![](/cdn/assets/images/search/clock.png)
We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
CIRCOR International Inc | NYSE:CIR | NYSE | Common Stock |
Price Change | % Change | Share Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 56.00 | 0 | 01:00:00 |
DELAWARE | 001-14962 | 04-3477276 |
(State or Other Jurisdiction of Incorporation or Organization) | (Commission file number) | (I.R.S. Employer Identification No.) |
• | Adjusted operating income (defined as operating income, excluding intangible amortization from acquisitions completed subsequent to December 31, 2014, the impact of restructuring related inventory, impairment and special charges/gains). |
• | Adjusted operating margin (defined as adjusted operating income divided by net revenues). |
• | Adjusted net income (defined as net income, excluding intangible amortization from acquisitions completed subsequent to December 31, 2014, the impact of restructuring related inventory, impairment and special charges/gains, net of tax). |
• | Adjusted EPS (defined as earnings per common share, excluding the per share impact of intangible amortization from acquisitions completed subsequent to December 31, 2014, restructuring related inventory, impairment and special charges/gains, net of tax). |
• | EBITDA (defined as net income plus net interest expense, provision for income taxes, depreciation and amortization). |
• | Adjusted EBITDA (defined as EBITDA plus restructuring related inventory, impairment, and special charges/gains). |
• | Net revenues excluding divestitures (defined as revenue excluding divested businesses). |
• | Adjusted EPS excluding divestitures (defined as adjusted EPS excluding divested businesses). |
(d) | Exhibits. |
Exhibit No. | Description |
99.1 | Press Release regarding Earnings, Dated July 28, 2015 |
99.2 | Second Quarter 2015 Investor Review Presentation |
Title: | Executive Vice President and Chief Financial Officer |
• | Q2 revenue of $167 million and adjusted EPS of $0.55 |
• | Aerospace & Defense margins up 80 basis points sequentially |
• | Solid bookings for large international projects |
• | Announcing closure of an Aerospace & Defense facility |
• | Restructuring and cost reduction actions remain on track |
• | Repurchased 953,000 shares of common stock for $53 million |
CIRCOR INTERNATIONAL, INC. CONSOLIDATED STATEMENTS OF INCOME (in thousands, except per share data) UNAUDITED | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
July 5, 2015 | June 29, 2014 | July 5, 2015 | June 29, 2014 | ||||||||||||
Net revenues | $ | 166,906 | $ | 207,884 | $ | 332,766 | $ | 419,070 | |||||||
Cost of revenues | 116,112 | 148,184 | 229,323 | 294,731 | |||||||||||
GROSS PROFIT | 50,794 | 59,700 | 103,443 | 124,339 | |||||||||||
Selling, general and administrative expenses | 39,885 | 42,609 | 77,973 | 87,498 | |||||||||||
Special charges, net | 3,310 | 1,257 | 4,821 | 100 | |||||||||||
OPERATING INCOME | 7,599 | 15,834 | 20,649 | 36,741 | |||||||||||
Other expense (income): | |||||||||||||||
Interest expense, net | 805 | 891 | 1,446 | 1,809 | |||||||||||
