25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Fluor Corporation
Buy, Hold or Sell?

Let's analyze Fluor together

I guess you are interested in Fluor Corporation. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Fluor Corporation. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Fluor Corporation

I send you an email if I find something interesting about Fluor Corporation.

1. Quick Overview

1.1. Quick analysis of Fluor (30 sec.)










1.2. What can you expect buying and holding a share of Fluor? (30 sec.)

How much money do you get?

How much money do you get?
$0.17
When do you have the money?
1 year
How often do you get paid?
92.5%

What is your share worth?

Current worth
$13.45
Expected worth in 1 year
$15.12
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
$1.83
Return On Investment
3.7%

For what price can you sell your share?

Current Price per Share
$49.51
Expected price per share
$43.24 - $57.32
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Fluor (5 min.)




Live pricePrice per Share (EOD)
$49.51
Intrinsic Value Per Share
$37.91 - $125.03
Total Value Per Share
$51.37 - $138.49

2.2. Growth of Fluor (5 min.)




Is Fluor growing?

Current yearPrevious yearGrowGrow %
How rich?$2.3b$1.9b$196.2m9.0%

How much money is Fluor making?

Current yearPrevious yearGrowGrow %
Making money$65m-$18.2m$83.2m128.1%
Net Profit Margin1.6%-0.6%--

How much money comes from the company's main activities?

2.3. Financial Health of Fluor (5 min.)




2.4. Comparing to competitors in the Engineering & Construction industry (5 min.)




  Industry Rankings (Engineering & Construction)  


Richest
#48 / 643

Most Revenue
#48 / 643

Most Profit
#83 / 643

Most Efficient
#358 / 643
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Fluor?

Welcome investor! Fluor's management wants to use your money to grow the business. In return you get a share of Fluor.

First you should know what it really means to hold a share of Fluor. And how you can make/lose money.

Speculation

The Price per Share of Fluor is $49.51. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Fluor.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Fluor, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $13.45. Based on the TTM, the Book Value Change Per Share is $0.42 per quarter. Based on the YOY, the Book Value Change Per Share is $0.14 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.04 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Fluor.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.310.6%0.370.8%0.150.3%-0.17-0.3%-0.09-0.2%
Usd Book Value Change Per Share0.561.1%0.420.8%0.140.3%0.180.4%-0.20-0.4%
Usd Dividend Per Share0.000.0%0.040.1%0.060.1%0.070.2%0.130.3%
Usd Total Gains Per Share0.561.1%0.460.9%0.200.4%0.260.5%-0.08-0.2%
Usd Price Per Share47.71-43.18-32.97-26.33-36.80-
Price to Earnings Ratio38.43-1.07--365.81--66.49--21.56-
Price-to-Total Gains Ratio84.71--11.24-43.60--36.75-317.11-
Price to Book Ratio3.55-3.44-2.86-2.49-2.33-
Price-to-Total Gains Ratio84.71--11.24-43.60--36.75-317.11-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share49.51
Number of shares20
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.040.07
Usd Book Value Change Per Share0.420.18
Usd Total Gains Per Share0.460.26
Gains per Quarter (20 shares)9.175.14
Gains per Year (20 shares)36.6820.54
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
13332761511
276764122932
310100101184453
414133138245874
517167175307395
6202002123687116
72423324942102137
82726628648116158
93030032354131179
103433336060145200

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%8.04.00.066.7%10.010.00.050.0%24.016.00.060.0%80.020.00.080.0%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%13.07.00.065.0%21.019.00.052.5%67.033.00.067.0%
Dividend per Share1.00.03.025.0%9.00.03.075.0%17.00.03.085.0%37.00.03.092.5%97.00.03.097.0%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%13.07.00.065.0%24.016.00.060.0%72.028.00.072.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Fluor Corporation compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.5630.416+35%0.144+290%0.182+210%-0.204+136%
Book Value Per Share--13.45412.531+7%11.500+17%10.209+32%12.811+5%
Current Ratio--1.7661.700+4%1.559+13%1.523+16%1.544+14%
Debt To Asset Ratio--0.6700.685-2%0.712-6%0.751-11%0.726-8%
Debt To Equity Ratio--2.1142.292-8%2.712-22%3.624-42%2.861-26%
Dividend Per Share---0.042-100%0.057-100%0.075-100%0.125-100%
Enterprise Value--6548540000.0005429740430.000+21%3223285330.000+103%1512145360.000+333%2747424259.000+138%
Eps--0.3100.374-17%0.148+109%-0.169+154%-0.089+129%
Ev To Ebitda Ratio--14.11325.412-44%-2.976+121%9.818+44%8.154+73%
Ev To Sales Ratio--0.4000.341+17%0.210+90%0.100+301%0.155+159%
Free Cash Flow Per Share--1.6030.925+73%-0.230+114%0.122+1216%0.266+502%
Free Cash Flow To Equity Per Share--1.6950.936+81%-0.131+108%0.309+448%0.173+882%
Gross Profit Margin--1.0000.936+7%1.0000%0.987+1%0.994+1%
Intrinsic Value_10Y_max--125.033--------
Intrinsic Value_10Y_min--37.912--------
Intrinsic Value_1Y_max--2.895--------
Intrinsic Value_1Y_min--1.539--------
Intrinsic Value_3Y_max--16.040--------
Intrinsic Value_3Y_min--6.610--------
Intrinsic Value_5Y_max--38.038--------
Intrinsic Value_5Y_min--13.816--------
Market Cap8491757160.000+2%8301540000.0007477990430.000+11%5658035330.000+47%4532479360.000+83%6319420034.000+31%
Net Profit Margin--0.0130.016-17%-0.006+145%-0.014+209%-0.009+167%
Operating Margin--0.0240.017+41%0.039-40%0.021+12%0.021+13%
Operating Ratio--0.9880.986+0%0.982+1%0.985+0%0.982+1%
Pb Ratio3.680+4%3.5463.444+3%2.864+24%2.488+43%2.328+52%
Pe Ratio39.883+4%38.4331.073+3482%-365.811+1052%-66.488+273%-21.556+156%
Price Per Share49.510+4%47.71043.178+10%32.968+45%26.334+81%36.799+30%
Price To Free Cash Flow Ratio7.719+4%7.4392.269+228%32.276-77%12.619-41%4.114+81%
Price To Total Gains Ratio87.906+4%84.710-11.236+113%43.601+94%-36.754+143%317.109-73%
Quick Ratio--1.7481.626+8%1.482+18%1.341+30%1.252+40%
Return On Assets--0.0080.010-20%-0.003+141%-0.007+189%-0.004+146%
Return On Equity--0.0240.030-21%-0.012+152%-0.049+303%-0.032+233%
Total Gains Per Share--0.5630.459+23%0.201+180%0.257+119%-0.079+114%
Usd Book Value--2341000000.0002170000000.000+8%1973750000.000+19%1755756350.000+33%2199704475.000+6%
Usd Book Value Change Per Share--0.5630.416+35%0.144+290%0.182+210%-0.204+136%
Usd Book Value Per Share--13.45412.531+7%11.500+17%10.209+32%12.811+5%
Usd Dividend Per Share---0.042-100%0.057-100%0.075-100%0.125-100%
Usd Enterprise Value--6548540000.0005429740430.000+21%3223285330.000+103%1512145360.000+333%2747424259.000+138%
Usd Eps--0.3100.374-17%0.148+109%-0.169+154%-0.089+129%
Usd Free Cash Flow--279000000.000160250000.000+74%-39500000.000+114%21212250.000+1215%45828100.000+509%
Usd Free Cash Flow Per Share--1.6030.925+73%-0.230+114%0.122+1216%0.266+502%
Usd Free Cash Flow To Equity Per Share--1.6950.936+81%-0.131+108%0.309+448%0.173+882%
Usd Market Cap8491757160.000+2%8301540000.0007477990430.000+11%5658035330.000+47%4532479360.000+83%6319420034.000+31%
Usd Price Per Share49.510+4%47.71043.178+10%32.968+45%26.334+81%36.799+30%
Usd Profit--54000000.00065000000.000-17%-18250000.000+134%-51532000.000+195%-26530775.000+149%
Usd Revenue--4094000000.0003968750000.000+3%3841000000.000+7%3652567200.000+12%4164238275.000-2%
Usd Total Gains Per Share--0.5630.459+23%0.201+180%0.257+119%-0.079+114%
 EOD+4 -4MRQTTM+26 -14YOY+32 -75Y+34 -610Y+31 -9

3.3 Fundamental Score

Let's check the fundamental score of Fluor Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1539.883
Price to Book Ratio (EOD)Between0-13.680
Net Profit Margin (MRQ)Greater than00.013
Operating Margin (MRQ)Greater than00.024
Quick Ratio (MRQ)Greater than11.748
Current Ratio (MRQ)Greater than11.766
Debt to Asset Ratio (MRQ)Less than10.670
Debt to Equity Ratio (MRQ)Less than12.114
Return on Equity (MRQ)Greater than0.150.024
Return on Assets (MRQ)Greater than0.050.008
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Fluor Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5042.744
Ma 20Greater thanMa 5049.998
Ma 50Greater thanMa 10052.558
Ma 100Greater thanMa 20050.896
OpenGreater thanClose49.150
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Fluor Corporation

Fluor Corporation provides engineering, procurement, and construction (EPC); fabrication and modularization; operation and maintenance; asset integrity; and project management services worldwide. The company operates through Energy Solutions, Urban Solutions, Mission Solutions, and Other segments. The Energy Solutions segment provides solutions to the energy transition markets, including asset decarbonization, carbon capture, renewable fuels, waste-to-energy, green chemicals, hydrogen, nuclear power, and other low-carbon energy sources. It also provides consulting services, including feasibility studies, process assessments, and project finance structuring; and a range of services for small modular reactor technologies, conventional and advanced nuclear reactor technologies. This segment serves the production and fuels, chemicals, LNG, power markets, chemicals and petrochemical industries. The Urban Solutions segment offers EPC and project management services to the infrastructure, advanced technologies, life sciences, and mining and metals industries. This segment also provides staffing services to the company and third-party clients with technical, professional, and craft resources on a contract or permanent placement basis. The Mission Solutions segment offers technical solutions to the U.S. and other governments. It also delivers solutions for nuclear security and operation, nuclear waste management, and laboratory management; and operation and maintenance, logistics, EPC, and life support solutions for mission-critical facilities across U.S. military service organizations. This segment offers site management, environmental remediation, and decommissioning for nuclear remediation at governmental facilities, as well as services to commercial nuclear clients. Fluor Corporation was founded in 1912 and is headquartered in Irving, Texas.

