EXHIBIT 99.1
PRESS RELEASE
| | |
Contact: | | Frederic M. Burditt |
| | Chief Financial Officer |
| | CIRCOR International, Inc. |
| | (781) 270-1200 |
CIRCOR Reports Second Quarter Earnings of $1.08 Per Share
| • | | Company posts record quarterly operating margins at 13.3% |
| • | | Diluted earnings per share increased 80% over the second quarter of 2007 on revenue growth of 25% |
Burlington, MA, July 30, 2008
CIRCOR International, Inc. (NYSE: CIR), a leading provider of valves and other fluid control devices for the instrumentation, aerospace, thermal fluid and energy markets, today announced results for the second quarter ended June 29, 2008.
Revenues for the 2008 second quarter were $206.6 million, an increase of 25% from $165.9 million for the second quarter 2007. Net income for the second quarter of 2008 increased 84% to $18.4 million, or $1.08 per diluted share. Net income for the second quarter of 2007 was $10.0 million, or $0.60 per diluted share, which included $0.03 per diluted share of special charges primarily related to the consolidation of manufacturing facilities.
For the six months ended June 29, 2008, revenues were $383.2 million, an increase of 17% from $327.2 million for the comparable period in 2007. Net income for the first half of 2008 was $31.3 million, or $1.85 per diluted share, an increase of 80% from $17.4 million, or $1.05 per diluted share, from the first half of 2007.
The Company received orders totaling $197.9 million during the second quarter of 2008 a decrease of 13% from the second quarter of 2007, and a 17% decrease from the first quarter of 2008. The year-over-year reduction in activity was primarily driven by exceptional energy project orders in the second quarter of 2007. Sequentially, the reduction was due primarily to strong maritime orders and energy project orders in the first quarter of 2008. For the first six months of 2008, orders totaled $434.9 million with a second quarter 2008 ending backlog of $446.0 million. This compares to 2007 orders for the first six months of $415.2 million and a second quarter 2007 ending backlog of $373.7 million and represents year-over-year increases of 5% and 19%, respectively.
During the second quarter of 2008, the Company generated $31.6 million of free cash flow (defined as net cash from operating activities, less capital expenditures and dividends paid) and,
for the first six months of 2008, the Company had free cash flow of $26.2 million. This compares favorably to the first six months of 2007 during which the Company generated zero free cash flow. The improvement from 2007 largely resulted from the sharp increase in profitability and reduced working capital needs.
Circor’s Instrumentation and Thermal Fluid Controls Products segment revenues increased 15%, to $98.9 million from $85.7 million in the second quarter 2007, with approximately 4% of the increase due to favorable currency adjustments. Incoming orders for this segment were $101.0 million for the second quarter 2008, an increase of 2% from $99.1 million in the second quarter 2007 despite the fact that the 2007 second quarter orders included stronger multi-quarter aerospace orders. This segment’s operating margin for the second quarter 2008 was 10.9% compared to 8.7% in the second quarter of 2007, and 11.3% in the first quarter of 2008. Compared to the second quarter of 2007 improvement primarily came from price, mix of shipments, volume and productivity.
Circor’s Energy Products segment revenues increased by $27.5 million, or 34%, to $107.7 million for the quarter ended June 29, 2008 compared to $80.2 million in the quarter ended July 1, 2007. Higher foreign exchange rates, primarily the higher Euro compared to the US dollar, accounted for approximately 12% of the incremental revenue increase. Incoming orders for the quarter were $96.9 million, a decrease of 25% compared to $129.3 million in the second quarter of 2007 which included some strong multi-quarter oil and gas project orders. This segment’s operating margin was 20.4% during the second quarter of 2008 compared to 16.3% for the second quarter of 2007 and 16.2% for the first quarter of 2008. Consistent with the first quarter of 2008, margins benefited from favorable mix on large international oil and gas projects and increased unit volume, partially offset by material inflation and unfavorable currency impacts from China sourcing as the RMB continued to appreciate versus the US dollar.
Bill Higgins, Circor’s President and Chief Executive Officer, said, “Our second quarter results once again exceeded our expectations, producing another record quarter with operating margins of 13.3% compared to 9.5% for the similar period in 2007 and 11.0% in the first quarter of 2008. Also, free cash flow has greatly exceeded the first half of last year. Both segments continued to contribute with Instrumentation and Thermal Fluids operating margins 220 basis points over the second quarter of 2007 and Energy Products 410 basis points higher. These strong results are the combination of many factors including solid global end markets, favorable European currencies and a great mix of products and projects as well as a continued focus on operational improvements.”
