Financial News

Flowserve Corporation Reports Third Quarter 2024 Results; Reaffirms 2024 Adjusted EPS Guidance

  • Bookings of $1.20 billion, an increase of 12.7% compared to prior year, including $615 million of aftermarket activity and record levels of 3D strategy bookings
  • Power bookings increased nearly 30% year-over-year, including over $100 million in nuclear awards during the third quarter
  • Adjusted Gross and Operating Margins1 of 32.4% and 11.1%, respectively, an increase of 270 and 240 basis points compared to prior year period
  • Third quarter Reported and Adjusted2 Earnings Per Share (EPS)3 of 44 cents and 62 cents, an increase of 26% and 24%, respectively, and both include a 7 cent unfavorable impact from a discrete charge for certain long-term liabilities
  • Generated strong operating cash flow of $178 million, an increase of 121% year-over-year, driven by earnings growth and working capital improvements

Flowserve Corporation (NYSE: FLS) (“Flowserve” or the “Company”), a leading provider of flow control products and services for the global infrastructure markets, today announced its financial results for the third quarter ended September 30, 2024.

Third Quarter 2024 Highlights (all comparisons to the 2023 third quarter, unless otherwise noted)

  • Total bookings were $1.20 billion, up $136.1 million or 12.7%. On a constant currency basis4, total bookings were up $142.8 million or 13.4%
    • Original equipment bookings were $589.0 million, up $103.8 million or 21.4%. On a constant currency basis, original equipment bookings were up $106.1 million or 21.9%
    • Aftermarket bookings were $614.6 million, up $32.3 million or 5.6%. On a constant currency basis, aftermarket bookings were up $36.7 million or 6.3%
  • Sales were $1.13 billion, up $38.4 million or 3.5%. On a constant currency basis, sales were up $43.4 million or 4.0%
    • Original equipment sales were $555.8 million, up $26.6 million or 5.0%. On a constant currency basis, original equipment sales were up $27.6 million or 5.2%
    • Aftermarket sales were $577.3 million, up $11.7 million or 2.1%. On a constant currency basis, aftermarket sales were up $15.7 million or 2.8%
  • Reported gross and operating margins were 31.5% and 9.1%, respectively, up 250 basis points and 270 basis points, respectively
    • Adjusted gross and operating margins were 32.4% and 11.1%, respectively, up 270 basis points and 240 basis points, respectively
    • Both Reported and Adjusted third quarter 2024 operating margins were impacted by a $12.0 million expense charge from an actuarial-determined assessment of certain long-term liabilities, which reduced operating margins by approximately 106 basis points
  • Reported EPS of $0.44 and Adjusted EPS of $0.62, compared to $0.35 and $0.50, respectively
    • Third quarter 2024 Reported EPS includes after-tax adjusted expenses of $23.5 million, comprised of realignment charges, an in-process R&D technology purchase, pension plan transition expense, below-the-line foreign currency impact and MOGAS Industries acquisition expense
    • Both Reported and Adjusted EPS were impacted by a $9.2 million (7 cents per share) expense charge resulting from an actuarial-determined assessment of certain long-term liabilities
  • Backlog of $2.8 billion was up 3.7% sequentially with a third quarter book-to-bill of 1.06x

“Our third quarter results reflect strong operational performance, including meaningful year-over-year improvements in margins, EPS and cash flow. The Flowserve Business System is beginning to deliver results as we advance our operational excellence and portfolio excellence initiatives. We generated $1.2 billion in bookings during the quarter, which included a healthy mix of project awards, strong aftermarket activity and record bookings from our 3D strategic initiatives,” said Scott Rowe, Flowserve’s President and Chief Executive Officer. “We believe our 3D strategy, combined with the Flowserve Business System, are the key drivers to accelerating growth and continuing to expand our margins.”

Rowe concluded, “With backlog at near-record levels of $2.8 billion and our successful closing of the MOGAS Industries acquisition earlier this month, we expect to exit 2024 with positive momentum. We are well-positioned to continue our meaningful progress in 2025 toward our 2027 financial targets. I am confident that our sustained progress will enable us to create long-term value for our customers, associates, and shareholders.”

2024 Guidance5

Flowserve today reaffirmed its previously announced Adjusted EPS target range, as well as certain other financial metrics, provided in its full-year 2024 guidance issued on July 29, 2024. Flowserve’s 2024 Adjusted EPS target range excludes expected adjusted items including realignment charges of approximately $45 million and the potential impact of below-the-line foreign currency effects and certain other discrete items which may arise during the course of the year. In addition, Flowserve lowered its full-year 2024 Reported EPS target range. 2024 Guidance excludes the recently completed MOGAS Industries acquisition.

