DELAWARE | 001-14962 | 04-3477276 | ||
(State or other jurisdiction of incorporation) | (Commission file number) | (IRS employer identification no.) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Emerging Growth Company | ¨ |
¨ |
• | Adjusted operating income is defined as GAAP operating income excluding intangible amortization from acquisitions completed subsequent to December 31, 2011, step-up depreciation from acquisitions completed subsequent to December 31, 2016, the impact of restructuring related inventory, impairment and special charges or gains. |
• | Adjusted operating margin is defined as adjusted operating income divided by net revenues. |
• | Free cash flow is defined as net cash flow from operating activities, less net capital expenditures. Management of this Company believes free cash flow is an important measure of its liquidity as well as its ability to service long-term debt, fund future growth and to provide a return to shareholders. We also believe this free cash flow definition does not have any material limitations. |
• | Adjusted net income is defined as net income, excluding intangible amortization from acquisitions completed subsequent to December 31, 2011, step-up depreciation from acquisitions completed subsequent to December 31, 2016, special charges/gains including the impact of restructuring related inventory charges, and impairments, net of tax. |
• | Adjusted EPS is defined as earnings per common share diluted, excluding the per share impact of |
• | EBITDA is defined as net income plus net interest expense, provision for income taxes, depreciation and amortization. |
• | Adjusted EBITDA is defined as EBITDA plus the impact of special charges/gains including the impact of restructuring related inventory charges, and impairments, net of tax. |
• | Net Debt - is defined at total debt minus cash & cash equivalents. |
• | We exclude costs and tax effects associated with restructuring activities, such as reducing overhead and consolidating facilities. We believe that the costs related to these restructuring activities are not indicative of our normal operating costs. |
• | We exclude certain acquisition-related costs, including significant transaction costs and the related tax effects. We exclude these costs because we do not believe they are indicative of our normal operating costs. |
• | We exclude the expense and tax effects associated with the non-cash amortization of acquisition-related intangible assets because a significant portion of the purchase price for acquisitions may be allocated to intangible assets that have lives of 5 to 20 years. Exclusion of the non-cash amortization expense allows comparisons of operating results that are consistent over time for both our newly acquired and long-held businesses and with both acquisitive and non-acquisitive peer companies. |
• | We also exclude certain gains/losses and related tax effects, which are either isolated or cannot be expected to occur again with any predictability, and that we believe are not indicative of our normal operating gains and losses. For example, we exclude gains/losses from items such as the sale of a business, significant litigation-related matters and lump-sum pension plan settlements. |
