Exhibit 99.1

 

LOGO

Flowserve Corporation Reports Second Quarter 2025 Results

Strong Second Quarter Results Reflect Continued Execution of 3D Growth Strategy and

Success of the Flowserve Business System; Increases Full-year 2025 Earnings Guidance

DALLAS, July 29, 2025 – Flowserve Corporation (NYSE: FLS), a leading provider of flow control products and services for the global infrastructure markets, reported its financial results for the second quarter ended June 30, 2025.

Highlights:

 

   

Solid bookings of $1.1 billion, including $621 million of durable aftermarket bookings

 

   

Robust gross margin and adjusted1 gross margin2 of 34.2% and 34.9%, respectively, both increased 260 basis points versus the prior year period

 

   

Operating margin and adjusted operating margin3 of 12.3% and 14.6%, respectively, expanded 180 and 210 basis points compared to last year

 

   

Reported and Adjusted Earnings Per Share (EPS)4 of 62 and 91 cents, respectively. Reported EPS includes adjusted items of 29 cents, comprised of below-the-line foreign exchange and merger transaction costs among other items

 

   

Strong cash from operations of $154 million driven by enhanced earnings generation

 

   

Increased full-year 2025 Adjusted EPS guidance from $3.10-$3.30 to $3.25-$3.40, an increase of more than 25% at the midpoint of the range versus last year

Management Commentary:

“Our strong second quarter results reflect the successful ongoing execution of our 3D strategy and the Flowserve Business System. We delivered another quarter of sales and earnings growth while also expanding margins, reflecting the resilience of our business model and progress on our operating initiatives. With the Flowserve Business System firmly established across the organization, we recently went live with our commercial excellence pillar to complement our 80/20 program and drive outsized growth, leveraging the optimized portfolio and delivering the best value to our customers,” said Scott Rowe, Flowserve’s President and Chief Executive Officer.

Rowe continued, “We are encouraged by our momentum through the first half of the year and remain confident in our ability to execute at a high level in any business environment. With our strong performance year-to-date combined with confidence in our outlook, we have increased our full-year adjusted EPS guidance. We are well positioned to deliver on our 2027 long-term targets and create value for our shareholders and stakeholders.”


Merger with Chart Industries, Inc.

In a separate press release issued today, Flowserve announced it has terminated its previously announced merger agreement to combine with Chart Industries, Inc. (NYSE: GTLS) (“Chart”). The termination follows the Flowserve Board of Directors’ decision not to submit a revised offer to merge with Chart, after being notified that Chart’s Board of Directors had determined that a recent unsolicited acquisition proposal from Baker Hughes (NASDAQ: BKR) constituted a “superior proposal” under the terms of the merger agreement. In accordance with the terms of the merger agreement, Flowserve will receive a $266 million termination payment.

Key Figures:

 

(dollars in millions, except per share)

   2025 Q2     2024 Q2     Change    YTD 2025     YTD 2024     Change

Backlog

   $ 2,853.2     $ 2,684.4     6.3%    $ 2,853.2     $ 2,684.4     6.3%
  

 

 

   

 

 

   

 

  

 

 

   

 

 

   

 

Bookings

   $ 1,073.9     $ 1,246.1     (13.8%)    $ 2,299.4     $ 2,283.8     0.7%

Original Equipment

   $ 453.3     $ 632.1     (28.3%)    $ 990.2     $ 1,094.1     (9.5%)

Aftermarket

   $ 620.6     $ 614.0     1.1%    $ 1,309.2     $ 1,189.7     10.0%
  

 

 

   

 

 

   

 

  

 

 

   

 

 

   

 

Sales5

   $ 1,188.1     $ 1,156.9     2.7%    $ 2,332.6     $ 2,244.4     3.9%

Organic

       (100) bps        150 bps

Acquisitions

       260 bps        290 bps

Foreign Exchange

       110 bps        (50) bps
      

 

      

 

Operating Margin

     12.3     10.5   180 bps      11.9     10.4   150 bps

Adjusted Operating Margin

     14.6     12.5   210 bps      13.8     11.7   210 bps

Earnings Per Share

   $ 0.62     $ 0.55     12.7%    $ 1.18     $ 1.11     6.3%

Adjusted Earnings Per Share

   $ 0.91     $ 0.73     24.7%    $ 1.63     $ 1.31     24.4%
  

 

 

   

 

 

   

 

  

 

 

   

 

 

   

 

Cash From Operations

   $ 154.1     ($ 12.8   $166.9    $ 104.2     $ 49.5     $54.7

2025 Guidance:

The Company updated its full-year 2025 guidance, including increasing its Adjusted EPS target range.

