(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, 2013, 16,346,017 shares of the registrant’s common stock, no par value, were outstanding.
|
PART I – FINANCIAL INFORMATION
|
||
Item 1.
|
Financial Statements.
|
3 |
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
|
19 |
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
21 |
Item 4.
|
Controls and Procedures.
|
21 |
PART II – OTHER INFORMATION
|
||
Item 1.
|
Legal Proceedings.
|
23 |
Item 1 A.
|
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 | |
Index of Exhibits.
|
25 |
(Unaudited)
September 30,
|
December 31,
|
|||||||||||
2013
|
2012
|
2012
|
||||||||||
ASSETS
|
||||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
$
|
1,240,730
|
$
|
2,379,565
|
$
|
2,286,226
|
||||||
Investments
|
2,506,463
|
2,032,598
|
1,869,888
|
|||||||||
Certificates of deposits in financial institutions
|
115,373
|
450,000
|
450,000
|
|||||||||
Inventories
|
8,382,287
|
5,569,887
|
5,939,186
|
|||||||||
Accounts receivable, net of allowance for doubtful
|
||||||||||||
accounts and discounts
|
11,313,652
|
10,002,065
|
8,723,737
|
|||||||||
Prepaid expenses and other current assets
|
88,629
|
45,350
|
97,138
|
|||||||||
Other receivables
|
89,100
|
3,946
|
8,825
|
|||||||||
Deferred income taxes
|
394,277
|
315,887
|
234,687
|
|||||||||
Refundable income taxes
|
423,242
|
84,828
|
84,828
|
|||||||||
Total current assets
|
$
|
24,553,753
|
$
|
20,884,126
|
$
|
19,694,515
|
||||||
Property and equipment, net
|
21,637,492
|
14,754,312
|
14,986,776
|
|||||||||
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 $4,376,640 and $3,662,477 at September 30, 2013 and 2012 and $3,842,756 at
|
||||||||||||
December 31, 2012, respectively
|
3,929,360
|
4,643,523
|
4,463,242
|
|||||||||
Total intangible assets
|
17,997,451
|
18,711,614
|
18,531,333
|
|||||||||
Other Assets
|
||||||||||||
Long-term accounts receivable net of current portion
|
280,000
|
162,522
|
294,000
|
|||||||||
Total assets
|
$
|
64,468,696
|
$
|
54,512,574
|
$
|
53,506,624
|
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||
Current liabilities
|
||||||||||||
Current maturities of notes payable
|
$
|
878,088
|
$
|
580,781
|
$
|
542,981
|
||||||
Accounts payable
|
5,429,988
|
5,118,902
|
4,256,725
|
|||||||||
Accrued expenses
|
1,323,213
|
894,092
|
1,155,677
|
|||||||||
Accrued income taxes
|
1,292,762
|
1,341,652
|
254,311
|
|||||||||
Total current liabilities
|
8,924,051
|
7,935,427
|
6,209,694
|
|||||||||
Notes payable
|
9,214,853
|
5,096,675
|
4,955,945
|
|||||||||
Deferred income taxes
|
2,917,213
|
3,112,529
|
3,028,518
|
|||||||||
Total liabilities
|
21,056,117
|
16,144,631
|
14,194,157
|
|||||||||
Stockholders' equity
|
||||||||||||
Common stock, no par value; 40,000,000 shares authorized; 17,273,776 shares issued; 16,346,017 shares outstanding at September 30, 2013; 17,273,776
|
||||||||||||
shares issued; 16,359,017 shares outstanding at
|
||||||||||||
September 30, 2012; 17,273,776 shares issued; 16,346,017 shares outstanding at December 31, 2012
|
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
|
(8,187,682
|
)
|
(8,077,239)
|
(8,187,682
|
)
|
|||||||
Retained earnings
|
43,056,422
|
37,831,275
|
38,904,777
|
|||||||||
Accumulated other comprehensive income (loss), net of taxes
|
2,056
|
72,124
|
53,591
|
|||||||||
