CIRCOR Reports First-Quarter 2020 Financial Results

May 29, 2020 at 7:00 AM EDT

BURLINGTON, Mass.--(BUSINESS WIRE)--May 29, 2020-- CIRCOR International, Inc. (NYSE:CIR), one of the world’s leading providers of flow control products and services for the Industrial and Aerospace & Defense markets, today announced GAAP and adjusted financial results for the first quarter ended March 29, 2020.

First-Quarter 2020 Overview

  • Prioritizing health and safety while continuing our strategic transformation and managing business continuity during the COVID-19 pandemic
  • Orders of $208 million produced a book-to-bill ratio of 1.09 and backlog increase of $16 million
  • Revenue of $192 million, down 20% reported, down 9% organically
    • Aerospace & Defense revenue of $65 million, up 7% reported, up 8% organically
    • Industrial revenue of $127 million, down 29% reported, down 16% organically
  • GAAP loss per share of $(3.96) reflecting a non-cash goodwill impairment charge of $116 million in the Industrial segment due to COVID-19 impact on outlook
  • Adjusted earnings per share of $0.20, including estimated $(0.45) impact from COVID-19, driven by:
    • Delayed revenue of $12 million and adjusted operating income of $5 million
    • Receivable write-off of $6 million
  • GAAP operating margin of (38%); adjusted operating margin of 5.8%
  • Aerospace & Defense operating margin of 19.1%, up 380 bps versus last year
  • Initiated $45 million of 2020 cost actions due to current market environment
  • Exited Q1 with $171 million of cash on hand
  • Repriced debt in February 2020, reducing interest expense by 25 bps
  • Completed sale of non-core Instrumentation & Sampling business in January 2020 for $172 million, subject to working capital adjustment
  • Distributed Valves business exit to be completed in Q2 2020

“At CIRCOR, our top priority remains the health and safety of our employees, customers and suppliers. The CIRCOR team has been doing a remarkable job and I want to thank them for their service and unwavering dedication to our customers in this rapidly changing environment,” said Scott Buckhout, CIRCOR’s President and CEO. “CIRCOR’s products and services have been deemed essential in the vast majority of regions in which we operate, and as a result, all of our facilities are currently open. During this time of unprecedented uncertainty, our team has taken extraordinary measures to maintain business continuity, implementing numerous safety measures in an effort to ensure our employees around the world remain safe and our business continues to supply essential products to our customers with as little disruption as possible.”

Mr. Buckhout continued, “We are taking prudent action in the face of the COVID-19 pandemic while continuing to execute against our previously announced 18-month strategic plan. De-levering the Company remains a top priority. We reduced our net debt by $138 million in the first quarter. In addition, we are aggressively taking cost out of our business to better align our cost structure with the current market environment. We expect the actions taken to date will reduce costs in 2020 by approximately $45 million. As a result, we expect to improve our cash flow in the back half of the year as cost reductions kick in and we complete the disbursements associated with finalizing CIRCOR’s strategic transformation out of non-core upstream Oil & Gas.

“Looking ahead, we continue to focus on creating long-term value for shareholders by positioning the Company for growth, expanding margins, generating strong free cash flow, and de-levering the Company.”

 

 

Three Months Ended

 

 

($ in millions except EPS)

 

Q1 2020

 

Q1 2019

 

Change

Revenue

 

$

192.2

 

 

$

238.9

 

 

(20)%

Revenue - excluding divested businesses (1)

 

187.3

 

 

209.1

 

 

(10)%

GAAP operating (loss) income

 

(73.4

)

 

17.8

 

 

(512)%

Adjusted operating income (2)

 

11.1

 

 

23.4

 

 

(53)%

GAAP operating margin

 

(38.2

)%

 

7.4

%

 

-4560 bps

Adjusted operating margin (2)

 

5.8

%

 

9.8

%

 

-400 bps

Adjusted operating margin ex divestitures (2)

 

5.9

%

 

8.2

%

 

-230 bps

GAAP loss per share (diluted)

 

$

(3.96

)

 

$

(0.23

)

 

1,622%

Adjusted earnings per share (diluted) (2)

 

$

0.20

 

 

$

0.52

 

 

(62)%

Operating cash flow

 

(23.9

)

 

(22.4

)

 

7%

Free cash flow (3)

 

(27.4

)

 

(26.1

)

 

5%

Orders

 

208.5

 

 

259.9

 

 

(20)%

Orders - excluding divested businesses (1)

 

204.0

 

 

229.3

 

 

(11)%

Segment Results

Effective March 29, 2020, the Company changed its segment reporting for financial statement purposes to align with the manner in which the business is now managed. As previously announced, on January 31, 2020 the Company divested its Instrumentation & Sampling business, which was previously part of the Energy segment. In light of this divestiture, the Company realigned its segments by eliminating the Energy segment and moving the remaining businesses into the Industrial segment. The new reporting segments are Industrial and Aerospace & Defense.

