DALLAS--(BUSINESS WIRE)--Flowserve Corporation (NYSE: FLS), a leading provider of flow control products and services for the global infrastructure markets, today announced its financial results for the first quarter ended March 31, 2022.
First Quarter 2022 Highlights (all comparisons to the 2021 first quarter, unless otherwise noted)
-
Reported Loss Per Share (LPS) of $0.12 and Adjusted Earnings Per Share (EPS)1 of $0.07
- Reported LPS includes a net after-tax adjusted loss of $25.4 million, comprised primarily of reserves of Russia-related financial exposures and below-the-line foreign exchange impacts
-
Total bookings were $1.09 billion, up 14.9%, or 17.6% on a constant currency basis
- Original equipment bookings were $543.8 million, up 11.5% or 14.1% on a constant currency basis
- Aftermarket bookings were $542.3 million, up 18.6%, or 21.4% on a constant currency basis, and represent highest bookings quarter since 2014
-
Sales were $821.1 million, down 4.2%, or 2.0% on a constant currency basis
- Original equipment sales were $383.2 million, down 5.8%, or 3.8% on a constant currency basis
- Aftermarket sales were $437.9 million, down 2.8%, or 0.4% on a constant currency basis
-
Reported gross and operating margins were 25.5% and 0.9%, respectively
- Adjusted gross and operating margins2 were 26.7% and 3.3%, respectively
“Demand across our end markets continued to improve in the first quarter of 2022, including the release of a number of project awards which had been deferred over the last two years,” said Scott Rowe, Flowserve’s president and chief executive officer. “High utilization rates in our customers’ facilities continued to support strong aftermarket and MRO spending, which drove our highest aftermarket bookings quarter in over seven years. While we are encouraged by our ability to capture solid bookings in this improved demand environment, rapid material and logistics inflation, extended supply chain lead times and labor availability issues, including the associated mitigation costs, resulted in backlog conversion and margin challenges which significantly impacted our first quarter financial results.”
Rowe concluded, “Improving our backlog conversion cadence for the balance of the year is our major priority. I am confident in our ability to deliver sequential revenue and earnings growth throughout 2022 based upon our ongoing operational efforts, our six-year high backlog, and the robust demand environment. We are also pleased with the progress of our 3D strategy to date. With this strategy providing incremental growth while we continue to capitalize on the current strength of our traditional end markets, we believe this combination will further establish Flowserve’s strong foundation to deliver value for all of our stakeholders.”
Flowserve to Exit All Russian Operations
In the first quarter 2022, in response to the invasion of Ukraine and the ongoing military actions taken by Russia, Flowserve made the decision to exit the Company’s operations in Russia. This includes commencing the necessary actions to cease the operations of its Russian subsidiary, suspending fulfillment of existing Russian-located orders, canceling existing contracts in backlog and terminating other related contractual commitments. This process is expected to continue throughout 2022.
Flowserve recorded a $20.2 million pre-tax, predominantly non-cash, charge in the first quarter of 2022 to reserve the asset portions of its Russian subsidiary, establish a reserve for the associated exit costs, reverse previously recorded revenue, and record the estimated financial exposure on contracts that have been, or are anticipated to be, cancelled.
In prior years, Russian-associated work typically represented between 1-2 percent of Flowserve’s consolidated revenues. In addition to the charge established related to existing assets and contracts, there will be an ongoing opportunity cost associated with no longer pursuing future Russian work, however the Company expects the overall impact to be immaterial.
Revised 2022 Guidance3
Flowserve updated its Reported and Adjusted EPS guidance for 2022, as well as certain other financial metrics, as shown in the table below:
|
Revised 2022
|
Prior 2022
|
||
Revenue Growth |
Up 5.0% to 7.0% |
Up 7.0% to 9.0% |
||
Reported Earnings Per Share |
$1.25 - $1.45 |
$1.65 - $1.85 |
||
Adjusted Earnings Per Share |
$1.50 - $1.70 |
$1.70 - $1.90 |
||
Net Interest Expense |
$45 - $50 million |
$45 - $50 million |
||
Adjusted Tax Rate |
20% - 22% |
20% - 22% |
||
Capital Expenditures |
$60 - $70 million |
$70 - $80 million |
Flowserve’s 2022 Adjusted EPS target range excludes expected adjusted items including realignment charges of approximately $10 million, as well as the potential impact of below-the-line foreign currency effects and certain other discrete items which may arise during the course of the year, such as this quarter’s Russian exit charges.
