-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, AbazVZ/0q5PWak1mcivlwci0o04jiloabfYNly2HxlzgP+SKy+oPSeASRpKQjAQG 0/oK3FyqGMz8bDK3BPk09w== 0000950152-05-008400.txt : 20051026 0000950152-05-008400.hdr.sgml : 20051026 20051026085700 ACCESSION NUMBER: 0000950152-05-008400 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20051026 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20051026 DATE AS OF CHANGE: 20051026 FILER: COMPANY DATA: COMPANY CONFORMED NAME: LIBBEY INC CENTRAL INDEX KEY: 0000902274 STANDARD INDUSTRIAL CLASSIFICATION: GLASS, GLASSWARE, PRESSED OR BLOWN [3220] IRS NUMBER: 341559357 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-12084 FILM NUMBER: 051155698 BUSINESS ADDRESS: STREET 1: 300 MADISON AVE STREET 2: PO BOX 10060 CITY: TOLEDO STATE: OH ZIP: 43604 BUSINESS PHONE: 4193252100 MAIL ADDRESS: STREET 1: PO BOX 10060 CITY: TOLEDO STATE: OH ZIP: 43699-0060 8-K 1 l16697ae8vk.htm LIBBEY INC. 8-K Libbey Inc. 8-K
Table of Contents

 
 
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 26, 2005
LIBBEY INC.
(Exact name of registrant as specified in its charter)
         
Delaware
(State of incorporation)
  1-12084
(Commission File Number)
  34-1559357
(IRS Employer identification No.)
     
300 Madison Avenue
Toledo, Ohio
(Address of principal executive offices)
  43604
(Zip Code)
Registrant’s telephone number, including area code: (419) 325-2100
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligations of the registrant under any of the following provisions (see General Instructions A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


TABLE OF CONTENTS

Item 2.02 Results of Operations and Financial Condition
Item 9.01 Financial Statements and Exhibits
SIGNATURES
Exhibit Index
EX-99.1 Press Release


Table of Contents

Item 2.02 Results of Operations and Financial Condition
The information in this Item is furnished to, but not filed with, the Securities and Exchange Commission solely under Item 2.02 of Form 8-K, “Results of Operations and Financial Condition.”
On October 26, 2005, Libbey Inc. issued a press release announcing financial results for the third quarter and nine-month period ended September 30, 2005. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
Item 9.01 Financial Statements and Exhibits
c) Exhibits 99.1 Press release dated October 26, 2005

 


Table of Contents

SIGNATURES
     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned here unto duly authorized.
         
    LIBBEY INC.
    Registrant
 
       
Date: October 26, 2005
  By:        /s/ Scott M. Sellick
 
       
    Scott M. Sellick
    Vice President, Chief Financial Officer
    (Principal Accounting Officer)


Table of Contents

Exhibit Index

         
Exhibit No.   Description   Page No.
 
99.1
  Text of press release dated October 26, 2005   E-1

 

EX-99.1 2 l16697aexv99w1.htm EX-99.1 PRESS RELEASE Exhibit 99.1
 

EXHIBIT 99.1
(LIBBEY LOGO)
     
AT THE COMPANY:
  AT FINANCIAL RELATIONS BOARD:
Kenneth Boerger
  Kathy Waller
VP/Treasurer
  Analyst Inquiries
(419) 325-2279
  (312) 640-6696
FOR IMMEDIATE RELEASE
WEDNESDAY, OCTOBER 26, 2005
LIBBEY INC. ANNOUNCES THIRD QUARTER RESULTS
SALES UP 2.9 PERCENT
TOLEDO, OHIO, OCTOBER 26, 2005—Libbey Inc. (NYSE: LBY) announced that its diluted earnings per share for the third quarter ended September 30, 2005, were 30 cents on sales of $135.6 million, as compared with a diluted loss per share of 23 cents and sales of $131.8 million in the prior-year third quarter. The Company reported that its diluted earnings per share for the quarter, as detailed in the attached Table 2, and excluding special charges relating to the salary reduction program announced in June and capacity realignment charges associated with the shutdown of its City of Industry, California, facility in February 2005, as detailed in the attached Table 1, were 32 cents as compared with 34 cents in the prior-year quarter.
Third Quarter Results
For the quarter-ended September 30, 2005, sales increased 2.9 percent to $135.6 million from $131.8 million in the year-ago quarter. The increase in sales was attributable to the Crisal acquisition in Portugal and higher sales of foodservice glassware, Syracuse China, and Traex products. Sales to World Tableware customers were down slightly. Sales to retail and industrial glassware customers and Royal Leerdam customers were all down over 8.0 percent, largely attributable to the Company’s earlier decision to discontinue the sale of some low-margin products and softness in the European retail market.
The Company recorded income from operations of $10.0 million during the quarter, as compared with loss from operations of $1.2 million in the year-ago quarter. Factors contributing to the increase, in addition to the higher special charges in the third quarter of 2004, were higher sales to foodservice glassware and dinnerware customers, lower

