Price Graph
Price
Yield
These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarter ended September 25, 2010
or
o 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: 000-22012
WINMARK CORPORATION
(Exact name of registrant as specified in its charter)
|
Minnesota |
|
41-1622691 |
|
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
605 Highway 169 North, Suite 400, Minneapolis, MN 55441
(Address of principal executive offices) (Zip Code)
(763) 520-8500
(Registrant’s 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 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 o 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 |
|
(Do not check if a smaller reporting company) |
|
|
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
Common stock, no par value, 5,011,862 shares outstanding as of October 15, 2010.
WINMARK CORPORATION AND SUBSIDIARIES
|
|
|
PAGE |
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
CONSOLIDATED CONDENSED BALANCE SHEETS:
|
3 |
|
|
|
|
|
|
4 |
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
6 – 13 |
|
|
|
|
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
13 – 22 |
|
|
|
|
|
|
23 |
||
|
|
|
|
|
23 |
||
|
|
|
|
|
23 |
||
|
|
|
|
|
23 |
||
|
|
|
|
|
24 |
||
|
|
|
|
|
24 |
||
|
|
|
|
|
24 |
||
|
|
|
|
|
24 |
||
|
|
|
|
|
25 |
||
|
|
|
|
|
25 |
||
|
|
|
|
|
|
26 |
WINMARK CORPORATION AND SUBSIDIARIES
|
|
|
September 25, 2010
|
|
December 26, 2009
|
|
||
|
ASSETS |
|
|
|
|
|
||
|
Current Assets: |
|
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
2,169,400 |
|
$ |
9,490,800 |
|
|
Marketable securities |
|
318,000 |
|
1,274,000 |
|
||
|
Current investments |
|
2,000,000 |
|
2,000,000 |
|
||
|
Receivables, less allowance for doubtful accounts of $21,800 and $35,700 |
|
2,005,700 |
|
1,761,100 |
|
||
|
Net investment in leases - current |
|
15,729,900 |
|
17,575,900 |
|
||
|
Income tax receivable |
|
1,032,100 |
|
— |
|
||
|
Inventories |
|
95,600 |
|
111,400 |
|
||
|
Prepaid expenses |
|
500,000 |
|
398,800 |
|
||
|
Total current assets |
|
23,850,700 |
|
32,612,000 |
|
||
|
Net investment in leases - long-term |
|
16,637,400 |
|
19,423,700 |
|
||
|
Long-term investments |
|
1,910,500 |
|
2,232,900 |
|
||
|
Long-term receivables, net |
|
6,000 |
|
14,900 |
|
||
|
Property and equipment, net |
|
1,667,700 |
|
1,843,500 |
|
||
|
Other assets |
|
677,500 |
|
677,500 |
|
||
|
|
|
$ |
44,749,800 |
|
$ |
56,804,500 |
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
||
|
Current Liabilities: |
|
|
|
|
|
||
|
Current line of credit |
|
$ |
15,400,000 |
|
$ |
3,983,100 |
|
|
Current renewable unsecured subordinated notes |
|
— |
|
9,166,900 |
|
||
|
Accounts payable |
|
1,358,000 |
|
1,415,200 |
|
||
|
Income tax payable |
|
— |
|
183,500 |
|
||
|
Accrued liabilities |
|
2,188,500 |
|
1,794,100 |
|
||
|
Current discounted lease rentals |
|
618,900 |
|
972,600 |
|
||
|
Current rents received in advance |
|
312,600 |
|
294,400 |
|
||
|
Current deferred revenue |
|
1,096,800 |
|
1,188,800 |
|
||
|
Deferred income taxes |
|
1,057,700 |
|
1,057,700 |
|
||
|
Total current liabilities |
|
22,032,500 |
|
20,056,300 |
|
||
|
Long-term line of credit |
|
— |
|
5,298,900 |
|
||
|
Long-term renewable unsecured subordinated notes |
|
— |
|
12,058,700 |
|
||
|
Long-term discounted lease rentals |
|
122,000 |
|
507,600 |
|
||
|
Long-term rents received in advance |
|
820,900 |
|
1,332,000 |
|
||
|
Long-term deferred revenue |
|
771,000 |
|
709,500 |
|
||
|
Other long-term liabilities |
|
1,209,500 |
|
1,298,400 |
|
||
|
Deferred income taxes |
|
214,400 |
|
214,400 |
|
||
|
Shareholders’ Equity: |
|
|
|
|
|
||
|
Common stock, no par, 10,000,000 shares authorized, 5,011,862 and 5,125,025 shares issued and outstanding |
|
195,300 |
|
— |
|
||
|
Accumulated other comprehensive (loss) income |
|
(96,100 |
) |
9,600 |
|
||
|
Retained earnings |
|
19,480,300 |
|
15,319,100 |
|
||
|
Total shareholders’ equity |
|
19,579,500 |
|
15,328,700 |
|
||
|
|
|
$ |
44,749,800 |
|
$ |
56,804,500 |
|
The accompanying notes are an integral part of these financial statements.
WINMARK CORPORATION AND SUBSIDIARIES
(Unaudited)
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
|
September 25,
|
|
September 26,
|
|
September 25,
|
|
September 26,
|
|
||||
|
REVENUE: |
|
|
|
|
|
|
|
|
|
||||
|
Royalties |
|
$ |
7,030,000 |
|
$ |
6,405,200 |
|
$ |
19,761,800 |
|
$ |
17,646,600 |
|
|
Leasing income |
|
2,419,600 |
|
2,271,600 |
|
7,290,300 |
|
7,116,400 |
|
||||
|
Merchandise sales |
|
964,000 |
|
593,800 |
|
2,009,200 |
|
1,898,500 |
|
||||
|
Franchise fees |
|
357,100 |
|
419,600 |
|
885,600 |
|
804,600 |
|
||||
|
Other |
|
236,600 |
|
134,600 |
|
782,300 |
|
446,800 |
|
||||
|
Total revenue |
|
11,007,300 |
|
9,824,800 |
|
30,729,200 |
|
27,912,900 |
|
||||
|
COST OF MERCHANDISE SOLD |
|
920,600 |
|
569,700 |
|
1,911,800 |
|
1,816,700 |
|
||||
|
LEASING EXPENSE |
|
387,600 |
|
548,000 |
|
1,374,200 |
|
1,743,300 |
|
||||
|
PROVISION FOR CREDIT LOSSES |
|
130,500 |
|
853,600 |
|
142,400 |
|
1,877,500 |
|
||||
|
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
4,360,200 |
|
4,666,800 |
|
14,093,300 |
|
14,379,900 |
|
||||
|
Income from operations |
|
5,208,400 |
|
3,186,700 |
|
13,207,500 |
|
8,095,500 |
|
||||
|
LOSS FROM EQUITY INVESTMENTS |
|
(200,200 |
) |
(57,300 |
) |
(322,400 |
) |
(61,400 |
) |
||||
|
INTEREST EXPENSE |
|
(363,900 |
) |
(317,300 |
) |
(925,200 |
) |
(1,009,800 |
) |
||||
|
INTEREST AND OTHER INCOME |
|
96,100 |
|
178,700 |
|
376,800 |
|
351,400 |
|
||||
|
Income before income taxes |
|
4,740,400 |
|
2,990,800 |
|
12,336,700 |
|
7,375,700 |
|
||||
|
PROVISION FOR INCOME TAXES |
|
(2,050,400 |
) |
(1,211,300 |
) |
(5,126,900 |
) |
(2,987,200 |
) |
||||
|
NET INCOME |
|
$ |
2,690,000 |
|
$ |
1,779,500 |
|
$ |
7,209,800 |
|
$ |
4,388,500 |
|
|
EARNINGS PER SHARE — BASIC |
|
$ |
.54 |
|
$ |
.34 |
|
$ |
1.43 |
|
$ |
.82 |
|
|
EARNINGS PER SHARE — DILUTED |
|
$ |
.51 |
|
$ |
.33 |
|
$ |
1.39 |
|
$ |
.82 |
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING — BASIC |
|
5,011,862 |
|
5,282,349 |
|
5,055,405 |
|
5,335,869 |
|
||||
|
WEIGHTED AVERAGE SHARES OUTSTANDING — DILUTED |
|
5,224,580 |
|
5,329,697 |
|
5,203,628 |
|
5,357,259 |
|
||||
The accompanying notes are an integral part of these financial statements.