Fundamental data was last updated by Penke on 2024-12-28 23:56:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Fluor earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Fluor to the Engineering & Construction industry mean.
  • A Net Profit Margin of 1.3% means that $0.01 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Fluor Corporation:

  • The MRQ is 1.3%. The company is making a profit. +1
  • The TTM is 1.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ1.3%TTM1.6%-0.3%
TTM1.6%YOY-0.6%+2.2%
TTM1.6%5Y-1.4%+3.0%
5Y-1.4%10Y-0.9%-0.6%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%2.4%-1.1%
TTM1.6%2.4%-0.8%
YOY-0.6%2.5%-3.1%
5Y-1.4%2.3%-3.7%
10Y-0.9%2.7%-3.6%
4.3.1.2. Return on Assets

Shows how efficient Fluor is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Fluor to the Engineering & Construction industry mean.
  • 0.8% Return on Assets means that Fluor generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Fluor Corporation:

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.0%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM1.0%-0.2%
TTM1.0%YOY-0.3%+1.3%
TTM1.0%5Y-0.7%+1.6%
5Y-0.7%10Y-0.4%-0.3%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%1.2%-0.4%
TTM1.0%1.2%-0.2%
YOY-0.3%1.2%-1.5%
5Y-0.7%1.0%-1.7%
10Y-0.4%1.5%-1.9%
4.3.1.3. Return on Equity

Shows how efficient Fluor is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Fluor to the Engineering & Construction industry mean.
  • 2.4% Return on Equity means Fluor generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Fluor Corporation:

  • The MRQ is 2.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM3.0%-0.6%
TTM3.0%YOY-1.2%+4.3%
TTM3.0%5Y-4.9%+7.9%
5Y-4.9%10Y-3.2%-1.7%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%4.0%-1.6%
TTM3.0%3.6%-0.6%
YOY-1.2%3.7%-4.9%
5Y-4.9%3.1%-8.0%
10Y-3.2%4.1%-7.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Fluor Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Fluor is operating .

  • Measures how much profit Fluor makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Fluor to the Engineering & Construction industry mean.
  • An Operating Margin of 2.4% means the company generated $0.02  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Fluor Corporation:

  • The MRQ is 2.4%. The company is operating less efficient.
  • The TTM is 1.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ2.4%TTM1.7%+0.7%
TTM1.7%YOY3.9%-2.3%
TTM1.7%5Y2.1%-0.4%
5Y2.1%10Y2.1%+0.0%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%5.6%-3.2%
TTM1.7%5.1%-3.4%
YOY3.9%4.2%-0.3%
5Y2.1%3.4%-1.3%
10Y2.1%4.2%-2.1%
4.3.2.2. Operating Ratio

Measures how efficient Fluor is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 0.99 means that the operating costs are $0.99 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Fluor Corporation:

  • The MRQ is 0.988. The company is less efficient in keeping operating costs low.
  • The TTM is 0.986. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.988TTM0.986+0.002
TTM0.986YOY0.982+0.004
TTM0.9865Y0.985+0.000
5Y0.98510Y0.982+0.003
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9881.610-0.622
TTM0.9861.512-0.526
YOY0.9821.461-0.479
5Y0.9851.355-0.370
10Y0.9821.215-0.233
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Fluor Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Fluor is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 1.77 means the company has $1.77 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Fluor Corporation:

  • The MRQ is 1.766. The company is able to pay all its short-term debts. +1
  • The TTM is 1.700. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.766TTM1.700+0.065
TTM1.700YOY1.559+0.141
TTM1.7005Y1.523+0.178
5Y1.52310Y1.544-0.021
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7661.316+0.450
TTM1.7001.315+0.385
YOY1.5591.311+0.248
5Y1.5231.366+0.157
10Y1.5441.382+0.162
4.4.3.2. Quick Ratio

Measures if Fluor is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Fluor to the Engineering & Construction industry mean.
  • A Quick Ratio of 1.75 means the company can pay off $1.75 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Fluor Corporation:

  • The MRQ is 1.748. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.626. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.748TTM1.626+0.122
TTM1.626YOY1.482+0.144
TTM1.6265Y1.341+0.284
5Y1.34110Y1.252+0.089
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7480.629+1.119
TTM1.6260.650+0.976
YOY1.4820.842+0.640
5Y1.3410.918+0.423
10Y1.2520.977+0.275
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Fluor Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Fluor assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Fluor to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.67 means that Fluor assets are financed with 67.0% credit (debt) and the remaining percentage (100% - 67.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Fluor Corporation:

  • The MRQ is 0.670. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.685. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.670TTM0.685-0.015
TTM0.685YOY0.712-0.026
TTM0.6855Y0.751-0.066
5Y0.75110Y0.726+0.025
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6700.623+0.047
TTM0.6850.621+0.064
YOY0.7120.621+0.091
5Y0.7510.610+0.141
10Y0.7260.608+0.118
4.5.4.2. Debt to Equity Ratio

Measures if Fluor is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Fluor to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 211.4% means that company has $2.11 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Fluor Corporation:

  • The MRQ is 2.114. The company is just not able to pay all its debts with equity.
  • The TTM is 2.292. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.114TTM2.292-0.178
TTM2.292YOY2.712-0.419
TTM2.2925Y3.624-1.331
5Y3.62410Y2.861+0.763
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1141.626+0.488
TTM2.2921.619+0.673
YOY2.7121.623+1.089
5Y3.6241.631+1.993
10Y2.8611.672+1.189
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Fluor generates.

  • Above 15 is considered overpriced but always compare Fluor to the Engineering & Construction industry mean.
  • A PE ratio of 38.43 means the investor is paying $38.43 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Fluor Corporation:

  • The EOD is 39.883. Based on the earnings, the company is overpriced. -1
  • The MRQ is 38.433. Based on the earnings, the company is overpriced. -1
  • The TTM is 1.073. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD39.883MRQ38.433+1.450
MRQ38.433TTM1.073+37.360
TTM1.073YOY-365.811+366.884
TTM1.0735Y-66.488+67.561
5Y-66.48810Y-21.556-44.932
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD39.8838.947+30.936
MRQ38.4339.329+29.104
TTM1.0738.907-7.834
YOY-365.8118.463-374.274
5Y-66.48811.915-78.403
10Y-21.55615.468-37.024
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Fluor Corporation:

  • The EOD is 7.719. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 7.439. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.269. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD7.719MRQ7.439+0.281
MRQ7.439TTM2.269+5.170
TTM2.269YOY32.276-30.007
TTM2.2695Y12.619-10.350
5Y12.61910Y4.114+8.505
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD7.7192.957+4.762
MRQ7.4392.735+4.704
TTM2.2692.068+0.201
YOY32.2761.117+31.159
5Y12.6191.077+11.542
10Y4.1140.476+3.638
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Fluor is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 3.55 means the investor is paying $3.55 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Fluor Corporation:

  • The EOD is 3.680. Based on the equity, the company is fair priced.
  • The MRQ is 3.546. Based on the equity, the company is fair priced.
  • The TTM is 3.444. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.680MRQ3.546+0.134
MRQ3.546TTM3.444+0.102
TTM3.444YOY2.864+0.580
TTM3.4445Y2.488+0.956
5Y2.48810Y2.328+0.160
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD3.6801.204+2.476
MRQ3.5461.222+2.324
TTM3.4441.222+2.222
YOY2.8641.156+1.708
5Y2.4881.322+1.166
10Y2.3281.732+0.596
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Fluor Corporation.

