CIR CIRCOR International Inc

CIRCOR International, Inc. (NYSE: CIR), a leading provider of flow control solutions and other highly engineered products for the Industrial, Energy and Aerospace & Defense markets, today announced financial results for the first quarter ended March 31, 2019.

First-Quarter 2019 Highlights

• Orders of $280 million, down 14% on a reported basis and down 6% on an organic basis
• Orders in A&D segment grew nearly 50% year over year
• Revenue of $270 million, down 2% on a reported basis and up 8% on an organic basis
• GAAP Operating Margin of 2.9%; GAAP Loss per Share of $(0.42)
• Adjusted Operating Margin of 7.6%; Adjusted Earnings per Share of $0.38
• Fluid Handling integration remains on track
• Completed sale of Reliability Services business for cash proceeds of $85 million
• Debt pay down of $53 million

“We reported solid first-quarter 2019 results with 8% organic revenue growth,” said Scott Buckhout, President and Chief Executive Officer. “All three of our business segments grew in the quarter and the outlook for the majority of our end-markets remains positive. We anticipate improving results through the year as we benefit from higher volume, price increases and additional integration savings.

“During the quarter we made significant progress transitioning production to our low-cost manufacturing facilities around the world,” continued Mr. Buckhout. “Our Refinery Valve product line is ramping up in India; several Aerospace platforms were moved to Morocco; and our low-cost facility in Monterrey is now the primary source of production for Distributed Valves in North America.

“De-levering the Company remains a top priority. We reduced our debt by $53 million in the first quarter,” said Mr. Buckhout. “We expect strong free cash flow for the year and we continue to evaluate the sale of non-core businesses to further simplify the Company and accelerate the reduction of outstanding debt.

“Looking ahead, we continue to focus on creating long-term value for shareholders by investing in growth, expanding margins, generating strong free cash flow, and de-levering the Company,” concluded Mr. Buckhout.

Second-Quarter 2019 GuidanceFor the second quarter of 2019, CIRCOR expects revenue in the range of $270 million to $280 million, and GAAP loss per share in the range of $(0.13) to $(0.03), which reflects acquisition-related amortization expense of $(0.49) and other special and restructuring charges of $(0.04) to $(0.02). Excluding the impact of amortization, special and restructuring (charges) gains, adjusted EPS is expected to be in the range of $0.40 to $0.48 per share. Presentation slides that provide supporting information to this guidance and first-quarter results are posted on the “Investors” section of the Company’s website, http://investors.circor.com, and will be discussed during the conference call at 9:00 a.m. ET tomorrow, April 26, 2019.

         

Selected Consolidated Results (unaudited)

  ($ millions except EPS)     Q1 2019 Q1 2018 Change Revenue $ 270.4 $ 275.6       (2)% Revenue excluding divested business1 $ 267.3

$

257.0 4% GAAP Operating (Loss) Income $ 7.9 $ (13.4) N/M Adjusted Operating Income2 $ 20.2 $ 19.8 1% GAAP Operating Margin 2.9% (4.9)% N/M Adjusted Operating Margin2 7.6% 7.2% 40 bps GAAP (Loss) Earnings Per Share (Diluted) $ (0.42) $ (0.88) N/M Adjusted Earnings Per Share (Diluted)2 $ 0.38 $ 0.40 (8)% Operating Cash Flow $ (21.7) $ (0.1) N/M Free Cash Flow3 $ (25.5) $ (8.3) N/M Orders $ 279.6 $ 326.2 (14)% Orders excluding divested business1 $ 275.5

$

304.4 (9)%          

Segment Results

  ($ millions)     Q1 2019 Q1 2018 Change Energy       Revenue $ 98.4 $ 100.0 (2)% Revenue excluding divested business1 $ 95.3

$

85.2 12% Segment Operating Income $ 6.8 $ 5.7 19% Segment Operating Margin 7.1% 5.7% 140 bps Orders $ 67.8 $ 129.8 (48)% Orders excluding divested business1 $ 63.7 $ 112.9 (44)%   Aerospace & Defense Revenue $ 61.2 $ 58.5 5% Segment Operating Income $ 9.4 $ 8.9 6% Segment Operating Margin 15.3% 15.3% 0 bps Orders $ 88.1 $ 59.8 47%   Industrial Revenue $ 110.7 $ 117.1 (5)% Revenue excluding divested business1 $ 110.7 $ 113.2