(d) | Exhibits. |
Exhibit No. | Description |
Title: | Executive Vice President and Chief Financial Officer |
• | Q4 Orders of $217 million; up 32% organically |
• | Q4 Revenue of $206 million, up 4% organically |
• | Q4 GAAP loss per share of $(0.32) |
• | Q4 Adjusted EPS of $0.57 |
• | Acquisition of Colfax Fluid Handling complete; integration underway |
• | Company suspends quarterly dividend to prioritize debt reduction |
1. | Consolidated and Segment Results for Q4 2017 exclude special and restructuring charges and non-cash acquisition-related intangible and inventory step-up amortization, totaling $23.7 million (pre-tax). This net charge includes (i) $9.2 million charge for non-cash acquisition-related intangible amortization expense, including the amortization of a step-up in fair value of inventories; (ii) $8.9 million in transaction fees associated with the acquisition of the Colfax Fluid Handling business; (iii) $2.4 million for settlement of a legal matter; (iv) $1.8 million write-off for deferred financing fees associated with the prior debt agreement; and (v) $1.4 million related to previously announced restructuring actions. Consolidated and Segment Results for Q4 2016 exclude special and restructuring charges, totaling $14.4 million. These charges include (i)$5.6 million for non-cash acquisition-related intangible amortization expense, including the amortization of a step-up in fair value of inventories; (ii) $4.5 million related to a non-cash charge associated with a lump sum distribution paid to terminated and vested participants in CIRCOR’s pension plan; (iii) $2.3 million related to the exit of the California machine shop and the Brazil facility, as well as the suspension of manufacturing operations in China; (iv) $1.0 million related to other restructuring programs across the Energy Segment; and (v) $1.0 million related to professional fees incurred for completed acquisitions. |
2. | Free Cash Flow is a non-GAAP financial measure and is calculated by subtracting GAAP capital expenditures, net of proceeds from asset sales, from GAAP Operating Cash Flow. |
3. | Fluid Handling results reflect the period from December 11, 2017 to December 31, 2017. Prior period comparisons are not meaningful. |
• | We exclude costs and tax effects associated with restructuring activities, such as reducing overhead and consolidating facilities. We believe that the costs related to these restructuring activities are not indicative of our normal operating costs. |
• | We exclude certain acquisition-related costs, including significant transaction costs and amortization of inventory and fixed-asset step-ups and the related tax effects. We exclude these costs because we do not believe they are indicative of our normal operating costs. |
• | We exclude the expense and tax effects associated with the non-cash amortization of acquisition-related intangible assets because a significant portion of the purchase price for acquisitions may be allocated to intangible assets that have lives up to 25 years. Exclusion of the non-cash amortization expense allows comparisons of operating results that are consistent over time for both our newly acquired and long-held businesses and with both acquisitive and non-acquisitive peer companies. |
