TOLEDO, Ohio, April 30, 2019 /PRNewswire/ -- Libbey Inc.
(NYSE American: LBY), one of the world's largest glass
tableware manufacturers, today reported results for the first
quarter ended March 31, 2019.
First-quarter 2019 Financial & Operating
Highlights
- Net sales were $175.0 million,
compared to $181.9 million in the
prior-year period, a 3.8 percent decrease (or a decrease of 2.1
percent, excluding a $3.2 million
currency impact).
- Gross profit was $34.0 million,
or 19.4 percent of net sales compared to $33.7 million or 18.5 percent of net sales in the
first quarter of the prior year.
- Net loss was $4.5 million,
compared to a net loss of $3.0
million in the first quarter of 2018.
- Adjusted EBITDA (see Table 1) was $9.7
million, compared to $11.9
million in the first quarter of 2018.
- E-commerce sales were approximately 13 percent of total U.S.
& Canada retail sales, an
increase of approximately 39 percent compared to the first quarter
of 2018.
"During the first quarter the company drove improved gross
margin dollars and percentage, as we achieved price increases in
the majority of our markets and channels. This performance was
offset by lower volumes in the U.S. foodservice channel driven by
the Federal Government shutdown and unusually severe weather
throughout the country, which slowed traffic and demand. Lower
sales in our non-U.S. regions and planned investments primarily
related to strategic investments drew earnings below prior year,
but in-line with our expectations," said Chief Executive Officer
Mike Bauer.
Mike Bauer continued, "In my
first full month at Libbey, I've been busy meeting with employees
and customers. While I still have plenty of ground to cover, I've
been impressed with the drive and engagement of our talented team
and with the customers who rely on our services and solutions.
Libbey has a rich and storied history in the tabletop business
supported by strong product innovation and an unwavering commitment
to customer service, which is as important as ever in today's
world. The investments we've made in customer service, e-commerce,
new products and ERP are paying dividends and position us well to
further leverage and expand our leading market position. Going
forward, we will become an even stronger partner for our customers
as we continue to build new and innovative products and programs to
meet the needs of their businesses and end users. We will remain
disciplined and committed to driving efficiencies throughout the
organization, while we improve our focus on cash generation in 2019
and beyond."
Three months ended
March 31,
(dollars in
thousands)
|
|
Net
Sales
|
|
Increase/(Decrease)
|
|
Currency
Effects
|
|
Constant
Currency
Sales
Growth
(Decline)
|
|
2019
|
|
2018
|
|
$
Change
|
|
%
Change
|
|
|
U.S. &
Canada
|
|
$
|
109,906
|
|
|
$
|
107,941
|
|
|
$
|
1,965
|
|
|
1.8
|
%
|
|
$
|
(31)
|
|
|
1.8
|
%
|
Latin
America
|
|
30,401
|
|
|
34,333
|
|
|
(3,932)
|
|
|
(11.5)
|
%
|
|
(499)
|
|
|
(10.0)
|
%
|
EMEA
|
|
28,042
|
|
|
32,248
|
|
|
(4,206)
|
|
|
(13.0)
|
%
|
|
(2,254)
|
|
|
(6.1)
|
%
|
Other
|
|
6,617
|
|
|
7,391
|
|
|
(774)
|
|
|
(10.5)
|
%
|
|
(377)
|
|
|
(5.4)
|
%
|
Consolidated
|
|
$
|
174,966
|
|
|
$
|
181,913
|
|
|
$
|
(6,947)
|
|
|
(3.8)
|
%
|
|
$
|
(3,161)
|
|
|
(2.1)
|
%
|
- Net sales in the U.S. & Canada segment increased 1.8 percent,
primarily driven by favorable price and product mix sold, partially
offset by unfavorable channel mix and lower volume.
- In Latin America, net sales
decreased 11.5 percent (a decrease of 10.0 percent excluding
currency fluctuation) as a result of lower volume and unfavorable
currency. In addition, the segment experienced unfavorable product
mix within the retail and business-to-business channels.
