FORM 10-Q SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 ---------- QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 ---------- For Quarter Ended June 30, 2002 Commission File Number 1-13179 FLOWSERVE CORPORATION (Exact name of Registrant as specified in its charter) NEW YORK (State or other jurisdiction of incorporation or organization) 31-0267900 (I.R.S. Employer Identification Number) 222 W. LAS COLINAS BLVD., SUITE 1500, IRVING, TEXAS 75039 (Address of principal executive offices) (Zip Code) (Registrant's telephone number, including area code) (972) 443-6500 Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES X NO ------ ------- SHARES OF COMMON STOCK, $1.25 PAR VALUE, outstanding as of July 31, 2002 55,204,776

FLOWSERVE CORPORATION INDEX

Page No. ---- PART I. FINANCIAL INFORMATION ITEM 1. FINANCIAL STATEMENTS Consolidated Statements of Operations - Three Months Ended June 30, 2002 and 2001 (unaudited) 3 Consolidated Statements of Comprehensive Income/(Loss) - Three Months Ended June 30, 2002 and 2001 (unaudited) 3 Consolidated Statements of Operations - Six Months Ended June 30, 2002 and 2001 (unaudited) 4 Consolidated Statements of Comprehensive Income/(Loss) - Six Months Ended June 30, 2002 and 2001 (unaudited) 4 Consolidated Balance Sheets - June 30, 2002 (unaudited) and December 31, 2001 5 Consolidated Statements of Cash Flows - Six Months Ended June 30, 2002 and 2001 (unaudited) 6 Notes to Consolidated Financial Statements 7 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS 27 ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE OF MARKET RISKS 45 ITEM 4. SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS 46 SIGNATURE 47
2

PART I. FINANCIAL INFORMATION ITEM 1. FINANCIAL STATEMENTS FLOWSERVE CORPORATION (UNAUDITED) CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except per share data) Three Months Ended June 30, --------------------------- 2002 2001 --------- --------- Sales $ 592,728 $ 464,579 Cost of sales 410,703 308,901 --------- --------- Gross profit 182,025 155,678 Selling, general and administrative expense 122,019 103,572 Integration expense 2,005 16,944 Restructuring expense 644 -- --------- --------- Operating income 57,357 35,162 Net interest expense 23,892 31,361 Other expense (income), net 1,645 (265) --------- --------- Earnings before income taxes 31,820 4,066 Provision for income taxes 11,138 1,464 --------- --------- Net earnings before extraordinary items 20,682 2,602 Extraordinary items, net of income taxes (6,337) -- --------- --------- Net earnings $ 14,345 $ 2,602 ========= ========= Net earnings per share (basic): Before extraordinary items $ 0.40 $ 0.07 Extraordinary items, net of income taxes (0.12) -- --------- --------- Net earnings per share $ 0.28 $ 0.07 ========= ========= Net earnings per share (diluted): Before extraordinary items $ 0.39 $ 0.07 Extraordinary items, net of income taxes (0.12) -- --------- --------- Net earnings per share $ 0.27 $ 0.07 ========= ========= Average shares outstanding - basic 51,920 38,058 Average shares outstanding - diluted 52,679 38,796
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS)
(Amounts in thousands) Three Months Ended June 30, --------------------------- 2002 2001 --------- --------- Net earnings $14,345 $ 2,602 --------- --------- Other comprehensive income (expense): Foreign currency translation adjustments 39,772 (14,296) Hedging transactions, net of taxes of $(1,006) in 2002 and $308 in 2001 1,864 (487) --------- --------- Other comprehensive income (expense) 41,636 (14,783) --------- --------- Comprehensive income (loss) $ 55,981 $ (12,181) ========= =========
See accompanying notes to consolidated financial statements. 3

FLOWSERVE CORPORATION (UNAUDITED) CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except per share data) Six Months Ended June 30, ---------------------------- 2002 2001 ----------- ----------- Sales $ 1,039,779 $ 908,614 Cost of sales 715,718 615,362 ----------- ----------- Gross profit 324,061 293,252 Selling, general and administrative expense 222,175 203,676 Integration expense 2,005 36,083 Restructuring expense 644 -- ----------- ----------- Operating income 99,237 53,493 Net interest expense 45,712 63,172 Other expense (income), net 2,110 (400) ----------- ----------- Earnings (loss) before income taxes 51,415 (9,279) Provision (benefit) for income taxes 17,995 (3,341) ----------- ----------- Net earnings (loss) before extraordinary items 33,420 (5,938) Extraordinary items, net of income taxes (6,337) -- ----------- ----------- Net earnings (loss) $ 27,083 $ (5,938) =========== =========== Net earnings (loss) per share (basic): Before extraordinary items $ 0.69 $ (0.16) Extraordinary items, net of income taxes (0.13) -- ----------- ----------- Net earnings (loss) per share (basic) $ 0.56 $ (0.16) =========== =========== Net earnings (loss) per share (diluted): Before extraordinary items $ 0.68 $ (0.16) Extraordinary items, net of income taxes (0.13) -- ----------- ----------- Net earnings (loss) per share (diluted) $ 0.55 $ (0.16) =========== =========== Average shares outstanding - basic 48,541 37,912 Average shares outstanding - diluted 49,238 38,468
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS)
(Amounts in thousands) Six Months Ended June 30, --------------------------- 2002 2001 ----------- ----------- Net earnings (loss) $ 27,083 $ (5,938) ----------- ----------- Other comprehensive income (expense): Foreign currency translation adjustments 24,938 (53,440) Cumulative effect of change in accounting principle, net of tax of $472 (See footnote 4) -- 840 Hedging transactions, net of taxes of $(1,586) in 2002 and $2,401 in 2001 2,726 (4,207) ----------- ----------- Other comprehensive income (expense) 27,664 (56,807) ----------- ----------- Comprehensive income (loss) $ 54,747 $ (62,745) =========== ===========
See accompanying notes to consolidated financial statements. 4

FLOWSERVE CORPORATION CONSOLIDATED BALANCE SHEETS

JUNE 30, December 31, (Amounts in thousands, except per share data) 2002 2001 ----------- ----------- (UNAUDITED) ASSETS Current assets: Cash and cash equivalents $ 81,516 $ 21,533 Accounts receivable, net 557,992 455,861 Inventories 486,855 347,591 Current deferred tax asset 31,000 36,316 Prepaid expenses 42,642 36,838 ----------- ----------- Total current assets 1,200,005 898,139 Property, plant and equipment, net 508,941 362,388 Goodwill 732,443 515,175 Other intangible assets, net 186,042 131,079 Other assets 144,221 145,194 ----------- ----------- Total assets $ 2,771,652 $ 2,051,975 =========== =========== LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Accounts payable $ 215,604 $ 178,480 Income taxes 12,599 -- Accrued liabilities 210,930 193,768 Long-term debt due within one year 73,420 44,523 ----------- ----------- Total current liabilities 512,553 416,771 Long-term debt due after one year 1,204,607 996,222 Retirement benefits and other liabilities 293,678 227,963 Commitments and contingencies Shareholders' equity: Serial preferred stock, $1.00 par value, 1,000 shares authorized, no shares issued -- -- Common stock, $1.25 par value 72,018 60,518 Shares authorized - 120,000 Shares issued - 57,614 and 48,414 Capital in excess of par value 477,624 211,113 Retained earnings 383,081 355,998 ----------- ----------- 932,723 627,629 Treasury stock, at cost - 2,885 and 3,622 shares (65,539) (82,718) Deferred compensation obligation 8,118 8,260 Accumulated other comprehensive loss (114,488) (142,152) ----------- ----------- Total shareholders' equity 760,814 411,019 ----------- ----------- Total liabilities and shareholders' equity $ 2,771,652 $ 2,051,975 =========== ===========
See accompanying notes to consolidated financial statements. 5

FLOWSERVE CORPORATION (Unaudited) CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands) Six Months Ended June 30, ------------------------- 2002 2001 --------- --------- CASH FLOWS - OPERATING ACTIVITIES: Net earnings (loss) $ 27,083 $ (5,938) Adjustments to reconcile net earnings (loss) to net cash provided (used) by operating activities: Depreciation 26,172 25,154 Amortization 3,618 12,187 Amortization of prepaid financing fees and discount 2,725 3,389 Write-off of unamortized prepaid financing fees 9,176 -- Other direct costs of long-term debt repayment 726 -- Net gain on the disposition of fixed assets (72) (322) Change in assets and liabilities, net of acquisitions: Accounts receivable 4,931 17,000 Inventories (7,562) (54,942) Prepaid expenses 8,589 (3,915) Other assets (2,635) (7,058) Accounts payable (9,106) (317) Accrued liabilities (16,021) (49,907) Income taxes 12,509 (679) Retirement benefits and other liabilities 3,550 (5,110) Net deferred taxes 16,385 (2,548) --------- --------- Net cash flows provided (used) by operating activities, net of acquisitions 80,068 (73,006) --------- --------- CASH FLOWS - INVESTING ACTIVITIES: Capital expenditures (14,767) (22,417) Cash received for disposal of assets 1,672 7,361 Payments for acquisitions, net of cash acquired (529,716) -- --------- --------- Net cash flows used by investing activities (542,811) (15,056) --------- --------- CASH FLOWS - FINANCING ACTIVITIES: Net repayments under lines of credit (70,000) -- Proceeds from long-term debt 795,306 71,000 Payments of long-term debt (495,591) (11,781) Payment of prepaid financing fees (4,953) -- Other direct costs of long-term debt repayment (726) -- Proceeds from issuance of common stock 275,925 -- Net proceeds from stock option activity 16,849 6,239 Other (110) 1,411 --------- --------- Net cash flows provided by financing activities 516,700 66,869 Effect of exchange rate changes 6,026 (3,998) --------- --------- Net change in cash and cash equivalents 59,983 (25,191) Cash and cash equivalents at beginning of year 21,533 42,341 --------- --------- Cash and cash equivalents at end of period $ 81,516 $ 17,150 ========= =========
See accompanying notes to consolidated financial statements. 6

FLOWSERVE CORPORATION (UNAUDITED) NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Amounts in thousands, except per share data) 1. ACCOUNTING POLICIES - BASIS OF PRESENTATION The accompanying consolidated balance sheet as of June 30, 2002, and the related consolidated statements of operations and comprehensive income/(loss) for the three months and six months ended June 30, 2002 and 2001, and the consolidated statements of cash flows for the six months ended June 30, 2002 and 2001, are unaudited. In management's opinion, all adjustments comprising normal recurring adjustments necessary for a fair presentation of such consolidated financial statements have been made. The accompanying consolidated financial statements and notes in this Form 10-Q are presented as permitted by Regulation S-X and do not contain certain information included in the Company's annual financial statements and notes to the financial statements. Accordingly, the accompanying consolidated financial information should be read in conjunction with the Company's 2001 Annual Report. Interim results are not necessarily indicative of results to be expected for a full year. Certain amounts in 2001 have been reclassified to conform with the 2002 presentation. 2. RECENT ACCOUNTING DEVELOPMENTS In August 2001, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) No. 143, "Accounting for Asset Retirement Obligations". SFAS No. 143 addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs. SFAS No. 143 is effective for the Company on January 1, 2003. The Company is currently assessing the impact of SFAS No. 143 and has not yet determined the effects, if any, it will have on its consolidated financial position or results of operations. In April 2002, the FASB issued Statement of Financial Accounting Standards No. 145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections." The most significant impact of SFAS 145 is to eliminate the requirement that gains and losses from the extinguishment of debt be classified as an extraordinary item unless these items are infrequent and unusual in nature. SFAS 145 is effective for the Company on January 1, 2003. Upon adoption of SFAS 145, the Company will reclassify previously reported extraordinary items as a component of earnings before income taxes. In July 2002, the FASB issued Statement of Financial Accounting Standards No. 146, "Accounting for Costs Associated with Exit or Disposal Activities". SFAS 146 requires that a liability for a cost associated with an exit or disposal activity be recognized initially at fair value when the liability is incurred. SFAS No. 146 is effective for the Company on January 1, 2003 and will be applied on a prospective basis. 7

3. GOODWILL AND OTHER INTANGIBLE ASSETS On January 1, 2002, the Company adopted SFAS No. 141, "Business Combinations," and No. 142, "Goodwill and Other Intangible Assets". SFAS No. 141 requires that all business combinations be accounted for using the purchase method. Additionally, SFAS No. 141 establishes specific criteria for the recognition of intangible assets separately from goodwill. SFAS No. 142 primarily addresses the accounting for goodwill and intangible assets subsequent to their acquisition. The most significant changes made by SFAS No. 142 require that goodwill and indefinite lived intangible assets no longer be amortized and be tested for impairment at least on an annual basis. Additionally, the amortization period of intangible assets is no longer limited to forty years. Upon implementation of SFAS 141 and 142, the Company reclassified acquired workforce intangible assets with a net carrying value of $18.5 million to goodwill as that asset does not meet the new criteria for recognition apart from goodwill. The Company also determined that certain acquired trademark intangible assets have indefinite useful lives and is no longer amortizing these intangible assets. Under SFAS 142, goodwill is no longer amortized and instead is tested for impairment at the reporting unit level annually and whenever events or circumstances indicate goodwill may be impaired. The Company has completed the required transitional goodwill and indefinite lived intangible asset impairment tests and determined these assets were not impaired. Amortization of goodwill, workforce intangible assets reclassified to goodwill and trademark intangible assets with indefinite useful lives totaled $4.8 million and $9.5 million on a pretax basis for the three months ended June 30, 2001 and for the six months ended June 30, 2001, respectively. Such amortization for the 12 months ended December 31, 2001 was $19.7 million. The following table reflects consolidated results in the second quarter of 2001 adjusted as though the implementation of SFAS No. 141 and No. 142 occurred on January 1, 2001:

Three Six Months Months Ended Ended June 30, June 30, 2001 2001 ------------ ----------- Net income (loss): As reported $2,602 $ (5,938) Goodwill amortization 2,877 5,705 Workforce intangible asset amortization 435 870 Trademark intangible asset amortization 146 292 ------ --------- Adjusted net income $6,060 $ 929 ====== ========= Net income (loss) per share (basic and diluted): As reported $ 0.07 $ (0.16) Goodwill amortization 0.08 0.15 Workforce intangible asset amortization 0.01 0.02 Trademark intangible asset amortization -- 0.01 ------ --------- Adjusted net income per share $ 0.16 $ 0.02 ====== =========
8

The following tables provide information about acquired intangible assets:

