EX-99.1 2 l18663aexv99w1.htm EX-99.1 PRESS RELEASE Exhibit 99.1
 

EXHIBIT 99.1
     
(LIBBEY LOGO)
  Libbey Inc.
300 Madison Ave
P.O. Box 10060
Toledo, OH 43699
NEWS RELEASE
     
AT THE COMPANY:
  AT FINANCIAL RELATIONS BOARD:
Kenneth Boerger
  Lisa Fortuna
VP/Treasurer
  Analyst Inquiries
(419) 325-2279
  (312) 640-6779
FOR IMMEDIATE RELEASE
THURSDAY, FEBRUARY 16, 2006
LIBBEY INC. ANNOUNCES FOURTH QUARTER RESULTS
SALES UP 2.7 PERCENT IN QUARTER AND 4.3 PERCENT FOR FULL YEAR
INVENTORIES REDUCED BY $25.3 MILLION IN FOURTH QUARTER
TOLEDO, OHIO, FEBRUARY 16, 2006—Libbey Inc. (NYSE: LBY) announced that its diluted loss per share for the fourth quarter ended December 31, 2005, was $1.50 on sales of $158.2 million, as compared with diluted earnings per share of 11 cents and sales of $154.1 million in the prior-year fourth quarter. The Company reported that its diluted loss per share for the quarter, as detailed in the attached Table 2, and excluding special charges relating to impairment and other charges at its Syracuse China facility, pension settlement accounting, the salary reduction program announced in June 2005, 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, was 51 cents as compared with earnings per diluted share of 29 cents in the prior-year quarter.
Fourth Quarter Results
For the quarter-ended December 31, 2005, sales increased 2.7 percent to $158.2 million from $154.1 million in the year-ago quarter. The increase in sales was attributable to the Crisal acquisition in Portugal, higher sales to foodservice and retail glassware customers, and higher sales of Syracuse China products and Traex products. Sales to World Tableware customers, industrial glassware customers and Royal Leerdam customers were all down over 6.0 percent, largely attributable to pricing pressures in the industrial channel of distribution and softness in the European retail market.
The Company recorded a loss from operations of $21.5 million during the quarter, as compared with income from operations of $4.3 million in the year-ago quarter. Factors

E-1


 

Libbey Inc.
Add 1
contributing to the loss include special charges at Syracuse China of $16.5 million related to impairment of goodwill and other intangible assets ($9.2 million), impairment of plant, property and equipment ($6.2 million) and inventory write-downs to the lower of cost or market of $1.1 million. Libbey also incurred $4.9 million in special charges for pension settlement accounting relating to excess lump sum distributions taken by retirees during 2005. Increases to workers compensation reserves (mostly non-cash), primarily for workers in Syracuse, New York, were $6.1 million higher than the fourth quarter of the previous year as the result of higher self-insured outstanding claims activity and related changes in incurred but not reported estimates. Natural gas costs were $1.8 million higher during the quarter and pension and postretirement medical expenses increased $0.8 million. Partially offsetting these increased expenses were $1.9 million less in selling, general and administrative expenses during the quarter as compared to the prior- year quarter.
Pretax equity loss from Vitrocrisa, the Company’s joint venture in Mexico, was $2.7 million, as compared with pretax loss of $0.6 million in the fourth quarter of 2004, primarily as a result of lower machine activity and other plant costs as well as employee benefit costs. Interest expense increased $2.2 million as compared to the prior-year quarter as the result of the expensing of financing fees in conjunction with the recently completed amendments to the Company’s financing agreements. The effective tax rate changed to 25.6% for the quarter from 12.4% in the year-ago period. The lower rate in the year-ago period was primarily due to statutory tax rate reductions in the Netherlands and Mexico.
Net loss was $21.0 million, or $1.50 per diluted share, as compared with diluted income per share of $0.11 in the fourth quarter of 2004. The Company reported that its diluted loss per share for the quarter, as detailed in the attached Table 2, and excluding the special charges as detailed in the attached Table 1, was 51 cents as compared with diluted income per share of 29 cents in the prior-year quarter.
Inventory Reduction of $25.3 Million During Fourth Quarter
Libbey reduced inventories by $25.3 million during the last three months of 2005. Libbey accomplished this decrease by reducing activity levels at all glassware and ceramic dinnerware facilities and selling slow-moving products at greatly reduced prices. Although the Company’s decision to aggressively reduce inventories negatively impacted pretax earnings by more than $8 million (exceeding the Company’s October 2005 estimate of $3 million), the Company’s cash flow position is strengthened by this significant reduction in its investment in inventory.
Full Year 2005 Results
For the twelve months ended December 31, 2005, sales increased 4.3 percent to $568.1 million from $544.8 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 slightly lower glassware

