EX-99.1 2 l28530aexv99w1.htm EX-99.1 EX-99.1
 

Exhibit 99.1
     
(LIBBEY LOGO)   Libbey Inc.
300 Madison Ave
P.O. Box 10060
Toledo, OH 43699
N           E           W           S           R           E           L            E           A           S           E
AT THE COMPANY:
Kenneth Boerger
VP/Treasurer
(419) 325-2279
FOR IMMEDIATE RELEASE
THURSDAY, NOVEMBER 1, 2007
LIBBEY INC. ANNOUNCES THIRD QUARTER RESULTS
  Sales Increase 10.5 Percent
 
  Net Income of $0.4 Million, or $0.03 Per Share
 
  Income From Operations of $14.7 Million, Up 35.4 Percent Versus Prior-Year Quarter
 
  EBITDA of $28.0 Million, $3.0 Million Better Than Upper End of Guidance
TOLEDO, OHIO, NOVEMBER 1, 2007—Libbey Inc. (NYSE: LBY) announced today that sales increased 10.5 percent to $202.4 million from $183.3 million in the third quarter of 2006. Libbey reported net income of $0.4 million, or $0.03 per diluted share, for the third quarter ended September 30, 2007, compared to a net loss of $3.3 million, or a loss of $0.23 per diluted share, in the prior year quarter.
Third Quarter Results
For the quarter-ended September 30, 2007, sales increased 10.5 percent to $202.4 million from $183.3 million in the year-ago quarter. The increase in sales was broad-based and included a 27.3 percent increase in International sales, as shipments to Royal Leerdam and Crisal glassware customers increased more than 14 percent and Libbey China had a full quarter of shipments. In addition, North American Glass sales increased 7.6 percent, benefiting from more than a 9 percent increase in shipments to U.S. and Canadian foodservice and retail glassware customers. Shipments of Crisa glassware were up over 5 percent. North American Other sales increased 5.7 percent on the strength of increases of more than 7 percent in shipments of World Tableware and Traex products.
The Company reported income from operations of $14.7 million during the quarter, compared to income from operations of $10.8 million in the year-ago quarter. Factors contributing to the
-More-

 


 

Libbey Inc.
Add 1
increase in income from operations were higher sales and related margins, savings from the capacity realignment at Crisa and higher production activity. Partially offsetting these improvements were $1.0 million in increased natural gas costs.
Libbey reported that EBITDA, as detailed on Table 4, increased to $28.0 million in the third quarter of 2007, compared to EBITDA of $20.2 million in the year-ago quarter. The increase in EBITDA was driven by higher sales and production activity, a foreign currency exchange rate gain of $1.9 million and the savings realized from the capacity realignment at Crisa in Mexico.
Interest expense increased $1.4 million compared to the year-ago period as a result of higher debt and higher average interest rates.
The effective tax rate was -162 percent for the quarter and was primarily driven by tax incentives and interest expense benefits related to the refinancing completed on June 16, 2006. Libbey reported its net income was $0.4 million, or $0.03 per diluted share, compared to a diluted loss per share of $0.23 in the third quarter of 2006.
Nine-Month Results
For the nine months ended September 30, 2007, sales increased 23.7 percent to $589.0 million from $476.1 million in the year-ago period. The increase in sales was primarily attributable to the consolidation of the sales of Crisa, a 17 percent increase in sales to export customers outside of North America and increases of more than 5 percent in shipments to U.S. and Canadian foodservice and retail glassware customers resulting in 28.7 percent growth in North American Glass. International sales grew 26.5 percent as sales for the first nine months of 2007 included Libbey China shipments and sales to Royal Leerdam customers and Crisal customers each increased over 19 percent as compared to the first nine months of 2006. North American Other sales increased 4.7 percent on the strength of higher sales of World Tableware products. On a pro forma basis, giving effect to the consolidation of Crisa, as detailed in the attached Table 3, sales increased 7.1 percent in total.
Libbey reported income from operations of $45.6 million during the first nine months of 2007, compared to income from operations of $9.8 million during the year-ago period. Adjusted income from operations, excluding special charges (see Table 2), was $45.6 million for the first nine months of 2007, compared to $24.9 million for the year-ago period. Primary contributors to the increase in adjusted income from operations were the consolidation of Crisa, higher sales and related margins and higher production activity.
For the first nine months of 2007, EBITDA, as detailed on Table 4, was $81.3 million, compared to EBITDA of $36.5 million for the first nine months of 2006 and a 16.6 percent increase over pro forma adjusted EBITDA of $69.7 million during the first nine months of 2006, as detailed on Table 3.
Interest expense increased $19.6 million compared to the year-ago period. Contributing to the increase in interest expense were higher debt and higher average interest rates resulting from the refinancing completed on June 16, 2006.
-More-