WINMARK CORPORATION AND SUBSIDIARIES
(Unaudited)
|
|
|
Nine Months Ended |
|
||||
|
|
|
September 25, 2010 |
|
September 26, 2009 |
|
||
|
OPERATING ACTIVITIES: |
|
|
|
|
|
||
|
Net income |
|
$ |
7,209,800 |
|
$ |
4,388,500 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
||
|
Depreciation |
|
352,100 |
|
405,200 |
|
||
|
Provision for credit losses |
|
142,400 |
|
1,877,500 |
|
||
|
Compensation expense related to stock options |
|
538,500 |
|
576,000 |
|
||
|
Gain on sale of marketable securities |
|
(91,600 |
) |
(76,700 |
) |
||
|
Gain from disposal of property and equipment |
|
— |
|
(1,200 |
) |
||
|
Loss from equity investments |
|
322,400 |
|
61,400 |
|
||
|
Deferred initial direct costs |
|
(301,200 |
) |
(528,100 |
) |
||
|
Amortization of deferred initial direct costs |
|
570,700 |
|
691,000 |
|
||
|
Change in operating assets and liabilities: |
|
|
|
|
|
||
|
Receivables |
|
(235,700 |
) |
412,300 |
|
||
|
Income tax receivable/payable |
|
(1,148,800 |
) |
1,368,600 |
|
||
|
Inventories |
|
15,800 |
|
30,700 |
|
||
|
Prepaid expenses |
|
(101,200 |
) |
624,200 |
|
||
|
Deferred income taxes |
|
— |
|
1,396,700 |
|
||
|
Accounts payable |
|
(57,200 |
) |
25,000 |
|
||
|
Accrued and other liabilities |
|
305,500 |
|
(226,700 |
) |
||
|
Additions to advance and security deposits |
|
279,900 |
|
101,300 |
|
||
|
Deferred revenue |
|
(30,500 |
) |
(15,000 |
) |
||
|
Net cash provided by operating activities |
|
7,770,900 |
|
11,110,700 |
|
||
|
INVESTING ACTIVITIES: |
|
|
|
|
|
||
|
Proceeds from sale of marketable securities |
|
1,440,200 |
|
311,500 |
|
||
|
Purchase of marketable securities |
|
(565,100 |
) |
(794,900 |
) |
||
|
Proceeds from sale of property and equipment |
|
— |
|
1,800 |
|
||
|
Purchases of property and equipment |
|
(176,300 |
) |
(757,800 |
) |
||
|
Purchase of equipment for lease contracts |
|
(12,557,800 |
) |
(12,164,800 |
) |
||
|
Principal collections on lease receivables |
|
15,191,500 |
|
15,278,000 |
|
||
|
Net cash provided by investing activities |
|
3,332,500 |
|
1,873,800 |
|
||
|
FINANCING ACTIVITIES: |
|
|
|
|
|
||
|
Proceeds from line of credit |
|
19,300,000 |
|
— |
|
||
|
Payments on line of credit |
|
(13,182,000 |
) |
(3,339,400 |
) |
||
|
Proceeds from issuance of subordinated notes |
|
146,800 |
|
4,964,700 |
|
||
|
Payments on subordinated notes |
|
(21,372,400 |
) |
(3,197,900 |
) |
||
|
Repurchases of common stock |
|
(3,930,100 |
) |
(2,493,200 |
) |
||
|
Proceeds from exercises of stock options |
|
670,800 |
|
50,000 |
|
||
|
Dividends paid |
|
(201,000 |
) |
— |
|
||
|
Proceeds from discounted lease rentals |
|
74,600 |
|
428,100 |
|
||
|
Tax benefits on exercised options |
|
68,500 |
|
5,500 |
|
||
|
Net cash (used for) financing activities |
|
(18,424,800 |
) |
(3,582,200 |
) |
||
|
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS |
|
(7,321,400 |
) |
9,402,300 |
|
||
|
Cash and cash equivalents, beginning of period |
|
9,490,800 |
|
2,140,000 |
|
||
|
Cash and cash equivalents, end of period |
|
$ |
2,169,400 |
|
$ |
11,542,300 |
|
|
SUPPLEMENTAL DISCLOSURES: |
|
|
|
|
|
||
|
Cash paid for interest |
|
$ |
2,159,900 |
|
$ |
2,045,700 |
|
|
Cash paid for income taxes |
|
$ |
6,325,600 |
|
$ |
216,300 |
|
|
Non-cash landlord leasehold improvements |
|
$ |
— |
|
$ |
1,072,400 |
|
The accompanying notes are an integral part of these financial statements.
WINMARK CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
1. Management’s Interim Financial Statement Representation:
The accompanying consolidated condensed financial statements have been prepared by Winmark Corporation and subsidiaries (the Company), without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. The Company has a 52/53 week year which ends on the last Saturday in December. The information in the consolidated condensed financial statements includes normal recurring adjustments and reflects all adjustments which are, in the opinion of management, necessary for a fair presentation of such financial statements. The consolidated condensed financial statements and notes are presented in accordance with accounting principles generally accepted in the United States for interim financial information and with the instructions for Form 10-Q, and therefore do not contain certain information included in the Company’s annual consolidated financial statements and notes. This report should be read in conjunction with the audited financial statements and the notes thereto included in the Company’s latest Annual Report on Form 10-K.
Revenues and operating results for the nine months ended September 25, 2010 are not necessarily indicative of the results to be expected for the full year.