(2)%

Segment Operating Income $ 10.8 $ 12.9 (16)% Segment Operating Margin 9.7% 11.1% (140) bps Orders $ 123.7 $ 136.6 (9)% Orders excluding divested business1

$

123.7 $ 131.8 (6)%

1. Orders and revenue excluding divested businesses is a non-GAAP measure and is calculated by subtracting the orders and revenues generated by the divested businesses during the periods prior to their divestiture from the reported orders and revenues.2. Adjusted Consolidated and Segment Results for Q1 2019 exclude non-cash acquisition-related intangible amortization, special and restructuring charges totaling $12.3 million ($16.0 million, net of tax). These charges include: (i) $13.2 million charge for non-cash acquisition-related intangible amortization and depreciation expense (ii) $2.8 million for restructuring-related inventory charges (iii) $1.8 million loss from the business divested in January (iv) $1.1 million of other special and restructuring charges, and (v) a gain of $6.6 million in the quarter related to the sale of businesses. Adjusted Consolidated and Segment Results for Q1 2018 exclude non-cash acquisition-related intangible amortization, special and restructuring charges totaling $33.2 million ($25.5 million, net of tax). These charges include: (i) $20.2 million charge for non-cash acquisition-related intangible amortization expense, including the amortization of a step-up in fair value of inventories ($6.6 million); (ii) $10.5 million charge related to restructuring activities, primarily severance, related to our Engineered Valves, Reliability Services and Germany-based Pumps business; and (iii) $2.5 million related to the separation of Fluid Handling business from Colfax Corporation.3. 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.

Conference Call InformationCIRCOR International will hold a conference call to review its financial results at 9:00 a.m. ET tomorrow, April 26, 2019. 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. The webcast will be archived on the Company’s website for one year.

Use of Non-GAAP Financial MeasuresAdjusted operating income, Adjusted operating margin, Adjusted net income, Adjusted earnings per share (diluted), EBITDA, Adjusted EBITDA, net debt, free cash flow, organic growth, pro forma combined amounts and pro forma organic growth 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.
• 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 were completed on January 1, 2018 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 competitors. 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 StatementThis press release contains forward-looking statements within the meaning of Section 27 A of the Securities Act of 1933, as amended, and Section 21 E 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 second-quarter 2019 guidance, our future performance, including realization of cost reductions from restructuring activities and expected synergies, plans to reduce our outstanding debt and our corporate priorities. Actual events, performance or results could differ materially from the anticipated events, performance or results expressed or implied by such forward-looking statements. Important factors that could cause actual results to vary from expectations include, but are not limited to: our ability to respond to competitive developments and to grow our business, both domestically and internationally; changes in the cost, quality or supply of raw materials; our ability to comply with our debt obligations; our ability to successfully implement our acquisition, divestiture or restructuring strategies, including our integration of the Fluid Handling business; changes in industry standards, trade policies or government regulations, both in the United States and internationally; and our ability to operate our manufacturing facilities at current or higher levels and respond to increases in manufacturing costs. 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 differentiated technology products and sub-systems for markets including oil & gas, industrial, aerospace & defense and commercial marine. CIRCOR has a diversified flow and motion control product portfolio with recognized, market-leading brands that fulfill its customers’ mission critical needs. The Company’s strategy is to grow organically and through complementary acquisitions; simplify CIRCOR’s operations; achieve world class operational excellence; and attract and retain top talent. For more information, visit the Company’s investor relations website at http://investors.circor.com.

 

CIRCOR INTERNATIONAL, INC.CONDENSED CONSOLIDATED STATEMENTS OF LOSS(in thousands, except per share data)(UNAUDITED)

    Three Months Ended March 31, 2019     April 1, 2018 Net revenues $ 270,395 $ 275,580 Cost of revenues 196,526   199,276   GROSS PROFIT 73,869 76,304 Selling, general and administrative expenses 69,719 77,238 Special and restructuring (recoveries) charges, net (3,779 ) 12,446   OPERATING INCOME 7,929   (13,380 ) Other expense (income): Interest expense, net 13,179 11,801 Other (income) expense, net (1,913 ) (1,861 ) TOTAL OTHER EXPENSE, NET 11,266   9,940   LOSS BEFORE INCOME TAXES (3,337 ) (23,320 ) Provision for (benefit from) income taxes 5,095   (5,879 ) NET LOSS $ (8,432 ) $ (17,441 ) Loss per common share: Basic $ (0.42 ) $ (0.88 ) Diluted $ (0.42 ) $ (0.88 ) Weighted average number of common shares outstanding: Basic 20,195 19,806 Diluted 20,195 19,806  

