INN Blog

More Posts
 

Libbey Inc. Announces Second Quarter 2014 Financial Results

PR Newswire Association LLC

TOLEDO, Ohio, July 31, 2014 /PRNewswire/ -- Libbey Inc. (NYSE MKT: LBY) today reported results for the second quarter-ended June 30, 2014.

Second Quarter Financial Highlights

  • Sales for the second quarter were $223.5 million, compared to $209.9 million for the second quarter of 2013, an increase of 6.5 percent (6.3 percent excluding currency fluctuation).
  • Income from operations for the second quarter was $29.5 million, compared to $27.9 million for the second quarter of 2013.
  • Adjusted gross profit (see Table 1) for the second quarter was an all-time record $60.8 million, compared to $58.6 million in the second quarter of 2013.
  • Adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) (see Table 3) for the quarter was $41.0 million, compared to $42.0 million in the prior-year quarter.
  • Refinancing expected to generate over $10 million in annual interest expense savings, based on current interest rates.

"Sales growth was strong throughout the Company, as revenue increased in every region except Asia Pacific.  Revenues were particularly strong in the Americas where we achieved 8.9 percent revenue growth, as we were able to defend and grow our market share in a hyper-competitive market.  While our adjusted EBITDA margins were impacted by higher input costs, currency and market actions, we are pleased with our overall Company growth of 6.5 percent during the quarter.  We look forward to continuing our strong sales performance in the remainder of the year, as we leverage the investments we have made in new products, sales and marketing capabilities.  We continue to make progress in realizing the benefits of our North American capacity realignment, but have determined that over the balance of the year we will not be able to recover from the impact of weather, currency and higher input costs that we experienced in the first quarter of 2014.  For each of the remaining two quarters, we expect to deliver sales growth similar to the second quarter and adjusted EBITDA margins similar to the full-year margins we delivered in 2013," said Stephanie A. Streeter, chief executive officer of Libbey Inc.

Second Quarter Segment Sales and Operational Review

  • Sales in the Americas segment were $154.5 million, compared to $141.8 million in the second quarter of 2013, an increase of 8.9 percent (9.9 percent excluding currency impact).  This was comprised of 0.4 percent higher sales in our foodservice channel, an increase of 6.7 percent in retail and a 24.4 percent increase in the business-to-business channel.
  • Sales in the EMEA segment increased 3.6 percent (a decrease of 1.1 percent excluding currency impact) to $39.3 million, compared to $38.0 million in the second quarter of 2013.
  • Sales in U.S. Sourcing were $21.4 million in the second quarter of 2014, compared to $21.2 million in the prior-year quarter, as sales of World Tableware and Syracuse China flatware and dinnerware increased 0.9 percent.
  • Sales in Other were $8.4 million, compared to $8.9 million in the prior-year quarter, resulting from a 6.2 percent decrease in sales (6.8 percent excluding currency impact) in the Asia Pacific region.
  • Income from operations was $29.5 million in the second quarter of 2014, compared to $27.9 million for the second quarter of 2013.
  • Adjusted EBITDA of $41.0 million (see Table 3) was $1.0 million less than the $42.0 million reported in the prior-year quarter.  The primary factors contributing to the change in adjusted EBITDA from the prior-year quarter include higher input costs for natural gas, packaging and electricity of $1.8 million, nearly $1.5 million in currency impacts, primarily in Mexico, as well as increased selling and marketing expenses and higher freight costs partially offset by higher capacity utilization and the realization of savings of approximately $1.2 million from the recently completed North American capacity realignment.
  • Interest expense was $5.5 million, a decrease of $2.6 million compared to $8.1 million in the year-ago period, primarily driven by lower interest rates, as a result of the refinancing completed during the quarter.
  • Our effective tax rate was (10.3) percent for the quarter-ended June 30, 2014, compared to 28.2 percent for the quarter-ended June 30, 2013.  The (10.3) percent effective rate was generally influenced by foreign earnings with differing statutory rates, foreign withholding tax, accruals related to uncertain tax positions, intra-period tax allocation and other activity in jurisdictions with recorded valuation allowances.