First Quarter 2022 Results Conference Call
Flowserve will host its conference call with the financial community on Tuesday, May 3rd at 11:00 AM Eastern. Scott Rowe, president and chief executive officer, as well as other members of the management team will be presenting. The call can be accessed by shareholders and other interested parties at www.flowserve.com under the “Investor Relations” section.
1 See Reconciliation of Non-GAAP Measures table for detailed reconciliation of reported results to adjusted measures.
2 Adjusted gross and operating margins are calculated by dividing adjusted gross profit and adjusted operating income, respectively, by revenues. Adjusted gross profit and adjusted operating income are derived by excluding the adjusted items. See reconciliation of Non-GAAP Measures table for detailed reconciliation.
3 Adjusted 2022 EPS excludes realignment expenses, the impact from other specific discrete items and below-the-line foreign currency effects and utilizes current FX rates and approximately 131 million fully diluted shares.
- FX impact is calculated by comparing the difference between the actual average FX rates of 2022 and the year-end 2021 spot rates both as applied to our 2022 expectations, divided by the number of shares expected for 2022.
About Flowserve
Flowserve Corp. is one of the world’s leading providers of fluid motion and control products and services. Operating in more than 50 countries, the company produces engineered and industrial pumps, seals and valves as well as a range of related flow management services. More information about Flowserve can be obtained by visiting the company’s Web site at www.flowserve.com.
Safe Harbor Statement: This news release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, which are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995, as amended. Words or phrases such as, "may," "should," "expects," "could," "intends," "plans," "anticipates," "estimates," "believes," "forecasts," "predicts" or other similar expressions are intended to identify forward-looking statements, which include, without limitation, earnings forecasts, statements relating to our business strategy and statements of expectations, beliefs, future plans and strategies and anticipated developments concerning our industry, business, operations and financial performance and condition.
The forward-looking statements included in this news release are based on our current expectations, projections, estimates and assumptions. These statements are only predictions, not guarantees. Such forward-looking statements are subject to numerous risks and uncertainties that are difficult to predict. These risks and uncertainties may cause actual results to differ materially from what is forecast in such forward-looking statements, and include, without limitation, the following: the impact of the global outbreak of COVID-19 on our business and operations; a portion of our bookings may not lead to completed sales, and our ability to convert bookings into revenues at acceptable profit margins; changes in global economic conditions and the potential for unexpected cancellations or delays of customer orders in our reported backlog; our dependence on our customers’ ability to make required capital investment and maintenance expenditures; if we are not able to successfully execute and realize the expected financial benefits from our strategic transformation and realignment initiatives, our business could be adversely affected; risks associated with cost overruns on fixed-fee projects and in taking customer orders for large complex custom engineered products; the substantial dependence of our sales on the success of the oil and gas, chemical, power generation and water management industries; the adverse impact of volatile raw materials prices on our products and operating margins; economic, political and other risks associated with our international operations, including military actions, trade embargoes, epidemics or pandemics or changes to tariffs or trade agreements that could affect customer markets, particularly North African, Russian and Middle Eastern markets and global oil and gas producers, and non-compliance with U.S. export/re-export control, foreign corrupt practice laws, economic sanctions and import laws and regulations; increased aging and slower collection of receivables, particularly in Latin America and other emerging markets; our exposure to fluctuations in foreign currency exchange rates, including in hyperinflationary countries such as Venezuela and Argentina; our furnishing of products and services to nuclear power plant facilities and other critical processes; potential adverse consequences resulting from litigation to which we are a party, such as litigation involving asbestos-containing material claims; expectations regarding acquisitions and the integration of acquired businesses; our relative geographical profitability and its impact on our utilization of deferred tax assets, including foreign tax credits; the potential adverse impact of an impairment in the carrying value of goodwill or other intangible assets; our dependence upon first-party suppliers whose failure to perform timely could adversely affect our business operations; the highly competitive nature of the markets in which we operate; environmental compliance costs and liabilities; potential work stoppages and other labor matters; access to public and private sources of debt financing; our inability to protect our intellectual property in the U.S., as well as in foreign countries; obligations under our defined benefit pension plans; our internal control over financial reporting may not prevent or detect misstatements because of its inherent limitations, including the possibility of human error, the circumvention or overriding of controls, or fraud; the recording of increased deferred tax asset valuation allowances in the future or the impact of tax law changes on such deferred tax assets could affect our operating results; our information technology infrastructure could be subject to service interruptions, data corruption, cyber-based attacks or network security breaches, which could disrupt our business operations and result in the loss of critical and confidential information; ineffective internal controls could impact the accuracy and timely reporting of our business and financial results; and other factors described from time to time in our filings with the Securities and Exchange Commission.
