(Mark One)
|
|
x
|
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Illinois
|
36-3442829
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
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 x 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 x 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 o
|
Accelerated filer o
|
Non-accelerated filer o
|
Smaller reporting company x
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
|
As of November 8, 2012, the issuer had 16,359,017 shares of common stock, no par value, outstanding.
|
Page(s)
|
|||
PART I —
|
FINANCIAL INFORMATION
|
|
|
ITEM 1.
|
FINANCIAL STATEMENTS.
|
3 | |
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
|
20 | |
ITEM 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.
|
22 | |
ITEM 4.
|
CONTROLS AND PROCEDURES.
|
22 | |
PART II —
|
OTHER INFORMATION
|
||
ITEM 1.
|
LEGAL PROCEEDINGS.
|
23 | |
ITEM 1A.
|
RISK FACTORS.
|
23 | |
ITEM 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
|
23 | |
ITEM 3.
|
DEFAULTS UPON SENIOR SECURITIES.
|
23 | |
ITEM 4.
|
MINE SAFETY DISCLOSURE.
|
23 | |
ITEM 5.
|
OTHER INFORMATION.
|
23 | |
ITEM 6.
|
EXHIBITS.
|
23 | |
SIGNATURES
|
24 | ||
EXHIBIT INDEX
|
(Unaudited)
|
||||||||||||
September 30,
|
December 31,
|
|||||||||||
2012
|
2011
|
2011
|
||||||||||
ASSETS
|
||||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
$ | 2,379,565 | $ | 860,683 | $ | 1,115,150 | ||||||
Investments
|
2,032,598 | 1,814,344 | 1,695,044 | |||||||||
Certificates of deposits in financial institutions
|
450,000 | 300,000 | 300,000 | |||||||||
Inventories
|
5,569,887 | 5,779,926 | 4,954,475 | |||||||||
Accounts receivable, net of allowance for doubtful
|
||||||||||||
accounts and discounts
|
10,002,065 | 9,362,672 | 7,950,276 | |||||||||
Prepaid expenses and other current assets
|
45,350 | 86,402 | 79,630 | |||||||||
Other receivables
|
3,946 | 14,833 | 224,204 | |||||||||
Deferred income taxes
|
315,887 | 458,001 | 338,690 | |||||||||
Refundable income taxes
|
84,828 | 0 | 41,316 | |||||||||
Total current assets
|
20,884,126 | 18,676,861 | 16,698,785 | |||||||||
Property and equipment, net
|
14,754,312 | 15,380,717 | 15,198,822 | |||||||||
Intangible assets
|
||||||||||||
Goodwill and other non-amortizable brand assets
|
14,068,091 | 14,068,091 | 14,068,091 | |||||||||
Other intangible assets, net of accumulated amortization of $3,662,477 and $2,891,981 at September 30, 2012 and 2011 and 3,087,940 at December 31, 2011, respectively
|
4,643,523 | 5,414,019 | 5,218,060 | |||||||||
Total intangible assets
|
18,711,614 | 19,482,110 | 19,286,151 | |||||||||
Other Assets
|
||||||||||||
Long-term accounts receivable net of current portion
|
162,522 | 0 | 289,550 | |||||||||
Total assets
|
$ | 54,512,574 | $ | 53,539,688 | $ | 51,473,308 | ||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||
Current liabilities
|
||||||||||||
Checks written in excess of bank balances
|
$ | --- | $ | 870,987 | $ | 592,040 | ||||||
Current maturities of notes payable
|
580,781 | 1,923,436 | 1,540,716 | |||||||||
Accounts payable
|
5,118,902 | 4,529,757 | 4,386,239 | |||||||||
Accrued expenses
|
894,092 | 857,862 | 553,725 | |||||||||
Accrued income taxes
|
1,341,652 | 351,107 | 0 | |||||||||
Total current liabilities
|
7,935,427 | 8,533,149 | 7,072,720 | |||||||||