 

Target Range

Revenue Growth

Up 4.0% to 6.0%

Reported Earnings Per Share

$2.15 - $2.35

Adjusted Earnings Per Share

$2.60 - $2.75

Net Interest Expense

$60 to $65 million

Adjusted Tax Rate

~21%

Capital Expenditures

$75 - $85 million

Third Quarter 2024 Results Conference Call

Flowserve will host its conference call with the financial community on Tuesday, October 29th at 10:00 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 “Investors” section.

1 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 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.

2 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.

3 Adjusted EPS excludes identified realignment expenses, the impact from other specific discrete items and below-the-line foreign currency effects and utilizes the then-applicable foreign exchange rates and approximately 132 million fully diluted shares.

4 Constant currency is a non-GAAP financial measure. We have calculated constant currency amounts and the associated currency effects on operations by translating current year results on a monthly basis at prior year exchange rates for the same periods.

5 2024 Adjusted EPS excludes realignment expenses, the recently completed MOGAS Industries acquisition, the impact of below-the-line foreign currency effects and certain other discrete items which may arise during the year and utilizes September 2024 foreign exchange rates and approximately 132 million fully diluted shares.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

Three Months Ended September 30,

(Amounts in thousands, except per share data)

 

2024

 

 

2023

 

 

Sales

$

1,133,087

 

$

1,094,718

 

Cost of sales

 

(776,020

)

 

(777,024

)

Gross profit

 

357,067

 

 

317,694

 

Selling, general and administrative expense

 

(259,025

)

 

(252,065

)

Net earnings from affiliates

 

5,150

 

 

4,627

 

Operating income

 

103,192

 

 

70,256

 

Interest expense

 

(16,587

)

 

(17,273

)

Interest income

 

1,403

 

 

2,134

 

Other income (expense), net

 

(5,920

)

 

(13,710

)

Earnings (loss) before income taxes

 

82,088

 

 

41,407

 

(Provision for) benefit from income taxes

 

(18,739

)

 

11,186

 

Net earnings (loss), including noncontrolling interests

 

63,349

 

 

52,593

 

Less: Net earnings attributable to noncontrolling interests

 

(4,967

)

 

(6,437

)

Net earnings (loss) attributable to Flowserve Corporation

$

58,382

 

$

46,156

 

 

 

Net earnings (loss) per share attributable to Flowserve Corporation common shareholders:

 

 

Basic

$

0.44

 

$

0.35

 

Diluted

 

0.44

 

 

0.35

 

 

 

Weighted average shares – basic

 

131,395

 

 

131,183

 

Weighted average shares – diluted

 

132,247

 

 

132,026

 

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 September 30, 2024

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

$

357,067

 

$

259,025

 

$

103,192

 

$

(5,920

)

$

18,739

 

$

58,382

 

 

22.8

%

0.44

 

Reported as a percent of sales

 

31.5

%

 

22.9

%

 

9.1

%

 

-0.5

%

 

1.7

%

 

5.2

%

Realignment charges (a)

 

6,813

 

 

(2,142

)

 

8,955

 

 

-

 

 

(246

)

 

9,201

 

 

-2.7

%

0.07

 

Discrete items (b)(c)

 

2,700

 

 

(9,500

)

 

12,200

 

 

-

 

 

2,869

 

 

9,331

 

 

23.5

%

0.07

 

Acquisition related (d)

 

-

 

 

(1,694

)

 

1,694

 

 

-

 

 

399

 

 

1,295

 

 

23.6

%

0.01

 

Below-the-line foreign exchange impacts (e)

 

-

 

 

-

 

 

-

 

 

3,184

 

 

(467

)

 

3,651

 

 

-14.8

%

0.03

 

Adjusted

$

366,580

 

$

245,689

 

$

126,041

 

$

(2,736

)

$

21,294

 

$

81,860

 

 

19.7

%

0.62

 

Adjusted as a percent of sales

 

32.4

%

 

21.7

%

 

11.1

%

 

-0.2

%

 

1.9

%

 

7.2

%

 

Note: Amounts may not calculate due to rounding

(a) Charges represent realignment costs incurred as a result of realignment programs of which $5,100 is non-cash.

(b) Charge represents a one-time $5,000 discretionary cash transition benefit provided to certain employees in conjunction with the freeze of our US Qualified pension plan.

(c) Charge represents the $7,200 strategic acquisition of intellectual property related to certain liquefied natural gas technology.

(d) Charge represents acquisition-related costs associated with the MOGAS acquisition.

(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.

