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, 2018.
First Quarter 2018 Highlights
- Reported Earnings Per Share (EPS) of $0.12 and Adjusted EPS[1] of $0.27
- Reported EPS includes pre-tax adjusted items of $25 million, primarily realignment and below-the-line foreign exchange impacts
-
Sales were $920 million, up 6.2%, or essentially flat on a constant
currency basis and included approximately 2.5% negative impact related
to divested businesses
- Aftermarket sales were $455 million, up 11.1%, or 4.5% on a constant currency basis
-
Reported gross and operating margins of 29.5% and 4.9%
- Adjusted gross and operating margins[2] were 30.3% and 6.8%
-
Total bookings were $929 million, down 3.1%, or 8.1% on a constant
currency basis, and included approximately 2.5% negative impact
related to divested businesses
- 2017 first quarter bookings included a significant award of approximately $80 million
- Aftermarket bookings were $482 million, or 52% of total bookings, up 5.4%, or essentially flat on a constant currency basis
- Backlog at March 31, 2018 was $1.8 billion, down 9.7% versus 2017 year-end, and included a reduction of $237 million related to adoption of new revenue accounting guidance
“Flowserve’s 2018 first quarter adjusted results were largely in-line with our expectations. We delivered strong aftermarket shipments and solid bookings as our core energy markets appear stabilized and positioned for growth,” said Scott Rowe, Flowserve’s president and chief executive officer. “We continued to make headway on our strategy to transform Flowserve’s operating model to streamline common processes, drive operational excellence and better leverage our global platform to accelerate growth and improve efficiency. Initiatives are underway on a number of work streams and we expect to deliver additional progress each quarter.”
Lee Eckert, Flowserve’s senior vice president and chief financial officer, added, “The adoption of new revenue accounting standards on January 1, 2018 impacted our reported and adjusted results relative to prior periods due to the increase in contracts accounted for using the percentage-of-completion method. Major categories affected compared to prior periods include our backlog, revenues, profits and working capital. As an example, approximately $237 million of our 2017 year-end backlog, or 15 cents of earnings, was recorded into our 2018 beginning retained earnings. As the new accounting standards were mandated and expected, our initial and reaffirmed guidance includes the various effects from implementation. Our first quarter 2018 results were as we forecast and are supportive of our full-year outlook.”
Rowe concluded, “We look forward to building on these solid first quarter results. When combined with anticipated improvement in our end-markets and our expected progress implementing the Flowserve 2.0 strategy, we believe the Company is well positioned to deliver on our 2018 full year expectations and drive significant long-term value for our customers, employees and shareholders.”
Full Year 2018 Guidance[3]
Flowserve reaffirmed its 2018 guidance, including its Reported and Adjusted EPS target range of $0.95 to $1.15 and $1.50 to $1.70, respectively. Both EPS target ranges include the expected revenue increase of approximately 3 to 6 percent year-over-year, and are based on our first quarter 2018 results, current foreign currency rates and commodity prices, expected bookings levels and market conditions, minimal impact from adoption of accounting pronouncements, the reset of annual incentive performance goals, a broad-based merit increase, modest above-the-line foreign currency benefits, net interest expense in the range of $58 to $60 million and a tax rate of 27 to 28 percent. The quarterly phasing of expected 2018 earnings is anticipated to reflect traditional seasonality, although more pronounced in its second half weighting.
First Quarter 2018 Results Conference Call
Flowserve will host its conference call with the financial community on Friday, May 11th 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 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 2018 EPS will exclude the Company’s realignment expenses, the impact from other specific one-time events and below-the-line foreign currency effects and utilizes year-end 2018 FX rates and approximately 132 million fully diluted shares. |
| _ FX headwind is calculated by comparing the difference between the actual average FX rates of 2018 and the year-end 2018 spot rates both as applied to our 2018 expectations, divided by the number of shares expected for 2018. |
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, statements concerning our future financial performance, future debt and financing levels, investment objectives, implications of litigation and regulatory investigations and other management plans for future operations and performance.