Notes payable
|
5,096,675 | 5,882,691 | 5,539,836 | |||||||||
Deferred income taxes
|
3,112,529 | 3,313,092 | 3,503,595 | |||||||||
Total liabilities
|
16,144,631 | 17,728,932 | 16,116,151 | |||||||||
Stockholders' equity
|
||||||||||||
Common stock, no par value; 20,000,000 shares authorized; 17,273,776 shares issued; 16,359,017 shares outstanding at September 30, 2012; 17,273,776 shares issued; 16,425,809 shares outstanding at September 30, 2011; 17,273,776 shares issued; 16,409,317 shares outstanding at December 31, 2011
|
6,509,267 | 6,509,267 | 6,509,267 | |||||||||
Paid-in-capital
|
2,032,516 | 2,032,516 | 2,032,516 | |||||||||
Treasury stock, at cost
|
( 8,077,239 | ) | ( 7,447,975 | ) | ( 7,606,974 | ) | ||||||
Retained earnings
|
37,831,275 | 34,797,229 | 34,431,296 | |||||||||
Accumulated other comprehensive income (loss), net of taxes
|
72,124 | ( 80,281 | ) | ( 8,948 | ) | |||||||
Total stockholders' equity
|
38,367,943 | 35,810,756 | 35,357,157 | |||||||||
Total liabilities and stockholders' equity
|
$ | 54,512,574 | $ | 53,539,688 | $ | 51,473,308 |
(Unaudited)
|
(Unaudited)
|
|||||||||||||||||||||||||||||||
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||||||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||||||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||||||||||||||||||
Sales
|
$ | 22,617,132 | $ | 19,423,533 | $ | 66,876,986 | $ | 58,383,802 | ||||||||||||||||||||||||
Less: discounts and allowances
|
(1,997,399 | ) | ( 1,721,929 | ) | (6,306,675 | ) | ( 5,180,377 | ) | ||||||||||||||||||||||||
Net sales
|
20,619,733 | 20,619,733 | 17,701,604 | 17,701,604 | 60,570,311 | 60,570,311 | 53,203,425 | 53,203,425 | ||||||||||||||||||||||||
Cost of goods sold
|
12,738,310 | 10,958,115 | 37,079,491 | 32,883,760 | ||||||||||||||||||||||||||||
Depreciation expense
|
407,567 | 396,732 | 1,219,721 | 1,163,939 | ||||||||||||||||||||||||||||
Total cost of goods sold
|
13,145,877 | 11,354,847 | 38,299,212 | 34,047,699 | ||||||||||||||||||||||||||||
Gross profit
|
7,473,856 | 6,346,757 | 22,271,099 | 19,155,726 | ||||||||||||||||||||||||||||
Selling expenses
|
2,974,294 | 2,661,983 | 8,300,810 | 7,545,239 | ||||||||||||||||||||||||||||
General and administrative
|
2,225,224 | 1,921,111 | 6,319,259 | 5,489,072 | ||||||||||||||||||||||||||||
Amortization expense
|
197,129 | 195,958 | 574,538 | 587,874 | ||||||||||||||||||||||||||||
Total operating expenses
|
5,396,647 | 4,779,052 | 15,194,607 | 13,622,185 | ||||||||||||||||||||||||||||
Income from operations
|
2,077,209 | 1,567,705 | 7,076,492 | 5,533,541 | ||||||||||||||||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||||||||||
Interest and dividend income
|
16,270 | 14,465 | 52,321 | 49,152 | ||||||||||||||||||||||||||||
Rental income
|
4,270 | 4,546 | 10,284 | 5,196 | ||||||||||||||||||||||||||||
Interest expense
|
( 41,897 | ) | ( 61,074 | ) | (136,000 | ) | (195,502 | ) | ||||||||||||||||||||||||
Gain (loss) on sale of investments, net
|
4,024 | ( 33,477 | ) | 26,415 | ( 35,533 | ) | ||||||||||||||||||||||||||
Loss on disposition of assets
|
0 | ( 20,135 | ) | 0 | ( 20,135 | ) | ||||||||||||||||||||||||||
Total other income (expense)
|
( 17,333 | ) | ( 95,675 | ) | ( 46,980 | ) | (196,822 | ) | ||||||||||||||||||||||||
Income before provision for