($ in millions)

 

Three Months Ended

 

 

 

 

Q1 2020

 

Q1 2019

 

Change

Aerospace & Defense

 

 

 

 

 

 

Revenue

 

$

65.5

 

 

$

61.2

 

 

7%

Segment operating income

 

12.5

 

 

9.4

 

 

33%

Segment operating margin

 

19.1

%

 

15.3

%

 

380 bps

Orders

 

72.0

 

 

88.1

 

 

(18)%

 

 

 

 

 

 

 

Industrial

 

 

 

 

 

 

Revenue

 

$

126.7

 

 

$

177.6

 

 

(29)%

Revenue - excluding divested businesses (1)

 

121.8

 

 

147.8

 

 

(18)%

Segment operating income

 

5.2

 

 

22.6

 

 

(77)%

Segment operating margin

 

4.1

%

 

12.7

%

 

-860 bps

Orders

 

136.4

 

 

171.8

 

 

(21)%

Orders - excluding divested businesses (1)

 

132.0

 

 

141.2

 

 

(7)%

  1. Orders and revenue excluding divested businesses are non-GAAP measures and are calculated by subtracting the orders and revenues generated by the divested businesses during the periods prior to their divestiture from reported orders and revenues. Divested businesses include Reliability Services, Spence/Nicholson and Instrumentation & Sampling (all Industrial) which were sold before March 29, 2020.
  2. Adjusted consolidated and segment results for Q1 2020 exclude income from discontinued operations of $9.2 million and net loss from non-cash acquisition-related intangible amortization, special and restructuring charges and goodwill impairment charge totaling $84.5 million ($92.2 million, net of tax). These charges include: (i) $11.2 million charge for non-cash acquisition-related intangible amortization and depreciation expense; (ii) $2.4 million of professional fees associated with an unsolicited tender offer to acquire all outstanding shares of the Company’s common stock; (iii) $53.2 million net gain from the divestiture of our Instrumentation & Sampling business; (iv) $3.5 million amortization of debt issuance fee; (v) $4.4 million of other special and restructuring charges; and (vi) $116.2 million goodwill impairment charge related to our Industrial segment. Adjusted Consolidated and Segment Results for Q1 2019 exclude loss from discontinued operations of $5.7 million and non-cash acquisition-related intangible amortization, special and restructuring charges totaling $5.7 million ($9.3 million, net of tax). These charges include: (i) $13.2 million charge for non-cash acquisition-related intangible amortization expense and amortization of the step-up in fixed asset values; (ii) $8.8 million net gain from the divestiture of our Reliability Services business; and (iii) $1.3 million of other special and restructuring recoveries.
  3. 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.

Conference Call Information

CIRCOR International will hold a conference call to review its financial results at 9:00 a.m. ET today, May 29, 2020. To listen to the live conference call and view the accompanying presentation slides, please visit “Webcasts & Presentations” in the “Investors” portion of CIRCOR’s website. The live call also can be accessed by dialing (877) 407-5790 or (201) 689-8328. The webcast will be archived on the Company’s website for one year.

Use of Non-GAAP Financial Measures

Adjusted operating income, adjusted operating margin, adjusted net income, adjusted earnings per share (diluted), EBITDA, adjusted EBITDA, net debt, free cash flow and organic growth (and such measures further excluding divested businesses) are non-GAAP financial measures. These non-GAAP financial measures are used by management in our financial and operating decision making because we believe they reflect our ongoing business and facilitate period-to-period comparisons. We believe these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating the Company’s current operating performance and future prospects in the same manner as management does, if they so choose. These non-GAAP financial measures also allow investors and others to compare the Company’s current financial results with the Company’s past financial results in a consistent manner. For example:

  • 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.
  • We exclude the results of discontinued operations.
  • We exclude goodwill impairment charges.
  • Due to the significance of recently sold businesses and to provide a comparison of changes in our orders and revenue, we also discuss these changes on an “organic” basis. Organic is calculated assuming the divestitures completed prior to March 29, 2020 were completed on January 1, 2019 and excluding the impact of changes in foreign currency exchange rates.