Other (income), net | (104 | ) | (384 | ) | (610 | ) | (853 | ) | |||||||
TOTAL OTHER EXPENSE, NET | 701 | 507 | 836 | 956 | |||||||||||
INCOME BEFORE INCOME TAXES | 6,898 | 15,328 | 19,813 | 35,785 | |||||||||||
Provision for income taxes | 2,517 | 3,402 | 5,800 | 9,227 | |||||||||||
NET INCOME | $ | 4,381 | $ | 11,926 | $ | 14,013 | $ | 26,558 | |||||||
Earnings per common share: | |||||||||||||||
Basic | $ | 0.26 | $ | 0.68 | $ | 0.81 | $ | 1.51 | |||||||
Diluted | $ | 0.26 | $ | 0.67 | $ | 0.81 | $ | 1.50 | |||||||
Weighted average number of common shares outstanding: | |||||||||||||||
Basic | 16,828 | 17,665 | 17,245 | 17,643 | |||||||||||
Diluted | 16,900 | 17,767 | 17,306 | 17,754 | |||||||||||
Dividends paid per common share | $ | 0.0375 | $ | 0.0375 | $ | 0.0750 | $ | 0.0750 |
CIRCOR INTERNATIONAL, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (UNAUDITED) | |||||||
Six Months Ended | |||||||
July 5, 2015 | June 29, 2014 | ||||||
OPERATING ACTIVITIES | |||||||
Net income | $ | 14,013 | $ | 26,558 | |||
Adjustments to reconcile net income to net cash (used in) provided by operating activities: | |||||||
Depreciation | 7,150 | 8,185 | |||||
Amortization | 3,537 | 1,591 | |||||
Compensation expense of share-based plans | 4,122 | 4,020 | |||||
Tax effect of share-based plan compensation | (287 | ) | (971 | ) | |||
Loss (gain) on sale of property, plant and equipment | 377 | (54 | ) | ||||
(Gain) on sale of business | (972 | ) | — | ||||
Changes in operating assets and liabilities: | |||||||
Trade accounts receivable, net | 10,913 | (23,705 | ) | ||||
Inventories | (27,875 | ) | 3,600 | ||||
Prepaid expenses and other assets | (10,475 | ) | 143 | ||||
Accounts payable, accrued expenses and other liabilities | (8,869 | ) | 7,988 | ||||
Net cash (used in) provided by operating activities | (8,366 | ) | 27,355 | ||||
INVESTING ACTIVITIES | |||||||
Additions to property, plant and equipment | (5,567 | ) | (5,603 | ) | |||
Proceeds from the sale of property, plant and equipment | — | 32 | |||||
Proceeds from the sale of affiliate | 2,759 | — | |||||
Business acquisition, net of cash acquired | (79,983 | ) | — | ||||
Net cash used in investing activities | (82,791 | ) | (5,571 | ) | |||
FINANCING ACTIVITIES | |||||||
Proceeds from long-term debt | 202,380 | 81,910 | |||||
Payments of long-term debt | (100,533 | ) | (88,776 | ) | |||
Dividends paid | (1,308 | ) | (1,341 | ) | |||
Proceeds from the exercise of stock options | 70 | 237 | |||||
Tax effect of share-based plan compensation | 287 | 971 | |||||
Purchases of common stock | (69,517 | ) | — | ||||
Net cash provided by (used in) financing activities | 31,379 | (6,999 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents | (6,567 | ) | (639 | ) | |||
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | (66,345 | ) | 14,146 | ||||
Cash and cash equivalents at beginning of year | 121,372 | 102,266 | |||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD | $ | 55,027 | $ | 116,412 |
CIRCOR INTERNATIONAL, INC. CONSOLIDATED BALANCE SHEETS (in thousands) | |||||||