|
||||||||||||||||||||||||||||||||
income taxes
|
2,059,876 | 1,472,030 | 7,029,512 | 5,336,719 | ||||||||||||||||||||||||||||
Provision for income taxes
|
657,697 | 441,989 | 2,483,216 | 2,115,365 | ||||||||||||||||||||||||||||
Net income
|
$ | 1,402,179 | $ | 1,030,041 | $ | 4,546,296 | $ | 3,221,354 | ||||||||||||||||||||||||
Basic and diluted earnings
|
||||||||||||||||||||||||||||||||
per common share
|
.09 | 0.06 | 0.28 | 0.20 | ||||||||||||||||||||||||||||
Weighted average number of
|
||||||||||||||||||||||||||||||||
shares outstanding
|
16,366,974 | 16,428,005 | 16,380,793 | 16,450,973 | ||||||||||||||||||||||||||||
COMPREHENSIVE INCOME
|
||||||||||||||||||||||||||||||||
Net income
|
$ | 1,402,179 | $ | 1,030,041 | $ | 4,546,296 | $ | 3,221,354 | ||||||||||||||||||||||||
Other comprehensive income
|
||||||||||||||||||||||||||||||||
(loss), net of tax:
|
||||||||||||||||||||||||||||||||
Unrealized gains (losses) on
|
||||||||||||||||||||||||||||||||
investments (net of tax)
|
62,266 | ( 83,118 | ) | 95,996 | ( 57,263 | ) | ||||||||||||||||||||||||||
Less reclassification adjustment for (gains)
|
||||||||||||||||||||||||||||||||
losses included in
|
||||||||||||||||||||||||||||||||
net income (net of taxes)
|
(2,274 | ) | 18,914 | (14,924 | ) | 20,076 | ||||||||||||||||||||||||||
Comprehensive income
|
$ | 1,462,171 | $ | 965,837 | $ | 4,627,368 | $ | 3,184,167 |
Common Stock, No Par Value
|
Accumulated
|
|||||||||||||||||||||||||||||||||||
20,000,000 Shares
|
# of Shares
|
Other
|
||||||||||||||||||||||||||||||||||
Authorized
|
of
|
Comprehensive
|
||||||||||||||||||||||||||||||||||
# of Shares
|
# of Shares
|
Treasury
|
Common
|
Paid In
|
Treasury
|
Retained
|
Income (Loss),
|
|||||||||||||||||||||||||||||
Issued
|
Outstanding
|
Stock
|
Stock
|
Capital
|
Stock
|
Earnings
|
Net of Tax
|
Total
|
||||||||||||||||||||||||||||
Balances at December 31, 2010
|
17,273,776 | 16,536,657 | 737,119 | $ | 6,509,267 | $ | 2,032,516 | $ | (6,425,546 | ) | $ | 31,575,875 | $ | (43,094 | ) | $ | 33,649,018 | |||||||||||||||||||
Redemption of stock
|
0 | (127,340 | ) | 127,340 | 0 | 0 | (1,181,428 | ) | 0 | 0 | (1,181,428 | ) | ||||||||||||||||||||||||
Issuance of treasury stock for compensation
|
0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||||||||||
Unrealized gains on securities, net of taxes
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,146 | 34,146 | |||||||||||||||||||||||||||
Net income for the year ended
|
||||||||||||||||||||||||||||||||||||
December 31, 2011
|
0 | 0 | 0 | 0 | 0 | 0 | 2,855,421 | 0 | 2,855,421 | |||||||||||||||||||||||||||
Balances at December 31, 2011
|
17,273,776 | 16,409,317 | 864,459 | $ | 6,509,267 | $ | 2,032,516 | $ | (7,606,974 | ) | $ | 34,431,296 | $ | (8,948 | ) | $ | 35,357,157 | |||||||||||||||||||
Balances at January 1, 2011
|
17,273,776 | 16,536,657 | 737,119 | $ | 6,509,267 | $ | 2,032,516 | $ | (6,425,546 | ) | $ | 31,575,875 | $ | (43,094 | ) | $ | 33,649,018 | |||||||||||||||||||
Redemption of stock
|
0 | (110,848 | ) | 110,848 | 0 | 0 | (1,022,429 | ) | 0 | 0 | (1,022,429 | ) | ||||||||||||||||||||||||
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||||||||||
Unrealized gains on securities, net of taxes
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | (37,187 | ) | (37,187 | ) | |||||||||||||||||||||||||