CIRCOR’s management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring the Company’s operating performance and comparing such performance to that of prior periods and to the performance of our competitors. We use such measures when publicly providing our business outlook, assessing future earnings potential, evaluating potential acquisitions and dispositions and in our financial and operating decision-making process, including for compensation purposes.

Investors should recognize that these non-GAAP measures might not be comparable to similarly titled measures of other companies. These measures should be considered in addition and not as a substitute for or superior to, any measure of performance, cash flow or liquidity prepared in accordance with accounting principles generally accepted in the United States. A reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures is included in this news release.

Safe Harbor Statement

This press release contains certain statements that are “forward-looking statements” as that term is defined under the Private Securities Litigation Reform Act of 1995 (the “Act”). The words “may,” “hope,” “should,” “expect,” “plan,” “anticipate,” “intend,” “believe,” “estimate,” “predict,” “potential,” “continue,” and other expressions, which are predictions of or indicate future events and trends and which do not relate to historical matters, identify forward-looking statements, although not all forward-looking statements are accompanied by such words. We believe that it is important to communicate our future expectations to our stockholders, and we, therefore, make forward-looking statements in reliance upon the safe harbor provisions of the Act. However, there may be events in the future that we are not able to accurately predict or control and our actual results may differ materially from the expectations we describe in our forward-looking statements. Forward-looking statements, including statements about the expected and potential direct or indirect impacts of the COVID-19 pandemic on our business, the realization of cost reductions from restructuring activities and expected synergies, the expected impact of tariff increases and future cash flows from operating activities, involve known and unknown risks, uncertainties and other factors, which may cause our actual results, performance or achievements to differ materially from anticipated future results, performance or achievements expressed or implied by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to: the duration and severity of the COVID-19 pandemic and its impact on the global economy; changes in the price of and demand for oil and gas in both domestic and international markets; our ability to successfully integrate acquired businesses and dispose of businesses that are held for sale as contemplated; any adverse changes in governmental policies; variability of raw material and component pricing; changes in our suppliers’ performance; fluctuations in foreign currency exchange rates; changes in tariffs or other taxes related to doing business internationally; our ability to hire and retain key personnel; our ability to operate our manufacturing facilities at efficient levels including our ability to prevent cost overruns and reduce costs; our ability to generate increased cash by reducing our working capital; our prevention of the accumulation of excess inventory; our ability to successfully implement our divestiture; restructuring or simplification strategies; fluctuations in interest rates; our ability to successfully defend product liability actions, any actions of stockholders or others in response to expiration of the recent unsolicited tender offer and the cost and disruption of responding to those actions; as well as the uncertainty associated with the current worldwide economic conditions and the continuing impact on economic and financial conditions in the United States and around the world, including as a result of COVID-19, natural disasters, terrorist attacks, current Middle Eastern conflicts and other similar matters. BEFORE MAKING ANY INVESTMENT DECISIONS REGARDING OUR COMPANY, WE STRONGLY ADVISE YOU TO READ FURTHER ABOUT THESE AND OTHER RISK FACTORS SET FORTH IN THE “RISK FACTORS” OF OUR ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 2019, WHICH IS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ("SEC") AND IS AVAILABLE ON THE SEC'S WEBSITE AT WWW.SEC.GOV, AND SUBSEQUENT REPORTS ON FORMS 10-Q, WHICH CAN BE ACCESSED UNDER THE "INVESTORS" LINK OF OUR WEBSITE AT WWW.CIRCOR.COM. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

About CIRCOR International, Inc.

CIRCOR International, Inc. is one of the world’s leading providers of flow control products and services for the Industrial and Aerospace & Defense markets. CIRCOR has a product portfolio of recognized, market-leading brands serving its customers’ most demanding applications. For more information, visit the Company’s investor relations website at http://investors.circor.com.

CIRCOR INTERNATIONAL, INC.

