UNITED STATES SECURITIES AND EXCHANGE COMMISSION
(Mark One)
[X] | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended November 30, 2003
[ ] | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from ________to________
Commission file number 0-14749
Rocky Mountain Chocolate Factory, Inc.
Colorado
(State of incorporation)
84-0910696
(I.R.S. Employer Identification No.)
265 Turner Drive, Durango, CO 81303
(Address of principal executive offices)
(970) 259-0554
(Registrants 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 [X] No [ ].
Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange act). Yes [ ] No [X].
On December 31, 2003 the registrant had outstanding 2,525,954 shares of its common stock, $.03 par value.
The exhibit index is located on page 18.
1
ROCKY MOUNTAIN CHOCOLATE FACTORY, INC.
FORM 10-Q
TABLE OF CONTENTS
Page No. | |||||||||
PART I. | FINANCIAL INFORMATION |
||||||||
Item 1. | Financial Statements |
3 | |||||||
Statements of Operations |
3 | ||||||||
Balance Sheets |
4 | ||||||||
Statements of Cash Flows |
5 | ||||||||
Notes to Interim Financial Statements |
6 | ||||||||
Item 2. | Managements Discussion and Analysis of Financial Condition and
Results of Operations |
11 | |||||||
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
16 | |||||||
Item 4. | Controls and Procedures |
16 | |||||||
PART II. | OTHER INFORMATION |
||||||||
Item 1. | Legal Proceedings |
17 | |||||||
Item 2. | Changes in 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 and Reports on Form 8-K |
17 | |||||||
SIGNATURE | 17 |
2
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
ROCKY MOUNTAIN CHOCOLATE FACTORY, INC.
STATEMENTS OF OPERATIONS
Three Months Ended November 30, | Nine Months Ended November 30, | ||||||||||||||||
2003 | 2002 | 2003 | 2002 | ||||||||||||||
Revenues |
|||||||||||||||||
Sales |
$ | 4,731,950 | $ | 4,694,651 | $ | 12,009,955 | $ | 11,622,062 | |||||||||
Franchise and royalty fees |
1,069,108 | 937,926 | 3,189,155 | 3,049,214 | |||||||||||||
Total revenues |
5,801,058 | 5,632,577 | 15,199,110 | 14,671,276 | |||||||||||||
Costs and Expenses |
|||||||||||||||||
Cost of sales |
2,940,246 | 3,188,885 | 7,523,619 | 7,425,290 | |||||||||||||
Franchise costs |
309,639 | 324,991 | 808,184 | 923,874 | |||||||||||||
Sales and marketing |
325,394 | 348,567 | 831,363 | 985,539 | |||||||||||||
General and administrative |
685,875 | 426,151 | 1,627,314 | 1,392,250 | |||||||||||||
Retail operating |
337,179 | 171,989 | 1,036,649 | 584,586 | |||||||||||||
Depreciation and amortization |
177,520 | 201,458 | 605,561 | 613,443 | |||||||||||||
Provision for loss on accounts
and notes receivable and
related foreclosure costs |
| 1,666,524 | | 1,666,524 | |||||||||||||
Total costs and expenses |
4,775,853 | 6,328,565 | 12,432,690 | 13,591,506 | |||||||||||||
Income (Loss) from Operations |
1,025,205 | (695,988 | ) | 2,766,420 | 1,079,770 | ||||||||||||
Other Income (Expense) |
|||||||||||||||||
Interest expense |
(34,067 | ) | (81,427 | ) | (115,899 | ) | (255,115 | ) | |||||||||
Interest income |
22,374 | 17,522 | 68,628 | 144,179 | |||||||||||||
Other, net |
(11,693 | ) | (63,905 | ) | (47,271 | ) | (110,936 | ) | |||||||||
Income (Loss) Before Income Taxes |
1,013,512 | (759,893 | ) | 2,719,149 | 968,834 | ||||||||||||
Income Tax Provision (Benefit) |
383,110 | (287,240 | ) | 1,027,840 | 366,220 | ||||||||||||
Net Income (Loss) |
$ | 630,402 | $ | (472,653 | ) | $ | 1,691,309 | $ | 602,614 | ||||||||
Basic Earnings per Common Share |
$ | .25 | $ | (.19 | ) | $ | .67 | $ | .24 | ||||||||
Diluted Earnings per Common Share |
$ | .23 | $ | (.19 | ) | $ | .62 | $ | .22 | ||||||||
Weighted Average Common Shares
Outstanding |
2,532,105 | 2,498,790 | 2,525,126 | 2,494,041 | |||||||||||||
Dilutive Effect of Stock Options |
223,250 | | 186,646 | 225,722 | |||||||||||||
Weighted Average Common Shares
Outstanding, Assuming Dilution |
2,755,355 | 2,498,790 | 2,711,772 | 2,719,763 |
The accompanying notes are an integral part of these financial statements.
3
ROCKY MOUNTAIN CHOCOLATE FACTORY, INC.