CIRCOR INTERNATIONAL, INC.CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(in thousands)(UNAUDITED)

    Three Months Ended OPERATING ACTIVITIES March 31, 2019     April 1, 2018 Net Loss $ (8,432 ) $ (17,441 ) Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation 5,944 7,334 Amortization 12,906 12,329 Bad debt expense 109 261 Loss on write down of inventory 3,043 963 Amortization of inventory fair value step-up — 6,600 Compensation expense for share-based plans 1,422 1,365 Amortization of inventory fair value step-up — 881 Loss on sale or write-down of property, plant and equipment — 1,284 Gain on sale of business (6,569 ) — Changes in operating assets and liabilities, net of effects of acquisition and divestitures: Trade accounts receivable (5,758 ) 22,038 Inventories (1,108 ) (14,850 ) Other current assets and liabilities (23,243 ) (20,909 ) Net cash used in operating activities (21,686 ) (145 ) INVESTING ACTIVITIES Additions to property, plant and equipment (3,879 ) (8,234 ) Proceeds from the sale of property, plant and equipment 28 93 Proceeds from the sale of business, net 83,321   —   Net cash provided by (used in) investing activities 79,470   (8,141 ) FINANCING ACTIVITIES Proceeds from long-term debt 87,400 71,950 Payments of short-term and long-term debt (140,500 ) (44,106 ) Proceeds from the exercise of stock options — 301 Return of cash to Fluid Handling Seller —   (7,905 ) Net cash (used in) provided by financing activities (53,100 ) 20,240   Effect of exchange rate changes on cash, cash equivalents and restricted cash 426   956   INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH 5,110 12,910 Cash, cash equivalents, and restricted cash at beginning of period 69,525   112,293   CASH, CASH EQUIVALENTS, AND RESTRICTED CASH AT END OF PERIOD $ 74,635   $ 125,203    

CIRCOR INTERNATIONAL, INC.CONDENSED CONSOLIDATED BALANCE SHEETS(in thousands, except share and per share data)(UNAUDITED)

        March 31, 2019 December 31, 2018 ASSETS CURRENT ASSETS: Cash and cash equivalents $ 73,619 $ 68,517 Trade accounts receivable, less allowance for doubtful accounts 188,500 183,552 Inventories 217,991 217,378 Prepaid expenses and other current assets 89,904 90,659 Assets held for sale 4,623   87,940 Total Current Assets 574,637   648,046 PROPERTY, PLANT AND EQUIPMENT, NET 198,148 201,799 OTHER ASSETS: Goodwill 476,562 459,205 Intangibles, net 422,302 441,302 Deferred income taxes 25,632 28,462 Other assets 35,483   12,798 TOTAL ASSETS $ 1,732,764   $ 1,791,612 LIABILITIES AND SHAREHOLDERS’ EQUITY CURRENT LIABILITIES: Accounts payable $ 122,277 $ 123,881 Accrued expenses and other current liabilities 99,771 107,312 Accrued compensation and benefits 27,251 33,878 Liabilities held for sale — 11,141 Current portion of long-term debt —   7,850 Total Current Liabilities 249,299   284,062 LONG-TERM DEBT 733,666 778,187 DEFERRED INCOME TAXES 33,780 33,932 PENSION LIABILITY, NET 146,854 150,623 OTHER NON-CURRENT LIABILITIES 37,832 15,815 SHAREHOLDERS’ EQUITY 531,333   528,993 TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY $ 1,732,764   $ 1,791,612  

CIRCOR INTERNATIONAL, INC.SUMMARY OF ORDERS AND BACKLOG(in millions)UNAUDITED

 

 

    Three Months Ended March 31, 2019     April 1, 2018 ORDERS (1) Energy $ 67.8 $ 129.8 Aerospace & Defense 88.1 59.8 Industrial 123.7   136.6 Total orders $ 279.6   $ 326.2   BACKLOG (2) March 31, 2019 April 1, 2018 Energy $ 140.3 $ 224.1 Aerospace & Defense 206.5 165.8 Industrial 174.2   170.6 Total backlog $ 521.0   $ 560.5  

Note 1: Orders do not include the foreign exchange impact due to the re-measurement of customer order backlog amounts denominated in foreign currencies. Q1 2019 and 2018 orders include $4.1 million and $21.7 million, respectively, related to divested businesses.Note 2: Backlog includes unshipped customer orders for which revenue has not been recognized. Backlog at Q1 2018 includes $25.6 million related to divested businesses.

