- GAAP EPS of $0.19 - Up 120% YoY; Adjusted EPS of $0.32 - Up 60%
YoY
- GAAP Operating Income of $11.9 Million - Up 239% YoY; Adjusted
Operating Income of $16.6 Million - Up 50% YoY
- Orders down (1%) reported and up 5% organically
- Progressing with review of strategic alternatives
- Q2 10-Q filed
CIRCOR International, Inc. (NYSE: CIR) (“CIRCOR” or “the
Company”), one of the world’s leading providers of mission critical
flow control products and services for the Industrial and Aerospace
& Defense markets, today announced financial results for the
second quarter ended July 3, 2022.
Q2 2022 Overview:
- Revenue of $191 million up 2% reported and 8% organically
compared to Q2'2021
- Aerospace & Defense revenue of $67 million, up 11% reported
and 14% organically
- Industrial revenue of $124 million, down (2%) reported and up
5% organically
- Orders of $208 million, down (1%) and up 5% organically
- Aerospace & Defense orders of $69 million, up 27% and 32%
organically
- Industrial orders of $139 million, down (11%) and (4%)
organically
- Backlog of $477 million, up 9% driven by strong demand in
Industrial
- GAAP operating income of $11.9 million, up 239%
- GAAP operating margin of 6.2%, up 1080 bps
- Adjusted operating income $16.6 million, up 50%
- Adjusted operating margin of 8.7%, up 280 bps
CIRCOR President and CEO, Tony Najjar said, “Our team executed
well in Q2, navigating ongoing supply chain challenges, an
inflationary environment, and labor shortages. Organic orders were
up 5% for the quarter and our backlog heading into the second half
of the year was a robust $477 million, up 9% from prior year. Our
revenues in the quarter were up 2% reported and 8% organically with
solid margin expansion as a result of our simplification actions
and value-based pricing initiatives.”
Mr. Najjar continued, “With today’s filing of our second-quarter
10-Q, we are very pleased to be up to date with our financial
reporting. Our team has worked tirelessly to make this happen,
while also making progress with our simplification and cost-out
actions, and in our process to review strategic alternatives. We
have been hard at work seeking to ensure that CIRCOR delivers
sustained growth and margin expansion. We continue to build on our
relationships with our customers, improving service levels and
aftermarket product flow, while focusing on value-based pricing
initiatives and leveraging 80/20 principles across the
Company.”
Conference Call Information
CIRCOR International will hold a conference call to review its
second-quarter 2022 financial results at 9:00 a.m. ET today,
September 30, 2022. To listen to the live conference call and view
the accompanying presentation slides, please visit “Webcasts &
Presentations” in the “Investors” portion of CIRCOR’s website.
https://investors.circor.com/. The live call also can be accessed
by dialing (877) 407-5790 or (201) 689-8328. Participants are
encouraged to dial in to the call at least 15 minutes prior to the
start time. The webcast will be archived on the Company’s website
for one year.