BALANCE SHEETS
November 30, | February 28, | ||||||||
2003 | 2003 | ||||||||
(unaudited) | |||||||||
Assets |
|||||||||
Current Assets |
|||||||||
Cash and cash equivalents |
$ | 3,016,798 | $ | 1,282,972 | |||||
Accounts receivable, less allowance for doubtful accounts of $78,230 and
$65,117, respectively |
3,095,823 | 2,021,391 | |||||||
Notes receivable |
340,500 | 288,100 | |||||||
Refundable income taxes |
49,066 | 548,490 | |||||||
Inventories |
2,287,789 | 3,062,135 | |||||||
Deferred income taxes |
174,616 | 174,616 | |||||||
Other |
331,770 | 276,002 | |||||||
Total current assets |
9,296,362 | 7,653,706 | |||||||
Property and Equipment, Net |
5,413,964 | 5,618,239 | |||||||
Other Assets
|
|||||||||
Notes receivable, less valuation allowance of $49,446 |
647,216 | 801,309 | |||||||
Goodwill, net |
1,133,751 | 1,039,872 | |||||||
Intangible assets, net |
511,465 | 557,167 | |||||||
Assets held for sale |
39,474 | 373,525 | |||||||
Other |
19,575 | 40,428 | |||||||
Total other assets |
2,351,481 | 2,812,301 | |||||||
Total assets |
$ | 17,061,807 | $ | 16,084,246 | |||||
Liabilities and Stockholders Equity |
|||||||||
Current Liabilities |
|||||||||
Current maturities of long-term debt |
$ | 1,161,000 | $ | 1,218,400 | |||||
Accounts payable |
632,439 | 612,770 | |||||||
Accrued salaries and wages |
633,922 | 678,223 | |||||||
Other accrued expenses |
404,807 | 378,849 | |||||||
Dividend payable |
207,029 | | |||||||
Total current liabilities |
3,039,197 | 2,888,242 | |||||||
Long-Term Debt, Less Current Maturities |
2,216,866 | 3,072,798 | |||||||
Deferred Income Taxes |
722,265 | 232,215 | |||||||
Commitments and Contingencies |
| | |||||||
Stockholders Equity |
|||||||||
Common stock, $.03 par value, 7,250,000 shares authorized, 2,531,288 and
2,500,123 issued and outstanding, respectively |
75,939 | 75,004 | |||||||
Additional paid-in capital |
2,620,033 | 2,721,433 | |||||||
Retained earnings |
8,387,507 | 7,094,554 | |||||||
Total stockholders equity |
11,083,479 | 9,890,991 | |||||||
Total liabilities and stockholders equity |
$ | 17,061,807 | $ | 16,084,246 |
The accompanying notes are an integral part of these financial statements.
4
ROCKY MOUNTAIN CHOCOLATE FACTORY, INC.
STATEMENTS OF CASH FLOWS
Nine Months Ended | ||||||||||
November 30 | ||||||||||
2003 | 2002 | |||||||||
Cash Flows From Operating activities |
||||||||||
Net income |
$ | 1,691,309 | $ | 602,614 | ||||||
Adjustments to reconcile net income to net cash
provided by operating activities: |
||||||||||
Depreciation and amortization |
605,561 | 613,442 | ||||||||
Provision for doubtful accounts |
50,000 | 1,754,524 | ||||||||
(Gain)loss on sale of property and equipment |
82,787 | (826 | ) | |||||||
Changes in operating assets and liabilities: |
||||||||||
Accounts receivable |
(1,124,432 | ) | (567,473 | ) | ||||||
Refundable income taxes |
499,424 | (551,470 | ) | |||||||
Inventories |
774,346 | 38,487 | ||||||||
Other current assets |
(55,768 | ) | (82,116 | ) | ||||||
Accounts payable |
19,669 | 69,954 | ||||||||
Deferred income taxes |
490,050 | | ||||||||
Accrued liabilities |
(16,143 | ) | (627,383 | ) | ||||||
Net cash provided by operating activities |
3,016,803 | 1,249,753 | ||||||||
Cash Flows From Investing Activities |
||||||||||
Proceeds received on notes receivable |
155,368 | 464,954 | ||||||||
Addition to notes receivable |
(53,675 | ) | (815,111 | ) | ||||||
Proceeds from sale of assets |
79,876 | 5,205 | ||||||||
Purchases of property and equipment |
(258,806 | ) | (187,748 | ) | ||||||
Increase in other assets |
(616 | ) | (68,770 | ) | ||||||
Net cash used in investing activities |
(77,853 | ) | (601,470 | ) | ||||||
Cash Flows From Financing Activities |
||||||||||
Payments on long-term debt |
(913,332 | ) | (893,134 | ) | ||||||
Proceeds from line of credit |
| 3,185,000 | ||||||||
Payments on line of credit |
| (3,185,000 | ) | |||||||
Repurchase of stock |
(345,680 | ) | | |||||||
Costs of stock split |
| (14,010 | ) | |||||||
Reduction of loan from officer |
| 39,999 | ||||||||
Proceeds from exercise of stock options |
245,215 | 117,516 | ||||||||
Dividends paid |
(191,327 | ) | | |||||||
Net cash used in financing activities |
(1,205,124 | ) | (749,629 | ) | ||||||
Net Increase (Decrease) in Cash and Cash Equivalents |
1,733,826 | (101,346 | ) | |||||||
Cash and Cash Equivalents, Beginning of Period |
1,282,972 | 165,472 | ||||||||
Cash and Cash Equivalents, End of Period |
$ | 3,016,798 | $ | 64,126 |
The accompanying notes are an integral part of these financial statements.
5
ROCKY MOUNTAIN CHOCOLATE FACTORY, INC.
NOTES TO INTERIM FINANCIAL STATEMENTS
NOTE 1 NATURE OF OPERATIONS AND BASIS OF PRESENTATION
Nature of Operations
Rocky Mountain Chocolate Factory, Inc. is an international franchiser, confectionery manufacturer and retail operator in the United States, Guam, Canada and the United Arab Emirates. The Company manufactures an extensive line of premium chocolate candies and other confectionery products. The Companys revenues are currently derived from three principal sources: sales to franchisees and others of chocolates and other confectionery products manufactured by the Company; the collection of initial franchise fees and royalties from franchisees sales; and sales at Company-owned stores of chocolates and other confectionery products.
Basis of Presentation
The accompanying financial statements have been prepared by the Company, without audit, and reflect all adjustments which are, in the opinion of management, necessary for a fair statement of the results for the interim periods. The statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial reporting and Securities and Exchange Commission regulations. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations. In the opinion of management, the financial statements reflect all adjustments (of a normal and recurring nature) which are necessary for a fair presentation of the financial position, results of operations and cash flows for the interim periods. The results of operations for the nine months ended November 30, 2003 are not necessarily indicative of the results to be expected for the entire fiscal year.
These financial statements should be read in conjunction with the financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the fiscal year ended February 28, 2003.