Circor provided guidance for its third quarter 2008 results, indicating it expects earnings to be in the range of $0.90 to $1.00 per diluted share, excluding special charges.
CIRCOR International will hold a conference call to review its results on Thursday, July 31, 2008, at 1:00 pm ET. Interested parties may access the call by dialing 888-797-2994 from the US and Canada and (913) 312-6681 from international locations. A replay of the call will be available from 4:00 pm ET on Thursday, July 31, 2008, through 4:00 pm ET on Thursday, August 7, 2008. To access the replay, interested parties should dial (888) 203-1112 or (719) 457-0820 and enter confirmation code #9284343 when prompted. The presentation slides that will be discussed in the conference call are expected to be available today, Wednesday, July 30, 2008, by 6:00 pm ET and may be downloaded from the quarterly earnings page of the investor section on the CIRCOR website athttp://www.circor.com/quarterlyearnings
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 unknown risks, uncertainties and other factors, which are, in some cases, beyond the control of CIRCOR. 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.
CIRCOR INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
UNAUDITED
| | | | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended | |
| | June 29, 2008 | | | July 1, 2007 | | | June 29, 2008 | | | July 1, 2007 | |
Net revenues | | $ | 206,605 | | | $ | 165,937 | | | $ | 383,180 | | | $ | 327,200 | |
Cost of revenues | | | 139,698 | | | | 116,116 | | | | 261,383 | | | | 232,587 | |
| | | | | | | | | | | | | | | | |
GROSS PROFIT | | | 66,907 | | | | 49,821 | | | | 121,797 | | | | 94,613 | |
Selling, general and administrative expenses | | | 39,417 | | | | 33,376 | | | | 74,637 | | | | 65,464 | |
Special charges | | | — | | | | 615 | | | | 160 | | | | 1,305 | |
| | | | | | | | | | | | | | | | |
OPERATING INCOME | | | 27,490 | | | | 15,830 | | | | 47,000 | | | | 27,844 | |
| | | | | | | | | | | | | | | | |
Other (income) expense: | | | | | | | | | | | | | | | | |
Interest income | | | (305 | ) | | | (77 | ) | | | (506 | ) | | | (130 | ) |
Interest expense | | | 282 | | | | 961 | | | | 629 | | | | 2,232 | |
Other (income) expense, net | | | 248 | | | | 214 | | | | 648 | | | | 118 | |
| | | | | | | | | | | | | | | | |
Total other expense | | | 225 | | | | 1,098 | | | | 771 | | | | 2,220 | |
| | | | | | | | | | | | | | | | |
INCOME BEFORE INCOME TAXES | | | 27,265 | | | | 14,732 | | | | 46,229 | | | | 25,624 | |
Provision for income taxes | | | 8,840 | | | | 4,714 | | | | 14,909 | | | | 8,200 | |
| | | | | | | | | | | | | | | | |
NET INCOME | | $ | 18,425 | | | $ | 10,018 | | | $ | 31,320 | | | $ | 17,424 | |
| | | | | | | | | | | | | | | | |
Earnings per common share: | | | | | | | | | | | | | | | | |
Basic | | $ | 1.09 | | | $ | 0.61 | | | $ | 1.87 | | | $ | 1.07 | |
Diluted | | $ | 1.08 | | | $ | 0.60 | | | $ | 1.85 | | | $ | 1.05 | |
| | | | |
Weighted average common shares outstanding: | | | | | | | | | | | | | | | | |
Basic | | | 16,829 | | | | 16,390 | | | | 16,756 | | | | 16,301 | |
Diluted | | | 17,053 | | | | 16,679 | | | | 16,965 | | | | 16,582 | |
CIRCOR INTERNATIONAL, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
UNAUDITED
| | | | | | | | |
| | Six Months Ended | |
| | June 29, 2008 | | | July 1, 2007 | |
OPERATING ACTIVITIES | | | | | | | | |
Net income | | $ | 31,320 | | | $ | 17,424 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation | | | 5,851 | | | | 5,620 | |
Amortization | | | 1,332 | | | | 1,258 | |
Compensation expense of stock-based plans | | | 2,642 | | | | 1,711 | |
Tax effect of share based compensation | | | (1,639 | ) | | | (2,065 | ) |
Loss on sale of assets held for sale | | | 1 | | | | 210 | |
Gain on disposal of property, plant and equipment | | | (60 | ) | | | (28 | ) |
Equity in undistributed income of affiliates | | | — | | | | 43 | |
Changes in operating assets and liabilities, net of effects from business acquisitions: | | | | | | | | |
Trade accounts receivable | | | (13,668 | ) | | | 938 | |