• | We also exclude certain gains/losses and related tax effects, which are either isolated or cannot be expected to occur again with any predictability, and that we believe are not indicative of our normal operating gains and losses. For example, we exclude gains/losses from items such as the sale of a business, significant litigation-related matters and lump-sum pension plan settlements. |
CIRCOR INTERNATIONAL, INC. CONSOLIDATED STATEMENTS OF (LOSS) INCOME (in thousands, except per share data) UNAUDITED | |||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2017 | December 31, 2016 | ||||||||||||
Net revenues | $ | 205,578 | $ | 158,236 | $ | 661,710 | $ | 590,259 | |||||||
Cost of revenues | 146,362 | 109,139 | 460,890 | 407,144 | |||||||||||
GROSS PROFIT | 59,216 | 49,097 | 200,820 | 183,115 | |||||||||||
Selling, general and administrative expenses | 49,776 | 44,528 | 166,201 | 154,818 | |||||||||||
Impairment charges | — | — | — | 208 | |||||||||||
Special and restructuring charges, net | 14,495 | 8,006 | 14,051 | 17,171 | |||||||||||
OPERATING (LOSS) / INCOME | (5,055 | ) | (3,437 | ) | 20,568 | 10,918 | |||||||||
Other expense (income): | |||||||||||||||
Interest expense, net | 4,479 | 1,468 | 10,777 | 3,310 | |||||||||||
Other expense (income), net | 1,655 | (1,157 | ) | 3,678 | (2,072 | ) | |||||||||
TOTAL OTHER EXPENSE, NET | 6,134 | 311 | 14,455 | 1,238 | |||||||||||
(LOSS) / INCOME BEFORE INCOME TAXES | (11,189 | ) | (3,748 | ) | 6,113 | 9,680 | |||||||||
(Benefit from) Provision for income taxes | (5,619 | ) | (1,746 | ) | (5,676 | ) | (421 | ) | |||||||
NET (LOSS) / INCOME | $ | (5,570 | ) | $ | (2,002 | ) | $ | 11,789 | $ | 10,101 | |||||
(Loss) Earnings per common share: | |||||||||||||||
Basic | $ | (0.32 | ) | $ | (0.12 | ) | $ | 0.71 | $ | 0.62 | |||||
Diluted | $ | (0.32 | ) | $ | (0.12 | ) | $ | 0.70 | $ | 0.61 | |||||
Weighted average number of common shares outstanding: | |||||||||||||||
Basic | 17,233 | 16,439 | 16,674 | 16,418 | |||||||||||
Diluted | 17,233 | 16,439 | 16,849 | 16,536 | |||||||||||
Dividends declared per common share | $ | 0.0375 | $ | 0.0375 | $ | 0.1500 | $ | 0.1500 |
CIRCOR INTERNATIONAL, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) UNAUDITED | |||||||
Twelve Months Ended | |||||||
OPERATING ACTIVITIES | December 31, 2017 | December 31, 2016 | |||||
Net income | $ | 11,789 | $ | 10,101 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation | 15,290 | 13,304 | |||||
Amortization | 14,747 | 12,316 | |||||
Provision for bad debt expense | 810 | 2,330 | |||||
Loss on write down of inventory | 7,337 | 9,297 | |||||
Compensation expense of share-based plans | 3,807 | 5,545 | |||||
Debt extinguishment | 1,810 | — | |||||
Change in fair value of contingent consideration | (12,200 | ) | — | ||||
Interest amortization | 759 | — | |||||
Tax effect of share-based plan compensation | — | 145 | |||||
Pension settlement charge | — | 4,457 | |||||
Deferred income tax expense | (7,908 | ) | (10,737 | ) | |||
Loss on sale of property, plant and equipment | 360 | 3,708 | |||||
Impairment charges | — | 208 | |||||