4.8.1. Institutions holding Fluor Corporation

Institutions are holding 92.603% of the shares of Fluor Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc12.17710.0206208857021354140.6526
2024-09-30Vanguard Group Inc10.22020.015175292981729630.9965
2024-09-30FMR Inc8.0320.0413776145-728707-5.0239
2024-09-30Wellington Management Company LLP7.71450.110613231558-1601303-10.7956
2024-09-30State Street Corp3.56330.011961116731883593.18
2024-09-30Morgan Stanley - Brokerage Accounts2.69040.0164614469-3681195-44.3749
2024-09-30Geode Capital Management, LLC2.33310.01554001622510181.2914
2024-09-30Bank of New York Mellon Corp2.08890.03183582831-671757-15.789
2024-09-30Hotchkis & Wiley Capital Management LLC1.99610.54263423585-615840-15.2457
2024-09-30Brown Advisory Holdings Inc1.74850.1797299893866906728.7169
2024-09-30AllianceBernstein L.P.1.74130.04792986671-440120-12.8435
2024-09-30Rubric Capital Management LP1.62282.16392783441-431080-13.4104
2024-09-30Greenhouse Funds LLLP1.46744.60062516819132430.529
2024-09-30Dimensional Fund Advisors, Inc.1.4520.02882490383-56860-2.2322
2024-09-30Northern Trust Corp1.23530.016621187981406257.1088
2024-09-30Charles Schwab Investment Management Inc1.22320.0191209793145722027.8672
2024-09-30Thrivent Financial For Lutherans1.16890.1818200477597890.4907
2024-09-30Millennium Management LLC1.16590.04521999688-1842620-47.9561
2024-09-30Bank of America Corp0.9950.00681706590-92279-5.1298
2024-09-30Goldman Sachs Group Inc0.85620.0113146854872918098.6221
Total 65.49218.1057112329465-7594883-6.8%

4.9.2. Funds holding Fluor Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-30iShares Core S&P Mid-Cap ETF3.20740.3047550116800
2024-11-30Vanguard Total Stock Mkt Idx Inv3.13750.01645381265-15893-0.2945
2024-11-30iShares Russell 2000 ETF2.80230.3306480630400
2024-11-30Vanguard Small Cap Index2.51970.14384321657252410.5875
2024-10-31Fidelity Series Stk Selec Lg Cp Val2.04181.5034350200000
2024-09-30Vanguard Explorer Inv2.01380.73253454067159440.4637
2024-11-30Vanguard Small Cap Value Index Inv1.70340.2592921683193700.6674
2024-11-30Vanguard Institutional Extnd Mkt Idx Tr1.4950.11832564162229030.9012
2024-10-31Fidelity Growth Compy Commingled Pl S1.11870.11231918824157270.8264
2024-09-30Fidelity Small Cap Index1.01250.30181736527-11336-0.6486
2024-09-30Fidelity Small Cap Growth0.99721.0407171027600
2024-11-30iShares Russell 2000 Growth ETF0.82510.5903141522200
2024-09-30Vanguard Windsor™ II Inv0.81820.1071140338500
2024-11-30SPDR® S&P MIDCAP 400 ETF Trust0.80970.30571388809415743.0859
2024-10-31Fidelity Growth Company Fund0.78860.1071352575-25000-1.8148
2024-08-31Artemis Global Income I Acc0.64052.9044109853100
2024-11-30State St Russell Sm/Mid Cp® Indx NL Cl C0.57670.1103989113143001.4669
2024-10-31Fidelity Extended Market Index0.55510.1243952165-45258-4.5375
2024-11-30iShares S&P Mid-Cap 400 Value ETF0.54710.624793832200
2024-09-30Thrivent Small Cap Stock A0.54471.374793424300
Total 28.15511.11248290298+57572+0.1%

5.3. Insider Transactions

Insiders are holding 1.347% of the shares of Fluor Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-12-05Thomas P D'agostinoSELL768156.39
2024-11-25Mark E FieldsSELL5000056.63
2024-10-07Joseph L BrennanSELL1161950.3
2024-10-04Joseph L BrennanSELL401250.01
2024-09-23Joseph L BrennanSELL29547.5
2024-09-20Joseph L BrennanSELL1533547.57
2024-08-14John C ReganSELL1300048.31
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets7,100,000
Total Liabilities4,759,000
Total Stockholder Equity2,251,000
 As reported
Total Liabilities 4,759,000
Total Stockholder Equity+ 2,251,000
Total Assets = 7,100,000

Assets

Total Assets7,100,000
Total Current Assets5,265,000
Long-term Assets1,835,000
Total Current Assets
Cash And Cash Equivalents 2,912,000
Short-term Investments 94,000
Net Receivables 2,112,000
Other Current Assets 147,000
Total Current Assets  (as reported)5,265,000
Total Current Assets  (calculated)5,265,000
+/-0
Long-term Assets
Property Plant Equipment 504,000
Goodwill 206,000
Long Term Investments 612,000
Long-term Assets Other 1,017,000
Long-term Assets  (as reported)1,835,000
Long-term Assets  (calculated)2,339,000
+/- 504,000