Six-Month Financial Highlights

Executive Positions Available for Seasoned Marketers

  • Sales for the first six months of 2014 were $405.1 million, compared to $393.4 million for the first half of 2013, an increase of 3.0 percent (or 2.8 percent excluding currency fluctuation).
  • Income from operations for the first six months of 2014 was $33.0 million, compared to $39.4 million during the first half of 2013.
  • Adjusted EBITDA (see Table 3) was $61.1 million for the first six months of 2014, compared to $68.2 million for the first half of 2013.

Sixth-Month Segment Sales and Operational Review

  • Sales in the Americas segment were $276.4 million, compared to $265.4 million in the first six months of 2013, an increase of 4.2 percent (5.1 percent excluding currency fluctuation) driven by significantly higher unit volume.  Sales performance was led by a 10.6 percent increase in sales within our Latin American region (13.7 percent excluding currency impact) and included a 1.2 percent increase within our U.S. and Canada region.
  • Sales in the EMEA segment increased 2.1 percent (a decrease of 2.1 percent excluding currency impact) to $73.7 million, compared to $72.2 million in the first half of 2013.
  • Sales in the U.S. Sourcing segment increased 1.2 percent to $39.1 million, compared to $38.7 million in the first half of 2013.
  • Sales in Other were $15.9 million, compared to $17.1 million in the prior-year period.  This decrease was the result of a 7.3 percent decrease in sales (8.5 percent excluding currency impact) in the Asia Pacific end market.
  • Interest expense was $13.2 million, a decrease of $3.4 million compared to $16.6 million in the year-ago period, primarily driven by lower interest rates.
  • Our effective tax rate was (4.3) percent for the six months ended June 30, 2014, compared to 27.8 percent for the six months ended June 30, 2013.  The effective tax rate was generally influenced by foreign earnings with differing statutory rates, foreign withholding tax, accruals related to uncertain tax positions, intra-period tax allocation and other activity in jurisdictions with recorded valuation allowances.

Balance Sheet and Liquidity

  • Libbey reported that it had available capacity of $79.7 million under its ABL credit facility as of June 30, 2014, with $7.0 million in loans currently outstanding.  The Company also had cash on hand of $23.2 million at June 30, 2014.
  • As of June 30, 2014, working capital, defined as inventories and accounts receivable less accounts payable, was $207.9 million, compared to $208.1 million at June 30, 2013. Despite sales increases of 6.5 percent during the quarter, working capital decreased $0.2 million, compared to the prior year, as the result of higher accounts payable mostly offset by higher accounts receivable and higher inventories.

Sherry Buck, chief financial officer, added: "In addition to the strong sales performance that we achieved during the second quarter, we believe the actions we have taken to strengthen our balance sheet positions us well to compete in this dynamic market environment.  We will continue to realize lower interest expense going forward as a result of the $440 million senior secured credit facility, which, based on current interest rates, is expected to generate over $10 million in annual interest expense savings."

Executive Positions Available for Seasoned Marketers

Libbey Expands Premium Dinnerware Offering

The Company also confirmed its announcement that Libbey will become the exclusive foodservice distributor of Schönwald dinnerware products to the U.S. and Canada, effective January 1, 2015.

Through this exclusive agreement, Libbey will be offering new premium dinnerware choices for U.S. and Canadian foodservice customers.  "Schönwald is one of the world's leading providers of high-end porcelain for foodservice.  This agreement directly supports our strategic goal to further grow our business in the foodservice industry.  We are extremely pleased that Schönwald will be joining the Libbey family," said Streeter.  "These new choices for dinnerware, in combination with our Spiegelau and Nachtmann partnership, dramatically extend our high quality premium offerings.  When added to the hundreds of new products we have introduced this year, it provides our foodservice customers with the broadest tabletop choices available in the U.S. and Canada."

