Flowserve Corp
NYSE:FLS
Income Statement
Earnings Waterfall
Flowserve Corp
Revenue
|
4.4B
USD
|
Cost of Revenue
|
-3.1B
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-889.2m
USD
|
Operating Income
|
456.3m
USD
|
Other Expenses
|
-222.1m
USD
|
Net Income
|
234.2m
USD
|
Income Statement
Flowserve Corp
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
4 926
N/A
|
4 911
0%
|
4 886
-1%
|
4 878
0%
|
4 824
-1%
|
4 762
-1%
|
4 655
-2%
|
4 558
-2%
|
4 489
-2%
|
4 355
-3%
|
4 204
-3%
|
3 991
-5%
|
3 913
-2%
|
3 763
-4%
|
3 701
-2%
|
3 661
-1%
|
3 715
+1%
|
3 811
+3%
|
3 880
+2%
|
3 836
-1%
|
3 806
-1%
|
3 819
+0%
|
3 862
+1%
|
3 940
+2%
|
3 943
+0%
|
3 882
-2%
|
3 811
-2%
|
3 728
-2%
|
3 692
-1%
|
3 665
-1%
|
3 607
-2%
|
3 541
-2%
|
3 505
-1%
|
3 489
0%
|
3 496
+0%
|
3 615
+3%
|
3 774
+4%
|
3 973
+5%
|
4 194
+6%
|
4 321
+3%
|
4 428
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 234)
|
(3 210)
|
(3 187)
|
(3 168)
|
(3 147)
|
(3 126)
|
(3 049)
|
(3 014)
|
(2 977)
|
(2 900)
|
(2 838)
|
(2 754)
|
(2 650)
|
(2 573)
|
(2 531)
|
(2 528)
|
(2 577)
|
(2 629)
|
(2 664)
|
(2 645)
|
(2 562)
|
(2 561)
|
(2 584)
|
(2 633)
|
(2 662)
|
(2 621)
|
(2 595)
|
(2 564)
|
(2 542)
|
(2 530)
|
(2 506)
|
(2 474)
|
(2 489)
|
(2 505)
|
(2 529)
|
(2 620)
|
(2 692)
|
(2 814)
|
(2 950)
|
(3 023)
|
(3 082)
|
|
Gross Profit |
1 692
N/A
|
1 701
+1%
|
1 699
0%
|
1 710
+1%
|
1 677
-2%
|
1 637
-2%
|
1 606
-2%
|
1 544
-4%
|
1 513
-2%
|
1 455
-4%
|
1 367
-6%
|
1 237
-9%
|
1 263
+2%
|
1 190
-6%
|
1 170
-2%
|
1 133
-3%
|
1 138
+0%
|
1 181
+4%
|
1 216
+3%
|
1 191
-2%
|
1 244
+4%
|
1 258
+1%
|
1 278
+2%
|
1 307
+2%
|
1 282
-2%
|
1 262
-2%
|
1 216
-4%
|
1 164
-4%
|
1 150
-1%
|
1 135
-1%
|
1 101
-3%
|
1 067
-3%
|
1 016
-5%
|
984
-3%
|
967
-2%
|
995
+3%
|
1 082
+9%
|
1 159
+7%
|
1 244
+7%
|
1 298
+4%
|
1 345
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(949)
|
(947)
|
(946)
|
(937)
|
(962)
|
(951)
|
(938)
|
(932)
|
(922)
|
(915)
|
(972)
|
(965)
|
(942)
|
(957)
|
(887)
|
(875)
|
(883)
|
(884)
|
(919)
|
(942)
|
(919)
|
(903)
|
(888)
|
(873)
|
(893)
|
(872)
|
(830)
|
(805)
|
(762)
|
(770)
|
(783)
|
(781)
|
(795)
|
(780)
|
(797)
|
(801)
|
(822)
|
(845)
|
(856)
|
(887)
|
(889)
|
|
Selling, General & Administrative |
(949)
|
(947)
|
(946)
|
(896)
|
(962)
|
(950)
|
(937)
|
(886)
|
(922)
|
(916)
|
(972)
|
(923)
|
(942)
|
(957)
|
(887)
|
(836)
|
(883)
|
(884)
|
(919)
|
(942)
|
(918)
|
(903)
|
(888)
|
(873)
|
(894)
|
(872)
|
(830)
|
(805)
|
(762)
|
(770)
|
(783)
|
(747)
|
(795)
|
(780)
|
(797)
|
(761)
|
(822)
|
(845)
|
(856)
|
(838)
|
(889)
|
|
Research & Development |
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(49)
|
0
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
743
N/A
|
754
+1%
|
754
0%
|
773
+3%
|
715
-8%
|
686
-4%
|
668
-3%
|
612
-8%
|
591
-3%
|
539
-9%
|
395
-27%
|
272
-31%
|
321
+18%
|
233
-28%
|
282
+21%
|
258
-8%
|
255
-1%
|
297
+17%
|
297
0%
|
249
-16%
|
324
+30%
|
355
+9%
|
389
+10%
|
434
+11%
|
389
-10%
|
390
+0%
|
386
-1%
|
359
-7%
|
388
+8%
|
365
-6%
|
318
-13%
|
285
-10%
|
221
-22%
|
204
-8%
|
170
-17%
|
193
+14%
|
260
+34%
|
314
+21%
|
389
+24%
|
411
+6%
|
456