Condensed Consolidated Statements of Operations

(in thousands, except per share data) (unaudited)

 

 

Three Months Ended

 

Q1 2020

Q1 2019

 

 

 

Net revenues

$

192,213

 

$

238,855

 

Cost of revenues

132,170

 

164,441

 

Gross profit

60,043

 

74,414

 

Selling, general and administrative expenses

59,558

 

64,506

 

Goodwill impairment charge

116,182

 

 

Special and restructuring recoveries, net

(42,292

)

(7,842

)

Operating (loss) income

(73,405

)

17,750

 

Other expense (income)

 

 

Interest expense, net

9,011

 

13,094

 

Other income, net

(2,680

)

(2,148

)

Total other expense, net

6,331

 

10,946

 

(Loss) income from continuing operations before income taxes

(79,736

)

6,804

 

Provision for income taxes

8,374

 

5,709

 

(Loss) income from continuing operations, net of tax

(88,110

)

1,095

 

Income (loss) from discontinued operations, net of tax

9,162

 

(5,728

)

Net loss

$

(78,948

)

$

(4,633

)

 

 

 

Basic (loss) income per common share:

 

 

Basic from continuing operations

$

(4.42

)

$

0.06

 

Basic from discontinued operations

$

0.46

 

$

(0.29

)

Net loss

$

(3.96

)

$

(0.23

)

Diluted (loss) income per common share:

 

 

Diluted from continuing operations

$

(4.42

)

$

0.05

 

Diluted from discontinued operations

$

0.46

 

$

(0.29

)

Net loss

$

(3.96

)

$

(0.23

)

 

 

 

Weighted average number of common shares outstanding:

 

 

Basic

19,935

 

19,870

 

Diluted

19,935

 

19,976

 

CIRCOR INTERNATIONAL, INC.

Condensed Consolidated Statements of Cash Flows

(in thousands) (unaudited)

 

 

Three Months Ended

 

Q1 2020

Q1 2019

OPERATING ACTIVITIES

 

 

Net loss

$

(78,948

)

$

(4,633

)

Income (loss) from discontinued operations, net of income taxes

9,162

 

(5,728

)

(Loss) income from continuing operations

(88,110

)

1,095

 

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

 

 

Depreciation

5,121

 

5,500

 

Amortization

10,611

 

12,807

 

Provision for bad debt expense

5,802

 

(106

)

Loss on write-down of inventory

343

 

487

 

Compensation expense for share-based plans

608

 

1,372

 

Amortization of debt issuance costs

4,513

 

1,010

 

Loss on sale or write-down of property, plant and equipment

 

123

 

Goodwill impairment charge

116,182

 

 

Gain on sale of businesses

(54,356

)

(10,282

)

Changes in operating assets and liabilities, net of effects of acquisition and disposition:

 

 

Trade accounts receivable

(1,550

)

(1,697

)

Inventories

(13,365

)

(4,146

)

Prepaid expenses and other assets

(5,507

)

8,436

 

Accounts payable, accrued expenses and other liabilities

1,081

 

(43,676

)

Net cash used in continuing operating activities

(18,627

)

(29,077

)

Net cash (used in) provided by discontinued operating activities

(5,320

)

6,699

 

Net cash used in operating activities

(23,947

)

(22,378

)

INVESTING ACTIVITIES

 

 

Additions to property, plant and equipment

(3,412

)

(3,292

)

Proceeds from sale of property, plant and equipment

 

28

 

Proceeds from the sale of business, net

169,773

 

83,321

 

Proceeds from collection of beneficial interest

599

 

 

Net cash provided by continuing investment activities

166,960

 

80,057

 

Net cash provided by (used in) discontinued investing activities

68

 

(425

)

Net cash provided by investing activities

167,028

 

79,632

 

FINANCING ACTIVITIES

 

 

Proceeds from long-term debt

129,325

 

87,400

 

Payments of long-term debt

(180,891

)

(140,500

)

Proceeds from the exercise of stock options

118

 

 

Net cash used in continuing financing activities

(51,448

)

(53,100

)

Net cash used in financing activities

(51,448

)

(53,100

)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

(5,389

)

957

 

INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH

86,244

 

5,111

 

Cash, cash equivalents, and restricted cash at beginning of period

85,727

 

69,525

 

CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF PERIOD

$

171,971

 

$

74,636

 

CIRCOR INTERNATIONAL, INC.