- Net sales in the EMEA segment decreased 13.0 percent (a
decrease of 6.1 percent excluding currency fluctuation), driven
primarily by lower volume and an unfavorable currency impact,
partially offset by favorable price and product mix across all
three channels.
- Net sales in Other decreased 10.5 percent primarily as a result
of unfavorable currency and lower volume.
Balance Sheet and Liquidity
- The Company had available capacity of $46.4 million under its ABL credit facility at
March 31, 2019, with $45.0 million in loans outstanding and cash on
hand of $15.0 million.
- At March 31, 2019, Trade Working
Capital (see Table 3), defined as inventories and accounts
receivable less accounts payable, was $216.4
million, a $0.5 million
increase from $215.9 million at
March 31, 2018. The increase was a
result of higher inventories, partially offset by lower accounts
receivable and higher accounts payable.
Jim Burmeister, senior vice
president, chief financial officer, commented, "Our results
underscore Libbey's commitment to disciplined capital investment
decisions, with particular focus on maximizing cash-flow generation
and upholding the competitive strength of our balance sheet. This
enables the Company to continue to invest in important growth
investments in key areas including e-commerce and new product
innovation while also committing capital to critical productivity
enhancements such as the ERP project we initiated in 2018.
Efficiencies generated by the implementation of this program will
allow us to significantly improve our long-term operating
performance, driving margin performance through revenue and cost
improvements."
Webcast Information
Libbey will hold a conference call for investors on Tuesday, April 30, 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, 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 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 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
March 31,
|
|
2019
|
|
2018
|
|
|
|
|
Net sales
|
$
|
174,966
|
|
|
$
|
181,913
|
|
Freight billed to
customers
|
683
|
|
|
757
|
|
Total
revenues
|
175,649
|
|
|
182,670
|
|
Cost of
sales
|
141,691
|
|
|
149,000
|
|
Gross
profit
|
33,958
|
|
|
33,670
|
|
Selling, general and
administrative expenses
|
32,580
|
|
|
31,523
|
|
Income from
operations
|
1,378
|
|
|
2,147
|
|
Other income
(expense)
|
(1,584)
|
|
|
(2,107)
|
|
Earnings (loss)
before interest and income taxes
|
(206)
|
|
|
40
|
|
Interest
expense
|
5,632
|
|
|
5,084
|
|
Loss before income
taxes
|
(5,838)
|
|
|
(5,044)
|
|
Benefit from income
taxes
|
(1,296)
|
|
|
(2,083)
|
|
Net loss
|
$
|
(4,542)
|
|
|
$
|
(2,961)
|
|
|
|
|
|
Net loss per
share:
|
|
|
|
Basic
|
$
|
(0.20)
|
|
|
$
|
(0.13)
|
|
Diluted
|
$
|
(0.20)
|
|
|
$
|
(0.13)
|
|
Dividends declared
per share
|
$
|
—
|
|
|
$
|
0.1175
|
|
|
|
|
|
Weighted average
shares:
|
|
|
|
Basic
|
22,263
|
|
|
22,087
|
|
Diluted
|
22,263
|
|
|
22,087
|
|
Libbey Inc.