 

Three Months Ended September 30, 2023

Gross

Profit

Selling,

General &

Administrative

Expense

Operating

Income

Other

Income

(Expense),

Net

Provision

For (Benefit

From)

Income

Taxes

Earnings

Attributable to

Noncontrolling

Interests

Net

Earnings

(Loss)

Effective

Tax Rate

Diluted

EPS

Reported

$

317,694

 

$

252,065

 

$

70,256

 

$

(13,710

)

$

(11,186

)

$

6,437

 

$

46,156

 

-27.0

%

0.35

 

Reported as a percent of sales

 

29.0

%

 

23.0

%

 

6.4

%

 

-1.3

%

 

-1.0

%

 

0.6

%

 

4.2

%

Realignment charges (a)

 

7,240

 

 

(14,954

)

 

22,194

 

 

-

 

 

4,250

 

 

-

 

 

17,944

 

19.1

%

0.14

 

Acquisition related (b)

 

-

 

 

(2,539

)

 

2,539

 

 

-

 

 

443

 

 

-

 

 

2,096

 

17.4

%

0.02

 

Correction of prior period errors (c)

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(3,559

)

 

3,559

 

0.0

%

0.03

 

Discrete tax benefit (d)

 

-

 

 

-

 

 

-

 

 

-

 

 

13,000

 

 

-

 

 

(13,000

)

0.0

%

(0.10

)

Below-the-line foreign exchange impacts (e)

 

-

 

 

-

 

 

-

 

 

12,164

 

 

2,276

 

 

-

 

 

9,888

 

18.7

%

0.07

 

Adjusted

$

324,934

 

$

234,572

 

$

94,989

 

$

(1,546

)

$

8,783

 

$

2,878

 

$

66,643

 

11.2

%

0.50

 

Adjusted as a percent of sales

 

29.7

%

 

21.4

%

 

8.7

%

 

-0.1

%

 

0.8

%

 

0.3

%

 

6.1

%

 

Note: Amounts may not calculate due to rounding

(a) Charges represent realignment costs incurred as a result of realignment programs of which $0 is non-cash.

(b) Charges represent costs associated with a terminated acquisition.

(c) Represents the amount to correct the cumulative impact of prior period errors

(d) Represents a discrete tax benefit due to release of tax valuation allowance on the net deferred tax assets in a foreign jurisdiction. The associated tax expense was adjusted out in 2015.

(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 September 30,

(Amounts in millions, except percentages)

 

2024

 

 

2023

 

Bookings

$

886.6

 

$

734.7

 

Sales

 

782.1

 

 

766.2

 

Gross profit

 

253.2

 

 

220.3

 

Gross profit margin

 

32.4

%

 

28.8

%

SG&A

 

149.1

 

 

146.7

 

Segment operating income

 

109.3

 

 

78.3

 

Segment operating income as a percentage of sales

 

14.0

%

 

10.2

%

 

 

FLOW CONTROL DIVISION

Three Months Ended September 30,

(Amounts in millions, except percentages)

 

2024

 

 

2023

 

Bookings

$

318.4

 

$

330.5

 

Sales

 

353.1

 

 

330.7

 

Gross profit

 

106.5

 

 

97.6

 

Gross profit margin

 

30.2

%

 

29.5

%

SG&A

 

59.8

 

 

54.0

 

Segment operating income

 

46.7

 

 

43.5

 

Segment operating income as a percentage of sales

 

13.2

%

 

13.2

%

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 September 30, 2024

Gross Profit

Selling,

General &

Administrative

Expense

Operating

Income

Three Months Ended September 30, 2023

Gross Profit

Selling,

General &

Administrative

Expense

Operating

Income

Reported

$

253,185

 

$

149,060

 

$

109,274

 

Reported

$

220,321

 

$

146,679

 

$

78,269

 

Reported as a percent of sales

 

32.4

%

 

19.1

%

 

14.0

%

Reported as a percent of sales

 

28.8

%

 

19.1

%

 

10.2

%

Realignment charges (a)

 

8,415

 

 

(716

)

 

9,131

 

Realignment charges (a)

 

6,141

 

 

(9,929

)

 

16,070

 

Discrete items (b)(c)

 

1,700

 

 

(8,000

)

 

9,700

 

Adjusted

$

226,462

 

$

136,750

 

$

94,339

 

Adjusted

$

263,300

 

$

140,344

 

$

128,105

 

Adjusted as a percent of sales

 

29.6

%

 

17.8

%

 

12.3

%

Adjusted as a percent of sales

 

33.7

%

 

17.9

%

 

16.4

%

 

Flow Control Division

Three Months Ended September 30, 2024

Gross Profit

Selling,

General &

Administrative

Expense

Operating

Income

Three Months Ended September 30, 2023

Gross Profit

Selling,

General &

Administrative

Expense

Operating

Income

Reported

$

106,503

 

