Operating cash flow swung from a -$49.9M outflow to $401.8M inflow across recent quarters, with free cash flow margin of 10.2% in 2026Q3 suggesting that working capital timing rather than steady economics drives much of the cash variability.
Flowserve Corporation (FLS) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 230.11M | 505.88M | 425.31M | 325.77M | -40.01M | 250.12M | 310.54M | 324.1M | 190.83M | 311.07M | 240.48M | 440.76M | 594.48M | 487.76M | 517.13M | 218.21M | 355.77M | 431.28M | 406.02M | 417.37M | 163.19M | 127.44M | 267.5M | 181.3M | 248.85M | -47.75M | 17.42M | 81.9M | 54.1M | 90M | 48.3M |
| Operating CF Margin % | - | 10.7% | 9.33% | 7.54% | -1.11% | 7.06% | 8.33% | 8.22% | 4.98% | 8.5% | 6.02% | 9.66% | 12.19% | 9.84% | 10.88% | 4.84% | 8.82% | 9.88% | 9.08% | 11.09% | 5.33% | 4.73% | 10.14% | 7.54% | 11.05% | -2.49% | 1.13% | 7.72% | 4.99% | 7.81% | 7.98% |
| Operating CF Growth % | -166.65% | 18.95% | 30.55% | 914.23% | -116% | -19.46% | -4.18% | 69.83% | -38.65% | 29.35% | -45.44% | -25.86% | 21.88% | -5.68% | 136.98% | -38.67% | -17.51% | 6.22% | -2.72% | 155.76% | 28.04% | -52.36% | 47.54% | -27.14% | 621.17% | -374.14% | -78.73% | 51.39% | -39.89% | 86.34% | 44.35% |
| Net Income | 254.72M | 346.25M | 301.23M | 205.19M | 198.01M | 136.18M | 140.88M | 246.94M | 109.89M | 4.33M | 135.53M | 264.02M | 519.43M | 488.32M | 450.8M | 429.23M | 388.68M | 428.33M | 442.41M | 255.77M | 115.03M | 17.07M | 27.07M | 44.46M | 45.5M | -10.49M | 15.31M | 12.2M | 47.7M | 51.6M | 43.3M |
| Depreciation & Amortization | 109.05M | 95.45M | 85.6M | 83.75M | 90.95M | 99.82M | 100.75M | 105.9M | 112.47M | 118.45M | 116.75M | 127.09M | 110.28M | 106.39M | 107.23M | 107.56M | 104.54M | 95.44M | 81.44M | 79.46M | 72.71M | 73.48M | 78.2M | 77.14M | 70.46M | 80.59M | 57.04M | 39.6M | 39.3M | 39M | -20.1M |
| Stock-Based Compensation | 30.47M | 38.26M | 30.47M | 27.81M | 25.53M | 29.48M | 27.25M | 23.88M | 19.91M | 22.82M | 30.21M | 34.82M | 42.67M | 35.76M | 35.4M | 32.09M | 32.43M | 40.75M | 32.7M | 25.34M | 25.09M | 13.8M | 1.82M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -23.47M | 47.95M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.68M | 4.52M | -27.57M | -1.87M | 1.02M | 7.34M | -17.75M | 1.92M | -1.8M | 1M | -1.5M | -1.7M |
| Other Non-Cash Items | -58.08M | -50.58M | 37.15M | -17.33M | -27.76M | 75.95M | 5.48M | -11.72M | 38.13M | 7.09M | 72.99M | 74.38M | 26.54M | -39.88M | -35.33M | -11.03M | -22.07M | -6.74M | -27.73M | -4.39M | 1.5M | 69.68M | -7.82M | -1.43M | 9.82M | 24.87M | 1.76M | 400K | -300K | -7.4M | 40.8M |
| Working Capital Changes | -93.87M | 28.55M | -29.14M | 26.36M | -326.75M | -91.31M | 36.18M | -40.91M | -89.57M | 158.37M | -115.01M | -59.54M | -104.44M | -102.83M | -40.97M | -339.64M | -147.8M | -126.51M | -122.81M | 104.2M | -30.58M | -5.23M | 171.91M | 60.11M | 115.73M | -124.98M | -58.6M | 31.5M | -33.6M | 8.3M | -14M |
| Change in Receivables | -18.49M | -12.59M | -100.7M | -36.41M | -193.78M | 65.66M | 49.91M | -42.34M | -49.86M | 60.22M | 36.93M | 53.06M | -79.66M | -53.82M | -35.07M | -243.12M | -51.97M | 50.73M | -195.1M | -82.37M | -40.83M | -37.19M | 39.39M | 23.82M | 76.73M | 15.78M | -70.1M | 12.7M | 3M | -18.4M | -10.8M |
