EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

PRESS RELEASE

CIRCOR Reports 39% Revenue Growth for First Quarter of 2011

• Adjusted Earnings Per Share Grew by 58%

• Total Orders Increase by 30% Year-Over-Year, Energy Up 72%

• Leslie Subsidiary Emerges from Bankruptcy

• Company Enters into New Credit Agreement for $300 Million with Improved Terms

Burlington, MA – May 5, 2011 – CIRCOR International, Inc. (NYSE: CIR), a leading provider of valves and other highly engineered products for the industrial, aerospace and energy markets, today announced financial results for the first quarter ended April 3, 2011.

Management Comments on First-Quarter Results

“CIRCOR is off to a strong start in 2011,” said Chairman and Chief Executive Officer Bill Higgins. “Revenues grew by 39% year over year, and adjusted earnings per share, excluding Leslie asbestos and bankruptcy charges, increased by 58%. Our short-cycle Energy and Flow Technologies end markets are the strongest, benefiting from early-cycle economic activity. Total Orders for the quarter were up 30% year over year; with Energy bookings growing 72%.”

“We are very pleased to have accomplished the final step to permanently resolve Leslie’s asbestos liability. Last week we funded the asbestos trust and Leslie Controls has emerged from bankruptcy.” said Higgins. “In addition, to support our strategic growth, we have entered into a new $300 million, five-year unsecured credit agreement, which provides better terms than our previous arrangement and additional borrowing capacity.”

CIRCOR also announced that Paul M. Coppinger will be leaving the Company May 13, 2011. As President of CIRCOR Energy, Mr. Coppinger led the segment through a period of plant consolidations and lean implementations. Commenting on the Company’s search for a new CIRCOR Energy leader, Mr. Higgins said, “This individual will drive the transition to accelerating global growth both organically and through acquisitions.”

Consolidated Results

Revenues for the first quarter of 2011 were $203.4 million, a 39% increase from $146.3 million generated in the first quarter of 2010. CIRCOR reported net income for the first quarter of 2011 of $7.9 million, or $0.45 per diluted share, compared with net income of $5.7 million, or $0.33 per diluted share, for the first quarter of 2010.

Consolidated adjusted operating earnings, which excludes Leslie asbestos and bankruptcy charges, was $13.8 million for the first quarter of 2011 compared to $7.3 million for first quarter 2010, an increase of 89%.

 

1


First-quarter 2011 net income included pretax Leslie asbestos and bankruptcy charges of $1.0 million, compared with $0.6 million of pretax asbestos recoveries in the first quarter of 2010. Excluding Leslie asbestos and bankruptcy charges and recoveries net of tax, adjusted earnings per diluted share increased 58% to $0.49 for the first quarter of 2011, compared with $0.31 in the first quarter of 2010.

Consolidated Orders and Free Cash Flow

The Company received orders totaling $221.6 million during the first quarter of 2011, an increase of 30% compared with the first quarter of 2010 and a 4% increase compared with the fourth quarter of 2010. Backlog as of April 3, 2011 was $419.1 million, up 27% from backlog of $330.4 million at April 4, 2010 and up 4% from $404.3 million at December 31, 2010.

During the first quarter of 2011, the Company generated $0.9 million of free cash flow (defined as net cash from operating activities, less capital expenditures and dividends paid) compared with using $7.0 million in the first quarter of 2010, primarily due to higher net income and working capital improvements.

Energy

CIRCOR’s Energy segment revenues of $99.2 million for the quarter ended April 3, 2011 represent a 72% increase from $57.7 million for the quarter ended April 4, 2010. The increase included 65% organic growth, 4% growth from acquisitions, and a positive foreign currency adjustment of 3%. The growth was primarily the result of strong shipment volume for large international projects and short-cycle North American business, the acquisition of SF Valves in February, and favorable foreign currency fluctuations.

Incoming orders for the first quarter of 2011 were $113.7 million, an increase of 72% year over year, but down 6% sequentially. The year-over-year growth was primarily due to strength in large international projects, which has rebounded from the low order intake in the previous year. Ending backlog totaled $203.1 million, a 50% increase year over year and a 13% increase sequentially.