$

59,790

 

$

46,713

 

Reported

$

97,563

 

$

54,016

 

$

43,547

 

Reported as a percent of sales

 

30.2

%

 

16.9

%

 

13.2

%

Reported as a percent of sales

 

29.5

%

 

16.3

%

 

13.2

%

Realignment charges (a)

 

(1,590

)

 

(1,379

)

 

(211

)

Realignment charges (a)

 

1,099

 

 

(1,572

)

 

2,671

 

Discrete items (b)

 

800

 

 

(400

)

 

1,200

 

Acquisition related (b)

 

-

 

 

(2,539

)

 

2,539

 

Acquisition related (d)

 

-

 

 

(1,694

)

 

1,694

 

Adjusted

$

98,662

 

$

49,905

 

$

48,757

 

Adjusted

$

105,713

 

$

56,317

 

$

49,396

 

Adjusted as a percent of sales

 

29.8

%

 

15.1

%

 

14.7

%

Adjusted as a percent of sales

 

29.9

%

 

15.9

%

 

14.0

%

 

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 $5,100 is non-cash.

(a) Charges represent realignment costs incurred as a result of realignment programs of which $0 is non-cash.

(b) Charge represents a one-time $3,700 discretionary cash transition benefit provided to certain employees in conjunction with the freeze of our US Qualified pension plan.

(b) Charges represent costs associated with a terminated acquisition

(c) Charge represents the $7,200 strategic acquisition of intellectual property related to certain liquefied natural gas technology.

(d) Charge represents acquisition-related costs associated with the MOGAS acquisition.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)

Nine Months Ended September 30,

(Amounts in thousands, except per share data)

 

2024

 

 

2023

 

 

Sales

$

3,377,458

 

$

3,155,399

 

Cost of sales

 

(2,315,326

)

 

(2,218,114

)

Gross profit

 

1,062,132

 

 

937,285

 

Selling, general and administrative expense

 

(726,070

)

 

(726,424

)

Loss on sale of business

 

(12,981

)

 

-

 

Net earnings from affiliates

 

14,494

 

 

13,229

 

Operating income

 

337,575

 

 

224,090

 

Interest expense

 

(48,820

)

 

(50,039

)

Interest income

 

3,746

 

 

5,535

 

Other income (expense), net

 

(12,057

)

 

(27,271

)

Earnings (loss) before income taxes

 

280,444

 

 

152,315

 

(Provision for) benefit from income taxes

 

(62,728

)

 

(14,571

)

Net earnings (loss), including noncontrolling interests

 

217,716

 

 

137,744

 

Less: Net earnings attributable to noncontrolling interests

 

(12,498

)

 

(13,618

)

Net earnings (loss) attributable to Flowserve Corporation

$

205,218

 

$

124,126

 

 

 

Net earnings (loss) per share attributable to Flowserve Corporation common shareholders:

 

 

Basic

$

1.56

 

$

0.95

 

Diluted

 

1.55

 

 

0.94

 

 

 

Weighted average shares – basic

 

131,520

 

 

131,095

 

Weighted average shares – diluted

 

132,343

 

 

131,864

 

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

(Amounts in thousands, except per share data)

 

Nine Months Ended September 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

$

1,062,132

 

$

726,070

 

$

12,981

 

$

337,575

 

$

(12,057

)

$

62,728

 

$

205,218

 

22.4

%

1.55

 

Reported as a percent of sales

 

31.4

%

 

21.5

%

 

0.4

%

 

10.0

%

 

-0.4

%

 

1.9

%

 

6.1

%

Realignment charges (a)

 

20,007

 

 

(3,369

)

 

(12,981

)

 

36,357

 

 

-

 

 

2,035

 

 

34,322

 

5.6

%

0.26

 

Discrete items (b)(c)(d)

 

2,700

 

 

(7,500

)

 

-

 

 

10,200

 

 

-

 

 

2,869

 

 

7,331

 

28.1

%

0.06

 

Acquisition related (e)

 

-

 

 

(2,794

)

 

-

 

 

2,794

 

 

-

 

 

658

 

 

2,136

 

23.6

%

0.02

 

Discrete asset write-downs (f)(g)

 

-

 

 

(1,795

)

 

-

 

 

1,795

 

 

3,567

 

 

1,342

 

 

4,020

 

25.0

%

0.03

 

Below-the-line foreign exchange impacts (h)

 

-

 

 

-

 

 

-

 

 

-

 

 

2,068

 

 

(489

)

 

2,557

 

-23.6

%

0.02

 

Adjusted

$

1,084,839

 

$

710,612

 

$

-

 

$

388,721

 

$

(6,422

)

$

69,143

 

$

255,584

 

20.5

%

1.93

 

Adjusted as a percent of sales

 

32.1

%

 

21.0

%

 

0.0

%

 

11.5

%

 

-0.2

%

 

2.0

%

 

7.6

%

 

Note: Amounts may not calculate due to rounding

(a) Charges represent realignment costs incurred as a result of realignment programs of which $25,100 is non-cash.

