10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
 
FORM 10-Q
 
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended October 4, 2015.
OR
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from              to             .
Commission File Number 001-14962
 
CIRCOR INTERNATIONAL, INC.
(Exact name of registrant as specified in its charter) 
 
 
 
 
Delaware
 
04-3477276
(State or Other Jurisdiction of
Incorporation or Organization)
 
(I.R.S. Employer
Identification No.)
 
 
 
c/o CIRCOR INTERNATIONAL, Inc.
30 Corporate Drive, Suite 200, Burlington, MA
 
01803-4238
(Address of principal executive offices)
 
(Zip Code)
(781) 270-1200
(Registrant’s telephone number, including area code)
 
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
x
 
Accelerated filer
o
Non-accelerated filer
o
(Do not check if a smaller reporting company)
Smaller reporting company
o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  o    No  x
As of November 5, 2015, there were 16,485,053 shares of the registrant’s Common Stock, par value $0.01 per share, outstanding.



CIRCOR INTERNATIONAL, INC.
TABLE OF CONTENTS


 
Page
 
Condensed Consolidated Balance Sheets as of October 4, 2015 and December 31, 2014
 
Condensed Consolidated Statements of (Loss) Income for the Three and Nine Months Ended October 4, 2015 and September 28, 2014
 
Condensed Consolidated Statements of Comprehensive (Loss) Income for the Three and Nine Months Ended October 4, 2015 and September 28, 2014
 
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended October 4, 2015 and September 28, 2014
 

2



PART I. FINANCIAL INFORMATION
ITEM 1.
 FINANCIAL STATEMENTS
CIRCOR INTERNATIONAL, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)
(Unaudited)

 
October 4, 2015
 
December 31, 2014
ASSETS
 
 
 
CURRENT ASSETS:
 
 
 
Cash and cash equivalents
$
53,822

 
$
121,372

Trade accounts receivable, less allowance for doubtful accounts of $9,342 and $9,536, respectively
143,601

 
156,738

Inventories
198,560

 
183,434

Prepaid expenses and other current assets
15,984

 
21,626

Deferred income taxes
22,114

 
22,861

Total Current Assets
434,081

 
506,031

PROPERTY, PLANT AND EQUIPMENT, NET
88,242

 
96,212

OTHER ASSETS:
 
 
 
Goodwill
121,357

 
72,430

Intangibles, net
53,248

 
26,887

Deferred income taxes
14,585

 
19,048

Other assets
2,848

 
4,114

TOTAL ASSETS
$
714,361

 
$
724,722

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 
 
CURRENT LIABILITIES:
 
 
 
Accounts payable
$
66,764

 
$
87,112

Accrued expenses and other current liabilities
65,097

 
65,223

Accrued compensation and benefits
18,586

 
24,728

Notes payable and current portion of long-term debt
5,668

 
8,423

Total Current Liabilities
156,115

 
185,486

LONG-TERM DEBT, NET OF CURRENT PORTION
105,431

 
5,261

DEFERRED INCOME TAXES
16,490

 
7,771

OTHER NON-CURRENT LIABILITIES
28,346

 
32,111

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; 16,485,053 and 17,681,955 shares issued and outstanding at October 4, 2015 and December 31, 2014, respectively
177

 
177

Additional paid-in capital
283,213

 
277,227

Retained earnings
251,409

 
250,635

Common treasury stock, at cost (1,254,721 shares at October 4, 2015)
(69,517
)
 

Accumulated other comprehensive loss, net of taxes
(57,303
)
 
(33,946
)
Total Shareholders’ Equity
407,979

 
494,093

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
$
714,361

 
$
724,722

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

3



CIRCOR INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF (LOSS) INCOME
(in thousands, except per share data)
(Unaudited)
 
 
Three Months Ended
 
Nine Months Ended
 
October 4,
2015
 
September 28,
2014
 
October 4,
2015
 
September 28,
2014
Net revenues
$
159,258

 
$
203,818

 
$
492,023

 
$
622,888

Cost of revenues
113,865

 
141,601

 
343,187

 
436,333

     GROSS PROFIT
45,393

 
62,217

 
148,836

 
186,555

Selling, general and administrative expenses
38,143

 
41,873

 
119,344

 
129,370

Impairment charges
2,502

 

 
2,502

 

Special charges, net
8,277

 
478

 
13,098

 
578

     OPERATING (LOSS) INCOME
(3,529
)
 
19,866

 
13,892

 
56,607

Other expense (income):
 
 
 
 
 
 
 
Interest expense, net
828

 
436

 
2,274

 
2,245

Other (income) expense, net
(587
)
 
419

 
(1,197
)
 
(434
)
     TOTAL OTHER EXPENSE, NET
241

 
855

 
1,077

 
1,811

(LOSS) INCOME BEFORE INCOME TAXES
(3,770
)
 
19,012

 
12,816

 
54,796

Provision for income taxes
4,308

 
4,337

 
10,109

 
13,565

NET (LOSS) INCOME
$
(8,078
)
 
$
14,675

 
$
2,707

 
$
41,231

(Loss) Earnings per common share:
 
 
 
 
 
 
 
Basic
$
(0.49
)
 
$
0.83

 
$
0.16

 
$
2.34

Diluted
$
(0.49
)
 
$
0.83

 
$
0.16

 
$
2.32

Weighted average number of common shares outstanding:
 
 
 
 
 
 
 
Basic
16,485

 
17,675

 
16,989

 
17,654

Diluted
16,485

 
17,779

 
17,029

 
17,763

Dividends paid per common share
$
0.0375

 
$
0.0375

 
$
0.1125

 
$
0.1125

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

4



CIRCOR INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
(in thousands)
(Unaudited)
 

 
Three Months Ended
 
Nine Months Ended
 
October 4, 2015
 
September 28, 2014
 
October 4, 2015
 
September 28, 2014
Net (loss) income
$
(8,078
)
 
$
14,675

 
$
2,707

 
$
41,231

Other comprehensive (loss), net of tax:
 
 
 
 
 
 

Foreign currency translation adjustments
(6,409
)
 
(15,123
)
 
(23,357
)
 
(14,272
)
Other comprehensive (loss), net of tax
(6,409
)
 
(15,123
)
 
(23,357
)
 
(14,272
)
COMPREHENSIVE (LOSS) INCOME
$
(14,487
)
 
$
(448
)
 
$
(20,650
)
 
$
26,959

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

5



CIRCOR INTERNATIONAL, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(Unaudited)
 
Nine Months Ended
 
October 4,
2015
 
September 28,
2014
OPERATING ACTIVITIES
 
 
 
Net income
$
2,707

 
$
41,231

Adjustments to reconcile net income to net cash (used in) provided by operating activities:
 
 
 
Depreciation
10,676

 
12,163

Amortization
6,742

 
2,367

Bad debt
2,832

 
948

Loss on write down of inventory
11,808

 
10,992

Compensation expense of share-based plans
5,811

 
5,956

Tax effect of share-based plan compensation
(259
)
 
(744
)
Loss (gain) on write down of property, plant and equipment
478

 
(133
)
Impairment charges
2,502

 

Gain on sale of business
(1,044
)
 

Change in operating assets and liabilities, net of effects of acquisition and disposition
 
 
 
Trade accounts receivable
8,118

 
(31,890
)
Inventories
(29,260
)
 
(11,151
)
Prepaid expenses and other assets
(2,801
)
 
(121
)
Accounts payable, accrued expenses and other liabilities
(21,669
)
 
14,953

Net cash (used in) provided by operating activities
(3,359
)
 
44,571

INVESTING ACTIVITIES
 
 
 
Purchases of property, plant and equipment
(9,604
)
 
(8,900
)
Proceeds from the sale of property, plant and equipment
1,200

 
761

Proceeds from the sale of affiliate
2,759

 
177

Business acquisition, net of cash acquired
(79,983
)
 

Net cash used in investing activities
(85,628
)
 
(7,962
)
FINANCING ACTIVITIES
 
 
 
Proceeds from long-term debt
241,619

 
109,104

Payments of long-term debt
(141,830
)
 
(125,140
)
Debt issuance costs

 
(920
)
Dividends paid
(1,937
)
 
(2,011
)
Proceeds from the exercise of stock options
259

 
420

Tax effect of share-based plan compensation
259

 
744

Purchases of common stock
(69,517
)
 

Net cash provided by (used in) financing activities
28,853

 
(17,803
)
Effect of exchange rate changes on cash and cash equivalents
(7,416
)
 
(6,406
)
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
(67,550
)
 
12,400

Cash and cash equivalents at beginning of period
121,372

 
102,180

CASH AND CASH EQUIVALENTS AT END OF PERIOD
$
53,822

 
$
114,580

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

6



CIRCOR INTERNATIONAL, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

(1) Basis of Presentation

The accompanying unaudited, condensed consolidated financial statements have been prepared according to the rules and regulations of the United States (the "U.S.") Securities and Exchange Commission (“SEC”) and, in the opinion of management, reflect all adjustments, which include normal recurring adjustments, necessary for a fair statement of the consolidated balance sheets, consolidated statements of income and consolidated statements of cash flows of CIRCOR International, Inc. (“CIRCOR”, the “Company”, “us”, “we” or “our”) for the periods presented. We prepare our interim financial information using the same accounting principles we use for our annual audited consolidated financial statements. Certain information and note disclosures normally included in the annual audited consolidated financial statements have been condensed or omitted in accordance with prescribed SEC rules. We believe that the disclosures made in our condensed consolidated financial statements and the accompanying notes are adequate to make the information presented not misleading.

