Libbey Inc. Announces Second-Quarter 2019 Results

TOLEDO, Ohio, Aug. 1, 2019 /PRNewswire/ -- Libbey Inc. LBY, one of the world's largest glass tableware manufacturers, today reported results for the second quarter ended June 30, 2019.

Second-quarter 2019 Financial & Operating Highlights

  • Net sales were $206.2 million, a decrease of 3.5 percent, or a decrease of 2.5 percent in constant currency versus the prior-year period.
  • Gross profit margin was 22.7 percent, an increase of 90-basis points versus the prior year.
  • Net loss was ($43.8) million, compared to net income of $4.0 million in the second quarter of 2018. Net loss in the second quarter of 2019 was affected by non-cash impairment charges for goodwill and an intangible asset totaling $46.9 million in the quarter.
  • Adjusted Income from Operations (see Table 4) increased 22.8 percent to $15.9 million.
  • Adjusted EBITDA (see Table 1) was $25.3 million, compared to $26.8 million in the prior year's second quarter. Adjusted EBITDA improved 4.4 percent after further adjusting for a negative $2.7 million currency impact.
  • Net cash provided by operating activities improved $10.7 million, driving a Free Cash Flow (see Table 2) improvement of $12.9 million compared to the second quarter of 2018.

"I am pleased to report that Libbey delivered a solid second-quarter performance with operating results that outpaced expectations," said Mike Bauer, chief executive officer of Libbey. "Although modest sales growth in our USC segment was more than offset by declines and soft market conditions in EMEA and LATAM, our e-commerce business continues to make solid contributions to our quarterly results, aiding growth in our USC retail business and advancing our efforts to bring Libbey's industry-leading products to a broader collection of customers."

Bauer continued, "The Company's intense focus on disciplined spending and strong operating performance in our manufacturing plants helped drive a 90-basis-point increase to gross profit margin, a 22.8 percent increase to Adjusted Income from Operations and, importantly, an improvement in cash generation. I'm proud of the organization's efforts toward sharpening our focus and better leveraging Libbey's market-leading position and competitive advantages to drive positive results in the face of continued headwinds resulting from soft market conditions in several of our key regions and channels."

Three months ended June 30,

(dollars in thousands)



Net Sales



Increase/(Decrease)



Currency

Effects



Constant

Currency

Sales

Growth

(Decline)



2019



2018



$ Change



% Change

U.S. & Canada (USC)



$

128,897





$

128,474





$

423





0.3

%



$

(15)





0.3

%

Latin America (LATAM)



38,208





40,290





(2,082)





(5.2)

%



227





(5.7)

%

EMEA



32,678





38,175





(5,497)





(14.4)

%



(1,921)





(9.4)

%

Other



6,375





6,595





(220)





(3.3)

%



(407)





2.8

%

Consolidated



$

206,158





$

213,534





$

(7,376)





(3.5)

%



$

(2,116)





(2.5)

%

 

  • Net sales in the U.S. & Canada segment increased 0.3 percent, primarily driven by higher volume and price realization, partially offset by unfavorable channel and product mix.
  • In Latin America, net sales decreased 5.2 percent (a decrease of 5.7 percent excluding currency fluctuation) as a result of unfavorable product mix within the business-to-business channel, partially offset by favorable price and currency impacts in the segment.
  • Net sales in the EMEA segment decreased 14.4 percent (a decrease of 9.4 percent excluding currency fluctuation), driven primarily by lower volume and an unfavorable currency impact.
  • Net sales in Other decreased 3.3 percent (an increase of 2.8 percent excluding currency fluctuation) primarily as a result of unfavorable price and mix of product sold and an unfavorable currency impact, partially offset by higher volume.