Selected Consolidated
Results
(unaudited)
($ millions except EPS)
Q2 2022
Q2 2021
Change
Six Months Ended July 3,
2022
Six Months Ended July 4,
2021
Change
Revenue1
$
191.4
$
187.6
2
%
$
377.0
$
364.0
4
%
GAAP operating (loss) income
11.9
(8.6
)
239
%
0.1
(13.8
)
101
%
Adjusted operating income2
16.6
11.0
50
%
27.0
17.8
52
%
GAAP operating margin
6.2
%
(4.6
)%
1080 bps
0.0
%
(3.8
)%
380 bps
Adjusted operating margin3
8.7
%
5.9
%
280 bps
7.2
%
4.9
%
230 bps
GAAP (loss) per share
$
0.19
$
(0.93
)
120
%
$
(0.86
)
$
(1.52
)
43
%
Adjusted earnings per share
(diluted)4
$
0.32
$
0.20
60
%
$
0.37
$
0.22
68
%
Operating cash flow
(3.6
)
8.9
-141
%
(19.5
)
(10.3
)
-89
%
Adjusted free cash flow5
(9.1
)
6.2
-246
%
(28.6
)
(16.4
)
-74
%
Orders6
$
208.4
$
210.2
-1
%
$
430.0
$
436.9
-2
%
Segment Results
(unaudited)
($ in millions)
Q2 2022
Q2 2021
Change
Six Months Ended July 3,
2022
Six Months Ended July 4,
2021
Change
Aerospace & Defense
Revenue1
$
67.3
$
60.6
11
%
$
130.6
$
119.1
10
%
Segment operating income2
13.6
11.7
16
%
24.9
21.7
15
%
Segment operating margin3
20.2
%
19.4
%
80 bps
19.0
%
18.2
%
80 bps
Orders6
$
69.1
$
54.2
27
%
$
146.9
$
127.2
15
%
Industrial
Revenue1
$
124.1
$
127.0
-2
%
$
246.4
$
244.9
1
%
Segment operating income2
8.5
7.2
17
%
15.3
13.1
17
%
Segment operating margin3
6.8
%
5.7
%
110 bps
6.2
%
5.3
%
90 bps
Orders6
$
139.4
$
156.0
-11
%
$
283.1
$
309.7
-9
%
- Consolidated and Industrial segment revenues for Q2 2022 and Q2
2021 included $0.2 million and $3.1 million, respectively, relating
to our Pipeline Engineering business.
- Adjusted operating income is a non-GAAP financial measure.
Refer to “Use of Non-GAAP Financial Measures” for an explanation of
our non-GAAP financial measures and to the reconciliations included
in this press release. Adjusted operating income and Industrial
segment operating income for Q2 2022 and Q2 2021 included $(1.1)
million and $(1.8) million, respectively, relating to our Pipeline
Engineering business.
- Adjusted operating margin is a non-GAAP financial measure.
Adjusted operating margin for Q2 2022 and Q2 2021 included (492)%
and (56)%, respectively, relating to our Pipeline Engineering
business.
- Adjusted earnings per share (diluted) is a non-GAAP financial
measure. Adjusted earnings per share and our segment results for Q2
2022 exclude net loss from non-cash acquisition-related intangible
amortization and special and restructuring charges of $4.7 million,
consisting of (i) $10.4 million for non-cash acquisition-related
intangible amortization and depreciation expense; (ii) $5.0 million
of special charges related to the amendment of the credit
agreement; (iii) $5.0 million of costs due to the investigation
into the accounting irregularities of the Pipeline Engineering
business and incremental professional services incurred due to the
restatement; (iv) $0.9 million of special charges related to the
evaluation of strategic alternatives for the company; (v) net
restructuring charges of $4.7 million comprised of $5.3 million of
CTA loss offset by other adjustments of $0.6 million due to the
deconsolidation of the Pipeline Engineering businesses; (vi) other
special and restructuring charges net of $0.7 million; and (vii) a
gain of $22.0 million on the sale of real estate located at Walden,
New York and Tampa, Florida. Adjusted consolidated and segment
results for Q2 2021 exclude net loss from discontinued operations
of $0.9 million and net loss from non-cash acquisition-related
intangible amortization, special and restructuring charges totaling
$19.6 million ($21.9 million after tax). These charges include: (i)
$11.8 million for non-cash acquisition-related intangible
amortization and depreciation expense; (ii) $3.0 million of special
charges related to the Heater & Control Valve divestiture;
(iii) $3.8 million of other special and restructuring charges; and
(iv) $1.0 million of restructuring related inventory charges.
- Adjusted free cash flow, a non-GAAP financial measure, is
calculated by subtracting GAAP capital expenditures, net of
proceeds from asset sales, from GAAP operating cash flow.
- Orders, an operating measure, is defined as a legally binding
agreement from an authorized individual at a customer requesting
CIRCOR to provide goods and/or services at a fixed or determinable
price and CIRCOR is capable of providing such goods and services,
when the terms and conditions are firm enough to assure subsequent
payment by the customer. Consolidated and Industrial segment orders
for Q2 2022 and Q2 2021 included $0.0 million and $5.2 million,
respectively, relating to our Pipeline Engineering business. As
previously disclosed in our Form 10-K for the year ended December
31, 2021, the Company discovered accounting irregularities in its
Pipeline Engineering business unit resulting in a restatement of
previously issued financial statements.
