Business Wire | May 12, 2021 06:30AM EDT

CIRCOR Reports First-Quarter 2021 Financial Results

May 12, 2021

BURLINGTON, Mass.--(BUSINESS WIRE)--May 12, 2021--CIRCOR International, Inc. (NYSE: CIR), one of the world's leading providers of mission critical flow control products and services for the Industrial and Aerospace & Defense markets, today announced GAAP and adjusted financial results for the first quarter ended April 4, 2021.

First Quarter 2021 Overview:

* Strong orders of $227 million, up 35% sequentially, with improvement across end markets * Orders up 9% reported and 7% organically Industrial orders of $154 million, up 13% reported and 11% organically Aerospace & Defense orders of $73 million, up 1% reported and flat organically * Revenue of $181 million, down (6)% reported and (8)% organically Industrial revenue of $121 million, down (5)% reported and (6)% organically Aerospace & Defense revenue of $60 million, down (8)% reported and (10)% organically * GAAP operating margin of 0.2%; Adjusted operating margin of 6.9%, up 110 bps * GAAP loss per share of $(0.35); Adjusted earnings per share of $0.24, up 20% * GAAP operating cash flow of $(18) million; Free cash flow of $(21) million, up 23%

CIRCOR President and CEO Scott Buckhout said, "Our team delivered solid first quarter 2021 results highlighted by sequential orders growth of 35%. Notably, we secured several large orders in our Defense business and saw recovery across virtually all industrial end markets. We are well positioned to deliver our 2021 commitments."

Mr. Buckhout continued, "We continue to make progress on our strategic priorities. With eight new product launches in the first quarter, we are on track to deliver 45 new products in 2021 that will further improve our product line vitality and support our long-term organic growth targets. In addition, we expect continued margin expansion and free cash flow improvement through the year as we drive value-based pricing, and further improve our operations using the CIRCOR Operating System."

Mr. Buckhout concluded, "With our $421 million backlog, we're confident that we will deliver the high end of our 2021 organic revenue growth and adjusted EPS guidance provided in March. Going forward, we continue to focus on creating long-term value for shareholders by positioning the Company for growth, expanding margins, generating strong free cash flow, and de-levering the balance sheet."

2Q'21 Guidance Update

In the second quarter of 2021, CIRCOR expects reported revenue to increase from 0 to 2% and organic revenue to decline (2) - (4)%. On a reported basis, Industrial revenue is expected to grow 1 to 4% led by our shorter cycle businesses and Aerospace & Defense revenue is expected to decrease 0 to (5)% driven by continued lower demand in Commercial Aerospace and timing of Defense shipments. In both businesses, strong orders in the first quarter will lead to higher deliveries in the second half of 2021. In addition, CIRCOR expects adjusted EPS of $0.30 to $0.35 and free cash flow is expected to be breakeven to slightly negative.

2021 Guidance Update

For the full year of 2021, CIRCOR now expects organic revenue growth in the range of 2 to 4% (previously 0 to 4%) and Adjusted EPS of $2.10 to $2.30 (previously $2.00 to $2.20). This updated guidance reflects our latest view of the Industrial business, which is now expected to grow low to mid-single digits, and increased confidence in our Aerospace & Defense outlook. We continue to expect adjusted net income to free cash flow conversion to be 85% to 95% and will use 2021 free cash flow to deleverage CIRCOR.

Presentation slides that provide supporting information to this guidance and first-quarter results are posted on the "Investors" section of the Company's website and will be discussed during the conference call at 9:00 a.m. ET today.

Conference Call Information

CIRCOR International will hold a conference call to review its financial results at 9:00 a.m. ET today, May 12, 2021. To listen to the live conference call and view the accompanying presentation slides, please visit "Webcasts & Presentations" in the "Investors" portion of CIRCOR's website. The live call also can be accessed by dialing (877) 407-5790 or (201) 689-8328. Participants are encouraged to dial in to the call at least 15 minutes prior to the start time. The webcast will be archived on the Company's website for one year.