Stock-Based Compensation
Statement of Financial Accounting Standards No. 123 (SFAS 123), Accounting for Stock-Based Compensation encourages, but does not require, companies to record compensation cost for stock-based employee compensation plans at fair value. The Company has chosen to continue to account for stock-based compensation using the intrinsic value method prescribed in Accounting Principles Board Opinion No. 25 (APB 25), Accounting for Stock Issued to Employees and provides the required pro forma disclosures prescribed by SFAS 123 and SFAS 148.
The Company has adopted the disclosure-only provisions of SFAS 123. In accordance with those provisions, the Company applies APB 25 and related interpretations in accounting for its stock option plans and, accordingly, does not recognize compensation cost if the exercise price is not less than market at date of grant. No compensation expense was recognized during the quarters ended November 30, 2003 or 2002. If the Company had elected to recognize compensation cost based on the fair value of the options granted at grant dates as prescribed by SFAS 123, net income and earnings per share would have been reduced to the pro-forma amounts indicated in the table below for the nine months ending November 30, (in 000s except per share amounts):
6
NOTE 1 NATURE OF OPERATIONS AND BASIS OF PRESENTATION CONTINUED
Stock-Based Compensation Continued
Three Months ended | Nine Months Ended | |||||||||||||||
November 30, | November 30, | |||||||||||||||
2003 | 2002 | 2003 | 2002 | |||||||||||||
Net Income as reported |
$ | 630 | $ | (473 | ) | $ | 1,691 | $ | 603 | |||||||
Total stock-based compensation
expense determined under fair value
based method, net of tax |
18 | 24 | 54 | 72 | ||||||||||||
Net Income pro forma |
612 | (497 | ) | 1,637 | 531 | |||||||||||
Basic Earnings per Share-as reported |
.25 | (.19 | ) | .67 | .24 | |||||||||||
Diluted Earnings per Share-as reported |
.23 | (.19 | ) | .62 | .22 | |||||||||||
Basic Earnings per Share-pro forma |
.24 | (.20 | ) | .65 | .21 | |||||||||||
Diluted Earnings per Share-pro forma |
.22 | (.20 | ) | .61 | .20 |
The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model utilizing the following weighted average assumptions:
2004 | 2003 | |||||||
Expected dividend yield |
3.09 | % | 0 | % | ||||
Expected stock price volatility |
30 | % | 40 | % | ||||
Risk-free interest rate |
2.4 | % | 4.3 | % | ||||
Expected life of options |
5 years | 5 years |
NOTE 2 EARNINGS PER SHARE
Basic earnings per share is calculated using the weighted average number of common shares outstanding. Diluted earnings per share reflects the potential dilution that could occur from common shares issuable through stock options. For the three months ended November 30, 2003 and 2002, 13,333 and 456,356 stock options were excluded from the computation of earnings per share because their effect would have been anti-dilutive. For the nine months ended November 30, 2003 and 2002, 81,021 and 43,967 stock options were excluded from the computation of earnings per share because their effect would have been anti-dilutive.
NOTE 3 INVENTORIES
Inventories consist of the following:
November 30, 2003 | February 28, 2003 | |||||||
Ingredients and supplies |
$ | 1,305,278 | $ | 1,583,631 | ||||
Finished candy |
982,511 | 1,478,504 | ||||||
$ | 2,287,789 | $ | 3,062,135 |
NOTE 4 PROPERTY AND EQUIPMENT, NET
Property and equipment consists of the following:
November 30, 2003 | February 28, 2003 | |||||||
Land |
$ | 513,618 | $ | 513,618 | ||||
Building |
3,864,582 | 3,838,936 | ||||||
Machinery and equipment |
6,895,484 | 6,746,190 | ||||||
Furniture and fixtures |
637,523 | 658,145 | ||||||
Leasehold improvements |
494,515 | 489,405 | ||||||
Transportation equipment |
180,723 | 180,723 | ||||||
12,586,445 | 12,427,017 | |||||||
Less accumulated depreciation |
7,172,481 | 6,808,778 | ||||||
Property and equipment, net |
$ | 5,413,964 | $ | 5,618,239 |
7
NOTE 5 STOCKHOLDERS EQUITY
Stock Split
On December 17, 2003 the Board of Directors approved a three-for-two stock split payable February 2, 2004 to shareholders of record at the close of business on January 20, 2004. Shareholders will receive one additional share of Common Stock for every two shares owned prior to the record date. Subsequent to the split there will be approximately 3.8 million shares outstanding.
Stock Repurchases
Between October 3, 2003 and November 21, 2003 the Company repurchased 30,300 Company shares at an average price of $11.41 per share. In December 2003 the Company repurchased 13,000 Company shares at an average price of $11.91 per share.
Cash Dividend
The Company paid an initial quarterly cash dividend of $0.075 per common share on September 16, 2003 to shareholders of record on September 2, 2003. The Company paid a quarterly cash dividend of $0.08125 per common share on December 16, 2003 to shareholders of record on December 2, 2003. The Board of Directors also announced, on September 26, 2003, their intent to declare dividends per common share of $0.0875 in February and ensuing quarters.
Future declaration of dividends will depend on, among other things, the Companys results of operations, capital requirements, financial condition and on such other factors as the Companys Board of Directors may in its discretion consider relevant and in the best long term interest of the shareholders.