The consolidated balance sheet at December 31, 2014 is as reported in our audited consolidated financial statements as of that date. Our accounting policies are described in the notes to our December 31, 2014 consolidated financial statements, which were included in our Annual Report filed on Form 10-K. We recommend that the financial statements included in our Quarterly Report on Form 10-Q be read in conjunction with the consolidated financial statements and notes included in our Annual Report filed on Form 10-K for the year ended December 31, 2014.

We operate and report financial information using a 52-week fiscal year ending December 31. The data periods contained within our Quarterly Reports on Form 10-Q reflect the results of operations for the 13-week, 26-week and 39-week periods which generally end on the Sunday nearest the calendar quarter-end date. Operating results for the nine months ended October 4, 2015 are not necessarily indicative of the results that may be expected for the year ending December 31, 2015.

The Company recorded additions to property, plant and equipment of $1.1 million in the nine months ended October 4, 2015 compared to $1.1 million in the nine months ended September 28, 2014 for which cash payments had not yet been made.

(2) Summary of Significant Accounting Policies

The significant accounting policies used in preparation of these condensed consolidated financial statements for the nine months ended October 4, 2015 are consistent with those discussed in Note 2 to the consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2014.

In May 2014, the Financial Accounting Standards Board ("FASB") issued Accounting Standard Update ("ASU") 2014-09, Revenue from Contracts with Customers. ASU 2014-09 outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and will replace most existing revenue recognition guidance in generally accepted accounting principles ("GAAP") when it becomes effective. ASU 2014-09 is effective for fiscal years and interim periods within those years beginning after December 15, 2017. Early adoption is not permitted for annual periods beginning after December 15, 2016. An entity should apply ASU 2014-09 either retrospectively to each prior reporting period presented or retrospectively with the cumulative effect of initially applying the ASU recognized as an adjustment to the opening balance of retained earnings at the date of initial application. We expect the adoption of ASU 2014-09 will impact our consolidated financial statements.

(3) Inventories
Inventories consist of the following (in thousands):

 
October 4, 2015
 
December 31, 2014
Raw materials
$
60,395

 
$
57,505

Work in process
95,829

 
82,130

Finished goods
42,336

 
43,799

Total inventories
$
198,560

 
$
183,434



7



(4) Business Acquisition

On April 15, 2015, we acquired all of the outstanding equity interest of Germany-based Schroedahl, a privately-owned manufacturer of safety and control valves primarily serving the power generation market. Founded in 1962 with customers in Asia, Europe and the Americas, Schroedahl designs and manufactures custom-engineered high-pressure auto-recirculation and control valves primarily for pump protection applications. We acquired Schroedahl for an aggregate purchase price of $79.7 million in cash, net of acquired cash. We acquired Schroedahl to further increase our penetration into the power generation market. The operating results of Schroedahl have been included in our consolidated financial statements from the date of acquisition reported within the Energy segment. Acquisition-related costs of $0.1 million and $0.9 million, which primarily consisted of legal and financial advisory services, were expensed as incurred in general and administrative expenses during the three months and nine months ended October 4, 2015. We financed the acquisition of Schroedahl through cash on hand and net borrowings of approximately $23.8 million under our existing credit facility.

The purchase price allocation is based upon a preliminary valuation of assets and liabilities that was prepared with assistance from a third party valuation specialist. The estimates and assumptions are subject to change as we obtain additional information during the measurement period (up to one year from the acquisition date). The purchase accounting is expected to be finalized by the end of fiscal 2015. The assets and liabilities pending finalization include the valuation of acquired intangible assets, certain operating liabilities, and the evaluation of deferred income taxes. Differences between the preliminary and final valuation could have a material impact on our future results of operations and financial position. The following table summarizes the preliminary fair value of the assets acquired and the liabilities assumed, at the date of acquisition:
(in thousands)
 
Cash and cash equivalents
$
36,316

Other current assets
11,736

Property, plant and equipment
1,999

Intangible assets
32,829

Current liabilities
(5,529
)
Deferred tax liability
(10,450
)
Other non-current liabilities
(642
)
Total identifiable net assets
66,259

Goodwill
49,794

Total purchase price
$
116,053


The estimated fair value of accounts receivable acquired approximates the contractual value of $4.3 million. The estimated goodwill recognized is attributable primarily to projected future profitable growth, market penetration, as well as an expanded customer base for the Energy segment. On a preliminary basis, we expect that a portion of the goodwill arising from the acquisition will be deductible for income tax purposes.
The Schroedahl acquisition resulted in the identification of the following identifiable intangible assets:


Intangible assets acquired (in thousands)
       

 
Weighted average amortization period (in years)
Customer relationships
$
22,185

 
7
Order backlog
3,993

 
1
Acquired technology
2,260

 
10
Trade name
4,391

 
Indefinite
Total intangible assets
$
32,829

 

The fair value of the intangible assets was based on variations of the income approach, which estimates fair value based on the present value of cash flows that the assets are expected to generate which included the relief-from-royalty method, incremental cash flow method, multi-period excess earnings method and direct cash flow method, depending on the intangible asset being valued. Customer relationships, order backlog, and acquired technology are amortized on a cash flow basis. The trade name was assigned an indefinite life based on the Company’s intention to keep the Schroedahl name for an indefinite period of time. Refer to Note 5 for future expected amortization to be recorded.

8



The results of operations of Schroedahl have been included in our consolidated financial statements beginning on the acquisition date. The results for the three months ended and nine months ended October 4, 2015 include $8.3 million and $13.5 million of net revenue, and $0.9 million and $0.4 million of operating income, respectively. Pro forma results of operations for the acquisition have not been presented because the effects of the acquisition are not material to the Company's consolidated financial results.
(5) Goodwill and Intangibles, net

The following table shows goodwill by segment as of October 4, 2015 (in thousands): 
 
Energy
 
Aerospace & Defense
 
Consolidated
Total
Goodwill as of December 31, 2014
$
49,995

 
$
22,435

 
$
72,430

Business acquisition
49,794

 

 
49,794

Currency translation adjustments
(749
)
 
(118
)
 
(867
)
Goodwill as of October 4, 2015
$
99,040

 
$
22,317

 
$
121,357


The table below presents gross intangible assets and the related accumulated amortization as of October 4, 2015 (in thousands):
 
Gross
Carrying
Amount
 
Accumulated
Amortization
Patents
$
6,053

 
$
(5,760
)
Non-amortized intangibles (primarily trademarks and trade names)
15,747

 

Customer relationships
53,313

 
(21,908
)
Order backlog
5,264

 
(3,063
)
Other
9,150

 
(5,548
)
Total
$
89,527

 
$
(36,279
)
Net carrying value of intangible assets
$
53,248

 
 

The table below presents estimated remaining amortization expense for intangible assets recorded as of October 4, 2015 (in thousands):
 
2015
 
2016
 
2017
 
2018
 
2019
 
After 2019
Estimated amortization expense
$
3,016

 
$
10,137

 
$
8,053

 
$
6,253

 
$
4,614

 
$
5,428


During the third quarter of 2015 we discontinued use of our Brazil indefinite-lived trademark as it was determined to have no future economic life. As such, we recorded a $0.5 million impairment charge during the quarter ended October 4, 2015.