Liabilities & Shareholders' Equity

Total Current Liabilities2,982,000
Long-term Liabilities1,777,000
Total Stockholder Equity2,251,000
Total Current Liabilities
Accounts payable 1,195,000
Other Current Liabilities 1,103,000
Total Current Liabilities  (as reported)2,982,000
Total Current Liabilities  (calculated)2,298,000
+/- 684,000
Long-term Liabilities
Long term Debt 1,116,000
Long-term Liabilities Other 581,000
Long-term Liabilities  (as reported)1,777,000
Long-term Liabilities  (calculated)1,697,000
+/- 80,000
Total Stockholder Equity
Common Stock2,000
Retained Earnings 1,261,000
Accumulated Other Comprehensive Income -298,000
Other Stockholders Equity 1,286,000
Total Stockholder Equity (as reported)2,251,000
Total Stockholder Equity (calculated)2,251,000
+/-0
Other
Capital Stock2,000
Cash and Short Term Investments 3,006,000
Common Stock Shares Outstanding 174,000
Current Deferred Revenue684,000
Liabilities and Stockholders Equity 7,100,000
Net Debt -1,796,000
Net Invested Capital 3,367,000
Net Working Capital 2,283,000
Short Long Term Debt Total 1,116,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-31
> Total Assets 
4,869,789
4,888,951
4,876,583
3,652,700
2,700,600
2,857,526
3,019,737
2,921,584
3,091,162
3,166,221
3,206,127
3,112,180
3,142,151
3,139,678
3,246,854
3,287,518
3,449,482
3,546,407
3,591,107
3,768,389
3,969,557
4,207,733
4,094,490
4,223,665
4,574,445
4,854,598
4,812,605
4,882,807
4,874,870
5,043,536
5,280,295
5,547,398
5,796,179
6,172,295
6,670,053
6,605,120
6,423,721
6,719,520
6,907,900
7,065,317
7,178,483
7,253,826
7,267,885
7,692,410
7,614,923
7,550,208
7,669,039
8,189,819
8,270,276
8,521,177
8,392,136
8,769,440
8,276,043
8,463,034
8,367,597
8,727,168
8,323,850
7,991,937
8,398,951
8,048,705
8,194,429
7,619,196
7,560,400
7,599,361
7,631,500
9,001,727
9,241,467
9,316,606
9,216,400
9,160,335
9,221,808
9,193,527
9,327,692
9,425,226
9,119,217
9,147,976
8,913,637
9,041,714
8,973,874
7,883,707
7,966,658
7,292,469
7,966,658
7,292,469
7,309,812
7,020,915
7,856,477
7,258,083
7,279,563
6,492,000
6,525,000
6,870,000
6,827,000
6,630,000
6,756,000
7,163,000
6,973,000
6,700,000
6,811,000
7,100,000
7,100,0006,811,0006,700,0006,973,0007,163,0006,756,0006,630,0006,827,0006,870,0006,525,0006,492,0007,279,5637,258,0837,856,4777,020,9157,309,8127,292,4697,966,6587,292,4697,966,6587,883,7078,973,8749,041,7148,913,6379,147,9769,119,2179,425,2269,327,6929,193,5279,221,8089,160,3359,216,4009,316,6069,241,4679,001,7277,631,5007,599,3617,560,4007,619,1968,194,4298,048,7058,398,9517,991,9378,323,8508,727,1688,367,5978,463,0348,276,0438,769,4408,392,1368,521,1778,270,2768,189,8197,669,0397,550,2087,614,9237,692,4107,267,8857,253,8267,178,4837,065,3176,907,9006,719,5206,423,7216,605,1206,670,0536,172,2955,796,1795,547,3985,280,2955,043,5364,874,8704,882,8074,812,6054,854,5984,574,4454,223,6654,094,4904,207,7333,969,5573,768,3893,591,1073,546,4073,449,4823,287,5183,246,8543,139,6783,142,1513,112,1803,206,1273,166,2213,091,1622,921,5843,019,7372,857,5262,700,6003,652,7004,876,5834,888,9514,869,789
   > Total Current Assets 
0
0
0
1,447,800
1,230,700
1,506,851
1,826,823
1,906,665
1,851,327
1,973,411
2,026,305
2,044,096
1,941,465
1,826,907
2,014,833
2,055,318
2,213,644
2,351,363
2,397,745
2,573,667
2,723,314
2,943,079
2,813,728
2,909,392
3,108,222
3,383,465
3,280,640
3,295,951
3,323,586
3,428,820
3,608,689
3,809,014
4,059,500
4,451,643
4,919,560
4,808,393
4,668,662
4,958,845
4,907,979
4,910,972
5,122,088
5,252,447
5,201,409
5,564,114
5,562,825
5,450,396
5,592,494
6,049,361
5,880,623
6,164,929
6,171,173
6,518,107
6,094,137
6,260,805
6,186,539
6,441,354
6,003,683
5,614,751
6,004,845
5,659,480
5,758,047
5,379,253
5,202,700
5,229,758
5,278,300
5,402,869
5,651,240
5,741,578
5,610,300
5,560,338
5,613,818
5,514,894
5,601,257
5,694,762
5,455,836
5,584,161
5,440,893
5,242,608
5,157,552
5,322,888
5,516,272
5,129,489
5,516,272
5,129,489
5,034,009
5,169,537
5,926,159
5,281,385
5,562,642
4,557,000
4,642,000
4,991,000
5,044,000
4,837,000
4,878,000
5,060,000
5,063,000
4,911,000
5,017,000
5,265,000
5,265,0005,017,0004,911,0005,063,0005,060,0004,878,0004,837,0005,044,0004,991,0004,642,0004,557,0005,562,6425,281,3855,926,1595,169,5375,034,0095,129,4895,516,2725,129,4895,516,2725,322,8885,157,5525,242,6085,440,8935,584,1615,455,8365,694,7625,601,2575,514,8945,613,8185,560,3385,610,3005,741,5785,651,2405,402,8695,278,3005,229,7585,202,7005,379,2535,758,0475,659,4806,004,8455,614,7516,003,6836,441,3546,186,5396,260,8056,094,1376,518,1076,171,1736,164,9295,880,6236,049,3615,592,4945,450,3965,562,8255,564,1145,201,4095,252,4475,122,0884,910,9724,907,9794,958,8454,668,6624,808,3934,919,5604,451,6434,059,5003,809,0143,608,6893,428,8203,323,5863,295,9513,280,6403,383,4653,108,2222,909,3922,813,7282,943,0792,723,3142,573,6672,397,7452,351,3632,213,6442,055,3182,014,8331,826,9071,941,4652,044,0962,026,3051,973,4111,851,3271,906,6651,826,8231,506,8511,230,7001,447,800000
       Cash And Cash Equivalents 
0
0
0
69,400
21,900
97,358
311,011
411,153
572,654
673,289
836,264
833,300
753,367
530,130
583,650
578,774
496,502
546,246
594,563
561,549
604,517
643,050
688,985
1,047,312
789,016
653,984
584,834
895,047
976,050
1,108,259
1,453,955
1,570,594
1,175,144
1,129,273
1,485,583
1,514,943
1,834,324
1,470,326
1,181,894
1,328,017
1,687,028
1,608,989
1,437,118
1,977,145
2,134,997
2,191,665
1,945,965
2,386,289
2,161,411
1,922,286
1,803,569
2,151,026
2,154,541
2,014,800
2,105,076
2,537,570
2,283,582
2,142,058
2,182,809
1,900,197
1,993,125
1,811,293
1,723,760
1,781,399
1,949,886
1,697,491
1,627,054
1,780,374
1,850,436
1,967,581
1,819,799
1,827,029
1,804,075
1,685,954
1,681,960
1,679,796
1,764,746
1,805,777
1,857,285
1,805,104
1,997,199
1,870,874
1,997,199
1,870,874
2,198,781
1,937,800
2,711,115
2,125,515
2,209,382
1,913,000
2,074,000
2,436,000
2,439,000
2,137,000
2,262,000
2,421,000
2,519,000
2,335,000
2,629,000
2,912,000
2,912,0002,629,0002,335,0002,519,0002,421,0002,262,0002,137,0002,439,0002,436,0002,074,0001,913,0002,209,3822,125,5152,711,1151,937,8002,198,7811,870,8741,997,1991,870,8741,997,1991,805,1041,857,2851,805,7771,764,7461,679,7961,681,9601,685,9541,804,0751,827,0291,819,7991,967,5811,850,4361,780,3741,627,0541,697,4911,949,8861,781,3991,723,7601,811,2931,993,1251,900,1972,182,8092,142,0582,283,5822,537,5702,105,0762,014,8002,154,5412,151,0261,803,5691,922,2862,161,4112,386,2891,945,9652,191,6652,134,9971,977,1451,437,1181,608,9891,687,0281,328,0171,181,8941,470,3261,834,3241,514,9431,485,5831,129,2731,175,1441,570,5941,453,9551,108,259976,050895,047584,834653,984789,0161,047,312688,985643,050604,517561,549594,563546,246496,502578,774583,650530,130753,367833,300836,264673,289572,654411,153311,01197,35821,90069,400000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
539,242
755,533
867,546
709,730
273,570
577,057
927,091
691,748
603,594
359,245
324,089
189,542
193,279
154,102
276,962
79,146
96,438
306,138
427,050
378,331
137,127
160,442
192,188
157,910
186,023
183,509
159,702
167,323
105,131
145,568
166,082
245,752
197,092
167,130
125,086
130,821
111,037
74,942
193,927
178,056
161,134
142,503
101,124
243,048
214,828
98,733
73,098
47,873
7,262
6,477
7,262
6,477
23,345
18,698
31,651
67,164
127,222
203,000
120,000
155,000
185,000
174,000
60,000
64,000
69,000
74,000
79,000
94,000
94,00079,00074,00069,00064,00060,000174,000185,000155,000120,000203,000127,22267,16431,65118,69823,3456,4777,2626,4777,26247,87373,09898,733214,828243,048101,124142,503161,134178,056193,92774,942111,037130,821125,086167,130197,092245,752166,082145,568105,131167,323159,702183,509186,023157,910192,188160,442137,127378,331427,050306,13896,43879,146276,962154,102193,279189,542324,089359,245603,594691,748927,091577,057273,570709,730867,546755,533539,24200000000000000000000000000000000
       Net Receivables 
0
0
0
665,100
606,100
747,998
706,846
574,752
565,525
564,423
506,031
480,970
503,399
539,954
545,170
535,936
636,162
712,369
736,119
724,715
761,179
786,350
802,148
671,392
850,203
871,993
1,007,027
750,538
904,364
893,388
881,810
887,420
946,565
1,090,420
1,081,907
1,144,447
1,227,224
1,452,748
1,268,764
1,168,539
988,991
1,138,132