Inventories | | | (1,039 | ) | | | (15,276 | ) |
Prepaid expenses and other assets | | | (3,044 | ) | | | (6,927 | ) |
Accounts payable, accrued expenses and other liabilities | | | 12,015 | | | | 2,367 | |
| | | | | | | | |
Net cash provided by operating activities | | | 33,711 | | | | 5,275 | |
| | | | | | | | |
INVESTING ACTIVITIES | | | | | | | | |
Additions to property, plant and equipment | | | (6,267 | ) | | | (4,042 | ) |
Proceeds from disposal of property, plant and equipment | | | 162 | | | | 412 | |
Proceeds from sale of assets held for sale | | | 311 | | | | 508 | |
Purchase of ST investments | | | (91,346 | ) | | | | |
Proceeds from sale of ST investments | | | 69,306 | | | | | |
Business acquisitions, net of cash acquired | | | (7,263 | ) | | | — | |
| | | | | | | | |
Net cash used in investing activities | | | (35,097 | ) | | | (3,122 | ) |
| | | | | | | | |
FINANCING ACTIVITIES | | | | | | | | |
Proceeds from debt borrowings | | | 54,505 | | | | 45,994 | |
Payments of debt | | | (53,294 | ) | | | (55,616 | ) |
Dividends paid | | | (1,257 | ) | | | (1,223 | ) |
Proceeds from the exercise of stock options | | | 2,275 | | | | 2,611 | |
Tax effect of share based compensation | | | 1,639 | | | | 2,065 | |
| | | | | | | | |
Net cash provided by (used in) financing activities | | | 3,868 | | | | (6,169 | ) |
| | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | 1,691 | | | | 645 | |
| | | | | | | | |
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | | 4,173 | | | | (3,371 | ) |
Cash and cash equivalents at beginning of year | | | 34,662 | | | | 28,652 | |
| | | | | | | | |
CASH AND CASH EQUIVALENTS AT END OF PERIOD | | $ | 38,835 | | | $ | 25,281 | |
| | | | | | | | |
CIRCOR INTERNATIONAL, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
UNAUDITED
| | | | | | |
| | June 29, 2008 | | December 31, 2007 |
ASSETS | | | | | | |
Current Assets: | | | | | | |
Cash & cash equivalents | | $ | 38,835 | | $ | 34,662 |
Investments | | | 31,590 | | | 8,861 |
Trade accounts receivable, less allowance for doubtful accounts of $ 2,225 and $2,151, respectively | | | 144,876 | | | 125,663 |
Inventories | | | 179,953 | | | 171,661 |
Prepaid expenses and other current assets | | | 6,435 | | | 3,990 |
Deferred income taxes | | | 8,927 | | | 8,220 |
Insurance receivable | | | 6,912 | | | 6,885 |
Assets held for sale | | | — | | | 312 |
| | | | | | |
Total Current Assets | | | 417,528 | | | 360,254 |
| | | | | | |
Property, Plant and Equipment, net | | | 85,617 | | | 82,465 |
Other Assets: | | | | | | |
Goodwill | | | 184,914 | | | 169,110 |
Intangibles, net | | | 47,733 | | | 47,373 |
Non-current insurance receivable | | | 5,848 | | | 5,014 |
Other assets | | | 1,912 | | | 12,253 |
| | | | | | |
Total Assets | | $ | 743,552 | | $ | 676,469 |
| | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | |
Current Liabilities: | | | | | | |
Accounts payable | | $ | 91,322 | | $ | 82,038 |
Accrued expenses and other current liabilities | | | 77,072 | | | 72,481 |
Accrued compensation and benefits | | | 19,501 | | | 21,498 |
Asbestos liability | | | 9,723 | | | 9,697 |
Income taxes payable | | | 14,259 | | | 7,900 |
Notes payable and current portion of long-term debt | | | 388 | | | 201 |
| | | | | | |
Total Current Liabilities | | | 212,265 | | | 193,815 |
| | | | | | |
Long-Term Debt, net of current portion | | | 23,241 | | | 21,901 |
Deferred Income Taxes | | | 19,786 | | | 19,106 |
Long-Term Asbestos Liability | | | 8,774 | | | 7,062 |
Other Non-Current Liabilities | | | 13,528 | | | 14,201 |
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 16,442,319 and 16,181,070 issued and outstanding, respectively | | | 168 | | | 167 |
Additional paid-in capital | | | 247,159 | | | 240,000 |
Retained earnings | | | 174,689 | | | 144,644 |
Accumulated other comprehensive income | | | 43,942 | | | 35,573 |
| | | | | | |
Total Shareholders’ Equity | | | 465,958 | | | 420,384 |
| | | | | | |
Total Liabilities and Shareholders’ Equity | | $ | 743,552 | | $ | 676,469 |
| | | | | | |
CIRCOR INTERNATIONAL, INC.