(b) Charge 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 a one-time $5,000 discretionary cash transition benefit provided to certain employees in conjunction with the freeze of our US Qualified pension plan.

(d) Charge represents the $7,200 strategic acquisition of intellectual property related to certain liquefied natural gas technology.

(e) Charge represents acquisition-related costs associated with the MOGAS acquisition.

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

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

(h) 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.

 

Nine Months Ended September 30, 2023

Gross Profit

Selling,

General &

Administrative

Expense

Operating

Income

Other

Income

(Expense),

Net

Provision

For (Benefit

From)

Income

Taxes

Earnings

Attributable to

Noncontrolling

Interests

Net

Earnings

(Loss)

Effective

Tax Rate

Diluted

EPS

Reported

$

937,285

 

$

726,424

 

$

224,090

 

$

(27,271

)

$

14,571

 

$

13,618

 

$

124,126

 

9.6

%

0.94

 

Reported as a percent of sales

 

29.7

%

 

23.0

%

 

7.1

%

 

-0.9

%

 

0.5

%

 

0.4

%

 

3.9

%

Realignment charges (a)

 

11,548

 

 

(39,076

)

 

50,624

 

 

-

 

 

10,415

 

 

-

 

 

40,209

 

20.6

%

0.30

 

Acquisition related (b)

 

-

 

 

(8,491

)

 

8,491

 

 

-

 

 

1,997

 

 

-

 

 

6,494

 

23.5

%

0.05

 

Discrete asset write-downs (c)(d)(e)

 

1,969

 

 

(3,955

)

 

5,924

 

 

-

 

 

1,517

 

 

-

 

 

4,407

 

25.6

%

0.03

 

Below-the-line foreign exchange impacts (f)

 

-

 

 

-

 

 

-

 

 

24,328

 

 

2,669

 

 

-

 

 

21,659

 

0.0

%

0.16

 

Correction of prior period errors (g)

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(3,559

)

 

3,559

 

0.0

%

0.03

 

Discrete tax benefit (h)

 

-

 

 

-

 

 

-

 

 

-

 

 

13,000

 

 

-

 

 

(13,000

)

0.0

%

(0.10

)

Adjusted

$

950,802

 

$

674,902

 

$

289,129

 

$

(2,943

)

$

44,169

 

$

10,059

 

$

187,454

 

18.3

%

1.42

 

Adjusted as a percent of sales

 

30.1

%

 

21.4

%

 

9.2

%

 

-0.1

%

 

1.4

%

 

0.3

%

 

5.9

%

 

Note: Amounts may not calculate due to rounding

(a) Charges represent realignment costs incurred as a result of realignment programs of which $7,601 is non-cash.

(b) Charges represent costs associated with a terminated acquisition.

(c) Charge represents a further expense of $1,834 associated with a sales contract that was initially adjusted out of Non-GAAP measures in 2017.

(d) Charge represents a further $1,173 non-cash write-down of inventory associated with a customer sales contract that was originally determined to be uncollectible in 2020.

(e) Charge represents a $2,917 non-cash write-down of a licensing agreement.

(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.

(g) Represents the amount to correct the cumulative impact of prior period errors.

(h) Represents a discrete tax benefit due to release of tax valuation allowance on the net deferred tax assets in a foreign jurisdiction. The associated tax expense was adjusted out in 2015.

SEGMENT INFORMATION

(Unaudited)

 

FLOWSERVE PUMPS DIVISION

Nine Months Ended September 30,

(Amounts in millions, except percentages)

 

2024

 

 

2023

 

Bookings

$

2,488.6

 

 

$

2,222.3

 

 

Sales

 

2,363.7

 

 

 

2,231.7

 

Gross profit

 

761.3

 

 

 

668.6

 

Gross profit margin

 

32.2

%

 

 

30.0

%

SG&A

 

424.8

 

 

 

426.4

 

Segment operating income

 

351.1

 

 

 

255.3

 

Segment operating income as a percentage of sales

 

14.9

%

 

 

11.4

%

 

 

 

FLOW CONTROL DIVISION

Nine Months Ended September 30,

(Amounts in millions, except percentages)

 

