FLS
Flowserve Corp
$71.37
-3.34 (-4.47%)
At close · Jul 7
Market Cap
$9.12B
Shares
127,807,021
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$0
FY2025
Net Income
$346.25M
+22.5%
FY2025
Gross Margin
34.96%
-0.5pp
FY2010
Operating Margin
14.42%
0pp
FY2010
Diluted EPS
$2.64
+23.4%
FY2025
Operating Cash Flow
$505.88M
+18.9%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| — | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $4.03B | $4.37B | $4.47B | $3.76B | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | -$58.64M | -$52.98M | -$42.57M | -$34.6M | -$32.73M | -$36.76M | — | — | |
| — | $3.06B | $3.15B | $3.12B | $3.04B | $2.62B | $2.49B | $2.61B | $2.65B | $2.64B | $2.57B | $2.75B | $3.08B | $3.17B | $3.27B | $3.17B | $3B | $2.62B | $2.82B | $2.89B | $2.51B | |
| — | $1.59B | $1.58B | $1.43B | $1.28B | $994.3M | $1.05B | $1.12B | $1.29B | $1.19B | $1.09B | $1.24B | $1.48B | $1.71B | $1.69B | $1.58B | $1.51B | $1.41B | $1.55B | $1.58B | $1.25B | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 34.96% | 35.46% | 35.33% | 33.16% | |
| — | — | $54.1M | $69.9M | $48.7M | $39.9M | $34.2M | $36.1M | $42M | $39.6M | $38.6M | $42.8M | $45.9M | $40.9M | $37.8M | $38.9M | $35M | $29.5M | $29.4M | — | — | |
| — | $1.08B | $1.06B | $978.04M | $961.17M | $815.55M | $797.08M | $878.25M | $913.2M | $966.58M | $901.73M | $965.38M | $972.73M | $936.9M | $966.83M | $922.13M | $914.08M | $844.99M | $934.45M | $981.6M | $854.53M | |
| — | — | $16.22M | $10M | $11.3M | $11.4M | $13.4M | $13.6M | $13.8M | $14.1M | $15.3M | $13.9M | $22M | $14M | $12.8M | $16M | $14.2M | $10.8M | $9.86M | $9.86M | $9.88M | |
| — | $95.11M | $95.45M | $85.6M | $83.75M | $90.95M | $99.82M | $100.75M | $105.9M | $112.47M | $118.45M | $116.75M | $127.09M | $110.28M | $106.39M | $107.23M | $107.56M | $104.54M | $95.45M | — | — | |
| — | — | $43.13M | $39.61M | $19.26M | $857K | $9.51M | $21.11M | -$16.25M | $24.02M | $26.39M | $77.68M | $75.16M | $1.6M | $10.7M | -$700K | $11.9M | — | — | — | — | |
| — | $387.47M | $399.92M | $462.28M | $333.55M | $197.22M | $270.76M | $250.28M | $386.62M | $227.7M | $341.14M | $276.68M | $514.67M | $785.39M | $760.28M | $675.78M | $618.68M | $581.35M | $629.52M | $615.68M | $411.89M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 14.42% | 14.42% | 13.76% | 10.95% | |
| — | $482.58M | $495.38M | $547.88M | $417.3M | $288.17M | $370.58M | $351.03M | $492.53M | $340.17M | $459.59M | $393.44M | $641.75M | $895.66M | $866.68M | $783M | $726.24M | $685.89M | $724.96M | — | — | |
| — | $79M | $77.74M | $69.3M | $66.92M | $46.25M | $57.62M | $56.19M | $54.98M | $58.16M | $59.73M | $60.14M | $65.27M | $60.32M | $54.41M | $43.52M | $36.18M | $34.3M | $40.01M | $51.29M | $60.12M | |
| — | $219.92M | $195.66M | -$12.19M | -$49.87M | -$559K | -$36.14M | $5.23M | -$17.62M | -$19.57M | -$21.83M | -$6.44M | -$39.09M | $2M | -$14.28M | -$21.65M | $3.68M | -$18.35M | -$7.97M | $20.16M | $5.95M | |
| — | $17.94M | $20.68M | $19.05M | $17.89M | $18.47M | $16.3M | $11.75M | $10.48M | $11.14M | $12.59M | $12.93M | $9.86M | $12.12M | $39.02M | $16.95M | $19.11M | $16.65M | $15.84M | $16.96M | $18.7M | |
| — | — | $525.4M | $386.16M | $223.75M | $154.38M | $133.59M | $202.29M | $322.43M | $156.44M | $263.01M | $212.91M | $412.37M | $728.74M | $693.02M | $611.57M | $587.76M | $530.28M | $584.79M | — | — | |
| — | $158.98M | $155.6M | $84.93M | $18.56M | -$43.64M | -$2.59M | $61.42M | $75.49M | $46.55M | $258.68M | $77.38M | $148.35M | $209.31M | $204.7M | $160.77M | $158.52M | $141.6M | $156.46M | $147.72M | $104.29M | |
| — | $354.02M | $346.25M | $282.76M | $186.74M | $188.69M | $125.95M | $130.42M | $238.83M | $104.51M | $2.65M | $132.46M | $258.41M | $513.37M | $485.53M | $448.34M | $428.58M | $388.29M | $427.89M | $442.41M | $255.77M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 9.63% | 9.8% | 9.89% | 6.8% | |