For the first quarter of 2011, the Energy segment adjusted operating margin of 6.4% compares with 3.5% for the first quarter of 2010 and 6.7% for the fourth quarter of 2010. The year-over-year increase was driven primarily by the improved margins and revenue in the North American short-cycle businesses, partially offset by pricing pressure on large international projects.

Aerospace

CIRCOR’s Aerospace segment revenues increased by 18% to $32.1 million for the first quarter of 2011 from $27.3 million in the first quarter of 2010. The increase in revenues was driven by 14% growth from acquisitions, 4% organic growth, and a 1% positive foreign currency adjustment.

Incoming orders for the first quarter of 2011 were $32.8 million, a decrease of 6% year over year, but up 7% sequentially. The year-over-year order decrease was primarily due to the timing of military landing gear orders which were high in the first quarter of 2010, partially offset by the positive impact of acquisitions. Ending backlog totaled $135.3 million, an increase of 12% year over year, but down 8% sequentially.

 

2


The Aerospace segment’s adjusted operating margin was 11.6% for the first quarter of 2011, compared with 13.2% for the first quarter of 2010, and 14.1% for the fourth quarter of 2010. First-quarter 2011 adjusted operating margins decreased year over year primarily as a result of higher costs associated with the integration of the Castle acquisition.

Flow Technologies

CIRCOR’s Flow Technologies segment revenues increased 18% to $72.1 million for the first quarter of 2011 from $61.3 million in the first quarter of 2010. First-quarter 2011 revenues reflected organic growth of 15%, due to continued semiconductor strength and steady progress in process and industrial markets, growth from acquisitions of 2%, and a favorable foreign currency adjustment of 1%.

Incoming orders for this segment were $75.0 million for the first quarter of 2011, an increase of 9% year over year and 24% sequentially. The year-over-year and sequential increase reflects an improvement in most markets except refining and maritime. Ending backlog totaled $80.7 million, an increase of 9% year over year and an increase of 5% sequentially.

This segment’s adjusted operating margin, which excludes the impact of Leslie asbestos and bankruptcy charges, for the first quarter of 2011, was 13.7%, compared with 10.2% in the first quarter of 2010 and 12.5% in the fourth quarter of 2010. The first-quarter year-over-year adjusted operating margin increase was due primarily to higher volumes and associated leverage.

Business and Financial Outlook

“2011 is shaping up to be a year of improving performance for CIRCOR,” said Higgins. “Short cycle bookings for our Energy business remain solid and large international projects are continuing to recover. We expect Energy margins will slowly improve, as we work through the lower margin project backlog. Commercial aerospace has come off the bottom; however, military sales will remain soft for the near-term. The end markets within our Flow Technologies business are healthy.”

CIRCOR currently expects revenues for the second quarter of 2011 in the range of $200 million to $207 million and adjusted earnings are expected to be in the range of $0.42 to $0.52 per diluted share. CIRCOR’s guidance for adjusted earnings per share assumes a 31% tax rate and that exchange rates remain at present levels.

Conference Call Information

CIRCOR International will hold a conference call to review its financial results today, May 5, 2011, at 10:00 a.m. ET. Those who wish to listen to the conference call and view the accompanying presentation slides should visit “Webcasts & Presentations” in the “Investors” 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 for one year on the Company’s website.

 

3


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 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 CIRCOR’s future performance, including second-quarter revenue and earnings guidance. 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 AND SUBSEQUENT REPORTS ON FORMS 10-Q, 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 for the industrial, aerospace and energy markets. With more than 7,000 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

 

4


CIRCOR INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

UNAUDITED

 

     Three Months Ended  
     April 3, 2011     April 4, 2010  

Net revenues

   $ 203,370      $ 146,269   

Cost of revenues

     147,160        103,550   
                

GROSS PROFIT

     56,210        42,719   

Selling, general and administrative expenses

     42,437        35,418   

Leslie asbestos and bankruptcy charges (recoveries)

     1,001        (648
                

OPERATING INCOME

     12,772        7,949   
                

Other expense (income):

    