| Change in Inventory | 52.53M | 86.68M | 38.87M | -59.83M | -147.49M | -32.12M | 15.31M | -31.06M | -29.31M | 48.64M | 30.88M | -26.23M | -35.52M | 28.62M | -72.71M | -139.75M | -52.91M | 74.67M | -195.53M | -101.78M | -98.36M | 4.68M | 25.54M | 14.83M | 22.53M | -54.84M | -1.96M | 28.4M | -11.5M | -9.9M | -8.8M |
| Change in Payables | -94.2M | -28.85M | -12.34M | 53.06M | 78.97M | -19.5M | -22.57M | 24.68M | 7.59M | 12.4M | -71.01M | -113.64M | 50.75M | -15.64M | 24.54M | 45.84M | 70.74M | -104.68M | 99.77M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.1M |
| Cash from Investing | -612.24M | -125.16M | -387.21M | -68.58M | -6.09M | -59.48M | -41.7M | -33.38M | -81.47M | 176.6M | -91.47M | -525.29M | -84.08M | -168M | -126.43M | -194.2M | -286.72M | -138.64M | -117.22M | -77.09M | -77.68M | -39.31M | -14.08M | -26.58M | -557.22M | -28.19M | -793.13M | -46.2M | -58.6M | -29.5M | -16.9M |
| Capital Expenditures | -76.45M | -70.93M | -81.02M | -67.36M | -76.29M | -54.94M | -57.41M | -75.72M | -83.99M | -61.6M | -89.7M | -181.86M | -132.62M | -139.09M | -135.54M | -107.97M | -102M | -108.45M | -126.93M | -88.97M | -73.53M | -49.27M | -45.24M | -28.79M | -30.88M | -35.23M | -27.73M | -46.2M | -58.2M | -39.6M | -16.9M |
| CapEx % of Revenue | 1.63% | 1.5% | 1.78% | 1.56% | 2.11% | 1.55% | 1.54% | 1.92% | 2.19% | 1.68% | 2.25% | 3.99% | 2.72% | 2.81% | 2.85% | 2.39% | 2.53% | 2.48% | 2.84% | 2.36% | 2.4% | 1.83% | 1.71% | 1.2% | 1.37% | 1.84% | 1.8% | 4.35% | 5.37% | 3.44% | 2.79% |
| Acquisitions | -538.57M | -65.88M | -308.44M | -3.28M | -225K | -7.2M | 0 | 0 | -3.66M | 232.77M | -5.06M | -353.65M | 46.8M | -30.56M | -7.82M | -90.5M | -195.75M | -30.75M | 0 | -2.31M | -7.98M | 0 | -9.43M | 0 | -535.07M | -1.69M | -765.4M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 5.92M | 11.65M | 2.24M | 2.06M | 4.42M | 2.66M | 15.71M | 42.33M | 6.19M | 5.43M | 3.29M | 10.22M | 1.73M | 1.65M | 16.93M | 4.27M | 7.38M | 556K | 9.71M | 14.2M | 3.83M | 9.96M | 40.59M | 2.21M | 8.72M | 8.72M | 0 | 0 | -400K | 10.1M | 0 |
| Cash from Financing | 294.99M | -326.93M | 117.5M | -153.01M | -150.01M | -599.71M | 147.59M | -231.46M | -173.28M | -185.35M | -143.72M | 37.66M | -391.18M | -255.82M | -428.92M | -238.96M | -142.91M | -107.08M | -182.7M | -49.84M | -114.54M | -53.27M | -250.6M | -162.8M | 328.08M | 59.54M | 789.11M | -29M | -27.6M | -37.8M | -21.3M |
| Debt Issued (Net) | 596.42M | 71.92M | 270.63M | -40M | -32.5M | -452.77M | 307.02M | -105M | -60M | -60M | -60M | 481.33M | -40M | 273.6M | 418.07M | -25M | -44.02M | -6.37M | 9.26M | -2.84M | -105.28M | -28.54M | -256.73M | -161.03M | 41.38M | -102.48M | 834.97M | -1.2M | 54.5M | -14.3M | 14.56M |
| Equity Issued (Net) | -131.94M | -254.86M | -20.07M | 0 | 0 | -17.53M | -32.11M | -15M | 0 | 0 | 0 | -303.65M | -246.5M | -458.31M | -771.94M | -150M | -46.02M | -40.95M | -164.95M | -28.11M | -23.25M | 1.11M | 6.79M | 0 | 292.77M | 162.02M | 615K | -5.8M | -59.7M | 2.6M | -25.5M |