2024

 

 

 

2023

 

Bookings

$

1,008.3

 

 

$

1,022.1

 

 

Sales

 

1,021.4

 

 

 

930.0

 

Gross profit

 

305.5

 

 

 

270.9

 

Gross profit margin

 

29.9

%

 

 

29.1

%

SG&A

 

178.8

 

 

 

172.7

 

 

Loss on sale of business

 

(13.0

)

 

 

-

 

Segment operating income

 

113.7

 

 

 

98.2

 

Segment operating income as a percentage of sales

 

11.1

%

 

 

10.6

%

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

(Amounts in thousands)

 

Flowserve Pumps Division

Nine Months Ended September 30, 2024

Gross

Profit

Selling,

General &

Administrative

Expense

Operating

Income

Nine Months Ended September 30, 2023

Gross

Profit

Selling,

General &

Administrative

Expense

Operating

Income

Reported

$

761,338

 

$

424,824

 

$

351,146

 

Reported

$

668,562

 

$

426,438

 

$

255,345

 

Reported as a percent of sales

 

32.2

%

 

18.0

%

 

14.9

%

Reported as a percent of sales

 

30.0

%

 

19.1

%

 

11.4

%

Realignment charges (a)

 

20,837

 

 

(1,037

)

 

21,874

 

Realignment charges (a)

 

7,484

 

 

(11,996

)

 

19,480

 

Discrete items (b)(c)(d)

 

1,700

 

 

(6,000

)

 

7,700

 

Discrete asset write-downs (b)(c)(d)

 

1,969

 

 

(3,955

)

 

5,924

 

Adjusted

$

783,875

 

$

417,787

 

$

380,720

 

Adjusted

$

678,015

 

$

410,487

 

$

280,749

 

Adjusted as a percent of sales

 

33.2

%

 

17.7

%

 

16.1

%

Adjusted as a percent of sales

 

30.4

%

 

18.4

%

 

12.6

%

 

Flow Control Division

Nine Months Ended September 30, 2024

Gross

Profit

Selling,

General &

Administrative

Expense

Loss on

Sale of

Business

Operating

Income

Nine Months Ended September 30, 2023

Gross

Profit

Selling,

General &

Administrative

Expense

Operating

Income

Reported

$

305,469

 

$

178,816

 

$

12,981

 

$

113,672

 

Reported

$

270,914

 

$

172,718

 

$

98,196

 

Reported as a percent of sales

 

29.9

%

 

17.5

%

 

1.3

%

 

11.1

%

Reported as a percent of sales

 

29.1

%

 

18.6

%

 

10.6

%

Realignment charges (a)

 

(602

)

 

(1,440

)

 

(12,981

)

 

13,819

 

Realignment charges (a)

 

4,263

 

 

(10,478

)

 

14,741

 

Discrete item (b)

 

800

 

 

(400

)

 

-

 

 

1,200

 

Acquisition related (e)

 

-

 

 

(8,491

)

 

8,491

 

Acquisition related (e)

 

-

 

 

(2,794

)

 

-

 

 

2,794

 

Adjusted

$

275,177

 

$

153,749

 

$

121,428

 

Adjusted

$

305,667

 

$

174,182

 

$

-

 

$

131,485

 

Adjusted as a percent of sales

 

29.6

%

 

16.5

%

 

13.1

%

Adjusted as a percent of sales

 

29.9

%

 

17.1

%

 

0.0

%

 

12.9

%

 

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 $25,100 is non-cash.

(a) Charges represent realignment costs incurred as a result of realignment programs of which $7,601 is non-cash.

(b) Charge represents a one-time $3,700 discretionary cash transition benefit provided to certain employees in conjunction with the freeze of our US Qualified pension plan.

(b) Charge represents a further expense of $1,834 associated with a sales contract that was initially reserved for in 2017.

(c) Charge 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 a further $1,173 non-cash write-down of inventory associated with a customer sales contract that was originally determined to be uncollectible in 2020.

(d) Charge represents the $7,200 strategic acquisition of intellectual property related to certain liquefied natural gas technology.

(d) Charge represents a $2,917 non-cash write-down of a licensing agreement.

(e) Charge represents acquisition-related costs associated with the MOGAS acquisition.

(e) Charges represent costs associated with a terminated acquisition.

