Attached files

file filename
8-K - FORM 8-K - CIRCOR INTERNATIONAL INCd8k.htm
EX-99.2 - PRESS RELEASE REGARDING ELECTION OF DIRECTOR - CIRCOR INTERNATIONAL INCdex992.htm

EXHIBIT 99.1

PRESS RELEASE

CIRCOR Reports Fourth Quarter and 2009 Results

 

   

19% Year-Over-Year and Sequential Q4 Bookings Growth Reflects Stabilized Demand in Select Markets

 

   

Records Non-Cash $39.8 Million Reserve Related to 5-year Asbestos Indemnity Claim Estimates

 

   

Operating Results in Line with Guidance Range, Excluding Impact of Asbestos Charges

Burlington, MA – February 24, 2010 – CIRCOR International, Inc. (NYSE: CIR), a leading provider of valves and other highly engineered products for the instrumentation, aerospace, thermal fluid and energy markets, today announced results for the fourth quarter and full year ended December 31, 2009. Beginning in the fourth quarter of 2009, the Company is reporting its Aerospace business as a separate operating segment to better reflect the way management now makes operating decisions and manages the growth and profitability of the business.

Management Comments on Fourth Quarter Results

“We continued to execute well in a difficult market environment in the final quarter of 2009 and met our guidance for both revenue and adjusted earnings per share, excluding a non-cash pretax asbestos charge of $39.8 million to establish a five-year reserve for future asbestos claims and other fourth quarter asbestos charges,” said Chairman and Chief Executive Officer Bill Higgins.

“Company-wide fourth-quarter bookings were up 19% both year-over-year and sequentially, reflecting what we believe are signs of stability in certain of our end-markets,” said Higgins. “Our Energy group delivered strong year-over-year and sequential bookings growth in long-cycle international projects business. We continued to experience a significant year-over-year decrease in short-cycle bookings due to the decline in rig counts but experienced some stabilization as short-cycle bookings increased over the third quarter of 2009. Within our Aerospace group, we experienced lower year-over-year and sequential bookings due to softness in commercial aerospace and the timing of lumpy military-related orders. At Flow Technologies, strong year-over-year and sequential bookings were due to navy and semiconductor end-market strength, offset by continued weakness within our industrial end-markets.”

“Our commitment to improving our operations through Lean, global sourcing and aggressive cost controls resulted in improvements in adjusted operating income margin on a sequential basis at both our Aerospace and Flow Technologies groups,” Higgins continued. “We are optimistic that cost-reduction measures we took in the fourth quarter to improve margins within the Energy group, including the consolidation of multiple facilities in Oklahoma as well as the transfer of most of our short cycle machining to China, will improve the group’s future margin performance.”


Consolidated Results Fourth Quarter 2009

Revenues for the fourth quarter of 2009 were $158.1 million, a 22% decrease from $202.0 million reported in the fourth quarter of 2008. The Company recorded a net loss of $20.7 million, or $1.22 per share, in the fourth quarter of 2009, compared with a net loss of $110.1 million, or $6.52 per share, in the corresponding quarter of 2008.

Fourth-quarter 2009 net income includes $40.4 million of pretax asbestos charges (consisting of an estimated five-year future asbestos indemnity claim reserve of $39.8 million and $0.6 million of other asbestos charges) and a $0.5 million non-cash intangible trade name impairment charge related to product trade names recorded as a special charge. Fourth-quarter 2008 net income includes $1.4 million in pre-tax asbestos charges and a pre-tax, non-cash goodwill and intangible impairment charge of $141.3 million recorded as a special charge.

On an adjusted basis, excluding the after-tax effect of special charges in both periods mentioned above, the net loss would have been $20.4 million, or $1.20 per diluted share, compared with net income of $19.0 million, or $1.12 per diluted share, for the fourth quarter of fiscal 2008. Excluding the after-tax effect of the special charges and the non-cash five-year asbestos reserve estimate, adjusted net income would have been $5.5 million, or $0.32 per diluted share, for the fourth quarter of 2009.

Consolidated Results Full Year 2009

Revenues for the full year ended December 31, 2009 decreased 19% to $642.6 million compared with $793.8 million for full year 2008. In full year 2009, the Company reported net income of $5.9 million, or $0.34 per diluted share, compared to a net loss of $59.0 million, or $3.51 per share, in 2008. Full year 2009 net income includes pre-tax special recoveries of $1.2 million, which include a pre-tax gain of $1.7 million related to proceeds from the sale of land use rights and a benefit related to an acquisition completed earlier in the year, partially offset by the $0.5 million non-cash trade name impairment charge. Full year 2008 results include pre-tax special charges of $141.5 million, primarily related to goodwill and trade name impairment charges.