Total stockholders' equity
|
43,412,579
|
38,367,943
|
39,312,469
|
|||||||||
Total liabilities and stockholders' equity
|
$
|
64,468,696
|
$
|
54,512,574
|
$
|
53,506,626
|
(Unaudited)
Three Months Ended
September 30,
|
(Unaudited)
Nine Months Ended
September 30,
|
|||||||||||||||||||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||||||||||||||||||
Sales
|
$
|
26,601,341
|
$
|
22,617,132
|
|
$ |
80,030,021
|
$ |
66,876,986
|
|||||||||||||||||||||||
Less: discounts and allowances
|
(2,808,811)
|
(1,997,399)
|
(8,772,576)
|
(6,306,675)
|
||||||||||||||||||||||||||||
Net Sales
|
23,792,530
|
23,792,530
|
20,619,733
|
20,619,733
|
71,257,445
|
71,257,445
|
60,570,311
|
60,570,311
|
||||||||||||||||||||||||
Cost of goods sold
|
16,513,357
|
13,342,566
|
47,217,179
|
38,771,897
|
||||||||||||||||||||||||||||
Depreciation expense
|
410,797
|
407,567
|
1,226,629
|
1,219,721
|
||||||||||||||||||||||||||||
Total cost of goods sold
|
16,924,154
|
13,750,133
|
48,443,808
|
39,991,618
|
||||||||||||||||||||||||||||
Gross profit
|
6,868,376
|
6,869,600
|
22,813,637
|
20,578,693
|
||||||||||||||||||||||||||||
Selling expenses
|
2,815,126
|
2,974,294
|
8,291,960
|
8,300,810
|
||||||||||||||||||||||||||||
General and administrative
|
1,671,080
|
1,620,967
|
5,567,649
|
4,626,853
|
||||||||||||||||||||||||||||
Amortization expense
|
178,201
|
197,129
|
533,884
|
574,538
|
||||||||||||||||||||||||||||
Total Operating Expenses
|
4,664,407
|
4,792,390
|
14,393,493
|
13,502,201
|
||||||||||||||||||||||||||||
Income from operations
|
2,203,969
|
2,077,210
|
8,420,144
|
7,076,492
|
||||||||||||||||||||||||||||
Other income (expense):
|
||||||||||||||||||||||||||||||||
Interest and dividend income
|
36,535
|
16,270
|
82,166
|
52,321
|
||||||||||||||||||||||||||||
Rental income
|
2,231
|
4,270
|
8,889
|
10,284
|
||||||||||||||||||||||||||||
Interest expense
|
(59,887)
|
(41,897)
|
(133,610)
|
(136,000)
|
||||||||||||||||||||||||||||
Gain (loss) on sale of investments, net, reclassified from OCI
|
161
|
4,024
|
121,441
|
26,415
|
||||||||||||||||||||||||||||
Other income
|
209,175
|
0
|
219,404
|
0
|
||||||||||||||||||||||||||||
Total other income (expense)
|
188,215
|
(17,333)
|
298,290
|
(46,980)
|
||||||||||||||||||||||||||||
Income before provision for income taxes
|
2,392,184
|
2,059,877
|
8,718,434
|
7,029,512
|
||||||||||||||||||||||||||||
Provision for income taxes
|
702,257
|
657,697
|
3,258,928
|
2,483,216
|
||||||||||||||||||||||||||||
Net income
|
$
|
1,689,927
|
$
|
1,402,180
|
5,459,506
|
$
|
4,546,296
|
|||||||||||||||||||||||||
Basic and diluted earnings per common share
|
0.10
|
0.09
|
0.33
|
0.28
|
||||||||||||||||||||||||||||
Weighted average number of shares outstanding
|
16,346,017
|
16,366,974
|
16,346,017
|
16,380,793
|
||||||||||||||||||||||||||||
COMPREHENSIVE INCOME
|
||||||||||||||||||||||||||||||||
Net income
|
$
|
1,689,927
|
$
|
1,402,180
|
5,459,506
|
$
|
4,546,296
|
|||||||||||||||||||||||||
Other comprehensive income (loss), net of tax:
|
||||||||||||||||||||||||||||||||
Unrealized gains (losses) on investments (net of tax)
|
29,356
|
62,266
|
17,079
|
95,996
|
||||||||||||||||||||||||||||
Less reclassification adjustment for (gains) losses included in net income (net of taxes)
|
(91)
|
(2,274)
|
(68,614)
|
(14,924)
|
||||||||||||||||||||||||||||
