These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
|
|
ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
|
|
EXCHANGE
ACT OF 1934
|
MASSACHUSETTS
|
04-1717070
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
Large accelerated filer
o
|
Accelerated filer
x
|
Non-Accelerated filer
o
|
Smaller reporting company
o
|
Page Number
|
|||
Part I. -
|
Financial Information:
|
||
Item 1.
|
Financial Statements
|
||
3
|
|||
4
|
|||
5
|
|||
6
|
|||
7 – 45
|
|||
Item 2.
|
46 – 55
|
||
Item 3.
|
55
|
||
Item 4.
|
55 – 56
|
||
Part II. -
|
Other Information:
|
||
Item 1.
|
56
|
||
Item 1A.
|
56
|
||
Item 2.
|
56
|
||
Item 3.
|
56
|
||
Item 4.
|
56
|
||
Item 5.
|
56
|
||
Item 6.
|
56 – 58
|
||
59
|
SEPTEMBER 30,
|
DECEMBER 31,
|
|||||||
2011
|
2010
|
|||||||
ASSETS
|
||||||||
Cash and Cash Equivalents
|
$ | 273,321 | $ | 471,378 | ||||
Restricted Cash
|
35,817 | 23,550 | ||||||
Accounts Receivable, including retainage
|
1,312,360 | 880,614 | ||||||
Costs and Estimated Earnings in Excess of Billings
|
374,325 | 139,449 | ||||||
Deferred Income Taxes
|
18,559 | 3,737 | ||||||
Other Current Assets
|
93,767 | 42,314 | ||||||
Total Current Assets
|
2,108,149 | 1,561,042 | ||||||
Long-term Investments
|
67,061 | 88,129 | ||||||
Property and Equipment (net of Accumulated Depreciation of $95,164 in 2011 and $79,942 in 2010)
|
472,528 | 362,437 | ||||||
Other Assets:
|
||||||||
Goodwill
|
881,538 | 621,920 | ||||||
Intangible Assets, net
|
203,075 | 132,551 | ||||||
Other
|
21,386 | 13,141 | ||||||
$ | 3,753,737 | $ | 2,779,220 | |||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Current Maturities of Long-term Debt
|
$ | 73,836 | $ | 21,334 | ||||
Accounts Payable, including retainage
|
766,771 | 653,542 | ||||||
Billings in Excess of Costs and Estimated Earnings
|
381,464 | 199,750 | ||||||
Accrued Expenses and Other Current Liabilities
|
204,085 | 93,488 | ||||||
Total Current Liabilities
|
1,426,156 | 968,114 | ||||||
Long-term Debt, less current maturities
|
758,970 | 374,350 | ||||||
Deferred Income Taxes
|
94,445 | 79,082 | ||||||
Other Long-term Liabilities
|
92,971 | 44,680 | ||||||
Contingencies and Commitments
|
||||||||
Stockholders’ Equity:
|
||||||||
Common Stock - $1 par value: 75,000,000 shares authorized; Shares issued and outstanding: 47,315,050 and 47,089,593, respectively
|
47,315 | 47,090 | ||||||
Additional Paid-in Capital
|
991,884 | 985,413 | ||||||
Retained Earnings
|
378,631 | 316,531 | ||||||
Accumulated Other Comprehensive Loss
|
(36,635 | ) | (36,040 | ) | ||||
Total Stockholders' Equity
|
1,381,195 | 1,312,994 | ||||||
$ | 3,753,737 | $ | 2,779,220 |
The accompanying notes are an integral part of these consolidated condensed financial statements.
|
THREE MONTHS ENDED | NINE MONTHS ENDED | |||||||||||||||
SEPTEMBER 30, | SEPTEMBER 30, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenues
|
$ | 1,166,410 | $ | 731,806 | $ | 2,601,557 | $ | 2,511,257 | ||||||||
Cost of Operations
|
1,046,055 | 641,136 | 2,331,529 | 2,245,542 | ||||||||||||
Gross Profit
|
120,355 | 90,670 | 270,028 | 265,715 | ||||||||||||
General and Administrative Expenses
|
58,319 | 40,710 | 152,444 | 125,747 | ||||||||||||
INCOME FROM CONSTRUCTION OPERATIONS
|
62,036 | 49,960 | 117,584 | 139,968 | ||||||||||||
Other Income (Expense), net
|
5,863 | 358 | 6,648 | (399 | ) | |||||||||||
Interest Expense
|
(11,566 | ) | (1,589 | ) | (25,973 | ) | (6,354 | ) | ||||||||
Income before Income Taxes
|
56,333 | 48,729 | 98,259 | 133,215 | ||||||||||||
Provision for Income Taxes
|
(20,856 | ) | (17,796 | ) | (36,159 | ) | (48,624 | ) | ||||||||
NET INCOME
|
$ | 35,477 | $ | 30,933 | $ | 62,100 | $ | 84,591 | ||||||||
BASIC EARNINGS PER COMMON SHARE
|
$ | 0.75 | $ | 0.65 | $ | 1.32 | $ | 1.75 | ||||||||
DILUTED EARNINGS PER COMMON SHARE
|
$ | 0.74 | $ | 0.65 | $ | 1.30 | $ | 1.73 | ||||||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
|
||||||||||||||||
BASIC
|
47,291 | 47,357 | 47,192 | 48,455 | ||||||||||||
Effect of Dilutive Stock Options and Restricted Stock Units Outstanding
|
473 | 539 | 670 | 498 | ||||||||||||
DILUTED
|
47,764 | 47,896 | 47,862 | 48,953 |
Accumulated
|
||||||||||||||||||||
Additional
|
Other
|
|||||||||||||||||||
Common
|
Paid-in
|
Retained
|
Comprehensive
|
|||||||||||||||||
Stock
|
Capital
|
Earnings
|
Loss
|
Total
|
||||||||||||||||
Balance - December 31, 2010
|
$ | 47,090 | $ | 985,413 | $ | 316,531 | $ | (36,040 | ) | $ | 1,312,994 | |||||||||
Net Income
|
- | - | 62,100 | - | 62,100 | |||||||||||||||
Other comprehensive income (loss):
|
||||||||||||||||||||
Foreign currency translation
|
- | - | - | (1,190 | ) | (1,190 | ) | |||||||||||||
Change in fair value of investments
|
- | - | - | 595 | 595 | |||||||||||||||
Total comprehensive income
|
61,505 | |||||||||||||||||||
Tax effect of stock-based compensation
|
- | (80 | ) | - | - | (80 | ) | |||||||||||||
Stock-based compensation expense
|
- | 6,820 | - | - | 6,820 | |||||||||||||||
Issuance of Common Stock, net
|
225 | (269 | ) | - | - | (44 | ) | |||||||||||||
Balance - September 30, 2011
|
$ | 47,315 | $ | 991,884 | $ | 378,631 | $ | (36,635 | ) | $ | 1,381,195 |
NINE MONTHS ENDED
|
||||||||
SEPTEMBER 30,
|
||||||||
2011
|
2010
|
|||||||
Cash Flows from Operating Activities:
|
||||||||
Net Income
|
$ | 62,100 | $ | 84,591 | ||||
Adjustments to reconcile Net Income to net cash from operating activities:
|
||||||||
Depreciation and amortization
|
29,594 | 23,328 | ||||||
Stock-based compensation expense
|
6,820 | 10,168 | ||||||
Excess income tax benefit from stock-based compensation
|
(18 | ) | - | |||||
Adjustment of investments to fair value
|
- | 25 | ||||||
Deferred Income Taxes
|
412 | (3,059 | ) | |||||
(Gain) loss on sale of equipment
|
(896 | ) | 350 | |||||
Gain on bargain purchase
|
(4,000 | ) | - | |||||
Other Long-term Liabilities
|
(6,823 | ) | (3,677 | ) | ||||
Other non-cash items
|
(3,251 | ) | - | |||||
Changes in other components of working capital
|
(207,854 | ) | (147,675 | ) | ||||
NET CASH USED IN OPERATING ACTIVITIES
|
(123,916 | ) | (35,949 | ) | ||||
Cash Flows from Investing Activities:
|
||||||||
Acquisitions, net of cash balance acquired
|
(337,873 | ) | - | |||||
Business acquisition related payments
|
(3,000 | ) | (6,734 | ) | ||||
Acquisition of Property and Equipment
|
(39,694 | ) | (16,135 | ) | ||||
Proceeds from sale of Property and Equipment
|
6,526 | 1,856 | ||||||
Proceeds from sale of available-for-sale securities
|
7,388 | 6,918 | ||||||
Change in Restricted Cash
|
(7,196 | ) | (23,541 | ) | ||||
Investment in other activities
|
- | 53 | ||||||
NET CASH USED IN INVESTING ACTIVITIES
|
(373,849 | ) | (37,583 | ) | ||||
Cash Flows from Financing Activities:
|
||||||||
Proceeds from Debt
|
567,782 | 8,724 | ||||||
Repayment of Debt
|
(263,059 | ) | (28,803 | ) | ||||
Common Stock repurchased under share repurchase program
|
- | (39,391 | ) | |||||
Excess income tax benefit from stock-based compensation
|
18 | - | ||||||
Issuance of Common Stock and effect of cashless exercise
|
(44 | ) | (325 | ) | ||||
Debt issuance costs
|
(4,989 | ) | (1,905 | ) | ||||
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES
|
299,708 | (61,700 | ) | |||||
Net Decrease in Cash and Cash Equivalents
|
(198,057 | ) | (135,232 | ) | ||||
Cash and Cash Equivalents at Beginning of Year
|
471,378 | 348,309 | ||||||
Cash and Cash Equivalents at End of Period
|
$ | 273,321 | $ | 213,077 | ||||
Supplemental Disclosure of Cash Paid During the Period For:
|
||||||||
Interest
|
$ | 17,714 | $ | 4,215 | ||||
Income taxes
|
$ | 40,225 | $ | 35,705 | ||||
Supplemental Disclosure of Non-cash Transactions:
|
||||||||
Property and Equipment acquired through financing arrangements
|
$ | 1,604 | $ | 6,054 | ||||
Grant date fair value of Common Stock issued for services
|
$ | 5,061 | $ | 19,673 |
(1)
|
Basis of Presentation
|
(2)
|
Significant Accounting Policies
|
September 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Unbilled costs and profits incurred to date*
|
$ | 131,038 | $ | 14,285 | ||||
Unapproved change orders
|
139,298 | 49,949 | ||||||
Claims
|
103,989 | 75,215 | ||||||
$ | 374,325 | $ | 139,449 |
*
|
Represents the excess of contract costs and profits recognized to date on the percentage of completion accounting method over the amount of contract billings to date on certain contracts.
