Flowserve Corporation Reports Second Quarter 2021 Results

DALLAS--(BUSINESS WIRE)--August 5, 2021--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 second quarter ended June 30, 2021.

Second Quarter 2021 Highlights (all comparisons to the 2020 second quarter, unless otherwise noted)¹

• Reported Earnings Per Share (EPS) of $0.35 and Adjusted EPS² of $0.37
  • Reported EPS includes after-tax adjusted items of $2.6 million, including realignment costs, below-the-line foreign exchange impacts and gain on the sale of business

• Total bookings were $952.8 million, up 17.9%, or 13.0% on a constant currency basis and up modestly sequentially
  • Original equipment bookings were $427.9 million, or 45% of total bookings, up 17.0%, or 11.7% on a constant currency basis and down 12.3% on a sequential basis
  • Aftermarket bookings were $524.9 million, or 55% of total bookings, up 18.6%, or 14.1% on a constant currency basis and up 14.8% on a sequential basis

• Sales were $898.2 million, down 2.9%, or 7.1% on a constant currency basis
  • Original equipment sales were $434.5 million, down 6.1%, or 10.7% on a constant currency basis and up 6.8% on a sequential basis
  • Aftermarket sales were $463.7 million, up 0.3%, or down 3.5% on a constant currency basis and up 3.0% on a sequential basis

• Reported gross and operating margins were 31.0% and 8.0%, respectively
  • Adjusted gross and operating margins³ were 31.4% and 8.5%, respectively

• Backlog at June 30, 2021 was $1.95 billion, up 5.1% versus December 31, 2020

“Flowserve delivered solid second quarter results, including year-over-year bookings growth of nearly 18 percent, driven by the continued activity in our shorter cycle MRO and aftermarket services,” said Scott Rowe, Flowserve’s president and chief executive officer. “The ongoing progress of our Flowserve 2.0 transformation initiative has delivered results, including a strong sequential increase in Adjusted EPS and incremental margin improvement. Following last year’s disruptive impact of the pandemic and volatile commodity prices, we believe Flowserve is set to build upon the growing momentum in our operations and end-markets.”

Rowe concluded, “Our early cycle markets have clearly begun to recover, and we have confidence that we are approaching an inflection point for larger project opportunities. In addition to the improving outlook in our core energy and chemical markets, we continue to believe that Flowserve is well-positioned to benefit from the expected increase in energy transition and decarbonization investments across our served end-markets. The combination of stronger bookings coupled with our operational progress lays the foundation for escalating earnings growth in the second half of 2021.”

Revised 2021 Guidance⁴

Flowserve today raised certain of the full-year metrics of our 2021 target range.

		Revised Target Range		Prior Target Range
Revenues		Down 2.0% to 4.0%		Down 3.0% to 5.0%
Adjusted Earnings Per Share		$1.45 - $1.65		$1.40 - $1.60
Adjusted Tax Rate		21%-23%		22%-24%

Previously announced metrics not shown above are reaffirmed as of today.

Consistent with the prior range, Flowserve’s 2021 Adjusted EPS target range excludes expected realignment charges of approximately $25 million, as well as the potential impact of below-the-line foreign currency effects and certain other discrete items. In a change to the approach for 2021, Flowserve 2.0 transformation-related expenses of approximately 5 cents per share will now be included in both the Company’s reported and adjusted EPS.

Second Quarter 2021 Results Conference Call

Flowserve will host its conference call with the financial community on Friday, August 6^th 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 Prior period comparisons are impacted by certain accounting revisions. Reference Flowserve’s Form 8-K filed on November 5, 2020 and Form 10-Q for the period ending June 30, 2021 for additional details.
² See Reconciliation of Non-GAAP Measures table for detailed reconciliation of reported results to adjusted measures.
³ 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.
⁴ Adjusted 2021 EPS excludes realignment expenses, the impact from other specific discrete items and below-the-line foreign currency effects and utilizes year-end 2020 FX rates and approximately 131 million fully diluted shares.
- FX impact is calculated by comparing the difference between the actual average FX rates of 2020 and the year-end 2020 spot rates both as applied to our 2021 expectations, divided by the number of shares expected for 2021.