| — | $22.69M | $23.56M | $18.47M | $18.45M | $9.33M | $10.23M | $10.46M | $8.11M | $5.38M | $1.68M | $3.08M | $5.61M | $6.06M | $2.79M | $2.46M | $649K | $391K | $444K | $2.81M | $1.97M | |
| — | $354.02M | $346.25M | $282.76M | $186.74M | $188.69M | $125.95M | $130.42M | $238.83M | $104.51M | $2.65M | $132.46M | $258.42M | $513.38M | $485.54M | $448.35M | $428.6M | $388.31M | $427.91M | — | — | |
| — | $449.19M | $512.27M | $180.94M | $194.93M | $104.49M | $171.99M | $105.09M | $228.48M | $36.03M | $121.97M | $45.9M | $100.28M | $354.75M | $488.36M | $440.13M | $362.99M | $386.81M | $490.18M | $252.48M | $324.73M | |
| USD/shares | — | — | $2.66 | $2.15 | $1.42 | $1.44 | $0.97 | $1.00 | $1.82 | $0.80 | $0.02 | $1.02 | $1.94 | $3.75 | $3.43 | $2.86 | $2.57 | $6.96 | $7.66 | $7.75 | $4.48 |
| USD/shares | $4.00 – $4.20* | — | $2.64 | $2.14 | $1.42 | $1.44 | $0.96 | $1.00 | $1.81 | $0.80 | $0.02 | $1.01 | $1.93 | $3.72 | $3.41 | $2.84 | $2.55 | $6.88 | $7.59 | $7.71 | $4.44 |
| shares | — | — | 130.01M | 131.49M | 131.12M | 130.63M | 130.31M | 130.4M | 131.03M | 130.82M | 130.7M | 130.43M | 133.07M | 136.91M | 141.6M | 156.85M | 166.63M | 55.76M | 55.84M | — | — |
| shares | — | — | 130.98M | 132.36M | 131.93M | 131.32M | 130.86M | 131.05M | 131.72M | 131.27M | 131.36M | 130.98M | 133.81M | 137.84M | 142.43M | 157.97M | 168.31M | 56.42M | 56.36M | — | — |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2007–FY2025: $2.57B in buybacks, $1.63B in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Specialty Industrial Machinery median 3.34×
EV/EBIT
—
Specialty Industrial Machinery median 23.00×
P/E (TTM)
26.24×
Specialty Industrial Machinery median 32.56×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| FCD | $5,464,000 | $5,641,000 | $6,448,000 | $3,489,000 | $2,924,000 | $3,120,000 | $3,631,000 | $3,637,000 |
| FPD | $5,113,000 | $4,416,000 | $3,487,000 | $4,508,000 | $2,750,000 | $1,965,000 | $1,833,000 | $2,816,000 |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| North America | $1,997,290,000 | $1,842,374,000 | $1,820,881,000 | $1,532,860,000 | $1,345,049,000 | $1,468,857,000 | $1,627,809,000 | $1,579,015,000 |
| Middle East and Africa | $835,809,000 | $765,839,000 | $684,589,000 | $473,165,000 | $418,694,000 | $469,942,000 | $454,896,000 | $467,724,000 |
| Europe | $833,675,000 | $833,661,000 | $772,342,000 | $668,083,000 | $719,504,000 | $763,395,000 | $810,028,000 | $763,540,000 |
| Asia Pacific | $745,350,000 | $789,611,000 | $739,513,000 | $694,559,000 | $816,109,000 | $808,030,000 | $815,818,000 | $783,639,000 |
| Latin America | $317,136,000 | $326,321,000 | $303,252,000 | $246,453,000 | $241,704,000 | $217,910,000 | $231,146,000 | $241,781,000 |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| Aftermarket Equipment | $2,509,678,000 | $2,339,755,000 | $2,233,881,000 | $1,908,551,000 | $1,836,797,000 | $1,827,643,000 | $1,977,707,000 | $1,896,611,000 |
| Original Equipment | $2,219,582,000 | $2,218,051,000 | $2,086,696,000 | $1,706,569,000 | $1,704,263,000 | $1,900,491,000 | $1,961,990,000 | $1,939,088,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| FPD | $600,884,000 | $480,216,000 | $348,867,000 | $207,957,000 | $243,203,000 | $270,960,000 | $343,514,000 | $200,981,000 |
| FCD | $179,687,000 | $158,265,000 | $148,034,000 | $113,417,000 | $119,651,000 | $125,573,000 | $191,945,000 | $204,250,000 |
| Intersegment Elimination | — | — | — | — | — | — | -$135,446,000 | -$154,659,000 |
| Operating Segments | — | — | — | — | — | — | $541,486,000 | $402,197,000 |
Operating Margin by Segment (%)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|---|---|---|
| FCD | 3288.6% | 2805.6% | 2295.8% | 3250.7% | 4092% | 4024.8% | 5286.3% | 5615.9% |
| FPD | 11752.1% | 10874.5% | 10004.8% | 4613.1% | 8843.7% | 13789.3% | 18740.5% | 7137.1% |