July 5, 2015 | December 31, 2014 | ||||||
ASSETS | (unaudited) | ||||||
CURRENT ASSETS: | |||||||
Cash, cash equivalents and short term investments | $ | 55,027 | $ | 121,372 | |||
Trade accounts receivable, less allowance for doubtful accounts of $10,195 and $9,536, respectively | 144,183 | 156,738 | |||||
Inventories | 211,382 | 183,434 | |||||
Prepaid expenses and other current assets | 24,571 | 21,626 | |||||
Deferred income tax asset | 24,854 | 22,861 | |||||
Total Current Assets | 460,017 | 506,031 | |||||
PROPERTY, PLANT AND EQUIPMENT, NET | 91,779 | 96,212 | |||||
OTHER ASSETS: | |||||||
Goodwill | 122,797 | 72,430 | |||||
Intangibles, net | 57,094 | 26,887 | |||||
Deferred income tax asset | 14,634 | 19,048 | |||||
Restricted cash | 904 | 1,255 | |||||
Other assets | 2,472 | 2,859 | |||||
TOTAL ASSETS | $ | 749,697 | $ | 724,722 | |||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||
CURRENT LIABILITIES: | |||||||
Accounts payable | $ | 82,061 | $ | 87,112 | |||
Accrued expenses and other current liabilities | 61,339 | 65,223 | |||||
Accrued compensation and benefits | 19,336 | 24,728 | |||||
Notes payable and current portion of long-term debt | 7,450 | 8,423 | |||||
Total Current Liabilities | 170,186 | 185,486 | |||||
LONG-TERM DEBT, NET OF CURRENT PORTION | 106,628 | 5,261 | |||||
DEFERRED INCOME TAXES | 17,941 | 7,771 | |||||
OTHER NON-CURRENT LIABILITIES | 30,640 | 32,111 | |||||
SHAREHOLDERS’ EQUITY: | |||||||
Common stock | 177 | 177 | |||||
Additional paid-in capital | 281,191 | 277,227 | |||||
Retained earnings | 263,341 | 250,635 | |||||
Treasury stock | (69,517 | ) | — | ||||
Accumulated other comprehensive loss, net of taxes | (50,890 | ) | (33,946 | ) | |||
Total Shareholders’ Equity | 424,302 | 494,094 | |||||
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | $ | 749,697 | $ | 724,722 |
CIRCOR INTERNATIONAL, INC. SUMMARY OF ORDERS AND BACKLOG (in millions) UNAUDITED | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
July 5, 2015 | June 29, 2014 | July 5, 2015 | June 29, 2014 | ||||||||||||
ORDERS (1)(3) | |||||||||||||||
Energy | $ | 111.4 | $ | 148.8 | $ | 254.5 | $ | 296.1 | |||||||
Aerospace & Defense | 30.3 | 40.3 | 69.5 | 77.5 | |||||||||||
Total orders | $ | 141.7 | $ | 189.1 | $ | 324.0 | $ | 373.6 | |||||||
BACKLOG (2)(3) | July 5, 2015 | June 29, 2014 | |||||||||||||
Energy | $ | 248.0 | $ | 260.3 | |||||||||||
Aerospace & Defense | 96.3 | 131.7 | |||||||||||||
Total backlog | $ | 344.3 | $ | 392.0 | |||||||||||
Note 1: Orders do not include the foreign exchange impact due to the re-measurement of customer order backlog amounts denominated in foreign currencies. | |||||||||||||||
Note 2: Backlog includes unshipped customer orders. | |||||||||||||||
Note 3: Three and six months ended June 29, 2014 orders and backlog amounts exclude business divestitures in both the Energy and Aerospace & Defense segments. |
CIRCOR INTERNATIONAL, INC. SUMMARY REPORT BY SEGMENT (in thousands, except percentages) UNAUDITED | ||||||||||||||||||||||||
2014 | 2015 | |||||||||||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | TOTAL | |||||||||||||||||