Webcast Information

Libbey will hold a conference call for investors on Thursday, July 31, 2014, at 11 a.m. Eastern Daylight Time.  The conference call will be simulcast live on the Internet and is accessible from the Investor Relations' section of www.libbey.com. To listen to the call, please go to the website at least 10 minutes early to register, download and install any necessary software.  A replay will be available for 14 days after the conclusion of the call.

About Libbey Inc.

Based in Toledo, Ohio, since 1888, we believe Libbey Inc. is the largest manufacturer of glass tableware in the western hemisphere and one of the largest glass tableware manufacturers in the world. It supplies products to foodservice, retail, industrial and business-to-business customers in over 100 countries, and it is the leading manufacturer of tabletop products for the U.S. foodservice industry.

Libbey operates glass tableware manufacturing plants in the United States in Louisiana and Ohio as well as in Mexico, China, Portugal and the Netherlands.  Its Crisa subsidiary, located in Monterrey, Mexico, is a leading producer of glass tableware in Mexico and Latin America.  Its subsidiary located in Leerdam, Netherlands, is among the world leaders in producing and selling glass stemware to retail, foodservice and industrial clients.  Its Crisal subsidiary, located in Portugal, provides an expanded presence in Europe.  Its Syracuse China subsidiary designs and distributes an extensive line of high-quality ceramic dinnerware, principally for foodservice establishments in the United States.  Its World Tableware subsidiary imports and sells a full line of metal flatware and hollowware and an assortment of ceramic dinnerware and other tabletop items principally for foodservice establishments in the United States.  In 2013, Libbey Inc.'s net sales totaled $818.8 million.

Executive Positions Available for Seasoned Marketers

This press release includes forward-looking statements as defined in Section 27A of the Securities Act and Section 21E of the Securities Exchange Act of 1934, as amended.  Such statements reflect only the Company's best assessment at this time and are indicated by words or phrases such as "goal," "expects," " believes," "will," "estimates," "anticipates," or similar phrases.  Investors are cautioned that forward-looking statements involve risks and uncertainty and that actual results may differ materially from these statements, and that investors should not place undue reliance on such statements.  These forward-looking statements may be affected by the risks and uncertainties in the Company's business. This information is qualified in its entirety by cautionary statements and risk factor disclosures contained in the Company's Securities and Exchange Commission filings, including the Company's report on Form 10-K filed with the Commission on March 12, 2014.  Important factors potentially affecting performance include but are not limited to risks related to our ability to borrow under our ABL credit agreement; increased competition from foreign suppliers endeavoring to sell glass tableware in the United States and Mexico; the impact of lower duties for imported products; global economic conditions and the related impact on consumer spending levels; major slowdowns in the retail, travel or entertainment industries in the United States, Canada, Mexico, Western Europe and Asia, caused by terrorist attacks or otherwise; significant increases in per-unit costs for natural gas, electricity, freight, corrugated packaging, and other purchased materials; high levels of indebtedness; high interest rates that increase the Company's borrowing costs or volatility in the financial markets that could constrain liquidity and credit availability; protracted work stoppages related to collective bargaining agreements; increases in expense associated with higher medical costs, increased pension expense associated with lower returns on pension investments and increased pension obligations; devaluations and other major currency fluctuations relative to the U.S. dollar and the Euro that could reduce the cost competitiveness of the Company's products compared to foreign competition; the effect of high inflation in Mexico and exchange rate changes to the value of the Mexican peso and the earnings and cash flow of Libbey Mexico, expressed under U.S. GAAP; the inability to achieve savings and profit improvements at targeted levels in the Company's operations or within the intended time periods; and whether the Company completes any significant acquisition and whether such acquisitions can operate profitably.  Any forward-looking statements speak only as of the date of this press release, and the Company assumes no obligation to update or revise any forward-looking statement to reflect events or circumstances arising after the date of this press release.

 

Libbey Inc.