| Dividends Paid | -109.85M | -109.64M | -110.44M | -104.95M | -104.55M | -104.6M | -104.16M | -99.56M | -99.42M | -99.23M | -97.75M | -93.65M | -85.12M | -76.9M | -73.77M | -69.56M | -64.06M | -59.2M | -51.48M | -25.68M | -6.66M | 0 | 0 | 0 | 0 | 0 | 0 | -21.2M | -22.3M | -26.1M | -12.62M |
| Share Repurchases | -131.94M | -254.86M | -20.07M | 0 | 0 | -17.53M | -32.11M | -15M | 0 | 0 | 0 | -303.65M | -246.5M | -458.31M | -771.94M | -150M | -46.02M | -40.95M | -164.95M | -44.8M | -63.16M | 0 | 0 | 0 | 0 | 0 | 0 | -5.8M | -64.5M | 0 | -27.84M |
| Other Financing | -59.64M | -34.35M | -22.62M | -8.06M | -12.96M | -24.8M | -23.16M | -11.91M | -13.87M | -26.12M | 14.03M | -46.38M | -19.55M | 5.79M | -1.29M | 5.6M | 10.7M | 1.68M | 24.47M | 6.79M | 13.99M | -25.84M | -665K | -1.77M | -6.08M | 0 | -46.47M | -800K | -100K | 0 | 2.25M |
| Net Change in Cash | -91.7M | 84.74M | 129.76M | 110.71M | -223.48M | -436.82M | 424.29M | 51.3M | -83.76M | 336.28M | 718K | -83.91M | 86.55M | 59.55M | -33.1M | -220.22M | -96.74M | 182.26M | 101.22M | 303.57M | -25.86M | 29.11M | 10.24M | 4.28M | 27.76M | -20.81M | 11.88M | 5.6M | -33.6M | 19.6M | 10.04M |
| Free Cash Flow | 153.66M | 434.96M | 344.29M | 258.41M | -116.3M | 195.18M | 253.13M | 248.38M | 106.84M | 249.46M | 150.78M | 258.9M | 461.86M | 348.67M | 381.59M | 110.25M | 253.77M | 322.83M | 279.09M | 328.39M | 89.66M | 78.17M | 222.26M | 152.52M | 217.98M | -82.97M | -10.31M | 35.7M | -4.1M | 50.4M | 31.4M |
| FCF Margin % | 3.27% | 9.2% | 7.55% | 5.98% | -3.22% | 5.51% | 6.79% | 6.3% | 2.79% | 6.81% | 3.78% | 5.68% | 9.47% | 7.04% | 8.03% | 2.44% | 6.29% | 7.4% | 6.24% | 8.73% | 2.93% | 2.9% | 8.42% | 6.34% | 9.68% | -4.33% | -0.67% | 3.36% | -0.38% | 4.37% | 5.19% |
| FCF Growth % | -75.57% | 26.33% | 33.23% | 322.2% | -159.58% | -22.89% | 1.91% | 132.48% | -57.17% | 65.45% | -41.76% | -43.94% | 32.46% | -8.63% | 246.13% | -56.56% | -21.39% | 15.67% | -15.01% | 266.27% | 14.69% | -64.83% | 45.73% | -30.03% | 362.71% | -704.4% | -128.89% | 970.73% | -108.13% | 60.51% | 55.88% |
| FCF per Share | 1.20 | 3.32 | 2.60 | 1.96 | -0.89 | 1.49 | 1.93 | 1.89 | 0.81 | 1.90 | 1.15 | 1.93 | 3.35 | 2.45 | 2.42 | 0.66 | 1.50 | 1.91 | 1.63 | 1.91 | 0.52 | 0.46 | 1.33 | 0.92 | 1.43 | -0.72 | -0.09 | 0.31 | -0.03 | 0.41 | 0.43 |
| FCF Conversion (FCF/Net Income) | 0.60x | 1.46x | 1.50x | 1.74x | -0.21x | 1.99x | 2.38x | 1.28x | 1.59x | 117.29x | 1.66x | 1.65x | 1.15x | 1.00x | 1.15x | 0.51x | 0.92x | 1.01x | 0.92x | 1.63x | 1.42x | 10.77x | 11.05x | 1.84x | 4.69x | 31.90x | 1.32x | 6.71x | 1.11x | 1.74x | 1.12x |
| Interest Paid | 0 | 0 | 66.81M | 64.86M | 41.63M | 72.25M | 57.04M | 53.61M | 54.58M | 56.81M | 57.39M | 57.03M | 58.27M | 49.62M | 34.17M | 32.37M | 31.01M | 38.07M | 49.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 81.17M | 119.28M | 60.09M | 65.62M | 75.34M | 66.37M | 87.01M | 59.41M | 151.19M | 152.54M | 159.52M | 195.53M | 158.43M | 113.92M | 135.89M | 189.52M | 112.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying FLS stock.