All forward-looking statements included in this news release are based on information available to us on the date hereof, and we assume no obligation to update any forward-looking statement.
The Company reports its financial results in accordance with U.S. generally accepted accounting principles (GAAP). However, management believes that non-GAAP financial measures which exclude certain non-recurring items present additional useful comparisons between current results and results in prior operating periods, providing investors with a clearer view of the underlying trends of the business. Management also uses these non-GAAP financial measures in making financial, operating, planning and compensation decisions and in evaluating the Company's performance. Throughout our materials we refer to non-GAAP measures as “Adjusted.” Non-GAAP financial measures, which may be inconsistent with similarly captioned measures presented by other companies, should be viewed in addition to, and not as a substitute for, the Company’s reported results prepared in accordance with GAAP.
| CONDENSED CONSOLIDATED STATEMENTS OF INCOME | |||||||
| (Unaudited) | |||||||
Three Months Ended March 31, |
|||||||
| (Amounts in thousands, except per share data) | 2022 |
|
2021 |
||||
| Sales | $ |
821,058 |
|
$ |
857,308 |
|
|
| Cost of sales |
|
(611,411 |
) |
|
(606,408 |
) |
|
| Gross profit |
|
209,647 |
|
|
250,900 |
|
|
| Selling, general and administrative expense |
|
(206,138 |
) |
|
(198,315 |
) |
|
| Net earnings from affiliates |
|
3,858 |
|
|
3,518 |
|
|
| Operating income |
|
7,367 |
|
|
56,103 |
|
|
| Interest expense |
|
(10,693 |
) |
|
(16,778 |
) |
|
| Loss on extinguishment of debt |
|
- |
|
|
(7,610 |
) |
|
| Interest income |
|
943 |
|
|
602 |
|
|
| Other income (expense), net |
|
(8,114 |
) |
|
(11,364 |
) |
|
| Earnings (loss) before income taxes |
|
(10,497 |
) |
|
20,953 |
|
|
| (Provision for) benefit from income taxes |
|
(3,182 |
) |
|
(3,792 |
) |
|
| Net earnings (loss), including noncontrolling interests |
|
(13,679 |
) |
|
17,161 |
|
|
| Less: Net earnings attributable to noncontrolling interests |
|
(2,141 |
) |
|
(3,081 |
) |
|
| Net earnings (loss) attributable to Flowserve Corporation | $ |
(15,820 |
) |
$ |
14,080 |
|
|
| Net earnings (loss) per share attributable to Flowserve Corporation common shareholders: | |||||||
| Basic | $ |
(0.12 |
) |
$ |
0.11 |
|
|
| Diluted |
|
(0.12 |
) |
|
0.11 |
|
|
| Weighted average shares - basic |
|
130,410 |
|
|
130,427 |
|
|
| Weighted average shares - diluted |
|
130,410 |
|
|
131,006 |
|
|
| RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||
| (Unaudited) | |||||||||||||||
| Three Months Ended March 31, 2022 | |||||||||||||||
| (Amounts in thousands, except per share data) | As Reported (a) | Realignment (1) | Other Items | As Adjusted | |||||||||||
| Sales | $ |
821,058 |
|
$ |
- |
|
$ |
- |
|
$ |
821,058 |
|
|||
| Gross profit |
|
209,647 |
|
|
198 |
|
|
(10,053 |
) |
(3) |
|