SUMMARY OF ORDERS AND BACKLOG
(in thousands)
UNAUDITED
| | | | | | | | | | | | |
| | Three Months Ended | | Six Months Ended |
| | June 29, 2008 | | July 1, 2007 | | June 29, 2008 | | July 1, 2007 |
ORDERS | | | | | | | | | | | | |
Instrumentation & Thermal Fluid Controls | | $ | 101,002 | | $ | 99,057 | | $ | 212,168 | | $ | 183,828 |
Energy Products | | | 96,877 | | | 129,345 | | | 222,736 | | | 231,416 |
| | | | | | | | | | | | |
Total orders | | $ | 197,879 | | $ | 228,402 | | $ | 434,904 | | $ | 415,244 |
| | | | | | | | | | | | |
| | | | |
| | June 29, 2008 | | July 1, 2007 | | | | |
BACKLOG | | | | | | | | | | | | |
Instrumentation & Thermal Fluid Controls | | $ | 164,259 | | $ | 130,224 | | | | | | |
Energy Products | | | 281,714 | | | 243,490 | | | | | | |
| | | | | | | | | | | | |
Total backlog | | $ | 445,973 | | $ | 373,714 | | | | | | |
| | | | | | | | | | | | |
Note: Backlog includes all unshipped customer orders.
CIRCOR INTERNATIONAL, INC.
SUMMARY REPORT BY SEGMENT
(in thousands, except earnings per share)
UNAUDITED
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2007 | | | 2008 | |
| | 1ST QTR | | | 2ND QTR | | | 3RD QTR | | | 4TH QTR | | | YTD | | | 1ST QTR | | | 2ND QTR | | | YTD | |
NET REVENUES | |
Instrumentation & Thermal Fluid Controls (TFC) | | $ | 81,296 | | | $ | 85,740 | | | $ | 85,094 | | | $ | 91,466 | | | $ | 343,596 | | | $ | 88,450 | | | $ | 98,867 | | | $ | 187,317 | |
Energy Products | | | 79,967 | | | | 80,197 | | | | 78,923 | | | | 83,057 | | | | 322,144 | | | | 88,125 | | | | 107,738 | | | | 195,863 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | | 161,263 | | | | 165,937 | | | | 164,017 | | | | 174,523 | | | | 665,740 | | | | 176,575 | | | | 206,605 | | | | 383,180 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
ADJUSTED OPERATING MARGIN | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Instrumentation & TFC (excl. special & asbestos charges) | | | 8.9 | % | | | 9.6 | % | | | 9.3 | % | | | 12.8 | % | | | 10.2 | % | | | 12.5 | % | | | 12.6 | % | | | 12.6 | % |
Energy Products (excl. special charges) | | | 12.7 | % | | | 16.3 | % | | | 17.4 | % | | | 15.3 | % | | | 15.4 | % | | | 16.2 | % | | | 20.4 | % | | | 18.5 | % |
Segment operating income (excl. special & asbestos charges) | | | 10.8 | % | | | 12.8 | % | | | 13.2 | % | | | 14.0 | % | | | 12.7 | % | | | 14.4 | % | | | 16.6 | % | | | 15.6 | % |
Corporate expenses (excl. special & asbestos charges) | | | -2.3 | % | | | -2.3 | % | | | -3.0 | % | | | -3.1 | % | | | -2.7 | % | | | -2.6 | % | | | -2.4 | % | | | -2.5 | % |
Asbestos charges (attributable to Instrumentation & TFC) | | | -0.6 | % | | | -0.6 | % | | | -1.1 | % | | | -2.1 | % | | | -1.1 | % | | | -0.6 | % | | | -1.0 | % | | | -0.8 | % |
Special charges | | | -0.4 | % | | | -0.4 | % | | | -1.3 | % | | | 0.5 | % | | | -0.4 | % | | | -0.1 | % | | | 0.0 | % | | | 0.0 | % |
Total operating margin | | | 7.4 | % | | | 9.5 | % | | | 7.8 | % | | | 9.3 | % | | | 8.5 | % | | | 11.0 | % | | | 13.3 | % | | | 12.3 | % |
| | | | | | | | |