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 second-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 June 30,
(Amounts in thousands, except per share data)		2021				2020
Sales		$	898,178			$	925,012
Cost of sales			(619,940	)			(655,305	)
Gross profit			278,238				269,707
Selling, general and administrative expense			(210,789	)			(229,343	)
Gain on sale of business			1,806				-
Net earnings from affiliates			2,907				3,088
Operating income			72,162				43,452
Interest expense			(14,322	)			(12,935	)
Interest income			465				1,149
Other income (expense), net			(7,850	)			(18,907	)
Earnings before income taxes			50,455				12,759
Provision for income taxes			(2,711	)			(4,485	)
Net earnings, including noncontrolling interests			47,744				8,274
Less: Net earnings attributable to noncontrolling interests			(2,390	)			(2,142	)
Net earnings attributable to Flowserve Corporation		$	45,354			$	6,132
Net earnings per share attributable to Flowserve Corporation common shareholders:
Basic		$	0.35			$	0.05
Diluted			0.35				0.05

RECONCILIATION OF NON-GAAP MEASURES
(Unaudited)
		Three Months Ended June 30, 2021
(Amounts in thousands, except per share data)		As Reported (a)				Realignment (1)					Other Items					As Adjusted
Sales		$	898,178			$	-				$	-				$	898,178
Gross profit			278,238				(3,825	)				-					282,063
Gross margin			31.0	%			-					-					31.4	%
Selling, general and administrative expense			(210,789	)			(1,790	)				-					(208,999	)
Gain on sale of business			1,806				-					1,806		(3)			-
Net earnings from affiliates			2,907				-					-					2,907
Operating income			72,162				(5,615	)				1,806					75,971
Operating income as a percentage of sales			8.0	%			-					-					8.5	%
Interest and other expense, net			(21,707	)			-					(4,197	)	(4)			(17,510	)
Earnings before income taxes			50,455				(5,615	)				(2,391	)				58,461
Provision for income taxes			(2,711	)			4,486		(2)			959		(5)			(8,156	)
Tax Rate			5.4	%			79.9	%				40.1	%				14.0	%
Net earnings attributable to Flowserve Corporation		$	45,354			$	(1,129	)			$	(1,432	)			$	47,915
Net earnings per share attributable to Flowserve Corporation common shareholders:
Basic		$	0.35			$	(0.01	)			$	(0.01	)			$	0.37
Diluted			0.35				(0.01	)				(0.01	)				0.37
Basic number of shares used for calculation			130,306				130,306					130,306					130,306
Diluted number of shares used for calculation			130,805				130,805					130,805					130,805
(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 and realignment related tax release.
(3) Represents final settlement gain on sale of business in 2018.
(4) Represents below-the-line foreign exchange impacts.
(5) Includes tax impact of items above.

RECONCILIATION OF NON-GAAP MEASURES
(Unaudited)
		Three Months Ended June 30, 2020
(Amounts in thousands, except per share data)		As Reported (a)				Realignment (1)					Other Items					As Adjusted
Sales		$	925,012			$	-				$	-				$	925,012
Gross profit			269,707				(26,951	)				-					296,658
Gross margin			29.2	%			-					-					32.1	%
Selling, general and administrative expense			(229,343	)			(28,630	)				(5,618	)	(3)			(195,095	)
Net earnings from affiliates			3,088				-					-					3,088
Operating income			43,452				(55,581	)				(5,618	)				104,651
Operating income as a percentage of sales			4.7	%			-					-					11.3	%
Interest and other expense, net			(30,693	)			-					(18,037	)	(4)			(12,656	)
Earnings before income taxes			12,759				(55,581	)				(23,655	)				91,995
Provision for income taxes			(4,485	)			10,736		(2)			7,554		(5)			(22,775	)
Tax Rate			35.2	%			19.3	%				31.9	%				24.8	%
Net earnings attributable to Flowserve Corporation		$	6,132			$	(44,845	)			$	(16,101	)			$	67,078
Net earnings per share attributable to Flowserve Corporation common shareholders:
Basic		$	0.05			$	(0.34	)			$	(0.12	)			$	0.52
Diluted			0.05				(0.34	)				(0.12	)				0.51
Basic number of shares used for calculation			130,170				130,170					130,170					130,170
Diluted number of shares used for calculation			130,730				130,730					130,730					130,730
(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 Flowserve 2.0 transformation efforts.
(4) Represents below-the-line foreign exchange impacts.
(5) Includes tax impact of items above.

