DALLAS--(BUSINESS WIRE)--Jul. 27, 2017--
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,
2017.
Second Quarter 2017 Highlights (all
comparisons to 2016 second quarter, unless otherwise noted)
-
Reported Earnings Per Share (EPS) of $0.32
-
Adjusted EPS[1] was $0.22 and excludes a net gain of
$0.10 per share from adjusted items and was impacted by an
adjusted tax rate of 46.3%
-
Sales were $877 million, down 13.6% on a constant currency basis,
including an approximately 2% negative impact related to the
previously announced Gestra business divestiture
-
Aftermarket sales were $435 million, down 3.6% on a constant
currency basis
-
Total bookings were $971 million, up 0.8% on a constant currency
basis, including approximately 2% negative impact due to the Gestra
divestiture
-
Original equipment bookings were $514 million, up 5.1% on a
constant currency basis
-
Aftermarket bookings were $458 million, or 47% of total bookings,
down 3.7% on a constant currency basis
-
Total book-to-bill was 1.11
-
Reported gross and operating margins of 27.9% and 14.4%
-
Adjusted gross and operating margins[2] were 31.5% and
8.1%
-
Backlog at June 30, 2017 was $2.1 billion, up 12.4% and 1.5% versus
2016 year-end, and prior year second quarter, respectively
“Flowserve’s second quarter results were below our expectations for the
period, and do not reflect the underlying potential of our business,”
said Scott Rowe, Flowserve’s President and Chief Executive Officer. “A
number of factors impacted the quarter’s outcome, including slower than
expected progress of the IPD turnaround, customer delays in product
pick-up, and a significantly higher than guided tax rate. Despite this
performance, we are encouraged by the continued stability of our
bookings, and the modest sequential improvement in our operations. As a
result, we continue to expect the second half of the year to demonstrate
marked improvement, particularly in the fourth quarter.”
Rowe added, “Over the course of my first 100 days with Flowserve, I have
focused on our people, customers, and operations. The leadership team
now understands my expectations and we are aligned on our approach to
achieve our objectives. I am excited about the numerous opportunities
ahead for Flowserve, including the ability to simplify and drive further
efficiencies in all aspects of our operations. Going forward, we will be
market led, customer centric and operationally excellent. I remain
confident that the company is well-positioned to drive long-term value
for both our customers and shareholders.”
Full Year 2017 Guidance
Flowserve updated its 2017 guidance to reflect its first half results
and expectations for the remainder of the year, and now expects Reported
and Adjusted[3] EPS target ranges of $0.85 to $1.05 and $1.30
to $1.50, respectively. Both EPS target ranges are based on an expected
6 to 10 percent decline in revenues year-over-year. Adjusted EPS
guidance anticipates a return to the guided tax rate, of 30-to-31%, for
the remainder of the year, and it excludes expected realignment expense,
as well as the potential impact of below-the-line foreign currency
effects and certain other discrete items, such as the gain on sale of
our Gestra business, finalized in the second quarter 2017.
Reclassifications and Revision to Prior Periods
The company also announced today that during the 2017 second quarter,
certain immaterial accounting errors were identified in prior period
financial statements for the period beginning in 2013 through the first
quarter of 2017, which occurred primarily at two non-U.S. sites, and
principally involved certain inventory and accounts receivable balances.
While not material to any prior annual or quarterly period, in order to
enhance transparency, the company has determined to amend its 2016 Form
10-K and the March 31, 2017 Form 10-Q to reflect the revisions.
Additionally, the company has determined material weakness existed in
its internal control structure at year-end 2016 and continued through
the end of the 2017 second quarter. The company intends to institute
remediation plans as a result of these errors. The cumulative effect of
the changes to retained earnings as of March 31, 2017 was a reduction of
approximately $30 million.
Second Quarter 2017 Results Conference Call
Flowserve will host its conference call with the financial community on
Friday, July 28th at 11:00 AM Eastern. Scott Rowe, president and chief
executive officer, as well as other members of the management team will
be presenting. The call can be accessed by shareholders and other
interested parties at www.flowserve.com
under the “Investor Relations” section.
|
[1] See Reconciliation of Non-GAAP Measures table for
detailed reconciliation of reported results to adjusted measures.
|
|
[2] Adjusted gross and operating margins are calculated
by dividing adjusted gross profit and operating income,
respectively, by revenues. Adjusted gross profit and adjusted
operating income are derived by excluding the adjusted items. See
reconciliation of Non-GAAP Measures table for detailed
reconciliation.
|
|
[3] Adjusted 2017 EPS will exclude the Company’s
realignment expenses, the impact from other specific one-time
events and below-the-line foreign currency effects and utilizes
June 30, 2017 FX rates and approximately 131 million fully diluted
shares.
|
|
[4] FX headwind is calculated by comparing the
difference between the actual average FX rates of 2016 and the
year-end 2016 spot rates both as applied to our 2017 expectations,
divided by the number of shares expected for 2017.