Selected Preliminary Consolidated Results

($ millions except EPS) Q1 2021 Q1 2020 Change

Revenue $ 180.7 $ 192.2 -6 %

Revenue - excluding divested businesses^1 180.7 187.3 -4 %

GAAP operating (loss) income 0.4 (73.4 ) 101 %

Adjusted operating income^2 12.4 11.1 12 %

GAAP operating margin 0.2 % (38.2 )% 3840 bps

Adjusted operating margin^2 6.9 % 5.8 % 110 bps

Adjusted operating margin ex divestitures 6.9 % 5.9 % 100 bps ^2

GAAP loss per share (diluted) $ (0.35 ) $ (3.96 ) 91 %

Adjusted earnings per share (diluted)^2 $ 0.24 $ 0.20 20 %

Operating cash flow (17.7 ) (23.9 ) 26 %

Free cash flow^3 (21.1 ) (27.4 ) 23 %

Orders 226.7 208.5 9 %

Orders - excluding divested businesses^1 226.7 204.0 11 %

Segment Results

($ in millions) Q1 2021 Q1 2020 Change

Aerospace & Defense

Revenue $ 60.0 $ 65.5 -8 %

Segment operating income 10.7 12.5 -14 %

Segment operating margin 17.8 % 19.1 % -130 bps

Orders 73.0 72.0 1 %



Industrial

Revenue $ 120.7 $ 126.7 -5 %

Revenue - excluding divested businesses^1 120.7 121.8 -1 %

Segment operating income 9.7 5.2 88 %

Segment operating margin (adjusted) 8.1 % 4.2 % 380 bps

Orders 153.7 136.4 13 %

Orders - excluding divested businesses^1 153.7 132.0 16 %

* Orders and revenue excluding divested businesses are non-GAAP measures and are calculated by subtracting the orders and revenues generated by the divested businesses during the periods prior to their divestiture from reported orders and revenues. Divested businesses include Instrumentation & Sampling (all Industrial) which was sold during Q1 2020. * Adjusted consolidated and segment results for Q1 2021 exclude net loss from discontinued operations of $0.2 million and net loss from non-cash acquisition-related intangible amortization, special and restructuring charges totaling $12.1 million. These charges include: (i) $12.9 million for non-cash acquisition-related intangible amortization and depreciation expense; and (ii) $0.8 million of other special and restructuring recoveries. Adjusted consolidated and segment results for Q1 2020 exclude income from discontinued operations of $9.2 million and net loss from non-cash acquisition-related intangible amortization, special and restructuring charges and goodwill impairment charge totaling $84.5 million ($92.2 million, net of tax). These charges include: (i) $11.2 million charge for non-cash acquisition-related intangible amortization and depreciation expense; (ii) $2.4 million of professional fees associated with an unsolicited tender offer to acquire all outstanding shares of the Company's common stock; (iii) $53.2 million net gain from the divestiture of our Instrumentation & Sampling business; (iv) $3.5 million amortization of debt issuance fee; (v) $4.4 million of other special and restructuring charges; and (vi) $116.2 million goodwill impairment charge related to our Industrial segment. * Free cash flow is a non-GAAP financial measure and is calculated by subtracting GAAP capital expenditures, net of proceeds from asset sales, from GAAP operating cash flow. Use of Non-GAAP Financial Measures

Adjusted operating income, adjusted operating margin, adjusted net income, adjusted earnings per share (diluted), EBITDA, adjusted EBITDA, net debt, free cash flow and organic growth (and such measures further excluding discontinued operations) are non-GAAP financial measures. These non-GAAP financial measures are used by management in our financial and operating decision making because we believe they reflect our ongoing business and facilitate period-to-period comparisons. We believe these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating the Company's current operating performance and future prospects in the same manner as management does, if they so choose. These non-GAAP financial measures also allow investors and others to compare the Company's current financial results with the Company's past financial results in a consistent manner. For example:

We exclude costs and tax effects associated with restructuring activities, such as reducing overhead and consolidating facilities. We believe that the costs related to these restructuring activities are not indicative of our normal operating costs.

We exclude certain acquisition-related costs, including significant transaction costs and amortization of inventory and fixed-asset step-ups and the related tax effects. We exclude these costs because we do not believe they are indicative of our normal operating costs.

We exclude the expense and tax effects associated with the non-cash amortization of acquisition-related intangible assets because a significant portion of the purchase price for acquisitions may be allocated to intangible assets that have lives up to 25 years. Exclusion of the non-cash amortization expense allows comparisons of operating results that are consistent over time for both our newly acquired and long-held businesses and with both acquisitive and non-acquisitive peer companies.

We also exclude certain gains/losses and related tax effects, which are either isolated or cannot be expected to occur again with any predictability, and that we believe are not indicative of our normal operating gains and losses. For example, we exclude gains/losses from items such as the sale of a business, significant litigation-related matters and lump-sum pension plan settlements. We exclude the results of discontinued operations.

We exclude goodwill impairment charges. We exclude these costs because we do not believe they are indicative of our normal operating costs.

Due to the significance of recently sold businesses and to provide a comparison of changes in our orders and revenue, we also discuss these changes on an "organic" basis. Organic is calculated assuming the divestitures completed prior to April 4, 2021 were completed on January 1, 2020 and excluding the impact of changes in foreign currency exchange rates.

CIRCOR's management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring the Company's operating performance and comparing such performance to that of prior periods and to the performance of our peers. We use such measures when publicly providing our business outlook, assessing future earnings potential, evaluating potential acquisitions and dispositions and in our financial and operating decision-making process, including for compensation purposes.

Investors should recognize that these non-GAAP measures might not be comparable to similarly titled measures of other companies. These measures should be considered in addition and not as a substitute for or superior to, any measure of performance, cash flow or liquidity prepared in accordance with accounting principles generally accepted in the United States. A reconciliation of the non-GAAP financial measures to the most directly comparable GAAP measures is included in this news release.