Interest income

     (43     (43

Interest expense

     816        597   

Other expense (income), net

     915        (51
                

Total other expense

     1,688        503   
                

INCOME BEFORE INCOME TAXES

     11,084        7,446   

Provision for income taxes

     3,178        1,713   
                

NET INCOME

   $ 7,906      $ 5,733   
                

Earnings per common share:

    

Basic

   $ 0.46      $ 0.34   

Diluted

   $ 0.45      $ 0.33   

Weighted average common shares outstanding:

    

Basic

     17,163        17,051   

Diluted

     17,378        17,193   


CIRCOR INTERNATIONAL, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

UNAUDITED

 

     Three Months Ended  
     April 3, 2011     April 4, 2010  

OPERATING ACTIVITIES

    

Net income

   $ 7,906      $ 5,733   

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

    

Depreciation

     3,575        3,228   

Amortization

     1,418        979   

Compensation expense of stock-based plans

     1,136        843   

Tax effect of share based compensation

     (256     112   

Loss on disposal of property, plant and equipment

     2        0   

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

    

Trade accounts receivable

     1,421        (10,734

Inventories

     (4,622     (4,332

Prepaid expenses and other assets

     (6,781     (8,212

Accounts payable, accrued expenses and other liabilities

     416        9,609   
                

Net cash provided by (used in) operating activities

     4,215        (2,774
                

INVESTING ACTIVITIES

    

Additions to property, plant and equipment

     (2,693     (3,606

Proceeds from the sale of property, plant and equipment

     12        13   

Purchase of investments

     (1     0   

Business acquisitions, net of cash acquired

     (20,221     (340
                

Net cash used in investing activities

     (22,903     (3,933
                

FINANCING ACTIVITIES

    

Proceeds from long-term debt

     60,748        16,110   

Payments of long-term debt

     (34,778     (15,972

Dividends paid

     (663     (639

Proceeds from the exercise of stock options

     213        256   

Tax effect of share based compensation

     256        (112
                

Net cash provided by (used in) financing activities

     25,776        (357
                

Effect of exchange rate changes on cash and cash equivalents

     651        (1,474
                

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

     7,739        (8,538

Cash and cash equivalents at beginning of year

     45,752        46,350   
                

CASH AND CASH EQUIVALENTS AT END OF PERIOD

   $ 53,491      $ 37,812   
                


CIRCOR INTERNATIONAL, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)

UNAUDITED

 

     April 3, 2011      December 31, 2010  

ASSETS

     

Current Assets:

     

Cash & cash equivalents

   $ 53,491       $ 45,752   

Short-term investments

     107         101   

Trade accounts receivable, less allowance for doubtful accounts of $1,249 and $822, respectively

     141,280         138,860   

Inventories

     177,340         167,797   

Income taxes refundable

     1,806         1,625   

Prepaid expenses and other current assets

     13,200         5,749   

Deferred income tax asset

     20,422         20,111   

Insurance receivables

     38         38   

Assets held for sale

     542         542   
                 

Total Current Assets

     408,226         380,575   
                 

Property, Plant and Equipment, net

     100,251         95,768   

Other Assets:

     

Goodwill

     72,843         63,175   

Intangibles, net

     61,977         62,322   

Deferred income tax asset

     11,829         11,829   

Other assets

     11,582         2,526   
                 

Total Assets

   $ 666,708       $ 616,195   
                 

LIABILITIES AND SHAREHOLDERS’ EQUITY

     

Current Liabilities:

     

Accounts payable

   $ 86,099       $ 80,577   

Accrued expenses and other current liabilities

     51,572         51,248   

Accrued compensation and benefits

     20,354         22,305   

Leslie asbestos and bankruptcy related liabilities

     79,801         79,831   

Income taxes payable

     0         38   

Notes payable and current portion of long-term debt

     8,178         851   
                 

Total Current Liabilities

     246,004         234,850   
                 

Long-Term Debt, net of current portion

     22,858         684   

Deferred income taxes

     400         0   

Other Non-Current Liabilities

     22,740         23,841   

Shareholders’ Equity:

     

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

     0         0   

Common stock, $.01 par value; 29,000,000 shares authorized; and 17,202,100 and 17,112,688 issued and outstanding, respectively

     172         171   

Additional paid-in capital

     255,348         254,154   

Retained earnings

     103,631         96,389   

Accumulated other comprehensive income

     15,555         6,106   
                 

Total Shareholders’ Equity

     374,706         356,820   
                 

Total Liabilities and Shareholders’ Equity

   $ 666,708       $ 616,195   
                 


CIRCOR INTERNATIONAL, INC.