 

     Prior Range    Current Range

Organic sales growth

   +3% to +5%    +3% to +4%

Impact from acquisitions

   Approx. +300 bps    Approx. +200 bps

Impact from foreign exchange translation

   Approx. (100) to 0 bps    Approx. 0 bps
  

 

  

 

Total sales growth

   +5% to +7%    +5% to +6%
  

 

  

 

Adjusted EPS

   $3.10 to $3.30    $3.25 to $3.40

Net interest expense

   Approx. $70 million    Approx. $70 million

Adjusted tax rate

   Approx. 21%    Approx. 20%

Capital expenditures

   $80 to $90 million    $80 to $90 million

2025 Adjusted EPS guidance reflects the updated net impact of tariffs and excludes any impact from the Company’s annual assessment of actuarial-determined asbestos liabilities, which is typically performed in the third quarter.

 

2


Webcast and Conference Call Instructions:

Flowserve will host its conference call to discuss second quarter results on Wednesday, July 30, at 11:00 a.m. Eastern Time. The call can be accessed by shareholders and other interested parties on Flowserve’s Investors page.

Footnotes (pages 1-2)

 

1

See Consolidated Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measure (unaudited) and Segment Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measure (unaudited) tables for a detailed reconciliation of reported results to adjusted measures.

2

Adjusted gross margin is calculated by dividing adjusted gross profit by sales. Adjusted gross profit is derived by excluding the adjusted items.

3

Adjusted operating margin is calculated by dividing adjusted operating income by sales. Adjusted operating income is derived by excluding the adjusted items.

4

Adjusted 2025 EPS excludes potential realignment expenses, below-the-line foreign currency effects, actuarial-determined assessments of certain long-term liabilities and certain other discrete items which may arise during the year and utilizes foreign exchange rates of the prior 30-day period and approximately 132 million fully diluted shares.

5

Organic is defined as the change in Sales, as defined by U.S. GAAP, excluding the impacts of currency translation and acquisitions. The impact of currency translation is calculated by translating current year results on a monthly basis at prior year exchange rates for the same period.

 

3


LOGO

 

CONDENSED CONSOLIDATED STATEMENTS OF INCOME     
(Unaudited)     
     Three Months Ended June 30,  
(Amounts in thousands, except per share data)    2025     2024  

Sales

   $  1,188,092     $  1,156,892  

Cost of sales

     (781,510     (790,796
  

 

 

   

 

 

 

Gross profit

     406,582       366,096  

Selling, general and administrative expense

     (265,908     (238,627

Loss on sale of business

     —        (12,981

Net earnings from affiliates

     5,916       6,816  
  

 

 

   

 

 

 

Operating income

     146,590       121,304  

Interest expense

     (20,253     (16,917

Interest income

     2,526       1,174  

Other expense, net

     (25,003     (5,263
  

 

 

   

 

 

 

Earnings before income taxes

     103,860       100,298  

Provision for income taxes

     (15,636     (23,846
  

 

 

   

 

 

 

Net earnings, including noncontrolling interests

     88,224       76,452  

Less: Net earnings attributable to noncontrolling interests

     (6,470     (3,836
  

 

 

   

 

 

 

Net earnings attributable to Flowserve Corporation

   $ 81,754     $ 72,616  
  

 

 

   

 

 

 

Net earnings per share attributable to Flowserve Corporation common shareholders:

    

Basic

   $ 0.62     $ 0.55  

Diluted

     0.62       0.55  

Weighted average shares – basic

     130,846       131,656  

Weighted average shares – diluted

     131,599       132,415  


Consolidated Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measure (Unaudited)

(Amounts in thousands, except per share data)

 

Three Months Ended June 30, 2025

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
    Other
Income
(Expense),
Net
    Provision
For
(Benefit
From)
Income
Taxes
    Net
Earnings
(Loss)
    Effective
Tax
Rate
    Diluted
EPS
 

Reported

   $ 406,582     $ 265,908     $ 146,590     $ (25,003   $ 15,636     $ 81,754       15.1     0.62  

