(State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) | |||||||
(Address of principal executive offices and Zip Code) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
(d) | Exhibits. |
Exhibit No. | Description |
Press Release regarding Earnings (as corrected) | |
101.SCH | Inline XBRL Taxonomy Extension Schema Document |
101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document |
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document |
101.LAB | Inline XBRL Taxonomy Extension Labels Linkbase Document |
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document |
104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101) |
CIRCOR INTERNATIONAL, INC. | |
November 6, 2019 | /s/ Chadi Chahine |
Chadi Chahine | |
Senior Vice President and Chief Financial Officer |
• | Results including Distributed Valves (consistent with guidance) |
◦ | Revenue of $252 million |
◦ | Adjusted Earnings per Share of $0.48 |
• | Results from continuing operations excluding divestitures |
◦ | Revenue of $237 million |
◦ | Preliminary GAAP Loss per Share of ($1.05) |
◦ | Adjusted Earnings per Share of $0.63 |
◦ | Preliminary GAAP operating margin of (1.0)% |
◦ | Adjusted Operating Margin of 11.0% (excluding divestitures) |
• | Completed divestiture of non-core Engineered Valves |
• | Completed divestiture of non-core Spence and Nicholson Product lines for ~$85M |
• | Announced intention to exit non-core Distributed Valves now classified as discontinued operations |
• | Debt Paydown of $89 million in the quarter; $148 million YTD |
• | On track to deliver 2019 and 2020 targets communicated in 18-month plan |
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 the reported orders and revenues. Divested businesses include Reliability Services (Energy), Spence/Nicholson (Industrial), and Delden (Industrial), which were sold before September 29, 2019. |
2. | Adjusted Consolidated and Segment Results for Q3 2019 exclude a loss from discontinued operations of $84.7 million and a net gain from non-cash acquisition-related intangible amortization, special and restructuring charges totaling $18.8 million ($13.9 million, net of tax). These charges include: (i) $12.3 million charge for non-cash acquisition-related intangible amortization and depreciation expense; (ii) $4.0 million of professional fees associated with an unsolicited tender offer to acquire all outstanding shares of the Company’s common stock; (iii) $6.7 million for restructuring-related programs across Industrial, Energy and Corporate; (iv) $4.6 million net loss associated with the sale of businesses; and (v) $0.3 million of other special and restructuring charges. Adjusted Consolidated and Segment Results for Q3 2018 exclude a loss from discontinued operations of $2.9 million and non-cash acquisition-related intangible amortization, special and restructuring charges totaling $16.5 million ($14.7 million, net of tax). These charges include: (i) $13.5 million-charge for non-cash acquisition-related intangible amortization expense and amortization of the step-up in fixed asset values and (ii) $3.0 million of other special and restructuring charges. |
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. |
• | 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. |
• | 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 September 29, 2019 were completed on January 1, 2018 and excluding the impact of changes in foreign currency exchange rates. |
Three Months Ended | |||||||
September 29, 2019 | September 30, 2018 | ||||||
Net revenues | $ | 237.1 | $ | 247.2 | |||
Cost of revenues | 162.6 | 167.1 | |||||
GROSS PROFIT | 74.5 | 80.1 | |||||
Selling, general and administrative expenses | 60.0 | 68.5 | |||||
Special and restructuring charges, net | 16.7 | 3.0 | |||||
OPERATING (LOSS) INCOME | (2.3 | ) | 8.5 | ||||
Other expense (income): | |||||||
Interest expense, net | 11.8 | 14.1 | |||||
Other income, net | (0.8 | ) | (1.6 | ) | |||
LOSS FROM CONTINUING OPERATIONS BEFORE INCOME TAXES | (13.3 | ) | (4.0 | ) | |||
Provision for income taxes | 7.5 | — | |||||
Loss from continuing operations, net of tax | (20.8 | ) | (4.0 | ) | |||
Loss from discontinued operations, net of tax | (84.7 | ) | (2.9 | ) | |||
NET LOSS | $ | (105.5 | ) | $ | (6.8 | ) | |
Basic loss per common share: | |||||||
Basic loss from continuing operations | $ | (1.05 | ) | $ | (0.20 | ) | |
Basic loss from discontinuing operations | $ | (4.25 | ) | $ | (0.14 | ) | |
Net Loss | $ | (5.30 | ) | $ | (0.34 | ) | |
Diluted loss per common share: | |||||||
Diluted loss from continuing operations | $ | (1.05 | ) | $ | (0.20 | ) | |
Diluted loss from discontinuing operations | $ | (4.25 | ) | $ | (0.14 | ) | |
Net Loss | $ | (5.30 | ) | $ | (0.34 | ) | |
Weighted average number of common shares outstanding: | |||||||
Basic | 19.9 | 19.8 | |||||
Diluted | 19.9 | 19.8 | |||||
Numbers may not add due to rounding. | |||||||
The results presented in this press release are considered preliminary, as the Company has not completed its review procedures related to reporting discontinued operations and related impairments and associated tax effects. As the Company completes its review, material adjustments may arise between the date of this press release and the date the company files with the SEC its Quarterly Report on Form 10-Q for the quarter ended September 29, 2019. |
CIRCOR INTERNATIONAL, INC. Segment Information (in millions, except percentages) UNAUDITED | |||||||||||||||||||||||||||
2018 | 2019 | ||||||||||||||||||||||||||
As Reported | 1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | 3RD QTR | TOTAL | ||||||||||||||||||
ORDERS | |||||||||||||||||||||||||||
Energy | $ | 85.3 | $ | 66.8 | $ | 87.1 | $ | 72.3 | $ | 311.6 | $ | 48.1 | $ | 44.0 | $ | 53.3 | $ | 145.3 | |||||||||
Aerospace & Defense | 59.8 | 59.4 | 81.5 | 76.7 | 277.5 | 88.1 | 93.4 | 64.0 | 245.5 | ||||||||||||||||||
Industrial | 136.6 | 136.7 | 114.9 | 121.9 | 510.1 | 123.7 | 120.7 | 105.7 | 350.1 | ||||||||||||||||||
Total | $ | 281.7 | $ | 263.0 | $ | 283.6 | $ | 270.9 | $ | 1,099.2 | $ | 259.9 | $ | 258.0 | $ | 223.0 | $ | 740.9 | |||||||||
NET REVENUES | |||||||||||||||||||||||||||
Energy | $ | 64.3 | $ | 71.1 | $ | 70.7 | $ | 82.8 | $ | 288.9 | $ | 66.9 | $ | 61.8 | $ | 55.8 | $ | 184.5 | |||||||||
Aerospace & Defense | 58.5 | 57.5 | 57.8 | 63.3 | 237.0 | 61.2 | 64.7 | 67.6 | 193.6 | ||||||||||||||||||
Industrial | 117.1 | 131.1 | 118.7 | 120.6 | 487.6 | 110.7 | 119.3 | 113.6 | 343.7 | ||||||||||||||||||
Total | $ | 239.9 | $ | 259.7 | $ | 247.2 | $ | 266.7 | $ | 1,013.5 | $ | 238.9 | $ | 245.8 | $ | 237.1 | $ | 721.7 | |||||||||
2018 | 2019 | ||||||||||||||||||||||||||
DIVESTED BUSINESSES (a) | 1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | Total | 1ST QTR | 2ND QTR | 3RD QTR | Total | ||||||||||||||||||
