CIRCOR International, Inc. (NYSE: CIR), one of the world’s
leading providers of mission critical flow control products and
services for the Industrial and Aerospace & Defense markets,
today announced GAAP and adjusted financial results for the third
quarter ended October 3, 2021.
Third Quarter 2021 Overview:
- Backlog of $435 million, up 15% YTD, driven by strong demand
across Industrial end markets
- Orders of $194M, up 16% reported and 15% organically
- Industrial orders of $140 million, up 30% reported and 28%
organically
- Aerospace & Defense orders of $54 million, down (9)%
reported and (10)% organically
- Revenue of $191 million, up 2% reported and 1% organically, was
adversely impacted by $(10) million due to global supply chain,
logistics, and labor constraints late in the third quarter
- Industrial revenue of $129 million, up 4% reported and 3%
organically
- Aerospace & Defense revenue of $61 million, down (1)%
reported and (2)% organically
- GAAP operating margin of 3.5%; Adjusted operating margin of
10.1%, up 80 bps
- GAAP earnings per share of $0.06; Adjusted earnings per share
of $0.50, up 39%
- GAAP operating cash flow of $11 million; Free cash flow of $7
million, up $7 million
CIRCOR President and CEO Scott Buckhout said, “Our team
delivered solid third quarter 2021 results with 15% organic orders
growth, 80 basis points of margin expansion, and a 39% increase in
adjusted earnings. While global supply chain constraints adversely
impacted our 3Q results and 4Q outlook, we remain encouraged by
robust demand for our Industrial products and strong positions on
growing Aerospace & Defense programs.”
Mr. Buckhout continued, “Despite the near term macro challenges,
our focus remains on our long term strategic priorities. We plan to
deliver 45 new products for our customers in 2021 that will drive
future organic growth and margin expansion. In addition, our teams
have accelerated price increases across product lines in order to
mitigate the impact of higher inflation. And finally, we continue
to use our free cash flow to pay down debt in order to achieve a
net debt to adjusted EBITDA ratio of 2.0 to 2.5.”
Mr. Buckhout concluded, “Our $435 million backlog positions us
well for organic revenue, earnings, and free cash flow growth, and
we continue to drive long-term value creation for employees,
customers, and shareholders.”
4Q'21 Guidance Update
In the fourth quarter of 2021, CIRCOR expects organic revenue to
increase by 1 to 3% which reflects $(15) million of delayed revenue
due to global supply chain, logistics, and labor challenges.
Industrial revenue is expected to increase by 3 to 6% driven by
aftermarket volume, and Aerospace & Defense revenue is expected
to be down (5) to 0% with growth in both Commercial Aerospace and
Defense aftermarket sales offset by lower large Defense program
shipments. In addition, CIRCOR expects adjusted EPS of $0.60 to
$0.65 and free cash flow conversion of 85 to 105% ($10 to $15
million).
2021 Guidance Update
For the full year of 2021, CIRCOR expects organic revenue to
decrease by (2) to (0)% (previously 2 to 4%) which reflects $(25)
million of delayed revenue due to global supply chain, logistics,
and labor challenges. Reported revenue growth for 2021 is expected
to be between (1) to 1%. Adjusted EPS is now expected to be of
$1.69 to $1.74 (previously $2.10 to $2.30) driven by our lower
revenue outlook and the impact of continued inflationary pressure.
Finally, we expect adjusted net income to free cash flow conversion
to be 15% to 25% as supply chain issues delay the completion of
in-process projects and adversely impact the timing of customer
collections.
Presentation slides that provide supporting information to this
guidance and first-quarter results are posted on the “Investors”
section of the Company’s website and will be discussed during the
conference call at 9:00 a.m. ET today.
Conference Call Information
CIRCOR International will hold a conference call to review its
financial results at 9:00 a.m. ET today, November 12, 2021. To
listen to the live conference call and view the accompanying
presentation slides, please visit “Webcasts & Presentations” in
the “Investors” portion of CIRCOR’s website. The live call also can
be accessed by dialing (877) 407-5790 or (201) 689-8328.
Participants are encouraged to dial in to the call at least 15
minutes prior to the start time. The webcast will be archived on
the Company’s website for one year.
