thereafter | ||||||||||||||||||||||||||||||||||
total lease payments | ||||||||||||||||||||||||||||||||||
less: interest | ||||||||||||||||||||||||||||||||||
present value of lease liabilities | ||||||||||||||||||||||||||||||||||
lease assets / liabilities | ||||||||||||||||||||||||||||||||||
operating lease liabilities | ||||||||||||||||||||||||||||||||||
finance lease liabilities | ||||||||||||||||||||||||||||||||||
cont ops | ||||||||||||||||||||||||||||||||||
operating cash flows from finance leases | ||||||||||||||||||||||||||||||||||
cash flows from operating activities | ||||||||||||||||||||||||||||||||||
net earnings | -729,539,000 | -593,486,000 | -43,308,000 | 77,830,000 | 96,025,000 | 131,164,000 | -12,061,000 | 112,889,000 | -6,632,000 | 77,354,000 | 17,406,000 | 120,054,000 | 119,011,000 | 181,736,000 | 160,744,000 | 165,604,000 | 114,890,000 | 109,980,000 | 193,310,000 | 207,340,000 | 213,256,000 | 172,338,000 | 192,521,000 | 177,175,000 | 161,589,000 | 191,459,000 | 161,213,000 | -30,088,000 | 178,417,000 | 153,672,000 | 174,004,000 | 176,339,000 | 221,287,000 | |
adjustments to reconcile net earnings to cash provided (utilized) by operating activities: | ||||||||||||||||||||||||||||||||||
depreciation of fixed assets | 41,143,000 | 42,607,000 | 45,264,000 | 46,993,000 | 48,089,000 | 50,596,000 | 51,907,000 | 51,960,000 | 51,203,000 | 50,718,000 | 53,725,000 | 54,243,000 | 47,147,000 | 46,266,000 | 46,892,000 | 47,803,000 | 48,962,000 | 46,371,000 | 48,492,000 | 54,155,000 | 54,626,000 | 52,472,000 | 51,270,000 | 51,755,000 | 50,367,000 | 49,198,000 | 48,477,000 | 47,732,000 | 45,549,000 | 45,948,000 | 45,845,000 | 44,946,000 | 43,687,000 | |
amortization of intangibles | 3,989,000 | 4,476,000 | 4,567,000 | 4,744,000 | 4,924,000 | 4,656,000 | 4,747,000 | 4,554,000 | 4,461,000 | 5,059,000 | 5,233,000 | 6,969,000 | 222,000 | 223,000 | 222,000 | 223,000 | 223,000 | 223,000 | 223,000 | 132,000 | 313,000 | 735,000 | 403,000 | 401,000 | 228,000 | 1,614,000 | 328,000 | 297,000 | 266,000 | 371,000 | 298,000 | 297,000 | 340,000 | |
(earnings) loss from equity method investments, net of distributions | -1,381,000 | 5,776,000 | 2,115,000 | 474,000 | -1,413,000 | 65,000 | 1,854,000 | 924,000 | 1,072,000 | -1,570,000 | ||||||||||||||||||||||||
gain on sale of joint venture interest | ||||||||||||||||||||||||||||||||||
loss on sale of property, plant and equipment | ||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 308,296,000 | |||||||||||||||||||||||||||||||||
amortization of stock-based awards | -2,290,000 | 16,561,000 | 13,242,000 | 8,294,000 | 10,745,000 | 10,073,000 | 13,917,000 | 8,846,000 | 6,564,000 | 15,666,000 | 7,930,000 | 9,991,000 | 13,921,000 | |||||||||||||||||||||
deferred compensation trust | -2,577,000 | -8,267,000 | -26,145,000 | 1,025,000 | -5,958,000 | 34,280,000 | 20,165,000 | 2,150,000 | 33,604,000 | 8,557,000 | ||||||||||||||||||||||||
deferred compensation obligation | -1,766,000 | 8,009,000 | 28,584,000 | -41,592,000 | 16,175,000 | 2,215,000 | 930,000 | 16,861,000 | 4,507,000 | 14,620,000 | 14,797,000 | 4,761,000 | 5,655,000 | -2,995,000 | 6,164,000 | -8,180,000 | 11,797,000 | 4,649,000 | -1,726,000 | 18,093,000 | 13,498,000 | -9,673,000 | 24,988,000 | -2,462,000 | 11,560,000 | 8,509,000 | 22,738,000 | |||||||
deferred taxes | 444,484,000 | -147,939,000 | -25,549,000 | 39,625,000 | 15,350,000 | 22,897,000 | 24,785,000 | 52,081,000 | 34,800,000 | -10,314,000 | 34,286,000 | -68,639,000 | 3,340,000 | 143,601,000 | 23,605,000 | 11,510,000 | 17,424,000 | 26,251,000 | 4,630,000 | 7,789,000 | 29,252,000 | |||||||||||||
net retirement plan accrual | 6,000 | 1,750,000 | -3,577,000 | 3,577,000 | 3,391,000 | |||||||||||||||||||||||||||||
changes in operating assets and liabilities | -99,406,000 | 740,343,000 | -13,928,000 | -79,813,000 | 83,849,000 | 82,779,000 | 106,138,000 | |||||||||||||||||||||||||||
