FLOWSERVE CORP - 10-Q Quarterly Report

Back to GetFilings.com

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 September 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 October 31, 2002 55,205,176

FLOWSERVE CORPORATION
INDEX

2

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

FLOWSERVE CORPORATION
(UNAUDITED)

CONSOLIDATED STATEMENTS OF OPERATIONS

CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS)/INCOME

See accompanying notes to consolidated financial statements.

3

FLOWSERVE CORPORATION
(UNAUDITED)

CONSOLIDATED STATEMENTS OF OPERATIONS

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME/(LOSS)

See accompanying notes to consolidated financial statements.

4

FLOWSERVE CORPORATION

CONSOLIDATED BALANCE SHEETS

See accompanying notes to consolidated financial statements.

5

FLOWSERVE CORPORATION
(UNAUDITED)

CONSOLIDATED STATEMENTS OF CASH FLOWS

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 September 30, 2002, and
the related consolidated statements of operations and comprehensive
income/(loss) for the three months and nine months ended September 30, 2002 and
2001, and the consolidated statements of cash flows for the nine months ended
September 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.

Generally, this pronouncement requires companies to recognize the fair value
of liabilities for retiring their facilities at the point that legal obligations
associated with their retirement are incurred, with an offsetting increase to
the carrying value of the facility. The expense associated with the retirement
becomes a component of a facility's depreciation, which is recognized over its
useful life.

Although SFAS No. 143 becomes effective for the Company on January 1, 2003,
the Company does not believe the adoption will have a significant effect on its
consolidated financial position or results of operations due to limited
abandonment and retirement obligations associated with its facilities.

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 its
previously reported extraordinary items, which relate to early extinguishment of
debt, 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. Under current accounting rules, costs to exit or dispose of an
activity are generally recognized at the date that the exit or disposal plan has
been committed to and communicated. 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, under which an acquiring company allocates the purchase price to the
identifiable assets and liabilities, and recognizes goodwill when the purchase
price exceeds the fair value of such identifiable assets and liabilities.
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 the cessation of
systematic amortization of goodwill and indefinite-lived intangible assets, and
instead requires impairment testing 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 $31.1 million in acquired trademark
intangible assets have indefinite useful lives and is no longer amortizing these
intangible assets.

Under SFAS 142, goodwill impairment is assessed at the reporting unit level
annually and whenever events or circumstances indicate goodwill may be impaired.
During the second quarter of 2002, the Company 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 $5.5 million and $15.0 million on a pretax basis
for the three months ended September 30, 2001 and for the nine months ended
September 30, 2001, respectively. Such amortization for the year ended December
31, 2001 was $19.7 million.

The following table reflects consolidated results during 2001 adjusted as
though the implementation of SFAS No. 141 and No. 142 occurred on January 1,
2001:

8

The following tables provide information about acquired intangible assets:

(1) Other amortized intangible assets at December 31, 2001 includes net
acquired workforce intangible assets of $18,501 that were reclassified
to goodwill upon the implementation of SFAS 141 and 142.

Amortization expense:
Actual for nine months ended September 30, 2002 $ 6,410
Estimated for three months ending December 31, 2002 $ 2,761
Estimated for year ending December 31, 2003 $ 11,044
Estimated for year ending December 31, 2004 $ 10,839
Estimated for year ending December 31, 2005 $ 9,841
Estimated for year ending December 31, 2006 $ 9,381
Estimated for year ending December 31, 2007 $ 9,346

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 comprised of the following:

The amounts assigned to the acquired intangible assets arising from the
acquisition are subject to refinements for up to one year from the acquisition
date based on the completion of final valuation studies.

9

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

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.

Effective July 1, 2002, the Company realigned its operating segments.
Previously, the Flow Solutions Division included seal operations as well as pump
and valve services. Under the new structure, pump services and valve services
have been included in Flowserve Pump Division and Flow Control Division,
respectively. Accordingly, goodwill associated with the pump service and valve
service businesses of $39.3 million and $6.7 million, respectively, has been
reclassified for all periods presented herein to conform to the new organization
structure.

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," as amended, on January 1, 2001. In accordance with the
transition provisions of SFAS 133, the Company recorded a net $0.8 million
cumulative-effect adjustment representing the fair value of hedging instruments
in other comprehensive income as of January 1, 2001 after deferred tax of $0.5
million. 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 $230
million recorded as goodwill (see footnote 3).

The purchase price allocation for the IFC Acquisition is preliminary and
subject to refinements for up to one year from the acquisition date 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. The
pro forma information for the three months ended September 30, 2002 excludes
the non-recurring $2.6 million purchase accounting adjustment associated with
the required write up and subsequent sale of IFC inventory, which is assumed to
have taken place in the first and second quarters of 2002. The effects of the
$5.2 million non-recurring accounting adjustment for IFC inventory is included
in the pro forma results for the nine months ended September 30, 2002 and 2001.

PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

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

SENIOR CREDIT FACILITIES

As of September 30, 2002, the Company's outstanding debt under its senior
credit facilities consists of a revolving credit facility and Tranche A and
Tranche C term loans, which were $0, $279.0 million and $650.5 million,
respectively. The term loans require scheduled principal payments, which began
on June 30, 2001 for the Tranche A loan and on September 30, 2002 for the
Tranche C loan. In the third quarter of 2002, the Company made $18 million of
mandatory and $70 million of non-mandatory principal repayments on the term
loans.

During the second quarter of 2002, in connection with the IFC acquisition,
the Company amended and restated its senior credit facilities, to provide for:

o an incremental Tranche A term loan in an aggregate principal amount of $95.3
million

o 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, reduce the then outstanding
balance on the revolving credit facility by $40 million, and provide funds
to be used to finance the IFC acquisition.

As part of the amended and restated senior credit facility, several
covenants were modified, including various financial ratios, primarily to allow
for the IFC Acquisition. 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 during the second quarter of 2002, the Company recognized an
extraordinary loss of $6.3 million, after tax consideration, for writing off
deferred financing fees. As a result of $70 million of non-mandatory debt
prepayments during the third quarter of 2002, deferred financing fees were
written off and recognized as an extraordinary loss of $0.5 million, after tax
consideration.