Selected Preliminary Consolidated Results
($ millions except EPS)
Q3 2021
Q3 2020
Change
Q3 YTD 2021
Q3 YTD 2020
Change
Orders
193.7
166.6
16
%
630.6
567.7
11
%
Orders - excluding divested
businesses1
193.7
166.6
16
%
630.6
563.2
12
%
Revenue
$
190.8
$
186.6
2
%
$
561.8
$
564.9
-1
%
Revenue - excluding divested
businesses1
190.8
186.6
2
%
561.8
560.0
—
%
GAAP operating (loss) income
6.7
4.4
51
%
2.1
(70.4)
103
%
Adjusted operating income2
19.3
17.3
11
%
46.3
44.3
5
%
GAAP operating margin
3.5
%
2.4
%
110 bps
0.4
%
(12.5)
%
1290 bps
Adjusted operating margin2
10.1
%
9.3
%
80 bps
8.2
%
7.8
%
40 bps
Adjusted operating margin ex
divestitures2
10.1
%
9.3
%
80 bps
8.2
%
7.9
%
30 bps
GAAP earnings (loss) per share
(diluted)
$
0.06
$
(2.93)
102
%
$
(1.07)
$
(8.59)
88
%
Adjusted earnings per share
(diluted)2
$
0.50
$
0.36
39
%
$
1.10
$
0.78
41
%
Operating cash flow
11.4
2.5
362
%
4.7
(46.4)
110
%
Free cash flow3
6.8
0.1
n/a
(5.9)
(55.6)
89
%
Segment Results
($ in millions)
Q3 2021
Q3 2020
Change
Q3 YTD 2021
Q3 YTD 2020
Change
Aerospace & Defense
Orders
$
54.0
$
59.1
-9
%
$
181.3
$
207.8
-13
%
Revenue
61.5
62.2
-1
%
182.2
190.0
-4
%
Segment operating income
14.9
14.8
1%
37.7
40.4
-7
%
Segment operating margin
24.2
%
23.7
%
50 bps
20.7
%
21.3
%
-60 bps
Industrial
Orders
$
139.7
$
107.5
30
%
$
449.3
$
359.9
25
%
Orders - excluding divested
businesses1
139.7
107.5
30
%
449.3
355.5
26
%
Revenue
129.3
124.4
4
%
379.5
374.9
1
%
Revenue - excluding divested
businesses1
129.3
124.4
4
%
379.5
370.0
3
%
Segment operating income
11.3
9.8
15
%
31.4
27.4
15
%
Segment operating margin
(adjusted)
8.7
%
7.9
%
80 bps
8.3
%
7.4
%
90 bps
- 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 Instrumentation & Sampling (all Industrial)
which was sold during Q1 2020.
- Adjusted consolidated and segment results for Q3 2021 exclude
net income from discontinued operations of $2.5 million and net
loss from non-cash acquisition-related intangible amortization,
special and restructuring charges totaling $12.6 million. These
charges include: (i) $11.8 million for non-cash acquisition-related
intangible amortization and depreciation expense; and (ii) $0.8
million of other special and restructuring recoveries. Adjusted
consolidated and segment results for Q3 2020 exclude net income
from discontinued operations of $0.3 million and net loss from
non-cash acquisition-related intangible amortization, special and
restructuring charges totaling $12.9 million. These charges
include: (i) $11.6 million for non-cash acquisition-related
intangible amortization and depreciation expense; (ii) $0.8 million
of professional fees and other costs associated with restructuring
and cost reductions; and (iii) $0.5 million of other special and
restructuring charges. It also excludes the Q3 2020 charge for
valuation allowance against deferred tax assets by virtue of using
an effective tax rate in the adjusted results which is a $53.3
million adjustment to taxes.
- 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.
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 discontinued operations) 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. We exclude these costs
because we do not believe they are indicative of our normal
operating costs.
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 October 3, 2021 were
completed on January 1, 2020 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 peers. 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 outlook for the fourth
quarter, 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 number of new product launches 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;
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; 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 and other similar matters. We advise you to read
further about these and other risk factors set forth in Part II,
Item 1A of this Quarterly Report on Form 10-Q and Part I, Item 1A,
“Risk Factors” of our Annual Report on Form 10-K for the year ended
December 31, 2020, which is filed with the Securities and Exchange
Commission ("SEC") and is available on the SEC's website at
www.sec.gov. 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 is one of the world’s leading providers of
mission critical flow control products and services for the
Industrial and Aerospace & Defense markets. The Company has a
product portfolio of market-leading brands serving its customers’
most demanding applications. CIRCOR markets its solutions directly
and through various sales partners to more than 14,000 customers in
approximately 100 countries. The Company has a global presence with
approximately 3,100 employees and is headquartered in Burlington,
Massachusetts. For more information, visit the Company’s investor
relations website at http://investors.circor.com.