Reported as a percent of sales

     34.2     22.4     12.3     -2.1     1.3     6.9    

Realignment charges (a)

     5,106       1,787       3,319       —        1,318       2,001       39.7     0.02  

Acquisition related (b)

     752       (3,190     3,942       —        927       3,015       23.5     0.02  

Purchase accounting step-up and intangible asset amortization (c)

     2,642       (1,300     3,942       —        1,186       2,756       30.1     0.02  

Discrete items (d)(e)

     42       (382     424       1,500       453       1,471       23.5     0.01  

Merger transaction costs (f)

     —        (15,515     15,515       —        3,649       11,866       23.5     0.09  

Below-the-line foreign exchange impacts (g)

     —        —        —        20,023       2,910       17,113       14.5     0.13  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted

   $  415,124     $  247,308     $  173,732     $ (3,480   $  26,079     $  119,976       17.1     0.91  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     34.9     20.8     14.6     -0.3     2.2     10.1    

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $1,500 is non-cash.

 

(b)

Charge represents acquisition and integration related costs associated with the MOGAS acquisition.

 

(c)

Charge represents amortization of step-up in value of acquired inventories and acquisition related intangible assets associated with the MOGAS acquisition.

 

(d)

Charge represents share-based compensation expense associated with a one-time discretionary restricted stock grant, subject to three-year cliff vesting, provided to certain employees in conjunction with the freeze of our US Qualified pension plan.  

 

(e)

Charge of $1,500 represents a pension settlement accounting loss incurred in conjunction with the freeze of our US Qualified pension plan.

 

(f)

Charge represents transaction costs incurred associated with the Chart Industries merger.

 

(g)

Below-the-line foreign exchange impacts represent the remeasurement of foreign exchange derivative contracts as well as the remeasurement of assets and liabilities that are denominated in a currency other than a site’s respective functional currency. 

 

5


Three Months Ended June 30,
2024

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Loss on
Sale of
Business
    Operating
Income
    Other
Income
(Expense),
Net
    Provision For
(Benefit
From)
Income
Taxes
    Net
Earnings
(Loss)
    Effective
Tax
Rate
    Diluted
EPS
 

Reported

   $  366,096     $  238,627     $ 12,981     $  121,304     $ (5,263   $  23,846     $  72,616       23.8     0.55  

Reported as a percent of sales

     31.6     20.6     1.1     10.5     -0.5     2.1     6.3    

Realignment charges (a)

     7,521       267       (12,981     20,235       —        1,558       18,677       7.7     0.14  

Discrete items (b)

     —        (1,100     —        1,100       —        259       841       23.5     0.01  

Discrete asset write-downs (c)(d)

     —        (1,795     —        1,795       3,567       1,342       4,020       25.0     0.03  

Below-the-line foreign exchange impacts (e)

     —        —        —        —        207       29       178       13.9     0.00  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted

   $ 373,617     $ 235,999     $ —      $ 144,434     $ (1,489   $ 27,034     $ 96,332       21.3     0.73  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     32.3     20.4     0.0     12.5     -0.1     2.3     8.3    

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $19,200 is non-cash.

(b)

Charge represents costs associated with merger and acquisition activity.

(c)

Charge represents a $1,795 non-cash write-down of a software asset.

(d)

Charge represents a $3,567 non-cash write-down of a debt investment.

(e)

Below-the-line foreign exchange impacts represent the remeasurement of foreign exchange derivative contracts as well as the remeasurement of assets and liabilities that are denominated in a currency other than a site’s respective functional currency.

SEGMENT INFORMATION

(Unaudited)

 

FLOWSERVE PUMPS DIVISION    Three Months Ended
June 30,
 
(Amounts in millions, except percentages)    2025     2024  

Bookings

   $  723.8     $  898.8  

Sales

     818.9       812.2  

Gross profit

     299.2       260.2  

Gross profit margin

     36.5     32.0

SG&A

     142.4       136.1  

Segment operating income

     162.7       131.0  

Segment operating income as a percentage of sales

     19.9     16.1

 

6


FLOW CONTROL DIVISION    Three Months Ended
June 30,
 
(Amounts in millions, except percentages)    2025     2024  

Bookings

   $  354.7     $  349.2  

Sales

     371.5       347.7  

Gross profit

     107.7       106.3  

Gross profit margin

     29.0     30.6

SG&A

     69.9       61.0  

Loss on sale of business

     —        (13.0

Segment operating income

     37.8       32.3  

Segment operating income as a percentage of sales

     10.2     9.3

Segment Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measure (Unaudited)