Loss on sale of business | 5,300 | — | |||||
Changes in operating assets and liabilities, net of effects of acquisition and disposition: | |||||||
Trade accounts receivable | (5,734 | ) | 18,536 | ||||
Inventories | (19,494 | ) | 36,092 | ||||
Prepaid expenses and other assets | (8,578 | ) | 2,454 | ||||
Accounts payable, accrued expenses and other liabilities | 1,542 | (48,357 | ) | ||||
Net cash provided by operating activities | 9,637 | 59,399 | |||||
INVESTING ACTIVITIES | |||||||
Purchases of property, plant and equipment | (14,541 | ) | (14,692 | ) | |||
Proceeds from the sale of property, plant and equipment | 934 | 1,700 | |||||
Business acquisition and working capital adjustment | (488,517 | ) | (197,489 | ) | |||
Net cash used in investing activities | (502,124 | ) | (210,481 | ) | |||
FINANCING ACTIVITIES | |||||||
Proceeds from long-term debt | 1,090,883 | 323,200 | |||||
Payments of long-term debt | (523,183 | ) | (162,540 | ) | |||
Debt issuance costs | (30,366 | ) | — | ||||
Dividends paid | (2,506 | ) | (2,497 | ) | |||
Proceeds from the exercise of stock options | 740 | 246 | |||||
Tax effect of share-based plan compensation | — | (145 | ) | ||||
Purchase of common stock | — | 500 | |||||
Net cash provided by financing activities | 535,568 | 158,764 | |||||
Effect of exchange rate changes on cash and cash equivalents | 8,996 | (3,944 | ) | ||||
INCREASE IN CASH AND CASH EQUIVALENTS | 52,077 | 3,738 | |||||
Cash and cash equivalents at beginning of period | 58,279 | 54,541 | |||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 110,356 | $ | 58,279 |
CIRCOR INTERNATIONAL, INC. CONSOLIDATED BALANCE SHEETS (in thousands) UNAUDITED | |||||||
December 31, 2017 | December 31, 2016 | ||||||
ASSETS | |||||||
CURRENT ASSETS: | |||||||
Cash and cash equivalents | $ | 110,356 | $ | 58,279 | |||
Trade accounts receivable, less allowance for doubtful accounts of $4,791 and $5,056, respectively | 223,922 | 133,046 | |||||
Inventories | 244,896 | 149,584 | |||||
Prepaid expenses and other current assets | 59,219 | 29,557 | |||||
Total Current Assets | 638,393 | 370,466 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 217,539 | 99,713 | |||||
OTHER ASSETS: | |||||||
Goodwill | 505,762 | 206,659 | |||||
Intangibles, net | 513,364 | 135,778 | |||||
Deferred income taxes | 22,334 | 4,824 | |||||
Other assets | 9,407 | 3,317 | |||||
TOTAL ASSETS | $ | 1,906,799 | $ | 820,757 | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Accounts payable | $ | 117,329 | $ | 46,767 | |||
Accrued expenses and other current liabilities | 170,454 | 50,707 | |||||
Accrued compensation and benefits | 34,734 | 20,249 | |||||
Total Current Liabilities | 322,517 | 117,723 | |||||
LONG-TERM DEBT | 787,343 | 251,200 | |||||
DEFERRED INCOME TAXES | 26,122 | 13,657 | |||||
PENSION LIABILITY, NET | 150,719 | 13,131 | |||||
OTHER NON-CURRENT LIABILITIES | 18,124 | 20,635 | |||||
SHAREHOLDERS’ EQUITY: | |||||||
Preferred stock, $0.01 par value; 1,000,000 shares authorized; no shares issued and outstanding | — | — | |||||
Common stock | 212 | 178 | |||||
Additional paid-in capital | 438,721 | 289,423 | |||||
Retained earnings | 274,243 | 265,543 | |||||