ORDERS | |||||||||||||||||||||||||||
Energy | $ | 16.9 | $ | 18.4 | $ | 19.1 | $ | 15.5 | $ | 69.9 | $ | 4.1 | $ | — | $ | — | $ | 4.1 | |||||||||
Industrial | $ | 9.7 | $ | 9.8 | $ | 7.1 | $ | 11.4 | $ | 38.0 | $ | 4.1 | $ | 5.3 | $ | 4.8 | $ | 14.2 | |||||||||
NET REVENUES | |||||||||||||||||||||||||||
Energy | $ | 14.7 | $ | 17.4 | $ | 16.6 | $ | 16.9 | $ | 65.6 | $ | 3.1 | $ | — | $ | — | $ | 3.1 | |||||||||
Industrial | $ | 8.8 | $ | 6.3 | $ | 7.1 | $ | 9.0 | $ | 31.3 | $ | 5.4 | $ | 5.2 | $ | 2.9 | $ | 13.5 | |||||||||
OTHER INFORMATION | Q3 2019 | Q3 2018 | Q3 2019 | Q4 2018 | |||||||||||||||||||||||
BACKLOG (b) | Debt & Cash | ||||||||||||||||||||||||||
Energy | $ | 59.3 | $ | 121.6 | Gross Debt | $ | 659.1 | $ | 807.1 | ||||||||||||||||||
Aerospace & Defense | 206.9 | 150.6 | Cash & Equivalents | 69.2 | 68.5 | ||||||||||||||||||||||
Industrial | 159.1 | 178.0 | Net Debt | $ | 589.9 | $ | 738.5 | ||||||||||||||||||||
Total | $ | 425.3 | $ | 450.2 | |||||||||||||||||||||||
Numbers may not add due to rounding. | |||||||||||||||||||||||||||
(a) Divested businesses include Reliability Services (Energy), Spence / Nicholson (Industrial) and Delden (Industrial) which were sold before September 29, 2019. Engineered Valves and Distributed Valves are discontinued operations and not reflected in the As Reported figures in accordance with US GAAP. | |||||||||||||||||||||||||||
(b) Backlog at Q3 2018 includes $21.6 millions and $15.0 millions for Energy and Industrial, respectively related to divested businesses. A&D 2018 backlog has been adjusted to conform to current period reporting methodology. |
CIRCOR INTERNATIONAL, INC. Segment Information (in millions) UNAUDITED | |||||||
Three Months Ended | |||||||
September 29, 2019 | September 30, 2018 | ||||||
ORDERS | |||||||
Energy | $ | 53.3 | $ | 87.1 | |||
Aerospace & Defense | 64.0 | 81.5 | |||||
Industrial | 105.7 | 114.9 | |||||
Total orders | $ | 223.0 | $ | 283.6 | |||
NET REVENUES | September 29, 2019 | September 30, 2018 | |||||
Energy | $ | 55.8 | $ | 70.7 | |||
Aerospace & Defense | 67.6 | 57.8 | |||||
Industrial | 113.6 | 118.7 | |||||
Total | $ | 237.1 | $ | 247.2 | |||
SEGMENT OPERATING INCOME | September 29, 2019 | September 30, 2018 | |||||
Energy | $ | 5.3 | $ | 9.5 | |||
Aerospace & Defense | 13.5 | 8.7 | |||||
Industrial | 14.0 | 14.6 | |||||
Corporate expenses | (7.1 | ) | (7.8 | ) | |||
CIRCOR Adjusted Operating Income | $ | 25.6 | $ | 25.0 | |||
SEGMENT OPERATING MARGIN % | September 29, 2019 | September 30, 2018 | |||||
Energy | 9.4 | % | 13.4 | % | |||
Aerospace & Defense | 20.0 | % | 15.1 | % | |||
Industrial | 12.3 | % | 12.3 | % | |||
CIRCOR Adjusted Operating Margin | 10.8 | % | 10.1 | % | |||
SEGMENT OPERATING MARGIN % EXCLUDING DIVESTITURES (a) | September 29, 2019 | September 30, 2018 | |||||
Energy | 9.4 | % | 12.2 | % | |||
Aerospace & Defense | 20.0 | % | 15.1 | % | |||
Industrial | 12.6 | % | 12.0 | % | |||
CIRCOR | 11.0 | % | 9.4 | % | |||
Numbers may not add due to rounding. | |||||||
(a) Divested businesses include Reliability Services (Energy), Spence / Nicholson (Industrial) and Delden (Industrial) which were sold before September 29, 2019. Engineered Valves and Distributed Valves are discontinued operations and not reflected in the As Reported figures in accordance with US GAAP. |
CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in millions, except per share data) UNAUDITED | |||||||