Net income for the nine months
|
||||||||||||||||||||||||||||||||||||
ended September 30, 2011
|
0 | 0 | 0 | 0 | 0 | 0 | 3,221,354 | 0 | 3,221,354 | |||||||||||||||||||||||||||
Balances at September 30, 2011
|
17,273,776 | 16,425,809 | 847,967 | $ | 6,509,267 | $ | 2,032,516 | $ | (7,447,975 | ) | $ | 34,797,229 | $ | (80,281 | ) | $ | 35,810,756 | |||||||||||||||||||
Balances at January 1, 2012
|
17,273,776 | 16,409,317 | 864,459 | $ | 6,509,267 | $ | 2,032,516 | $ | (7,606,974 | ) | $ | 34,431,296 | $ | (8,948 | ) | $ | 35,357,157 | |||||||||||||||||||
Redemption of stock
|
0 | (50,300 | ) | 50,300 | 0 | 0 | (470,265 | ) | 0 | 0 | (470,265 | ) | ||||||||||||||||||||||||
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||||||||||
Unrealized gains on securities, net of taxes
|
0 | 0 | 0 | 0 | 0 | 0 | 0 | 81,072 | 81,072 | |||||||||||||||||||||||||||
Net income for the nine months
|
||||||||||||||||||||||||||||||||||||
ended September 30, 2012
|
0 | 0 | 0 | 0 | 0 | 0 | 4,546,296 | 0 | 4,546,296 | |||||||||||||||||||||||||||
Dividends ($.07) per share
|
0 | 0 | 0 | 0 | 0 | 0 | (1,146,317 | ) | 0 | (1,146,317 | ) | |||||||||||||||||||||||||
Balances at September 30, 2012
|
17,273,776 | 16,359,017 | 914,759 | $ | 6,509,267 | $ | 2,032,516 | $ | (8,077,239 | ) | $ | 37,831,275 | $ | 72,124 | $ | 38,367,943 |
(Unaudited)
|
||||||||
September 30
|
||||||||
2012
|
2011
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$ | 4,546,296 | $ | 3,221,354 | ||||
Adjustments to reconcile net income to net
|
||||||||
cash flows from operating activities, net of acquisition:
|
||||||||
Depreciation and amortization
|
1,794,259 | 1,751,813 | ||||||
Loss (gain) on sale of investments, net
|
( 26,415 | ) | 35,533 | |||||
Loss on disposition of equipment
|
0 | 20,135 | ||||||
Deferred income taxes
|
( 458,424 | ) | ( 186,677 | ) | ||||
Bad Debt Expense
|
332,301 | 80,000 | ||||||
(Increase) decrease in operating assets:
|
||||||||
Accounts receivable
|
( 2,106,020 | ) | ( 2,649,396 | ) | ||||
Other receivables
|
220,258 | 89,847 | ||||||
Inventories
|
( 615,412 | ) | ( 1,794,552 | ) | ||||
Refundable income taxes
|
( 43,512 | ) | 906,748 | |||||
Prepaid expenses and other current assets
|
34,280 | 71,913 | ||||||
Increase (decrease) in operating liabilities:
|
||||||||
Accounts payable
|
732,663 | 346,276 | ||||||
Accrued expenses
|
340,367 | 348,403 | ||||||
Income taxes payable
|
1,341,652 | 351,107 | ||||||
Net cash provided by operating activities
|
6,092,293 | 2,592,504 | ||||||
Cash flows from investing activities:
|
||||||||
Purchases of investments
|
( 1,092,976 | ) | ( 1,806,564 | ) | ||||
Proceeds from sale of investments
|
802,026 | 990,397 | ||||||
Investments in certificates of deposits
|
( 150,000 | ) | ( 50,000 | ) | ||||
Purchases of property and equipment
|
( 775,210 | ) | ( 1,241,388 | ) | ||||
Net cash (used in) provided by investing activities
|
( 1,216,160 | ) | ( 2,107,555 | ) | ||||
Cash flows from financing activities:
|
||||||||
Proceeds of note payable
|
0 | 1,000,000 | ||||||
Checks written in excess of bank balances
|
( 592,040 | ) | ( 470,223 | ) | ||||
Purchases of treasury stock
|
( 470,265 | ) | ( 1,022,429 | ) | ||||
Dividends paid
|
( 1,146,317 | ) | 0 | |||||