As of December 31, 2001 As of June 30, 2002 ----------------------- ----------------------- Gross Gross Carrying Accumulated Carrying Accumulated Amount Amortization Amount Amortization --------- ------------ --------- ------------ Amortized intangible assets: Engineering drawings $ 63,500 $ (4,267) $ 90,620 $ (5,775) Distribution network 13,700 (1,051) 13,700 (1,507) Software 5,900 (833) 5,900 (1,128) Patents 2,690 (1,430) 22,750 (1,790) Other (1) 27,610 (5,800) 8,531 (2,928) --------- --------- --------- --------- $ 113,400 $ (13,381) $ 141,501 $ (13,128) ========= ========= ========= ========= Unamortized intangible assets - Trademarks $ 31,060 $ 57,669 ========= =========
(1) Other amortized intangible assets as of December 31, 2001 includes acquired workforce intangible assets of $18,501 that were reclassified to goodwill upon the implementation of SFAS 141 and 142. Amortization expense: Actual for six months ended June 30, 2002 $3,618 Estimated for six months ending December 31, 2002 $4,180 Estimated for year ending December 31, 2003 $8,359 Estimated for year ending December 31, 2004 $8,359 Estimated for year ending December 31, 2005 $7,129 Estimated for year ending December 31, 2006 $6,669 Estimated for year ending December 31, 2007 $6,634
As a result of the acquisition of Invensys plc's flow control division as more fully described in Note 5, the Company acquired an estimated $78.3 million of intangible assets. Of this amount, $26.6 million was assigned to registered trademarks that have an indefinite life and are not subject to amortization. The remaining $51.7 million of acquired intangible assets have a weighted average useful life of approximately nine years. The intangible assets that make up that amount include engineering drawings of $27.2 million (10 year weighted average life), patents of $20.1 million (11 year weighted average life) and other intangible assets of $4.4 million (3 year weighted average life). The amounts assigned to the acquired intangible assets arising from the acquisition are preliminary. Further refinements will be made based on the completion of final valuation studies. 9

The changes in the carrying amount of goodwill for the six months ended June 30, 2002 are as follows:

FLOWSERVE FLOW FLOW PUMP SOLUTIONS CONTROL OTHER TOTAL --------- --------- --------- --------- --------- Balance as of December 31, 2001 $ 393,577 $ 67,915 $ 34,214 $ 19,469 $ 515,175 Reclassification of workforce intangible assets 18,501 -- -- -- 18,501 Acquisition (see Note 5) -- -- 190,009 -- 190,009 Other reclassifications 9,704 4,784 5,915 (19,469) 934 Currency translation 348 3,160 4,316 -- 7,824 --------- --------- --------- --------- --------- BALANCE AS OF JUNE 30, 2002 $ 422,130 $ 75,859 $ 234,454 $ -- $ 732,443 ========= ========= ========= ========= =========
Other reclassifications include the allocation of previously unallocated goodwill to the Company's reporting units and other reclassifications from intangible assets in connection with the implementation of SFAS No. 142. 10

4. ADOPTION OF SFAS NO. 133 - ACCOUNTING FOR DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES The Company adopted SFAS No. 133, "Accounting for Derivative Instruments and Hedging Activities," and the corresponding amendments on January 1, 2001. In accordance with the transition provisions of SFAS 133, the Company recorded a cumulative-effect adjustment in other comprehensive income as of January 1, 2001 of $0.8 million, net of deferred tax of $0.5 million, representing the current fair value of hedging instruments. Of the asset amount of $1.3 million, $3.4 million related to foreign currency forward contracts, offset by a liability of $2.1 million related to interest rate swap agreements. 5. ACQUISITIONS On May 2, 2002, the Company completed its acquisition of Invensys plc's flow control division (IFC) for an aggregate purchase price of $535 million (the IFC Acquisition), subject to adjustment pursuant to the terms of the purchase and sale agreement. IFC is a manufacturer of valves, actuators and associated flow control products, and provides the Company with a more balanced mix of revenue among pumps, valves, and seals and more diversified geographic and end markets. The Company financed the acquisition and associated transaction costs with a combination of bank financing, as more fully described in Note 6, and net proceeds of approximately $276 million received from the issuance of 9.2 million common shares in April 2002. The Company also used $40 million from the proceeds of the equity offering to reduce amounts outstanding under the Company's revolving credit facility. The purchase price has been allocated to assets acquired and liabilities assumed based on estimated fair market values at the date of acquisition. These allocations include $78.3 million for acquired intangible assets and $190 million recorded as goodwill. The purchase price allocation for these acquisitions is preliminary and further refinements will be made based on the completion of final valuation studies. The operating results of IFC have been included in the consolidated statement of operations from the date of acquisition. The table below reflects unaudited pro forma results of the Company and IFC as if the acquisition had taken place at the beginning of 2002 and 2001, including estimated purchase accounting adjustments and financing costs. PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

Three Months ended June 30, --------------------------- (Amounts in thousands, except per share data) 2002 2001 ---------- ---------- Net sales $ 621,350 $ 590,327 Net earnings before extraordinary items 19,382 5,622 Net earnings 13,045 5,622 Net earnings per share (basic): Before extraordinary items $ .35 $ .12 Net earnings .24 .12 Net earnings per share (diluted): Before extraordinary items $ .35 $ .12 Net earnings .23 .12
Six Months ended June 30, --------------------------- (Amounts in thousands, except per share data) 2002 2001 ---------- ---------- Net sales $1,197,116 $1,171,498 Net earnings before extraordinary items 43,909 8,362 Net earnings 37,572 8,362 Net earnings per share (basic): Before extraordinary items $ .80 $ .18 Net earnings .69 .18 Net earnings per share (diluted): Before extraordinary items $ .79 $ .18 Net earnings .68 .18
The pro forma information does not purport to represent what the Company's results of income actually would have been had such transactions or events occurred on the dates specified, or to project the Company's results of operations for any future period. 11

6. DEBT In the second quarter of 2002, in connection with the IFC acquisition, the Company agreed with its lenders under its existing senior credit facilities to amend the terms of such facilities that, effective as of the closing of the IFC Acquisition, provided for: (1) an incremental Tranche A term loan in an aggregate principal amount of $95.3 million and (2) a new Tranche C term loan facility of $700 million, to be used to repay all of the existing Tranche B term loan facility of $468.8 million, repay $11.3 million of the existing Tranche A term loan and provide funds to be used to finance the IFC acquisition. The Tranche A term loan has a final maturity in June 2006. Terms of the new Tranche C term loan include maturity in 2009, rather than 2008 for the former Tranche B term loan and reduced spreads resulting in lower interest rates. As part of the amended and restated senior credit facility, several covenants were modified, including various financial ratios to allow for the IFC Acquisition and other matters. The senior credit facilities are collateralized by substantially all of the Company's domestic assets and a pledge of 65% of the stock of the foreign subsidiaries. As a result of repaying the Tranche B term loan facility, an extraordinary expense of $6.3 million, net of tax, was recorded in the second quarter of 2002 related to the write-off of the unamortized balance of prepaid financing fees related to the Tranche B term loan and other related fees. The term loans require scheduled principal payments, which began on June 30, 2001 for the Tranche A loan and will begin September 30, 2002 for the Tranche C loan. In addition to the payments made in connection with the refinancing of the senior credit facility, the Company had repaid $15.5 million of the term loans (during the first half of 2002). The scheduled principal payments of the term loans outstanding at June 30, 2002 are summarized as follows: $36.7 million in the remainder of 2002, $78.7 million in 2003, $84.0 million in 2004, $89.3 million in 2005, $56.0 million in 2006, $100.0 million in 2007, $388.0 million in 2008 and $194.0 million in 2009. The Company is required to use a percentage of excess cash from operations under certain circumstances, as defined in the Credit Facility and the indenture, to reduce the outstanding principal of the term loans in the following year. No additional principal payments have been or are due in 2002 under this provision. The term loans bear floating interest rates based on LIBOR plus a credit spread, or the prime rate plus a credit spread, at the option of the Company. The credit spread for Tranche A can increase or decrease based on the leverage ratio as defined in the credit facility agreement. At June 30, 2002, the interest rates on the term loans were 4.6713%, 4.6250%, 4.6875% and 4.6250% relating to the Tranche A term loan facility, 6.1395% related to a Euro denominated portion of the Tranche A and 4.750% and 4.875% relating to the Tranche C term loan facility. Under the amended and restated credit facility, the Company has a $300 million revolving credit facility due June 2006. A portion of the incremental Tranche C term loan was used to repay $40.0 million of the outstanding indebtedness under the revolving credit facility. At June 30, 2002, no borrowings were outstanding on the revolving credit facility. The revolving credit facility allows the Company to issue up to $200 million in letters of credit. As of June 30, 2002, $38.2 million of letters of credit had been issued under the facility. As letters of credit issued under the facility reduce availability, the Company had $261.8 million remaining in unused borrowing capacity at June 30, 2002 under the revolving credit facility. In addition to the letters of credit issued under the facility, there were $7.8 million of letters of credit outside the facility at June 30, 2002. The provisions of the credit facility require the Company to meet or exceed specified defined financial covenants. These covenants include a leverage ratio, an interest coverage ratio, and a fixed charge coverage ratio. Further, the provisions of the credit facility and the Senior Subordinated Notes contain limitations or restrictions on indebtedness, liens, sale and leaseback transactions, asset sales, payment of 12

dividends, capital expenditures, and other customary restrictions. As of June 30, 2002, the Company was in compliance with these covenants. 7. INVENTORIES Inventories are stated at lower of cost or market. Cost is determined for U.S. inventories by the last-in, first-out (LIFO) method and for other inventories by the first-in, first-out (FIFO) method. Inventories and the method of determining costs were:

JUNE 30, December 31, 2002 2001 --------- --------- Raw materials $ 132,455 $ 62,818 Work in process 231,942 146,494 Finished goods 277,102 258,856 Less: Progress billings (76,395) (43,655) Less: Excess and obsolete reserve (44,826) (42,986) --------- --------- 520,278 381,527 LIFO reserve (33,423) (33,936) --------- --------- Net inventory $ 486,855 $ 347,591 ========= ========= Percent of inventory accounted for by LIFO 59% 62% Percent of inventory accounted for by FIFO 41% 38%
Inventory balances increased primarily as a result of the IFC Acquisition and due to foreign currency translations, primarily due to the strengthening of the Euro in June 2002. Inventory balances excluding the acquisition of IFC at June 30, 2002 were as follows: raw materials of $76.2 million; work in process of $206.2 million; finished goods of $241.3 million; progress billings of $76.4 million; excess and obsolete reserve of $44.8 million; and LIFO reserve of $33.4 million. 8. RESTRUCTURING AND ACQUISITION RELATED CHARGES In June 2002, in conjunction with the IFC Acquisition, the Company initiated a restructuring program designed to reduce costs and eliminate excess capacity in North America by consolidating facilities. The Company's actions, approved and committed to in the second quarter of 2002, are expected to result in a gross reduction of approximately 450 positions and a net reduction of approximately 225 positions. This program includes the announced closure of six valve facilities and a reduction of sales and sales support personnel. The Company established a restructuring reserve of $11.0 million for this program in the second quarter of 2002 and expects the majority of the reductions and closures to occur before March 2003. Costs associated with the closure of Flowserve facilities of $0.6 million have been charged to restructuring expense in the income statement and costs associated with the closure of IFC facilities of $10.4 million along with related deferred taxes were accounted for in the purchase accounting for IFC.
Other Exit Severance Costs Total --------- --------- --------- BALANCE AT JUNE 5, 2002 $ 6,880 $ 4,160 $ 11,040 CASH EXPENDITURES (146) (8) (154) --------- --------- --------- BALANCE AT JUNE 30, 2002 $ 6,734 $ 4,152 $ 10,886 ========= ========= =========
During the second quarter of 2002, the Company also incurred $2.0 million of integration expense in conjunction with the program. Expenses classified as integration generally represent period costs associated with acquisition related reorganizations such as performance and retention bonuses, idle manufacturing costs, costs related to the integration team and asset impairments. Additional restructuring and integration expense related to the IFC acquisition are expected in subsequent quarters. The impact of additional restructuring activities will be recorded as programs are detailed, approved and announced. 13

In August 2000, in conjunction with the acquisition of Ingersoll-Dresser Pump Company (IDP), the Company initiated a restructuring program designed to reduce costs and to eliminate excess capacity by consolidating facilities. The Company's actions, approved and committed to in the third quarter of 2000, have resulted in the net reduction of approximately 1,100 positions, which was consistent with the plan. The program includes the closure of IDP's former headquarters, the closure or significant downsizing of a number of pump manufacturing facilities, service and repair centers, and reduction of sales and sales support personnel. The Company established a restructuring reserve for this program in the third quarter of 2000. In the second quarter of 2001 and for the six months ended June 30, 2001, the Company incurred integration expense in conjunction with the program of $16.9 million and $36.1 million, respectively. The Company substantially completed its integration activities during 2001. Expenditures charged to the 2000 restructuring reserve were:

Other Exit Severance Costs Total --------- -------- -------- Balance at August 16, 2000 $ 45,980 $ 14,832 $ 60,812 Cash expenditures (18,645) (2,434) (21,079) Net non-cash reduction (8,849) -- (8,849) -------- -------- -------- Balance at December 31, 2000 18,486 12,398 30,884 Cash expenditures (13,267) (6,712) (19,979) Net non-cash reduction (2,817) (2,567) (5,384) -------- -------- -------- Balance at December 31, 2001 2,402 3,119 5,521 CASH EXPENDITURES (269) (112) (381) -------- -------- -------- BALANCE AT MARCH 31, 2002 $ 2,133 $ 3,007 $ 5,140 -------- -------- -------- CASH EXPENDITURES (93) (301) (394) -------- -------- -------- BALANCE AT JUNE 30, 2002 $ 2,040 $ 2,706 $ 4,746 ======== ======== ========
9. EARNINGS PER SHARE Basic and diluted earnings per share were calculated as follows:
THREE MONTHS Three Months ENDED Ended JUNE 30, 2002 June 30, 2001 ------------- ------------- Net earnings $ 14,345 $ 2,602 ------------- ------------- Denominator for basic earnings per share - weighted average shares 51,920 38,058 Effect of dilutive securities 759 738 ------------- ------------- Denominator for diluted earnings per share - weighted average shares adjusted for dilutive securities 52,679 38,796 ============= ============= Earnings per share - basic $ 0.28 $ 0.07 - diluted $ 0.27 $ 0.07 ------------- -------------
SIX MONTHS Six Months ENDED Ended JUNE 30, 2002 June 30, 2001 ------------- ------------- Net earnings (loss) $ 27,083 $ (5,938) ------------- ------------- Denominator for basic earnings per share - weighted average shares 48,541 37,912 Effect of dilutive securities 697 557 ------------- ------------- Denominator for diluted earnings per share - weighted average shares adjusted for dilutive securities 49,238 38,468 ============= ============= Earnings (loss) per share - basic $ 0.56 $ (0.16) - diluted $ 0.55 $ (0.16) ------------- -------------
14

Options outstanding with an exercise price greater than the average market price of the common stock were not included in the computation of diluted shares. Options to purchase 108,414 shares of common stock and 371,926 shares of common stock were not included for the three month and six month periods ended June 30, 2002, respectively. Options to purchase 435,849 shares of common stock were not included in the computation for the three month period ended June 30, 2001. For the six months ended June 30, 2001, the computation of diluted net loss per ordinary share was antidilutive, and therefore, the amounts reported for basic and diluted net loss per ordinary share were the same. 15

10. SEGMENT INFORMATION The Company has three divisions, each of which constitutes a business segment. Each division manufactures different products and is defined by the type of products and services provided. Each division has a President, who reports directly to the Chief Executive Officer, and a Division Controller. For decision-making purposes, the Chief Executive Officer and other members of upper management use financial information generated and reported at the division level. The Company also has a corporate headquarters that does not constitute a separate division or business segment. Amounts classified as All Other include Corporate Headquarters costs and other minor entities that are not considered separate segments. The Company evaluates segment performance and allocates resources based on profit or loss excluding integration expenses, interest expense, other income or expense, income taxes and extraordinary items. Intersegment sales and transfers are recorded at cost plus a profit margin. Several valve distribution centers were transferred from the Flow Solutions Division to the Flow Control Division in 2002. Amounts reported for these distribution centers for 2001 have been reclassified to conform to the current business configuration.

