x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE
ACT
|
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)
|
Registrant's
telephone number, including area code:
|
(503)
588-9463
|
o Large
accelerated filer
|
o Accelerated
filer
|
o Non-accelerated
filer
|
x Smaller
reporting company
|
Part
I - Financial Information
|
||||
Item
1 - Financial Statements
|
||||
Balance
Sheet
|
2 | |||
Statement
of Operations
|
3 | |||
Statement
of Cash Flows
|
4 | |||
Notes
to Unaudited Interim Financial Statements
|
5 | |||
Item
2 - Management's Discussion and Analysis of Financial Condition and
Results of Operations
|
9 | |||
Item
3 – Quantitative and Qualitative Disclosures about Market
Risk
|
15 | |||
Item
4 - Controls and Procedures
|
16 | |||
Part
II - Other Information
|
17 | |||
Item
1 - Legal Proceedings
|
17 | |||
Item
1A – Risk Factors
|
17 | |||
Item
2 - Unregistered Sales of Equity Securities and Use of
Proceeds
|
17 | |||
Item
3 - Defaults upon Senior Securities
|
17 | |||
Item
4 - Submission of Matters to a Vote of Security Holders
|
17 | |||
Item
5 - Other Information
|
17 | |||
Item
6 – Exhibits
|
17 | |||
Signatures
|
19 |
September
30
2010
(unaudited)
|
December
31
2009
|
|||||||
ASSETS
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 336,463 | $ | - | ||||
Accounts
receivable trade,net
|
1,497,094 | 1,458,497 | ||||||
Inventories
|
11,033,187 | 12,169,407 | ||||||
Prepaid
expenses and other
|
||||||||
current
assets
|
138,476 | 58,746 | ||||||
Current
portion of notes receivable
|
62,415 | 62,415 | ||||||
Income
tax receivable
|
192,460 | 464,958 | ||||||
Total
current assets
|
13,260,095 | 14,214,023 | ||||||
Vineyard
development cost, net
|
1,680,740 | 1,732,979 | ||||||
Property
and equipment, net
|
6,071,280 | 6,192,229 | ||||||
Debt
issuance costs, net
|
34,405 | 41,353 | ||||||
Note
receivable, net of current portion
|
99,398 | 120,248 | ||||||
Other
assets
|
4,456 | 4,456 | ||||||
Total
assets
|
$ | 21,150,374 | $ | 22,305,288 | ||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||
Current
liabilities
|
||||||||
Bank
overdraft
|
$ | - | $ | 271,911 | ||||
Line
of credit
|
- | 140,964 | ||||||
Current
portion of long term debt
|
450,268 | 432,863 | ||||||
Accounts
payable
|
940,814 | 823,517 | ||||||
Accrued
expenses
|
485,148 | 467,588 | ||||||
Deferred
income taxes
|
62,000 | 62,000 | ||||||
Grapes
payable
|
- | 657,371 | ||||||
Total
current liabilities
|
1,938,230 | 2,856,214 | ||||||
Long-term
debt, net of current portion
|
2,949,174 | 3,286,005 | ||||||
Deferred
rent liability
|
215,803 | 218,205 | ||||||
Deferred
gain
|
289,764 | 313,835 | ||||||
Deferred
income taxes
|
491,000 | 491,000 | ||||||
Total
liabilities
|
5,883,971 | 7,165,259 | ||||||
Shareholders'
equity
|
||||||||
Common
stock, no par value - 10,000,000 shares authorized, 4,892,977 and
4,888,977 shares issued and outstanding at September 30, 2010 and December
31, 2009
|
8,623,744 | 8,608,658 | ||||||
Retained
Earnings
|
6,642,659 | 6,531,371 | ||||||
Total
shareholders' equity
|
15,266,403 | 15,140,029 | ||||||
Total
liabilities and shareholders' equity
|
$ | 21,150,374 | $ | 22,305,288 |
Three
months ended
September
30,
|
Nine
months ended
September
30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Net
revenues
|
||||||||||||||||