|
About Flowserve
Flowserve Corp. is one of the world’s leading providers of fluid motion
and control products and services. Operating in more than 55 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: a portion of our bookings may not lead to
completed sales, and our ability to convert bookings into revenues at
acceptable profit margins; changes in global economic conditions and the
potential for unexpected cancellations or delays of customer orders in
our reported backlog; our dependence on our customers’ ability to make
required capital investment and maintenance expenditures; risks
associated with cost overruns on fixed-fee projects and in taking
customer orders for large complex custom engineered products; the
substantial dependence of our sales on the success of the oil and gas,
chemical, power generation and water management industries; the adverse
impact of volatile raw materials prices on our products and operating
margins; our ability to execute and realize the expected financial
benefits from our strategic manufacturing optimization and realignment
initiatives; economic, political and other risks associated with our
international operations, including military actions or trade embargoes
that could affect customer markets, particularly 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; our furnishing of products and services to nuclear power
plant facilities and other critical processes; potential adverse
consequences resulting from litigation to which we are a party, such as
litigation involving asbestos-containing material claims; a foreign
government investigation regarding our participation in the United
Nations Oil-for-Food Program; expectations regarding acquisitions and
the integration of acquired businesses; our ability to anticipate and
manage cybersecurity risk, including the risk of potential business
disruptions or financial losses; our relative geographical profitability
and its impact on our utilization of deferred tax assets, including
foreign tax credits; the potential adverse impact of an impairment in
the carrying value of goodwill or other intangible assets; our
dependence upon third-party suppliers whose failure to perform timely
could adversely affect our business operations; the highly competitive
nature of the markets in which we operate; environmental compliance
costs and liabilities; potential work stoppages and other labor matters;
our inability to protect our intellectual property in the U.S., as well
as in foreign countries; obligations under our defined benefit pension
plans; the review of the company’s internal financial records and
controls that is being conducted, including any additional time that may
be required to complete the review; the timing and nature of the final
resolution of the accounting issues discussed in this news release; any
delay in the filing of required periodic reports with the SEC; the
ability of the company to remediate any material weakness in its
internal control over financial reporting and ineffectiveness in
disclosure controls and procedures; increased regulatory, media, or
financial reporting issues and practices, or otherwise; 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRELIMINARY CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
|
December 31,
|
|
(Amounts in thousands, except par value)
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
505,161
|
|
|
|
$
|
367,162
|
|
|
Accounts receivable, net of allowance for doubtful accounts of
$56,083 and $51,920, respectively
|
|
|
|
832,036
|
|
|
|
|
882,638
|
|
|
Inventories, net
|
|
|
|
941,816
|
|
|
|
|
897,690
|
|
|
Prepaid expenses and other
|
|
|
|
136,542
|
|
|
|
|
150,199
|
|
|
Total current assets
|
|
|
|
2,415,555
|
|
|
|
|
2,297,689
|
|
|
Property, plant and equipment, net of accumulated depreciation of
$933,834 and $882,151, respectively
|
|
|
|
678,907
|
|
|
|
|
724,805
|
|
|
Goodwill
|
|
|
|
1,202,156
|
|
|
|
|
1,205,054
|
|
|
Deferred taxes
|
|
|
|
93,846
|
|
|
|
|
83,722
|
|
|
Other intangible assets, net
|
|
|
|
214,929
|
|
|
|
|
214,527
|
|
|
Other assets, net
|
|
|
|
189,722
|
|
|
|
|
183,126
|
|
|
Total assets
|
|
|
$
|
4,795,115
|
|
|
|
$
|
4,708,923
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
367,347
|
|
|
|
$
|
412,087
|
|
|
Accrued liabilities
|
|
|
|
689,137
|
|
|
|
|
680,986
|
|
|
Debt due within one year
|
|
|
|
89,839
|
|
|
|
|
85,365
|
|
|
Total current liabilities
|
|
|
|
1,146,323
|
|
|
|
|
1,178,438
|
|
|
Long-term debt due after one year
|
|
|
|
1,500,988
|
|
|
|
|
1,485,258
|
|
|
Retirement obligations and other liabilities
|
|
|
|
422,016
|
|
|
|
|
407,839
|
|
|
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
|
|
|
|
483,782
|
|
|
|
|
491,848
|
|
|
Retained earnings
|
|
|
|
3,612,173
|
|
|
|
|
3,598,396
|
|
|
Treasury shares, at cost – 46,502 and 46,980 shares, respectively
|
|
|
|
(2,061,345
|
)
|
|