|
(2)
|
Significant Accounting Policies (continued)
|
(3)
|
Acquisitions
|
(3)
|
Acquisitions (continued)
|
(3)
|
Acquisitions (continued)
|
Amount
|
||||
(In thousands)
|
||||
Cash consideration
|
$ | 228,626 | ||
Fair value of contingent consideration
|
9,700 | |||
Total purchase price consideration
|
$ | 238,326 |
(3)
|
Acquisitions (continued)
|
Weighted Average
|
|||||
Amount
|
Useful Life
|
||||
(in thousands)
|
|||||
Identifiable assets acquired and liabilities assumed:
|
|||||
Cash and Cash Equivalents
|
$ | 105,672 | |||
Accounts Receivable
|
197,556 | ||||
Other Assets
|
75,309 | ||||
Property and Equipment
|
54,129 | ||||
Identifiable Intangible Assets:
|
|||||
Customer relationships
|
7,600 |
11 years
|
|||
Contract backlog
|
11,200 |
3 years
|
|||
Trade name
|
32,000 | ||||
Goodwill
|
67,676 | ||||
Total assets acquired
|
551,142 | ||||
Current liabilities
|
235,373 | ||||
Deferred tax liabilities
|
22,236 | ||||
Long-term Liabilities
|
51,207 | ||||
Total liabilities assumed:
|
308,816 | ||||
Frontier-Kemper Bargain Purchase Gain:
|
|||||
Other Income (Expense), net
|
4,000 | ||||
Total purchase price
|
$ | 238,326 |
(3)
|
Acquisitions (continued)
|
Revenues
|
Income from
Construction
Operations
|
|||||||
(in thousands)
|
||||||||
Three months ended September 30, 2011
|
$ | 230,620 | $ | 12,550 | ||||
Nine months ended September 30, 2011
|
$ | 484,479 | $ | 18,731 |
Pro Forma (unaudited)
|
Three Months Ended
|
|||||||
September 30,
2011
|
September 30,
2010
|
|||||||
(in thousands, except per share data)
|
||||||||
Revenues
|
$ | 1,167,862 | $ | 933,833 | ||||
Income from Construction Operations
|
$ | 63,166 | $ | 60,363 | ||||
Net Income
|
$ | 36,330 | $ | 33,743 | ||||
Basic earnings per common share
|
$ | 0.77 | $ | 0.71 | ||||
Diluted earnings per common share
|
$ | 0.76 | $ | 0.70 |
Pro Forma (unaudited)
|
Nine Months Ended
|
|||||||
September 30,
2011
|
September 30,
2010
|
|||||||
(in thousands, except per share data)
|
||||||||
Revenues
|
$ | 2,780,107 | $ | 3,031,353 | ||||
Income from Construction Operations
|
$ | 126,737 | $ | 157,635 | ||||
Net Income
|
$ | 63,395 | $ | 88,098 | ||||
Basic earnings per common share
|
$ | 1.34 | $ | 1.82 | ||||
Diluted earnings per common share
|
$ | 1.32 | $ | 1.80 |
(3)
|
Acquisitions (continued)
|
(3)
|
Acquisitions (continued)
|
Amount
|
||||
(In thousands)
|
||||
Cash consideration
|
$ | 100,000 | ||
GreenStar Seller Note
|
74,869 | |||
GreenStar Indemnity Holdbacks
|
33,500 | |||
Fair value of contingent consideration
|
19,632 | |||
Total purchase price consideration
|
$ | 228,001 |
Amount
|
||||
(in thousands)
|
||||
Identifiable assets acquired and liabilities assumed:
|
||||
Cash and Cash Equivalents
|
$ | 67,613 | ||
Accounts Receivable
|
222,153 | |||
Other Assets
|
112,753 | |||
Property and Equipment
|
6,858 | |||
Goodwill
|
76,769 | |||
Total assets acquired
|
486,146 | |||
Current liabilities
|
257,882 | |||
Long-term Liabilities
|
263 | |||
Total liabilities assumed:
|
258,145 | |||
Total purchase price
|
$ | 228,001 |
(3)
|
Acquisitions (continued)
|
Revenues
|
Income from
Construction
Operations
|
||||||
(in thousands)
|
|||||||
$ | 249,089 | $ | 28,126 |
Pro Forma (unaudited)
|
Three Months Ended
|
|||||||
September 30,
2011
|
September 30,
2010
|
|||||||
(in thousands, except per share data)
|
||||||||
Revenues
|
$ | 1,166,410 | $ | 882,101 | ||||
Income from Construction Operations
|
$ | 62,372 | $ | 55,387 | ||||
Net Income
|
$ | 35,740 | $ | 33,344 | ||||
Basic earnings per common share
|
$ | 0.76 | $ | 0.70 | ||||
Diluted earnings per common share
|
$ | 0.75 | $ | 0.70 |
Pro Forma (unaudited)
|
Nine Months Ended
|
|||||||
September 30,
2011
|
September 30,
2010
|
|||||||
(in thousands, except per share data)
|
||||||||
Revenues
|
$ | 2,954,044 | $ | 2,929,159 | ||||
Income from Construction Operations
|
$ | 155,667 | $ | 147,377 | ||||
Net Income
|
$ | 83,909 | $ | 86,329 | ||||
Basic earnings per common share
|
$ | 1.78 | $ | 1.78 | ||||
Diluted earnings per common share
|
$ | 1.75 | $ | 1.76 |
(3)
|
Acquisitions (continued)
|
Amount
|
||||
(In thousands)
|
||||
Cash consideration
|
$ | 149,935 | ||
Lunda Seller Notes
|
21,750 | |||
Fair value of contingent consideration
|
20,800 | |||
Total purchase price consideration
|
$ | 192,485 |
(3)
|
Acquisitions (continued)
|
Weighted Average
|
|||||
Amount
|
Useful Life
|
||||
(in thousands)
|
|||||
Identifiable assets acquired and liabilities assumed:
|
|||||
Cash and Cash Equivalents
|
$ | 13,432 | |||
Accounts Receivable
|
47,473 | ||||
Other Assets
|
15,062 | ||||
Property and Equipment
|
34,379 | ||||
Identifiable Intangible Assets:
|
|||||
Contract Backlog
|
3,900 |
3 years
|
|||
Trade name
|
22,700 | ||||
Goodwill
|
115,173 | ||||
Total assets acquired
|
252,119 | ||||
Current liabilities
|
59,634 | ||||
Long-term Liabilities
|
- | ||||
Total liabilities assumed:
|
59,634 | ||||
Total purchase price
|
$ | 192,485 |
(3)
|
Acquisitions (continued)
|
Revenues
|
Income from
Construction
Operations
|
||||||
(in thousands)
|
|||||||
$ | 86,209 | $ | 5,423 |
Pro Forma (unaudited)
|
Three Months Ended
|
|||||||
September 30,
2011
|
September 30,
2010
|
|||||||
(in thousands, except per share data)
|
||||||||
Revenues
|
$ | 1,166,410 | $ | 842,112 | ||||
Income from Construction Operations
|
$ | 62,136 | $ | 68,460 | ||||
Net Income
|
$ | 35,539 | $ | 41,536 | ||||
Basic earnings per common share
|
$ | 0.75 | $ | 0.88 | ||||
Diluted earnings per common share
|
$ | 0.74 | $ | 0.87 |
Pro Forma (unaudited)
|
Nine Months Ended
|
|||||||
September 30,
2011
|
September 30,
2010
|
|||||||
(in thousands, except per share data)
|
||||||||
Revenues
|
$ | 2,757,934 | $ | 2,782,129 | ||||
Income from Construction Operations
|
$ | 139,481 | $ | 200,857 | ||||
Net Income
|
$ | 73,602 | $ | 119,900 | ||||
Basic earnings per common share
|
$ | 1.56 | $ | 2.47 | ||||
Diluted earnings per common share
|
$ | 1.54 | $ | 2.45 |
(4)
|
Cash, Cash Equivalents and Restricted Cash
|
September 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Corporate Cash and Cash Equivalents
|
$ | 193,290 | $ | 455,464 | ||||
Company's share of joint venture Cash and Cash Equivalents
|
80,031 | 15,914 | ||||||
Total Cash and Cash Equivalents
|
$ | 273,321 | $ | 471,378 | ||||
Restricted Cash
|
$ | 35,817 | $ | 23,550 |
(5)
|
Fair Value Measurements
|
|
Level 1 – inputs are unadjusted quoted prices in active markets for identical assets or liabilities.