Excluding the after-tax effect of the special charges as well as the estimated five-year future asbestos indemnity claim reserve in the fourth quarter, but including other cash asbestos charges, adjusted net income for full year 2009 would have been $30.9 million, or $1.80 per diluted share.

Consolidated Orders and Free Cash Flow

The Company received orders totaling $170.9 million during the fourth quarter of 2009, up 19% year-over-year and sequentially. The Company believes the year-over-year and sequential increase in order activity reflects stabilizing market conditions. Orders for full year 2009 totaled $605.7 million and backlog totaled $316.7 million, compared with $742.3 million and $342.7 million, respectively, in 2008.

During the fourth quarter of 2009, the Company generated $11.8 million of free cash flow, defined as net cash from operating activities, less capital expenditures and dividends paid, compared with $23.2 million in the fourth quarter of 2008. For full year 2009, the Company had free cash flow of $33.0 million compared with $47.3 million in 2008. The decline in free cash flow from 2008 largely resulted from the lower operating profit, partially offset by working capital improvements and a decrease in capital spending.


Energy

CIRCOR’s Energy segment revenues decreased by 39% to $66.1 million for the fourth quarter of 2009, from $107.5 million in the fourth quarter of 2008. The year-over-year decrease included volume declines of 48%, slightly offset by growth from acquisitions of 6% and favorable foreign currency adjustments of 4%.

Incoming orders for the fourth quarter of 2009 were $78.2 million, an increase of 62% from $48.3 million in the fourth quarter of 2008, and a 42% increase from $55.1 million in the third quarter of 2009. The significant year-over-year increase was primarily the result of several large international project orders booked in the fourth quarter of 2009 as well as the lack of any large international project orders booked in the fourth quarter of 2008. Ending backlog totaled $133.3 million, a 23% decrease compared with $172.9 million at the end of the fourth quarter of 2008, and a 17% increase sequentially.

The Energy segment adjusted operating margin, which excludes the impact of special charges, was 3.0% during the fourth quarter of 2009 compared to 20.1% for the fourth quarter of 2008. Fourth quarter 2009 margins were negatively impacted by organic revenue declines across the segment, the associated lost operating leverage, unfavorable pricing in large international projects and costs to reduce the segment’s workforce plus facility relocation expenses. These were partially offset by lower commissions and increased productivity.

Aerospace

CIRCOR’s Aerospace segment revenues increased by 4% to $28.5 million for the fourth quarter of 2009, from $27.5 million in the fourth quarter of 2008. Growth through acquisitions of 13% and favorable foreign currency adjustments of 3%, offset organic growth decline of 12%.

Incoming orders for the fourth quarter of 2009 were $23.7 million, a decrease of 45% from $43.1 million in the fourth quarter of 2008, and a 17% decrease from $28.6 million in the third quarter of 2009. The year-over-year decrease was due to order timing in military-related projects and ongoing softness in the commercial OEM business. Ending backlog totaled $115.3 million, a 13% increase compared with $102.0 million at the end of the fourth quarter of 2008, and a 4% decrease sequentially.

The Aerospace segment’s adjusted operating margin, which excludes the impact of special charges, was flat year-over-year at 14.7% during the fourth quarter of 2009. Fourth quarter 2009 margins benefited from improved pricing as well as lean and sourcing productivity gains, offset primarily by reduced volume and associated leverage as well the dilutive impact of acquisitions.

Flow Technologies

CIRCOR’s Flow Technologies segment revenues decreased 5% to $63.5 million from $67.0 million in the fourth quarter of 2008. Favorable foreign exchange adjustments of 4% were more than offset by volume declines of 10%. Incoming orders for this segment were $69.0 million for


the fourth quarter of 2009, an increase of 33% from the fourth quarter of 2008 and an increase of 15% from the third quarter of 2009. Ending backlog was $68.0 million, approximately flat from the fourth quarter of fiscal 2008 and a 7% increase from the third quarter of fiscal 2009.

This segment’s adjusted operating margin, which excludes the impact of special and asbestos charges, for the fourth quarter of 2009 was 11.7% compared with 9.7% in the fourth quarter of 2008. The year-over-year increase was the result of improved productivity from lean, sourcing and facility consolidations, as well as ongoing cost control programs.