The scheduled principal payments of the term loans outstanding at
September 30, 2002, which were adjusted to reflect non-mandatory prepayments,
are summarized as follows:

Percent of inventory accounted for by:
- --------------------------------------

LIFO 59% 62%
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 2002. The decline in the excess and obsolete reserve from December
31, 2001 and June 30, 2002 generally reflects the physical disposal of
non-saleable inventory during the third quarter of 2002.

8. RESTRUCTURING AND INTEGRATION EXPENSES

IFC ACQUISITION

In June 2002, in conjunction with the IFC Acquisition, the Company initiated
a restructuring program designed to reduce costs and eliminate excess capacity
by consolidating facilities. The Company's actions, approved and committed to in
the second and third quarters of 2002, are expected to result in a gross
reduction of approximately 575 positions and a net reduction of approximately
275 positions.

This program includes the announced closure of seven valve facilities and a
reduction of sales

13

and related support personnel. The Company established a restructuring reserve
of $11.0 million in the second quarter and increased the reserve by $2.8 million
in the third quarter of 2002 for this program. The Company expects the majority
of the reductions and closures to occur before June 2003. Costs associated with
the closure of Flowserve facilities of $2.2 million and $2.9 million for the
three and nine months ended September 30, 2002, have been recognized as
restructuring expense in the statement of operations, whereas costs associated
with the closure of IFC facilities of $11.0 million, along with related deferred
taxes, became part of the purchase price allocation of the transaction. The
effect of these closure costs increased the amount of goodwill otherwise
recognizable as a result of the IFC acquisition.

The following illustrates activity related to the IFC restructuring reserve:

During the third quarter of 2002 and for the nine months ended September 30,
2002, the Company also incurred $6.1 million and $8.1 million, respectively, of
integration expense in conjunction with the program. Expenses classified as
integration generally represent period costs associated with acquisition-related
reorganizations such as relocation of product lines from closed to receiving
facilities, realignment of receiving facilities, performance and retention
bonuses, idle manufacturing costs, costs related to the integration team and
asset impairments.

The following summaries the integration expense recognized during 2002 (in
millions):

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.

IDP ACQUISITION

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.

In the third quarter of 2001 and for the nine months ended September 30,
2001, the Company incurred integration expense in conjunction with the program
of $13.8 million and $49.8 million, respectively. The Company substantially
completed its integration activities during 2001 and expects the majority of the
remaining expenditures to be completed by December 31, 2002.

14

The following illustrates activity related to the IDP restructuring reserve:

9. EARNINGS PER SHARE

Basic and diluted earnings per share were calculated as follows:

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. For the three month and nine month periods ended September 30, 2002,
options to purchase 1,339,746 shares of common stock and 813,253 shares of
common stock, respectively, were not included of which options to purchase
358,756 shares at $24.84 per share were issued during July 2002. Options to
purchase 1,095 shares of common stock were not included in the computation for
the three month period ended September 30, 2001. For the nine months ended
September 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 the 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, restructuring expense, interest expense, other
income or expense, income taxes and extraordinary items. Intersegment sales and
transfers are recorded at cost plus a profit margin.

Effective July 1, 2002, the Company realigned its operating segments. Under
the new organization, the Flow Solutions Division includes the Company's seal
operations, while the Company's pump and valve service businesses (previously
included in the Flow Solutions Division) have been included, as appropriate, in
the Flowserve Pump Division and Flow Control Division, respectively. Segment
information for all periods presented herein have been reported under the new
organization structure.

A supplemental financial table of selected financial data for the previous
five quarters reclassified to conform to the new organization structure was
presented in the Company's Form 10-Q for the quarter ended June 30, 2002 under
Supplemental Segment Information of Management's Discussion and Analysis.

(1) Special items totaling $10.9 million 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 $6.1 million, and restructuring
expense of $2.2 million.

(2) Special items reflect integration expense associated with the
acquisition and integration of IDP of $13.8 million.

16

A reconciliation of total segment operating income before special items to
consolidated earnings before income taxes follows:

(1) Special items totaling $16.2 million reflect costs associated with the
IFC Acquisition including a negative purchase accounting adjustment
associated with the required write-up and sale of inventory of $5.2
million (recorded as a component of cost of sales), integration
expense of $8.1 million, and restructuring expense of $2.9 million.

(2) Special items reflect integration expense associated with the
acquisition and integration of IDP of $49.8 million.

A reconciliation of total segment operating income before special items to
consolidated earnings before income taxes follows:

17

11. GUARANTOR AND NONGUARANTOR FINANCIAL STATEMENTS

Pursuant to the Senior Subordinated Notes (see footnote 6), the following
consolidating financial information presents:

(1) Consolidating balance sheet as of September 30, 2002 and the related
statements of operations for the three and nine month periods ended
September 30, 2002 and September 30, 2001 and cash flows for the nine months
ended September 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 SEPTEMBER 30, 2002
(UNAUDITED)

19

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

20

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

21

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

22

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

23

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

24

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

25

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

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 third quarter of 2002 and the nine months ended
September 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 date of acquisition are
included in the results for the Company's Flow Control Division. The IFC
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's Discussion and Analysis.

Special items recognized during 2002 generally associated with the
acquisition of IFC include the following (in millions):

Special items in 2001 include integration expense of $13.8 million for the
third quarter and $49.8 million for the nine 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 determined in accordance with generally
accepted accounting principles.

Pro forma results referenced throughout this Management's Discussion and
Analysis assume that the acquisition of IFC occurred on January 1, 2001 and
include estimated purchase accounting and financing impacts. The pro forma
information is provided solely to enhance understanding of the operating
results, not to purport what the Company's results of income 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.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

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,

27

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.

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. The significant 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.

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 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. 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 any such 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.

28

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 generally become a component of
goodwill, whereas non-acquisition related restructuring costs are recorded as
restructuring expense in the statement of operations. Reserve requirements for
each restructuring plan are assessed quarterly and susceptible to adjustment due
to revisions of cost estimates and other 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 process for assessing the facts and
circumstances and recording such contingencies on a case-by-case basis.
Assessments of 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.

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 warranty obligation estimates.

INSURANCE ACCRUALS

Insurance accruals are recorded based upon an analysis of the Company's
claim loss history, insurance deductibles, policy limits, and an estimate of
incurred but not recorded claims. The estimates are based upon information
received from the insurance company adjusters. Changes in claims 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 judgment in estimating
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

29

that would adversely affect the Company's results of operations and financial
condition.