FLOWSERVE FLOW CONSOLIDATED THREE MONTHS ENDED JUNE 30, 2002 PUMP SOLUTIONS FLOW CONTROL ALL OTHER TOTAL - -------------------------------------------------- --------- --------- ------------ --------- ------------ SALES TO EXTERNAL CUSTOMERS $ 280,430 $ 149,117 $ 161,576 $ 1,605 $ 592,728 INTERSEGMENT SALES 1,963 6,312 2,073 (10,348) -- SEGMENT OPERATING INCOME (BEFORE SPECIAL ITEMS)(1) 36,607 18,148 15,761 (7,862) 62,654 IDENTIFIABLE ASSETS $1,279,961 $ 412,271 $ 917,971 $ 161,449 $2,771,652
Flowserve Flow Consolidated Three months ended June 30, 2001 Pump Solutions Flow Control All Other Total - -------------------------------------------------- --------- --------- ------------ --------- ------------ Sales to external customers $ 237,107 $ 150,397 $ 75,560 $ 1,516 $ 464,579 Intersegment sales 1,528 5,740 2,555 (9,824) -- Segment operating income (before special items) (2) 29,856 21,990 9,153 (8,894) 52,106 Identifiable assets $1,292,897 $ 428,835 $ 223,267 $ 123,287 $2,068,286
(1) Special items reflect costs associated with the IFC Acquisition including a negative purchase accounting adjustment associated with the required write-up and sale of inventory of $2.6 million (recorded as a component of cost of sales), integration expense of $2.0 million and restructuring expense of $0.6 million. (2) Special items reflect integration expense associated with the acquisition and integration of IDP of $16.9 million. A reconciliation of total segment operating income before special items to consolidated earnings before income taxes follows:
Three Months Ended June 30, -------------------------- 2002 2001 -------- -------- Total segment operating income (before special items) $ 70,516 $ 61,000 Corporate expenses and other 7,862 8,894 Purchase accounting adjustment associated with the required write-up of inventory 2,648 -- Integration expense 2,005 16,944 Restructuring expense 644 -- Net interest expense 23,892 31,361 Other expense (income) 1,645 (265) -------- -------- Earnings before income taxes $ 31,820 $ 4,066 ======== ========
16

FLOWSERVE FLOW CONSOLIDATED SIX MONTHS ENDED JUNE 30, 2002 PUMP SOLUTIONS FLOW CONTROL ALL OTHER TOTAL - -------------------------------------------------- --------- --------- ------------ --------- ------------ SALES TO EXTERNAL CUSTOMERS $ 512,149 $ 291,071 $ 233,250 $ 3,309 $1,039,779 INTERSEGMENT SALES 3,592 11,454 3,862 (18,908) -- SEGMENT OPERATING INCOME (BEFORE SPECIAL ITEMS)(1) 62,668 35,128 20,985 (14,247) 104,534 IDENTIFIABLE ASSETS $1,279,961 $ 412,271 $ 917,971 $ 161,449 $2,771,652
Flowserve Flow Consolidated Six months ended June 30, 2001 Pump Solutions Flow Control All Other Total - -------------------------------------------------- --------- --------- ------------ --------- ------------ Sales to external customers $ 460,604 $ 293,439 $ 152,049 $ 2,522 $ 908,614 Intersegment sales 2,729 10,498 4,707 (17,934) -- Segment operating income (before special items)(2) 47,972 38,968 18,612 (15,976) 89,576 Identifiable assets $1,292,897 $ 428,835 $ 223,267 $ 123,287 $2,068,286
(1) Special items reflect costs associated with the IFC Acquisition including a negative purchase accounting adjustment associated with the required write-up and sale of inventory of $2.6 million (recorded as a component of cost of sales), integration expense of $2.0 million and restructuring expense of $0.6 million. (2) Special items reflect integration expense associated with the acquisition and integration of IDP of $36.1 million A reconciliation of total segment operating income before special items to consolidated earnings before income taxes follows:
Six Months Ended June 30, ------------------------- 2002 2001 --------- --------- Total segment operating income (before special items) $ 118,781 $ 105,552 Corporate expenses and other 14,247 15,976 Purchase accounting adjustment associated with the required write-up of inventory 2,648 -- Integration expense 2,005 36,083 Restructuring expense 644 -- Net interest expense 45,712 63,172 Other expense (income) 2,110 (400) --------- --------- Earnings (loss) before income taxes $ 51,415 $ (9,279) ========= =========
Effective July 1, 2002, the Company realigned its operating segments. Under the new organization, the Flow Solutions Division will only include the Company's seal operations, while the Company's pump and valve service businesses will be included, as appropriate, in the Flowserve Pump Division and Flow Control Division, respectively. Segment information will be reported under the new organization structure beginning in the third quarter of 2002 when the Company begins to operate under this new organization structure. 17

11. GUARANTOR AND NONGUARANTOR FINANCIAL STATEMENTS In connection with the IDP acquisition and as part of the related financing, the Company and a newly formed Dutch subsidiary, Flowserve Finance B.V., issued an aggregate of $375 million of senior subordinated notes (the U.S. dollar Notes and the Euro Notes). The U.S. dollar Notes and the Euro Notes are general unsecured obligations of the Company and of Flowserve Finance B.V., respectively, subordinated in right of payment to all existing and future senior indebtedness of the Company and of Flowserve Finance B.V., respectively, and guaranteed on a full, unconditional, joint and several basis by the Company's wholly-owned domestic subsidiaries and, in the case of the Euro Notes, by the Company. These Notes are included in the Company's balance sheet and are classified as "long-term debt due after one year". The following consolidating financial information presents: (1) Consolidating balance sheet as of June 30, 2002 and the related statements of operations for the six months and the three months ended June 30, 2002 and June 30, 2001 and cash flows for the six months ended June 30, 2002 and 2001 of (a) Flowserve Corporation, the parent, (b) Flowserve Finance B.V., (c) the guarantor subsidiaries, (d) the nonguarantor subsidiaries, and the Company on a consolidated basis, and (2) Consolidating balance sheet as of December 31, 2001 of (a) Flowserve Corporation, the parent, (b) Flowserve Finance B.V., (c) the guarantor subsidiaries, (d) the nonguarantor subsidiaries, and the Company on a consolidated basis, and (3) Elimination entries necessary to consolidate Flowserve Corporation, the parent, with Flowserve Finance, B.V., guarantor and nonguarantor subsidiaries. Investments in subsidiaries are accounted for by the parent using the equity method of accounting. The guarantor and nonguarantor subsidiaries are presented on a combined basis. The principal elimination entries eliminate investments in subsidiaries and intercompany balances and transactions. Separate financial statements for the guarantor subsidiaries and the nonguarantor subsidiaries are omitted because of immateriality. 18

FLOWSERVE CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (AMOUNTS IN THOUSANDS) CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2002 (UNAUDITED)

FLOWSERVE FINANCE GUARANTOR NONGUARANTOR CONSOLIDATED PARENT B.V. SUBSIDIARIES SUBSIDIARIES ELIMINATIONS TOTAL ----------- ----------- ------------ ------------ ------------ ------------ Sales $ -- $ -- $ 333,280 $ 282,379 $ (22,931) $ 592,728 Cost of sales -- -- 246,429 187,205 (22,931) 410,703 ----------- ----------- ----------- ----------- ----------- ----------- Gross profit -- -- 86,851 95,174 -- 182,025 Selling, general and administrative expense -- -- 79,525 42,494 -- 122,019 Integration expense -- -- 1,579 426 -- 2,005 Restructuring expense -- -- 644 -- -- 644 ----------- ----------- ----------- ----------- ----------- ----------- Operating income -- -- 5,103 52,254 -- 57,357 Net interest expense 1,698 3,360 17,221 1,613 -- 23,892 Other expense (income), net 34 -- (3,757) 5,368 -- 1,645 Equity in earnings of subsidiaries (21,774) -- -- -- 21,774 -- ----------- ----------- ----------- ----------- ----------- ----------- Earnings (loss) before income taxes 20,042 (3,360) (8,361) 45,273 (21,774) 31,820 Provision (benefit) for income taxes (640) -- (3,093) 14,871 -- 11,138 ----------- ----------- ----------- ----------- ----------- ----------- Net earnings (loss) before extraordinary items 20,682 (3,360) (5,268) 30,402 (21,774) 20,682 Extraordinary items, net of tax (6,337) -- -- -- -- (6,337) ----------- ----------- ----------- ----------- ----------- ----------- Net earnings (loss) $ 14,345 $ (3,360) $ (5,268) $ 30,402 $ (21,774) $ 14,345 =========== =========== =========== =========== =========== ===========
19

FLOWSERVE CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (AMOUNTS IN THOUSANDS) CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED JUNE 30, 2001 (UNAUDITED)

FLOWSERVE FINANCE GUARANTOR NONGUARANTOR CONSOLIDATED PARENT B.V. SUBSIDIARIES SUBSIDIARIES ELIMINATIONS TOTAL ----------- ----------- ------------ ------------ ------------ ------------ Sales $ -- $ -- $ 288,982 $ 205,785 $ (30,188) $ 464,579 Cost of sales -- -- 196,875 142,214 (30,188) 308,901 ----------- ----------- ----------- ----------- ----------- ----------- Gross profit -- -- 92,107 63,571 -- 155,678 Selling, general and administrative expense (7) -- 72,574 31,005 -- 103,572 Integration expense -- -- 13,520 3,424 -- 16,944 ----------- ----------- ----------- ----------- ----------- ----------- Operating income 7 -- 6,013 29,142 -- 35,162 Net interest expense 5,051 211 23,156 2,409 534 31,361 Other expense (income), net (273) -- (9,773) 10,315 (534) (265) Equity in earnings of subsidiaries (6,518) -- -- -- 6,518 -- ----------- ----------- ----------- ----------- ----------- ----------- Earnings (loss) before income taxes 1,747 (211) (7,370) 16,418 (6,518) 4,066 Provision (benefit) for income taxes (855) -- (7,386) 9,705 -- 1,464 ----------- ----------- ----------- ----------- ----------- ----------- Net earnings (loss) before extraordinary items $ 2,602 $ (211) $ 16 $ 6,713 $ (6,518) $ 2,602 =========== =========== =========== =========== =========== ===========
20

FLOWSERVE CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (AMOUNTS IN THOUSANDS) CONSOLIDATING STATEMENT OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2002 (UNAUDITED)

FLOWSERVE FINANCE GUARANTOR NONGUARANTOR CONSOLIDATED PARENT B.V. SUBSIDIARIES SUBSIDIARIES ELIMINATIONS TOTAL ----------- ----------- ------------ ------------ ------------ ------------ Sales $ -- $ -- $ 610,975 $ 475,993 $ (47,189) $ 1,039,779 Cost of sales -- -- 444,080 318,827 (47,189) 715,718 ----------- ----------- ----------- ----------- ----------- ----------- Gross profit -- -- 166,895 157,166 -- 324,061 Selling, general and administrative expense -- -- 148,399 73,776 -- 222,175 Integration expense -- -- 1,579 426 -- 2,005 Restructuring expense -- -- 644 -- -- 644 ----------- ----------- ----------- ----------- ----------- ----------- Operating income -- -- 16,273 82,964 -- 99,237 Net interest expense 301 3,023 37,103 5,285 -- 45,712 Other expense (income), net 34 -- (7,953) 10,029 -- 2,110 Equity in earnings of subsidiaries (33,631) -- -- -- 33,631 -- ----------- ----------- ----------- ----------- ----------- ----------- Earnings (loss) before income taxes 33,296 (3,023) (12,877) 67,650 (33,631) 51,415 Provision (benefit) for income taxes (124) -- (4,764) 22,883 -- 17,995 ----------- ----------- ----------- ----------- ----------- ----------- Net earnings (loss) before extraordinary items 33,420 (3,023) (8,113) 44,767 (33,631) 33,420 Extraordinary items, net of tax (6,337) -- -- -- -- (6,337) ----------- ----------- ----------- ----------- ----------- ----------- Net earnings (loss) $ 27,083 $ (3,023) $ (8,113) $ 44,767 $ (33,631) $ 27,083 =========== =========== =========== =========== =========== ===========
21

FLOWSERVE CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (AMOUNTS IN THOUSANDS) CONSOLIDATING STATEMENT OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 2001 (UNAUDITED)