SUMMARY OF ORDERS AND BACKLOG

(in millions)

UNAUDITED

 

     Three Months Ended  
     April 3, 2011      April 4, 2010  

ORDERS1

     

Energy

   $ 113.7       $ 66.2   

Aerospace

     32.8         34.8   

Flow Technologies

     75.0         69.1   
                 

Total orders

   $ 221.5       $ 170.1   
                 
     April 3, 2011      April 4, 2010  

BACKLOG2

     

Energy

   $ 203.1       $ 135.4   

Aerospace

     135.3       $ 121.0   

Flow Technologies

     80.7       $ 74.0   
                 

Total backlog

   $ 419.1       $ 330.4   
                 

Note 1: Beginning in Q2 2010, orders have been adjusted to exclude the foreign exchange impact from backlog remeasurement. The three months ended April 4, 2010 reflects an increase of $9.0 million.

Note 2: Backlog includes all unshipped customer orders.

 


CIRCOR INTERNATIONAL, INC.

SUMMARY REPORT BY SEGMENT

(in thousands, except earnings per share)

UNAUDITED

 

     2010     2011  
     1ST QTR     2ND QTR     3RD QTR     4TH QTR     YTD     1ST QTR  

NET REVENUES

            

Energy

   $ 57,722      $ 77,305      $ 80,613      $ 90,229      $ 305,869      $ 99,170   

Aerospace

     27,274        27,811        28,316        35,465        118,866        32,110   

Flow Technologies

     61,273        62,889        68,648        68,365        261,175        72,090   
                                                

Total

     146,269        168,005        177,577        194,059        685,910        203,370   
                                                

* ADJUSTED OPERATING MARGIN

            

Energy

     3.5     8.3     11.1     6.7     7.7     6.4

Aerospace

     13.2     14.6     9.6     14.1     13.0     11.6

Flow Technologies

     10.2     10.1     13.1     12.5     11.5     13.7

Segment operating margin

     8.1     10.0     11.7     10.1     10.1     9.8

Corporate expenses

     -3.1     -3.1     -2.7     -3.3     -3.1     -3.0

* Adjusted operating margin

     5.0     6.9     8.9     6.7     7.0     6.8

Leslie asbestos and bankruptcy charges (recoveries)

     -0.4     17.2     1.3     1.1     4.8     0.5

Total operating margin

     5.4     -10.3     7.6     5.6     2.2     6.3

* ADJUSTED OPERATING INCOME

            

Energy

     2,025        6,424        8,968        6,024        23,441        6,393   

Aerospace

     3,607        4,067        2,726        5,002        15,402        3,727   

Flow Technologies

     6,276        6,367        8,997        8,512        30,152        9,854   
                                                

Segment operating income

     11,908        16,858        20,691        19,538        68,995        19,974   

Corporate expenses

     (4,607     (5,274     (4,859     (6,494     (21,234     (6,201
                                                

* Adjusted operating income

     7,301        11,584        15,832        13,044        47,761        13,773   
                                                

Leslie asbestos and bankruptcy charges (recoveries)

     (648     28,908        2,343        2,173        32,776        1,001   
                                                

Total operating income

     7,949        (17,325     13,490        10,871        14,986        12,772   

INTEREST EXPENSE, NET

     (554     (586     (734     (641     (2,515     (773

OTHER (EXPENSE) INCOME, NET

     51        (258     853        (608     38        (915
                                                

PRETAX INCOME (LOSS)

     7,446        (18,169     13,609        9,622        12,508        11,084   

(PROVISION) BENEFIT FOR INCOME TAXES

     (1,713     6,928        (3,210     (1,890     115        (3,178
                                                

EFFECTIVE TAX RATE

     23.0     38.1     23.6     19.6     -0.9     28.7

NET INCOME (LOSS)

   $ 5,733      $ (11,241   $ 10,399      $ 7,732      $ 12,624      $ 7,906   
                                                

Weighted Average Common Shares Outstanding (Diluted)

     17,193        17,109        17,258        17,378        17,297        17,378   

EARNINGS PER COMMON SHARE (Diluted)

   $ 0.33      $ (0.66   $ 0.60      $ 0.44      $ 0.73      $ 0.45   
                                                

EBIT

   $ 8,000      $ (17,583   $ 14,343      $ 10,263      $ 15,024      $ 11,857   

Depreciation

     3,228        3,115        3,166        3,566        13,075        3,575   

Amortization of intangibles

     979        964        1,122        1,236        4,301        1,418   
                                                

EBITDA

   $ 12,207      $ (13,504   $ 18,631      $ 15,065      $ 32,400      $ 16,850   
                                                

EBITDA AS A PERCENT OF SALES

     8.3     -8.0     10.5     7.8     4.7     8.3
                                                

CAPITAL EXPENDITURES

   $ 3,606      $ 4,580      $ 3,213      $ 3,513      $ 14,913      $ 2,693   
                                                

 

* Adjusted Operating Income & Margin excludes Special, Impairment, and Leslie asbestos and bankruptcy charges.


CIRCOR INTERNATIONAL, INC.

RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED

GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS

(in thousands)

UNAUDITED

 

    2010     2011  
    1ST QTR     2ND QTR     3RD QTR     4TH QTR     YTD     1ST QTR  

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

  $ (7,019   $ 11,947      $ (3,566   $ 15,560      $ 16,921      $ 859   
                                               

ADD: Capital expenditures

    3,606        4,580        3,213        3,513        14,913        2,693   

           Dividends paid

    639        640        703        661        2,643        663   
                                               

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

  $ (2,774   $ 17,167      $ 350      $ 19,734      $ 34,477      $ 4,215   
                                               

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

  $ (52,713   $ (55,976   $ (26,225   $ (44,318   $ (44,318   $ (22,562
                                               

ADD:

           

Cash & cash equivalents

    37,812        60,857        68,526        45,752        45,752        53,491   

Investments

    22,412        94        97        101        101        107   
                                               

TOTAL DEBT

  $ 7,511      $ 4,975      $ 42,398      $ 1,535      $ 1,535      $ 31,036   
                                               

DEBT AS % OF EQUITY

    2     2     12     0     0     8
                                               

TOTAL DEBT

    7,511        4,975        42,398        1,535        1,535        31,036   

TOTAL SHAREHOLDERS’ EQUITY

    349,244        324,128        351,719        356,820        356,820        374,706   
                                               

EBIT [NET INCOME LESS INCOME TAXES LESS INTEREST EXPENSE, NET]

  $ 8,000      $ (17,583   $ 14,343      $ 10,263      $ 15,023      $ 11,857   
                                               

LESS:

           

Interest expense, net

    (554     (586     (734     (641     (2,515     (773

Provision for income taxes

    (1,713     6,928        (3,210     (1,890     115        (3,178
                                               

NET INCOME

  $ 5,733      $ (11,241   $ 10,399      $ 7,732      $ 12,624      $ 7,906   
                                               

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

  $ 12,207      $ (13,504   $ 18,631      $ 15,065      $ 32,399      $ 16,850   
                                               

LESS:

           

Interest expense, net

    (554     (586     (734     (641     (2,515     (773

Depreciation

    (3,228     (3,115     (3,166     (3,566     (13,075     (3,575

Amortization

    (979     (964     (1,122     (1,236     (4,301     (1,418

Provision for income taxes

    (1,713     6,928        (3,210     (1,890     115        (3,178
                                               

NET INCOME

  $ 5,733      $ (11,241   $ 10,399      $ 7,732      $ 12,624      $ 7,906   
                                               

ADJUSTED INCOME [NET INCOME EXCLUDING SPECIAL, IMPAIRMENT, AND LESLIE ASBESTOS AND BANKRUPTCY CHARGES, NET OF TAX]

  $ 5,312      $ 7,549      $ 11,922      $ 9,144      $ 33,928      $ 8,557   
                                               

LESS:

           