Comprehensive income
|
$
|
1,719,192
|
$
|
1,462,172
|
$
|
5,407,971
|
$
|
4,627,368
|
Common Stock, No Par |
Accumulated
|
|||||||||||||||||||||||||||||||||||
Value |
# of
|
Other
|
||||||||||||||||||||||||||||||||||
40,000,000 Shares
|
Shares |
Comprehensive
|
||||||||||||||||||||||||||||||||||
Authorized
|
of
|
Income | ||||||||||||||||||||||||||||||||||
# of Shares
Issued |
# of Shares
Outstanding |
Treasury
Stock |
Common
Stock |
Paid In
Capital |
Treasury
Stock |
Retained
Earnings |
(Loss),
Net of Tax |
Total
|
||||||||||||||||||||||||||||
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
|
|||||||||||||||||||
Redemption of stock
|
0
|
(63,300
|
)
|
63,300
|
0
|
0
|
(580,708
|
)
|
0
|
0
|
(580,708
|
)
|
||||||||||||||||||||||||
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||||||||||
Unrealized gains on securities, net of taxes
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
62,539
|
62,539
|
|||||||||||||||||||||||||||
Net income for the year ended December 31, 2012
|
0
|
0
|
0
|
0
|
0
|
0
|
5,619,798
|
0
|
5,619,798
|
|||||||||||||||||||||||||||
Dividends ($.07) per share
|
0
|
0
|
0
|
0
|
0
|
0
|
(1,146,317
|
)
|
0
|
(1,146,317
|
)
|
|||||||||||||||||||||||||
Balances at December 31, 2012
|
17,273,776
|
16,346,017
|
927,759
|
$
|
6,509,267
|
$
|
2,032,516
|
$
|
(8,187,682
|
)
|
$
|
38,904,777
|
$
|
53,591
|
$
|
39,312,469
|
||||||||||||||||||||
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
|
|||||||||||||||||||||
Balances at January 1, 2013
|
17,273,776
|
16,346,017
|
927,759
|
$
|
6,509,267
|
$
|
2,032,516
|
$
|
(8,187,682
|
)
|
$
|
38,904,777
|
$
|
53,591
|
$
|
39,312,469
|
||||||||||||||||||||
Other comprehensive income (loss):
|
||||||||||||||||||||||||||||||||||||
Unrealized gains on securities, net of taxes
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(51,535)
|
(51,535)
|
|||||||||||||||||||||||||||
Net income for the nine months ended September 30, 2013
|
0
|
0
|
0
|
0
|
0
|
0
|
5,459,506
|
0
|
5,459,506
|
|||||||||||||||||||||||||||
Dividends ($.08) per share
|
0
|
0
|
0
|
0
|
0
|
0
|
(1,307,861)
|
0
|
(1,307,861)
|
|||||||||||||||||||||||||||
Balances at September 30, 2013
|
17,273,776
|
16,346,017
|
927,759
|
$
|
6,509,267
|
$
|
2,032,516
|
$
|
(8,187,682
|
)
|
$
|
43,056,422
|
$
|
2,056
|
$
|
43,412,579
|
(Unaudited)
|
||||||||
September 30,
|
||||||||
2013
|
2012
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
5,459,506
|
$
|
4,546,296
|
||||
Adjustments to reconcile net income to net
|
||||||||
cash flows from operating activities:
|
||||||||
Depreciation and amortization
|
1,760,513
|
1,794,259
|
||||||
Loss (gain) on sale of investments, net
|
(121,441
|
)
|
(26,415
|
) | ||||
Deferred income taxes
|
(231,218
|
)
|
(458,424
|
) | ||||
Bad Debt Expense
|
26,819
|
332,301
|
||||||
Loss (gain) on sale of equipment
|
(209,175 |
)
|
||||||
(Increase) decrease in operating assets:
|
||||||||
Accounts receivable
|
(2,612,905
|
)
|
(2,106,020
|
) | ||||
Other receivables
|
(80,275
|
)
|
220,258
|
|||||
Inventories
|
(2,443,101
|
)
|
(615,412
|
) | ||||
Refundable income taxes
|
(338,414
|
)
|
(43,512
|
) | ||||
Prepaid expenses and other current assets
|
33,509
|
34,280
|
||||||
Increase (decrease) in operating liabilities:
|
||||||||
Accounts payable
|
1,173,263
|
732,663
|
||||||
Accrued expenses
|
167,536
|