FLOWSERVE FINANCE GUARANTOR NONGUARANTOR CONSOLIDATED PARENT B.V. SUBSIDIARIES SUBSIDIARIES ELIMINATIONS TOTAL ----------- --------- ------------ ------------ ------------ ------------ Sales $ -- $ -- $ 588,121 $ 376,581 $ (56,088) $ 908,614 Cost of sales -- -- 414,591 256,859 (56,088) 615,362 --------- --------- --------- --------- --------- --------- Gross profit -- -- 173,530 119,722 -- 293,252 Selling, general and administrative expense -- -- 141,539 62,137 -- 203,676 Integration expense -- -- 28,968 7,115 -- 36,083 --------- --------- --------- --------- --------- --------- Operating income -- -- 3,023 50,470 -- 53,493 Net interest expense 12,012 435 44,486 6,310 (71) 63,172 Other (income) expense, net (273) 3 (13,971) 13,770 71 (400) Equity in loss of subsidiaries 5 -- -- -- (5) -- --------- --------- --------- --------- --------- --------- Net (loss) earnings before income taxes (11,744) (438) (27,492) 30,390 5 (9,279) (Benefit) provision for income taxes (5,806) -- (12,786) 15,251 -- (3,341) --------- --------- --------- --------- --------- --------- Net (loss) earnings $ (5,938) $ (438) $ (14,706) $ 15,139 $ 5 $ (5,938) ========= ========= ========= ========= ========= =========
22

FLOWSERVE CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (AMOUNTS IN THOUSANDS) CONSOLIDATING BALANCE SHEET JUNE 30, 2002 (UNAUDITED)

FLOWSERVE FINANCE GUARANTOR NONGUARANTOR CONSOLIDATED PARENT B.V. SUBSIDIARIES SUBSIDIARIES ELIMINATIONS TOTAL ----------- ----------- ------------ ----------- ------------ ----------- Current assets: Cash and cash equivalents $ -- $ -- $ 28,000 $ 53,516 $ -- $ 81,516 Intercompany receivables 128,183 3,756 68,747 36,126 (236,812) -- Accounts receivable, net -- -- 257,260 300,732 -- 557,992 Inventories -- -- 273,915 212,940 -- 486,855 Current deferred tax ass et -- -- 29,358 1,642 -- 31,000 Prepaid expenses -- -- 17,711 24,931 -- 42,642 ----------- ----------- ----------- ----------- ----------- ----------- Total current assets 128,183 3,756 674,991 629,887 (236,812) 1,200,005 Property, plant and equipment, net -- -- 301,507 207,434 -- 508,941 Investment in subsidiaries 1,109,173 279,558 116,234 -- (1,504,965) -- Intercompany receivables 721,870 78,236 268,460 191,395 (1,259,961) -- Goodwill -- -- 549,531 182,912 -- 732,443 Other intangible assets, net -- -- 183,915 2,127 -- 186,042 Other assets 16,469 2,787 97,617 27,348 -- 144,221 ----------- ----------- ----------- ----------- ----------- ----------- Total assets $ 1,975,695 $ 364,337 $ 2,192,255 $ 1,241,103 $(3,001,738) $ 2,771,652 =========== =========== =========== =========== =========== =========== Current liabilities: Accounts payable $ -- $ -- $ 98,310 $ 117,294 $ -- $ 215,604 Intercompany payables (193) 5,665 201,096 30,244 (236,812) -- Income taxes (1,257) -- (4,107) 17,963 -- 12,599 Accrued liabilities 12,183 2,960 109,309 86,478 -- 210,930 Long-term debt due within one year 73,326 -- (27) 121 -- 73,420 ----------- ----------- ----------- ----------- ----------- ----------- Total current liabilities 84,059 8,625 404,581 252,100 (236,812) 512,553 Long-term debt due after one year 1,130,823 63,621 420 9,743 -- 1,204,607 Intercompany payables -- 304,337 806,871 148,753 (1,259,961) -- Retirement benefits and other liabilities -- -- 178,453 115,225 -- 293,678 Shareholders' equity: Serial preferred stock -- -- -- -- -- -- Common stock 72,018 -- 2 182,331 (182,333) 72,018 Capital in excess of par value 477,624 -- 586,922 441,366 (1,028,288) 477,624 Retained earnings (deficit) 383,080 (11,220) 229,638 206,535 (424,952) 383,081 ----------- ----------- ----------- ----------- ----------- ----------- 932,722 (11,220) 816,562 830,232 (1,635,573) 932,723 Treasury stock at cost (65,539) -- -- -- -- (65,539) Deferred compensation obligation 8,118 -- -- -- -- 8,118 Accumulated other comprehensive (loss) income (114,488) (1,026) (14,632) (114,950) 130,608 (114,488) ----------- ----------- ----------- ----------- ----------- ----------- Total shareholders' equity 760,813 (12,246) 801,930 715,282 (1,504,965) 760,814 ----------- ----------- ----------- ----------- ----------- ----------- Total liabilities and shareholders' equity $ 1,975,695 $ 364,337 $ 2,192,255 $ 1,241,103 $(3,001,738) $ 2,771,652 =========== =========== =========== =========== =========== ===========
23

FLOWSERVE CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (AMOUNTS IN THOUSANDS) CONSOLIDATING BALANCE SHEET DECEMBER 31, 2001

FLOWSERVE FINANCE GUARANTOR NONGUARANTOR CONSOLIDATED PARENT B.V. SUBSIDIARIES SUBSIDIARIES ELIMINATIONS TOTAL ---------- ---------- ------------ ------------ ------------ ------------ Current assets: Cash and cash equivalents $ -- $ -- $ -- $ 21,533 $ -- $ 21,533 Intercompany receivables 82,513 -- 62,875 77,513 (222,901) -- Accounts receivable, net -- -- 231,484 224,377 -- 455,861 Inventories -- -- 201,707 145,884 -- 347,591 Current deferred tax asset -- -- 33,727 2,589 -- 36,316 Prepaid expenses -- -- 22,981 13,857 -- 36,838 ---------- ---------- ---------- ---------- ----------- ---------- Total current assets 82,513 -- 552,774 485,753 (222,901) 898,139 Property, plant and equipment, net -- -- 201,595 160,793 -- 362,388 Investment in subsidiaries 399,026 -- 464,633 -- (863,659) -- Intercompany receivables 901,675 85,254 6,198 34,003 (1,027,130) -- Goodwill, net -- -- 414,465 100,710 -- 515,175 Other intangible assets, net -- -- 115,123 15,956 -- 131,079 Other assets 29,094 2,693 100,320 13,087 -- 145,194 ---------- ---------- ---------- ---------- ----------- ---------- Total assets $1,412,308 $ 87,947 $1,855,108 $ 810,302 $(2,113,690) $2,051,975 ========== ========== ========== ========== =========== ========== Current liabilities: Accounts payable $ 145 $ -- $ 85,861 $ 92,474 $ -- $ 178,480 Intercompany payables 4,240 (1,191) 45,004 174,848 (222,901) -- Income taxes (1,257) -- (15,606) 16,863 Accrued liabilities 15,034 2,665 107,191 68,878 -- 193,768 Long-term debt due within one -- year 44,521 -- 2 -- -- 44,523 ---------- ---------- ---------- ---------- ----------- ---------- Total current liabilities 62,683 1,474 222,452 353,063 (222,901) 416,771 Long-term debt due after one year 938,606 57,163 420 33 -- 996,222 Intercompany payables -- 37,115 939,245 50,770 (1,027,130) -- Retirement benefits and other liabilities -- -- 172,483 55,480 -- 227,963 Shareholders' equity: Serial preferred stock -- -- -- -- -- -- Common stock 60,518 -- 2 182,331 (182,333) 60,518 Capital in excess of par value 211,113 -- 313,221 72,991 (386,212) 211,113 Retained earnings (deficit) 355,998 (8,198) 237,279 162,241 (391,322) 355,998 ---------- ---------- ---------- ---------- ----------- ---------- 627,629 (8,198) 550,502 417,563 (959,867) 627,629 Treasury stock at cost (82,718) -- -- -- -- (82,718) Deferred compensation obligation 8,260 -- -- -- -- 8,260 Accumulated other comprehensive (loss) income (142,152) 393 (29,994) (66,607) 96,208 (142,152) ---------- ---------- ---------- ---------- ----------- ---------- Total shareholders' equity 411,019 (7,805) 520,508 350,956 (863,659) 411,019 ---------- ---------- ---------- ---------- ----------- ---------- Total liabilities and shareholders' equity $1,412,308 $ 87,947 $1,855,108 $ 810,302 $(2,113,690) $2,051,975 ========== ========== ========== ========== =========== ==========
24

FLOWSERVE CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (AMOUNTS IN THOUSANDS) CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2002 (UNAUDITED)

FLOWSERVE FINANCE GUARANTOR NONGUARANTOR CONSOLIDATED PARENT B.V. SUBSIDIARIES SUBSIDIARIES ELIMINATIONS TOTAL --------- --------- ------------ ------------ ------------ ------------ CASH FLOWS - OPERATING ACTIVITIES: Net earnings (loss) $ 27,083 $ (3,023) $ (7,642) $ 44,296 $ (33,631) $ 27,083 Adjustments to reconcile net earnings (loss) to cash (used) provided by operating activities: Depreciation -- -- 15,157 11,015 -- 26,172 Amortization -- -- 3,322 296 -- 3,618 Amortization of prepaid financing fees and discount 2,304 421 -- -- -- 2,725 Write-off of unamortized prepaid financing fees 9,176 -- -- -- -- 9,176 Other direct costs of long-term debt repayment 726 -- -- -- -- 726 Net (gain) loss on disposition of fixed assets -- -- (248) 176 -- (72) Change in operating assets and liabilities: Accounts receivable -- -- 11,991 (7,060) -- 4,931 Inventories -- -- (7,277) (285) -- (7,562) Intercompany receivable and payable 121,442 260,887 (38,692) (406,976) 63,339 -- Prepaid expenses -- 720 9,066 (1,197) -- 8,589 Other assets (193) (234) 7,234 (9,442) -- (2,635) Accounts payable (15) -- (6,466) (2,625) -- (9,106) Accrued liabilities (2,034) 260 (20,741) 6,494 _ (16,021) Income taxes -- -- 11,570 939 -- 12,509 Retirement benefits and other liabilities -- -- 5,971 (2,421) -- 3,550 Net deferred taxes 6,290 -- 9,934 161 -- 16,385 --------- --------- --------- --------- --------- --------- Net cash (used) provided by operating activities, net of acquisitions 164,779 259,031 (6,821) (366,629) 29,708 80,068 --------- --------- --------- --------- --------- --------- CASH FLOWS - INVESTING ACTIVITIES: Capital expenditures -- -- (8,279) (6,488) -- (14,767) Cash received for disposal of assets -- -- 1,672 -- -- 1,672 Payments for acquisitions, net of cash acquired -- -- (313,291) (216,425) -- (529,716) Change in investments in subsidiaries (743,778) (258,438) 356,936 32,907 612,373 -- --------- --------- --------- --------- --------- --------- Net cash flows (used) provided by investing activities (743,778) (258,438) 37,038 (190,006) 612,373 (542,811) --------- --------- --------- --------- --------- --------- CASH FLOWS - FINANCING ACTIVITIES: Net repayments under lines of credit (70,078) -- (28) 106 -- (70,000) Proceeds from long-term debt 786,561 51 (2,189) 10,883 -- 795,306 Payments of long-term debt (495,591) -- -- -- -- (495,591) Payment of prepaid financing fees (4,953) -- -- -- -- (4,953) Other direct costs of long-term debt repayment (726) -- -- -- -- (726) Proceeds from issuance of common stock 275,925 -- -- -- -- 275,925 Net proceeds from stock option activity 16,849 -- -- -- -- 16,849 Other 71,012 (644) -- 571,603 (642,081) (110) --------- --------- --------- --------- --------- --------- Net cash flows provided (used) by financing activities 578,999 (593) (2,217) 582,592 (642,081) 516,700 Effect of exchange rate changes -- -- -- 6,026 -- 6,026 --------- --------- --------- --------- --------- --------- Net change in cash and cash equivalents -- -- 28,000 31,983 -- 59,983 Cash and cash equivalents at beginning of year -- -- -- 21,533 -- 21,533 --------- --------- --------- --------- --------- --------- Cash and cash equivalents at end of period $ -- $ -- $ 28,000 $ 53,516 $ -- $ 81,516 ========= ========= ========= ========= ========= =========
25

FLOWSERVE CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (AMOUNTS IN THOUSANDS) CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2001 (UNAUDITED)

FLOWSERVE FINANCE GUARANTOR NONGUARANTOR CONSOLIDATED PARENT B.V. SUBSIDIARIES SUBSIDIARIES ELIMINATIONS TOTAL --------- --------- ------------ ------------ ----------- ------------ CASH FLOWS-OPERATING ACTIVITIES: Net (loss) earnings $ (5,938) $ (438) $ (14,706) $ 15,139 $ 5 $ (5,938) Adjustments to reconcile net earnings to cash provided (used) by operating activities: Depreciation 14 -- 15,046 10,094 -- 25,154 Amortization -- -- 10,400 1,787 -- 12,187 Amortization of prepaid financing fees 3,086 303 -- -- -- 3,389 Net (gain) on disposition of fixed assets -- -- (101) (221) -- (322) Change in operating assets and liabilities: Accounts receivable (200) -- (9,368) 26,568 -- 17,000 Inventories (5,759) -- (21,844) (27,339) -- (54,942) Intercompany receivable and payable 34,216 (218) 64,468 (98,456) (10) -- Prepaid expenses 877 -- (813) (3,979) -- (3,915) Other assets 2,956 (63) (12,032) 2,081 -- (7,058) Accounts payable 4,376 -- 17,648 (18,100) (4,241) (317) Accrued liabilities 10,936 135 (26,156) (34,822) -- (49,907) Income taxes (5,619) -- (1,673) 6,613 -- (679) Retirement benefits and other liabilities (16,982) -- (2,503) 14,375 -- (5,110) Net deferred taxes (238) -- (2,969) 659 -- (2,548) --------- --------- --------- --------- --------- --------- Net cash (used) provided by operating activities 21,725 (281) 15,397 (105,601) (4,246) (73,006) --------- --------- --------- --------- --------- --------- CASH FLOWS-INVESTING ACTIVITIES: Capital expenditures (266) -- (12,355) (9,796) -- (22,417) Cash received for disposal of assets -- -- 5,854 1,507 -- 7,361 --------- --------- --------- --------- --------- --------- Net cash flows used by investing activities (266) -- (6,501) (8,289) -- (15,056) --------- --------- --------- --------- --------- --------- CASH FLOWS-FINANCING ACTIVITIES: Proceeds from long-term debt 71,681 -- (2) (679) -- 71,000 Payments on long-term debt (11,781) -- (123) 123 -- (11,781) Net proceeds from stock option activity 6,239 6,239 Other (87,598) 281 (8,771) 98,457 (958) 1,411 --------- --------- --------- --------- --------- --------- Net cash flows provided (used) by financing activities (21,459) 281 (8,896) 97,901 (958) 66,869 Effect of exchange rate changes -- -- -- (3,998) -- (3,998) --------- --------- --------- --------- --------- --------- Net change in cash and cash equivalents -- -- -- (19,987) (5,204) (25,191) Cash and cash equivalents at beginning of year -- -- -- 50,239 (7,898) 42,341 --------- --------- --------- --------- --------- --------- Cash and cash equivalents at end of period $ -- $ -- $ -- $ 30,252 $ (13,102) $ 17,150 ========= ========= ========= ========= ========= =========
26