other items | 5,262,000 | 1,660,000 | 3,117,000 | 2,868,000 | 128,000 | -659,000 | 1,941,000 | 611,000 | -2,218,000 | -2,936,000 | 5,792,000 | -3,625,000 | 4,982,000 | 971,000 | 0 | 63,000 | 1,896,000 | 2,265,000 | 3,428,000 | -1,087,000 | 1,415,000 | 5,416,000 | 6,372,000 | -6,367,000 | 9,452,000 | 356,000 | -578,000 | 6,621,000 | 850,000 | -558,000 | 2,569,000 | |||
cash provided (utilized) by operating activities | -24,537,000 | 186,714,000 | 57,377,000 | 370,533,000 | ||||||||||||||||||||||||||||||
cash flows from investing activities | ||||||||||||||||||||||||||||||||||
purchases of marketable securities | -7,756,000 | -15,229,000 | -8,180,000 | |||||||||||||||||||||||||||||||
proceeds from the sales and maturities of marketable securities | 32,959,000 | 40,665,000 | 124,299,000 | 193,973,000 | 11,916,000 | 159,431,000 | 175,784,000 | 49,831,000 | 29,126,000 | 71,900,000 | 69,376,000 | 144,200,000 | 202,286,000 | 103,329,000 | 26,093,000 | 194,635,000 | 68,603,000 | 76,260,000 | 88,643,000 | 177,911,000 | 107,632,000 | 231,774,000 | 294,544,000 | 198,317,000 | 317,694,000 | 152,527,000 | 183,014,000 | 308,676,000 | 335,963,000 | 479,886,000 | ||||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
free cash flows | 122,711,000 | 157,691,000 | 270,235,000 | 361,940,000 | -24,111,000 | 114,655,000 | 366,234,000 | 164,907,000 | 39,282,000 | -18,380,000 | 428,639,000 | 159,980,000 | 303,868,000 | 76,085,000 | ||||||||||||||||||||
proceeds from disposal of property, plant and equipment | 31,252,000 | 14,459,000 | 10,720,000 | 20,175,000 | 20,778,000 | 23,591,000 | 16,494,000 | 27,950,000 | 13,256,000 | 14,652,000 | 21,726,000 | 13,166,000 | 25,881,000 | 15,513,000 | 24,985,000 | 29,905,000 | 25,363,000 | 22,548,000 | 24,557,000 | 9,977,000 | 15,702,000 | 15,011,000 | 13,364,000 | 37,248,000 | 14,928,000 | 15,808,000 | 12,883,000 | 22,395,000 | 7,206,000 | 9,578,000 | 7,557,000 | 7,021,000 | 10,167,000 | |
investments in partnerships and joint ventures | -7,446,000 | -15,055,000 | -12,001,000 | |||||||||||||||||||||||||||||||
return of capital from partnerships and joint ventures | 1,800,000 | |||||||||||||||||||||||||||||||||
proceeds from company owned life insurance | ||||||||||||||||||||||||||||||||||
cash provided (utilized) by investing activities | 17,106,000 | 66,882,000 | 80,282,000 | -84,220,000 | 236,045,000 | |||||||||||||||||||||||||||||
cash flows from financing activities | ||||||||||||||||||||||||||||||||||
dividends paid | -29,384,000 | -29,319,000 | -30,005,000 | |||||||||||||||||||||||||||||||
proceeds from issuance of 4.250% senior notes | ||||||||||||||||||||||||||||||||||
repayment of 3.375% senior notes | ||||||||||||||||||||||||||||||||||
proceeds from other borrowings | ||||||||||||||||||||||||||||||||||
net proceeds from issuance of commercial paper | ||||||||||||||||||||||||||||||||||
debt issuance costs | ||||||||||||||||||||||||||||||||||
distributions paid to noncontrolling interests | -10,551,000 | -5,420,000 | -10,152,000 | |||||||||||||||||||||||||||||||
capital contributions by noncontrolling interests | 2,760,000 | 3,054,000 | 4,767,000 | 835,000 | 533,000 | 3,395,000 | 365,000 | 522,000 | 544,000 | 3,606,000 | 555,000 | 6,771,000 | 1,245,000 | 1,334,000 | 1,596,000 | 698,000 | 2,020,000 | 144,000 | 46,000 | 1,260,000 | 202,000 | |||||||||||||
taxes paid on vested restricted stock | 0 | -23,000 | -3,549,000 | |||||||||||||||||||||||||||||||
stock options exercised | 0 | 0 | 1,466,000 | 88,000 | 1,787,000 | 1,364,000 | 4,019,000 | 507,000 | 2,509,000 | 5,787,000 | 171,000 | 463,000 | 2,681,000 | 0 | 239,000 | 923,000 | 8,583,000 | 1,308,000 | 14,070,000 | 6,095,000 | 5,807,000 | 4,464,000 | 689,000 | 5,002,000 | 0 | 5,129,000 | 20,214,000 | 676,000 | 1,104,000 | 527,000 | 1,672,000 | 167,000 | 552,000 | |