|
|
Level 2 – inputs are other than quoted prices in active markets that are either directly or indirectly observable through market corroboration.
|
|
Level 3 – inputs are unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions based on the best information available in the circumstances.
|
(5)
|
Fair Value Measurements (continued)
|
Fair Value Measurements at September 30, 2011 Using | ||||||||||||||||
Total
Carrying
Value at
September 30,
2011
|
Quoted
prices in
active
markets
(Level 1)
|
Significant
other
observable
inputs
(Level 2)
|
Significant
unobservable
inputs
(Level 3)
|
|||||||||||||
Cash and Cash Equivalents
(1)
|
$ | 273,321 | $ | 273,321 | $ | - | $ | - | ||||||||
Restricted Cash
(1)
|
35,817 | 35,817 | - | - | ||||||||||||
Short-term investments
(2)
|
25,147 | 1,554 | 2,525 | 21,068 | ||||||||||||
Bonds substituted for retainage
(3)
|
11,737 | - | 11,737 | - | ||||||||||||
Long-term Investments –Auction rate securities
(4)
|
67,061 | - | - | 67,061 | ||||||||||||
Total
|
$ | 413,083 | $ | 310,692 | $ | 14,262 | $ | 88,129 |
Fair Value Measurements at December 31, 2010 Using | ||||||||||||||||
Total
Carrying
Value at
December 31,
2010
|
Quoted
prices in
active
markets
(Level 1)
|
Significant
other
observable
inputs
(Level 2)
|
Significant
unobservable
inputs
(Level 3)
|
|||||||||||||
Cash and Cash Equivalents
(1)
|
$ | 471,378 | $ | 471,378 | $ | - | $ | - | ||||||||
Restricted Cash
(1)
|
23,550 | 23,550 | - | - | ||||||||||||
Short-term investments
(2)
|
28 | 28 | - | - | ||||||||||||
Bonds substituted for retainage
(3)
|
- | - | - | - | ||||||||||||
Long-term Investments –Auction rate securities
(4)
|
88,129 | - | - | 88,129 | ||||||||||||
Total
|
$ | 583,085 | $ | 494,956 | $ | - | $ | 88,129 |
|
(1)
|
Cash, Cash Equivalents and Restricted Cash consist primarily of money market funds with original maturity dates of three months or less, for which fair value is determined through quoted market prices.
|
|
(2)
|
Short-term Investments are classified as Other Current Assets and are comprised of certificates of deposit, and municipal bonds, an S&P 500 index mutual fund, and a portion of the Company’s investments in auction rate securities (“ARS”). The fair values of the certificates of deposit and the mutual fund are determined through quoted market prices, and as such, the Company has classified these assets as Level 1. The fair values of the municipal bonds are obtained from readily-available pricing sources for comparable instruments, and as such, the Company has classified these assets as Level 2. The Company also classified approximately $21.1 million of ARS from Long-term Investments to Short-term Investments as this portion of the ARS was redeemed at par subsequent to September 30, 2011.
|
|
(3)
|
Bonds substituted for retainage are classified as Account Receivables, including retainage and are comprised of U.S. Treasury Notes and other municipal bonds, the majority of which are rated AAA. The fair values of these assets are obtained from readily-available pricing sources for comparable instruments, and as such, the Company has classified these assets as Level 2.
|
(4)
|
At September 30, 2011 the Company had an additional $67.1 million invested in ARS which the Company considers as available-for-sale Long-term Investments. The majority of the Long-term Investments ARS held by the Company at September 30, 2011 are in securities collateralized by student loan portfolios, totaling $54.8 million, which are guaranteed by the U.S. government. Additional amounts totaling $12.2 million are invested in securities collateralized by student loan portfolios, which are privately insured. At September 30, 2011 most of the Company’s ARS are rated AAA or AA. The Company estimated the fair value of its ARS utilizing an income approach valuation model which considered, among other items, the following inputs: (i) the underlying structure of each security; (ii) the present value of future principal and interest payments discounted at rates considered to reflect current market conditions; and (iii) consideration of the probabilities of default or repurchase at par for each period.
|
(5)
|
Fair Value Measurements (continued)
|
Auction Rate
|
||||
Securities
|
||||
Balance at December 31, 2010
|
$ | 88,129 | ||
Purchases
|
- | |||
Settlements
|
- | |||
Balance at March 31, 2011
|
88,129 | |||
Purchases
|
- | |||
Settlements
|
- | |||
Balance at June 30, 2011
|
88,129 | |||
Purchases
|
- | |||
Settlements
|
- | |||
Balance at September 30, 2011
|
$ | 88,129 |
Auction Rate
|
||||
Securities
|
||||
Balance at December 31, 2009
|
$ | 101,201 | ||
Purchases
|
- | |||
Settlements
|
(375 | ) | ||
Balance at March 31, 2010
|
100,826 | |||
Purchases
|
- | |||
Settlements
|
(150 | ) | ||
Impairment charge included in Other Income (Expense), net
|
(360 | ) | ||
Balance at June 30, 2010
|
100,316 | |||
Settlements
|
(6,725 | ) | ||
Reversal of impairment charge included in Other Income (Expense), net
|
432 | |||
Balance at September 30, 2010
|
$ | 94,023 |
(6)
|
Goodwill and Intangible Assets
|
Management
|
Specialty
|
|||||||||||||||||||
Building
|
Civil
|
Services
|
Contractors
|
Total
|
||||||||||||||||
Gross Goodwill
|
$ | 402,926 | $ | 319,254 | $ | 66,638 | $ | - | $ | 788,818 | ||||||||||
Accumulated impairment
|
(146,847 | ) | - | (20,051 | ) | - | (166,898 | ) | ||||||||||||
Balance at December 31, 2010
|
256,079 | 319,254 | 46,587 | - | 621,920 | |||||||||||||||
Goodwill recorded in connection with the acquisitions of Fisk, Anderson, Lunda, GreenStar and Becho
|
140,078 | 119,540 | - | - | 259,618 | |||||||||||||||
Reallocation based on relative fair value
|
(126,837 | ) | (18,267 | ) | - | 145,104 | - | |||||||||||||
Balance at September 30, 2011
|
$ | 269,320 | $ | 420,527 | $ | 46,587 | $ | 145,104 | $ | 881,538 |
(6)
|
Goodwill and Intangible Assets (continued)
|
As of September 30, 2011
|
||||||||||||
Gross Carrying
Amount
|
Accumulated
Amortization
|
Carrying
Value
|
||||||||||
Trade names
|
$ | 155,950 | $ | - | $ | 155,950 | ||||||
Contractor license
|
5,320 | - | 5,320 | |||||||||
Customer relationships
|
39,300 | (9,681 | ) | 29,619 | ||||||||
Construction contract backlog
|
49,640 | (37,454 | ) | 12,186 | ||||||||
Total
|
$ | 250,210 | $ | (47,135 | ) | $ | 203,075 |
As of December 31, 2010
|
||||||||||||
Gross Carrying
Amount
|
Accumulated
Amortization
|
Carrying
Value
|
||||||||||
Trade names
|
$ | 101,250 | $ | - | $ | 101,250 | ||||||
Contractor license
|
5,320 | - | 5,320 | |||||||||
Customer relationships
|
31,700 | (7,113 | ) | 24,587 | ||||||||
Construction contract backlog
|
34,540 | (33,146 | ) | 1,394 | ||||||||
Total
|
$ | 172,810 | $ | (40,259 | ) | $ | 132,551 |
(7)
|
Contingencies and Commitments
|
(7)
|
Contingencies and Commitments (continued)
|
(7)
|
Contingencies and Commitments (continued)
|
(7)
|
Contingencies and Commitments (continued)
|
(7)
|
Contingencies and Commitments (continued)
|
(7)
|
Contingencies and Commitments (continued)
|
(7)
|
Contingencies and Commitments (continued)
|
(7)
|
Contingencies and Commitments (continued)
|
(8)
|
Common Stock Repurchase Program
|
(9)
|
Stock-Based Compensation
|
Weighted Average
|
Aggregate
|
|||||||||||
Number
|
Grant Date
|
Intrinsic
|
||||||||||
of Shares
|
Fair Value
|
Value
|
||||||||||
Granted and Unvested - January 1, 2011
|
1,220,833 | $ | 21.62 | $ | 26,138,035 | |||||||
Vested
|
(233,333 | ) | 20.59 | 4,462,992 | ||||||||
Granted
|
517,498 | 19.03 | 5,946,052 | |||||||||
Forfeited
|
(125,000 | ) | 26.19 | - | ||||||||
Cancelled
|
(107,500 | ) | 26.19 | - | ||||||||
Total Granted and Unvested
|
1,272,498 | 19.92 | 14,621,002 | |||||||||
Approved for grant
|
431,669 |
(a)
|
4,959,877 | |||||||||
Total Awarded and Unvested - September 30, 2011
|
1,704,167 |
n.a.