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: 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; 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; our ability to execute and realize the expected financial benefits from our strategic manufacturing optimization and realignment initiatives; economic, political and other risks associated with our international operations, including military actions or trade embargoes 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, particularly the Euro and British pound and in hyperinflationary countries such as Venezuela; 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; a foreign government investigation regarding our participation in the United Nations Oil-for-Food Program; 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 third-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; our inability to protect our intellectual property in the U.S., as well as in foreign countries; obligations under our defined benefit pension plans; risks and potential liabilities associated with cyber security threats; our inability to execute and realize the expected financial benefits of our strategic manufacturing optimization and other cost-saving initiatives; 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; if we are not able to successfully execute and realize the expected financial benefits from our strategic realignment and other cost-saving initiatives, our business could be adversely affected; 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) | 2018 | 2017 | ||||||
| Sales | $ | 919,954 | $ | 866,318 | ||||
| Cost of sales | (648,521 | ) | (597,332 | ) | ||||
| Gross profit | 271,433 | 268,986 | ||||||
| Selling, general and administrative expense | (229,176 | ) | (221,772 | ) | ||||
| Net earnings from affiliates | 3,168 | 3,455 | ||||||
| Operating income | 45,425 | 50,669 | ||||||
| Interest expense | (14,879 | ) | (14,696 | ) | ||||
| Interest income | 1,639 | 624 | ||||||
| Other expense, net | (7,155 | ) | (11,988 | ) | ||||
| Earnings before income taxes | 25,030 | 24,609 | ||||||
| Provision for income taxes | (8,571 | ) | (5,320 | ) | ||||
| Net earnings, including noncontrolling interests | 16,459 | 19,289 | ||||||
| Less: Net earnings attributable to noncontrolling interests | (1,316 | ) | (239 | ) | ||||
| Net earnings attributable to Flowserve Corporation | $ | 15,143 | $ | 19,050 | ||||
| Net earnings per share attributable to Flowserve Corporation common shareholders: | ||||||||
| Basic | $ | 0.12 | $ | 0.15 | ||||
| Diluted | 0.12 | 0.15 | ||||||
| Cash dividends declared per share | $ | 0.19 | $ | 0.19 | ||||
| RECONCILIATION OF NON-GAAP MEASURES | ||||||||||||||||||
| (Unaudited) | ||||||||||||||||||
| Three Months Ended March 31, 2018 | ||||||||||||||||||
| (Amounts in thousands, except per share data) | As Reported (a) | Realignment (1) | Other Items | As Adjusted | ||||||||||||||
| Sales | $ | 919,954 | $ | - | $ | - | $ | 919,954 | ||||||||||
| Gross profit | 271,433 | (7,156 | ) | - | 278,589 | |||||||||||||
| Gross margin | 29.5 | % | - | - | 30.3 | % | ||||||||||||
| Selling, general and administrative expense | (229,176 | ) | (4,318 | ) | (5,467 | ) | (3) | (219,391 | ) | |||||||||
| Operating income | 45,425 | (11,474 | ) | (5,467 | ) | 62,366 | ||||||||||||
| Operating income as a percentage of sales | 4.9 | % | - | - | 6.8 | % | ||||||||||||
| Interest and other expense, net | (20,395 | ) | - | (7,952 | ) | (4) | (12,443 | ) | ||||||||||