Condensed Consolidated Balance Sheets

(in thousands) (unaudited)

 

 

March 29, 2020

December 31, 2019

ASSETS

 

 

CURRENT ASSETS:

 

 

Cash and cash equivalents

$

170,861

 

$

84,531

 

Trade accounts receivable, less allowance for doubtful accounts of $9,017 and $3,086 at March 29, 2020 and December 31, 2019, respectively

116,514

 

125,422

 

Inventories

147,175

 

137,309

 

Prepaid expenses and other current assets

86,840

 

66,664

 

Assets held for sale

26,617

 

161,193

 

Total Current Assets

548,007

 

575,119

 

PROPERTY, PLANT AND EQUIPMENT, NET

166,580

 

172,179

 

OTHER ASSETS:

 

 

Goodwill

150,928

 

271,893

 

Intangibles, net

368,519

 

385,542

 

Deferred income taxes

42,706

 

30,852

 

Other assets

32,337

 

35,360

 

TOTAL ASSETS

$

1,309,077

 

$

1,470,945

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

CURRENT LIABILITIES:

 

 

Accounts payable

$

76,298

 

$

79,399

 

Accrued expenses and other current liabilities

103,917

 

94,169

 

Accrued compensation and benefits

25,601

 

19,518

 

Liabilities held for sale

26,617

 

43,289

 

Total Current Liabilities

232,433

 

236,375

 

LONG-TERM DEBT

588,958

 

636,297

 

DEFERRED INCOME TAXES

19,175

 

21,425

 

PENSION LIABILITY, NET

137,779

 

146,801

 

OTHER NON-CURRENT LIABILITIES

39,887

 

38,636

 

COMMITMENTS AND CONTINGENCIES

 

 

SHAREHOLDERS' EQUITY:

 

 

Preferred stock, $0.01 par value; 1,000,000 shares authorized; no shares issued and outstanding

 

 

Common stock, $0.01 par value; 29,000,000 shares authorized; 19,956,518 and 19,912,362 shares issued at March 29, 2020 and December 31, 2019, respectively

213

 

213

 

Additional paid-in capital

447,867

 

446,657

 

Retained earnings

20,110

 

99,280

 

Common treasury stock, at cost (1,372,488 shares at March 29, 2020 and December 31, 2019)

(74,472

)

(74,472

)

Accumulated other comprehensive loss, net of tax

(102,873

)

(80,267

)

Total Shareholders' Equity

290,845

 

391,411

 

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

1,309,077

 

$

1,470,945

 

CIRCOR INTERNATIONAL, INC.

Summary of Orders and Backlog

(in millions) (unaudited)

 

 

Three Months Ended

 

Q1 2020

Q1 2019

ORDERS (1)

 

 

Aerospace & Defense

$

72.0

$

88.1

Industrial

136.4

171.8

Total orders

$

208.5

$

259.9

 

 

 

 

 

 

 

Q1 2020

Q1 2019

BACKLOG (2)

 

 

Aerospace & Defense

$

199.0

$

206.5

Industrial

222.2

254.9

Total backlog

$

421.2

$

461.4

Note 1: Orders do not include the foreign exchange impact due to the re-measurement of customer backlog amounts denominated in foreign currencies. Orders for the three months ended March 29, 2020 include orders from businesses divested prior to March 29, 2020 of $4.5 million. Orders for the three months ended March 31, 2019 include orders from businesses divested of $30.6 million. Divested businesses are Reliability Services, Spence / Nicholson and Instrumentation & Sampling, all in the Industrial segment.
Note 2: Backlog includes unshipped customer orders for which revenue has not been recognized. Backlog in Q1 2019 includes $11.7 million for Industrial related to divested businesses.
CIRCOR INTERNATIONAL, INC.

Segment Information

(in thousands, except percentages) (unaudited)

 

 

2019

2020

As Reported

1ST QTR

2ND QTR

3RD QTR

4TH QTR

TOTAL

1ST QTR

ORDERS

 

 

 

 

 

 

Aerospace & Defense

$

88,107

 

$

93,405

 

$

63,968

 

$

68,459

 

$

313,939

 

$

72,031

 

Industrial

171,834

 

164,642

 

158,986

 

168,091

 

663,553

 

136,443

 

Total

$

259,941

 

$

258,047

 

$

222,954

 

$

236,550

 

$

977,492

 

$

208,474

 

 

 

 

 

 

 

 

NET REVENUES

 

 

 

 

 

 

Aerospace & Defense

$

61,240

 

$

64,694

 

$

67,621

 

$

79,070

 

$

272,625

 

$

65,493

 

Industrial

177,615

 

181,074

 

169,431

 

163,568

 

691,688

 

126,720

 

Total

$

238,855

 

$

245,768

 

$

237,052

 

$

242,638

 

$

964,313

 

$

192,213

 

 

 

 

 

 

 

 

SEGMENT OPERATING INCOME

 

 

 

 

 

 

Aerospace & Defense

$

9,374

 

$

10,443

 

$

13,564

 

$

19,099

 

$

52,480

 

$

12,494

 

Industrial

22,581

 

26,173

 