RESULTS OF OPERATIONS -- THREE MONTHS ENDED SEPTEMBER 30, 2002

Sales increased 24.9% to $586.7 million for the three months ended September
30, 2002, compared with $469.6 million for the same period in 2001. The increase
is primarily associated with the IFC acquisition, which contributed $121.1
million of sales in the third quarter, and a higher volume of engineered project
sales in the petroleum and water markets. Despite the high volume of engineered
project sales in the current quarter, pro forma sales including IFC in third
quarter of 2001 were down 3.4% from $607.6 million primarily due to weakness in
the chemical, power and general industrial sectors. Currency translation had
virtually no impact on third quarter 2002 sales. Net sales to international
customers, including export sales from the U.S., were 58% of sales, compared
with 48% in the third 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 19.0% to $578.0 million compared with $485.6 million in the prior
year. The increase reflects IFC, which contributed $109.8 million of bookings in
the third quarter of 2002. Bookings on a pro forma basis were down 6.8% from
$620.4 million in the prior year due to weakness in the quick turnaround
business for the chemical and general industrial sectors as well as declines in
power business. Bookings of industrial pumps, manual valves and related services
were most significantly impacted by the market weakness. Currency translation
had virtually no impact on third quarter 2002 bookings.

At September 30, 2002, backlog was $787.6 million, an increase of 4.1%
compared with September 30, 2001 and 18.8% compared with December 31, 2001, due
to the IFC Acquisition. On a pro forma basis, including IFC, backlog was $883.3
million and $780.1 million at September 30, 2001 and December 31, 2001,
respectively, and has declined primarily due to lower bookings in the chemical,
power, and general industrial sectors.

BUSINESS SEGMENTS

Flowserve manages its operations through three business segments: Flowserve
Pump Division (FPD) for engineered pumps, industrial pumps and related services;
Flow Solutions Division (FSD) for precision mechanical seals and related
services; and Flow Control Division (FCD) for industrial valves, manual valves,
control valves, nuclear valves, valve actuators and controls and related
services.

Effective July 1, 2002, the Company realigned its operating segments. Under
the new organization, the Flow Solutions Division includes the Company's seal
operations, while the Company's pump service and valve service businesses are
included as appropriate in the Flowserve Pump Division and Flow Control
Division, respectively. Segment information reflects the new organization
structure for all periods presented. A supplemental financial table of select
financial data for the previous five quarters reclassified to conform to the
current organization structure was presented in the Company's Form 10-Q
statement for the quarter ended June 30, 2002 under the Supplemental Segment
Information section of its Management's Discussion and Analysis.

Sales and operating income before special items for each of the three
business segments follows:

The 3.8% increase in sales for pumps, pump parts and service for Flowserve
Pump Division (FPD) in the third quarter of 2002 compared with the third 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

30

volume of industrial pumps and service sales to the weak chemical, power and
general industrial markets.

Operating income, before special items, in 2002 decreased 21.3% from the
prior period. Operating income, before special items, for 2001 would have been
$36.1 million had SFAS 141 and 142 been implemented in that year. Operating
income, before special items, as a percentage of sales decreased to 8.6% in the
third quarter of 2002 from 11.4% in the prior year period. Operating income,
before special items as a percentage of sales in 2001 would have been 12.9% in
the prior year period had SFAS 141 and 142 been implemented in that year.
Operating income, before special items, decreased due to a decline in the quick
turnaround chemical, power and industrial sectors of industrial pumps and
services, which historically are more profitable than the 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. This
was partially offset by the benefit of improved sales volume.

Sales of seals for the Flow Solutions Division increased by 1.9% despite
generally weakened market conditions primarily due to its emphasis on customer
alliances and fixed fee agreements.

Operating income increased 8.6% due to the incremental sales volume,
improved productivity, cost containment efforts and favorable benefit from the
implementation of SFAS 141 and 142, which would have yielded operating income,
before special items for 2001 of $16.5 million. Operating income as a percentage
of sales increased to 20.4% in the current year period from 19.1% in the prior
year period (19.5% had SFAS 141 and 142 been implemented in the prior year
period).

Sales of valves and related products and services for the Flow Control
Division increased by 94.3% compared with the prior year, primarily due to the
acquisition of IFC. On a pro forma basis for 2001, including IFC, sales were
$249.8 million. The 12.7% decline in pro forma sales reflects the weakness in
the chemical, power and general industrial sectors, particularly for manual
valves and services.

Operating income, before special items, during 2002 increased 46.3% from the
prior year. Operating income, before special items, on a pro forma basis for
2001 including IFC was $31.2 million. Operating income, before special items, in
2002 includes the favorable benefit from the implementation of SFAS 141 and 142,
which would have increased third quarter of 2001 reported operating income by
$1.1 million. Operating income, before special items, as a percentage of sales,
was 7.2% in the third quarter of 2002, compared with 9.6% in 2001 (10.6% had
SFAS 141 and 142 been implemented in the prior period). The decline in
profitability reflects weak conditions in the chemical, power and general
industrial markets, as well as 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 $175.5 million increased 15.2% compared with the prior year
period primarily due to the acquisition of IFC. On a pro forma basis for 2001,
including IFC, gross profit was $198.1 million and decreased 11.4%, due to weak
demand in the chemical, power and general

31

industrial markets. The gross profit margin was 29.9% for the three months ended
September 30, 2002, compared with 32.4% or 32.6% pro forma for the same period
in 2001. 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 a higher mix of lower margin project business and 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, power
and general industrial markets. Gross profit was also impacted in the third
quarter of 2002 by a negative $2.6 million purchase accounting adjustment
associated with the required write-up and subsequent sale of inventory resulting
from the acquisition of IFC. This negative impact will not recur in future
periods as the underlying inventory has been sold. The impact on gross profit of
no longer amortizing intangible assets with indefinite useful lives was about
$0.3 million in the third quarter of 2002.