Condensed Consolidated Statements of Operations

(dollars in thousands, except per-share amounts)

(unaudited)



Three months ended June 30,


2014



2013








Net sales

$

223,536



$

209,904


Freight billed to customers

893



771


Total revenues

224,429



210,675


Cost of sales (1)

164,162



153,213


Gross profit

60,267



57,462


Selling, general and administrative expenses (1)

30,726



29,635


Special charges (1)



(85)


Income from operations

29,541



27,912


Loss on redemption of debt  (1)

(47,191)



(2,518)


Other income

322



51


(Loss) earnings before interest and income taxes

(17,328)



25,445


Interest expense

5,486



8,126


(Loss) income before income taxes

(22,814)



17,319


Provision for income taxes (1)

2,354



4,883


Net (loss) income

$

(25,168)



$

12,436








Net (loss) income per share:






Basic

$

(1.16)



$

0.58


Diluted

$

(1.16)



$

0.57








Weighted average shares:






Outstanding

21,673



21,289


Diluted

21,673



21,943



(1) Refer to Table 1 for Special Items detail.

 


Libbey Inc.

Condensed Consolidated Statements of Operations

(dollars in thousands, except per-share amounts)

(unaudited)



Six months ended June 30,


2014



2013








Net sales

$

405,117



$

393,380


Freight billed to customers

1,707



1,523


Total revenues

406,824



394,903


Cost of sales (1)

314,218



295,209


Gross profit

92,606



99,694


Selling, general and administrative expenses (1)

59,604



56,032


Special charges (1)



4,229


Income from operations

33,002



39,433


Loss on redemption of debt (1)

(47,191)



(2,518)


Other expense



(384)


(Loss) earnings before interest and income taxes

(14,189)



36,531


Interest expense

13,187



16,561


(Loss) income before income taxes

(27,376)



19,970


Provision for income taxes (1)

1,176



5,545


Net (loss) income

$

(28,552)



$

14,425








Net (loss) income per share:






Basic

$

(1.32)



$

0.68


Diluted

$

(1.32)



$

0.66








Weighted average shares:






Outstanding

21,600



21,202


Diluted

21,600



21,707



(1) Refer to Table 2 for Special Items detail.

 


Libbey Inc.

Condensed Consolidated Balance Sheets

(dollars in thousands)



June 30, 2014


December 31, 2013


(unaudited)




ASSETS:






Cash and cash equivalents

$

23,209



$

42,208


Accounts receivable — net

106,345



94,549


Inventories — net

182,100



163,121


Other current assets

34,920



24,838


Total current assets

346,574



324,716








Pension asset

34,481



33,615


Goodwill and purchased intangibles — net

186,130



186,704


Property, plant and equipment — net

265,790



265,662


Other assets

16,729



19,293


Total assets

$

849,704



$

829,990








LIABILITIES AND SHAREHOLDERS' EQUITY:






Accounts payable

$

80,546



$

79,620


Accrued liabilities

75,741



73,821


Pension liability (current portion)

3,135



3,161


Non-pension postretirement benefits (current portion)

4,758



4,758


Other current liabilities



1,374


Long-term debt due within one year

9,761



5,391


Total current liabilities

173,941



168,125








Long-term debt

446,179



406,512


Pension liability

39,083



40,033


Non-pension postretirement benefits

58,849



59,065


Other liabilities

23,395



25,446


Total liabilities

741,447



699,181








Common stock and capital in excess of par value

327,794



323,580


Retained deficit

(148,163)



(119,611)


Accumulated other comprehensive loss

(71,374)



(73,160)


Total shareholders' equity

108,257



130,809


Total liabilities and shareholders' equity

$

849,704



$

829,990


 

Libbey Inc.