21,278

 

20,757

 

90,789

 

5,169

 

Corporate expenses

(8,522

)

(8,028

)

(9,248

)

(7,671

)

(33,469

)

(6,588

)

Total

$

23,433

 

$

28,588

 

$

25,594

 

$

32,185

 

$

109,800

 

$

11,075

 

 

 

 

 

 

 

 

SEGMENT OPERATING MARGIN %

 

 

 

 

 

 

Aerospace & Defense

15.3

%

16.1

%

20.1

%

24.2

%

19.2

%

19.1

%

Industrial

12.7

%

14.5

%

12.6

%

12.7

%

13.1

%

4.1

%

Total

9.8

%

11.6

%

10.8

%

13.3

%

11.4

%

5.8

%

 

 

 

 

 

 

 

 

2019

2020

Results of Divested Businesses (1)

1ST QTR

2ND QTR

3RD QTR

4TH QTR

TOTAL

1ST QTR

ORDERS - Industrial

$

30,611

 

$

24,448

 

$

22,090

 

$

18,047

 

$

95,196

 

$

4,449

 

NET REVENUES - Industrial

$

29,787

 

$

26,101

 

$

20,697

 

$

18,602

 

$

95,187

 

$

4,900

 

SEGMENT OP. INC. -Industrial

$

6,217

 

$

5,229

 

$

2,677

 

$

3,166

 

$

17,289

 

$

 

(1) Divested businesses are related to the Industrial Segment and include Reliability Services, Spence/Nicholson and Instrumentation & Sampling. Engineered Valves and Distributed Valves are discontinued operations and not reflected in the As Reported figures in accordance with US GAAP.

CIRCOR INTERNATIONAL, INC.

Supplemental Information Regarding Divested Businesses

(in thousands, except percentages) (unaudited)

 

 

2019

2020

Results Excluding Divested Businesses

1ST QTR

2ND QTR

3RD QTR

4TH QTR

TOTAL

1ST QTR

ORDERS

 

 

 

 

 

 

Aerospace & Defense

$

88,107

 

$

93,405

 

$

63,968

 

$

68,459

 

$

313,939

 

$

72,031

 

Industrial

141,223

 

140,194

 

136,896

 

150,044

 

568,357

 

131,994

 

Total

$

229,330

 

$

233,599

 

$

200,864

 

$

218,503

 

$

882,296

 

$

204,025

 

 

 

 

 

 

 

 

NET REVENUES

 

 

 

 

 

 

Aerospace & Defense

$

61,240

 

$

64,694

 

$

67,621

 

$

79,070

 

$

272,625

 

$

65,493

 

Industrial

147,828

 

154,973

 

148,734

 

144,966

 

596,501

 

121,820

 

Total

$

209,068

 

$

219,667

 

$

216,355

 

$

224,036

 

$

869,126

 

$

187,313

 

 

 

 

 

 

 

 

SEGMENT OPERATING INCOME

 

 

 

 

 

 

Aerospace & Defense

$

9,374

 

$

10,443

 

$

13,564

 

$

19,099

 

$

52,480

 

$

12,494

 

Industrial

16,364

 

20,944

 

18,601

 

17,591

 

73,500

 

5,169

 

Corporate expenses

(8,522

)

(8,028

)

(9,248

)

(7,671

)

(33,469

)

(6,588

)

Total

$

17,216

 

$

23,359

 

$

22,917

 

$

29,019

 

$

92,511

 

$

11,075

 

 

 

 

 

 

 

 

SEGMENT OPERATING MARGIN %

 

 

 

 

 

 

Aerospace & Defense

15.3

%

16.1

%

20.1

%

24.2

%

19.2

%

19.1

%

Industrial

11.1

%

13.5

%

12.5

%

12.1

%

12.3

%

4.2

%

Total

8.2

%

10.6

%

10.6

%

13.0

%

10.6

%

5.9

%

CIRCOR INTERNATIONAL, INC.