(Amounts in thousands)

Flowserve Pumps Division

 

Three Months Ended
June 30, 2025

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $  299,229     $  142,400     $  162,745  

Reported as a percent of sales

     36.5     17.4     19.9

Realignment charges (a)

     1,888       (1,749     3,637  

Discrete items (b)

     35       (99     134  
  

 

 

   

 

 

   

 

 

 

Adjusted

   $ 301,152     $ 140,552     $ 166,516  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     36.8     17.2     20.3

 

Three Months Ended
June 30, 2024

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $  260,215     $  136,053     $  130,978  

Reported as a percent of sales

     32.0     16.8     16.1

Realignment charges (a)

     7,378       720       6,658  
  

 

 

   

 

 

   

 

 

 

Adjusted

   $ 267,593     $ 136,773     $ 137,636  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     32.9     16.8     16.9

 

 

 

7


Flow Control Division

 

Three Months Ended
June 30, 2025

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $ 107,694     $ 69,923     $ 37,771  

Reported as a percent of sales

     29.0     18.8     10.2

Realignment charges (a)

     3,217       3,504       (287

Acquisition related (c)

     752       (3,190     3,942  

Purchase accounting step-up and intangible asset amortization (d)

     2,642       (1,300     3,942  

Discrete items (b)

     5       (99     104  
  

 

 

   

 

 

   

 

 

 

Adjusted

   $  114,310     $  68,838     $  45,472  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     30.8     18.5     12.2

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $1,500 is non-cash.

(b)

Charge represents share-based compensation expense associated with a one-time discretionary restricted stock grant, subject to three-year cliff vesting, provided to certain employees in conjunction with the freeze of our US Qualified pension plan.

(c)

Charge represents acquisition and integration-related costs associated with the MOGAS acquisition.

(d)

Charge represents amortization of step-up in value of acquired inventories and acquisition related intangible assets associated with the MOGAS acquisition.

 

Three Months Ended
June 30, 2024

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Loss on
Sale of
Business
    Operating
Income
 

Reported

   $ 106,271     $ 61,034     $ 12,981     $ 32,251  

Reported as a percent of sales

     30.6     17.6     3.7     9.3

Realignment charges (a)

     221       53       (12,981     13,149  

Discrete items (b)

     —        (1,100     —        1,100  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted

   $  106,492     $  59,987     $ —      $  46,500  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     30.6     17.3     0.0     13.4

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $19,200 is non-cash.

(b)

Charge represents costs associated with merger and acquisition activity.

 

 

8


CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

 

     Six Months Ended June 30,  
(Amounts in thousands, except per share data)    2025     2024  

Sales

   $ 2,332,635     $ 2,244,371  

Cost of sales

     (1,556,719     (1,539,307
  

 

 

   

 

 

 

Gross profit

     775,916       705,064  

Selling, general and administrative expense

     (509,085     (467,045

Loss on sale of business

     —        (12,981

Net earnings from affiliates

     11,648       9,344  
  

 

 

   

 

 

 

Operating income

     278,479       234,382  

Interest expense

     (39,428     (32,233

Interest income

     4,271       2,343  

Other expense, net

     (42,262     (6,137
  

 

 

   

 

 

 

Earnings before income taxes

     201,060       198,355  

Provision for income taxes

     (33,379     (43,988
  

 

 

   

 

 

 

Net earnings, including noncontrolling interests

     167,681       154,367  

Less: Net earnings attributable to noncontrolling interests

     (12,022     (7,531
  

 

 

   

 

 

 

Net earnings attributable to Flowserve Corporation

   $ 155,659     $ 146,836  
  

 

 

   

 

 

 

Net earnings per share attributable to Flowserve Corporation common shareholders:

    

Basic

   $ 1.19     $ 1.12  

Diluted

     1.18       1.11  

Weighted average shares – basic

     131,206       131,583  

Weighted average shares – diluted

     132,135       132,392  

 

9


Consolidated Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measure (Unaudited)

(Amounts in thousands, except per share data)

 

Six Months Ended June 30, 2025

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
    Other
Income
(Expense),
Net
    Provision
For
(Benefit
From)
Income
Taxes
    Net
Earnings
(Loss)
    Effective
Tax
Rate
    Diluted
EPS
 