Condensed Consolidated Balance Sheets
(dollars in thousands)
|
|
|
March 31,
2019
|
|
December 31,
2018
|
|
(unaudited)
|
|
|
ASSETS:
|
|
|
|
Cash and cash
equivalents
|
$
|
14,965
|
|
|
$
|
25,066
|
|
Accounts receivable —
net
|
81,917
|
|
|
83,977
|
|
Inventories —
net
|
209,868
|
|
|
192,103
|
|
Prepaid and other
current assets
|
19,484
|
|
|
16,522
|
|
Total current
assets
|
326,234
|
|
|
317,668
|
|
Purchased intangible
assets — net
|
13,070
|
|
|
13,385
|
|
Goodwill
|
84,412
|
|
|
84,412
|
|
Deferred income
taxes
|
27,729
|
|
|
26,090
|
|
Other
assets
|
10,293
|
|
|
7,660
|
|
Operating lease
right-of-use assets
|
65,621
|
|
|
—
|
|
Property, plant and
equipment — net
|
258,968
|
|
|
264,960
|
|
Total
assets
|
$
|
786,327
|
|
|
$
|
714,175
|
|
|
|
|
|
LIABILITIES AND
SHAREHOLDERS' EQUITY:
|
|
|
|
Accounts
payable
|
$
|
75,366
|
|
|
$
|
74,836
|
|
Salaries and
wages
|
21,937
|
|
|
27,924
|
|
Accrued
liabilities
|
39,137
|
|
|
43,728
|
|
Accrued income
taxes
|
3,068
|
|
|
3,639
|
|
Pension liability
(current portion)
|
3,333
|
|
|
3,282
|
|
Non-pension
post-retirement benefits (current portion)
|
3,955
|
|
|
3,951
|
|
Operating lease
liabilities (current portion)
|
12,499
|
|
|
—
|
|
Long-term debt due
within one year
|
4,400
|
|
|
4,400
|
|
Total current
liabilities
|
163,695
|
|
|
161,760
|
|
Long-term
debt
|
417,625
|
|
|
393,300
|
|
Pension
liability
|
44,238
|
|
|
45,206
|
|
Non-pension
post-retirement benefits
|
42,001
|
|
|
43,015
|
|
Noncurrent operating
lease liabilities
|
53,672
|
|
|
—
|
|
Deferred income
taxes
|
2,713
|
|
|
2,755
|
|
Other long-term
liabilities
|
18,722
|
|
|
18,246
|
|
Total
liabilities
|
742,666
|
|
|
664,282
|
|
|
|
|
|
Common stock and
capital in excess of par value
|
336,352
|
|
|
335,739
|
|
Retained
deficit
|
(175,983)
|
|
|
(171,441)
|
|
Accumulated other
comprehensive loss
|
(116,708)
|
|
|
(114,405)
|
|
Total shareholders'
equity
|
43,661
|
|
|
49,893
|
|
Total liabilities and
shareholders' equity
|
$
|
786,327
|
|
|
$
|
714,175
|
|
Libbey Inc.
Condensed Consolidated Statements of Cash Flows
(dollars in thousands) (unaudited)
|
|
|
Three months ended
March 31,
|
|
2019
|
|
2018
|
|
|
|
|
Operating
activities:
|
|
|
|
Net loss
|
$
|
(4,542)
|
|
|
$
|
(2,961)
|
|
Adjustments to
reconcile net loss to net cash used in operating
activities:
|
|
|
|
Depreciation and
amortization
|
9,931
|
|
|
11,879
|
|
Change in accounts
receivable
|
1,784
|
|
|
4,962
|
|
Change in
inventories
|
(18,075)
|
|
|
(14,311)
|
|
Change in accounts
payable
|
2,644
|
|
|
(4,458)
|
|
Accrued interest and
amortization of discounts and finance fees
|
285
|
|
|
357
|
|
Pension &
non-pension post-retirement benefits, net
|
(977)
|
|
|
1,975
|
|
Accrued liabilities
& prepaid expenses
|
(12,054)
|
|
|
(7,464)
|
|
Income
taxes
|
(3,516)
|
|
|
(2,769)
|
|
Share-based
compensation expense
|
942
|
|
|
290
|
|
Other operating
activities
|
(327)
|
|
|
(644)
|
|
Net cash used in
operating activities
|
(23,905)
|
|
|
(13,144)
|
|
|
|
|
|
