Oregon
|
93-0981021
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
8800 Enchanted Way, S.E., Turner,
Oregon
|
97392
|
|
(Address
of principal executive offices)
|
|
(Zip
Code)
|
x
YES
|
¨
NO
|
x
YES
|
¨
NO
|
¨ Large accelerated
filer
|
¨ Accelerated
filer
|
¨ Non-accelerated
filer
|
x Smaller reporting
company
|
¨
YES
|
x
NO
|
Part
I - Financial Information
|
3
|
Item
1 - Financial Statements
|
3
|
Balance
Sheet
|
3
|
Statement
of Operations
|
4
|
Statement
of Cash Flows
|
5
|
Notes
to Unaudited Interim Financial Statements
|
6
|
Item
2 - Management's Discussion and Analysis of Financial Condition and
Results of Operations
|
10
|
Item
3 – Quantitative and Qualitative Disclosures about Market
Risk
|
17
|
Item
4 - Controls and Procedures
|
17
|
Part
II - Other Information
|
19
|
Item
1 - Legal Proceedings
|
19
|
Item
1A – Risk Factors
|
19
|
Item
2 - Unregistered Sales of Equity Securities and Use of
Proceeds
|
19
|
Item
3 - Defaults upon Senior Securities
|
19
|
Item
4 - Submission of Matters to a Vote of Security Holders
|
19
|
Item
5 - Other Information
|
19
|
Item
6 - Exhibits
|
20
|
Signatures
|
21
|
Part
1
|
FINANCIAL
INFORMATION
|
Item
1
|
FINANCIAL
STATEMENTS
|
June
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | - | $ | 350,361 | ||||
Accounts
receivable trade, net
|
1,141,725 | 1,204,881 | ||||||
Inventories
|
11,619,663 | 10,604,204 | ||||||
Prepaid
expenses and other current assets
|
127,678 | 68,834 | ||||||
Current
portion of notes receivable
|
62,415 | 62,415 | ||||||
Deferred
income taxes
|
81,700 | 81,700 | ||||||
Total
current assets
|
13,033,181 | 12,372,395 | ||||||
Vineyard
development cost, net
|
1,682,055 | 1,693,769 | ||||||
Property
and equipment, net
|
5,988,620 | 6,069,408 | ||||||
Note
receivable
|
134,284 | 165,491 | ||||||
Debt
issuance costs, net
|
25,354 | 29,581 | ||||||
Other
assets
|
4,456 | 4,456 | ||||||
Total
assets
|
$ | 20,867,950 | $ | 20,335,100 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Bank
overdraft
|
$ | 76,920 | $ | - | ||||
Current
portion of long term debt
|
354,536 | 354,536 | ||||||
Revolving
credit line
|
1,042,440 | - | ||||||
Accounts
payable
|
905,916 | 1,111,499 | ||||||
Accrued
expenses
|
534,300 | 510,768 | ||||||
Income
taxes payable
|
232,420 | 350,870 | ||||||
Grapes
payable
|
24,837 | 594,734 | ||||||
Total
current liabilities
|
3,171,369 | 2,922,407 | ||||||
Long-term
debt, less current portion
|
2,022,238 | 2,178,246 | ||||||
Deferred
rent liability
|
217,742 | 217,742 | ||||||
Deferred
gain
|
329,883 | 345,930 | ||||||
Deferred
income taxes
|
355,207 | 355,207 | ||||||
Total
liabilities
|
6,096,439 | 6,019,532 | ||||||
Shareholders’
equity
|
||||||||
Common
stock, no par value - 10,000,000 shares authorized, 4,863,977 and
4,851,327 shares issued and outstanding at June 30, 2009 and December 31,
2008
|
8,552,670 | 8,515,667 | ||||||
Retained
earnings
|
6,218,841 | 5,799,901 | ||||||
Total
shareholders’ equity
|
14,771,511 | 14,315,568 | ||||||
Total
liabilities and shareholders’ equity
|
$ | 20,867,950 | $ | 20,335,100 |
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
revenues Case revenue
|
$ | 4,052,383 | $ | 3,884,983 | $ | 7,692,621 | $ | 7,287,656 | ||||||||
Total
net revenues
|
4,052,383 | 3,884,983 | 7,692,621 | 7,287,656 | ||||||||||||
Cost
of sales Case
|
2,056,684 | 1,973,844 | 3,819,828 | 3,727,678 | ||||||||||||
Total
cost of sales
|
2,056,684 | 1,973,844 | 3,819,828 | 3,727,678 | ||||||||||||
Gross
profit
|
1,995,699 | 1,911,139 | 3,872,793 | 3,559,978 | ||||||||||||
Selling,
general and administrative expenses
|