ADJUSTED OPERATING INCOME | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Instrumentation & TFC (excl. special & asbestos charges) | | | 7,271 | | | | 8,204 | | | | 7,913 | | | | 11,681 | | | | 35,069 | | | | 11,069 | | | | 12,451 | | | | 23,520 | |
Energy Products (excl. special charges) | | | 10,125 | | | | 13,063 | | | | 13,745 | | | | 12,675 | | | | 49,608 | | | | 14,303 | | | | 21,938 | | | | 36,241 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Segment operating income (excl. special & asbestos charges) | | | 17,396 | | | | 21,267 | | | | 21,658 | | | | 24,356 | | | | 84,677 | | | | 25,372 | | | | 34,389 | | | | 59,761 | |
Corporate expenses (excl. special & asbestos charges) | | | (3,653 | ) | | | (3,804 | ) | | | (4,942 | ) | | | (5,463 | ) | | | (17,862 | ) | | | (4,628 | ) | | | (4,890 | ) | | | (9,518 | ) |
Asbestos charges (attributable to Instrumentation & TFC) | | | (1,038 | ) | | | (1,018 | ) | | | (1,837 | ) | | | (3,641 | ) | | | (7,534 | ) | | | (1,075 | ) | | | (2,009 | ) | | | (3,084 | ) |
Special charges | | | (691 | ) | | | (615 | ) | | | (2,130 | ) | | | 922 | | | | (2,514 | ) | | | (160 | ) | | | — | | | | (160 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating income | | | 12,014 | | | | 15,830 | | | | 12,749 | | | | 16,174 | | | | 56,767 | | | | 19,509 | | | | 27,490 | | | | 46,999 | |
| | | | | | | | |
INTEREST EXPENSE, NET | | | (1,218 | ) | | | (884 | ) | | | (744 | ) | | | (155 | ) | | | (3,001 | ) | | | (145 | ) | | | 23 | | | | (122 | ) |
OTHER (EXPENSE) INCOME, NET | | | 97 | | | | (215 | ) | | | 1,508 | | | | (133 | ) | | | 1,257 | | | | (401 | ) | | | (248 | ) | | | (649 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | |
PRETAX INCOME | | | 10,893 | | | | 14,731 | | | | 13,513 | | | | 15,886 | | | | 55,023 | | | | 18,963 | | | | 27,265 | | | | 46,228 | |
PROVISION FOR INCOME TAXES | | | (3,486 | ) | | | (4,713 | ) | | | (3,148 | ) | | | (5,765 | ) | | | (17,112 | ) | | | (6,068 | ) | | | (8,840 | ) | | | (14,908 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EFFECTIVE TAX RATE | | | 32.0 | % | | | 32.0 | % | | | 23.3 | % | | | 36.3 | % | | | 31.1 | % | | | 32.0 | % | | | 32.4 | % | | | 32.2 | % |
NET INCOME | | $ | 7,407 | | | $ | 10,018 | | | $ | 10,365 | | | $ | 10,121 | | | $ | 37,911 | | | $ | 12,895 | | | $ | 18,425 | | | $ | 31,320 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average Common Shares Outstanding (Diluted) | | | 16,533 | | | | 16,679 | | | | 16,768 | | | | 16,925 | | | | 16,730 | | | | 16,872 | | | | 17,053 | | | | 16,965 | |
| | | | | | | | |
EARNINGS PER COMMON SHARE (Diluted) | | $ | 0.45 | | | $ | 0.60 | | | $ | 0.62 | | | $ | 0.60 | | | $ | 2.27 | | | $ | 0.76 | | | $ | 1.08 | | | $ | 1.85 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBIT | | $ | 12,111 | | | $ | 15,615 | | | $ | 14,257 | | | $ | 16,041 | | | $ | 58,024 | | | $ | 19,108 | | | $ | 27,242 | | | $ | 46,350 | |
Depreciation | | | 2,808 | | | | 2,812 | | | | 2,662 | | | | 2,588 | | | | 10,870 | | | | 2,874 | | | | 2,977 | | | | 5,851 | |