Safe Harbor Statement

This press release contains certain statements that are "forward-looking statements" as that term is defined under the Private Securities Litigation Reform Act of 1995 (the "Act"). The words "may," "hope," "should," "expect," "plan," "anticipate," "intend," "believe," "estimate," "predict," "potential," "continue," and other expressions, which are predictions of or indicate future events and trends and which do not relate to historical matters, identify forward-looking statements, although not all forward-looking statements are accompanied by such words. We believe that it is important to communicate our future expectations to our stockholders, and we, therefore, make forward-looking statements in reliance upon the safe harbor provisions of the Act. However, there may be events in the future that we are not able to accurately predict or control and our actual results may differ materially from the expectations we describe in our forward-looking statements. Forward-looking statements, including statements about outlook for the fourth quarter, the expected and potential direct or indirect impacts of the COVID-19 pandemic on our business, the realization of cost reductions from restructuring activities and expected synergies, the number of new product launches and future cash flows from operating activities, involve known and unknown risks, uncertainties and other factors, which may cause our actual results, performance or achievements to differ materially from anticipated future results, performance or achievements expressed or implied by such forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to: the duration and severity of the COVID-19 pandemic and its impact on the global economy; changes in the price of and demand for oil and gas in both domestic and international markets; any adverse changes in governmental policies; variability of raw material and component pricing; changes in our suppliers' performance; fluctuations in foreign currency exchange rates; changes in tariffs or other taxes related to doing business internationally; our ability to hire and retain key personnel; our ability to operate our manufacturing facilities at efficient levels including our ability to prevent cost overruns and reduce costs; our ability to generate increased cash by reducing our working capital; our prevention of the accumulation of excess inventory; our ability to successfully implement our divestiture; restructuring or simplification strategies; fluctuations in interest rates; our ability to successfully defend product liability actions; as well as the uncertainty associated with the current worldwide economic conditions and the continuing impact on economic and financial conditions in the United States and around the world, including as a result of COVID-19, natural disasters, terrorist attacks and other similar matters. We advise you to read further about these and other risk factors set forth in Part II, Item 1A of this Quarterly Report on Form 10-Q and Part I, Item 1A, "Risk Factors" of our Annual Report on Form 10-K for the year ended December 31, 2020, which is filed with the Securities and Exchange Commission ("SEC") and is available on the SEC's website at www.sec.gov. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

About CIRCOR International, Inc.

CIRCOR International is one of the world's leading providers of mission critical flow control products and services for the Industrial and Aerospace & Defense markets. The Company has a product portfolio of market-leading brands serving its customers' most demanding applications. CIRCOR markets its solutions directly and through various sales partners to more than 14,000 customers in approximately 100 countries. The Company has a global presence with approximately 3,100 employees and is headquartered in Burlington, Massachusetts. For more information, visit the Company's investor relations website at http://investors.circor.com.

CIRCOR INTERNATIONAL, INC.

Condensed Consolidated Statements of Operations

(in thousands, except per share data) (unaudited)

Three Months Ended

April 4, March 29, 2021 2020



Net revenues $ 180,655 $ 192,213

Cost of revenues 124,574 132,170

Gross profit 56,081 60,043

Selling, general and administrative expenses 56,504 59,558

Goodwill impairment charge - 116,182

Special and restructuring charges (recoveries), (809 ) (42,292 )net

Operating income (loss) 386 (73,405 )

Other expense (income), net:

Interest expense, net 8,369 9,011

Other expense (income), net (1,503 ) (2,680 )

Total other expense, net 6,866 6,331

(Loss) income from continuing operations before (6,480 ) (79,736 )income taxes

Provision for (benefit from) income taxes 400 8,374

(Loss) income from continuing operations, net of (6,880 ) (88,110 )tax

Income (loss) from discontinued operations, net of (239 ) 9,162 tax

Net loss $ (7,119 ) $ (78,948 )



Basic income (loss) per common share:

Basic from continuing operations $ (0.34 ) $ (4.42 )

Basic from discontinued operations $ (0.01 ) $ 0.46

Net loss $ (0.35 ) $ (3.96 )

Diluted income (loss) per common share:

Diluted from continuing operations $ (0.34 ) $ (4.42 )

Diluted from discontinued operations $ (0.01 ) $ 0.46

Net loss $ (0.35 ) $ (3.96 )



Weighted average number of common shares outstanding:

Basic 20,054 19,935

Diluted 20,054 19,935

CIRCOR INTERNATIONAL, INC.

Condensed Consolidated Statements of Cash Flows

(in thousands) (unaudited)

Three Months Ended

April 4, 2021

March 29, 2020

OPERATING ACTIVITIES

Net loss

$

(7,119

)

$

(78,948

)

Loss from discontinued operations, net of income taxes

(239

)

9,162

Loss from continuing operations

(6,880

)

(88,110

)

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

Depreciation

6,509

5,121

Amortization

10,696

10,611

Provision for bad debt expense

(254

)

5,802

Write down of inventory

129

343

Compensation expense for share-based plans

1,402

608

Amortization of debt issuance costs

995

4,513

Deferred tax provision

823

-

Goodwill impairment charge

-

116,182

(Gain) loss on sale of businesses

(1,947

)

(54,356

)

Changes in operating assets and liabilities, net of effects of acquisition and disposition:

Trade accounts receivable

(3,793

)

(1,550

)

Inventories

(8,055

)

(13,365

)

Prepaid expenses and other assets

(15,332

)

(5,507

)

Accounts payable, accrued expenses and other liabilities

(1,360

)

1,081

Net cash (used in) provided by continuing operating activities

(17,067

)

(18,627

)

Net cash used in discontinued operating activities

(636

)

(5,320

)

Net cash used in operating activities

(17,703

)

(23,947

)

INVESTING ACTIVITIES

Additions to property, plant and equipment

(3,394

)

(3,412

)

Proceeds from sale of property, plant and equipment

2

-

Proceeds from the sale of business

7,193

169,773

Proceeds from beneficial interest of factored receivables

812

599

Net cash provided by continuing investment activities

4,613

166,960

Net cash used in discontinued investing activities

-

68

Net cash provided by investing activities

4,613

167,028

FINANCING ACTIVITIES

Proceeds from long-term debt

63,500

129,325

Payments of long-term debt

(46,500

)

(180,891

)

Withholding tax payments on restricted and performance stock units converted

(3,274

)

-

Proceeds from the exercise of stock options

151

118

Net cash provided by (used) in financing activities

13,877

(51,448

)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

(1,545

)

(5,389

)

(DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH

(758

)

86,244

Cash, cash equivalents, and restricted cash at beginning of period

77,696

85,727

CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF PERIOD

$

76,938

$

171,971

CIRCOR INTERNATIONAL, INC.