9



(6) Segment Information
The following table presents certain reportable segment information (in thousands):
 
Energy
 
Aerospace & Defense
 
Corporate /
Eliminations
 
Consolidated
Total
Three Months Ended October 4, 2015
 
 
 
 
 
 
 
Net revenues
$
122,905

 
$
36,353

 
$

 
$
159,258

Inter-segment revenues
183

 
75

 
(258
)
 

Operating (loss) income
(685
)
 
3,234

 
(6,078
)
 
(3,529
)
Interest expense, net
 
 
 
 
 
 
828

Other income, net
 
 
 
 
 
 
(587
)
(Loss) before income taxes
 
 
 
 
 
 
$
(3,770
)
Identifiable assets
824,182

 
191,100

 
(300,921
)
 
714,361

Capital expenditures
3,353

 
501

 
96

 
3,950

Depreciation and amortization
4,938

 
1,492

 
302

 
6,732

 
 
 
 
 
 
 
 
Three Months Ended September 28, 2014
 
 
 
 
 
 
 
Net revenues
$
157,658

 
$
46,160

 
$

 
$
203,818

Inter-segment revenues
200

 
46

 
(246
)
 

Operating income (loss)
26,202

 
(630
)
 
(5,706
)
 
19,866

Interest expense, net
 
 
 
 
 
 
436

Other expense, net
 
 
 
 
 
 
419

Income before income taxes
 
 
 
 
 
 
$
19,012

Identifiable assets
644,811

 
204,607

 
(98,924
)
 
750,494

Capital expenditures
2,759

 
378

 
160

 
3,297

Depreciation and amortization
2,807

 
1,725

 
222

 
4,754

 
 
 
 
 
 
 
 
Nine Months Ended October 4, 2015
 
 
 
 
 
 
 
Net revenues
$
377,721

 
$
114,302

 
$

 
$
492,023

Inter-segment revenues
685

 
176

 
(861
)
 

Operating income (loss)
24,417

 
7,484

 
(18,009
)
 
13,892

Interest expense, net
 
 
 
 
 
 
2,274

Other income, net
 
 
 
 
 
 
(1,197
)
Income before income taxes
 
 
 
 
 
 
$
12,816

Identifiable assets at October 4, 2015
824,182

 
191,100

 
(300,921
)
 
714,361

Capital expenditures
6,777

 
2,150

 
643

 
9,570

Depreciation and amortization
12,021

 
4,513

 
885

 
17,419

 
 
 
 
 
 
 
 
Nine Months Ended September 28, 2014
 
 
 
 
 
 
 
Net revenues
$
480,825

 
$
142,063

 
$

 
$
622,888

Inter-segment revenues
744

 
178

 
(922
)
 

Operating income (loss)
70,969

 
3,705

 
(18,067
)
 
56,607

Interest expense, net
 
 
 
 
 
 
2,245

Other income, net
 
 
 
 
 
 
(434
)
Income before income taxes
 
 
 
 
 
 
$
54,796

Identifiable assets at September 28, 2014
644,811

 
204,607

 
(98,924
)
 
750,494

Capital expenditures
6,239

 
2,066

 
595

 
8,900

Depreciation and amortization
8,533

 
5,169

 
828

 
14,530


Each reporting segment is individually managed and has separate financial results that are reviewed by our chief operating decision-maker. Each segment contains related products and services particular to that segment.

10




In calculating operating income for each reporting segment, certain administrative expenses incurred at the corporate level for the benefit of other reporting segments were allocated to the segments based upon specific identification of costs, employment related information or net revenues.

Corporate / Eliminations are reported on a net “after allocations” basis. Inter-segment intercompany transactions affecting net operating profit have been eliminated within the respective operating segments.

The operating loss reported in the Corporate / Eliminations column in the preceding table consists primarily of the following corporate expenses: compensation and fringe benefit costs for executive management and other corporate staff; Board of Director compensation; corporate development costs (relating to mergers and acquisitions); human resource development and benefit plan administration expenses; legal, accounting and other professional and consulting fees; facilities, equipment and maintenance costs; and travel and various other administrative costs. The above costs are incurred in the course of furthering the business prospects of the Company and relate to activities such as: implementing strategic business growth opportunities; corporate governance; risk management; treasury; investor relations and shareholder services; regulatory compliance; and stock transfer agent costs.

The total assets for each operating segment have been reported as the Identifiable Assets for that segment, including inter-segment intercompany receivables, payables and investments in other CIRCOR businesses. Identifiable assets reported in Corporate / Eliminations include both corporate assets, such as cash, deferred taxes, prepaid and other assets, fixed assets, as well as the elimination of all inter-segment intercompany assets. The elimination of intercompany assets results in negative amounts reported in Corporate / Eliminations for Identifiable Assets as of October 4, 2015 and September 28, 2014. Corporate Identifiable Assets after elimination of intercompany assets were $25.6 million and $33.1 million as of October 4, 2015 and September 28, 2014, respectively.

(7) (Loss) / Earnings Per Common Share ("EPS")
 
(in thousands, except per share amounts)
Three Months Ended
 
October 4, 2015
 
September 28, 2014
 
Net
(Loss)
 
Shares
 
Per Share
Amount
 
Net
Income
 
Shares
 
Per Share
Amount
Basic EPS
$
(8,078
)
 
16,485

 
$
(0.49
)
 
$
14,675

 
17,675

 
$
0.83

Dilutive securities, common stock options

 

 

 

 
104

 
0.00

Diluted EPS
$
(8,078
)
 
16,485


$
(0.49
)

$
14,675


17,779


$
0.83

 
 
 
 
 
 
 
 
 
 
 
 
 
Nine Months Ended
 
October 4, 2015
 
September 28, 2014
 
Net
Income
 
Shares
 
Per Share
Amount
 
Net
Income
 
Shares
 
Per Share
Amount
Basic EPS
$
2,707

 
16,989

 
$
0.16

 
$
41,231

 
17,654

 
$
2.34

Dilutive securities, common stock options

 
40

 
0.00

 

 
109

 
(0.02
)
Diluted EPS
$
2,707

 
17,029

 
$
0.16

 
$
41,231

 
17,763

 
$
2.32


Stock options, Restricted Stock Unit Awards (“RSU Awards”) and Restricted Stock Unit Management Stock Plans ("RSU MSPs") covering 479,390 and 138,833 shares of common stock, for the nine months ended October 4, 2015 and September 28, 2014, respectively, were not included in the computation of diluted EPS because their effect would be anti-dilutive.

Stock options, RSU Awards and RSU MSPs covering 138,833 shares of common stock, for the three months ended September 28, 2014 were not included in the computation of diluted EPS because their effect would be anti-dilutive.


11



(8) Financial Instruments

Fair Value
The carrying amounts of cash and cash equivalents approximate fair value because of the short maturity of these financial instruments. The cash equivalents are classified within the Level 1 hierarchy. As of October 4, 2015 and December 31, 2014, the outstanding balance of the Company’s debt approximated its fair value based on current rates available to the Company for debt of the same maturity.

Foreign Currency Exchange Risk
The Company is exposed to certain risks relating to its ongoing business operations including foreign currency exchange rate risk and interest rate risk. The Company currently uses derivative instruments to manage foreign currency risk on certain business transactions denominated in foreign currencies. To the extent the underlying transactions hedged are completed, these forward contracts do not subject us to significant risk from exchange rate movements because they offset gains and losses on the related foreign currency denominated transactions. These forward contracts do not qualify as hedging instruments and, therefore, do not qualify for fair value or cash flow hedge treatment. Any unrealized gains and losses on our contracts are recognized as a component of other (income) expense, net in our consolidated statements of income.

As of October 4, 2015, we had thirteen forward contracts: ten U.S. Dollar/Euro contracts with a notional amount of $30.1 million and three Brazilian Real/Euro contracts with a total value of less than $0.1 million. This compares to six forward contracts as of December 31, 2014. The fair value asset of the derivative forward contracts as of October 4, 2015 was $0.6 million and was included in prepaid expenses and other current assets on our condensed consolidated balance sheet. This compares to a fair value liability of $0.5 million that was included in accrued expenses and other current liabilities on our consolidated balance sheet as of December 31, 2014. Our foreign currency forward contracts fall within Level 2 of the fair value hierarchy, in accordance with Accounting Standards Codification (“ASC”) Topic 820. The unrealized foreign exchange gain was $0.4 million compared to a $0.3 million loss for the nine month period ended October 4, 2015 and September 28, 2014, respectively.

(9) Guarantees and Indemnification Obligations

As permitted under Delaware law, we have agreements whereby we indemnify certain of our officers and directors for certain events or occurrences while the officer or director is, or was, serving at our request in such capacity. The term of the indemnification period is for the officer’s or director’s lifetime. The maximum potential amount of future payments we could be required to make under these indemnification agreements is unlimited. However, we have directors’ and officers’ liability insurance policies that insure us with respect to certain events covered under the policies and should enable us to recover a portion of any future amounts paid under the indemnification agreements. We have no liabilities recorded from those agreements as of October 4, 2015.

We record provisions for the estimated cost of product warranties, primarily from historical information, at the time product revenue is recognized. We also record provisions with respect to any significant individual warranty issues as they arise. While we engage in extensive product quality programs and processes, our warranty obligation is affected by product failure rates, utilization levels, material usage, service delivery costs incurred in correcting a product failure, and supplier warranties on parts delivered to us. Should actual product failure rates, utilization levels, material usage, service delivery costs or supplier warranties on parts differ from our estimates, revisions to the estimated warranty liability would be required.

The following table sets forth information related to our product warranty reserves for the nine months ended October 4, 2015 (in thousands):
 
Balance beginning December 31, 2014
$
4,213

Provisions
2,211

Claims settled
(2,894
)
Acquired reserves/other
719

Currency translation adjustment
136

Balance ending October 4, 2015
$
4,385



12



Warranty obligations increased $0.2 million from $4.2 million as of December 31, 2014 to $4.4 million as of October 4, 2015 primarily related to our provisions offset by settled claims. For information regarding our acquisition refer to Note 4 to the condensed consolidated financial statements included in this Quarterly Report.
      
