DALLAS--(BUSINESS WIRE)--Feb. 15, 2018--
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 fourth quarter and full year
ended December 31, 2017.
Fourth Quarter 2017 Highlights
-
Reported Loss Per Share (LPS) of $0.81 and Adjusted Earnings Per Share
(EPS)[1] of $0.50
-
Reported LPS includes $158 million of discrete, non-cash tax
expenses, primarily related to the impact of the U.S. Tax Cuts and
Jobs Act of 2017
-
Sales were $1.03 billion, down 3.4%, or 7.1% on a constant currency
basis and included approximately 2% negative impact related to
divested businesses
-
Aftermarket sales were $502 million, up 0.1%, or down 2.8% on a
constant currency basis
-
Reported gross and operating margins of 29.4% and 8.3%
-
Adjusted gross and operating margins[2] were 30.5% and
9.8%
-
Total bookings were $985 million, up 8.5%, or 4.7% on a constant
currency basis, and included approximately 2% negative impact related
to divested businesses
-
Aftermarket bookings were $464 million, or 47% of total bookings,
up 3.9%, or 0.9% on a constant currency basis
Full Year 2017 Highlights
-
Reported EPS of $0.02 and Adjusted EPS[1] of $1.36
-
Reported EPS includes $158 million of discrete, non-cash tax
expenses, primarily related to the impact of the U.S. Tax Cuts and
Jobs Act of 2017
-
Sales were $3.66 billion, down 8.3%, or 9.1% on a constant currency
basis and included approximately 2% negative impact related to
divested businesses
-
Aftermarket sales were $1.78 billion, down 0.6%, or 1.2% on a
constant currency basis
-
Reported gross and operating margins of 29.6% and 9.2%
-
Adjusted gross and operating margins[2] were 31.3% and
8.6%
-
Total bookings were $3.80 billion, up 1.2%, or 0.4% on a constant
currency basis, and included approximately 2% negative impact related
to divested businesses
-
Aftermarket bookings were $1.83 billion, or 48% of total bookings,
up 0.4%, or down 0.2% on a constant currency basis
-
Backlog at December 31, 2017 was $2.03 billion, up 6.9% versus 2016
year-end
“Flowserve’s fourth quarter and full year 2017 adjusted results were
largely in-line with our expectations. In the quarter, we achieved
better than anticipated bookings growth, providing a solid foundation
for growth in 2018,” said Scott Rowe, Flowserve’s president and chief
executive officer. “Additionally, we are increasingly optimistic that
our core energy end markets are positioned to inflect. We believe that
the continued stability in oil price levels, global economic growth,
completion of U.S. tax reform and an improved regulatory environment,
have improved market conditions, which could support our customers
increased spending on deferred maintenance and efficiency upgrades, as
well as reaching investment decisions for larger projects.”
Lee Eckert, Flowserve’s senior vice president and chief financial
officer, added, “Flowserve delivered strong operating cash flow of $239
million in the 2017 fourth quarter. We ended last year with cash and
cash equivalents of over $700 million, a $200 million improvement from
the 2017 third quarter levels. While we made progress last year,
continuing to reduce our working capital will remain a major priority
for the business going forward.”
Rowe concluded, “While we expect to benefit from stronger end-markets,
we also continue to advance our Flowserve 2.0 strategy to streamline and
simplify the business. I am confident Flowserve has tremendous
opportunity ahead, and we expect to drive significant long-term value
for our customers, employees and shareholders.”
2018 Initial Guidance[3]
Flowserve is providing Reported and Adjusted EPS guidance for 2018, as
well as certain other financial metrics, as shown in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
2018 Target Range
|
|
Revenues
|
|
|
|
Up 3% to 6%
|
|
Reported Earnings Per Share
|
|
|
|
$0.95 - $1.15
|
|
Adjusted Earnings Per Share
|
|
|
|
$1.50 - $1.70
|
|
Net interest expense
|
|
|
|
$58 - $60 million
|
|
Tax rate (approximate)
|
|
|
|
|
27% – 28%
|
|
|
|
|
|
|
|
Flowserve’s 2018 Adjusted EPS target range excludes expected realignment
charges of approximately $90 million, as well as the potential impact of
below-the-line foreign currency effects and certain other discrete
items. Both the Reported and the Adjusted EPS target range includes the
expected revenue increase of approximately 3 to 6 percent
year-over-year, and is based on current foreign currency rates and
commodity prices, 2017 year-end backlog, expected bookings levels and
market conditions, minimal impact from adoption of accounting
pronouncements, the reset of annual incentive performance goals, a
broad-based merit increase, modest above-the-line foreign currency
benefits, net interest expense in the range of $58 to $60 million and a
tax rate of 27 to 28 percent. The quarterly phasing of expected 2018
earnings is anticipated to reflect traditional seasonality, although
more pronounced in its second half weighting.
Fourth Quarter 2017 Results Conference Call
Flowserve will host its conference call with the financial community on
Friday, February 16th at 11:00 AM Eastern. Scott Rowe,
president and chief executive officer, as well as other members of the
management team will be presenting. The call can be accessed by
shareholders and other interested parties at www.flowserve.com
under the “Investor Relations” section.
[1] See Reconciliation of Non-GAAP Measures table for
detailed reconciliation of reported results to adjusted measures.
[2] Adjusted gross and operating margins are calculated by
dividing adjusted gross profit and operating income, respectively, by
revenues. Adjusted gross profit and adjusted operating income are
derived by excluding the adjusted items. See reconciliation of Non-GAAP
Measures table for detailed reconciliation.
[3] Adjusted 2018 EPS will exclude the Company’s realignment
expenses, the impact from other specific one-time events and
below-the-line foreign currency effects and utilizes year-end 2017 FX
rates and approximately 132 million fully diluted shares.
_ FX headwind is calculated by comparing the difference
between the actual average FX rates of 2017 and the year-end 2017 spot
rates both as applied to our 2018 expectations, divided by the number of
shares expected for 2018.