Amortization of intangibles | | | 626 | | | | 632 | | | | 659 | | | | 662 | | | | 2,579 | | | | 656 | | | | 676 | | | | 1,332 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA | | $ | 15,545 | | | $ | 19,059 | | | $ | 17,578 | | | $ | 19,291 | | | $ | 71,473 | | | $ | 22,638 | | | $ | 30,895 | | | $ | 53,533 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA AS A PERCENT OF SALES | | | 9.6 | % | | | 11.5 | % | | | 10.7 | % | | | 11.1 | % | | | 10.7 | % | | | 12.8 | % | | | 15.0 | % | | | 14.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CAPITAL EXPENDITURES | | $ | 1,776 | | | $ | 2,266 | | | $ | 2,844 | | | $ | 5,097 | | | $ | 11,983 | | | $ | 2,851 | | | $ | 3,416 | | | $ | 6,267 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CIRCOR INTERNATIONAL, INC.
RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED
GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS
(in thousands)
UNAUDITED
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2007 | | | 2008 | |
| | 1ST QTR | | | 2ND QTR | | | 3RD QTR | | | 4TH QTR | | | YTD | | | 1ST QTR | | | 2ND QTR | | | YTD | |
FREE CASH FLOW [NET CASH FLOW FROM OPERATING ACTIVITIES LESS CAPITAL EXPENDITURES LESS DIVIDENDS PAID] | | $ | (5,429 | ) | | $ | 5,439 | | | $ | 11,470 | | | $ | 30,989 | | | $ | 42,469 | | | $ | (5,366 | ) | | $ | 31,553 | | | $ | 26,187 | |
ADD: Capital expenditures | | | 1,776 | | | | 2,266 | | | | 2,844 | | | | 5,097 | | | | 11,983 | | | | 2,851 | | | | 3,416 | | | | 6,267 | |
Dividends paid | | | 609 | | | | 614 | | | | 617 | | | | 624 | | | | 2,464 | | | | 626 | | | | 631 | | | | 1,257 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | | $ | (3,044 | ) | | $ | 8,319 | | | $ | 14,931 | | | $ | 36,710 | | | $ | 56,916 | | | $ | (1,889 | ) | | $ | 35,600 | | | $ | 33,711 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET (CASH) DEBT [TOTAL DEBT LESS CASH & CASH EQUIVALENTS LESS INVESTMENTS] | | $ | 39,366 | | | $ | 29,848 | | | $ | 11,815 | | | $ | (21,421 | ) | | $ | (21,421 | ) | | $ | (21,709 | ) | | $ | (46,796 | ) | | $ | (46,796 | ) |
ADD: Cash & cash equivalents | | | 27,050 | | | | 25,281 | | | | 30,174 | | | | 34,662 | | | | 34,662 | | | | 42,690 | | | | 38,835 | | | | 38,835 | |
Investments | | | 87 | | | | 94 | | | | 100 | | | | 8,861 | | | | 8,861 | | | | 4,036 | | | | 31,590 | | | | 31,590 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL DEBT | | $ | 66,503 | | | $ | 55,223 | | | $ | 42,089 | | | $ | 22,102 | | | $ | 22,102 | | | $ | 25,017 | | | $ | 23,629 | | | $ | 23,629 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET DEBT AS % OF NET CAPITALIZATION | | | 10 | % | | | 7 | % | | | 3 | % | | | -5 | % | | | -5 | % | | | -5 | % | | | -11 | % | | | -11 | % |
| | | | | | | | |
NET CAPITALIZATION [TOTAL DEBT PLUS SHAREHOLDERS’ EQUITY LESS CASH & CASH EQUIVALENTS, LESS INVESTMENTS] | | $ | 408,944 | | | $ | 415,386 | | | $ | 420,951 | | | $ | 398,963 | | | $ | 398,963 | | | $ | 424,670 | | | $ | 419,162 | | | $ | 419,162 | |