Reclassifications
Certain reclassifications of previously reported amounts have been made to conform to the current year presentation. Such reclassifications did not impact net income or shareholders’ equity as previously reported.
2. Organization and Business:
The Company offers licenses to operate franchises using the service marks Play It Again Sports®, Plato’s Closet®, Once Upon A Child®, Music Go Round®, and Wirth Business Credit®. In addition, the Company sells inventory to its Play It Again Sports franchisees through its buying group. The Company also operates both small-ticket and middle market equipment leasing businesses under Wirth Business Credit, Inc. and Winmark Capital Corporation.
3. Fair Value Measurements
The Company defines fair value as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The Company uses three levels of inputs to measure fair value:
· Level 1 — quoted prices in active markets for identical assets and liabilities.
· Level 2 — observable inputs other than quoted prices in active markets for identical assets and liabilities.
· Level 3 — unobservable inputs in which there is little or no market data available, which require the reporting entity to develop its own assumptions.
The Company’s marketable securities are valued based on Level 1 inputs using quoted prices.
Due to their nature, the carrying value of cash, receivables, payables and debt obligations approximates fair value.
4. Investments:
Marketable Securities
The following is a summary of marketable securities classified as available-for-sale:
|
|
|
September 25, 2010 |
|
December 26, 2009 |
|
||||||||
|
|
|
Cost |
|
Fair Value |
|
Cost |
|
Fair Value |
|
||||
|
Equity securities |
|
$ |
474,900 |
|
$ |
318,000 |
|
$ |
1,258,500 |
|
$ |
1,274,000 |
|
The Company’s unrealized gains and losses for marketable securities classified as available-for-sale securities in accumulated other comprehensive (loss) income are as follows:
|
|
|
September 25, 2010 |
|
December 26, 2009 |
|
||
|
Unrealized gains |
|
$ |
— |
|
$ |
77,700 |
|
|
Unrealized losses |
|
(156,900 |
) |
(62,200 |
) |
||
|
Net unrealized (losses) gains |
|
$ |
(156,900 |
) |
$ |
15,500 |
|
As of September 25, 2010, there was one security in an unrealized loss position. The Company evaluated the security for other than temporary impairment and determined that no such impairment existed based upon the Company’s intent and ability at September 25, 2010 to hold the security until market conditions recover and the market value of the security is at a minimum equal to its cost basis.
The Company’s realized gains recognized on sales of available-for-sale marketable securities are as follows:
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
|
September 25,
|
|
September 26,
|
|
September 25,
|
|
September 26,
|
|
||||
|
Realized gains |
|
$ |
15,800 |
|
$ |
75,900 |
|
$ |
91,600 |
|
$ |
76,700 |
|
|
Realized losses |
|
— |
|
— |
|
— |
|
— |
|
||||
|
Net realized gains (losses) |
|
$ |
15,800 |
|
$ |
75,900 |
|
$ |
91,600 |
|
$ |
76,700 |
|
Other Long-Term Investments
The Company has an investment in Tomsten, Inc. (“Tomsten”), the parent company of “Archiver’s” retail chain. Archiver’s is a retail concept created to help people preserve and enjoy their photographs. The Company has invested a total of $7.5 million in the purchase of common stock of Tomsten. The Company’s investment currently represents 18.3% of the outstanding common stock of Tomsten. As of September 25, 2010, $0.2 million of the Company’s investment, with a current carrying cost of $1.9 million, is attributable to goodwill. The amount of goodwill was determined by calculating the difference between the Company’s net investment in Tomsten less its pro rata share of Tomsten’s net worth.
In December 2009, the Company began providing management services to Tomsten. Management fees received by the Company are recorded as other revenue.
The Company has a $2.0 million investment in senior subordinated promissory notes with warrants in BridgeFunds Limited (“BridgeFunds”). BridgeFunds advances funds to claimants involved in civil litigation to cover litigation expenses. Monthly prepayment of the principal of such notes in an amount equal to Available Cash Flow (as defined within the agreements governing the notes) is required. On October 20, 2010, the Company entered into an amendment to the agreements governing the notes whereby the maturity date of all of the outstanding notes was changed to June 30, 2011. During the nine months ended September 25, 2010, the Company received $20,000 in payments of interest and did not receive any payments of principal on the notes. As of September 25, 2010, the $2.0 million investment balance is classified as current based on expected payments from Available Cash Flow, and $0.3 million of related interest receivable is included in current receivables.
5. Investment in Leasing Operations:
Investment in leasing operations consists of the following:
|
|
|
September 25, 2010 |
|
December 26, 2009 |
|
||
|
Minimum lease payments receivable |
|
$ |
34,700,000 |
|
$ |
40,868,500 |
|
|
Estimated residual value of equipment |
|
3,537,400 |
|
2,954,400 |
|
||
|
Unearned lease income net of initial direct costs deferred |
|
(5,389,000 |
) |
(6,412,900 |
) |
||
|
Security deposits |
|
(2,701,100 |
) |
(1,928,200 |
) |
||
|
Allowance for credit losses |
|
(999,100 |
) |
(1,339,400 |
) |
||
|
Equipment installed on leases not yet commenced |
|
3,219,100 |
|
2,857,200 |
|
||
|
Total net investment in leases |
|
32,367,300 |
|
36,999,600 |
|
||
|
Less: net investment in leases — current |
|
(15,729,900 |
) |
(17,575,900 |
) |
||
|
Net investment in leases — long-term |
|
$ |
16,637,400 |
|
$ |
19,423,700 |
|
The Company had $482,800 and $2,304,300 of write-offs, net of recoveries, related to the lease portfolio during the first nine months of 2010 and 2009, respectively.
As of September 25, 2010, no customer accounted for more than 10% of the Company’s total assets.
Minimum lease payments receivable under lease contracts and the amortization of unearned lease income, net of initial direct costs deferred, is as follows for the remainder of fiscal 2010 and the full fiscal years thereafter as of September 25, 2010:
|
Fiscal Year |
|
Minimum Lease
|
|
Income
|
|
||
|
2010 |
|
$ |
6,078,500 |
|
$ |
1,253,700 |
|
|
2011 |
|
17,098,000 |
|
3,072,100 |
|
||
|
2012 |
|
9,267,500 |
|
930,700 |
|
||
|
2013 |
|
2,151,000 |
|
110,100 |
|
||
|
2014 |
|
93,700 |
|
16,300 |
|
||
|
Thereafter |
|
11,300 |
|
6,100 |
|
||
|
|
|
$ |
34,700,000 |
|
$ |
5,389,000 |
|
6. Accounting for Stock-Based Compensation:
The Company recognizes the cost of all share-based payments to employees, including grants of employee stock options, in the consolidated financial statements based on the grant date fair value of those awards. This cost is recognized over the period for which an employee is required to provide service in exchange for the award. The benefits associated with tax deductions in excess of recognized compensation expense are reported as a financing cash flow rather than as an operating cash flow. Compensation expense of $538,500 and $576,000 relating to the vested portion of the fair value of stock options granted was expensed to “Selling, General and Administrative Expenses” in the first nine months of 2010 and 2009, respectively.