2,990,585
2,940,870
1,215,007
1,221,143
1,420,967
1,344,172
1,235,935
1,420,646
1,270,842
1,215,693
1,242,691
1,580,539
1,355,841
1,156,387
1,274,024
1,122,629
1,400,452
1,150,276
1,471,705
1,256,292
1,265,879
1,194,505
1,203,024
1,496,829
1,676,241
1,670,172
1,700,224
1,592,986
1,510,881
1,532,959
1,602,751
3,285,440
3,143,156
3,188,461
3,079,320
2,968,509
2,724,761
2,042,465
1,957,284
2,408,486
1,957,284
2,408,486
2,149,417
1,869,588
1,887,151
1,850,534
1,832,913
2,009,000
2,040,000
2,019,000
2,024,000
2,151,000
2,195,000
2,237,000
2,128,000
2,101,000
1,997,000
2,112,000
2,112,0001,997,0002,101,0002,128,0002,237,0002,195,0002,151,0002,024,0002,019,0002,040,0002,009,0001,832,9131,850,5341,887,1511,869,5882,149,4172,408,4861,957,2842,408,4861,957,2842,042,4652,724,7612,968,5093,079,3203,188,4613,143,1563,285,4401,602,7511,532,9591,510,8811,592,9861,700,2241,670,1721,676,2411,496,8291,203,0241,194,5051,265,8791,256,2921,471,7051,150,2761,400,4521,122,6291,274,0241,156,3871,355,8411,580,5391,242,6911,215,6931,270,8421,420,6461,235,9351,344,1721,420,9671,221,1431,215,0072,940,8702,990,5851,138,132988,9911,168,5391,268,7641,452,7481,227,2241,144,4471,081,9071,090,420946,565887,420881,810893,388904,364750,5381,007,027871,993850,203671,392802,148786,350761,179724,715736,119712,369636,162535,936545,170539,954503,399480,970506,031564,423565,525574,752706,846747,998606,100665,100000
       Other Current Assets 
222,780
227,846
236,642
167,331
238,400
369,784
586,938
257,518
109,664
429,157
208,005
209,188
106,152
110,757
111,130
99,750
135,339
143,157
142,661
114,044
153,080
150,741
138,343
120,042
207,138
288,245
326,173
345,477
339,588
292,781
180,363
215,061
269,576
262,544
231,586
209,549
204,143
1,309,638
1,357,143
1,523,860
305,589
1,999,969
305,776
296,250
413,872
321,348
281,552
269,167
232,418
266,410
279,735
205,769
367,260
330,686
307,531
219,692
273,437
280,602
286,653
337,712
260,588
359,010
3,070,300
305,790
2,910,700
435,216
426,390
536,255
3,505,300
482,117
689,991
650,059
574,764
580,865
529,596
472,856
381,999
369,589
502,408
345,653
1,554,527
2,154,338
359,371
477,013
424,849
385,359
400,369
389,519
538,270
432,000
408,000
381,000
396,000
375,000
361,000
338,000
347,000
401,000
312,000
147,000
147,000312,000401,000347,000338,000361,000375,000396,000381,000408,000432,000538,270389,519400,369385,359424,849477,013359,3712,154,3381,554,527345,653502,408369,589381,999472,856529,596580,865574,764650,059689,991482,1173,505,300536,255426,390435,2162,910,700305,7903,070,300359,010260,588337,712286,653280,602273,437219,692307,531330,686367,260205,769279,735266,410232,418269,167281,552321,348413,872296,250305,7761,999,969305,5891,523,8601,357,1431,309,638204,143209,549231,586262,544269,576215,061180,363292,781339,588345,477326,173288,245207,138120,042138,343150,741153,080114,044142,661143,157135,33999,750111,130110,757106,152209,188208,005429,157109,664257,518586,938369,784238,400167,331236,642227,846222,780
   > Long-term Assets 
0
0
0
0
1,469,900
1,350,675
1,192,914
1,014,919
1,239,835
1,192,810
1,179,822
1,068,084
1,200,686
1,312,771
1,232,021
1,232,200
1,235,838
1,195,044
1,193,362
1,194,722
1,246,243
1,264,654
1,280,762
1,314,273
1,466,223
1,471,133
1,531,965
1,586,856
1,551,284
1,614,716
1,671,606
1,738,384
1,736,679
1,720,652
1,750,493
1,796,727
1,755,059
1,760,675
1,999,921
2,154,345
2,056,395
2,001,379
2,066,476
2,128,296
2,052,098
2,099,812
2,076,545
2,140,458
2,389,653
2,356,248
2,220,963
2,251,333
2,181,906
2,202,229
2,181,058
2,285,814
2,320,167
2,377,186
2,394,106
2,389,225
2,436,382
2,239,943
2,357,700
2,369,603
2,353,200
3,598,858
3,590,227
3,575,028
3,606,100
3,599,997
3,607,990
3,678,633
3,726,435
3,730,464
3,663,381
3,563,815
3,472,744
3,799,106
3,816,322
2,560,819
2,450,386
2,162,980
2,450,386
2,162,980
2,275,803
1,851,378
1,930,318
1,976,698
1,716,921
1,935,000
1,883,000
1,879,000
1,783,000
1,793,000
1,878,000
2,103,000
1,910,000
1,789,000
1,794,000
1,835,000
1,835,0001,794,0001,789,0001,910,0002,103,0001,878,0001,793,0001,783,0001,879,0001,883,0001,935,0001,716,9211,976,6981,930,3181,851,3782,275,8032,162,9802,450,3862,162,9802,450,3862,560,8193,816,3223,799,1063,472,7443,563,8153,663,3813,730,4643,726,4353,678,6333,607,9903,599,9973,606,1003,575,0283,590,2273,598,8582,353,2002,369,6032,357,7002,239,9432,436,3822,389,2252,394,1062,377,1862,320,1672,285,8142,181,0582,202,2292,181,9062,251,3332,220,9632,356,2482,389,6532,140,4582,076,5452,099,8122,052,0982,128,2962,066,4762,001,3792,056,3952,154,3451,999,9211,760,6751,755,0591,796,7271,750,4931,720,6521,736,6791,738,3841,671,6061,614,7161,551,2841,586,8561,531,9651,471,1331,466,2231,314,2731,280,7621,264,6541,246,2431,194,7221,193,3621,195,0441,235,8381,232,2001,232,0211,312,7711,200,6861,068,0841,179,8221,192,8101,239,8351,014,9191,192,9141,350,6751,469,9000000
       Property Plant Equipment 
2,271,129
2,317,338
2,314,773
756,765
573,000
755,040
636,897
498,653
508,104
500,978
483,735
472,020
467,020
576,057
567,596
561,642
569,480
530,389
512,081
511,992
527,808
516,921
519,032
549,046
581,538
600,409
618,980
654,129
692,126
693,785
721,940
757,313
784,387
800,854
809,998
820,573
799,836
801,885
830,971
832,034
837,034
830,755
838,179
874,555
866,343
865,352
901,186
877,164
921,585
906,200
913,196
962,222
951,255
947,058
929,275
937,066
966,953
960,064
984,578
970,605
980,263
965,935
964,409
929,888
892,340
1,065,264
1,055,902
1,042,354
1,017,223
1,037,461
1,067,502
1,080,175
1,093,681
1,097,833
1,053,866
1,029,162
1,013,732
985,754
894,997
571,214
790,842
567,148
543,040
567,148
561,084
456,733
448,436
425,633
386,589
501,000
478,000
460,000
447,000
434,000
439,000
443,000
458,000
438,000
467,000
504,000
504,000467,000438,000458,000443,000439,000434,000447,000460,000478,000501,000386,589425,633448,436456,733561,084567,148543,040567,148790,842571,214894,997985,7541,013,7321,029,1621,053,8661,097,8331,093,6811,080,1751,067,5021,037,4611,017,2231,042,3541,055,9021,065,264892,340929,888964,409965,935980,263970,605984,578960,064966,953937,066929,275947,058951,255962,222913,196906,200921,585877,164901,186865,352866,343874,555838,179830,755837,034832,034830,971801,885799,836820,573809,998800,854784,387757,313721,940693,785692,126654,129618,980600,409581,538549,046519,032516,921527,808511,992512,081530,389569,480561,642567,596576,057467,020472,020483,735500,978508,104498,653636,897755,040573,000756,7652,314,7732,317,3382,271,129
       Goodwill 
0
0
0
97,500
97,500
0
0
141,342
22,277,000
132,903
175,865
144,073
21,247
160,648
164,634
166,561
54,157
154,038
152,233
149,631
77,036
175,982
183,809
196,972
77,150
208,317
213,203
218,125
77,636
237,512
235,971
244,405
78,089
277,800
283,486
300,313
87,172
291,024
305,321
318,314
88,056
268,307
269,410
295,168
87,849
247,652
243,790
243,730
95,947
247,396
238,351
278,243
101,332
272,418
288,244
342,144
114,107
335,094
306,672
304,341
112,952
335,986
352,735
416,160
111,646
1,482,512
567,264
593,161
532,239
545,400
548,849
563,440
564,683
581,298
558,308
553,294
533,585
535,051
534,401
439,576
450,386
306,482
450,386
306,482
349,258
206,958
206,987
206,660
206,508
251,000
248,000
244,000
206,000
206,000
206,000
206,000
206,000
206,000
206,000
206,000
206,000206,000206,000206,000206,000206,000206,000206,000244,000248,000251,000206,508206,660206,987206,958349,258306,482450,386306,482450,386439,576534,401535,051533,585553,294558,308581,298564,683563,440548,849545,400532,239593,161567,2641,482,512111,646416,160352,735335,986112,952304,341306,672335,094114,107342,144288,244272,418101,332278,243238,351247,39695,947243,730243,790247,65287,849295,168269,410268,30788,056318,314305,321291,02487,172300,313283,486277,80078,089244,405235,971237,51277,636218,125213,203208,31777,150196,972183,809175,98277,036149,631152,233154,03854,157166,561164,634160,64821,247144,073175,865132,90322,277,000141,3420097,50097,500000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
521,822
658,413
520,445
560,334
593,052
604,445
413,986
556,682
509,589
537,699
632,849
669,655
557,091
588,711
461,249
591,568
587,107
624,143
473,588
658,016
639,707
638,349
533,449
590,747
595,305
655,365
558,564
1,635,355
912,170
896,099
883,938
911,326
910,660
977,686
992,485
898,724
905,050
859,216
938,490
937,456
893,969
626,043
574,421
804,346
528,251
881,135
532,065
520,995
597,574
718,555
513,909
810,000
560,000
612,000
584,000
838,000
667,000
865,000
614,000
632,000
614,000
612,000
612,000614,000632,000614,000865,000667,000838,000584,000612,000560,000810,000513,909718,555597,574520,995532,065881,135528,251804,346574,421626,043893,969937,456938,490859,216905,050898,724992,485977,686910,660911,326883,938896,099912,1701,635,355558,564655,365595,305590,747533,449638,349639,707658,016473,588624,143587,107591,568461,249588,711557,091669,655632,849537,699509,589556,682413,986604,445593,052560,334520,445658,413521,82200000000000000000000000000000000000000
       Intangible Assets 
0
0
0
97,531
0
0
0
141,342
22,277
132,903
175,865
0
21,247
160,648
164,634
166,561
54,157
154,038
152,233
149,631
77,036
175,982
183,809
196,972
77,150
77,150
0
0
77,636
0
0
0
78,089
0
0
0
87,172
0
0
0
88,056
0
0
0
87,849
0
0
0
95,947
0
0
0
101,332
0
0
0
114,107
0
0
0
112,952
0
0
0
111,646
0
567,264
593,161
190,297
545,400
548,849
563,440
188,352
581,298
558,308
553,294
0
0
0
32,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000032,000000553,294558,308581,298188,352563,440548,849545,400190,297593,161567,2640111,646000112,952000114,107000101,33200095,94700087,84900088,05600087,17200078,08900077,6360077,15077,150196,972183,809175,98277,036149,631152,233154,03854,157166,561164,634160,64821,2470175,865132,90322,277141,34200097,531000
       Long-term Assets Other 
0
0
0
1,257,800
775,900
496,007
478,787
268,413
642,740
494,423
464,487
395,722
598,905
469,463
402,846
408,855
546,150
447,121
448,598
448,802
609,708
354,151
341,214
341,076
615,738
372,679
368,003
399,218
494,250
291,008
323,750
351,259
380,062
86,776
89,994
55,765
266,438
-11,905
-23,654
-329
363,343
112,947
384,710
426,867
469,603
231,881
252,042
267,042
571,885
355,842
351,901
325,091
588,713
320,396
299,258
266,297
625,746
297,555
349,214
378,523
608,714
241,226
234,290
147,335
568,705
-946,972
715,685
728,475
718,591
744,318
745,499
762,950
759,114
716,934
719,486
696,830
644,811
976,973
979,649
853,449
478,616
429,483
819,851
710,072
755,481
585,316
585,130
575,024
558,833
585,000
539,000
513,000
512,000
507,000
532,000
539,000
581,000
479,000
476,000
1,017,000
1,017,000476,000479,000581,000539,000532,000507,000512,000513,000539,000585,000558,833575,024585,130585,316755,481710,072819,851429,483478,616853,449979,649976,973644,811696,830719,486716,934759,114762,950745,499744,318718,591728,475715,685-946,972568,705147,335234,290241,226608,714378,523349,214297,555625,746266,297299,258320,396588,713325,091351,901355,842571,885267,042252,042231,881469,603426,867384,710112,947363,343-329-23,654-11,905266,43855,76589,99486,776380,062351,259323,750291,008494,250399,218368,003372,679615,738341,076341,214354,151609,708448,802448,598447,121546,150408,855402,846469,463598,905395,722464,487494,423642,740268,413478,787496,007775,9001,257,800000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
365,461
345,913
247,517
229,036
250,535
222,429
214,317
198,245
169,938
214,823
167,387
177,155
160,424
97,066
79,357
70,789
77,174
116,164
139,773
126,457
113,935
97,407
201,004
106,049
210,961
220,855
221,945
362,699
339,206
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000339,206362,699221,945220,855210,961106,049201,00497,407113,935126,457139,773116,16477,17470,78979,35797,066160,424177,155167,387214,823169,938198,245214,317222,429250,535229,036247,517345,913365,46100000000000000000000000000000000000000
> Total Liabilities 
3,242,584
3,255,345
3,230,654
2,043,500
2,067,500
2,109,012
2,186,285
2,157,392
2,301,896
2,340,965
2,346,442
2,243,154
2,258,284
2,233,378
2,275,805
2,272,500
2,367,948
2,417,470
2,420,689
2,540,023
2,633,765
2,777,187
2,703,319
2,687,938
2,943,887
3,139,527
3,022,418
3,056,312
3,144,398
3,283,860
3,399,720
3,551,457
3,521,720
3,767,110
4,051,653
3,864,118
3,752,639
3,861,573
3,847,857
3,898,290
3,844,590
3,810,571
3,706,821
4,139,182
4,086,298
4,101,550
4,115,456
4,824,168
4,810,370
4,908,754
4,753,664
4,998,097
4,848,949
4,858,128
4,627,765
4,782,981
4,443,027
4,157,503
4,609,907
4,339,027
4,970,599
4,417,940
7,560,400
4,423,419
7,631,500
5,780,893
5,957,833
6,061,998
9,216,400
5,814,284
5,910,673
5,759,634
5,835,293
6,295,919
5,934,377
5,948,047
5,795,587
5,925,789
6,476,385
6,199,777
6,382,566
6,082,304
6,382,566
6,082,304
6,046,585
5,776,258
6,085,083
5,414,429
5,712,882
4,847,000
4,831,000
4,947,000
4,831,000
4,723,000
4,786,000
5,141,000
4,921,000
4,656,000
4,568,000
4,759,000
4,759,0004,568,0004,656,0004,921,0005,141,0004,786,0004,723,0004,831,0004,947,0004,831,0004,847,0005,712,8825,414,4296,085,0835,776,2586,046,5856,082,3046,382,5666,082,3046,382,5666,199,7776,476,3855,925,7895,795,5875,948,0475,934,3776,295,9195,835,2935,759,6345,910,6735,814,2849,216,4006,061,9985,957,8335,780,8937,631,5004,423,4197,560,4004,417,9404,970,5994,339,0274,609,9074,157,5034,443,0274,782,9814,627,7654,858,1284,848,9494,998,0974,753,6644,908,7544,810,3704,824,1684,115,4564,101,5504,086,2984,139,1823,706,8213,810,5713,844,5903,898,2903,847,8573,861,5733,752,6393,864,1184,051,6533,767,1103,521,7203,551,4573,399,7203,283,8603,144,3983,056,3123,022,4183,139,5272,943,8872,687,9382,703,3192,777,1872,633,7652,540,0232,420,6892,417,4702,367,9482,272,5002,275,8052,233,3782,258,2842,243,1542,346,4422,340,9652,301,8962,157,3922,186,2852,109,0122,067,5002,043,5003,230,6543,255,3453,242,584
   > Total Current Liabilities 
2,122,169
2,131,322
2,094,819
1,620,400
1,604,100
1,712,824
1,753,155
1,737,375
1,811,418
1,852,512
1,856,761
1,780,448
1,756,171
1,604,420
1,654,376
1,654,349
1,829,138
1,545,356
1,549,206
1,707,180
1,763,981
1,923,217
1,833,824
1,849,489
2,339,335
2,515,542
2,384,243
2,399,026
2,406,267
2,464,600
2,537,566
2,648,470
2,860,094
3,129,893
3,397,137
3,228,638
3,162,610
3,219,110
3,290,307
3,328,853
3,301,398
3,256,636
3,182,098
3,598,178
3,523,383
3,533,936
3,541,369
3,795,912
3,840,111
3,904,097
3,743,941
3,947,057
3,887,114
3,920,737
3,692,543
3,812,181
3,407,160
3,144,763
3,570,758
3,303,277
3,330,853
2,819,696
2,742,500
2,861,801
2,935,400
3,589,930
3,780,030
3,876,197
3,816,000
3,676,369
3,733,271
3,543,574
3,574,170
4,078,306
3,751,647
3,662,103
3,552,513
3,527,893
4,057,696
3,850,371
3,932,061
3,710,546
3,932,061
3,710,546
3,572,037
3,441,345
3,735,032
3,624,895
3,904,060
3,195,000
3,126,000
3,211,000
3,216,000
3,166,000
3,190,000
3,140,000
3,163,000
2,947,000
2,837,000
2,982,000
2,982,0002,837,0002,947,0003,163,0003,140,0003,190,0003,166,0003,216,0003,211,0003,126,0003,195,0003,904,0603,624,8953,735,0323,441,3453,572,0373,710,5463,932,0613,710,5463,932,0613,850,3714,057,6963,527,8933,552,5133,662,1033,751,6474,078,3063,574,1703,543,5743,733,2713,676,3693,816,0003,876,1973,780,0303,589,9302,935,4002,861,8012,742,5002,819,6963,330,8533,303,2773,570,7583,144,7633,407,1603,812,1813,692,5433,920,7373,887,1143,947,0573,743,9413,904,0973,840,1113,795,9123,541,3693,533,9363,523,3833,598,1783,182,0983,256,6363,301,3983,328,8533,290,3073,219,1103,162,6103,228,6383,397,1373,129,8932,860,0942,648,4702,537,5662,464,6002,406,2672,399,0262,384,2432,515,5422,339,3351,849,4891,833,8241,923,2171,763,9811,707,1801,549,2061,545,3561,829,1381,654,3491,654,3761,604,4201,756,1711,780,4481,856,7611,852,5121,811,4181,737,3751,753,1551,712,8241,604,1001,620,4002,094,8192,131,3222,122,169
       Short-term Debt 
0
0
0
253,500
227,600
184,881
38,415
37,167
38,442
20,273
13,522
13,044
0
142,268
144,387
144,360
221,469
6,771
374,480
347,645
129,940
119,905
99,910
347,663
330,000
375,087
429,969
370,655
372,501
376,827
377,752
346,360
307,222
307,222
302,117
140,129
133,578
2,101
121,713
118,577
109,789
99,709
99,642
99,222
96,692
65,187
25,496
23,653
19,458
19,157
19,155
23,702
20,792
18,472
18,469
25,433
29,839
29,393
29,217
29,822
28,742
27,738
992,460
992,689
992,664
118,926
166,081
133,693
82,243
40,858
36,390
36,725
27,361
28,808
80,561
56,945
26,887
35,922
41,577
45,240
38,727
51,204
38,727
51,204
25,415
4,704
4,738
4,639
911
214,000
181,000
167,000
152,000