Business and Financial Outlook

“Although we began to see some market stability in the fourth quarter, especially at our Flow Technologies and Energy Groups, we continue to have limited visibility,” said Higgins. “In Energy, the short-cycle business improved slightly in the fourth quarter as rig counts have strengthened and we expect distributors to work through inventory destocking within the first quarter. Quoting activity continues on large international product orders, although pricing pressure continues to challenge margins. We believe industrial end markets in Flow Technologies bottomed in the second quarter of 2009 and on balance we expect them to remain stable through the first half of 2010. We expect the commercial aerospace business will likely remain soft while the military aerospace market should continue to benefit from prior orders.”

“The quality of earnings initiatives CIRCOR implemented in 2009 have enabled the company to enter 2010 a much leaner and stronger organization,” Higgins said. “Overall headcount is down 21% year over year, excluding acquisitions, and we have taken significant costs out of our businesses. We are confident that our lower cost structure, which is more closely aligned with near-term demand, will enable us to deliver significant profitability improvement when sales volumes rebound to more normalized levels. Our balance sheet remains strong and our ability to generate strong cash flow will enable us to complement organic growth with strategic acquisitions in 2010.”

The Company currently expects revenues for the first quarter of 2010 in the range of $148 million to $154 million and earnings, excluding special charges, to be in the range of $0.10 to $0.15 per diluted share.

“We anticipate that the sequential decline in revenues compared with the 2009 fourth-quarter will impact all of our segments, and that consolidated first quarter 2010 adjusted operating margins will be in line with the 2009 fourth quarter. As we work our way through the remainder of 2010, we expect to have sequential improvements in adjusted operating margins,” concluded Higgins.

Conference Call Information

CIRCOR’s Chief Executive Officer, Bill Higgins, and Chief Financial Officer, Fred Burditt, will host a conference call live on Thursday, February 25, 2010 at 9:00 a.m. ET to discuss the financial results. Those who wish to listen to the conference call and view the accompanying presentation slides should visit “Webcasts & Presentations” in the “Investor Relations” portion of the CIRCOR website. The live call also can be accessed by dialing (877) 407-5790 or (201) 689-8328. If you are unable to listen to the live call, the webcast will be archived on the Company’s website.


Use of Non-GAAP Financial Measures

Adjusted net income, adjusted earnings per diluted share, adjusted operating margin, and free cash flow, are non-GAAP financial measures and are intended to serve as a complement to results provided in accordance with accounting principles generally accepted in the United States. CIRCOR believes that such information provides an additional measurement and consistent historical comparison of the Company’s performance. A reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures is available in this news release.

Safe Harbor Statement

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Reliance should not be placed on forward-looking statements because they involve both known and unknown risks, uncertainties and other factors, which are, in some cases, beyond the control of CIRCOR. Any statements in this press release that are not statements of historical fact are forward-looking statements, including, but not limited to, those relating to the Company’s commitment to improving operations through Lean, global sourcing and aggressive cost controls; efforts to improve the Energy group’s future margin performance; expectations regarding distributors working through inventory destocking in the first quarter; pricing for large international orders; expectations for industrial end markets in Flow Technologies to remain stable on balance through the first half of 2010; the commercial aerospace business to likely remain soft; the military aerospace market to continue to benefit from prior orders; the ability to deliver significant profitability improvement when sales volumes rebound to more normalized levels; the ability to generate strong cash flow and complement organic growth with acquisitions in 2010; and the Company’s revenue and EPS guidance, excluding special charges, for the first quarter of 2010. Actual events, performance or results could differ materially from the anticipated events, performance or results expressed or implied by such forward-looking statements. BEFORE MAKING ANY INVESTMENT DECISIONS REGARDING OUR COMPANY, WE STRONGLY ADVISE YOU TO READ THE SECTION ENTITLED “RISK FACTORS” IN OUR MOST RECENT ANNUAL REPORT ON FORM 10-K, 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. designs, manufactures and markets valves and other highly engineered products and subsystems that control the flow of fluids safely and efficiently in the aerospace, energy and industrial markets. With more than 9,000 customers in over 100 countries, CIRCOR has a diversified product portfolio with recognized, market-leading brands. CIRCOR’s culture, built on the CIRCOR Business System, is defined by the Company’s commitment to attracting, developing and retaining the best talent and pursuing continuous improvement in all aspects of its business and operations. The Company’s strategy includes growing organically by investing in new, differentiated products; adding value to component products; and increasing the development of mission-critical subsystems and


solutions. CIRCOR also plans to leverage its strong balance sheet to acquire strategically complementary businesses. For more information, visit the Company’s investor relations web site at http://investors.circor.com.

