Market Overview

Libbey Inc. Announces Second-Quarter Results

Share:

Libbey Inc. Announces Second-Quarter Results

Net sales growth of 8.1 percent translates to strong improvement in earnings and Adjusted EBITDA; Company reaffirms full-year sales and profitability outlook

PR Newswire

TOLEDO, Ohio, July 31, 2018 /PRNewswire/ -- Libbey Inc. (NYSE:LBY), one of the world's largest glass tableware manufacturers, today reported results for the second quarter ended June 30, 2018.

Second Quarter 2018 Financial & Operating Highlights

  • Net sales were $213.5 million, compared to $197.5 million in the prior-year period, an 8.1 percent increase (or an increase of 7.0 percent, excluding a $2.3 million currency impact).
  • Net income was $4.0 million, compared to a net loss of $0.8 million in the second quarter of 2017.
  • Adjusted EBITDA (see Table 1) was $26.8 million, compared to $20.2 million in the second quarter of 2017, a 32.7 percent increase compared to the prior-year period.
  • New products, defined as products introduced within the previous 36 months, contributed $13.3 million in sales, or 6.2 percent of total net sales, during the second quarter.
  • E-commerce platform sales were approximately 12.6 percent of total U.S. and Canada retail sales.

"For the second quarter of 2018, we were pleased to deliver results that exceeded our internal expectations and reflected the strong momentum we are building this year," said Chief Executive Officer William Foley. "Net sales improved in all of our geographic regions with the exception of Asia Pacific, and we continued to experience strong contributions from new product introductions as well as our e-commerce platform. The strength of our competitive position, our new product offerings and our ability to service customers are enabling us to continue to improve our performance. We remain confident that the strategies we are implementing are the right decisions to drive profitable growth and long-term improvements in our financial performance."

Three months ended June 30,

(dollars in thousands)


Net Sales


Increase/(Decrease)


Currency

Effects


Constant Currency Sales Growth (Decline)



2018


2017


$ Change


% Change



U.S. & Canada


$

128,474



$

121,871



$

6,603



5.4

%


$

28



5.4

%

Latin America


40,290



36,503



3,787



10.4

%


(993)



13.1

%

EMEA


38,175



31,054



7,121



22.9

%


2,799



13.9

%

Other


6,595



8,086



(1,491)



(18.4)

%


417



(23.6)

%

Consolidated


$

213,534



$

197,514



$

16,020



8.1

%


$

2,251



7.0

%

 

  • Net sales in the U.S. and Canada segment increased 5.4 percent, driven by favorable price and product mix sold in all three channels as well as higher volume. Partially offsetting the increase was unfavorable channel mix.
  • In Latin America, net sales increased 10.4 percent (an increase of 13.1 percent excluding currency fluctuation) as a result of higher volume and favorable pricing, partially offset by unfavorable product mix in the business-to-business and retail channels and an unfavorable currency impact.
  • Net sales in the EMEA segment increased 22.9 percent and were favorably impacted by currency, higher volume and favorable price and product mix on product sold across all channels.
  • Net sales in Other were down primarily as a result of lower sales volume in China, partially offset by favorable price and product mix and favorable currency impacts.
  • The Company's effective tax rate was 60.4 percent for the second quarter of 2018, compared to 163.0 percent in the prior-year quarter. The change in the effective tax rate was driven by differing levels of pretax income and the timing and mix of pretax income earned in tax jurisdictions with varying tax rates differing from that forecasted for the full year. The impact of U.S. tax reform did not materially affect the effective tax rate for 2018 due to the relatively low proportion of U.S. income compared with global income.

 

First Six Months of 2018 Financial & Operating Highlights

Six months ended June 30,

(dollars in thousands)


Net Sales


Increase/(Decrease)


Currency Effects


Constant Currency Sales Growth (Decline)



2018


2017


$ Change


% Change



U.S. & Canada


$

236,415



$

231,200



$

5,215



2.3

%


$

71



2.2

%

Latin America


74,623



67,225



7,398



11.0

%


1,114



9.3

%

EMEA


70,423



56,385



14,038



24.9

%


6,914



12.6

%

Other


13,986



15,698



(1,712)



(10.9)

%


935



(16.9)

%

Consolidated


$

395,447



$

370,508



$

24,939



6.7

%


$

9,034



4.3

%

 