Selling, general and administrative expense was $127.5 million in the third
quarter of 2002. This compares with $101.0 million in the third quarter of 2001
or $95.8 million if SFAS 141 and 142 had been implemented in that period. The
increase in expense predominately reflects the IFC acquisition. On a pro forma
basis for 2001, including IFC, selling, general, and administrative expenses
were $125.7 million. As a percentage of sales, selling, general and
administrative expense was 21.7% in the third quarter of 2002 compared with
21.5% in the third quarter of 2001 and 20.7% pro forma 2001, including IFC. The
increase from 2001 is generally due to inflation, partially offset by the
benefit of implementation of SFAS 141 and 142.

Operating income before special items decreased 1.2% to $50.7 million in
the third quarter of 2002 compared with $51.3 million in the prior year period,
and decreased 30.1% compared with 2001 pro forma, including IFC, which totaled
$72.5 million. Operating income before special items as a percentage of sales
was 8.6% in the third quarter of 2002 compared with 10.9% in the prior year
period, and 11.9% pro forma for 2001, including IFC. Operating income before
special items in 2002 benefited by $5.5 million due to the implementation of
SFAS 141 and 142. A less favorable product mix resulting from the weakened
chemical, power 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.

Restructuring expense of $2.2 million and integration expense of $6.1
million related to the integration of IFC into the Flow Control Division were
recognized in the third quarter of 2002, with further expense expected in
subsequent quarters. Restructuring expense represents severance and other exit
costs directly related to Flowserve facility closures and other work force
reductions. Integration expense represents period costs associated with
acquisition-related reorganizations such as relocation of product lines from
closed to receiving facilities, realignment of receiving facilities, performance
and retention bonuses, idle manufacturing costs, costs related to the
integration team and asset impairments. Integration expense of $13.8 million was
recognized in the prior year period related to the integration of IDP into the
Flowserve Pump Division. See the 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 third quarter of 2002 declined 16.0% to
$23.8 million, compared with $28.3 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

32

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 $0.8 million for the third quarter of 2002 compared with
$0.1 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 third quarter of 2002 was 35.0%
compared with 36.0% in the third quarter of 2001. The reduction primarily
reflects the elimination of goodwill amortization resulting from the
implementation of SFAS 141 and 142. Generally, amortization of goodwill is not
deductible for income tax purposes which inflated the effective tax rate of
prior years. 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 third quarter of 2002, the Company recognized an extraordinary
expense of $0.5 million, net of tax, or $0.01 per share, related to the
write-off of unamortized prepaid financing fees resulting from a non-mandatory
repayment of debt of $70 million on September 30, 2002.

Net earnings increased in the third quarter of 2002 to $9.3 million, or
$0.17 per share, compared with earnings of $5.8 million, or $0.15 per share, in
the third quarter of 2001. The improvement in earnings in 2002 reflects the
benefit of SFAS 141 and 142 and reduced interest, restructuring and integration
expenses. Excluding special items, net earnings were $16.9 million reflecting an
increase of 15.8% compared with $14.6 million in the prior year quarter. The
implementation of SFAS 141 and 142 resulted in an increase of $4.0 million or
$0.07 per share, in earnings in 2002. Special items in the third quarter of 2002
negatively impacted net earnings by $0.14 per share, including the $0.01 per
share extraordinary loss. Special items in 2001 negatively impacted net earnings
by $0.23 per share.

Average diluted shares increased by 42.9% to 55.3 million in the third
quarter of 2002 compared with 38.7 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 senior subordinated debt.

A comprehensive loss of $5.7 million was recognized in the third quarter of
2002 compared with comprehensive income of $38.3 million in the prior year due
to the timing of foreign currency changes between quarters. Weaker Latin
American currencies and a weaker Euro at September 30, 2002 compared with June
30, 2002 resulted in a foreign currency translation adjustment of $(12.0)
million in the quarter. Although weaker than the current level, the Euro
strengthened in the prior year quarter, which resulted in a positive foreign
currency translation adjustment of $32.8 million in that quarter. The Company
expects a negative impact on its other comprehensive income in the fourth
quarter of 2002 related to declines in the value of its pension plan assets in
the current year and an assumed reduced discount rate. The amount of loss for
the year is dependent upon market returns during the fourth quarter and the
resultant value of the plan assets at December 31, 2002 relative to the
projected benefit obligation. Based upon the current plan asset value and the
estimated benefit obligation, the loss to be recognized in comprehensive income
would not be expected to exceed $50 million. However, the ultimate amount of the
loss for 2002, if any, will be unknown until final pension plan assets values
for the current year are known on December 31, 2002. The Company is currently
evaluating the discount rate and long-term rate of return on assets used in its
determination of its benefit obligation. A hypothetical decline in the discount
rate of 25 basis points would increase expense by approximately $0.2 million
annually and a hypothetical decline in the long-term rate of return on assets of
50 basis points would increase expense by approximately $1.1 million annually.

33

RESULTS OF OPERATIONS -- NINE MONTHS ENDED SEPTEMBER 30, 2002

Sales increased 18.0% to $1,626.5 million for the nine months ended
September 30, 2002, compared with $1,378.2 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. Sales on a pro forma
basis, including IFC, were $1,783.8 million and $1,779.1 million for 2002 and
2001, respectively. The slight decline reflects the weakness in the chemical,
power, and general industrial sectors, partially offset by a higher volume of
project sales for the petroleum and water markets. Currency translation had an
approximate 2% negative impact on sales for the first nine months of 2002 due to
weakening of the Latin American currencies, partially offset by strengthening of
the Euro. Net sales to international customers, including export sales from the
U.S., were 53% of sales in 2002, compared with 46% 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 7% to $1,624.1 million compared with $1,522.7 million in
the prior year largely due to the IFC acquisition. Bookings on a pro forma basis
for 2002 and 2001, including IFC, were $1,766.3 million and $1,940.0 million,
respectively. The decline is primarily due to weakness in the quick turnaround
business for the chemical, power, and general industrial sectors, which
predominately impacted industrial pumps, valves and related services. Currency
translation negatively impacted bookings by about 1% in the first nine months of
2002 compared with the prior year.

At September 30, 2002, backlog was $787.6 million, an increase of 4.1%
compared with September 30, 2001 and 18.8% compared with December 31, 2001, due
to the IFC Acquisition. On a pro forma basis, including IFC, backlog was $883.3
million and $780.1 million at September 30, 2001 and December 31, 2001,
respectively, and has declined primarily due to lower bookings in the chemical,
power, and general industrial sectors.