340,367
|
||||||
Income taxes payable
|
1,038,451
|
1,341,652
|
||||||
Net cash provided by operating activities
|
3,623,068
|
6,092,293
|
||||||
Cash flows from investing activities:
|
||||||||
Purchases of investments
|
(2,877,968
|
)
|
(1,092,976
|
) | ||||
Proceeds from sale of investments
|
2,281,792
|
802,026
|
||||||
Redemption of certificates of deposits
|
334,627
|
(150,000
|
) | |||||
Purchases of property and equipment
|
(8,205,669
|
)
|
(775,210
|
) | ||||
Proceeds from sale of equipment
|
537,500 | 0 | ||||||
Net cash used in investing activities
|
(7,929,718
|
)
|
(1,216,160)
|
|||||
Cash flows from financing activities:
|
||||||||
Checks written in excess of bank balances
|
—
|
(592,040
|
) | |||||
Purchases of treasury stock
|
—
|
(470,265
|
) | |||||
Dividends paid
|
(1,307,861
|
)
|
(1,146,317
|
) | ||||
Net proceeds from debt issuance
|
4,975,000
|
0
|
||||||
Repayment of notes payable
|
(405,985
|
)
|
(1,403,096
|
) | ||||
Net cash used in financing activities
|
3,261,154
|
(3,611,718
|
) | |||||
Net (decrease) increase in cash and cash equivalents
|
(1,045,496
|
)
|
1,264,415
|
|||||
Cash and cash equivalents at the beginning of the period
|
2,286,226
|
1,115,150
|
||||||
Cash and cash equivalents at the end of the period
|
$
|
1,240,730
|
$
|
2,379,565
|
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, 2013
|
September 30, 2012
|
December 31, 2012
|
||||||||||||||||||||||
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
|
2,361,808
|
4,504,200
|
1,914,395
|
4,504,200
|
2,025,736
|
||||||||||||||||||
Lease acquisition
|
87,200
|
87,200
|
87,200
|
87,200
|
87,200
|
87,200
|
||||||||||||||||||
Customer relationship
|
985,000
|
579,264
|
985,000
|
506,180
|
985,000
|
526,701
|
||||||||||||||||||
Trade names
|
2,248,000
|
990,868
|
2,248,000
|
841,002
|
2,248,000
|
878,469
|
||||||||||||||||||
Formula
|
438,000
|
313,900
|
438,000
|
270,100
|
438,000
|
281,050
|
||||||||||||||||||
$
|
8,306,000
|
$
|
4,376,640
|
$
|
8,306,000
|
$
|
3,662,477
|
$
|
8,306,000
|
$
|
3,842,756
|
2014
|
$
|
716,258
|
||
2015
|
716,258
|
|||
2016
|
708,958
|
|||
2017
|
680,509
|
|||
2018
|
600,405
|
|||
Thereafter
|
506,972
|
|||
$
|
3,929,360
|
September 30, 2013
|
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Equities
|
$
|
887,418
|
$
|
115,298
|
$
|
(29,256
|
)
|
$
|
973,460
|
|||||||
Mutual Funds
|
69,849
|
0
|
(1,965
|
)
|
67,884
|
|||||||||||
Preferred Securities
|
528,306
|
3,684
|
(26,363
|
)
|
505,627
|
|||||||||||
Corporate Bonds
|
1,017,252
|
1
|
(57,761
|
)
|
959,492
|
|||||||||||
Total
|
$
|
2,502,825
|
$
|
118,983
|
$
|
(115,345
|
)
|
$
|
2,506,463
|
September 30, 2012
|
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Equities
|
$
|
698,444
|
$
|
128,530
|
$
|
(11,971
|
)
|
$
|
815,003
|
|||||||
Mutual Funds
|
0
|
0
|
0
|
0
|
||||||||||||
Preferred Securities
|
0
|
0
|
0
|
0
|
||||||||||||
Corporate Bonds
|
1,178,762
|
41,825
|
(2,991
|
)
|
1,217,596
|
|||||||||||
Total
|
$
|
1,877,206
|
$
|
170,355
|
$
|
(14,962
|
)
|
$
|
2,032,599
|
|||||||
|
||||||||||||||||
December 31, 2012
|
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
Equities
|
$
|
639,974
|
$
|
90,875
|
$
|
(5,190
|
)
|
$
|
725,659
|
|||||||
Corporate Bonds
|
1,135,064
|
16,212
|
(7,047
|
)
|
1,144,229
|
|||||||||||
Total
|
$
|
1,775,038
|
$
|
107,087
|
$
|