NOTE 6 SUPPLEMENTAL CASH FLOW INFORMATION
Nine Months Ended | |||||||||
November 30, | |||||||||
2003 | 2002 | ||||||||
Cash paid for: |
|||||||||
Interest |
$ | 116,017 | $ | 255,922 | |||||
Income taxes |
5,484 | 1,034,226 | |||||||
Non-Cash Financing Activities |
|||||||||
Company financed sales of retail store
Assets |
$ | | $ | 230,317 |
NOTE 7 OPERATING SEGMENTS
The Company classifies its business interests into two reportable segments: Franchising and Manufacturing. The Companys retail stores provide an environment for testing consumer behavior, various pricing strategies, new products and promotions, operating and training methods and merchandising techniques. Three operational stores previously classified as held for sale were reclassified as assets held and used when managements intentions changed. All Company-owned retail stores are evaluated by management in relation to their contribution to franchising efforts and are included in the Franchising segment. The accounting policies of the segments are the same as those described in the summary of significant accounting policies in Note 1 to the Companys financial statements included in the Companys annual report on Form 10-K for the year ended February 28, 2003. The Company evaluates performance and allocates resources based on operating contribution, which excludes unallocated corporate general and administrative costs and income tax expense or benefit. The Companys reportable segments are strategic businesses that utilize common merchandising, distribution, and marketing functions, as well as common information systems and corporate administration. All inter-segment sales prices are market based. Each segment is managed separately because of the differences in required infrastructure and the difference in products and services:
8
NOTE 7 OPERATING SEGMENTS CONTINUED
Three Months Ended | ||||||||||||||||
November 30, 2003 | Franchising | Manufacturing | Other | Total | ||||||||||||
Total revenues |
$ | 1,601,476 | $ | 4,521,550 | $ | | $ | 6,123,026 | ||||||||
Intersegment revenues |
| (321,968 | ) | | (321,968 | ) | ||||||||||
Revenue from external
customers |
1,601,476 | 4,199,582 | | 5,801,058 | ||||||||||||
Segment profit (loss) |
391,702 | 1,283,376 | (661,566 | ) | 1,013,512 | |||||||||||
Total assets |
2,549,349 | 8,670,236 | 5,842,222 | 17,061,807 | ||||||||||||
Capital expenditures |
103,976 | 52,801 | 11,791 | 168,568 | ||||||||||||
Total
depreciation & amortization |
29,965 | 99,819 | 47,736 | 177,520 |
Three Months Ended | ||||||||||||||||
November 30, 2002 | ||||||||||||||||
Total revenues |
$ | 1,138,984 | $ | 4,681,416 | $ | | $ | 5,820,400 | ||||||||
Intersegment revenues |
| (187,823 | ) | | (187,823 | ) | ||||||||||
Revenue from external
customers |
1,138,984 | 4,493,593 | | 5,632,577 | ||||||||||||
Segment profit (loss) |
235,077 | 1,213,160 | (2,208,130 | ) | (759,893 | ) | ||||||||||
Total assets |
1,881,340 | 9,527,538 | 4,565,109 | 15,973,987 | ||||||||||||
Capital expenditures |
2,789 | 1,763 | 28,870 | 33,422 | ||||||||||||
Total
depreciation & amortization |
53,371 | 98,887 | 49,200 | 201,458 |
Nine Months Ended | ||||||||||||||||
November 30, 2003 | Franchising | Manufacturing | Other | Total | ||||||||||||
Total revenues |
$ | 5,023,563 | $ | 10,971,134 | $ | | $ | 15,994,697 | ||||||||
Intersegment revenues |
| (795,587 | ) | | (795,587 | ) | ||||||||||
Revenue from external
Customers |
5,023,563 | 10,175,547 | | 15,199,110 | ||||||||||||
Segment profit (loss) |
1,624,835 | 2,832,920 | (1,738,606 | ) | 2,719,149 | |||||||||||
Total assets |
2,549,349 | 8,670,236 | 5,842,222 | 17,061,807 | ||||||||||||
Capital expenditures |
126,223 | 106,840 | 25,743 | 258,806 | ||||||||||||
Total
depreciation & Amortization |
164,270 | 298,083 | 143,208 | 605,561 |
Nine Months Ended | ||||||||||||||||
November 30, 2002 | ||||||||||||||||
Total revenues |
$ | 3,959,045 | $ | 11,296,904 | $ | | $ | 15,255,949 | ||||||||
Intersegment revenues |
| (584,673 | ) | | (584,673 | ) | ||||||||||
Revenue from external
Customers |
3,959,045 | 10,712,231 | | 14,671,276 | ||||||||||||
Segment profit (loss) |
1,189,691 | 3,098,803 | (3,319,660 | ) | 968,834 | |||||||||||
Total assets |
1,881,340 | 9,527,538 | 4,565,109 | 15,973,987 | ||||||||||||
Capital expenditures |
44,360 | 96,877 | 46,511 | 187,748 | ||||||||||||
Total
depreciation & Amortization |
154,634 | 311,209 | 147,600 | 613,443 |
NOTE 8 ASSET SALES AND FORECLOSURES
At November 30, 2003, the Company had approximately $1,037,000 of notes receivable outstanding. The notes require monthly payments and bear interest at rates ranging from 7.5% to 12.5%. The notes mature through October 2006 and are secured by the assets financed.
During fiscal 2002 the Company adjusted the repayment schedule of the notes from a single franchisee to correspond to the franchisees store operating cycles. The Company also financed an additional $300,000 of inventory and wrote-off $243,750 of the notes receivable. During fiscal 2003 the Company financed $230,000 for an additional store for the franchisee. During the third quarter of fiscal 2003 the Company recorded an additional $1,667,000 provision for potential loss on accounts and notes receivable and foreclosure costs related to the insolvency of this franchisee. In December 2002, the Company foreclosed on four of the stores previously operated by the franchisee and plans to operate these retail outlets as Company-owned stores. At November 30, 2003 the Company has no balance recorded for notes receivable from this franchisee.
9
NOTE 9 GOODWILL AND INTANGIBLE ASSETS
Effective March 1, 2002 the Company adopted Statement of Financial Accounting Standards No. 142 (SFAS 142), Goodwill and Intangible Assets. SFAS 142 revised the accounting for purchased goodwill and intangible assets. Under SFAS 142, goodwill and intangible assets with indefinite lives will no longer be amortized, will be tested for impairment annually and also in the event of an impairment indicator, and must be assigned to reporting units for purposes of impairment testing and segment reporting.
The Company has historically amortized goodwill on the straight-line method over ten to twenty-five years. Beginning March 1, 2002, quarterly and annual goodwill amortization is no longer recognized.