|
19,580,879 |
|
(a)
|
Grant date fair value cannot be determined currently because the related performance targets for
future years have not yet been established by the Compensation Committee.
|
(9)
|
Stock-Based Compensation (continued)
|
Number
|
||||
Vesting Date
|
of Awards
|
|||
2012
|
294,998 | |||
2013
|
950,000 | |||
2014
|
459,169 | |||
Total
|
1,704,167 |
Weighted Average
|
||||||||||||
Number
|
Grant Date
|
Exercise
|
||||||||||
of Shares
|
Fair Value
|
Price
|
||||||||||
Total Awarded and Outstanding - January 1, 2011
|
1,040,000 | $ | 11.18 | $ | 20.50 | |||||||
Granted
|
360,465 | 9.31 | 15.44 | |||||||||
Forfeited
|
(80,000 | ) | 14.84 | 26.19 | ||||||||
Cancelled
|
(95,000 | ) | 14.84 | 26.19 | ||||||||
Total Granted and Outstanding
|
1,225,465 | 10.11 | 18.19 | |||||||||
Approved for grant
|
300,000 |
(a)
|
20.33 | |||||||||
Total Awarded and Outstanding - September 30, 2011
|
1,525,465 |
n.a.
|
18.61 |
|
(a)
|
Grant date fair value cannot be determined currently because the related performance targets for future years have not yet been established by the Compensation Committee.
|
(9)
|
Stock-Based Compensation (continued)
|
Risk-free interest rate
|
2.74 | % | ||
Expected life of options
|
6.5 yearss
|
|||
Expected volatility of underlying stock
|
46.94 | % | ||
Expected quarterly dividends (per share)
|
$ | 0.00 |
Risk-free interest rate
|
1.25 | % | ||
Expected life of options
|
6.5 yearss
|
|||
Expected volatility of underlying stock
|
48.70 | % | ||
Expected quarterly dividends (per share)
|
$ | 0.00 |
Risk-free interest rate
|
0.89 | % | ||
Expected life of options
|
5.0 yearss
|
|||
Expected volatility of underlying stock
|
51.62 | % | ||
Expected quarterly dividends (per share)
|
$ | 0.00 |
(10)
|
Financial Commitments
|
(10)
|
Financial Commitments (continued)
|
(10)
|
Financial Commitments (continued)
|
(10)
|
Financial Commitments (continued)
|
(11)
|
Earnings per Common Share
|
(12)
|
Business Segments
|
Three Months Ended September 30, 2011
|
Three Months Ended September 30, 2010
|
|||||||||||||||
Revenues
|
Income from
Construction
Operations
|
Revenues
|
Income from
Construction
Operations
|
|||||||||||||
Building
|
$ | 567,676 | $ | 8,876 | $ | 511,233 | $ | 28,510 | ||||||||
Civil
|
281,355 | 23,805 | 171,223 | 27,298 | ||||||||||||
Specialty Contractors
|
335,921 | 33,132 | 24,088 | (336 | ) | |||||||||||
Management Services
|
85,482 | 5,383 | 41,544 | 2,934 | ||||||||||||
Eliminations
|
(104,024 | ) | - | (16,282 | ) | - | ||||||||||
1,166,410 | 71,196 | 731,806 | 58,406 | |||||||||||||
Corporate *
|
- | (9,160 | ) | - | (8,446 | ) | ||||||||||
Total
|
$ | 1,166,410 | $ | 62,036 | $ | 731,806 | $ | 49,960 |
Nine Months Ended September 30, 2011
|
Nine Months Ended September 30, 2010
|
|||||||||||||||
Revenues
|
Income from
Construction
Operations
|
Revenues
|
Income from
Construction
Operations
|
|||||||||||||
Building
|
$ | 1,463,386 | $ | 43,704 | $ | 1,849,295 | $ | 79,410 | ||||||||
Civil
|
558,307 | 51,732 | 493,314 | 65,308 | ||||||||||||
Specialty Contractors
|
514,809 | 35,812 | 93,892 | 10,761 | ||||||||||||
Management Services
|
209,956 | 14,541 | 158,838 | 12,874 | ||||||||||||
Eliminations
|
(144,901 | ) | - | (84,082 | ) | - | ||||||||||
2,601,557 | 145,789 | 2,511,257 | 168,353 | |||||||||||||
Corporate *
|
- | (28,205 | ) | - | (28,385 | ) | ||||||||||
Total
|
$ | 2,601,557 | $ | 117,584 | $ | 2,511,257 | $ | 139,968 |
(12)
|
Business Segments (continued)
|
Total Assets as of
|
||||||||
September 30, 2011
|
December 31, 2010
|
|||||||
Building
|
$ | 1,118,714 | $ | 1,152,439 | ||||
Civil
|
1,082,509 | 626,397 | ||||||
Specialty Contractors
|
555,334 | 72,286 | ||||||
Management Services
|
160,958 | 147,921 | ||||||
2,917,515 | 1,999,043 | |||||||
Corporate *
|
836,222 | 780,177 | ||||||
Total
|
$ | 3,753,737 | $ | 2,779,220 |
(13)
|
Employee Pension Plans
|
Three Months
|
Nine Months
|
|||||||||||||||
Ended September 30,
|
Ended September 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Interest cost
|
$ | 1,108 | $ | 1,139 | $ | 3,323 | $ | 3,418 | ||||||||
Expected return on plan assets
|
(1,254 | ) | (1,241 | ) | (3,763 | ) | (3,724 | ) | ||||||||
Amortization of net loss
|
992 | 612 | 2,976 | 1,836 | ||||||||||||
Net periodic benefit cost
|
$ | 846 | $ | 510 | $ | 2,536 | $ | 1,530 |
(14)
|
Related Party Transactions
|
(14)
|
Related Party Transactions (continued)
|
(15)
|
Separate Financial Information of Subsidiary Guarantors of Indebtedness
|
Tutor Perini
Corporation
|
Guarantor
Subsidiaries
|
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Total
Consolidated
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and Cash Equivalents
|
$ | 162,129 | $ | 87,130 | $ | 24,062 | $ | - | $ | 273,321 | ||||||||||
Restricted Cash
|
26,975 | 8,842 | - | - | 35,817 | |||||||||||||||
Accounts Receivable
|
108,630 | 1,317,863 | 7,275 | (121,408 | ) | 1,312,360 | ||||||||||||||
Costs and Estimated Earnings in Excess of Billings
|
109,542 | 264,631 | 152 | - | 374,325 | |||||||||||||||
Deferred Income Taxes
|
3,442 | 15,117 | - | - | 18,559 | |||||||||||||||
Other Current Assets
|
48,818 | 53,428 | 5,789 | (14,268 | ) | 93,767 | ||||||||||||||
Total Current Assets
|
459,536 | 1,747,011 | 37,278 | (135,676 | ) | 2,108,149 | ||||||||||||||
Long-term Investments
|
67,061 | - | - | - | 67,061 | |||||||||||||||
Property and Equipment, net
|
31,880 | 435,461 | 5,187 | - | 472,528 | |||||||||||||||
Intercompany Notes and Receivables
|
25,119 | 553,179 | (4,894 | ) | (573,404 | ) | - | |||||||||||||
Other Assets:
|
||||||||||||||||||||
Goodwill
|
- | 881,538 | - | - | 881,538 | |||||||||||||||
Intangible Assets, net
|
- | 203,075 | - | - | 203,075 | |||||||||||||||
Investment in Subsidiaries
|
2,398,136 | (8,438 | ) | 50 | (2,389,748 | ) | - | |||||||||||||
Other
|
17,602 | 9,168 | 375 | (5,759 | ) | 21,386 | ||||||||||||||
$ | 2,999,334 | $ | 3,820,994 | $ | 37,996 | $ | (3,104,587 | ) | $ | 3,753,737 | ||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||
Current Maturities of Long-term Debt
|
$ | 33,529 | $ | 40,307 | $ | - | $ | - | $ | 73,836 | ||||||||||
Accounts Payable
|
37,550 | 850,327 | 302 | (121,408 | ) | 766,771 | ||||||||||||||
Billings in Excess of Costs and Estimated Earnings
|
31,199 | 350,231 | 34 | - | 381,464 | |||||||||||||||
Accrued Expenses and Other Current Liabilities
|
55,802 | 144,737 | 17,814 | (14,268 | ) | 204,085 | ||||||||||||||
Total Current Liabilities
|
158,080 | 1,385,602 | 18,150 | (135,676 | ) | 1,426,156 | ||||||||||||||
Long-term Debt, less current maturities
|