NET REVENUES | ||||||||||||||||||||||||
Energy | $ | 162,587 | $ | 160,580 | $ | 157,658 | $ | 172,432 | $ | 653,257 | $ | 127,586 | $ | 127,230 | $ | 254,816 | ||||||||
Aerospace & Defense | 48,599 | 47,304 | 46,160 | 46,126 | 188,189 | 38,274 | 39,676 | 77,950 | ||||||||||||||||
Total | $ | 211,186 | $ | 207,884 | $ | 203,818 | $ | 218,558 | $ | 841,446 | $ | 165,860 | $ | 166,906 | $ | 332,766 | ||||||||
ADJUSTED OPERATING MARGIN | ||||||||||||||||||||||||
Energy | 13.8 | % | 14.6 | % | 16.9 | % | 14.3 | % | 14.9 | % | 13.8 | % | 13.4 | % | 13.6 | % | ||||||||
Aerospace & Defense | 9.1 | % | 7.1 | % | 5.0 | % | 5.3 | % | 6.6 | % | 8.0 | % | 8.8 | % | 8.4 | % | ||||||||
Segment operating margin | 12.7 | % | 12.9 | % | 14.2 | % | 12.4 | % | 13.0 | % | 12.4 | % | 12.3 | % | 12.4 | % | ||||||||
Corporate expenses | (3.4 | )% | (2.2 | )% | (2.8 | )% | (2.7 | )% | (2.8 | )% | (3.6 | )% | (3.3 | )% | (3.5 | )% | ||||||||
Adjusted operating margin | 9.4 | % | 10.7 | % | 11.4 | % | 9.6 | % | 10.2 | % | 8.8 | % | 9.0 | % | 8.9 | % | ||||||||
Restructuring related inventory charges | — | % | 2.5 | % | 1.4 | % | — | % | 0.9 | % | — | % | 1.2 | % | 0.6 | % | ||||||||
Impairment charges | — | % | — | % | — | % | 0.3 | % | 0.1 | % | — | % | — | % | — | % | ||||||||
Special restructuring charges | 0.4 | % | 0.6 | % | 0.2 | % | 1.2 | % | 0.6 | % | 0.9 | % | 1.9 | % | 1.4 | % | ||||||||
Special acquisition amortization | — | % | — | % | — | % | — | % | — | % | — | % | 1.3 | % | 0.6 | % | ||||||||
Special other charges, net of recoveries | (0.9 | )% | — | % | — | % | 4.3 | % | 0.9 | % | — | % | — | % | — | % | ||||||||
Total GAAP operating margin | 9.9 | % | 7.6 | % | 9.7 | % | 3.7 | % | 7.7 | % | 7.9 | % | 4.6 | % | 6.2 | % | ||||||||
CIRCOR INTERNATIONAL, INC. SUMMARY REPORT BY SEGMENT (in thousands, except earnings per share and percentages) UNAUDITED | ||||||||||||||||||||||||
2014 | 2015 | |||||||||||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | TOTAL | |||||||||||||||||
ADJUSTED OPERATING INCOME | ||||||||||||||||||||||||
Energy | $ | 22,462 | $ | 23,502 | $ | 26,577 | $ | 24,575 | $ | 97,117 | $ | 17,550 | $ | 17,008 | $ | 34,558 | ||||||||
Aerospace & Defense | 4,426 | 3,362 | 2,295 | 2,425 | 12,508 | 3,045 | 3,494 | 6,539 | ||||||||||||||||
Segment operating income | 26,888 | 26,864 | 28,872 | 27,000 | 109,625 | 20,595 | 20,502 | 41,097 | ||||||||||||||||
Corporate expenses | (7,137 | ) | (4,634 | ) | (5,678 | ) | (5,965 | ) | (23,415 | ) | (6,034 | ) | (5,478 | ) | (11,512 | ) | ||||||||
Adjusted operating income | 19,750 | 22,231 | 23,194 | 21,035 | 86,210 | 14,561 | 15,024 | 29,585 | ||||||||||||||||
Restructuring related inventory charges | — | 5,139 | 2,850 | — | 7,989 | — | 2,005 | 2,005 | ||||||||||||||||
Impairment charges | — | — | — | 726 | 726 | — | — | — | ||||||||||||||||
Special restructuring charges | 786 | 1,257 | 478 | 2,725 | 5,246 | 1,512 | 3,231 | 4,743 | ||||||||||||||||
Special acquisition amortization | — | — | — | — | — | — | 2,110 | 2,110 | ||||||||||||||||