Company Files Quarterly Report on Form 10-Q for the Period
Ended July 3, 2022
The Company today filed its Quarterly Report on Form 10-Q for
the second quarter of 2022.
Use of Non-GAAP Financial Measures
In this press release, the Company uses the non-GAAP financial
measures adjusted net income, adjusted EBITDA, adjusted operating
income, adjusted operating margin, adjusted earnings per share and
adjusted free cash flow. 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 that these non-GAAP
financial measures provide useful information to investors and
others in understanding and evaluating CIRCOR’s current operating
performance and future prospects in the same manner as management
does if they so choose. These non-GAAP financial measures can also
assist investors and others in comparing CIRCOR’s current financial
results with CIRCOR’s past financial results in a consistent
manner.
We exclude costs and tax effects associated with special and
restructuring activities, such as reducing overhead and
consolidating facilities. We believe that the costs related to
special and 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 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 or exited businesses
and to provide a comparison of changes in our revenue and orders
(an operating measure), we also discuss these changes on an
“organic” basis. Organic is calculated assuming the divestitures
and/or exited businesses completed prior to July 3, 2022 were
completed on January 1, 2021 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.
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.
Cautionary Note Regarding Forward-Looking Statements
This press release contains “forward-looking statements” within
the meaning of the safe harbor provisions of the U.S. Private
Securities Litigation Reform Act of 1995. Actual results may differ
materially from the expectations the Company describes in its
forward-looking statements. Substantial reliance should not be
placed on forward-looking statements because they involve unknown
risks, uncertainties and other factors, which are, in some cases,
beyond the control of CIRCOR. Important factors that could cause
actual results to differ materially from expectations include, but
are not limited to the inability to achieve expected results in
pricing and cost out actions and the related impact on margins and
cash flow; the effectiveness of the Company’s internal control over
financial reporting and disclosure controls and procedures; the
remediation of the material weaknesses in the Company’s internal
controls over financial reporting or other potential weaknesses of
which the Company is not currently aware or which have not been
detected; the timing of the Company regaining compliance with the
NYSE’s continued listing standards; the timing and outcome, if any,
of the Company’s strategic alternatives review; 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 , rising inflation, increasing interest rates, natural
disasters, military conflicts, including the conflict between
Russia and Ukraine, terrorist attacks and other similar matters;
and the risks detailed from time to time in the Company’s periodic
reports filed with the SEC. Before making any investment decisions
regarding CIRCOR, the Company strongly advises you to read the
section entitled “Risk Factors” in its 2021 Annual Report on Form
10-K, which can be accessed under the “Investors” link of the
Company’s website at www.circor.com. The Company undertakes no
obligation to publicly update or revise any forward-looking
statement, whether as a result of new information, future events or
otherwise.
CIRCOR INTERNATIONAL,
INC
CONSOLIDATED STATEMENT OF
OPERATIONS
(in thousands, except per
share data) (unaudited)
Three Months Ended
Six Months Ended
July 3, 2022
As Restated July 4,
2021
July 3, 2022
As Restated July 4,
2021
Net revenues
$
191,376
$
187,590
$
377,031
$
364,041
Cost of revenues
133,171
$
131,156
$
263,543
$
256,045
Gross profit
58,205
56,434
113,488
107,996
Selling, general and administrative
expenses
52,057
58,188
110,127
115,825
Special and restructuring (recoveries)
charges, net
(5,730
)
6,803
3,272
5,995
Operating income (loss)
11,878
(8,557
)
89
(13,824
)
Other expense (income):
Interest expense, net
10,203
7,957
19,659
16,327
Other (income), net
(1,638
)
(1,267
)
(2,924
)
(3,048
)
Total other expense, net
8,565
6,690
16,735
13,279
Income (loss) from continuing operations
before income taxes
3,313
(15,247
)
(16,646
)
(27,103
)
(Benefit from) provision for income
taxes
(647
)
2,659
875
2,360
Income (loss) from continuing operations,
net of tax
3,960
(17,906
)
(17,521
)
(29,463
)
Loss from discontinued operations, net of
tax
$
—
$
(878
)
$
—
$
(1,117
)
Net income (loss)
$
3,960
$
(18,784
)
$
(17,521
)
$
(30,580
)
Basic income (loss) per common
share:
Basic from continuing operations
$
0.19
$
(0.89
)
$
(0.86
)
$
(1.46
)
Basic from discontinued operations
$
—
$
(0.04
)
$
—
$
(0.06
)
Net income (loss)
$
0.19
$
(0.93
)
$
(0.86
)
$
(1.52
)
Diluted income (loss) per common
share:
Diluted from continuing operations
$
0.19
$
(0.89
)
$
(0.86
)
$
(1.46
)
Diluted from discontinued operations
$
—
$
(0.04
)
$
—
$
(0.06
)
Net income (loss)
$
0.19
$
(0.93
)
$
(0.86
)
$
(1.52
)
Weighted average number of common
shares outstanding:
Basic
20,361
20,230
20,336
20,143
Diluted
20,428
20,230
20,336
20,143
CIRCOR INTERNATIONAL,
INC.