CIRCOR INTERNATIONAL,
INC.
CONDENSED CONSOLIDATED
STATEMENT OF OPERATIONS
(in thousands, except per
share data) (unaudited)
Three Months Ended
Nine Months Ended
October 3, 2021
September 27, 2020
October 3, 2021
September 27, 2020
Net revenues
$
190,782
$
186,640
$
561,783
$
564,920
Cost of revenues
130,027
130,630
385,061
389,905
Gross profit
60,755
56,010
176,722
175,015
Selling, general and administrative
expenses
53,265
50,652
167,792
164,948
Goodwill impairment charge
—
—
—
116,182
Special and restructuring charges
(recoveries), net
814
938
6,808
(35,747)
Operating income (loss)
6,676
4,420
2,122
(70,368)
Other expense (income), net:
Interest expense, net
7,997
8,202
24,325
25,699
Other expense (income), net
134
765
(2,543)
229
Total other expense, net
8,131
8,967
21,782
25,928
Income (loss) from continuing operations
before income taxes
(1,455)
(4,547)
(19,660)
(96,296)
(Benefit from) provision for income
taxes
(92)
54,318
3,268
40,923
Income (loss) from continuing operations,
net of tax
$
(1,363)
$
(58,865)
$
(22,928)
$
(137,219)
Income (loss) from discontinued
operations, net of tax
$
2,510
$
341
$
1,393
$
(34,345)
Net income (loss)
$
1,147
$
(58,524)
$
(21,535)
$
(171,564)
Basic income (loss) per common
share:
Basic from continuing operations
$
(0.07)
$
(2.94)
$
(1.14)
$
(6.87)
Basic from discontinued operations
$
0.12
$
0.02
$
0.07
$
(1.72)
Net income (loss)
$
0.06
$
(2.93)
$
(1.07)
$
(8.59)
Diluted income (loss) per common
share:
Diluted from continuing operations
$
(0.07)
$
(2.94)
$
(1.14)
$
(6.87)
Diluted from discontinued operations
$
0.12
$
0.02
$
0.07
$
(1.72)
Net income (loss)
$
0.06
$
(2.93)
$
(1.07)
$
(8.59)
Weighted average number of common
shares outstanding:
Basic
20,257
20,001
20,181
19,975
Diluted
20,257
20,001
20,181
19,975
CIRCOR INTERNATIONAL,
INC.
CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
Nine Months Ended
October 3, 2021
September 27, 2020
OPERATING ACTIVITIES
Net loss
$
(21,535)
$
(171,564)
Income (loss) from discontinued
operations, net of income taxes
1,393
(34,345)
Loss from continuing operations
(22,928)
(137,219)
Adjustments to reconcile net loss to net
cash provided by (used in) operating activities:
Depreciation
17,505
14,881
Amortization
31,929
32,418
Change in provision for bad debt
expense
(353)
7,219
Write down of inventory
1,201
2,386
Compensation expense for share-based
plans
4,165
4,076
Amortization of debt issuance costs
3,032
6,463
Deferred tax provision
823
35,582
Goodwill impairment charge
—
116,182
Loss (gain) on sale of businesses
1,308
(54,253)
Changes in operating assets and
liabilities, net of effects of acquisition and disposition:
Trade accounts receivable
8,937
18,051
Inventories
(12,095)
(8,477)
Prepaid expenses and other assets
(32,680)
(39,184)
Accounts payable, accrued expenses and
other liabilities
6,310
(30,468)
Net cash provided by (used in) continuing
operating activities
7,154
(32,343)
Net cash provided by (used in)
discontinued operating activities
(2,484)
(14,022)
Net cash provided (used in) operating
activities
4,670
(46,365)
INVESTING ACTIVITIES
Additions to property, plant and
equipment
(10,579)
(9,147)
Proceeds from sale of property, plant and
equipment
2
(122)
Proceeds from the sale of business
9,993
166,210
Proceeds from beneficial interest of
factored receivables
1,531
2,212
Net cash provided by continuing investment
activities
947
159,153
Net cash used in discontinued investing
activities
—
(11,338)
Net cash provided by investing
activities
947
147,815
FINANCING ACTIVITIES
Proceeds from long-term debt
145,550
165,800
Payments of long-term debt
(148,450)
(279,191)
Proceeds from the exercise of stock
options
151
117
Withholding tax payments on restricted and
performance stock units converted
(4,154)
—
Net cash used in financing
activities
(6,903)
(113,274)
Effect of exchange rate changes on cash,
cash equivalents and restricted cash
(3,163)
29
(DECREASE) INCREASE IN CASH, CASH
EQUIVALENTS, AND RESTRICTED CASH
(4,449)
(11,795)
Cash, cash equivalents, and restricted
cash at beginning of period
77,696
85,727
CASH, CASH EQUIVALENTS, AND RESTRICTED
CASH AT END OF PERIOD
$
73,247
$
73,932
CIRCOR INTERNATIONAL,
INC.