Contact:

Frederic M. Burditt

Chief Financial Officer

CIRCOR International

(781) 270-1200


CIRCOR INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

UNAUDITED

 

     Three Months Ended     Twelve Months Ended  
     December 31,
2009
    December 31,
2008
    December 31,
2009
    December 31,
2008
 

Net revenues

   $ 158,113      $ 201,956      $ 642,622      $ 793,816   

Cost of revenues

     109,920        138,766        448,043        541,519   
                                

GROSS PROFIT

     48,193        63,190        194,579        252,297   

Selling, general and administrative expenses

     39,855        37,118        137,982        143,157   

Asbestos charges, net

     40,397        1,417        54,079        8,311   

Special charges (recoveries)

     485        141,297        (1,193     141,457   
                                

OPERATING (LOSS) INCOME

     (32,544     (116,642     3,711        (40,628
                                

Other (income) expense:

        

Interest expense (income), net

     602        (120     1,068        (180

Other expense (income), net

     967        (390     (441     270   
                                

Total other expense (income)

     1,569        (510     627        90   
                                

(LOSS) INCOME BEFORE INCOME TAXES

     (34,113     (116,132     3,084        (40,718

Benefit (Provision) for income taxes

     13,386        6,024        2,786        (18,297
                                

NET (LOSS) INCOME

   $ (20,727   $ (110,108   $ 5,870      $ (59,015
                                

(Loss) Earnings per common share:

        

Basic

   $ (1.22   $ (6.52   $ 0.35      $ (3.51

Diluted

   $ (1.22   $ (6.52   $ 0.34      $ (3.51

Weighted average common shares outstanding:

        

Basic

     17,033        16,897        17,008        16,817   

Diluted

     17,033        16,897        17,111        16,817   


CIRCOR INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

UNAUDITED

 

     Twelve Months Ended  
     December 31,
2009
    December 31,
2008
 

OPERATING ACTIVITIES

    

Net income (loss)

   $ 5,870      $ (59,015

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

    

Depreciation

     13,307        11,548   

Amortization

     3,034        2,625   

Goodwill and intangible impairment charges

     485        141,297   

Provision for future asbestos claims

     39,800        —     

Compensation expense of stock-based plans

     2,717        3,632   

Tax effect of share based compensation

     493        (2,242

Deferred income taxes (benefit)

     (18,237     (15,757

(Gain) loss on disposal of property, plant and equipment

     (91     231   

Changes in operating assets and liabilities, net of effects from business acquisitions:

    

Trade accounts receivable

     35,936        (10,068

Inventories

     49,157        (8,965

Prepaid expenses and other assets

     509        329   

Accounts payable, accrued expenses and other liabilities

     (86,428     1,203   
                

Net cash provided by operating activities

     46,552        64,818   
                

INVESTING ACTIVITIES

    

Additions to property, plant and equipment

     (11,032     (14,972

Proceeds from disposal of property, plant and equipment

     485        186   

Proceeds from the sale of assets held for sale

       311   

Purchase of investments

     (300,431     (254,965

Proceeds from sale of investments

     315,917        227,783   

Business acquisitions, net of cash acquired

     (37,516     (7,263
                

Net cash used in investing activities

     (32,577     (48,920
                

FINANCING ACTIVITIES

    

Proceeds from long-term debt

     60,051        124,521   

Payments of long-term debt

     (73,336     (133,701

Debt issuance costs

     (1,935     —     

Dividends paid

     (2,568     (2,523

Proceeds from the exercise of stock options

     240        2,392   

Tax effect of share based compensation

     (493     2,242   
                

Net cash used in financing activities

     (18,041     (7,069
                

Effect of exchange rate changes on cash and cash equivalents

     2,943        3,982   
                

(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

     (1,123     12,811   

Cash and cash equivalents at beginning of year

     47,473        34,662   
                

CASH AND CASH EQUIVALENTS AT END OF PERIOD

   $ 46,350      $ 47,473   
                


CIRCOR INTERNATIONAL, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

UNAUDITED

 

     December 31,
2009
   December 31,
2008

ASSETS

     

Current Assets:

     

Cash and cash equivalents

   $ 46,350    $ 47,473

Short-term investments

     21,498      34,872

Trade accounts receivable, less allowance for doubtful accounts of $ 1,992 and $1,968, respectively

     115,260      134,731

Inventories

     145,031      183,291

Income taxes refundable

     726      —  

Prepaid expenses and other current assets

     4,195      3,825

Deferred income tax asset

     15,847      12,396

Insurance receivables

     4,614      6,081

Assets held for sale

     1,167      1,015
             

Total Current Assets

     354,688      423,684
             

Property, Plant and Equipment, net

     95,167      82,843

Other Assets:

     

Goodwill

     47,893      32,092

Intangibles, net

     55,238      42,123

Non-current insurance receivable

     —        4,684

Deferred income tax asset

     5,676      —  

Other assets

     3,391      2,597
             

Total Assets

   $ 562,053    $ 588,023
             

LIABILITIES AND SHAREHOLDERS' EQUITY

     

Current Liabilities:

     

Accounts payable

   $ 57,239    $ 94,421

Accrued expenses and other current liabilities

     46,736      69,948

Accrued compensation and benefits

     18,617      22,604

Asbestos liability

     12,476      9,310

Income taxes payable

     —        9,873

Notes payable and current portion of long-term debt

     5,914      622
             

Total Current Liabilities

     140,982      206,778
             

Long-Term Debt, net of current portion

     1,565      12,528

Deferred Income Taxes

     —        3,496

Long-Term Asbestos Liability

     47,785      9,935

Other Non-Current Liabilities

     21,313      21,664

Shareholders’ Equity:

     

Preferred stock, $.01 par value; 1,000,000 shares authorized; no shares issued and outstanding

     —        —  

Common stock, $.01 par value; 29,000,000 shares authorized; and 16,991,365 and 16,898,497 issued and outstanding, respectively

     170      169

Additional paid-in capital

     249,960      247,196

Retained earnings

     86,408      83,106

Accumulated other comprehensive income

     13,870      3,151
             

Total Shareholders’ Equity

     350,408      333,622
             

Total Liabilities and Shareholders' Equity

   $ 562,053    $ 588,023
             


CIRCOR INTERNATIONAL, INC.

SUMMARY OF ORDERS AND BACKLOG

(in thousands)

UNAUDITED

 

     Three Months Ended    Twelve Months Ended
     December 31,
2009
   December 31,
2008
   December 31,
2009
   December 31,
2008

ORDERS

           

Energy

   $ 78,169    $ 48,349    $ 251,978    $ 333,775

Aerospace

     23,714      43,055      114,830      124,125

Flow Technologies

     69,009      51,677      238,867      284,368
                           

Total orders

   $ 170,892    $ 143,081    $ 605,675    $ 742,268
                           
     December 31,
2009
   December 31,
2008
         

BACKLOG

           

Energy

   $ 133,323    $ 172,914      

Aerospace

     115,321      101,953      

Flow Technologies

     68,013      67,834      
                   

Total backlog

   $ 316,657    $ 342,701      
                   

Note: Backlog includes all unshipped customer orders.


CIRCOR INTERNATIONAL, INC.

SUMMARY REPORT BY SEGMENT

(in thousands, except earnings per share)

UNAUDITED

 

     2008     2009  
     1ST QTR     2ND QTR     3RD QTR     4TH QTR     YTD     1ST QTR     2ND QTR     3RD QTR     4TH QTR     YTD  

NET REVENUES

                    

Energy

   $ 88,125      $ 107,738      $ 112,382      $ 107,457      $ 415,702      $ 89,307      $ 76,814      $ 61,185      $ 66,113      $ 293,419   

Aerospace

     24,357        27,466        26,535        27,522        105,880        28,344        30,243        26,234        28,506        113,327   

Flow Technologies

     64,093        71,401        69,763        66,977        272,234        57,996        57,478        56,908        63,494        235,876   
                                                                                

Total

     176,575        206,605        208,680        201,956        793,816        175,647        164,535        144,327        158,113        642,622   
                                                                                

ADJUSTED OPERATING MARGIN

                    

Energy (excl. special charges)

     16.2     20.4     23.2     20.1     20.2     18.1     12.3     10.9     3.0     11.7

Aerospace (excl. special charges)

     15.8     16.6     16.8     14.7     15.9     15.4     16.2     13.2     14.7     14.9

Flow Technologies (excl. special & asbestos charges)

     11.3     11.1     10.5     9.7     10.7     11.6     9.5     10.9     11.7     11.0

Segment operating income (excl. special & asbestos charges)

     14.4     16.6     18.1     15.9     16.3     15.5     12.1     11.3     8.6     12.0

Corporate expenses (excl. special & asbestos charges)

     -2.6     -2.4     -2.4     -3.0     -2.6     -3.1     -3.4     -3.0     -3.3     -3.2

Adjusted Operating Income

     11.7     14.3     15.7     12.9     13.7     12.5     8.7     8.4     5.3     8.8

Asbestos charges (attributable to Flow Technologies)

     -0.6     -1.0     -1.8     -0.7     -1.0     -4.7     -2.1     -1.4     -25.5     -8.4

Special (charges) recoveries

     -0.1     0.0     0.0     -70.0     -17.8     0.6     0.0     0.4     -0.3     0.2

Total operating margin

     11.0     13.3     13.9     -57.8     -5.1     8.4     6.6     7.4     -20.6     0.6

ADJUSTED OPERATING INCOME

                    

Energy (excl. special charges)

     14,303        21,938        26,023        21,556        83,820        16,169        9,461        6,696        1,966        34,292   

Aerospace (excl. special charges)

     3,837        4,547        4,458        4,038        16,880        4,372        4,905        3,461        4,195        16,933   

Flow Technologies (excl. special & asbestos charges)

     7,232        7,904        7,345        6,520        29,001        6,744        5,484        6,197        7,444        25,869   
                                                                                

Segment operating income (excl. special & asbestos charges)

     25,372        34,389        37,826        32,114        129,701        27,285        19,850        16,354        13,605        77,094   

Corporate expenses (excl. special & asbestos charges)

     (4,628     (4,890     (5,001     (6,042     (20,561     (5,365     (5,589     (4,276     (5,267     (20,497
                                                                                

Adjusted Operating Income

     20,744        29,499        32,825        26,072        109,140        21,920        14,261        12,078        8,338        56,597   
                                                                                

Asbestos charges (attributable to Flow Technologies)

     (1,075     (2,009     (3,810     (1,417     (8,311     (8,263     (3,442     (1,977     (40,397     (54,079

Special (charges) recoveries

     (160     —          —          (141,297     (141,457     1,135        —          543        (485     1,193   
                                                                                

Total operating income

     19,509        27,490        29,015        (116,642     (40,628     14,792        10,819        10,644        (32,544     3,711   

INTEREST (EXPENSE) INCOME, NET

     (145     23        182        120        180        (32     (41     (394     (602     (1,069

OTHER (EXPENSE) INCOME, NET

     (401     (248     (11     390        (270     183        267        959        (967     442   
                                                                                

PRETAX INCOME (LOSS)

     18,963        27,265        29,186        (116,132     (40,718     14,943        11,045        11,209        (34,113     3,084   

(PROVISION) BENEFIT FOR INCOME TAXES

     (6,068     (8,840     (9,413     6,024        (18,297     (4,483     (3,313     (2,804     13,386        2,786   
                                                                                

EFFECTIVE TAX RATE

     32.0     32.4     32.3     5.2     -44.9     30.0     30.0     25.0     39.2     -90.3

NET (LOSS) INCOME

   $ 12,895      $ 18,425      $ 19,773      $ (110,108   $ (59,015   $ 10,460      $ 7,732      $ 8,405      $ (20,727   $ 5,870   
                                                                                

Weighted Average Common Shares Outstanding (Diluted)

     16,872        17,053        17,068        16,897        16,817        17,014        17,066        17,116        17,033        17,111   

EARNINGS PER COMMON SHARE (Diluted)

   $ 0.76      $ 1.08      $ 1.16      $ (6.52   $ (3.51   $ 0.61      $ 0.45      $ 0.49      $ (1.22   $ 0.34   
                                                                                

EBIT

   $ 19,108      $ 27,242      $ 29,004      $ (116,252   $ (40,898   $ 14,975      $ 11,086      $ 11,603      $ (33,511   $ 4,153   

Depreciation

     2,874        2,977        3,001        2,696        11,548        2,839        3,245        3,536        3,687        13,307   

Amortization of intangibles

     656        676        680        613        2,625        622        627        707        1,078        3,034   
                                                                                

EBITDA

   $ 22,638      $ 30,895      $ 32,685      $ (112,943   $ (26,725   $ 18,436      $ 14,958      $ 15,846      $ (28,746   $ 20,494   
                                                                                

EBITDA AS A PERCENT OF SALES

     12.8     15.0     15.7     -55.9     -3.4     10.5     9.1     11.0     -18.2     3.2
                                                                                

CAPITAL EXPENDITURES

   $ 2,851      $ 3,433      $ 3,878      $ 4,810      $ 14,972      $ 2,576      $ 1,925      $ 1,605      $ 4,926      $ 11,032   
                                                                                


CIRCOR INTERNATIONAL, INC.

RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED

GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS

(in thousands)

UNAUDITED

 

     2008     2009  
     1ST QTR     2ND QTR     3RD QTR     4TH QTR     YTD     1ST QTR     2ND QTR     3RD QTR     4TH QTR     YTD  

FREE CASH FLOW [NET CASH FLOW FROM OPERATING ACTIVITIES LESS CAPITAL EXPENDITURES LESS DIVIDENDS PAID]

   $ (5,366   $ 31,536      $ (2,062   $ 23,216      $ 47,324      $ (7,928   $ 17,882      $ 11,241      $ 11,757      $ 32,952   

ADD: Capital expenditures

     2,851        3,433        3,878        4,810        14,972        2,576        1,925        1,605        4,926        11,032   

           Dividends paid

     626        631        631        634        2,522        657        637        636        638        2,568   
                                                                                

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

   $ (1,889   $ 35,600      $ 2,447      $ 28,660      $ 64,818      $ (4,695   $ 20,444      $ 13,482      $ 17,321      $ 46,552   
                                                                                

NET (CASH) DEBT [TOTAL DEBT LESS CASH & CASH EQUIVALENTS LESS INVESTMENTS]

   $ (21,709   $ (46,796   $ (42,029   $ (69,195   $ (69,195   $ (49,519   $ (69,331   $ (77,081   $ (60,369   $ (60,369

ADD:

                    

Cash & cash equivalents

     42,690        38,835        35,177        47,473        47,473        36,113        33,038        83,708        46,350        46,350   

Investments

     4,036        31,590        29,376        34,872        34,872        36,991        48,344        3,023        21,498        21,498   
                                                                                

TOTAL DEBT

   $ 25,017      $ 23,629      $ 22,524      $ 13,150      $ 13,150      $ 23,585      $ 12,051      $ 9,650      $ 7,479      $ 7,479   
                                                                                

DEBT AS % OF EQUITY

     6     5     5     4     4     7     3     3     2     2

TOTAL DEBT

     25,017        23,629        22,524        13,150        13,150        23,585        12,051        9,650        7,479        7,479   

TOTAL SHAREHOLDERS' EQUITY

     446,379        465,958        470,888        333,622        333,622        341,860        357,596        371,728        350,408        350,408   

EBIT [NET INCOME LESS INTEREST EXPENSE, NET]

   $ 19,108      $ 27,242      $ 29,004      $ (116,252   $ (40,898   $ 14,975      $ 11,086      $ 11,603      $ (33,511   $ 4,153   

LESS:

                    

Interest expense, net

     (145     23        182        120        180        (32     (41     (394     (602     (1,069

Provision for income taxes

     (6,068     (8,840     (9,413     6,024        (18,297     (4,483     (3,313     (2,804     13,386        2,786   
                                                                                

NET INCOME

   $ 12,895      $ 18,425      $ 19,773      $ (110,108   $ (59,015   $ 10,460      $ 7,732      $ 8,405      $ (20,727   $ 5,870   
                                                                                

EBITDA [NET INCOME LESS INTEREST EXPENSE, NET LESS DEPRECIATION LESS AMORTIZATION LESS TAXES]

   $ 22,638      $ 30,895      $ 32,685      $ (112,943   $ (26,725   $ 18,436      $ 14,958      $ 15,846      $ (28,746   $ 20,494   

LESS:

                    

Interest expense, net

     (145     23        182        120        180        (32     (41     (394     (602     (1,069

Depreciation

     (2,874     (2,977     (3,001     (2,696     (11,548     (2,839     (3,245     (3,536     (3,687     (13,307

Amortization

     (656     (676     (680     (613     (2,625     (622     (627     (707     (1,078     (3,034

Provision for income taxes

     (6,068     (8,840     (9,413     6,024        (18,297     (4,483     (3,313     (2,804     13,386        2,786   
                                                                                

NET INCOME

   $ 12,895      $ 18,425      $ 19,773      $ (110,108   $ (59,015   $ 10,460      $ 7,732      $ 8,405      $ (20,727   $ 5,870   
                                                                                

ADJUSTED INCOME, EXCLUDING SPECIAL CHARGES, NET OF TAX

                    
   $ 13,004      $ 18,425      $ 19,773      $ 19,026      $ 70,228      $ 9,666      $ 7,732      $ 8,000      $ (20,432   $ 4,965   

LESS:

                    

Special (charges) recoveries, net of tax

     (109     —          —          (129,134     (129,243     794        —          405        (295     905   

NET INCOME

   $ 12,895      $ 18,425      $ 19,773      $ (110,108   $ (59,015   $ 10,460      $ 7,732      $ 8,405      $ (20,727   $ 5,870   
                                                                                

ADJUSTED WEIGHTED AVERAGE SHARES

                    
     16,872        17,053        17,068        17,010        17,005        17,014        17,066        17,116        17,140        17,111   

Adjustment for anti-dilutive conversion of shares

     —          —          —          113        188        —          —          —          107        —     
                                                                                

Weighted average common shares outstanding (diluted)

     16,872        17,053        17,068        16,897        16,817        17,014        17,066        17,116        17,033        17,111   
                                                                                

ADJUSTED EARNINGS PER SHARE EXCLUDING SPECIAL CHARGES, NET OF TAX

                    
   $ 0.77      $ 1.08      $ 1.16      $ 1.12      $ 4.13      $ 0.57      $ 0.45      $ 0.47      $ (1.20   $ 0.29   

LESS:       Special (charges) recoveries, net of tax impact on EPS

   $ (0.01   $ —        $ —        $ (7.64   $ (7.64   $ 0.05      $ —        $ 0.02      $ (0.02   $ 0.05   
                                                                                

EARNINGS PER COMMON SHARE (Diluted)

   $ 0.76      $ 1.08      $ 1.16      $ (6.52   $ (3.51   $ 0.61      $ 0.45      $ 0.49      $ (1.22   $ 0.34   
                                                                                

ADJUSTED INCOME, EXCLUDING SPECIAL CHARGES & Q4 2009 5 YEAR FUTURE ASBESTOS CLAIM LIABILITY, NET OF TAX

                   $ 5,458      $ 30,855   

LESS:

                    

Special (charges) recoveries, net of tax

                     (295     905   

5 year future asbestos claim liability

                     (25,890     (25,890

NET INCOME

                   $ (20,727   $ 5,870   
                                                                                

ADJUSTED EARNINGS PER SHARE, EXCLUDING SPECIAL CHARGES & Q4 2009 5 YEAR FUTURE ASBESTOS CLAIM LIABILITY, NET OF TAX

                   $ 0.32      $ 1.80   

LESS:

                    

Special (charges) recoveries, net of tax impact on EPS

   $ (0.01   $ —        $ —        $ (7.64   $ (7.64   $ 0.05      $ —        $ 0.02      $ (0.02   $ 0.05   

LESS:

                    

5 year future asbestos claim liability

                   $ (1.52   $ (1.51
                                                                                

EARNINGS PER COMMON SHARE (Diluted)

                   $ (1.22   $ 0.34   
                                                                                


CIRCOR INTERNATIONAL, INC

Leslie Controls Asbestos Items

(in thousands, except case information)

 

     2008     2009  
     1ST QTR     2ND QTR     3RD QTR     4TH QTR     YTD     1ST QTR     2ND QTR     3RD QTR     4TH QTR     YTD  

Quarterly Case Rollforward

                    

Beginning open cases

     707        756        846        972        707        968        1,103        1,158        1,143        968   

Cases filed

     138        168        267        115        688        222        203        131        131        687   

Cases resolved and dismissed

     (89     (78     (141     (119     (427     (87     (148     (146     (170     (551
                                                                                

Ending open cases

     756        846        972        968        968        1,103        1,158        1,143        1,104        1,104   
                                                                                

Ending open mesothelioma cases

     374        413        474        502        502        578        584        612        597        597   
                                                                                

Income Statement Amounts

                    

Indemnity costs accrued (filed cases)

   $ 1,283      $ 2,576      $ 3,182      $ 275      $ 7,316      $ 4,602      $ 2,109      $ 1,140      $ 10      $ 7,861   

5 year future indemnity costs accrued

     —          —          —          —          —          —          —          —          39,800        39,800   

Adverse verdict costs (verdicts appealed)

     —          90        316        98        504        90        97        95        (1,308     (1,026

Defense costs incurred

     2,426        2,729        2,650        2,353        10,158        3,166        3,275        3,009        2,862        12,312   

AR adj - insurance exhaustion

             —          2,069        —          —          —          2,069   

Insurance recoveries accrued

     (2,633     (3,386     (2,339     (1,309     (9,667     (1,664     (2,039     (2,268     (966     (6,937
                                                                                

Net pre-tax asbestos expense

     1,076        2,009        3,809        1,417        8,311        8,263        3,442        1,976        40,398        54,079   
                                                                                

Balance Sheet Amounts

                    

Existing claim indemnity liability

   $ 13,366      $ 14,914      $ 17,569      $ 16,661        $ 20,781      $ 19,849      $ 20,060      $ 17,916     

Future claim indemnity liability

     —          —          —          —            —          —          —          39,800     

Incurred defense cost liability

     3,734        3,583        2,216        2,584          4,212        5,169        3,615        2,544     

Insurance recoveries asset

     (12,145     (12,760     (11,367     (10,765       (9,088     (7,426     (6,485     (4,614  
                                                                    

Net asbestos liability

   $ 4,955      $ 5,737      $ 8,418      $ 8,480        $ 15,905      $ 17,592      $ 17,190      $ 55,646