Condensed Consolidated Statements of Cash Flows

(dollars in thousands)

(unaudited)



Three months ended June 30,


2014



2013








Operating activities:






Net (loss) income

$

(25,168)



$

12,436


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






Depreciation and amortization

10,592



11,623


Loss on asset sales and disposals

17



31


Change in accounts receivable

(19,481)



(4,836)


Change in inventories

(8,168)



(7,857)


Change in accounts payable

6,667



1,428


Accrued interest and amortization of discounts and finance fees

(5,911)



(7,521)


Call premium on senior notes

37,348



1,350


Write-off of finance fees on senior notes

9,086



1,168


Pension & non-pension postretirement benefits

1,397



1,504


Restructuring

(46)



(659)


Accrued liabilities & prepaid expenses

4,647



(793)


Income taxes

(770)



(2,553)


Share-based compensation expense

1,634



1,485


Other operating activities

(1,491)



2,579


Net cash provided by operating activities

10,353



9,385








Investing activities:






Additions to property, plant and equipment

(11,934)



(10,889)


Proceeds from asset sales and other



4


Net cash used in investing activities

(11,934)



(10,885)








Financing activities:






Borrowings on ABL credit facility

21,300



30,400


Repayments on ABL credit facility

(14,300)



(20,600)


Other repayments

(65)



(55)


Other borrowings

1,964




Payments on 6.875% senior notes

(405,000)



(45,000)


Proceeds from Term Loan B

438,900




Call premium on senior notes

(37,348)



(1,350)


Stock options exercised

1,786



2,511


Debt issuance costs and other

(6,868)




Net cash provided by (used in) financing activities

369



(34,094)








Effect of exchange rate fluctuations on cash

(52)



189


Decrease in cash

(1,264)



(35,405)








Cash & cash equivalents at beginning of period

24,473



45,949


Cash & cash equivalents at end of period

$

23,209



$

10,544


 


Libbey Inc.

Condensed Consolidated Statements of Cash Flows

(dollars in thousands)

(unaudited)



Six months ended June 30,


2014



2013








Operating activities:






Net (loss) income

$

(28,552)



$

14,425


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






Depreciation and amortization

21,268



22,397


Loss on asset sales and disposals

13



33


Change in accounts receivable

(16,399)



(10,879)


Change in inventories

(19,363)



(18,492)


Change in accounts payable

1,352



(6,317)


Accrued interest and amortization of discounts and finance fees

1,345



610


Call premium on senior notes

37,348



1,350


Write-off of finance fees on senior notes

9,086



1,168


Pension & non-pension postretirement benefits

2,769



5,204


Restructuring

(289)



3,655


Accrued liabilities & prepaid expenses

(7,722)



(16,585)


Income taxes

(3,923)



(4,179)


Share-based compensation expense

2,637



2,309


Other operating activities

(1,586)



2,006


Net cash used in operating activities

(2,016)



(3,295)








Investing activities:






Additions to property, plant and equipment

(21,835)



(19,771)


Proceeds from furnace malfunction insurance recovery

4,346




Proceeds from asset sales and other

4



8


Net cash used in investing activities

(17,485)



(19,763)








Financing activities:






Borrowings on ABL credit facility

21,300



30,400


Repayments on ABL credit facility

(14,300)



(20,600)


Other repayments

(115)



(114)


Other borrowings

1,964




Payments on 6.875% senior notes

(405,000)



(45,000)


Proceeds from Term Loan B

438,900




Call premium on senior notes

(37,348)



(1,350)


Stock options exercised

2,122



3,048


Debt issuance costs and other

(6,868)




Net cash provided by (used in) financing activities

655



(33,616)








Effect of exchange rate fluctuations on cash

(153)



10


Decrease in cash

(18,999)



(56,664)








Cash & cash equivalents at beginning of period

42,208



67,208


Cash & cash equivalents at end of period

$

23,209



$

10,544


In accordance with the SEC's Regulation G, tables 1, 2, 3, 4, 5 and 6 provide non-GAAP measures used in this earnings release and a reconciliation to the most closely related Generally Accepted Accounting Principle (GAAP) measure.  Libbey believes that providing supplemental non-GAAP financial information is useful to investors in understanding Libbey's core business and trends.  In addition, it is the basis on which Libbey's management assesses performance.  Although Libbey believes that the non-GAAP financial measures presented enhance investors' understanding of Libbey's business and performance, these non-GAAP measures should not be considered an alternative to GAAP.