First Six Months of 2019 Financial & Operating Highlights

Six months ended June 30,

(dollars in thousands)



Net Sales



Increase/(Decrease)



Currency

Effects



Constant

Currency

Sales

Growth

(Decline)



2019



2018



$ Change



% Change





U.S. & Canada (USC)



$

238,803





$

236,415





$

2,388





1.0

%



$

(43)





1.0

%

Latin America (LATAM)



68,609





74,623





(6,014)





(8.1)

%



(302)





(7.7)

%

EMEA



60,720





70,423





(9,703)





(13.8)

%



(4,144)





(7.9)

%

Other



12,992





13,986





(994)





(7.1)

%



(783)





(1.5)

%

Consolidated



$

381,124





$

395,447





$

(14,323)





(3.6)

%



$

(5,272)





(2.3)

%

 

  • Net sales in the U.S. & Canada segment increased 1.0 percent, primarily driven by higher volume, price realization and product mix, partially offset by unfavorable channel mix.
  • In Latin America, net sales decreased 8.1 percent (a decrease of 7.7 percent excluding currency fluctuation) as a result of lower volume, unfavorable product mix and currency. This was partially offset by favorable pricing in the segment.
  • Net sales in the EMEA segment decreased 13.8 percent (a decrease of 7.9 percent excluding currency fluctuation), driven primarily by lower volume and an unfavorable currency impact, partially offset by favorable price and product mix.
  • Net sales in Other decreased 7.1 percent primarily as a result of unfavorable currency and price and mix of product sold, partially offset by higher volume.

Balance Sheet and Liquidity

  • As part of our on-going assessment of goodwill at June 30, 2019, we determined that a triggering event had occurred due to the Company's market capitalization being less than the carrying value, resulting from the significant decline in the Company's share price during the quarter. Impairment testing resulted in a non-cash goodwill impairment of $46.0 million associated with the Mexico reporting unit and a non-cash impairment of $0.9 million for a trade name associated with the EMEA reporting segment.
  • The Company had available capacity of $43.7 million under its ABL credit facility at June 30, 2019, with $47.7 million in loans outstanding and cash on hand of $32.3 million.
  • At June 30, 2019, Trade Working Capital (see Table 3), defined as accounts receivable plus inventories less accounts payable, was $215.9 million, a $5.2 million improvement compared to $221.1 million at June 30, 2018. The improvement was a result of lower accounts receivable, partially offset by higher inventories and lower accounts payable.

Jim Burmeister, chief financial officer, commented, "In the second quarter, we drove the Company's Adjusted EBITDA results higher on a constant currency basis, despite the decline in net sales. We achieved this performance through solid operational execution and tighter management of costs. We reduced SG&A costs year over year by 8.1 percent, while continuing to fund critical projects like our ERP initiative. At the same time, we have tightened controls around working capital and operating costs to deliver an improvement of nearly $13 million in our Free Cash Flow compared to the prior-year quarter."

Burmeister continued, "In addition to the progress we made in Q2, we are in the process of taking more meaningful costs out of the business and, as a result, we expect to finish the year with reduced run rate costs that will further improve our ability to drive cash generation while sustaining support for our strategic initiatives."

Given the steps taken to better manage costs, and the addition of improved contributions from our e-commerce platform, the Company is reaffirming its full-year 2019 outlook, which includes:

  • Net sales increase in the low single digits, compared to full-year 2018;
  • Adjusted selling, general and administrative expense of approximately 16 percent of net sales (see Table 8);
  • Adjusted EBITDA margins between 8.5 percent and 10 percent (see Table 7);
  • Capital expenditures and ERP capital in the range of $35 million to $40 million.

Webcast Information

Libbey will hold a conference call for investors on Thursday, August 1, 2019, at 11 a.m. Eastern Daylight Time. The conference call will be webcast 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.

About Libbey Inc.

Based in Toledo, Ohio, Libbey Inc. is one of the largest glass tableware manufacturers in the world. Libbey Inc. operates manufacturing plants in the U.S., Mexico, China, Portugal and the Netherlands. In existence since 1818, the Company supplies tabletop products to retail, foodservice and business-to-business customers in over 100 countries. Libbey's global brand portfolio, in addition to its namesake brand, includes Libbey Signature®, Master's Reserve®, Crisa®, Royal Leerdam®, World® Tableware, Syracuse® China, and Crisal Glass®. In 2018, Libbey Inc.'s net sales totaled $797.9 million. Additional information is available at www.libbey.com.