Reported

   $  775,916     $  509,085     $  278,479     $ (42,262   $  33,379     $  155,659       16.6     1.18  

Reported as a percent of sales

     33.3     21.8     11.9     -1.8     1.4     6.7    

Realignment charges (a)

     15,121       3,091       12,030       —        3,189       8,841       26.5     0.07  

Acquisition related (b)

     752       (4,471     5,223       —        1,228       3,995       23.5     0.03  

Purchase accounting step-up and intangible asset amortization (c)

     6,117       (2,600     8,717       —        2,547       6,170       29.2     0.05  

Discrete items (d)(e)

     75       (765     840       3,000       903       2,937       23.5     0.02  

Merger transaction costs (f)

     —        (15,515     15,515       —        3,649       11,866       23.5     0.09  

Below-the-line foreign exchange impacts (g)

     —        —        —        31,396       5,355       26,041       17.1     0.20  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted

   $ 797,981     $ 488,825     $ 320,804     $ (7,866   $ 50,250     $ 215,509       18.1     1.63  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     34.2     21.0     13.8     -0.3     2.2     9.2    

Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $3,000 is non-cash.

(b)

Charge represents acquisition and integration related costs associated with the MOGAS acquisition.

(c)

Charge represents amortization of step-up in value of acquired inventories and acquisition related intangible assets associated with the MOGAS acquisition.

(d)

Charge represents share-based compensation expense associated with a one-time discretionary restricted stock grant, subject to three-year cliff vesting, provided to certain employees in conjunction with the freeze of our US Qualified pension plan.

(e)

Charge of $3,000 represents a pension settlement accounting loss incurred in conjunction with the freeze of our US Qualified pension plan.

(f)

Charge represents transaction costs incurred associated with the Chart Industries merger.

(g)

Below-the-line foreign exchange impacts represent the remeasurement of foreign exchange derivative contracts as well as the remeasurement of assets and liabilities that are denominated in a currency other than a site’s respective functional currency.

 

Six Months Ended
June 30, 2024

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Loss on
Sale of
Business
    Operating
Income
    Other Income
(Expense), Net
    Provision For
(Benefit From)
Income Taxes
    Net
Earnings
(Loss)
    Effective
Tax Rate
    Diluted
EPS
 

Reported

   $ 705,064     $ 467,045     $ 12,981     $ 234,382     $ (6,137   $ 43,988     $ 146,836       22.2     1.11  

Reported as a percent of sales

     31.4     20.8     0.6     10.4     -0.3     2.0     6.5    

Realignment charges (a)

     13,194       (1,227     (12,981     27,402       —        2,281       25,121       8.3     0.19  

Discrete items (b)(c)

     —        900       —        (900     —        259       (1,159     -28.8     (0.01

Discrete asset write-downs (d)(e)

     —        (1,795     —        1,795       3,567       1,342       4,020       25.0     0.03  

Below-the-line foreign exchange impacts (f)

     —        —        —        —        (1,116     (22     (1,094     2.0     (0.01
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted

   $ 718,258     $ 464,923     $ —      $ 262,679     $ (3,686   $ 47,848     $ 173,724       20.9     1.31  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     32.0     20.7     0.0     11.7     -0.2     2.1     7.7    

 

10


Note: Amounts may not calculate due to rounding

 

(a)

Charges represent realignment costs incurred as a result of realignment programs of which $20,000 is non-cash.

(b)

Represents a reduction to reserves of $2,000 associated with our ongoing financial exposure in Russia that were adjusted for Non-GAAP measures when established in 2022.

(c)

Charge represents $1,100 of costs associated with merger and acquisition activity.

(d)

Charge represents a $1,795 non-cash write-down of a software asset.

(e)

Charge represents a $3,567 non-cash write-down of a debt investment.

(f)

Below-the-line foreign exchange impacts represent the remeasurement of foreign exchange derivative contracts as well as the remeasurement of assets and liabilities that are denominated in a currency other than a site’s respective functional currency.