SEGMENT INFORMATION
(Unaudited)
FLOWSERVE PUMP DIVISION		Three Months Ended June 30,
(Amounts in millions, except percentages)		2021				2020
Bookings		$	668.8			$	536.5
Sales			617.5				674.1
Gross profit			196.4				197.9
Gross profit margin			31.8	%			29.4	%
SG&A			133.6				140.6
Gain on sale of business			1.8				-
Segment operating income			67.8				60.4
Segment operating income as a percentage of sales			11.0	%			9.0	%
FLOW CONTROL DIVISION		Three Months Ended June 30,
(Amounts in millions, except percentages)		2021				2020
Bookings		$	289.1			$	274.6
Sales			281.2				252.3
Gross profit			84.8				76.2
Gross profit margin			30.2	%			30.2	%
SG&A			48.0				50.0
Segment operating income			37.2				26.2
Segment operating income as a percentage of sales			13.2	%			10.4	%

CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
		Six Months Ended June 30,
(Amounts in thousands, except per share data)		2021				2020
Sales		$	1,755,486			$	1,818,526
Cost of sales			(1,226,348	)			(1,282,360	)
Gross profit			529,138				536,166
Selling, general and administrative expense			(409,104	)			(474,794	)
Gain on sale of business			1,806				-
Net earnings from affiliates			6,425				6,283
Operating income			128,265				67,655
Interest expense			(31,101	)			(25,898	)
Loss on extinguishment of debt			(7,610	)			-
Interest income			1,067				2,898
Other income (expense), net			(19,213	)			19,295
Earnings before income taxes			71,408				63,950
Provision for income taxes			(6,503	)			(41,453	)
Net earnings, including noncontrolling interests			64,905				22,497
Less: Net earnings attributable to noncontrolling interests			(5,471	)			(4,243	)
Net earnings attributable to Flowserve Corporation		$	59,434			$	18,254
Net earnings per share attributable to Flowserve Corporation common shareholders:
Basic		$	0.46			$	0.14
Diluted			0.45				0.14

RECONCILIATION OF NON-GAAP MEASURES
(Unaudited)
		Six Months Ended June 30, 2021
(Amounts in thousands, except per share data)		As Reported (a)				Realignment (1)					Other Items					As Adjusted
Sales		$	1,755,486			$	-				$	-				$	1,755,486
Gross profit			529,138				(13,231	)				-					542,369
Gross margin			30.1	%			-					-					30.9	%
Selling, general and administrative expense			(409,104	)			(6,086	)				-					(403,018	)
Gain on sale of business			1,806				-					1,806		(3)			-
Net earnings from affiliates			6,425				-					-					6,425
Operating income			128,265				(19,317	)				1,806					145,776
Operating income as a percentage of sales			7.3	%			-					-					8.3	%
Interest and other expense, net			(56,857	)			-					(21,313	)	(4)			(35,544	)
Earnings before income taxes			71,408				(19,317	)				(19,507	)				110,232
Provision for income taxes			(6,503	)			7,842		(2)			5,799		(5)			(20,144	)
Tax Rate			9.1	%			40.6	%				29.7	%				18.3	%
Net earnings attributable to Flowserve Corporation		$	59,434			$	(11,475	)			$	(13,708	)			$	84,617
Net earnings per share attributable to Flowserve Corporation common shareholders:
Basic		$	0.46			$	(0.09	)			$	(0.11	)			$	0.65
Diluted			0.45				(0.09	)				(0.10	)				0.65
Basic number of shares used for calculation			130,366				130,366					130,366					130,366
Diluted number of shares used for calculation			130,905				130,905					130,905					130,905
(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 and realignment related tax release.
(3) Represents final settlement gain on sale of business in 2018.
(4) Represents below-the-line foreign exchange impacts and $7.6 million of expense as a result of early extinguishment of debt.
(5) Includes tax impact of items above and $1.3 million benefit related to legal entity simplification and restructuring.