The Company estimates the fair value of options granted using the Black-Scholes option valuation model. The Company estimates the volatility of its common stock at the date of grant based on its historical volatility rate. The Company’s decision to use historical volatility was based upon the lack of actively traded options on its common stock. The Company estimates the expected term based upon historical option exercises. The risk-free interest rate assumption is based on observed interest rates for the volatility period. The Company uses historical data to estimate pre-vesting option forfeitures and record share-based compensation expense only for those awards that are expected to vest. For options granted, the Company amortizes the fair value on a straight-line basis. All options are amortized over the vesting periods.
The fair value of each option granted in 2010 and 2009 was estimated on the date of the grant using the Black-Scholes option pricing model with the following assumptions:
|
Year
|
|
Option
|
|
Risk Free
|
|
Expected
|
|
Expected
|
|
Dividend
|
|
|
2010 |
|
$9.80 |
|
2.43% |
|
6 |
|
28.3% |
|
.26% |
|
|
2009 |
|
$4.25 / $7.14 |
|
2.92% / 2.57% |
|
6 |
|
27.1% / 27.6% |
|
none |
|
7. New Accounting Pronouncements:
In June 2009, the Financial Accounting Standards Board (“FASB”) amended its guidance on accounting for variable interest entities (“VIEs”), effective for fiscal years beginning after November 15, 2009. Among other things, the new guidance requires a more qualitative than quantitative approach to identifying a controlling financial interest in a VIE, requires ongoing assessment of whether an entity is a VIE and whether an interest in a VIE makes the holder the primary beneficiary of a VIE, and enhances disclosures about an enterprise’s involvement with a VIE. The Company adopted the new guidance on December 27, 2009 and such adoption has not impacted the Company’s financial condition or results of operations.
In July 2010, the FASB issued new accounting guidance that requires new disclosures about an entity’s allowance for credit losses and the credit quality of its financing receivables. Existing disclosures are amended to require an entity to provide certain disclosures on a disaggregated basis by portfolio segment or by class of financing receivables. The new and amended disclosures that relate to information as of the end of a reporting period are effective for interim and annual reporting periods ending on or after December 15, 2010. The disclosures about activity that occurs during a reporting period are effective for interim and annual reporting periods beginning on or after December 15, 2010. The Company will begin to include the new and amended disclosures that relate to information as of the end of a reporting period in its annual report on Form 10-K for the fiscal year ending December 25, 2010, and will begin to include the disclosures that relate to information for activity that occurs during a reporting period in its quarterly report on Form 10-Q for the fiscal period ending March 26, 2011. This will not have an impact on the consolidated results of the Company.
8. Earnings Per Share:
The Company calculates earnings per share by dividing net income by the weighted average number of shares of common stock outstanding to arrive at the Earnings Per Share - Basic. The Company calculates Earnings Per Share - Diluted by dividing net income by the weighted average number of shares of common stock and dilutive stock equivalents from the exercise of stock options using the treasury stock method. The weighted average diluted outstanding shares is computed by adding the weighted average basic shares outstanding with the dilutive effect of stock options equivalent to 212,718 shares and 47,348 shares for the three months and 148,223 shares and 21,390 shares for the nine months ended September 25, 2010 and September 26, 2009, respectively.
Options totaling 10,730 and 75,895 shares for the three months and 21,858 and 295,784 shares for the nine months ended September 25, 2010 and September 26, 2009, respectively, were outstanding but were not included in the calculation of Earnings Per Share — Diluted because their exercise prices were greater than the average market price of the common shares and, therefore, including the options in the denominator would be anti-dilutive.
9. Shareholders’ Equity:
Repurchase of Common Stock
Under the board of directors’ authorization, as of September 25, 2010, the Company has the ability to repurchase up to 4,500,000 shares of its common stock, of which all but 97,389 shares have been repurchased. Repurchases may be made from time to time at prevailing prices, subject to certain restrictions on volume, pricing and timing. Since inception of stock repurchase activities in November 1995 through September 25, 2010, the Company has repurchased 4,402,611 shares of its stock at an average price of $14.68 per share. In the first nine months of 2010, the Company repurchased 163,567 shares for an aggregate purchase price of $3,930,100 or $24.03 per share.
Stock Option Plans
The Company has authorized up to 750,000 shares of common stock be reserved for granting either nonqualified or incentive stock options to officers and key employees under the Company’s 2001 Stock Option Plan (the “2001 Plan”).
At the April 28, 2010 Annual Shareholders Meeting, the Company’s shareholders approved a new stock option plan, the 2010 Stock Option Plan (the “2010 Plan”). The 2010 Plan (as described more completely in the Company’s definitive Proxy Statement filed with the United States Securities and Exchange Commission on March 11, 2010) provides for the issuance of up to 250,000 shares of common stock in the form of either nonqualified or incentive stock option grants. Participants in the 2010 Plan may include employees, officers, directors, consultants and advisors of the Company. As of September 25, 2010, no options had been granted under the 2010 Plan.
The Company also sponsors a Stock Option Plan for Nonemployee Directors (the “Nonemployee Directors Plan”) and has reserved a total of 300,000 shares for issuance to directors of the Company who are not employees.
Stock option activity under the 2001 Plan and Nonemployee Directors Plan as of September 25, 2010 was as follows:
|
|
|
Number of
|
|
Weighted
|
|
Weighted Average
|
|
Intrinsic Value |
|
||
|
Outstanding at December 26, 2009 |
|
614,650 |
|
$ |
18.08 |
|
6.93 |
|
$ |
2,524,800 |
|
|
Granted |
|
48,750 |
|
31.19 |
|
|
|
|
|
||
|
Exercised |
|
(50,404 |
) |
13.31 |
|
|
|
|
|
||
|
Forfeited |
|
(4,376 |
) |
15.98 |
|
|
|
|
|
||
|
Outstanding at September 25, 2010 |
|
608,620 |
|
$ |
19.54 |
|
6.76 |
|
$ |
8,487,300 |
|
|
Exercisable at September 25 , 2010 |
|
321,412 |
|
$ |
19.17 |
|
5.49 |
|
$ |
4,603,800 |
|
All unexercised options at September 25, 2010 have an exercise price equal to the fair market value on the date of the grant.
As of September 25, 2010 the Company had $1,355,800 of total unrecognized compensation expense related to stock options that is expected to be recognized over the remaining weighted average period of approximately 2.3 years.
On July 13, 2010, the Company terminated its $40.0 million Amended and Restated Revolving Credit Agreement (the “Credit Facility”) with Bank of America, N.A. and the PrivateBank and Trust Company and entered into a new credit agreement with the PrivateBank and Trust Company (the “Line of Credit”). The Company repaid the borrowings under the Credit Facility on the termination date with existing cash balances and has completed its obligations under such agreement.