Leslie asbestos and bankruptcy charges (recoveries), net of tax

    (421     18,790        1,523        1,412        21,304        651   

NET INCOME

  $ 5,733      $ (11,241   $ 10,399      $ 7,732      $ 12,624      $ 7,906   
                                               

ADJUSTED WEIGHTED AVERAGE SHARES

    N/A        17,109        N/A        N/A        N/A        N/A   
                                               

Adjustment for anti-dilutive conversion of shares

    0        153        0        0        0        0   
                                               

Weighted average common shares outstanding (diluted)

    17,193        17,262        17,258        17,378        17,297        17,378   
                                               

ADJUSTED EARNINGS PER SHARE [EPS EXCLUDING SPECIAL, IMPAIRMENT, AND LESLIE ASBESTOS AND BANKRUPTCY CHARGES, NET OF TAX]

  $ 0.31      $ 0.44      $ 0.69      $ 0.53      $ 1.97      $ 0.49   
                                               

LESS:

           

Leslie asbestos and bankruptcy charges (recoveries), net of tax impact on EPS

    (0.02     1.10        0.09        0.08        1.24        0.04   
                                               

EARNINGS PER COMMON SHARE (Diluted)

  $ 0.33      $ (0.66   $ 0.60      $ 0.44      $ 0.73      $ 0.45   
                                               


CIRCOR INTERNATIONAL, INC

Leslie Controls Asbestos Items

(in thousands, except case information)

 

     2010     2011  
     1ST QTR     2ND QTR     3RD QTR     4TH QTR     YTD     1ST QTR  

Quarterly Case Rollforward

            

Beginning open cases

     1,104        1,150        1,214        1,340        1,104        1,340   

Cases filed

     150        169        132        —          451        —     

Cases resolved and dismissed

     (104     (105     (6     —          (215     —     
                                                

Ending open cases

     1,150        1,214        1,340        1,340        1,340        1,340   
                                                

Ending open mesothelioma cases

     623        672        713        713        713        713   
                                                

Income Statement Amounts

            

Indemnity costs accrued (cases filed)

   $ 699      $ 1,797      $ —        $ —        $ 2,496      $ —     

Adverse verdict costs (recoveries)

     65        (2,455     —          —          (2,390     —     

Defense costs incurred

     3,731        3,435        16        319        7,501        —     

Insurance recoveries adjustment

     (3,652     —          —          —          (3,652     —     

Insurance recoveries accrued

     (1,491     (1,135     —          —          (2,626     —     

Leslie Bankruptcy related charges, net

     —          27,266        2,327        1,854        31,447        1,001   
                                                

Net pre-tax Leslie asbestos and bankruptcy expense (recovery)

   $ (648   $ 28,908      $ 2,343      $ 2,173      $ 32,776      $ 1,001   
                                                

Balance Sheet Amounts

            

Bankruptcy and indemnity liability

   $ 57,732      $ 78,976      $ 78,067      $ 77,689        $ 77,659   

Incurred defense cost liability

     2,099        3,455        1,997        2,142          2,142   

Insurance recoveries receivable

     (7,997     (1,180     (194     (38       (38
                                          

Net Leslie asbestos liability

   $ 51,834      $ 81,251      $ 79,870      $ 79,793        $ 79,763   
                                          


CIRCOR INTERNATIONAL, INC.

RECONCILIATION OF FUTURE PERFORMANCE MEASURES TO COMMONLY

USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS

UNAUDITED

 

     2nd QTR 2011  
     Low      High  

EXPECTED ADJUSTED EARNINGS PER SHARE [EPS EXCLUDING SPECIAL, IMPAIRMENT, AND LESLIE ASBESTOS AND BANKRUPTCY CHARGES, NET OF TAX]

   $ 0.42       $ 0.52   
                 

LESS:

     

Expected special charges (recoveries), net of tax impact on EPS

   $ —         $ —     

Expected impairment charges, net of tax impact on EPS

   $ —         $ —     

Expected Leslie asbestos and bankruptcy charges, net of tax impact on EPS

   $ —         $ —     
                 

EXPECTED EARNINGS PER COMMON SHARE (Diluted)

   $ 0.42       $ 0.52