Common treasury stock, at cost | (74,472 | ) | (74,472 | ) | |||
Accumulated other comprehensive loss, net of tax | (36,730 | ) | (76,262 | ) | |||
Total Shareholders’ Equity | 601,974 | 404,410 | |||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 1,906,799 | $ | 820,756 |
CIRCOR INTERNATIONAL, INC. SUMMARY OF ORDERS AND BACKLOG (in millions) UNAUDITED | |||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||
December 31, 2017 | December 31, 2016 | December 31, 2017 | December 31, 2016 | ||||||||||||
ORDERS (1) | |||||||||||||||
Energy | $ | 118.7 | $ | 85.2 | $ | 389.4 | $ | 270.5 | |||||||
Advanced Flow Solutions | 73.5 | 57.1 | 287.9 | 255.2 | |||||||||||
Fluid Handling | 24.3 | — | 24.3 | — | |||||||||||
Total orders | $ | 216.5 | $ | 142.3 | $ | 701.6 | $ | 525.7 | |||||||
BACKLOG (2) | December 31, 2017 | December 31, 2016 | |||||||||||||
Energy | $ | 170.8 | $ | 123.1 | |||||||||||
Advanced Flow Solutions | 133.3 | 119.3 | |||||||||||||
Fluid Handling | 196.3 | — | |||||||||||||
Total backlog | $ | 500.4 | $ | 242.4 | |||||||||||
Note 1: Orders do not include the foreign exchange impact due to the re-measurement of customer order backlog amounts denominated in foreign currencies. Fluid Handling orders are for the period December 11, 2017 to December 31, 2017. | |||||||||||||||
Note 2: Backlog includes unshipped customer orders for which revenue has not been recognized, including backlog associated with acquisitions. |
CIRCOR INTERNATIONAL, INC. SEGMENT INFORMATION (in thousands, except percentages) UNAUDITED | ||||||||||||||||||||||||||||||
2016 | 2017 | |||||||||||||||||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | |||||||||||||||||||||
NET REVENUES | ||||||||||||||||||||||||||||||
Energy | $ | 83,409 | $ | 80,736 | $ | 68,901 | $ | 89,000 | $ | 322,046 | $ | 80,135 | $ | 82,586 | $ | 92,613 | $ | 92,244 | $ | 347,578 | ||||||||||
Advanced Flow Solutions | 67,389 | 65,656 | 65,932 | 69,236 | 268,213 | 65,073 | 68,645 | 67,080 | $ | 76,839 | 277,637 | |||||||||||||||||||
Fluid Handling | — | — | — | — | — | — | — | — | 36,495 | 36,495 | ||||||||||||||||||||
Total | $ | 150,798 | $ | 146,392 | $ | 134,833 | $ | 158,236 | $ | 590,259 | $ | 145,208 | $ | 151,231 | $ | 159,693 | $ | 205,578 | $ | 661,710 | ||||||||||
SEGMENT OPERATING INCOME | ||||||||||||||||||||||||||||||
Energy | $ | 9,296 | $ | 9,293 | $ | 6,755 | $ | 9,276 | $ | 34,619 | $ | 6,864 | $ | 8,858 | $ | 7,397 | $ | 7,629 | $ | 30,748 | ||||||||||
Advanced Flow Solutions | 8,452 | 8,064 | 8,008 | 8,939 | 33,463 | 7,711 | 8,587 | 9,548 | 11,384 | 37,230 | ||||||||||||||||||||
Fluid Handling | — | — | — | — | — | — | — | — | 5,460 | 5,460 | ||||||||||||||||||||
Corporate expenses | (6,488 | ) | (5,431 | ) | (6,522 | ) | (7,231 | ) | (25,672 | ) | (5,479 | ) | (5,396 | ) | (5,067 | ) | (5,802 | ) | (21,744 | ) | ||||||||||
Adjusted Operating Income | $ | 11,260 | $ | 11,926 | $ | 8,240 | $ | 10,984 | $ | 42,410 | $ | 9,096 | $ | 12,049 | $ | 11,878 | $ | 18,671 | $ | 51,694 | ||||||||||
SEGMENT OPERATING MARGIN % | ||||||||||||||||||||||||||||||
Energy | 11.1 | % | 11.5 | % | 9.8 | % | 10.4 | % | 10.7 | % | 8.6 | % | 10.7 | % | 8.0 | % | 8.3 | % | 8.8 | % | ||||||||||