(10) Contingencies and Commitments

We are currently involved in various legal claims and legal proceedings, some of which may involve substantial dollar amounts. Periodically, we review the status of each significant matter and assess our potential financial exposure. If the potential loss from any claim or legal proceeding is considered probable and the amount can be estimated, we accrue a liability for the estimated loss. Significant judgment is required in both the determination of probability and the determination as to whether an exposure can be reasonably estimated. Because of uncertainties related to these matters, accruals are based on the best information available at the time. As additional information becomes available, we reassess the potential liability related to our pending claims and litigation and may revise our estimates. Such revisions in the estimates of the potential liabilities could have a material adverse effect on our business, results of operations and financial position.

Asbestos-related product liability claims continue to be filed against two of our subsidiaries: Spence Engineering Company, Inc. (“Spence”), the stock of which we acquired in 1984; and CIRCOR Instrumentation Technologies, Inc. (f/k/a Hoke Incorporated) (“Hoke”), the stock of which we acquired in 1998. Due to the nature of the products supplied by these entities, the markets they serve and our historical experience in resolving these claims, we do not believe that these asbestos-related claims will have a material adverse effect on the financial condition, results of operations or liquidity of Spence or Hoke, or our financial condition, consolidated results of operations or liquidity of the Company.

In February 2015, we agreed to resolve a longstanding customer dispute regarding our design and fabrication of cable protection systems for an off-shore windfarm, a product line in which we no longer are involved. The resolution of this dispute was recorded as a Special Charge during the fourth quarter of 2014 in the amount of $6.2 million. Final settlement will be paid in October 2015.
Standby Letters of Credit
We execute standby letters of credit, which include bid bonds and performance bonds, in the normal course of business to ensure our performance or payments to third parties. The aggregate notional value of these instruments was $55.1 million at October 4, 2015. Our historical experience with these types of instruments has been good and no claims have been paid in the current or past five fiscal years. We believe that the likelihood of demand for a significant payment relating to the outstanding instruments is remote. These instruments generally have expiration dates ranging from less than 1 month to 5 years from October 4, 2015.
The following table contains information related to standby letters of credit instruments outstanding as of October 4, 2015 (in thousands):
Term Remaining
Maximum Potential
Future  Payments
0–12 months
$
35,655

Greater than 12 months
19,430

Total
$
55,085


(11) Defined Benefit Pension Plans

We maintain two benefit pension plans, a qualified noncontributory defined benefit plan and a nonqualified, noncontributory defined benefit supplemental plan that provides benefits to certain retired highly compensated officers and employees. To date, the supplemental plan remains an unfunded plan. These plans include significant pension benefit obligations which are calculated based on actuarial valuations. Key assumptions are made in determining these obligations and related expenses, including expected rates of return on plan assets and discount rates. Benefits are based primarily on years of service and employees’ compensation.
As of July 1, 2006, in connection with a revision to our retirement plan, we froze the pension benefits of our qualified noncontributory plan participants. Under the revised plan, such participants generally do not accrue any additional benefits under the defined benefit plan after July 1, 2006.

13



During the three and nine months ended October 4, 2015, we made cash contributions of $0.4 million and $1.2 million to our qualified defined benefit pension plan. Additionally, substantially all of our U.S. employees are eligible to participate in a 401(k) savings plan. Under this plan, we make a core contribution and match a specified percentage of employee contributions, subject to certain limitations.

The components of net period cost (benefit) of defined benefit pension plans are as follows (in thousands):
 
Three Months Ended
 
Nine Months Ended
 
October 4,
2015
 
September 28,
2014
 
October 4,
2015
 
September 28,
2014
Interest cost on benefits obligation
$
548

 
$
545

 
$
1,645

 
$
1,636

Estimated return on assets
(723
)
 
(697
)
 
(2,169
)
 
(2,091
)
Loss amortization
210

 
127

 
632

 
379

Net periodic cost (benefit) of defined benefit pension plans
$
35

 
$
(25
)
 
$
108

 
$
(76
)

(12) Income Taxes
As of October 4, 2015 and December 31, 2014, we had $2.2 million and $2.0 million of unrecognized tax benefits, respectively, of which $2.1 million and $1.5 million, respectively, would affect our effective tax rate if recognized in any future period.

The Company files income tax returns in the U.S. federal, state and local jurisdictions and in foreign jurisdictions. The
Company is no longer subject to examination by the Internal Revenue Service (the "IRS") for years prior to 2012 and is no longer subject to examination by the tax authorities in foreign and state jurisdictions prior to 2006. The Company is currently under examination for income tax filings in various foreign jurisdictions. During the second quarter 2015, the Company agreed to a settlement of $2.2 million with the Italian tax authorities regarding withholding taxes on certain intercompany dividends paid in 2009. $1.3 million of this settlement was recorded as tax expense during the second quarter of 2015 and $0.9 million was accrued as of December 31, 2014.

During the second quarter 2015, the Company recorded additional income tax expense of $1.1 million to correct a prior year underaccrual of tax on foreign income. Management believes the adjustment is immaterial to the prior period financial statements and the amount is not expected to be material to the financial statements for the year ending December 31, 2015.

Our future effective tax rates could be adversely affected by earnings being lower than anticipated in countries where we have lower statutory rates and vice versa. Changes in the valuation of our deferred tax assets or liabilities, or changes in tax laws or interpretations thereof may also adversely affect our future effective tax rate. In addition, we are subject to the continuous examination of our income tax returns by the IRS and other tax authorities. We regularly assess the likelihood of adverse outcomes resulting from these examinations to determine the adequacy of our provision for income taxes.

The Company has a net domestic deferred income tax asset and a net foreign deferred tax liability. With regard to deferred income tax assets, we maintained a total valuation allowance of $15.0 million at October 4, 2015 and $9.4 million at December 31, 2014 due to uncertainties related to our ability to utilize certain of these assets, primarily consisting of foreign and state net operating losses and state tax credits carried forward. During 2015, we recorded an adjustment to our valuation allowance which reduced tax expense by $1.7 million, as well as an increase to the allowance of $7.3 million primarily due to changes in foreign currency exchange rates and additional losses which we expect to have no tax benefit. The valuation allowance is based on estimates of taxable income in each of the jurisdictions in which we operate and the period over which our deferred tax assets will be recoverable. If future results of operations exceed our current expectations, our existing tax valuation allowances may be adjusted, resulting in future tax benefits. Alternatively, if future results of operations are less than expected, future assessments may result in a determination that some or all of the deferred tax assets are not realizable. Consequently, we may need to establish additional tax valuation allowances for all or a portion of the gross deferred tax assets, which may have a material adverse effect on our business, results of operations and financial condition. The Company has had a history of domestic and foreign taxable income, is able to avail itself of federal tax carryback provisions, has future taxable temporary differences and projects future domestic and foreign taxable income. We believe that after considering all of the available objective evidence, it is more likely than not that the results of future operations will generate sufficient taxable income to realize the remaining net deferred income tax asset.


14



(13) Share-Based Compensation

As of October 4, 2015, we have two share-based compensation plans. The 2014 Stock Option and Incentive Plan (the "2014 Plan") was adopted by our Board of Directors on February 12, 2014 and approved by our shareholders at the Company's annual meeting held on April 30, 2014. As of April 30, 2014, no new awards have been granted under the existing Amended and Restated 1999 Stock Option and Incentive Plan (the “1999 Plan”). As a result, any shares subject to outstanding awards under the 1999 Plan that expire, are canceled or otherwise terminate, or are withheld to satisfy tax withholding obligations will not be available for award grant purposes under the 2014 Plan. Both plans permit the grant of the following types of awards to our officers, other employees and non-employee directors: incentive stock options; non-qualified stock options; deferred stock awards; restricted stock awards; unrestricted stock awards; performance share awards; cash-based awards; stock appreciation rights ("SARs") and dividend equivalent rights. The 2014 Plan provides for the issuance of up to 1,700,000 shares of common stock (subject to adjustment for stock splits and similar events). Under the 2014 Plan, shares issued for awards other than stock options or SARs count against the aggregate share limit as 1.9 shares for every share actually issued. New options granted under the 2014 Plan could have varying vesting provisions and exercise periods. Options previously granted under the 1999 Plan vest in periods ranging from one year to five years and expire either seven years or ten years after the grant date. Restricted stock units granted under the 1999 Plan generally vest within three years. Vested restricted stock units will be settled in shares of our common stock.

As of October 4, 2015, there were 575,470 stock options (including the Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO") stock option awards noted below) and 198,419 restricted stock units outstanding of which 9,454 restricted stock units were granted in 2013 outside the plan as part of a new hire inducement award. In addition, there were 1,409,686 shares available for grant under the 2014 Plan as of October 4, 2015. As of October 4, 2015, there were 1,200 outstanding restricted stock units that contain rights to nonforfeitable dividend equivalents and are considered participating securities that are included in our computation of basic and fully diluted EPS. There is no difference in the EPS amounts between the two class method and the treasury stock method, which is why we continue to use the treasury stock method.