Reconciliation of Key Performance Measures to Commonly Used Generally Accepted Accounting Principle Terms

(in thousands, except percentages) (unaudited)

 

 

2019

2020

 

1ST QTR

2ND QTR

3RD QTR

4TH QTR

TOTAL

1ST QTR

 

 

 

 

 

 

 

Net Cash (Used In) Provided By Operating Activities

$

(22,378

)

$

12,339

 

$

9,128

 

$

16,822

 

$

15,911

 

$

(23,947

)

Less: Capital expenditures, net of sale proceeds (a)

3,689

 

2,995

 

(963

)

(1,535

)

4,186

 

3,412

 

FREE CASH FLOW

$

(26,067

)

$

9,344

 

$

10,091

 

$

18,357

 

$

11,725

 

$

(27,359

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Debt

$

753,950

 

$

748,250

 

$

659,100

 

$

653,850

 

$

653,850

 

$

602,288

 

Less: Cash & Cash equivalents

73,619

 

76,082

 

69,225

 

84,531

 

84,531

 

170,861

 

GROSS DEBT, NET OF CASH

$

680,331

 

$

672,168

 

$

589,875

 

$

569,319

 

$

569,319

 

$

431,427

 

 

 

 

 

 

 

 

TOTAL SHAREHOLDERS' EQUITY

$

516,177

 

$

494,899

 

$

375,388

 

$

391,411

 

$

391,411

 

$

290,845

 

 

 

 

 

 

 

 

GROSS DEBT AS % OF EQUITY

146

%

151

%

176

%

167

%

167

%

207

%

GROSS DEBT, NET OF CASH AS % OF EQUITY

132

%

136

%

157

%

145

%

145

%

148

%

 

 

 

 

 

 

 

(a) includes capital expenditures, net of sales proceeds of discontinued operations

CIRCOR INTERNATIONAL, INC.

Reconciliation of Key Performance Measures to Commonly Used Generally Accepted Accounting Principle Terms

(in thousands, except percentages) (unaudited)

 

 

 

 

 

 

 

 

2019

2020

 

1ST QTR

2ND QTR

3RD QTR

4TH QTR

TOTAL

1ST QTR

NET (LOSS) INCOME

$

(4,633

)

$

(18,520

)

$

(112,338

)

$

1,555

 

$

(133,935

)

$

(78,948

)

LESS:

 

 

 

 

 

 

Restructuring related inventory charges

325

 

 

(1,145

)

 

(820

)

(602

)

Amortization of inventory step-up

 

 

 

 

 

 

Restructuring charges, net

358

 

299

 

5,038

 

(509

)

5,186

 

2,883

 

Acquisition amortization

12,077

 

11,247

 

11,202

 

11,189

 

45,715

 

10,218

 

Acquisition depreciation

1,123

 

1,106

 

1,102

 

1,021

 

4,352

 

974

 

Special charges (recoveries), net

(8,200

)

3,917

 

18,481

 

3,488

 

17,686

 

(45,175

)

Goodwill impairment charge

 

 

 

 

 

116,182

 

Income tax impact

3,625

 

(2,266

)

5,533

 

(1,752

)

5,140

 

7,704

 

Net loss (income) from discontinued operations

5,728

 

17,156

 

84,688

 

1,595

 

109,167

 

(9,162

)

ADJUSTED NET INCOME

$

10,403

 

$

12,939

 

$

12,561

 

$

16,587

 

$

52,491

 

$

4,074

 

 

 

 

 

 

 

 

EARNINGS (LOSS) PER COMMON SHARE (Diluted)

$

(0.23

)

$

(0.93

)

$

(5.64

)

$

0.08

 

$

(6.73

)

$

(3.96

)

LESS:

 

 

 

 

 

 

Restructuring related inventory charges

0.02

 

 

(0.06

)

 

(0.04

)

(0.03

)

Amortization of inventory step-up

 

 

 

 

 

 

Restructuring charges, net

0.02

 

0.02

 

0.25

 

(0.03

)

0.26

 

0.14

 

Acquisition amortization

0.61

 

0.57

 

0.56

 

0.56

 

2.30

 

0.51

 

Acquisition depreciation

0.06

 

0.06

 

0.06

 

0.05

 

0.22

 

0.05

 

Special charges (recoveries), net

(0.41

)

0.20

 

0.93

 

0.18

 

0.89

 

(2.27

)

Impairment charge

 

 

 

 

 

5.83

 

Income tax impact

0.18

 

(0.12

)

0.28

 

(0.10

)

0.24

 

0.39

 

Loss (earnings) per share from discontinued operations

0.29

 

0.86

 

4.25

 

0.08

 

5.48

 

(0.46

)

ADJUSTED EARNINGS PER SHARE (Diluted)

$

0.52

 

$

0.65

 

$

0.63

 

$

0.82

 

$

2.62

 

$

0.20

 

CIRCOR INTERNATIONAL, INC.