Advanced Flow Solutions | 12.5 | % | 12.3 | % | 12.1 | % | 12.9 | % | 12.5 | % | 11.8 | % | 12.5 | % | 14.2 | % | 14.8 | % | 13.4 | % | ||||||||||
Fluid Handling | — | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % | 15.0 | % | 15.0 | % | ||||||||||
Adjusted Operating Margin | 7.5 | % | 8.1 | % | 6.1 | % | 6.9 | % | 7.2 | % | 6.3 | % | 8.0 | % | 7.4 | % | 9.1 | % | 7.8 | % |
CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in thousands, except percentages) UNAUDITED | ||||||||||||||||||||||||||||||
2016 | 2017 | |||||||||||||||||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | |||||||||||||||||||||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | $ | 7,654 | $ | 10,100 | $ | 21,196 | $ | 20,449 | $ | 59,399 | $ | 16,195 | $ | 2,667 | $ | (16,854 | ) | $ | 7,629 | $ | 9,637 | |||||||||
LESS: | ||||||||||||||||||||||||||||||
Capital expenditures, net of sale proceeds | 3,934 | 1,926 | 3,730 | 3,402 | 12,992 | 2,811 | 2,375 | 2,318 | 6,103 | 13,607 | ||||||||||||||||||||
FREE CASH FLOW | $ | 3,720 | $ | 8,174 | $ | 17,466 | $ | 17,047 | $ | 46,407 | $ | 13,384 | $ | 292 | $ | (19,172 | ) | $ | 1,526 | $ | (3,970 | ) | ||||||||
TOTAL DEBT | $ | 97,800 | $ | 97,600 | $ | 92,400 | $ | 251,200 | $ | 251,200 | $ | 243,000 | $ | 252,856 | $ | 269,026 | $ | 795,208 | $ | 795,208 | ||||||||||
LESS: | ||||||||||||||||||||||||||||||
Cash & cash equivalents | 66,580 | 72,970 | 84,929 | 58,279 | 58,279 | 65,656 | 77,272 | 75,627 | 110,356 | 110,356 | ||||||||||||||||||||
NET DEBT | $ | 31,220 | $ | 24,630 | $ | 7,471 | $ | 192,921 | $ | 192,921 | $ | 177,344 | $ | 175,584 | $ | 193,399 | $ | 684,852 | $ | 684,852 | ||||||||||
TOTAL SHAREHOLDERS' EQUITY | $ | 414,107 | $ | 411,367 | $ | 416,598 | $ | 404,410 | $ | 404,410 | $ | 415,537 | $ | 438,097 | $ | 451,885 | $ | 601,974 | $ | 601,974 | ||||||||||
TOTAL DEBT AS % OF EQUITY | 24 | % | 24 | % | 22 | % | 62 | % | 62 | % | 58 | % | 58 | % | 60 | % | 132 | % | 132 | % | ||||||||||
NET DEBT AS % OF EQUITY | 8 | % | 6 | % | 2 | % | 48 | % | 48 | % | 43 | % | 40 | % | 43 | % | 114 | % | 114 | % |
CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in thousands, except per share data) UNAUDITED | ||||||||||||||||||||||||||||||
2016 | 2017 | |||||||||||||||||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | |||||||||||||||||||||
NET INCOME (LOSS) | $ | 3,872 | $ | 3,813 | $ | 4,418 | $ | (2,002 | ) | $ | 10,101 | $ | 4,773 | $ | 8,970 | $ | 3,617 | $ | (5,571 | ) | $ | 11,789 | ||||||||
LESS: | ||||||||||||||||||||||||||||||
Restructuring related inventory charges | 1,958 | 75 | — | 813 | 2,846 | — | — | — | — | — | ||||||||||||||||||||
Amortization of inventory step-up | — | — | — | 1,366 | 1,366 | — | — | — | 4,300 | 4,300 | ||||||||||||||||||||
Impairment charges | — | — | 208 | — | 208 | — | — | — | — | — | ||||||||||||||||||||
Restructuring charges, net | 1,163 | 3,259 | 2,252 | 2,301 | 8,975 | 1,458 | 3,566 | 341 | 697 | 6,062 | ||||||||||||||||||||
Acquisition amortization | 1,868 | 1,911 | 1,888 | 4,234 | 9,901 | 2,552 | 2,599 | 2,694 | 4,697 | 12,542 | ||||||||||||||||||||
Acquisition depreciation | — | — | — | — | — | — | — | — | 233 | 233 | ||||||||||||||||||||