(12,237
|
)
|
$
|
1,869,888
|
Less Than 12 Months
|
12 Months or Greater
|
Total
|
||||||||||||||||||||||
September 30, 2013
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
Equities
|
$
|
292,456
|
$
|
(28,896
|
)
|
$
|
21,409
|
$
|
(359
|
)
|
$
|
313,865
|
$
|
(29,255
|
)
|
|||||||||
Mutual Funds
|
50,080
|
(1,965
|
)
|
0
|
0
|
50,080
|
(1,965
|
)
|
||||||||||||||||
Preferred Securities
|
276,933
|
(26,363
|
)
|
0
|
0
|
276,933
|
(26,363
|
)
|
||||||||||||||||
Corporate Bonds
|
868,294
|
(54,667
|
)
|
80,994
|
(3,094
|
)
|
949,288
|
(57,761
|
)
|
|||||||||||||||
$
|
1,487,763
|
$
|
(111,891
|
)
|
$
|
102,403
|
$
|
(3,453
|
)
|
$
|
1,590,166
|
$
|
(115,344
|
)
|
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
|
) | |||||||||
Mutual Funds
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||
Preferred Securities
|
0
|
0
|
0
|
0
|
0
|
0
|
||||||||||||||||||
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
|
||||||||||||||||||||||
December 31, 2012
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||||||||
Equities
|
$
|
63,620
|
$
|
(3,745
|
)
|
$
|
21,910
|
$
|
(1,445
|
)
|
$
|
85,530
|
$
|
(5,190
|
)
|
|||||||||
Corporate Bonds
|
301,229
|
(2,721
|
)
|
193,930
|
(4,326
|
)
|
495,159
|
(7,047
|
)
|
|||||||||||||||
$
|
364,849
|
$
|
(6,466
|
)
|
$
|
215,840
|
$
|
(5,771
|
)
|
$
|
580,689
|
$
|
(12,237
|
)
|
September 30,
|
December 31,
|
|||||||||||
2013
|
2012
|
2012
|
||||||||||
Finished goods
|
$
|
3,106,557
|
$
|
2,162,292
|
$
|
2,462,548
|
||||||
Production supplies
|
3,469,239
|
2,188,111
|
2,599,668
|
|||||||||
Raw materials
|
1,806,491
|
1,219,484
|
876,970
|
|||||||||
Total inventories
|
$
|
8,382,287
|
$
|
5,569,887
|
$
|
5,939,186
|
September 30,
|
December 31,
|
|||||||||||
2013
|
2012
|
2012
|
||||||||||
Land
|
$
|
1,856,370
|
$
|
1,178,160
|
$
|
1,178,160
|
||||||
Buildings and improvements
|
14,921,016
|
11,713,436
|
11,904,919
|
|||||||||
Machinery and equipment
|
19,921,064
|
15,099,413
|
15,185,204
|
|||||||||
Vehicles
|
1,350,608
|
1,379,591
|
1,346,078
|
|||||||||
Office equipment
|
433,346
|
413,113
|
411,773
|
|||||||||
Construction in process
|
33,542
|
234,895
|
612,468
|
|||||||||
38,515,946
|
30,018,608
|
30,638,602
|
||||||||||
Less accumulated depreciation
|
16,878,454
|
15,264,296
|
15,651,826
|
|||||||||
Total property and equipment
|
$
|
21,637,492
|
$
|
14,754,312
|
$
|
14,986,776
|
September 30,
|
December 31,
|
|||||||||||
2013
|
2012
|
2012
|
||||||||||
Accrued payroll and payroll taxes
|
$
|
562,491
|
$
|
493,872
|
$
|
356,280
|
||||||
Accrued property tax
|
244,028
|
226,930
|
302,573
|
|||||||||
Other
|
516,694
|
173,290
|
496,824
|
|||||||||
$
|
1,323,213
|
$
|
894,092
|
$
|
1,155,677
|
September 30,
|
December 31
|
|||||||||||
2013
|
2012
|
2012
|
||||||||||
Note payable to Private Bank in monthly installments of $42,222, plus variable interest rate, currently at 2.67905%, with a balloon payment for the remaining balance. Collateralized by substantially all assets of the Company. In May 2013, the Company refinanced this note under similar terms which extended the maturity date to May 31, 2018.
|
$
|
4,985,556
|
$
|
5,534,445
|
$
|
5,365,556
|
||||||
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 $50.0 million. Collateralized by substantially all assets of the Company and matures on May 31, 2014.