 


 

Libbey Inc.
Add 2
shipments to foodservice and retail customers and nearly a 15.0% decrease in shipments to industrial glassware customers primarily as the result of softness in the candle industry.
Loss from operations was $8.9 million, compared with income from operations of $23.9 million in the year-ago period. Causes of the reduction were primarily related to $27.2 million in special charges, including the $16.5 million in Syracuse China impairment and other charges, $4.9 million of pension settlement accounting charges, $4.7 million related to the salary reduction program in June 2005, and $1.1 million related to the capacity realignment charges in connection with the shutdown of Libbey’s City of Industry, California facility in February 2005. In addition, lower glassware sales to foodservice, retail and industrial customers, an increase of $6.8 million in workers compensation expenses (mostly non-cash) in 2005, inventory reduction programs, higher pension and postretirement medical expenses, and higher natural gas costs all contributed to the loss from operations.
Equity loss from Vitrocrisa was $4.1 million on a pretax basis, as compared to pretax loss of $1.4 million in the year-ago period as the result of lower machine activity, higher repair expenses and higher natural gas costs. The effective tax rate changed to 24.9 percent during 2005 from 30.0 percent in 2004 primarily attributable to changes in Mexican tax rates and changes in state tax credits. The Company reported a net loss of $19.4 million, or $1.39 per diluted share, compared with net income of $8.3 million, or $0.60 per diluted share, in the year-ago period. Libbey reported that its net income per diluted share for 2005, as detailed in the attached Table 2, and excluding special charges as detailed in the attached Table 1, was $0.08 as compared with diluted earnings per share of $1.34 in the prior year.
Working Capital
Working capital, defined as inventories and accounts receivable less accounts payable, was $154.6 million at December 31, 2005, as compared to $151.0 million at December 31, 2004. However, excluding the $10.7 million of working capital associated with the Crisal business acquired in January 2005, working capital was $7.1 million lower than it was a year ago. Excluding Crisal, inventories at December 31, 2005, were $14.6 million lower than at December 31, 2004, as the result of successful inventory reduction programs. Excluding Crisal, accounts receivable increased $3.6 million and accounts payable were $3.9 million lower than at December 31, 2004.
Quarterly Dividend
The Company announced that its Board of Directors declared a quarterly cash dividend of 2.5 cents per share. This is a reduction from the quarterly cash dividend of 10 cents per share, which has been paid since the first quarter of 2003. The change is part of the Company’s focus on its liquidity and on enhancing its financial flexibility. The dividend will be paid on March 14, 2006, to shareholders of record as of February 27, 2006. As of February 13, 2006, Libbey had 14,036,726 shares outstanding.

 


 

Libbey Inc.
Add 3
Outlook for 2006
John F. Meier, chairman and chief executive officer, commenting on the quarter and the Company’s outlook for the first quarter of 2006 said, “Fourth quarter earnings per share were impacted significantly by our successful efforts to reduce inventories. While we saw the positive results of our salary reduction program in our income from operations, they were masked by asset impairment, pension settlement accounting, workers compensation, and inventory write-down charges. The environment for the first quarter continues to be challenging, as we expect higher natural gas costs of $1.4 million during the quarter. Our joint venture, Vitrocrisa, will also incur higher costs for natural gas and electricity during the first quarter as compared to the prior-year quarter. We also anticipate that pension and postretirement medical expenses will be $0.4 million higher than the prior-year quarter, with higher machine activity partially offsetting these higher costs Our expectations for sales growth total less than 1 percent in the first quarter, with a slight increase in margins. All of these factors are expected to result in a diluted loss per share of $0.03 to $0.08 for the first quarter.” He added, “Construction in China on our new production facility continues to progress. We are very excited about this new production facility, which is expected to be operational by early 2007.”
Webcast Information
Libbey will hold a conference call for investors on Thursday, February 16, 2006, at 11 a.m. Eastern Standard 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=1200401. 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.
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

 


 

Libbey Inc.
Add 4
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; and 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 that is expected to begin production in 2007;
 
  is a leading producer of tabletop products for the foodservice industry; and
 
  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 2005, Libbey Inc.’s net sales totaled $568.1 million.

 


 

Table 1
Summary of Special Charges
(Dollars in thousands)
The following table outlines non-recurring special charges:
  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 ($3,257) in the fourth quarter 2005 and $1,073 year-to-date 2005, as detailed below.
 
  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 ($857) in the fourth quarter of 2005 and $4,708 year-to-date 2005.
 
  A pretax charge was recorded to recognize impairment of fixed assets, intangible assets, goodwill and a write down of inventory for Syracuse China. The pretax charge fwas $16,534 in the fourth quarter 2005 and year-to-date 2005.
 
  Special charges were incurred for pension settlement accounting relating to excess lump sum distributions taken by employees during 2005. The pretax charge was $4,921 in the fourth quarter 2005 and year-to-date 2005.
                 
    Three Months     Twelve Months  
    ended     ended  
    December 31, 2005     December 31, 2005  
Capacity realignment:
               
Fixed asset related
  $ 1,225     $ 1,827  
Severance & benefits
          2,100  
Gain on land sales
    (4,508 )     (4,508 )
Miscellaneous
    26       1,654  
 
           
Included in Special charges (1)
  $ (3,257 )   $ 1,073  
 
           
 
               
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
    (857 )     2,494  
 
           
Included in Special charges
    (857 )     2,494  
 
               
 
           
Pretax salary reduction program (2)
  $ (857 )   $ 4,708  
 
           
 
               
Syracuse China asset impairment and other charges:
               
Inventory
  $ 1,098     $ 1,098  
 
           
Included in Cost of sales
    1,098       1,098  
 
               
Goodwill
  $ 5,442     $ 5,442  
Intangibles
    3,737       3,737  
 
           
Included in Impairment of goodwill and other intangible assets
    9,179       9,179  
 
               
Property, plant & equipment
    6,257       6,257  
 
           
Included in Special charges
    6,257       6,257  
 
               
 
           
Syracuse China asset impairment and other charges (3)
  $ 16,534     $ 16,534  
 
           
 
               
Pension Settlement Accounting:
  $ 4,921     $ 4,921  
 
           
Included in Special charges (3)
  $ 4,921     $ 4,921  
 
           
 
               
 
           
Total Special charges (4)
  $ 17,341     $ 27,236  
 
           
 
(1)   Cash charges for the capacity realignment project for the quarter ended and year-to-date December 31, 2005, were $1,485 and $9,310, respectively.
 
(2)   Cash charges for the salary reduction program for the quarter ended and year-to-date December 31, 2005, were $469 and $1,383, respectively.
 
(3)   All charges were non-cash transacations.
 
(4)   Summary classifications:
                 
Cost of sales
  $ 1,098     $ 1,965  
Selling, general and administrative expenses
          1,347  
Impairment of goodwill and other intangible assets
    9,179       9,179  
Special charges
    7,064       14,745  
 
           
Total special charges
  $ 17,341     $ 27,236  
 
           

 


 

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 December 31,     Twelve months ended December 31,  
    2005     2004     2005     2004  
Reported net (loss) income
  $ (21,004 )   $ 1,527     $ (19,355 )   $ 8,252  
Special charges — net of tax
    13,873       2,440       20,454       10,163  
 
                       
Net (loss) income excluding special charges
  $ (7,131 )   $ 3,967     $ 1,099     $ 18,415  
 
                       
 
                               
Diluted (loss) earnings per share:
                               
Reported net (loss) income
  $ (1.50 )   $ 0.11     $ (1.39 )   $ 0.60  
Special charges — net of tax
    0.99       0.18       1.47       0.74  
 
                       
 
                               
Net (loss) income per diluted share excluding special charges
  $ (0.51 )   $ 0.29     $ 0.08     $ 1.34  
 
                       

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per-share amounts)
                         
    THREE MONTHS ENDED     Percent  
    December 31, 2005     December 31, 2004       Change  
Net sales
  $ 158,238     $ 154,102       2.7%  
Freight billed to customers
    511       499          
 
                   
Total revenues(2)
    158,749       154,601          
 
                       
Cost of sales(1)
    147,568       129,725          
 
                   
Gross profit
    11,181       24,876       (55.1% )
 
                       
Selling, general and administrative expenses
    16,426       18,324          
Impairment of goodwill and other intangible assets(1)
    9,179                
Special charges(1)
    7,064       2,244          
 
                   
(Loss) income from operations
    (21,488 )     4,308       (598.8% )
Equity loss — pretax
    (2,721 )     (588 )        
Other income
    914       805          
 
                   
 
                       
(Loss) earnings before interest, income taxes and minority interest
    (23,295 )     4,525       (614.8% )
 
                       
Interest expense
    5,015       2,782          
 
                   
 
                       
(Loss) income before income taxes and minority interest
    (28,310 )     1,743       (1,724.2% )
 
                       
Provision for income taxes
    (7,242 )     216          
 
                   
 
                       
(Loss) income before minority interest
    (21,068 )     1,527       (1,479.7% )
 
                       
Minority interest
    64                
 
                       
 
                   
Net (loss) income
  $ (21,004 )   $ 1,527       (1,475.5% )
 
                   
 
                       
Net (loss) income per share:
                       
Basic
  $ (1.50 )   $ 0.11          
 
                   
Diluted
  $ (1.50 )   $ 0.11       (1,463.6% )
 
                   
Weighted average shares:
                       
Outstanding
    13,987       13,789          
 
                   
Diluted
    13,995       13,793          
 
                   
 
(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)
                         
    TWELVE MONTHS ENDED     Percent  
    December 31, 2005     December 31, 2004       Change  
Net sales
  $ 568,133     $ 544,767       4.3 %
Freight billed to customers
    1,932       2,030          
 
                   
 
                       
Total revenues(2)
    570,065       546,797          
 
                       
Cost of sales(1)
    483,523       446,335          
 
                   
Gross profit
    86,542       100,462       (13.9 %)
 
                       
Selling, general and administrative expenses(1)
    71,535       68,574          
Impairment of goodwill and other intangible assets
    9,179                
Special charges(1)
    14,745       7,993          
 
                   
(Loss) income from operations
    (8,917 )     23,895       (137.3 %)
Equity loss — pretax
    (4,100 )     (1,435 )        
Other income
    2,567       2,369          
 
                   
 
                       
(Loss) earnings before interest, income taxes and minority interest
    (10,450 )     24,829       (142.1 %)
 
                       
Interest expense
    15,255       13,049          
 
                   
 
                       
(Loss) income before income taxes and minority interest
    (25,705 )     11,780       (318.2 %)
 
                       
Provision for income taxes
    (6,384 )     3,528          
 
                   
 
                       
(Loss) income before minority interest
    (19,321 )     8,252       (334.1 %)
 
                       
Minority interest
    (34 )              
 
                       
 
                   
Net (loss) income
  $ (19,355 )   $ 8,252       (334.5 %)
 
                   
 
                       
Net (loss) income per share:
                       
Basic
  $ (1.39 )   $ 0.60          
 
                   
Diluted
  $ (1.39 )   $ 0.60       (331.7 %)
 
                   
 
                       
Weighted average shares:
                       
Outstanding
    13,906       13,712          
 
                   
Diluted
    13,911       13,719          
 
                   
 
(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)
                         
    December 31, 2005     September 30, 2005     December 31, 2004  
            (unaudited)          
ASSETS
                       
                       
Cash
  $ 3,242     $ 1,242     $ 6,244  
Accounts receivable — net
    79,042       75,122       67,522  
Inventories — net
    122,572       147,848       126,625  
Deferred taxes
    8,270       8,847       7,462  
Other current assets
    10,787       18,660       3,308  
 
                 
Total current assets
    223,913       251,719       211,161  
 
                       
Investments
    76,657       81,271       82,125  
 
                       
Other assets
    33,483       40,015       36,537  
 
                       
Goodwill and purchased intangibles — net
    61,603       70,857       66,003  
 
                       
Property, plant and equipment — net
    200,128       204,608       182,378  
 
                 
 
                       
Total assets
  $ 595,784     $ 648,470     $ 578,204  
 
                 
 
                       
LIABILITIES AND SHAREHOLDERS’ EQUITY
                       
 
                       
Notes payable
  $ 11,475     $ 15,748     $ 9,415  
Accounts payable
    47,020       53,551       43,140  
Accrued liabilities
    53,011       40,413       38,996  
Deposit liability
          16,623       16,623  
Special charges reserve
    2,002       3,029       3,025  
Other current liabilities
    7,131       7,650       5,839  
Long-term debt due within one year
    825       243,857       115  
 
                 
Total current liabilities
    121,464       380,871       117,153  
 
                       
Long-term debt
    249,379       5,829       215,842  
Deferred taxes
          13,252       12,486  
Pension liability
    54,760       43,741       36,466  
Nonpension postretirement benefits
    45,081       45,882       45,716  
Other liabilities
    5,461       6,628       6,978  
 
                 
Total liabilities
    476,145       496,203       434,641  
Minority interest
    34       98        
 
                 
Total liabilities and minority interest
    476,179       496,301       434,641  
Total shareholders’ equity
    119,605       152,169       143,563  
 
                 
 
                       
Total liabilities and shareholders’ equity
  $ 595,784     $ 648,470     $ 578,204  
 
                 

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(Dollars in thousands)
                 
    THREE MONTHS ENDED  
    December 31, 2005     December 31, 2004  
Operating activities
               
Net (loss) income
  $ (21,004 )   $ 1,527  
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
               
Depreciation and amortization
    6,870       7,035  
Equity loss — net of tax
    3,591       449  
Minority interest
    (64 )      
Special charges
    17,341       2,785  
Special charges cash payments
    (1,954 )     (273 )
Change in accounts receivable
    (4,594 )     151  
Change in inventories
    24,976       15,923  
Change in accounts payable
    (6,263 )     2,763  
Gain on sale of assets
    (3,561 )      
Other operating activities
    9,984       2,691  
 
           
Net cash provided by operating activities
    25,322       33,051  
 
               
Investing activities
               
Additions to property, plant and equipment
    (17,767 )     (11,930 )
Proceeds from sale of assets
    76       16,623  
 
           
Net cash (used in) provided by investing activities
    (17,691 )     4,693  
 
               
Financing activities
               
Net borrowings
    (2,485 )     (31,105 )
Dividends
    (1,397 )     (1,378 )
Other
    (1,749 )     (505 )
 
           
Net cash used in financing activities
    (5,631 )     (32,988 )
 
               
Effect of exchange rate fluctuations on cash
           
 
           
 
               
Increase in cash
    2,000       4,756  
 
               
Cash at beginning of period
    1,242       1,488  
 
           
 
               
Cash at end of period
  $ 3,242     $ 6,244  
 
           

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(Dollars in thousands)
                 
    TWELVE MONTHS ENDED  
    December 31, 2005     December 31, 2004  
Operating activities
               
Net (loss) income
  $ (19,355 )   $ 8,252  
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
               
Depreciation and amortization
    32,481       29,505  
Equity loss — net of tax
    4,556       893  
Minority interest
    34        
Special charges
    27,236       14,519  
Special charges cash payments
    (10,693 )     (290 )
Change in accounts receivable
    (8,976 )     (10,280 )
Change in inventories
    8,322       87  
Change in accounts payable
    (6,915 )     2,250  
Gain on sale of assets
    (2,791 )      
Other operating activities
    14,214       (2,186 )
 
           
Net cash provided by operating activities
    38,113       42,750  
               
Investing activities
               
Additions to property, plant and equipment
    (44,270 )     (40,482 )
Proceeds from sale of assets
    253       16,623  
Dividends received from equity investments
          980  
Acquisitions and related costs
    (28,989 )      
 
           
Net cash used in investing activities
    (73,006 )     (22,879 )
               
Financing activities
               
Net borrowings
    39,652       (10,016 )
Stock options exercised
    99       491  
Dividends
    (5,559 )     (5,481 )
Other
    (2,301 )     (1,370 )
 
           
Net cash provided by (used in) financing activities
    31,891       (16,376 )
               
Effect of exchange rate fluctuations on cash
          (1 )
 
           
               
(Decrease) increase in cash
    (3,002 )     3,494  
               
Cash at beginning of year
    6,244       2,750  
 
           
               
Cash at end of year
  $ 3,242     $ 6,244  
 
           

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED JOINT VENTURE STATEMENTS OF INCOME
(Dollars in thousands)
                 
    THREE MONTHS ENDED  
    December 31, 2005     December 31, 2004  
Total revenues
  $ 50,332     $ 49,272  
Cost of sales
    46,789       41,663  
 
           
Gross profit
    3,543       7,609  
Selling, general and administrative expenses
    6,372       5,511  
 
           
(Loss) income from operations
    (2,829 )     2,098  
Remeasurement loss
    (332 )     (1,281 )
Other expense
    (500 )     (93 )
 
           
(Loss) earnings before interest and taxes
    (3,661 )     724  
Interest expense
    1,892       1,924  
 
           
Loss before income taxes
    (5,553 )     (1,200 )
Income taxes
    1,776       (284 )
 
           
Net loss
  $ (7,329 )   $ (916 )
 
           
                 
    TWELVE MONTHS ENDED  
    December 31, 2005     December 31, 2004  
Total revenues
  $ 191,801     $ 189,761  
Cost of sales
    167,087       162,046  
 
           
Gross profit
    24,714       27,715  
Selling, general and administrative expenses
    23,387       22,250  
 
           
Income from operations
    1,327       5,465  
Remeasurement loss
    (1,208 )     (1,341 )
Other expense
    (1,376 )     (463 )
 
           
(Loss) earnings before interest and taxes
    (1,257 )     3,661  
Interest expense
    7,110       6,589  
 
           
Loss before income taxes
    (8,367 )     (2,928 )
Income taxes
    931       (1,106 )
 
           
Net loss
  $ (9,298 )   $ (1,822 )
 
           
The Company 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 the Company’s investments, accounted for by the equity method under U.S. GAAP, is shown above.