Use of Non-GAAP Financial Measures

To supplement the condensed financial statements presented in accordance with U.S. Generally Accepted Accounting Principles (U.S. GAAP), we use non-GAAP measures of certain components of financial performance. These non-GAAP measures include Adjusted EBITDA, Adjusted EBITDA Margin, Adjusted Income from Operations (Adjusted IFO), Adjusted IFO Margin, Free Cash Flow, Trade Working Capital, Adjusted Selling, General & Administrative Expense (Adjusted SG&A), Adjusted SG&A Margin and our Debt Net of Cash to Adjusted EBITDA Ratio. Reconciliations to the nearest U.S. GAAP measures of all non-GAAP measures included in this press release can be found in the tables below.

Our non-GAAP measures, as defined below, are used by analysts, investors and other interested parties to compare our performance with the performance of other companies that report similar non-GAAP measures. Libbey believes these non-GAAP measures provide meaningful supplemental information regarding financial performance by excluding certain expenses and benefits that may not be indicative of core business operating results. We believe the non-GAAP measures, when viewed in conjunction with U.S. GAAP results and the accompanying reconciliations, enhance the comparability of results against prior periods and allow for additional transparency of financial results and business outlook. In addition, we use non-GAAP data internally to assess performance and facilitate management's internal comparison of our financial performance to that of prior periods, as well as trend analysis for budgeting and planning purposes. The presentation of our non-GAAP measures is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP. Furthermore, our non-GAAP measures may not be comparable to similarly titled measures reported by other companies and may have limitations as an analytical tool. We define our non-GAAP measures as follows:

  • We define Adjusted EBITDA as U.S. GAAP net income (loss) plus interest expense, provision for income taxes, depreciation and amortization, and special items, when applicable, that Libbey believes are not reflective of our core operating performance, and we define Adjusted EBITDA Margin as Adjusted EBITDA divided by net sales.
  • We define Adjusted IFO as U.S. GAAP net income (loss) plus interest expense, provision for income taxes, other (income) expense, and special items, when applicable, that Libbey believes are not reflective of our core operating performance, and we define Adjusted IFO Margin as Adjusted IFO divided by net sales.
  • We define Trade Working Capital as net accounts receivable plus net inventories less accounts payable.
  • We define Adjusted SG&A as U.S. GAAP selling, general and administrative expenses less special items that Libbey believes are not reflective of our core operating performance, and we define Adjusted SG&A Margin as Adjusted SG&A divided by net sales.
  • We define Free Cash Flow as the sum of net cash provided by operating activities and net cash used in investing activities.
  • We define our Debt Net of Cash to Adjusted EBITDA Ratio as gross debt before unamortized discount and finance fees, less cash and cash equivalents, divided by last twelve months Adjusted EBITDA (defined above).

Constant Currency

We translate revenue and expense accounts in our non-U.S. operations at current average exchange rates during the year. References to "constant currency," "excluding currency impact" and "adjusted for currency" are considered non-GAAP measures. Constant currency references regarding net sales reflect a simple mathematical translation of local currency results using the comparable prior period's currency conversion rate. Constant currency references regarding Gross Profit, Adjusted IFO, Adjusted EBITDA and Adjusted EBITDA Margin comprise a simple mathematical translation of local currency results using the comparable prior period's currency conversion rate plus the transactional impact of changes in exchange rates from revenues, expenses and assets and liabilities that are denominated in a currency other than the functional currency. We believe this non-GAAP constant currency information provides valuable supplemental information regarding our core operating results, better identifies operating trends that may otherwise be masked or distorted by exchange rate changes and provides a higher degree of transparency of information used by management in its evaluation of our ongoing operations. These non-GAAP measures should be viewed in addition to, and not as an alternative to, the reported results prepared in accordance with U.S. GAAP. Our currency market risks include currency fluctuations relative to the U.S. dollar, Canadian dollar, Mexican peso, euro and RMB.