|
0
|
0
|
0
|
|||||||||
Note payable to Private Bank in monthly installments of $27,778, plus variable interest rate, currently at 2.67905% with a balloon payment for the remaining balance, maturing on May 31, 2019, collateralized by substantially all assets of the Company
|
5,000,000
|
0
|
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.
|
36,919
|
55,382
|
50,871
|
|||||||||
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.
|
70,466
|
87,629
|
82,499
|
|||||||||
Total notes payable
|
10,092,941
|
5,677,456
|
5,498,926
|
|||||||||
Less current maturities
|
878,088
|
580,781
|
542,981
|
|||||||||
Total long-term portion
|
$
|
9,214,853
|
$
|
5,096,675
|
$
|
4,955,945
|
For the Period Ended September 30,
|
||||
2014
|
$
|
878,088
|
||
2015
|
875,575
|
|||
2016
|
859,545
|
|||
2017
|
854,180
|
|||
2018
|
3,292,233
|
|||
Thereafter
|
3,333,320
|
|||
Total
|
$
|
10,092,941
|
2014
|
$
|
43,818
|
||
2015
|
45,130
|
|||
2016
|
46,484
|
|||
2017
|
47,878
|
|||
2018
|
49,314
|
|||
Thereafter
|
12,419
|
|||
Total
|
$
|
245,043
|
For the Nine Months Ended
|
||||||||
September 30,
|
||||||||
2013
|
2012
|
|||||||
Current:
|
||||||||
Federal
|
$
|
2,892,620
|
$
|
2,318,292
|
||||
State and local
|
597,526
|
623,348
|
||||||
Total current
|
3,490,146
|
2,941,640
|
||||||
Deferred
|
(231,218
|
) |
(458,424
|
) | ||||
Provision for income taxes
|
$
|
3,258,928
|
$
|
2,483,216
|
For the Nine Months Ended
|
||||||||||||||||
September 30,
|
||||||||||||||||
2013
|
2012
|
|||||||||||||||
Amount
|
Percentage
|
Amount
|
Percentage
|
|||||||||||||
Federal income tax expense computed at the statutory rate
|
$
|
2,964,268
|
34.0%
|
|
$
|
2,390,034
|
34.0%
|
|
||||||||
State and local tax expense, net
|
828,251
|
9.5%
|
|
667,804
|
9.5%
|
|
||||||||||
U.S. domestic manufacturers’ deduction & other permanent differences
|
(444,711)
|
(5.1)%
|
|
(368,403)
|
(5.2)%
|
|
||||||||||
Change in tax estimate
|
(88,880)
|
(1.0)%
|
|
(206,219)
|
(2.9)%
|
|
||||||||||
Provision for income taxes
|
$
|
3,258,928
|
37.4%
|
|
$
|
2,483,216
|
35.4%
|
|
September 30,
|
December 31,
|
|||||||||||
2013
|
2012
|
2012
|
||||||||||
Non-current deferred tax assets (liabilities) arising from:
Temporary differences -
|
||||||||||||
Accumulated depreciation and amortization
|
||||||||||||
from purchase accounting adjustments
|
$
|
(3,002,058
|
)
|
$
|
(3,279,737
|
)
|
$
|
(3,164,716
|
)
|
|||
Capital loss carry-forwards
|
84,845
|
167,208
|
136,198
|
|||||||||
Total non-current net deferred tax liabilities
|
(2,917,213
|
)
|
(3,112,529
|
)
|
(3,028,518
|
)
|
||||||
Current deferred tax assets arising from:
|
||||||||||||
Unrealized losses (gain) on investments
|
(1,583
|
)
|
(67,596
|
)
|
(41,260
|
)
|
||||||
Inventory
|
374,110
|
248,633
|
265,072
|
|||||||||
Allowance for doubtful accounts and discounts
|
21,750
|
134,850
|
10,875
|
|||||||||
Total current deferred tax assets
|
394,277
|
315,887
|
234,687
|
|||||||||
Net deferred tax liability
|
$
|
(2,522,936
|
)
|
$
|
(2,796,642
|
)
|
$
|
(2,793,831
|
)
|
For the Nine Months Ended
|
||||||||
September 30,
|
||||||||
2013
|
2012
|
|||||||
Interest
|
$
|
140,068
|
$
|
136,540
|
||||
Income taxes
|
$