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS The following discussion and analysis are provided to increase understanding of, and should be read in conjunction with, the accompanying consolidated financial statements and notes. Flowserve produces engineered and industrial pumps, industrial valves, control valves, nuclear valves, valve actuators and controls and precision mechanical seals, and provides a range of related flow management services worldwide, primarily for the process industries. Equipment manufactured and serviced by the Company is predominately used in industries that deal with difficult-to-handle and corrosive fluids as well as environments with extreme temperature, pressure, horsepower and speed. Flowserve's businesses are affected by economic conditions in the United States and other countries where its products are sold and serviced, by the cyclical nature of the petroleum, chemical, power, water and other industries served, by the relationship of the U.S. dollar to other currencies, and by the demand for and pricing of customers' products. The Company believes the impact of these conditions is somewhat mitigated by the strength and diversity of Flowserve's product lines, geographic coverage and significant installed base, which provides potential for an annuity stream of revenue from parts and services. In general, results for the second quarter of 2002 and the six months ended June 30, 2002 were higher than the corresponding period in the previous year due to the Company's acquisition of Invensys' flow control division (IFC) on May 2, 2002. The results for IFC subsequent to the acquisition are included in the results for the Company's Flow Control Division. This acquisition was financed through a combination of debt and proceeds from a common stock offering as discussed in further detail in the Liquidity and Capital Resources section of this Management Discussion and Analysis. Special items incurred for the second quarter of 2002 reflect costs associated with the acquisition of IFC including the following: integration expense of $2.0 million; restructuring expense of $0.6 million; a negative purchase accounting adjustment of $2.6 million (included in cost of sales) associated with the required write-up and subsequent sale of inventory; and an extraordinary charge of $6.3 million, net of tax, reflecting the write-off of unamortized prepaid financing and other related fees resulting from the refinancing of the Company's senior credit facility. Special items in 2001 include integration expense of $16.9 million for the second quarter and $36.1 million for the six month period associated with the August 2000 acquisition of Ingersoll-Dresser Pump Co. (IDP). Operating results before special items should not be considered an alternative to operating results calculated in accordance with generally accepted accounting principles. CRITICAL ACCOUNTING POLICIES AND ESTIMATES The process of preparing financial statements in conformity with accounting principles generally accepted in the U.S. requires the use of estimates and assumptions to determine certain of the assets, liabilities, revenues and expenses. These estimates and assumptions are based upon the best information available at the time of the estimates or assumptions. The estimates and assumptions could change materially as conditions within and beyond the Company's control change. Accordingly, actual results could differ materially from those estimates. The most significant estimates made by management include the allowance for doubtful accounts receivable, reserves for excess and obsolete inventories, deferred tax asset valuation allowances, restructuring accruals, legal and environmental accruals, warranty accruals, insurance accruals, pension and postretirement benefit obligations, and valuation of goodwill and other long-lived assets. Most of these estimates are reviewed quarterly with the Company's Audit/Finance Committee. The following is a discussion of the critical accounting policies and the related management estimates and assumptions necessary in determining the value of related assets or liabilities. 27

REVENUE RECOGNITION Revenues and costs are generally recognized based on the shipping terms agreed to with the customer and fulfillment of all but inconsequential or perfunctory actions required of the Company. Revenue for certain longer-term contracts is recognized based on the percentage of completion method calculated on a cost to cost basis. Shipping and handling costs are reported in cost of sales and amounts billed to customers for these costs are included in revenues. Progress billings are generally shown as a reduction of inventory unless such billings are in excess of accumulated costs, in which case such balances are included in accrued liabilities. ALLOWANCE FOR DOUBTFUL ACCOUNTS An allowance for doubtful accounts receivable is established based on estimates of the amount of uncollectible accounts receivable. The amount of the required allowance is determined based upon the aging of the receivable, customer credit history, industry and market segment information, economic trends and conditions, credit reports and customer financial condition. Customer credit issues, customer bankruptcies or general economic conditions can affect the estimates. INVENTORIES Inventories are stated at the lower-of-cost of market. Cost is determined for U.S. inventories by the last-in, first-out (LIFO) method and for other inventories by the first-in, first-out (FIFO) method. Provisions for excess and obsolete inventories are based on an assessment of slow-moving and obsolete inventories. A factor of historical usage and estimated future demand provide the basis for the estimates. These estimates are generally not subject to significant volatility due to the relatively long life cycle of the Company's products except for product rationalizations, which may occur in conjunction with an acquisition. DEFERRED TAX ASSET VALUATION Deferred tax assets and liabilities are established based on the profits or losses in each jurisdiction in which the Company operates. Associated valuation allowances reflect the likelihood of the recoverability of these assets. The judgment of the recoverability of these assets is based primarily on the estimate of current and expected future earnings and prudent and feasible tax planning strategies. These estimates could be impacted by changes in future taxable income and the results of tax strategies. RESTRUCTURING Restructuring reserves are generally established in conjunction with an acquisition. The reserve reflects many estimates including those pertaining to employee separation costs, settlements of contractual obligations and other costs associated with exiting a facility. Restructuring costs related to facilities and employees of an acquired business are generally recorded in goodwill whereas all others are recorded as restructuring expense in the Consolidated Statement of Operations. Reserve requirements for each individual plan are reassessed quarterly and could change due to revisions of cost estimates and changes in planned restructuring activities. LEGAL AND ENVIRONMENTAL ACCRUALS The costs relating to legal and environmental liabilities are estimated and recorded when it is probable that a loss has been incurred and such loss is estimable. The Company has a formal and established process for assessing the facts and circumstances and recording such contingencies on a case-by-case basis. Probable legal and environmental costs are based on information obtained from the Company's experts plus the Company's loss experience in similar situations. The estimates may vary in the future due to new developments regarding the facts and circumstances of each matter. 28

WARRANTY ACCRUALS Warranty obligations are based upon product failure rates, materials usage or service delivery costs. The Company estimates its warranty provisions based upon an analysis of all identified or expected claims and an estimate of the cost to resolve those claims. The estimates of expected claims are generally a factor of historical claims. Changes in claim rates, differences between actual and expected warranty costs and the Company's facility rationalization activities could impact these estimates. INSURANCE ACCRUALS Insurance accruals are recorded based upon an analysis of the Company's claim loss history and an estimate of incurred but not recorded claims. The estimates are based upon information received from the Company's external insurers. Changes in claim rates and differences between actual and expected claim losses could impact the accrual in the future. PENSION AND POSTRETIREMENT BENEFITS OBLIGATIONS Determination of the value of the pension and postretirement benefits liabilities is based on actuarial valuations. Inherent in these valuations are key assumptions including discount rates, market value of plan assets, expected return on plan assets and assumed rate of increase in wages or in health care costs. Current market conditions, including changes in rates of returns, interest rates and medical inflation rates are considered in selecting these assumptions. Changes in the related pension and postretirement benefit costs may occur in the future due to changes in the assumptions used and changes resulting from fluctuations in the Company's related headcount. VALUATION OF GOODWILL AND OTHER LONG-LIVED ASSETS The value of the Company's goodwill and indefinite lived intangible assets are tested annually for impairment or whenever events or circumstances indicate goodwill may be impaired. The test involves significant judgments based upon projections of future performance of each of the Company's reporting units. The net realizable value of other long-lived assets is reviewed periodically, when indicators of potential impairments are present, based upon an assessment of the estimated future cash flows related to those assets. Due to uncertain market conditions and potential changes in strategy and product portfolio, it is possible that forecasts used to support these assets may change in the future which could result in non-cash charges that would adversely affect the Company's results of operations and financial condition. Based on a critical assessment of its accounting policies and the underlying judgments and uncertainties affecting the application of those policies, management believes that the Company's consolidated financial statements provide a meaningful and fair perspective of the Company. This is not to suggest that other general risk factors, such as changes in worldwide growth objectives, changes in material costs, performance of acquired businesses and others, could not adversely impact the Company's consolidated financial position, results of operations and cash flows in future periods. RESULTS OF OPERATIONS - THREE MONTHS ENDED JUNE 30, 2002 Sales increased 27.6% to $592.7 million for the three months ended June 30, 2002, compared with $464.6 million for the same period in 2001. The increase is primarily associated with the IFC acquisition, which contributed $88.1 million of sales in the second quarter, and a higher volume of engineered project sales in the petroleum and water markets. Sales on a comparable basis, excluding IFC, increased 8.6% to $504.6 million primarily due to a higher volume of project sales. Currency translation had virtually no impact on second quarter 2002 sales. Net sales to international customers, including export sales from the U.S., were 52% of sales, compared with 29

45% in the second quarter of 2001. IFC's proportionately higher mix of international sales contributed to the increase. Bookings, or incoming orders for which there are purchase commitments, increased 5.8% to $572.3 million compared with $540.8 million in the prior year. Excluding the $79.1 million of bookings contributed by IFC, bookings declined 8.8% to $493.2 million compared with the prior year period. The decline in bookings from comparable operations reflects weakness in quick turnaround business for the chemical and general industrial sectors (predominately for industrial pumps and valves) and weakness in the service businesses. That weakness was partially offset by a valve order of approximately $20 million from a nuclear power customer. Currency translation had virtually no impact on second quarter 2002 bookings. At June 30, 2002, backlog was $799.5 million, an increase of 8.2% compared with the second quarter of 2001 and an increase of 20.6% compared with year-end 2001. The increase reflects the inclusion of IFC, which contributed $97.4 million to backlog in the current quarter. Excluding IFC, backlog was $702.1 million, down about 5.2% from $738.7 million at June 30, 2001, primarily due to lower backlogs in the chemical and general industrial sectors. BUSINESS SEGMENTS Flowserve manages its operations through three business segments: Flowserve Pump Division (FPD) for engineered and industrial pumps; Flow Solutions Division (FSD) for precision mechanical seals and flow management services; and Flow Control Division (FCD) for industrial valves, control valves, nuclear valves and valve actuators and controls. Several valve distribution centers were transferred from FSD to FCD in 2002. Amounts reported for these distribution centers in the second quarter of 2001 have been reclassified to conform to the current business configuration. Effective July 1, 2002, the Company realigned its operating segments. Under the new organization, the Flow Solutions Division will only include the Company's seal operations, while the Company's pump and valve service businesses will be included as appropriate in the Flowserve Pump Division and Flow Control Division, respectively. Segment information will be reported under the new organization structure beginning in the third quarter of 2002 when the Company begins to operate under this new organization. A supplemental financial table of select financial data for the current and previous five quarters reclassified to conform to the new organization structure has been presented under the Supplemental Segment Information section of this management discussion and analysis. Sales and operating income before special items for each of the three business segments follows:

FLOWSERVE PUMP DIVISION ------------------------ Three Months Ended June 30, ----------------------- (In millions of dollars) 2002 2001 - --------------------------------------- ------ ------- Sales $282.4 $ 238.6 Operating income (before special items) 36.6 29.9
The 18.4% increase in sales for pumps and pump parts for Flowserve Pump Division (FPD) in the second quarter of 2002 compared with the second quarter of 2001 was largely due to improved sales of engineered pumps for projects in the petroleum and water markets. These improvements were partially offset by a lower volume of sales to the weak chemical and general industrial markets. Operating income, before special items, increased 22.4% to $36.6 million from the prior period of $29.9 million. Operating income, before special items, would have been $33.1 million after implementation of SFAS 141 and 142 for the second quarter of 2001. Operating income, before special items, as a percentage of sales increased to 13.0% in the second quarter of 2002 from 12.5% in the prior year period. Operating income, before special items as a percentage of sales in 2002 would have decreased from 13.9% in the prior year period had SFAS 141 and 142 been implemented. Operating income, before special items, reflects 30

the benefit of improved sales volume and incremental synergy benefits related to the capture of approximately $90 million of run rate savings associated with the integration of IDP. These benefits were partially offset by the impact of a decline in the chemical and industrial sectors, which historically are more profitable than the aforementioned engineered pump project mix. In addition, unfavorable manufacturing burden variances impacted results due to lower volumes and finished goods inventory reductions in the facilities that manufacture the chemical and general industrial products. Unfavorable currency translation also negatively impacted operating income before special items by approximately 3%.