Reconciliation of Key Performance Measures to Commonly Used Generally Accepted Accounting Principle Terms

(in thousands, except percentages) (unaudited)

 

 

2019

2020

 

1ST QTR

2ND QTR

3RD QTR

4TH QTR

TOTAL

1ST QTR

 

 

 

 

 

 

 

NET (LOSS) INCOME

$

(4,633

)

$

(18,520

)

$

(112,338

)

$

1,555

 

$

(133,935

)

$

(78,948

)

LESS:

 

 

 

 

 

 

Interest expense, net

13,094

 

12,947

 

11,804

 

10,763

 

$

48,609

 

$

9,011

 

Depreciation

5,499

 

5,568

 

5,551

 

5,427

 

22,045

 

5,121

 

Amortization

12,536

 

11,685

 

11,629

 

11,741

 

47,591

 

10,516

 

Provision for income taxes

5,709

 

284

 

7,490

 

1,193

 

14,676

 

8,374

 

Loss (income) from discontinued operations

5,728

 

17,156

 

84,688

 

1,595

 

109,167

 

(9,162

)

EBITDA

$

37,933

 

$

29,121

 

$

8,825

 

$

32,274

 

$

108,153

 

$

(55,088

)

LESS:

 

 

 

 

 

 

Restructuring related inventory charges (recoveries)

325

 

 

(1,145

)

 

(820

)

(602

)

Amortization of inventory step-up

 

 

 

 

 

 

Restructuring charges, net

358

 

299

 

5,038

 

(509

)

5,186

 

2,883

 

Special (recoveries) charges, net

(8,200

)

3,917

 

18,481

 

3,488

 

17,686

 

(45,175

)

Goodwill impairment charge

 

 

 

 

 

116,182

 

ADJUSTED EBITDA

$

30,416

 

$

33,337

 

$

31,199

 

$

35,253

 

$

130,205

 

$

18,200

 

CIRCOR INTERNATIONAL, INC.

Reconciliation of Key Performance Measures to Commonly Used Generally Accepted Accounting Principle Terms

(in thousands, except percentages) (unaudited)

 

 

2019

2020

 

1ST QTR

2ND QTR

3RD QTR

4TH QTR

TOTAL

1ST QTR

GAAP OPERATING INCOME (LOSS)

$

17,750

 

$

12,019

 

$

(9,084

)

$

16,996

 

$

37,681

 

$

(73,405

)

LESS:

 

 

 

 

 

 

Restructuring related inventory charges (recoveries)

325

 

 

(1,145

)

 

(820

)

(602

)

Amortization of inventory step-up

 

 

 

 

 

 

Restructuring charges (recoveries), net

358

 

299

 

5,038

 

(509

)

5,186

 

2,883

 

Acquisition amortization

12,077

 

11,247

 

11,202

 

11,189

 

45,715

 

10,218

 

Acquisition depreciation

1,123

 

1,106

 

1,102

 

1,021

 

4,352

 

974

 

Special charges (recoveries), net

(8,200

)

3,917

 

18,481

 

3,488

 

17,686

 

(45,175

)

Goodwill impairment charge

 

 

 

 

 

116,182

 

ADJUSTED OPERATING INCOME

$

23,433

 

$

28,588

 

$

25,594

 

$

32,185

 

$

109,800

 

$

11,075

 

 

 

 

 

 

 

 

GAAP OPERATING MARGIN

7.4

%

4.9

%

(3.8

)%

7.0

%

3.9

%

(38.2

)%

LESS:

 

 

 

 

 

 

Restructuring related inventory charges (recoveries)

0.1

%

%

(0.5

)%

%

(0.1

)%

(0.3

)%

Amortization of inventory step-up

%

%

%

%

%

%

Restructuring charges (recoveries), net

0.1

%

0.1

%

2.1

%

(0.2

)%

0.5

%

1.5

%

Acquisition amortization

5.1

%

4.6

%

4.7

%

4.6

%

4.7

%

5.3

%

Acquisition depreciation

0.5

%

0.5

%

0.5

%

0.4

%

0.5

%

0.5

%

Special charges (recoveries), net

(3.4

)%

1.6

%

7.8

%

1.4

%

1.8

%

(23.5

)%

Goodwill impairment charge

%

%

%

%

%

60.4

%

ADJUSTED OPERATING MARGIN

9.8

%

11.6

%

10.8

%

13.3

%

11.4

%

5.8

%

 

Abhi Khandelwal
Senior Vice President Finance & Chief Financial Officer
CIRCOR International
(781) 270-1200

Source: CIRCOR International, Inc.