About Flowserve
Flowserve Corp. is one of the world’s leading providers of fluid motion
and control products and services. Operating in more than 50 countries,
the company produces engineered and industrial pumps, seals and valves
as well as a range of related flow management services. More information
about Flowserve can be obtained by visiting the company’s Web site at www.flowserve.com.
Safe Harbor Statement: This news release includes forward-looking
statements within the meaning of Section 27A of the Securities Act of
1933 and Section 21E of the Securities Exchange Act of 1934, which are
made pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995, as amended. Words or phrases such as,
"may," "should," "expects," "could," "intends," "plans," "anticipates,"
"estimates," "believes," "forecasts," "predicts" or other similar
expressions are intended to identify forward-looking statements, which
include, without limitation, 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 North African, Russian
and Middle Eastern markets and global oil and gas producers, and
non-compliance with U.S. export/re-export control, foreign corrupt
practice laws, economic sanctions and import laws and regulations;
increased aging and slower collection of receivables, particularly in
Latin America and other emerging markets; our exposure to fluctuations
in foreign currency exchange rates, including in hyperinflationary
countries such as Venezuela; 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; 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; 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.
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
(Amounts in thousands, except per share data)
|
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
$
|
1,034,069
|
|
|
|
$
|
1,070,934
|
|
|
Cost of sales
|
|
|
|
|
(729,658
|
)
|
|
|
|
(743,499
|
)
|
|
Gross profit
|
|
|
|
|
304,411
|
|
|
|
|
327,435
|
|
|
Selling, general and administrative expense
|
|
|
|
|
(222,683
|
)
|
|
|
|
(228,681
|
)
|
|
Gain on sale of businesses
|
|
|
|
|
159
|
|
|
|
|
-
|
|
|
Net earnings from affiliates
|
|
|
|
|
3,565
|
|
|
|
|
4,404
|
|
|
Operating income
|
|
|
|
|
85,452
|
|
|
|
|
103,158
|
|
|
Interest expense
|
|
|
|
|
(15,041
|
)
|
|
|
|
(15,155
|
)
|
|
Interest income
|
|
|
|
|
1,056
|
|
|
|
|
561
|
|
|
Other (expense) income, net
|
|
|
|
|
(4,512
|
)
|
|
|
|
1,210
|
|
|
Earnings before income taxes
|
|
|
|
|
66,955
|
|
|
|
|
89,774
|
|
|
Provision for income taxes
|
|
|
|
|
(172,843
|
)
|
|
|
|
(27,862
|
)
|
|
Net (loss) earnings, including noncontrolling interests
|
|
|
|
|
(105,888
|
)
|
|
|
|
61,912
|
|
|
Less: Net loss (earnings) attributable to noncontrolling interests
|
|
|
|
|
6
|
|
|
|
|
(1,855
|
)
|
|
Net (loss) earnings attributable to Flowserve Corporation
|
|
|
|
$
|
(105,882
|
)
|
|
|
$
|
60,057
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings per share attributable to Flowserve Corporation
common shareholders:
|
|
|
|
|
Basic
|
|
|
|
$
|
(0.81
|
)
|
|
|
$
|
0.46
|
|
|
Diluted
|
|
|
|
|
(0.81
|
)
|
|
|
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per share
|
|
|
|
$
|
0.19
|
|
|
|
$
|
0.19
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2017
|
|
(Amounts in thousands, except per share data)
|
|
|
|
As Reported (a)
|
|
|
Realignment (1)
|
|
|
Other Items
|
|
|
As Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
$
|
1,034,069
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
|
$
|
1,034,069
|
|
|
Gross profit
|
|
|
|
|
304,411
|
|
|
|
|
(10,575
|
)
|
|
|
|
-
|
|
|
|
|
|
314,986
|
|
|
Gross margin
|
|
|
|
|
29.4
|
%
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
30.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
|
|
(222,683
|
)
|
|
|
|
(1,672
|
)
|
|
|
|
(4,115
|
)
|
|
(3
|
)
|
|
|
(216,896
|
)
|
|
Gain on sale of businesses
|
|
|
|
|
159
|
|
|
|
|
-
|
|
|
|
|
159
|
|
|
(4
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
85,452
|
|
|
|
|
(12,247
|
)
|
|
|
|
(3,956
|
)
|
|
|
|
|
101,655
|
|
|
Operating income as a percentage of sales
|
|
|
|
|
8.3
|
%
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
9.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other expense, net
|
|
|
|
|
(18,497
|
)
|
|
|
|
-
|
|
|
|
|
(4,294
|
)
|
|
(5
|
)
|
|
|
(14,203
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
|
|
66,955
|
|
|
|
|
(12,247