Special charges (recoveries), net | 776 | 1,334 | 379 | 5,707 | 8,196 | (2,268 | ) | (5,520 | ) | 1,978 | 13,799 | 7,989 | ||||||||||||||||||
Income tax impact | (954 | ) | (1,611 | ) | (1,519 | ) | (4,487 | ) | (8,571 | ) | (1,137 | ) | (3,124 | ) | (1,497 | ) | (8,279 | ) | (14,037 | ) | ||||||||||
ADJUSTED NET INCOME | $ | 8,683 | $ | 8,781 | $ | 7,626 | $ | 7,932 | $ | 33,022 | $ | 5,378 | $ | 6,491 | $ | 7,133 | $ | 9,876 | $ | 28,878 | ||||||||||
EARNINGS (LOSS) PER COMMON SHARE (Diluted) | $ | 0.23 | $ | 0.23 | $ | 0.27 | $ | (0.12 | ) | $ | 0.61 | $ | 0.29 | $ | 0.54 | $ | 0.22 | $ | (0.32 | ) | $ | 0.70 | ||||||||
LESS: | ||||||||||||||||||||||||||||||
Restructuring related inventory charges | 0.12 | — | — | 0.05 | 0.17 | — | — | — | — | — | ||||||||||||||||||||
Amortization of inventory step-up | — | — | — | 0.08 | 0.08 | — | — | — | 0.25 | 0.26 | ||||||||||||||||||||
Impairment charges | — | — | 0.01 | — | 0.01 | — | — | — | — | — | ||||||||||||||||||||
Restructuring charges, net | 0.07 | 0.20 | 0.14 | 0.14 | 0.54 | 0.09 | 0.21 | 0.02 | 0.04 | 0.36 | ||||||||||||||||||||
Acquisition amortization | 0.11 | 0.12 | 0.11 | 0.26 | 0.60 | 0.15 | 0.16 | 0.16 | 0.27 | 0.74 | ||||||||||||||||||||
Acquisition depreciation | — | — | — | — | — | — | — | — | 0.01 | 0.01 | ||||||||||||||||||||
Special charges (recoveries), net | 0.05 | 0.08 | 0.02 | 0.35 | 0.50 | (0.14 | ) | (0.33 | ) | 0.12 | 0.80 | 0.47 | ||||||||||||||||||
Income tax impact | (0.06 | ) | (0.10 | ) | (0.09 | ) | (0.27 | ) | (0.52 | ) | (0.07 | ) | (0.19 | ) | (0.09 | ) | (0.48 | ) | (0.83 | ) | ||||||||||
ADJUSTED EARNINGS PER SHARE (Diluted) | $ | 0.52 | $ | 0.53 | $ | 0.46 | $ | 0.48 | $ | 1.99 | $ | 0.32 | $ | 0.39 | $ | 0.43 | $ | 0.57 | $ | 1.71 |
CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in thousands) UNAUDITED | ||||||||||||||||||||||||||||||
2016 | 2017 | |||||||||||||||||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | |||||||||||||||||||||
NET INCOME (LOSS) | $ | 3,872 | $ | 3,813 | $ | 4,418 | $ | (2,002 | ) | $ | 10,101 | $ | 4,773 | $ | 8,970 | $ | 3,617 | $ | (5,571 | ) | $ | 11,789 | ||||||||
LESS: | ||||||||||||||||||||||||||||||
Interest expense, net | (631 | ) | (605 | ) | (605 | ) | (1,468 | ) | (3,310 | ) | (1,669 | ) | (2,184 | ) | (2,445 | ) | (4,479 | ) | (10,777 | ) | ||||||||||
Depreciation | (3,263 | ) | (3,213 | ) | (3,138 | ) | (3,690 | ) | (13,304 | ) | (3,798 | ) | (3,547 | ) | (3,544 | ) | (4,401 | ) | (15,290 | ) | ||||||||||
Amortization | (2,529 | ) | (2,569 | ) | (2,488 | ) | (4,730 | ) | (12,316 | ) | (3,092 | ) | (3,124 | ) | (3,275 | ) | (5,256 | ) | (14,747 | ) | ||||||||||
(Provision for) benefit from income taxes | (1,520 | ) | (1,478 | ) | 1,673 | 1,746 | 421 | (687 | ) | 724 | 21 | 5,618 | 5,676 | |||||||||||||||||
EBITDA | $ | 11,815 | $ | 11,678 | $ | 8,976 | $ | 6,140 | $ | 38,610 | $ | 14,019 | $ | 17,101 | $ | 12,860 | $ | 2,947 | $ | 46,927 | ||||||||||
LESS: | ||||||||||||||||||||||||||||||
Restructuring related inventory charges | (1,958 | ) | (75 | ) | — | (813 | ) | (2,846 | ) | — | — | — | — | — | ||||||||||||||||
Amortization of inventory step-up | — | — | — | (1,366 | ) | (1,366 | ) | — | — | — | (4,300 | ) | (4,300 | ) | ||||||||||||||||