1,537,775 | 1,645,963 | 3,099,509 | 3,174,471 | ||||||||||||
Net
operating income
|
457,924 | 265,176 | 773,284 | 385,507 | ||||||||||||
Other
income (expense)
|
||||||||||||||||
Interest
income
|
- | 16,222 | - | 17,193 | ||||||||||||
Interest
expense
|
(36,216 | ) | (17,715 | ) | (68,878 | ) | (40,043 | ) | ||||||||
Other
income(expense)
|
1,922 | (1,139 | ) | 1,922 | 53 | |||||||||||
Net
income before income taxes
|
423,630 | 262,544 | 706,328 | 362,710 | ||||||||||||
Income
tax expense
|
169,846 | 105,017 | 287,388 | 145,085 | ||||||||||||
Net
income
|
253,784 | 157,527 | 418,940 | 217,625 | ||||||||||||
Retained
earnings beginning of period
|
5,965,057 | 5,151,405 | 5,799,901 | 5,091,307 | ||||||||||||
Retained
earnings end of period
|
$ | 6,218,841 | $ | 5,308,932 | $ | 6,218,841 | $ | 5,308,932 | ||||||||
Basic
earnings per common share
|
$ | .05 | $ | .03 | $ | .09 | $ | .04 | ||||||||
Diluted
earnings per common share
|
$ | .05 | $ | .03 | $ | .09 | $ | .04 | ||||||||
Weighted
average number of basic common shares outstanding
|
4,858,480 | 4,844,475 | 4,855,379 | 4,840,882 | ||||||||||||
Weighted
average number of diluted common shares outstanding
|
4,877,738 | 5,006,888 | 4,858,146 | 4,997,528 |
Six Months ended June 30,
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 418,940 | $ | 217,625 | ||||
Reconciliation
of net income to net cash provided by (used in) operating
activities:
|
||||||||
Depreciation
and amortization
|
326,866 | 308,241 | ||||||
Deferred
rent liability
|
- | (8,936 | ) | |||||
Deferred
gain
|
(16,047 | ) | (16,048 | ) | ||||
Stock
based compensation expense
|
8,988 | 20,733 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable trade
|
63,156 | 729,069 | ||||||
Inventories
|
(1,015,457 | ) | (1,758,542 | ) | ||||
Prepaid
expenses and other current assets
|
(58,845 | ) | (223,572 | ) | ||||
Other
assets
|
- | 59,469 | ||||||
Accounts
payable
|
(205,583 | ) | 200,138 | |||||
Accrued
expenses
|
23,532 | (6,633 | ) | |||||
Income
taxes payable
|
(122,961 | ) | 61,771 | |||||
Grape
payables
|
(569,897 | ) | (445,644 | ) | ||||
Net
cash used in operating activities
|
(1,147,308 | ) | (862,329 | ) | ||||
Cash
flows from investing activities;
|
||||||||
Additions
to property and equipment
|
(206,797 | ) | (489,132 | ) | ||||
Vineyard
development
|
(23,340 | ) | - | |||||
Payment
received on grape supplier loan
|
31,207 | - | ||||||
Net
cash used in investing activities
|
(198,930 | ) | (489,132 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Bank
overdraft
|
76,920 | - | ||||||
Proceeds
from stock options exercised
|
28,015 | 27,250 | ||||||
Borrowing
from revolving line of credit
|
1,042,440 | 440,533 | ||||||
Payments
on long-term debt
|
(156,008 | ) | (140,379 | ) | ||||
Excess
tax benefit on stock option exercises
|
4,510 | 6,798 | ||||||
Net
cash provided by (used in) financing activities
|
995,877 | 334,202 | ||||||
Net
increase (decrease) in cash and cash equivalents
|
(350,361 | ) | (1,017,259 | ) | ||||
Cash
and cash equivalents:
|
||||||||
Beginning
of period
|
350,361 | 1,083,405 | ||||||
End
of period
|
$ | - | $ | 66,146 |
Three months ended
|
Six months ended
|
|||||||||||||||
June 30, 2009
|
June 30, 2009
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
average
|
average
|
|||||||||||||||
exercise
|
exercise
|
|||||||||||||||
Shares
|
price
|
Shares
|
price
|
|||||||||||||
Outstanding
at beginning of period
|
440,700 | $ | 3.78 | 442,200 | $ | 3.77 | ||||||||||
Granted
|
- | - | ||||||||||||||
Exercised
|
(11,000 | ) | $ | 2.30 | (12,500 | ) | $ | 2.24 | ||||||||
Forfeited
|
(49,000 | ) | $ | 2.30 | (49,000 | ) | $ | 2.30 | ||||||||