|
)
|
|
|
|
(8,250
|
)
|
|
|
|
|
87,452
|
|
|
Provision for income taxes
|
|
|
|
|
(172,843
|
)
|
|
|
|
4,361
|
|
(2)
|
|
|
(155,538
|
)
|
|
(6
|
)
|
|
|
(21,666
|
)
|
|
Tax Rate
|
|
|
|
|
258.1
|
%
|
|
|
|
35.6
|
%
|
|
|
|
-1885.3
|
%
|
|
|
|
|
24.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings attributable to Flowserve Corporation
|
|
|
|
$
|
(105,882
|
)
|
|
|
$
|
(7,886
|
)
|
|
|
$
|
(163,788
|
)
|
|
|
|
$
|
65,792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings per share attributable to Flowserve Corporation
common shareholders:
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
(0.81
|
)
|
|
|
$
|
(0.06
|
)
|
|
|
$
|
(1.25
|
)
|
|
|
|
$
|
0.50
|
|
|
Diluted
|
|
|
|
$
|
(0.81
|
)
|
|
|
$
|
(0.06
|
)
|
|
|
$
|
(1.25
|
)
|
|
|
|
$
|
0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares used for calculation
|
|
|
|
|
130,681
|
|
|
|
|
130,758
|
|
|
|
|
130,758
|
|
|
|
|
|
130,758
|
|
|
Diluted number of shares used for calculation
|
|
|
|
|
130,681
|
|
|
|
|
131,417
|
|
|
|
|
131,417
|
|
|
|
|
|
131,417
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 $1.196 million of SIHI integration costs and purchase
price adjustments ("PPA") and $2.919 million of Mexico asset
impairment charge
|
|
|
(4) Represents gain related to the sale of Vogt business
|
|
|
(5) Represents below-the-line foreign exchange impacts
|
|
|
(6) Includes tax impact of items above, a $115.320 million tax
charge related to the U.S. Tax Cuts and Jobs Act of 2017 and certain
tax valuation allowances totaling $43.130 million
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2016
|
|
(Amounts in thousands, except per share data)
|
|
|
|
As Reported (a)
|
|
|
Realignment (1)
|
|
|
Other Items
|
|
|
|
As Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
$
|
1,070,934
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
1,070,934
|
|
|
Gross profit
|
|
|
|
|
327,435
|
|
|
|
|
(22,003
|
)
|
|
|
|
|
(1,795
|
)
|
|
(3
|
)
|
|
|
351,233
|
|
|
Gross margin
|
|
|
|
|
30.6
|
%
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
32.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
|
|
(228,681
|
)
|
|
|
|
(7,837
|
)
|
|
|
|
|
(3,254
|
)
|
|
(4
|
)
|
|
|
(217,590
|
)
|
|
Gain on sale of business
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
103,158
|
|
|
|
|
(29,840
|
)
|
|
|
|
|
(5,049
|
)
|
|
|
|
|
138,047
|
|
|
Operating income as a percentage of sales
|
|
|
|
|
9.6
|
%
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
12.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other (expense) income, net
|
|
|
|
|
(13,384
|
)
|
|
|
|
-
|
|
|
|
|
|
323
|
|
|
(5
|
)
|
|
|
(13,707
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
|
|
89,774
|
|
|
|
|
(29,840
|
)
|
|
|
|
|
(4,726
|
)
|
|
|
|
|
124,340
|
|
|
Provision for income taxes
|
|
|
|
|
(27,862
|
)
|
|
|
|
4,057
|
|
|
(2
|
)
|
|
|
909
|
|
|
(6
|
)
|
|
|
(32,828
|
)
|
|
Tax Rate
|
|
|
|
|
31.0
|
%
|
|
|
|
13.6
|
%
|
|
|
|
|
19.2
|
%
|
|
|
|
|
26.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Flowserve Corporation
|
|
|
|
$
|
60,057
|
|
|
|
$
|
(25,783
|
)
|
|
|
|
$
|
(3,817
|
)
|
|
|
|
$
|
89,657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Flowserve Corporation common
shareholders:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.46
|
|
|
|
$
|
(0.20
|
)
|
|
|
|
$
|
(0.03
|
)
|
|
|
|
$
|
0.69
|
|
|
Diluted
|
|
|
|
$
|
0.46
|
|
|
|
$
|
(0.20
|
)
|
|
|
|
$
|
(0.03
|
)
|
|
|
|
$
|
0.68
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares used for calculation
|
|
|
|
|
130,573
|
|
|
|
|
130,573
|
|
|
|
|
|
130,573
|
|
|
|
|
|
130,573
|
|
|
Diluted number of shares used for calculation
|
|
|
|
|
131,180
|
|
|
|
|
131,180
|
|
|
|
|
|
131,180
|
|
|
|
|
|
131,180
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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, partially offset by $4.000
million of realignment expense recorded in provision for income taxes
|
|
|
(3) Represents Brazil inventory write-down
|
|
|
(4) Represents SIHI integration costs/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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT INFORMATION
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
ENGINEERED PRODUCT DIVISION
|
|
|
|
Three Months Ended December 31,
|
|
(Amounts in millions, except percentages)
|
|
|
|
2017
|
|
|
2016
|
|
Bookings
|
|
|
|
$
|
485.5