Special other charges, net of recoveries | (1,943 | ) | — | — | 9,434 | 7,491 | (1 | ) | 79 | 78 | ||||||||||||||
Total GAAP operating income | 20,907 | 15,835 | 19,866 | 8,150 | 64,757 | 13,050 | 7,599 | 20,649 | ||||||||||||||||
INTEREST EXPENSE, NET | (918 | ) | (891 | ) | (436 | ) | (407 | ) | (2,652 | ) | (640 | ) | (805 | ) | (1,446 | ) | ||||||||
OTHER INCOME (EXPENSE), NET | 468 | 384 | (419 | ) | 722 | 1,156 | 506 | 104 | 610 | |||||||||||||||
PRETAX INCOME | 20,457 | 15,328 | 19,012 | 8,465 | 63,261 | 12,916 | 6,898 | 19,813 | ||||||||||||||||
(PROVISION) FOR BENEFIT FROM INCOME TAXES | (5,825 | ) | (3,402 | ) | (4,337 | ) | 690 | (12,875 | ) | (3,284 | ) | (2,517 | ) | (5,800 | ) | |||||||||
EFFECTIVE TAX RATE | 28.5 | % | 22.2 | % | 22.8 | % | (8.2 | )% | 20.4 | % | 25.4 | % | 36.5 | % | 29.3 | % | ||||||||
NET INCOME | $ | 14,632 | $ | 11,926 | $ | 14,675 | $ | 9,155 | $ | 50,386 | $ | 9,632 | $ | 4,381 | $ | 14,013 | ||||||||
Weighted Average Common Shares Outstanding (Diluted) | 17,741 | 17,767 | 17,779 | 17,782 | 17,768 | 17,712 | 16,900 | 17,306 | ||||||||||||||||
EARNINGS PER COMMON SHARE (Diluted) | $ | 0.82 | $ | 0.67 | $ | 0.83 | $ | 0.51 | $ | 2.84 | $ | 0.54 | $ | 0.26 | $ | 0.81 | ||||||||
ADJUSTED EBITDA | $ | 25,073 | $ | 27,536 | $ | 27,530 | $ | 26,789 | $ | 106,927 | $ | 19,298 | $ | 19,495 | $ | 38,793 | ||||||||
ADJUSTED EBITDA AS A % OF SALES | 11.9 | % | 13.2 | % | 13.5 | % | 12.3 | % | 12.7 | % | 11.6 | % | 11.7 | % | 11.7 | % | ||||||||
CAPITAL EXPENDITURES | $ | 2,670 | $ | 2,933 | $ | 3,297 | $ | 3,910 | $ | 12,810 | $ | 1,983 | $ | 3,584 | $ | 5,567 | ||||||||
CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in thousands, except percentages) UNAUDITED | ||||||||||||||||||||||||
2014 | 2015 | |||||||||||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | TOTAL | |||||||||||||||||
FREE CASH FLOW AS % OF NET INCOME | 98 | % | 62 | % | 96 | % | 243 | % | 115 | % | (191 | )% | 102 | % | (99 | )% | ||||||||
FREE CASH FLOW | $ | 14,387 | $ | 7,365 | $ | 14,015 | $ | 22,249 | $ | 58,016 | $ | (18,415 | ) | $ | 4,482 | $ | (13,933 | ) | ||||||
ADD: | ||||||||||||||||||||||||
Capital Expenditures | 2,670 | 2,933 | 3,297 | 3,910 | 12,810 | 1,983 | 3,584 | 5,567 | ||||||||||||||||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | $ | 17,057 | $ | 10,298 | $ | 17,312 | $ | 26,159 | $ | 70,826 | $ | (16,432 | ) | $ | 8,066 | $ | (8,366 | ) | ||||||
NET DEBT (CASH) | $ | (66,056 | ) | $ | (72,982 | ) | $ | (80,829 | ) | $ | (107,688 | ) | $ | (107,688 | ) | $ | (66,417 | ) | $ | 59,051 | $ | 59,051 | ||
ADD: | ||||||||||||||||||||||||
Cash & Cash Equivalents | 122,189 | 116,421 | 114,671 | 121,372 | 121,372 | 103,963 | 55,027 | 55,027 | ||||||||||||||||
TOTAL DEBT | $ | 56,133 | $ | 43,439 | $ | 33,842 | $ | 13,684 | $ | 13,684 | $ | 37,546 | $ | 114,078 | $ | 114,078 | ||||||||
DEBT AS % OF EQUITY | 11 | % | 9 | % | 7 | % | 3 | % | 3 | % | 8 | % | 27 | % | 27 | % | ||||||||
TOTAL DEBT | 56,133 | 43,439 | 33,842 | 13,684 | 13,684 | 37,546 | 114,078 | 114,078 | ||||||||||||||||