Outstanding
at end of Period
|
380,700 | $ | 4.01 | 380,700 | $ | 4.01 |
June 30,
|
||||
2009
|
||||
Risk
Free interest rates
|
3.53 | % | ||
Expected
dividend
|
0 | % | ||
Expected
lives, in years
|
5-10 | |||
Expected
volatility
|
34.7 | % |
Exercise
|
||||||||
Shares
|
Price
|
|||||||
Stock
Options Exercised
|
1,500 | $ | 1.81 | |||||
11,000 | $ | 2.30 |
June
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
Winemaking
and packaging materials
|
$ | 606,794 | $ | 309,467 | ||||
Work-in-progress
(costs relating to unprocessed and/or bulk wine products)
|
3,038,350 | 3,350,830 | ||||||
Finished
goods (bottled wines and related products)
|
7,974,519 | 6,943,907 | ||||||
Current
inventories
|
$ | 11,619,663 | $ | 10,604,204 |
June 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
Land
and improvements
|
$ | 2,591,357 | $ | 2,589,560 | ||||
Winery
building and hospitality center
|
4,969,758 | 4,969,758 | ||||||
Equipment
|
5,557,835 | 5,352,835 | ||||||
13,118,950 | 12,912,153 | |||||||
Less
accumulated depreciation
|
(7,130,330 | ) | (6,842,745 | ) | ||||
$ | 5,988,620 | $ | 6,069,408 |
Three months ended June 30,
2009
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 1,012,754 | $ | 3,039,629 | $ | 4,052,383 | ||||||
Cost
of Sales
|
$ | 774,632 | $ | 1,282,052 | $ | 2,056,684 | ||||||
Gross
Profit
|
$ | 238,122 | $ | 1,757,577 | $ | 1,995,699 | ||||||
%
of sales
|
23.5 | % | 57.8 | % | 49.2 | % |
Six months ended June 30, 2009
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 1,920,280 | $ | 5,772,341 | $ | 7,692,621 | ||||||
Cost
of Sales
|
$ | 1,417,587 | $ | 2,402,241 | $ | 3,819,828 | ||||||
Gross
Profit
|
$ | 502,693 | $ | 3,370,100 | $ | 3,872,793 | ||||||
%
of sales
|
26.2 | % | 58.4 | % | 50.3 | % |
Three months ended
|
Six months ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Retail
Sales, Rental Income and Events
|
$ | 595,255 | $ | 592,677 | $ | 1,128,530 | $ | 1,122,205 | ||||||||
In-state
sales
|
1,825,696 | 1,864,762 | 3,482,582 | 3,577,877 | ||||||||||||
Out-of-state
sales
|
1,774,850 | 1,505,630 | 3,303,723 | 2,758,066 | ||||||||||||
Misc.
sales
|
- | - | 10,991 | (947 | ) | |||||||||||
Total
Revenue
|
4,195,801 | 3,963,069 | 7,925,826 | 7,457,201 | ||||||||||||
Less
excise taxes
|
(143,418 | ) | (78,086 | ) | (233,205 | ) | (169,545 | ) | ||||||||
Net
Revenue
|
$ | 4,052,383 | $ | 3,884,983 | 7,692,621 | 7,287,656 |
Three months ended June 30, 2009
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 1,012,754 | $ | 3,039,629 | $ | 4,052,383 | ||||||
Cost
of Sales
|
$ | 774,632 | $ | 1,282,052 | $ | 2,056,684 | ||||||
Gross
Profit
|
$ | 238,122 | $ | 1,757,577 | $ | 1,995,699 | ||||||
%
of sales
|
23.5 | % | 57.8 | % | 49.2 | % |
Six months ended June 30, 2009
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 1,920,280 | $ | 5,772,341 | $ | 7,692,621 | ||||||
Cost
of Sales
|
$ | 1,417,587 | $ | 2,402,241 | $ | 3,819,828 | ||||||
Gross
Profit
|
$ | 502,693 | $ | 3,370,100 | $ | 3,872,793 | ||||||
%
of sales
|
26.2 | % | 58.4 | % | 50.3 | % |
PART
II.
|
OTHER
INFORMATION
|
Item
1.
|
Legal
Proceedings.
|
Item
1A.
|
Risk
Factors
|
Item2.
|
Unregistered
Sales of Equity Securities and Use of
Proceeds.
|
Item
3.
|
Defaults
Upon Senior Securities.
|
Item
4.
|
Submission
of Matters to a Vote of Security
Holders.
|
Item
5.
|
Other
Information
|
Item
6.
|
Exhibits
|
Exhibit
No.
|
Description
|
WILLAMETTE
VALLEY VINEYARDS, INC.
|
||
Date:
August 14,
2009
|
By
/s/ James W. Bernau
|
|
James
W. Bernau
|
||
President
|
||
Date:
August 14,
2009
|
By
/s/ Jeffrey J. Fox
|
|
Jeffrey
J. Fox
|
||
Controller
|