The Black-Scholes option pricing model was used to estimate the fair value of each stock option grant at the date of grant excluding the 2013 and 2014 CEO and CFO stock option awards which were valued using the Monte Carlo option pricing model. Black-Scholes utilizes assumptions related to volatility, the risk-free interest rate, the dividend yield and employee exercise behavior. Expected volatility utilized in the model are based on the historic volatility of the Company’s stock price at the value of the grant. The risk-free interest rate is derived from the U.S. Treasury Yield curve in effect at the time of the grant.

During the nine months ended October 4, 2015, we granted 118,992 stock options compared with 164,503 stock options granted during the first nine months of 2014.

The average fair value of stock options granted during the first nine months of 2015 and 2014 was $17.88 and $26.32, respectively, and was estimated using the following weighted-average assumptions:

 
2015

2014

Risk-free interest rate
1.4
%
1.8
%
Expected life (years)
4.5

3.7

Expected stock volatility
40.4
%
41.4
%
Expected dividend yield
0.3
%
0.2
%

For additional information regarding the historical issuance of stock options including awards to our CEO and CFO, refer to our Form 10-K filed on February 18, 2015.

We account for RSU Awards by expensing the weighted average fair value to selling, general and administrative expenses ratably over vesting periods generally ranging up to three years. During the nine months ended October 4, 2015 and September 28, 2014, we granted 60,090 and 34,942 RSU Awards with approximate fair values of $51.85 and $71.82 per RSU Award, respectively. During the first nine months of 2015 and 2014, we granted performance-based RSUs as part of the overall mix of RSU Awards. These performance-based RSUs include metrics for achieving Return on Invested Capital and Adjusted Operating Margin with target payouts ranging from 0% to 200%. Of the 60,090 RSUs granted during the nine months ended October 4, 2015, 26,094 are performance-based RSU awards. This compares to 11,881 performance-based RSU awards granted during the nine months ended September 28, 2014.


15



The CIRCOR Management Stock Purchase Plan, which is a component of both the 2014 Plan and the 1999 Plan, provides that eligible employees may elect to receive restricted stock units in lieu of all or a portion of their pre-tax annual incentive bonus and, in some cases, make after-tax contributions in exchange for RSU MSPs. In addition, non-employee directors may elect to receive restricted stock units in lieu of all or a portion of their annual directors’ fees. Each RSU MSP represents a right to receive one share of our common stock after a three year vesting period. RSU MSPs are granted at a discount of 33% from the fair market value of the shares of common stock on the date of grant. This discount is amortized as compensation expense, to selling, general and administrative expenses, over a four year period. RSU MSPs totaling 38,965 and 32,752 with per unit discount amounts representing fair values of $17.11 and $23.61 were granted under the CIRCOR Management Stock Purchase Plan during the nine months ended October 4, 2015 and September 28, 2014, respectively.

Compensation expense related to our share-based plans for the nine month periods ended October 4, 2015 and September 28, 2014 was $5.8 million and $5.9 million, respectively. For the nine month period ended October 4, 2015, $5.4 million of compensation expense was recorded as selling, general and administrative expenses. In addition, $0.4 million was recorded as a special charge related to the retirement of one of our executive officers. For the nine month period ended September 28, 2014, $5.9 million was recorded as selling, general and administrative expense. As of October 4, 2015, there was $8.8 million of total unrecognized compensation costs related to our outstanding share-based compensation arrangements. That cost is expected to be recognized over a weighted average period of 1.8 years.

The weighted average contractual term for stock options outstanding and options exercisable as of October 4, 2015 was 7.2 years and 6.5 years, respectively. The aggregate intrinsic value of stock options exercised during the nine months ended October 4, 2015 was $0.1 million and the aggregate intrinsic value of stock options outstanding and options exercisable as of October 4, 2015 was $0.3 million and $0.2 million, respectively.

The aggregate intrinsic value of RSU Awards settled during the nine months ended October 4, 2015 was $2.4 million and the aggregate intrinsic value of RSU Awards outstanding and RSU Awards vested and deferred as of October 4, 2015 was $5.0 million and less than $0.1 million, respectively.

The aggregate intrinsic value of RSU MSPs settled during the nine months ended October 4, 2015 was $0.5 million and the aggregate intrinsic value of RSU MSPs outstanding and RSU MSPs vested and deferred as of October 4, 2015 was $0.5 million and less than $0.1 million, respectively.

We also grant Cash Settled Stock Unit Awards to certain international employee participants. These Cash Settled Stock Unit Awards typically cliff-vest in three years and are settled in cash based on the Company's closing stock price at the time of vesting. As of October 4, 2015, there were 29,970 Cash Settled Stock Unit Awards outstanding compared to 38,307 as of September 28, 2014. During the nine months ended October 4, 2015, the aggregate cash used to settle Cash Settled Stock Unit Awards was $0.6 million. As of October 4, 2015, we had $0.6 million of accrued expenses in current liabilities associated with these Cash Settled Stock Unit Awards compared with $1.3 million as of September 28, 2014. Cash Settled Stock Unit Awards related compensation costs for the nine month periods ended October 4, 2015 and September 28, 2014 was $0.2 million and $0.4 million, respectively, and was recorded as selling, general, and administrative expense.

(14) Accumulated Other Comprehensive Loss
The following table summarizes the changes in accumulated other comprehensive loss, net of tax, which is reported as a component of stockholders' equity, for the nine months ended October 4, 2015 (in thousands):
 
Foreign Currency Translation Adjustments
 
Pension, net
 
Total
Balance as of December 31, 2014
$
(5,112
)
 
$
(28,834
)
 
$
(33,946
)
Other comprehensive (loss), net of tax
(23,357
)
 

 
(23,357
)
Balance as of October 4, 2015
$
(28,469
)
 
$
(28,834
)
 
$
(57,303
)
Amounts reclassified from accumulated other comprehensive loss, net of tax, to net income were immaterial for the nine months ended October 4, 2015.


16



(15) Special & Restructuring Charges / (Recoveries)

General Background

On November 3, 2015 the Board of Directors approved the closure and exit of our Brazil manufacturing operations ("Brazil Closure"). We recorded certain special charges for the third quarter of 2015 relating to our Brazil Closure decision. For information regarding our Brazil Closure refer to Note 16 to the condensed consolidated financial statements included in this Quarterly Report, for which disclosure is referenced herein.

On April 15, 2015, we acquired Germany-based Schroedahl, a privately-owned manufacturer of safety and control valves primarily in the power generation market. During the first, second, and third quarters of 2015, we incurred $0.5 million, $0.3 million, and $0.1 million of special charges, respectively, primarily professional fees, associated with this acquisition.

During the first quarter of 2015, we recorded special charges of $0.4 million associated with the retirement of our Energy President ("Executive retirement charges"). These charges primarily related to equity award modification charges.

On February 18, 2015, we announced additional restructuring actions ("2015 Announced Restructurings"), under which we are continuing to simplify our businesses. Under this restructuring, we are reducing certain general, administrative and manufacturing related expenses.

On January 6, 2015, we announced the divestiture of two of our non-core businesses ("Divestitures") as part of our simplification strategy. During the fourth quarter of 2014, we recorded $3.4 million of special charges associated with incurred losses and expenses related to these divestitures. The Energy divestiture was substantially completed in the fourth quarter of 2014. During the first quarter of 2015, the Aerospace & Defense divestiture was substantially completed and we recorded a special gain of $1.0 million.

On April 22, 2014, we announced restructuring actions ("2014 Announced Restructurings"), under which we continued to simplify our businesses. Under this restructuring, we reduced certain general and administrative expenses, reduced certain management layers, and closed a number of smaller facilities. The savings from these restructuring actions has been and will continue to be utilized for growth investments.

On March 28, 2014, we entered into a settlement agreement for $1.5 million with Watts Water Technologies, Inc ("Watts"). Accordingly, we recorded a $0.3 million special charge in the quarter, net of amounts previously accrued.

On January 24, 2014, we reached a settlement on the T.M.W. Corporation ("TMW") arbitration where it was agreed that TMW would waive all rights to amounts due from us under a contingent consideration promissory note established at the time of acquisition, resulting in a special gain of approximately $2.2 million during the first quarter of 2014.

Special Related Impairment Charges

During the three months ended October 4, 2015, in response to challenging conditions in the Brazil market, the Company undertook certain assessments regarding our Brazil operations and strategy. As a result, management concluded that our operations in Brazil, more likely than not, will be sold or otherwise disposed of significantly before the end of their previously estimated useful life. Given this conclusion, we performed an impairment analysis on our Brazil asset grouping. Under step 1 of the impairment test, if the carrying value of the asset group is less than the sum of the undiscounted cash flows expected from the related business then the asset group is impaired. The amount of impairment, if any, is measured in step 2 as the difference between the fair value of the asset group and its carrying value. The fair value of the asset group is based on what the Company could reasonably expect to sell each asset from the perspective of a market participant based upon estimates and judgments regarding the marketability and ultimate sales price of each individual asset. The Company utilized market data and approximations from comparable analyses to arrive at the estimated fair values of the impacted assets. As the data includes a number of unobservable inputs, these nonrecurring long-lived asset fair value measurements fall within Level 3 of the fair value hierarchy. We concluded that certain property, plant and equipment were impaired as of October 4, 2015. We recorded a $2.0 million impairment charge in the third quarter related to our impaired Brazil property, plant and equipment assets. In addition, we discontinued use of our Brazil indefinite-lived trademark as it was determined to have no future economic life. As such, we recorded a $0.5 million impairment charge during the quarter ended October 4, 2015.