Condensed Consolidated Statements of Cash Flows

(in thousands) (unaudited)

Three Months Ended

April 4, March 29, 2021 2020

OPERATING ACTIVITIES

Net loss $ (7,119 ) $ (78,948 )

Loss from discontinued operations, net of income (239 ) 9,162 taxes

Loss from continuing operations (6,880 ) (88,110 )

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

Depreciation 6,509 5,121

Amortization 10,696 10,611

Provision for bad debt expense (254 ) 5,802

Write down of inventory 129 343

Compensation expense for share-based plans 1,402 608

Amortization of debt issuance costs 995 4,513

Deferred tax provision 823 -

Goodwill impairment charge - 116,182

(Gain) loss on sale of businesses (1,947 ) (54,356 )

Changes in operating assets and liabilities, net of effects of acquisition and disposition:

Trade accounts receivable (3,793 ) (1,550 )

Inventories (8,055 ) (13,365 )

Prepaid expenses and other assets (15,332 ) (5,507 )

Accounts payable, accrued expenses and other (1,360 ) 1,081 liabilities

Net cash (used in) provided by continuing operating (17,067 ) (18,627 )activities

Net cash used in discontinued operating activities (636 ) (5,320 )

Net cash used in operating activities (17,703 ) (23,947 )

INVESTING ACTIVITIES

Additions to property, plant and equipment (3,394 ) (3,412 )

Proceeds from sale of property, plant and equipment 2 -

Proceeds from the sale of business 7,193 169,773

Proceeds from beneficial interest of factored 812 599 receivables

Net cash provided by continuing investment 4,613 166,960 activities

Net cash used in discontinued investing activities - 68

Net cash provided by investing activities 4,613 167,028

FINANCING ACTIVITIES

Proceeds from long-term debt 63,500 129,325

Payments of long-term debt (46,500 ) (180,891 )

Withholding tax payments on restricted and (3,274 ) - performance stock units converted

Proceeds from the exercise of stock options 151 118

Net cash provided by (used) in financing activities 13,877 (51,448 )

Effect of exchange rate changes on cash, cash (1,545 ) (5,389 )equivalents and restricted cash

(DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, AND (758 ) 86,244 RESTRICTED CASH

Cash, cash equivalents, and restricted cash at 77,696 85,727 beginning of period

CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END $ 76,938 $ 171,971 OF PERIOD

CIRCOR INTERNATIONAL, INC.

Condensed Consolidated Balance Sheets

(in thousands) (unaudited)

April 4, 2021

December 31, 2020

ASSETS

CURRENT ASSETS:

Cash and cash equivalents

$

75,680

$

76,452

Trade accounts receivable, less allowance for doubtful accounts of $8,585 and $9,035 at April 4, 2021 and December 31, 2020, respectively

105,607

102,730

Inventories

135,291

129,084

Prepaid expenses and other current assets

103,632

93,226

Assets held for sale

-

5,073

Total Current Assets

420,210

406,565

PROPERTY, PLANT AND EQUIPMENT, NET

163,431

168,763

OTHER ASSETS:

Goodwill

156,917

158,944

Intangibles, net

337,864

353,595

Deferred income taxes

781

779

Other assets

43,999

41,882

TOTAL ASSETS

$

1,123,202

$

1,130,528

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:

Accounts payable

$

67,126

$

61,236

Accrued expenses and other current liabilities

67,059

75,624

Accrued compensation and benefits

31,338

28,332

Total Current Liabilities

165,523

165,192

LONG-TERM DEBT

525,573

507,888

DEFERRED INCOME TAXES

27,071

28,980

PENSION LIABILITY, NET

156,746

163,642

OTHER NON-CURRENT LIABILITIES

52,183

58,785

COMMITMENTS AND CONTINGENCIES

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; 21,543,496 and 21,373,813 issued at April 4, 2021 and December 31, 2020 respectively

216

214

Additional paid-in capital

451,858

452,728

(Accumulated deficit) retained earnings

(93,580

)

(86,461

)

Common treasury stock, at cost (1,372,488 shares at April 4, 2021 and December 31, 2020)

(74,472

)

(74,472

)

Accumulated other comprehensive loss, net of tax

(87,916

)

(85,968

)

Total Shareholders' Equity

196,106

206,041

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

$

1,123,202

$

1,130,528

CIRCOR INTERNATIONAL, INC.