Repayment of notes payable
|
( 1,403,096 | ) | ( 2,361,553 | ) | ||||
Net cash used in financing activities
|
$ | (3,611,718 | ) | ( 2,854,205 | ) | |||
Net (decrease) increase in cash and cash equivalents
|
1,264,415 | ( 2,369,256 | ) | |||||
Cash and cash equivalents at the beginning of the period
|
1,115,150 | 3,229,939 | ||||||
Cash and cash equivalents at the end of the period
|
$ | 2,379,565 | $ | 860,683 |
Category
|
Years
|
|
Buildings and improvements
|
31 and 39
|
|
Machinery and equipment
|
5 – 12
|
|
Office equipment
|
5 – 7
|
|
Vehicles
|
5
|
Category
|
Years
|
|
Recipes
|
4
|
|
Customer lists and other customer related intangibles
|
7-10
|
|
Lease agreement
|
7
|
|
Trade names
|
15
|
|
Formula
|
10
|
|
Customer relationships
|
12
|
September 30, 2012
|
September 30, 2011
|
December 31, 2011
|
||||||||||||||||||||||
Cost
|
Accumulated Amortization
|
Cost
|
Accumulated Amortization
|
Cost
|
Accumulated Amortization
|
|||||||||||||||||||
Recipes
|
$ | 43,600 | $ | 43,600 | $ | 43,600 | $ | 43,600 | $ | 43,600 | $ | 43,600 | ||||||||||||
Customer lists and other customer related intangibles
|
4,504,200 | 1,914,395 | 4,504,200 | 1,419,834 | 4,504,200 | 1,546,671 | ||||||||||||||||||
Lease acquisition
|
87,200 | 87,200 | 87,200 | 85,368 | 87,200 | 87,200 | ||||||||||||||||||
Customer relationship
|
985,000 | 506,180 | 985,000 | 424,116 | 985,000 | 444,618 | ||||||||||||||||||
Trade names
|
2,248,000 | 841,002 | 2,248,000 | 692,763 | 2,248,000 | 728,601 | ||||||||||||||||||
Formula
|
438,000 | 270,100 | 438,000 | 226,300 | 438,000 | 237,250 | ||||||||||||||||||
$ | 8,306,000 | $ | 3,662,477 | $ | 8,306,000 | $ | 2,891,981 | $ | 8,306,000 | $ | 3,087,940 |
2013
|
$ |
714,000
|
||
2014
|
711,000
|
|||
2015
|
711,000
|
|||
2016
|
704,000
|
|||
2017
|
668,000
|
|||
Thereafter
|
1,136,000
|
|||
$ |
4,644,000
|
September 30, 2012
|
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Equities
|
$ | 698,444 | $ | 128,530 | $ | ( 11,971 | ) | $ | 815,003 | |||||||
Corporate Bonds
|
1,178,762 | 41,825 | ( 2,991 | ) | 1,217,596 | |||||||||||
Total
|
$ | 1,877,206 | $ | 170,355 | $ | ( 14,962 | ) | $ | 2,032,599 |
September 30, 2011
|
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Equities
|
$ | 681,162 | $ | 6,386 | $ | ( 88,910 | ) | $ | 598,638 | |||||||
Mutual Funds
|
3,588 | 40 | ( 794 | ) | 2,834 | |||||||||||
Preferred Securities
|
114,452 | 0 | ( 18,154 | ) | 96,298 | |||||||||||
Corporate Bonds
|
556,141 | 0 | ( 40,011 | ) | 516,130 | |||||||||||
Government Agency Obligations
|
601,092 | 0 | ( 648 | ) | 600,444 | |||||||||||
Total
|
$ | 1,956,435 | $ | 6,426 | $ | ( 148,517 | ) | $ | 1,814,344 |
December 31, 2011
|
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Equities
|
$ | 682,569 | $ | 55,244 | $ | ( 23,211 | ) | $ | 714,602 | |||||||
Mutual Funds
|
64,563 | 3,275 | ( 713 | ) | 67,125 | |||||||||||
Preferred Securities
|
64,452 | 0 | ( 17,702 | ) | 46,750 | |||||||||||
Corporate Bonds
|
899,298 | 1,019 | ( 33,750 | ) | 866,567 | |||||||||||
Total
|
$ | 1,710,882 | $ | 59,538 | $ | ( 75,376 | ) | $ | 1,695,044 |
Less Than 12 Months
|
12 Months or Greater
|
Total
|
||||||||||||||||||||||
September 30, 2012
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
Equities
|
$ | 19,437 | $ | ( 10,998 | ) | $ | 22,669 | $ | ( 973 | ) | $ | 42,106 | $ | ( 11,971 | ) | |||||||||