SEGMENT INFORMATION

(Unaudited)

 

FLOWSERVE PUMPS DIVISION    Six Months Ended June 30,  
(Amounts in millions, except percentages)    2025     2024  

Bookings

   $ 1,576.1     $ 1,602.2  

Sales

     1,602.1       1,581.6  

Gross profit

     567.7       508.2  

Gross profit margin

     35.4     32.1

SG&A

     280.1       275.8  

Segment operating income

     299.3       241.9  

Segment operating income as a percentage of sales

     18.7     15.3

 

FLOW CONTROL DIVISION    Six Months Ended June 30,  
(Amounts in millions, except percentages)    2025     2024  

Bookings

   $ 730.4     $ 689.9  

Sales

     735.6       668.2  

Gross profit

     207.9       199.0  

Gross profit margin

     28.3     29.8

SG&A

     138.6       119.0  

Loss on sale of business

     —        (13.0

Segment operating income

     69.3       67.0  

Segment operating income as a percentage of sales

     9.4     10.0

 

11


Segment Reconciliation of Non-GAAP Financial Measures to the Most Directly Comparable GAAP Financial Measure (Unaudited)

(Amounts in thousands)

Flowserve Pumps Division

 

Six Months Ended June 30,
2025

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $ 567,691     $ 280,080     $ 299,259  

Reported as a percent of sales

     35.4     17.5     18.7

Realignment charges (a)

     4,867       (751     5,618  

Discrete items (b)

     63       (224     287  
  

 

 

   

 

 

   

 

 

 

Adjusted

   $  572,621     $  279,105     $  305,164  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     35.7     17.4     19.0

Six Months Ended June 30,
2024

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $ 508,153     $ 275,763     $ 241,872  

Reported as a percent of sales

     32.1     17.4     15.3

Realignment charges (a)

     12,422       (321     12,743  

Discrete item (b)

     —        2,000       (2,000
  

 

 

   

 

 

   

 

 

 

Adjusted

   $  520,575     $  277,442     $  252,615  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     32.9     17.5     16.0
 

 

Flow Control Division

 

Six Months Ended June 30,
2025

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Operating
Income
 

Reported

   $  207,881     $  138,627     $  69,254  

Reported as a percent of sales

     28.3     18.8     9.4

Realignment charges (a)

     10,319       3,625       6,694  

Acquisition related (c)

     752       (4,471     5,223  

Purchase accounting step-up and intangible asset amortization (d)

     6,117       (2,600     8,717  

Discrete items (b)

     9       (163     172  
  

 

 

   

 

 

   

 

 

 

Adjusted

   $ 225,078     $ 135,018     $ 90,060  
  

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     30.6     18.4     12.2

Six Months Ended
June 30, 2024

   Gross
Profit
    Selling,
General &
Administrative
Expense
    Loss on
Sale of
Business
    Operating
Income
 

Reported

   $ 198,966     $ 119,026     $ 12,981     $ 66,959  

Reported as a percent of sales

     29.8     17.8     1.9     10.0

Realignment charges (a)

     988       (61     (12,981     14,030  

Discrete item (c)

     —        (1,100     —        1,100  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted

   $  199,954     $  117,865     $ —      $  82,089  
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted as a percent of sales

     29.9     17.6     0.0     12.3
 

 

12


Note: Amounts may not calculate due to rounding         Note: Amounts may not calculate due to rounding

 

(a)   Charges represent realignment costs incurred as a result of realignment programs of which $3,000 is non-cash.

(b)   Charge represents share-based compensation expense associated with a one-time discretionary restricted stock grant, subject to three-year cliff vesting, provided to certain employees in conjunction with the freeze of our US Qualified pension plan.

(c)   Charge represents acquisition and integration-related costs associated with the MOGAS acquisition.

(d)   Charge represents amortization of step-up in value of acquired inventories and acquisition related intangible assets associated with the MOGAS acquisition.

    

 

(a)   Charges represent realignment costs incurred as a result of realignment programs of which $20,000 is non-cash.

(b)   Represents a reduction to reserves associated with our ongoing financial exposure in Russia that were adjusted for Non-GAAP measures when established in 2022.

(c)   Charge represents costs associated with merger and acquisition activity.