|
|
(2,078,527
|
)
|
|
Deferred compensation obligation
|
|
|
|
6,183
|
|
|
|
|
8,507
|
|
|
Accumulated other comprehensive loss
|
|
|
|
(557,792
|
)
|
|
|
|
(624,788
|
)
|
|
Total Flowserve Corporation shareholders' equity
|
|
|
|
1,703,992
|
|
|
|
|
1,616,427
|
|
|
Noncontrolling interests
|
|
|
|
21,796
|
|
|
|
|
20,961
|
|
|
Total equity
|
|
|
|
1,725,788
|
|
|
|
|
1,637,388
|
|
|
Total liabilities and equity
|
|
|
$
|
4,795,115
|
|
|
|
$
|
4,708,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
(Amounts in thousands, except per share data)
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
$
|
877,063
|
|
|
|
$
|
1,027,393
|
|
|
Cost of sales
|
|
|
|
(632,068
|
)
|
|
|
|
(706,728
|
)
|
|
Gross profit
|
|
|
|
244,995
|
|
|
|
|
320,665
|
|
|
Selling, general and administrative expense
|
|
|
|
(252,800
|
)
|
|
|
|
(228,704
|
)
|
|
Gain on sale of business
|
|
|
|
131,294
|
|
|
|
|
-
|
|
|
Net earnings from affiliates
|
|
|
|
2,654
|
|
|
|
|
1,809
|
|
|
Operating income
|
|
|
|
126,143
|
|
|
|
|
93,770
|
|
|
Interest expense
|
|
|
|
(14,951
|
)
|
|
|
|
(15,274
|
)
|
|
Interest income
|
|
|
|
641
|
|
|
|
|
645
|
|
|
Other (expense) income, net
|
|
|
|
(8,761
|
)
|
|
|
|
4,735
|
|
|
Earnings before income taxes
|
|
|
|
103,072
|
|
|
|
|
83,876
|
|
|
Provision for income taxes
|
|
|
|
(60,887
|
)
|
|
|
|
(29,512
|
)
|
|
Net earnings, including noncontrolling interests
|
|
|
|
42,185
|
|
|
|
|
54,364
|
|
|
Less: Net (earnings) loss attributable to noncontrolling interests
|
|
|
|
(307
|
)
|
|
|
|
9
|
|
|
Net earnings attributable to Flowserve Corporation
|
|
|
$
|
41,878
|
|
|
|
$
|
54,373
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Flowserve Corporation common
shareholders:
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.32
|
|
|
|
$
|
0.42
|
|
|
Diluted
|
|
|
|
0.32
|
|
|
|
|
0.42
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per share
|
|
|
$
|
0.19
|
|
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
(Amounts in thousands, except per share data)
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
$
|
1,743,381
|
|
|
|
$
|
1,973,614
|
|
|
Cost of sales
|
|
|
|
(1,229,948
|
)
|
|
|
|
(1,347,795
|
)
|
|
Gross profit
|
|
|
|
513,433
|
|
|
|
|
625,819
|
|
|
Selling, general and administrative expense
|
|
|
|
(474,885
|
)
|
|
|
|
(466,252
|
)
|
|
Gain on sale of business
|
|
|
|
131,294
|
|
|
|
|
-
|
|
|
Net earnings from affiliates
|
|
|
|
6,109
|
|
|
|
|
5,128
|
|
|
Operating income
|
|
|
|
175,951
|
|
|
|
|
164,695
|
|
|
Interest expense
|
|
|
|
(29,646
|
)
|
|
|
|
(29,842
|
)
|
|
Interest income
|
|
|
|
1,265
|
|
|
|
|
1,318
|
|
|
Other expense, net
|
|
|
|
(19,888
|
)
|
|
|
|
(827
|
)
|
|
Earnings before income taxes
|
|
|
|
127,682
|
|
|
|
|
135,344
|
|
|
Provision for income taxes
|
|
|
|
(66,208
|
)
|
|
|
|
(46,690
|
)
|
|
Net earnings, including noncontrolling interests
|
|
|
|
61,474
|
|
|
|
|
88,654
|
|
|
Less: Net earnings attributable to noncontrolling interests
|
|
|
|
(545
|
)
|
|
|
|
(415
|
)
|
|
Net earnings attributable to Flowserve Corporation
|
|
|
$
|
60,929
|
|
|
|
$
|
88,239
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Flowserve Corporation common
shareholders:
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.47
|
|
|
|
$
|
0.68
|
|
|
Diluted
|
|
|
|
0.46
|
|
|
|
|
0.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per share
|
|
|
$
|
0.38
|
|
|
|
$
|
0.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRELIMINARY CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
(Amounts in thousands)
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
Cash flows – Operating activities:
|
|
|
|
|
|
|
|
Net earnings, including noncontrolling interests
|
|
|
$
|
61,474
|
|
|
|
$
|
88,654
|
|
|
Adjustments to reconcile net earnings to net cash provided (used) by
operating activities:
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
50,252
|
|
|
|
|
50,071
|
|
|
Amortization of intangible and other assets
|
|
|
|
7,143
|
|
|
|
|
8,341
|
|
|
(Gain) loss on dispositions of businesses
|
|
|
|
(131,294
|
)
|
|
|
|
7,664
|
|
|
Stock-based compensation
|
|
|
|
15,743
|
|
|
|
|
23,965
|
|
|
Foreign currency, asset impairment and other non-cash adjustments
|
|
|
|
31,573
|
|
|
|
|
3,496
|
|
|
Change in assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
|
Accounts receivable, net
|
|
|
|
71,078
|
|
|
|
|
42,385
|
|
|
Inventories, net
|
|
|
|
(17,277
|
)
|
|
|
|
(44,150
|
)
|
|
Prepaid expenses and other
|
|
|
|
39,256
|
|
|
|
|
(26,000
|
)
|
|
Other assets, net
|
|
|
|
(10,150
|
)
|
|
|
|
(7,308
|
)
|
|
Accounts payable
|
|
|
|
(55,928
|
)
|
|
|
|
(77,089
|
)
|
|
Accrued liabilities and income taxes payable
|
|
|
|
(9,777
|
)
|
|
|
|
(69,904
|
)
|
|
Retirement obligations and other liabilities
|
|
|
|
(8,624
|
)
|
|
|
|
3,324
|
|
|
Net deferred taxes
|
|
|
|
3,131
|
|
|
|
|
7,247
|
|
|
Net cash flows provided by operating activities