| Earnings before income taxes | 25,030 | (11,474 | ) | (13,419 | ) | 49,923 | ||||||||||||
| Provision for income taxes | (8,571 | ) | 2,295 | (2) | 2,838 | (5) | (13,704 | ) | ||||||||||
| Tax Rate | 34.2 | % | 20.0 | % | 21.1 | % | 27.5 | % | ||||||||||
| Net earnings attributable to Flowserve Corporation | $ | 15,143 | $ | (9,179 | ) | $ | (10,581 | ) | $ | 34,903 | ||||||||
| Net earnings per share attributable to Flowserve Corporation common shareholders: | ||||||||||||||||||
| Basic | $ | 0.12 | $ | (0.07 | ) | $ | (0.08 | ) | $ | 0.27 | ||||||||
| Diluted | $ | 0.12 | $ | (0.07 | ) | $ | (0.08 | ) | $ | 0.27 | ||||||||
| Basic number of shares used for calculation | 130,761 | 130,761 | 130,761 | 130,761 | ||||||||||||||
| Diluted number of shares used for calculation | 131,095 | 131,095 | 131,095 | 131,095 | ||||||||||||||
| (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 $4.97 million related to implementation costs for the adoption of ASC 606 and $0.5 million related to Flowserve 2.0 transformation efforts |
|||
|
(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, 2017 | ||||||||||||||||||||
| (Amounts in thousands, except per share data) | As Reported (a) | Realignment (1) | Other Items | As Adjusted | ||||||||||||||||
| Sales | $ | 866,318 | $ | - | $ | - | $ | 866,318 | ||||||||||||
| Gross profit | 268,986 | (5,037 | ) | - | 274,023 | |||||||||||||||
|
Gross margin |
31.0 | % | - | - | 31.6 | % | ||||||||||||||
| Selling, general and administrative expense | (221,772 | ) | (5,474 | ) | (626 | ) | (3 | ) | (215,672 | ) | ||||||||||
| Gain on sale of business | - | - | - | - | ||||||||||||||||
| Operating income | 50,669 | (10,511 | ) | (626 | ) | 61,806 | ||||||||||||||
| Operating income as a percentage of sales | 5.8 | % | - | - | 7.1 | % | ||||||||||||||
| Interest and other expense, net | (26,060 | ) | - | (10,982 | ) | (4 | ) | (15,078 | ) | |||||||||||
| Earnings before income taxes | 24,609 | (10,511 | ) | (11,608 | ) | 46,728 | ||||||||||||||
| Provision for income taxes | (5,320 | ) | 3,048 | (2 | ) | 3,366 | (5 | ) | (11,734 | ) | ||||||||||
| Tax Rate | 21.6 | % | 29.0 | % | 29.0 | % | 25.1 | % | ||||||||||||
| Net earnings attributable to Flowserve Corporation | $ | 19,050 | $ | (7,463 | ) | $ | (8,242 | ) | $ | 34,755 | ||||||||||
| Net earnings per share attributable to Flowserve Corporation common shareholders: | ||||||||||||||||||||
| Basic | $ | 0.15 | $ | (0.06 | ) | $ | (0.06 | ) | $ | 0.27 | ||||||||||
| Diluted | $ | 0.15 | $ | (0.06 | ) | $ | (0.06 | ) | $ | 0.26 | ||||||||||
| Basic number of shares used for calculation | 130,562 | 130,562 | 130,562 | 130,562 | ||||||||||||||||
| Diluted number of shares used for calculation | 131,275 | 131,275 | 131,275 | 131,275 | ||||||||||||||||
| (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 SIHI integration costs/purchase price adjustments ("PPA") |
|||
|
(4) |
Represents below-the-line foreign exchange impacts |
|||
|
(5) |
Includes tax impact of items above |
|||
| SEGMENT INFORMATION | ||||||||
| (Unaudited) | ||||||||
| ENGINEERED PRODUCT DIVISION | Three Months Ended March 31, | |||||||
| (Amounts in millions, except percentages) | 2018 | 2017 | ||||||
| Bookings | $ | 424.3 | $ | 460.9 | ||||
| Sales | 467.7 | 424.7 | ||||||
| Gross profit | 139.8 | 136.7 | ||||||
| Gross profit margin | 29.9 | % | 32.2 | % | ||||
| Segment operating income | 39.4 | 45.9 | ||||||
| Segment operating income as a percentage of sales | 8.4 | % | 10.8 | % | ||||
| INDUSTRIAL PRODUCT DIVISION | Three Months Ended March 31, | |||||||