Table 1



















Reconciliation of "As Reported" Results to "As Adjusted" Results - Quarter




(dollars in thousands, except per-share amounts)










(unaudited)





















Three months ended June 30,



2014


2013



As Reported


Special

Items


As Adjusted


As Reported


Special

Items


As Adjusted

Net sales


$

223,536



$



$

223,536



$

209,904



$



$

209,904


Freight billed to customers


893





893



771





771


Total revenues


224,429





224,429



210,675





210,675


Cost of sales


164,162



576



163,586



153,213



1,133



152,080


Gross profit


60,267



(576)



60,843



57,462



(1,133)



58,595


Selling, general and administrative expenses


30,726





30,726



29,635



2,496



27,139


Special charges








(85)



(85)




Income from operations


29,541



(576)



30,117



27,912



(3,544)



31,456


Loss on redemption of debt


(47,191)



(47,191)





(2,518)



(2,518)




Other income


322





322



51





51


(Loss) earnings before interest and income taxes


(17,328)



(47,767)



30,439



25,445



(6,062)



31,507


Interest expense


5,486





5,486



8,126





8,126


(Loss) income before income taxes


(22,814)



(47,767)



24,953



17,319



(6,062)



23,381


Provision for income taxes


2,354





2,354



4,883



(58)



4,941


Net (loss) income


$

(25,168)



$

(47,767)



$

22,599



$

12,436



$

(6,004)



$

18,440





















Net (loss) income per share:



















Basic


$

(1.16)



$

(2.20)



$

1.04



$

0.58



$

(0.28)



$

0.87


Diluted


$

(1.16)



$

(2.20)



$

1.02



$

0.57



$

(0.27)



$

0.84





















Weighted average shares:



















Outstanding


21,673






21,673



21,289








Diluted


21,673






22,164



21,943








 



Three months ended June 30, 2014


Three months ended June 30, 2013

Special Items Detail  - (Income) Expense:


Debt

Costs(1)


Furnace

Malfunction(2)


Total

Special

Items


Restructuring

Charges (3)


Pension

Settlement


Abandoned

Property


Debt

Costs(1)


Total

Special

Items

Cost of sales


$



$

576



$

576



$

1,133



$



$



$



$

1,133


SG&A










715



1,781





2,496


Special charges








(85)









(85)


Loss on redemption of debt


47,191





47,191









2,518



2,518


Income taxes








352



(58)



(146)



(206)



(58)


Total Special Items


$

47,191



$

576



$

47,767



$

1,400



$

657



$

1,635



$

2,312



$

6,004



(1) Debt costs for the three months ended June 2014 include the write-off of unamortized finance fees and call premium payments on the $405.0 million senior notes redeemed in April and May 2014, and the write-off of the debt carrying value adjustment related to the termination of the $45.0 million interest rate swap. Debt costs for the three months ended June 2013 include the write-off of unamortized finance fees and call premium payments on the $45.0 million senior notes redeemed in May 2013.

(2)Furnace malfunction relates to loss of production at our Toledo, Ohio, manufacturing facility.

(3) Restructuring charges relate to discontinuing production of certain glassware in North America and reducing manufacturing capacity at our Shreveport, Louisiana, manufacturing facility.

 


Table 2



















Reconciliation of "As Reported" Results to "As Adjusted" Results - Year




(dollars in thousands, except per-share amounts)










(unaudited)





Six months ended June 30,



2014


2013



As Reported


Special

Items


As Adjusted


As Reported


Special

Items


As Adjusted

Net sales


$

405,117



$



$

405,117



$

393,380



$



$

393,380


Freight billed to customers


1,707





1,707



1,523





1,523


Total revenues


406,824





406,824



394,903





394,903


Cost of sales


314,218



6,867



307,351



295,209



1,699



293,510


Gross profit


92,606



(6,867)



99,473



99,694



(1,699)