BUSINESS SEGMENTS

Sales and operating income before special items for each of the three
business segments follows:

Sales of pumps, pump parts and related services for the Flowserve Pump
Division (FPD) for the nine months ended September 30, 2002 increased 7.9%
compared with 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 at the beginning of 2002. These improvements were partially offset by a
lower volume of industrial pumps and service sales to the chemical, power, and
general industrial markets and unfavorable currency translation of approximately
2%.

Operating income, before special items, in 2002 increased 10.4% from the
prior period. Operating income, before special items, in 2001 would have
increased by $10.6 million had the implementation of SFAS 141 and 142 taken
place in 2001. Operating income, before special items, as a percentage of sales
increased to 11.1% for 2002 from 10.9% in the prior year period, but decreased
from 12.2% had SFAS 141 and 142 been implemented in 2001. Operating income,
before special items, reflects the benefit of higher sales volume, incremental
synergy benefits related to the capture of approximately $90 million of annual
run rate savings associated with the integration of IDP. These benefits were
partially offset by the impact of the declines in quick turnaround business in
the chemical, power, and general industrial businesses, which

34

historically are more profitable than engineered pump projects. In addition,
unfavorable manufacturing burden variances impacted results due to lower volumes
and finished goods inventory reductions in the facilities that manufacture for
the chemical, power, and general industrial sectors.

Sales of seals for the Flow Solutions Division for 2002 increased 4.6%
compared with the prior year. The increase, despite generally weakened market
conditions, reflects the division's emphasis on customer alliances and fixed fee
agreements. Also, currency translation unfavorably impacted sales by about 3%.

Operating income increased 14.7% from the prior year. Operating income
includes the favorable benefit from the implementation of SFAS 141 and 142,
which would have increased 2001 reported operating income by $.9 million.
Operating income as a percentage of sales increased from 17.1% in the prior year
(17.4% had SFAS 141 and 142 been implemented in the prior period) to 18.7% in
the current year period.

Sales of valves and related products and services for the Flow Control
Division increased 50.6% compared with the prior year, due to the acquisition of
IFC. On a pro forma basis for 2002 and 2001, including IFC, sales were $672.7
million and $743.1 million, and have decreased due to weakness in the chemical,
power, and general industrial sectors.

Operating income, before special items, decreased 7.7% compared with the
prior year. Operating income, before special items, on a pro forma basis
including IFC was $43.0 million and $91.9 million for 2002 and 2001. Operating
income before special items in 2002 includes the favorable benefit from the
implementation of SFAS 141 and 142, which would have increased operating income
for 2001 by $3.4 million. Operating income, before special items, as a
percentage of sales, was 6.1% for 2002, compared with 9.9% in 2001 (10.9% had
SFAS 141 and 142 been implemented in 2001). On a pro forma basis, including IFC,
for 2002 and 2001, operating income, before special items, as a percentage of
sales was 7.2% and 12.4%. The decline in profitability reflects weak conditions
in the chemical, power, and general industrial markets, as well as 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 12.1% to $499.6 million compared with the prior year
period, reflecting the acquisition of IFC. The gross profit margin was 30.7% for
2002, compared with 32.3% for the same period in 2001. On a pro forma basis for
2002 and 2001, including IFC, gross profit was $552.4 million and $586.0
million, which yielded gross profit margins of 31.0% and 32.9%. Gross profit was
negatively impacted by an unfavorable product mix of higher sales volumes of
lower margin project business and 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 2002 was also impacted by a negative $5.2 million IFC-related

35

purchase accounting adjustment associated with the required write-up and
subsequent sale of inventory. This negative impact will not recur in future
periods as all underlying inventory has been sold. These negative impacts were
partially offset by incremental IDP synergy benefits related to the full capture
of approximately $90 million of annual run rate of savings. The impact of no
longer amortizing intangible assets with indefinite useful lives on gross profit
was $1.0 million for 2002.

Selling, general and administrative expense was $349.6 million in 2002. This
compares with $304.7 million in the same period in 2001 ($290.7 million if the
implementation of SFAS 141 and 142 had taken place in 2001). The increase
primarily reflects the IFC Acquisition. As a percentage of sales, selling,
general and administrative expense was 21.5% in 2002 compared with 22.1% in 2001
(21.1% had SFAS 141 and 142 been implemented in the prior year period). Selling,
general and administrative expense for 2002 and 2001 on a pro forma basis,
including IFC, was $385.5 million and $387.0 million, which yielded 21.6% and
21.8% of such amounts as a percentage of sales. The improvement primarily
reflects the benefit of implementation of SFAS 141 and 142, partially offset by
inflationary effects.

Operating income, before special items, increased 10.1% to $155.2 million
for 2002 compared with $140.9 million in the prior period. Operating income,
before special items, as a percentage of sales, was 9.5% for 2002 compared with
10.2% in the prior year. Operating income, before special items, benefited by
$15.0 million in 2002 from implementation of SFAS 141 and 142. Additionally,
results were improved by the incremental synergy benefits related to the full
capture of the approximately $90 million of annual run rate savings associated
with the integration of IDP. A less favorable product mix resulting from the
weakened chemical, power, 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. On a pro forma basis for 2002 and 2001, including IFC, operating income,
before special items was $172.1 million and $199.0 million, or 9.6% and 11.2%,
respectively, as a percentage of sales.

Restructuring expense of $2.9 million and integration expense of $8.1
million were recognized in 2002 related to the integration of IFC into the Flow
Control Division. Additional expense is expected in the fourth quarter 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 relocation of product lines from closed to receiving facilities, realignment
of receiving facilities, performance and retention bonuses, idle manufacturing
costs, costs related to the integration team and asset impairments. Integration
expense of $49.8 million related to the integration of IDP into the Flowserve
Pump Division was recognized in 2001. See the 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 first nine months of 2002 declined 24.0% to
$69.5 million, compared with $91.5 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. These factors were partially offset by the additional
borrowings associated with the IFC Acquisition.

Other expense was $3.0 million for the nine months ended September 30, 2002
compared with income of $0.3 million in the prior year. The increase in expense
reflects a higher amount of foreign currency transaction losses.

36

The Company's effective tax rate for the first nine months of 2002 was 35.0%
compared with 36.0% for the first nine months 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.