628,366 | 136,363 | - | (5,759 | ) | 758,970 | ||||||||||||||
Deferred Income Taxes
|
87,246 | 7,199 | - | - | 94,445 | |||||||||||||||
Other Long-term Liabilities
|
86,434 | 6,537 | - | - | 92,971 | |||||||||||||||
Contingencies and Commitments
|
||||||||||||||||||||
Intercompany Notes and Advances Payable
|
658,013 | (92,365 | ) | 7,756 | (573,404 | ) | - | |||||||||||||
Stockholders’ Equity
|
1,381,195 | 2,377,658 | 12,090 | (2,389,748 | ) | 1,381,195 | ||||||||||||||
$ | 2,999,334 | $ | 3,820,994 | $ | 37,996 | $ | (3,104,587 | ) | $ | 3,753,737 |
Tutor Perini
Corporation
|
Guarantor
Subsidiaries
|
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Total
Consolidated
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and Cash Equivalents
|
$ | 222,156 | $ | 220,086 | $ | 29,136 | $ | - | $ | 471,378 | ||||||||||
Restricted Cash
|
23,550 | - | - | - | 23,550 | |||||||||||||||
Accounts Receivable
|
116,718 | 802,059 | 643 | (38,806 | ) | 880,614 | ||||||||||||||
Costs and Estimated Earnings in Excess of Billings
|
83,337 | 55,960 | 152 | - | 139,449 | |||||||||||||||
Deferred Income Taxes
|
3,515 | 222 | - | - | 3,737 | |||||||||||||||
Other Current Assets
|
9,833 | 22,784 | 9,993 | (296 | ) | 42,314 | ||||||||||||||
Total Current Assets
|
459,109 | 1,101,111 | 39,924 | (39,102 | ) | 1,561,042 | ||||||||||||||
Long-term Investments
|
88,129 | - | - | - | 88,129 | |||||||||||||||
Property and Equipment, net
|
44,065 | 312,965 | 5,407 | - | 362,437 | |||||||||||||||
Intercompany Notes and Receivables
|
(4,331 | ) | 565,701 | (5,196 | ) | (556,174 | ) | - | ||||||||||||
Other Assets:
|
||||||||||||||||||||
Goodwill
|
- | 621,920 | - | - | 621,920 | |||||||||||||||
Intangible Assets, net
|
- | 132,551 | - | - | 132,551 | |||||||||||||||
Investment in Subsidiaries
|
1,696,321 | - | - | (1,696,321 | ) | - | ||||||||||||||
Other
|
8,015 | 4,751 | 375 | - | 13,141 | |||||||||||||||
$ | 2,291,308 | $ | 2,738,999 | $ | 40,510 | $ | (2,291,597 | ) | $ | 2,779,220 | ||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||||||||||
Current Maturities of Long-term Debt
|
$ | 6,198 | $ | 15,136 | $ | - | $ | - | $ | 21,334 | ||||||||||
Accounts Payable
|
48,139 | 643,462 | 747 | (38,806 | ) | 653,542 | ||||||||||||||
Billings in Excess of Costs and Estimated Earnings
|
20,424 | 179,293 | 33 | - | 199,750 | |||||||||||||||
Accrued Expenses and Other Current Liabilities
|
17,880 | 60,267 | 15,637 | (296 | ) | 93,488 | ||||||||||||||
Total Current Liabilities
|
92,641 | 898,158 | 16,417 | (39,102 | ) | 968,114 | ||||||||||||||
Long-term Debt, less current maturities
|
316,113 | 58,237 | - | - | 374,350 | |||||||||||||||
Deferred Income Taxes
|
78,525 | 557 | - | - | 79,082 | |||||||||||||||
Other Long-term Liabilities
|
36,121 | 8,559 | - | - | 44,680 | |||||||||||||||
Contingencies and Commitments
|
||||||||||||||||||||
Intercompany Notes and Advances Payable
|
454,914 | 86,188 | 15,072 | (556,174 | ) | - | ||||||||||||||
Stockholders’ Equity
|
1,312,994 | 1,687,300 | 9,021 | (1,696,321 | ) | 1,312,994 | ||||||||||||||
$ | 2,291,308 | $ | 2,738,999 | $ | 40,510 | $ | (2,291,597 | ) | $ | 2,779,220 |
Tutor Perini
Corporation
|
Guarantor
Subsidiaries
|
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Total
Consolidated
|
||||||||||||||||
Revenues
|
$ | 72,632 | $ | 1,197,802 | $ | - | $ | (104,024 | ) | $ | 1,166,410 | |||||||||
Cost of Operations
|
63,235 | 1,091,167 | (4,323 | ) | (104,024 | ) | 1,046,055 | |||||||||||||
Gross Profit
|
9,397 | 106,635 | 4,323 | - | 120,355 | |||||||||||||||
General and Administrative Expenses
|
14,892 | 42,993 | 434 | - | 58,319 | |||||||||||||||
INCOME (LOSS) FROM CONSTRUCTION OPERATIONS
|
(5,495 | ) | 63,642 | 3,889 | - | 62,036 | ||||||||||||||
Equity in Earnings of Subsidiaries
|
42,116 | - | - | (42,116 | ) | - | ||||||||||||||
Other Income (Expense), net
|
5,536 | 323 | 4 | - | 5,863 | |||||||||||||||
Interest Expense
|
(10,634 | ) | (932 | ) | - | - | (11,566 | ) | ||||||||||||
Income before Income Taxes
|
31,523 | 63,033 | 3,893 | (42,116 | ) | 56,333 | ||||||||||||||
(Provision) Credit for Income Taxes
|
3,954 | (23,363 | ) | (1,447 | ) | - | (20,856 | ) | ||||||||||||
NET INCOME
|
$ | 35,477 | $ | 39,670 | $ | 2,446 | $ | (42,116 | ) | $ | 35,477 |
Tutor Perini
Corporation
|
Guarantor
Subsidiaries
|
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Total
Consolidated
|
||||||||||||||||
Revenues
|
$ | 115,062 | $ | 633,026 | $ | - | $ | (16,282 | ) | $ | 731,806 | |||||||||
Cost of Operations
|
87,484 | 574,303 | (4,369 | ) | (16,282 | ) | 641,136 | |||||||||||||
Gross Profit
|
27,578 | 58,723 | 4,369 | - | 90,670 | |||||||||||||||
General and Administrative Expenses
|
12,159 | 28,298 | 253 | - | 40,710 | |||||||||||||||
INCOME FROM CONSTRUCTION OPERATIONS
|
15,419 | 30,425 | 4,116 | - | 49,960 | |||||||||||||||
Equity in Earnings of Subsidiaries
|
21,040 | - | - | (21,040 | ) | - | ||||||||||||||
Other Income (Expense), net
|
1,049 | (697 | ) | 6 | - | 358 | ||||||||||||||
Interest Expense
|
(771 | ) | (724 | ) | (94 | ) | - | (1,589 | ) | |||||||||||
Income before Income Taxes
|
36,737 | 29,004 | 4,028 | (21,040 | ) | 48,729 | ||||||||||||||
Provision for Income Taxes
|
(5,804 | ) | (10,522 | ) | (1,470 | ) | - | (17,796 | ) | |||||||||||
NET INCOME
|
$ | 30,933 | $ | 18,482 | $ | 2,558 | $ | (21,040 | ) | $ | 30,933 |
Tutor Perini
Corporation
|
Guarantor
Subsidiaries
|
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Total
Consolidated
|
||||||||||||||||
Revenues
|
$ | 225,619 | $ | 2,520,839 | $ | - | $ | (144,901 | ) | $ | 2,601,557 | |||||||||
Cost of Operations
|
191,888 | 2,294,167 | (9,625 | ) | (144,901 | ) | 2,331,529 | |||||||||||||
Gross Profit
|
33,731 | 226,672 | 9,625 | - | 270,028 | |||||||||||||||
General and Administrative Expenses
|
45,456 | 105,801 | 1,187 | - | 152,444 | |||||||||||||||
INCOME (LOSS) FROM CONSTRUCTION OPERATIONS
|
(11,725 | ) | 120,871 | 8,438 | - | 117,584 | ||||||||||||||
Equity in Earnings of Subsidiaries
|
80,459 | - | - | (80,459 | ) | - | ||||||||||||||
Other Income (Expense), net
|
6,639 | (14 | ) | 23 | - | 6,648 | ||||||||||||||
Interest Expense
|
(23,963 | ) | (2,010 | ) | - | - | (25,973 | ) | ||||||||||||
Income before Income Taxes
|
51,410 | 118,847 | 8,461 | (80,459 | ) | 98,259 | ||||||||||||||
(Provision) Credit for Income Taxes
|
10,690 | (43,735 | ) | (3,114 | ) | - | (36,159 | ) | ||||||||||||
NET INCOME
|
$ | 62,100 | $ | 75,112 | $ | 5,347 | $ | (80,459 | ) | $ | 62,100 |
Tutor Perini
Corporation
|
Guarantor
Subsidiaries
|
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Total
Consolidated