|
|
|
$
|
437.0
|
|
Sales
|
|
|
|
|
498.9
|
|
|
|
551.8
|
|
Gross profit
|
|
|
|
|
140.8
|
|
|
|
162.2
|
|
Gross profit margin
|
|
|
|
|
28.2%
|
|
|
|
29.4%
|
|
Segment operating income
|
|
|
|
|
49.9
|
|
|
|
70.0
|
|
Segment operating income as a percentage of sales
|
|
|
|
|
10.0%
|
|
|
|
12.7%
|
|
|
|
|
|
|
|
|
|
|
INDUSTRIAL PRODUCT DIVISION
|
|
|
|
Three Months Ended December 31,
|
|
(Amounts in millions, except percentages)
|
|
|
|
2017
|
|
|
2016
|
|
Bookings
|
|
|
|
$
|
205.8
|
|
|
$
|
188.6
|
|
Sales
|
|
|
|
|
215.3
|
|
|
|
219.3
|
|
Gross profit
|
|
|
|
|
45.5
|
|
|
|
53.9
|
|
Gross profit margin
|
|
|
|
|
21.1%
|
|
|
|
24.6%
|
|
Segment operating (loss) income
|
|
|
|
|
(3.5)
|
|
|
|
4.1
|
|
Segment operating (loss) income as a percentage of sales
|
|
|
|
|
(1.6%)
|
|
|
|
1.9%
|
|
|
|
|
|
|
|
|
|
|
FLOW CONTROL DIVISION
|
|
|
|
Three Months Ended December 31,
|
|
(Amounts in millions, except percentages)
|
|
|
|
2017
|
|
|
2016
|
|
Bookings
|
|
|
|
$
|
314.1
|
|
|
$
|
304.1
|
|
Sales
|
|
|
|
|
344.6
|
|
|
|
318.2
|
|
Gross profit
|
|
|
|
|
117.7
|
|
|
|
112.4
|
|
Gross profit margin
|
|
|
|
|
34.2%
|
|
|
|
35.3%
|
|
Segment operating income
|
|
|
|
|
67.1
|
|
|
|
58.1
|
|
Segment operating income as a percentage of sales
|
|
|
|
|
19.5%
|
|
|
|
18.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
(Amounts in thousands, except per share data)
|
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
$
|
3,660,831
|
|
|
|
$
|
3,990,487
|
|
|
|
$
|
4,557,791
|
|
|
Cost of sales
|
|
|
|
|
(2,575,454
|
)
|
|
|
|
(2,759,254
|
)
|
|
|
|
(3,080,254
|
)
|
|
Gross profit
|
|
|
|
|
1,085,377
|
|
|
|
|
1,231,233
|
|
|
|
|
1,477,537
|
|
|
Selling, general and administrative expense
|
|
|
|
|
(903,864
|
)
|
|
|
|
(968,530
|
)
|
|
|
|
(972,733
|
)
|
|
Gain (loss) on sale of businesses
|
|
|
|
|
141,317
|
|
|
|
|
(7,664
|
)
|
|
|
|
-
|
|
|
Net earnings from affiliates
|
|
|
|
|
12,592
|
|
|
|
|
12,926
|
|
|
|
|
9,861
|
|
|
Operating income
|
|
|
|
|
335,422
|
|
|
|
|
267,965
|
|
|
|
|
514,665
|
|
|
Interest expense
|
|
|
|
|
(59,730
|
)
|
|
|
|
(60,137
|
)
|
|
|
|
(65,270
|
)
|
|
Interest income
|
|
|
|
|
3,429
|
|
|
|
|
2,804
|
|
|
|
|
2,065
|
|
|
Other (expense) income, net
|
|
|
|
|
(16,114
|
)
|
|
|
|
2,280
|
|
|
|
|
(39,093
|
)
|
|
Earnings before income taxes
|
|
|
|
|
263,007
|
|
|
|
|
212,912
|
|
|
|
|
412,367
|
|
|
Provision for income taxes
|
|
|
|
|
(258,679
|
)
|
|
|
|
(77,380
|
)
|
|
|
|
(148,351
|
)
|
|
Net earnings, including noncontrolling interests
|
|
|
|
|
4,328
|
|
|
|
|
135,532
|
|
|
|
|
264,016
|
|
|
Less: Net earnings attributable to noncontrolling interests
|
|
|
|
|
(1,676
|
)
|
|
|
|
(3,077
|
)
|
|
|
|
(5,605
|
)
|
|
Net earnings attributable to Flowserve Corporation
|
|
|
|
$
|
2,652
|
|
|
|
$
|
132,455
|
|
|
|
$
|
258,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Flowserve Corporation common
shareholders:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.02
|
|
|
|
$
|
1.02
|
|
|
|
$
|
1.94
|
|
|
Diluted
|
|
|
|
|
0.02
|
|
|
|
|
1.01
|
|
|
|
|
1.93
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per share
|
|
|
|
$
|
0.76
|
|
|
|
$
|
0.76
|
|
|
|
$
|
0.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2017
|
|
(Amounts in thousands, except per share data)
|
|
|
|
As Reported (a)
|
|
|
Realignment (1)
|
|
|
|
Other Items
|
|
|
|
As Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
$
|
3,660,831
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
3,660,831
|
|
|
Gross profit
|
|
|
|
|
1,085,377
|
|
|
|
|
(43,946
|
)
|
|
|
|
|
(16,928
|
)
|
|
(3
|
)
|
|
|
1,146,251
|
|
|
Gross margin
|
|
|
|
|
29.6
|
%
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
31.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
|
|
(903,864
|
)
|
|
|
|
(27,308
|
)
|
|
|
|
|
(33,798
|
)
|
|
(4
|
)
|
|
|
(842,758
|
)
|
|
Gain on sale of businesses
|
|
|
|
|
141,317
|
|
|
|
|
-
|
|
|
|
|
|
141,317
|
|
|
(5
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
335,422
|
|
|
|
|
(71,254
|
)
|
|
|
|
|
90,591
|
|
|
|
|
|
316,085
|
|
|
Operating income as a percentage of sales
|
|
|
|
|
9.2
|
%
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
8.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other expense, net
|
|
|
|
|
(72,415
|
)
|
|
|
|
-
|
|
|
|
|
|
(13,965
|
)
|
|
(6
|
)
|
|
|
(58,450
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