219,502 |
|
||
| Gross margin |
|
25.5 |
% |
|
- |
|
|
- |
|
|
|
26.7 |
% |
||
|
|||||||||||||||
| Selling, general and administrative expense |
|
(206,138 |
) |
|
201 |
|
|
(10,193 |
) |
(3) |
|
(196,146 |
) |
||
|
|||||||||||||||
| Operating income |
|
7,367 |
|
|
399 |
|
|
(20,246 |
) |
|
|
27,214 |
|
||
| Operating income as a percentage of sales |
|
0.9 |
% |
|
- |
|
|
- |
|
|
|
3.3 |
% |
||
|
|||||||||||||||
| Interest and other expense, net |
|
(17,864 |
) |
|
- |
|
|
(5,694 |
) |
(4) |
|
(12,170 |
) |
||
|
|||||||||||||||
| Earnings (loss) before income taxes |
|
(10,497 |
) |
|
399 |
|
|
(25,940 |
) |
|
|
15,044 |
|
||
| (Provision for) benefit from income taxes |
|
(3,182 |
) |
|
(74 |
) |
(2) |
|
234 |
|
(5) |
|
(3,342 |
) |
|
| Tax Rate |
|
-30.3 |
% |
|
18.5 |
% |
|
0.9 |
% |
|
22.2 |
% |
|||
| Net earnings (loss) attributable to Flowserve Corporation | $ |
(15,820 |
) |
$ |
325 |
|
$ |
(25,706 |
) |
$ |
9,561 |
|
|||
| Net earnings (loss) per share attributable to Flowserve Corporation common shareholders: | |||||||||||||||
| Basic | $ |
(0.12 |
) |
$ |
- |
|
$ |
(0.19 |
) |
$ |
0.07 |
|
|||
| Diluted |
|
(0.12 |
) |
|
- |
|
|
(0.19 |
) |
|
0.07 |
|
|||
| Basic number of shares used for calculation |
|
130,410 |
|
|
130,410 |
|
|
130,410 |
|
|
130,410 |
|
|||
| Diluted number of shares used for calculation |
|
130,410 |
|
|
131,051 |
|
|
131,051 |
|
|
131,051 |
|
|||
| (a) Reported in conformity with U.S. GAAP | |||||||||||||||
| Notes: | |||||||||||||||
| (1) Represents realignment adjustments incurred as a result of realignment programs | |||||||||||||||
| (2) Includes tax impact of items above | |||||||||||||||
| (3) Represents the reserve of Russia related financial exposures. The impact of $5.4 million of previously recognized revenue and estimated cancellation fees on open contracts that were previously accounted for under POC and subsequently canceled have been reflected in the above adjustment to gross profit | |||||||||||||||
| (4) Represents below-the-line foreign exchange impacts | |||||||||||||||
| (5) Includes tax impact of items above | |||||||||||||||
| RECONCILIATION OF NON-GAAP MEASURES | |||||||||||||||
| (Unaudited) | |||||||||||||||
| Three Months Ended March 31, 2021 | |||||||||||||||
| (Amounts in thousands, except per share data) | As Reported (a) | Realignment (1) | Other Items | As Adjusted | |||||||||||
| Sales | $ |
857,308 |
|
$ |
- |
|
$ |
- |
|
$ |
857,308 |
|
|||
| Gross profit |
|
250,900 |
|
|
(9,406 |
) |
|
- |
|
|
260,306 |
|
|||
| Gross margin |
|
29.3 |
% |
|
- |
|
|
- |
|
|
30.4 |
% |
|||
| Selling, general and administrative expense |
|
(198,315 |
) |
|
(4,296 |
) |
|
- |
|
|
(194,019 |
) |
|||
| Operating income |
|
56,103 |
|
|
(13,702 |
) |
|
- |
|
|
69,805 |
|
|||
| Operating income as a percentage of sales |
|
6.5 |
% |
|
- |
|
|
- |
|
|
8.1 |
% |
|||
| Interest and other expense, net |
|
(35,150 |
) |
|
- |
|
|
(17,116 |
) |
(3) |
|
(18,034 |
) |
||
| Earnings before income taxes |