|
||||||||||||||||
Revenues
|
$ | 360,386 | $ | 2,234,953 | $ | - | $ | (84,082 | ) | $ | 2,511,257 | |||||||||
Cost of Operations
|
288,943 | 2,051,882 | (11,201 | ) | (84,082 | ) | 2,245,542 | |||||||||||||
Gross Profit
|
71,443 | 183,071 | 11,201 | - | 265,715 | |||||||||||||||
General and Administrative Expenses
|
39,898 | 85,136 | 713 | - | 125,747 | |||||||||||||||
INCOME FROM CONSTRUCTION OPERATIONS
|
31,545 | 97,935 | 10,488 | - | 139,968 | |||||||||||||||
Equity in Earnings of Subsidiaries
|
64,209 | - | - | (64,209 | ) | - | ||||||||||||||
Other Income (Expense), net
|
3,022 | (3,428 | ) | 7 | - | (399 | ) | |||||||||||||
Interest Expense
|
(2,364 | ) | (3,652 | ) | (338 | ) | - | (6,354 | ) | |||||||||||
Income before Income Taxes
|
96,412 | 90,855 | 10,157 | (64,209 | ) | 133,215 | ||||||||||||||
Provision for Income Taxes
|
(11,821 | ) | (33,101 | ) | (3,702 | ) | - | (48,624 | ) | |||||||||||
NET INCOME
|
$ | 84,591 | $ | 57,754 | $ | 6,455 | $ | (64,209 | ) | $ | 84,591 |
Tutor Perini
Corporation
|
Guarantor
Subsidiaries
|
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Total
Consolidated
|
||||||||||||||||
Cash Flows from Operating Activities:
|
||||||||||||||||||||
Net income
|
$ | 62,100 | $ | 75,112 | $ | 5,347 | $ | (80,459 | ) | $ | 62,100 | |||||||||
Adjustments to reconcile net income to net cash from operating activities:
|
||||||||||||||||||||
Depreciation and amortization
|
3,911 | 25,463 | 220 | - | 29,594 | |||||||||||||||
Equity in earnings of subsidiaries
|
(80,459 | ) | - | - | 80,459 | - | ||||||||||||||
Stock-based compensation expense
|
6,820 | - | - | - | 6,820 | |||||||||||||||
Excess income tax benefit from stock-based compensation
|
(18 | ) | - | - | - | (18 | ) | |||||||||||||
Deferred income taxes
|
(161 | ) | 573 | - | - | 412 | ||||||||||||||
Loss on sale of equipment
|
- | (896 | ) | - | - | (896 | ) | |||||||||||||
Gain on bargain purchase
|
(4,000 | ) | - | - | - | (4,000 | ) | |||||||||||||
Other long-term liabilities
|
(4,819 | ) | (2,004 | ) | - | - | (6,823 | ) | ||||||||||||
Other non-cash items
|
(659 | ) | (2,592 | ) | - | - | (3,251 | ) | ||||||||||||
Changes in other components of working capital
|
(19,612 | ) | (187,547 | ) | (695 | ) | - | (207,854 | ) | |||||||||||
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES
|
$ | (36,897 | ) | $ | (91,891 | ) | $ | 4,872 | $ | - | $ | (123,916 | ) | |||||||
Cash Flows from Investing Activities:
|
||||||||||||||||||||
Acquisitions, net of cash balance acquired
|
(337,873 | ) | - | - | - | (337,873 | ) | |||||||||||||
Business acquisition related payments
|
(3,000 | ) | - | - | - | (3,000 | ) | |||||||||||||
Acquisition of property and equipment
|
(4,284 | ) | (35,410 | ) | - | - | (39,694 | ) | ||||||||||||
Proceeds from sale of property and equipment
|
22 | 6,504 | - | - | 6,526 | |||||||||||||||
Proceeds from sale of available-for-sale securities
|
- | 7,388 | - | - | 7,388 | |||||||||||||||
Change in restricted cash
|
(3,425 | ) | (3,771 | ) | - | - | (7,196 | ) | ||||||||||||
Investment in other activities
|
- | - | - | - | - | |||||||||||||||
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES
|
$ | (348,560 | ) | $ | (25,289 | ) | $ | - | $ | - | $ | (373,849 | ) | |||||||
Cash Flows from Financing Activities:
|
||||||||||||||||||||
Proceeds from debt
|
466,659 | 101,123 | - | - | 567,782 | |||||||||||||||
Repayment of debt
|
(217,056 | ) | (46,003 | ) | - | - | (263,059 | ) | ||||||||||||
Excess income tax benefit from stock-based compensation
|
18 | - | - | - | 18 | |||||||||||||||
Issuance of Common Stock and effect of cashless exercise
|
(44 | ) | - | - | - | (44 | ) | |||||||||||||
Debt issuance costs
|
(4,989 | ) | - | - | - | (4,989 | ) | |||||||||||||
Increase (decrease) in intercompany advances
|
80,842 | (70,896 | ) | (9,946 | ) | - | - | |||||||||||||
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES
|
$ | 325,430 | $ | (15,776 | ) | $ | (9,946 | ) | $ | - | $ | 299,708 | ||||||||
Net Increase (Decrease) in Cash and Cash Equivalents
|
(60,027 | ) | (132,956 | ) | (5,074 | ) | - | (198,057 | ) | |||||||||||
Cash and Cash Equivalents at Beginning of Year
|
222,156 | 220,086 | 29,136 | - | 471,378 | |||||||||||||||
Cash and Cash Equivalents at End of Period
|
$ | 162,129 | $ | 87,310 | $ | 24,062 | $ | - | $ | 273,321 |
Tutor Perini
Corporation
|
Guarantor
Subsidiaries
|
Non-
Guarantor
Subsidiaries
|
Eliminations
|
Total
Consolidated
|
||||||||||||||||
Cash Flows from Operating Activities:
|
||||||||||||||||||||
Net income
|
$ | 84,591 | $ | 57,754 | $ | 6,455 | $ | (64,209 | ) | $ | 84,591 | |||||||||
Adjustments to reconcile net income to net cash from operating activities:
|
||||||||||||||||||||
Depreciation and amortization
|
3,836 | 19,254 | 238 | - | 23,328 | |||||||||||||||
Equity in earnings of subsidiaries
|
(64,209 | ) | - | - | 64,209 | - | ||||||||||||||
Stock-based compensation expense
|
10,168 | - | - | - | 10,168 | |||||||||||||||
Adjustment of investments to fair value
|
25 | - | - | - | 25 | |||||||||||||||
Deferred income taxes
|
(2,957 | ) | (102 | ) | - | - | (3,059 | ) | ||||||||||||
Loss on sale of equipment
|
2 | 348 | - | - | 350 | |||||||||||||||
Other long-term liabilities
|
(1,166 | ) | (2,511 | ) | - | - | (3,677 | ) | ||||||||||||
Other non-cash items
|
- | - | - | - | - | |||||||||||||||
Changes in other components of working capital
|
(32,552 | ) | (109,994 | ) | (5,129 | ) | - | (147,675 | ) | |||||||||||
NET CASH PROVIDED (USED) BY OPERATING ACTIVITIES
|
$ | (2,262 | ) | $ | (35,251 | ) | $ | 1,564 | $ | - | $ | (35,949 | ) | |||||||
Cash Flows from Investing Activities:
|
||||||||||||||||||||
Business acquisition related payments
|
(3,000 | ) | (3,734 | ) | - | - | (6,734 | ) | ||||||||||||
Acquisition of property and equipment
|
(1,178 | ) | (14,724 | ) | (233 | ) | - | (16,135 | ) | |||||||||||
Proceeds from sale of property and equipment
|
92 | 1,764 | - | - | 1,856 | |||||||||||||||
Proceeds from sale of available-for-sale securities
|
6,865 | 53 | - | - | 6,918 | |||||||||||||||
Increase in Restricted Cash
|
(23,541 | ) | - | - | - | (23,541 | ) | |||||||||||||
Investment in other activities
|
- | 53 | - | - | 53 | |||||||||||||||
NET CASH PROVIDED (USED) BY INVESTING ACTIVITIES
|
$ | (20,762 | ) | $ | (16,588 | ) | $ | (233 | ) | $ | - | $ | (37,583 | ) | ||||||
Cash Flows from Financing Activities:
|
||||||||||||||||||||
Proceeds from debt
|
5,786 | 2,938 | - | - | 8,724 | |||||||||||||||
Repayment of debt
|
(10,392 | ) | (12,851 | ) | (5,560 | ) | - | (28,803 | ) | |||||||||||