|
|
|
|
46,600
|
|
|
|
|
10,696
|
|
|
Cash flows – Investing activities:
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(29,447
|
)
|
|
|
|
(36,912
|
)
|
|
Proceeds from disposal of assets
|
|
|
|
2,383
|
|
|
|
|
1,427
|
|
|
Proceeds from (payments for) dispositions of businesses
|
|
|
|
181,838
|
|
|
|
|
(5,064
|
)
|
|
Net cash flows provided (used) by investing activities
|
|
|
|
154,774
|
|
|
|
|
(40,549
|
)
|
|
Cash flows – Financing activities:
|
|
|
|
|
|
|
|
Payments on long-term debt
|
|
|
|
(30,000
|
)
|
|
|
|
(30,000
|
)
|
|
Proceeds under other financing arrangements
|
|
|
|
6,644
|
|
|
|
|
19,494
|
|
|
Payments under other financing arrangements
|
|
|
|
(2,690
|
)
|
|
|
|
(11,441
|
)
|
|
Payments related to tax withholding for stock-based compensation
|
|
|
|
(6,593
|
)
|
|
|
|
(8,512
|
)
|
|
Payments of dividends
|
|
|
|
(49,579
|
)
|
|
|
|
(48,181
|
)
|
|
Other
|
|
|
|
(244
|
)
|
|
|
|
(142
|
)
|
|
Net cash flows used by financing activities
|
|
|
|
(82,462
|
)
|
|
|
|
(78,782
|
)
|
|
Effect of exchange rate changes on cash
|
|
|
|
19,087
|
|
|
|
|
5,265
|
|
|
Net change in cash and cash equivalents
|
|
|
|
137,999
|
|
|
|
|
(103,370
|
)
|
|
Cash and cash equivalents at beginning of year
|
|
|
|
367,162
|
|
|
|
|
366,444
|
|
|
Cash and cash equivalents at end of year
|
|
|
$
|
505,161
|
|
|
|
$
|
263,074
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRELIMINARY SEGMENT INFORMATION
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
ENGINEERED PRODUCT DIVISION
|
|
|
Three Months Ended June 30,
|
|
(Amounts in millions, except percentages)
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
Bookings
|
|
|
$
|
465.1
|
|
|
|
$
|
465.6
|
|
|
Sales
|
|
|
|
427.7
|
|
|
|
|
512.9
|
|
|
Gross profit
|
|
|
|
130.6
|
|
|
|
|
163.4
|
|
|
Gross profit margin
|
|
|
|
30.5
|
%
|
|
|
|
31.9
|
%
|
|
Segment operating income
|
|
|
|
9.5
|
|
|
|
|
63.6
|
|
|
Segment operating income as a percentage of sales
|
|
|
|
2.2
|
%
|
|
|
|
12.4
|
%
|
|
|
|
|
|
|
|
|
|
INDUSTRIAL PRODUCT DIVISION
|
|
|
Three Months Ended June 30,
|
|
(Amounts in millions, except percentages)
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
Bookings
|
|
|
$
|
213.3
|
|
|
|
$
|
212.3
|
|
|
Sales
|
|
|
|
191.8
|
|
|
|
|
215.0
|
|
|
Gross profit
|
|
|
|
24.0
|
|
|
|
|
48.0
|
|
|
Gross profit margin
|
|
|
|
12.5
|
%
|
|
|
|
22.3
|
%
|
|
Segment operating (loss) income
|
|
|
|
(28.7
|
)
|
|
|
|
2.9
|
|
|
Segment operating (loss) income as a percentage of sales
|
|
|
|
(15.0
|
%)
|
|
|
|
1.3
|
%
|
|
|
|
|
|
|
|
|
|
FLOW CONTROL DIVISION
|
|
|
Three Months Ended June 30,
|
|
(Amounts in millions, except percentages)
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
Bookings
|
|
|
$
|
316.2
|
|
|
|
$
|
312.9
|
|
|
Sales
|
|
|
|
275.4
|
|
|
|
|
317.2
|
|
|
Gross profit
|
|
|
|
87.7
|
|
|
|
|
108.3
|
|
|
Gross profit margin
|
|
|
|
31.8
|
%
|
|
|
|
34.1
|
%
|
|
Segment operating income
|
|
|
|
164.2
|
|
|
|
|
48.4
|
|
|
Segment operating income as a percentage of sales
|
|
|
|
59.6
|
%
|
|
|
|
15.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PRELIMINARY SEGMENT INFORMATION
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
ENGINEERED PRODUCT DIVISION
|
|
|
Six Months Ended June 30,
|
|
(Amounts in millions, except percentages)
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
Bookings
|
|
|
$
|
925.1
|
|
|
|
$
|
890.2
|
|
|
Sales
|
|
|
|
852.4
|
|
|
|
|
985.7
|
|
|
Gross profit
|
|
|
|
267.3
|
|
|
|
|
319.2
|
|
|
Gross profit margin
|
|
|
|
31.4
|
%
|
|
|
|
32.4
|
%
|
|
Segment operating income
|
|
|
|
55.1
|
|
|
|
|
119.4
|
|
|
Segment operating income as a percentage of sales
|
|
|
|
6.5
|
%
|
|
|
|
12.1
|
%
|
|
|
|
|
|
|
|
|
|
INDUSTRIAL PRODUCT DIVISION
|
|
|
Six Months Ended June 30,
|
|
(Amounts in millions, except percentages)
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
Bookings
|
|
|
$
|
420.0
|
|
|
|
$
|
420.0
|
|
|
Sales
|
|
|
|
370.2
|
|
|
|
|
412.5
|
|
|
Gross profit
|
|
|
|
58.8
|
|
|
|
|
98.0
|
|
|
Gross profit margin
|
|
|
|
15.9
|
%
|
|
|
|
23.8
|
%
|
|
Segment operating (loss) income
|
|
|
|
(42.5
|
)
|
|
|
|
6.6
|
|
|
Segment operating (loss) income as a percentage of sales
|
|
|
|
(11.5
|
%)
|
|
|
|
1.6
|
%
|
|
|
|
|
|
|
|
|
|
FLOW CONTROL DIVISION
|
|
|
Six Months Ended June 30,
|
|
(Amounts in millions, except percentages)
|
|
|
|
2017
|
|
|
|
|
2016
|
|
|
Bookings
|
|
|
$
|
625.6
|
|
|
|
$
|
622.6
|
|
|
Sales
|
|
|
|
555.8
|
|
|
|
|
616.2
|
|
|
Gross profit
|
|
|
|
185.7
|
|
|
|
|
206.9
|
|
|
Gross profit margin
|
|
|
|
33.4
|
%
|
|
|
|
33.6
|
%
|
|
Segment operating income
|
|
|
|
205.6
|
|
|
|
|
86.8
|
|
|
Segment operating income as a percentage of sales
|
|
|
|
37.0
|
%
|
|
|
|
14.1
|
%
|
|
|
|
|
|
Second Quarter and Year-to-Date 2017 - Segment Results
|
|
(dollars in millions, comparison vs. 2016 second quarter and
year-to-date, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPD
|
|
|
IPD
|
|
|
FCD
|
|
|
|
|
2nd Qtr
|
|
|
YTD
|
|
|
2nd Qtr
|
|
|
YTD
|
|
|
2nd Qtr
|
|
|
YTD
|
|
Bookings
|
|
|
$
|
465.1
|
|
|
|
$
|
925.1
|
|
|
|
$
|
213.3
|
|
|
|
$
|
420.0
|
|
|
|
$
|
316.2
|
|
|
|
$
|
625.6
|
|
|
- vs. prior year
|
|
|
|
-0.1
|
%
|
|
|
|
3.9
|
%
|
|
|
|
0.5
|
%
|
|
|
|
-
|
|
|
|
|
1.1
|
%
|
|
|
|
0.5
|
%
|
|
- on constant currency
|
|
|
|
1.2
|
%
|
|
|
|
5.2
|
%
|
|
|
|
1.6
|
%
|
|
|
|
1.3
|
%
|
|
|
|
1.9
|
%
|
|
|
|
1.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
$
|
427.7
|
|
|
|
$
|
852.4
|
|
|
|
$
|
191.8
|
|
|
|
$
|
370.2
|
|
|
|
$
|
275.4
|
|
|
|
$
|
555.8
|
|
|
- vs. prior year
|
|
|
|
-16.6
|
%
|
|
|
|
-13.5
|
%
|
|
|
|
-10.8
|
%
|
|
|
|
-10.3
|
%
|
|
|
|
-13.2
|
%
|
|
|
|
-9.8
|
%
|
|
- on constant currency
|
|
|
|
-15.4
|
%
|
|
|
|
-12.7
|
%
|
|
|
|
-9.7
|
%
|
|
|
|
-9.0
|
%
|
|
|
|
-12.4
|
%
|
|
|
|
-9.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
$
|
130.6
|
|
|
|
$
|
267.3
|
|
|
|
$
|
24.0
|
|
|
|
$
|
58.8
|
|
|
|
$
|
87.7
|
|
|
|
$
|
185.7
|
|
|
- vs. prior year
|
|
|
|
-20.1
|
%
|
|
|
|
-16.3
|
%
|
|
|
|
-50.0
|
%
|
|
|
|
-40.0
|
%
|
|
|
|
-19.0
|
%
|
|
|
|
-10.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin (% of sales)
|
|
|
|
30.5
|
%
|
|
|
|
31.4
|
%
|
|
|
|
12.5
|
%
|
|
|
|
15.9
|
%
|
|
|
|
31.8
|
%
|
|
|
|
33.4
|
%
|
|
- vs. prior year (in basis points)
|
|
|
|
-140
|
|
|
|
|
-100
|
|
|
|
|
-980
|
|
|
|
|
-790
|
|
|
|
|
-230
|
|
|
|
|
-20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income / (Loss)
|
|
|
$
|
9.5
|
|
|
|
$
|
55.1
|
|
|
|
$
|
(28.7
|
)
|
|
|
$
|
(42.5
|
)
|
|
|
$
|
164.2
|
|
|
|
$
|
205.6
|
|
|
- vs. prior year
|
|
|
|
-85.1
|
%
|
|
|
|
-53.9
|
%
|
|
|
|
NM
|
|
|
|
|
NM
|
|
|
|
|
239.3
|
%
|
|
|
|
136.9
|
%
|
|
- on constant currency
|
|
|
|
-82.5
|
%
|
|
|
|
-51.1
|
%
|
|
|
|
NM
|
|
|
|
|
NM
|
|
|
|
|
245.9
|
%
|
|
|
|
139.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin (% of sales)
|
|
|
|
2.2
|
%
|
|
|
|
6.5
|
%
|
|
|
|
-15.0
|
%
|
|
|
|
-11.5
|
%
|
|
|
|
59.6
|
%
|
|
|
|
37.0
|
%
|
|
- vs. prior year (in basis points)
|
|
|
|
-1020
|
|
|
|
|
-560
|
|
|
|
|
-1630
|
|
|
|
|
-1310
|
|
|
|
|
4430
|
|
|
|
|
2290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income / (Loss)*
|
|
|
$
|
49.7
|
|
|
|
$
|
93.7
|
|
|
|
$
|
0.7
|
|
|
|
$
|
(2.6
|
)
|
|
|
$
|
38.4
|
|
|
|
$
|
80.9
|
|
|
- vs. prior year
|
|
|
|
-35.4
|
%
|
|
|
|
-33.0
|
%
|
|
|
|
-93.8
|
%
|
|
|
|
NM
|
|
|
|
|
-24.3
|
%
|
|
|
|
-14.6
|
%
|
|
- on constant currency
|
|
|
|
-33.3
|
%
|
|
|
|
-30.6
|
%
|
|
|
|
-92.8
|
%
|
|
|
|
NM
|
|
|
|
|
-17.9
|
%
|
|
|
|
-12.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj. Oper. Margin (% of sales)*
|
|
|
|
11.6
|
%
|
|
|
|
11.0
|
%
|
|
|
|
0.4
|
%
|
|
|
|
-0.7
|
%
|
|
|
|
13.9
|
%
|
|
|
|
14.6
|
%
|
|
- vs. prior year (in basis points)
|
|
|
|
-340
|
|
|
|
|
-320
|
|
|
|
|
-410
|
|
|
|
|
-520
|
|
|
|
|
-210
|
|
|
|
|
-80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Backlog
|
|
|
$
|
1,077.2
|
|
|
|
|
|
|
$
|
438.9
|
|
|
|
|
|
|
$
|
658.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Adjusted Operating Income and Adjusted Operating Margin exclude
realignment charges,
|
|
below-the-line FX impacts and other specific discrete items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2017
|
|
(Amounts in thousands, except per share data)
|
|
|
As Reported (a)
|
|
|
Realignment (1)
|
|
|
|
Other Items
|
|
|
|
As Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
$
|
877,063
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
877,063
|
|
|
Gross profit
|
|
|
|
244,995
|
|
|
|
|
|
(14,114
|
)
|
|
|
|
|
(16,928
|
)
|
(3)
|
|
|
|
276,037
|
|
|
Gross margin
|
|
|
|
27.9
|
%
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
31.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
|
(252,800
|
)
|
|
|
|
|
(17,591
|
)
|
|
|
|
|
(27,868
|
)
|
(4)
|
|
|
|
(207,341
|
)
|
|
Gain on sale of business
|
|
|
|
131,294
|
|
|
|
|
|
-
|
|
|
|
|
|
131,294
|
|
(5)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
126,143
|
|
|
|
|
|
(31,705
|
)
|
|
|
|
|
86,498
|
|
|
|
|
|
71,350
|
|
|
Operating income as a percentage of sales
|
|
|
|
14.4
|
%
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
8.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other expense, net
|
|
|
|
(23,071
|
)
|
|
|
|
|
-
|
|
|
|
|
|
(7,136
|
)
|
(6)
|
|
|
|
(15,935
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
|
103,072
|
|
|
|
|
|
(31,705
|
)
|
|
|
|
|
79,362
|
|
|
|
|
|
55,415
|
|
|
Provision for income taxes
|
|
|
|
(60,887
|
)
|
|
|
|
|
7,641
|
|
(2)
|
|
|
|
(42,864
|
)
|
(7)
|
|
|
|
(25,664
|
)
|
|
Tax Rate
|
|
|
|
59.1
|
%
|
|
|
|
|
24.1
|
%
|
|
|
|
|
54.0
|
%
|
|
|
|
|
46.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Flowserve Corporation
|
|
|
$
|
41,878
|
|
|
|
|
$
|
(24,064
|
)
|
|
|
|
$
|
36,498
|
|
|
|
|
$
|
29,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Flowserve Corporation common