Case
revenue
|
$ | 4,600,344 | $ | 4,360,206 | $ | 12,249,349 | $ | 12,052,828 | ||||||||
Total
net revenues
|
4,600,344 | 4,360,206 | 12,249,349 | 12,052,828 | ||||||||||||
Cost
of sales
|
||||||||||||||||
Case
|
2,629,786 | 2,231,411 | 6,952,178 | 6,051,242 | ||||||||||||
Total
cost of sales
|
2,629,786 | 2,231,411 | 6,952,178 | 6,051,242 | ||||||||||||
Gross
profit
|
1,970,558 | 2,128,795 | 5,297,171 | 6,001,586 | ||||||||||||
Selling,
general and administrative expenses
|
1,638,320 | 1,668,935 | 4,974,422 | 4,768,443 | ||||||||||||
Net
operating income
|
332,238 | 459,860 | 322,749 | 1,233,143 | ||||||||||||
Other
income (expense)
|
||||||||||||||||
Interest
income
|
3,419 | - | 9,546 | - | ||||||||||||
Interest
expense
|
(53,265 | ) | (42,135 | ) | (162,962 | ) | (111,013 | ) | ||||||||
Other
income
|
3,182 | 895 | 16,146 | 2,818 | ||||||||||||
Net
income before income taxes
|
285,574 | 418,620 | 185,479 | 1,124,948 | ||||||||||||
Income
tax expense
|
114,229 | 170,599 | 74,191 | 457,987 | ||||||||||||
Net
income
|
171,345 | 248,021 | 111,288 | 666,961 | ||||||||||||
Retained
earnings beginning of period
|
6,471,314 | 6,218,841 | 6,531,371 | 5,799,901 | ||||||||||||
Retained
earnings end of period
|
$ | 6,642,659 | $ | 6,466,862 | $ | 6,642,659 | $ | 6,466,862 | ||||||||
Basic
earnings per common share
|
$ | 0.04 | $ | 0.05 | $ | 0.02 | $ | 0.14 | ||||||||
Diluted
earnings per common share
|
$ | 0.03 | $ | 0.05 | $ | 0.02 | $ | 0.14 | ||||||||
Weighted
average number of basic common shares
outstanding
|
4,891,760 | 4,877,020 | 4,889,915 | 4,862,667 | ||||||||||||
Weighted
average number of diluted
common shares outstanding
|
4,898,203 | 4,888,667 | 4,896,530 | 4,845,304 |
Nine
Months ended September 30,
|
||||||||
2010
|
2009
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 111,288 | $ | 666,961 | ||||
Reconciliation
of net income to net cash from operating
activities:
|
||||||||
Depreciation
and amortization
|
531,864 | 485,011 | ||||||
Inventory
obsolescense reserve
|
20,418 | - | ||||||
Deferred
gain
|
(24,071 | ) | (24,071 | ) | ||||
Deferred
rent
|
(2,402 | ) | 426 | |||||
Bad
Debt Expense
|
5,390 | - | ||||||
Stock
based compensation expense
|
8,836 | 13,482 | ||||||
Changes
in operating assets and liabilities:
|
||||||||
Accounts
receivable trade
|
(43,987 | ) | (215,719 | ) | ||||
Inventories
|
1,115,802 | (1,036,530 | ) | |||||
Prepaid
expenses and other
|
||||||||
current
assets
|
(79,730 | ) | (73,873 | ) | ||||
Income
taxes receivable
|
272,498 | - | ||||||
Accounts
payable
|
117,297 | (510,352 | ) | |||||
Accrued
expenses
|
17,560 | (2,446 | ) | |||||
Income
taxes payable
|
- | (270,736 | ) | |||||
Grape
payables
|
(657,371 | ) | (509,488 | ) | ||||
Net
cash from operating activities
|
1,393,392 | (1,477,335 | ) | |||||
Cash
flows from investing activities;
|
||||||||
Additions
to property and equipment
|
(348,665 | ) | (495,018 | ) | ||||
Additions
to vineyard development
|
(3,063 | ) | (35,183 | ) | ||||
Payments
received on grape supplier loan
|
20,850 | 31,207 | ||||||
Net
cash from investing activities
|
(330,878 | ) | (498,994 | ) | ||||
Cash
flow from financing activities:
|
||||||||
Proceeds
from stock options exercised
|
6,250 | 75,015 | ||||||
Bank
overdraft
|
(271,911 | ) | 1,753,251 | |||||
Net