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(44)
|
(47)
|
(49)
|
(38)
|
(17)
|
(14)
|
(10)
|
(29)
|
(49)
|
(47)
|
(50)
|
(39)
|
(39)
|
(44)
|
(43)
|
2 078
|
2 076
|
2 078
|
2 078
|
(22)
|
(43)
|
(37)
|
(37)
|
(22)
|
(33)
|
(35)
|
(37)
|
(36)
|
(46)
|
(48)
|
(46)
|
(66)
|
(32)
|
(26)
|
(21)
|
(14)
|
(28)
|
(34)
|
(40)
|
(83)
|
(44)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(11)
|
(49)
|
(56)
|
(107)
|
(110)
|
(92)
|
(116)
|
(8)
|
(92)
|
28
|
52
|
70
|
69
|
(51)
|
(63)
|
(33)
|
(61)
|
(54)
|
(45)
|
(58)
|
(81)
|
(124)
|
(138)
|
(120)
|
(125)
|
(74)
|
(59)
|
(77)
|
(54)
|
(51)
|
(51)
|
(15)
|
(32)
|
(48)
|
(76)
|
(95)
|
(83)
|
|
Total Other Income |
(8)
|
(11)
|
(7)
|
(7)
|
(47)
|
(52)
|
(67)
|
(63)
|
(26)
|
(18)
|
(6)
|
(12)
|
(10)
|
(17)
|
(12)
|
(2 144)
|
(2 137)
|
(2 135)
|
(2 147)
|
(38)
|
(13)
|
(13)
|
(18)
|
(32)
|
22
|
(3)
|
5
|
(16)
|
(60)
|
(38)
|
(39)
|
(9)
|
(33)
|
(17)
|
13
|
(10)
|
(0)
|
(14)
|
(56)
|
(9)
|
(43)
|
|
Pre-Tax Income |
692
N/A
|
697
+1%
|
698
+0%
|
729
+4%
|
640
-12%
|
572
-11%
|
535
-6%
|
412
-23%
|
406
-2%
|
382
-6%
|
223
-42%
|
213
-5%
|
180
-15%
|
200
+11%
|
280
+40%
|
263
-6%
|
264
+0%
|
189
-28%
|
165
-13%
|
156
-5%
|
208
+33%
|
250
+21%
|
290
+16%
|
322
+11%
|
298
-8%
|
229
-23%
|
216
-5%
|
187
-14%
|
157
-16%
|
205
+31%
|
174
-15%
|
134
-23%
|
102
-24%
|
109
+7%
|
110
+1%
|
154
+40%
|
199
+29%
|
218
+9%
|
217
0%
|
224
+3%
|
287
+28%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(194)
|
(194)
|
(191)
|
(209)
|
(200)
|
(180)
|
(179)
|
(148)
|
(137)
|
(136)
|
(86)
|
(77)
|
(67)
|
(99)
|
(115)
|
(143)
|
(147)
|
(99)
|
(95)
|
(52)
|
(60)
|
(66)
|
(74)
|
(76)
|
(96)
|
(80)
|
(76)
|
(60)
|
(27)
|
(26)
|
3
|
3
|
3
|
(6)
|
(18)
|
44
|
42
|
33
|
46
|
(19)
|
(34)
|
|
Income from Continuing Operations |
498
|
502
|
506
|
519
|
441
|
392
|
356
|
264
|
269
|
246
|
137
|
136
|
113
|
101
|
165
|
120
|
117
|
89
|
70
|
104
|
147
|
184
|
216
|
247
|
202
|
149
|
140
|
127
|
130
|
179
|
177
|
136
|
105
|
104
|
93
|
198
|
242
|
251
|
263
|
205
|
253
|
|
Income to Minority Interest |
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(11)
|
(11)
|
(12)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(9)
|
(10)
|
(13)
|
(17)
|
(18)
|
(19)
|
|
Net Income (Common) |
496
N/A
|
499
+1%
|
501
+0%
|
513
+2%
|
433
-16%
|
385
-11%
|
350
-9%
|
258
-26%
|
265
+2%
|
244
-8%
|
135
-45%
|
133
-2%
|
110
-17%
|
98
-11%
|
161
+65%
|
3
-98%
|
(1)
N/A
|
(30)
-2 208%
|
(49)
-65%
|
105
N/A
|
147
+40%
|
183
+24%
|
214
+17%
|
239
+12%
|
194
-19%
|
141
-27%
|
132
-6%
|
116
-12%
|
118
+2%
|
167
+41%
|
166
-1%
|
126
-24%
|
96
-24%
|
95
-1%
|
84
-12%
|
189
+124%
|
231
+23%
|
238
+3%
|
245
+3%
|
187
-24%
|
234
+25%
|
|
EPS (Diluted) |
3.55
N/A
|
3.59
+1%
|
3.64
+1%
|
3.72
+2%
|
3.2
-14%
|
2.86
-11%
|
2.58
-10%
|
1.93
-25%
|
2.02
+5%
|
1.86
-8%
|
1.02
-45%
|
1.01
-1%
|
0.85
-16%
|
0.75
-12%
|
1.23
+64%
|
0.02
-98%
|
0
N/A
|
-0.22
N/A
|
-0.37
-68%
|
0.79
N/A
|
1.11
+41%
|
1.36
+23%
|
1.62
+19%
|
1.81
+12%
|
1.46
-19%
|
1.06
-27%
|
1
-6%
|
0.89
-11%
|
0.9
+1%
|
1.28
+42%
|
1.27
-1%
|
0.96
-24%
|
0.73
-24%
|
0.73
N/A
|
0.64
-12%
|
1.44
+125%
|
1.76
+22%
|
1.81
+3%
|
1.86
+3%
|
1.42
-24%
|
1.77
+25%
|