Intangible assets consist of the following:
November 30, 2003 | February 28, 2003 | |||||||||||||||||||||
Gross | Gross | |||||||||||||||||||||
Amortization | Carrying | Accumulated | Carrying | Accumulated | ||||||||||||||||||
Period | Value | Amortization | Value | Amortization | ||||||||||||||||||
Intangible assets subject to amortization |
||||||||||||||||||||||
Store design |
10 Years | $ | 200,054 | $ | 38,390 | $ | 189,640 | $ | 23,034 | |||||||||||||
Packaging licenses |
3-5 Years | 95,831 | 71,118 | 95,831 | 61,670 | |||||||||||||||||
Packaging design |
10 Years | 403,238 | 78,150 | 403,238 | 46,838 | |||||||||||||||||
Total |
699,123 | 187,658 | 688,709 | 131,542 | ||||||||||||||||||
Intangible assets not subject to amortization |
||||||||||||||||||||||
Franchising segment- |
||||||||||||||||||||||
Company stores goodwill |
1,275,962 | 336,847 | 1,182,083 | 336,847 | ||||||||||||||||||
Franchising goodwill |
295,000 | 197,682 | 295,000 | 197,682 | ||||||||||||||||||
Manufacturing segment-Goodwill |
295,000 | 197,682 | 295,000 | 197,682 | ||||||||||||||||||
Total Goodwill |
1,865,962 | 732,211 | 1,772,083 | 732,211 | ||||||||||||||||||
Total intangible assets |
$ | 2,565,085 | $ | 919,869 | $ | 2,460,792 | $ | 863,753 |
Amortization expense related to intangible assets totaled $56,116 and $64,880 during the nine months ended November 30, 2003 and 2002, respectively. The aggregate estimated amortization expense for intangible assets remaining as of November 30, 2003 is as follows:
Remainder of fiscal 2004 |
$ | 18,300 | ||
2005 |
72,100 | |||
2006 |
72,100 | |||
2007 |
61,100 | |||
2008 |
61,100 | |||
Thereafter |
226,765 | |||
Total |
$ | 511,465 |
NOTE 10 ASSETS HELD FOR SALE
Assets held for sale consist of individual items of equipment, furniture and fixtures that were acquired in partial satisfaction of certain notes receivable from a franchisee. The notes were originally extended as part of store sales and construction financing of additional stores for the franchisee (Note 8). Management expects to dispose of the acquired assets to either existing franchisees who plan to upgrade or expand their operations or to prospective franchisees. These assets are included in Other for segment reporting. Three operational stores in the amount of $255,000 previously classified as held for sale were reclassified to property and equipment, net when managements intentions changed in the second quarter of Fiscal 2004.
10
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of the financial condition and results of operations of the Company should be read in conjunction with the unaudited financial statements and related Notes of the Company included elsewhere in this report. The nature of the Companys operations and the environment in which it operates subject it to changing economic, competitive, regulatory and technological conditions, risks and uncertainties. The Company notes the following factors that, among others, could cause future results to differ materially from the forward-looking statements, expectations and assumptions expressed or implied in this Quarterly Report on Form 10-Q. Many of the forward-looking statements contained in this document may be identified by the use of forward-looking words such as will, intend, believe, expect, anticipate, should, plan, estimate and potential, or similar expressions. Factors which could cause results to differ include, but are not limited to: changes in the confectionery business environment, seasonality, consumer interest in the Companys products, general economic conditions, consumer trends, costs and availability of raw materials, competition and the effect of government regulation. Government regulation which the Company and its franchisees either are or may be subject to and which could cause results to differ from forward-looking statements include, but are not limited to: local, state and federal laws regarding health, sanitation, safety, building and fire codes, franchising, employment, manufacturing, packaging and distribution of food products and motor carriers.
The Companys ability to successfully achieve expansion of its Rocky Mountain Chocolate Factory franchise system depends on many factors not within the Companys control including the availability of suitable sites for new store establishment and the availability of qualified franchisees to support such expansion.
Efforts to reverse the decline in same store pounds purchased from the factory by franchised stores and to increase total factory sales depend on many factors, including new store openings and the receptivity of the Companys franchise system to its product introductions and promotional programs.
Results of Operations
Three Months Ended November 30, 2003 Compared to the Three Months Ended November 30, 2002
Net income was $630,000 for the three months ended November 30 2003, or $.25 per basic share, versus net loss of $473,000, or $.19 per basic share, for the three months ended November 30, 2002.
Revenues
Three Months Ended | |||||||||||||||||
November 30, | % | ||||||||||||||||
($s in thousands) | 2003 | 2002 | Change | Change | |||||||||||||
Factory sales |
$ | 4,199.5 | $ | 4,493.6 | $ | (294.1 | ) | (6.5 | %) | ||||||||
Retail sales |
532.4 | 201.1 | 331.3 | 164.7 | % | ||||||||||||
Franchise fees |
177.1 | 64.0 | 113.1 | 176.7 | % | ||||||||||||
Royalty and Marketing fees |
892.0 | 873.9 | 18.1 | 2.1 | % | ||||||||||||
Total |
$ | 5,801.0 | $ | 5,632.6 | $ | 168.4 | 3.0 | % |
Factory Sales
The decrease in factory sales was due primarily to a decrease of 56.3% in factory sales to customers outside the Companys system of franchised retail stores. This decrease was partially offset by an increase of 4.3% in same store pounds purchased by the franchise system and by purchases made by new franchise stores.
Retail Sales
The increase in retail sales resulted primarily from an increase in the number of stores in operation in the third quarter of fiscal 2004 (8) versus the same period last year (4) and an increase in same store sales at Company-owned stores of 7.9%.
11
Royalties, Marketing Fees and Franchise Fees
The increase in royalty and marketing fees resulted from sales related to new franchise stores partially offset by a decline in the average number of franchised stores in operation in the third quarter of fiscal 2004 versus the same period last year. Same store sales at franchised stores declined 2.5% versus the prior year. Franchise fee revenues increased in the third quarter of fiscal 2004 due to an increase in the number of franchises sold versus the third quarter of fiscal 2003.