During 2002, the Company recognized an extraordinary expense of $6.8
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 debt amendments
required pursuant to the IFC Acquisition during the second quarter and from the
non-mandatory retirement of debt during the third quarter.

Net earnings of $36.4 million, or $0.72 per share, for the nine month period
ended September 30, 2002 were up significantly from a loss of $0.1 million, or a
loss of $.00 per share in the prior year. The improvement in earnings reflects
the benefit of implementing SFAS 141 and 142 and reduced interest, integration
and restructuring expenses.

Excluding special items, net earnings were $53.8 million reflecting an
increase of 69.2% compared with $31.8 million in the prior year period. The
implementation of SFAS 141 and 142 resulted in an increase of $10.9 million or
$0.21 per share, to earnings in 2002. Special items in the first nine months of
2002 negatively impacted net earnings by $0.34 per share including the $0.13 per
share extraordinary loss. Special items in 2001 negatively impacted net earnings
by $0.84 per share.

Average diluted shares increased by 35.0% to 51.3 million for the nine
months ended September 30, 2002 compared with 38.0 million in the prior year
period. The increase in shares reflects the average weighted impact for the nine
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 $49.1 million for the nine months ended
September 30, 2002 from a comprehensive loss of $24.4 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 2002
partially offset by weaker Latin America currencies. The Company expects a
negative impact on its other comprehensive income in the fourth quarter of 2002
related to declines in the value of its pension plan assets in the current year
and an assumed reduced discount rate. The amount of loss for the year is
dependent upon market returns during the fourth quarter and the resultant value
of the plan assets at December 31, 2002 relative to the projected benefit
obligation. Based upon the current plan asset value and the estimated benefit
obligation, the loss to be recognized in comprehensive income would not be
expected to exceed $50 million. However, the ultimate amount of the loss for
2002, if any, will be unknown until final pension plan assets values for the
current year are known on December 31, 2002. The Company is currently evaluating
the discount rate and long-term rate of return on assets used in its
determination of its benefit obligation. A hypothetical decline in the discount
rate of 25 basis points would increase expense by approximately $0.2 million
annually and a hypothetical decline in the long-term rate of return on assets of
50 basis points would increase expense by approximately $1.1 million annually.

RESTRUCTURING AND ACQUISITION RELATED CHARGES

IFC ACQUISITION

In June 2002, in conjunction with the IFC Acquisition, the Company initiated
a restructuring program designed to reduce costs and eliminate excess capacity
by consolidating facilities. The Company's actions, approved and committed to in
the second and third quarters of 2002, are expected to result in a gross
reduction

37

of approximately 575 positions and a net reduction of approximately 275
positions. Net run rate cost savings associated with the announced programs are
expected to approximate $15 million to $20 million annually.

This program includes the announced closure of seven valve facilities and a
reduction of sales and related support personnel. The Company established a
restructuring reserve of $11.0 million in the second quarter and increased the
reserve by $2.8 million in the third quarter of 2002 for this program. The
Company expects the majority of the reductions and closures to occur before June
2003. Costs associated with the closure of Flowserve facilities of $2.2 million
and $2.9 million for the three and nine months ended September 30, 2002, have
been recognized as restructuring expense in the statement of operations, whereas
costs associated with the closure of IFC facilities of $11.0 million, along with
related deferred taxes, became part of the purchase price allocation of the
transaction. The effect of these closure costs increased the amount of goodwill
otherwise recognizable as a result of the IFC acquisition.

The following illustrates activity related to the IFC restructuring reserve:

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. Total restructuring and integration expenses are expected to be
approximately three times annual run rate integration savings.

IDP ACQUISITION

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.

In the third quarter of 2001 and for the nine months ended September 30,
2001, the Company incurred integration expense in conjunction with the program
of $13.8 million and $49.8 million, respectively. The Company substantially
completed its integration activities during 2001 and expects the majority of the
remaining expenditures to be substantially completed by December 31, 2002.

38

The following illustrates activity related to the IDP restructuring reserve:

LIQUIDITY AND CAPITAL RESOURCES

Cash generated by 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 third quarter of
2002 were $45.8 million, reflecting an improvement of $45.4 million compared
with $0.4 million in the prior year. Cash flows provided by operating activities
for the nine months ended September 30, 2002 were $125.9 million, reflecting an
improvement of $198.5 million compared with a use of funds of $72.6 million in
the prior year nine month period. Additionally, the Company's cash balance at
September 30, 2002 was $32.8 million, an increase of $11.3 million from year-end
2001.

The improved operating cash flow in the current quarter and for the nine
month period in 2002 reflects higher earnings due to lower interest expense,
lower acquisition-related integration and restructuring costs and improved
working capital utilization in 2002 compared with the prior year. In particular,
accounts receivable collections have improved to where there were 78 days' sales
outstanding at September 30, 2002 compared with 90 days' sales outstanding at
September 30, 2001. Additionally, cash flow from operations in the second
quarter of 2002 benefited from an approximate $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.

Additionally during 2002, the Company generated $16.8 million of cash flow
related to exercise of employee stock options, which are reflected in financing
activities of the Consolidated Statement of Cash Flows.

Although no contributions are required in 2002, the Company expects to
contribute a minimum of $15.5 million into its domestic pension plan funds
during 2003. The funding is required primarily as a result of the decline in the
value of the pension plan assets due to negative market returns over the past
two years and an increase in the number of plan participants. See pages 33 and
37 for further discussion of pensions and impacts on other comprehensive income
for 2002.

Capital expenditures were $7.1 million for the third quarter of 2002 and
$21.9 million for the first nine months of 2002. This compares with $5.9 million
for the third quarter of 2001 and $28.3 million for the first nine 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 $4.4 million for the first
nine months of 2002 compared with $8.5 million in the prior

39

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. By acquiring IFC, one of the world's foremost manufacturers of
valves, actuators and associated flow control products, Flowserve believes that
it is the world's third 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 then 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 $230 million
recorded as goodwill.