FLOW SOLUTIONS DIVISION ----------------------- Three Months Ended June 30, ----------------------- (In millions of dollars) 2002 2001 - --------------------------------------- ------ ------ Sales $155.4 $156.1 Operating income (before special items) 18.1 22.0
Sales of seals and services for the Flow Solutions Division for the three months ended June 30, 2002 of $155.4 million were similar to sales for the three months ended June 30, 2001. Sales increases in the seal component of the business of 7.2% were offset by weakness in the service business resulting from a decline in the power and industrial sectors. Operating income before special items of $18.1 million was down 17.7% from the prior year. Operating income before special items in 2002 includes the favorable benefit from the implementation of SFAS 141 and 142 and would have been $23.0 million on a comparable basis in second quarter of 200l. Operating income before special items, as a percentage of sales decreased from 14.1% in the prior year period (14.8% had SFAS 141 and 142 been implemented in the prior year period) to 11.6% in the current year period. The decline in profitability reflects weakness in the service business that was exacerbated by unfavorable volume variances. This was partially offset by improvements in the seal business. Additionally, currency translation had an unfavorable impact of approximately 8%.
FLOW CONTROL DIVISION --------------------- Three Months Ended June 30, --------------------- (In millions of dollars) 2002 2001 - --------------------------------------- ------ ------ Sales $163.6 $ 78.1 Operating income (before special items) 15.8 9.2
Sales of valves and related products for the Flow Control Division increased by 109.5% to $163.6 million in the second quarter of 2002 compared with $78.1 million in the prior year. The sales increase was primarily due to the acquisition of IFC. FCD sales excluding IFC were $75.5 million or 3.3% lower than the prior year period. Sales excluding IFC were impacted by weakness in the chemical and general industrial sectors. Operating income, before special items, was $15.8 million in the second quarter of 2002 compared with $9.2 million in the prior year period. Operating income, before special items, on a comparable basis excluding IFC was $5.5 million in the second quarter. Operating income before special items in 2002 includes the favorable benefit from the implementation of SFAS 141 and 142 and would have been $9.7 million on a comparable basis in the second quarter of 2001. Operating income, before special items, as a percentage of sales, was 9.6% in the second quarter of 2002, compared with 11.8% in 2001 (12.4% had SFAS 141 and 142 been implemented in the prior period). The decline in profitability reflects weak conditions in the chemical and general industrial markets, lower production throughput due to lower sales volume combined with a reduction of finished goods inventories, which resulted in unfavorable manufacturing absorption variances. CONSOLIDATED RESULTS Gross profit of $182.0 million increased 16.9% compared with the prior year period primarily due to the acquisition of IFC. The gross profit margin was 30.7% for the three months ended June 30, 31

2002, compared with 33.5% for the same period in 2001. Excluding the impact of IFC, gross profit and gross profit margin were $156.8 million and 31.1%, respectively. Gross profit was negatively impacted by an unfavorable product mix, which contained a lower mix of historically more profitable quick turnaround business, including lower volumes of chemical and industrial pumps, industrial valves and service related activities. In addition, gross profit was adversely impacted by unfavorable manufacturing absorption variances, which were attributable to lower production throughput due to lower sales volumes and efforts to reduce finished goods inventories at the facilities that manufacture products for the chemical and general industrial markets. Gross profit was also impacted in the second quarter of 2002 by a negative $2.6 million purchase accounting adjustment associated with the required write-up and subsequent sale of inventory as a result of the acquisition of IFC. A similar additional negative adjustment of approximately $2.6 million will also be recorded in the third quarter of 2002. These negative impacts were partially offset by incremental IDP synergy savings. The impact on gross profit of no longer amortizing intangible assets with indefinite useful lives was about $0.3 million in the second quarter of 2002. Inventories are stated at the lower of cost or market net of progress billings for work in process. Cost is determined for U.S. inventories by the last-in, first-out (LIFO) method and for other inventories by the first-in, first-out (FIFO) method. The Company's LIFO reserve for U.S. inventories was $33.4 million at June 30, 2002 compared with $33.9 million at December 31, 2001. Selling, general and administrative expense was $122.0 million in the second quarter of 2002 and $104.4 million excluding IFC. These compare with $103.6 million in the second quarter of 2001 or $99.2 million if SFAS 141 and 142 had been implemented in that period. The increase reflects higher sales commissions resulting from an increase in engineered product sales and higher incentive compensation accrual levels as a result of better performance against plan. As a percentage of sales, selling, general and administrative expense was 20.6% in the second quarter of 2002 compared with 22.3% in the second quarter of 2001. The improvement reflects a higher level of sales and the benefit of implementation of SFAS 141 and 142. Operating income before special items increased 20.2% to $62.6 million in the second quarter of 2002 compared with $52.1 million in the year ago period. Operating income before special items as a percentage of sales was 10.6 % in the second quarter compared with 11.2% in the prior year period. Excluding IFC, operating income before special items was up slightly from the prior year at $52.5 million. Operating income before special items was benefited by $4.8 million in the second quarter of 2002 from the implementation of SFAS 141 and 142. Additionally, results were improved by the incremental synergy benefits related to the capture of approximately $90 million of run rate savings associated with the integration of IDP. A less favorable product mix resulting from the weakened chemical and general industrial sectors and the resultant unfavorable absorption variances from the lower volume and reduction in finished goods inventories negatively impacted operating income before special items during the period. In addition, unfavorable currency translation of 5% contributed to the decline due to weakening of various Latin American currencies throughout the quarter partially offset by strengthening of the Euro at quarter end. Restructuring expense of $0.6 million and integration expense of $2.0 million related to the integration of IFC into the Flow Control Division were recognized in the second quarter of 2002. Additional expense is expected in subsequent quarters. Restructuring expense represents severance and other exit costs directly related to Flowserve facility closures and reductions in force. Integration expense represents period costs associated with acquisition related reorganizations such as performance and retention bonuses, idle manufacturing costs, costs related to 32

the integration team and asset impairments. Integration expense of $16.9 million was recognized in the prior year period related to the integration of IDP into the Flowserve Pump Division. See section titled Restructuring and Acquisition Related Charges in this Management's Discussion and Analysis for further discussion of restructuring and integration expense. Net interest expense during the second quarter of 2002 declined 23.9% to $23.9 million, compared with $31.4 million in the same period in 2001. The reduction of net interest expense resulted from lower debt levels associated with the repayment of one-third of the then outstanding senior subordinated notes in the fourth quarter of 2001 with proceeds from a sale of the Company's common shares, lower borrowing spreads associated with the renegotiation of the Company's revolving credit facility and lower interest rates on the Company's variable rate debt. However, these factors were partially offset by additional borrowings of approximately $260 million associated with the purchase of IFC. Other expense was $1.6 million for the second quarter of 2002 compared with income of $0.3 million in the prior year. The expense in 2002 reflects a higher amount of foreign currency transaction losses. The Company's effective tax rate for the second quarter of 2002 was 35.0% compared with 36.0% in the second quarter of 2001. The reduction primarily reflects the elimination of goodwill amortization resulting from the implementation of SFAS 141 and 142 not deductible for income tax purposes. The effective tax rate is based upon an estimate of future earnings for each domestic and international location as well as the estimated impact of tax planning strategies. Changes in any of these and other factors could impact the tax rate in future periods. In the second quarter of 2002, the Company recognized an extraordinary expense of $6.3 million, net of tax, or $0.12 per share, related to the write-off of unamortized prepaid financing and other related fees resulting from the refinancing of the Company's senior credit facility for the IFC acquisition in May 2002. Net earnings increased in the second quarter of 2002 to $14.3 million, or $0.28 per share, compared with earnings of $2.6 million, or $0.07 per share, in the second quarter of 2001. Excluding special items, net earnings were $24.1 million reflecting an increase of 79.9% compared with $13.4 million in the prior year quarter. The implementation of SFAS 141 and 142 resulted in an increase of $3.5 million or $0.07 per share, in earnings in 2002. Special items in the second quarter of 2002 negatively impacted net earnings by $0.18 per share, including the $0.12 per share extraordinary loss. Special items in 2001 negatively impacted net earnings by $0.28 per share. Average diluted shares increased by 35.6% to 52.6 million in the second quarter of 2002 compared with 38.8 million in the prior year period. The increase in shares reflects the impact from the issuance of 9.2 million common shares in late April 2002 to finance the IFC acquisition and the full impact of the equity offering in November 2001 used to retire debt. Comprehensive income improved to $56.0 million in the second quarter of 2002 compared with a comprehensive loss of $12.2 million in the prior year due to improved net earnings and a favorable foreign currency translation adjustment of $39.8 million resulting from the strengthening of the Euro in June partially offset by weaker Latin American currencies. RESULTS OF OPERATIONS - SIX MONTHS ENDED JUNE 30, 2002 Sales increased 14.4% to $1,039.8 million for the six months ended June 30, 2002, compared with $908.6 million for the same period in 2001. The IFC acquisition and a higher volume of engineered project sales in the petroleum and water markets positively impacted sales. IFC contributed $88.1 million of sales since the date of acquisition. Sales on a comparable basis, excluding IFC, would have increased 4.7% to $951.7 million. Currency translation had an 33

approximate 3% negative impact on sales for the first six months of 2002 due to weakening of the Latin American currencies and Euro in the first quarter of 2002 compared with the prior year partially offset by strengthening of the Euro in June. Net sales to international customers, including export sales from the U.S., were 50% of sales in 2002, compared with 45% in the prior period. IFC's proportionately higher mix of international operations contributed to the increase. Bookings, or incoming orders for which there are purchase commitments, increased approximately 1% to $1,046.1 million compared with $1,037.1 million in the prior year. Excluding the $79.1 million of bookings contributed by IFC, bookings declined 6.8% to $967.0 million compared with the year ago period. The decline in bookings from comparable operations reflects weakness in the quick turnaround business for the chemical and general industrial sectors, which predominately impacted industrial pumps and valves and weakness in the service businesses. That weakness was partially offset by a valve order of approximately $20 million from a nuclear power customer in the second quarter of 2002. Currency translation negatively impacted bookings by about 2% in the first half of 2002 compared with the prior year. At June 30, 2002, backlog was $799.5 million, an increase of 8.2% compared with the second quarter of 2001 and an increase of 20.6% compared with year-end 2001. The increase reflects the inclusion of IFC, which contributed $97.4 million to backlog in the current quarter offset partially by lower backlog in the chemical and general industrial sectors. Excluding IFC, backlog was $702.1 million, down 5.2% from $738.7 million at June 30, 2001, primarily due to lower backlogs in the chemical and general industrial sectors. BUSINESS SEGMENTS Sales and operating income before special items for each of the three business segments prior to the July 1, 2002 realignment follows:

FLOWSERVE PUMP DIVISION ----------------------- Six Months Ended June 30, ----------------------- (In millions of dollars) 2002 2001 - --------------------------------------- ------ ------ Sales $515.7 $ 463.3 Operating income (before special items) 62.7 48.0
Sales of pumps and pump parts for the Flowserve Pump Division (FPD) for the six months ended June 30, 2002 increased 11.3% to $515.7 million compared with $463.3 million in the prior year. The increase was largely due to higher sales of engineered pumps for the petroleum and water markets due in part to a higher backlog than at the beginning of 2001. These improvements were partially offset by declines in products sold to the chemical and general industrial markets and unfavorable currency translation of approximately 4%. Operating income, before special items, for the six months ended June 30, 2002 of $62.7 million increased 30.6% from the prior period of $48.0 million. Operating income, before special items, would have been $51.3 million after the implementation of SFAS 141 and 142 in the six month period ended June 30, 2001. Operating income, before special items, as a percentage of sales increased to 12.2% for the first six months of 2002 from 10.4% in the prior year period (11.1% had SFAS 141 and 142 been implemented in the prior year period). Operating income, before special items, reflects the benefit of higher sales volume, incremental synergy benefits related to the capture of approximately $90 million of run rate savings associated with the integration of IDP. These benefits were partially offset by the impact of the declines in chemical and industrial businesses, which historically are more profitable than engineered pump projects. In addition, unfavorable manufacturing burden variances impacted results due to lower volumes and finished goods 34

inventory reductions in the facilities that manufacture for the chemical and general industrial industries. Unfavorable currency translation also negatively impacted operating income before special items by approximately 5%.

FLOW SOLUTIONS DIVISION ----------------------- Six Months Ended June 30, ----------------------- (In millions of dollars) 2002 2001 - --------------------------------------- ------ ------ Sales $302.5 $303.9 Operating income (before special items) 35.1 39.0
Sales of seals and services for the Flow Solutions Division for the six months ended June 30, 2002 of $302.5 million were about flat with same prior year period. Revenues for seals increased about 6%, while the service business was down by about 8% due to the decline in the power and industrial business. Currency translation unfavorably impacted sales by about 2%. Operating income before special items of $35.1 million decreased 10.0% from the prior year. Operating income before special items includes the favorable benefit from the implementation of SFAS 141 and 142 and would have been $40.0 million on a comparable basis in for the six months ended June 30, 2001. Operating income before special items, as a percentage of sales decreased from 12.8% in the prior year (13.2% had SFAS 141 and 142 been implemented in the prior period) to 11.6% in the current year period. The decline in profitability reflects weakness in the service business, despite improvements in the seals business, that was exacerbated by unfavorable volume variances due to the overall general economic decline and lower service sales to the power market. Additionally, unfavorable currency translation impacted operating income before special items by about 7%.
FLOW CONTROL DIVISION ----------------------- Six Months Ended June 30, ----------------------- (In millions of dollars) 2002 2001 - --------------------------------------- ------ ------ Sales $237.1 $156.8 Operating income (before special items) 20.9 18.6
Sales of valves and related products for the Flow Control Division increased 51.3% to $237.1 million for the six months ended June 30, 2002 compared with $156.8 million in the prior year. The sales increase was due to the acquisition of IFC. FCD sales excluding IFC were $149.0 million or down 5.0% from the prior year. Sales excluding IFC were impacted by weakness in the chemical and general industrial sectors. Operating income, before special items, was $20.9 million for the six months ended June 30, 2002 compared with $18.6 million in the prior year period. Operating income, before special items, on a comparable basis excluding IFC was $10.7 million for the six months ended June 30, 2002. Operating income before special items includes the favorable benefit from the implementation of SFAS 141 and 142 and would have been $19.3 million on a comparable basis first half of 2001. Operating income, before special items, as a percentage of sales, was 8.8% for the six month period ended June 30, 2002, compared with 11.9% in 2001. The decline in profitability reflects weak conditions in the chemical and general industrial markets. This was compounded by lower production throughput due to lower sales volume combined with a reduction of finished goods inventories, which resulted in unfavorable manufacturing absorption variances. CONSOLIDATED RESULTS Gross profit increased 10.5% to $324.1 million for the six months ended June 30, 2002 compared with the prior year period reflecting the acquisition of IFC. The gross profit margin was 31.2% for the six months ended June 30, 2002, compared with 32.3% for the same period in 2001. Excluding the impact of IFC, gross profit and gross profit margin were $298.8 and 31.4%, respectively. Gross profit was negatively 35

impacted by an unfavorable product mix, which contained a lower mix of historically more profitable quick turnaround business, including lower volumes of chemical and industrial pumps, industrial valves and service related activities. In addition, gross profit was adversely impacted by unfavorable manufacturing absorption variances, which were attributable to lower production throughput due to lower sales volumes and efforts to reduce finished goods inventories at the facilities that manufacture products for the chemical and general industrial markets. Gross profit for the six months ended June 30, 2002 was also impacted by a negative $2.6 million IFC related purchase accounting adjustment associated with the required write-up and subsequent sale of inventory. A similar additional negative impact of approximately $2.6 million will also be recorded in the third quarter of 2002. These negative impacts were partially offset by incremental IDP synergy benefits related to the capture of the full run rate of savings. The impact of no longer amortizing intangible assets with indefinite useful lives on gross profit was $0.7 for the six months ended June 30, 2002. Selling, general and administrative expense was $222.2 million in the first half of 2002 and $204.6 million excluding IFC. These amounts compare with $203.7 million in the first half of 2001 or $194.9 million if the implementation of SFAS 141 and 142 had been applied in that period. The increase reflects higher sales commissions resulting from an increase in engineered product sales and higher incentive compensation accrual levels as a result of better performance against plan. As a percentage of sales, selling, general and administrative expense was 21.4% in the six months ended June 30, 2002 compared with 22.4% (21.5% had SFAS 141 and 142 been implemented in the prior year period) in the six months ended June 30, 2001. The improvement reflects a higher level of sales and the benefit of implementation of SFAS 141 and 142. Operating income before special items increased 16.6% to $104.5 million for the six months ended June 30, 2002 compared with $89.6 million in the prior period. Operating income before special items as a percentage of sales was 10.1% for the six months ended June 30, 2002 compared with 9.9% in the prior year. Excluding IFC, operating income before special items was up 5.1% from the prior year at $94.2 million. Operating income before special items benefited by $9.4 million in the first half of 2002 from implementation of SFAS 141 and 142. Additionally, results were improved by the incremental synergy benefits related to the capture of the approximately $90 million of run rate savings associated with the integration of IDP. A less favorable product mix resulting from the weakened chemical and industrial business and the resultant unfavorable absorption variances from the lower volume and reduction in finished goods inventories negatively impacted operating income before special items during the period. In addition, unfavorable currency translation of 6% negatively impacted operating income before special items due to weakening of the Latin American currencies throughout the year and a weaker Euro in the first five months of 2002 compared with the prior year despite strengthening of the Euro in June. Restructuring expense of $0.6 million and integration expense of $2.0 million were recognized in the second quarter of 2002 related to the integration of IFC into the Flow Control Division. Additional expense is expected in subsequent quarters of 2002. Restructuring expense represents severance and other exit costs directly related to Flowserve facility closures and reductions in force. Integration expense represents period costs associated with acquisition related reorganizations such as performance and retention bonuses, idle manufacturing costs, costs related to the integration team and asset impairments. Integration expense of $36.0 million related to the integration of IDP into the Flowserve Pump Division was recognized in the prior year six month period. See section titled Restructuring and 36