Common stock repurchased under share repurchase program
|
(39,391 | ) | - | - | - | (39,391 | ) | |||||||||||||
Issuance of common stock and effect of cashless exercise
|
(325 | ) | - | - | - | (325 | ) | |||||||||||||
Debt issuance costs
|
(1,905 | ) | - | - | - | (1,905 | ) | |||||||||||||
Increase (decrease) in intercompany advances
|
(93,511 | ) | 84,434 | 9,077 | - | - | ||||||||||||||
NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES
|
$ | (139,738 | ) | $ | 74,521 | $ | 3,517 | $ | - | $ | (61,700 | ) | ||||||||
Net Increase (Decrease) in Cash and Cash Equivalents
|
(162,762 | ) | 22,682 | 4,848 | - | (135,232 | ) | |||||||||||||
Cash and Cash Equivalents at Beginning of Year
|
266,171 | 58,388 | 23,750 | - | 348,309 | |||||||||||||||
Cash and Cash Equivalents at End of Period
|
$ | 103,409 | $ | 81,070 | $ | 28,598 | $ | - | $ | 213,077 |
(dollars in millions)
|
Backlog at
December 31,
2010
|
New Business
Awarded
(1)
|
Revenues
Recognized
|
Backlog at
September 30,
2011
|
||||||||||||
Building
|
$ | 2,642.9 | $ | 1,302.6 | $ | (1,463.4 | ) | $ | 2,482.1 | |||||||
Civil
|
1,397.6 | 1,499.3 | (558.3 | ) | 2,338.6 | |||||||||||
Specialty Contractors
|
69.4 | 1,775.4 | (514.8 | ) | 1,330.0 | |||||||||||
Management Services
|
260.9 | 288.3 | (210.0 | ) | 339.2 | |||||||||||
Eliminations
|
(86.5 | ) | (98.5 | ) | 144.9 | (40.1 | ) | |||||||||
Total
|
$ | 4,284.3 | $ | 4,767.1 | $ | (2,601.6 | ) | $ | 6,449.8 |
|
(1)
|
New business awarded consists of the original contract price of projects added to our backlog plus or minus subsequent changes to the estimated total contract price of existing changes, plus the value of uncompleted contract work of businesses acquired.
|
September 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Unbilled costs and profits incurred to date*
|
$ | 131,038 | $ | 14,285 | ||||
Unapproved change orders
|
139,298 | 49,949 | ||||||
Claims
|
103,989 | 75,215 | ||||||
$ | 374,325 | $ | 139,449 |
*
|
Represents the excess of contract costs and profits recognized to date on the percentage of completion accounting method over the amount of contract billings to date on certain contracts.
|
Revenues for the
|
||||||||||||||||
Three Months Ended September 30,
|
||||||||||||||||
(dollars in millions)
|
2011
|
2010
|
$ Change
|
% Change
|
||||||||||||
Building
|
$ | 567.7 | $ | 511.2 | $ | 56.5 | 11.1 | % | ||||||||
Civil
|
281.3 | 171.2 | 110.1 | 64.3 | % | |||||||||||
Specialty Contractors
|
335.9 | 24.1 | 311.8 |
*NM
|
||||||||||||
Management Services
|
85.5 | 41.5 | 44.0 | 106.0 | % | |||||||||||
Eliminations
|
(104.0 | ) | (16.2 | ) | (87.8 | ) |
*NM
|
|||||||||
Total
|
$ | 1,166.4 | $ | 731.8 | $ | 434.6 | 59.4 | % |
*NM
– Not Meaningful
|
Income (Loss) from Construction
|
|||||||||||||||||
Operations for the
|
|||||||||||||||||
Three Months Ended September 30,
|
|||||||||||||||||
(dollars in millions)
|
2011
|
2010
|
$ Change
|
% Change
|
|||||||||||||
Building
|
$ | 8.9 | $ | 28.5 | $ | (19.6 | ) | (68.8 | %) | ||||||||
Civil
|
23.8 | 27.3 | (3.5 | ) | (12.8 | %) | |||||||||||
Specialty Contractors
|
33.1 | (0.3 | ) | 33.4 |
*NM
|
||||||||||||
Management Services
|
5.4 | 2.9 | 2.5 | 86.2 | % | ||||||||||||
Corporate
|
(9.2 | ) | (8.4 | ) | (0.8 | ) | 9.5 | % | |||||||||
Total
|
$ | 62.0 | $ | 50.0 | $ | 12.0 | 24.0 | % |
*NM
– Not Meaningful
|
(dollars in millions)
|
September 30,
2011
|
September 30,
2010
|
$ Change
|
% Change
|
||||||||||||
Three months ended
|
||||||||||||||||
Other Income (Expense), net
|
$ | 5.9 | $ | 0.4 | $ | 5.5 |
*NM
|
|||||||||
Interest Expense
|
11.6 | 1.6 | 10.0 |
*NM
|
||||||||||||
Provision for Income Taxes
|
20.9 | 17.8 | 3.1 | 17.4 | % |
*NM
– Not Meaningful
|
Revenues for the
|
||||||||||||||||
Nine Months Ended September 30,
|
||||||||||||||||
(dollars in millions)
|
2011
|
2010
|
$ Change
|
% Change
|
||||||||||||
Building
|
$ | 1,463.4 | $ | 1,849.3 | $ | (385.9 | ) | (20.9 | )% | |||||||
Civil
|
558.3 | 493.3 | 65.0 | 13.2 | % | |||||||||||
Specialty Contractors
|
514.8 | 93.9 | 420.9 |
*NM
|
||||||||||||
Management Services
|
210.0 | 158.8 | 51.2 | 32.2 | % | |||||||||||
Eliminations
|
(144.9 | ) | (84.0 | ) | (60.9 | ) |
*NM
|
|||||||||
Total
|
$ | 2,601.6 | $ | 2,511.3 | $ | 90.3 | 3.6 | % |
*NM
– Not Meaningful
|
Income from Construction
|
||||||||||||||||
Operations for the
|
||||||||||||||||
Nine Months Ended September 30,
|
||||||||||||||||
(dollars in millions)
|
2011
|
2010
|
$ Change
|
% Change
|
||||||||||||
Building
|
$ | 43.7 | $ | 79.4 | $ | (35.7 | ) | (45.0 | )% | |||||||
Civil
|
51.7 | 65.3 | (13.6 | ) | (20.8 | )% | ||||||||||
Specialty Contractors
|
35.8 | 10.8 | 25.0 |
*NM
|
||||||||||||
Management Services
|
14.5 | 12.9 | 1.6 | 12.4 | % | |||||||||||
Corporate
|
(28.1 | ) | (28.4 | ) | 0.3 | (1.1 | )% | |||||||||
Total
|
$ | 117.6 | $ | 140.0 | $ | (22.4 | ) | (16.0 | )% |
(dollars in millions)
|
September 30,
2011
|
September 30,
2010
|
$ Change
|
% Change
|
||||||||||||
Nine Months ended
|
||||||||||||||||
Other Income (Expense), net
|
$ | 6.6 | $ | (0.4 | ) | $ | 7.0 |
*NM
|
||||||||
Interest Expense
|
26.0 | 6.4 | 19.6 |
*NM
|
||||||||||||
Provision for Income Taxes
|
36.2 | 48.6 | (12.4 | ) | (25.5 | )% |
*NM
– Not Meaningful
|
Nine Months Ended September 30,
|
||||||||
(dollars in millions)
|
2011
|
2010
|
||||||
Cash flows from:
|
||||||||
Operating activities
|
$ | (123.9 | ) | $ | (35.9 | ) | ||
Investing activities
|
(373.9 | ) | (37.6 | ) | ||||
Financing activities
|
299.7 | (61.7 | ) | |||||
Net (decrease) increase in cash
|
(198.1 | ) | (135.2 | ) | ||||
Cash at beginning of year
|
471.4 | 348.3 | ||||||
Cash at end of period
|
$ | 273.3 | $ | 213.1 |
|
·
|
our ability to win new contracts and convert backlog into revenue;
|
|
·
|
our ability to successfully and timely complete construction projects;
|
|
·
|
the potential delay, suspension, termination or reduction in scope of a construction project;
|
|
·
|
the continuing validity of the underlying assumptions and estimates of total forecasted project revenues, costs and profits and project schedules;
|
|
·
|
the outcomes of pending or future litigation, arbitration or other dispute resolution proceedings;
|
|
·
|
the availability of borrowed funds on terms acceptable to us;
|
|
·
|
the ability to retain certain members of management;
|
|
·
|
the ability to obtain surety bonds to secure our performance under certain construction contracts;
|
|
·
|
possible labor disputes or work stoppages within the construction industry;
|
|
·
|
changes in federal and state appropriations for infrastructure projects;
|
|
·
|