 


 

Libbey Inc.
Add 2
The effective tax rate for the first nine months of 2007 was -290 percent, primarily driven by tax incentives and interest expense benefits related to the refinancing completed on June 16, 2006. The Company recorded net income of $2.6 million for the first nine months of 2007, or $0.18 per diluted share, compared to a net loss of $12.4 million, or a loss of $0.87 per diluted share, in the year-ago period.
Cash Flow
Cash flow from operations during the third quarter of 2007 increased to $11.4 million as compared to $11.1 million in the year-ago period, primarily as the result of the higher earnings during the quarter.
Working capital, defined as inventories and accounts receivable less accounts payable, increased by $27.1 million from $195.9 million at September 30, 2006, to $223.0 million at September 30, 2007. Key drivers of the higher working capital were higher inventories and higher receivables, as the result of seasonal working capital needs, higher sales and working capital requirements of the new Libbey China operations.
Libbey reported that it had available capacity of $105.0 million under its Asset Based Loan (ABL) credit facility as of September 30, 2007, compared to availability of $84.0 million at June 30, 2007 and availability of $39.5 million at September 30, 2006.
Outlook for 2007
John F. Meier, chairman and chief executive officer, commenting on the quarter, said, “We are pleased with the strength of our core business performance as shipments to U.S. and Canadian foodservice and retail glassware customers were strong and sales to European glassware customers were especially robust.” He added, “We expect fourth quarter sales to be in the range of $218 million to $223 million, an increase of 2.2 to 4.5 percent compared to fourth quarter sales in 2006. Earnings before interest, taxes, depreciation and amortization (EBITDA) are expected to be between $25 million and $28 million in the fourth quarter of 2007, resulting in EBITDA for the full year 2007 of approximately $106 million to $109 million on projected sales of $807 million to $812 million.”
Libbey announced that sales from its new Chinese production facility to foodservice glassware customers within China were in line with its expectations and that Libbey will be adding manufacturing capacity to its existing facility in China. The additional capacity is expected to be available in March 2008.
Webcast Information
Libbey will hold a conference call for investors on Thursday, November 1, 2007, at 11 a.m. Eastern Daylight Time. The conference call will be simulcast live on the Internet on both
-More-

 


 

Libbey Inc.
Add 3
www.libbey.com and http://phx.corporate-ir.net/phoenix.zhtml?p=irol-
eventDetails&c=64169& eventID=1673087. 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 30 days after the conclusion of the call.
This press release 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. These forward-looking statements may be affected by the risks and uncertainties in the Company’s business. This information is qualified in its entirety by cautionary statements and risk factor disclosures contained in the Company’s Securities and Exchange Commission filings, including the Company’s report on Form 10-K filed with the Commission on March 16, 2007. 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; the impact of lower duties for imported products; major slowdowns in the retail, travel or entertainment industries in the United States, Canada, Mexico, Western Europe and Asia, caused by terrorist attacks or otherwise; significant increases in per unit costs for natural gas, electricity, corrugated packaging, and other purchased materials; higher indebtedness related to the Crisa acquisition; 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 Crisa, 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 acquisition and whether such acquisitions can operate profitably. With respect to its expectations regarding the Crisa acquisition, these factors also include the ability of Vitro to supply necessary services to Crisa.
Libbey Inc.:
  is the largest manufacturer of glass tableware in the western hemisphere and one of the largest glass tableware manufacturers in the world;
 
  is expanding its international presence with facilities in China, Mexico, the Netherlands and Portugal;
 
  is the leading manufacturer of tabletop products for the U.S. foodservice industry; and
 
  supplies products to foodservice, retail, industrial and business-to-business customers in over 100 countries.
Based in Toledo, Ohio, the Company operates glass tableware manufacturing plants in the United States in Louisiana and Ohio, as well as in Mexico, China, Portugal and the Netherlands. Its Crisa subsidiary, located in Monterrey, Mexico, is the leading producer of glass tableware in Mexico and Latin America. 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. Its Syracuse
-More-

 


 

Libbey Inc.
Add 4
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 2006, Libbey Inc.’s net sales totaled $689.5 million.
-More-

 


 

Table 1
Summary of Special Charges
(Dollars in thousands)
                                 
    Three Months ended September 30,     Nine Months ended September 30,  
    2007     2006     2007     2006  
Crisa Restructuring:
                               
Inventory write-down
  $     $     $     $ 2,543  
 
                       
Included in Cost of sales
                      2,543  
 
Fixed asset related
  $     $     $     $ 12,587  
 
                       
Included in Special charges
                      12,587  
 
                               
 
                       
Crisa Restructuring
  $     $     $     $ 15,130  
 
                       
 
In June 2006, Libbey announced plans to consolidate Crisa’s two principal manufacturing facilities and recorded a pretax charge of $15,130 in the second quarter of 2006.
 
Write-off of finance fees:
                               
Write-off of finance fees
                    $ 4,906  
 
                       
Included in Interest expense
  $     $     $     $ 4,906  
 
                       
 
In June 2006, Libbey wrote off unamortized finance fees related to debt refinancing at Libbey and Crisa.
 
Total Special charges
  $     $     $     $ 20,036  
 
                       
 
Special charges classifications as shown in the Condensed Consolidated Statement of Operations :
 
Cost of sales
  $     $     $     $ 2,543  
Special charges
                      12,587  
Interest expense
                      4,906  
 
                       
Total special charges
  $     $     $     $ 20,036  
 
                       

 


 

In accordance with the SEC’s Regulation G, the following tables 2, 3, 4 and 5 provide 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. 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.
Table 2
Reconciliation of Non-GAAP Financial Measures for Special Charges
(Dollars in thousands)
                                 
    Three months ended September 30,     Nine months ended September 30,  
    2007     2006     2007     2006  
Income from operations
  $ 14,679     $ 10,839     $ 45,582     $ 9,788  
Special charges (excluding write-off of finance fees) — pre-tax
                      15,130  
 
                       
Adjusted income from operations
  $ 14,679     $ 10,839     $ 45,582     $ 24,918  
 
                       

 


 

Table 3
Summary Consolidated Pro-forma Results
(Dollars in thousands)
The following table presents the impact of the Crisa acquistion (closed on June 16, 2006) as if it occurred on January 1, 2006.
         
    Nine months  
    ended  
    September 30, 2006  
Libbey
       
Net sales
  $ 428,254  
Earnings before interest and tax (EBIT)
    21,641  
Less: minority interest (5% for Crisal)
    (66 )
 
     
EBIT
    21,575  
Pro forma adjustments:
       
Equity earnings
    (1,986 )
 
     
 
       
Libbey pro forma EBIT
    19,589  
Depreciation & amortization (adjusted for minority interest)
    23,890  
 
     
Libbey pro forma earnings before interest, tax, depreciation and amortization (EBITDA)
  $ 43,479  
 
     
 
Crisa
       
Net sales
  $ 145,625  
Earnings (loss) before interest and tax (EBIT)
    (4,200 )
Add: special charges
    15,130  
 
     
Adjusted EBIT
    10,930  
Pro forma adjustments:
       
Pension expense
    2,638  
Profit sharing expense
    1,560  
Vitro corporate tax
    1,286  
Rent expense
    470  
Other
    (36 )
 
     
 
Total Crisa pro forma adjustments
    5,918  
 
     
Crisa adjusted pro forma EBIT
    16,848  
 
       
Depreciation & amortization
    9,408  
 
     
Crisa adjusted pro forma earnings before interest, tax, depreciation and amortization (EBITDA)
  $ 26,256  
 
     
 
       
Net sales adjustments and eliminations
    (23,687 )
Libbey consolidated
       
Pro forma net sales
  $ 550,192  
 
     
Pro forma adjusted EBIT
  $ 36,437  
 
     
Pro forma adjusted EBITDA
  $ 69,735  
 
     

 


 

Table 4
Reconciliation of Net Income to Earnings Before Interest, Taxes,
Depreciation and Amortization (EBITDA) and Adjusted EBITDA

(Dollars in thousands)
                                 
    Three Months ended September 30,     Nine Months ended September 30,  
    2007     2006     2007     2006  
Reported net income (loss)
  $ 445     $ (3,307 )   $ 2,647     $ (12,361 )
 
                               
Add:
                               
Interest expense
    16,956       15,551       48,949       29,360  
Benefit for income taxes
    (1,161 )     (3,116 )     (1,969 )     (7,535 )
Depreciation and amortization (2006 adjusted for minority interest)
    11,785       11,060       31,711       27,048  
 
                       
EBITDA
  $ 28,025     $ 20,188     $ 81,338     $ 36,512  
 
                       
 
                               
Add:
                               
Special charges
                    $ 15,130  
 
                       
Adjusted EBITDA
  $ 28,025     $ 20,188     $ 81,338     $ 51,642  
 
                       
 
Table 5
 
Reconciliation of Net Cash Provided by Operating Activities to
Free Cash Flow

(Dollars in thousands)
 
Net cash provided by operating activities
  $ 11,352     $ 11,149     $ 15,677     $ 31,524  
Capital expenditures
    (9,366 )     (20,301 )     (31,992 )     (54,557 )
Acquisitions and related costs
          (424 )           (77,995 )
Proceeds from asset sales and other
    678             2,631        
 
                       
Free cash flow
  $ 2,664     $ (9,576 )   $ (13,684 )   $ (101,028 )
 
                       

 


 

Table 6
Summary Business Segment information
(Dollars in thousands)
                                 
    Three months ended September 30,     Nine months ended September 30,  
    2007     2006     2007     2006  
Net Sales:
                               
North American Glass
  $ 140,983     $ 131,005     $ 412,672     $ 320,669  
North American Other
    29,410       27,821       87,335       83,381  
International
    35,783       28,108       97,801       77,289  
Eliminations
    (3,745 )     (3,678 )     (8,758 )     (5,219 )
 
                       
Consolidated Net Sales
  $ 202,431     $ 183,256     $ 589,050     $ 476,120  
 
                       
 
                               
Earnings (Loss) Before Interest & Taxes (EBIT):
                               
North American Glass
  $ 11,318     $ 8,144     $ 38,802     $ 1,650  
North American Other
    3,243       1,681       11,293       4,822  
International
    1,679       (719 )     (468 )     3,058  
 
                       
Consolidated EBIT
  $ 16,240     $ 9,106     $ 49,627     $ 9,530  
 
                       
 
                               
Depreciation & Amortization:
                               
North American Glass
  $ 7,638     $ 7,219     $ 19,841     $ 17,005  
North American Other
    831       805       2,592       2,534  
International
    3,316       2,647       9,278       7,673  
 
                       
Consolidated Depreciation & Amortization
  $ 11,785     $ 10,671     $ 31,711     $ 27,212  
 
                       
 
                               
Reconciliation of EBIT to Net Income (Loss):
                               
Segment EBIT
  $ 16,240     $ 9,106     $ 49,627     $ 9,530  
Interest Expense
    (16,956 )     (15,551 )     (48,949 )     (29,360 )
Benefit for Income Taxes
    1,161       3,116       1,969       7,535  
Minority Interest
          22             (66 )
 
                       
Net Income (Loss)
  $ 445     $ (3,307 )   $ 2,647     $ (12,361 )
 
                       
Note:
North American Glass—includes sales of glass tableware from subsidiaries throughout the United States, Canada and Mexico.
North American Other—includes sales of ceramic dinnerware, metal tableware, holloware and serveware and plastic items.
International—includes worldwide sales of glass tableware from subsidiaries outside the United States, Canada and Mexico.

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per-share amounts)
(unaudited)
                 
    THREE MONTHS ENDED  
    September 30, 2007     September 30, 2006  
Net sales
  $ 202,431     $ 183,256  
Freight billed to customers
    507       1,004  
 
           
Total revenues
    202,938       184,260  
 
               
Cost of sales
    164,688       152,692  
 
           
Gross profit
    38,250       31,568  
 
               
Selling, general and administrative expenses
    23,571       20,729  
 
           
Income from operations
    14,679       10,839  
Other income (expense)
    1,561       (1,733 )
 
           
 
               
Earnings before interest, income taxes and minority interest
    16,240       9,106  
 
               
Interest expense
    16,956       15,551  
 
           
 
               
Loss before income taxes and minority interest
    (716 )     (6,445 )
 
               
Benefit for income taxes
    (1,161 )     (3,116 )
 
           
 
               
Income (loss) before minority interest
    445       (3,329 )
 
               
Minority interest
          22  
 
           
 
               
Net income (loss)
  $ 445     $ (3,307 )
 
           
Net income (loss) per share:
               
 
               
Basic
  $ 0.03     $ (0.23 )
 
           
Diluted
  $ 0.03     $ (0.23 )
 
           
 
               
Weighted average shares:
               
Outstanding
    14,535       14,254  
 
           
Diluted
    15,158       14,254  
 
           

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per-share amounts)
(unaudited)
                 
    NINE MONTHS ENDED  
    September 30, 2007     September 30, 2006 (2)  
Net sales
  $ 589,050     $ 476,120  
Freight billed to customers
    1,531       2,387  
 
           
Total revenues
    590,581       478,507  
 
               
Cost of sales (1)
    475,727       396,621  
 
           
Gross profit
    114,854       81,886  
 
               
Selling, general and administrative expenses
    69,272       59,511  
Special charges (1)
          12,587  
 
           
Income from operations
    45,582       9,788  
Equity earnings — pretax
          1,986  
Other income (expense)
    4,045       (2,244 )
 
           
 
               
Earnings before interest, income taxes and minority interest
    49,627       9,530  
 
               
Interest expense (1)
    48,949       29,360  
 
           
 
               
Income (loss) before income taxes and minority interest
    678       (19,830 )
 
               
Benefit for income taxes
    (1,969 )     (7,535 )
 
           
 
               
Income (loss) before minority interest
    2,647       (12,295 )
 
               
Minority interest
          (66 )
 
           
Net income (loss)
  $ 2,647     $ (12,361 )
 
           
 
               
Net income (loss) per share:
               
Basic
  $ 0.18     $ (0.87 )
 
           
Diluted
  $ 0.18     $ (0.87 )
 
           
 
               
Weighted average shares:
               
Outstanding
    14,445       14,139  
 
           
Diluted
    15,021       14,139  
 
           
 
(1)   Refer to Table 1 for special charges detail.
 
(2)   Crisa results for January 1, 2006 through June 15, 2006 are reflected in equity earnings. Crisa results for June 16, 2006 through September 30, 2006 are included in the consolidated statement of operations above.

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Dollars in thousands)
                         
    September 30, 2007     December 31, 2006     September 30, 2006  
    (unaudited)             (unaudited)  
ASSETS
                       
 
                       
Cash
  $ 13,406     $ 41,766     $ 37,804  
Accounts receivable — net
    108,993       96,783       101,570  
Inventories — net
    185,776       159,123       167,859  
Deferred taxes
    4,120       4,120       3,529  
Other current assets
    11,329       19,052       17,213  
 
                 
Total current assets
    323,624       320,844       327,975  
 
                       
Other assets
    45,190       38,674       55,058  
 
                       
Goodwill and purchased intangibles — net
    207,829       206,372       196,755  
 
                       
Property, plant and equipment — net
    320,440       312,241       309,777  
 
                 
 
                       
Total assets
  $ 897,083     $ 878,131     $ 889,565  
 
                 
 
                       
LIABILITIES AND SHAREHOLDERS’ EQUITY
                       
 
                       
Notes payable
  $ 1,637     $ 226     $ 422  
Accounts payable
    71,824       67,493       73,559  
Accrued liabilities
    86,355       78,946       77,308  
Payable to Vitro
    19,471              
Pension liability (current portion)
    1,389       1,389        
Nonpension postretirement benefits (current portion)
    3,252       3,252        
Other current liabilities
    2,992       1,487       3,509  
Long-term debt due within one year
    794       794       825  
 
                 
Total current liabilities
    187,714       153,587       155,623  
 
                       
Long-term debt
    489,311       490,212       484,035  
Pension liability
    75,372       77,174       78,061  
Nonpension postretirement benefits
    37,608       38,495       43,673  
Payable to Vitro
          19,673       19,479  
Other liabilities
    8,809       11,140       4,290  
 
                 
Total liabilities
    798,814       790,281       785,161  
Minority interest
                100  
 
                 
Total liabilities and minority interest
    798,814       790,281       785,261  
 
                       
Common stock, treasury stock, capital in excess of par value and warrants
    178,408       174,141       172,698  
Retained deficit
    (38,750 )     (40,282 )     (31,388 )
Accumulated other comprehensive loss
    (41,389 )     (46,009 )     (37,006 )
 
                 
Total shareholders’ equity
    98,269       87,850       104,304  
 
                 
 
                       
Total liabilities and shareholders’ equity
  $ 897,083     $ 878,131     $ 889,565  
 
                 

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(Dollars in thousands)
(unaudited)
                 
    THREE MONTHS ENDED  
    September 30, 2007     September 30, 2006  
Operating activities
               
Net income (loss)
  $ 445     $ (3,307 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
               
Depreciation and amortization
    11,785       10,671  
Change in accounts receivable
    (197 )     (2,624 )
Change in inventories
    (8,750 )     (5,600 )
Change in accounts payable
    5,390       17,373  
Pension & nonpension postretirement
    (5,042 )     3,225  
Other operating activities
    7,721       (8,589 )
 
           
Net cash provided by operating activities
    11,352       11,149  
 
               
Investing activities
               
Additions to property, plant and equipment
    (9,366 )     (20,301 )
Business acquisition and related costs — net of cash acquired
          (424 )
Proceeds from asset sales and other
    678        
 
           
Net cash used in investing activities
    (8,688 )     (20,725 )
 
               
Financing activities
               
Net borrowings
    (4,579 )     21,036  
Debt financing fees
          (1,112 )
Dividends
    (364 )     (356 )
Other
    (138 )     1,078  
 
           
Net cash (used in) provided by financing activities
    (5,081 )     20,646  
 
               
Effect of exchange rate fluctuations on cash
    247       73  
 
           
 
               
(Decrease) increase in cash
    (2,170 )     11,143  
 
               
Cash at beginning of period
    15,576       26,661  
 
           
 
               
Cash at end of period
  $ 13,406     $ 37,804  
 
           

 


 

LIBBEY INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW
(Dollars in thousands)
(unaudited)
                 
    NINE MONTHS ENDED  
    September 30, 2007     September 30, 2006  
Operating activities
               
Net income (loss)
  $ 2,647     $ (12,361 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
               
Depreciation and amortization
    31,711       27,212  
Equity earnings — net of tax
          (1,378 )
Gain on asset sales
    (1,268 )      
Change in accounts receivable
    (6,476 )     5,030  
Change in inventories
    (24,128 )     (2,678 )
Change in accounts payable
    2,635       2,061  
Special charges
    (767 )     18,859  
Pension & nonpension postretirement
    (2,805 )     9,428  
Other operating activities
    14,128       (14,649 )
 
           
Net cash provided by operating activities
    15,677       31,524  
 
               
Investing activities
               
Additions to property, plant and equipment
    (31,992 )     (54,557 )
Business acquisition and related costs — net of cash acquired
          (77,995 )
Proceeds from asset sales and other
    2,631        
 
           
Net cash used in investing activities
    (29,361 )     (132,552 )
 
               
Financing activities
               
Net borrowings
    (13,877 )     150,666  
Debt financing fees
          (15,468 )
Dividends
    (1,083 )     (1,059 )
Other
    (138 )     1,273  
 
           
Net cash (used in) provided by financing activities
    (15,098 )     135,412  
 
               
Effect of exchange rate fluctuations on cash
    422       178  
 
           
 
               
(Decrease) increase in cash
    (28,360 )     34,562  
 
               
Cash at beginning of period
    41,766       3,242  
 
           
 
               
Cash at end of period
  $ 13,406     $ 37,804