Condensed Consolidated Balance Sheets

(in thousands) (unaudited)

April 4, 2021 December 31, 2020

ASSETS

CURRENT ASSETS:

Cash and cash equivalents $ 75,680 $ 76,452

Trade accounts receivable, less allowance fordoubtful accounts of $8,585 and $9,035 at April 105,607 102,730 4, 2021 and December 31, 2020, respectively

Inventories 135,291 129,084

Prepaid expenses and other current assets 103,632 93,226

Assets held for sale - 5,073

Total Current Assets 420,210 406,565

PROPERTY, PLANT AND EQUIPMENT, NET 163,431 168,763

OTHER ASSETS:

Goodwill 156,917 158,944

Intangibles, net 337,864 353,595

Deferred income taxes 781 779

Other assets 43,999 41,882

TOTAL ASSETS $ 1,123,202 $ 1,130,528

LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES:

Accounts payable $ 67,126 $ 61,236

Accrued expenses and other current liabilities 67,059 75,624

Accrued compensation and benefits 31,338 28,332

Total Current Liabilities 165,523 165,192

LONG-TERM DEBT 525,573 507,888

DEFERRED INCOME TAXES 27,071 28,980

PENSION LIABILITY, NET 156,746 163,642

OTHER NON-CURRENT LIABILITIES 52,183 58,785

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS' EQUITY:

Preferred stock, $0.01 par value; 1,000,000shares authorized; no shares issued and - - outstanding

Common stock, $0.01 par value; 29,000,000shares authorized; 21,543,496 and 21,373,813 216 214 issued at April 4, 2021 and December 31, 2020respectively

Additional paid-in capital 451,858 452,728

(Accumulated deficit) retained earnings (93,580 ) (86,461 )

Common treasury stock, at cost (1,372,488 (74,472 ) (74,472 )shares at April 4, 2021 and December 31, 2020)

Accumulated other comprehensive loss, net of (87,916 ) (85,968 )tax

Total Shareholders' Equity 196,106 206,041

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 1,123,202 $ 1,130,528

CIRCOR INTERNATIONAL, INC.

Summary of Orders and Backlog

(in millions) (unaudited)

Three Months Ended

April 4, 2021

March 29, 2020

ORDERS (1)

Aerospace & Defense

$

73.0

$

72.0

Industrial

153.7

136.4

Total Orders

$

226.7

$

208.5

April 4, 2021

March 29, 2020

BACKLOG (2)

Aerospace & Defense

$

194.7

$

199.0

Industrial

226.4

222.2

Total Backlog

$

421.1

$

421.2

Note 1: Orders do not include the foreign exchange impact due to the re-measurement of customer backlog amounts denominated in foreign currencies. Orders for the three months ended March 29, 2020 include orders from businesses divested prior to March 29, 2020 of $4.4 million.

Note 2: Backlog includes unshipped customer orders for which revenue has not been recognized.

CIRCOR INTERNATIONAL, INC.

Summary of Orders and Backlog

(in millions) (unaudited)

Three Months Ended

April 4, 2021 March 29, 2020



ORDERS (1)

Aerospace & Defense $ 73.0 $ 72.0

Industrial 153.7 136.4

Total Orders $ 226.7 $ 208.5





April 4, 2021 March 29, 2020

BACKLOG (2)

Aerospace & Defense $ 194.7 $ 199.0

Industrial 226.4 222.2

Total Backlog $ 421.1 $ 421.2

Note 1: Orders do not include the foreign exchange impact due to the re-measurement of customer backlog amounts denominated in foreign currencies. Orders for the three months ended March 29, 2020 include orders from businesses divested prior to March 29, 2020 of $4.4 million.

Note 2: Backlog includes unshipped customer orders for which revenue has not been recognized.

CIRCOR INTERNATIONAL, INC.

Segment Information

(in thousands, except percentages)

UNAUDITED

2020 2021

As reported 1ST QTR 2ND QTR 3RD QTR 4TH QTR TOTAL 1ST QTR

ORDERS

Aerospace & $ 72,031 $ 76,616 $ 59,105 $ 46,796 $ 254,548 $ 72,999 Defense

Industrial 136,443 116,023 107,453 121,690 481,609 153,695

Total $ 208,474 $ 192,639 $ 166,558 $ 168,486 $ 736,157 $ 226,693



NET REVENUES

Aerospace & $ 65,493 $ 62,241 $ 62,249 $ 77,839 $ 267,822 $ 60,001 Defense

Industrial 126,720 123,825 124,391 130,513 505,449 120,654

Total $ 192,213 $ 186,066 $ 186,640 $ 208,352 $ 773,271 $ 180,655



SEGMENT OPERATING INCOME

Aerospace & $ 12,494 $ 13,142 $ 14,782 $ 18,675 $ 59,093 $ 10,706 Defense

Industrial 5,169 12,406 9,807 12,441 39,823 9,735

Corporate expenses (6,588 ) (9,664 ) (7,244 ) (7,789 ) (31,285 ) (8,002 )

Total $ 11,075 $ 15,884 $ 17,345 $ 23,327 $ 67,631 $ 12,439



SEGMENT OPERATING MARGIN %

Aerospace & 19.1 % 21.1 % 23.7 % 24.0 % 22.1 % 17.8 %Defense

Industrial 4.1 % 10.0 % 7.9 % 9.5 % 7.9 % 8.1 %

Total 5.8 % 8.5 % 9.3 % 11.2 % 8.7 % 6.9 %



2020 2021

Results ofdivested 1ST QTR 2ND QTR 3RD QTR 4TH QTR TOTAL 1ST QTRbusinesses (1)

ORDERS - $ 4,449 $ - $ - $ - $ 4,449 $ - Industrial

NET REVENUES - $ 4,900 $ - $ - $ - $ 4,900 $ - Industrial

SEGMENT OP. INC. - $ - $ - $ - $ - $ - $ - Industrial

CIRCOR INTERNATIONAL, INC.