Third Quarter and Year-to-Date 2024 - Segment Results

(dollars in millions, comparison vs. 2023 third quarter and year-to-date, unaudited)

 

FPD

FCD

3rd Qtr

YTD

3rd Qtr

YTD

Bookings

$

886.6

 

 

 

$

2,488.6

 

 

 

$

318.4

 

 

 

$

1,008.3

 

 

- vs. prior year

 

151.9

 

20.7

%

 

 

266.3

 

12.0

%

 

 

-12.1

 

-3.7

%

 

 

-13.8

 

-1.4

%

- on constant currency

 

158.8

 

21.6

%

 

 

279.6

 

12.6

%

 

 

-12.3

 

-3.7

%

 

 

-11.0

 

-1.1

%

 

 

 

 

 

 

 

 

 

 

 

Sales

$

782.1

 

 

 

$

2,363.7

 

 

 

$

353.1

 

 

 

$

1,021.4

 

 

- vs. prior year

 

15.9

 

2.1

%

 

 

132.0

 

5.9

%

 

 

22.4

 

6.8

%

 

 

91.4

 

9.8

%

- on constant currency

 

22.3

 

2.9

%

 

 

140.4

 

6.3

%

 

 

21.1

 

6.4

%

 

 

92.4

 

9.9

%

 

 

 

 

 

 

 

 

 

 

 

Gross Profit

$

253.2

 

 

 

$

761.3

 

 

 

$

106.5

 

 

 

$

305.5

 

 

- vs. prior year

 

14.9

%

 

 

 

13.9

%

 

 

 

9.1

%

 

 

 

12.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Gross Margin (% of sales)

 

32.4

%

 

 

 

32.2

%

 

 

 

30.2

%

 

 

 

29.9

%

 

- vs. prior year (in basis points)

360 bps

 

 

220 bps

 

 

70 bps

 

 

80 bps

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

$

109.3

 

 

 

$

351.1

 

 

 

$

46.7

 

 

 

$

113.7

 

 

- vs. prior year

 

31.0

 

39.6

%

 

 

95.8

 

37.5

%

 

 

3.2

 

7.4

%

 

 

15.5

 

15.8

%

- on constant currency

 

32.7

 

41.8

%

 

 

99.3

 

38.9

%

 

 

3.4

 

7.6

%

 

 

16.4

 

16.7

%

 

 

 

 

 

 

 

 

 

 

 

Operating Margin (% of sales)

 

14.0

%

 

 

 

14.9

%

 

 

 

13.2

%

 

 

 

11.1

%

 

- vs. prior year (in basis points)

380 bps

 

 

350 bps

 

 

0 bps

 

 

50 bps

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Operating Income *

$

128.1

 

 

 

$

380.7

 

 

 

$

49.4

 

 

 

$

131.5

 

 

- vs. prior year

 

33.8

 

35.8

%

 

 

100.0

 

35.6

%

 

 

0.6

 

1.2

%

 

 

10.1

 

8.3

%

- on constant currency

 

35.5

 

37.7

%

 

 

103.5

 

36.9

%

 

 

0.8

 

1.5

%

 

 

11.0

 

9.1

%

 

 

 

 

 

 

 

 

 

 

 

Adj. Oper. Margin (% of sales)*

 

16.4

%

 

 

 

16.1

%

 

 

 

14.0

%

 

 

 

12.9

%

 

- vs. prior year (in basis points)

410 bps

 

 

350 bps

 

 

(70) bps

 

 

(20) bps

 

 

 

 

 

 

 

 

 

 

 

 

Backlog

$

1,982.8

 

 

 

 

 

 

$

814.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

September 30,

December 31,

(Amounts in thousands, except par value)

 

2024

 

 

2023

 

 

ASSETS

 

Current assets:

 

Cash and cash equivalents

$

611,745

 

$

545,678

 

Accounts receivable, net of allowance for expected credit losses of $80,757 and $80,013, respectively

 

971,261

 

 

881,869

 

Contract assets, net of allowance for expected credit losses of $4,808 and $4,993, respectively

 

299,421

 

 

280,228

 

Inventories

 

862,477

 

 

879,937

 

Prepaid expenses and other

 

124,883

 

 

116,065

 

Total current assets

 

2,869,787

 

 

2,703,777

 

Property, plant and equipment, net of accumulated depreciation of $1,184,833 and $1,158,451, respectively

 

502,430

 

 

506,158

 

Operating lease right-of-use assets, net

 

170,395

 

 

156,430

 

Goodwill

 

1,188,609

 

 

1,182,225

 

Deferred taxes

 

216,241

 

 

218,358

 

Other intangible assets, net

 

117,999

 

 

122,248

 

Other assets, net of allowance for expected credit losses of $65,989 and $66,864, respectively

 

209,097

 

 

219,523

 

Total assets

$

5,274,558

 

$

5,108,719

 

 

 

LIABILITIES AND EQUITY

 

 

Current liabilities:

 

 

Accounts payable

$

572,776

 

$

547,824

 