CONSOLIDATED STATEMENTS OF
CASH FLOWS
(in thousands)
(unaudited)
Six Months Ended
OPERATING ACTIVITIES
July 3, 2022
As Restated July 4,
2021
Net (loss)
$
(17,521
)
$
(30,580
)
(Loss) from discontinued operations, net
of income taxes
—
(1,117
)
(Loss) from continuing operations, net of
tax
$
(17,521
)
(29,463
)
Adjustments to reconcile net (loss) to net
cash (used in) operating activities:
Depreciation
10,056
11,970
Amortization
18,580
21,353
Change in provision for bad debt
expense
(221
)
(356
)
Write down of inventory
1,181
1,548
Compensation expense for share-based
plans
375
2,903
Loss on debt extinguishment
4,977
—
Amortization of debt issuance costs
1,649
2,005
Deferred tax provision
—
(1,317
)
Loss on sale of businesses
—
1,031
Gain on sale of real estate
(22,008
)
—
Other impairment charges
8,011
—
Loss on deconsolidation charges
4,675
—
Changes in operating assets and
liabilities, net of effects of acquisitions and divestitures:
Trade accounts receivable
3,283
6,455
Inventories
(20,548
)
(14,617
)
Prepaid expenses and other assets
(16,947
)
(10,119
)
Accounts payable, accrued expenses and
other liabilities
4,941
(1,158
)
Net cash used in continuing operating
activities
(19,517
)
(9,765
)
Net cash used in discontinued operating
activities
—
(579
)
Net cash (used in) operating
activities
(19,517
)
(10,344
)
INVESTING ACTIVITIES
Additions to property, plant and
equipment
(9,133
)
(6,038
)
Proceeds from the sale of property, plant
and equipment
80
2
Proceeds from beneficial interest of
factored receivables
2,336
998
Proceeds from the sale of real estate
26,433
—
Proceeds from the sale of businesses
—
9,993
Net cash provided by investing
activities
19,716
4,955
FINANCING ACTIVITIES
Proceeds from long-term debt
124,016
103,350
Payments of long-term debt
(105,616
)
(100,250
)
Net change in short-term borrowings
(1,573
)
(292
)
Proceeds from the exercise of stock
options
—
151
Withholding tax payments on net share
settlements on equity awards
(1,187
)
(4,119
)
Payments of debt issuance costs
(16,701
)
—
Net cash (used in) financing
activities
(1,061
)
(1,160
)
Effect of exchange rate changes on cash,
cash equivalents and restricted cash
(3,848
)
(1,782
)
DECREASE IN CASH, CASH EQUIVALENTS, AND
RESTRICTED CASH
(4,710
)
(8,331
)
Cash, cash equivalents, and restricted
cash at beginning of period
61,374
68,607
CASH, CASH EQUIVALENTS, AND RESTRICTED
CASH AT END OF PERIOD
$
56,664
$
60,276
CIRCOR INTERNATIONAL,
INC.