Acquisition Related Charges in this Management's Discussion and Analysis for further discussion of restructuring and integration expense. Net interest expense during the first six months of 2002 declined 27.7% to $45.7 million, compared with $63.2 million in the same period in 2001. The reduction of net interest expense resulted from lower debt levels associated with the repayment of one-third of the then outstanding senior subordinated notes in the fourth quarter of 2001 with proceeds from a sale of the Company's common shares, lower interest rates associated with the renegotiation of the Company's revolving credit facility and lower borrowing spreads on the Company's variable rate debt. However, these factors were partially offset by additional borrowings of approximately $260 million associated with the purchase of IFC. Other expense was $2.1 million for the six months ended June 30, 2002 compared with income of $.4 million in the prior year. The increase in expense reflects a higher amount of foreign currency transaction losses. The Company's effective tax rate for the first half of 2002 was 35.0% compared with 36.0% for the first half of 2001. The reduction primarily reflects the elimination of goodwill amortization resulting from the implementation of SFAS 141 and 142 not deductible for income tax purposes. The effective tax rate is based upon an estimate of future earnings for each domestic and international location as well as the estimated impact of tax planning strategies. Changes in any of these and other factors could impact the tax rate in future periods. In the second quarter of 2002, the Company recognized an extraordinary expense of $6.3 million, net of tax, or $0.13 per share, related to the write-off of unamortized prepaid financing fees and other related fees resulting from the refinancing of the Company's senior credit facility for the IFC acquisition in May 2002. Net earnings of $27.1 million, or $0.56 per share, for the six month period ended June 30, 2002 were up significantly from a loss of $5.9 million, or a loss of $0.16 per share in the prior year. Excluding special items, net earnings were $36.8 million reflecting an increase of 66.7% compared with $17.2 million in the prior year quarter. The implementation of SFAS 141 and 142 resulted in an increase of $6.9 million or $0.14 per share, to earnings in 2002. Special items in the first half of 2002 negatively impacted net earnings by $0.20 per share including the $0.13 per share extraordinary loss. Special items in 2001 negatively impacted net earnings by $0.61 per share. Average diluted shares increased by 27.8% to 49.2 million for the six months ended June 30, 2002 compared with 38.5 million in the prior year period. The increase in shares reflects the average weighted impact for the six month period from the equity offering completed in late April to finance the IFC acquisition and the full impact of the equity offering in November 2001, used to retire debt. Comprehensive income improved to $54.8 million for the six months ended June 30, 2002 from a comprehensive loss of $62.7 million in the prior year. The improvement reflects improved net earnings and a favorable foreign currency translation adjustment resulting from the strengthening of the Euro in June partially offset by weaker Latin America currencies. RESTRUCTURING AND ACQUISITION RELATED CHARGES In June 2002, in conjunction with the acquisition of IFC, the Company initiated a restructuring program designed to reduce costs and to eliminate excess capacity by consolidating facilities. The Company's actions approved and committed to in the second quarter of 2002 are expected to result in a gross reduction of approximately 450 positions and a net reduction of approximately 225 positions. The program includes the announced closure of six valve facilities and reduction of sales and sales support personnel. The Company established a reserve of $11.0 million for this program in the second quarter of 2002 and expects the majority of the reductions and closures to occur before March 2003. Costs 37

associated with the closure of Flowserve facilities of $0.6 million have been charged to restructuring expense in the income statement and costs associated with the closure of IFC facilities of $10.4 million along with related deferred taxes were accounted for in the purchase accounting for IFC. In the second quarter of 2002, the Company also incurred $2.0 million of integration expense in conjunction with the program. Expenses classified as integration generally represent period costs associated with acquisition related reorganizations such as performance and retention bonuses, idle manufacturing costs, costs related to the integration team and asset impairments. Additional restructuring and integration expense related to the IFC acquisition are expected in subsequent quarters. The impact of additional restructuring activities will be recorded as programs are detailed, approved and announced. Expenditures charged to the 2002 restructuring reserve were:

Other Exit Severance Costs Total --------- -------- -------- Balance at June 5, 2002 $ 6,880 $ 4,160 $ 11,040 Cash expenditures (146) (8) (154) -------- -------- -------- Balance at June 30, 2002 $ 6,734 $ 4,152 $ 10,886 ======== ======== ========
Similarly, in August 2000, in conjunction with the acquisition of IDP, the Company initiated a restructuring program designed to reduce costs and to eliminate excess capacity by consolidating facilities. The Company's actions, approved and committed to in the third quarter of 2000, have resulted in the net reduction of approximately 1,100 positions, which was consistent with the plan. The program included the closure of IDP's former headquarters, the closure or significant downsizing of a number of pump manufacturing facilities, service and repair centers, and reduction of sales and sales support personnel. The Company established a restructuring reserve for this program in the third quarter of 2000. In the second quarter and for the six months ended 2001, the Company incurred integration expense in conjunction with the program of $16.9 million and $36.1 million, respectively. The Company substantially completed its integration activities during 2001. Expenditures charged to the 2000 restructuring reserve were:
Other Exit Severance Costs Total --------- -------- -------- Balance at August 16, 2000 $ 45,980 $ 14,832 $ 60,812 Cash expenditures (18,645) (2,434) (21,079) Net non-cash reduction (8,849) -- (8,849) -------- -------- -------- Balance at December 31, 2000 18,486 12,398 30,884 Cash expenditures (13,267) (6,712) (19,979) Net non-cash reduction (2,817) (2,567) (5,384) -------- -------- -------- Balance at December 31, 2001 2,402 3,119 5,521 Cash expenditures (269) (112) (381) -------- -------- -------- Balance at March 31, 2002 $ 2,133 $ 3,007 $ 5,140 -------- -------- -------- CASH EXPENDITURES (93) (301) (394) -------- -------- -------- BALANCE AT JUNE 30, 2002 $ 2,040 $ 2,706 $ 4,746 ======== ======== ========
LIQUIDITY AND CAPITAL RESOURCES Cash flows from operations and borrowings available under the Company's existing revolving credit facility are its primary sources of short-term liquidity. Cash flows provided by operating activities in the second quarter of 2002 were $50.6 million, reflecting an improvement of $61.1 million compared with a use of $10.5 million in the prior year. Cash flows provided by operating activities for the six months ended June 30, 2002 were $80.1 million, reflecting an improvement of $153.1 million compared with a use of funds of $73.0 million in the prior year six month period. Additionally, the Company's cash balance at June 30, 2002 was $81.5 million, an increase of $60.0 million since year-end 2001. The Company expects to use a portion of the current cash balance to repay debt during the second half of 2002. The improved operating cash flow reflects higher earnings due to lower interest expense, lower acquisition related integration and restructuring costs and improved working capital 38

utilization in 2002 compared with the prior year. Additionally, cash flow from operations in the second quarter of 2002 also benefited from a $23 million tax refund related to the utilization of net operating loss carrybacks under the new U.S. tax laws. The Company believes cash flows from operating activities combined with availability under its existing revolving credit agreement will be sufficient to enable the Company to meet its cash flow needs for the next 12 months. However, cash flows from operations could be adversely affected by economic, political and other risks associated with sales of the Company's products, operational factors, competition, fluctuations in foreign exchange rates and fluctuations in interest rates, among other factors. Capital expenditures were $8.7 million for the second quarter of 2002 and $14.8 million for the first six months of 2002. This compares with $18.9 million for the second quarter of 2001 and $22.4 million for the first six months of 2001. For each period, capital expenditures were invested in new and replacement machinery and equipment, information technology and, in 2001, IDP integration activities including structures and equipment required at receiving facilities. Cash proceeds from the disposal of fixed assets were $1.7 million for the first six months of 2002 compared with $7.4 million in the prior year. The disposals in both years relate primarily to the sale of facilities and equipment no longer being utilized. PAYMENTS FOR ACQUISITIONS On May 2, 2002, the Company completed its acquisition of Invensys plc's flow control division (IFC) for an aggregate purchase price of $535 million (the IFC Acquisition), subject to adjustment pursuant to the terms of the purchase and sale agreement. IFC is one of the world's foremost manufacturers of valves, actuators and associated flow control products. With this acquisition, Flowserve believes that it will be the second largest manufacturer of valves. The Company financed the acquisition and associated transaction costs by issuing 9.2 million shares of common stock in April 2002 for net proceeds of approximately $276 million and through new borrowings under its senior secured credit facilities. The Company also used $40 million from the proceeds of the equity financing to reduce amounts outstanding under the Company's revolving credit facility. The purchase price has been allocated to assets acquired and liabilities assumed based on estimated fair market value at the date of the acquisition. These allocations include $78.3 million for intangibles and $190 million recorded as goodwill. The purchase price allocation for these acquisitions is preliminary and further refinements are likely to be made based on the completion of final valuation studies. The operating results of these acquired businesses have been included in the consolidated statements of operations from the date of acquisition. The Company regularly evaluates acquisition opportunities of various sizes. The cost and terms of any financing to be raised in conjunction with any acquisition is a critical consideration in any such evaluation. FINANCING In the second quarter of 2002, in connection with the IFC acquisition, the Company agreed with its lenders under its existing senior credit facilities to amend the terms of such facilities effective as of the closing of the IFC acquisition to provide for: (1) an incremental Tranche A term loan in an aggregate principal amount of $95.3 million and (2) a new Tranche C term loan of $700 million, to be used to repay all of the existing Tranche B term loan of $468.8 million, repay $11.3 million of the existing Tranche A term loan and provide funds to be used to finance the IFC acquisition. The Tranche A loan has a final maturity date of June 2006. Terms of the new Tranche C term loan include a final maturity in 2009, rather than 2008 for the former Tranche B term loan and reduced borrowing 39

spreads. As part of the amended and restated senior credit facility, several covenants were modified, including various financial ratios, to allow for the IFC acquisition and other matters. The senior credit facilities are collateralized by substantially all of the Company's domestic assets and a pledge of 65% of the stock for the foreign subsidiaries. As a result of repaying the Tranche B term loan facility, an extraordinary expense of $6.3 million, net of tax, was recorded in the second quarter of 2002 related to the write-off of the balance of unamortized prepaid financing fees related to the Tranche B term loan and other related fees. The term loans require scheduled principal payments, which began June 30, 2001 for the Tranche A loan and will begin September 30, 2002 for the Tranche C loan. In addition to the payments made in connection with the refinancing of the senior credit facility, the Company had repaid $15.5 million of the term loans (during the first half of 2002). The scheduled principal payments of the term loans outstanding at June 30, 2002 are summarized as follows: $36.7 million in the remainder of 2002, $78.7 million in 2003, $84.0 million in 2004, $89.3 million in 2005, $56.0 million in 2006, $100.0 million in 2007, $388.0 million in 2008 and $194.0 million in 2009. The Company is required to use a percentage of excess cash from operations under certain circumstances, as defined in the Credit Facility and the Indenture, to reduce the outstanding principal of the term loans in the following year. No additional principal payments have been or are due in 2002 under this provision. The term loans bear floating interest rates based on LIBOR plus a borrowing spread, or the prime rate plus a borrowing spread, at our option. The borrowing spread for Tranche A can increase or decrease based on the leverage ratio as defined. At June 30, 2002, the interest rates on the term loans were 4.6713%, 4.6250%, 4.6875% and 4.6250% relating to the Tranche A term loan facility, 6.1395% related to a Euro denominated portion of the Tranche A and 4.750% and 4.875% relating to the Tranche C term loan facility. The Company expects a reduction in the Tranche A borrowing spread in August 2002 in accordance with the terms of the amended and restated credit facility. The borrowing spread for Tranche C can increase or decrease based upon the Company's credit rating from the two major rating agencies. Under the amended and restated credit facility, the Company has a $300 million revolving credit facility due June 2006. A portion of the incremental Tranche C term loan was used to repay $40.0 million of the outstanding indebtedness under the revolving credit facility. At June 30, 2002, no borrowings were outstanding on the revolving credit facility. The revolving credit facility allows the Company to issue up to $200 million in letters of credit. As of June 30, 2002, $38.2 million of letters of credit had been issued under the facility. As letters of credit issued under the facility reduce availability, the Company had $261.8 million remaining in unused borrowing capacity at June 30, 2002 under the revolving credit facility. In addition to the letters of credit issued under the facility, there were $7.8 million of letters of credit outside the facility, at June 30, 2002. In connection with the acquisition of IDP, the Company issued 10-year senior subordinated notes on August 8, 2000 in a U.S. dollar tranche and a Euro tranche. Proceeds of $285.9 million from the dollar tranche and EUR 98.6 million from the Euro tranche, equivalent to $89.2 million, were used in completing the IDP acquisition. The balance of the dollar tranche and Euro tranche was $186.3 million and $63.6 million, respectively, at June 30, 2002. The notes, issued at a fixed rate of 12.25%, were originally priced at a discount to yield 12.50%, and have no scheduled principal payment prior to maturity in August 2010. Beginning in August 2005, the notes become callable at a fixed redemption price. The notes can also be redeemed by the Company under certain circumstances and have mandatory redemption features under certain circumstances, including a change in control as defined. Interest on the notes is payable semi-annually in February and August. About one-third of these notes were called at a premium in December 40