101,393


Selling, general and administrative expenses


59,604





59,604



56,032



2,496



53,536


Special charges








4,229



4,229




Income from operations


33,002



(6,867)



39,869



39,433



(8,424)



47,857


Loss on redemption of debt


(47,191)



(47,191)





(2,518)



(2,518)




Other expense








(384)





(384)


(Loss) earnings before interest and income taxes


(14,189)



(54,058)



39,869



36,531



(10,942)



47,473


Interest expense


13,187





13,187



16,561





16,561


(Loss) income before income taxes


(27,376)



(54,058)



26,682



19,970



(10,942)



30,912


Provision for income taxes


1,176



(341)



1,517



5,545



(895)



6,440


Net (loss) income


$

(28,552)



$

(53,717)



$

25,165



$

14,425



$

(10,047)



$

24,472





















Net (loss) income per share:



















Basic


$

(1.32)



$

(2.49)



$

1.17



$

0.68



$

(0.47)



$

1.15


Diluted


$

(1.32)



$

(2.49)



$

1.14



$

0.66



$

(0.46)



$

1.13





















Weighted average shares:



















Outstanding


21,600






21,600



21,202








Diluted


21,600






22,066



21,707








 



Six months ended June 30, 2014


Six months ended June 30, 2013

Special Items Detail  - (Income) Expense:


Restructuring

Charges(1)


Debt

Costs(2)


Furnace

Malfunction(3)


Total

Special

Items


Restructuring
Charge(1)


Abandoned

Property


Pension

Settlement


Debt

Costs(2)


Total

Special

Items

Cost of sales


$

985



$



$

5,882



$

6,867



$

1,699



$



$



$



$

1,699


SG&A













1,781



715





2,496


Special charges










4,229









4,229


Loss on redemption of debt




47,191





47,191









2,518



2,518


Income taxes


(296)





(45)



(341)



(485)



(146)



(58)



(206)



(895)


Total Special Items


$

689



$

47,191



$

5,837



$

53,717



$

5,443



$

1,635



$

657



$

2,312



$

10,047



(1) Restructuring charges relate to discontinuing production of certain glassware in North America and reducing manufacturing capacity at our Shreveport, Louisiana, facility.

(2) Debt costs for the six months ended June 2014 include the write-off of unamortized finance fees and call premium payments on the $405.0 million senior notes redeemed in April and May 2014, and the write-off of the debt carrying value adjustment related to the termination of the $45.0 million interest rate swap. Debt costs for the six months ended June 2013 include the write-off of unamortized finance fees and call premium payments on the $45.0 million senior notes redeemed in May 2013.

(3)Furnace malfunction relates to loss of production at our Toledo, Ohio, manufacturing facility.

 


Table 3













Reconciliation of Net (Loss) Income to Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA

(dollars in thousands)













(unaudited)















Three months ended June 30,


Six months ended June 30,



2014



2013



2014



2013


Reported net (loss) income


$

(25,168)



$

12,436



$

(28,552)



$

14,425


Add:













Interest expense


5,486



8,126



13,187



16,561


Provision for income taxes


2,354



4,883



1,176



5,545


Depreciation and amortization


10,592



11,623



21,268



22,397


EBITDA


(6,736)



37,068



7,079



58,928


Add: Special items before interest and taxes


47,767



6,062



54,058



10,942


Less: Depreciation expense included in special items and

     also in depreciation and amortization above




(1,133)





(1,699)


Adjusted EBITDA


$

41,031



$

41,997



$

61,137



$

68,171


 

Table 4













Reconciliation of Net Cash Provided by (Used in) Operating Activities to Free Cash Flow

(dollars in thousands)













(unaudited)















Three months ended June 30,


Six months ended June 30,



2014



2013



2014



2013


Net cash provided by (used in) operating activities


$

10,353



$

9,385



$

(2,016)



$

(3,295)


Capital expenditures


(11,934)



(10,889)



(21,835)



(19,771)


Proceeds from furnace malfunction insurance recovery






4,346




Proceeds from asset sales and other




4



4



8


Free Cash Flow


$

(1,581)