cash utilized by financing activities | -29,331,000 | -27,989,000 | -29,820,000 | |||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | -28,989,000 | -5,660,000 | 20,571,000 | 8,978,000 | 4,930,000 | 16,553,000 | 20,667,000 | 22,077,000 | 14,845,000 | -19,282,000 | 24,348,000 | 15,507,000 | 34,960,000 | 4,855,000 | 20,877,000 | |||||||||||||||||||
increase in cash and cash equivalents | -52,181,000 | 51,508,000 | 41,031,000 | 56,668,000 | ||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 1,764,746,000 | 0 | 0 | 1,804,075,000 | 0 | 0 | 1,850,436,000 | 0 | 0 | 1,949,886,000 | 0 | 0 | 1,993,125,000 | 0 | 0 | 2,283,582,000 | 0 | 2,154,541,000 | 0 | 0 | 2,161,411,000 | 0 | 0 | 2,134,997,000 | 0 | 0 | 1,687,028,000 | 0 | 0 | 1,834,324,000 | ||
cash and cash equivalents at end of period | -52,181,000 | 51,508,000 | 1,805,777,000 | -2,164,000 | -3,994,000 | 1,685,954,000 | 7,230,000 | -147,782,000 | 1,967,581,000 | 153,320,000 | -70,437,000 | 1,697,491,000 | 57,639,000 | -87,533,000 | 1,811,293,000 | -282,612,000 | 40,751,000 | 2,142,058,000 | 90,276,000 | 2,014,800,000 | 347,457,000 | -118,717,000 | 1,922,286,000 | 440,324,000 | -245,700,000 | 2,191,665,000 | 540,027,000 | -171,871,000 | 1,608,989,000 | 146,123,000 | -288,432,000 | 1,470,326,000 | ||
gain on sale of property, plant and equipment | -1,694,000 | -1,858,000 | ||||||||||||||||||||||||||||||||
cash from investing activities | -23,754,000 | 67,756,000 | ||||||||||||||||||||||||||||||||
cash utilized by operating activities | -17,476,000 | |||||||||||||||||||||||||||||||||
statute expirations and tax settlements | ||||||||||||||||||||||||||||||||||
cash from operating activities | 122,711,000 | 157,691,000 | 270,235,000 | 361,940,000 | -24,111,000 | 114,655,000 | 366,234,000 | 164,907,000 | 39,282,000 | -18,380,000 | 428,639,000 | 159,980,000 | 303,868,000 | 76,085,000 | ||||||||||||||||||||
proceeds from sale of joint venture interest | ||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | ||||||||||||||||||||||||||||||||||
repurchase of common stock | ||||||||||||||||||||||||||||||||||
proceeds from issuance of senior notes | ||||||||||||||||||||||||||||||||||
repayment of 3.375% senior notes and stork notes | ||||||||||||||||||||||||||||||||||
borrowings under revolving lines of credit | -462,000 | 123,750,000 | 760,000,000 | |||||||||||||||||||||||||||||||
repayment of borrowings under revolving lines of credit | ||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||
cash utilized by investing activities | ||||||||||||||||||||||||||||||||||
net proceeds from issuance of commerical paper | ||||||||||||||||||||||||||||||||||
increase (decrease) in cash and cash equivalents | 117,145,000 | |||||||||||||||||||||||||||||||||
proceeds from issuance of 1.75% senior notes | 0 | 0 | 552,958,000 | |||||||||||||||||||||||||||||||
repayment of stork notes and other borrowings | ||||||||||||||||||||||||||||||||||
cash provided (utilized) by financing activities | -70,632,000 | -2,380,000 | 170,821,000 | |||||||||||||||||||||||||||||||
loss from discontinued operations, net of taxes | ||||||||||||||||||||||||||||||||||
gain related to a partial sale of a subsidiary | ||||||||||||||||||||||||||||||||||
cash outflows from discontinued operations | ||||||||||||||||||||||||||||||||||
proceeds from a partial sale of a subsidiary | ||||||||||||||||||||||||||||||||||
repayment of stork notes, convertible debt and other borrowings | ||||||||||||||||||||||||||||||||||
repayment of borrowing under revolving lines of credit | ||||||||||||||||||||||||||||||||||
loss on sales of equity method investments | ||||||||||||||||||||||||||||||||||
earnings from equity method investments, net of distributions | ||||||||||||||||||||||||||||||||||