| (Amounts in millions, except percentages) | 2018 | 2017 | ||||||
| Bookings | $ | 198.5 | $ | 206.7 | ||||
| Sales | 198.1 | 178.4 | ||||||
| Gross profit | 45.9 | 34.8 | ||||||
| Gross profit margin | 23.2 | % | 19.5 | % | ||||
| Segment operating loss | (2.3 | ) | (13.7 | ) | ||||
| Segment operating loss as a percentage of sales | (1.2 | %) | (7.7 | %) | ||||
| FLOW CONTROL DIVISION | Three Months Ended March 31, | |||||||
| (Amounts in millions, except percentages) | 2018 | 2017 | ||||||
| Bookings | $ | 327.3 | $ | 309.8 | ||||
| Sales | 277.2 | 280.4 | ||||||
| Gross profit | 88.2 | 98.0 | ||||||
| Gross profit margin | 31.8 | % | 35.0 | % | ||||
| Segment operating income | 33.9 | 41.8 | ||||||
| Segment operating income as a percentage of sales | 12.2 | % | 14.9 | % | ||||
| First Quarter 2018 - Segment Results | ||||||||||||||
| (dollars in millions, comparison vs. 2017 first quarter, unaudited) | ||||||||||||||
| EPD | IPD | FCD | ||||||||||||
| Bookings | $ | 424.3 | $ | 198.5 | $ | 327.3 | ||||||||
| - vs. prior year | -7.9 | % | -4.0 | % | 5.6 | % | ||||||||
| - on constant currency | -12.2 | % | -9.9 | % | 0.6 | % | ||||||||
| Sales | $ | 467.7 | $ | 198.1 | $ | 277.2 | ||||||||
| - vs. prior year | 10.1 | % | 11.0 | % | -1.1 | % | ||||||||
| - on constant currency | 4.4 | % | 4.4 | % | -5.8 | % | ||||||||
| Gross Profit | $ | 139.8 | $ | 45.9 | $ | 88.2 | ||||||||
| - vs. prior year | 2.3 | % | 31.9 | % | -10.0 | % | ||||||||
| Gross Margin (% of sales) | 29.9 | % | 23.2 | % | 31.8 | % | ||||||||
| - vs. prior year (in basis points) | -230 | 370 | -320 | |||||||||||
| Operating Income / (Loss) | $ | 39.4 | $ | (2.3 | ) | $ | 33.9 | |||||||
| - vs. prior year | -14.2 | % | 83.2 | % | -18.9 | % | ||||||||
| - on constant currency | -23.0 | % | 78.7 | % | -21.1 | % | ||||||||
| Operating Margin (% of sales) | 8.4 | % | -1.2 | % | 12.2 | % | ||||||||
| - vs. prior year (in basis points) | -240 | 650 | -270 | |||||||||||
| Adjusted Operating Income / (Loss) * | $ | 46.4 | $ | (1.2 | ) | $ | 36.2 | |||||||
| - vs. prior year | 4.7 | % | 62.5 | % | -15.6 | % | ||||||||
| - on constant currency | -4.4 | % | 43.1 | % | -17.7 | % | ||||||||
| Adj. Oper. Margin (% of sales)* | 9.9 | % | -0.6 | % | 13.1 | % | ||||||||
| - vs. prior year (in basis points) | -50 | 120 | -220 | |||||||||||
| Backlog | $ | 819.5 | $ | 403.5 | $ | 646.2 | ||||||||
|
* |
Adjusted Operating Income and Adjusted Operating Margin exclude realignment charges, below-the-line FX impacts and other specific discrete items |
| CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||
| (Unaudited) | ||||||||
| March 31, | December 31, | |||||||
| (Amounts in thousands, except par value) | 2018 | 2017 | ||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 535,657 | $ | 703,445 | ||||
| Accounts receivable, net of allowance for doubtful accounts of $58,662 and $59,113, respectively | 775,244 | 856,711 | ||||||
| Contract assets, net | 286,190 | - | ||||||
| Inventories, net | 701,847 | 884,273 | ||||||
| Prepaid expenses and other | 112,375 | 114,316 | ||||||
| Total current assets | 2,411,313 | 2,558,745 | ||||||
| Property, plant and equipment, net of accumulated depreciation of $998,305 and $968,033, respectively | 668,456 | 671,796 | ||||||
| Goodwill | 1,231,761 | 1,218,188 | ||||||
| Deferred taxes | 47,745 | 51,974 | ||||||
| Other intangible assets, net | 208,690 | 210,049 | ||||||
| Other assets, net | 202,351 | 199,722 | ||||||