The purchase price allocation for the IFC Acquisition is preliminary and
further refinements are likely to be made based on the completion of final
valuation studies. The operating results of IFC 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

SENIOR CREDIT FACILITIES

As of September 30, 2002, the Company's outstanding debt under its senior
credit facilities consists of a revolving credit facility and Tranche A and
Tranche C term loans, which were $0, $279.0 million and $650.5 million,
respectively. The term loans require scheduled principal payments, which began
on June 30, 2001 for the Tranche A loan and on September 30, 2002 for the
Tranche C loan. In the third quarter of 2002, the Company made $18 million of
mandatory and $70 million of non-mandatory principal repayments on the term
loans.

During the second quarter of 2002, in connection with the IFC acquisition,
the Company amended and restated its senior credit facilities, to provide for:

o an incremental Tranche A term loan in an aggregate principal amount of $95.3
million

o 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, reduce the then outstanding
balance on the revolving credit facility by $40 million, and provide funds
to be used to finance the IFC acquisition.

As part of the amended and restated senior credit facility, several
covenants were modified, including various financial ratios, primarily to allow
for the IFC Acquisition. 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 during the second quarter of 2002, the Company recognized an
extraordinary loss of $6.3 million, after tax consideration, for writing off
deferred financing fees. As a result of $70 million of non-mandatory debt
prepayments during the third quarter of 2002, deferred financing fees were
written off and recognized as an extraordinary loss of $0.5 million, after tax
consideration.

The scheduled principal payments of the term loans outstanding at
September 30, 2002, which

40

were adjusted to reflect non-mandatory prepayments, are summarized as follows:

The Company is required, under certain circumstances as defined in the
credit facility, to use a percentage of excess cash generated from operations to
reduce the outstanding principal of the term loans in the following year. No
additional principal payments 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 the option of the Company.
The borrowing spread for the senior credit facilities can increase or decrease
based on the leverage ratio as defined in the credit facility agreement and on
the Company's public debt ratings. At September 30, 2002, the interest rates on
the term loans were 4.5625%, and 4.0625% relating to the Tranche A term loan
facility, 6.1250% related to a Euro denominated portion of the Tranche A and
4.8750% and 4.5625% relating to the Tranche C term loan facility.

Under the senior credit facilities, the Company also has a $300 million
revolving credit facility that expires in June 2006. The revolving credit
facility also allows the Company to issue up to $200 million in letters of
credit. During 2002, the Company made payments of $70 million on the revolving
credit facility. Consequently, there were no amounts outstanding under the
revolving credit facility at September 30, 2002, however, $42.1 million of
letters of credit had been issued under the facility, which reduced borrowing
capacity of the facility to $257.9 million.

SENIOR SUBORDINATED NOTES

At September 30, 2002, the Company had $186 million and EUR 63 million
(equivalent to $62 million) of Senior Subordinated Notes outstanding.

The notes were issued during 2000 by the Company and its Dutch subsidiary,
Flowserve Finance B.V. At the date of issuance, the Senior Subordinated Notes,
due in August 2010, resulted in proceeds of $285.9 million (U.S. dollar Notes)
and EUR 98.6 million (Euro Notes), which then equated to $89.2 million. 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. The Senior Subordinated Notes were
originally issued at a discount to yield 12.5%, but bear interest at 12.25%.
Approximately one-third of these Senior Subordinated Notes were repurchased at a
premium in 2001 utilizing proceeds of an equity offering. Beginning in 2005,
these Senior Subordinated Notes become callable at a fixed redemption price, and
can also be redeemed by the Company under certain circumstances.

COVENANT COMPLIANCE

The provisions of the Company's senior credit facilities require it to meet
or exceed specified defined financial covenants, including a leverage ratio, an
interest coverage ratio, and a fixed charge coverage ratio. Further, the
provisions of these and other debt agreements generally limit or restrict
indebtedness, liens, sale and leaseback transactions, asset sales, and payment
of dividends, capital expenditures, and other activities. As of September 30,
2002, the Company was in compliance with all covenants under its debt
facilities.

41

The Company complied with its financial covenants as follows:

o leverage ratio was 3.6 compared with a maximum of 4.0
o interest coverage ratio was 3.4 compared with a minimum of 2.25
o fixed charge ratio was 1.7 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 September 30, 2002, net debt was 60.5% of the Company's capital structure
compared with 61.1% at June 30, 2002 and 71.3% at December 31, 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.

Although the ratio has improved over the past year, the Company has
significant levels of indebtedness relative to shareholders' equity. While this
ratio is not necessarily indicative of the Company's ability to raise funds, its
level of indebtedness may increase 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 due to IFC's level of earnings and cash flow generation.

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.

Generally, this pronouncement requires companies to recognize the fair value
of liabilities for retiring their facilities at the point that legal obligations
associated with their retirement are incurred, with an offsetting increase to
the carrying value of the facility. The expense associated with the retirement
becomes a component of a facility's depreciation, which is recognized over its
useful life.

Although SFAS No. 143 becomes effective for the Company on January 1, 2003,
the Company does not believe the adoption will have a significant effect on its
consolidated financial position or results of operations due to limited
abandonment and retirement obligations associated with its facilities.

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 its
previously reported extraordinary items, which relate to early extinguishment of
debt, 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. Under current accounting rules, costs to exit or dispose of an
activity are generally recognized at the date that the exit or disposal plan has
been committed to and communicated. SFAS No. 146 is effective for the Company on
January 1, 2003 and will be applied on a prospective basis.

42

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 the Company's future financial and 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 the Company's strategies; the
Company's ability to integrate past and future acquisitions into its management
and operations; political risks, military actions or trade embargoes affecting
customer markets, including the possibility of a war in Iraq with its potential
impact on Middle Eastern markets and global oil producers: the health of the
petroleum, chemical, power and water 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 Company's relative geographical profitability
and its impact on the Company's utilization of foreign tax credits; 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.

43

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 September 30, 2002, after the effect of its interest rate
swaps, the Company had approximately $789.2 million of variable rate debt
obligations outstanding with a weighted average interest rate of 4.67%. A
hypothetical change of 100-basis points in the interest rate for these
borrowings, assuming constant variable rate debt levels, would have changed
interest expense by approximately $2.0 million for the quarter ended
September 30, 2002.