Impairment charges | — | — | (208 | ) | — | (208 | ) | — | — | — | — | — | ||||||||||||||||||
Restructuring charges, net | (1,163 | ) | (3,259 | ) | (2,252 | ) | (2,301 | ) | (8,975 | ) | (1,458 | ) | (3,566 | ) | (341 | ) | (697 | ) | (6,062 | ) | ||||||||||
Special (charges) recoveries, net | (776 | ) | (1,334 | ) | (379 | ) | (5,707 | ) | (8,196 | ) | 2,268 | 5,520 | (1,978 | ) | (13,799 | ) | (7,989 | ) | ||||||||||||
ADJUSTED EBITDA | $ | 15,712 | $ | 16,346 | $ | 11,815 | $ | 16,327 | $ | 60,201 | $ | 13,209 | $ | 15,147 | $ | 15,179 | $ | 21,743 | $ | 65,278 |
CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in thousands, except percentages) UNAUDITED | ||||||||||||||||||||||||||||||
2016 | 2017 | |||||||||||||||||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | |||||||||||||||||||||
GAAP OPERATING INCOME (LOSS) | $ | 5,495 | $ | 5,347 | $ | 3,513 | $ | (3,437 | ) | $ | 10,918 | $ | 7,354 | $ | 11,404 | $ | 6,864 | $ | (5,054 | ) | $ | 20,568 | ||||||||
LESS: | ||||||||||||||||||||||||||||||
Restructuring related inventory charges | 1,958 | 75 | — | 813 | 2,846 | — | — | — | — | — | ||||||||||||||||||||
Amortization of inventory step-up | — | — | — | 1,366 | 1,366 | — | — | — | 4,300 | 4,300 | ||||||||||||||||||||
Impairment charges | — | — | 208 | — | 208 | — | — | — | — | — | ||||||||||||||||||||
Restructuring charges, net | 1,163 | 3,259 | 2,252 | 2,301 | 8,975 | 1,458 | 3,566 | 341 | 697 | 6,062 | ||||||||||||||||||||
Acquisition amortization | 1,868 | 1,911 | 1,888 | 4,234 | 9,901 | 2,552 | 2,599 | 2,694 | 4,697 | 12,542 | ||||||||||||||||||||
Acquisition depreciation | — | — | — | — | — | — | — | — | 233 | 233 | ||||||||||||||||||||
Special charges (recoveries), net | 776 | 1,334 | 379 | 5,707 | 8,196 | (2,268 | ) | (5,520 | ) | 1,978 | 13,799 | 7,989 | ||||||||||||||||||
ADJUSTED OPERATING INCOME | $ | 11,260 | $ | 11,926 | $ | 8,240 | $ | 10,984 | $ | 42,410 | $ | 9,096 | $ | 12,049 | $ | 11,877 | $ | 18,672 | $ | 51,694 | ||||||||||
GAAP OPERATING MARGIN | 3.6 | % | 3.7 | % | 2.6 | % | (2.2 | )% | 1.8 | % | 5.1 | % | 7.5 | % | 4.3 | % | (2.5 | )% | 3.1 | % | ||||||||||
LESS: | ||||||||||||||||||||||||||||||
Restructuring related inventory charges | 1.3 | % | 0.1 | % | —% | 0.5 | % | 0.5 | % | — | % | — | % | — | % | — | % | — | % | |||||||||||
Amortization of inventory step-up | —% | —% | —% | 0.9 | % | 0.2 | % | — | % | — | % | — | % | 2.1 | % | 0.6 | % | |||||||||||||
Impairment charges | —% | —% | 0.2 | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % | ||||||||||||
Restructuring charges, net | 0.8 | % | 2.2 | % | 1.7 | % | 1.5 | % | 1.5 | % | 1.0 | % | 2.4 | % | 0.2 | % | 0.3 | % | 0.9 | % | ||||||||||
Acquisition amortization | 1.2 | % | 1.3 | % | 1.4 | % | 2.7 | % | 1.7 | % | 1.8 | % | 1.7 | % | 1.7 | % | 2.3 | % | 1.9 | % | ||||||||||
Acquisition depreciation | — | % | — | % | — | % | — | % | — | % | — | % | — | % | — | % | 0.1 | % | — | % | ||||||||||
Special charges (recoveries), net | 0.5 | % | 0.9 | % | 0.3 | % | 3.6 | % | 1.4 | % | (1.6 | )% | (3.7 | )% | 1.2 | % | 6.7 | % | 1.2 | % | ||||||||||
ADJUSTED OPERATING MARGIN | 7.5 | % | 8.1 | % | 6.1 | % | 6.9 | % | 7.2 | % | 6.3 | % | 8.0 | % | 7.4 | % | 9.1 | % | 7.8 | % |