Caution on Forward-Looking Statements

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. 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 February 27, 2019. Important factors potentially affecting performance include but are not limited to risks related to increased competition from foreign suppliers endeavoring to sell glass tableware, ceramic dinnerware and metalware in our core markets; global economic conditions and the related impact on consumer spending levels; major slowdowns or changes in trends in the retail, travel, restaurant and bar or entertainment industries, and in the retail and foodservice channels of distribution generally, that impact demand for our products; inability to meet the demand for new products; material restructuring charges related to involuntary employee terminations, facility sales or closures, or other various restructuring activities; significant increases in per-unit costs for natural gas, electricity, freight, corrugated packaging, and other purchased materials; our ability to borrow under our ABL credit agreement; 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; increased pension expense associated with lower returns on pension investments and increased pension obligations; increased tax expense resulting from changes to tax laws, regulations and evolving interpretations thereof; 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 exchange rate changes to the value of the euro, the Mexican peso, the RMB and the Canadian dollar and the earnings and cash flows of our international operations, expressed under U.S. GAAP; the effect of high levels of inflation in countries in which we operate or sell our products; the inability to achieve savings and profit improvements at targeted levels in the Company's operations or within the intended time periods; the failure of our investments in e-commerce, new technology and other capital expenditures to yield expected returns; failure to prevent unauthorized access, security breaches and cyber attacks to our information technology systems; compliance with, or the failure to comply with, legal requirements relating to health, safety and environmental protection; our failure to protect our intellectual property; and the inability to effectively integrate future business we acquire or joint ventures into which we enter. 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,



2019



2018









Net sales

$

206,158





$

213,534



Freight billed to customers

811





938



Total revenues

206,969





214,472



Cost of sales

160,244





167,979



Gross profit

46,725





46,493



Selling, general and administrative expenses

30,813





33,537



Impairment of goodwill and other intangible assets

46,881







Income (loss) from operations

(30,969)





12,956



Other income (expense)

(620)





2,580



Earnings (loss) before interest and income taxes

(31,589)





15,536



Interest expense

5,879





5,456



Earnings (loss) before income taxes

(37,468)





10,080



Provision for income taxes

6,299





6,092



Net income (loss)

$

(43,767)





$

3,988











Net income (loss) per share:







    Basic

$

(1.95)





$

0.18



    Diluted

$

(1.95)





$

0.18



Dividends declared per share

$





$











Weighted average shares:







    Basic

22,400





22,170



    Diluted

22,400





22,356



 

Libbey Inc.

Condensed Consolidated Statements of Operations

(dollars in thousands, except per share amounts)

(unaudited)













Six months ended June 30,



2019



2018

















Net sales

$

381,124





$

395,447



Freight billed to customers

1,494





1,695



Total revenues

382,618





397,142



Cost of sales

301,935





316,979



Gross profit

80,683





80,163



Selling, general and administrative expenses

63,393





65,060



Impairment of goodwill and other intangible assets

46,881







Income (loss) from operations

(29,591)





15,103



Other income (expense)

(2,204)





473



Earnings (loss) before interest and income taxes

(31,795)





15,576



Interest expense

11,511





10,540



Income (loss) before income taxes

(43,306)





5,036



Provision for income taxes

5,003





4,009



Net income (loss)

$

(48,309)





$

1,027











Net income (loss) per share:







    Basic

$

(2.16)





$

0.05



    Diluted

$

(2.16)





$

0.05



Dividends declared per share

$





$

0.1175











Weighted average shares:







    Basic

22,332





22,131



    Diluted

22,332





22,167











 



Libbey Inc.