|
20,953 |
|
|
(13,702 |
) |
|
(17,116 |
) |
|
51,771 |
|
|||
| Provision for income taxes |
|
(3,792 |
) |
|
3,356 |
|
(2) |
|
4,840 |
|
(4) |
|
(11,988 |
) |
|
| Tax Rate |
|
18.1 |
% |
|
24.5 |
% |
|
28.3 |
% |
|
23.2 |
% |
|||
| Net earnings attributable to Flowserve Corporation | $ |
14,080 |
|
$ |
(10,346 |
) |
$ |
(12,276 |
) |
$ |
36,702 |
|
|||
| Net earnings per share attributable to Flowserve Corporation common shareholders: | |||||||||||||||
| Basic | $ |
0.11 |
|
$ |
(0.08 |
) |
$ |
(0.09 |
) |
$ |
0.28 |
|
|||
| Diluted |
|
0.11 |
|
|
(0.08 |
) |
|
(0.09 |
) |
|
0.28 |
|
|||
| Basic number of shares used for calculation |
|
130,427 |
|
|
130,427 |
|
|
130,427 |
|
|
130,427 |
|
|||
| Diluted number of shares used for calculation |
|
131,006 |
|
|
131,006 |
|
|
131,006 |
|
|
131,006 |
|
|||
| (a) Reported in conformity with U.S. GAAP | |||||||||||||||
| Notes: | |||||||||||||||
| (1) Represents realignment expense incurred as a result of realignment programs | |||||||||||||||
| (2) Includes tax impact of items above | |||||||||||||||
| (3) Represents below-the-line foreign exchange impacts and $7.6 million of expense as a result of early extinguishment of debt | |||||||||||||||
| (4) Includes tax impact of items above and $1.3 million benefit related to legal entity simplification and restructuring | |||||||||||||||
| First Quarter 2022 - Segment Results | |||||
| (dollars in millions, comparison vs. 2021 first quarter, unaudited) | |||||
| FPD | FCD | ||||
| Bookings | $ |
795.6 |
$ |
294.3 |
|
| - vs. prior year |
|
21.7% |
|
0.1% |
|
| - on constant currency |
|
24.6% |
|
2.3% |
|
| Sales | $ |
575.6 |
$ |
247.9 |
|
| - vs. prior year |
|
-4.5% |
|
-3.1% |
|
| - on constant currency |
|
-2.1% |
|
-1.2% |
|
| Gross Profit | $ |
156.9 |
$ |
59.5 |
|
| - vs. prior year |
|
-14.2% |
|
-20.2% |
|
| Gross Margin (% of sales) |
|
27.3% |
|
24.0% |
|
| - vs. prior year (in basis points) | (310) bps | (520) bps | |||
| Operating Income | $ |
21.0 |
$ |
15.2 |
|
| - vs. prior year |
|
-61.0% |
|
-38.5% |
|
| - on constant currency |
|
-62.5% |
|
-37.2% |
|
| Operating Margin (% of sales) |
|
3.6% |
|
6.1% |
|
| - vs. prior year (in basis points) | (530) bps | (360) bps | |||
| Adjusted Operating Income * | $ |
39.0 |
$ |
17.4 |
|
| - vs. prior year |
|
-37.0% |
|
-34.3% |
|
| - on constant currency |
|
-38.3% |
|
-33.2% |
|
| Adj. Oper. Margin (% of sales)* |
|
6.8% |
|
7.0% |
|
| - vs. prior year (in basis points) | (350) bps | (340) bps | |||
| Backlog | $ |
1,563.5 |
$ |
672.3 |
|
| * Adjusted Operating Income and Adjusted Operating Margin exclude realignment charges and other specific discrete items | |||||
| SEGMENT INFORMATION | |||||
| (Unaudited) | |||||
| FLOWSERVE PUMP DIVISION | Three Months Ended March 31, |
||||
| (Amounts in millions, except percentages) | 2022 |
|
2021 |
||
| Bookings | $ |
795.6 |
$ |
653.8 |
|
| Sales |
|
575.6 |
|
602.6 |
|
| Gross profit |
|
156.9 |
|
182.9 |
|
| Gross profit margin |
|
27.3% |
|
30.4% |
|
| SG&A |
|
139.8 |
|
132.6 |
|
| Segment operating income |
|
21.0 |
|
53.8 |
|
| Segment operating income as a percentage of sales |
|
3.6% |
|
8.9% |
|
| FLOW CONTROL DIVISION | Three Months Ended March 31, |
||||
| (Amounts in millions, except percentages) | 2022 |
|
2021 |
||
| Bookings | $ |
294.3 |
$ |
294.0 |
|
| Sales |
|
247.9 |
|
255.8 |
|
| Gross profit |
|
59.5 |
|
74.6 |
|
| Gross profit margin |
|
24.0% |
|
29.2% |
|
| SG&A |
|
44.3 |
|
49.9 |
|
| Segment operating income |
|
15.2 |
|
24.7 |
|
| Segment operating income as a percentage of sales |
|
6.1% |
|
9.7% |
|
| CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
| (Unaudited) | |||||||
March 31, |
|
December 31, |
|||||
| (Amounts in thousands, except par value) | 2022 |
|
2021 |
||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ |
575,795 |
|
$ |
658,452 |
|
|
| Accounts receivable, net of allowance for expected credit losses of $79,326 and $74,336, respectively |
|
730,201 |
|
|
739,210 |
|
|
| Contract assets, net of allowance for expected credit losses of $3,338 and $2,393, respectively |
|
200,054 |
|
|
195,598 |
|
|
| Inventories, net |
|
722,380 |
|
|
678,287 |
|
|
| Prepaid expenses and other |
|
148,426 |
|
|
117,130 |
|
|
| Total current assets |
|
2,376,856 |
|
|
2,388,677 |
|
|
| Property, plant and equipment, net of accumulated depreciation of $1,161,374 and $1,191,823, respectively |
|
506,655 |
|
|
515,927 |
|
|
| Operating lease right-of-use assets, net |
|
187,272 |
|
|
193,863 |
|
|
| Goodwill |
|
1,186,221 |
|
|
1,196,479 |
|
|
| Deferred taxes |
|
31,692 |
|
|
44,049 |
|
|
| Other intangible assets, net |
|
148,461 |
|
|
152,463 |
|
|
| Other assets, net of allowance for expected credit losses of $68,184 and $67,696, respectively |
|
265,854 |
|
|
258,310 |
|
|
| Total assets | $ |
4,703,011 |
|
$ |
4,749,768 |
|
|
| LIABILITIES AND EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ |
418,719 |
|
$ |
410,062 |
|
|
| Accrued liabilities |
|
447,175 |
|
|
445,092 |
|
|
| Contract liabilities |
|
204,158 |
|
|
202,965 |
|
|
| Debt due within one year |
|
44,616 |
|
|
41,058 |
|
|
| Operating lease liabilities |
|
32,938 |
|
|
32,628 |
|
|
| Total current liabilities |
|
1,147,606 |
|
|
1,131,805 |
|
|
| Long-term debt due after one year |
|
1,251,595 |
|
|
1,261,770 |
|
|
| Operating lease liabilities |
|
160,057 |
|
|
166,786 |
|
|
| Retirement obligations and other liabilities |
|
352,698 |
|
|
352,062 |
|
|
| Shareholders’ equity: | |||||||
| Common shares, $1.25 par value |
|
220,991 |
|
|
220,991 |
|
|
| Shares authorized – 305,000 | |||||||
| Shares issued – 176,793 | |||||||
| Capital in excess of par value |
|
496,151 |
|
|
506,386 |
|
|
| Retained earnings |
|
3,648,678 |
|
|
3,691,023 |
|
|
| Treasury shares, at cost – 46,424 and 46,794 shares, respectively |
|
(2,039,900 |
) |
|
(2,057,706 |
) |
|
| Deferred compensation obligation |
|
7,122 |
|
|
7,214 |
|
|
| Accumulated other comprehensive loss |