E-1


 

Libbey Inc.
Add 1
warehouse and distribution expenses, and lower salaried labor costs. Partially offsetting these gains were higher natural gas costs and higher pension and postretirement medical expenses.
Pretax equity loss from Vitrocrisa, the Company’s joint venture in Mexico, was $1.2 million, as compared with pretax loss of $0.9 million in the third quarter of 2004, primarily as a result of significantly higher natural gas costs.
Net income was $4.2 million, or $0.30 per diluted share, as compared with diluted loss per share of $0.23 in the third quarter of 2004. The Company reported that its diluted earnings per share for the quarter, as detailed in the attached Table 2, and excluding the special charges as detailed in the attached Table 1, were 32 cents as compared with 34 cents in the prior-year quarter.
Nine-Month Results
For the nine months ended September 30, 2005, sales increased 4.9 percent to $409.9 million from $390.7 million in the year-ago period. The increase in sales was attributable to the Crisal acquisition in Portugal and higher sales of World Tableware, Syracuse China and Traex products. Partially offsetting these increases were lower glassware shipments to foodservice, retail and industrial customers.
Income from operations was $12.6 million compared with $19.6 million in the year-ago period. Causes of the reduction were lower glassware sales to foodservice, retail and industrial customers, higher pension and postretirement medical expenses, and higher natural gas costs.
Equity loss from Vitrocrisa was $1.4 million on a pretax basis as compared to pretax loss of $0.8 million in the year-ago period. The Company reported net income of $1.6 million, or $0.12 per diluted share, compared with net income of $6.7 million, or $0.49 per diluted share, in the year-ago period. Libbey reported that its diluted earnings per share for the first nine months of 2005, as detailed in the attached Table 2, and excluding special charges as detailed in the attached Table 1, were $0.60 as compared with $1.06 in the first nine months of the prior-year.
Working Capital
Working capital, defined as inventories and accounts receivable less accounts payable, was $169.4 million at September 30, 2005, as compared to $168.6 million at September 30, 2004. However, excluding the $11.3 million of working capital associated with the Crisal business acquired in January of 2005, working capital was $10.5 million lower than it was a year ago. Excluding Crisal, inventories at September 30, 2005, were $4.0 million lower than at September 30, 2004, as the result of successful inventory control programs. Accounts receivable increased $0.2 million and accounts payables were $6.7 million higher.
-More-

 


 

Libbey Inc.
Add 2
Outlook for 2005
John F. Meier, chairman and chief executive officer, commenting on the quarter and the Company’s outlook for the remainder of 2005 said, “Third quarter earnings per share were in line with our expectations announced on October 17, 2005. While shipments to retail, industrial and some international customers were below expectations, we saw the positive results of our capacity realignment and salary reduction programs in our income from operations. The environment for the fourth quarter continues to be challenging, as the damage caused by Hurricanes Katrina and Rita have disrupted natural gas supplies, resulting in a significant unanticipated increase in natural gas costs by approximately $2.6 million during the quarter for Libbey. Our joint venture, Vitrocrisa, will incur over $3 million in higher costs for natural gas and electricity during the fourth quarter as compared to the prior year quarter. We also anticipate that pension and postretirement medical expenses will be $1.6 million higher than the prior year quarter, with lower machine activity and manufacturing expenses at both Syracuse China and Royal Leerdam negatively impacting income from operations by $1.5 million. In addition, the Company will aggressively align finished goods inventories in its domestic glass business. The expected negative impact of this planned inventory alignment on income from operations is in excess of $3 million during the fourth quarter. Our expectations for sales growth total approximately 6 percent in the fourth quarter. Margin compression is also expected to occur due to increased supply chain operating costs in Shreveport in the aftermath of the recent hurricanes. All of these other factors are expected to result in a diluted loss per share, excluding special charges, of $0.03 to $0.08 for the fourth quarter.” He added, “We broke ground in China on our new production facility during the third quarter. We are very excited about this new production facility, which is expected to be operational by early 2007.” The Company also updated its expectations for capital expenditures for the Chinese facility to be approximately $46 million, including $10 million to be spent in the fourth quarter of 2005 and approximately $30 million in 2006.
Webcast Information
Libbey will hold a conference call for investors on Wednesday, October 26, 2005, at 11 a.m. Eastern Daylight Time. The conference call will be simulcast live on the Internet on both www.libbey.com and http://phx.corporate-ir.net/phoenix.zhtml?p=irol-eventDetails&c=64169&eventID=1148596. To listen to the call, please go to the website at least 10 minutes early to register, download and install any necessary software. A replay will be available for 7 days after the conclusion of the call.
The above information includes “forward-looking” statements as defined in the Private Securities Litigation Reform Act of 1995. Such statements only reflect 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, that actual results may differ materially from such statements, and that investors should not place undue reliance on such statements.
-More-

 


 