Condensed Consolidated Balance Sheets

(dollars in thousands)





June 30, 2019



December 31, 2018



(unaudited)





ASSETS:







Cash and cash equivalents

$

32,298





$

25,066



Accounts receivable — net

92,950





83,977



Inventories — net

202,564





192,103



Prepaid and other current assets

18,496





16,522



Total current assets

346,308





317,668



Purchased intangible assets — net

11,977





13,385



Goodwill

38,431





84,412



Deferred income taxes

27,797





26,090



Other assets

11,623





7,660



Operating lease right-of-use assets

65,571







Property, plant and equipment — net

256,900





264,960



Total assets

$

758,607





$

714,175











LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT):







Accounts payable

$

79,635





$

74,836



Salaries and wages

23,120





27,924



Accrued liabilities

48,017





43,728



Accrued income taxes

3,726





3,639



Pension liability (current portion)

3,497





3,282



Non-pension post-retirement benefits (current portion)

3,957





3,951



Operating lease liabilities (current portion)

12,800







Long-term debt due within one year

4,400





4,400



Total current liabilities

179,152





161,760



Long-term debt

419,413





393,300



Pension liability

44,079





45,206



Non-pension post-retirement benefits

39,833





43,015



Noncurrent operating lease liabilities

53,750







Deferred income taxes

2,522





2,755



Other long-term liabilities

22,529





18,246



Total liabilities

761,278





664,282











Common stock and capital in excess of par value

337,378





335,739



Retained deficit

(219,750)





(171,441)



Accumulated other comprehensive loss

(120,299)





(114,405)



Total shareholders' equity (deficit)

(2,671)





49,893



Total liabilities and shareholders' equity (deficit)

$

758,607





$

714,175



 



Libbey Inc.

Condensed Consolidated Statements of Cash Flows

(dollars in thousands)

(unaudited)





Six months ended June 30,



2019



2018









Operating activities:







Net income (loss)

$

(48,309)





$

1,027



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







Depreciation and amortization

19,922





23,119



Impairment of goodwill and other intangible assets

46,881







Change in accounts receivable

(9,060)





(11,477)



Change in inventories

(10,593)





(13,956)



Change in accounts payable

6,743





919



Accrued interest and amortization of discounts and finance fees

557





449



Pension & non-pension post-retirement benefits, net

(1,165)





176



Accrued liabilities & prepaid expenses

(2,768)





1,215



Income taxes

(2,483)





(1,698)



Share-based compensation expense

1,935





1,456



Other operating activities

(908)





(430)



Net cash provided by operating activities

752





800











Investing activities:







Additions to property, plant and equipment

(18,300)





(21,349)



Net cash used in investing activities

(18,300)





(21,349)











Financing activities:







Borrowings on ABL credit facility

73,871





51,131



Repayments on ABL credit facility

(46,300)





(28,631)



Other repayments





(1,383)



Repayments on Term Loan B

(2,200)





(2,200)



Taxes paid on distribution of equity awards

(409)





(214)



Dividends





(2,595)



Net cash provided by financing activities

24,962





16,108











Effect of exchange rate fluctuations on cash

(182)





(437)



Increase (decrease) in cash

7,232





(4,878)











Cash & cash equivalents at beginning of period

25,066





24,696



Cash & cash equivalents at end of period

$

32,298





$

19,818



In accordance with the SEC's Regulation G, the following tables provide non-GAAP measures used in this earnings release and a reconciliation to the most closely related U.S. GAAP measure. See the above text for additional information on our non-GAAP measures. 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 U.S. GAAP.

 

Table 1

















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

(dollars in thousands)

















(unaudited)





















Three months ended June 30,



Six months ended June 30,





2019



2018



2019



2018

Reported net income (loss) (U.S. GAAP)



$

(43,767)





$

3,988





$

(48,309)





$

1,027



Add:

















   Interest expense



5,879





5,456





11,511





10,540



   Provision for income taxes



6,299





6,092





5,003





4,009



   Depreciation and amortization



9,991





11,240





19,922





23,119



Add special item before interest and taxes:

















   Impairment of goodwill and other intangible assets (1)



46,881









46,881







Adjusted EBITDA (non-GAAP)



$

25,283





$

26,776





$

35,008





$

38,695





















Net sales



$

206,158





$

213,534





$

381,124





$

395,447



Net income (loss) margin (U.S. GAAP)



(21.2)

%



1.9

%



(12.7)

%



0.3

%

Adjusted EBITDA margin (non-GAAP)



12.3

%



12.5

%



9.2

%



9.8

%





(1) 

Includes a non-cash goodwill impairment charge of $46.0 million in our Latin America segment and a $0.9 million non-cash impairment charge for a trade name in our EMEA segment.