CONDENSED CONSOLIDATED BALANCE
SHEETS
(in thousands, except share
and per share data) (unaudited)
July 3, 2022
December 31, 2021
ASSETS
CURRENT ASSETS:
Cash and cash equivalents
$
55,238
$
59,924
Trade accounts receivable, net
93,530
100,149
Inventories
134,247
123,343
Prepaid expenses and other current
assets
119,522
110,749
Total Current Assets
402,537
394,165
PROPERTY, PLANT AND EQUIPMENT, NET
139,082
154,461
OTHER ASSETS:
Goodwill
119,750
122,906
Intangibles, net
273,476
303,476
Deferred income taxes
685
756
Other assets
53,890
43,534
TOTAL ASSETS
$
989,420
$
1,019,298
LIABILITIES AND SHAREHOLDERS’
EQUITY
CURRENT LIABILITIES:
Accounts payable
$
83,152
$
83,382
Accrued expenses and other current
liabilities
78,554
81,998
Accrued compensation and benefits
28,158
26,551
Short-term borrowings and current portion
of long-term debt
—
1,611
Total Current Liabilities
189,864
193,542
LONG-TERM DEBT
520,999
511,694
DEFERRED INCOME TAXES
19,689
21,721
PENSION LIABILITY, NET
111,716
120,881
OTHER NON-CURRENT LIABILITIES
43,489
37,744
COMMITMENTS AND CONTINGENCIES (NOTE 9 AND
10)
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; 21,724,341 and 21,633,131 issued at July 3, 2022
and December 31, 2021 respectively
217
217
Additional paid-in capital
454,361
454,852
Accumulated deficit
(215,602
)
(198,081
)
Common treasury stock, at cost (1,372,488
shares at July 3, 2022 and December 31, 2021)
(74,472
)
(74,472
)
Accumulated other comprehensive loss, net
of tax
(60,841
)
(48,800
)
Total Shareholders’ Equity
103,663
133,716
TOTAL LIABILITIES AND SHAREHOLDERS’
EQUITY
$
989,420
$
1,019,298
CIRCOR INTERNATIONAL,
INC.
SUMMARY OF ORDERS AND
BACKLOG
(in millions)
(unaudited)
Three Months Ended
Six Months Ended
July 3, 2022
July 4, 2021
July 3, 2022
July 4, 2021
ORDERS (1)
Aerospace & Defense
$
69.0
$
54.2
$
146.90
$
127.2
Industrial
139.4
156.0
283.1
309.7
Total orders
$
208.4
$
210.2
$
430.0
$
436.9
July 3, 2022
July 4, 2021
BACKLOG (2)
Aerospace & Defense
$
199.0
$
191.7
Industrial
278.4
248.2
Total backlog
$
477.4
$
439.9
1. Orders do not include the foreign
exchange impact due to the re-measurement of customer backlog
amounts denominated in foreign currencies. Industrial includes $0.0
million and $5.2 million of orders for Pipeline Engineering for the
three months ended July 3, 2022 and July 4, 2021 respectively.
Industrial includes $2.3 million and $10.7 million of orders for
Pipeline Engineering for the six months ended July 3, 2022 and July
4, 2021 respectively.
2. Backlog is calculated as current period
orders plus unshipped customer orders from prior periods for which
revenue has not been recognized. Industrial includes $0.0 million
and $0.7 million for Pipeline Engineering in 2022 and 2021
respectively.
CIRCOR INTERNATIONAL,
INC.