LESS: Total debt | | | (66,503 | ) | | | (55,223 | ) | | | (42,089 | ) | | | (22,102 | ) | | | (22,102 | ) | | | (25,017 | ) | | | (23,629 | ) | | | (23,629 | ) |
ADD: Cash & cash equivalents | | | 27,050 | | | | 25,281 | | | | 30,174 | | | | 34,662 | | | | 34,662 | | | | 42,690 | | | | 38,835 | | | | 38,835 | |
Investments | | | 87 | | | | 94 | | | | 100 | | | | 8,861 | | | | 8,861 | | | | 4,036 | | | | 31,590 | | | | 31,590 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL SHAREHOLDERS’ EQUITY | | | 369,578 | | | | 385,538 | | | | 409,136 | | | | 420,384 | | | | 420,384 | | | | 446,379 | | | | 465,958 | | | | 465,958 | |
ADD: Total debt | | | 66,503 | | | | 55,223 | | | | 42,089 | | | | 22,102 | | | | 22,102 | | | | 25,017 | | | | 23,629 | | | | 23,629 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL CAPITAL | | $ | 436,081 | | | $ | 440,761 | | | $ | 451,225 | | | $ | 442,486 | | | $ | 442,486 | | | $ | 471,396 | | | $ | 489,587 | | | $ | 489,587 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TOTAL DEBT / TOTAL CAPITAL | | | 15 | % | | | 13 | % | | | 9 | % | | | 5 | % | | | 5 | % | | | 5 | % | | | 5 | % | | | 5 | % |
| | | | | | | | |
EBIT [NET INCOME LESS INTEREST EXPENSE, NET] | | $ | 12,111 | | | $ | 15,615 | | | $ | 14,257 | | | $ | 16,041 | | | $ | 58,024 | | | $ | 19,108 | | | $ | 27,242 | | | $ | 46,350 | |
LESS: Interest expense, net | | | (1,218 | ) | | | (884 | ) | | | (744 | ) | | | (155 | ) | | | (3,001 | ) | | | (145 | ) | | | 23 | | | | (122 | ) |
Provision for income taxes | | | (3,486 | ) | | | (4,713 | ) | | | (3,148 | ) | | | (5,765 | ) | | | (17,112 | ) | | | (6,068 | ) | | | (8,840 | ) | | | (14,908 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET INCOME | | $ | 7,407 | | | $ | 10,018 | | | $ | 10,365 | | | $ | 10,121 | | | $ | 37,911 | | | $ | 12,895 | | | $ | 18,425 | | | $ | 31,320 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EBITDA [NET INCOME LESS INTEREST EXPENSE, NET LESS DEPRECIATION LESS AMORTIZATION LESS TAXES] | | $ | 15,545 | | | $ | 19,059 | | | $ | 17,578 | | | $ | 19,291 | | | $ | 71,473 | | | $ | 22,638 | | | $ | 30,895 | | | $ | 53,533 | |
LESS: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net | | | (1,218 | ) | | | (884 | ) | | | (744 | ) | | | (155 | ) | | | (3,001 | ) | | | (145 | ) | | | 23 | | | | (122 | ) |
Depreciation | | | (2,808 | ) | | | (2,812 | ) | | | (2,662 | ) | | | (2,588 | ) | | | (10,870 | ) | | | (2,874 | ) | | | (2,977 | ) | | | (5,851 | ) |
Amortization of intangibles | | | (626 | ) | | | (632 | ) | | | (659 | ) | | | (662 | ) | | | (2,579 | ) | | | (656 | ) | | | (676 | ) | | | (1,332 | ) |
Provision for income taxes | | | (3,486 | ) | | | (4,713 | ) | | | (3,148 | ) | | | (5,765 | ) | | | (17,112 | ) | | | (6,068 | ) | | | (8,840 | ) | | | (14,908 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NET INCOME | | $ | 7,407 | | | $ | 10,018 | | | $ | 10,365 | | | $ | 10,121 | | | $ | 37,911 | | | $ | 12,895 | | | $ | 18,425 | | | $ | 31,320 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |