Fluor Corp
NYSE:FLR
Income Statement
Earnings Waterfall
Fluor Corp
Revenue
|
15.5B
USD
|
Cost of Revenue
|
-15B
USD
|
Gross Profit
|
477m
USD
|
Operating Expenses
|
-232m
USD
|
Operating Income
|
245m
USD
|
Other Expenses
|
-162m
USD
|
Net Income
|
83m
USD
|
Income Statement
Fluor Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
27 352
N/A
|
25 551
-7%
|
23 612
-8%
|
22 368
-5%
|
21 532
-4%
|
20 696
-4%
|
20 254
-2%
|
19 199
-5%
|
18 114
-6%
|
17 989
-1%
|
18 035
+0%
|
18 418
+2%
|
19 037
+3%
|
19 449
+2%
|
19 309
-1%
|
19 483
+1%
|
14 807
-24%
|
14 794
0%
|
14 962
+1%
|
14 679
-2%
|
18 851
+28%
|
18 161
-4%
|
17 424
-4%
|
17 394
0%
|
17 317
0%
|
16 881
-3%
|
16 826
0%
|
16 001
-5%
|
15 668
-2%
|
14 488
-8%
|
14 081
-3%
|
13 781
-2%
|
14 156
+3%
|
13 931
-2%
|
13 546
-3%
|
13 655
+1%
|
13 744
+1%
|
14 373
+5%
|
15 013
+4%
|
15 364
+2%
|
15 474
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(25 987)
|
(24 215)
|
(22 264)
|
(20 994)
|
(20 133)
|
(19 312)
|
(18 921)
|
(17 995)
|
(17 019)
|
(16 936)
|
(17 028)
|
(17 624)
|
(18 246)
|
(18 764)
|
(18 840)
|
(18 831)
|
(14 529)
|
(14 609)
|
(14 598)
|
(14 311)
|
(18 282)
|
(17 587)
|
(17 491)
|
(17 596)
|
(17 534)
|
(17 097)
|
(16 543)
|
(15 675)
|
(15 283)
|
(14 072)
|
(13 644)
|
(13 365)
|
(13 702)
|
(13 447)
|
(13 035)
|
(13 272)
|
(13 389)
|
(14 178)
|
(14 735)
|
(14 820)
|
(14 997)
|
|
Gross Profit |
1 365
N/A
|
1 336
-2%
|
1 348
+1%
|
1 374
+2%
|
1 399
+2%
|
1 384
-1%
|
1 333
-4%
|
1 204
-10%
|
1 095
-9%
|
1 053
-4%
|
1 007
-4%
|
794
-21%
|
790
0%
|
684
-13%
|
468
-32%
|
653
+39%
|
278
-57%
|
186
-33%
|
364
+96%
|
368
+1%
|
569
+55%
|
574
+1%
|
(67)
N/A
|
(202)
-201%
|
(217)
-8%
|
(216)
+1%
|
283
N/A
|
326
+15%
|
385
+18%
|
417
+8%
|
437
+5%
|
417
-5%
|
454
+9%
|
484
+7%
|
511
+6%
|
383
-25%
|
355
-7%
|
195
-45%
|
278
+43%
|
544
+96%
|
477
-12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(174)
|
(180)
|
(207)
|
(198)
|
(179)
|
(187)
|
(171)
|
(170)
|
(163)
|
(344)
|
(352)
|
(413)
|
(188)
|
(181)
|
(178)
|
(198)
|
(184)
|
(198)
|
(168)
|
(185)
|
(120)
|
(123)
|
(155)
|
(101)
|
(167)
|
(141)
|
(131)
|
(187)
|
(242)
|
(320)
|
(314)
|
(290)
|
(226)
|
(230)
|
(242)
|
(228)
|
(237)
|
(228)
|
(243)
|
(269)
|
(232)
|
|
Selling, General & Administrative |
(174)
|
(180)
|
(207)
|
(198)
|
(179)
|
(187)
|
(171)
|
(170)
|
(163)
|
(172)
|
(181)
|
(173)
|
(188)
|
(181)
|
(178)
|
(198)
|
(184)
|
(199)
|
(168)
|
(185)
|
(121)
|
(123)
|
(155)
|
(101)
|
(166)
|
(141)
|
(131)
|
(188)
|
(241)
|
(320)
|
(314)
|
(290)
|
(226)
|
(230)
|
(242)
|
(228)
|
(237)
|
(228)
|
(243)
|
(269)
|
(232)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(172)
|
(172)
|
(240)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
1 192
N/A
|
1 156
-3%
|
1 141
-1%
|
1 176
+3%
|
1 220
+4%
|
1 197
-2%
|
1 162
-3%
|
1 034
-11%
|
932
-10%
|
709
-24%
|
655
-8%
|
381
-42%
|
603
+58%
|
504
-17%
|
290
-42%
|
455
+57%
|
94
-79%
|
(13)
N/A
|
196
N/A
|
182
-7%
|
449
+146%
|
452
+1%
|
(222)
N/A
|
(303)
-36%
|
(383)
-27%
|
(356)
+7%
|
153
N/A
|
138
-9%
|
144
+4%
|
96
-33%
|
124
+28%
|
127
+3%
|
228
+80%
|
254
+11%
|
269
+6%
|
155
-42%
|
118
-24%
|
(33)
N/A
|
35
N/A
|
275
+686%
|
245
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(13)
|
(12)
|
(8)
|
(15)
|
(15)
|
(26)
|
(31)
|
(33)
|
(42)
|
(46)
|
(52)
|
(56)
|
(53)
|
(45)
|
(41)
|
(40)
|
(36)
|
(37)
|
(43)
|
(41)
|
(37)
|
(32)
|
(22)
|
(18)
|
28
|
20
|
12
|
(46)
|
(69)
|
(99)
|
(81)
|
(86)
|
(85)
|
(8)
|
36
|
60
|
88
|
46
|
63
|
70
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
68
|
(172)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(49)
|
(76)
|
(410)
|
(670)
|
(746)
|
(724)
|
(390)
|
(305)
|
(34)
|
(130)
|
(135)
|
(488)
|
(378)
|
(277)
|
(272)
|
66
|
3
|
3
|
3
|
0
|
|
Pre-Tax Income |
1 178
N/A
|
1 143
-3%
|
1 129
-1%
|
1 168
+3%
|
1 205
+3%
|
1 182
-2%
|
1 136
-4%
|
1 071
-6%
|
727
-32%
|
667
-8%
|
609
-9%
|
329
-46%
|
547
+67%
|
451
-18%
|
245
-46%
|
414
+69%
|
54
-87%
|
(49)
N/A
|
159
N/A
|
140
-12%
|
386
+176%
|
366
-5%
|
(330)
N/A
|
(735)
-123%
|
(1 071)
-46%
|
(1 074)
0%
|
(551)
+49%
|
(240)
+56%
|
(207)
+14%
|
(6)
+97%
|
(105)
-1 595%
|
(89)
+15%
|
(346)
-287%
|
(209)
+40%
|
(16)
+92%
|
(81)
-406%
|
244
N/A
|
58
-76%
|
84
+45%
|
341
+306%
|
315
-8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(355)
|
(340)
|
(338)
|
(366)
|
(353)
|
(358)
|
(346)
|
(323)
|
(246)
|
(233)
|
(216)
|
(105)
|
(219)
|
(165)
|
(86)
|
(159)
|
37
|
50
|
(20)
|
(18)
|
(175)
|
(186)
|
(57)
|
(502)
|
(485)
|
(408)
|
(515)
|
(48)
|
(19)
|
(86)
|
(57)
|
(57)
|
(20)
|
(47)
|
(77)
|
(75)
|
(171)
|
(171)
|
(202)
|
(254)
|
(236)
|
|
Income from Continuing Operations |
823
|
803
|
791
|
802
|
852
|
824
|
790
|
748
|
481
|
434
|
393
|
224
|
327
|
286
|
159
|
255
|
90
|
1
|
139
|
122
|
211
|
180
|
(387)
|
(1 237)
|
(1 557)
|
(1 482)
|
(1 066)
|
(288)
|
(226)
|
(92)
|
(162)
|
(147)
|
(366)
|
(256)
|
(93)
|
(156)
|
73
|
(113)
|
(118)
|
87
|
79
|
|
Income to Minority Interest |
(155)
|
(153)
|
(139)
|
(140)
|
(137)
|
(114)
|
(94)
|
(59)
|
(62)
|
(56)
|
(62)
|
(64)
|
(46)
|
(48)
|
(47)
|
(53)
|
(65)
|
(53)
|
(52)
|
(53)
|
(59)
|
(78)
|
(23)
|
(16)
|
31
|
46
|
0
|
9
|
(68)
|
(92)
|
(78)
|
(71)
|
(39)
|
(15)
|
(29)
|
14
|
72
|
103
|
103
|
82
|
60
|
|
Net Income (Common) |
668
N/A
|
650
-3%
|
567
-13%
|
463
-18%
|
511
+10%
|
506
-1%
|
577
+14%
|
678
+18%
|
413
-39%
|
373
-10%
|
326
-13%
|
160
-51%
|
281
+76%
|
238
-15%
|
112
-53%
|
202
+80%
|
154
-24%
|
76
-51%
|
214
+184%
|
197
-8%
|
173
-12%
|
122
-29%
|
(407)
N/A
|
(1 227)
-202%
|
(1 522)
-24%
|
(1 719)
-13%
|
(1 330)
+23%
|
(568)
+57%
|
(435)
+23%
|
(256)
+41%
|
(351)
-37%
|
(339)
+3%
|
(464)
-37%
|
(339)
+27%
|
(163)
+52%
|
(182)
-12%
|
106
N/A
|
(50)
N/A
|
(55)
-10%
|
102
N/A
|
83
-19%
|
|
EPS (Diluted) |
4.06
N/A
|
4
-1%
|
3.53
-12%
|
2.9
-18%
|
3.19
+10%
|
3.37
+6%
|
3.89
+15%
|
4.64
+19%
|
2.8
-40%
|
2.64
-6%
|
2.31
-13%
|
1.13
-51%
|
2
+77%
|
1.68
-16%
|
0.79
-53%
|
1.43
+81%
|
1.1
-23%
|
0.53
-52%
|
1.51
+185%
|
1.39
-8%
|
1.22
-12%
|
0.87
-29%
|
-2.9
N/A
|
-8.75
-202%
|
-10.89
-24%
|
-12.25
-12%
|
-9.46
+23%
|
-4.02
+58%
|
-3.08
+23%
|
-1.81
+41%
|
-2.49
-38%
|
-2.37
+5%
|
-3.29
-39%
|
-2.38
+28%
|
-0.94
+61%
|
-1.25
-33%
|
0.75
N/A
|
-0.35
N/A
|
-0.31
+11%
|
0.69
N/A
|
0.54
-22%
|