shareholders:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.32
|
|
|
|
|
$
|
(0.18
|
)
|
|
|
|
$
|
0.28
|
|
|
|
|
$
|
0.23
|
|
|
Diluted
|
|
|
$
|
0.32
|
|
|
|
|
$
|
(0.18
|
)
|
|
|
|
$
|
0.28
|
|
|
|
|
$
|
0.22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares used for calculation
|
|
|
|
130,732
|
|
|
|
|
|
130,732
|
|
|
|
|
|
130,732
|
|
|
|
|
|
130,732
|
|
|
Diluted number of shares used for calculation
|
|
|
|
131,341
|
|
|
|
|
|
131,341
|
|
|
|
|
|
131,341
|
|
|
|
|
|
131,341
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 reserve for costs incurred related to a contract to
supply oil and gas platform equipment to an end user in Latin
America
|
|
|
(4)
|
|
Represents $1.389 million of SIHI integration costs and purchase
price adjustments ("PPA"), $26.042 million of Brazil property,
plant and equipment impairment charge and $0.437 million reserve
for costs incurred related to a contract to supply oil and gas
platform equipment to an end user in Latin America
|
|
|
(5)
|
|
Represents gain related to the sale of Gestra business
|
|
|
(6)
|
|
Represents below-the-line foreign exchange impacts
|
|
|
(7)
|
|
Includes tax impact of items above. There is no tax impact
associated with the Brazil property, plant and equipment
impairment charge
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2017
|
|
(Amounts in thousands, except per share data)
|
|
|
As Reported (a)
|
|
|
Realignment (1)
|
|
|
|
Other Items
|
|
|
|
As Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
$
|
1,743,381
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
1,743,381
|
|
|
Gross profit
|
|
|
|
513,433
|
|
|
|
|
|
(19,151
|
)
|
|
|
|
|
(16,928
|
)
|
(3)
|
|
|
|
549,512
|
|
|
Gross margin
|
|
|
|
29.5
|
%
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
31.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
|
(474,885
|
)
|
|
|
|
|
(23,065
|
)
|
|
|
|
|
(28,494
|
)
|
(4)
|
|
|
|
(423,326
|
)
|
|
Gain on sale of business
|
|
|
|
131,294
|
|
|
|
|
|
-
|
|
|
|
|
|
131,294
|
|
(5)
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
175,951
|
|
|
|
|
|
(42,216
|
)
|
|
|
|
|
85,872
|
|
|
|
|
|
132,295
|
|
|
Operating income as a percentage of sales
|
|
|
|
10.1
|
%
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
7.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other expense, net
|
|
|
|
(48,269
|
)
|
|
|
|
|
-
|
|
|
|
|
|
(18,118
|
)
|
(6)
|
|
|
|
(30,151
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
|
127,682
|
|
|
|
|
|
(42,216
|
)
|
|
|
|
|
67,754
|
|
|
|
|
|
102,144
|
|
|
Provision for income taxes
|
|
|
|
(66,208
|
)
|
|
|
|
|
10,689
|
|
(2)
|
|
|
|
(39,498
|
)
|
(7)
|
|
|
|
(37,399
|
)
|
|
Tax Rate
|
|
|
|
51.9
|
%
|
|
|
|
|
25.3
|
%
|
|
|
|
|
58.3
|
%
|
|
|
|
|
36.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Flowserve Corporation
|
|
|
$
|
60,929
|
|
|
|
|
$
|
(31,527
|
)
|
|
|
|
$
|
28,256
|
|
|
|
|
$
|
64,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Flowserve Corporation common
shareholders:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.47
|
|
|
|
|
$
|
(0.24
|
)
|
|
|
|
$
|
0.22
|
|
|
|
|
$
|
0.49
|
|
|
Diluted
|
|
|
$
|
0.46
|
|
|
|
|
$
|
(0.24
|
)
|
|
|
|
$
|
0.22
|
|
|
|
|
$
|
0.49
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares used for calculation
|
|
|
|
130,647
|
|
|
|
|
|
130,647
|
|
|
|
|
|
130,647
|
|
|
|
|
|
130,647
|
|
|
Diluted number of shares used for calculation
|
|
|
|
131,308
|
|
|
|
|
|
131,308
|
|
|
|
|
|
131,308
|
|
|
|
|
|
131,308
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 reserve for costs incurred related to a contract to
supply oil and gas platform equipment to an end user in Latin
America
|
|
|
(4)
|
|
Represents $2.015 million of SIHI integration costs and purchase
price adjustments ("PPA"), $26.042 million of Brazil property,
plant and equipment impairment charge and $0.437 million reserve
for costs incurred related to a contract to supply oil and gas
platform equipment to an end user in Latin America
|
|
|
(5)
|
|
Represents gain related to the sale of Gestra business
|
|
|
(6)
|
|
Represents below-the-line foreign exchange impacts
|
|
|
(7)
|
|
Includes tax impact of items above. There is no tax impact
associated with the Brazil property, plant and equipment
impairment charge
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2017
|
|
(Amounts in thousands, except per share data)
|
|
|
As Reported (a)
|
|
|
Realignment (1)
|
|
|
|
Other Items
|
|
|
|
As Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
$
|
866,318
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
866,318
|
|
|
Gross profit
|
|
|
|
268,438
|
|
|
|
|
|
(5,037
|
)
|
|
|
|
|
-
|
|
|
|
|
|
273,475
|
|
|
Gross margin
|
|
|
|
31.0
|
%
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
31.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
|
(222,085
|
)
|
|
|
|
|
(5,474
|
)
|