Costs and Expenses
Three Months Ended | |||||||||||||||||
November 30, | % | ||||||||||||||||
($s in thousands) | 2003 | 2002 | Change | Change | |||||||||||||
Cost
of sales-factory |
$ | 2,733.7 | $ | 3,103.1 | $ | (369.4 | ) | (11.9 | %) | ||||||||
Cost
of sales-retail |
206.5 | 85.8 | 120.7 | 140.7 | % | ||||||||||||
Franchise costs |
309.6 | 325.0 | (15.4 | ) | (4.7 | %) | |||||||||||
Sales and marketing |
325.4 | 348.6 | (23.2 | ) | (6.6 | %) | |||||||||||
General and administrative |
685.9 | 426.1 | 259.8 | 60.9 | % | ||||||||||||
Retail operating |
337.2 | 172.0 | 165.2 | 96.0 | % | ||||||||||||
Total |
$ | 4,598.3 | $ | 4,460.6 | $ | 137.7 | 3.1 | % |
Gross margin
Three Months Ended | |||||||||||||||||
November 30, | % | ||||||||||||||||
($s in thousands) | 2003 | 2002 | Change | Change | |||||||||||||
Factory |
$ | 1,465.8 | $ | 1,390.5 | $ | 75.3 | 5.4 | % | |||||||||
Retail |
325.9 | 115.3 | 210.6 | 182.7 | % | ||||||||||||
Total |
$ | 1,791.7 | $ | 1,505.8 | $ | 285.9 | 19.0 | % | |||||||||
(Percent) |
|||||||||||||||||
Factory |
34.9 | % | 30.9 | % | 4.0 | % | 12.9 | % | |||||||||
Retail |
61.2 | % | 57.3 | % | 3.9 | % | 6.8 | % | |||||||||
Total |
37.9 | % | 32.1 | % | 5.8 | % | 18.1 | % |
The increase in factory margin is due primarily to production efficiencies. Improvement of Company-owned store margin is due to changes in mix of product sold.
Franchise Costs
The decrease in franchise costs is due primarily to a planned reduction in expenditures. As a percentage of total royalty and marketing fees and franchise fee revenue, franchise costs decreased to 29.0% in the third quarter of fiscal 2004 from 34.6% in the third quarter of fiscal 2003. This decrease as a percentage of royalty, marketing and franchise fees is the combined result of decreased franchise costs and increased revenue.
Sales and Marketing
The decrease in sales and marketing expenses is due primarily to more focused and efficient marketing programs.
General and Administrative
General and administrative expenses increased primarily due to accrual of incentive-based compensation in the third quarter of fiscal 2004 versus none in the third quarter of fiscal 2003. Additionally, the relocation and remodel of the Companys Aspen, CO store and the related disposal of certain of the old locations assets, primarily leasehold improvements, also contributed to the increase in the third quarter of fiscal 2004 versus the same period last year. Excluding the costs associated with incentive-based compensation and the relocation and remodel of the Aspen store, general and administrative expenses would have been $436,000 in the third quarter of fiscal 2004, an increase of 2.3% compared to the third quarter of fiscal 2003. As a percentage of total revenues, general and administrative expenses increased to 11.8% in fiscal 2004 compared to 7.6% in fiscal 2003.
12
Retail Operating Expenses
The increase in retail operating expenses was due primarily to an increase in the number of stores in operation during the third quarter of fiscal 2004 versus the third quarter of fiscal 2003. Retail operating expenses, as a percentage of retail sales, decreased from 85.5% in the third quarter of fiscal 2003 to 63.3% in the third quarter of fiscal 2004 due to a change in mix of stores in operation and related seasonality.
Depreciation and Amortization
Depreciation and amortization of $178,000 in the third quarter of fiscal 2004 decreased 11.9% from $201,000 incurred in the third quarter of fiscal 2003 due to cessation of depreciation of certain assets related to the relocation and remodel of the Companys Aspen, Colorado store and the increase in the estimated expected asset life of certain Company-owned retail stores in operation.
Provision for Loss on Accounts and Notes Receivable and Related Foreclosure Costs
The provision for loss on accounts and notes receivable and related foreclosure costs in the third quarter of fiscal 2003 resulted from the insolvency of a single franchisee. There was no such provision in the third quarter of fiscal 2004.
Other Expense, Net
Other expense, net of $12,000 incurred in the third quarter of fiscal 2004 represents a 81.7% decrease from the $64,000 incurred in the third quarter of fiscal 2003, due primarily to lower interest expense on lower average outstanding balances of long-term debt plus increased interest income on notes receivable and invested cash.
Income Tax Expense
The Companys effective income tax rate in the third quarter of fiscal 2004 was 37.8%, which is approximately the same rate as the third quarter of fiscal 2003.
Nine Months Ended November 30, 2003 Compared to the Nine Months Ended November 30, 2002
Net income was $1,691,000 for the nine months ended November 30, 2003, or $.67 per basic share, versus $603,000 or $.24 per basic share, for the nine months ended November 30, 2002.
Revenues
Nine Months Ended | |||||||||||||||||
November 30, | % | ||||||||||||||||
($s in thousands) | 2003 | 2002 | Change | Change | |||||||||||||
Factory sales |
$ | 10,175.5 | $ | 10,712.2 | $ | (536.7 | ) | (5.0 | %) | ||||||||
Retail sales |
1,834.4 | 909.9 | 924.5 | 101.6 | % | ||||||||||||
Franchise fees |
486.9 | 300.5 | 186.4 | 62.0 | % | ||||||||||||
Royalty and marketing fees |
2,702.3 | 2,748.7 | (46.4 | ) | (1.7 | %) | |||||||||||
Total |
$ | 15,199.1 | $ | 14,671.3 | $ | 527.8 | 3.6 | % |
Factory Sales
The decrease in factory sales was due primarily to a decrease of 29.4% in factory sales to customers outside the Companys system of franchised retail stores. A decrease of 3.8% in same store pounds purchased by the franchise system was approximately offset by sales to new franchise stores.
Efforts to reverse the decline in same store pounds purchased from the factory by franchised stores and to increase total factory sales depend on many factors, including new store openings and the receptivity of the Companys franchise system to its product introductions and promotional programs.