Supplemental Information Regarding Divested Businesses

(in thousands, except percentages) (unaudited)

2020

2021

Results excluding divested businesses

1ST QTR

2ND QTR

3RD QTR

4TH QTR

TOTAL

1ST QTR

ORDERS

Aerospace & Defense

$

72,031

$

76,616

$

59,105

$

46,796

$

254,548

$

72,999

Industrial

131,994

116,023

107,453

121,690

477,160

153,695

Total

$

204,025

$

192,639

$

166,558

$

168,486

$

731,708

$

226,693

NET REVENUES

Aerospace & Defense

$

65,493

$

62,241

$

62,249

$

77,839

$

267,822

$

60,001

Industrial

121,820

123,825

124,391

130,513

500,549

120,654

Total

$

187,313

$

186,066

$

186,640

$

208,352

$

768,371

$

180,655

SEGMENT OPERATING INCOME

Aerospace & Defense

$

12,494

$

13,142

$

14,782

$

18,675

$

59,093

$

10,706

Industrial

5,169

12,406

9,807

12,441

39,823

9,735

Corporate expenses

(6,588

)

(9,664

)

(7,244

)

(7,789

)

(31,285

)

(8,002

)

Total

$

11,075

$

15,884

$

17,345

$

23,327

$

67,631

$

12,439

SEGMENT OPERATING MARGIN %

Aerospace & Defense

19.1

%

21.1

%

23.7

%

24.0

%

22.1

%

17.8

%

Industrial

4.2

%

10.0

%

7.9

%

9.5

%

8.0

%

8.1

%

Total

5.9

%

8.5

%

9.3

%

11.2

%

8.8

%

6.9

%

(1) Divested businesses are related to the Industrial Segment and include Instrumentation & Sampling. Distributed Valves are discontinued operations and not reflected in the As Reported figures in accordance with US GAAP.

CIRCOR INTERNATIONAL, INC.

Supplemental Information Regarding Divested Businesses

(in thousands, except percentages) (unaudited)

2020 2021

Resultsexcluding 1ST QTR 2ND QTR 3RD QTR 4TH QTR TOTAL 1ST QTRdivestedbusinesses

ORDERS

Aerospace & $ 72,031 $ 76,616 $ 59,105 $ 46,796 $ 254,548 $ 72,999 Defense

Industrial 131,994 116,023 107,453 121,690 477,160 153,695

Total $ 204,025 $ 192,639 $ 166,558 $ 168,486 $ 731,708 $ 226,693



NET REVENUES

Aerospace & $ 65,493 $ 62,241 $ 62,249 $ 77,839 $ 267,822 $ 60,001 Defense

Industrial 121,820 123,825 124,391 130,513 500,549 120,654

Total $ 187,313 $ 186,066 $ 186,640 $ 208,352 $ 768,371 $ 180,655



SEGMENTOPERATING INCOME

Aerospace & $ 12,494 $ 13,142 $ 14,782 $ 18,675 $ 59,093 $ 10,706 Defense

Industrial 5,169 12,406 9,807 12,441 39,823 9,735

Corporate (6,588 ) (9,664 ) (7,244 ) (7,789 ) (31,285 ) (8,002 )expenses

Total $ 11,075 $ 15,884 $ 17,345 $ 23,327 $ 67,631 $ 12,439



SEGMENTOPERATING MARGIN %

Aerospace & 19.1 % 21.1 % 23.7 % 24.0 % 22.1 % 17.8 %Defense

Industrial 4.2 % 10.0 % 7.9 % 9.5 % 8.0 % 8.1 %

Total 5.9 % 8.5 % 9.3 % 11.2 % 8.8 % 6.9 %



(1) Divested businesses are related to the Industrial Segment and include Instrumentation & Sampling. Distributed Valves are discontinued operations and not reflected in the As Reported figures in accordance with US GAAP.

CIRCOR INTERNATIONAL, INC.

Reconciliation of Key Performance Measures to Commonly Used Generally AcceptedAccounting Principle Terms

(in thousands, except percentages) (unaudited)

2020 2021

1ST QTR 2ND QTR 3RD QTR 4TH QTR TOTAL 1ST QTR



Net Cash (UsedIn) Provided By $ (23,947 ) $ (24,883 ) $ 2,465 $ 23,641 $ (22,724 ) $ (17,703 )OperatingActivities

LESS

Capitalexpenditures, 3,412 3,527 2,330 3,275 12,544 3,392 net of saleproceeds (a)

FREE CASH FLOW $ (27,359 ) $ (28,410 ) $ 135 $ 20,366 $ (35,268 ) $ (21,095 )





Gross Debt $ 602,288 $ 592,038 $ 540,463 $ 519,938 $ 519,938 $ 536,938

Less: Cash &Cash 170,861 125,421 72,772 76,452 76,452 75,680 equivalents

GROSS DEBT, NET $ 431,427 $ 466,617 $ 467,691 $ 443,486 $ 443,486 $ 461,258 OF CASH



TOTALSHAREHOLDERS' $ 290,845 $ 273,351 $ 220,814 $ 206,041 $ 206,041 $ 196,106 EQUITY



GROSS DEBT AS % 207 % 217 % 245 % 252 % 252 % 274 %OF EQUITY

GROSS DEBT, NETOF CASH AS % OF 148 % 171 % 212 % 215 % 215 % 235 %EQUITY



(a) includes capital expenditures, net of sales proceeds of discontinuedoperations

CIRCOR INTERNATIONAL, INC.