CONDENSED CONSOLIDATED BALANCE
SHEETS
(in thousands)
(unaudited)
October 3, 2021
December 31, 2020
ASSETS
CURRENT ASSETS:
Cash and cash equivalents
$
71,969
$
76,452
Trade accounts receivable, less allowance
for doubtful accounts of $8,374 and $9,035 at October 3, 2021 and
December 31, 2020, respectively
93,222
102,730
Inventories
132,242
129,084
Prepaid expenses and other current
assets
118,783
93,226
Assets held for sale
—
5,073
Total Current Assets
416,216
406,565
PROPERTY, PLANT AND EQUIPMENT, NET
158,327
168,763
OTHER ASSETS:
Goodwill
155,739
158,944
Intangibles, net
315,452
353,595
Deferred income taxes
761
779
Other assets
43,780
41,882
TOTAL ASSETS
$
1,090,275
$
1,130,528
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES:
Accounts payable
$
72,883
$
61,236
Accrued expenses and other current
liabilities
74,357
75,624
Accrued compensation and benefits
32,454
28,332
Total Current Liabilities
179,694
165,192
LONG-TERM DEBT
507,093
507,888
DEFERRED INCOME TAXES
26,767
28,980
PENSION LIABILITY, NET
152,322
163,642
OTHER NON-CURRENT LIABILITIES
39,855
58,785
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; 21,627,259 and 21,373,813 issued at October 3,
2021 and December 31, 2020 respectively
217
214
Additional paid-in capital
453,761
452,728
(Accumulated deficit) retained
earnings
(107,996)
(86,461)
Common treasury stock, at cost (1,372,488
shares at October 3, 2021 and December 31, 2020)
(74,472)
(74,472)
Accumulated other comprehensive loss, net
of tax
(86,966)
(85,968)
Total Shareholders' Equity
184,544
206,041
TOTAL LIABILITIES AND SHAREHOLDERS'
EQUITY
$
1,090,275
$
1,130,528
CIRCOR INTERNATIONAL,
INC.
SUMMARY OF ORDERS AND
BACKLOG
(in millions)
(unaudited)
Three Months Ended
Nine Months Ended
October 3, 2021
September 27, 2020
October 3, 2021
September 27, 2020
ORDERS (1)
Aerospace & Defense
$
54.0
$
59.1
$
181.3
$
207.8
Industrial
139.7
107.5
449.3
359.9
Total Orders
$
193.7
$
166.6
$
630.6
$
567.7
October 3, 2021
September 27, 2020
BACKLOG (2)
Aerospace & Defense
$
179.7
$
211.4
Industrial
254.9
204.0
Total Backlog
$
434.6
$
415.4
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 nine months ended September 27,
2020 include orders from businesses divested prior to September 27,
2020 of $4.4 million.
Note 2: Backlog includes unshipped customer orders for which
revenue has not been recognized.
CIRCOR INTERNATIONAL, INC.
SEGMENT INFORMATION
(in thousands, except
percentages)
UNAUDITED
2020
2021
As reported
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
3RD QTR
TOTAL
ORDERS
Aerospace & Defense
$
72,031
$
76,616
$
59,105
$
46,796
$
254,548
$
72,999
$
54,243
$
54,028
$
181,270
Industrial
136,443
116,023
107,453
121,690
481,609
153,695
155,959
139,691
449,345
Total
$
208,474
$
192,639
$
166,558
$
168,486
$
736,157
$
226,693
$
210,203
$
193,719
$
630,615
NET REVENUES
Aerospace & Defense
$
65,493
$
62,241
$
62,249
$
77,839
$
267,822
$
60,001
$
60,761
$
61,484
$
182,246
Industrial
126,720
123,825
124,391
130,513
505,449
120,654
129,585
129,298
379,537
Total
$
192,213
$
186,066
$
186,640
$
208,352
$
773,271
$
180,655
$
190,346
$
190,782
$
561,783
SEGMENT OPERATING INCOME
Aerospace & Defense
$
12,494
$
13,142
$
14,782
$
18,675
$
59,093
$
10,706
$
12,095
$
14,868
$
37,668
Industrial
5,169
12,406
9,807
12,441
39,823
9,735
10,400
11,268
31,403
Corporate expenses
(6,588)
(9,664)
(7,244)
(7,789)
(31,285)
(8,002)
(7,850)
(6,878)
(22,726)
Total
$
11,075
$
15,884
$
17,345
$
23,327
$
67,631
$
12,439
$
14,645
$
19,258
$
46,345
SEGMENT OPERATING MARGIN %
Aerospace & Defense
19.1
%
21.1
%
23.7
%
24.0
%
22.1
%
17.8
%
19.9
%
24.2
%
20.7
%
Industrial
4.1
%
10.0
%
7.9
%
9.5
%
7.9
%
8.1
%
8.0
%
8.7
%
8.3
%
Total
5.8
%
8.5
%
9.3
%
11.2
%
8.7
%
6.9
%
7.7
%
10.1
%
8.2
%
2020
2021
Results of divested businesses
(1)
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
3RD QTR
TOTAL
ORDERS - Industrial
$
4,449
$
—
$
—
$
—
$
4,449
$
—
$
—
$
—
$
—
NET REVENUES - Industrial
$
4,900
$
—
$
—
$
—
$
4,900
$
—
$
—
$
—
$
—
SEGMENT OP. INC. -Industrial
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
$
—
(1) Divested businesses are related to the
Industrial Segment and include Instrumentation & Sampling.
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 BUSINESS
(in thousands, except
percentages) (unaudited)
2020
2021
Results excluding divested
businesses
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
3RD QTR
TOTAL
ORDERS
Aerospace & Defense
$72,031
$76,616
$59,105
$46,796
$254,548
$72,999
$54,243
$54,028
$181,270
Industrial
131,994
116,023
107,453
121,690
477,160
153,695
155,959
139,691
449,345
Total
$204,025
$192,639
$166,558
$168,486
$731,708
$226,693
$210,203
$193,719
$630,615
NET REVENUES
Aerospace & Defense
$65,493
$62,241
$62,249
$77,839
$267,822
$60,001
$60,761
$61,484
$182,246
Industrial
121,820
123,825
124,391
130,513
500,549
120,654
129,585
129,298
379,537
Total
$187,313
$186,066
$186,640
$208,352
$768,371
$180,655
$190,346
$190,782
$561,783
SEGMENT OPERATING INCOME
Aerospace & Defense
$12,494
$13,142
$14,782
$18,675
$59,093
$10,706
$12,095
$14,868
$37,668
Industrial
5,169
12,406
9,807
12,441
39,823
9,735
10,400
11,268
31,403
Corporate expenses
(6,588)
(9,664)
(7,244)
(7,789)
(31,285)
(8,002)
(7,850)
(6,878)
(22,726)
Total
$11,075
$15,884
$17,345
$23,327
$67,631
$12,439
$14,645
$19,258
$46,345
SEGMENT OPERATING MARGIN %
Aerospace & Defense
19.1%
21.1%
23.7%
24.0%
22.1%
17.8%
19.9%
24.2%
20.7%
Industrial
4.2%
10.0%
7.9%
9.5%
8.0%
8.1%
8.0%
8.7%
8.3%
Total
5.9%
8.5%
9.3%
11.2%
8.8%
6.9%
7.7%
10.1%
8.2%
CIRCOR INTERNATIONAL,
INC.