  • Net sales in the U.S. and Canada segment increased 2.3 percent, driven by favorable price and product mix sold, as well as higher volume, partially offset by unfavorable channel mix.
  • In Latin America, net sales increased 11.0 percent (an increase of 9.3 percent excluding currency fluctuation) as a result of higher volume, favorable pricing and a favorable currency impact, partially offset by unfavorable product mix in the business-to-business and retail channels and unfavorable channel mix.
  • Net sales in the EMEA segment increased 24.9 percent and were favorably impacted by currency, higher volume and favorable price and product mix on product sold across all channels.
  • Net sales in Other were down primarily as a result of lower sales volume in China, partially offset by favorable price and product mix and favorable currency impacts.
  • The Company's effective tax rate was 79.6 percent for the first six months of 2018, compared to 12.6 percent in the year-ago period. The change in the effective tax rate was driven by differing levels of pretax income and the timing and mix of pretax income earned in tax jurisdictions with varying tax rates differing from that forecasted for the full year. The impact of U.S. tax reform did not materially affect the effective tax rate for 2018 due to the relatively low proportion of U.S. income compared with global income.

Balance Sheet and Liquidity

  • The Company had remaining available capacity of $68.0 million under its ABL credit facility at June 30, 2018, with $22.5 million in loans outstanding and cash on hand of $19.8 million.
  • At June 30, 2018, Trade Working Capital (see Table 3), defined as inventories and accounts receivable less accounts payable, was $221.1 million, an increase of $18.7 million from $202.4 million at June 30, 2017. The increase was primarily a result of higher inventories and higher accounts receivable, partially offset by higher accounts payable. $1.7 million of the increase in Trade Working Capital was attributable to the effect of currency.

Outlook

Today the Company affirmed its previously provided full-year 2018 sales and Adjusted EBITDA outlook, with expected Adjusted EBITDA margins (see Table 6) within the 10 percent to 11 percent range, but has modified selling, general and administrative guidance. The Company expects:

  • Net sales increase in the low-single digits, compared to full-year 2017, on a reported basis;
  • Capital expenditures in the range of $50 million to $55 million; and
  • Selling, general and administrative expense around 16 percent to 16.5 percent of net sales.

Jim Burmeister, senior vice president, chief financial officer, commented, "Key performance indicators across the business are continuing to show improvement.  Anticipating that there may be challenges in retail channels as well as foreign trade policy uncertainty, we are tightly managing items within our control.  We expect to deliver full-year SG&A as a percent of net sales in a range of 16 to 16.5 percent compared to our previous guidance of 17 percent.  We're maintaining our previously provided outlook for full-year net sales and Adjusted EBITDA."

Webcast Information

Libbey will hold a conference call for investors on Tuesday, July 31, 2018, 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 2017, Libbey Inc.'s net sales totaled $781.8 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, 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 and Adjusted EBITDA Margin 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.
  • We define Trade Working Capital as net accounts receivable plus net inventories less accounts payable.
  • We define Adjusted SG&A and Adjusted SG&A Margin as U.S. GAAP selling, general and administrative expenses less special items that Libbey believes are not reflective of our core operating performance.
  • 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 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 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 March 1, 2018. 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 that impact demand for our products; inability to meet the demand for new products; material restructuring charges related to involuntary employee terminations, facility abandonments, 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; 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 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,


2018


2017 (1)





Net sales

$

213,534



$

197,514


Freight billed to customers

938



747


Total revenues

214,472



198,261


Cost of sales

167,979



156,868


Gross profit

46,493



41,393


Selling, general and administrative expenses

33,537



34,083


Income from operations

12,956



7,310


Other income (expense)

2,580



(852)


Earnings before interest and income taxes

15,536



6,458


Interest expense

5,456



5,138


Income before income taxes

10,080



1,320


Provision for income taxes

6,092



2,152


Net income (loss)

$

3,988



$

(832)






Net income (loss) per share:




    Basic

$

0.18



$

(0.04)


    Diluted

$

0.18



$

(0.04)


Dividends declared per share

$



$

0.1175






Weighted average shares:




    Basic

22,170



22,030


    Diluted

22,356



22,030


____________________

(1)            

In connection with our January 1, 2018 adoption of ASU 2017-07, Compensation - Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Post-retirement Benefit Cost, we reclassed the 2017 non-service cost components of pension and post-retirement benefit costs previously reported within income from operations to other income (expense).

 

 

 

Libbey Inc.
Condensed Consolidated Statements of Operations
(dollars in thousands, except per share amounts)
(unaudited)







Six months ended June 30,


2018


2017 (1)





Net sales

$

395,447



$

370,508


Freight billed to customers

1,695



1,423


Total revenues

397,142



371,931


Cost of sales

316,979



299,341


Gross profit

80,163



72,590


Selling, general and administrative expenses

65,060



67,415


Income from operations

15,103



5,175


Other income (expense)

473



(3,638)


Earnings before interest and income taxes

15,576



1,537


Interest expense

10,540



10,005


Income (loss) before income taxes

5,036



(8,468)


Provision (benefit) for income taxes

4,009



(1,066)


Net income (loss)

$

1,027



$

(7,402)






Net income (loss) per share:




    Basic

$

0.05



$

(0.34)


    Diluted

$

0.05



$

(0.34)


Dividends declared per share

$

0.1175



$

0.2350






Weighted average shares:




    Basic

22,131



21,984


    Diluted

22,167



21,984






______________________

(1)        

In connection with our January 1, 2018 adoption of ASU 2017-07, Compensation - Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Post-retirement Benefit Cost, we reclassed the 2017 non-service cost components of pension and post-retirement benefit costs previously reported within income from operations to other income (expense).