Corporate Bonds
|
81,472 | ( 490 | ) | 149,626 | ( 2,501 | ) | 231,098 | ( 2,991 | ) | |||||||||||||||
$ | 100,909 | $ | ( 11,488 | ) | $ | 172,295 | $ | ( 3,474 | ) | $ | 273,204 | $ | ( 14,962 | ) |
Less Than 12 Months
|
12 Months or Greater
|
Total
|
||||||||||||||||||||||
September 30, 2011
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
Equities
|
$ | 386,005 | $ | ( 52,770 | ) | $ | 33,294 | $ | ( 36,140 | ) | $ | 419,299 | $ | ( 88,910 | ) | |||||||||
Mutual Funds
|
238 | ( 41 | ) | 2,432 | ( 753 | ) | 2,670 | ( 794 | ) | |||||||||||||||
Preferred Securities
|
0 | 0 | 96,298 | ( 18,154 | ) | 96,298 | ( 18,154 | ) | ||||||||||||||||
Corporate Bonds
|
380,326 | ( 26,810 | ) | 135,805 | ( 13,201 | ) | 516,131 | ( 40,011 | ) | |||||||||||||||
Government Agency
Obligations
|
600,444 | ( 648 | ) | 0 | 0 | 600,444 | ( 648 | ) | ||||||||||||||||
$ | 1,367,013 | $ | ( 80,269 | ) | $ | 267,829 | $ | ( 68,248 | ) | $ | 1,634,842 | $ | ( 148,517 | ) |
Less Than 12 Months
|
12 Months or Greater
|
Total
|
||||||||||||||||||||||
December 31, 2011
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
Equities
|
$ | 176,966 | $ | ( 23,211 | ) | $ | 0 | $ | 0 | $ | 176,966 | $ | ( 23,211 | ) | ||||||||||
Mutual Funds
|
0 | 0 | 10,585 | ( 713 | ) | 10,585 | ( 713 | ) | ||||||||||||||||
Preferred Securities
|
0 | 0 | 46,750 | ( 17,702 | ) | 46,750 | ( 17,702 | ) | ||||||||||||||||
Corporate Bonds
|
626,292 | ( 24,000 | ) | 90,250 | ( 9,750 | ) | 716,542 | ( 33,750 | ) | |||||||||||||||
$ | 803,258 | $ | ( 47,211 | ) | $ | 147,585 | $ | ( 28,165 | ) | $ | 950,843 | $ | ( 75,376 | ) |
September 30,
|
December 31,
|
|||||||||||
2012
|
2011
|
2011
|
||||||||||
Finished goods
|
$ | 2,162,292 | $ | 1,325,523 | $ | 1,976,050 | ||||||
Production supplies
|
2,188,111 | 2,163,203 | 2,042,611 | |||||||||
Raw materials
|
1,219,484 | 2,291,200 | 935,814 | |||||||||
Total inventories
|
$ | 5,569,887 | $ | 5,779,926 | $ | 4,954,475 |
September 30,
|
December 31
|
|||||||||||
2012
|
2011
|
2011
|
||||||||||
Land
|
$ | 1,178,160 | $ | 1,178,160 | $ | 1,178,160 | ||||||
Buildings and improvements
|
11,713,436 | 11,555,313 | 11,633,077 | |||||||||
Machinery and equipment
|
15,099,413 | 14,374,318 | 14,697,024 | |||||||||
Vehicles
|
1,379,591 | 1,289,307 | 1,334,628 | |||||||||
Office equipment
|
413,113 | 377,309 | 383,099 | |||||||||
Construction in process
|
234,895 | 261,865 | 17,410 | |||||||||
30,018,608 | 29,036,272 | 29,243,398 | ||||||||||
Less accumulated depreciation
|
15,264,296 | 13,655,555 | 14,044,576 | |||||||||
Total property and equipment
|
$ | 14,754,312 | $ | 15,380,717 | $ | 15,198,822 |
September 30,
|
December 31,
|
|||||||||||
2012
|
2011
|
2011
|
||||||||||
Accrued payroll and payroll taxes
|
$ | 493,872 | $ | 460,676 | $ | 209,395 | ||||||
Accrued property tax
|
226,930 | 374,903 | 323,885 | |||||||||
Other
|
173,290 | 22,283 | 20,445 | |||||||||
$ | 894,092 | $ | 857,862 | $ | 553,725 |
September 30,
|
December 31
|
|||||||||||
2012
|
2011
|
2011
|
||||||||||
Note payable to Private Bank in monthly installments of $42,222, plus variable interest rate, currently at 2.7963%, with a balloon payment of $5,066,667 due February 6, 2014. Collateralized by substantially all assets of the Company.