RECONCILIATION OF KEY
PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING
PRINCIPLE TERMS
(in thousands, except
percentages) (unaudited)
2020
2021
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
3RD QTR
TOTAL
Net Cash (Used In) Provided By Operating
Activities
$(23,947)
$(24,883)
$2,465
$23,641
$(22,724)
$(17,703)
$
10,984
$
11,389
$
4,670
LESS
Capital expenditures, net of sale proceeds
(a)
3,412
3,527
2,330
3,275
12,544
3,392
2,644
4,541
10,577
FREE CASH FLOW
$(27,359)
$(28,410)
$135
$20,366
$(35,268)
$(21,095)
$
8,340
$
6,848
$
(5,907)
Gross Debt
$602,288
$592,038
$540,463
$519,938
$519,938
$536,938
$
523,038
$
517,038
$
517,038
Less: Cash & Cash equivalents
170,861
125,421
72,772
76,452
76,452
75,680
72,181
71,969
71,969
GROSS DEBT, NET OF CASH
$431,427
$466,617
$467,691
$443,486
$443,486
$461,258
$
450,857
$
445,069
$
445,069
TOTAL SHAREHOLDERS' EQUITY
$290,845
$273,351
$220,814
$206,041
$206,041
$196,106
$
183,039
$
184,544
$
184,544
GROSS DEBT AS % OF EQUITY
207%
217%
245%
252%
252%
274%
286
%
280
%
280
%
GROSS DEBT, NET OF CASH AS % OF EQUITY
148%
171%
212%
215%
215%
235%
246
%
241
%
241
%
(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)
2020
2021
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
3RD QTR
TOTAL
NET (LOSS) INCOME
$
(78,948)
$
(34,092)
$
(58,524)
$
(13,934)
$
(185,498)
$
(7,119)
$
(15,563)
$
1,147
$
(21,535)
LESS:
Restructuring related inventory
charges
(602)
—
351
—
(251)
—
958
(60)
899
Restructuring charges, net
2,883
588
502
972
4,945
2,060
2,281
(312)
4,029
Acquisition amortization
10,218
10,681
10,625
10,939
42,463
10,487
10,498
10,416
31,401
Acquisition depreciation
974
980
1,011
1,021
3,986
2,375
1,326
1,412
5,113
Special (recoveries) charges, net
(45,175)
5,019
436
473
(39,247)
(2,869)
4,522
1,126
2,779
Goodwill Impairment charge
116,182
—
—
—
116,182
—
—
—
—
Income tax impact
7,704
(22,549)
53,240
13,125
51,521
(335)
2,266
(860)
1,071
Net loss (income) from discontinued
operations
(9,162)
43,847
(341)
795
35,140
239
878
(2,510)
(1,393)
ADJUSTED NET INCOME
$
4,074
$
4,475
$
7,300
$
13,390
$
29,240
$
4,838
$
7,165
$
10,359
$
22,363
(LOSS) EARNINGS PER COMMON SHARE
(Diluted)
$
(3.96)
$
(1.68)
$
(2.93)
$
(0.70)
$
(9.28)
$
(0.35)
$
(0.77)
$
0.06
$
(1.05)
LESS:
Restructuring related inventory
charges
(0.03)
—
0.02
—
(0.01)
—
0.05
—
0.04
Restructuring charges, net
0.14
0.03
0.02
0.05
0.25
0.10
0.11
(0.02)
0.20
Acquisition amortization
0.51
0.53
0.53
0.55
2.13
0.52
0.52
0.51
1.53
Acquisition depreciation
0.05
0.05
0.05
0.05
0.20
0.12
0.07
0.07
0.25
Special (recoveries) charges, net
(2.27)
0.25
0.02
0.02
(1.96)
(0.14)
0.22
0.05
0.14
Impairment charge
5.83
—
—
—
5.81
—
—
—
—
Income tax impact
0.39
(1.11)
2.66
0.66
2.58
(0.02)
0.11
(0.04)
0.05
(Loss) earnings) per share from
discontinued operations
(0.46)
2.16
(0.02)
0.04
1.76
0.01
0.04
(0.12)
(0.07)
ADJUSTED EARNINGS PER SHARE
(Diluted)
$
0.20
$
0.22
$
0.36
$
0.66
$
1.43
$
0.24
$
0.35
$
0.50
$
1.09
CIRCOR INTERNATIONAL,
INC.