 


 

Libbey Inc.
Condensed Consolidated Balance Sheets
(dollars in thousands)



June 30, 2018


December 31, 2017


(unaudited)



ASSETS:




Cash and cash equivalents

$

19,818



$

24,696


Accounts receivable — net

100,948



89,997


Inventories — net

200,818



187,886


Prepaid and other current assets

18,406



12,550


Total current assets

339,990



315,129


Pension asset

3,638



2,939


Purchased intangible assets — net

13,967



14,565


Goodwill

84,412



84,412


Deferred income taxes

24,585



24,892


Other assets

10,398



9,627


Property, plant and equipment — net

264,206



265,675


Total assets

$

741,196



$

717,239






LIABILITIES AND SHAREHOLDERS' EQUITY:




Accounts payable

$

80,686



$

78,346


Salaries and wages

23,515



27,409


Accrued liabilities

50,465



43,223


Accrued income taxes

3,976



1,862


Pension liability (current portion)

2,172



2,185


Non-pension post-retirement benefits (current portion)

4,178



4,185


Derivative liability



697


Long-term debt due within one year

6,085



7,485


Total current liabilities

171,077



165,392


Long-term debt

397,626



376,905


Pension liability

40,303



43,555


Non-pension post-retirement benefits

49,152



49,758


Deferred income taxes

1,802



1,850


Other long-term liabilities

12,114



12,885


Total liabilities

672,074



650,345






Common stock and capital in excess of par value

334,510



333,231


Retained deficit

(162,458)



(161,165)


Accumulated other comprehensive loss

(102,930)



(105,172)


Total shareholders' equity

69,122



66,894


Total liabilities and shareholders' equity

$

741,196



$

717,239



 

 

 

Libbey Inc.
Condensed Consolidated Statements of Cash Flows
(dollars in thousands)
(unaudited)



Six months ended June 30,


2018


2017

Operating activities:




Net income (loss)

$

1,027



$

(7,402)


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




Depreciation and amortization

23,119



22,383


Loss on asset sales and disposals

232



54


Change in accounts receivable

(11,477)



(2,538)


Change in inventories

(13,956)



(7,182)


Change in accounts payable

919



(6,344)


Accrued interest and amortization of discounts and finance fees

449



713


Pension & non-pension post-retirement benefits, net

176



2,982


Accrued liabilities & prepaid expenses

1,215



9,442


Income taxes

(1,698)



(3,619)


Share-based compensation expense

1,456



2,148


Other operating activities

(662)



(728)


Net cash provided by operating activities

800



9,909






Investing activities:




Additions to property, plant and equipment

(21,349)



(27,048)


Net cash used in investing activities

(21,349)



(27,048)






Financing activities:




Borrowings on ABL credit facility

51,131



3,277


Repayments on ABL credit facility

(28,631)



(3,277)


Other repayments

(1,383)



(169)


Repayments on Term Loan B

(2,200)



(12,200)


Stock options exercised



466


Taxes paid on distribution of equity awards

(214)



(601)


Dividends

(2,595)



(5,169)


Other financing activities



888


Net cash provided by (used in) financing activities

16,108



(16,785)






Effect of exchange rate fluctuations on cash

(437)



1,080


Decrease in cash

(4,878)



(32,844)






Cash & cash equivalents at beginning of period

24,696



61,011


Cash & cash equivalents at end of period

$

19,818



$

28,167



 


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,



2018


2017


2018


2017

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


$

3,988



$

(832)



$

1,027



$

(7,402)


Add:









   Interest expense


5,456



5,138



10,540



10,005


   Provision (benefit) for income taxes


6,092



2,152



4,009



(1,066)


   Depreciation and amortization


11,240



11,228



23,119



22,383


Add special items before interest and taxes:









   Reorganization charges (1)




2,488





2,488


Adjusted EBITDA (non-GAAP)


$

26,776



$

20,174



$

38,695



$

26,408











Net sales


$

213,534



$

197,514



$

395,447



$

370,508


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


1.9

%


(0.4)

%


0.3

%


(2.0)

%

Adjusted EBITDA margin (non-GAAP)


12.5

%


10.2

%


9.8

%


7.1

%

___________


(1) Workforce reorganization as a part of our cost savings initiatives.