Retail Sales
The increase in retail sales resulted primarily from an increase in the average number of stores in operation in the first nine months of fiscal 2004 versus the same period last year.
13
Royalties, Marketing Fees and Franchise Fees
The decrease in royalty and marketing fees resulted from a decline in same store sales at franchised stores of approximately 3.6%. Franchise fee revenues increased in the first nine months of fiscal 2004 due to an increase in the number of franchises sold versus the first nine months of fiscal 2003.
Costs and Expenses
Nine Months Ended | |||||||||||||||||
November 30, | % | ||||||||||||||||
($s in thousands) | 2003 | 2002 | Change | Change | |||||||||||||
Cost
of sales-factory |
$ | 6,859.7 | $ | 7,073.7 | $ | (214.0 | ) | (3.0 | %) | ||||||||
Cost
of sales-retail |
663.9 | 351.6 | 312.3 | 88.8 | % | ||||||||||||
Franchise costs |
808.2 | 923.9 | (115.7 | ) | (12.5 | %) | |||||||||||
Sales and marketing |
831.4 | 985.5 | (154.1 | ) | (15.6 | %) | |||||||||||
General and administrative |
1,627.3 | 1,392.2 | 235.1 | 16.9 | % | ||||||||||||
Retail operating |
1,036.6 | 584.6 | 452.0 | 77.3 | % | ||||||||||||
Total |
$ | 11,827.1 | $ | 11,311.5 | $ | 515.6 | 4.6 | % |
Gross margin
Nine Months Ended | |||||||||||||||||
November 30, | % | ||||||||||||||||
($s in thousands) | 2003 | 2002 | Change | Change | |||||||||||||
Factory |
$ | 3,315.8 | $ | 3,638.5 | $ | (322.7 | ) | (8.9 | %) | ||||||||
Retail |
1,170.5 | 558.3 | 612.2 | 109.7 | % | ||||||||||||
Total |
$ | 4,486.3 | $ | 4,196.8 | $ | 289.5 | 6.9 | % | |||||||||
(Percent) |
|||||||||||||||||
Factory |
32.6 | % | 34.0 | % | (1.4 | %) | (4.1 | %) | |||||||||
Retail |
63.8 | % | 61.4 | % | 2.4 | % | 3.9 | % | |||||||||
Total |
37.4 | % | 36.1 | % | 1.3 | % | 3.6 | % |
The decrease in factory margins is due primarily to production inefficiencies in the first six months of fiscal 2004 as the Company aggressively reduced inventory levels. The Company expects fiscal 2004 full year factory margins to be comparable to fiscal 2003. Improvement of Company-owned store margin is due to changes in mix of product sold.
Franchise Costs
The decrease in franchise costs is due primarily to a planned reduction in personnel costs and related support expenditures. As a percentage of total royalty and marketing fees and franchise fee revenue, franchise costs decreased to 25.3% in the first nine months of fiscal 2004 from 30.3% in the first nine months of fiscal 2003. This decrease as a percentage of royalty, marketing and franchise fees is primarily a result of decreased franchise costs.
Sales and Marketing
The decrease in sales and marketing expenses is due primarily to decreased personnel costs as well as more focused and efficient marketing programs.
General and Administrative
The increase in general and administrative expenses is due primarily to accrual of incentive-based compensation in the current period versus none in the prior period. Additionally, the relocation and remodel of the Companys Aspen, CO store and the related disposal of the old locations assets, primarily leasehold improvements, also contributed to the increase in the period versus the same period last year. Excluding the costs associated with incentive-based compensation and the relocation and remodel of the Aspen store, general and administrative expenses would have been $1.38 million in the first nine months of fiscal 2004, a decrease of 1.1% compared to the first nine months of fiscal 2003. As a percentage of total revenues, general and administrative expenses increased to 10.7% in fiscal 2004 compared to 9.5% in fiscal 2003. This increase, as a percentage of total revenues, resulted from increased general and administrative costs and a 3.6% increase in total revenues.
14
Retail Operating Expenses
The increase in retail operating expenses was due to an increase in the number of stores in operation during the first nine months of fiscal 2004 (8) versus the first nine months of fiscal 2003 (4). Retail operating expenses, as a percentage of retail sales, decreased from 64.2% in the first nine months of fiscal 2003 to 56.5% in the first nine months of fiscal 2004 due to a change in mix of stores in operation and related seasonality.
Depreciation and Amortization
Depreciation and amortization of $606,000 in the first nine months of fiscal 2004 approximated the $613,000 incurred in the first nine months of fiscal 2003.
Provision for Loss on Accounts and Notes Receivable and Related Foreclosure Costs
The provision for loss on accounts and notes receivable and related foreclosure costs in the first nine months of fiscal 2003 resulted from the insolvency of a single franchisee. There was no such provision in the first nine months of fiscal 2004.
Other Expense, Net
Other expense, net of $47,000 incurred in the first nine months of fiscal 2004 represents a 57.4% decrease from the $111,000 incurred in the first nine months of fiscal 2003, due primarily to lower interest expense on lower average outstanding balances of long-term debt partially offset by lower interest income on lower average outstanding amounts of notes receivable.
Income Tax Expense
The Companys effective income tax rate in the first nine months of fiscal 2004 was 37.8% which is the same rate as the first nine months of fiscal 2003.
Liquidity and Capital Resources
As of November 30, 2003, working capital was $6.3 million, compared with $4.8 million as of February 28, 2003, an increase of $1.5 million. The increase in working capital was primarily due to operating results.
Cash and cash equivalent balances increased from $1.3 million as of February 28, 2003 to $3.0 million as of November 30, 2003 as a result of cash flows provided by operating activities in excess of cash flows used by financing and investing activities. The Companys current ratio was 3.06 to 1 at November 30, 2003 in comparison with 2.65 to 1 at February 28, 2003. The Company monitors current and anticipated future levels of cash and cash equivalents in relation to anticipated operating, financing and investing requirements.
The Companys long-term debt is comprised primarily of a real estate mortgage facility used to finance the Companys factory expansion (unpaid balance as of November 30, 2003 of $1.9 million), and chattel mortgage notes (unpaid balance as of November 30, 2003 of $1.5 million) used to improve and automate the Companys factory infrastructure.