RECONCILIATION OF KEY
PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING
PRINCIPLE TERMS
(in thousands, except
percentages) (unaudited)
2020
2021
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
3RD QTR
TOTAL
NET (LOSS) INCOME
$
(78,948)
$
(34,092)
$
(58,524)
$
(13,934)
$
(185,498)
$
(7,119)
$
(15,563)
$
1,147
$
(21,535)
LESS:
Interest expense, net
9,011
8,486
8,202
8,520
34,219
8,369
7,957
7,997
24,323
Depreciation
5,121
4,958
4,802
5,504
20,385
6,509
5,461
5,535
17,505
Amortization
10,516
10,976
10,925
11,245
43,662
10,696
10,657
10,576
31,929
Provision for income taxes
8,374
(21,769)
54,318
15,299
56,222
400
2,961
(92)
3,268
Loss (income) from discontinued
operations
(9,162)
43,847
(341)
795
35,140
239
878
(2,510)
(1,393)
EBITDA
$
(55,088)
$
12,406
$
19,383
$
27,429
$
4,130
$
19,094
$
12,351
$
22,653
$
54,097
LESS:
Restructuring related inventory charges
(recoveries)
(602)
—
351
—
(251)
—
958
(60)
899
Restructuring charges, net
2,883
588
502
972
4,945
2,060
2,281
(312)
4,029
Special (recoveries) charges, net
(45,175)
5,019
436
473
(39,247)
(2,869)
4,522
1,126
2,779
Goodwill impairment charge
116,182
—
—
—
116,182
—
—
—
—
ADJUSTED EBITDA
$
18,200
$
18,013
$
20,671
$
28,873
$
85,758
$
18,285
$
20,112
$
23,407
$
61,804
CIRCOR INTERNATIONAL,
INC.
RECONCILIATION OF KEY
PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING
PRINCIPLE TERMS
(in thousands, except
percentages) (unaudited)
2020
2021
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
3RD QTR
TOTAL
GAAP OPERATING INCOME (LOSS)
$
(73,405)
$
(1,384)
$
4,420
$
9,923
$
(60,446)
$
386
$
(4,940)
$
6,676
$
2,122
LESS:
Restructuring related inventory charges
(recoveries)
(602)
—
351
—
(251)
—
958
(60)
899
Amortization of inventory step-up
—
—
—
—
—
—
—
—
—
Restructuring charges, net
2,883
588
502
972
4,945
2,060
2,281
(312)
4,029
Acquisition amortization
10,218
10,681
10,625
10,939
42,463
10,487
10,498
10,416
31,402
Acquisition depreciation
974
980
1,011
1,021
3,986
2,375
1,326
1,412
5,114
Special (recoveries) charges, net
(45,175)
5,019
436
473
(39,247)
(2,869)
4,522
1,126
2,779
Goodwill impairment charge
116,182
—
—
—
116,182
—
—
—
—
ADJUSTED OPERATING INCOME
$
11,075
$
15,884
$
17,345
$
23,327
$
67,631
$
12,439
$
14,645
$
19,258
$
46,345
GAAP OPERATING MARGIN
(38.2)
%
(0.7)
%
2.4
%
4.8
%
(7.8)
%
0.2
%
(2.7)
%
3.5
%
0.4
%
LESS:
Restructuring related inventory charges
(recoveries)
(0.3)
%
—
%
0.2
%
—
%
—
%
—
%
0.5
%
—
%
0.2
%
Amortization of inventory step-up
—
%
—
%
—
%
—
%
—
%
—
%
—
%
—
%
—
%
Restructuring charges, net
1.5
%
0.3
%
0.3
%
0.5
%
0.6
%
1.1
%
1.3
%
(0.2)
%
0.7
%
Acquisition amortization
5.3
%
5.7
%
5.7
%
5.3
%
5.5
%
5.8
%
5.8
%
5.5
%
5.6
%
Acquisition depreciation
0.5
%
0.5
%
0.5
%
0.5
%
0.5
%
1.3
%
0.7
%
0.7
%
0.9
%
Special (recoveries) charges, net
(23.5)
%
2.7
%
0.2
%
0.2
%
(5.1)
%
(1.6)
%
2.5
%
0.6
%
0.5
%
Goodwill impairment charge
60.4
%
—
%
—
%
—
%
15.0
%
—
%
—
%
—
%
—
%
ADJUSTED OPERATING MARGIN
5.8
%
8.5
%
9.3
%
11.2
%
8.7
%
6.9
%
8.1
%
10.1
%
8.2
%
View source
version on businesswire.com: https://www.businesswire.com/news/home/20211112005363/en/
Alex Maki Vice President - FP&A and Investor Relations
CIRCOR International (781) 270-1200
CIRCOR (NYSE:CIR)
Historical Stock Chart
From Jul 2024 to Aug 2024
CIRCOR (NYSE:CIR)
Historical Stock Chart
From Aug 2023 to Aug 2024