16,000
17,000
18,000
41,000
0
0
0
00041,00018,00017,00016,000152,000167,000181,000214,0009114,6394,7384,70425,41551,20438,72751,20438,72745,24041,57735,92226,88756,94580,56128,80827,36136,72536,39040,85882,243133,693166,081118,926992,664992,689992,46027,73828,74229,82229,21729,39329,83925,43318,46918,47220,79223,70219,15519,15719,45823,65325,49665,18796,69299,22299,64299,709109,789118,577121,7132,101133,578140,129302,117307,222307,222346,360377,752376,827372,501370,655429,969375,087330,000347,66399,910119,905129,940347,645374,4806,771221,469144,360144,387142,268013,04413,52220,27338,44237,16738,415184,881227,600253,500000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,324
0
0
0
986,564
118,926
166,081
133,693
29,508
40,858
1,596,861
36,725
27,361
28,808
80,561
56,945
26,887
35,922
41,577
45,240
38,727
51,204
53,102
42,450
25,415
4,704
4,738
4,639
911
214,000
181,000
167,000
152,000
16,000
17,000
18,000
0
0
0
0
000018,00017,00016,000152,000167,000181,000214,0009114,6394,7384,70425,41542,45053,10251,20438,72745,24041,57735,92226,88756,94580,56128,80827,36136,7251,596,86140,85829,508133,693166,081118,926986,56400018,324000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
729,508
624,467
709,824
530,332
451,800
592,336
482,616
390,887
382,528
430,361
439,652
492,849
452,613
536,851
560,193
576,277
571,535
612,526
612,826
753,655
722,910
785,258
726,672
865,627
1,003,886
1,595,699
897,042
1,286,083
804,050
827,784
898,330
898,478
985,247
1,051,869
1,156,609
1,070,655
1,164,556
1,190,791
1,243,808
1,329,190
1,334,301
1,311,823
1,335,744
1,441,347
1,432,502
1,416,084
1,468,624
1,649,471
1,734,686
1,705,146
1,896,809
2,023,426
1,954,108
2,088,824
1,900,848
1,974,777
1,641,109
1,523,735
1,645,880
1,457,605
1,422,084
1,251,950
1,212,814
1,247,249
1,266,509
1,578,073
1,714,192
1,642,739
1,590,506
1,643,925
1,527,821
1,398,182
1,512,740
1,720,943
1,692,897
1,619,222
1,638,891
1,543,478
1,546,171
1,295,954
1,357,749
2,455,984
1,357,749
1,443,280
1,232,236
1,102,174
1,087,404
1,117,493
1,098,550
1,002,000
1,020,000
1,071,000
1,017,000
1,068,000
1,155,000
1,197,000
1,214,000
1,248,000
1,112,000
1,195,000
1,195,0001,112,0001,248,0001,214,0001,197,0001,155,0001,068,0001,017,0001,071,0001,020,0001,002,0001,098,5501,117,4931,087,4041,102,1741,232,2361,443,2801,357,7492,455,9841,357,7491,295,9541,546,1711,543,4781,638,8911,619,2221,692,8971,720,9431,512,7401,398,1821,527,8211,643,9251,590,5061,642,7391,714,1921,578,0731,266,5091,247,2491,212,8141,251,9501,422,0841,457,6051,645,8801,523,7351,641,1091,974,7771,900,8482,088,8241,954,1082,023,4261,896,8091,705,1461,734,6861,649,4711,468,6241,416,0841,432,5021,441,3471,335,7441,311,8231,334,3011,329,1901,243,8081,190,7911,164,5561,070,6551,156,6091,051,869985,247898,478898,330827,784804,0501,286,083897,0421,595,6991,003,886865,627726,672785,258722,910753,655612,826612,526571,535576,277560,193536,851452,613492,849439,652430,361382,528390,887482,616592,336451,800530,332709,824624,467729,508
       Other Current Liabilities 
1,044,667
982,298
959,466
836,531
924,700
462,696
719,199
907,822
951,900
1,211,725
875,910
749,392
1,303,558
610,016
615,204
581,871
533,605
475,944
451,042
489,857
389,895
497,801
454,857
460,573
475,498
544,756
584,303
742,288
698,168
697,606
717,132
788,602
795,140
820,091
1,082,769
900,004
865,369
948,128
916,424
972,342
876,871
886,405
884,695
1,115,085
919,193
839,987
894,694
892,141
978,408
847,443
933,525
1,023,928
1,042,067
1,003,422
1,030,804
1,015,370
992,688
930,858
1,118,959
1,250,714
1,310,609
953,988
-40,150
-30,515
-77,810
1,147,853
1,162,094
1,383,173
1,379,477
1,238,807
1,085,381
1,138,329
1,160,033
1,135,090
1,034,269
1,093,076
1,030,787
1,079,543
1,035,419
1,413,287
1,543,560
1,203,358
1,415,348
1,078,043
1,172,971
1,298,535
1,493,358
1,430,951
1,913,901
1,174,000
1,206,000
1,204,000
1,305,000
1,317,000
1,339,000
1,264,000
1,310,000
1,047,000
1,029,000
1,103,000
1,103,0001,029,0001,047,0001,310,0001,264,0001,339,0001,317,0001,305,0001,204,0001,206,0001,174,0001,913,9011,430,9511,493,3581,298,5351,172,9711,078,0431,415,3481,203,3581,543,5601,413,2871,035,4191,079,5431,030,7871,093,0761,034,2691,135,0901,160,0331,138,3291,085,3811,238,8071,379,4771,383,1731,162,0941,147,853-77,810-30,515-40,150953,9881,310,6091,250,7141,118,959930,858992,6881,015,3701,030,8041,003,4221,042,0671,023,928933,525847,443978,408892,141894,694839,987919,1931,115,085884,695886,405876,871972,342916,424948,128865,369900,0041,082,769820,091795,140788,602717,132697,606698,168742,288584,303544,756475,498460,573454,857497,801389,895489,857451,042475,944533,605581,871615,204610,0161,303,558749,392875,9101,211,725951,900907,822719,199462,696924,700836,531959,466982,2981,044,667
   > Long-term Liabilities 
0
0
0
0
463,400
396,188
433,130
420,017
490,478
488,453
489,681
462,706
502,113
628,958
621,429
618,151
538,810
872,114
871,483
832,843
869,784
853,970
869,495
838,449
604,552
623,985
638,175
657,286
738,131
819,260
862,154
902,987
661,626
637,217
654,516
635,480
590,029
642,463
557,550
569,437
543,192
553,935
524,723
541,004
562,915
567,614
574,087
1,028,256
970,259
1,004,657
1,009,723
1,051,040
961,835
937,391
935,222
970,800
1,035,867
1,012,740
1,039,149
1,035,750
1,639,746
1,598,244
1,596,222
1,561,618
1,582,655
2,190,963
2,177,803
2,185,801
2,157,557
2,137,915
2,177,402
2,216,060
2,261,123
2,217,613
2,182,730
2,285,944
2,243,074
2,397,896
2,418,689
2,349,406
2,450,505
1,726,593
2,450,505
2,371,758
2,474,548
2,334,913
2,350,051
1,789,534
1,808,822
1,652,000
1,705,000
1,736,000
1,615,000
1,557,000
1,596,000
2,001,000
1,758,000
1,709,000
1,731,000
1,777,000
1,777,0001,731,0001,709,0001,758,0002,001,0001,596,0001,557,0001,615,0001,736,0001,705,0001,652,0001,808,8221,789,5342,350,0512,334,9132,474,5482,371,7582,450,5051,726,5932,450,5052,349,4062,418,6892,397,8962,243,0742,285,9442,182,7302,217,6132,261,1232,216,0602,177,4022,137,9152,157,5572,185,8012,177,8032,190,9631,582,6551,561,6181,596,2221,598,2441,639,7461,035,7501,039,1491,012,7401,035,867970,800935,222937,391961,8351,051,0401,009,7231,004,657970,2591,028,256574,087567,614562,915541,004524,723553,935543,192569,437557,550642,463590,029635,480654,516637,217661,626902,987862,154819,260738,131657,286638,175623,985604,552838,449869,495853,970869,784832,843871,483872,114538,810618,151621,429628,958502,113462,706489,681488,453490,478420,017433,130396,188463,4000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,731
17,736
17,740
17,745
17,749
17,754
17,759
17,763
17,768
513,386
513,500
513,615
513,730
524,947
520,205
496,274
496,384
496,494
496,604
496,715
496,825
496,935
991,685
992,231
992,460
992,689
992,664
1,572,001
1,547,459
1,555,522
1,517,949
1,526,023
1,560,471
1,580,974
1,591,598
1,607,653
1,575,370
1,667,359
1,661,565
1,650,927
1,657,246
1,636,905
1,651,739
1,647,173
1,654,831
1,677,162
1,710,033
1,678,496
1,678,740
1,170,544
1,167,366
982,000
980,000
980,000
978,000
978,000
979,000
1,425,000
0
0
0
0
00001,425,000979,000978,000978,000980,000980,000982,0001,167,3661,170,5441,678,7401,678,4961,710,0331,677,1621,654,8311,647,1731,651,7391,636,9051,657,2461,650,9271,661,5651,667,3591,575,3701,607,6531,591,5981,580,9741,560,4711,526,0231,517,9491,555,5221,547,4591,572,001992,664992,689992,460992,231991,685496,935496,825496,715496,604496,494496,384496,274520,205524,947513,730513,615513,500513,38617,76817,76317,75917,75417,74917,74517,74017,73617,73100000000000000000000000000000000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
365,461
345,913
247,517
229,036
250,535
222,429
214,317
198,245
169,938
214,823
167,387
177,155
160,424
97,066
79,357
70,789
77,174
116,164
139,773
126,457
113,935
97,407
201,004
106,049
210,961
220,855
221,945
362,699
339,206
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000339,206362,699221,945220,855210,961106,049201,00497,407113,935126,457139,773116,16477,17470,78979,35797,066160,424177,155167,387214,823169,938198,245214,317222,429250,535229,036247,517345,913365,46100000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
107,000
107,000
0
0
0
0
0
0
0
0
00000000107,000107,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
539,819