SEGMENT INFORMATION
(in thousands, except
percentages) (unaudited)
2021 As Restated
2022
As reported
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
TOTAL
ORDERS
Aerospace & Defense
$
72,999
$
54,243
$
54,028
$
73,898
$
255,168
$
77,890
$
69,053
$
146,943
Industrial
153,695
155,959
139,691
146,065
595,410
143,727
139,370
283,097
Total
$
226,693
$
210,203
$
193,719
$
219,964
$
850,578
$
221,617
$
208,423
$
430,040
NET REVENUES
Aerospace & Defense
$
58,488
$
60,613
$
63,461
$
69,979
$
252,541
$
63,370
$
67,271
$
130,641
Industrial
117,963
126,977
126,248
134,938
506,126
122,285
124,105
246,390
Total
$
176,451
$
187,590
$
189,709
$
204,917
$
758,667
$
185,655
$
191,376
$
377,031
SEGMENT OPERATING INCOME
Aerospace & Defense
$
9,988
$
11,741
$
15,927
$
18,416
$
56,073
$
11,320
$
13,566
$
24,886
Industrial
5,834
7,237
7,124
8,700
28,896
6,857
8,484
15,341
Corporate expenses
(9,035
)
(7,950
)
(7,015
)
(6,636
)
(30,638
)
(7,770
)
(5,485
)
(13,255
)
Total
$
6,787
$
11,028
$
16,036
$
20,480
$
54,331
$
10,407
$
16,565
$
26,972
SEGMENT OPERATING MARGIN %
Aerospace & Defense
17.1
%
19.4
%
25.1
%
26.3
%
22.2
%
17.9
%
20.2
%
19.0
%
Industrial
4.9
%
5.7
%
5.6
%
6.4
%
5.7
%
5.6
%
6.8
%
6.2
%
Total
3.8
%
5.9
%
8.5
%
10.0
%
7.2
%
5.6
%
8.7
%
7.2
%
2021
2022
Pipeline Engineering1
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
TOTAL
ORDERS - Industrial
$
5,531
$
5,192
$
6,575
$
7,121
$
24,419
$
2,260
$
—
$
2,260
NET REVENUES - Industrial
$
2,994
$
3,124
$
3,236
$
5,248
$
14,602
$
3,012
$
218
$
3,230
SEGMENT OP. INC. -Industrial
$
(2,479
)
$
(1,754
)
$
(2,470
)
$
(3,191
)
$
(9,893
)
$
(3,190
)
$
(1,074
)
$
(4,264
)
Segment Operating Margin %
(82.8
) %
(56.1
) %
(76.3
) %
(60.8
) %
(67.8
) %
(105.9
) %
(492.7
) %
(132.0
) %
1) Quantifies the impact of the Pipeline
Engineering business on the Industrial Segment.
CIRCOR INTERNATIONAL,
INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES AND KEY PERFORMANCE MEASURES
(in thousands, except
percentages) (unaudited)
2021 As Restated
2022
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
TOTAL
Net Cash (Used In) Provided By Operating
Activities
$
(19,210
)
$
8,866
$
10,197
$
10,595
$
10,448
$
(15,924
)
$
(3,593
)
$
(19,517
)
LESS
Capital expenditures, net of sale
proceeds1
3,392
2,644
4,541
4,168
14,745
3,592
5,461
9,053
ADJUSTED FREE CASH FLOW
$
(22,602
)
$
6,222
$
5,656
$
6,427
$
(4,297
)
$
(19,516
)
$
(9,054
)
$
(28,570
)
Gross Debt
$
538,541
$
524,391
$
518,464
$
526,311
$
526,311
$
547,681
$
543,100
$
543,100
Less: Cash & Cash equivalents
64,837
58,862
58,013
59,924
59,924
61,122
55,238
55,238
GROSS DEBT, NET OF CASH
$
473,704
$
465,529
$
460,451
$
466,387
$
466,387
$
486,559
$
487,862
$
487,862
TOTAL SHAREHOLDERS' EQUITY
$
138,663
$
122,185
$
121,256
$
133,716
$
133,716
$
110,321
$
103,663
$
103,663
GROSS DEBT AS % OF EQUITY
388
%
429
%
428
%
394
%
394
%
496
%
524
%
524
%
GROSS DEBT, NET OF CASH AS % OF EQUITY
342
%
381
%
380
%
349
%
349
%
441
%
471
%
471
%
- Includes capital expenditures, net of proceeds of asset sales
from GAAP operating cash flow.