 

CIRCOR INTERNATIONAL, INC.SEGMENT INFORMATION(in thousands, except percentages)UNAUDITED

                                    2018     2019 1ST QTR     2ND QTR     3RD QTR     4TH QTR     TOTAL     1ST QTR ORDERS                 Energy $ 129,762 $ 113,171 $ 110,987 $ 97,990 $ 451,910 $ 67,770 Aerospace & Defense 59,793 59,441 81,533 76,702 277,469 88,107 Industrial 136,607       136,746       114,876       121,886       510,115       123,746   Total $ 326,162       $ 309,358       $ 307,396       $ 296,578       $ 1,239,494       $ 279,623     NET REVENUES Energy $ 99,972 $ 112,804 $ 121,023 $ 117,433 $ 451,232 $ 98,417 Aerospace & Defense 58,477 57,500 57,757 63,283 237,017 61,240 Industrial 117,131       131,064       118,734       120,647       487,576       110,738   Total $ 275,580       $ 301,368       $ 297,514       $ 301,363       $ 1,175,825       $ 270,395     SEGMENT OPERATING INCOME Energy $ 5,696 $ 9,242 $ 9,163 $ 9,396 $ 33,497 $ 6,783 Aerospace & Defense 8,931 6,992 8,709 11,415 36,047 9,374 Industrial 12,948 15,037 14,609 14,746 57,340 10,787 Corporate expenses (7,802 )     (6,448 )     (8,034 )     (8,015 )     (30,299 )     (6,705 ) Adjusted Operating Income $ 19,773       $ 24,823       $ 24,447       $ 27,542       $ 96,585       $ 20,239     SEGMENT OPERATING MARGIN % Energy 5.7 % 8.2 % 7.6 % 8.0 % 7.4 % 6.9 % Aerospace & Defense 15.3 % 12.2 % 15.1 % 18.0 % 15.2 % 15.3 % Industrial 11.1 % 11.5 % 12.3 % 12.2 % 11.8 % 9.7 % CIRCOR Adjusted Operating Margin 7.2 % 8.2 % 8.2 % 9.1 % 8.2 % 7.5 %   SEGMENT OPERATING MARGIN % EXCLUDING DIVESTITURES Energy 6.7 % 7.5 % 6.0 % 7.8 % 7.0 % 7.1 % Aerospace & Defense 15.3 % 12.2 % 15.1 % 18.0 % 15.2 % 15.3 % Industrial 11.4 % 11.9 % 12.8 % 12.7 % 12.2 % 9.7 % CIRCOR Adjusted Operating Margin Excluding Divestitures 7.7 % 8.2 % 7.9 % 9.3 % 8.3 % 7.6 %  

CIRCOR INTERNATIONAL, INC.

SUPPLEMENTAL INFORMATION REGARDING DIVESTED BUSINESSES (in thousands) UNAUDITED                                               2018     2019

DIVESTED BUSINESSES

1st QTR     2nd QTR     3rd QTR     4th QTR     Total     1st QTR                 ORDERS Energy $ 16,891 $ 18,389 $ 19,145 $ 15,451 $ 69,875 $ 4,104 Industrial 4,848       4,484       2,302       4,796       16,430       — CIRCOR $ 21,738       $ 22,873       $ 21,446       $ 20,247       $ 86,305       $ 4,104   NET REVENUES Energy $ 14,731 $ 17,419 $ 16,579 $ 16,885 $ 65,613 $ 3,106 Industrial 3,897       1,499       2,070       3,846       11,312       — CIRCOR $ 18,628       $ 18,918       $ 18,649       $ 20,731       $ 76,925       $ 3,106   SEGMENT OPERATING INCOME Energy $ 8 $ 2,085 $ 2,905 $ 1,597 $ 6,596 $ — Industrial 79      

(427

)

   

(371

)

   

(78

)

   

(798

)