RECONCILIATION OF NON-GAAP MEASURES
(Unaudited)
		Six Months Ended June 30, 2020
(Amounts in thousands, except per share data)		As Reported (a)				Realignment (1)					Other Items					As Adjusted
Sales		$	1,818,525			$	-				$	-				$	1,818,525
Gross profit			536,166				(34,977	)				-					571,143
Gross margin			29.5	%			-					-					31.4	%
Selling, general and administrative expense			(474,794	)			(29,908	)				(21,701	)	(3)			(423,185	)
Net earnings from affiliates			6,283				-					-					6,283
Operating income			67,655				(64,885	)				(21,701	)				154,241
Operating income as a percentage of sales			3.7	%			-					-					8.5	%
Interest and other expense, net			(3,705	)			-					22,356		(4)			(26,061	)
Earnings before income taxes			63,950				(64,885	)				655					128,180
Provision for income taxes			(41,453	)			11,698		(2)			(21,481	)	(5)			(31,670	)
Tax Rate			64.8	%			18.0	%				3279.5	%				24.7	%
Net earnings attributable to Flowserve Corporation		$	18,254			$	(53,187	)			$	(20,826	)			$	92,267
Net earnings per share attributable to Flowserve Corporation common shareholders:
Basic		$	0.14			$	(0.41	)			$	(0.16	)			$	0.71
Diluted			0.14				(0.41	)				(0.16	)				0.70
Basic number of shares used for calculation			130,463				130,463					130,463					130,463
Diluted number of shares used for calculation			131,152				131,152					131,152					131,152
(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) Includes $11.3 million related to Flowserve 2.0 transformation efforts and $10.4 million related to discrete asset write-downs.
(4) Represents below-the-line foreign exchange impacts.
(5) Includes tax impact of items above, $25.4 million related to Italian tax valuation allowance and $2.0 million benefit related to legal entity simplification and restructuring.

SEGMENT INFORMATION
(Unaudited)
FLOWSERVE PUMP DIVISION		Six Months Ended June 30,
(Amounts in millions, except percentages)		2021				2020
Bookings		$	1,322.2			$	1,220.1
Sales			1,220.1				1,309.7
Gross profit			379.2				393.7
Gross profit margin			31.1	%			30.1	%
SG&A			266.2				299.9
Gain on sale of business			1.8				-
Segment operating income			121.6				100.1
Segment operating income as a percentage of sales			10.0	%			7.6	%
FLOW CONTROL DIVISION		Six Months Ended June 30,
(Amounts in millions, except percentages)		2021				2020
Bookings		$	582.6			$	570.8
Sales			537.0				511.7
Gross profit			159.4				151.0
Gross profit margin			29.7	%			29.5	%
SG&A			97.8				107.6
Segment operating income			61.9				43.4
Segment operating income as a percentage of sales			11.5	%			8.5	%

Second Quarter and Year-to-Date 2021 - Segment Results
(dollars in millions, comparison vs. 2020 second quarter and year-to-date, unaudited)
		FPD								FCD
Bookings		$	668.8			$	1,322.2			$	289.1			$	582.6
- vs. prior year			24.7	%			8.4	%			5.3	%			2.1	%
- on constant currency			19.3	%			4.6	%			1.5	%			-1.3	%
Sales		$	617.5			$	1,220.1			$	281.2			$	537.0
- vs. prior year			-8.4	%			-6.8	%			11.5	%			4.9	%
- on constant currency			-12.4	%			-10.3	%			6.6	%			0.9	%
Gross Profit		$	196.4			$	379.2			$	84.8			$	159.4
- vs. prior year			-0.8	%			-3.7	%			11.3	%			5.6	%
Gross Margin (% of sales)			31.8	%			31.1	%			30.2	%			29.7	%
- vs. prior year (in basis points)		240 bps				100 bps				0 bps				20 bps
Operating Income		$	67.8			$	121.6			$	37.2			$	61.9
- vs. prior year			12.3	%			21.5	%			42.0	%			42.6	%
- on constant currency			4.6	%			15.6	%			36.3	%			38.0	%
Operating Margin (% of sales)			11.0	%			10.0	%			13.2	%			11.5	%
- vs. prior year (in basis points)		200 bps				240 bps				280 bps				300 bps
Adjusted Operating Income *		$	70.6			$	132.5			$	37.4			$	63.8
- vs. prior year			-24.5	%			-8.0	%			12.3	%			8.7	%
- on constant currency			-29.5	%			-12.2	%			7.8	%			5.2	%
Adj. Oper. Margin (% of sales)*			11.4	%			10.9	%			13.3	%			11.9	%
- vs. prior year (in basis points)		(250) bps				(10) bps				10 bps				40 bps
Backlog		$	1,294.1							$	660.4
* Adjusted Operating Income and Adjusted Operating Margin exclude realignment charges and other specific discrete items

CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
		June 30,				December 31,
(Amounts in thousands, except par value)		2021				2020
ASSETS
Current assets:
Cash and cash equivalents		$	630,397			$	1,095,274
Accounts receivable, net of allowance for expected credit losses of $74,782 and $75,176, respectively			729,551				753,462
Contract assets, net of allowance for expected credit losses of $3,038 and $3,205, respectively			262,231				277,734
Inventories, net			690,145				667,228
Prepaid expenses and other			128,364				110,635
Total current assets			2,440,688				2,904,333
Property, plant and equipment, net of accumulated depreciation of $1,107,765 and $1,093,348, respectively			526,101				556,873
Operating lease right-of-use assets, net			204,075				208,125
Goodwill			1,213,103				1,224,886
Deferred taxes			46,904				30,538
Other intangible assets, net			160,653				168,496
Other assets, net of allowance for expected credit losses of $67,770 and $67,842, respectively			227,145				221,426
Total assets		$	4,818,669			$	5,314,677
LIABILITIES AND EQUITY
Current liabilities:
Accounts payable		$	393,608			$	440,199
Accrued liabilities			422,161				463,222
Contract liabilities			209,092				194,227
Debt due within one year			9,599				8,995
Operating lease liabilities			35,256				34,990
Total current liabilities			1,069,716				1,141,633
Long-term debt due after one year			1,307,149				1,717,911
Operating lease liabilities			173,388				176,246
Retirement obligations and other liabilities			497,724				517,566
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			494,221				502,227
Retained earnings			3,677,117				3,670,543
Treasury shares, at cost – 46,806 and 46,768 shares, respectively			(2,058,279	)			(2,059,309	)
Deferred compensation obligation			7,077				6,164
Accumulated other comprehensive loss			(600,143	)			(609,625	)
Total Flowserve Corporation shareholders' equity			1,740,984				1,730,991
Noncontrolling interests			29,708				30,330
Total equity			1,770,692				1,761,321
Total liabilities and equity		$	4,818,669			$	5,314,677

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
		Six Months Ended June 30,
(Amounts in thousands)		2021				2020
Cash flows – Operating activities:
Net earnings, including noncontrolling interests		$	64,905			$	22,497
Adjustments to reconcile net earnings to net cash provided by operating activities:
Depreciation			44,491				41,711
Amortization of intangible and other assets			7,433				6,136
Loss on extinguishment of debt			7,610				-
Stock-based compensation			16,472				18,475
Foreign currency, asset write downs and other non-cash adjustments			12,460				10,970
Change in assets and liabilities:
Accounts receivable, net			14,285				858
Inventories, net			(30,784	)			(36,575	)
Contract assets, net			12,232				(44,276	)
Prepaid expenses and other assets, net			(16,187	)			(3,956	)
Accounts payable			(41,146	)			(9,201	)
Contract liabilities			17,026				4,412
Accrued liabilities and income taxes payable			(37,123	)			(1,140	)
Retirement obligations and other			(2,761	)			15,717
Net deferred taxes			(7,607	)			(5,445	)
Net cash flows provided (used) by operating activities			61,306				20,183
Cash flows – Investing activities:
Capital expenditures			(22,541	)			(29,072	)
Proceeds from disposal of assets and other			2,085				10,810
Net affiliate investment activity			(3,384	)			-
Net cash flows provided (used) by investing activities			(23,840	)			(18,262	)
Cash flows – Financing activities:
Payments on long-term debt			(407,473	)			-
Proceeds under other financing arrangements			1,386				1,990
Payments under other financing arrangements			(3,256	)			(4,862	)
Repurchases of common shares			(17,531	)			(32,112	)
Payments related to tax withholding for stock-based compensation			(5,777	)			(3,850	)
Payments of dividends			(52,168	)			(52,054	)
Other			(6,275	)			(2,844	)
Net cash flows provided (used) by financing activities			(491,094	)			(93,732	)
Effect of exchange rate changes on cash			(11,249	)			(17,464	)
Net change in cash and cash equivalents			(464,877	)			(109,275	)
Cash and cash equivalents at beginning of period			1,095,274				670,980
Cash and cash equivalents at end of period		$	630,397			$	561,705