|
$ | 5,534,445 | $ | 6,248,889 | $ | 5,914,445 | ||||||
Line of credit with Private Bank at variable interest rate, currently at 3.25%. The agreement has been extended with terms allowing borrowings up to $2.0 million, maturing on May 31, 2012. Collateralized by substantially all assets of the Company.
|
0 | 0 | 1,000,000 | |||||||||
Line of credit with Morgan Stanley for borrowings up to $2.8 million at variable interest rate, currently at 3.00% due on demand. Collateralized by investments, cash and CD’s.
|
0 | 1,384,468 | 0 | |||||||||
Notes payable to Ford Credit Corp. payable in monthly installments of $1,778.23 at 5.99%, due July 2015, secured by transportation equipment.
|
55,382 | 72,753 | 68,509 | |||||||||
Note payable to Fletcher Jones of Chicago, Ltd LLC in monthly installments of $1,768.57 at 6.653%, due May 24, 2017, secured by transportation equipment.
|
87,629 | 100,017 | 97,598 | |||||||||
Total notes payable
|
5,677,456 | 7,806,127 | 7,080,552 | |||||||||
Less current maturities
|
580,781 | 1,923,436 | 1,540,716 | |||||||||
Total long-term portion
|
$ | 5,096,675 | $ | 5,882,691 | $ | 5,539,836 |
For the Period Ended September 30,
|
||||
2013
|
$ | 583,154 | ||
2014
|
5,022,083 | |||
2015
|
35,368 | |||
2016
|
19,324 | |||
2017
|
17,527 | |||
Total
|
$ | 5,677,456 |
2013
|
$ | 152,811 | ||
2014
|
43,818 | |||
2015
|
45,130 | |||
2016
|
46,484 | |||
2017
|
47,878 | |||
Thereafter
|
61,733 | |||
Total
|
$ | 397,854 |
For the Nine Months Ended
|
||||||||
September 30,
|
||||||||
2012
|
2011
|
|||||||
Current:
|
||||||||
Federal
|
$ | 2,318,292 | $ | 1,422,579 | ||||
State and local
|
623,348 | 879,463 | ||||||
Total current
|
2,941,640 | 2,302,042 | ||||||
Deferred
|
( 458,424 | ) | ( 186,677 | ) | ||||
Provision for income taxes
|
$ | 2,483,216 | $ | 2,115,365 |
For the Nine Months Ended
|
||||||||||||||||
September 30,
|
||||||||||||||||
2012
|
2011
|
|||||||||||||||
Amount
|
Percentage
|
Amount
|
Percentage
|
|||||||||||||
Federal income tax expense computed at the statutory rate
|
$ | 2,390,034 | 34.0% | $ | 1,814,484 | 34.0% | ||||||||||
State and local tax expense, net
|
667,804 | 9.5% | 506,988 | 9.5% | ||||||||||||
U.S. domestic manufacturers’ discount & other permanent differences
|
( 368,403 | ) | (5.2%) | ( 146,938 | ) | (2.8%) | ||||||||||
Change in tax estimate
|
( 206,219 | ) | (2.9%) | ( 59,169 | ) | (1.1%) | ||||||||||
Provision for income taxes
|
$ | 2,483,216 | 35.4% | $ | 2,115,365 | 39.6% |
September 30,
|
December 31,
|
|||||||||||
2012
|
2011
|
2011
|
||||||||||
Non-current deferred tax assets (liabilities)
arising from:
Temporary differences -
|
||||||||||||
Accumulated depreciation and amortization
|
||||||||||||
from purchase accounting adjustments
|
$ | ( 3,279,737 | ) | $ | ( 3,584,660 | ) | $ | ( 3,671,285 | ) | |||
Capital loss carry-forwards
|
167,208 | 271,568 | 167,690 | |||||||||
Total non-current net deferred tax liabilities
|
( 3,112,529 | ) | ( 3,313,092 | ) | ( 3,503,595 | ) | ||||||
Current deferred tax assets arising from:
|
||||||||||||
Unrealized losses (gain) on investments
|
( 67,596 | ) | 61,810 | 6,890 | ||||||||
Impairment of investments
|
0 | 0 | 15,673 | |||||||||
Inventory
|
248,633 | 257,963 | 220,408 | |||||||||
Allowance for doubtful accounts and discounts
|
134,850 | 138,228 | 4,350 | |||||||||
Capital loss carry-back
|
0 | 0 | 91,369 | |||||||||
Total current deferred tax assets
|
315,887 | 458,001 | 338,690 | |||||||||
Net deferred tax liability
|
$ | ( 2,796,642 | ) | $ | ( 2,855,091 | ) | $ | ( 3,164,905 | ) |
For the Nine Months Ended
|
||||||||
September 30,
|
||||||||
2012
|
2011
|
|||||||
Interest
|
$ | 136,540 | $ | 195,448 | ||||
Income taxes
|
$ | 1,643,619 | $ | 1,169,334 |
·
|
Quoted prices for similar assets or liabilities in active markets;
|
·
|
Quoted prices for identical or similar assets or liabilities in inactive markets;
|
·
|
Inputs other than quoted prices that are observable for the asset or liability;
|
·
|
Inputs that are derived principally from or corroborated by observable market data by correlation or other means.