|
|
263,007
|
|
|
|
|
(71,254
|
)
|
|
|
|
|
76,626
|
|
|
|
|
|
257,635
|
|
|
Provision for income taxes
|
|
|
|
|
(258,679
|
)
|
|
|
|
17,003
|
|
|
(2
|
)
|
|
|
(198,264
|
)
|
|
(7
|
)
|
|
|
(77,418
|
)
|
|
Tax Rate
|
|
|
|
|
98.4
|
%
|
|
|
|
23.9
|
%
|
|
|
|
|
258.7
|
%
|
|
|
|
|
30.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Flowserve Corporation
|
|
|
|
$
|
2,652
|
|
|
|
$
|
(54,251
|
)
|
|
|
|
$
|
(121,638
|
)
|
|
|
|
$
|
178,541
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Flowserve Corporation common
shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
0.02
|
|
|
|
$
|
(0.42
|
)
|
|
|
|
$
|
(0.93
|
)
|
|
|
|
$
|
1.37
|
|
|
Diluted
|
|
|
|
$
|
0.02
|
|
|
|
$
|
(0.41
|
)
|
|
|
|
$
|
(0.93
|
)
|
|
|
|
$
|
1.36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares used for calculation
|
|
|
|
|
130,703
|
|
|
|
|
130,703
|
|
|
|
|
|
130,703
|
|
|
|
|
|
130,703
|
|
|
Diluted number of shares used for calculation
|
|
|
|
|
131,358
|
|
|
|
|
131,358
|
|
|
|
|
|
131,358
|
|
|
|
|
|
131,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 $4.400 million of SIHI integration costs and purchase
price adjustments ("PPA"), $28.961 million of asset impairment
charges 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 and Vogt businesses
|
|
|
(6) Represents below-the-line foreign exchange impacts
|
|
|
(7) Includes tax impact of items above, a $115.320 million tax
charge related to the U.S. Tax Cuts and Jobs Act of 2017 and certain
tax valuation allowances totaling $43.130 million
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RECONCILIATION OF NON-GAAP MEASURES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31, 2016
|
|
(Amounts in thousands, except per share data)
|
|
|
|
As Reported (a)
|
|
|
Realignment (1)
|
|
|
|
Other Items
|
|
|
|
As Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
$
|
3,990,487
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
3,990,487
|
|
|
Gross profit
|
|
|
|
|
1,231,233
|
|
|
|
|
(64,913
|
)
|
|
|
|
|
(14,539
|
)
|
|
(3
|
)
|
|
|
1,310,685
|
|
|
Gross margin
|
|
|
|
|
30.9
|
%
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
32.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense
|
|
|
|
|
(968,530
|
)
|
|
|
|
(22,358
|
)
|
|
|
|
|
(82,848
|
)
|
|
(4
|
)
|
|
|
(863,324
|
)
|
|
Loss on sale of business
|
|
|
|
|
(7,664
|
)
|
|
|
|
(7,664
|
)
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
|
267,965
|
|
|
|
|
(94,935
|
)
|
|
|
|
|
(97,387
|
)
|
|
|
|
|
460,287
|
|
|
Operating income as a percentage of sales
|
|
|
|
|
6.7
|
%
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
11.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other expense, net
|
|
|
|
|
(55,053
|
)
|
|
|
|
-
|
|
|
|
|
|
2,790
|
|
|
(5
|
)
|
|
|
(57,843
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
|
|
212,912
|
|
|
|
|
(94,935
|
)
|
|
|
|
|
(94,597
|
)
|
|
|
|
|
402,444
|
|
|
Provision for income taxes
|
|
|
|
|
(77,380
|
)
|
|
|
|
18,605
|
|
|
(2
|
)
|
|
|
23,765
|
|
|
(6
|
)
|
|
|
(119,750
|
)
|
|
Tax Rate
|
|
|
|
|
36.3
|
%
|
|
|
|
19.6
|
%
|
|
|
|
|
25.1
|
%
|
|
|
|
|
29.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Flowserve Corporation
|
|
|
|
$
|
132,455
|
|
|
|
$
|
(76,330
|
)
|
|
|
|
$
|
(70,832
|
)
|
|
|
|
$
|
279,617
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings per share attributable to Flowserve Corporation common
shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
$
|
1.02
|
|
|
|
$
|
(0.59
|
)
|
|
|
|
$
|
(0.54
|
)
|
|
|
|
$
|
2.14
|
|
|
Diluted
|
|
|
|
$
|
1.01
|
|
|
|
$
|
(0.58
|
)
|
|
|
|
$
|
(0.54
|
)
|
|
|
|
$
|
2.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic number of shares used for calculation
|
|
|
|
|
130,432
|
|
|
|
|
130,432
|
|
|
|
|
|
130,432
|
|
|
|
|
|
130,432
|
|
|
Diluted number of shares used for calculation
|
|
|
|
|
130,975
|
|
|
|
|
130,975
|
|
|
|
|
|
130,975
|
|
|
|
|
|
130,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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, partially offset by $9.400
million of realignment expense recorded in provision for income taxes
|
|
|
(3) Represents Brazil inventory write-down of $12.673 million and
Venezuela inventory reserve of $1.866 million
|
|
|
(4) Represents Venezuela accounts receivable reserve of $73.533
million and SIHI integration costs/purchase price adjustments