$

(1,500)



$

(19,501)



$

(23,058)


 

Table 5










Reconciliation to Working Capital

(dollars in thousands)










(unaudited)












June 30, 2014


June 30, 2013


December 31, 2013

Add:










Accounts receivable


$

106,345



$

91,482



$

94,549


Inventories


182,100



175,911



163,121


Less: Accounts payable


80,546



59,309



79,620


Less: Receivable on furnace malfunction insurance claim






5,000


Working Capital


$

207,899



$

208,084



$

173,050


 


Table 6













Summary Business Segment Information













(dollars in thousands)

(unaudited)


Three months ended June 30,


Six months ended June 30,


2014



2013



2014



2013


Net Sales:













Americas(1)


$

154,450



$

141,815



$

276,375



$

265,350


EMEA (2)


39,331



37,981



73,729



72,223


U.S. Sourcing(3)


21,396



21,196



39,130



38,680


Other (4)


8,359



8,912



15,883



17,127


Consolidated


$

223,536



$

209,904



$

405,117



$

393,380















Segment Earnings Before Interest & Taxes (Segment EBIT) (5) :










Americas(1)


$

32,986



$

33,123



$

47,975



$

51,925


EMEA (2)


1,910



691



2,163



(671)


U.S. Sourcing(3)


2,301



3,578



3,169



5,119


Other (4)


869



829



1,314



3,114


Segment EBIT


$

38,066



$

38,221



$

54,621



$

59,487















Reconciliation of Segment EBIT to Net (Loss) Income:













Segment EBIT


$

38,066



$

38,221



$

54,621



$

59,487


Retained corporate costs (6)


(7,627)



(6,714)



(14,752)



(12,014)


Consolidated Adjusted EBIT


30,439



31,507



39,869



47,473


Loss on redemption of debt


(47,191)



(2,518)



(47,191)



(2,518)


Pension settlement and curtailment




(715)





(715)


Furnace malfunction


(576)





(5,882)




Restructuring charges




(1,048)



(985)



(5,928)


Abandoned property




(1,781)





(1,781)


Special items before interest and taxes


(47,767)



(6,062)



(54,058)



(10,942)


Interest expense


(5,486)



(8,126)



(13,187)



(16,561)


Income taxes


(2,354)



(4,883)



(1,176)



(5,545)


Net (loss) income


$

(25,168)



$

12,436



$

(28,552)



$

14,425















Depreciation & Amortization:













Americas(1)


$

5,851



$

7,321



$

11,810



$

13,849


EMEA (2)


2,738



2,507



5,364



4,993


U.S. Sourcing(3)


7



9



14



18


Other (4)


1,628



1,398



3,272



2,772


Corporate


368



388



808



765


Consolidated


$

10,592



$

11,623



$

21,268



$

22,397



(1) Americas—includes worldwide sales of manufactured and sourced glass tableware having an end market destination in North and South America.

(2) EMEA—includes worldwide sales of manufactured and sourced glass tableware having an end market destination in Europe, the Middle East and Africa.

(3) U.S. Sourcing—includes U.S. sales of sourced ceramic dinnerware, metal tableware, hollowware, and serveware.

(4) Other—includes worldwide sales of manufactured and sourced glass tableware having an end market destination in Asia Pacific.

(5) Segment EBIT represents earnings before interest and taxes and excludes amounts related to certain items we consider not representative of ongoing operations as well as certain retained corporate costs and other allocations that are not considered by management when evaluating performance.

(6) Retained corporate costs includes certain headquarter, administrative and facility costs, and other costs that are not allocable to the reporting segments.

 

SOURCE Libbey Inc.

Wordcount: 4795



USER COMMENTS:


  More Newswires

More Newswires >>
  Most Popular Newswires

More Popular Newswires >>
Hot Off the Wires  Hot off the Wires

More Hot News >>

insider icon Denotes premium content. Learn more about becoming an Insider here.
Executive Positions Available for Seasoned Marketers