|
Assets and Liabilities at Fair Value as of September 30, 2012
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Cash
|
$ | 2,379,565 | $ | 0 | $ | 0 | $ | 2,379,565 | ||||||||
Money-market
|
59,282 | 0 | 0 | 59,282 | ||||||||||||
Certificate of Deposits
|
0 | 438,062 | 0 | 438,062 | ||||||||||||
Stocks
|
815,003 | 0 | 0 | 815,003 | ||||||||||||
Corporate Bonds
|
0 | 1,217,596 | 0 | 1,217,596 | ||||||||||||
Notes payable
|
0 | 5,677,456 | 0 | 5,677,456 |
Assets and Liabilities at Fair Value as of September 30, 2011
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Cash
|
$ | 860,683 | $ | 0 | $ | 0 | $ | 860,683 | ||||||||
Money Market
|
55,610 | 0 | 0 | 55,610 | ||||||||||||
Mutual Funds:
|
||||||||||||||||
Equity Income
|
2,834 | 0 | 0 | 2,834 | ||||||||||||
Certificate of Deposits
|
0 | 279,538 | 0 | 279,538 | ||||||||||||
Stocks
|
598,638 | 0 | 0 | 598,638 | ||||||||||||
Preferred Stock
|
96,298 | 0 | 0 | 96,298 | ||||||||||||
Corporate Bonds
|
0 | 516,131 | 0 | 516,131 | ||||||||||||
Government Securities
|
0 | 600,444 | 0 | 600,444 | ||||||||||||
Notes payable
|
0 | 7,806,127 | 0 | 7,806,127 | ||||||||||||
Period
|
(a) Total
Numbers of
Shares (or Units)
Purchased
|
(b) Average Price
Paid per Share
(or Unit)
|
(c) Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs
|
(d) Maximum Number (or Approximate Dollar Value) of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs
|
July 1 to July 31, 2012
|
1,000
|
$10.57
|
1,000
|
171,400
|
||||
August 1 to August 31, 2012
|
8,700
|
$9.84
|
8,700
|
162,700
|
||||
September 1 to September 30, 2012
|
3,500
|
$9.60
|
3,500
|
159,200
|
||||
Total
|
13,200
|
$10.00
|
13,200
|
159,200
|
Exhibit
Number
|
Description of Document
|
|
31.1
|
Officer’s Certificate Pursuant to 15 U.S.C. 7241, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Officer’s Certificate Pursuant to 15 U.S.C. 7241, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
99.1 | Press Release dated November 14, 2012. | |
101
|
Interactive Data Files.
|
LIFEWAY FOODS, INC.
|
|||
(Registrant)
|
|||
Date: November 14, 2012
|
By:
|
/s/ Julie Smolyansky
|
|
Julie Smolyansky
|
|||
Chief Executive Officer, President and Director
|
|||
Date: November 14, 2012
|
By:
|
/s/ Edward P. Smolyansky
|
|
Edward P. Smolyansky
|
|||
Chief Financial and Accounting Officer and Treasurer
|
|||
Exhibit
Number
|
Description of Document
|
|
31.1
|
Officer’s Certificate Pursuant to 15 U.S.C. 7241, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Officer’s Certificate Pursuant to 15 U.S.C. 7241, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
99.1 | Press Release dated November 14, 2012. | |
101
|
Interactive Data Files.
|