TOTAL SHAREHOLDERS' EQUITY | $ | 492,601 | $ | 507,363 | $ | 508,035 | $ | 494,093 | $ | 494,093 | $ | 463,103 | $ | 424,302 | $ | 424,302 |
CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in thousands, except earnings per share) UNAUDITED | ||||||||||||||||||||||||
2014 | 2015 | |||||||||||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | TOTAL | |||||||||||||||||
ADJUSTED OPERATING INCOME | $ | 19,750 | $ | 22,230 | $ | 23,194 | $ | 21,035 | $ | 86,210 | $ | 14,561 | $ | 15,024 | $ | 29,585 | ||||||||
LESS: | ||||||||||||||||||||||||
Restructuring related inventory charges | — | 5,139 | 2,850 | — | 7,989 | — | 2,005 | 2,005 | ||||||||||||||||
Impairment charges | — | — | — | 726 | 726 | — | — | — | ||||||||||||||||
Special restructuring charges | 786 | 1,257 | 478 | 2,725 | 5,246 | 1,512 | 3,231 | 4,743 | ||||||||||||||||
Special acquisition amortization | — | — | — | — | — | — | 2,110 | 2,110 | ||||||||||||||||
Special other charges, net of recoveries | (1,943 | ) | — | — | 9,434 | 7,491 | (1 | ) | 79 | 78 | ||||||||||||||
OPERATING INCOME | $ | 20,907 | $ | 15,834 | $ | 19,866 | $ | 8,150 | $ | 64,757 | $ | 13,050 | $ | 7,599 | $ | 20,649 | ||||||||
ADJUSTED NET INCOME | $ | 13,916 | $ | 16,090 | $ | 16,827 | $ | 19,188 | $ | 66,019 | $ | 10,564 | $ | 9,357 | $ | 19,921 | ||||||||
LESS: | ||||||||||||||||||||||||
Restructuring related inventory charges, net of tax | — | 3,316 | 1,839 | — | 5,155 | — | 1,339 | 1,339 | ||||||||||||||||
Impairment charges, net of tax | — | — | — | 726 | 726 | — | — | — | ||||||||||||||||
Special restructuring charges, net of tax | 508 | 848 | 313 | 1,763 | 3,432 | 1,079 | 2,175 | 3,254 | ||||||||||||||||
Special acquisition amortization, net of tax | — | — | — | — | — | — | 1,409 | 1,409 | ||||||||||||||||
Special other charges, net of recoveries, net of tax | (1,224 | ) | — | — | 7,544 | 6,320 | (147 | ) | 53 | (94 | ) | |||||||||||||
NET INCOME | $ | 14,632 | $ | 11,926 | $ | 14,675 | $ | 9,155 | $ | 50,386 | $ | 9,632 | $ | 4,381 | $ | 14,013 | ||||||||
ADJUSTED EARNINGS PER SHARE (Diluted) | $ | 0.78 | $ | 0.91 | $ | 0.95 | $ | 1.08 | $ | 3.72 | $ | 0.60 | $ | 0.55 | $ | 1.15 | ||||||||
LESS: | ||||||||||||||||||||||||
Restructuring related inventory charges, net of tax | — | 0.19 | 0.10 | — | 0.29 | — | 0.08 | 0.08 | ||||||||||||||||
Impairment charges, net of tax | — | — | — | 0.04 | 0.04 | — | — | — | ||||||||||||||||
Special restructuring charges, net of tax | 0.03 | 0.05 | 0.02 | 0.10 | 0.20 | 0.06 | 0.13 | 0.19 | ||||||||||||||||
Special acquisition amortization, net of tax | — | — | — | — | — | — | 0.08 | 0.08 | ||||||||||||||||
Special other charges, net of recoveries, net of tax | (0.07 | ) | — | — | 0.42 | 0.35 | — | — | — | |||||||||||||||
EARNINGS PER COMMON SHARE (Diluted) | $ | 0.82 | $ | 0.67 | $ | 0.83 | $ | 0.51 | $ | 2.84 | $ | 0.54 | $ | 0.26 | $ | 0.81 | ||||||||
CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in thousands, except earnings per share) UNAUDITED | ||||||||||||||||||||||||
2014 | 2015 | |||||||||||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | 1ST QTR | 2ND QTR | TOTAL | |||||||||||||||||