| Total assets | $ | 4,770,316 | $ | 4,910,474 | ||||
| LIABILITIES AND EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 399,362 | $ | 443,113 | ||||
| Accrued liabilities | 405,209 | 724,196 | ||||||
| Contract liabilities | 176,906 | - | ||||||
| Debt due within one year | 71,484 | 75,599 | ||||||
| Total current liabilities | 1,052,961 | 1,242,908 | ||||||
| Long-term debt due after one year | 1,501,423 | 1,499,658 | ||||||
| Retirement obligations and other liabilities | 512,385 | 496,954 | ||||||
| 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 | 481,855 | 488,326 | ||||||
| Retained earnings | 3,514,296 | 3,503,947 | ||||||
| Treasury shares, at cost – 46,273 and 46,471 shares, respectively | (2,051,020 | ) | (2,059,558 | ) | ||||
| Deferred compensation obligation | 6,216 | 6,354 | ||||||
| Accumulated other comprehensive loss | (487,111 | ) | (505,473 | ) | ||||
| Total Flowserve Corporation shareholders' equity | 1,685,227 | 1,654,587 | ||||||
| Noncontrolling interests | 18,320 | 16,367 | ||||||
| Total equity | 1,703,547 | 1,670,954 | ||||||
| Total liabilities and equity | $ | 4,770,316 | $ | 4,910,474 | ||||
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
| (Unaudited) | ||||||||
| Three Months Ended March 31, | ||||||||
| (Amounts in thousands) | 2018 | 2017 | ||||||
| Cash flows – Operating activities: | ||||||||
| Net earnings, including noncontrolling interests | $ | 16,459 | $ | 19,289 | ||||
| Adjustments to reconcile net earnings to net cash provided (used) by operating activities: | ||||||||
| Depreciation | 24,693 | 24,586 | ||||||
| Amortization of intangible and other assets | 4,220 | 4,039 | ||||||
| Stock-based compensation | 3,962 | 11,307 | ||||||
| Foreign currency and other non-cash adjustments | (7,227 | ) | 319 | |||||
| Change in assets and liabilities: | ||||||||
| Accounts receivable, net | 41,850 | 67,466 | ||||||
| Inventories, net | (48,599 | ) | (27,110 | ) | ||||
| Contract assets, net | (64,402 | ) | - | |||||
| Prepaid expenses and other assets, net | 203 | (7,510 | ) | |||||
| Accounts payable | (59,645 | ) | (60,740 | ) | ||||
| Contract liabilities | (3,870 | ) | - | |||||
| Accrued liabilities and income taxes payable | (32,583 | ) | (36,010 | ) | ||||
| Retirement obligations and other | (2,024 | ) | 2,253 | |||||
| Net deferred taxes | 6,236 | 6,038 | ||||||
| Net cash flows (used) provided by operating activities | (120,727 | ) | 3,927 | |||||
| Cash flows – Investing activities: | ||||||||
| Capital expenditures | (13,490 | ) | (15,862 | ) | ||||
| Proceeds from disposal of assets and other | 600 | 367 | ||||||
| Net cash flows used by investing activities | (12,890 | ) | (15,495 | ) | ||||
| Cash flows – Financing activities: | ||||||||
| Payments on long-term debt | (15,000 | ) | (15,000 | ) | ||||
| Proceeds under other financing arrangements | 76 | 5,715 | ||||||
| Payments under other financing arrangements | (4,198 | ) | (1,314 | ) | ||||
| Payments related to tax withholding for stock-based compensation | (2,288 | ) | (3,198 | ) | ||||
| Payments of dividends | (24,826 | ) | (24,785 | ) | ||||
| Other | (619 | ) | (244 | ) | ||||
| Net cash flows used by financing activities | (46,855 | ) | (38,826 | ) | ||||
| Effect of exchange rate changes on cash | 12,684 | 9,015 | ||||||
| Net change in cash and cash equivalents | (167,788 | ) | (41,379 | ) | ||||
| Cash and cash equivalents at beginning of period | 703,445 | 367,162 | ||||||
| Cash and cash equivalents at end of period | $ | 535,657 | $ | 325,783 | ||||