The Line of Credit, which provides for an aggregate commitment over its four year term of $30.0 million subject to certain borrowing base limitations, allows the Company to choose between three interest rate options in connection with its borrowings. The interest rate options are the Base Rate, LIBOR and Fixed Rate (all as defined within the Line of Credit) plus an applicable margin of 0.50%, 2.75% and 2.75%, respectively. Interest periods for LIBOR borrowings can be one, two or three months, and interest periods for Fixed Rate borrowings can be one, two, three or four years as selected by the Company. The Line of Credit also provides for non-utilization fees of 0.25% per annum on the daily average of the unused commitment.
As of September 25, 2010, the Company’s borrowing availability under the Line of Credit was $30.0 million (the lesser of the borrowing base or the aggregate commitment). There were $15.4 million in borrowings outstanding under the Line of Credit bearing interest ranging from 3.23% to 3.75%, leaving $14.6 million available for additional borrowings.
The Line of Credit was used to complete the redemption of the Renewable Unsecured Subordinated Notes (as indicated below) and has been and will continue to be used for general corporate purposes. The Line of Credit is secured by a lien against substantially all of the Company’s assets, contains customary financial conditions and covenants, and requires maintenance of minimum levels of debt service coverage and tangible net worth and maximum levels of leverage (all as defined within the Line of Credit). As of September 25, 2010, the Company was in compliance with all of its financial covenants.
Renewable Unsecured Subordinated Notes
On July 30, 2010, the Company redeemed all of its outstanding Renewable Unsecured Subordinated Notes. The redemption price equaled to 100% of the principal amount, plus accrued and unpaid interest up to the redemption date. The Company borrowed $16.0 million on its Line of Credit to finance the redemption.
The Company made interest payments of $1,126,500 and $1,624,300 on the renewable unsecured subordinated notes during the first nine months of 2010 and 2009, respectively.
11. Discounted Lease Rentals
The Company utilized certain lease receivables and underlying equipment as collateral to borrow from financial institutions at a weighted average rate of 4.40% at September 25, 2010 on a non-recourse basis. In the event of a default by a customer in non-recourse financing, the financial institution has a first lien on the underlying leased equipment, with no further recourse against the Company. As of September 25, 2010, $0.6 million of the $0.7 million balance is classified as a current liability.
12. Segment Reporting:
The Company currently has two reportable business segments, franchising and leasing. The franchising segment franchises value-oriented retail store concepts that buy, sell, trade and consign merchandise and Wirth Business Credit, Inc., a small ticket leasing franchise. The leasing segment includes (i) Winmark Capital Corporation, a middle-market equipment leasing business and (ii) Wirth Business Credit, Inc., a small ticket financing business. Segment reporting is intended to give financial statement users a better view of how the Company manages and evaluates its businesses. The Company’s internal management reporting is the basis for the information disclosed for its business segments and includes allocation of shared-service costs. Segment assets are those that are directly used in or identified with segment operations, including cash, accounts receivable, prepaids, inventory, property and equipment and investment in leasing operations. Unallocated assets include corporate cash and cash equivalents, marketable securities, current and long-term investments, deferred tax amounts and other corporate assets. Inter-segment balances and transactions have been eliminated. The following tables summarize financial information by segment and provide a reconciliation of segment contribution to operating income:
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
|
September 25,
|
|
September 26,
|
|
September 25,
|
|
September 26,
|
|
||||
|
Revenue: |
|
|
|
|
|
|
|
|
|
||||
|
Franchising |
|
$ |
8,567,700 |
|
$ |
7,553,200 |
|
$ |
23,378,900 |
|
$ |
20,796,500 |
|
|
Leasing |
|
2,439,600 |
|
2,271,600 |
|
7,350,300 |
|
7,116,400 |
|
||||
|
Total revenue |
|
$ |
11,007,300 |
|
$ |
9,824,800 |
|
$ |
30,729,200 |
|
$ |
27,912,900 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Reconciliation to operating income: |
|
|
|
|
|
|
|
|
|
||||
|
Franchising segment contribution |
|
$ |
4,489,100 |
|
$ |
3,886,600 |
|
$ |
11,266,100 |
|
$ |
8,967,600 |
|
|
Leasing segment contribution |
|
719,300 |
|
(699,900 |
) |
1,941,400 |
|
(872,100 |
) |
||||
|
Total operating income |
|
$ |
5,208,400 |
|
$ |
3,186,700 |
|
$ |
13,207,500 |
|
$ |
8,095,500 |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Depreciation and amortization: |
|
|
|
|
|
|
|
|
|
||||
|
Leasing |
|
$ |
3,300 |
|
$ |
2,800 |
|
$ |
10,600 |
|
$ |
39,500 |
|
|
Allocated |
|
110,800 |
|
123,800 |
|
341,500 |
|
365,700 |
|
||||
|
Total depreciation and amortization |
|
$ |
114,100 |
|
$ |
126,600 |
|
$ |
352,100 |
|
$ |
405,200 |
|
|
|
|
As of |
|
||||
|
|
|
September 25, 2010 |
|
December 26, 2009 |
|
||
|
Identifiable assets: |
|
|
|
|
|
||
|
Franchising |
|
$ |
4,284,400 |
|
$ |
3,137,300 |
|
|
Leasing |
|
33,409,300 |
|
38,281,900 |
|
||
|
Unallocated |
|
7,056,100 |
|
15,385,300 |
|
||
|
Total |
|
$ |
44,749,800 |
|
$ |
56,804,500 |
|
13. Related Party Transactions:
On April 2, 2010, in connection with the Company’s existing stock repurchase plan, Winmark repurchased 25,000 shares of common stock from Ronald G. Olson, a greater than 5% shareholder, for aggregate consideration of $562,500, or $22.50 per share.
ITEM 2: Management’s Discussion and Analysis of
Financial Condition and Results of Operations.
Overview
As of September 25, 2010, we had 908 franchises operating under the Play it Again Sports, Plato’s Closet, Once Upon A Child, Music Go Round and Wirth Business Credit brands and had a leasing portfolio of $32.4 million. Management closely tracks the following criteria to evaluate current business operations and future prospects: franchising revenue, leasing activity, and selling, general and administrative expenses.
Our most profitable sources of franchising revenue are royalties earned from our franchise partners and franchise fees for new store openings and transfers. During the first nine months of 2010, our royalties increased $2,115,200 or 12.0% compared to the first nine months of 2009. Franchise fees increased $81,000 or 10.1% compared to the same period last year.