|
(578,053 |
) |
|
(563,589 |
) |
|
| Total Flowserve Corporation shareholders' equity |
|
1,754,989 |
|
|
1,804,319 |
|
|
| Noncontrolling interests |
|
36,066 |
|
|
33,026 |
|
|
| Total equity |
|
1,791,055 |
|
|
1,837,345 |
|
|
| Total liabilities and equity | $ |
4,703,011 |
|
$ |
4,749,768 |
|
|
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
| (Unaudited) | |||||||
Three Months Ended March 31, |
|||||||
| (Amounts in thousands) | 2022 |
|
2021 |
||||
| Cash flows – Operating activities: | |||||||
| Net earnings (loss), including noncontrolling interests | $ |
(13,679 |
) |
$ |
17,161 |
|
|
| Adjustments to reconcile net earnings (loss) to net cash provided (used) by operating activities: | |||||||
| Depreciation |
|
20,148 |
|
|
21,522 |
|
|
| Amortization of intangible and other assets |
|
3,396 |
|
|
3,862 |
|
|
| Loss on extinguishment of debt |
|
- |
|
|
7,610 |
|
|
| Stock-based compensation |
|
11,011 |
|
|
9,760 |
|
|
| Foreign currency, asset write downs and other non-cash adjustments |
|
6,893 |
|
|
24,260 |
|
|
| Change in assets and liabilities: | |||||||
| Accounts receivable, net |
|
5,039 |
|
|
9,005 |
|
|
| Inventories, net |
|
(48,715 |
) |
|
(16,988 |
) |
|
| Contract assets, net |
|
(5,655 |
) |
|
(2,245 |
) |
|
| Prepaid expenses and other assets, net |
|
(33,197 |
) |
|
307 |
|
|
| Accounts payable |
|
8,204 |
|
|
(47,093 |
) |
|
| Contract liabilities |
|
2,600 |
|
|
9,001 |
|
|
| Accrued liabilities and income taxes payable |
|
7,302 |
|
|
187 |
|
|
| Retirement obligations and other |
|
10,912 |
|
|
5,248 |
|
|
| Net deferred taxes |
|
(1,032 |
) |
|
(5,219 |
) |
|
| Net cash flows provided (used) by operating activities |
|
(26,773 |
) |
|
36,378 |
|
|
| Cash flows – Investing activities: | |||||||
| Capital expenditures |
|
(14,052 |
) |
|
(11,422 |
) |
|
| Proceeds from disposal of assets and other |
|
1,834 |
|
|
1,934 |
|
|
| Net cash flows provided (used) by investing activities |
|
(12,218 |
) |
|
(9,488 |
) |
|
| Cash flows – Financing activities: | |||||||
| Payments on senior notes |
|
- |
|
|
(407,473 |
) |
|
| Payments on term loan |
|
(7,593 |
) |
|
- |
|
|
| Proceeds under other financing arrangements |
|
555 |
|
|
425 |
|
|
| Payments under other financing arrangements |
|
(484 |
) |
|
(1,976 |
) |
|
| Repurchases of common shares |
|
- |
|
|
(5,081 |
) |
|
| Payments related to tax withholding for stock-based compensation |
|
(4,304 |
) |
|
(5,547 |
) |
|
| Payments of dividends |
|
(26,128 |
) |
|
(26,465 |
) |
|
| Other |
|
(437 |
) |
|
(3,806 |
) |
|
| Net cash flows provided (used) by financing activities |
|
(38,391 |
) |
|
(449,923 |
) |
|
| Effect of exchange rate changes on cash |
|
(5,275 |
) |
|
(12,936 |
) |
|
| Net change in cash and cash equivalents |
|
(82,657 |
) |
|
(435,969 |
) |
|
| Cash and cash equivalents at beginning of period |
|
658,452 |
|
|
1,095,274 |
|
|
| Cash and cash equivalents at end of period | $ |
575,795 |
|
$ |
659,305 |
|
|