 

Table 2

















Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow

(dollars in thousands)









(unaudited)













Three months ended June 30,



Six months ended June 30,





2019



2018



2019



2018

Net cash provided by operating activities  (U.S. GAAP)



$

24,657





$

13,944





$

752





$

800



Net cash used in investing activities (U.S. GAAP)



(7,939)





(10,078)





(18,300)





(21,349)



Free Cash Flow (non-GAAP)



$

16,718





$

3,866





$

(17,548)





$

(20,549)





















 

Table 3













Reconciliation to Trade Working Capital





(dollars in thousands)













(unaudited)

















June 30, 2019



December 31, 2018



June 30, 2018















Accounts receivable — net



$

92,950





$

83,977





$

100,948



Inventories — net



202,564





192,103





200,818



Less: Accounts payable



79,635





74,836





80,686



Trade Working Capital (non-GAAP)



$

215,879





$

201,244





$

221,080



 

Table 4

















Reconciliation of Net Income (Loss) to Adjusted Income from Operations

(dollars in thousands)









(unaudited)













Three months ended June 30,



Six months ended June 30,





2019



2018



2019



2018

Reported net income (loss) (U.S. GAAP)



$

(43,767)





$

3,988





$

(48,309)





$

1,027



Add:

















   Interest expense



5,879





5,456





11,511





10,540



   Provision for income taxes



6,299





6,092





5,003





4,009



   Other (income) expense



620





(2,580)





2,204





(473)



Add special item before interest and taxes:

















   Impairment of goodwill and other intangible assets (1)



46,881









46,881







Adjusted Income from Operations (non-GAAP)



$

15,912





$

12,956





$

17,290





$

15,103





















Net sales



$

206,158





$

213,534





$

381,124





$

395,447



Net income (loss) margin (U.S. GAAP)



(21.2)

%



1.9

%



(12.7)

%



0.3

%

Adjusted Income from Operations margin (non-GAAP)



7.7

%



6.1

%



4.5

%



3.8

%





(1) 

Includes a non-cash goodwill impairment charge of $46.0 million in our Latin America segment and a $0.9 million non-cash impairment charge for a trade name in our EMEA segment.

 

Table 5









Summary Business Segment Information





(dollars in thousands)

(unaudited)



Three months ended June 30,



Six months ended June 30,

Net Sales:



2019



2018



2019



2018

















U.S. & Canada (1)



$

128,897





$

128,474





$

238,803





$

236,415



Latin America (2)



38,208





40,290





68,609





74,623



EMEA (3)



32,678





38,175





60,720





70,423



Other (4)



6,375





6,595





12,992





13,986



Consolidated



$

206,158





$

213,534





$

381,124





$

395,447





















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













U.S. & Canada (1)



$

17,267





$

13,358





$

27,064





$

18,082



Latin America (2)



3,187





7,433





3,836





9,583



EMEA (3)



2,763





2,621





2,713





3,626



Other (4)



(1,169)





660





(2,321)





(469)



Segment EBIT



$

22,048





$

24,072





$

31,292





$

30,822





















Reconciliation of Segment EBIT to Net Income (Loss):

















Segment EBIT



$

22,048





$

24,072





$

31,292





$

30,822



Retained corporate costs (6)



(6,756)





(8,536)





(16,206)





(15,246)



Impairment of goodwill and other intangible assets



(46,881)









(46,881)







Interest expense



(5,879)





(5,456)





(11,511)





(10,540)



Provision for income taxes



(6,299)





(6,092)





(5,003)





(4,009)



Net income (loss)



$

(43,767)





$

3,988





$

(48,309)





$

1,027





















Depreciation & Amortization:

















U.S. & Canada (1)



$

3,214





$

3,052





$

6,347





$

6,439



Latin America (2)



3,837





4,494





7,617





9,204



EMEA (3)



1,706





1,940





3,405





3,949



Other (4)



893





1,309





1,775





2,623



Corporate



341





445





778





904



Consolidated



$

9,991





$

11,240





$

19,922





$

23,119







(1)

U.S. & Canada—includes sales of manufactured and sourced tableware having an end-market destination in the U.S and Canada, excluding glass products for Original Equipment Manufacturers (OEM), which remain in the Latin America segment.