possible changes or developments in international or domestic political, social, economic, business, industry, market and regulatory conditions or circumstances;
|
|
·
|
actions taken or not taken by third parties including our customers, suppliers, business partners, and competitors and legislative, regulatory, judicial and other governmental authorities and officials; and
|
|
·
|
other risks and uncertainties discussed under the heading “Risk Factors” in our Annual Report on
|
|
Form 10-K for the year ended December 31, 2010 filed with the Securities and Exchange Commission on March 4, 2011.
|
Exhibit 2.1
|
Stock Purchase Agreement dated July 1, 2011 by and among Tutor Perini Corporation, Lunda Construction Company, and each of the Shareholders of Lunda Construction Company (incorporated by reference to Exhibit 2.1 to Form 8-K filed on July 6, 2011). Exhibits, schedules (or similar attachments) to the Stock Purchase Agreement are not filed. The Company will furnish supplementally a copy of any omitted exhibit or schedule to the Securities and Exchange Commission upon request.
|
Exhibit 2.2
|
Agreement and Plan of Merger dated July 1, 2011 by and among Tutor Perini Corporation, GreenStar Services Corporation, Galaxy Merger, Inc., and GreenStar IH Rep LLC (incorporated by reference to Exhibit 2.2 to Form 8-K filed on July 6, 2011). Exhibits, schedules (or similar attachments) to the Agreement and Plan of Merger are not filed. The Company will furnish supplementally a copy of any omitted exhibit or schedule to the Securities and Exchange Commission upon request.
|
Exhibit 3.1
|
Restated Articles of Organization (incorporated by reference to Exhibit 4 to Form S-2 (File No. 33-28401) filed on April 28, 1989).
|
Exhibit 3.2
|
Articles of Amendment to the Restated Articles of Organization of Perini Corporation (incorporated by reference to Exhibit 3.2 to Form S-1 (File No. 333-111338) filed on December 19, 2003).
|
Exhibit 3.3
|
Articles of Amendment to the Restated Articles of Organization of Perini Corporation (incorporated by reference to Exhibit 3.1 to Form 8-K filed on April 12, 2000).
|
Exhibit 3.4
|
Articles of Amendment to the Restated Articles of Organization of Perini Corporation (incorporated by reference to Exhibit 3.1 to Form 8-K filed on September 11, 2008).
|
Exhibit 3.5
|
Articles of Amendment to the Restated Articles of Organization of Perini Corporation (incorporated by reference to Exhibit 3.5 to Form 10-Q filed on August 10, 2009).
|
Exhibit 3.6
|
Second Amended and Restated By-laws of Tutor Perini Corporation (incorporated by reference to Exhibit 3.1 to Form 8-K filed on November 24, 2009).
|
Exhibit 4.1
|
Shareholders Agreement, dated as of April 2, 2008, by and among Tutor Perini Corporation, Ronald N. Tutor and the shareholders of Tutor-Saliba Corporation signatory thereto (incorporated by reference to Exhibit 4.1 to Form 8-K filed on April 7, 2008).
|
Exhibit 4.2
|
Amendment No. 1 to the Shareholders Agreement, dated as of September 17, 2010, by and between Tutor Perini Corporation and Ronald N. Tutor, as shareholder representative (incorporated by reference to Exhibit 4.1 to Form 8-K filed on September 20, 2010).
|
Exhibit 4.3
|
Amendment No. 2 to the Shareholders Agreement, dated as of June 2, 2011, by and between Tutor Perini Corporation and Ronald N. Tutor, as shareholder representative (incorporated by reference to Exhibit 4.1 to Form 8-K filed on September 6, 2011).
|
Exhibit 4.4
|
Amendment No. 3 to the Shareholders Agreement, dated as of September 13, 2011, by and between Tutor Perini Corporation and Ronald N. Tutor, as shareholder representative (incorporated by reference to Exhibit 4.1 to Form 8-K filed on September 16, 2011).
|
Exhibit 4.5
|
Indenture, dated October 20, 2010, by and among Tutor Perini Corporation, certain subsidiary guarantors named therein and Wilmington Trust FSB, as trustee (incorporated by reference to Exhibit 4.1 to Form 8-K filed on October 21, 2010).
|
Exhibit 4.6
|
Registration Rights Agreement dated October 20, 2010, by and among Tutor Perini Corporation, certain subsidiary guarantors named therein and the initial purchasers named therein (incorporated by reference to Exhibit 4.2 to Form 8-K filed on October 21, 2010).
|
Exhibit 10.1
|
Fifth Amended and Restated Credit Agreement, dated as of August 3, 2011, among Tutor Perini Corporation, the subsidiaries of Tutor Perini named therein, and Bank of America, N.A., and the other lenders that are parties thereto (incorporated by reference to Exhibit 10.3 to Form 10-Q filed on August 4, 2011).
|
Exhibit 10.2
|
Promissory Note, dated July 1, 2011, issued by Tutor Perini Corporation to GreenStar IH Rep LLC, in its capacity as the Interest Holder Representative on behalf of certain equity holders of GreenStar (incorporated by reference to Exhibit 10.1 to Form 8-K filed on July 6, 2011).
|
Exhibit
31.1
|
Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002 – filed herewith.
|
Exhibit
31.2
|
Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002 – filed herewith.
|
*Exhibit
32.1
|
Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – filed herewith.
|
*Exhibit
32.2
|
Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – filed herewith.
|
**Exhibit 101
|
The following materials from Tutor Perini Corporation’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2011, formatted in XBRL (eXtensible Business Reporting Language): (1) Consolidated Condensed Statements of Operations for the three and Nine Months ended September 30, 2011 and 2010, (2) Consolidated Condensed Balance Sheets as of September 30, 2011 and December 31, 2010, (3) Consolidated Condensed Statements of Stockholders’ Equity for the Nine Months ended September 30, 2011, (4) Consolidated Condensed Statements of Cash Flows for the Nine Months ended September 30, 2011 and 2010 and (5) Notes to Consolidated Condensed Financial Statements, tagged as blocks of text.
|
*
These certifications are being furnished solely pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and are not being filed as part of this Quarterly Report on Form 10-Q or as a separate disclosure document.
|
**
Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
Tutor Perini Corporation
|
|
Registrant
|
|
Date: November 4, 2011
|
/s/Michael J. Kershaw
|
Michael J. Kershaw, Executive Vice President and Chief Financial Officer
|
|
Duly Authorized Officer and Principal Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
Customers
Customer name | Ticker |
---|---|
Vulcan Materials Company | VMC |
Suppliers
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|