restricted stock and stock option amortization | 13,650,000 | 15,228,000 | 12,546,000 | 12,495,000 | 12,969,000 | 10,792,000 | 11,221,000 | 9,638,000 | 9,518,000 | 9,976,000 | 8,746,000 | 8,618,000 | 8,108,000 | 11,825,000 | 11,734,000 | 13,330,000 | 9,630,000 | 8,483,000 | 8,633,000 | 8,209,000 | ||||||||||||||
excess tax benefit from stock-based plans | 867,000 | 108,000 | 742,000 | 3,115,000 | 671,000 | 2,747,000 | 394,000 | 480,000 | 3,444,000 | |||||||||||||||||||||||||
proceeds from sales of equity method investments | 0 | |||||||||||||||||||||||||||||||||
repayment of convertible debt and other borrowings | ||||||||||||||||||||||||||||||||||
net retirement plan (contributions) accrual | ||||||||||||||||||||||||||||||||||
consolidation of a variable interest entity | 0 | 24,675,000 | ||||||||||||||||||||||||||||||||
acquisitions | ||||||||||||||||||||||||||||||||||
repayment of 5.625% municipal bonds | ||||||||||||||||||||||||||||||||||
repayment of convertible debt and notes payable | ||||||||||||||||||||||||||||||||||
income from discontinued operations, net of taxes | ||||||||||||||||||||||||||||||||||
gain on sales of equity method investments | ||||||||||||||||||||||||||||||||||
losses from equity method investments, net of distributions | ||||||||||||||||||||||||||||||||||
retirement plan contributions, net of accruals | ||||||||||||||||||||||||||||||||||
losses (earnings) from equity method investments, net of distributions | 2,784,000 | |||||||||||||||||||||||||||||||||
gain on sale of an equity method investment | ||||||||||||||||||||||||||||||||||
retirement plan accrual, net of contributions | 3,360,000 | 4,211,000 | 190,000 | 10,666,000 | 5,631,000 | -1,673,000 | 13,511,000 | 7,716,000 | 7,881,000 | 15,700,000 | 4,342,000 | |||||||||||||||||||||||
undistributed earnings of equity method investments | ||||||||||||||||||||||||||||||||||
proceeds from sale of an equity method investment | ||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to cash (utilized) provided by operating activities: | ||||||||||||||||||||||||||||||||||
proceeds from the sale of assets | 0 | |||||||||||||||||||||||||||||||||
settlement of u.s. treasury rate lock agreements | ||||||||||||||||||||||||||||||||||
repayment of convertible debt | ||||||||||||||||||||||||||||||||||
capital contribution by joint venture partners | 166,000 | 1,987,000 | 1,400,000 | |||||||||||||||||||||||||||||||
equity in (earnings) of investees, net of dividends | 13,311,000 | -1,551,000 | 7,013,000 | -4,087,000 | ||||||||||||||||||||||||||||||
cash (utilized) provided by operating activities | ||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to cash from operating activities: | ||||||||||||||||||||||||||||||||||
stock plans tax benefit | 50,000 | 1,267,000 | 11,002,000 | 115,000 | 132,000 | 359,000 | ||||||||||||||||||||||||||||
cash (utilized) provided by investing activities | ||||||||||||||||||||||||||||||||||
settlement of treasury rate lock agreements | ||||||||||||||||||||||||||||||||||
capital contribution by joint venture partner | 49,000 | 0 | 0 | 1,000,000 | ||||||||||||||||||||||||||||||
repayment of corporate-owned life insurance loans | ||||||||||||||||||||||||||||||||||
capital contributions from joint venture partners | ||||||||||||||||||||||||||||||||||
equity in earnings of investees, net of dividends | 17,124,000 | |||||||||||||||||||||||||||||||||
stock option tax benefit | -500,000 | 147,000 | 637,000 | |||||||||||||||||||||||||||||||
change in operating assets and liabilities | ||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of marketable securities | ||||||||||||||||||||||||||||||||||
investments | ||||||||||||||||||||||||||||||||||
repurchase of common shares | ||||||||||||||||||||||||||||||||||
capital contribution from noncontrolling interests | ||||||||||||||||||||||||||||||||||
proceeds from maturities of marketable securities | 165,285,000 | 258,541,000 | ||||||||||||||||||||||||||||||||
equity in earnings of investees |