|
2,862,991
|
$
|
1,643,619
|
●
|
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, 2013
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Cash
|
$
|
1,240,730
|
$
|
0
|
$
|
0
|
$
|
1,240,730
|
||||||||
Certificate of Deposits
|
0
|
115,159
|
0
|
115,159
|
||||||||||||
Mutual Funds
|
67,884
|
0
|
0
|
67,884
|
||||||||||||
Stocks
|
973,460
|
0
|
0
|
973,460
|
||||||||||||
Preferred Securities
|
0
|
505,627
|
0
|
505,627
|
||||||||||||
Corporate Bonds
|
0
|
959,492
|
0
|
959,492
|
||||||||||||
Notes Payable
|
0
|
10,092,941
|
0
|
10,092,941
|
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
|
||||||||
Mutual Funds:
|
||||||||||||||||
Money Market
|
59,282
|
0
|
0
|
59,282
|
||||||||||||
Equity Income
|
0
|
0
|
0
|
0
|
||||||||||||
Bonds
|
0
|
0
|
0
|
0
|
||||||||||||
Certificate of Deposits
|
0
|
438,062
|
0
|
438,062
|
||||||||||||
Stocks
|
815,003
|
0
|
0
|
815,003
|
||||||||||||
Preferred Stock
|
0
|
0
|
0
|
0
|
||||||||||||
Corporate Bonds
|
0
|
1,217,596
|
0
|
1,217,596
|
||||||||||||
Notes Payable
|
0
|
5,677,456
|
0
|
5,677,456
|
Assets and Liabilities as Fair Value as of December 31, 2012
|
||||||||||||||||
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
Cash
|
$
|
2,286,226
|
$
|
0
|
$
|
0
|
$
|
2,286,226
|
||||||||
Certificate of Deposits
|
0
|
439,982
|
0
|
439,982
|
||||||||||||
Stocks
|
725,670
|
0
|
0
|
725,670
|
||||||||||||
Corporate Bonds
|
0
|
1,144,229
|
0
|
1,144,229
|
||||||||||||
Notes Payable
|
0
|
5,498,926
|
0
|
5,498,926
|
(Unaudited)
Nine Months Ended
September, 2012
|
||||||||||||
As Previously Reported
|
Adjustment
|
As Restated
|
||||||||||
Income Statement
|
||||||||||||
Net Sales
|
$
|
60,570,311
|
$
|
0
|
$
|
60,570,311
|
||||||
COGS
|
$
|
38,299,212
|
$
|
1,692,406
|
$
|
39,991,618
|
||||||
Gross Profit
|
$
|
22,271,099
|
$
|
(1,692,406)
|
$
|
20,578,693
|
||||||
Operating Expenses
|
$
|
15,194,607
|
$
|
(1,692,406)
|
$
|
13,502,201
|
||||||
Income from Operations
|
$
|
7,076,492
|
$
|
0
|
$
|
7,076,492
|
(Unaudited)
Three Months Ended
September, 2012
|
||||||||||||
As Previously Reported
|
Adjustment
|
As Restated
|
||||||||||
Income Statement
|
||||||||||||
Net Sales
|
$
|
20,619,733
|
$
|
0
|
$
|
20,619,733
|
||||||
COGS
|
$
|
13,145,876
|
$
|
604,257
|
$
|
13,750,133
|
||||||
Gross Profit
|
$
|
7,473,857
|
$
|
(604,257
|
)
|
$
|
6,869,600
|
|||||
Operating Expenses
|
$
|
5,396,648
|
$
|
(604,257
|
)
|
$
|
4,792,390
|
|||||
Income from Operations
|
$
|
2,077,209
|
$
|
0
|
$
|
2,077,210
|
4.1
|
Note made on September 4, 2013 by Lifeway Foods, Inc., and its wholly-owned subsidiaries, Fresh Made Inc., Helios Nutrition Limited, Pride of Main Street Dairy, LLC, Starfruit, LLC and Lifeway Wisconsin, Inc. for the benefit of The Private Bank and Trust Company (incorporated by reference to Exhibit 4.1 on Lifeway’s Current Report on Form 8-K filed on September 20, 2013 (File No. 000-17363)).
|
10.1
|
Mortgage, dated as of September 4, 2013 executed by Lifeway Wisconsin, Inc. to and for the benefit of The Private Bank and Trust Company (incorporated by reference to Exhibit 10.1 on Lifeway’s Current Report on Form 8-K filed on September 20, 2013 (File No. 000-17363)).