During the first nine months of 2010, we purchased $12.6 million in equipment for lease contracts compared to $12.2 million in the first nine months of 2009. Overall, our leasing portfolio (net investment in leases — current and long-term) decreased to $32.4 million at September 25, 2010 from $37.0 million at December 26, 2009. Leasing income during the first nine months of 2010 was $7.3 million compared to $7.1 million in the same period last year. (See Note 12 — “Segment Reporting”). Our earnings are also impacted by credit losses. During the first nine months of 2010, our provision for credit losses decreased to $142,400 from $1,877,500 in the first nine months of 2009, as we experienced a lower level of net write-offs and delinquencies, primarily in the small-ticket financing business portion of our leasing segment.
Management continually monitors the level and timing of selling, general and administrative expenses. The major components of selling, general and administrative expenses include salaries, wages and benefits, advertising, travel, occupancy, legal and professional fees. During the first nine months of 2010, selling, general and administrative expense decreased $286,600 or 2.0%, compared to the first nine months of 2009.
Management also monitors several nonfinancial factors in evaluating the current business operations and future prospects including franchise openings and closings and franchise renewals. The following is a summary of our franchising activity for the first nine months ended September 25, 2010:
|
|
|
|
|
|
|
|
|
|
|
NINE MONTHS ENDING 9/25/10 |
|
||
|
|
|
TOTAL
|
|
OPENED |
|
CLOSED |
|
TOTAL
|
|
AVAILABLE
|
|
COMPLETED
|
|
|
Play It Again Sports
|
|
341 |
|
3 |
|
(13 |
) |
331 |
|
15 |
|
15 |
|
|
Plato’s Closet
|
|
267 |
|
25 |
|
(1 |
) |
291 |
|
13 |
|
12 |
|
|
Once Upon A Child
|
|
235 |
|
9 |
|
(7 |
) |
237 |
|
17 |
|
15 |
|
|
Music Go Round
|
|
34 |
|
1 |
|
(2 |
) |
33 |
|
1 |
|
1 |
|
|
Total Franchised Stores |
|
877 |
|
38 |
|
(23 |
) |
892 |
|
46 |
|
43 |
|
|
Wirth Business Credit
|
|
37 |
|
0 |
|
(21 |
) |
16 |
|
— |
|
— |
|
|
Total Franchises/Territories |
|
914 |
|
38 |
|
(44 |
) |
908 |
|
46 |
|
43 |
|
Renewal activity is a key focus area for management. Our franchisees sign 10-year agreements with us. The renewal of existing franchise agreements as they approach their expiration is an indicator that management monitors to determine the health of our business and the preservation of future royalties. During the first nine months of 2010, we renewed 43 franchise agreements of the 46 franchise agreements up for renewal.
Our ability to grow our profits is dependent on our ability to: (i) effectively support our franchise partners so that they produce higher revenues, (ii) open new franchises, (iii) increase lease originations and minimize write-offs in our leasing portfolios, and (iv) control our selling, general and administrative expenses.
Results of Operations
The following table sets forth selected information from our Consolidated Condensed Statements of Operations expressed as a percentage of total revenue:
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||
|
|
|
September 25,
|
|
September 26,
|
|
September 25,
|
|
September 26,
|
|
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
Royalties |
|
63.9 |
% |
65.2 |
% |
64.3 |
% |
63.2 |
% |
|
Leasing income |
|
22.0 |
|
23.1 |
|
23.7 |
|
25.5 |
|
|
Merchandise sales |
|
8.8 |
|
6.0 |
|
6.5 |
|
6.8 |
|
|
Franchise fees |
|
3.2 |
|
4.3 |
|
2.9 |
|
2.9 |
|
|
Other |
|
2.1 |
|
1.4 |
|
2.6 |
|
1.6 |
|
|
Total revenues |
|
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
|
Cost of merchandise sold |
|
(8.4 |
) |
(5.8 |
) |
(6.2 |
) |
(6.5 |
) |
|
Leasing expense |
|
(3.5 |
) |
(5.6 |
) |
(4.5 |
) |
(6.3 |
) |
|
Provision for credit losses |
|
(1.2 |
) |
(8.7 |
) |
(0.4 |
) |
(6.7 |
) |
|
Selling, general and administrative expenses |
|
(39.6 |
) |
(47.5 |
) |
(45.9 |
) |
(51.5 |
) |
|
Income from operations |
|
47.3 |
|
32.4 |
|
43.0 |
|
29.0 |
|
|
Loss from equity investments |
|
(1.8 |
) |
(0.6 |
) |
(1.1 |
) |
(0.2 |
) |
|
Interest expense |
|
(3.3 |
) |
(3.2 |
) |
(3.0 |
) |
(3.6 |
) |
|
Interest and other income |
|
0.8 |
|
1.8 |
|
1.2 |
|
1.2 |
|
|
Income before income taxes |
|
43.0 |
|
30.4 |
|
40.1 |
|
26.4 |
|
|
Provision for income taxes |
|
(18.6 |
) |
(12.3 |
) |
(16.7 |
) |
(10.7 |
) |
|
Net income |
|
24.4 |
% |
18.1 |
% |
23.4 |
% |
15.7 |
% |
Comparison of Three Months Ended September 25, 2010 to Three Months Ended September 26, 2009
Revenue
Revenues for the quarter ended September 25, 2010 totaled $11.0 million compared to $9.8 million for the comparable period in 2009.
Royalties and Franchise Fees
Royalties increased to $7.0 million for the third quarter of 2010 from $6.4 million for the same period of 2009, a 9.8% increase. The increase was due to higher Play It Again Sports, Plato’s Closet and Once Upon A Child royalties of $33,300, $462,800 and $121,200, respectively. The increase in royalties for these brands is primarily due to higher franchisee retail sales in these brands as well as having 30 additional Plato’s Closet franchise stores in the third quarter of 2010 compared to the same period last year.
Franchise fees decreased to $357,100 for the third quarter of 2010 compared to $419,600 for the same period of 2009, primarily as a result of opening six fewer franchise territories in the third quarter of 2010 period compared to the same period in 2009.
Leasing Income
Leasing income increased to $2,419,600 for the third quarter of 2010 compared to $2,271,600 for the same period in 2009, a 6.5% increase. The increase is due to an increase in leasing income from the middle-market equipment leasing business portion of our leasing segment, partially offset by a decrease in leasing income from the small-ticket financing business portion of our leasing segment.
Merchandise Sales
Merchandise sales include the sale of product to franchisees either through the Play It Again Sports buying group, or through our Computer Support Center (together, “Direct Franchisee Sales”). Direct Franchisee Sales increased to $964,000 for the third quarter of 2010 from $593,800 for the same period last year. This is a result of an additional vendor program for the buying group as well as increased technology purchases by our franchisees.
Other Revenue
Other revenue includes marketing and software license fees received from franchisees as well as management fees received for management services that we provide Tomsten. Other revenue increased to $236,600 for the third quarter of 2010 from $134,600 for the same period in 2009 due to the management fees received from Tomsten.