Reconciliation of Key Performance Measures to Commonly Used Generally Accepted Accounting Principle Terms

(in thousands, except percentages) (unaudited)

2020

2021

1ST QTR

2ND QTR

3RD QTR

4TH QTR

TOTAL

1ST QTR

NET (LOSS) INCOME

$

(78,948

)

$

(34,092

)

$

(58,524

)

$

(13,934

)

$

(185,498

)

$

(7,119

)

LESS:

Restructuring related inventory charges

(602

)

-

351

-

(251

)

-

Restructuring charges, net

2,883

588

502

972

4,945

2,060

Acquisition amortization

10,218

10,681

10,625

10,939

42,463

10,487

Acquisition depreciation

974

980

1,011

1,021

3,986

2,375

Special (recoveries) charges, net

(45,175

)

5,019

436

473

(39,247

)

(2,869

)

Goodwill Impairment charge

116,182

-

-

-

116,182

-

Income tax impact

7,704

(22,549

)

53,240

13,125

51,521

(335

)

Net loss (income) from discontinued operations

(9,162

)

43,848

(341

)

795

35,140

239

ADJUSTED NET INCOME

$

4,074

$

4,475

$

7,300

$

13,390

$

29,240

$

4,838

(LOSS) EARNINGS PER COMMON SHARE (Diluted)

$

(3.96

)

$

(1.68

)

$

(2.93

)

$

(0.70

)

$

(9.28

)

$

(0.35

)

LESS:

Restructuring related inventory charges

(0.03

)

-

0.02

-

(0.01

)

-

Restructuring charges, net

0.14

0.03

0.02

0.05

0.25

0.10

Acquisition amortization

0.51

0.53

0.53

0.55

2.13

0.52

Acquisition depreciation

0.05

0.05

0.05

0.05

0.20

0.12

Special (recoveries) charges, net

(2.27

)

0.25

0.02

0.02

(1.96

)

(0.14

)

Impairment charge

5.83

-

-

-

5.81

-

Income tax impact

0.39

(1.11

)

2.66

0.66

2.58

(0.02

)

Earnings (Loss) per share from discontinued operations

(0.46

)

2.16

(0.02

)

0.04

1.76

0.01

ADJUSTED EARNINGS PER SHARE (Diluted)

$

0.20

$

0.22

$

0.36

$

0.66

$

1.43

$

0.24

CIRCOR INTERNATIONAL, INC.

Reconciliation of Key Performance Measures to Commonly Used Generally AcceptedAccounting Principle Terms

(in thousands, except percentages) (unaudited)

2020 2021

1ST QTR 2ND QTR 3RD QTR 4TH QTR TOTAL 1ST QTR

NET (LOSS) $ (78,948 ) $ (34,092 ) $ (58,524 ) $ (13,934 ) $ (185,498 ) $ (7,119 )INCOME

LESS:

Restructuringrelated (602 ) - 351 - (251 ) - inventorycharges

Restructuring 2,883 588 502 972 4,945 2,060 charges, net

Acquisition 10,218 10,681 10,625 10,939 42,463 10,487 amortization

Acquisition 974 980 1,011 1,021 3,986 2,375 depreciation

Special(recoveries) (45,175 ) 5,019 436 473 (39,247 ) (2,869 )charges, net

GoodwillImpairment 116,182 - - - 116,182 - charge

Income tax 7,704 (22,549 ) 53,240 13,125 51,521 (335 )impact

Net loss(income) from (9,162 ) 43,848 (341 ) 795 35,140 239 discontinuedoperations

ADJUSTED NET $ 4,074 $ 4,475 $ 7,300 $ 13,390 $ 29,240 $ 4,838 INCOME



(LOSS)EARNINGS PER $ (3.96 ) $ (1.68 ) $ (2.93 ) $ (0.70 ) $ (9.28 ) $ (0.35 )COMMON SHARE(Diluted)

LESS:

Restructuringrelated (0.03 ) - 0.02 - (0.01 ) - inventorycharges

Restructuring 0.14 0.03 0.02 0.05 0.25 0.10 charges, net

Acquisition 0.51 0.53 0.53 0.55 2.13 0.52 amortization

Acquisition 0.05 0.05 0.05 0.05 0.20 0.12 depreciation

Special(recoveries) (2.27 ) 0.25 0.02 0.02 (1.96 ) (0.14 )charges, net

Impairment 5.83 - - - 5.81 - charge

Income tax 0.39 (1.11 ) 2.66 0.66 2.58 (0.02 )impact

Earnings(Loss) pershare from (0.46 ) 2.16 (0.02 ) 0.04 1.76 0.01 discontinuedoperations

ADJUSTEDEARNINGS PER $ 0.20 $ 0.22 $ 0.36 $ 0.66 $ 1.43 $ 0.24 SHARE(Diluted)

CIRCOR INTERNATIONAL, INC.