EBITDA | $ | 26,230 | $ | 21,140 | $ | 24,202 | $ | 13,904 | $ | 85,475 | $ | 17,787 | $ | 14,180 | $ | 31,966 | ||||||||
LESS: | ||||||||||||||||||||||||
Interest expense, net | (918 | ) | (891 | ) | (436 | ) | (407 | ) | (2,652 | ) | (640 | ) | (805 | ) | (1,445 | ) | ||||||||
Depreciation | (4,069 | ) | (4,116 | ) | (3,978 | ) | (4,283 | ) | (16,446 | ) | (3,521 | ) | (3,650 | ) | (7,171 | ) | ||||||||
Amortization | (786 | ) | (805 | ) | (776 | ) | (749 | ) | (3,116 | ) | (710 | ) | (2,827 | ) | (3,537 | ) | ||||||||
(Provision) for benefit from income taxes | (5,825 | ) | (3,402 | ) | (4,337 | ) | 690 | (12,875 | ) | (3,284 | ) | (2,517 | ) | (5,800 | ) | |||||||||
NET INCOME | $ | 14,632 | $ | 11,926 | $ | 14,675 | $ | 9,155 | $ | 50,386 | $ | 9,632 | $ | 4,381 | $ | 14,013 | ||||||||
ADJUSTED EBITDA | $ | 25,073 | $ | 27,536 | $ | 27,530 | $ | 26,789 | $ | 106,927 | $ | 19,298 | $ | 19,495 | $ | 38,792 | ||||||||
LESS: | ||||||||||||||||||||||||
Restructuring related inventory charges, net of tax | — | (5,139 | ) | (2,850 | ) | — | (7,989 | ) | — | (2,005 | ) | (2,005 | ) | |||||||||||
Impairment charges | — | — | — | (726 | ) | (726 | ) | — | — | — | ||||||||||||||
Special restructuring charges | (786 | ) | (1,257 | ) | (478 | ) | (2,725 | ) | (5,246 | ) | (1,512 | ) | (3,231 | ) | (4,743 | ) | ||||||||
Special other charges, net of recoveries | 1,943 | — | — | (9,434 | ) | (7,491 | ) | 1 | (79 | ) | (78 | ) | ||||||||||||
Interest expense, net | (918 | ) | (891 | ) | (436 | ) | (407 | ) | (2,652 | ) | (640 | ) | (805 | ) | (1,445 | ) | ||||||||
Depreciation | (4,069 | ) | (4,116 | ) | (3,978 | ) | (4,283 | ) | (16,446 | ) | (3,521 | ) | (3,650 | ) | (7,171 | ) | ||||||||
Amortization | (786 | ) | (805 | ) | (776 | ) | (749 | ) | (3,116 | ) | (710 | ) | (2,827 | ) | (3,537 | ) | ||||||||
(Provision) for benefit from income taxes | (5,825 | ) | (3,402 | ) | (4,337 | ) | 690 | (12,875 | ) | (3,284 | ) | (2,517 | ) | (5,800 | ) | |||||||||
NET INCOME | $ | 14,632 | $ | 11,926 | $ | 14,675 | $ | 9,155 | $ | 50,386 | $ | 9,632 | $ | 4,381 | $ | 14,013 |
CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in thousands, except per share data) UNAUDITED | |||||||||||||||
2014 | |||||||||||||||
1ST QTR | 2ND QTR | 3RD QTR | 4TH QTR | TOTAL | |||||||||||
NET REVENUES EXCLUDING DIVESTITURES | $ | 198,204 | $ | 194,349 | $ | 189,705 | $ | 207,970 | $ | 790,228 | |||||
ADD: | |||||||||||||||
Energy divestiture | 10,554 | 10,037 | 10,667 | 8,465 | 39,723 | ||||||||||
Aerospace & Defense divestiture | 2,428 | 3,498 | 3,446 | 2,123 | 11,495 | ||||||||||
NET REVENUES | $ | 211,186 | $ | 207,884 | $ | 203,818 | $ | 218,558 | $ | 841,446 | |||||
ADJUSTED EARNINGS PER SHARE EXCLUDING DIVESTITURES (Diluted) | 0.79 | 0.88 | 0.89 | 1.05 | 3.61 | ||||||||||
ADD: | |||||||||||||||
Divestitures | (0.01 | ) | 0.03 | 0.06 | 0.03 | 0.11 | |||||||||
ADJUSTED EARNINGS PER SHARE (Diluted) | $ | 0.78 | $ | 0.91 | $ | 0.95 | $ | 1.08 | $ | 3.72 |
1 Year CIRCOR Chart |
1 Month CIRCOR Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions