UNITED STATES SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
|
| |
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2016
OR
|
| |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission file number 1-12084
Libbey Inc.
(Exact name of registrant as specified in its charter)
|
| | |
Delaware | | 34-1559357 |
(State or other jurisdiction of incorporation or organization) | | (IRS Employer Identification No.) |
|
| | |
| 300 Madison Avenue, Toledo, Ohio 43604 | |
(Address of principal executive offices) (Zip Code) |
| | |
| 419-325-2100 | |
(Registrant’s telephone number, including area code) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
|
| | | | | | | |
Large Accelerated Filer | þ | Accelerated Filer | o | Non-Accelerated Filer | o | Smaller reporting company | o |
| | (Do not check if a smaller reporting company) | |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No þ
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
Common Stock, $.01 par value 21,760,562 shares at April 29, 2016.
TABLE OF CONTENTS
|
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
| |
EX-31.1 | |
EX-31.2 | |
EX-32.1 | |
EX-101 INSTANCE DOCUMENT | |
EX-101 SCHEMA DOCUMENT | |
EX-101 CALCULATION LINKBASE DOCUMENT | |
EX-101 LABELS LINKBASE DOCUMENT | |
EX-101 PRESENTATION LINKBASE DOCUMENT | |
EX-101 DEFINITION LINKBASE DOCUMENT | |
PART I — FINANCIAL INFORMATION
| |
Item 1. | Financial Statements |
The accompanying unaudited Condensed Consolidated Financial Statements of Libbey Inc. and all majority-owned subsidiaries (collectively, Libbey or the Company) have been prepared in accordance with U.S. Generally Accepted Accounting Principles (U.S. GAAP) for interim financial information and with the instructions to Form 10-Q and Item 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. In the opinion of management, all adjustments (including normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three month period ended March 31, 2016 are not necessarily indicative of the results that may be expected for the year ending December 31, 2016.
The balance sheet at December 31, 2015 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by U.S. GAAP for complete financial statements.
For further information, refer to the consolidated financial statements and footnotes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015.
Libbey Inc.
Condensed Consolidated Statements of Operations
(dollars in thousands)
(unaudited)
|
| | | | | | | |
| Three months ended March 31, |
| 2016 | | 2015 |
Net sales | $ | 182,807 |
| | $ | 187,365 |
|
Freight billed to customers | 618 |
| | 606 |
|
Total revenues | 183,425 |
| | 187,971 |
|
Cost of sales | 143,451 |
| | 145,476 |
|
Gross profit | 39,974 |
| | 42,495 |
|
Selling, general and administrative expenses | 34,135 |
| | 34,399 |
|
Income from operations | 5,839 |
| | 8,096 |
|
Other income (expense) | (15 | ) | | 827 |
|
Earnings before interest and income taxes | 5,824 |
| | 8,923 |
|
Interest expense | 5,244 |
| | 4,523 |
|
Income before income taxes | 580 |
| | 4,400 |
|
Provision (benefit) for income taxes | (138 | ) | | 1,288 |
|
Net income | $ | 718 |
| | $ | 3,112 |
|
| | | |
Net income per share: | | | |
Basic | $ | 0.03 |
| | $ | 0.14 |
|
Diluted | $ | 0.03 |
| | $ | 0.14 |
|
Dividends declared per share | $ | 0.115 |
| | $ | 0.110 |
|
See accompanying notes
Libbey Inc.
Condensed Consolidated Statements of Operations
(dollars in thousands)
(unaudited)
Libbey Inc.
Condensed Consolidated Statements of Comprehensive Income (Loss)
(dollars in thousands)
(unaudited)
|
| | | | | | | | |
| | Three months ended March 31, |
| | 2016 | | 2015 |
| | | | |
Net income | | $ | 718 |
| | $ | 3,112 |
|
| | | | |
Other comprehensive income (loss): | | | | |
Pension and other postretirement benefit adjustments, net of tax | | 989 |
| | 4,712 |
|
Change in fair value of derivative instruments, net of tax | | (1,858 | ) | | (242 | ) |
Foreign currency translation adjustments, net of tax | | 3,205 |
| | (10,490 | ) |
Other comprehensive income (loss), net of tax | | 2,336 |
| | (6,020 | ) |
| | | | |
Comprehensive income (loss) | | $ | 3,054 |
| | $ | (2,908 | ) |
See accompanying notes
Libbey Inc.
Condensed Consolidated Balance Sheets
(dollars in thousands, except per share amounts)
|
| | | | | | | |
| March 31, 2016 | | December 31, 2015 |
| (unaudited) | | |
ASSETS | | | |
Cash and cash equivalents | $ | 25,570 |
| | $ | 49,044 |
|
Accounts receivable — net | 87,901 |
| | 94,379 |
|
Inventories — net | 191,950 |
| | 178,027 |
|
Prepaid and other current assets | 19,845 |
| | 19,326 |
|
Total current assets | 325,266 |
| | 340,776 |
|
Pension asset | 977 |
| | 977 |
|
Purchased intangible assets — net | 16,231 |
| | 16,364 |
|
Goodwill | 164,112 |
| | 164,112 |
|
Deferred income taxes | 49,736 |
| | 48,662 |
|
Other assets | 8,900 |
| | 9,019 |
|
Total other assets | 239,956 |
| | 239,134 |
|
Property, plant and equipment — net | 268,913 |
| | 272,534 |
|
Total assets | $ | 834,135 |
| | $ | 852,444 |
|
| | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | |
Accounts payable | $ | 63,185 |
| | $ | 71,560 |
|
Salaries and wages | 25,971 |
| | 27,266 |
|
Accrued liabilities | 42,545 |
| | 45,179 |
|
Accrued income taxes | 2,295 |
| | 4,009 |
|
Pension liability (current portion) | 2,032 |
| | 2,297 |
|
Non-pension postretirement benefits (current portion) | 4,903 |
| | 4,903 |
|
Derivative liability | 4,346 |
| | 4,265 |
|
Long-term debt due within one year | 4,761 |
| | 4,747 |
|
Total current liabilities | 150,038 |
| | 164,226 |
|
Long-term debt | 420,469 |
| | 426,272 |
|
Pension liability | 42,792 |
| | 44,274 |
|
Non-pension postretirement benefits | 55,446 |
| | 55,282 |
|
Deferred income taxes | 3,235 |
| | 2,822 |
|
Other long-term liabilities | 13,736 |
| | 11,186 |
|
Total liabilities | 685,716 |
| | 704,062 |
|
| | | |
Shareholders’ equity: | | | |
Common stock, par value $.01 per share, 50,000,000 shares authorized, 21,843,851 shares issued in 2016 (21,843,851 shares issued in 2015) | 218 |
| | 218 |
|
Capital in excess of par value | 328,473 |
| | 330,756 |
|
Treasury stock | (979 | ) | | (4,448 | ) |
Retained deficit | (61,397 | ) | | (57,912 | ) |
Accumulated other comprehensive loss | (117,896 | ) | | (120,232 | ) |
Total shareholders’ equity | 148,419 |
| | 148,382 |
|
Total liabilities and shareholders’ equity | $ | 834,135 |
| | $ | 852,444 |
|
See accompanying notes
Libbey Inc.
Condensed Consolidated Statement of Shareholders' Equity
(dollars in thousands, except share amounts)
(unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Common Stock Shares | | Treasury Stock Shares | | Common Stock Amount | | Capital in Excess of Par Value | | Treasury Stock Amount | | Retained Deficit | | Accumulated Other Comprehensive Loss (note 9) | | Total |
| | | | | | | | | | | | | | | | |
Balance December 31, 2015 | | 21,843,851 |
| | 110,717 |
| | $ | 218 |
| | $ | 330,756 |
| | $ | (4,448 | ) | | $ | (57,912 | ) | | $ | (120,232 | ) | | $ | 148,382 |
|
| | | | | | | | | | | | | | | | |
Net income | | | | | | | | | | | | 718 |
| | | | 718 |
|
Other comprehensive income | | | | | | | | | | | | | | 2,336 |
| | 2,336 |
|
Stock compensation expense | | | | | | | | 281 |
| | | | | | | | 281 |
|
Dividends | | | | | | | | | | | | (2,515 | ) | | | | (2,515 | ) |
Stock withheld for employee taxes | | | | | | | | (473 | ) | | | | | | | | (473 | ) |
Stock issued | | | | (122,785 | ) | | | | (2,091 | ) | | 4,666 |
| | (1,688 | ) | | | | 887 |
|
Purchase of treasury shares | | | | 66,115 |
| | | | | | (1,197 | ) | | | | | | (1,197 | ) |
Balance March 31, 2016 | | 21,843,851 |
| | 54,047 |
| | $ | 218 |
| | $ | 328,473 |
| | $ | (979 | ) | | $ | (61,397 | ) | | $ | (117,896 | ) | | $ | 148,419 |
|
See accompanying notes
Libbey Inc.
Condensed Consolidated Statements of Cash Flows
(dollars in thousands)
(unaudited) |
| | | | | | | |
| Three months ended March 31, |
| 2016 | | 2015 |
Operating activities: | | | |
Net income | $ | 718 |
| | $ | 3,112 |
|
Adjustments to reconcile net income to net cash used in operating activities: | | |
Depreciation and amortization | 12,081 |
| | 10,184 |
|
Loss on asset sales and disposals | 61 |
| | 211 |
|
Change in accounts receivable | 7,217 |
| | (5,647 | ) |
Change in inventories | (12,467 | ) | | (16,720 | ) |
Change in accounts payable | (5,589 | ) | | (2,339 | ) |
Accrued interest and amortization of discounts and finance fees | (2,220 | ) | | 212 |
|
Pension & non-pension postretirement benefits, net | (101 | ) | | 1,003 |
|
Accrued liabilities & prepaid expenses | (1,616 | ) | | (2,876 | ) |
Income taxes | (2,965 | ) | | (1,360 | ) |
Share-based compensation expense | 1,816 |
| | 2,129 |
|
Other operating activities | (1,909 | ) | | (1,145 | ) |
Net cash used in operating activities | (4,974 | ) | | (13,236 | ) |
| | | |
Investing activities: | | | |
Additions to property, plant and equipment | (9,855 | ) | | (16,659 | ) |
Net cash used in investing activities | (9,855 | ) | | (16,659 | ) |
| | | |
Financing activities: | | | |
Borrowings on ABL credit facility | 6,000 |
| | 14,100 |
|
Repayments on ABL credit facility | (6,000 | ) | | (10,000 | ) |
Other repayments | (171 | ) | | (3,255 | ) |
Repayments on Term Loan B | (6,100 | ) | | (1,100 | ) |
Stock options exercised | 1,029 |
| | 1,848 |
|
Dividends | (2,515 | ) | | (2,402 | ) |
Treasury shares purchased | (1,197 | ) | | (9,144 | ) |
Net cash used in financing activities | (8,954 | ) | | (9,953 | ) |
| | | |
Effect of exchange rate fluctuations on cash | 309 |
| | (1,580 | ) |
Decrease in cash | (23,474 | ) | | (41,428 | ) |
| | | |
Cash at beginning of period | 49,044 |
| | 60,044 |
|
Cash at end of period | $ | 25,570 |
| | $ | 18,616 |
|
| | | |
Supplemental disclosure of cash flow information: | | | |
Cash paid during the period for interest, net of capitalized interest | $ | 7,318 |
| | $ | 3,929 |
|
Cash paid during the period for income taxes | $ | 1,544 |
| | $ | 1,181 |
|
See accompanying notes
Libbey Inc.
Notes to Condensed Consolidated Financial Statements
(unaudited)
| |
1. | Description of the Business |
Libbey is a leading global manufacturer and marketer of glass tableware products. We produce glass tableware in five countries and sell to customers in over 100 countries. We design and market, under our Libbey®, Crisa®, Royal Leerdam®, World® Tableware, Syracuse® China and Crisal Glass® brand names (among others), an extensive line of high-quality glass tableware, ceramic dinnerware, metal flatware, hollowware and serveware items for sale primarily in the foodservice, retail and business-to-business markets. Our sales force presents our products to the global marketplace in a coordinated fashion. We own and operate two glass tableware manufacturing plants in the United States as well as glass tableware manufacturing plants in the Netherlands (Libbey Holland), Portugal (Libbey Portugal), China (Libbey China) and Mexico (Libbey Mexico). In addition, we import products from overseas in order to complement our line of manufactured items. The combination of manufacturing and procurement allows us to compete in the global tableware market by offering an extensive product line at competitive prices.
Our website can be found at www.libbey.com. We make available, free of charge, at this website all of our reports filed or furnished pursuant to Section 13(a) or 15(d) of Securities Exchange Act of 1934, including our annual report on Form 10-K, our quarterly reports on Form 10-Q, our current reports on Form 8-K, as well as amendments to those reports. These reports are made available on our website as soon as reasonably practicable after their filing with, or furnishing to, the Securities and Exchange Commission and can also be found at www.sec.gov.
Our shares are traded on the NYSE MKT exchange under the ticker symbol LBY.
| |
2. | Significant Accounting Policies |
See our Form 10-K for the year ended December 31, 2015 for a description of significant accounting policies not listed below.
Basis of Presentation
The Condensed Consolidated Financial Statements include Libbey Inc. and its majority-owned subsidiaries (collectively, Libbey or the Company). Our fiscal year end is December 31st. All material intercompany accounts and transactions have been eliminated. The preparation of financial statements and related disclosures in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the Condensed Consolidated Financial Statements and accompanying notes. Actual results could differ materially from management’s estimates.
Condensed Consolidated Statements of Operations
Net sales in our Condensed Consolidated Statements of Operations include revenue earned when products are shipped and title and risk of loss have passed to the customer. Revenue is recorded net of returns, discounts and incentives offered to customers. Cost of sales includes cost to manufacture and/or purchase products, warehouse, shipping and delivery costs and other costs.
Foreign Currency Translation
Assets and liabilities of non-U.S. subsidiaries that operate in a local currency environment, where that local currency is the functional currency, are translated to U.S. dollars at exchange rates in effect at the balance sheet date, with the resulting translation adjustments directly recorded to a separate component of accumulated other comprehensive loss. Income and expense accounts are translated at average exchange rates during the year. The effect of exchange rate changes on transactions denominated in currencies other than the functional currency is recorded in other income (expense).
Income Taxes
Income taxes are accounted for under the asset and liability method. Deferred income tax assets and liabilities are recognized for estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and tax attribute carry-forwards. Deferred income tax assets and liabilities are measured using enacted tax rates in effect for the year in which those temporary differences are expected to be recovered or settled. Financial Accounting Standards Board Accounting Standards Codification™ (FASB ASC) Topic 740, “Income Taxes,” requires that a valuation allowance be recorded when it is more likely than not that some portion or all of the deferred income
tax assets will not be realized. Deferred income tax assets and liabilities are determined separately for each tax paying component in which we conduct our operations or otherwise incur taxable income or losses. See note 5 for further discussion.
Stock-Based Compensation Expense
We account for stock-based compensation expense in accordance with FASB ASC Topic 718, “Compensation — Stock Compensation,” and FASB ASC Topic 505-50, “Equity — Equity-Based Payments to Non-Employees”. Stock-based compensation cost is measured based on the fair value of the equity instruments issued. FASB ASC Topics 718 and 505-50 apply to all of our outstanding unvested stock-based payment awards. Stock-based compensation expense charged to the Condensed Consolidated Statements of Operations is as follows:
|
| | | | | | | | |
| | Three months ended March 31, |
(dollars in thousands) | | 2016 | | 2015 |
Stock-based compensation expense | | $ | 1,816 |
| | $ | 2,129 |
|
Reclassifications
Certain amounts in prior years' financial statements have been reclassified to conform to the presentation used in the quarter ended March 31, 2016, including the segment data in note 10.
New Accounting Standards
In May 2014, the FASB issued Accounting Standards Update No. 2014-09, "Revenue From Contracts With Customers" (ASU 2014-09), which outlines a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. ASU 2014-09 is based on the principle that an entity should recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. ASU 2014-09 also requires additional disclosure about the nature, amount, timing and uncertainty of revenue and cash flows arising from customer contracts, including significant judgments and changes in judgments and assets recognized from costs incurred to fulfill a contract. Entities have the option of using either a full retrospective or a modified retrospective approach for the adoption of the new standard. This update is effective for interim and annual reporting periods beginning after December 15, 2016; early adoption is not permitted. In August 2015, the FASB issued ASU 2015-14 which defers the effective date one year from January 1, 2017 to January 1, 2018, but early adoption as of January 1, 2017 is permitted. In March of 2016 the FASB issued ASU 2016-08, "Revenue From Contracts With Customers: Principal vs. Agent Considerations" (ASU 2016-08). ASU 2016-08 provides more detailed guidance in determining principal or agent determination and when revenue should be recorded when a performance obligation is completed. We are currently assessing the impact that these standards will have on our Condensed Consolidated Financial Statements.
In August 2014, the FASB issued Accounting Standards Update No. 2014-15, "Presentation of Financial Statements-Going Concern" (ASU 2014-15), which establishes management’s responsibility to evaluate whether there is substantial doubt about an entity’s ability to continue as a going concern in connection with preparing financial statements for each annual and interim reporting period. ASU 2014-15 also provides guidance to determine whether to disclose information about relevant conditions and events when there is substantial doubt about an entity’s ability to continue as a going concern. This update is effective for the annual reporting period ending after December 15, 2016, and for interim and annual periods thereafter. Early application is permitted. We are currently evaluating the impact that this standard will have on our Condensed Consolidated Financial Statements.
In May 2015, the FASB issued Accounting Standards Update 2015-07, "Disclosures for Investments in Certain Entities that Calculate Net Asset Value Per Share (or its Equivalent)" (ASU 2015-07), which removes the requirement to categorize within the fair value hierarchy investments for which fair values are estimated using the net asset value practical expedient provided by FASB ASC Topic 820, Fair Value Measurement. Disclosures about investments in certain entities that calculate net asset value per share are limited under ASU 2015-07 to those investments for which the entity has elected to estimate the fair value using the net asset value practical expedient. ASU 2015-07 is effective for entities for fiscal years beginning after December 15, 2015 and interim periods within, with retrospective application to all periods presented. Early application is permitted. Although there is no impact on our 2016 interim financial statements, we are currently assessing the impact that this standard will have on our Consolidated Financial Statements at December 31, 2016.
In July 2015, the FASB issued Accounting Standards Update No. 2015-11, "Inventory (Topic 330): Simplifying the Measurement of Inventory" (ASU 2015-11), which requires that inventory be measured at the lower of its cost or the estimated sale price, minus the costs of completing the sale, which the FASB calls the net realizable value. This update is effective for interim and annual reporting periods beginning after December 15, 2016, with early adoption permitted. We are currently evaluating the impact that this standard will have on our Condensed Consolidated Financial Statements.
In February 2016, the FASB issued Accounting Standards Update No. 2016-02, "Leases (Topic 842)" (ASU 2016-02), which requires a lessee to recognize assets and liabilities for leases with lease terms of more than 12 months on the balance sheet. Leases will be classified as either finance or operating leases, with classification affecting the pattern of expense recognition in the income statement. The new guidance also clarifies the definition of a lease and disclosure requirements. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, with early application permitted. We are currently assessing the impact that this standard will have on our Condensed Consolidated Financial Statements.
In March 2016, the FASB issued Accounting Standards Update No. 2016-09, "Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting" (ASU 2016-09). Areas for simplification in this update involve several aspects of accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification on the statement of cash flows. ASU 2016-09 is effective for interim and annual reporting periods beginning after December 15, 2016, with early application permitted. We are currently assessing the impact that this standard will have on our Condensed Consolidated Financial Statements.
The following table provides detail of selected balance sheet items:
|
| | | | | | | |
(dollars in thousands) | March 31, 2016 | | December 31, 2015 |
Accounts receivable: | | | |
Trade receivables | $ | 84,203 |
| | $ | 91,324 |
|
Other receivables | 3,698 |
| | 3,055 |
|
Total accounts receivable, less allowances of $6,063 and $7,066 | $ | 87,901 |
| | $ | 94,379 |
|
| | | |
Inventories: | | | |
Finished goods | $ | 173,597 |
| | $ | 159,998 |
|
Work in process | 1,619 |
| | 1,183 |
|
Raw materials | 4,497 |
| | 4,944 |
|
Repair parts | 11,057 |
| | 10,763 |
|
Operating supplies | 1,180 |
| | 1,139 |
|
Total inventories, less loss provisions of $5,533 and $5,313 | $ | 191,950 |
| | $ | 178,027 |
|
| | | |
Accrued liabilities: | | | |
Accrued incentives | $ | 20,865 |
| | $ | 21,450 |
|
Other accrued liabilities | 21,680 |
| | 23,729 |
|
Total accrued liabilities | $ | 42,545 |
| | $ | 45,179 |
|
Borrowings consist of the following:
|
| | | | | | | | | | |
(dollars in thousands) | Interest Rate | | Maturity Date | March 31, 2016 | | December 31, 2015 |
Borrowings under ABL Facility | floating | | April 9, 2019 | $ | — |
| | $ | — |
|
Term Loan B | floating | (1) | April 9, 2021 | 427,300 |
| | 433,400 |
|
AICEP Loan | 0.00% | | July, 2016 to July 30, 2018 | 3,413 |
| | 3,451 |
|
Total borrowings | | | | 430,713 |
| | 436,851 |
|
Less — unamortized discount and finance fees | | 5,483 |
| | 5,832 |
|
Total borrowings — net | | | | 425,230 |
| | 431,019 |
|
Less — long term debt due within one year | | | 4,761 |
| | 4,747 |
|
Total long-term portion of borrowings — net | | $ | 420,469 |
| | $ | 426,272 |
|
________________________
(1) - See interest rate swap in note 8. The interest rate was 3.75 percent at March 31, 2016.
At March 31, 2016, the available borrowing base under the ABL Facility is offset by a $0.4 million rent reserve and a $1.6 million mark-to-market reserve for natural gas contracts. The ABL Facility also provides for the issuance of up to $30.0 million of letters of credit, which when outstanding are applied against the $100.0 million limit; at March 31, 2016, $6.6 million in letters of credit were outstanding. Remaining unused availability under the ABL Facility was $91.4 million at March 31, 2016, compared to $91.0 million at December 31, 2015.
For interim tax reporting, we estimate our annual effective tax rate and apply it to our year-to-date ordinary income. Tax jurisdictions with a projected or year-to-date loss for which a tax benefit cannot be realized are excluded from the annualized effective tax rate. The tax effects of unusual or infrequently occurring items, including changes in judgment about valuation allowances and effects of changes in tax laws or rates, are reported in the interim period in which they occur.
Our effective tax rate was (23.8) percent for the quarter ended March 31, 2016, compared to 29.3 percent for the quarter ended March 31, 2015. Our effective tax rate differs from the United States statutory tax rate primarily due to a valuation allowance on deferred tax assets in the Netherlands, earnings in countries with differing statutory tax rates, foreign withholding tax, and tax planning structures.
At March 31, 2016, we continued to record a valuation allowance of approximately $11.9 million against our deferred tax assets in the Netherlands. We review the need for valuation allowances in all jurisdictions on a quarterly basis in order to assess the likelihood of the realization of our deferred tax assets. In assessing the need for recording or reversing a valuation allowance, we weigh all available positive and negative evidence. Examples of the evidence we consider are cumulative losses in recent years, losses expected in early future years, a history of potential tax benefits expiring unused, prudent and feasible tax planning strategies that could be implemented, and whether there were unusual, infrequent or extraordinary items to be considered. With respect to the valuation allowance recorded in the Netherlands, management continues to conclude that the negative evidence outweighs the positive and thus the valuation allowance was maintained.
| |
6. | Pension and Non-pension Postretirement Benefits |
We have pension plans covering the majority of our employees. Benefits generally are based on compensation and service for salaried employees and job grade and length of service for hourly employees. In addition, we have an unfunded supplemental employee retirement plan (SERP) that covers certain salaried U.S.-based employees of Libbey hired before January 1, 2006. The U.S. pension plans cover the salaried U.S.-based employees of Libbey hired before January 1, 2006 and most hourly U.S.-based employees (excluding employees hired at Shreveport after 2008 and at Toledo after September 30, 2010). Effective January 1, 2013, we ceased annual company contribution credits to the cash balance accounts in our Libbey U.S. Salaried Pension Plan and SERP. The non-U.S. pension plans cover the employees of our wholly owned subsidiary in Mexico. The plan in Mexico is unfunded.
In the fourth quarter of 2015, we executed an agreement with Pensioenfonds voor de Grafische Bedrijven (“PGB”), an industry wide pension fund, and unwound direct ownership of our defined benefit pension plan in the Netherlands. In accordance with this agreement, we transferred all assets of the plan to PGB, which now assumes the related liabilities and administrative responsibilities of the plan. In 2016, Libbey Holland continues to make cash contributions to PGB as participating employees earn pension benefits. These related costs are expensed as incurred and are excluded from 2016 pension expense below.
The components of our net pension expense, including the SERP, are as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | |
Three months ended March 31, | U.S. Plans | | Non-U.S. Plans | | Total |
(dollars in thousands) | 2016 | | 2015 | | 2016 | | 2015 | | 2016 | | 2015 |
Service cost | $ | 996 |
| | $ | 1,161 |
| | $ | 317 |
| | $ | 748 |
| | $ | 1,313 |
| | $ | 1,909 |
|
Interest cost | 3,777 |
| | 3,709 |
| | 672 |
| | 1,103 |
| | 4,449 |
| | 4,812 |
|
Expected return on plan assets | (5,755 | ) | | (5,662 | ) | | — |
| | (598 | ) | | (5,755 | ) | | (6,260 | ) |
Amortization of unrecognized: | | | | | | | | | | | |
Prior service cost | 66 |
| | 104 |
| | (54 | ) | | (64 | ) | | 12 |
| | 40 |
|
Actuarial loss | 1,120 |
| | 1,886 |
| | 202 |
| | 406 |
| | 1,322 |
| | 2,292 |
|
Pension expense | $ | 204 |
| | $ | 1,198 |
| | $ | 1,137 |
| | $ | 1,595 |
| | $ | 1,341 |
| | $ | 2,793 |
|
We have contributed $1.5 million of cash into our pension plans for the three months ended March 31, 2016. Pension contributions for the remainder of 2016 are estimated to be $1.0 million.
We provide certain retiree health care and life insurance benefits covering our U.S. and Canadian salaried employees hired before January 1, 2004 and a majority of our union hourly employees (excluding employees hired at Shreveport after 2008 and at Toledo after September 30, 2010). Employees are generally eligible for benefits upon retirement and completion of a specified number of years of creditable service. Benefits for most hourly retirees are determined by collective bargaining. The U.S. non-pension postretirement plans cover the hourly and salaried U.S.-based employees of Libbey (excluding those mentioned above). The non-U.S. non-pension postretirement plans cover the retirees and active employees of Libbey who are located in Canada. The postretirement benefit plans are unfunded.
The provision for our non-pension postretirement benefit expense consists of the following:
|
| | | | | | | | | | | | | | | | | | | | | | | |
Three months ended March 31, | U.S. Plans | | Non-U.S. Plans | | Total |
(dollars in thousands) | 2016 | | 2015 | | 2016 | | 2015 | | 2016 | | 2015 |
Service cost | $ | 199 |
| | $ | 282 |
| | $ | — |
| | $ | — |
| | $ | 199 |
| | $ | 282 |
|
Interest cost | 652 |
| | 660 |
| | 12 |
| | 19 |
| | 664 |
| | 679 |
|
Amortization of unrecognized: | | | | | | | | | | | |
Prior service cost | 35 |
| | 35 |
| | — |
| | — |
| | 35 |
| | 35 |
|
Actuarial loss / (gain) | 20 |
| | 196 |
| | (11 | ) | | — |
| | 9 |
| | 196 |
|
Non-pension postretirement benefit expense | $ | 906 |
| | $ | 1,173 |
| | $ | 1 |
| | $ | 19 |
| | $ | 907 |
| | $ | 1,192 |
|
Our 2016 estimate of non-pension cash payments is $5.0 million, and we have paid $0.8 million for the three months ended March 31, 2016.
| |
7. | Net Income per Share of Common Stock |
The following table sets forth the computation of basic and diluted earnings per share:
|
| | | | | | | |
| Three months ended March 31, |
(dollars in thousands, except earnings per share) | 2016 | | 2015 |
Numerators for earnings per share: | | | |
Net income that is available to common shareholders | $ | 718 |
| | $ | 3,112 |
|
| | | |
Denominator for basic earnings per share: | | | |
Weighted average shares outstanding | 21,850,171 |
| | 21,853,455 |
|
| | | |
Denominator for diluted earnings per share: | | | |
Effect of stock options and restricted stock units | 150,847 |
| | 495,159 |
|
Adjusted weighted average shares and assumed conversions | 22,001,018 |
| | 22,348,614 |
|
| | | |
Basic earnings per share | $ | 0.03 |
| | $ | 0.14 |
|
| | | |
Diluted earnings per share | $ | 0.03 |
| | $ | 0.14 |
|
| | | |
Shares excluded from diluted earnings per share due to: | | | |
Inclusion would have been anti-dilutive (excluded from calculation) | 616,642 |
| | 89,006 |
|
When applicable, diluted shares outstanding includes the dilutive impact of restricted stock units. Diluted shares also include the impact of eligible employee stock options, which are calculated based on the average share price for each fiscal period using the treasury stock method. Under the treasury stock method, the tax-effected proceeds that hypothetically would be received from the exercise of all in-the-money options are assumed to be used to repurchase shares.
We utilize derivative financial instruments to hedge certain interest rate risks associated with our long-term debt, commodity price risks associated with forecasted future natural gas requirements and foreign exchange rate risks associated with transactions denominated in a currency other than the U.S. dollar. These derivatives, except for the foreign currency contracts and the natural gas contracts used in our Mexican manufacturing facilities, qualify for hedge accounting since the hedges are highly effective, and we have designated and documented contemporaneously the hedging relationships involving these derivative instruments. While we intend to continue to meet the conditions for hedge accounting, if hedges do not qualify as highly effective (as is the case for natural gas contracts used in our Mexico manufacturing facility) or if we do not believe that forecasted transactions would occur, the changes in the fair value of the derivatives used as hedges would be reflected in our earnings. All of these contracts are accounted for under FASB ASC 815 “Derivatives and Hedging.”
Fair Values
The following table provides the fair values of our derivative financial instruments for the periods presented:
|
| | | | | | | | | | | | |
| | Asset Derivatives: |
(dollars in thousands) | | March 31, 2016 | | December 31, 2015 |
Derivatives not designated as hedging instruments under FASB ASC 815: | | Balance Sheet Location | | Fair Value | | Balance Sheet Location | | Fair Value |
Currency contracts | | Prepaid and other current assets | | $ | — |
| | Prepaid and other current assets | | $ | 245 |
|
Total undesignated | | | | — |
| | | | 245 |
|
Total | | | | $ | — |
| | | | $ | 245 |
|
| | | | | | | | |
| | Liability Derivatives: |
(dollars in thousands) | | March 31, 2016 | | December 31, 2015 |
Derivatives designated as hedging instruments under FASB ASC 815: | | Balance Sheet Location | | Fair Value | | Balance Sheet Location | | Fair Value |
Natural gas contracts | | Derivative liability - current | | $ | 1,129 |
| | Derivative liability - current | | $ | 1,069 |
|
Natural gas contracts | | Other long-term liabilities | | 50 |
| | Other long-term liabilities | | 34 |
|
Interest rate contract | | Derivative liability - current | | 2,322 |
| | Derivative liability - current | | 2,132 |
|
Interest rate contract | | Other long-term liabilities | | 2,884 |
| | Other long-term liabilities | | 246 |
|
Total designated | | | | 6,385 |
| | | | 3,481 |
|
Derivatives not designated as hedging instruments under FASB ASC 815: | | | | | | | | |
Currency contracts | | Derivative liability - current | | 173 |
| | Derivative liability - current | | — |
|
Natural gas contracts | | Derivative liability - current | | 722 |
| | Derivative liability - current | | 1,064 |
|
Natural gas contracts | | Other long-term liabilities | | 7 |
| | Other long-term liabilities | | 35 |
|
Total undesignated | | | | 902 |
| | | | 1,099 |
|
Total | | | | $ | 7,287 |
| | | | $ | 4,580 |
|
Natural Gas Contracts
We use natural gas swap contracts related to forecasted future North American natural gas requirements. The objective of these commodity contracts is to limit the fluctuations in prices paid due to price movements in the underlying commodity. We consider our forecasted natural gas requirements in determining the quantity of natural gas to hedge. We combine the forecasts with historical observations to establish the percentage of forecast eligible to be hedged, typically ranging from 40 percent to 70 percent of our anticipated requirements, up to eighteen months in the future. The fair values of these instruments are determined from market quotes. As of March 31, 2016, we had commodity contracts for 2,220,000 million British Thermal Units (BTUs) of natural gas. At December 31, 2015, we had commodity contracts for 3,000,000 million BTUs of natural gas.
All of our derivatives for natural gas in the U.S. qualify and are designated as cash flow hedges at March 31, 2016. Hedge accounting is applied only when the derivative is deemed to be highly effective at offsetting changes in fair values or anticipated cash flows of the hedged item or transaction. For hedged forecasted transactions, hedge accounting is discontinued if the forecasted transaction is no longer probable to occur, and any previously deferred gains or losses would be recorded to earnings immediately. Changes in the effective portion of the fair value of these hedges are recorded in other comprehensive income (loss). The ineffective portion of the change in the fair value of a derivative designated as a cash flow hedge is recognized in other income (expense). As the natural gas contracts mature, the accumulated gains (losses) for the respective contracts are reclassified from accumulated other comprehensive loss to current expense in cost of sales in our Condensed Consolidated Statement of Operations.
Since October 1, 2014, our derivatives for natural gas in Mexico have not been designated as cash flow hedges. All mark-to-market changes on these derivatives are being reflected in other income (expense). We recognized a gain (loss) of $0.4 million
and $(0.3) million in other income (expense) in the three months ended March 31, 2016 and March 31, 2015, respectively, related to the natural gas contracts where hedge accounting was not elected. Mexico natural gas contracts de-designated in the fourth quarter of 2014 were primarily all utilized by December 31, 2015.
We paid additional cash of $1.2 million in each of the three month periods ended March 31, 2016 and March 31, 2015, due to the difference between the fixed unit rate of our natural gas contracts and the variable unit rate of our natural gas cost from suppliers. Based on our current valuation, we estimate that accumulated losses currently carried in accumulated other comprehensive loss that will be reclassified into earnings over the next twelve months will result in $1.1 million of loss in our Condensed Consolidated Statements of Operations.
The following table provides a summary of the effective portion of derivative gain (loss) recognized in other comprehensive income (loss) from our natural gas contracts:
|
| | | | | | | | |
| | Three months ended March 31, |
(dollars in thousands) | | 2016 | | 2015 |
Derivatives in Cash Flow Hedging relationships: | | | | |
Natural gas contracts | | $ | (616 | ) | | $ | (829 | ) |
Total | | $ | (616 | ) | | $ | (829 | ) |
The following table provides a summary of the effective portion of derivative gain (loss) reclassified from accumulated other comprehensive loss to the Condensed Consolidated Statements of Operations from our natural gas contracts:
|
| | | | | | | | | |
| | | Three months ended March 31, |
(dollars in thousands) | | | 2016 | | 2015 |
Derivative: | Location: | | | | |
Natural gas contracts | Cost of sales | | $ | (540 | ) | | $ | (536 | ) |
Total impact on net income (loss) | | | $ | (540 | ) | | $ | (536 | ) |
The ineffective portion of derivative gain (loss) related to the de-designated Mexico contracts reclassified from accumulated other comprehensive loss to cost of sales in the Condensed Consolidated Statements of Operations was immaterial for the three months ended March 31, 2015.
The following table provides a summary of the gain (loss) recognized in other income (expense) in the Condensed Consolidated Statements of Operations from our natural gas contracts:
|
| | | | | | | | |
| | Three months ended March 31, |
(dollars in thousands) | | 2016 | | 2015 |
De-designated contracts | | $ | — |
| | $ | (104 | ) |
Contracts where hedge accounting was not elected | | 370 |
| | (295 | ) |
Total | | $ | 370 |
| | $ | (399 | ) |
Interest Rate Swap
On April 1, 2015, we executed an interest rate swap on our Term Loan B as part of our risk management strategy to mitigate the risks involved with fluctuating interest rates. The interest rate swap effectively converts $220.0 million of our Term Loan B debt from a variable interest rate to a 4.85 percent fixed interest rate, thus reducing the impact of interest rate changes on future income. The fixed rate swap became effective in January 2016 and expires in January 2020. This interest rate swap is valued using the market standard methodology of netting the discounted expected future variable cash receipts and the discounted future fixed cash payments. The variable cash receipts are based on an expectation of future interest rates derived from observed market interest rate forward curves.
Our interest rate swap qualifies and is designated as a cash flow hedge at March 31, 2016 and accounted for under FASB ASC 815 "Derivatives and Hedging". Hedge accounting is applied only when the derivative is deemed to be highly effective at offsetting changes in fair values or anticipated cash flows of the hedged item or transaction. For hedged forecasted transactions, hedge accounting would be discontinued if the forecasted transaction is no longer probable to occur, and any previously deferred gains or losses would be recorded to earnings immediately. Changes in the effective portion of the fair value of these hedges are recorded in other comprehensive income (loss). The ineffective portion, if any, of the change in the fair value of a
derivative designated as a cash flow hedge is recognized in other income (expense). Based on our current valuation, we estimate that accumulated losses currently carried in accumulated other comprehensive loss that will be reclassified into earnings over the next twelve months will result in $2.3 million of additional interest expense in our Condensed Consolidated Statements of Operations.
The following table provides a summary of the effective portion of derivative gain (loss) recognized in other comprehensive income (loss) from our interest rate swap:
|
| | | | | | | | |
| | Three months ended March 31, |
(dollars in thousands) | | 2016 | | 2015 |
Derivatives in Cash Flow Hedging relationships: | | | | |
Interest rate swap | | $ | (3,219 | ) | | $ | — |
|
Total | | $ | (3,219 | ) | | $ | — |
|
The following table provides a summary of the effective portion of derivative gain (loss) reclassified from accumulated other comprehensive income (loss) to the Condensed Consolidated Statements of Operations from our interest rate swap:
|
| | | | | | | | | |
| | | Three months ended March 31, |
(dollars in thousands) | | | 2016 | | 2015 |
Derivative: | Location: | | | | |
Interest rate swap | Interest expense | | $ | (391 | ) | | $ | — |
|
Total impact on net income (loss) | | | $ | (391 | ) | | $ | — |
|
Currency Contracts
Our foreign currency exposure arises from transactions denominated in a currency other than the U.S. dollar primarily associated with our Canadian dollar denominated accounts receivable. From time to time, we enter into a series of foreign currency contracts to sell Canadian dollars. At March 31, 2016 and December 31, 2015, we had C$7.0 million and C$6.2 million in foreign currency contracts, respectively. The fair values of these instruments are determined from market quotes. The values of these derivatives will change over time as cash receipts and payments are made and as market conditions change.
Gains (losses) on currency derivatives that were not designated as hedging instruments are recorded in other income (expense) as follows:
|
| | | | | | | | | |
| | | Three months ended March 31, |
(dollars in thousands) | | | 2016 | | 2015 |
Derivative: | Location: | | |
| | |
|
Currency contracts | Other income (expense) | | $ | (418 | ) | | $ | 74 |
|
Total | | | $ | (418 | ) | | $ | 74 |
|
We do not believe we are exposed to more than a nominal amount of credit risk in our natural gas hedges, interest rate swap and currency contracts as the counterparties are established financial institutions. The counterparties for the derivative agreements are rated BBB+ or better as of March 31, 2016, by Standard and Poor’s.
| |
9. | Accumulated Other Comprehensive Income (Loss) |
Accumulated other comprehensive loss, net of tax, is as follows:
|
| | | | | | | | | | | | | | | | |
Three months ended March 31, 2016 (dollars in thousands) | | Foreign Currency Translation | | Derivative Instruments | | Pension and Other Postretirement Benefits | | Accumulated Other Comprehensive Loss |
Balance on December 31, 2015 | | $ | (22,913 | ) | | $ | (1,860 | ) | | $ | (95,459 | ) | | $ | (120,232 | ) |
| | | | | | | | |
Other comprehensive income (loss) | | 3,350 |
| | (3,835 | ) | | — |
| | (485 | ) |
Currency impact | | — |
| | — |
| | 103 |
| | 103 |
|
| | | | | | | | |
Amounts reclassified from accumulated other comprehensive income (loss): | | | | | | | | |
Amortization of actuarial loss (1) | | — |
| | — |
| | 1,331 |
| | 1,331 |
|
Amortization of prior service cost (1) | | — |
| | — |
| | 47 |
| | 47 |
|
Cost of sales | | — |
| | 540 |
| | — |
| | 540 |
|
Interest expense | | — |
| | 391 |
| | — |
| | 391 |
|
Current-period other comprehensive income (loss) | | 3,350 |
| | (2,904 | ) | | 1,481 |
| | 1,927 |
|
Tax effect | | (145 | ) | | 1,046 |
| | (492 | ) | | 409 |
|
Balance on March 31, 2016 | | $ | (19,708 | ) | | $ | (3,718 | ) | | $ | (94,470 | ) | | $ | (117,896 | ) |
|
| | | | | | | | | | | | | | | | |
Three months ended March 31, 2015 (dollars in thousands) | | Foreign Currency Translation | | Derivative Instruments | | Pension and Other Postretirement Benefits | | Accumulated Other Comprehensive Loss |
Balance on December 31, 2014 | | $ | (9,162 | ) | | $ | (625 | ) | | $ | (128,660 | ) | | $ | (138,447 | ) |
| | | | | | | | |
Other comprehensive income (loss) | | (10,490 | ) | | (829 | ) | | — |
| | (11,319 | ) |
Currency impact | | — |
| | — |
| | 2,291 |
| | 2,291 |
|
| | | | | | | | |
Amounts reclassified from accumulated other comprehensive income (loss): | | | | | | | | |
Amortization of actuarial loss (1) | | — |
| | — |
| | 2,488 |
| | 2,488 |
|
Amortization of prior service cost (1) | | — |
| | — |
| | 75 |
| | 75 |
|
Cost of sales | | — |
| | 607 |
| | — |
| | 607 |
|
Current-period other comprehensive income (loss) | | (10,490 | ) | | (222 | ) | | 4,854 |
| | (5,858 | ) |
Tax effect | | — |
| | (20 | ) | | (142 | ) | | (162 | ) |
Balance on March 31, 2015 | | $ | (19,652 | ) | | $ | (867 | ) | | $ | (123,948 | ) | | $ | (144,467 | ) |
___________________________
(1) These accumulated other comprehensive income components are included in the computation of net periodic benefit cost within the cost of sales and selling, general and administrative expenses on the Condensed Consolidated Statements of Operations.
In the fourth quarter of 2015, we revised our reporting segments. Under the new structure, our U.S. and Canada glass tableware business is combined with our U.S. and Canada sourcing business in order to be consistent with the way we manage and report our other segments. Our reporting segments continue to align with our regionally focused organizational structure, which we believe enables us to better serve customers across the globe. We now report financial results for U.S. and Canada; Latin America; Europe, the Middle East and Africa (EMEA); and Other. Sales and segment EBIT continue to reflect end market reporting pursuant to which sales and related costs are included in segment EBIT based on the geographical destination of the sale. The revised 2015 segment results do not affect any previously reported consolidated financial results. Our three reportable segments are defined below. Our operating segment that does not meet the criteria to be a reportable segment is disclosed as Other.
U.S. & Canada—includes worldwide sales of manufactured and sourced glass tableware and sourced ceramic dinnerware, metal tableware, hollowware and serveware having an end market destination in the U.S and Canada excluding glass products for Original Equipment Manufacturers (OEM), which remain in the Latin America segment.
Latin America—includes primarily worldwide sales of manufactured and sourced glass tableware having an end market destination in Latin America including glass products for OEMs that have an end market destination outside of Latin America.
EMEA—includes primarily worldwide sales of manufactured and sourced glass tableware having an end market destination in Europe, the Middle East and Africa.
Other—includes primarily worldwide sales of manufactured and sourced glass tableware having an end market destination in Asia Pacific.
Our measure of profit for our reportable segments is Segment Earnings before Interest and Taxes (Segment EBIT) and excludes amounts related to certain items we consider not representative of ongoing operations as well as certain retained corporate costs and other allocations that are not considered by management when evaluating performance. We use Segment EBIT, along with net sales and selected cash flow information, to evaluate performance and to allocate resources. Segment EBIT for reportable segments includes an allocation of some corporate expenses based on the costs of services performed.
Certain activities not related to any particular reportable segment are reported within retained corporate costs. These costs include certain headquarter, administrative and facility costs, and other costs that are global in nature and are not allocable to the reporting segments.
The accounting policies of the reportable segments are the same as those described in note 2. We do not have any customers who represent 10 percent or more of total sales. Inter-segment sales are consummated at arm’s length and are reflected at end market reporting below.
|
| | | | | | | |
| Three months ended March 31, |
(dollars in thousands) | 2016 | | 2015 |
Net Sales: | | | |
U.S. & Canada | $ | 113,101 |
| | $ | 109,919 |
|
Latin America | 34,220 |
| | 39,852 |
|
EMEA | 26,628 |
| | 28,509 |
|
Other | 8,858 |
| | 9,085 |
|
Consolidated | $ | 182,807 |
| | $ | 187,365 |
|
| | | |
Segment EBIT: | | | |
U.S. & Canada | $ | 13,312 |
| | $ | 10,860 |
|
Latin America | 4,340 |
| | 7,088 |
|
EMEA | (945 | ) | | (766 | ) |
Other | 418 |
| | 1,870 |
|
Total Segment EBIT | $ | 17,125 |
| | $ | 19,052 |
|
| | | |
Reconciliation of Segment EBIT to Net Income: | | | |
Segment EBIT | $ | 17,125 |
| | $ | 19,052 |
|
Retained corporate costs | (6,724 | ) | | (9,495 | ) |
Derivatives (1) | 370 |
| | (399 | ) |
Executive terminations | (4,947 | ) | | (235 | ) |
Interest expense | (5,244 | ) | | (4,523 | ) |
(Provision) benefit for income taxes | 138 |
| | (1,288 | ) |
Net income | $ | 718 |
| | $ | 3,112 |
|
| | | |
Depreciation & Amortization: | | | |
U.S. & Canada | $ | 3,456 |
| | $ | 2,792 |
|
Latin America | 4,542 |
| | 3,285 |
|
EMEA | 2,158 |
| | 2,177 |
|
Other | 1,428 |
| | 1,491 |
|
Corporate | 497 |
| | 439 |
|
Consolidated | $ | 12,081 |
| | $ | 10,184 |
|
| | | |
Capital Expenditures: | | | |
U.S. & Canada | $ | 3,839 |
| | $ | 10,837 |
|
Latin America | 2,296 |
| | 3,681 |
|
EMEA | 2,218 |
| | 1,437 |
|
Other | 695 |
| | 183 |
|
Corporate | 807 |
| | 521 |
|
Consolidated | $ | 9,855 |
| | $ | 16,659 |
|
________________________
(1) Derivatives relate to hedge ineffectiveness on our natural gas contracts, as well as, mark-to-market adjustments on our natural gas contracts that have been de-designated and those for which we did not elect hedge accounting.
FASB ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date. FASB ASC 820 establishes a fair value hierarchy that prioritizes the inputs used in measuring fair value into three broad levels as follows:
| |
• | Level 1 — Quoted prices in active markets for identical assets or liabilities. |
| |
• | Level 2 — Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly. |
| |
• | Level 3 — Unobservable inputs based on our own assumptions. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Fair Value at | | Fair Value at |
Asset / (Liability) (dollars in thousands) | March 31, 2016 | | December 31, 2015 |
Level 1 | | Level 2 | | Level 3 | | Total | | Level 1 | | Level 2 | | Level 3 | | Total |
Commodity futures natural gas contracts | $ | — |
| | $ | (1,908 | ) | | $ | — |
| | $ | (1,908 | ) | | $ | — |
| | $ | (2,202 | ) | | $ | — |
| | $ | (2,202 | ) |
Currency contracts | — |
| | (173 | ) | | — |
| | (173 | ) | | — |
| | 245 |
| | — |
| | 245 |
|
Interest rate swap | — |
| | (5,206 | ) | | — |
| | (5,206 | ) | | — |
| | (2,378 | ) | | — |
| | (2,378 | ) |
Net derivative asset (liability) | $ | — |
| | $ | (7,287 | ) | | $ | — |
| | $ | (7,287 | ) | | $ | — |
| | $ | (4,335 | ) | | $ | — |
| | $ | (4,335 | ) |
The fair values of our commodity futures natural gas contracts and currency contracts are determined using observable market inputs. The fair value of our interest rate swap is based on the market standard methodology of netting the discounted expected future variable cash receipts and the discounted future fixed cash payments. The variable cash receipts are based on an expectation of future interest rates derived from observed market interest rate forward curves. Since these inputs are observable in active markets over the terms that the instruments are held, the derivatives are classified as Level 2 in the hierarchy. We also evaluate Company and counterparty risk in determining fair values. The commodity futures natural gas contracts, interest rate swap and currency contracts are hedges of either recorded assets or liabilities or anticipated transactions. Changes in values of the underlying hedged assets and liabilities or anticipated transactions are not reflected in the above table.
The total derivative position is recorded on the Condensed Consolidated Balance Sheets as follows:
|
| | | | | | | | |
Asset / (Liability) (dollars in thousands) | | March 31, 2016 | | December 31, 2015 |
Prepaid and other current assets | | $ | — |
| | $ | 245 |
|
Derivative liability | | (4,346 | ) | | (4,265 | ) |
Other long-term liabilities | | (2,941 | ) | | (315 | ) |
Net derivative asset (liability) | | $ | (7,287 | ) | | $ | (4,335 | ) |
Financial instruments carried at cost on the Condensed Consolidated Balance Sheets, as well as the related fair values, are as follows:
|
| | | | | | | | | | | | | | | | | | |
| | | | March 31, 2016 | | December 31, 2015 |
(dollars in thousands) | | Fair Value Hierarchy Level | | Carrying Amount | | Fair Value | | Carrying Amount | | Fair Value |
Term Loan B | | Level 2 | | $ | 427,300 |
| | $ | 423,027 |
| | $ | 433,400 |
| | $ | 425,815 |
|
The fair value of our Term Loan B has been calculated based on quoted market prices for the same or similar issues. The fair value of our other immaterial debt approximates carrying value at March 31, 2016 and December 31, 2015. The fair value of our cash and cash equivalents, accounts receivable and accounts payable approximate their carrying value due to their short term nature.
| |
12. | Other Income (Expense) |
Items included in other income (expense) in the Condensed Consolidated Statements of Operations are as follows:
|
| | | | | | | |
| Three months ended March 31, |
(dollars in thousands) | 2016 | | 2015 |
Gain (loss) on currency transactions | $ | (730 | ) | | $ | 1,115 |
|
Hedge ineffectiveness | 370 |
| | (399 | ) |
Other non-operating income (expense) | 345 |
| | 111 |
|
Other income (expense) | $ | (15 | ) | | $ | 827 |
|
Legal Proceedings
From time to time, we are identified as a "potentially responsible party" (PRP) under the Comprehensive Environmental Response, Compensation and Liability Act of 1980 (CERCLA) and/or similar state laws that impose liability without regard to fault for costs and damages relating to the investigation and clean-up of contamination resulting from releases or threatened releases of hazardous substances. We are also subject to similar laws in some of the countries where our facilities are located. Our environmental, health and safety department monitors compliance with applicable laws on a global basis.
On October 30, 2009, the United States Environmental Protection Agency ("U.S. EPA") designated Syracuse China Company ("Syracuse China"), our wholly-owned subsidiary, as one of eight PRPs with respect to the Lower Ley Creek sub-site of the Onondaga Lake Superfund site located near the ceramic dinnerware manufacturing facility that Syracuse China operated from 1995 to 2009 in Syracuse, New York. As a PRP, we may be required to pay a share of the costs of investigation and remediation of the Lower Ley Creek sub-site.
U.S. EPA has completed its Remedial Investigation (RI), Feasibility Study (FS), Risk Assessment (RA) and Proposed Remedial Action Plan (PRAP). U.S. EPA issued its Record of Decision (RoD) on September 30, 2014. The RoD indicates that U.S. EPA's estimate of the undiscounted cost of remediation ranges between approximately $17.0 million (assuming local disposal of contaminated sediments is feasible) and approximately $24.8 million (assuming local disposal is not feasible). However, the RoD acknowledges that the final cost of the cleanup will depend upon the actual volume of contaminated material, the degree to which it is contaminated, and where the excavated soil and sediment is properly disposed. In connection with the General Motors Corporation bankruptcy, U.S. EPA recovered $22.0 million from Motors Liquidation Company (MLC), the successor to General Motors Corporation. If the cleanup costs do not exceed the amount recovered by U.S. EPA from MLC, Syracuse China may suffer no loss. If, and to the extent the cleanup costs exceed the amount recovered by U.S. EPA from MLC, it is not yet known whether other PRPs will be added to the current group of PRPs or how any excess costs may be allocated among the PRPs.
On March 3, 2015, the EPA issued to the PRPs notices and requests to negotiate performance of the remedial design (RD) work. The notices contemplate that any agreement to perform the RD work would be memorialized in an Administrative Order on Consent (AOC). The EPA and PRPs currently are discussing entering into an AOC pursuant to which some or all of the PRPs would agree to perform the RD work. The EPA and PRPs anticipate that the RD work will produce additional information from which the feasibility of a local disposal option and the cleanup costs can be better determined. The EPA has declined to advance the GM Settlement Funds for the RD work, instead conditioning use of those funds to reimburse for the RD work upon the successful completion of the RD work and the finalization of an AOC to perform the remedial action work.
To the extent that Syracuse China has a liability with respect to the Lower Ley Creek sub-site, including without limitation costs to fund the RD work, and to the extent the liability arose prior to our 1995 acquisition of the Syracuse China assets, the liability would be subject to the indemnification provisions contained in the Asset Purchase Agreement between the Company and The Pfaltzgraff Co. (now known as TPC-York, Inc. ("TPC York")) and certain of its subsidiaries. Accordingly, Syracuse China has notified TPC York of its claim for indemnification under the Asset Purchase Agreement.
In connection with the above proceedings, an estimated environmental liability of $1.1 million has been recorded in other long term liabilities and a recoverable amount of $0.6 million has been recorded in other long term assets in the Condensed Consolidated Balance Sheets at both March 31, 2016 and December 31, 2015. Although we cannot predict the ultimate outcome of this proceeding, we believe that it will not have a material adverse impact on our financial condition, results of operations or liquidity.
| |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our Condensed Consolidated Financial Statements and the related notes thereto appearing elsewhere in this report and in our Annual Report filed with the Securities and Exchange Commission. This discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ from those anticipated in these forward-looking statements as a result of many factors. Our risk factors are set forth in Part I, Item 1A. “Risk Factors” in our 2015 Annual Report on Form 10-K for the year ended December 31, 2015.
Overview
During the first quarter of 2016, we continued to operate in a very competitive environment where we have experienced the impact of slow economic growth and the strengthening of the U.S. dollar. Economic conditions within some of our segments deteriorated further as the competitive environment became more aggressive. The pressures on retailers, restaurants and consumer durable goods companies experienced in 2015 around the globe continued through the first quarter of 2016.
The U.S. economy remains tepid; we observed the seventh consecutive quarter of decline in U.S. foodservice traffic. The Latin American economy is experiencing low to no growth to date in 2016. The effects of declining oil prices, strengthening of the U.S. dollar, and reductions in governmental spending in Brazil, Colombia and Mexico are more than offsetting government stimulus efforts in Chile and Peru. The Mexican economy continues to advance at a slow pace following volatility in the peso exchange rate and the decline in oil prices. The European economy continues to experience slow growth, high unemployment and more aggressive competition. China continues to have slower economic growth rates, similar to those in 2015, and increased competition.
Our net sales for the quarter of $182.8 million were 2.4 percent lower than the prior year quarter, or 0.5 percent higher on a constant currency basis. The decrease in net sales was attributable to decreased sales of $7.7 million in the Latin America and EMEA segments and in Other, partially offset by a $3.2 million increase in net sales in U.S. & Canada. Net sales were negatively impacted by a number of factors, including foreign currency and lower-than-expected business-to-business sales, increased competition and unfavorable macro-economic and geopolitical environments. For the 12th consecutive quarter our foodservice channel experienced volume growth in the first quarter of 2016 in spite of the fact U.S. restaurant traffic trends declined year-over-year for the seventh consecutive quarter, as reported by third party research firms Knapp-Track and Blackbox.
In the first quarter of 2016, our balanced capital allocation activities included an $0.115 per share dividend, repurchase of 66,115 shares with a value of $1.2 million, an optional Term Loan B payment of $5.0 million, and reinvestment in the business. We expect to repurchase the remaining 1.0 million shares under our current authorization by year-end 2017.
In the fourth quarter of 2015, we revised our reporting segments. Under the new structure, our U.S. and Canada glass tableware business is combined with our U.S. and Canada sourcing business in order to be consistent with the way we manage and report our other segments. Our reporting segments continue to align with our regionally focused organizational structure, which we believe enables us to better serve customers across the globe. We now report financial results for U.S. and Canada; Latin America; Europe, the Middle East and Africa (EMEA); and Other. Sales and Segment EBIT are based on the geographical destination of the sale. The revised segment results do not affect any previously reported consolidated financial results. Our three reportable segments are defined below. Our operating segment that does not meet the criteria to be a reportable segment is disclosed as Other.
U.S. & Canada—includes worldwide sales of manufactured and sourced glass tableware and sourced ceramic dinnerware, metal tableware, hollowware and serveware having an end market destination in the U.S and Canada excluding glass products for Original Equipment Manufacturers (OEM), which remain in the Latin America segment.
Latin America—includes primarily worldwide sales of manufactured and sourced glass tableware having an end market destination in Latin America including glass products for OEMs that have an end market destination outside of Latin America.
EMEA—includes primarily worldwide sales of manufactured and sourced glass tableware having an end market destination in Europe, the Middle East and Africa.
Other—includes primarily worldwide sales of manufactured and sourced glass tableware having an end market destination in Asia Pacific.
Results of Operations
The following table presents key results of our operations for the three months ended March 31, 2016 and 2015:
|
| | | | | | | |
| Three months ended March 31, |
(dollars in thousands, except percentages and per-share amounts) | 2016 | | 2015 |
Net sales | $ | 182,807 |
| | $ | 187,365 |
|
Gross profit | $ | 39,974 |
| | $ | 42,495 |
|
Gross profit margin | 21.9 | % | | 22.7 | % |
Income from operations (IFO) (2) | $ | 5,839 |
| | $ | 8,096 |
|
IFO margin | 3.2 | % | | 4.3 | % |
Earnings before interest and income taxes (EBIT)(1)(2)(3) | $ | 5,824 |
| | $ | 8,923 |
|
EBIT margin | 3.2 | % | | 4.8 | % |
Earnings before interest, taxes, depreciation and amortization (EBITDA)(1)(2)(3) | $ | 17,905 |
| | $ | 19,107 |
|
EBITDA margin | 9.8 | % | | 10.2 | % |
Adjusted EBITDA(1) | $ | 22,482 |
| | $ | 19,741 |
|
Adjusted EBITDA margin | 12.3 | % | | 10.5 | % |
Net income(2)(3) | $ | 718 |
| | $ | 3,112 |
|
Net income margin | 0.4 | % | | 1.7 | % |
Diluted net income per share | $ | 0.03 |
| | $ | 0.14 |
|
__________________________________
| |
(1) | We believe that EBIT, EBITDA and Adjusted EBITDA, all non-GAAP financial measures, are useful metrics for evaluating our financial performance, as they are measures that we use internally to assess our performance. For a reconciliation from net income to EBIT, EBITDA, and Adjusted EBITDA, see the "Adjusted EBITDA" section below in the Discussion of First Quarter 2016 Compared to First Quarter 2015 and the reasons we believe these non-GAAP financial measures are useful. |
| |
(2) | The three month periods ended March 31, 2016 and 2015 include $4.9 million and $0.2 million, respectively, for expenses related to executive terminations. |
| |
(3) | In addition to item (2) above, the three month periods ended March 31, 2016 and 2015 include $0.4 million of income and $0.4 million of expense, respectively, related to derivatives. |
Discussion of First Quarter 2016 Compared to First Quarter 2015
Net Sales
For the quarter ended March 31, 2016, net sales decreased 2.4 percent to $182.8 million, compared to $187.4 million in the year-ago quarter. When adjusted to exclude the currency impact, net sales increased by 0.5 percent. The decrease in net sales was attributable to decreased sales of $7.7 million in the Latin America and EMEA segments and in Other, partially offset by a $3.2 million increase in net sales in U.S. & Canada.
|
| | | | | | | | |
| | Three months ended March 31, |
(dollars in thousands) | | 2016 | | 2015 |
U.S. & Canada | | $ | 113,101 |
| | $ | 109,919 |
|
Latin America | | 34,220 |
| | 39,852 |
|
EMEA | | 26,628 |
| | 28,509 |
|
Other | | 8,858 |
| | 9,085 |
|
Consolidated | | $ | 182,807 |
| | $ | 187,365 |
|
Net Sales — U.S. & Canada
Net sales in the U.S. & Canada were $113.1 million, compared to $109.9 million in the first quarter of 2015, an increase of 2.9 percent. The foodservice channel increased 8.9 percent due to increased volume, price and mix which was partially offset by a decrease in business-to-business sales of 8.2 percent. The decrease in business-to-business sales was primarily due to timing of orders and less volume. Retail sales were in-line with the year-ago period.
Net Sales — Latin America
Net sales in Latin America in the first quarter of 2016 were $34.2 million, compared to $39.9 million in the first quarter of 2015, a decrease of 14.1 percent (a decrease of 2.9 percent excluding currency fluctuation). On a constant currency basis, the decrease in net sales was due to weakness in the business-to-business and foodservice channels which more than offset a 1.0 percent increase in net sales in the retail channel.
Net Sales — EMEA
Net sales in EMEA in the first quarter of 2016 were $26.6 million, compared to $28.5 million in the first quarter of 2015, a decrease of 6.6 percent (a decrease of 4.7 percent excluding currency fluctuation). The sales decrease was due to the devaluation of the euro and lower volume in the business-to-business channel, as we are experiencing the negative impacts from the macro economy and increased competition. The softness in the business-to-business channel more than offset a 5.1 percent, on a constant currency basis, growth in net sales in the retail channel.
Gross Profit
Gross profit decreased to $40.0 million in the first quarter of 2016, compared to $42.5 million in the prior year quarter. Gross profit as a percentage of net sales decreased to 21.9 percent in the first quarter of 2016, compared to 22.7 percent in the prior year period. The primary drivers of the $2.5 million decrease in gross profit were $3.6 million as a result of lower production activity, a negative currency impact of $1.2 million primarily related to the Mexican peso, increased repair and maintenance costs of $1.2 million, and additional depreciation expense of $2.5 million. The above expenses were partially offset by a favorable net sales impact of $4.7 million and favorable pricing on input costs of $2.0 million.
Income From Operations
Income from operations for the quarter ended March 31, 2016 decreased $2.3 million, to $5.8 million, compared to $8.1 million in the prior year quarter. Income from operations as a percentage of net sales was 3.2 percent for the quarter ended March 31, 2016, compared to 4.3 percent in the prior year quarter. The decrease in income from operations is the result of the decrease in gross profit of $2.5 million (discussed above) and an increase in executive termination costs of $4.7 million, partially offset by reduced marketing expenses of $1.4 million and labor and benefits expenses of $1.2 million, favorable equity compensation and director fees of $1.5 million, and a favorable currency impact of $0.8 million on selling, general and administrative expenses.
Earnings Before Interest and Income Taxes (EBIT)
EBIT for the quarter ended March 31, 2016 decreased by $3.1 million to $5.8 million from $8.9 million in the first quarter of 2015. EBIT as a percentage of net sales decreased to 3.2 percent in the first quarter of 2016, compared to 4.8 percent in the prior year quarter. Contributing to the $3.1 million decrease in EBIT were the decline in income from operations in the first quarter of 2016 (discussed above) and an unfavorable change of $0.8 million in other income (expense). The unfavorable change in other income (expense) is primarily a result of a $1.8 million unfavorable change in currency transactions, partially offset by an $0.8 million favorable impact related to our mark-to-market adjustment on our natural gas hedges in Mexico.
Segment EBIT
The following table summarizes Segment EBIT(1) by operating segments:
|
| | | | | | | | |
| | Three months ended March 31, |
(dollars in thousands) | | 2016 | | 2015 |
U.S. & Canada | | $ | 13,312 |
| | $ | 10,860 |
|
Latin America | | $ | 4,340 |
| | $ | 7,088 |
|
EMEA | | $ | (945 | ) | | $ | (766 | ) |
____________________________________
| |
(1) | Segment EBIT represents earnings before interest and taxes and excludes amounts related to certain items we consider not representative of ongoing operations as well as certain retained corporate costs and other allocations that are not considered by management when evaluating performance. See note 10 to the Condensed Consolidated Financial Statements for a reconciliation of Segment EBIT to net income. |
Segment EBIT — U.S. & Canada
Segment EBIT was $13.3 million in the first quarter of 2016, compared to $10.9 million in the first quarter of 2015, an increase of 22.6 percent. Segment EBIT as a percentage of net sales for U.S. & Canada was 11.8 percent in the first quarter of 2016, compared to 9.9 percent in the first quarter of 2015. The $2.5 million increase in Segment EBIT was driven by a favorable sales impact of $5.4 million and favorable input costs of $0.5 million mainly related to natural gas and electricity pricing, reduced labor and benefits expenses of $0.6 million and reduced marketing expenses of $0.5 million. Partially offsetting these favorable items were the impact from lower production of $2.6 million, higher depreciation of $0.7 million, increased repair and maintenance expenses of $0.5 million, and an unfavorable transactional currency impact of $0.6 million.
Segment EBIT — Latin America
Segment EBIT decreased to $4.3 million in the first quarter of 2016, compared to $7.1 million in the first quarter of 2015. Segment EBIT as a percentage of net sales for Latin America decreased to 12.7 percent in the first quarter of 2016, compared to 17.8 percent in the prior-year period. An unfavorable currency impact of $1.9 million, increased depreciation expense of $1.7 million and increased repair and maintenance expenses of $0.8 million were the primary drivers of the $2.7 million decrease in Segment EBIT. Partially offsetting the above expenses were favorable pricing on input costs of $0.8 million and favorable production activity of $0.7 million.
Segment EBIT — EMEA
Segment EBIT was $(0.9) million in the first quarter of 2016, compared to $(0.8) million in the first quarter of 2015. Segment EBIT as a percentage of net sales for EMEA was (3.5) percent in the first quarter of 2016, compared to (2.7) percent in the prior-year period. The primary driver of the $0.2 million decrease in Segment EBIT was lower production activity compared to the year-ago period.
Earnings Before Interest, Taxes, Depreciation & Amortization (EBITDA)
EBITDA decreased by $1.2 million in the first quarter of 2016, to $17.9 million, compared to $19.1 million in the year-ago quarter. As a percentage of net sales, EBITDA was 9.8 percent in the first quarter of 2016, compared to 10.2 percent in the year-ago quarter. The key contributors to the $1.2 million decrease in EBITDA were those factors discussed above under Earnings Before Interest and Income Taxes (EBIT), partially offset by $1.9 million of additional depreciation expense in the first quarter of 2016 as compared to the year-ago period.
Adjusted EBITDA
Adjusted EBITDA increased by $2.7 million in the first quarter of 2016, to $22.5 million, compared to $19.7 million in the first quarter of 2015. As a percentage of net sales, Adjusted EBITDA was 12.3 percent for the first quarter of 2016, compared to 10.5 percent in the year-ago quarter. The key contributors to the increase in Adjusted EBITDA were those factors discussed above under Earnings Before Interest, Taxes, Depreciation & Amortization (EBITDA) and the elimination of the special items noted below in the reconciliation of net income to EBIT, EBITDA and Adjusted EBITDA.
|
| | | | | | | | |
| | Three months ended March 31, |
(dollars in thousands) | | 2016 | | 2015 |
Net income | | $ | 718 |
| | $ | 3,112 |
|
Add: Interest expense | | 5,244 |
| | 4,523 |
|
Add: Provision (benefit) for income taxes | | (138 | ) | | 1,288 |
|
Earnings before interest and income taxes (EBIT) | | 5,824 |
| | 8,923 |
|
Add: Depreciation and amortization | | 12,081 |
| | 10,184 |
|
Earnings before interest, taxes, depreciation and amortization (EBITDA) | | 17,905 |
| | 19,107 |
|
Add: Special items before interest and taxes: | | | | |
Executive terminations | | 4,947 |
| | 235 |
|
Derivatives (1) | | (370 | ) | | 399 |
|
Adjusted EBITDA | | $ | 22,482 |
| | $ | 19,741 |
|
__________________________________
| |
(1) | Derivatives relate to hedge ineffectiveness on our natural gas contracts, as well as, mark-to-market adjustments on our natural gas contracts that have been de-designated and those for which we did not elect hedge accounting. |
We sometimes refer to data derived from condensed consolidated financial information but not required by GAAP to be presented in financial statements. Certain of these data are considered “non-GAAP financial measures” under Securities and Exchange Commission (SEC) Regulation G. We believe that certain non-GAAP data provide investors with a more complete understanding of underlying results in our core business and trends. In addition, we use non-GAAP data internally to assess performance. Although we believe that the non-GAAP financial measures presented enhance investors’ understanding of our business and performance, these non-GAAP measures should not be considered an alternative to GAAP.
We define EBIT as net income before interest expense and income taxes. The most directly comparable U.S. GAAP financial measure is net income.
We believe that EBIT is an important supplemental measure for investors in evaluating operating performance in that it provides insight into company profitability. Libbey’s senior management uses this measure internally to measure profitability. EBIT also allows for a measure of comparability to other companies with different capital and legal structures, which accordingly may be subject to different interest rates and effective tax rates.
The non-GAAP measure of EBIT does have certain limitations. It does not include interest expense, which is a necessary and ongoing part of our cost structure resulting from debt incurred to expand operations. Because this is a material and recurring item, any measure that excludes it has a material limitation. EBIT may not be comparable to similarly titled measures reported by other companies.
We define EBITDA as net income before interest expense, income taxes, depreciation and amortization. The most directly comparable U.S. GAAP financial measure is net income.
We believe that EBITDA is an important supplemental measure for investors in evaluating operating performance in that it provides insight into company profitability and cash flow. Libbey’s senior management uses this measure internally to measure profitability. EBITDA also allows for a measure of comparability to other companies with different capital and legal structures, which accordingly may be subject to different interest rates and effective tax rates, and to companies that may incur different depreciation and amortization expenses or impairment charges.
The non-GAAP measure of EBITDA does have certain limitations. It does not include interest expense, which is a necessary and ongoing part of our cost structure resulting from debt incurred to expand operations. EBITDA also excludes depreciation and amortization expenses. Because these are material and recurring items, any measure that excludes them has a material limitation. EBITDA may not be comparable to similarly titled measures reported by other companies.
We present Adjusted EBITDA because we believe it assists investors and analysts in comparing our performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. In addition, we use Adjusted EBITDA internally to measure profitability.
Adjusted EBITDA has limitations as an analytical tool. Some of these limitations are:
| |
• | Adjusted EBITDA does not reflect our cash expenditures or future requirements for capital expenditures or contractual commitments; |
| |
• | Adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs; |
| |
• | Adjusted EBITDA does not reflect the significant interest expense, or the cash requirements necessary to service interest or principal payments, on our debts; |
| |
• | Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements; |
| |
• | Adjusted EBITDA does not reflect the impact of certain cash charges resulting from matters we consider not to be indicative of our ongoing operations; and |
| |
• | Other companies in our industry may calculate Adjusted EBITDA differently than we do, limiting its usefulness as a comparative measure. |
Because of these limitations, Adjusted EBITDA should not be considered in isolation or as a substitute for performance measures calculated in accordance with GAAP.
Net Income and Diluted Net Income Per Share
We recorded net income of $0.7 million, or $0.03 per diluted share, in the first quarter of 2016, compared to net income of $3.1 million, or $0.14 per diluted share, in the year-ago quarter. Net income as a percentage of net sales was 0.4 percent in the first quarter of 2016, compared to 1.7 percent in the year-ago quarter. The decrease in net income and diluted net income per share is due to the factors discussed in Earnings Before Interest and Income Taxes (EBIT) above and a $1.4 million favorable change in income taxes, partially offset by a $0.7 million unfavorable change in interest expense primarily due to additional interest expense resulting from the interest rate swap becoming effective in January 2016. The effective tax rate was (23.8) percent for the first quarter of 2016, compared to 29.3 percent in the year-ago quarter. The change in the effective tax rate was primarily driven by lower pretax income in 2016 as compared with the first quarter of 2015. Other less material factors were foreign earnings with differing statutory tax rates, foreign withholding tax, accruals related to uncertain tax positions, non-taxable foreign translation gains, and other activity in jurisdictions with recorded valuation allowances.
Outlook
For the full year of 2016, we expect net sales growth, on an as reported basis, to be approximately one percent as compared to the full year of 2015. Given the continued volatility in the peso combined with a lower revenue projection, we expect full year Adjusted EBITDA margins to be approximately 14 percent. Adjusted EBITDA, a non-GAAP financial measure, is a useful metric for evaluating our financial performance. For a reconciliation from net income to Adjusted EBITDA, see the “Adjusted EBITDA” section above in the Discussion of First Quarter 2016 Compared to First Quarter 2015 and the reasons we believe this non-GAAP financial measure is useful.
We expect capital expenditures for the full year 2016 of $50.0 million to $55.0 million.
Capital Resources and Liquidity
Historically, cash flows generated from operations, cash on hand and our borrowing capacity under our ABL Facility have enabled us to meet our cash requirements, including capital expenditures and working capital requirements. Under the ABL Facility at March 31, 2016, we had no borrowings, $6.6 million outstanding letters of credit, $0.4 million in rent reserves and $1.6 million in mark-to-market reserves for natural gas resulting in $91.4 million of unused availability. In addition, we had $25.6 million of cash on hand at March 31, 2016, compared to $49.0 million of cash on hand at December 31, 2015. Of our total cash on hand at March 31, 2016 and December 31, 2015, $22.7 million and $27.0 million, respectively, were held in foreign subsidiaries. Except for our Chinese and Canadian subsidiaries, we plan to indefinitely reinvest the earnings of all foreign subsidiaries to support ongoing operations, capital expenditures, debt service, and continued growth plans outside the United States. Our Chinese subsidiaries' cash balance was $11.4 million as of March 31, 2016. Local law currently prevents distribution of this cash as a dividend because 100 percent of our Chinese subsidiaries' distributable income was paid as a dividend in the fourth quarter of 2015; however, additional amounts may become distributable based on future income. For
further information regarding potential dividends from our non-U.S. subsidiaries, see note 8, Income Taxes, in our 2015 Annual Report on Form 10-K for the year ended December 31, 2015.
Based on our operating plans and current forecast expectations, we anticipate that our level of cash on hand, cash flows from operations and borrowing capacity under our ABL Facility will provide sufficient cash availability to meet our ongoing liquidity needs.
Balance Sheet and Cash Flows
Cash and Equivalents
See the cash flow section below for a discussion of our cash balance.
Working Capital
The following table presents our working capital components:
|
| | | | | | | | |
(dollars in thousands, except percentages and DSO, DIO, DPO and DWC) | | March 31, 2016 | | December 31, 2015 |
Accounts receivable — net | | $ | 87,901 |
| | $ | 94,379 |
|
DSO (1) | | 39.2 |
| | 41.9 |
|
Inventories — net | | $ | 191,950 |
| | $ | 178,027 |
|
DIO (2) | | 85.7 |
| | 79.0 |
|
Accounts payable | | $ | 63,185 |
| | $ | 71,560 |
|
DPO (3) | | 28.2 |
| | 31.8 |
|
Working capital (4) | | $ | 216,666 |
| | $ | 200,846 |
|
DWC (5) | | 96.7 |
| | 89.1 |
|
Percentage of net sales | | 26.5 | % | | 24.4 | % |
___________________________________________________
| |
(1) | Days sales outstanding (DSO) measures the number of days it takes to turn receivables into cash. |
| |
(2) | Days inventory outstanding (DIO) measures the number of days it takes to turn inventory into cash. |
| |
(3) | Days payable outstanding (DPO) measures the number of days it takes to pay the balances of our accounts payable. |
| |
(4) | Working capital is defined as net accounts receivable plus net inventories less accounts payable. See below for further discussion as to the reasons we believe this non-GAAP financial measure is useful. |
| |
(5) | Days working capital (DWC) measures the number of days it takes to turn our working capital into cash. |
DSO, DIO, DPO and DWC are calculated using the last twelve months' net sales as the denominator and are based on a 365-day year.
We believe that working capital is important supplemental information for investors in evaluating liquidity in that it provides insight into the availability of net current resources to fund our ongoing operations. Working capital is a measure used by management in internal evaluations of cash availability and operational performance.
Working capital is used in conjunction with and in addition to results presented in accordance with U.S. GAAP. Working capital is neither intended to represent nor be an alternative to any measure of liquidity and operational performance recorded under U.S. GAAP. Working capital may not be comparable to similarly titled measures reported by other companies.
Working capital (as defined above) was $216.7 million at March 31, 2016, an increase of $15.8 million from December 31, 2015. Our working capital normally increases during the first quarter of the year due to the seasonality of our business. In particular, inventory normally increases to prepare for seasonally higher orders that typically exceed production levels in the later part of the year. Our increase in working capital is primarily due to additional inventories resulting from seasonality, new products and lower sales volume than anticipated, as well as lower accounts payable, partially offset by a reduction in accounts receivable. The impact of currency (primarily driven by the euro) increased total working capital by $0.9 million at March 31, 2016, in comparison to December 31, 2015. As a result of the factors above, working capital as a percentage of the last twelve-month net sales increased to 26.5 percent at March 31, 2016 from 24.4 percent at December 31, 2015.
Borrowings
The following table presents our total borrowings:
|
| | | | | | | | | | | |
(dollars in thousands) | Interest Rate | | Maturity Date | | March 31, 2016 | | December 31, 2015 |
Borrowings under ABL Facility | floating | | April 9, 2019 | | $ | — |
| | $ | — |
|
Term Loan B | floating | (1) | April 9, 2021 | | 427,300 |
| | 433,400 |
|
AICEP Loan | 0.00% | | July, 2016 to July 30, 2018 | | 3,413 |
| | 3,451 |
|
Total borrowings | | | | | 430,713 |
| | 436,851 |
|
Less — unamortized discount and finance fees | | | 5,483 |
| | 5,832 |
|
Total borrowings — net (2) | | | | | $ | 425,230 |
| | $ | 431,019 |
|
____________________________________
| |
(1) | See “Derivatives” below and note 8 to the Condensed Consolidated Financial Statements. |
| |
(2) | Total borrowings — net includes long-term debt due within one year and long-term debt as stated in our Condensed Consolidated Balance Sheets. |
We had total borrowings of $430.7 million and $436.9 million at March 31, 2016 and December 31, 2015, respectively. The $6.1 million decrease during the quarter was a result of a $5.0 million optional prepayment in addition to the $1.1 million quarterly amortization payment of our Term Loan B. Of our total borrowings, $207.3 million, or approximately 48.1 percent, were subject to variable interest rates at March 31, 2016 as a result of an interest rate swap on $220.0 million of Term Loan B debt. The swap is effective January 2016 through January 2020 and maintains a 4.85 percent fixed interest rate. For further discussion on the interest rate swap, see note 8 to the Condensed Consolidated Financial Statements. A change of one percentage point in such rates would result in a change in interest expense of approximately $2.1 million on an annual basis.
Included in interest expense is the amortization of discounts and financing fees. These items amounted to $0.4 million and $0.3 million for the three months ended March 31, 2016 and 2015, respectively.
Cash Flow
|
| | | | | | | | |
| | Three months ended March 31, |
(dollars in thousands) | | 2016 | | 2015 |
Net cash used in operating activities | | $ | (4,974 | ) | | $ | (13,236 | ) |
Net cash used in investing activities | | $ | (9,855 | ) | | $ | (16,659 | ) |
Net cash used in financing activities | | $ | (8,954 | ) | | $ | (9,953 | ) |
Our net cash used in operating activities was ($5.0) million in the first quarter of 2016, compared to ($13.2) million in the first quarter of 2015, a favorable cash flow impact of $8.3 million. Contributing to the increase in cash flow from operations was a favorable $13.9 million impact on working capital (accounts receivable, inventories, and accounts payable), partially offset by an increase in interest payments of $3.4 million and a cash settled RSU payment of $2.3 million paid in conjunction with our former CEO's severance package.
Our net cash used in investing activities was ($9.9) million and ($16.7) million in the first quarter of 2016 and 2015, respectively, representing capital expenditures.
Net cash used in financing activities was ($9.0) million in the first quarter of 2016, compared to ($10.0) million in the year-ago quarter. First quarter 2016 reflects Term Loan B payments of ($6.1) million, dividends of ($2.5) million, the purchase of treasury shares of ($1.2) million, and other debt repayments of ($0.2) million; all partially offset by proceeds from stock option exercises of $1.0 million. First quarter 2015 reflects the purchase of treasury shares of ($9.1) million, a quarterly Term Loan B payment of ($1.1) million, other debt repayments of ($3.3) million, and dividends of ($2.4) million. These were offset by the net proceeds drawn on the ABL facility of $4.1 million and proceeds from stock option exercises of $1.8 million.
The following table presents key drivers to our free cash flow for the periods presented:
|
| | | | | | | |
| Three months ended March 31, |
(dollars in thousands) | 2016 | | 2015 |
Net cash used in operating activities | $ | (4,974 | ) | | $ | (13,236 | ) |
Capital expenditures(2) | (9,855 | ) | | (16,659 | ) |
Free Cash Flow(1) | $ | (14,829 | ) | | $ | (29,895 | ) |
________________________________________
| |
(1) | We define Free Cash Flow as net cash provided by (used in) operating activities less capital expenditures plus proceeds from asset sales and other. The most directly comparable U.S. GAAP financial measure is net cash provided by (used in) operating activities. |
| |
(2) | Capital expenditures for the three months ended March 31, 2016 includes $3.5 million for capital expenditures paid in the current period but incurred in a prior period. Capital expenditures for the three months ended March 31, 2015 excludes $2.0 million for capital expenditures incurred but not yet paid. |
We believe that Free Cash Flow is important supplemental information for investors in evaluating cash flow performance in that it provides insight into the cash flow available to fund such things as discretionary debt service, acquisitions and other strategic investment opportunities. It is a measure of performance we use to internally evaluate the overall performance of the business.
Free Cash Flow is used in conjunction with and in addition to results presented in accordance with U.S. GAAP. Free Cash Flow is neither intended to represent nor be an alternative to the measure of net cash provided by (used in) operating activities recorded under U.S. GAAP. Free Cash Flow may not be comparable to similarly titled measures reported by other companies.
Our Free Cash Flow was ($14.8) million during the first quarter of 2016, compared to ($29.9) million in the year-ago quarter, a favorable cash flow impact of $15.1 million. The primary contributors to this change were the favorable cash flow impacts in the current period of $8.3 million and $6.8 million from operating and investing activities, respectively, as discussed above.
Derivatives
We use natural gas swap contracts related to forecasted future North American natural gas requirements. The objective of these natural gas swaps is to reduce the effects of price movements in the underlying commodity. We consider our forecasted natural gas requirements in determining the quantity of natural gas to hedge. We combine the forecasts with historical observations to establish the percentage of forecast eligible to be hedged, typically ranging from 40 percent to 70 percent of our anticipated requirements up to eighteen months in the future. The fair values of these instruments are determined from market quotes. At March 31, 2016, we had commodity natural gas swap contracts for 2,220,000 million British Thermal Units (BTUs) of natural gas for which the fair market value is a $1.9 million liability. We have hedged a portion of our forecasted transactions through June 2017. At December 31, 2015, we had natural gas swap contracts for 3,000,000 million BTUs of natural gas for which the fair market value is a $2.2 million liability. The counterparties for these derivatives are well established financial institutions rated BBB+ or better as of March 31, 2016, by Standard & Poor’s.
We have an interest rate swap agreement with respect to $220.0 million of our floating rate Term Loan B debt in order to fix a series of our future interest payments. The interest rate swap matures on January 9, 2020 and maintains a fixed interest rate of 4.85 percent, including the credit spread. At March 31, 2016, the Term Loan B debt held a floating interest rate of 3.75 percent. If the counterparty to the interest rate swap agreement were to fail to perform, the interest rate swap would no longer provide the desired results. However, we do not anticipate counterparty nonperformance. The counterparty was rated A+ by Standard & Poor's as of March 31, 2016.
The fair market value of our interest rate swap agreement is based on the market standard methodology of netting the discounted expected future variable cash receipts and the discounted future fixed cash payments. The variable cash receipts are based on an expectation of future interest rates derived from observed market interest rate forward curves. The fair market value of the interest rate swap agreement at March 31, 2016 is a $5.2 million liability.
Income Taxes
At March 31, 2016, we continued to record a valuation allowance of approximately $11.9 million against our deferred tax assets in the Netherlands. We review the need for valuation allowances in all jurisdictions on a quarterly basis in order to assess the likelihood of the realization of our deferred tax assets. In assessing the need for recording or reversing a valuation allowance, we weigh all available positive and negative evidence. Examples of the evidence we consider are cumulative losses
in recent years, losses expected in early future years, a history of potential tax benefits expiring unused, prudent and feasible tax planning strategies that could be implemented, and whether there were unusual, infrequent or extraordinary items to be considered. With respect to the valuation allowance recorded in the Netherlands, management continues to conclude that the negative evidence outweighs the positive and thus, the valuation allowance was maintained.
| |
Item 3. | Qualitative and Quantitative Disclosures about Market Risk |
There were no significant changes to our qualitative and quantitative disclosures about market risk during the first three months of fiscal 2016. Please refer to Part II, Item 7A. “Qualitative and Quantitative Disclosures about Market Risk” included in our 2015 Annual Report on Form 10-K for a more complete discussion of our market risks.
| |
Item 4. | Controls and Procedures |
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Securities Exchange Act of 1934 (the “Exchange Act”) reports are recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow for timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well-designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
As required by SEC Rule 13a-15(b), we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the quarter covered by this report. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective at the reasonable assurance level.
There has been no change in our controls over financial reporting during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.
PART II — OTHER INFORMATION
This document and supporting schedules contain statements that are not historical facts and constitute projections, forecasts or forward-looking statements. These forward-looking statements reflect only our best assessment at this time, and may be identified by the use of words or phrases such as “anticipate,” “target,” “believe,” “expect,” “intend,” “may,” “planned,” “potential,” “should,” “will,” “would” or similar phrases. Such forward-looking statements involve risks and uncertainty; actual results may differ materially from such statements, and undue reliance should not be placed on such statements. Readers are cautioned that these forward-looking statements are only predictions and are subject to risks, uncertainties and assumptions that are difficult to predict. Therefore, actual results may differ materially and adversely from those expressed in any forward-looking statements. We undertake no obligation to revise or update any forward-looking statements for any reason.
Item 1A. Risk Factors
Our risk factors are set forth in Part I, Item 1A. "Risk Factors" in our 2015 Annual Report on Form 10-K.
| |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
Issuer’s Purchases of Equity Securities
|
| | | | | | | | | | | | |
Period | Total Number of Shares Purchased | | Average Price Paid per Share | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | | Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs |
January 1 to January 31, 2016 | — |
| | $ | — |
| | — |
| | 1,052,542 |
|
February 1 to February 29, 2016 | — |
| | $ | — |
| | — |
| | 1,052,542 |
|
March 1 to March 31, 2016 | 66,115 |
| | $ | 18.11 |
| | 66,115 |
| | 986,427 |
|
Total | 66,115 |
| | $ | 18.11 |
| | 66,115 |
| | 986,427 |
|
Exhibits: The exhibits listed in the below “Exhibit Index” are filed as part of this report.
|
| | |
EXHIBIT INDEX |
S-K Item 601 No. | | Document |
3.1 | | Restated Certificate of Incorporation of Libbey Inc. (filed as Exhibit 3.1 to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 1993 and incorporated herein by reference). |
| | |
3.2 | | Amended and Restated By-Laws of Libbey Inc. (filed as Exhibit 3.2 to Registrant’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2013 and incorporated herein by reference). |
| | |
3.3 | | Certificate of Incorporation of Libbey Glass Inc. (filed as Exhibit 3.3 to Libbey Glass Inc.’s Form S-4 (Reg No. 333-139358) filed December 14, 2006, and incorporated herein by reference). |
| | |
3.4 | | Amended and Restated By-Laws of Libbey Glass Inc. (filed as Exhibit 3.4 to Libbey Glass Inc.’s Form S-4 (Reg No. 333-139358) filed December 14, 2006, and incorporated herein by reference). |
| | |
31.1 | | Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) or Rule 15d-14(a) (filed herein). |
| | |
31.2 | | Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) or Rule 15d-14(a) (filed herein). |
| | |
32.1 | | Certification Pursuant To 18 U.S.C. Section 1350, As Adopted Pursuant To Section 906 Of The Sarbanes-Oxley Act of 2002 (filed herein). |
| | |
101.INS | | XBRL Instance Document |
101.SCH | | XBRL Taxonomy Extension Schema Document |
101.DEF | | XBRL Taxonomy Extension Definition Linkbase Document |
101.CAL | | XBRL Taxonomy Extension Calculation Linkbase Document |
101.LAB | | XBRL Taxonomy Extension Label Linkbase Document |
101.PRE | | XBRL Taxonomy Extension Presentation Linkbase Document |
| | |
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, thereunto duly authorized.
|
| | | | |
| | Libbey Inc. | |
| | | | |
Date: | May 3, 2016 | by: | /s/ Sherry L. Buck | |
| | | Sherry L. Buck | |
| | | Vice President, Chief Financial Officer | |