("PPA") of $9.315 million
|
|
|
(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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SEGMENT INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
ENGINEERED PRODUCT DIVISION
|
|
|
|
Year Ended December 31,
|
|
(Amounts in millions, except percentages)
|
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
Bookings
|
|
|
|
$
|
1,842.1
|
|
|
$
|
1,823.8
|
|
|
$
|
2,065.6
|
|
Sales
|
|
|
|
|
1,775.4
|
|
|
|
1,996.0
|
|
|
|
2,256.8
|
|
Gross profit
|
|
|
|
|
544.5
|
|
|
|
621.6
|
|
|
|
738.3
|
|
Gross profit margin
|
|
|
|
|
30.7%
|
|
|
|
31.1%
|
|
|
|
32.7%
|
|
Segment operating income
|
|
|
|
|
156.8
|
|
|
|
167.4
|
|
|
|
320.0
|
|
Segment operating income as a percentage of sales
|
|
|
|
|
8.8%
|
|
|
|
8.4%
|
|
|
|
14.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INDUSTRIAL PRODUCT DIVISION
|
|
|
|
Year Ended December 31,
|
|
(Amounts in millions, except percentages)
|
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
Bookings
|
|
|
|
$
|
821.7
|
|
|
$
|
797.7
|
|
|
$
|
887.2
|
|
Sales
|
|
|
|
|
775.2
|
|
|
|
835.1
|
|
|
|
981.9
|
|
Gross profit
|
|
|
|
|
143.6
|
|
|
|
182.5
|
|
|
|
238.7
|
|
Gross profit margin
|
|
|
|
|
18.5%
|
|
|
|
21.9%
|
|
|
|
24.3%
|
|
Segment operating (loss) income
|
|
|
|
|
(49.5)
|
|
|
|
(6.4)
|
|
|
|
29.1
|
|
Segment operating (loss) income as a percentage of sales
|
|
|
|
|
(6.4%)
|
|
|
|
(0.8%)
|
|
|
|
3.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FLOW CONTROL DIVISION
|
|
|
|
Year Ended December 31,
|
|
(Amounts in millions, except percentages)
|
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
Bookings
|
|
|
|
$
|
1,225.7
|
|
|
$
|
1,216.8
|
|
|
$
|
1,318.5
|
|
Sales
|
|
|
|
|
1,188.1
|
|
|
|
1,233.7
|
|
|
|
1,415.5
|
|
Gross profit
|
|
|
|
|
395.1
|
|
|
|
427.4
|
|
|
|
496.8
|
|
Gross profit margin
|
|
|
|
|
33.3%
|
|
|
|
34.6%
|
|
|
|
35.1%
|
|
Segment operating income
|
|
|
|
|
321.2
|
|
|
|
198.6
|
|
|
|
233.6
|
|
Segment operating income as a percentage of sales
|
|
|
|
|
27.0%
|
|
|
|
16.1%
|
|
|
|
16.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter and Year-to-Date 2017 - Segment Results
|
|
|
(dollars in millions, comparison vs. 2016 fourth quarter and
year-to-date, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPD
|
|
|
IPD
|
|
|
FCD
|
|
|
|
|
|
|
4th Qtr
|
|
|
YTD
|
|
|
4th Qtr
|
|
|
YTD
|
|
|
4th Qtr
|
|
|
YTD
|
|
|
Bookings
|
|
|
|
$
|
485.5
|
|
|
|
$
|
1,842.1
|
|
|
|
$
|
205.8
|
|
|
|
$
|
821.7
|
|
|
|
$
|
314.1
|
|
|
|
$
|
1,225.7
|
|
|
|
- vs. prior year
|
|
|
|
11.1
|
%
|
|
|
|
1.0
|
%
|
|
|
|
9.1
|
%
|
|
|
|
3.0
|
%
|
|
|
|
3.3
|
%
|
|
|
|
0.7
|
%
|
|
|
- on constant currency
|
|
|
|
7.7
|
%
|
|
|
|
0.4
|
%
|
|
|
|
4.7
|
%
|
|
|
|
2.1
|
%
|
|
|
|
-0.5
|
%
|
|
|
|
-
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales
|
|
|
|
$
|
498.9
|
|
|
|
$
|
1,775.4
|
|
|
|
$
|
215.3
|
|
|
|
$
|
775.2
|
|
|
|
$
|
344.6
|
|
|
|
$
|
1,188.1
|
|
|
|
- vs. prior year
|
|
|
|
-9.6
|
%
|
|
|
|
-11.1
|
%
|
|
|
|
-1.8
|
%
|
|
|
|
-7.2
|
%
|
|
|
|
8.3
|
%
|
|
|
|
-3.7
|
%
|
|
|
- on constant currency
|
|
|
|
-12.7
|
%
|
|
|
|
-11.7
|
%
|
|
|
|
-5.9
|
%
|
|
|
|
-8.1
|
%
|
|
|
|
4.3
|
%
|
|
|
|
-4.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
|
|
|
$
|
140.8
|
|
|
|
$
|
544.5
|
|
|
|
$
|
45.5
|
|
|
|
$
|
143.6
|
|
|
|
$
|
117.7
|
|
|
|
$
|
395.1
|
|
|
|
- vs. prior year
|
|
|
|
-13.2
|
%
|
|
|
|
-12.4
|
%
|
|
|
|
-15.6
|
%
|
|
|
|
-21.3
|
%
|
|
|
|
4.7
|
%
|
|
|
|
-7.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin (% of sales)
|
|
|
|
28.2
|
%
|
|
|
|
30.7
|
%
|
|
|
|
21.1
|
%
|
|
|
|
18.5
|
%
|
|
|
|
34.2
|
%
|
|
|
|
33.3
|
%
|
|
|
- vs. prior year (in basis points)
|
|
|
|
-120
|
|
|
|
|
-40
|
|
|
|
|
-350
|
|
|
|
|
-340
|
|
|
|
|
-110
|
|
|
|
|
-130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income / (Loss)
|
|
|
$
|
49.9
|
|
|
|
$
|
156.8
|
|
|
|
$
|
(3.5
|
)
|
|
|
$
|
(49.5
|
)
|
|
|
$
|
67.1
|
|
|
|
$
|
321.2
|
|
|
|
- vs. prior year
|
|
|
|
-28.7
|
%
|
|
|
|
-6.3
|
%
|
|
|
|
NM
|
|
|
|
|
-673.4
|
%
|
|
|
|
15.5
|
%
|
|
|
|
61.7
|
%
|
|
|
- on constant currency
|
|
|
|
-33.7
|
%
|
|
|
|
-7.1
|
%
|
|
|
|
NM
|
|
|
|
|
-665.1
|
%
|
|
|
|
12.0
|
%
|
|
|
|
60.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Margin (% of sales)
|
|
|
|
10.0
|
%
|
|
|
|
8.8
|
%
|
|
|
|
-1.6
|
%
|
|
|
|
-6.4
|
%
|
|
|
|
19.5
|
%
|
|
|
|
27.0
|
%
|