The impairment charges described above are included in the impairment charges line on our consolidated statements of income.



17



Restructuring Related Inventory Charges

During the third quarter of 2015, we recorded restructuring related inventory charges of $6.4 million associated with the closure of manufacturing operations and the exit of the gate, globe and check valves product line in Brazil. For information regarding our Brazil Closure refer to Note 16 to the condensed consolidated financial statements included in this Quarterly Report.

During the second quarter of 2015, we recorded restructuring related inventory charges of $0.2 million associated with the exit of our Energy segment cable protection product line. These restructuring related inventory charges were included as cost of revenues.

During the second and third quarters of 2014, and second quarter of 2015, in connection with the restructuring of certain structural landing gear product lines, we recorded inventory related charges of $5.1 million, $2.9 million and $2.0 million, respectively, within the Aerospace & Defense segment.

Q3 2015 Quarter-to-Date and Year-to-Date

During the three and nine months ended October 4, 2015, we recorded $8.3 million and $13.1 million, respectively, of non-inventory restructuring related and non-impairment special charges, net of recoveries, as shown in the tables below (in thousands):
 
Special Charges / (Recoveries)
 
As of and for the three months ended October 4, 2015
 
Energy
 
Aerospace & Defense
 
Corporate
 

Total
Accrued special and restructuring charges as of July 5, 2015
 
 
 
 
 
 
$
8,327

Facility related recovery
(260
)
 

 

 
(260
)
  Employee related expenses
539

 
63

 

 
602

Total restructuring charges
$
279

 
$
63

 
$

 
$
342

Acquisition related charges
59

 

 

 
59

Brazil Closure
7,876

 

 

 
7,876

    Total special and restructuring charges
$
8,214

 
$
63

 
$

 
$
8,277

Special charges paid / settled
 
 
 
 
 
 
5,579

Accrued special and restructuring charges as of October 4, 2015
 
 
 
 
 
 
$
11,025

 
 
 
 
 
 
 
 
 
Special Charges / (Recoveries)
 
As of and for the nine months ended October 4, 2015
 
Energy
 
Aerospace & Defense
 
Corporate
 

Total
Accrued special and restructuring charges as of December 31, 2014
 
 
 
 
 
 
$
9,133

Facility related expenses
121

 
257

 

 
378

  Employee related expenses
3,319

 
1,284

 

 
4,603

Total restructuring charges
$
3,440

 
$
1,541

 
$

 
$
4,981

Divestitures
(2
)
 
(1,042
)
 

 
(1,044
)
Acquisition related charges
865

 

 

 
865

Brazil Closure
7,876

 

 

 
7,876

Executive retirement charges

 

 
420

 
420

    Total special and restructuring charges
$
12,179

 
$
499

 
$
420

 
$
13,098

Special charges paid / settled
 
 
 
 
 
 
11,206

Accrued special and restructuring charges as of October 4, 2015
 
 
 
 
 
 
$
11,025



18



Q3 2014 Quarter-to-Date and Year-to-Date

During the three and nine months ended September 28, 2014, we recorded $0.5 million and $0.6 million, respectively, of non-inventory restructuring related and non-impairment special charges, net of recoveries, as shown in the tables below (in thousands):

 
Special Charges / (Recoveries)
 
As of and for the three months ended September 28, 2014
 
Energy
 
Aerospace & Defense
 
Corporate
 

Total
Accrued special and restructuring charges as of June 29, 2014
 
 
 
 
 
 
$
2,095

Facility related expenses
8

 

 

 
8

Employee related expenses
367

 
75

 
28

 
470

Total restructuring charges
$
375

 
$
75

 
$
28

 
$
478

Special charges paid / settled


 


 


 
901

Accrued special and restructuring charges as of September 28, 2014


 


 


 
$
1,672

 


 


 


 


 
Special Charges / (Recoveries)
 
As of and for the nine months ended September 28, 2014
 
Energy
 
Aerospace & Defense
 
Corporate
 

Total
Accrued special and restructuring charges as of December 31, 2013
 
 
 
 
 
 
$
4,180

Facility related expenses
432

 
93

 

 
525

Employee related expenses
1,140

 
539

 
317

 
1,996

Total restructuring charges
$
1,572

 
$
632

 
$
317

 
$
2,521

Watts

 

 
300

 
300

TMW

 
(2,243
)
 

 
(2,243
)
    Total special and restructuring charges (recoveries)
$
1,572

 
$
(1,611
)
 
$
617

 
$
578

Special charges paid / settled


 


 


 
3,086

Accrued special and restructuring charges as of September 28, 2014


 


 


 
$
1,672


Inception to Date
The following table (in thousands) summarizes our 2015 Announced Restructuring related special charges incurred during the nine months ended October 4, 2015:
 
2015 Announced Restructuring Charges / (Recoveries), net as of
October 4, 2015
 
Energy
 
Aerospace & Defense
 
Corporate
 

Total
Facility related expenses - incurred to date
$
115

 
$
257

 
$

 
$
372

Employee related expenses - incurred to date
3,322

 
693

 

 
4,015

Total restructuring related special charges - incurred to date
$
3,437

 
$
950

 
$

 
$
4,387

Additional special charges that we expect to be recorded with the 2015 Announced Restructuring actions are discussed in our Management's Discussion and Analysis included in Item 2 of this report.
The following table (in thousands) summarizes our 2014 Announced Restructuring related special charges incurred from the second quarter of 2014 through October 4, 2015. Charges with this action were finalized in the second quarter of 2015. We do not anticipate any additional restructuring related special charges associated with the 2014 Restructuring actions.
  

19




 
2014 Announced Restructuring Charges / (Recoveries), net as of
October 4, 2015
 
Energy
 
Aerospace & Defense
 
Corporate
 

Total
Facility related expenses - incurred to date
$
(64
)
 
$
95

 
$

 
$
31

Employee related expenses - incurred to date
1,463

 
2,956

 
317

 
4,736

Total restructuring related special charges - incurred to date
$
1,399

 
$
3,051

 
$
317

 
$
4,767

The following table (in thousands) summarizes our 2013 Announced Restructuring related special charges incurred from the third quarter of 2013 through June 29, 2014. Charges with this action were finalized in the second quarter of 2014. We do not anticipate any additional special charges to be incurred associated with the 2013 Announced Restructuring actions.
 
2013 Announced Restructuring Charges / (Recoveries), net as of
October 4, 2015
 
Energy
 
Aerospace & Defense
 
Corporate
 

Total
Facility related expenses - incurred to date
$
2,117

 
$
473

 
$

 
$
2,590

Employee related expenses - incurred to date
2,945

 
1,519

 

 
4,464

Total restructuring related special charges - incurred to date
$
5,062

 
$
1,992

 
$

 
$
7,054

The restructuring charges incurred to date that remain as of October 4, 2015 are expected to be paid in cash during the periods of Q4 2015 and Q1 2016.

(16) Subsequent Events

On November 3, 2015 the Board of Directors approved the closure and exit of our Brazil manufacturing operations. Given the economic realities in Brazil and the ongoing challenges with our only significant end customer, Petrobras, we have made the decision to close our local manufacturing facility. CIRCOR Brazil has reported substantial operating losses every year since it was acquired in 2011 while the underlying market conditions and outlook have deteriorated.
In connection with the closure announced on November 9, 2015, we recorded $7.1 million in charges during the three months ended October 4, 2015, approximately $3.4 million of which are expected to result in future net cash expenditures. These charges relate to: net realizable value inventory charges of $1.9 million, the realizability of the value added tax recoverable for $1.8 million as our exit will stop future sales which are needed to recover these taxes paid, supplier cancellation penalties of $1.6 million as we have fixed purchase commitments which will be canceled, customer cancellation penalties of $1.0 million, litigation claims of $0.5 million that we deem probable for risk of loss, and professional fees $0.3 million.
These charges are in addition to the special related impairment charge of $2.5 million, restructuring related inventory charges of $4.5 million, and $2.7 million of other special charges associated with the exit of the gate, globe and check valves product line.