CIRCOR INTERNATIONAL,
INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES AND KEY PERFORMANCE MEASURES
(in thousands, except
percentages) (unaudited)
2021 As Restated
2022
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
TOTAL
NET (LOSS) INCOME
$
(11,796
)
$
(18,784
)
$
(2,630
)
$
(28,427
)
$
(61,638
)
$
(21,481
)
$
3,960
$
(17,521
)
LESS:
Restructuring related inventory charges
(recoveries), net
—
958
(60
)
(299
)
599
2,757
—
2,757
Restructuring charges (recoveries),
net
2,060
2,281
(312
)
205
4,234
6,447
4,695
11,142
Acquisition amortization
10,487
10,498
10,417
10,369
41,772
9,391
9,178
18,569
Acquisition depreciation
2,375
1,327
1,412
1,397
6,511
1,045
1,239
2,285
Special (recoveries) charges, net
(2,870
)
4,523
1,126
17,259
20,038
2,556
(10,425
)
(7,870
)
Goodwill Impairment charge
—
—
—
10,500
10,500
—
—
—
Income tax impact
(44
)
2,425
(596
)
(1,622
)
163
384
(2,207
)
(1,823
)
Net loss (income) from discontinued
operations
239
878
(2,510
)
(13
)
(1,406
)
—
—
—
ADJUSTED NET INCOME
$
451
$
4,106
$
6,847
$
9,369
$
20,773
$
1,099
$
6,440
$
7,539
(LOSS) EARNINGS PER COMMON SHARE
(Diluted)
$
(0.59
)
$
(0.93
)
$
(0.13
)
$
(1.40
)
$
(3.05
)
$
(1.06
)
$
0.19
$
(0.86
)
LESS:
Restructuring related inventory
charges
—
0.05
—
(0.01
)
0.03
0.14
—
0.14
Restructuring charges (recoveries),
net
0.10
0.11
(0.02
)
0.01
0.21
0.32
0.23
0.55
Acquisition amortization
0.52
0.52
0.51
0.51
2.07
0.46
0.45
0.91
Acquisition depreciation
0.12
0.07
0.07
0.07
0.32
0.05
0.06
0.11
Special (recoveries) charges, net
(0.14
)
0.22
0.06
0.85
0.99
0.13
(0.51
)
(0.39
)
Impairment charge
—
—
—
0.52
0.52
—
—
—
Income tax impact
—
0.12
(0.03
)
(0.08
)
0.01
0.02
(0.11
)
(0.09
)
(Loss) earnings) per share from
discontinued operations
0.01
0.04
(0.12
)
—
(0.07
)
—
—
—
ADJUSTED EARNINGS PER SHARE
(Diluted)
$
0.02
$
0.20
$
0.34
$
0.46
$
1.03
$
0.05
$
0.32
$
0.37
CIRCOR INTERNATIONAL,
INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES AND KEY PERFORMANCE MEASURES
(in thousands, except
percentages) (unaudited)
2021 As Restated
2022
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
TOTAL
NET (LOSS) INCOME
$
(11,796
)
$
(18,784
)
$
(2,629
)
$
(28,426
)
$
(61,635
)
$
(21,481
)
$
3,960
$
(17,521
)
LESS:
Interest expense, net
8,369
7,958
7,997
8,040
32,365
9,456
10,203
19,659
Depreciation
6,509
5,460
5,536
5,348
22,854
5,000
5,056
10,056
Amortization
10,696
10,657
10,576
10,375
42,304
9,397
9,183
18,580
Provision for income taxes
(297
)
2,659
850
1,970
5,182
1,523
(647
)
876
Loss (income) from discontinued
operations
239
878
(2,510
)
(13
)
(1,406
)
—
—
—
EBITDA
$
13,720
$
8,828
$
19,820
$
(2,706
)
$
39,664
$
3,895
$
27,755
$
31,650
LESS:
Restructuring related inventory charges
(recoveries)
—
958
(60
)
(299
)
599
2,757
—
2,757
Restructuring charges (recoveries),
net
2,060
2,281
(312
)
205
4,234
6,447
4,695
11,142
Special (recoveries) charges, net
(2,870
)
4,523
1,126
17,259
20,038
2,556
(10,425
)
(7,870
)
Goodwill impairment charge
—
—
—
10,500
10,500
—
—
—
ADJUSTED EBITDA
$
12,910
$
16,590
$
20,574
$
24,959
$
75,035
$
15,655
$
22,025
$
37,679
CIRCOR INTERNATIONAL,
INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES AND KEY PERFORMANCE MEASURES
(in thousands, except
percentages) (unaudited)
2021 As Restated
2022
1ST QTR
2ND QTR
3RD QTR
4TH QTR
TOTAL
1ST QTR
2ND QTR
TOTAL
OPERATING (LOSS) INCOME
$
(5,266
)
$
(8,557
)
$
3,451
$
(18,952
)
$
(29,323
)
$
(11,789
)
$
11,878
$
89
LESS:
Restructuring related inventory charges
(recoveries)
—
958
(60
)
(299
)
599
2,757
—
2,757
Restructuring charges (recoveries),
net
2,060
2,281
(312
)
205
4,234
6,447
4,695
11,142
Acquisition amortization
10,487
10,498
10,417
10,369
41,772
9,391
9,178
18,569
Acquisition depreciation
2,375
1,327
1,412
1,397
6,511
1,045
1,239
2,285
Special (recoveries) charges, net
(2,870
)
4,523
1,126
17,259
20,038
2,556
(10,425
)
(7,870
)
Goodwill impairment charge
—
—
—
10,500
10,500
—
—
—
ADJUSTED OPERATING INCOME
$
6,787
$
11,029
$
16,035
$
20,479
$
54,331
$
10,407
$
16,565
$
26,972
OPERATING MARGIN
(3.0
) %
(4.6
) %
1.8
%
(9.2
) %
(3.9
) %
(6.3
) %
6.2
%
0.0
%
LESS:
Restructuring related inventory charges
(recoveries)
0.0
%
0.5
%
0.0
%
(0.1
) %
0.1
%
1.5
%
0.0
%
0.7
%
Restructuring charges (recoveries),
net
1.2
%
1.2
%
(0.2
) %
0.1
%
0.6
%
3.5
%
2.5
%
3.0
%
Acquisition amortization
5.9
%
5.6
%
5.5
%
5.1
%
5.5
%
5.1
%
4.8
%
4.9
%
Acquisition depreciation
1.3
%
0.7
%
0.7
%
0.7
%
0.9
%
0.6
%
0.6
%
0.6
%
Special (recoveries) charges, net
(1.6
) %
2.4
%
0.6
%
8.4
%
2.6
%
1.4
%
(5.4
) %
(2.1
) %
Goodwill impairment charge
0.0
%
0.0
%
0.0
%
5.1
%
1.4
%
0.0
%
0.0
%
0.0
%
ADJUSTED OPERATING MARGIN
3.8
%
5.9
%
8.5
%
10.0
%
7.2
%
5.6
%
8.7
%
7.2
%
CIRCOR INTERNATIONAL,
INC.
RECONCILIATION OF NON-GAAP
FINANCIAL MEASURES AND KEY PERFORMANCE MEASURES
(in thousands, except
percentages) (unaudited)
CIRCOR
Aerospace &
Defense
Industrial
2Q
22
2Q
21
Change
2Q
22
2Q
21
Change
2Q
22
2Q
21
Change
Reported Orders
208,423
210,203
(1
)%
69,053
54,243
27
%
139,370
155,959
(11
)%
FX
12,735
2,395
10,340
Organic
221,158
210,203
5
%
71,448
54,243
32
%
149,710
155,959
(4
)%
CIRCOR
Aerospace &
Defense
Industrial
2Q
22
2Q
21
Change
2Q
22
2Q
21
Change
2Q
22
2Q
21
Change
Reported Revenue
191,376
187,590
2
%
67,271
60,613
11
%
124,105
126,977
(2
)%
FX
11,153
2,036
9,118
Organic
202,529
187,590
8
%
69,307
60,613
14
%
133,223
126,977
5
%
Note regarding financial statements: Restated amounts are
computed independently each quarter; therefore, the sum of the
quarterly amounts may not equal the total amount for the respective
year due to rounding.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20220929005986/en/
Scott Solomon Senior Vice President Sharon Merrill Associates,
Inc. (857) 383-2409
CIRCOR (NYSE:CIR)
Historical Stock Chart
From Aug 2024 to Sep 2024
CIRCOR (NYSE:CIR)
Historical Stock Chart
From Sep 2023 to Sep 2024