Libbey Inc.
Add 3
Important factors potentially affecting performance include but are not limited to: increased competition from foreign suppliers endeavoring to sell glass tableware in the United States and Mexico, including the impact of lower duties for imported products; major slowdowns in the retail, travel or entertainment industries in the United States, Canada, Mexico and Western Europe, caused by terrorist attacks or otherwise; significant increases in per-unit costs for natural gas, electricity, corrugated packaging, and other purchased materials; higher interest rates that increase the Company’s borrowing costs; protracted work stoppages related to collective bargaining agreements; increases in expense associated with higher medical costs, increased pension expense associated with lower returns on pension investments and increased pension obligations; devaluations and other major currency fluctuations relative to the U.S. dollar and the euro that could reduce the cost competitiveness of the Company’s products compared to foreign competition; the effect of high inflation in Mexico and exchange rate changes to the value of the Mexican peso and the earnings and cash flow of the Company’s joint venture in Mexico, Vitrocrisa, expressed under U.S. GAAP; the inability to achieve savings and profit improvements at targeted levels in the Company’s operations or within the intended time periods; whether the Company completes any significant acquisitions, and whether such acquisitions can operate profitably.
Libbey Inc.:
  is a leading producer of glass tableware in North America;
 
  is expanding its international presence with facilities in the Netherlands and Portugal and a facility in China planned to begin production in 2007;
 
  is a leading producer of tabletop products for the foodservice industry;
 
  exports to more than 90 countries.
Based in Toledo, Ohio, the Company operates glass tableware manufacturing plants in the United States in Louisiana and Ohio, in Portugal and in the Netherlands. Its Royal Leerdam subsidiary, located in Leerdam, Netherlands, is among the world leaders in producing and selling glass stemware to retail, foodservice and industrial clients. Its Crisal subsidiary, located in Portugal, provides an expanded presence in Europe. In addition, Libbey is a joint venture partner in the largest glass tableware company in Mexico. Its Syracuse China subsidiary designs, manufactures and distributes an extensive line of high-quality ceramic dinnerware, principally for foodservice establishments in the United States. Its World Tableware subsidiary imports and sells a full-line of metal flatware and holloware and an assortment of ceramic dinnerware and other tabletop items principally for foodservice establishments in the United States. Its Traex subsidiary, located in Wisconsin, designs, manufactures and distributes an extensive line of plastic items for the foodservice industry. In 2004, Libbey Inc.’s net sales totaled $544.8 million.
-More-

 


 

Table 1
Summary of Special Charges
(Dollars in thousands)
In August 2004, Libbey announced that it was realigning its production capacity in order to improve its cost structure. Pursuant to the plan, Libbey closed its manufacturing facility in City of Industry, California, in February 2005 and realigned production among its other glass manufacturing facilities. Libbey has recorded a pretax charge of $487 in the third quarter 2005 and $4,331 year-to-date 2005, as detailed below. In addition, in June 2005, Libbey reduced its North American salaried workforce by seven percent in order to reduce Libbey’s overall cost profile. The pretax charge for the salary reduction was $5,564 in the second quarter of 2005.
                 
    Three Months     Nine Months  
    ended     ended  
    September 30, 2005     September 30, 2005  
                 
Capacity realignment:
               
Fixed asset related
  $ 130     $ 650  
Severance & benefits
          2,019  
Miscellaneous
    357       1,662  
 
           
Included in Special charges (1)
  $ 487     $ 4,331  
 
           
 
               
Salary reduction program:
               
Pension & retiree welfare
  $     $ 867  
 
           
Included in Cost of sales
          867  
 
               
Pension & retiree welfare
          1,347  
 
           
Included in Selling, general and administrative expenses
          1,347  
 
               
Employee termination costs
          3,350  
 
           
Included in Special charges
          3,350  
 
               
 
           
Pretax salary reduction program (2)
  $     $ 5,564  
 
           
 
               
Total Special charges (3)
  $ 487     $ 9,895  
 
           
 
(1)  Cash charges for the capacity realignment project for the quarter ended and year-to-date September 30, 2005, were $1,929 and $7,825, respectively.
 
(2)  Cash charges for the salary reduction program for the quarter ended and year-to-date September 30, 2005, were $914.
 
(3)  Summary classifications:
                 
Cost of sales
  $     $ 867  
Selling, general and administrative expenses
          1,347  
Special charges
    487       7,681  
 
           
Total special charges
  $ 487     $ 9,895  
 
           

 


 

Table 2
Reconciliation of Non-GAAP Financial Measures for Special Charges
(Dollars in thousands, except per-share amounts)
In accordance with the SEC’s Regulation G, the following table provides non-GAAP measures used in the earnings release and the reconciliation to the most closely related Generally Accepted Accounting Principles (GAAP) measure. Libbey believes that providing supplemental non-GAAP financial information is useful to investors in understanding- Libbey’s core business and trends. In addition, it is the basis on which Libbey’s management internally assesses- performance and such non-GAAP measures are relevant to Libbey’s determination of compliance with financial — covenants included in its debt agreements. Although Libbey believes that the non-GAAP financial measures presented enhance investors’ understanding of Libbey’s business and performance, these non-GAAP measures should not be considered an alternative to GAAP.
                                 