    — CIRCOR $ 87       $ 1,658       $ 2,534       $ 1,519       $ 5,798       $ —     CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in thousands, except percentages) UNAUDITED   2018     2019 1ST QTR     2ND QTR     3RD QTR     4TH QTR     TOTAL     1ST QTR NET CASH (USED IN) PROVIDED BY OPERATING ACTIVITIES $ (145 )     $ (465 )     $ 24,073     $ 30,531     $ 53,994 $ (21,686 ) LESS: Capital expenditures, net of sale proceeds 8,141       3,563       5,119       6,534       23,357       3,851   FREE CASH FLOW $ (8,286 )     $ (4,028 )     $ 18,954       $ 23,997       $ 30,637       $ (25,537 )   GROSS DEBT $ 823,665 $ 827,629 $ 831,613 $ 807,050 $ 807,050 $ 753,950 LESS: Cash & cash equivalents 123,305       69,030       71,334       68,517       68,517       73,619   GROSS DEBT, NET OF CASH $ 700,360       $ 758,599       $ 760,279       $ 738,533       $ 738,533       $ 680,331     TOTAL SHAREHOLDERS' EQUITY $ 592,096 $ 573,992 $ 574,171 $ 528,993 $ 528,993 $ 531,333   GROSS DEBT AS % OF EQUITY 139 % 144 % 145 % 153 % 153 % 142 % GROSS DEBT, NET OF CASH AS % OF EQUITY 118 % 132 % 132 % 140 % 140 % 128 %   CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in thousands, except per share data) UNAUDITED       2018     2019 1ST QTR     2ND QTR     3RD QTR     4TH QTR     TOTAL     1ST QTR NET INCOME (LOSS) $ (17,441 )     $ 5,902     $ (6,841 )     $ (21,005 )     $ (39,385 ) $ (8,432 ) LESS: Restructuring related inventory charges 473 1,067 — 864 2,404 2,818 Amortization of inventory step-up 6,600 — — — 6,600 — Restructuring charges, net 9,615 844 1,348 944 12,751 863 Acquisition amortization 11,797 11,767 11,733 12,012 47,309 12,148 Acquisition depreciation 1,837 1,735 1,742 1,735 7,049 1,123 Special (recoveries) charges, net 2,831 1,156 1,408 5,692 11,087 (4,641 ) Income tax impact (7,687 )     (11,056 )     967       12,124       (5,652 )     3,766   ADJUSTED NET INCOME $ 8,025       $ 11,415       $ 10,357       $ 12,366       $ 42,163       $ 7,645     EARNINGS (LOSS) PER COMMON SHARE (Diluted) $ (0.88 ) $ 0.30 $ (0.34 ) $ (1.05 ) $ (1.97 ) $ (0.42 ) LESS: Restructuring related inventory charges 0.02 0.05 — 0.04 0.12 0.14 Amortization of inventory step-up 0.33 — — — 0.33 — Restructuring charges, net 0.49 0.04 0.07 0.05 0.64 0.04 Acquisition amortization 0.60 0.59 0.59 0.60 2.37 0.60 Acquisition depreciation 0.09 0.09 0.09 0.09 0.35 0.06 Special (recoveries) charges, net 0.14 0.06 0.07 0.29 0.55 (0.23 ) Income tax impact (0.39 )     (0.55 )     0.05       0.61       (0.28 )     0.19   ADJUSTED EARNINGS PER SHARE (Diluted) $ 0.40       $ 0.57       $ 0.52       $ 0.62       $ 2.11       $ 0.38     CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in thousands) UNAUDITED       2018     2019 1ST QTR     2ND QTR     3RD QTR     4TH QTR     TOTAL     1ST QTR NET INCOME (LOSS) $ (17,441 )     $ 5,902     $ (6,841 )     $ (21,005 )     $ (39,384 ) $ (8,432 ) LESS: Interest expense, net (11,801 ) (13,755 ) (14,100 ) (13,257 ) (52,913 ) (13,179 ) Depreciation (7,334 ) (7,157 ) (7,065 ) (7,198 ) (28,754 ) (5,944 ) Amortization (12,329 ) (12,282 ) (12,234 ) (12,410 ) (49,255 ) (12,636 ) (Provision for) benefit from income taxes 5,879       7,646       (2,537 )     (14,278 )     (3,290 )     (5,095 ) EBITDA $ 8,144 $ 31,450 $ 29,095 $ 26,138 $ 94,828 $ 28,422 LESS: Restructuring related inventory charges (473 ) (1,067 ) — (864 ) (2,404 ) (2,818 ) Amortization of inventory step-up (6,600 ) — — — (6,600 ) — Restructuring charges, net (9,615 ) (844 ) (1,348 ) (944 ) (12,751 ) (863 ) Special recoveries (charges), net (2,831 )     (1,156 )     (1,408 )     (5,692 )     (11,087 )     4,641   ADJUSTED EBITDA $ 27,663       $ 34,517       $ 31,851       $ 33,638       $ 127,669       $ 27,462       CIRCOR INTERNATIONAL, INC. RECONCILIATION OF KEY PERFORMANCE MEASURES TO COMMONLY USED GENERALLY ACCEPTED ACCOUNTING PRINCIPLE TERMS (in thousands, except percentages) UNAUDITED   2018     2019 1ST QTR     2ND QTR     3RD QTR     4TH QTR     TOTAL     1ST QTR GAAP OPERATING INCOME (LOSS) $ (13,380 )     $ 8,252     $ 8,216     $ 6,296     $ 9,384 $ 7,929 LESS: Restructuring related inventory charges 473 1,067 — 864 2,404 2,818 Amortization of inventory step-up 6,600 — — — 6,600 — Restructuring charges, net 9,615 844 1,348 944 12,751 863 Acquisition amortization 11,797 11,767 11,733 12,012 47,309 12,148 Acquisition depreciation 1,837 1,735 1,742 1,735 7,049 1,123 Special (recoveries) charges, net 2,831       1,156       1,408       5,692       11,087       (4,641 ) ADJUSTED OPERATING INCOME $ 19,773       $ 24,821       $ 24,447       $ 27,543       $ 96,584       $ 20,240     GAAP OPERATING MARGIN (4.9 )% 2.7 % 2.8 % 2.1 % 0.8 % 2.9 % LESS: Restructuring related inventory charges 0.2 % 0.4 % — % 0.3 % 0.2 % 1.0 % Amortization of inventory step-up 2.4 % — % — % — % 0.6 % — % Restructuring charges, net 3.5 % 0.3 % 0.5 % 0.3 % 1.1 % 0.3 % Acquisition amortization 4.3 % 3.9 % 3.9 % 4.0 % 4.0 % 4.5 % Acquisition depreciation 0.7 % 0.6 % 0.6 % 0.6 % 0.6 % 0.4 % Special (recoveries) charges, net 1.0 %     0.4 %     0.5 %     1.9 %     0.9 %     (1.7 )% ADJUSTED OPERATING MARGIN 7.2 % 8.2 % 8.2 % 9.1 % 8.2 % 7.5 % Impact of Divestitures 0.5 %     — %     (0.3 )%     0.2 %     0.1 %     0.1 % ADJUSTED OPERATING MARGIN EXCLUDING DIVESTITURES 7.7 %     8.2 %     7.9 %     9.3 %     8.3 %     7.6 %  