Cost of Merchandise Sold
Cost of merchandise sold includes in-bound freight and the cost of merchandise associated with Direct Franchisee Sales. Cost of merchandise sold increased to $920,600 for the third quarter of 2010 from $569,700 for the same period last year. The increase was due to an increase in Direct Franchisee Sales discussed above. Cost of merchandise sold as a percentage of Direct Franchisee Sales for the third quarter of 2010 and 2009 was 95.5% and 95.9%, respectively.
Leasing Expense
Leasing expense decreased to $387,600 for the third quarter of 2010 compared to $548,000 for the third quarter of 2009. The decrease is primarily due to lower borrowing costs in connection with the lease portfolio.
Provision for Credit Losses
Provision for credit losses decreased to $130,500 for the third quarter of 2010 compared to $853,600 for the third quarter of 2009. The decrease is primarily due to a lower level of net write-offs and delinquencies, primarily in the small-ticket financing business portion of our leasing segment. During the third quarter of 2010, we had total net write-offs of $277,800 compared to total net write-offs of $1,071,400 in the third quarter of 2009.
Selling, General and Administrative
Selling, general and administrative expenses decreased 6.6% to $4,360,200 in the third quarter of 2010 from $4,666,800 for the third quarter of 2009. The decrease was primarily from a decrease in outside services and sales-related compensation expense.
Loss from Equity Investments
During the third quarter of 2010 and 2009, we recorded losses of $200,200 and $57,300, respectively, from our investment in Tomsten (representing our pro-rata share of losses for the periods).
Income Taxes
The provision for income taxes was calculated at an effective rate of 43.3% and 40.5% for the third quarter of 2010 and 2009, respectively. The higher effective rate in 2010 compared to 2009 reflects our recording of a deferred tax valuation allowance for losses from our equity investments.
Comparison of Nine Months Ended September 25, 2010 to Nine Months Ended September 26, 2009
Revenue
Revenues for the first nine months of 2010 totaled $30.7 million compared to $27.9 million for the comparable period in 2009.
Royalties and Franchise Fees
Royalties increased to $19.8 million for the first nine months of 2010 from $17.6 million for the first nine months of 2009, a 12.0% increase. The increase was due to higher Play It Again Sports, Plato’s Closet and Once Upon A Child royalties of $519,100, $1,192,400 and $393,000, respectively. The increase in royalties for these brands is primarily due to higher franchisee retail sales in these brands as well as having 30 additional Plato’s Closet franchise stores in the first nine months of 2010 compared to the same period last year.
Franchise fees increased to $885,600 for the first nine months of 2010 compared to $804,600 for the first nine months of 2009, primarily as a result of an increase in the franchise fee for an initial store.
Leasing Income
Leasing income increased to $7,290,300 for the first nine months of 2010 compared to $7,116,400 for the same period in 2009, a 2.4% increase. The increase is due to an increase in leasing income from the middle-market equipment leasing business portion of our leasing segment, partially offset by a decrease in leasing income from the small-ticket financing business portion of our leasing segment.
Merchandise Sales
Merchandise sales include the sale of product to franchisees either through the Play It Again Sports buying group, or through our Computer Support Center (together, “Direct Franchisee Sales”). Direct Franchisee Sales increased to $2,009,200 for the first nine months of 2010 from $1,898,500 for the same period last year. This is a result of increased technology purchases by our franchisees.
Other Revenue
Other revenue includes marketing and software license fees received from franchisees as well as management fees received for management services that we provide Tomsten. Other revenue increased to $782,300 for the first nine months of 2010 from $446,800 for the same period in 2009 due to the management fees received from Tomsten.
Cost of Merchandise Sold
Cost of merchandise sold includes in-bound freight and the cost of merchandise associated with Direct Franchisee Sales. Cost of merchandise sold increased to $1,911,800 for the first nine months of 2010 from $1,816,700 for the same period last year. The increase was due to an increase in Direct Franchisee Sales discussed above. Cost of merchandise sold as a percentage of Direct Franchisee Sales for the first nine months of 2010 and 2009 was 95.2% and 95.7%, respectively.
Leasing Expense
Leasing expense decreased to $1,374,200 for the first nine months of 2010 compared to $1,743,300 for the first nine months of 2009. The decrease is primarily due to lower borrowing costs in connection with the lease portfolio.
Provision for Credit Losses
Provision for credit losses decreased to $142,400 for the first nine months of 2010 compared to $1,877,500 for the first nine months of 2009. The decrease is primarily due to a lower level of net write-offs and delinquencies, primarily in the small-ticket financing business portion of our leasing segment. During the first nine months of 2010, we had total net write-offs of $482,800 compared to $2,304,300 in the first nine months of 2009.
Selling, General and Administrative
Selling, general and administrative expenses decreased 2.0% to $14,093,300 in the first nine months of 2010 from $14,379,900 in 2009. The decrease was primarily from a decrease in outside services.
Loss from Equity Investments
During the first nine months of 2010 and 2009, we recorded losses of $322,400 and $61,400, respectively, from our investment in Tomsten (representing our pro-rata share of losses for the periods).
Income Taxes
The provision for income taxes was calculated at an effective rate of 41.6% and 40.5% for the first nine months of 2010 and 2009, respectively. The higher effective rate in 2010 compared to 2009 reflects our recording of a deferred tax valuation allowance for losses from our equity investments.
Segment Comparison of Three Months Ended September 25, 2010 to Three Months Ended September 26, 2009
Franchising segment operating income
The franchising segment’s operating income for the third quarter of 2010 increased by $602,500, or 15.5%, to $4.5 million from $3.9 million for the third quarter of 2009. The increase in segment contribution was primarily due to increased royalty revenue.
Leasing segment operating income (loss)
The leasing segment generated operating income of $719,300 for the third quarter of 2010 compared to a loss of ($699,700) during the third quarter of 2009. This improvement was primarily due to a decrease in the provision for credit losses which resulted from a lower level of net write-offs and delinquencies in our leasing portfolio.
Segment Comparison of Nine Months Ended September 25, 2010 to Nine Months Ended September 26, 2009
Franchising segment operating income
The franchising segment’s operating income for the first nine months of 2010 increased by $2.3 million, or 25.6%, to $11.3 million from $9.0 million for the first nine months of 2009. The increase in segment contribution was primarily due to increased royalty revenue.
Leasing segment operating income (loss)
The leasing segment generated operating income of $1,941,400 for the first nine months of 2010 compared to a loss of ($872,100) during the first nine months of 2009. This improvement was primarily due to a decrease in the provision for credit losses which resulted from a lower level of net write-offs and delinquencies in our leasing portfolio.
Liquidity and Capital Resources
Our primary sources of liquidity have historically been cash flow from operations and borrowings. The components of the consolidated statement of operations that affect our liquidity include non-cash items for depreciation, compensation expense related to stock options and loss from equity investments. The most significant component of the consolidated balance sheet that affects liquidity is investments. Investments include $3.9 million of illiquid investments in two private companies: Tomsten, Inc. and BridgeFunds, LLC.