(2)

Latin America—includes primarily sales of manufactured and sourced glass tableware having an end-market destination in Latin America, as well as glass products for OEMs regardless of end-market destination.

(3)

EMEA—includes primarily sales of manufactured and sourced glass tableware having an end-market destination in Europe, the Middle East and Africa.

(4)

Other—includes primarily 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. Segment EBIT also includes an allocation of manufacturing costs for inventory produced at a Libbey facility that is located in a region other than the end market in which the inventory is sold.  This allocation can fluctuate from year to year based on the relative demands for products produced in regions other than the end markets in which they are sold.

(6)

Retained corporate costs include certain headquarter, administrative and facility costs, and other costs that are not allocable to the reporting segments.

 

Table 6











Reconciliation of Net Loss to Adjusted EBITDA and Debt Net of Cash to Adjusted EBITDA Ratio

(dollars in thousands)











(unaudited)













Last twelve

months ended

June 30, 2019



Year ended

December 31, 2018



Last twelve

months ended

June 30, 2018







Reported net loss  (U.S. GAAP)

$

(57,292)





$

(7,956)





$

(84,939)



Add:











   Interest expense

22,950





21,979





20,935



   Provision for income taxes

11,247





10,253





20,873



   Depreciation and amortization

41,136





44,333





46,280



   Special items before interest and taxes

49,222





2,341





79,700



Adjusted EBITDA  (non-GAAP)

$

67,263





$

70,950





$

82,849















Reported debt on balance sheet  (U.S. GAAP)

$

423,813





$

397,700





$

403,711



   Plus: Unamortized discount and finance fees

1,867





2,368





2,874



Gross debt

425,680





400,068





406,585



   Less: Cash and cash equivalents

32,298





25,066





19,818



Debt net of cash

$

393,382





$

375,002





$

386,767















Debt Net of Cash to Adjusted EBITDA Ratio (non-GAAP)

5.8x





5.3x





4.7x



 

Table 7







2019 Outlook







Reconciliation of Net Income (Loss) margin to Adjusted EBITDA Margin





(percent of estimated 2019 net sales)







(unaudited)













Outlook for the year ended

December 31, 2019

Net income (loss) margin  (U.S. GAAP)(1)





(6.0%) - (5.0%)

Add:







   Interest expense





2.8%

   Provision for income taxes





0.9% - 1.4%

   Depreciation and amortization





5.0%

   Special items before interest and taxes (1)





5.8%

Adjusted EBITDA Margin  (non-GAAP)





8.5% - 10.0%





(1)

Potential special charges related to the strategic review of our business in China are not reflected in the reconciliation.

 

Table 8







Adjusted SG&A Margin

(percent of net sales)







(unaudited)









Outlook for the

year ended

December 31, 2019(1)



Year ended

December 31, 2018

SG&A margin (U.S. GAAP)

~16.0 %



16.0 %

Deduct special items in SG&A expenses:







   Fees associated with strategic initiative

— %



(0.3) %

Adjusted SG&A Margin (non-GAAP)

~16.0 %



15.7 %





(1)

Potential special charges related to the strategic review of our business in China are not reflected in the reconciliation.

 

Cision View original content:http://www.prnewswire.com/news-releases/libbey-inc-announces-second-quarter-2019-results-300894911.html

SOURCE Libbey Inc.

Market News and Data brought to you by Benzinga APIs
Comments
Loading...
Posted In: EarningsPress ReleasesConference Call Announcements
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!