 

13


Second Quarter and Year-to-Date 2025—Segment Results

 
(dollars in millions, comparison vs. 2024 second quarter and year-to-date, unaudited)        
     FPD     FCD  
     2nd Qtr     Full Year     2nd Qtr     Full Year  

Bookings

   $ 723.8       $ 1,576.1       $ 354.7       $ 730.4    

- vs. prior year

     -175.1       -19.5     -26.2       -1.6     5.4       1.6     40.5       5.9

- on constant currency

     -185.0       -20.6     -15.8       -1.0     3.5       1.0     43.5       6.3

Sales

   $ 818.9       $  1,602.1       $ 371.5       $ 735.6    

- vs. prior year

     6.8       0.8     20.5       1.3     23.8       6.8     67.3       10.1

- on constant currency

     -2.3       -0.3     30.3       1.9     20.4       5.9     69.3       10.4

Gross Profit

   $ 299.2       $ 567.7       $ 107.7       $ 207.9    

- vs. prior year

     15.0       11.7       1.3       4.5  

Gross Margin (% of sales)

     36.5       35.4       29.0       28.3  

- vs. prior year (in basis points)

     450 bps         330 bps         (160 ) bps        (150 ) bps   

Operating Income

   $ 162.7       $ 299.3       $ 37.8       $ 69.3    

- vs. prior year

     31.8       24.2     57.4       23.7     5.5       17.1     2.3       3.4

- on constant currency

     29.4       22.5     58.5       24.2     5.6       17.2     3.1       4.7

Operating Margin (% of sales)

     19.9       18.7       10.2       9.4  

- vs. prior year (in basis points)

     380 bps         340 bps         90 bps         (60 ) bps   

Adjusted Operating Income *

   $ 166.5       $ 305.2       $ 45.5       $ 90.1    

- vs. prior year

     28.9       21.0     52.5       20.8     -1.0       -2.2     8.0       9.7

- on constant currency

     26.5       19.3     53.7       21.2     -1.0       -2.2     8.8       10.7

Adj. Oper. Margin (% of sales)*

     20.3       19.0       12.2       12.2  

- vs. prior year (in basis points)

     340 bps         300 bps         (120) bps         (10) bps    

Backlog

   $  1,980.7           $ 880.9        

 

*

Adjusted Operating Income and Adjusted Operating Margin exclude realignment charges and other specific discrete items 

 

14


CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

 

     June 30,     December 31,  
(Amounts in thousands, except par value)    2025     2024  

ASSETS

    

Current assets:

    

Cash and cash equivalents

   $ 629,203     $ 675,441  

Accounts receivable, net of allowance for expected credit losses of $91,911 and $79,059, respectively

     1,049,817       976,739  

Contract assets, net of allowance for expected credit losses of $4,577 and $3,404, respectively

     339,355       298,906  

Inventories

     864,532       837,254  

Prepaid expenses and other

     121,121       116,157  
  

 

 

   

 

 

 

Total current assets

     3,004,028       2,904,497  

Property, plant and equipment, net of accumulated depreciation of $1,223,841 and $1,142,667, respectively

     558,345       539,703  

Operating lease right-of-use assets, net

     163,171       159,400  

Goodwill

     1,337,747       1,286,295  

Deferred taxes

     224,017       221,742  

Other intangible assets, net

     182,489       188,604  

Other assets, net of allowance for expected credit losses of $65,830 and $66,081, respectively

     212,728       200,580  
  

 

 

   

 

 

 

Total assets

   $ 5,682,525     $ 5,500,821  
  

 

 

   

 

 

 

LIABILITIES AND EQUITY

    

Current liabilities:

    

Accounts payable

   $ 573,433     $ 545,310  

Accrued liabilities

     495,425       561,486  

Contract liabilities

     283,181       283,670  

Debt due within one year

     44,870       44,059  

Operating lease liabilities

     33,473       33,559  
  

 

 

   

 

 

 

Total current liabilities

     1,430,382       1,468,084  

Long-term debt due after one year

     1,440,676       1,460,132  

Operating lease liabilities

     148,806       149,838  

Retirement obligations and other liabilities

     383,659       371,055  

Shareholders’ equity:

    

Preferred shares, $1.00 par value

     —        —   

Shares authorized – 1,000, no shares issued

    

Common shares, $1.25 par value

     220,991       220,991  

Shares authorized – 305,000

    

Shares issued – 176,793 and 176,793, respectively

    

Capital in excess of par value

     489,530       502,045  

Retained earnings

     4,125,669       4,025,750  

Treasury shares, at cost – 46,233 and 45,688 shares, respectively

     (2,036,348     (2,007,869

Deferred compensation obligation

     6,413       8,172  

Accumulated other comprehensive loss

     (583,204     (741,424
  

 