The Company is exposed to credit-related losses in the event of
non-performance by counterparties to financial instruments including interest
rate swaps, but it expects all counterparties to meet their obligations given
their creditworthiness. As of September 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. These strategies also minimize potential gains from
favorable 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 September 30, 2002, a 10% adverse change in
the foreign currency exchange rates could impact the Company's results of
operations by $2.6 million. The primary currencies to which

44

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 would be to generate profits. As of
September 30, 2002, the Company had an U.S. dollar equivalent of $58.3 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.

ITEM 4. CONTROLS AND PROCEDURES

DISCLOSURE CONTROLS AND PROCEDURES

The Company's Chief Executive Officer (CEO) and Chief Financial Officer
(CFO) have evaluated the effectiveness of the design and operation of the
Company's disclosure controls and procedures, as required by the rules of the
Securities and Exchange Commission, within 90 days of the filing date of this
report and have determined that such controls and procedures effectively alert
them to material information relating to the Company and its consolidated
subsidiaries that is required to be included in the Company's periodic public
filings.

INTERNAL CONTROLS

The Company's CEO and CFO have primary responsibility for the accuracy of
the financial information that is presented in this report. To satisfy their
responsibility for financial reporting, they have established internal controls
and procedures which they believe are adequate to provide reasonable assurance
that the Company's assets are protected from loss. These internal controls are
reviewed by the Company's management in order to ensure compliance and by the
independent accountants to determine the nature, timing and extent of their
audit work. In addition, the Company's Audit/Finance Committee, which is
composed entirely of outside directors, meets regularly with management and the
independent accountants to review accounting, auditing and financial matters.
The Audit/Finance Committee and the independent accountants have free access to
each other, with or without management being present.

There have been no significant changes in the Company's internal controls or
in other factors that could significantly affect internal controls subsequent to
the date of the CEO's and CFO's most recent evaluation. Additionally, there have
been no corrective actions required with regard to significant deficiencies or
material weaknesses of internal controls.

45

PART II OTHER INFORMATION

ITEM 2. CHANGES IN SECURITIES AND USE OF PROCEEDS

During the third quarter of 2002, the Company issued 20,200 shares of
restricted common stock pursuant to an exemption from registration under Section
4 (2) of the Securities Act of 1933. These shares were issued for the benefit of
outside directors and are subject to restrictions on transfer and to vesting
schedules.

ITEM 4. SUBMISSION OF MATTERS TO VOTE OF SECURITY HOLDERS

None.

ITEM 6. EXHIBITS AND REPORTS ON 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 August 14, 2002, pursuant to
SEC Order No. 4-460 requiring the CEO and CFO of the nation's
largest 947 publicly-traded companies to submit one-time sworn
statements attesting to the accuracy of their company's recent
SEC filings.

Current Report on Form 8-K filed on September 27, 2002, whereby the
Company announced explanatory information concerning compliance with its
loan covenants, clarified its optional debt repayment and revised
anticipated financial information for the third and fourth quarters of
2002.

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: November 14, 2002

47

CERTIFICATION PURSUANT TO SECTION 302
OF THE SARBANES-OXLEY ACT OF 2002

I, C. Scott Greer, Chief Executive Officer of the Flowserve Corporation, certify
that:

(1) I have reviewed this quarterly report on Form 10-Q of Flowserve
Corporation;

(2) Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of circumstances under which such
statements were made, not misleading with respect to the period covered
by this quarterly report;

(3) Based on my knowledge, the financial statements, and other financial
information in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this quarterly
report;

(4) The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as
defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
we have:

a. Designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within
those entities, particularly during the period in which this
quarterly report is being prepared;

b. Evaluated the effectiveness of the registrant's disclosure
controls and procedures as of a date within 90 days prior to the
filing date of this quarterly report (the "Evaluation Date"); and

c. Presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on
our evaluation as of the Evaluation Date.

(5) The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's board of directors:

a. All significant deficiencies in the design or operation of
internal controls which could adversely affect the registrant's
ability to record, process, summarize and report financial data
and have identified for the registrant's auditors any material
weaknesses in internal controls; and

b. Any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's
internal controls; and

(6) The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in
internal controls or in other factors that could significantly affect
internal controls subsequent to the date of our most recent evaluation,
including any corrective actions with regard to significant deficiencies
and material weaknesses.

Date: November 14, 2002

/s/ C. Scott Greer
- ------------------
C. Scott Greer
Chief Executive Officer

48

CERTIFICATION PURSUANT TO SECTION 302
OF THE SARBANES-OXLEY ACT OF 2002

I, Renee J. Hornbaker, Chief Financial Officer of the Flowserve Corporation,
certify that:

(1) I have reviewed this quarterly report on Form 10-Q of Flowserve
Corporation;

(2) Based on my knowledge, this quarterly report does not contain any untrue
statement of a material fact or omit to state a material fact necessary
to make the statements made, in light of circumstances under which such
statements were made, not misleading with respect to the period covered
by this quarterly report;

(3) Based on my knowledge, the financial statements, and other financial
information in this quarterly report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this quarterly
report;

(4) The registrant's other certifying officers and I are responsible for
establishing and maintaining disclosure controls and procedures (as
defined in Exchange Act Rules 13a-14 and 15d-14) for the registrant and
we have:

a. Designed such disclosure controls and procedures to ensure that
material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within
those entities, particularly during the period in which this
quarterly report is being prepared;

b. Evaluated the effectiveness of the registrant's disclosure
controls and procedures as of a date within 90 days prior to the
filing date of this quarterly report (the "Evaluation Date"); and

c. Presented in this quarterly report our conclusions about the
effectiveness of the disclosure controls and procedures based on
our evaluation as of the Evaluation Date.

(5) The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's board of directors:

a. All significant deficiencies in the design or operation of
internal controls which could adversely affect the registrant's
ability to record, process, summarize and report financial data
and have identified for the registrant's auditors any material
weaknesses in internal controls; and

b. Any fraud, whether or not material, that involves management or
other employees who have a significant role in the registrant's
internal controls; and

(6) The registrant's other certifying officers and I have indicated in this
quarterly report whether or not there were significant changes in
internal controls or in other factors that could significantly affect
internal controls subsequent to the date of our most recent evaluation,
including any corrective actions with regard to significant deficiencies
and material weaknesses.

Date: November 14, 2002

/s/ Renee J. Hornbaker
- ----------------------
Renee J. Hornbaker
Vice President and Chief Financial Officer

49

EXHIBITS INDEX