ITEM 2.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

This Quarterly Report on Form 10-Q contains certain statements that are “forward-looking statements” as that term is defined under the Private Securities Litigation Reform Act of 1995 (the “Act”) and releases issued by the SEC. 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. 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 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

20



could cause or contribute to such differences include, but are not limited to, the ability of the Company to remediate the material weakness related to its internal control as described in this Form 10-Q, the impact on historical financial statements of any known or unknown accounting errors, the magnitude of any restatements to the Company’s financial statements, the cyclicality and highly competitive nature of some of our end- markets which can affect the overall demand for and pricing of our products, changes in the price of and demand for oil & 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, our ability to hire and maintain key personnel, our ability to continue operating our manufacturing facilities at efficient levels including our ability to prevent cost overruns and continue to reduce costs, our ability to generate increased cash by reducing our inventories, our prevention of the accumulation of excess inventory, our ability to successfully implement our acquisition, divestiture, restructuring, or simplification strategies, fluctuations in interest rates, potential security measure breaches or attacks, our ability to continue to successfully defend product liability actions including asbestos-related claims, 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 as a result of terrorist attacks, current Middle Eastern conflicts and related matters. We advise you to read further about certain of these and other risk factors set forth in Part I, Item 1A, “Risk Factors” of our Annual Report filed on Form 10-K for the year ended December 31, 2014, together with subsequent reports we have filed with the SEC on Forms 10-Q, 10-Q/A, and 8-K, which may supplement, modify, supersede, or update those risk factors. We undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

Company Overview

CIRCOR International, Inc. designs, manufactures and markets valves and other highly engineered products and sub-systems used in the Oil & Gas, power generation, aerospace, defense and industrial markets. Within our major product groups, we develop, manufacture, sell and service a portfolio of fluid-control products, sub-systems and technologies that enable us to fulfill our customers’ unique fluid-control application needs.

We have organized our reporting structure into two segments: Energy and Aerospace & Defense. The primary markets served by our Energy segment are Oil & Gas: upstream, mid-stream and downstream; as well as the global power generation market. The Aerospace & Defense segment primarily serves commercial and military aerospace end-markets as well as certain international Navy applications.

Basis of Presentation

All significant intercompany balances and transactions have been eliminated in consolidation. We monitor our business in two segments: Energy and Aerospace & Defense.

We operate and report financial information using a 52-week fiscal year ending December 31. The data periods contained within our Quarterly Reports on Form 10-Q reflect the results of operations for the 13-week, 26-week and 39-week periods which generally end on the Sunday nearest the calendar quarter-end date.

Critical Accounting Policies

The following discussion of accounting policies is intended to supplement the section “Summary of Significant Accounting Policies” presented in Note 2 to our consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2014. These policies were selected because they are broadly applicable within our operating units. The expenses and accrued liabilities or allowances related to certain of these policies are initially based on our best estimates at the time of original entry in our accounting records. Adjustments are recorded when our actual experience, or new information concerning our expected experience, differs from underlying initial estimates. These adjustments could be material if our actual or expected experience were to change significantly in a short period of time. We make frequent comparisons of actual experience and expected experience in order to mitigate the likelihood of material adjustments.

There have been no significant changes from the methodology applied by management for critical accounting estimates previously disclosed in our most recent Annual Report on Form 10-K.


21



Results of Operations for the Three Months Ended October 4, 2015 Compared to the Three Months Ended September 28, 2014 (unaudited)

The following table sets forth the consolidated results of operations, percentage of net revenues and the period-to-period percentage change in certain financial data for the three months ended October 4, 2015 and September 28, 2014:

 
Three Months Ended
 
Three Months Ended
 
 
 
October 4, 2015
 
September 28, 2014
 
% Change
 
( in thousands, except percentages)
Net revenues
$
159,258

 
100.0
 %
 
$
203,818

 
100.0
%
 
(21.9
)%
Cost of revenues
113,865

 
71.5
 %
 
141,601

 
69.5
%
 
(19.6
)%
Gross profit
45,393

 
28.5
 %
 
62,217

 
30.5
%
 
(27.0
)%
Selling, general and administrative expenses
38,143

 
24.0
 %
 
41,873

 
20.5
%
 
(8.9
)%
Impairment charges
2,502

 
1.6
 %
 

 
0.0
%
 
N/M*

Special charges, net
8,277

 
5.2
 %
 
478

 
0.2
%
 
1,631.6
 %
Operating (loss) income
(3,529
)
 
(2.2
)%
 
19,866

 
9.7
%
 
(117.8
)%
Other expense (income):
 
 

 
 
 
 
 
 
Interest expense, net
828

 
0.5
 %
 
436

 
0.2
%
 
89.9
 %
Other (income) expense, net
(587
)
 
(0.4
)%
 
419

 
0.2
%
 
(240.1
)%
Total other expense, net
241

 
0.2
 %
 
855

 
0.4
%
 
(71.8
)%
(Loss) income before income taxes
(3,770
)
 
(2.4
)%
 
19,012

 
9.3
%
 
(119.8
)%
Provision for income taxes
4,308

 
2.7
 %
 
4,337

 
2.1
%
 
(0.7
)%
Net (loss) income
$
(8,078
)
 
(5.1
)%
 
$
14,675

 
7.2
%
 
(155.0
)%
 
 
 
 
 
 
 
 
 
 
* Not a meaningful percentage.
 
 
 
 
 
 
 
 
 

Net Revenues
Net revenues for the three months ended October 4, 2015 decreased by $44.6 million, or 22%, to $159.3 million from $203.8 million for the three months ended September 28, 2014. The change in net revenues for the three months ended October 4, 2015 was attributable to the following:
 
Three Months Ended
 
Total Change
 
Acquisition
 
Divestitures
 
Operations
 
Foreign
Exchange
Segment
October 4, 2015
 
September 28, 2014
 
(in thousands)
 
Energy
$
122,905

 
$
157,658

 
$
(34,753
)
 
$
8,316

 
$
(10,667
)
 
$
(23,745
)
 
$
(8,657
)
Aerospace & Defense
36,353

 
46,160

 
(9,807
)
 

 
(3,446
)
 
(4,323
)
 
(2,038
)
Total
$
159,258

 
$
203,818

 
$
(44,560
)

$
8,316

 
$
(14,113
)
 
$
(28,068
)
 
$
(10,695
)

The Energy segment accounted for approximately 77% of net revenues for the three months ended October 4, 2015 and September 28, 2014, with the Aerospace & Defense segment accounting for the remainder.

Energy segment net revenues decreased by $34.8 million, or 22%, for the three months ended October 4, 2015 compared to the three months ended September 28, 2014. The decrease was primarily driven by lower volume in our North American short-cycle businesses (18%), a business divestiture (7%), unfavorable foreign currency impact (5%) and lower shipment volume from our upstream instrumentation business (5%). These decreases were partially offset by higher revenues from our large international projects business (9%) and our acquisition (5%). Orders decreased $103.5 million to $94.2 million for the three months ended October 4, 2015 compared to $197.7 million for the same period in 2014. Backlog decreased $93.9 million to $210.6 million as of October 4, 2015 compared to $304.5 million as of September 28, 2014. The decline in Orders and Backlog is directly attributed to the deterioration of the oil and gas market.

Aerospace & Defense segment net revenues decreased by $9.8 million, or 21%, for the three months ended October 4, 2015 compared to the same period in 2014. The decrease was primarily driven by a business divestiture (7%), unfavorable foreign

22



currency impact (4%), declines in our California-based business, including structural landing gear product line exits (4%) and declines in our UK Navy defense businesses (3%). Orders decreased $10.3 million to $34.3 million for the three months ended October 4, 2015 compared to $44.6 million for the same period in 2014, primarily due to the deferral of orders in our defense based actuation business (18%) and a business divestiture (7%). Order backlog decreased $33.1 million to $94.1 million as of October 4, 2015 compared to $127.2 million as of September 28, 2014, primarily as a result of lower bookings in our defense business.

Operating (Loss) Income
The change in operating (loss) income for the three months ended October 4, 2015 compared to the three months ended September 28, 2014 was as follows:
 
(in thousands)
Three Months Ended
 
Total Change
 
Acquisition
 
Divestitures
 
Operations
 
Foreign Exchange
 
Restructuring Related Inventory & Special (Charges) / Recoveries, net
Segment
October 4,
2015
 
September 28,
2014
 
 
Energy
$
(685
)
 
$
26,202

 
$
(26,887
)
 
$
945

 
$
(784
)
 
$
(16,335
)
 
$
6,040

 
$
(16,753
)
Aerospace & Defense
3,234

 
(630
)
 
3,864

 

 
(578
)
 
1,707

 
(127
)
 
2,862

Corporate
(6,078
)
 
(5,706
)
 
(372
)
 

 

 
(402
)
 
2

 
28

 
$
(3,529
)
 
$
19,866

 
$
(23,395
)
 
$
945

 
$
(1,362
)
 
$
(15,030
)
 
$
5,915

 
$
(13,863
)

Restructuring related, impairment, and special charges, net of recoveries, for the three months ended October 4, 2015 and September 28, 2014 were as follows:
 
Three Months Ended October 4, 2015
 
Restructuring Related Inventory Charges(1)
 
Restructuring Charges, net (2)
 
Special Other (Recoveries) Charges, net (2)
Segment
 
 
(in thousands)
Energy
$
17,128

 
$
6,412

 
$
279

 
$
10,437

Aerospace & Defense
63

 

 
63

 

Corporate

 

 

 

Total
$
17,191

 
$
6,412

 
$
342

 
$
10,437

 
 
 
 
 
 
 
 
 
Three Months Ended September 28, 2014
 
Restructuring Related Inventory Charges (1)
 
Restructuring Charges, net (2)
 
Special Other (Recoveries) Charges, net (2)
Segment
 
 
(in thousands)
Energy
$
375

 
$

 
$
375

 
$

Aerospace & Defense
2,925

 
2,850

 
75

 

Corporate
28

 

 
28

 

Total
$
3,328

 
$
2,850

 
$
478

 
$

 
 
 
 
 
 
 
 
(1) Restructuring related inventory charges are included in Cost of Revenues. See Note 15, Special and Restructuring Charges/(Recoveries), for additional detail on restructuring related inventory charges.