|
|
- vs. prior year (in basis points)
|
|
|
|
-270
|
|
|
|
|
40
|
|
|
|
|
-350
|
|
|
|
|
-560
|
|
|
|
|
120
|
|
|
|
|
1090
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Operating Income / (Loss) *
|
|
|
$
|
58.2
|
|
|
|
$
|
211.4
|
|
|
|
$
|
0.9
|
|
|
|
$
|
(2.4
|
)
|
|
|
$
|
68.7
|
|
|
|
$
|
194.4
|
|
|
|
- vs. prior year
|
|
|
|
-35.8
|
%
|
|
|
|
-28.8
|
%
|
|
|
|
-93.5
|
%
|
|
|
|
NM
|
|
|
|
|
12.8
|
%
|
|
|
|
-8.4
|
%
|
|
|
- on constant currency
|
|
|
|
-39.6
|
%
|
|
|
|
-29.2
|
%
|
|
|
|
-91.7
|
%
|
|
|
|
NM
|
|
|
|
|
9.4
|
%
|
|
|
|
-9.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adj. Oper. Margin (% of sales)*
|
|
|
|
11.7
|
%
|
|
|
|
11.9
|
%
|
|
|
|
0.4
|
%
|
|
|
|
-0.3
|
%
|
|
|
|
19.9
|
%
|
|
|
|
16.4
|
%
|
|
|
- vs. prior year (in basis points)
|
|
|
|
-470
|
|
|
|
|
-300
|
|
|
|
|
-590
|
|
|
|
|
-490
|
|
|
|
|
80
|
|
|
|
|
-80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Backlog
|
|
|
|
$
|
1,027.7
|
|
|
|
|
|
|
$
|
424.3
|
|
|
|
|
|
|
$
|
617.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Adjusted Operating Income and Adjusted Operating Margin exclude
realignment charges,
|
|
|
below-the-line FX impacts and other specific discrete items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED QUARTERLY FINANCIAL DATA
|
|
(Unaudited)
|
|
(Amounts in millions, except per share data)
|
|
|
|
|
|
|
2017
|
|
Quarter
|
|
|
|
|
4th
|
|
|
3rd
|
|
|
2nd
|
|
|
1st
|
|
Sales
|
|
|
|
|
$
|
1,034.0
|
|
|
|
$
|
883.4
|
|
|
|
$
|
877.1
|
|
|
$
|
866.3
|
|
Gross profit
|
|
|
|
|
|
304.5
|
|
|
|
|
267.5
|
|
|
|
|
245.0
|
|
|
|
268.4
|
|
Earnings before income taxes
|
|
|
|
|
|
67.0
|
|
|
|
|
68.4
|
|
|
|
|
103.0
|
|
|
|
24.6
|
|
Net (loss) earnings attributable to Flowserve Corporation
|
|
|
|
(105.9
|
)
|
|
|
|
47.6
|
|
|
|
|
41.9
|
|
|
|
19.1
|
|
(Loss) earnings per share (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
($0.81
|
)
|
|
|
$
|
0.36
|
|
|
|
$
|
0.32
|
|
|
$
|
0.15
|
|
Diluted
|
|
|
|
|
|
($0.81
|
)
|
|
|
$
|
0.36
|
|
|
|
$
|
0.32
|
|
|
$
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
Quarter
|
|
|
|
|
4th
|
|
|
3rd
|
|
|
2nd
|
|
|
1st
|
|
Sales
|
|
|
|
|
$
|
1,071.0
|
|
|
|
$
|
945.9
|
|
|
|
$
|
1,027.4
|
|
|
$
|
946.2
|
|
Gross profit
|
|
|
|
|
|
327.3
|
|
|
|
|
278.0
|
|
|
|
|
320.7
|
|
|
|
305.2
|
|
Earnings (loss) before income taxes
|
|
|
|
|
|
89.7
|
|
|
|
|
(12.2
|
)
|
|
|
|
83.9
|
|
|
|
51.5
|
|
Net earnings (loss) attributable to Flowserve Corporation
|
|
|
|
60.0
|
|
|
|
|
(15.8
|
)
|
|
|
|
54.4
|
|
|
|
33.9
|
|
Earnings (loss) per share (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
$
|
0.46
|
|
|
|
|
($0.12
|
)
|
|
|
$
|
0.42
|
|
|
$
|
0.26
|
|
Diluted
|
|
|
|
|
$
|
0.46
|
|
|
|
|
($0.12
|
)
|
|
|
$
|
0.42
|
|
|
$
|
0.26
|
(1) Earnings per share is computed independently for each of the
quarters presented. The sum of the quarters may not equal the total year
amount due to the impact of changes in weighted average quarterly shares
outstanding.
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
(Amounts in thousands, except par value)
|
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
$
|
703,445
|
|
|
|
$
|
367,162
|
|
|
Accounts receivable, net
|
|
|
|
|
856,711
|
|
|
|
|
882,638
|
|
|
Inventories, net
|
|
|
|
|
884,273
|
|
|
|
|
897,690
|
|
|
Prepaid expenses and other
|
|
|
|
|
114,316
|
|
|
|
|
150,199
|
|
|
Total current assets
|
|
|
|
|
2,558,745
|
|
|
|
|
2,297,689
|
|
|
Property, plant and equipment, net
|
|
|
|
|
671,796
|
|
|
|
|
724,805
|
|
|
Goodwill
|
|
|
|
|
1,218,188
|
|
|
|
|
1,205,054
|
|
|
Deferred taxes
|
|
|
|
|
51,974
|
|
|
|
|
83,722
|
|
|
Other intangible assets, net
|
|
|
|
|
210,049
|
|
|
|
|
214,527
|
|
|
Other assets, net
|
|
|
|
|
199,722
|
|
|
|
|
183,126
|
|
|
Total assets
|
|
|
|
$
|
4,910,474
|
|
|
|
$
|
4,708,923
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
443,113
|
|
|
|
$
|
412,087
|
|
|
Accrued liabilities
|
|
|
|
|
724,196
|
|
|
|
|
680,986
|
|
|
Debt due within one year
|
|
|
|
|
75,599
|
|
|
|
|
85,365
|
|
|
Total current liabilities
|
|
|
|
|
1,242,908
|
|
|
|
|
1,178,438
|
|
|
Long-term debt due after one year
|
|
|
|
|
1,499,658
|
|
|
|
|
1,485,258
|
|
|
Retirement obligations and other liabilities
|
|
|
|
|
496,954
|
|
|
|
|
407,839
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
488,326
|
|
|
|
|
491,848
|
|
|
Retained earnings
|
|