|
10.2
|
Assignment of Rents and Leases dated September 4, 2013 executed by Lifeway Wisconsin, Inc. for the benefit of The Private Bank and Trust Company (incorporated by reference to Exhibit 10.2 on Lifeway’s Current Report on Form 8-K filed on September 20, 2013 (File No. 000-17363)).
|
10.3
|
Environmental Indemnity Agreement dated September 4, 2013, jointly and severally executed by Lifeway Foods, Inc., and its wholly-owned subsidiaries, Fresh Made Inc., Helios Nutrition Limited, Pride of Main Street Dairy, LLC, Starfruit, LLC and Lifeway Wisconsin, Inc. for the benefit of The Private Bank and Trust Company (incorporated by reference to Exhibit 10.3 on Lifeway’s Current Report on Form 8-K filed on September 20, 2013 (File No. 000-17363)).
|
10.4
|
Eighth Modification to Loan and Security Agreement dated September 4, 2013 by and among The Private Bank and Trust Company, Lifeway Foods, Inc., Fresh Made, Inc., Helios Nutrition Limited, Pride of Main Street Dairy, LLC, Starfruit, LLC and Lifeway Wisconsin, Inc.
|
10.5
|
Second Amendment to Mortgage, Security Agreement, Assignment of Rents and Leases and Fixture Filing dated September 4, 2013 by and between Lifeway Foods, Inc. and The Private Bank and Trust Company.
|
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, 2013.
|
101
|
Interactive Data Files.
|
LIFEWAY FOODS, INC.
|
|||
Date: November 14, 2013
|
By:
|
/s/ Julie Smolyansky
|
|
Julie Smolyansky
|
|||
Chief Executive Officer, President, and Director
|
|||
Date: November 14, 2013
|
By:
|
/s/ Edward P. Smolyansky
|
|
Edward P. Smolyansky
|
|||
Chief Financial and Accounting Officer, Treasurer, Chief Operating Officer and Secretary
|
4.1
|
Note made on September 4, 2013 by Lifeway Foods, Inc., and its wholly-owned subsidiaries, Fresh Made Inc., Helios Nutrition Limited, Pride of Main Street Dairy, LLC, Starfruit, LLC and Lifeway Wisconsin, Inc. for the benefit of The Private Bank and Trust Company (incorporated by reference to Exhibit 4.1 on Lifeway’s Current Report on Form 8-K filed on September 20, 2013 (File No. 000-17363)).
|
10.1
|
Mortgage, dated as of September 4, 2013 executed by Lifeway Wisconsin, Inc. to and for the benefit of The Private Bank and Trust Company (incorporated by reference to Exhibit 10.1 on Lifeway’s Current Report on Form 8-K filed on September 20, 2013 (File No. 000-17363)).
|
10.2
|
Assignment of Rents and Leases dated September 4, 2013 executed by Lifeway Wisconsin, Inc. for the benefit of The Private Bank and Trust Company (incorporated by reference to Exhibit 10.2 on Lifeway’s Current Report on Form 8-K filed on September 20, 2013 (File No. 000-17363)).
|
10.3
|
Environmental Indemnity Agreement dated September 4, 2013, jointly and severally executed by Lifeway Foods, Inc., and its wholly-owned subsidiaries, Fresh Made Inc., Helios Nutrition Limited, Pride of Main Street Dairy, LLC, Starfruit, LLC and Lifeway Wisconsin, Inc. for the benefit of The Private Bank and Trust Company (incorporated by reference to Exhibit 10.3 on Lifeway’s Current Report on Form 8-K filed on September 20, 2013 (File No. 000-17363)).
|
10.4
|
Eighth Modification to Loan and Security Agreement dated September 4, 2013 by and among The Private Bank and Trust Company, Lifeway Foods, Inc., Fresh Made, Inc., Helios Nutrition Limited, Pride of Main Street Dairy, LLC, Starfruit, LLC and Lifeway Wisconsin, Inc.
|
10.5
|
Second Amendment to Mortgage, Security Agreement, Assignment of Rents and Leases and Fixture Filing dated September 4, 2013 by and between Lifeway Foods, Inc. and The Private Bank and Trust Company.
|
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, 2013.
|
101
|
Interactive Data Files.
|