|
|
|
|
(626
|
)
|
(3)
|
|
|
|
(215,985
|
)
|
|
Gain on sale of business
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
49,808
|
|
|
|
|
|
(10,511
|
)
|
|
|
|
|
(626
|
)
|
|
|
|
|
60,945
|
|
|
Operating income as a percentage of sales
|
|
|
|
5.7
|
%
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
7.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other expense, net
|
|
|
|
(25,199
|
)
|
|
|
|
|
-
|
|
|
|
|
|
(10,982
|
)
|
(4)
|
|
|
|
(14,217
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
|
24,609
|
|
|
|
|
|
(10,511
|
)
|
|
|
|
|
(11,608
|
)
|
|
|
|
|
46,728
|
|
|
Provision for income taxes
|
|
|
|
(5,320
|
)
|
|
|
|
|
3,048
|
|
(2)
|
|
|
|
3,366
|
|
(5)
|
|
|
|
(11,734
|
)
|
|
Tax Rate
|
|
|
|
21.6
|
%
|
|
|
|
|
29.0
|
%
|
|
|
|
|
29.0
|
%
|
|
|
|
|
25.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Flowserve Corporation
|
|
|
$
|
19,050
|
|
|
|
|
$
|
(7,463
|
)
|
|
|
|
$
|
(8,242
|
)
|
|
|
|
$
|
34,755
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Flowserve Corporation common
shareholders:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.15
|
|
|
|
|
$
|
(0.06
|
)
|
|
|
|
$
|
(0.06
|
)
|
|
|
|
$
|
0.27
|
|
|
Diluted
|
|
|
$
|
0.15
|
|
|
|
|
$
|
(0.06
|
)
|
|
|
|
$
|
(0.06
|
)
|
|
|
|
$
|
0.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares used for calculation
|
|
|
|
130,562
|
|
|
|
|
|
130,562
|
|
|
|
|
|
130,562
|
|
|
|
|
|
130,562
|
|
|
Diluted number of shares used for calculation
|
|
|
|
131,275
|
|
|
|
|
|
131,275
|
|
|
|
|
|
131,275
|
|
|
|
|
|
131,275
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Reported in conformity with U.S. GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
|
|
|
|
|
|
|
|
(1)
|
|
Represents realignment expense incurred as a result of realignment
programs
|
|
|
(2)
|
|
Includes tax impact of items above
|
|
|
(3)
|
|
Represents SIHI integration costs/purchase price adjustments
("PPA")
|
|
|
(4)
|
|
Represents below-the-line foreign exchange impacts
|
|
|
(5)
|
|
Includes tax impact of items above
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2016
|
|
(Amounts in thousands, except per share data)
|
|
|
As Reported (a)
|
|
|
Realignment (1)
|
|
|
|
Other Items
|
|
|
|
As Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
$
|
1,027,393
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
1,027,393
|
|
|
Gross profit
|
|
|
|
320,665
|
|
|
|
|
|
(11,196
|
)
|
|
|
|
|
(1,278
|
)
|
(3)
|
|
|
|
333,139
|
|
|
Gross margin
|
|
|
|
31.2
|
%
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
32.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
|
(228,704
|
)
|
|
|
|
|
(8,942
|
)
|
|
|
|
|
(2,093
|
)
|
(4)
|
|
|
|
(217,669
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
93,770
|
|
|
|
|
|
(20,138
|
)
|
|
|
|
|
(3,371
|
)
|
|
|
|
|
117,279
|
|
|
Operating income as a percentage of sales
|
|
|
|
9.1
|
%
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
11.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other (expense) income, net
|
|
|
|
(9,894
|
)
|
|
|
|
|
-
|
|
|
|
|
|
5,709
|
|
(5)
|
|
|
|
(15,603
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
|
83,876
|
|
|
|
|
|
(20,138
|
)
|
|
|
|
|
2,338
|
|
|
|
|
|
101,676
|
|
|
Provision for income taxes
|
|
|
|
(29,512
|
)
|
|
|
|
|
6,142
|
|
(2)
|
|
|
|
(1,103
|
)
|
(6)
|
|
|
|
(34,551
|
)
|
|
Tax Rate
|
|
|
|
35.2
|
%
|
|
|
|
|
30.5
|
%
|
|
|
|
|
47.2
|
%
|
|
|
|
|
34.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Flowserve Corporation
|
|
|
$
|
54,373
|
|
|
|
|
$
|
(13,996
|
)
|
|
|
|
$
|
1,235
|
|
|
|
|
$
|
67,134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Flowserve Corporation common
shareholders:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.42
|
|
|
|
|
$
|
(0.11
|
)
|
|
|
|
$
|
0.01
|
|
|
|
|
$
|
0.51
|
|
|
Diluted
|
|
|
$
|
0.42
|
|
|
|
|
$
|
(0.11
|
)
|
|
|
|
$
|
0.01
|
|
|
|
|
$
|
0.51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares used for calculation
|
|
|
|
130,454
|
|
|
|
|
|
130,454
|
|
|
|
|
|
130,454
|
|
|
|
|
|
130,454
|
|
|
Diluted number of shares used for calculation
|
|
|
|
130,910
|
|
|
|
|
|
130,910
|
|
|
|
|
|
130,910
|
|
|
|
|
|
130,910
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 Brazil inventory write-down
|
|
|
(4)
|
|
Represents SIHI integration costs and purchase price adjustments
("PPA")
|
|
|
(5)
|
|
Represents below-the-line foreign exchange impacts
|
|
|
(6)
|
|
Includes tax impact of items above. There is no tax impact
associated with the Brazil inventory write-down.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2016
|
|
(Amounts in thousands, except per share data)
|
|
|
As Reported (a)
|
|
|
Realignment (1)
|
|
|
|
Other Items
|
|
|
|
As Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
$
|
1,973,614
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
1,973,614
|
|
|
Gross profit
|
|
|
|
625,819
|
|
|
|
|
|
(18,407
|
)
|
|
|
|
|
(4,588
|
)
|
(3)
|
|
|
|
648,814
|
|
|
Gross margin
|
|
|
|
31.7
|
%
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
32.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
|
(466,253
|
)
|
|
|
|
|
(15,202
|
)
|
|
|
|
|
(3,431
|
)
|
(4)
|
|
|
|
(447,620
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
164,694
|
|
|
|
|
|
(33,609
|
)
|
|
|
|
|
(8,019
|
)
|
|
|
|
|
206,322
|
|
|
Operating income as a percentage of sales
|
|
|
|
8.3
|
%
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
10.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other expense, net
|
|
|
|
(29,350
|
)
|
|
|
|
|
-
|
|
|
|
|
|
1,110
|
|
(5)
|
|
|
|
(30,460
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
|
135,344
|
|
|
|
|
|
(33,609
|
)
|
|
|
|
|
(6,909
|
)
|
|
|
|
|
175,862
|
|
|
Provision for income taxes
|
|
|
|
(46,689
|
)
|
|
|
|
|
10,345
|
|
(2)
|
|
|
|
749
|
|
(6)
|
|
|
|
(57,783
|
)
|
|
Tax Rate
|
|
|
|
34.5
|
%
|
|
|
|
|
30.8
|
%
|
|
|
|
|
10.8
|
%
|
|
|
|
|
32.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Flowserve Corporation
|
|
|
$
|
88,239
|
|
|
|
|
$
|
(23,264
|
)
|
|
|
|
$
|
(6,160
|
)
|
|
|
|
$
|
117,663
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Flowserve Corporation common
shareholders:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.68
|
|
|
|
|
$
|
(0.18
|
)
|
|
|
|
$
|
(0.05
|
)
|
|
|
|
$
|
0.90
|
|
|
Diluted
|
|
|
$
|
0.67
|
|
|
|
|
$
|
(0.18
|
)
|
|
|
|
$
|
(0.05
|
)
|
|
|
|
$
|
0.90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares used for calculation
|
|
|
|
130,299
|
|
|
|
|
|
130,299
|
|
|
|
|
|
130,299
|
|
|
|
|
|
130,299
|
|
|
Diluted number of shares used for calculation
|
|
|
|
130,862
|
|
|
|
|
|
130,862
|
|
|
|
|
|
130,862
|
|
|
|
|
|
130,862
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 Brazil inventory write-down
|
|
|
(4)
|
|
Represents SIHI integration costs and purchase price adjustments
("PPA")
|
|
|
(5)
|
|
Represents below-the-line foreign exchange impacts
|
|
|
(6)
|
|
Includes tax impact of items above. There is no tax impact
associated with the Brazil inventory write-down.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2016
|
|
(Amounts in thousands, except per share data)
|
|
|
As Reported (a)
|
|
|
Realignment (1)
|
|
|
|
Other Items
|
|
|
|
As Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
$
|
946,221
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
946,221
|
|
|
Gross profit
|
|
|
|
305,154
|
|
|
|
|
|
(7,211
|
)
|
|
|
|
|
(3,310
|
)
|
(3)
|
|
|
|
315,675
|
|
|
Gross margin
|
|
|
|
32.2
|
%
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
33.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
|
(237,549
|
)
|
|
|
|
|
(6,260
|
)
|
|
|
|
|
(1,338
|
)
|
(4)
|
|
|
|
(229,951
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
70,924
|
|
|
|
|
|
(13,471
|
)
|
|
|
|
|
(4,648
|
)
|
|
|
|
|
89,043
|
|
|
Operating income as a percentage of sales
|
|
|
|
7.5
|
%
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
9.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other (expense) income, net
|
|
|
|
(19,456
|
)
|
|
|
|
|
-
|
|
|
|
|
|
(4,599
|
)
|
(5)
|
|
|
|
(14,857
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
|
51,468
|
|
|
|
|
|
(13,471
|
)
|
|
|
|
|
(9,247
|
)
|
|
|
|
|
74,186
|
|
|
Provision for income taxes
|
|
|
|
(17,177
|
)
|
|
|
|
|
4,203
|
|
(2)
|
|
|
|
1,852
|
|
(6)
|
|
|
|
(23,232
|
)
|
|
Tax Rate
|
|
|
|
33.4
|
%
|
|
|
|
|
31.2
|
%
|
|
|
|
|
20.0
|
%
|
|
|
|
|
31.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Flowserve Corporation
|
|
|
$
|
33,866
|
|
|
|
|
$
|
(9,268
|
)
|
|
|
|
$
|
(7,395
|
)
|
|
|
|
$
|
50,529
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Flowserve Corporation common
shareholders:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$
|
0.26
|
|
|
|
|
$
|
(0.07
|
)
|
|
|
|
$
|
(0.06
|
)
|
|
|
|
$
|
0.39
|
|
|
Diluted
|
|
|
$
|
0.26
|
|
|
|
|
$
|
(0.07
|
)
|
|
|
|
$
|
(0.06
|
)
|
|
|
|
$
|
0.39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares used for calculation
|
|
|
|
130,142
|
|
|
|
|
|
130,142
|
|
|
|
|
|
130,142
|
|
|
|
|
|
130,142
|
|
|
Diluted number of shares used for calculation
|
|
|
|
130,812
|
|
|
|
|
|
130,812
|
|
|
|
|
|
130,812
|
|
|
|
|
|
130,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 Brazil inventory write-down
|
|
|
(4)
|
|
Represents SIHI integration costs and purchase price adjustments
("PPA")
|
|
|
(5)
|
|
Represents below-the-line foreign exchange impacts
|
|
|
(6)
|
|
Includes tax impact of items above. There is no tax impact
associated with the Brazil inventory write-down.
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20170727006517/en/
Source: Flowserve Corporation
Flowserve
Investor Contacts:
Jay Roueche, 972-443-6560
Interim
Chief Financial Officer
or
Mike Mullin, 972-443-6636
Director,
Investor Relations
--
Media Contact:
Lars Rosene,
972-443-6644
Vice President, Corporate & Customer Communications