Reconciliation of Key Performance Measures to Commonly Used Generally Accepted Accounting Principle Terms

(in thousands, except percentages) (unaudited)

2020

2021

1ST QTR

2ND QTR

3RD QTR

4TH QTR

TOTAL

1ST QTR

NET (LOSS) INCOME

$

(78,948

)

$

(34,092

)

$

(58,524

)

$

(13,934

)

$

(185,498

)

$

(7,119

)

LESS:

Interest expense, net

9,011

8,486

8,202

8,520

34,219

8,369

Depreciation

5,121

4,958

4,802

5,504

20,385

6,509

Amortization

10,516

10,976

10,925

11,245

43,662

10,696

Provision for income taxes

8,374

(21,769

)

54,318

15,299

56,222

400

Loss (income) from discontinued operations

(9,162

)

43,847

(341

)

795

35,140

239

EBITDA

$

(55,088

)

$

12,406

$

19,383

$

27,429

$

4,130

$

19,094

LESS:

Restructuring related inventory charges (recoveries)

(602

)

-

351

-

(251

)

-

Restructuring charges, net

2,883

588

502

972

4,945

2,060

Special (recoveries) charges, net

(45,175

)

5,019

436

473

(39,247

)

(2,869

)

Goodwill impairment charge

116,182

-

-

-

116,182

-

ADJUSTED EBITDA

$

18,200

$

18,013

$

20,671

$

28,873

$

85,758

$

18,285

CIRCOR INTERNATIONAL, INC.

Reconciliation of Key Performance Measures to Commonly Used Generally AcceptedAccounting Principle Terms

(in thousands, except percentages) (unaudited)

2020 2021

1ST QTR 2ND QTR 3RD QTR 4TH QTR TOTAL 1ST QTR



NET (LOSS) $ (78,948 ) $ (34,092 ) $ (58,524 ) $ (13,934 ) $ (185,498 ) $ (7,119 )INCOME

LESS:

Interest 9,011 8,486 8,202 8,520 34,219 8,369 expense, net

Depreciation 5,121 4,958 4,802 5,504 20,385 6,509

Amortization 10,516 10,976 10,925 11,245 43,662 10,696

Provision for 8,374 (21,769 ) 54,318 15,299 56,222 400 income taxes

Loss (income)from (9,162 ) 43,847 (341 ) 795 35,140 239 discontinuedoperations

EBITDA $ (55,088 ) $ 12,406 $ 19,383 $ 27,429 $ 4,130 $ 19,094

LESS:

Restructuringrelatedinventory (602 ) - 351 - (251 ) - charges(recoveries)

Restructuring 2,883 588 502 972 4,945 2,060 charges, net

Special(recoveries) (45,175 ) 5,019 436 473 (39,247 ) (2,869 )charges, net

Goodwillimpairment 116,182 - - - 116,182 - charge

ADJUSTED $ 18,200 $ 18,013 $ 20,671 $ 28,873 $ 85,758 $ 18,285 EBITDA

CIRCOR INTERNATIONAL, INC.

Reconciliation of Key Performance Measures to Commonly Used Generally Accepted Accounting Principle Terms

(in thousands, except percentages) (unaudited)

2020

2021

1ST QTR

2ND QTR

3RD QTR

4TH QTR

TOTAL

1ST QTR

GAAP OPERATING INCOME (LOSS)

$

(73,405

)

$

(1,384

)

$

4,420

$

9,923

$

(60,446

)

$

386

LESS:

Restructuring related inventory charges (recoveries)

(602

)

-

351

-

(251

)

-

Amortization of inventory step-up

-

-

-

-

-

-

Restructuring charges, net

2,883

588

502

972

4,945

2,060

Acquisition amortization

10,218

10,681

10,625

10,939

42,463

10,487

Acquisition depreciation

974

980

1,011

1,021

3,986

2,375

Special (recoveries) charges, net

(45,175

)

5,019

436

473

(39,247

)

(2,869

)

Goodwill impairment charge

116,182

-

-

-

116,182

-

ADJUSTED OPERATING INCOME

$

11,075

$

15,884

$

17,345

$

23,327

$

67,631

$

12,439

GAAP OPERATING MARGIN

(38.2

)%

(0.7

)%

2.4

%

4.8

%

(7.8

)%

0.2

%

LESS:

Restructuring related inventory charges (recoveries)

(0.3

)%

-

%

0.2

%

-

%

-

%

-

%

Amortization of inventory step-up

-

%

-

%

-

%

-

%

-

%

-

%

Restructuring charges, net

1.5

%

0.3

%

0.3

%

0.5

%

0.6

%

1.1

%

Acquisition amortization

5.3

%

5.7

%

5.7

%

5.3

%

5.5

%

5.8

%

Acquisition depreciation

0.5

%

0.5

%

0.5

%

0.5

%

0.5

%

1.3

%

Special (recoveries) charges, net

(23.5

)%

2.7

%

0.2

%

0.2

%

(5.1

)%

(1.6

)%

Goodwill impairment charge

60.4

%

-

%

-

%

-

%

15.0

%

-

%

ADJUSTED OPERATING MARGIN

5.8

%

8.5

%

9.3

%

11.2

%

8.7

%

6.9

%

View source version on businesswire.com: https://www.businesswire.com/news/home/20210512005257/en/

CONTACT: Alex Maki Vice President - FP&A and Investor Relations CIRCOR International (781) 270-1200