Flowserve Corporation (FLS) generated $505.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Flowserve Corporation (FLS) generated $435.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Flowserve Corporation (FLS) spent $70.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Flowserve Corporation (FLS) returned $109.6M to shareholders via cash dividends and spent $254.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital volatility driving cash swings
Metrics are mathematically derived from official filings.
Cash Conversion Swinging With Working Capital
As reported in the cash flow data, FLS operating cash flow ranged from negative $49.9M to $401.8M across recent quarters, with OCF/NI ratios swinging between -0.68 and 3.06, indicating earnings quality is driven more by working capital timing than by steady operating economics.
The gap between net income and operating cash flow is the dominant signal here, with quarters such as 2025Q1 and 2026Q1 showing roughly $150M working capital outflows that turned profitable quarters into cash-negative ones. Conversion ratios above 2.0x in several quarters appear to reflect receivables and inventory unwinding rather than structurally higher cash earnings. Investors should monitor whether this pattern persists, as it warrants further investigation before treating reported profits as a reliable proxy for cash generation.
Free Cash Flow Margins Remain Volatile
Based on FLS's reported figures, free cash flow margins moved from negative 5.6% in 2026Q1 to 32.8% in 2025Q3, a range wide enough to suggest that quarterly FCF is poorly suited as a standalone valuation anchor.
The recent positive run in 2026Q2 and 2026Q3, with FCF margins near 10%, is encouraging but follows multiple quarters of cash burn, so the trend is not yet established. Compared with peers such as Graco at 25.4% and IDEX at 18.2%, FLS's typical FCF margin appears structurally lower, which may reflect its margin profile and working capital intensity. Trailing averages over a full cycle would give a more reliable read than any single quarter.
Light Capital Intensity Supports Cash Flow
According to the reported cash flow statements, FLS capital expenditures have held between 1.0% and 2.4% of revenue, a range that appears modest for an industrial manufacturer and suggests limited capital needs relative to operating cash generation.
CapEx running consistently near D&A levels of roughly $21M to $24M per quarter indicates the company is largely reinvesting to maintain its asset base rather than funding significant growth expansion. This suggests much of reported cash flow is available for deployment, though underinvestment would only become evident over a longer horizon. The spike to 2.4% of revenue in 2024Q4 may indicate a discrete project and merits monitoring.
Dividends Covered but Buybacks Lumpy
As reported in cash flow statements, FLS paid roughly $27M to $28M in dividends each quarter, while buybacks and acquisitions varied widely, with acquisition outflows reaching $517.7M in 2026Q2 against much smaller buyback activity.
Quarterly dividend payments appear covered in most periods where operating cash flow was positive, but were not covered in quarters such as 2026Q1 and 2025Q1 when operating cash flow was negative. The large 2026Q2 acquisition outflow dwarfs routine capital return and may indicate a strategic shift toward inorganic growth. Investors should monitor how this acquisition is financed and whether returns on that capital justify the deployment.
Working Capital Drives Quarterly Cash Reversals
Based on reported figures, working capital changes ranged from a $155.1M outflow in 2025Q1 to a $124.4M inflow in 2025Q3, indicating that receivables, inventory, or payables timing explains most of the quarter-to-quarter variation in operating cash flow.
The alternating pattern of large inflows and outflows suggests that collection efficiency and inventory management are not yet stable, which is consistent with the mixed earnings-quality signals noted in the prior income statement analysis. Repeated large outflows in the first quarter of several years may reflect seasonal build patterns, though this inference requires confirmation from the balance sheet detail. The working capital cycle warrants further investigation as the primary driver of cash volatility.
Cash Strength May Be Overstated
Based on reported figures, FLS's strongest quarters such as 2025Q3, with OCF of $401.8M, may reflect timing reversals rather than durable cash generation, which could make headline cash flow appear stronger than underlying economics.
Working capital inflows of $124.4M in 2025Q3 and $73.0M in 2024Q4 sit alongside outflows of similar magnitude in adjacent quarters, suggesting that peak cash prints may partly reverse. Stock-based compensation of roughly $6M to $10M per quarter is modest and does not appear to materially distort operating cash flow, though the data does not isolate other non-cash adjustments. Investors should view trailing multi-year cash flow as a more reliable baseline than any single quarter, and warrant further investigation into the balance sheet drivers behind these swings.