 

 

Table 2





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

(dollars in thousands)





(unaudited)







Six months ended June 30,



2018


2017

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


$

800



$

9,909


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


(21,349)



(27,048)


Free Cash Flow (non-GAAP)


$

(20,549)



$

(17,139)







 

 

Table 3







Reconciliation to Trade Working Capital



(dollars in thousands)







(unaudited)









June 30, 2018


December 31, 2017


June 30, 2017








Accounts receivable — net


$

100,948



$

89,997



$

88,969


Inventories — net


200,818



187,886



180,066


Less: Accounts payable


80,686



78,346



66,636


Trade Working Capital (non-GAAP)


$

221,080



$

199,537



$

202,399


 


 

Table 4









Summary Business Segment Information









(dollars in thousands)
(unaudited)


Three months ended June 30,


Six months ended June 30,

Net Sales:


2018


2017


2018


2017









U.S. & Canada (1)


$

128,474



$

121,871



$

236,415



$

231,200


Latin America (2)


40,290



36,503



74,623



67,225


EMEA (3)


38,175



31,054



70,423



56,385


Other (4)


6,595



8,086



13,986



15,698


Consolidated


$

213,534



$

197,514



$

395,447



$

370,508











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









U.S. & Canada (1)


$

13,358



$

15,045



$

18,082



$

22,546


Latin America (2)


7,433



1,907



9,583



(1,172)


EMEA (3)


2,621



(2,057)



3,626



(2,894)


Other (4)


660



(854)



(469)



(2,069)


Segment EBIT


$

24,072



$

14,041



$

30,822



$

16,411











Reconciliation of Segment EBIT to Net Income (Loss):









Segment EBIT


$

24,072



$

14,041



$

30,822



$

16,411


Retained corporate costs (6)


(8,536)



(5,095)



(15,246)



(12,386)


Reorganization charges




(2,488)





(2,488)


Interest expense


(5,456)



(5,138)



(10,540)



(10,005)


(Provision) benefit for income taxes


(6,092)



(2,152)



(4,009)



1,066


Net income (loss)


$

3,988



$

(832)



$

1,027



$

(7,402)











Depreciation & Amortization:









U.S. & Canada (1)


$

3,052



$

3,084



$

6,439



$

6,166


Latin America (2)


4,494



4,510



9,204



8,907


EMEA (3)


1,940



1,848



3,949



3,692


Other (4)


1,309



1,329



2,623



2,683


Corporate


445



457



904



935


Consolidated


$

11,240



$

11,228



$

23,119



$

22,383


 

(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 5






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

(dollars in thousands)






(unaudited)







Last twelve months ended
June 30, 2018


Year ended
December 31, 2017


Last twelve months ended
June 30, 2017




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

$

(84,939)



$

(93,368)



$

(6,742)


Add:






   Interest expense

20,935



20,400



20,495


   Provision (benefit) for income taxes

20,873



15,798



10,092


   Depreciation and amortization

46,280



45,544



45,434


   Special items before interest and taxes

79,700



82,188



5,356


Adjusted EBITDA  (non-GAAP)

$

82,849



$

70,562



$

74,635








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

$

403,711



$

384,390



$

396,381


   Plus: Unamortized discount and finance fees

2,874



3,295



3,840


Gross debt

406,585



387,685



400,221


   Less: Cash and cash equivalents

19,818



24,696



28,167


Debt net of cash

$

386,767



$

362,989



$

372,054








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

4.7x



5.1 x



5.0 x


 

Table 6




2018 Outlook




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



(percent of estimated 2018 net sales)




(unaudited)







Outlook for the year ended

December 31, 2018

Net income (loss) margin  (U.S. GAAP)



0.7% - 1.2%

Add:




   Interest expense



2.7%

   Provision for income taxes



0.9% - 1.4%

   Depreciation and amortization



5.7%

   Special items before interest and taxes



—%

Adjusted EBITDA Margin  (non-GAAP)



10.0% - 11.0%

 

Table 7





Adjusted SG&A Margin

(percent of net sales)





(unaudited)







Outlook for the
year ended 
December 31, 2018


Year ended
December 31, 2017

SG&A margin (U.S. GAAP)


16 .0% - 16.5%


16.0 %

Deduct special items in SG&A expenses:





   Reorganization charges


—%


(0.3)%

Adjusted SG&A Margin (non-GAAP)


16.0% - 16.5%


15.7%






 

 

Cision View original content:http://www.prnewswire.com/news-releases/libbey-inc-announces-second-quarter-results-300689171.html

SOURCE Libbey Inc.

View Comments and Join the Discussion!