Accrued liabilities

 

472,454

 

 

504,430

 

Contract liabilities

 

294,222

 

 

287,697

 

Debt due within one year

 

66,919

 

 

66,243

 

Operating lease liabilities

 

33,995

 

 

32,382

 

Total current liabilities

 

1,440,366

 

 

1,438,576

 

Long-term debt due after one year

 

1,172,771

 

 

1,167,307

 

Operating lease liabilities

 

158,216

 

 

138,665

 

Retirement obligations and other liabilities

 

397,684

 

 

389,120

 

Shareholders’ equity:

 

 

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

 

496,673

 

 

506,525

 

Retained earnings

 

3,976,016

 

 

3,854,717

 

Treasury shares, at cost – 45,701 and 45,885 shares, respectively

 

(2,008,361

)

 

(2,014,474

)

Deferred compensation obligation

 

8,076

 

 

7,942

 

Accumulated other comprehensive loss

 

(639,100

)

 

(639,601

)

Total Flowserve Corporation shareholders' equity

 

2,054,295

 

 

1,936,100

 

Noncontrolling interests

 

51,226

 

 

38,951

 

Total equity

 

2,105,521

 

 

1,975,051

 

Total liabilities and equity

$

5,274,558

 

$

5,108,719

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

Nine Months Ended September 30,

(Amounts in thousands)

 

2024

 

 

2023

 

 

Cash flows – Operating activities:

 

Net earnings (loss), including noncontrolling interests

$

217,716

 

$

137,744

 

Adjustments to reconcile net earnings (loss) to net cash provided (used) by operating activities:

 

 

Depreciation

 

56,765

 

 

55,292

 

Amortization of intangible and other assets

 

6,482

 

 

7,782

 

Loss on sale of business

 

12,981

 

 

 

-

 

Stock-based compensation

 

24,608

 

 

22,127

 

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

 

11,580

 

 

(11,827

)

Change in assets and liabilities:

 

Accounts receivable, net

 

(96,402

)

 

1,524

 

Inventories

 

2,944

 

 

(114,596

)

Contract assets, net

 

(23,293

)

 

(10,239

)

Prepaid expenses and other, net

 

3,505

 

 

(6,727

)

Accounts payable

 

24,654

 

 

1,910

 

Contract liabilities

 

8,466

 

 

15,879

 

Accrued liabilities

 

(33,850

)

 

21,429

 

Retirement obligations and other liabilities

 

8,696

 

 

38,838

 

Net deferred taxes

 

3,108

 

 

(27,996

)

Net cash flows provided (used) by operating activities

 

227,960

 

 

131,140

 

Cash flows – Investing activities:

 

 

Capital expenditures

 

(52,169

)

 

(47,544

)

Payments for disposition of business

 

(2,555

)

 

-

 

Other

 

612

 

 

(833

)

Net cash flows provided (used) by investing activities

 

(54,112

)

 

(48,377

)

Cash flows – Financing activities:

 

Payments on term loan

 

(45,000

)

 

(30,000

)

Proceeds under revolving credit facility

 

100,000

 

 

230,000

 

Payments under revolving credit facility

 

(50,000

)

 

(145,000

)

Proceeds under other financing arrangements

 

1,001

 

 

242

 

Payments under other financing arrangements

 

(784

)

 

(2,098

)

Repurchases of common shares

 

(20,070

)

 

-

 

Payments related to tax withholding for stock-based compensation

 

(9,407

)

 

(6,203

)

Payments of dividends

 

(82,848

)

 

(78,712

)

Other

 

(272

)

 

(320

)

Net cash flows provided (used) by financing activities

 

(107,380

)

 

(32,091

)

Effect of exchange rate changes on cash and cash equivalents

 

(401

)

 

(5,185

)

Net change in cash and cash equivalents

 

66,067

 

 

45,487

 

Cash and cash equivalents at beginning of period

 

545,678

 

 

434,971

 

Cash and cash equivalents at end of period

$

611,745

 

$

480,458

 

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: 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, 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; any continued volatile regional and global economic conditions resulting from the COVID-19 pandemic on our business and operations; 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 oil and gas, chemical, power generation and water management industries; the adverse impact of volatile raw materials prices on our products and operating margins; 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; 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; 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. 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.

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:

Wes Warnock, Vice President, Marketing, Communications & Public Affairs (972) 443-6900

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.

Use the myMotherLode.com Keyword Search to go straight to a specific page

Popular Pages

  • Local News
  • US News
  • Weather
  • State News
  • Events
  • Traffic
  • Sports
  • Dining Guide
  • Real Estate
  • Classifieds
  • Financial News
  • Fire Info
Feedback