2001 utilizing the proceeds of an equity offering of 6.9 million shares according to the mandatory redemption provisions of the Company's indenture. Although the ratio has decreased over the past year, the Company has significant indebtedness in relation to shareholders' equity. The Company's level of indebtedness increases its vulnerability to adverse economic and industry conditions, may require it to dedicate a substantial portion of cash flow from operating activities to payments on the indebtedness and could limit its ability to borrow additional funds and/or raise additional capital. While the IFC acquisition increased the absolute level of indebtedness, the Company believes that its ability to service its debt, as measured by various ratios, has improved. The provisions of the Company's senior credit facilities require the Company to meet or exceed specified financial covenants that are defined in the amended and restated senior credit facility. These covenants include a leverage ratio, an interest coverage ratio, and a fixed charge coverage ratio. Further, the provisions of the senior credit facilities and the senior subordinated notes contain limitations or restrictions on indebtedness, liens, sale and leaseback transactions, acquisitions, asset sales, payment of dividends or other distributions, capital expenditures, and other customary restrictions. At June 30, 2002, the Company was in compliance with these financial covenants as follows: 1) leverage ratio was 3.5 compared with a maximum of 4.0; 2) interest coverage ratio was 3.6 compared with a minimum of 2.0; 3) and fixed charge ratio was 1.9 compared with a minimum of 1.1. While the Company expects to comply with such covenants in the future, there can be no assurance that it will do so. At June 30, 2002, net debt was 61.1% of the Company's capital structure compared with 71.3% at December 31, 2001 and 82.3% at June 30, 2001. The ratio decreased due to the impact of the common stock offering, an increase in shareholders' equity resulting from improved earnings and favorable currency translation, repayments of term loans and a reduction in revolving credit borrowings. RECENT ACCOUNTING DEVELOPMENTS On January 1, 2002, the Company adopted SFAS No. 141, "Business Combinations," and No. 142, "Goodwill and Other Intangible Assets". SFAS No. 141 requires that all business combinations be accounted for using the purchase method. Additionally, SFAS No. 141 establishes specific criteria for the recognition of intangible assets separately from goodwill. SFAS No. 142 primarily addresses the accounting for goodwill and intangible assets subsequent to their acquisition. The most significant changes made by SFAS No. 142 require that goodwill and indefinite lived intangible assets no longer be amortized and be tested for impairment at least on an annual basis. Additionally, the amortization period of intangible assets is no longer limited to forty years. Upon implementation of SFAS 141 and 142, the Company reclassified acquired workforce intangible assets with a net carrying value of approximately $18.5 million to goodwill that do not meet the new criteria for recognition apart from goodwill. The Company also determined that certain acquired trademark intangible assets have indefinite useful lives and is no longer amortizing these intangible assets. Under SFAS 142, goodwill is no longer amortized and instead is tested for impairment annually at the reporting unit level or whenever events or circumstances indicate goodwill may be impaired. The Company has completed the required transitional goodwill and indefinite lived intangible asset impairment tests and determined these assets were not impaired. In August 2001, the FASB issued SFAS No. 143, "Accounting for Asset Retirement Obligations". SFAS No. 143 addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs. SFAS No. 143 is effective for the Company on January 1, 2003. The Company 41

is currently assessing the impact of SFAS No. 143 and has not yet determined the effects, if any, it will have on its consolidated financial position or results of operations. In April 2002, the FASB issued Statement of Financial Accounting Standards No. 145, "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical Corrections." The most significant impact of SFAS 145 is to eliminate the requirement that gains and losses from the extinguishments of debt be classified as an extraordinary item unless these items are infrequent and unusual in nature. SFAS 145 is effective for the Company on January 1, 2003. The Company will reclassify previously reported extraordinary items as a component of earnings before income taxes effective with compliance in 2003. In July 2002, the FASB issued Statement of Financial Accounting Standards No. 146, "Accounting for Costs Associated with Exit or Disposal Activities". SFAS 146 requires that a liability for a cost associated with an exit or disposal activity be recognized initially at fair value when the liability is incurred. SFAS No. 146 is effective for the Company on January 1, 2003, and will be applied on a prospective basis. 42

SUPPLEMENTAL SEGMENT INFORMATION Effective July 1, 2002, the Company realigned its operating segments. Under the new organization, the Flow Solutions Division will only include the Company's seal operations, while the Company's pump and valve service businesses will be included as appropriate in the Flowserve Pump Division and Flow Control Division, respectively. Segment information will be reported under the new organization structure beginning in the third quarter of 2002 when the Company begins to operate under this new organization structure. The following supplemental financial table contains selected segment financial data for the current and previous five quarters reclassified to conform to the new organization structure.

Flowserve Flow Flow All Consolidated Three months ended June 30, 2002 Pump Solutions Control Other Total - ----------------------------------------- --------- --------- -------- -------- ------------ Sales to external customers $315,623 $ 82,472 $193,028 $ 1,605 $592,728 Intersegment sales 2,792 5,682 1,432 (9,906) -- Segment operating income (before special items) (1) 42,412 16,468 11,636 (7,862) 62,654
Flowserve Flow Flow All Consolidated Three months ended March 31, 2002 Pump Solutions Control Other Total - ----------------------------------------- --------- --------- -------- -------- ------------ Sales to external customers $264,655 $ 79,662 $101,030 $ 1,703 $447,500 Intersegment sales 1,878 4,967 1,696 (8,541) -- Segment operating income 29,953 14,432 3,880 (6,386) 41,879
Flowserve Flow Flow All Consolidated Three months ended December 31, 2001 Pump Solutions Control Other Total - ----------------------------------------- --------- --------- -------- -------- ------------ Sales to external customers $354,971 $ 75,490 $107,316 $ 1,511 $539,288 Intersegment sales 2,580 4,818 1,895 (9,293) -- Segment operating income (before special items) (2) 56,195 9,163 5,313 (7,574) 63,097
Flowserve Flow Flow All Consolidated Three months ended September 30, 2001 Pump Solutions Control Other Total - ----------------------------------------- --------- --------- -------- -------- ------------ Sales to external customers $278,313 $ 79,759 $110,191 $ 1,342 $469,605 Intersegment sales 2,569 5,025 2,102 (9,696) -- Segment operating income (before special items) (2) 31,961 16,231 10,788 (7,664) 51,316
Flowserve Flow Flow All Consolidated Three months ended June 30, 2001 Pump Solutions Control Other Total - ----------------------------------------- --------- --------- -------- -------- ------------ Sales to external customers $272,115 $ 77,188 $113,760 $ 1,516 $464,579 Intersegment sales 2,905 5,203 1,994 (10,102) -- Segment operating income (before special items) (2) 34,893 13,980 12,127 (8,894) 52,106
Flowserve Flow Flow All Consolidated Three months ended March 31, 2001 Pump Solutions Control Other Total - ----------------------------------------- --------- --------- -------- -------- ------------ Sales to external customers $255,852 $ 75,655 $111,522 $ 1,006 $444,035 Intersegment sales 923 4,871 2,706 (8,500) -- Segment operating income (before special items) (2) 21,411 12,128 11,015 (7,085) 37,469
(1) Special items in 2002 reflect costs associated with the acquisition of IFC including a negative purchase accounting write-up of inventory, integration expense and restructuring expense. (2) Special items in 2001 reflect costs associated with the integration of IDP. 43

FORWARD-LOOKING INFORMATION IS SUBJECT TO RISK AND UNCERTAINTY This Report on Form 10-Q and other written reports and oral statements made from time-to-time by the Company contain various forward-looking statements and include assumptions about Flowserve's future market conditions, operations and results. These statements are based on current expectations and are subject to significant risks and uncertainties. They are made pursuant to safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Among the many factors that could cause actual results to differ materially from the forward-looking statements are: changes in the financial markets and the availability of capital, changes in the already competitive environment for the Company's products or competitors' responses to Flowserve's strategies; the Company's ability to integrate past and future acquisitions into its management and operations; political risks or trade embargoes affecting important country markets; the health of the petroleum, chemical and power industries; economic conditions and the extent of economic growth in areas inside and outside the United States; unanticipated difficulties or costs associated with the implementation of systems, including software; the recognition of expenses associated with adjustments to realign the combined Company and IFC facilities and other capabilities with its strategic and business conditions, including, without limitation, expenses incurred in restructuring the Company's operations to incorporate IFC facilities, the Company's ability to meet the financial covenants and other requirements of its financing agreements; repercussions from the terrorist attacks of September 11, 2001, and the response of the United States to those attacks; technological developments in the Company's products as compared with those of its competitors; changes in prevailing interest rates and the effective interest costs which the Company bears; and adverse changes in the regulatory climate and other legal obligations imposed on the Company. The Company undertakes no obligation to publicly update or revise any forward-looking statement as a result of new information, future events or otherwise. 44

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE OF MARKET RISKS The Company has market risk exposure arising from changes in interest rates and foreign currency exchange rate movements. The Company's earnings are impacted by changes in short-term interest rates as a result of borrowings under its Credit Facility, which bear interest based on floating rates. At June 30, 2002, after the effect of interest rate swaps held by the Company, the Company had approximately $877.5 million of variable-rate debt obligations outstanding with a weighted average interest rate of 4.77%. A hypothetical change of 100-basis points in the interest rate for these borrowings, assuming debt levels at June 30, 2002, would change interest expense by approximately $2.2 million for the quarter ended June 30, 2002. The Company, as part of its risk management program, is party to interest rate swap agreements for the purpose of hedging its exposure to floating interest rates on certain portions of its debt. The Company is exposed to credit-related losses in the event of non-performance by counterparties to financial instruments, but it expects all counterparties to meet their obligations given their creditworthiness. As of June 30, 2002, the Company had $150.0 million of notional amount in outstanding interest rate swaps with third parties with maturities through November 2006. The Company employs a foreign currency hedging strategy to minimize potential losses in earnings or cash flows from unfavorable foreign currency exchange rate movements. Foreign currency exposures arise from transactions, including firm commitments and anticipated transactions, denominated in a currency other than an entity's functional currency and from foreign-denominated revenues and profits translated back into U.S. dollars. Based on the sensitivity analysis at June 30, 2002, a 10% adverse change in the foreign currency exchange rates could impact the Company's results of operations by $1.9 million. The primary currencies to which the Company has exposure are the Euro, British pound, Canadian dollar, Mexican peso, Japanese yen, Singapore dollar, Brazilian real, Australian dollar, Argentine peso and Venezuelan bolivar. Exposures are hedged primarily with foreign currency forward contracts that generally have maturity dates less than one year. Company policy allows foreign currency coverage only for identifiable foreign currency exposures and, therefore, the Company does not enter into foreign currency contracts for trading purposes where the objective is to generate profits. As of June 30, 2002, the Company had an U.S. dollar equivalent of $50.1 million in outstanding forward contracts with third parties. Generally, the Company views its investments in foreign subsidiaries from a long-term perspective, and therefore, does not hedge these investments. The Company uses capital structuring techniques to manage its investment in foreign subsidiaries as deemed necessary. 45

PART II OTHER INFORMATION ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS During the second quarter of 2002, the Company issued 5,000 shares of restricted common stock pursuant to an exemption from registration under Section 4(2) of the Securities Act of 1933. Shares were issued for the benefit of outside directors, subject to restrictions on transfer and vesting. ITEM 4. SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS (a) The Annual meeting of Shareholders of the Company was held on April 18, 2002. (b) A proposal to approve re-election of three Directors to the Board of Directors, in each case for a term of three years, was approved as follows with respect to each nominee for office:

VOTES VOTES FOR WITHHELD ---------- -------- Michael F. Johnston 38,923,994 203,483 Charles M. Rampacek 38,803,758 323,719 Kevin E. Sheehan 38,914,606 212,871
ITEM 6. EXHIBITS AND REPORTS OF FORM 8-K (a) Exhibits 99.1 and 99.2 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. (b) Reports on Form 8-K The following Current Reports on Form 8-K were filed with the Securities and Exchange Commission during the quarterly period covered by this report: Current Report on Form 8-K filed on April 5, 2002, pursuant to Item 9 Regulation FD Disclosure) announcing preliminary first quarter 2002 financial information. Current Report on Form 8-K filed on April 3, 2002, pursuant to Item 5 (Other Events) announcing a public offering of Flowserve Corporation common stock. Current Report on Form 8-K filed on May 13, 2002, pursuant to Item 2 (Acquisition or Disposition of Assets) to announce completion of the acquisition of the Flow Control Division of Invensys plc (IFC) and Item 7 (Financial Statements, Pro Forma Financial Information and Exhibits) to file and incorporate by reference into the Current Report on Form 8-K dated as of April 3, 2002, the unaudited condensed combined financial statements of IFC. 46

SIGNATURE Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized. FLOWSERVE CORPORATION (Registrant) /s/ Renee J. Hornbaker --------------------------------------------- Renee J. Hornbaker Vice President and Chief Financial Officer Date: August 14, 2002 47

EXHIBITS INDEX

Exhibit Number Description - -------------- ----------- 99.1 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes Oxley Act of 2002. 99.2 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes Oxley Act of 2002.

EXHIBIT 99.1 CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 135O, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 In connection with the Quarterly Report of Flowserve Corporation (the "Company") on Form 10-Q for the period ending June 30, 2002 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, C. Scott Greer, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that: (1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and (2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. /s/ C. Scott Greer C. Scott Greer Chief Executive Officer August 14, 2002

EXHIBIT 99.2 CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002 In connection with the Quarterly Report of Flowserve Corporation (the "Company") on Form 10-Q for the period ending June 30, 2002 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Renee J. Hornbaker, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that: (1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and (2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. /s/ Renee J. Hornbaker Renee J. Hornbaker Vice President and Chief Financial Officer August 14, 2002