Investing
activities:
|
|
|
|
Additions to
property, plant and equipment
|
(10,361)
|
|
|
(11,271)
|
|
Net cash used in
investing activities
|
(10,361)
|
|
|
(11,271)
|
|
|
|
|
|
Financing
activities:
|
|
|
|
Borrowings on
ABL credit facility
|
42,300
|
|
|
42,177
|
|
Repayments on ABL
credit facility
|
(16,800)
|
|
|
(12,000)
|
|
Other
repayments
|
—
|
|
|
(1,383)
|
|
Repayments on Term
Loan B
|
(1,100)
|
|
|
(1,100)
|
|
Taxes paid on
distribution of equity awards
|
(317)
|
|
|
(203)
|
|
Dividends
|
—
|
|
|
(2,595)
|
|
Net cash provided by
financing activities
|
24,083
|
|
|
24,896
|
|
|
|
|
|
Effect of exchange
rate fluctuations on cash
|
82
|
|
|
569
|
|
Increase (decrease)
in cash
|
(10,101)
|
|
|
1,050
|
|
|
|
|
|
Cash & cash
equivalents at beginning of period
|
25,066
|
|
|
24,696
|
|
Cash & cash
equivalents at end of period
|
$
|
14,965
|
|
|
$
|
25,746
|
|
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 Loss to Adjusted Earnings Before Interest, Taxes,
Depreciation and Amortization (Adjusted
EBITDA)
|
(dollars in
thousands)
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
Three months ended
March 31,
|
|
|
2019
|
|
2018
|
Reported net
loss (U.S. GAAP)
|
|
$
|
(4,542)
|
|
|
$
|
(2,961)
|
|
Add:
|
|
|
|
|
Interest
expense
|
|
5,632
|
|
|
5,084
|
|
Benefit
from income taxes
|
|
(1,296)
|
|
|
(2,083)
|
|
Depreciation and amortization
|
|
9,931
|
|
|
11,879
|
|
Adjusted EBITDA
(non-GAAP)
|
|
$
|
9,725
|
|
|
$
|
11,919
|
|
|
|
|
|
|
Net sales
|
|
$
|
174,966
|
|
|
$
|
181,913
|
|
Net loss margin (U.S.
GAAP)
|
|
(2.6)
|
%
|
|
(1.6)
|
%
|
Adjusted EBITDA
margin (non-GAAP)
|
|
5.6
|
%
|
|
6.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table
2
|
|
|
|
|
Reconciliation
of Net Cash Used in Operating Activities to Free Cash
Flow
|
(dollars in
thousands)
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
Three months ended
March 31,
|
|
|
2019
|
|
2018
|
Net cash used in
operating activities (U.S. GAAP)
|
|
$
|
(23,905)
|
|
|
$
|
(13,144)
|
|
Net cash used in
investing activities (U.S. GAAP)
|
|
(10,361)
|
|
|
(11,271)
|
|
Free Cash Flow
(non-GAAP)
|
|
$
|
(34,266)
|
|
|
$
|
(24,415)
|
|
|
|
|
|
|
Table
3
|
|
|
|
|
|
|
Reconciliation
to Trade Working Capital
|
|
|
(dollars in
thousands)
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
March 31,
2019
|
|
December 31,
2018
|
|
March 31,
2018
|
|
|
|
|
|
|
|
Accounts receivable —
net
|
|
$
|
81,917
|
|
|
$
|
83,977
|
|
|
$
|
85,593
|
|
Inventories —
net
|
|
209,868
|
|
|
192,103
|
|
|
203,644
|
|
Less: Accounts
payable
|
|
75,366
|
|
|
74,836
|
|
|
73,305
|
|
Trade Working Capital
(non-GAAP)
|
|
$
|
216,419
|
|
|
$
|
201,244
|
|
|
$
|
215,932
|
|
Table
4
|
|
|
|
|
Summary
Business Segment Information
|
|
|
|
|
(dollars in
thousands)
(unaudited)
|
|
Three months ended
March 31,
|
Net
Sales:
|
|
2019
|
|
2018
|
|
|
|
|
U.S. & Canada
(1)
|
|
$
|
109,906
|
|
|
$
|
107,941
|
|
Latin America
(2)
|
|
30,401
|
|
|
34,333
|
|
EMEA
(3)
|
|
28,042
|
|
|
32,248
|
|
Other
(4)
|
|
6,617
|
|
|
7,391
|
|
Consolidated
|
|
$
|
174,966
|
|
|
$
|
181,913
|
|
|
|
|
|
|
Segment Earnings
Before Interest & Taxes (Segment EBIT) (5)
:
|
|
|
|
|
|
|
U.S. & Canada
(1)
|
|
$
|
9,797
|
|
|
$
|
4,724
|
|
Latin America
(2)
|
|
649
|
|
|
2,150
|
|
EMEA
(3)
|
|
(50)
|
|
|
1,005
|
|
Other
(4)
|
|
(1,152)
|
|
|
(1,129)
|
|
Segment
EBIT
|
|
$
|
9,244
|
|
|
$
|
6,750
|
|
|
|
|
|
|
Reconciliation of
Segment EBIT to Net Loss:
|
|
|
|
|
Segment
EBIT
|
|
$
|
9,244
|
|
|
$
|
6,750
|
|
Retained corporate
costs (6)
|
|
(9,450)
|
|
|
(6,710)
|
|
Interest
expense
|
|
(5,632)
|
|
|
(5,084)
|
|
Benefit from income
taxes
|
|
1,296
|
|
|
2,083
|
|
Net loss
|
|
$
|
(4,542)
|
|
|
$
|
(2,961)
|
|
|
|
|
|
|
Depreciation &
Amortization:
|
|
|
|
|
U.S. & Canada
(1)
|
|
$
|
3,133
|
|
|
$
|
3,387
|
|
Latin America
(2)
|
|
3,780
|
|
|
4,710
|
|
EMEA
(3)
|
|
1,699
|
|
|
2,009
|
|
Other
(4)
|
|
882
|
|
|
1,314
|
|
Corporate
|
|
437
|
|
|
459
|
|
Consolidated
|
|
$
|
9,931
|
|
|
$
|
11,879
|
|
(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 Loss to Adjusted EBITDA and Debt Net of Cash to Adjusted
EBITDA Ratio
|
(dollars in
thousands)
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
Last twelve
months ended
March 31,
2019
|
|
Year
ended
December 31,
2018
|
|
Last twelve
months ended
March 31,
2018
|
|
|
|
Reported net
loss (U.S. GAAP)
|
$
|
(9,537)
|
|
|
$
|
(7,956)
|
|
|
$
|
(89,759)
|
|
Add:
|
|
|
|
|
|
Interest
expense
|
22,527
|
|
|
21,979
|
|
|
20,617
|
|
Provision for income taxes
|
11,040
|
|
|
10,253
|
|
|
16,933
|
|
Depreciation and amortization
|
42,385
|
|
|
44,333
|
|
|
46,268
|
|
Special
items before interest and taxes
|
2,341
|
|
|
2,341
|
|
|
82,188
|
|
Adjusted EBITDA
(non-GAAP)
|
$
|
68,756
|
|
|
$
|
70,950
|
|
|
$
|
76,247
|
|
|
|
|
|
|
|
Reported debt on
balance sheet (U.S. GAAP)
|
$
|
422,025
|
|
|
$
|
397,700
|
|
|
$
|
412,399
|
|
Plus:
Unamortized discount and finance fees
|
2,120
|
|
|
2,368
|
|
|
3,055
|
|
Gross debt
|
424,145
|
|
|
400,068
|
|
|
415,454
|
|
Less:
Cash and cash equivalents
|
14,965
|
|
|
25,066
|
|
|
25,746
|
|
Debt net of
cash
|
$
|
409,180
|
|
|
$
|
375,002
|
|
|
$
|
389,708
|
|
|
|
|
|
|
|
Debt Net of Cash to
Adjusted EBITDA Ratio (non-GAAP)
|
6.0x
|
|
|
5.3x
|
|
|
5.1 x
|
|
Table
6
|
|
|
|
2019
Outlook
|
|
|
|
Reconciliation
of Net Income margin to Adjusted EBITDA Margin
|
|
|
(percent of
estimated 2019 net sales)
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
Outlook for the
year ended
December 31, 2019
|
Net income
margin (U.S. GAAP)(1)
|
|
|
0.4% -
0.8%
|
Add:
|
|
|
|
Interest
expense
|
|
|
2.8%
|
Provision for income taxes
|
|
|
0.3% -
1.4%
|
Depreciation and amortization
|
|
|
5.0%
|
Special
items before interest and taxes (1)
|
|
|
—%
|
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
7
|
|
|
|
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.
|
View original
content:http://www.prnewswire.com/news-releases/libbey-inc-announces-first-quarter-2019-results-300840679.html
SOURCE Libbey Inc.