|
|
|
3,503,947
|
|
|
|
|
3,598,396
|
|
|
Treasury shares, at cost – 46,471 and 46,980 shares, respectively
|
|
|
|
|
(2,059,558
|
)
|
|
|
|
(2,078,527
|
)
|
|
Deferred compensation obligation
|
|
|
|
|
6,354
|
|
|
|
|
8,507
|
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(505,473
|
)
|
|
|
|
(624,788
|
)
|
|
Total Flowserve Corporation shareholders' equity
|
|
|
|
|
1,654,587
|
|
|
|
|
1,616,427
|
|
|
Noncontrolling interests
|
|
|
|
|
16,367
|
|
|
|
|
20,961
|
|
|
Total equity
|
|
|
|
|
1,670,954
|
|
|
|
|
1,637,388
|
|
|
Total liabilities and equity
|
|
|
|
$
|
4,910,474
|
|
|
|
$
|
4,708,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
(Amounts in thousands)
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows – Operating activities:
|
|
|
|
|
|
|
|
|
|
|
Net earnings, including noncontrolling interests
|
|
|
$
|
4,328
|
|
|
|
$
|
135,532
|
|
|
|
$
|
264,016
|
|
|
Adjustments to reconcile net earnings to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
Depreciation
|
|
|
|
101,438
|
|
|
|
|
99,897
|
|
|
|
|
99,501
|
|
|
Amortization of intangible and other assets
|
|
|
|
17,016
|
|
|
|
|
16,855
|
|
|
|
|
27,586
|
|
|
(Gain) loss on sale of businesses
|
|
|
|
(141,317
|
)
|
|
|
|
7,664
|
|
|
|
|
-
|
|
|
Stock-based compensation
|
|
|
|
22,820
|
|
|
|
|
30,213
|
|
|
|
|
34,816
|
|
|
Provision for U.S. Tax Cuts and Jobs Act of 2017 and Latin America
accounts receivable reserve
|
|
|
|
115,320
|
|
|
|
|
73,452
|
|
|
|
|
-
|
|
|
Foreign currency, asset impairment and other non-cash adjustments
|
|
|
|
33,087
|
|
|
|
|
(8,127
|
)
|
|
|
|
74,382
|
|
|
Change in assets and liabilities
|
|
|
|
158,374
|
|
|
|
|
(115,010
|
)
|
|
|
|
(59,542
|
)
|
|
Net cash flows provided by operating activities
|
|
|
|
311,066
|
|
|
|
|
240,476
|
|
|
|
|
440,759
|
|
|
Cash flows – Investing activities:
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(61,602
|
)
|
|
|
|
(89,699
|
)
|
|
|
|
(181,861
|
)
|
|
Payments for acquisition, net of cash acquired
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(353,654
|
)
|
|
Proceeds from disposal of assets
|
|
|
|
5,435
|
|
|
|
|
3,294
|
|
|
|
|
10,220
|
|
|
Proceeds from (payments for) disposition of businesses
|
|
|
|
232,767
|
|
|
|
|
(5,064
|
)
|
|
|
|
-
|
|
|
Net cash flows provided (used) by investing activities
|
|
|
|
176,600
|
|
|
|
|
(91,469
|
)
|
|
|
|
(525,295
|
)
|
|
Cash flows – Financing activities:
|
|
|
|
|
|
|
|
|
|
|
Payments on long-term debt
|
|
|
|
(60,000
|
)
|
|
|
|
(60,000
|
)
|
|
|
|
(45,000
|
)
|
|
Proceeds from issuance of senior notes
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
526,332
|
|
|
Payments of deferred loan costs
|
|
|
|
(1,503
|
)
|
|
|
|
-
|
|
|
|
|
(5,108
|
)
|
|
Proceeds under other financing arrangements
|
|
|
|
7,359
|
|
|
|
|
35,680
|
|
|
|
|
9,426
|
|
|
Payments under other financing arrangements
|
|
|
|
(19,030
|
)
|
|
|
|
(12,636
|
)
|
|
|
|
(34,949
|
)
|
|
Payments related to tax withholding for stock-based compensation
|
|
|
|
(6,238
|
)
|
|
|
|
(10,405
|
)
|
|
|
|
(15,844
|
)
|
|
Repurchases of common shares
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(303,651
|
)
|
|
Payments of dividends
|
|
|
|
(99,233
|
)
|
|
|
|
(97,746
|
)
|
|
|
|
(93,650
|
)
|
|
Other
|
|
|
|
(6,708
|
)
|
|
|
|
1,386
|
|
|
|
|
99
|
|
|
Net cash flows (used) provided by financing activities
|
|
|
|
(185,353
|
)
|
|
|
|
(143,721
|
)
|
|
|
|
37,655
|
|
|
Effect of exchange rate changes on cash
|
|
|
|
33,970
|
|
|
|
|
(4,568
|
)
|
|
|
|
(37,025
|
)
|
|
Net change in cash and cash equivalents
|
|
|
|
336,283
|
|
|
|
|
718
|
|
|
|
|
(83,906
|
)
|
|
Cash and cash equivalents at beginning of year
|
|
|
|
367,162
|
|
|
|
|
366,444
|
|
|
|
|
450,350
|
|
|
Cash and cash equivalents at end of year
|
|
|
$
|
703,445
|
|
|
|
$
|
367,162
|
|
|
|
$
|
366,444
|
|
|
Income taxes paid (net of refunds)
|
|
|
$
|
59,409
|
|
|
|
$
|
151,191
|
|
|
|
$
|
152,536
|
|
|
Interest paid
|
|
|
|
56,808
|
|
|
|
|
57,393
|
|
|
|
|
57,030
|
|
|
|
|
|
|
|
|
|
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20180215006423/en/
Source: Flowserve Corporation
Flowserve
Investor Contacts:
Jay Roueche, 972-443-6560
Vice
President, Investor Relations & Treasurer
or
Mike Mullin,
972-443-6636
Director, Investor Relations
--
Media
Contact:
Lars Rosene, 972-443-6644
Vice President, Corporate &
Marketing Communications