    Three months ended September 30,     Nine months ended September 30,  
    2005     2004     2005     2004  
                                 
Reported net (loss) income
  $ 4,167     $ (3,204 )   $ 1,648     $ 6,726  
Special charges — net of tax
    326       7,862       6,630       7,862  
 
                       
Net income excluding special charges
  $ 4,493     $ 4,658     $ 8,278     $ 14,588  
 
                       
 
                               
Diluted (loss) earnings per share:
                               
Reported net (loss) income
  $ 0.30     $ (0.23 )   $ 0.12     $ 0.49  
Special charges — net of tax
    0.02       0.57       0.48       0.57  
 
                       
Net income per diluted share excluding special charges
  $ 0.32     $ 0.34     $ 0.60     $ 1.06  
 
                       

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per-share amounts)
(unaudited)
                         
    THREE MONTHS ENDED     Percent  
    September 30, 2005     September 30, 2004     Change  
                         
Net sales
  $ 135,573     $ 131,790       2.9 %
Freight billed to customers
    444       476          
 
                   
Total revenues (2)
    136,017       132,266          
Cost of sales (1)
    108,750       105,933          
 
                   
Gross profit
    27,267       26,333       3.5 %
 
Selling, general and administrative expenses (1)
    16,788       15,771          
Special charges (1)
    487       11,734          
 
                   
Income (loss) from operations
    9,992       (1,172 )     952.6 %
Equity loss — pretax
    (1,183 )     (914 )        
Other income
    923       478          
 
                   
                         
Earnings (loss) before interest, income taxes and minority interest
    9,732       (1,608 )     705.2 %
 
Interest expense
    3,398       3,175          
 
                   
                         
Income (loss) before income taxes and minority interest
    6,334       (4,783 )     232.4 %
 
Provision for income taxes
    2,090       (1,579 )        
 
                   
Income (loss) before minority interest
    4,244       (3,204 )     232.5 %
 
Minority interest
    (77 )              
 
                   
Net (loss) income
  $ 4,167     $ (3,204 )     230.1 %
 
                   
Net (loss) income per share:
                       
Basic
  $ 0.30     $ (0.23 )        
 
                   
Diluted
  $ 0.30     $ (0.23 )     230.4 %
 
                   
                         
Weighted average shares:
                       
Outstanding
    13,951       13,752          
 
                   
Diluted
    13,951       13,752          
 
                   
 
 
(1) Refer to Table 1 for Special charges detail
 
(2) Royalties and net technical assistance income are now reported below income from operations

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per-share amounts)
(unaudited)
                         
    NINE MONTHS ENDED     Percent  
    September 30, 2005     September 30, 2004     Change  
                         
Net sales
  $ 409,895     $ 390,665       4.9 %
Freight billed to customers
    1,422       1,531          
 
                   
Total revenues (2)
    411,317       392,196          
Cost of sales (1)
    335,955       310,625          
 
                   
Gross profit
    75,362       81,571       (7.6 %)
Selling, general and administrative expenses (1)
    55,109       50,250          
Special charges (1)
    7,681       11,734          
 
                   
Income from operations
    12,572       19,587       (35.8 %)
Equity loss — pretax
    (1,381 )     (847 )        
Other income
    1,655       1,565          
 
                   
 
Earnings before interest, income taxes and minority interest
    12,846       20,305       (36.7 %)
 
Interest expense
    10,240       10,267          
 
                   
                         
Income before income taxes and minority interest
    2,606       10,038       (74.0 %)
                         
Provision for income taxes
    860       3,312          
 
                   
                         
Income before minority interest
    1,746       6,726       (74.0 %)
                         
Minority interest
    (98 )              
 
                   
Net income
  $ 1,648     $ 6,726       (75.5 %)
 
                   
Net income per share:
                       
Basic
  $ 0.12     $ 0.49          
 
                   
Diluted
  $ 0.12     $ 0.49       (75.5 %)
 
                   
Weighted average shares:
                       
Outstanding
    13,879       13,687          
 
                   
Diluted
    13,880       13,698          
 
                   
 
 
(1) Refer to Table 1 for Special charges detail
 
(2) Royalties and net technical assistance income are now reported below income from operations

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
                         
    September 30, 2005     December 31, 2004     September 30, 2004  
    (unaudited)             (unaudited)  
                         
ASSETS
                       
                         
Cash
  $ 1,242     $ 6,244     $ 1,488  
Accounts receivable — net
    75,122       67,522       66,863  
Inventories — net
    147,848       126,625       141,366  
Deferred taxes
    8,847       7,462       7,402  
Other current assets
    17,310       3,308       6,476  
 
                 
Total current assets
    250,369       211,161       223,595  
Other assets
    40,015       36,537       28,572  
Investments
    81,271       82,125       87,123  
Goodwill and purchased intangibles — net
    70,857       66,003       65,218  
Property, plant and equipment — net
    204,608       182,378       174,578  
 
                 
Total assets
  $ 647,120     $ 578,204     $ 579,086  
 
                 
                         
LIABILITIES AND SHAREHOLDERS’ EQUITY
                       
 
Notes payable
  $ 15,748     $ 9,415     $ 19,308  
Accounts payable
    53,551       43,140       39,594  
Accrued liabilities
    40,413       38,996       36,386  
Deposit liability
    16,623       16,623        
Special charges reserve
    1,679       3,025       2,982  
Other current liabilities
    7,650       5,839       4,147  
Long-term debt due within one year
    243,857       115       115  
 
                 
Total current liabilities
    379,521       117,153       102,532  
Long-term debt
    5,829       215,842       231,947  
Deferred taxes
    13,252       12,486       15,528  
Pension liability
    43,741       36,466       26,513  
Nonpension postretirement benefits
    45,882       45,716       46,805  
Other liabilities
    6,628       6,978       6,300  
 
                 
Total liabilities
    494,853       434,641       429,625  
Minority interest
    98              
 
                 
Total liabilities and minority interest
    494,951       434,641       429,625  
Total shareholders’ equity
    152,169       143,563       149,461  
 
                 
Total liabilities and shareholders’ equity
  $ 647,120     $ 578,204     $ 579,086  
 
                 

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(Dollars in thousands)
(unaudited)
                 
    THREE MONTHS ENDED  
    September 30, 2005     September 30, 2004  
Operating activities
               
Net (loss) income
  $ 4,167     $ (3,204 )
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:
               
Depreciation and amortization
    9,160       7,027  
Equity earnings — net of tax
    828       570  
Minority interest
    77        
Change in accounts receivable
    (2,685 )     (3,373 )
Change in inventories
    (11,773 )     (6,769 )
Change in accounts payable
    11,516       4,520  
Gain on sale of assets
    (538 )      
Special charges
    487       11,733  
Special charges cash payments
    (2,843 )     (17 )
Other operating activities
    (7,141 )     (11,848 )
 
           
Net cash provided by (used in) operating activities
    1,255       (1,361 )
 
               
Investing activities
               
Additions to property, plant and equipment
    (7,389 )     (11,598 )
Dividends received from equity investments
          980  
Proceeds from sale of assets
    223        
 
           
Net cash used in investing activities
    (7,166 )     (10,618 )
 
               
Financing activities
               
Net bank credit facility activity
    3,030       7,380  
Other net borrowings
    3,514       4,971  
Stock options exercised
          163  
Dividends
    (1,394 )     (1,375 )
Other
    (537 )     (27 )
 
           
Net cash provided by financing activities
    4,613       11,112  
 
               
Decrease in cash
    (1,298 )     (867 )
Cash at beginning of period
    2,540       2,355  
 
           
 
               
Cash at end of period
  $ 1,242     $ 1,488  
 
           

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(Dollars in thousands)
(unaudited)
                 
    NINE MONTHS ENDED  
    September 30, 2005     September 30, 2004  
Operating activities
               
Net income
  $ 1,648     $ 6,726  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
    25,611       22,470  
Equity earnings — net of tax
    967       444  
Minority interest
    98        
Change in accounts receivable
    (4,382 )     (10,431 )
Change in inventories
    (16,284 )     (15,836 )
Change in accounts payable
    3,630       2,341  
Gain on sale of assets
    (517 )      
Special charges
    9,895       11,733  
Special charges cash payments
    (8,739 )     (17 )
Other operating activities
    819       (7,659 )
 
           
Net cash provided by operating activities
    12,746       9,771  
 
               
Investing activities
               
Additions to property, plant and equipment
    (26,503 )     (28,624 )
Dividends received from equity investments
          980  
Proceeds from sale of assets
    223        
Crisal acquisition and related costs
    (28,990 )      
 
           
Net cash used in investing activities
    (55,270 )     (27,644 )
 
               
Financing activities
               
Net bank credit facility activity
    35,910       2,380  
Other net borrowings
    6,227       18,709  
Stock options exercised
    99       491  
Dividends
    (4,162 )     (4,103 )
Other
    (552 )     (865 )
 
           
Net cash provided by financing activities
    37,522       16,612  
 
               
Effect of exchange rate fluctuations on cash
          (1 )
 
           
 
               
Decrease in cash
    (5,002 )     (1,262 )
Cash at beginning of period
    6,244       2,750  
 
           
 
               
Cash at end of period
  $ 1,242     $ 1,488  
 
           

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED JOINT VENTURE STATEMENTS OF OPERATIONS
(Dollars in thousands)
(unaudited)
                 
    THREE MONTHS ENDED  
    September 30, 2005     September 30, 2004  
Total revenues
  $ 46,937     $ 49,521  
Cost of sales
    41,469       42,795  
 
           
Gross profit
    5,468       6,726  
Selling, general and administrative expenses
    5,689       5,723  
 
           
Income (loss) from operations
    (221 )     1,003  
Remeasurement loss
    (69 )     (387 )
Other expense
    (109 )     (247 )
 
           
Earnings (loss) before interest and taxes
    (399 )     369  
Interest expense
    2,016       2,235  
 
           
Loss before income taxes
    (2,415 )     (1,866 )
Income taxes
    (725 )     (702 )
 
           
Net loss
  $ (1,690 )   $ (1,164 )
 
           
                 
    NINE MONTHS ENDED  
    September 30, 2005     September 30, 2004  
Total revenues
  $ 141,468     $ 140,490  
Cost of sales
    118,786       120,384  
 
           
Gross profit
    22,682       20,106  
Selling, general and administrative expenses
    17,017       16,739  
 
           
Income from operations
    5,665       3,367  
Remeasurement loss
    (876 )     (60 )
Other expense
    (1,385 )     (370 )
 
           
Earnings before interest and taxes
    3,404       2,937  
Interest expense
    6,222       4,665  
 
           
Loss before income taxes
    (2,818 )     (1,728 )
Income taxes
    (845 )     (822 )
 
           
Net loss
  $ (1,973 )   $ (906 )
 
           
Libbey is a 49% equity owner in Vitrocrisa Holding, S. de R.L. de C.V. and related Mexican companies (Vitrocrisa), which manufacture, market and sell glass tableware (beverageware, plates, bowls, serveware and accessories) and industrial glassware (coffee pots, blender jars, meter covers, glass covers for cooking ware and lighting fixtures sold to original equipment manufacturers) and a 49% equity owner in Crisa Industrial, L.L.C., a domestic distributor of industrial glassware for Vitrocrisa in the U.S. and Canada. Summarized combined statements of income for Libbey’s investments, accounted for by the equity method under U.S. GAAP, is shown above.

 

GRAPHIC 3 l16697al1669700.gif GRAPHIC begin 644 l16697al1669700.gif M1TE&.#EA20*8`/<``````(````"``("`````@(``@`"`@,#`P,#X2"A(2&A(R.C)26E)R>G*6FI:T``*VNK;6VM;V^O<;#QL;'QL[/SM;7 MUM[?WN?GY^_O[_?W]_\``/___P`````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M`````````````````````````````````````````/_[\*"@I("`@/\```#_ M`/__````__\`_P#______R'Y!```````+`````!)`I@`AP```(````"``("` M````@(``@`"`@,#`P,#X2"A(2&A(R.C)26E)R>G*6FI:T` M`*VNK;6VM;V^O<;#QL;'QL[/SM;7UM[?WN?GY^_O[_?W]_\``/___P`````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M```````````````````````````````````````````````````````````` M`````````/_[\*"@I("`@/\```#_`/__````__\`_P#______PC^`%T('$BP MH,&#"!,J7,BPH<.'$"-*G$BQHL6+&#-JW,BQH\>/($.*'$FRI,F3*%.J7,FR MIO8".R`$"VK-FS:-.J7,-.1\[7BR6K(,)F#-KWLRYL^?/H$.+'DVZ MM.G3J%.;)IN8LNN4)1R7F)TS=N/9)5XW_*M!M^^2#`"T_DW\H^R#CP5*GJQ\ M.>3FRUTDAV[PN'3FS`[I0[?_OKD+^/J!Y5UY!%(D7H$(1G1>0;?)Y^!Z#S8X$'_<068?0>>E M%Y]T%TIXGUX#)BCB0@T(-^*)"2V(88`2WD;ABR]*A]Z'Z+%H6V[ZN5C0A5^% MB.*/`AT(Y)`J/GC=8_@MER22#&KX'W(>TA=?C@$JYN.0)PJ))8I%-M?A>^W) M-]N&7L;&HW]GYM56R:H99PB+E@ABW@:2::$:7I8XYK[>>D:G'02 M.&>A!=H9HZ",1MEFBE4V::.>W"E'G5]D]89H@B6.MVEY&3[**(2DDAIEDVX& M2N.JI^+HIU#^A'Y:W*&R$N<U M&FIBL^"Q)ZUZ[`DT+7[77IAML;@==.U_^#VY8[<3A@MKIGR=H(&F&IEP@04( MT@KMO/1*%&M!)GR@[[[\]NOOOBI$M,('&7QP0D,I M>-"R7`UDD',*#^U\E@,L$,0""!(LD);*$XE0@=)H35R@O#17/:_-!Y$0G%L, MC##1!VLQ30+';#']D+M0JR6ULYY:[7:S6!\4"P1RFL5+?3^6@U#A(%; M:Y=']=N$TQFW02JXQ:Y$;7&E0=IJF>V0!UNO%3AY,1>N^::'&P1Y6B!0A$); M(@BD`MZ1VQOQ6B]/7?'FL&/9>4&?HW4P16UY;7KM9?4=D0J\2TQQV[$7+^*R M$^V=UNT3.<`6R0-=$#9%?ZL]O/%>3;A(?0+?_K0G+/"9\$@*L5-VA.6I6+PE2F^K3H M@DP$X7V2I;TF3K$^8TK60E[H@ABJ9882&8$%(&"!#D"O(#E,W41&UT.V_9`H M2Q0B$><8J0^M\(C;0]6HGLB?195*0\^IHW:D:"1B<5"+"N&B%Y=7DC0N#8+R M*U#FWBB^81WGDG1TDY2(^!\[<=!1$2*3!GFTIQL9$CEX=,\@8S2^R@!@<0]9 MI.U*XD"U^"XB/$S+Y<`S.$I&9H69E&*7-BFE7I'252O:X!_S%ZD6(5.0,NJ5 M'D\I&41N46,14=XL2>)(M$A.("L(9]$2DDNTM(X@X5S!."G"@A6<``0F""=. M>NE+G.0JF)C^%"25CD5(.^))F7X"YIF!R0RR:+^4DV"TA&$%-M!Q/833*8T57],!=5* M*?:?R`'7F`+*ST*ZD"S,DH@LSR)4B*"``WH%0&@'0M:R.*!R;"G^'4'::I82 MO46L"N%`R@+F`A&LKBP3&X%MV^(`"X1.(![X;5D88+>'!"A. M(+15X`."1Y;!)F1]9MFE#0$`+Q;5K<&A><5XQ-B*BW+.Q% MR-S8,N/6DN6;+M"Q62HP$!\#8)=$1@L$#L+@]2(D?F=AX)[3TMR":!1>!J*? MEC=-%*[*4'UNZ?-:IDR0`9O%8R%%BP=JIMRST%4@*6"R<)1<:+00&GAK6?5! M4E`6(T\DPIP.-DX\_45[@<#49IEQ+=-R7X*X3XV&GC%R(TE`6RLD+4`3-'`1 MPN!=0B3+P@XW3XB=EE='I-5F6:U`_"SE@R1N+?C-]4%6L!8>#R3597%R0M`] M6!*PYR#5.\LM"_)N MC0LDXF21M@O^E';.3%/PX"B/";FW";^UB%HMI":(;M6R:D/KVB")/LMJ9.\#K'4N$483A:7G[Q@X!@+4ZV.4),L):@ M&WH!8`][V.4*3OX"7"``Q@BXF<[VE2!/M%!W2`H`+G6=-W#4"+FZ6A[@`GPG M>^M=G_9@`"L0;8/6T@#8^*^5WO;&FV3E+GY(`QPPD+K_?:P//\BRT<)WK1^$ MZVJ![LP%LP#>&KKH`WGWP"52<,=CY%:MM&KLH<1AD8ROBD>:O26+.)*$LV7U M):O8T*?N<)@CA-Y[=P'%YQT\PAO^T"R(OO2G3_UV$@3D`&#>U1?^C9'6N_XB M(>:]FC8[^QUAV(,>Z1_^[K39/WVX_2>!O*,=`K9S6KXL5$=+L]&Y%K[[O2PW MYSEJ07C(1A;<]S5K@6DNT#+J5A%K]WT@H5T!M!]?4G[;4X$GU&&0@7NYEU6; MQ$H>J&;5%7].YQ!W1A9Y1A`<8S;W=W@$L7EG$7,#@7QIT7DNEQ#!PWW/!P`5 MT7&,]&XJ51'>!X$5(8'Z-%F>Y3V.0B6:M2?_PU@3TE32E$^.A5CB]Q'RAV($4N$=Y$DVI(H4@=%0:J(==@H4EV!#^)YA]*_5G/76#F&=\[D:&RV=T#^0" M7IAX%>%OK*,TQR6')T>'&W%4=SB*#,$K5N0?JK10CY5)@B@;)X94)>%[:P%\ M!E%`+.B(K)5Y!J%W%^=Y!@%Z:2%;A@8`"U01V$<6T)41#PB*H:@DFJ14A7B! MY.=92R@N2H@GQ'1$K2A5P12++A@1B9B"3]8[E8>+\@6)NPAO94AS@)<6]A8D M9<,0*>``$>!K@D>&&C&$S`@1YP=F!56%D(*-HS*0UZ6'<@1(V9A4"1F-$'6( M#!&.#4%D^F:):]&`[":&`L&+9X%IDU@0+1B'@48ZB71@#_9D44:+K#>'^_AZ M!5E>8E**2ZC^0>6U@18(B*Z(3SB9D-Z(7G#755LT7/?EA6!H%C)8>&J!:F:( M%F;VN2WYB9S= M(BW[V69JIEEN%J`"*D!J^5^W59(LP`&R>5^3=A9\]XCNJ*!V^4W#6)@KH)L` MD)T&L9URP0#LY8,;%815*9\FRE`'FC5L:182T*(2D%IH(8RR6186H&#=Y`#* MM7':)&WEU`"U>3GBJ5H,$:1T@Y("(9X@J1&*>:),Z@*'DP(FH`&)>!?NU)?U M!@%FM&PCLP(VQ`%%LP)UMP!%&5(10#(VU#3@>>AADP0)$RA8DD$9LZD4<%6/^&<">KXE;:6H6#/`T&WEV#'$"QP@` M#U"4^_9C'Z&/=DJ';[<0((`!GHH!&>"IH0JJGUJJIBJJJ&JJO16JK)JJH]JJ M*(`"&#!#(S`!=HFECLIQLVH08O0Y"^``'%"8#Z$N#I`V#N``&!"`#L%PRIJ/ M\9FIO\E%/;$"L=H!'X`"N2H1*E"M(H"M&D&ML;I5/?<12PJMBRFMG+8P''IO M(B`"V=H0F&JNKH>N6O87V>H^$P`!#,"FSO6L\KJ/]%H_(I`!#Y`!'V5@`)"D M%L4`&/``$=`!Q4AP_OJOH!BPQM.&@?-L&(D!%O`!',`!%?``_O5M$TNQ&AB< M`(1[WX.R,T+^7K3GLMV32"D:723P.1EP`B:`-T1S$!4``I2S`"8`LBE9IR8[ M12%F)G"T1,,28A1(14L8/N?G)0*5AQ8;.RUV%J&)=A.0,P]``@XPLOU*M$6[ M3WT$LQW6G-S(@6?[$-.)0E7(D(1T0:$B9E1(A0BQJ>+F%E%9$"BPJ"+@M:4W MM$7[$%5%F?!WBF*216421<=RN`L!A51*S8C34SLT5UG6K1`"3Z M@@P0NG!*6"4[N,6Y3,KDDI65NF%YNJ\(D`P"F<1Y50>IC059M;`SHV3!K_,6 MKB9GNOPX5=*9A(LUD]]U83")AT^D*][322EV)PAIA;!NYO^:FE M:[J6:V)^Y#\AZ"#"^[C0N+SS@95/8KEI*TW44;>WJ[E%U;=$]ZYT"KQL.[[) M-)`*=9GBVTRJ")EQ&Y.T1[O=0[T=2&*0.Q#6NSDGH)L0X'/DNKV#V[W3="J, MPK^)Y;_65+XDUI4#K'YJ8L#.6R6IE+G5:7!'Q!(G*DM9'X4QB;0R;S1$2[)V<$),9S_8YPGFT)/ MJYP=UL%83*"B";^#6ZY=3)]RQF9S)J#^:.:?WA*@2*L0@KQFU'+(@\R?8':? M!&K')JR:74P07SS)-;%=!6+$OUG)EBP3F)S)>%RTG-S),6%-OJ')BZG'I)QR MJ&R5H[S*]?07"]``M%S+#%#+N)S+NKS+O-S+MTS+O]P`OSS,P%S,MWS,PIS, MR+S,RMS,S/S,SFS,T0S-U#S-UES-V-S,R;S-OAK.XCS.Y%S.///- M1,BYYKS.[-S.[CP78HO.X:8"]+P"]%S/^'S/^KS/]VS/^>S/_JP"`_=W@'=[B/=[D7=[F?=[HG=[JO=[LW=[N_=[P'=_R/=_T M7=_V?=_XG=_ZS=X%L=_^_=\`'N`"/N`$7N`&?N`(GN`*;MY`._N`0'N$2 M/N$47N$6?N$8GN$:ON$;7A8&018($X>$ESH,;@18Z(>(IKA8>0>(@ MP>(A#N,?H>(O[N),9^(G/N-I,>,%H>,"0>,7@>,WP18=(>,9(>1'3N0^KN0C MWN-+#N4I!^)"[N2X8^4M?N(TCN6,L^50Q+N850>8A0>4H'N5: MSN,0J.8[GN4CX>5>+N=Q7A-AON9)KN?^:<[G2VX2)&[F7?[A?FX1@IZW/%CG M=M[G`P'G05[H9P[I15[HA]X0E1[I(G'IF.X"FF[IDK[HCA?H:][I"4'J$`'C MCL[IGSX1:#[IA+[J8P[K>Y[ILHX1J%[K78[KK*[KPB;JC<[K"X'D0X[BOJ[J M-=[J-&'D/&[C/M[G4F[GILX09E'FSWYPM_[HR\[L3X[MQM[MQQ[MM%[M>\[D ML^[LXC[L=T[MP![LPAYNMY[HZU[J\1[KWI[JSN[JOW[L)0'N[+[OYW[C\WX0 M_%Y4=3[P^4X2J6[OMD[I`<_HZ;[M"-_P_3[G[7[E`B_Q#]]X!8_Q!T_Q=&[P MW/[C'/_G&;]\\/Y.ZQY/Z,TN\BOO>AO?\N:NY2/_Z'R.["^AY"`?\BCO\#Q? M\I%>\SF?\S^$\T%?\3\O\D*OZO]^\PR?[6<1Y=H^[.1NZ)`N]$:?ZTL?;$0_ M\\KNYFVN[C-/\BK_Y%,O]5%/]65O\1?_[4G?]1S^]G`?]W(_]W1?]Z8;$``[ ` end
-----END PRIVACY-ENHANCED MESSAGE-----