551,701
525,452
536,190
506,974
523,250
545,156
549,851
556,319
514,870
456,759
491,042
495,993
526,093
441,630
441,117
438,838
474,306
539,263
516,025
542,324
538,815
648,061
606,013
603,762
568,929
589,991
618,962
0
0
0
0
0
0
0
0
0
618,585
0
746,969
761,443
712,501
715,471
645,165
675,183
672,828
683,770
578,834
579,403
555,281
574,147
600,000
556,000
586,000
564,000
495,000
536,000
503,000
530,000
488,000
496,000
581,000
581,000496,000488,000530,000503,000536,000495,000564,000586,000556,000600,000574,147555,281579,403578,834683,770672,828675,183645,165715,471712,501761,443746,9690618,585000000000618,962589,991568,929603,762606,013648,061538,815542,324516,025539,263474,306438,838441,117441,630526,093495,993491,042456,759514,870556,319549,851545,156523,250506,974536,190525,452551,701539,81900000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
83,295
79,420
74,787
70,363
80,745
77,583
91,908
63,709
67,309
70,000
62,000
63,000
73,000
84,000
81,000
0
0
0
0
0
0000081,00084,00073,00063,00062,00070,00067,30963,70991,90877,58380,74570,36374,78779,42083,29500000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,627,205
1,633,606
1,645,929
1,609,257
633,100
748,514
833,452
764,192
789,266
825,256
859,685
869,026
883,867
906,300
971,049
1,015,018
1,081,534
1,128,937
1,170,418
1,228,366
1,335,792
1,430,546
1,391,171
1,535,727
1,630,558
1,715,071
1,790,187
1,826,495
1,730,472
1,759,676
1,880,575
1,995,941
2,274,459
2,405,185
2,618,400
2,741,002
2,671,082
2,795,191
2,996,059
3,119,162
3,305,533
3,416,197
3,528,714
3,519,178
3,496,999
3,415,566
3,486,139
3,295,757
3,395,525
3,542,112
3,554,557
3,679,986
3,341,295
3,484,966
3,599,650
3,793,612
3,756,987
3,690,729
3,646,548
3,558,881
3,110,871
3,068,724
3,116,600
3,062,340
2,997,300
3,088,611
3,139,548
3,106,285
3,125,200
3,220,835
3,177,686
3,283,308
3,342,310
2,996,311
3,043,355
3,043,024
2,963,181
2,952,313
2,374,237
1,559,495
1,487,752
1,091,645
1,487,752
1,091,645
1,030,247
983,654
1,515,549
1,597,527
1,392,453
1,469,000
1,514,000
1,650,000
1,786,000
1,719,000
1,797,000
1,883,000
1,940,000
1,951,000
2,142,000
2,251,000
2,251,0002,142,0001,951,0001,940,0001,883,0001,797,0001,719,0001,786,0001,650,0001,514,0001,469,0001,392,4531,597,5271,515,549983,6541,030,2471,091,6451,487,7521,091,6451,487,7521,559,4952,374,2372,952,3132,963,1813,043,0243,043,3552,996,3113,342,3103,283,3083,177,6863,220,8353,125,2003,106,2853,139,5483,088,6112,997,3003,062,3403,116,6003,068,7243,110,8713,558,8813,646,5483,690,7293,756,9873,793,6123,599,6503,484,9663,341,2953,679,9863,554,5573,542,1123,395,5253,295,7573,486,1393,415,5663,496,9993,519,1783,528,7143,416,1973,305,5333,119,1622,996,0592,795,1912,671,0822,741,0022,618,4002,405,1852,274,4591,995,9411,880,5751,759,6761,730,4721,826,4951,790,1871,715,0711,630,5581,535,7271,391,1711,430,5461,335,7921,228,3661,170,4181,128,9371,081,5341,015,018971,049906,300883,867869,026859,685825,256789,266764,192833,452748,514633,1001,609,2571,645,9291,633,6061,627,205
   Common Stock
47,733
47,300
47,293
47,339
700
785
801
801
801
805
806
804
802
812
816
819
821
830
833
838
845
866
867
868
871
875
876
880
880
882
883
884
887
886
1,776
1,814
1,816
1,799
1,799
1,794
1,788
1,787
1,788
1,788
1,764
1,744
1,738
1,697
1,690
1,691
1,670
1,665
1,624
1,629
1,630
1,633
1,613
1,593
1,576
1,565
1,486
1,470
1,454
1,422
1,390
1,392
1,392
1,393
1,393
1,398
1,399
1,399
1,399
1,406
1,406
1,407
1,396
1,399
1,399
1,399
1,399
1,403
1,399
1,403
1,404
1,410
1,411
1,411
1,411
1,000
1,000
1,000
1,000
1,000
1,000
2,000
2,000
2,000
2,000
2,000
2,0002,0002,0002,0002,0001,0001,0001,0001,0001,0001,0001,4111,4111,4111,4101,4041,4031,3991,4031,3991,3991,3991,3991,3961,4071,4061,4061,3991,3991,3991,3981,3931,3931,3921,3921,3901,4221,4541,4701,4861,5651,5761,5931,6131,6331,6301,6291,6241,6651,6701,6911,6901,6971,7381,7441,7641,7881,7881,7871,7881,7941,7991,7991,8161,8141,77688688788488388288088087687587186886786684583883383082181981681280280480680580180180178570047,33947,29347,30047,733
   Retained Earnings 
1,347,250
1,375,585
1,388,492
1,423,300
539,600
538,329
559,749
492,413
508,089
536,421
566,499
584,852
620,219
624,139
656,075
687,096
725,382
758,825
790,323
824,185
858,601
892,270
861,973
979,274
1,030,460
1,101,835
1,150,869
1,160,688
1,223,787
1,245,985
1,323,888
1,399,889
1,641,616
1,757,424
1,944,425
2,104,795
2,272,146
2,429,925
2,576,599
2,716,168
2,842,428
2,956,498
3,091,348
3,015,205
3,109,957
3,227,008
3,371,112
3,485,144
3,590,553
3,704,025
3,743,262
3,842,313
3,597,521
3,737,928
3,873,124
4,019,910
4,040,664
3,996,524
3,924,270
3,894,404
3,593,597
3,601,071
3,630,881
3,640,054
3,428,732
3,493,789
3,566,143
3,541,253
3,582,150
3,613,246
3,559,643
3,624,554
3,654,931
3,268,837
3,353,176
3,401,528
3,422,157
3,354,352
2,769,804
1,998,142
1,700,912
1,418,845
1,700,912
1,418,845
1,249,809
1,162,790
1,048,345
1,079,403
790,442
829,000
885,000
898,000
896,000
780,000
831,000
1,000,000
979,000
1,038,000
1,207,000
1,261,000
1,261,0001,207,0001,038,000979,0001,000,000831,000780,000896,000898,000885,000829,000790,4421,079,4031,048,3451,162,7901,249,8091,418,8451,700,9121,418,8451,700,9121,998,1422,769,8043,354,3523,422,1573,401,5283,353,1763,268,8373,654,9313,624,5543,559,6433,613,2463,582,1503,541,2533,566,1433,493,7893,428,7323,640,0543,630,8813,601,0713,593,5973,894,4043,924,2703,996,5244,040,6644,019,9103,873,1243,737,9283,597,5213,842,3133,743,2623,704,0253,590,5533,485,1443,371,1123,227,0083,109,9573,015,2053,091,3482,956,4982,842,4282,716,1682,576,5992,429,9252,272,1462,104,7951,944,4251,757,4241,641,6161,399,8891,323,8881,245,9851,223,7871,160,6881,150,8691,101,8351,030,460979,274861,973892,270858,601824,185790,323758,825725,382687,096656,075624,139620,219584,852566,499536,421508,089492,413559,749538,329539,6001,423,3001,388,4921,375,5851,347,250
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
727,587
684,142
682,304
668,746
683,044
695,446
561,589
340,097
240,354
7,881
2,574
0
0
0
0
10,730
27,569
48,550
12,911
0
0
0
0
0
0
0
0
10,819
21,441
29,985
38,317
58,371
67,905
77,449
88,222
99,028
111,368
122,267
82,106
94,456
113,042
111,857
165,314
170,750
175,089
177,617
195,940
236,923
882,450
958,526
966,333
976,000
983,000
1,129,000
1,254,000
1,257,000
1,267,000
1,212,000
0
0
0
0
00001,212,0001,267,0001,257,0001,254,0001,129,000983,000976,000966,333958,526882,450236,923195,940177,617175,089170,750165,314111,857113,04294,45682,106122,267111,36899,02888,22277,44967,90558,37138,31729,98521,44110,8190000000012,91148,55027,56910,73000002,5747,881240,354340,097561,589695,446683,044668,746682,304684,142727,58700000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
178,200
285,501
345,687
344,788
352,960
364,860
369,869
362,772
357,432
387,416
399,271
407,180
415,078
447,532
457,403
473,963
507,133
605,057
609,700
615,521
629,901
604,852
619,213
645,194
654,137
658,010
676,247
693,823
706,128
713,683
734,578
743,855
754,089
721,880
727,587
684,142
682,304
668,746
683,044
695,446
561,589
340,097
240,354
7,881
2,574
-163,604
-190,375
-163,992
-257,850
10,730
27,569
48,550
12,911
-307,388
-279,298
-337,088
-484,212
-533,817
-5
-579,136
-47
10,819
21,441
29,985
38,317
58,371
67,905
77,449
88,222
99,028
111,368
122,267
82,106
94,456
113,042
111,857
-379,873
-499,353
165,314
170,750
195,940
236,923
882,450
958,526
966,333
976,000
983,000
1,129,000
1,254,000
1,257,000
1,267,000
881,000
1,228,000
1,230,000
1,262,000
1,286,000
1,286,0001,262,0001,230,0001,228,000881,0001,267,0001,257,0001,254,0001,129,000983,000976,000966,333958,526882,450236,923195,940170,750165,314-499,353-379,873111,857113,04294,45682,106122,267111,36899,02888,22277,44967,90558,37138,31729,98521,44110,819-47-579,136-5-533,817-484,212-337,088-279,298-307,38812,91148,55027,56910,730-257,850-163,992-190,375-163,6042,5747,881240,354340,097561,589695,446683,044668,746682,304684,142727,587721,880754,089743,855734,578713,683706,128693,823676,247658,010654,137645,194619,213604,852629,901615,521609,700605,057507,133473,963457,403447,532415,078407,180399,271387,416357,432362,772369,869364,860352,960344,788345,687285,501178,2000000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.