borrowings (payments) on
|
||||||||
revolving
line of credit
|
(140,964 | ) | 28,380 | |||||
Payments
on long-term debt
|
(319,426 | ) | (243,549 | ) | ||||
Excess
tax benefit on stock option exercises
|
- | 20,386 | ||||||
Net
cash from financing activities
|
(726,051 | ) | 1,633,483 | |||||
Net
change in cash and cash equivalents
|
336,463 | (342,846 | ) | |||||
Cash
and cash equivalents:
|
||||||||
Beginning
of period
|
- | 350,361 | ||||||
End
of period
|
$ | 336,463 | $ | 7,515 |
Three
months ended September 30, 2010
|
Nine
months ended September 30, 2010
|
|||||||||||||||
Shares
|
Weighted
average exercise price
|
Shares
|
Weighted
average exercise price
|
|||||||||||||
Outstanding
at beginning of period
|
355,700 | $ | 4.16 | 355,700 | $ | 4.16 | ||||||||||
Exercised
|
(4,000 | ) | 1.56 | (4,000 | ) | 1.56 | ||||||||||
Expired
|
(79,000 | ) | 3.33 | (79,000 | ) | 3.33 | ||||||||||
Outstanding
at end of Period
|
272,700 | $ | 4.44 | 272,700 | $ | 4.44 |
September
30,
|
||||
2010
|
||||
Risk
free interest rates
|
2.53 | % | ||
Expected
dividend
|
0 | % | ||
Expected
lives, in years
|
5-10 | |||
Expected
volatility
|
24.4 | % |
Shares
|
Exercise Price
|
|||||||
Stock
Options Exercised
|
4,000 | $ | 1.56 |
September
30,
2010
(unaudited)
|
December
31,
2009
|
|||||||
Winemaking
and packaging materials
|
$ | 330,093 | $ | 336,813 | ||||
Work-in-progress
(costs relating to unprocessed and/or bulk wine
products)
|
2,492,650 | 3,068,934 | ||||||
Finished
goods (bottled wines and related products)
|
8,210,443 | 8,763,660 | ||||||
Current
inventories
|
$ | 11,033,187 | $ | 12,169,407 |
September
30,
2010
(unaudited)
|
December
31,
2009
|
|||||||
Construction
in progress
|
$ | 253,750 | $ | 142,971 | ||||
Land
and improvements
|
2,603,763 | 2,594,155 | ||||||
Winery
building and hospitality center
|
5,328,579 | 5,315,163 | ||||||
Equipment
|
5,781,619 | 5,566,757 | ||||||
13,967,711 | 13,619,046 | |||||||
Less
accumulated depreciation
|
(7,896,431 | ) | (7,426,817 | ) | ||||
$ | 6,071,280 | $ | 6,192,229 |
Three
months ended September 30, 2010
|
||||||||||||
Bacchus
Distribution
|
Produced
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 1,078,711 | $ | 3,521,633 | $ | 4,600,344 | ||||||
Cost
of Sales
|
$ | 884,087 | $ | 1,745,699 | $ | 2,629,786 | ||||||
Gross
Profit
|
$ | 194,624 | $ | 1,775,934 | $ | 1,970,558 | ||||||
%
of sales
|
18.0 | % | 50.4 | % | 42.8 | % |
Nine
months ended September 30, 2010
|
||||||||||||
Bacchus
Distribution
|
Produced
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 3,082,062 | $ | 9,167,287 | $ | 12,249,349 | ||||||
Cost
of Sales
|
$ | 2,457,273 | $ | 4,494,905 | $ | 6,952,178 | ||||||
Gross
Profit
|
$ | 624,789 | $ | 4,672,382 | $ | 5,297,171 | ||||||
%
of sales
|
20.3 | % | 51.0 | % | 43.2 | % |
Three
months ended September 30,
|
Nine
months ended September 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Retail
Sales, Rental
|
||||||||||||||||
Income
and Events
|
$ | 760,520 | $ | 664,124 | $ | 2,067,420 | $ | 1,792,655 | ||||||||
In-state
sales
|
1,899,078 | 2,089,611 | 5,385,419 | 5,572,194 | ||||||||||||
Out-of-state
sales
|
1,901,976 | 1,688,622 | 4,969,309 | 4,992,344 | ||||||||||||
Bulk/misc
sales
|
138,340 | - | 148,989 | 10,991 | ||||||||||||
Total
Revenue
|
4,699,914 | 4,442,357 | 12,571,137 | 12,368,184 | ||||||||||||
Less
excise taxes
|
( 99,570 | ) | ( 82,151 | ) | (321,788 | ) | (315,356 | ) | ||||||||
Net
Revenue
|
$ | 4,600,344 | $ | 4,360,206 | $ | 12,249,349 | $ | 12,052,828 |
Three
months ended September 30, 2010
|
||||||||||||
Bacchus
Distribution
|
Produced
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 1,078,711 | $ | 3,521,633 | $ | 4,600,344 | ||||||
Cost
of Sales
|
$ | 884,087 | $ | 1,745,699 | $ | 2,629,786 | ||||||
Gross
Profit
|
$ | 194,624 | $ | 1,775,934 | $ | 1,970,558 | ||||||
%
of sales
|
18.0 | % | 50.4 | % | 42.8 | % |
Nine
months ended September 30, 2010
|
||||||||||||
Bacchus
Distribution
|
Produced
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 3,082,062 | $ | 9,167,287 | $ | 12,249,349 | ||||||
Cost
of Sales
|
$ | 2,457,273 | $ | 4,494,905 | $ | 6,952,178 | ||||||
Gross
Profit
|
$ | 624,789 | $ | 4,672,382 | $ | 5,297,171 | ||||||
%
of sales
|
20.3 | % | 51.0 | % | 43.2 | % |
·
|
Lack
of sufficient procedures and controls related to the allocation of costs
to our produced wine. This weakness was identified during the 2008
year-end audit by management and accounting staff present at the time of
the audit, in conjunction with our independent auditors, Moss Adams LLP.
During the 2009 year-end audit significant analysis and review were
completed and ultimately resulted in an adjustment to inventory and cost
of goods sold of $373,691.
|
·
|
The
Company has added additional accounting resources to develop, implement
and maintain procedures and controls related to the costing of our
produced wines. As of September 30, 2010, these controls and
procedures are in the process but had not been fully developed or
implemented and the material weakness identified above had not been fully
remediated
|
Exhibit
No.
|
Description | |
3.1
|
Articles
of Incorporation of Willamette Valley Vineyards, Inc. (incorporated by
reference from the Company's Regulation A Offering Statement on Form 1-A,
File No. 24S-2996)
|
|
3.2
|
Articles
of Amendment, dated August 22, 2000 (incorporated herein by reference to
Exhibit 3.4 to the Company’s Form 10-Q for the quarterly period ended June
30, 2008, filed August 14, 2008, File No. 000-21522)
|
|
3.3
|
Bylaws
of Willamette Valley Vineyards, Inc. (incorporated herein by reference to
Exhibit 3.5 to the Company’s Form 10-Q for the quarterly period ended June
30, 2008, filed August 14, 2008 File No. 000-21522)
|
|
31.1
|
Certification
of Chief Executive Officer required by Rule 13a-14(a) or Rule 15d-14(a) of
the Securities Exchange Act of 1934 (Filed herewith)
|
|
31.2
|
Certification
of Chief Financial Officer required by Rule 13a-14(a) or Rule 15d-14(a) of
the Securities Exchange Act of 1934 (Filed herewith)
|
|
32.1
|
Certification
of James W. Bernau pursuant to 18 U.S.C. Section 1350 as adopted pursuant
to Section 906 of the Sarbanes-Oxley Act of 2002 (Filed
herewith)
|
|
32.2
|
Certification
of R. Steven Caldwell pursuant to 18 U.S.C. Section 1350 as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (Filed
herewith)
|
WILLAMETTE
VALLEY VINEYARDS, INC.
|
|||
Date:
November 15, 2010
|
By
|
/s/
James W. Bernau
|
|
James
W. Bernau
|
|||
President
|
|||
Date:
November 15, 2010
|
By |
/s/
R. Steven Caldwell
|
|
R.
Steven Caldwell
|
|||
Chief
Financial Officer
|