(2) See Note 15, Special and Restructuring Charges/(Recoveries) for additional detail on Special (recoveries) charges, net.


Operating income decreased $23.4 million, or 118%, to a loss of $3.5 million for the three months ended October 4, 2015, compared to operating income of $19.9 million for the same period in 2014.

Operating income for our Energy segment decreased $26.9 million, or 103%, to a loss of $0.7 million for the three months ended October 4, 2015, compared to $26.2 million for the same period in 2014. The year over year decrease in operating income was primarily driven by higher special and restructuring charges (64%), higher losses at our Brazil business (37%) and North American short cycle business (35%). These declines were partially offset by growth at our large international projects business (14%), partially offset by favorable foreign currency impacts (23%).


23



Operating income for our Aerospace & Defense segment was $3.2 million for the three months ended October 4, 2015 which was a $3.9 million improvement from the $0.6 million loss recorded for the same period in 2014. The year over year increase in operating income was primarily driven by operational improvements and lower restructuring related inventory charges associated with the exit of certain landing gear product lines.

Corporate operating expenses increased $0.4 million, or 7%, to $6.1 million for the three months ended October 4, 2015, compared to $5.7 million for the same period in 2014, primarily due to higher professional fees.
Restructuring and Special Charges Future Projection

We expect to incur additional special charges between $0.2 million and $0.4 million within our Energy segment, which are primarily facility and employee related during the remainder of 2015 to finalize our 2015 restructuring actions. These restructuring activities are expected to be funded with cash generated from operations.

In July 2015, we announced the closure of one of the two Corona, California aerospace and defense manufacturing facilities, which is expected to result in additional 2016 special charges of approximately $3.8 million to $4.1 million.

In November 2015, we announced the closure of our Brazil manufacturing facilities, which is expected to result in additional 2015 and 2016 special charges of approximately $1.5 million to $1.7 million.

Interest Expense, Net
Interest expense, net increased by approximately $0.4 million to $0.8 million for the three months ended October 4, 2015, compared to $0.4 million for the three months ended September 28, 2014. This change in interest expense was primarily due to higher debt balances during the period.

Other (Income) Expense, Net
Other income, net was $0.6 million compared to other expense, net of $0.4 million for the three months ended October 4, 2015 and September 28, 2014, respectively. The difference of $1.0 million was primarily due to foreign currency fluctuations.
   
Provision for Income Taxes
After removing the Brazil loss of $19.2M and Brazil income of $0.3 million from the results of the quarter ended October 4, 2015 and the same period of 2014 respectively, the effective tax rate would have been 27.8% for the quarter ended October 4, 2015 compared to 23.1% for the same period of 2014. The tax rate in the quarter ended October 4, 2015 was negatively impacted by adjustments based on tax return filings, partially offset by statute expirations, in addition to tax benefits for foreign source income that occurred in the same period of 2014. Refer to Note 12 for additional information.


24



Results of Operations for the Nine Months Ended October 4, 2015 Compared to the Nine Months Ended September 28, 2014 (unaudited)

The following table sets forth the results of operations, percentage of net revenues and the period-to-period percentage change in certain financial data for the nine months ended October 4, 2015 and September 28, 2014:

 
Nine Months Ended
 
Nine Months Ended
 
 
 
October 4, 2015
 
September 28, 2014
 
% Change
 
(in thousands, except percentages)
Net revenues
$
492,023

 
100.0
 %
 
$
622,888

 
100.0
 %
 
(21.0
)%
Cost of revenues
343,187

 
69.8
 %
 
436,333

 
70.0
 %
 
(21.3
)%
Gross profit
148,836

 
30.2
 %
 
186,555

 
30.0
 %
 
(20.2
)%
Selling, general and administrative expenses
119,344

 
24.3
 %
 
129,370

 
20.8
 %
 
(7.7
)%
Impairment charges
2,502

 
0.5
 %
 

 
0.0
 %
 
N/M*

Special charges, net
13,098

 
2.7
 %
 
578

 
0.1
 %
 
N/M*

Operating income
13,892

 
2.8
 %
 
56,607

 
9.1
 %
 
(75.5
)%
Other expense (income):
 
 
 
 
 
 
 
 
 
Interest expense, net
2,274

 
0.5
 %
 
2,245

 
0.4
 %
 
1.3
 %
Other (income), net
(1,197
)
 
(0.2
)%
 
(434
)
 
(0.1
)%
 
N/M*

Total other expense, net
1,077

 
0.2
 %
 
1,811

 
0.3
 %
 
(40.5
)%
Income before income taxes
12,816

 
2.6
 %
 
54,796

 
8.8
 %
 
(76.6
)%
Provision for income taxes
10,109

 
2.1
 %
 
13,565

 
2.2
 %
 
(25.5
)%
Net income
$
2,707

 
0.6
 %
 
$
41,231

 
6.6
 %
 
(93.4
)%
*Not a meaningful percentage


 


 


 


 



Net Revenues
Net revenues for the nine months ended October 4, 2015 decreased by $130.9 million, or 21%, to $492.0 million from $622.9 million for the nine months ended September 28, 2014. The change in net revenues for the nine months ended October 4, 2015 was attributable to the following:
 
 
Nine Months Ended
 
Total Change
 
Acquisition
 
Divestitures
 
Operations
 
Foreign
Exchange
Segment
October 4, 2015
 
September 28, 2014
 
(in thousands)
 
Energy
$
377,720

 
$
480,825

 
$
(103,105
)
 
$
13,503

 
$
(31,253
)
 
$
(53,917
)
 
$
(31,438
)
Aerospace & Defense
114,303

 
142,063

 
(27,760
)
 

 
(9,377
)
 
(10,677
)
 
(7,706
)
Total
$
492,023

 
$
622,888

 
$
(130,865
)
 
$
13,503

 
$
(40,630
)
 
$
(64,594
)
 
$
(39,144
)

The Energy segment accounted for 77% of net revenues for the nine months ended October 4, 2015 and September 28, 2014 with the Aerospace & Defense segment accounting for the remainder.

Energy segment net revenues decreased by $103.1 million, or 21%, for the nine months ended October 4, 2015 as compared to the nine months ended September 28, 2014. The decrease was primarily driven by lower shipment volumes in the upstream North American short-cycle business (11%), unfavorable foreign currency impact (7%), a business divestiture (6%), and lower shipments in our downstream instrumentation businesses (3%). These revenue decreases were partially offset by higher shipment volume in our large international projects business (5%) and our Q2 2015 acquisition (3%). Energy segment orders decreased $168.9 million to $348.7 million for the nine months ended October 4, 2015, compared to $517.6 million for the same period in 2014, primarily due to a decrease in bookings in the North American short-cycle business (18%) and from a business divestiture (7%).

Aerospace & Defense segment net revenues decreased by $27.8 million, or 20%, for the nine months ended October 4, 2015, compared to the nine months ended September 28, 2014. The decrease was primarily driven by a business divestiture (7%),

25



declines in our California-based business related to landing gear product line exit (6%), unfavorable foreign currency impact (5%), and lower volume in our UK defense business (3%). Orders for this segment decreased $24.4 million to $103.9 million for the nine months ended October 4, 2015, compared to $128.3 million for the same period in 2014, primarily as a result of order deferrals in our defense-based actuation businesses (14%), a business divestiture (7%), and partially offset by higher fluid controls orders (7%).

Operating Income (Loss)

The change in operating income (loss) for the nine months ended October 4, 2015 compared to the nine months ended September 28, 2014 was as follows:
(in thousands)
Nine Months Ended
 
Total
Change
 
Acquisition
 
Divestitures
 
Operations
 
Foreign
Exchange
 
Restructuring Related Inventory & Special (Charges) / Recoveries, net
Segment
October 4, 2015
 
September 28, 2014
 
 
 
Energy
$
24,417

 
$
70,969

 
$
(46,552
)
 
$
447

 
$
(987
)
 
$
(28,613
)
 
$
2,272

 
$
(19,671
)
Aerospace & Defense
7,484

 
3,705

 
3,779

 

 
(1,068
)
 
1,457

 
(635
)
 
4,025

Corporate
(18,009
)
 
(18,067
)
 
58