The Company has a $2.5 million ($2.5 million available as of November 30, 2003) working capital line of credit collateralized by substantially all of the Companys assets with the exception of the Companys retail store assets. The line is subject to renewal in July, 2004.
The Company believes cash flows generated by operating activities and available financing will be sufficient to fund the Companys operations at least through the end of fiscal 2004.
Impact of Inflation
Inflationary factors such as increases in the costs of ingredients and labor directly affect the Companys operations. Most of the Companys leases provide for cost-of-living adjustments and require the Company to pay taxes, insurance and maintenance expenses, all of which are subject to inflation. Additionally the Companys future lease costs for new facilities may include potentially escalating costs of real estate and construction. There is no assurance that the Company will be able to pass on increased costs to its customers.
15
Depreciation expense is based on the historical cost to the Company of its fixed assets, and is therefore potentially less than it would be if it were based on current replacement cost. While property and equipment acquired in prior years will ultimately have to be replaced at higher prices, it is expected that replacement will be a gradual process over many years.
Seasonality
The Company is subject to seasonal fluctuations in sales, which cause fluctuations in quarterly results of operations. Historically, the strongest sales of the Companys products have occurred during the Christmas holiday and summer vacation seasons. In addition, quarterly results have been, and in the future are likely to be, affected by the timing of new store openings and sales of franchises. Because of the seasonality of the Companys business and the impact of new store openings and sales of franchises, results for any quarter are not necessarily indicative of results that may be achieved in other quarters or for a full fiscal year.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
The Company does not engage in commodity futures trading or hedging activities and does not enter into derivative financial instrument transactions for trading or other speculative purposes. The Company also does not engage in transactions in foreign currencies or in interest rate swap transactions that could expose the Company to market risk. However, the Company is exposed to some commodity price and interest rate risks.
The Company frequently enters into purchase contracts of between six to eighteen months for chocolate and certain nuts. These contracts permit the Company to purchase the specified commodity at a fixed price on an as-needed basis during the term of the contract. Because prices for these products may fluctuate, the Company may benefit if prices rise during the terms of these contracts, but it may be required to pay above-market prices if prices fall and it is unable to renegotiate the terms of the contract.
As of November 30, 2003, all of the Companys long-term debt was subject to a variable interest rate. The Company also has a $2.5 million bank line of credit that bears interest at a variable rate. As of November 30, 2003, no amount was outstanding under the line of credit. The Company does not believe that it is exposed to any material interest rate risk related to its long-term debt or the line of credit.
The Chief Financial Officer and Chief Operating Officer of the Company has primary responsibility over the Companys long-term and short-term debt and for determining the timing and duration of commodity purchase contracts and negotiating the terms and conditions of those contracts.
Item 4. Controls and Procedures
Under the supervision and with the participation of management, including the principal executive officer and principal financial officer, the Company has evaluated the effectiveness of the design and operation of the disclosure controls and procedures within 90 days of the filing date of this quarterly report, and, based on their evaluation, the Companys principal executive officer and principal financial officer have concluded that these controls and procedures are effective. There were no significant changes in the Companys internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation. Disclosure controls and procedures are the Companys controls and other procedures that are designed to ensure that information required to be disclosed in the reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commissions rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed in the reports that the Company files under the Exchange Act is accumulated and communicated to management, including the principal executive officer the principal financial officer, as appropriate to allow timely decisions regarding required disclosure.
16
PART II | OTHER INFORMATION | |
Item 1. | Legal Proceedings | |
The Company is not currently involved in any legal proceedings that are material to the Companys business or financial condition. | ||
Item 2. | Changes in Securities and Use of Proceeds | |
None | ||
Item 3. | Defaults Upon Senior Securities | |
None | ||
Item 4. | Submission of Matters to a Vote of Security Holders | |
None | ||
Item 5. | Other Information | |
None | ||
Item 6. | Exhibits and Reports on Form 8-K | |
A. Exhibits |
4.1 | Fourth Amendment, dated October 31, 2003, to Credit Agreement dated August 31, 2001 between Wells Fargo Bank and the Registrant | |||||
31.1 | Certification Filed Pursuant To Section 302 Of The Sarbanes-Oxley Act of 2002, Chief Executive Officer | |||||
31.2 | Certification Filed Pursuant To Section 302 Of The Sarbanes-Oxley Act of 2002, Chief Financial Officer | |||||
32.1 | Certification Furnished Pursuant To Section 906 Of The Sarbanes-Oxley Act of 2002, Chief Executive Officer | |||||
32.2 | Certification Furnished Pursuant To Section 906 of The Sarbanes-Oxley Act of 2002, Chief Financial Officer |
B. | Reports on Form 8-K | ||
A current Report on Form 8-K was furnished to the SEC on January 8, 2004 disclosing Item 12 and Item 7 information. |
Signature
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.
ROCKY MOUNTAIN CHOCOLATE FACTORY, INC. | ||||
(Registrant) | ||||
Date: January 14, 2004 | /s/ Bryan J. Merryman | |||
Bryan J. Merryman, Chief Operating Officer, | ||||
Chief Financial Officer, Treasurer and Director |
17
EXHIBIT INDEX
Exhibits | ||||||
4.1 | Fourth Amendment, dated October 31, 2003, to Credit Agreement dated August 31, 2001 between Wells Fargo Bank and the Registrant | |||||
31.1 | Certification Filed Pursuant To Section 302 Of The Sarbanes-Oxley Act of 2002, Chief Executive Officer | |||||
31.2 | Certification Filed Pursuant To Section 302 Of The Sarbanes-Oxley Act of 2002, Chief Financial Officer | |||||
32.1 | Certification Furnished Pursuant To Section 906 Of The Sarbanes-Oxley Act of 2002, Chief Executive Officer | |||||
32.2 | Certification Furnished Pursuant To Section 906 of The Sarbanes-Oxley Act of 2002, Chief Financial Officer |