2019 | 2018 | ||||||
3RD QTR | 3RD QTR | ||||||
NET (LOSS) INCOME | $ | (105.5 | ) | $ | (6.8 | ) | |
LESS: | |||||||
Restructuring related inventory charges | (1.1 | ) | — | ||||
Amortization of inventory step-up | — | — | |||||
Restructuring charges, net | 5.0 | 1.1 | |||||
Acquisition amortization | 11.2 | 11.7 | |||||
Acquisition depreciation | 1.1 | 1.7 | |||||
Special charges, net | 11.7 | 1.9 | |||||
Income tax impact | 6.8 | (1.9 | ) | ||||
Net Income from discontinued operations | 84.7 | 2.9 | |||||
ADJUSTED NET INCOME | $ | 13.9 | $ | 10.6 | |||
EARNINGS (LOSS) PER COMMON SHARE (Diluted) | $ | (5.30 | ) | $ | (0.34 | ) | |
LESS: | |||||||
Restructuring related inventory charges | (0.06 | ) | — | ||||
Amortization of inventory step-up | — | — | |||||
Restructuring charges, net | 0.25 | 0.05 | |||||
Acquisition amortization | 0.56 | 0.59 | |||||
Acquisition depreciation | 0.05 | 0.09 | |||||
Special charges, net | 0.58 | 0.10 | |||||
Income tax impact | 0.29 | (0.09 | ) | ||||
Earnings Per Share from discontinued Operations | 4.25 | 0.14 | |||||
ADJUSTED EARNINGS PER SHARE (Diluted) | $ | 0.63 | $ | 0.54 | |||
Numbers may not add due to rounding. |
CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS CONTINUED (in millions, except per share data) UNAUDITED | |||||||
2019 | 2018 | ||||||
3RD QTR | 3RD QTR | ||||||
NET (LOSS) INCOME | $ | (105.5 | ) | $ | (6.8 | ) | |
LESS: | |||||||
Interest Expense, net | (11.8 | ) | (14.1 | ) | |||
Depreciation & Amortization | (17.2 | ) | (18.6 | ) | |||
Benefit from (provision for) income taxes | (7.5 | ) | — | ||||
Loss From Discontinued Operations | (84.7 | ) | (2.9 | ) | |||
EBITDA | 15.7 | 28.7 | |||||
LESS: | |||||||
Restructuring charges, net | (5.0 | ) | (1.1 | ) | |||
Special charges, net | (10.5 | ) | (1.9 | ) | |||
ADJUSTED EBITDA | $ | 31.2 | $ | 31.7 | |||
Numbers may not add due to rounding. |
CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS CONTINUED (in millions, except percentages) UNAUDITED | |||||||
2019 | 2018 | ||||||
3RD QTR | 3RD QTR | ||||||
GAAP OPERATING INCOME (LOSS) | $ | (2.3 | ) | $ | 8.5 | ||
LESS: | |||||||
Restructuring related inventory charges | (1.1 | ) | — | ||||
Amortization of inventory step-up | — | — | |||||
Restructuring charges, net | 5.0 | 1.1 | |||||
Acquisition amortization | 11.2 | 11.7 | |||||
Acquisition depreciation | 1.1 | 1.7 | |||||
Special charges, net | 11.7 | 1.9 | |||||
ADJUSTED OPERATING INCOME | $ | 25.6 | $ | 25.0 | |||
GAAP OPERATING MARGIN | (1.0 | )% | 3.5 | % | |||
LESS: | |||||||
Restructuring related inventory charges | (0.5 | )% | — | % | |||
Amortization of inventory step-up | — | % | — | % | |||
Restructuring charges, net | 2.1 | % | 0.4 | % | |||
Acquisition amortization | 4.7 | % | 4.7 | % | |||
Acquisition depreciation | 0.5 | % | 0.7 | % | |||
Special charges, net | 4.9 | % | 0.8 | % | |||
ADJUSTED OPERATING MARGIN | 10.8 | % | 10.1 | % | |||
Impact of Divestitures (a) | 0.2 | % | (0.8 | )% | |||
ADJUSTED OPERATING MARGIN EXCLUDING DIVESTITURES | 11.0 | % | 9.4 | % | |||
Numbers may not add due to rounding. | |||||||
(a) Divested businesses include Reliability Services (Energy), Spence / Nicholson (Industrial) and Delden (Industrial) which were sold before September 29, 2019. Engineered Valves and Distributed Valves are discontinued operations and not reflected in the As Reported figures in accordance with US GAAP. |