 

   

 

 

 

Total Flowserve Corporation shareholders’ equity

     2,223,051       2,007,665  

Noncontrolling interests

     55,951       44,047  
  

 

 

   

 

 

 

Total equity

     2,279,002       2,051,712  
  

 

 

   

 

 

 

Total liabilities and equity

   $ 5,682,525     $ 5,500,821  
  

 

 

   

 

 

 

 

15


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

     Six Months Ended
June 30,
 
(Amounts in thousands)    2025     2024  

Cash flows – Operating activities:

    

Net earnings, including noncontrolling interests

   $ 167,681     $ 154,367  

Adjustments to reconcile net earnings to net cash provided by operating activities:

    

Depreciation

     38,695       37,883  

Amortization of intangible and other assets

     9,589       4,391  

Loss on sale of business

     —        12,981  

Stock-based compensation

     18,822       17,400  

Foreign currency, asset write downs and other non-cash adjustments

     (877     10,935  

Change in assets and liabilities:

    

Accounts receivable, net

     (22,631     (168,540

Inventories

     14,208       3,603  

Contract assets, net

     (28,930     (13,267

Prepaid expenses and other, net

     13,589       10,945  

Accounts payable

     (10,414     14,376  

Contract liabilities

     (15,254     10,894  

Accrued liabilities

     (84,466     (47,795

Retirement obligations and other liabilities

     (3,138     4,402  

Net deferred taxes

     7,338       (3,100
  

 

 

   

 

 

 

Net cash flows provided by operating activities

     104,212       49,475  
  

 

 

   

 

 

 

Cash flows – Investing activities:

    

Capital expenditures

     (28,340     (28,289

Proceeds from disposal of assets

     867       —   

Payments for disposition of business

     —        (2,352

Other

     —        551  
  

 

 

   

 

 

 

Net cash flows (used) by investing activities

     (27,473     (30,090
  

 

 

   

 

 

 

Cash flows – Financing activities:

    

Payments on term loan

     (18,750     (30,000

Proceeds under revolving credit facility

     50,000       100,000  

Payments under revolving credit facility

     (50,000     (25,000

Proceeds under other financing arrangements

     3,072       562  

Payments under other financing arrangements

     (1,231     (1,460

Repurchases of common shares

     (52,797     (16,161

Payments related to tax withholding for stock-based compensation

     (11,337     (9,093

Payments of dividends

     (55,209     (55,259

Contingent consideration payment related to acquired business

     (15,000     —   

Other

     (3,192     (272
  

 

 

   

 

 

 

Net cash flows (used) by financing activities

     (154,444     (36,683

Effect of exchange rate changes on cash and cash equivalents

     31,467       (13,297
  

 

 

   

 

 

 

Net change in cash and cash equivalents

     (46,238     (30,595

Cash and cash equivalents at beginning of period

     675,441       545,678  
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 629,203     $ 515,083  
  

 

 

   

 

 

 

 

16


About Flowserve:

Flowserve Corporation 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 website at www.flowserve.com.

Flowserve Contacts

 

Investor Contacts:

  

Brian Ezzell, Vice President, Investor Relations, Treasurer & Corporate Finance

     (469) 420-3222  

Tarek Zeni, Director, Investor Relations

     (469) 420-4045  

Media Contact:

  

David Mason, Senior Director, Communications

     (214) 500-9687  

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.

 

17


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: global supply chain disruptions and the current inflationary environment could adversely affect the efficiency of our manufacturing and increase the cost of providing our products to customers; 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 any restructuring and realignment initiatives, our business could be adversely affected; the substantial dependence of our sales on the success of the energy, chemical, power generation and general 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 and changes to tariffs or trade agreements that could affect customer markets, particularly North African, Latin American, Asian 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; the impact of public health emergencies, such as outbreaks of epidemics, pandemics, and contagious diseases, on our business and operations; increased aging and slower collection of receivables, particularly in Latin America and other emerging markets; potential adverse effects resulting from the implementation of new tariffs and related retaliatory actions and changes to or uncertainties related to tariffs and trade agreements; our exposure to fluctuations in foreign currency exchange rates, including in hyperinflationary countries such as Argentina; 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; 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; if we are not able to maintain our competitive position by successfully developing and introducing new products and integrate new technologies, including artificial intelligence and machine learning; 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 United States, 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. 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.

###

 

18