CIRCOR INTERNATIONAL, INC.Q1 2019 Organic Growth Calculations(in thousands, except percentages)UNAUDITED

                        Industrial Energy Aerospace & Defense CIRCOR ORDERS $     % $     % $     % $     %   Q1 2018 $ 136.6 $ 129.8 $ 59.8 $ 326.2 Divestitures (4.8 )   (16.9 )   0   (21.7 ) Q1 2018 Excluding Divestitures 131.8 112.9 59.8 304.4   Organic (1.3 ) -1 % (48.0 )

-42

% 29.7 50 % (19.5 ) -6 % Acquisition / Divestiture 0 0 % 4.1 4 % 0 0 % 4.1 1 % FX (6.8 ) -5 %   (1.3 ) -1 %   (1.4 ) -2 % (9.4 ) -3 % Total Change Excluding Divestitures (8.0 ) -6 % (45.1 )

-40

% 28.3 47 % (24.8 ) -8 %   Q1 2019 $ 123.7   $ 67.8   $ 88.1   $ 279.6                                     Industrial Energy Aerospace & Defense CIRCOR NET REVENUE $ % $ % $ % $ %   Q1 2018

$

117.1

$

100

$

58.5

$

275.6

Divestitures   (3.9 ) (14.7 )   0     (18.6 ) Q1 2018 Excluding Divestitures 113.2 85.2 58.5 257.0   Organic 3.8 3 % 12.1 14 % 4.0 7 % 20.0 8 % Acquisition / Divestiture 0 0 % 3.1 4 % 0 0 % 3.1 1 % FX   (6.3 ) -6 % (2.1 ) -2 %   (1.3 ) -2 %   (9.6 ) -4 % Total Change Excluding Divestitures (2.5 ) -2 % 13.2

15

% 2.7 5 % 13.5 5 %   Q1 2019 $ 110.7   $ 98.4   $ 61.2   $ 270.4  

View source version on businesswire.com: https://www.businesswire.com/news/home/20190425006039/en/

David F. MullenSenior Vice President FinanceCIRCOR International(781) 270-1200