We ended the third quarter of 2010 with $2.2 million in cash and cash equivalents and a current ratio (current assets divided by current liabilities) of 1.1 to 1.0 compared to $11.5 million in cash and cash equivalents and a current ratio of 1.7 to 1.0 at the end of the third quarter of 2009.
Operating activities provided $7.8 million of cash during the first nine months of 2010 compared to $11.1 million during the same period last year. Cash utilized by operating assets and liabilities include a decrease in current income taxes of $1,148,800, primarily due to tax depreciation on lease equipment purchases.
Investing activities provided $3.3 million of cash during the first nine months of 2010 compared to $1.9 million provided during the same period of 2009. The 2010 activities consisted primarily of the purchase of equipment for lease contracts of $12.6 million and collections on lease receivables of $15.2 million.
Financing activities used $18.4 million of cash during the first nine months of 2010 compared to $3.6 million used during the same period of 2009. The 2010 activities consisted primarily of net proceeds from exercises of stock options of $0.7 million, net proceeds from our lines of credit of $6.1 million, net payments of $21.2 million on the subordinated notes, $3.9 million used to purchase 163,567 shares of our common stock and $0.2 million for the payment of dividends.
As of September 25, 2010, we had no off balance sheet arrangements.
On July 13, 2010, we terminated our $40.0 million Amended and Restated Revolving Credit Agreement (the “Credit Facility”) with Bank of America, N.A. and the PrivateBank and Trust Company and entered into a new credit agreement with the PrivateBank and Trust Company (the “Line of Credit”). We repaid the borrowings under the Credit Facility on the termination date with existing cash balances and have completed our obligations under this agreement.
The Line of Credit, which provides for an aggregate commitment over its four year term of $30.0 million subject to certain borrowing base limitations, allows us to choose between three interest rate options in connection with our borrowings. The interest rate options are the Base Rate, LIBOR and Fixed Rate (all as defined within the Line of Credit) plus an applicable margin of 0.50%, 2.75% and 2.75%, respectively. Interest periods for LIBOR borrowings can be one, two or three months, and interest periods for Fixed Rate borrowings can be one, two, three or four years as selected by us. The Line of Credit also provides for non-utilization fees of 0.25% per annum on the daily average of the unused commitment.
As of September 25, 2010, our borrowing availability under the Line of Credit was $30.0 million (the lesser of the borrowing base or the aggregate commitment). There were $15.4 million in borrowings outstanding under the Line of Credit bearing interest ranging from 3.23% to 3.75%, leaving $14.6 million available for additional borrowings.
The Line of Credit was used to complete the redemption of the Renewable Unsecured Subordinated Notes (as indicated below) and has been and will continue to be used for general corporate purposes. The Line of Credit is secured by a lien against substantially all of our assets, contains customary financial conditions and covenants, and requires maintenance of minimum levels of debt service coverage and tangible net worth and maximum levels of leverage (all as defined within the Line of Credit). As of September 25, 2010, we were in compliance with all of our financial covenants.
On April 19, 2006, we announced the filing of a “shelf registration” on Form S-1 registration statement with the Securities and Exchange Commission for the sale of up to $50 million of Renewable Subordinated Unsecured Notes with maturities from three months to ten years. In June 2006, the Form S-1 registration became effective. Every year since the S-1 registration became effective, we have filed Post-Effective Amendments to keep the registration statement effective.
On July 30, 2010, we redeemed all of our outstanding Renewable Unsecured Subordinated Notes. The redemption price equaled to 100% of the principal amount, plus accrued and unpaid interest up to the redemption date. We borrowed $16.0 million on our Line of Credit to finance the redemption.
We may utilize discounted lease financing to provide funds for a portion of our leasing activities. Rates for discounted lease financing reflect prevailing market interest rates and the credit standing of the lessees for which the payment stream of the leases are discounted. We believe that discounted lease financing will continue to be available to us at competitive rates of interest through the relationships we have established with financial institutions.
We believe that the combination of our cash on hand, the cash generated from our franchising business, cash generated from discounting sources and our Line of Credit will be adequate to fund our planned operations, including leasing activity, through 2011.
Critical Accounting Policies
The Company prepares the consolidated financial statements of Winmark Corporation and Subsidiaries in conformity with accounting principles generally accepted in the United States of America. As such, the Company is required to make certain estimates, judgments and assumptions that it believes are reasonable based on information available. These estimates and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the periods presented. There can be no assurance that actual results will not differ from these estimates. The critical accounting policies that the Company believes are most important to aid in fully understanding and evaluating the reported financial results include the following:
Revenue Recognition — Royalty Revenue and Franchise Fees
The Company collects royalties from each retail franchisee based on a percentage of retail store gross sales. The Company recognizes royalties as revenue when earned. At the end of each accounting period, estimates of royalty amounts due are made based on applying historical weekly sales information to the number of weeks of unreported franchisee sales. If there are significant changes in the actual performances of franchisees versus the Company’s estimates, its royalty revenue would be impacted. During the first nine months of 2010, the Company collected $93,700 more than it estimated at December 26, 2009. As of September 25, 2010, the Company’s royalty receivable was $1,037,200.
The Company collects initial franchise fees when franchise agreements are signed and recognizes the initial franchise fees as revenue when the franchise is opened, which is when the Company has performed substantially all initial services required by the franchise agreement. Franchise fees collected from franchisees but not yet recognized as income are recorded as deferred revenue in the liability section of the consolidated balance sheet. As of September 25, 2010, deferred franchise fees were $858,200.
Leasing Income Recognition
Leasing income is recognized under the effective interest method. The effective interest method of income recognition applies a constant rate of interest equal to the internal rate of return on the lease. Generally, when a lease is 90 days or more delinquent, the lease is classified as being on non-accrual and the Company stops recognizing leasing income on that date.
In certain circumstances, the Company may re-lease equipment in its existing portfolio. This may give rise to dealer profit and require the Company to account for the lease as a sales-type lease. At inception of a sales-type lease, revenue is recorded that consists of the present value of the future minimum lease payments discounted at the rate implicit in the lease. In subsequent periods, the recording of income is consistent with the accounting for a direct financing lease.
Allowances for Credit Losses
The Company maintains an allowance for credit losses at an amount that it believes to be sufficient to absorb losses inherent in its existing lease portfolio as of the reporting dates. A provision is charged against earnings to maintain the allowance for credit losses at the appropriate level. If the actual results are different from the Company’s estimates, results could be different. The Company’s policy is to charge-off against the allowance the estimated unrecoverable portion of accounts once they reach 121 days delinquent.
Stock-Based Compensation
The Company currently uses the Black-Scholes option-pricing model to determine the fair value of stock options. The determination of the fair value of the awards on the date of grant using an option-pricing model is affected by stock price as well as assumptions regarding a number of complex and subjective variables. These variables include implied volatility over the term of the awards, actual and projected employee stock option exercise behaviors, risk-free interest rate and expected dividends.
The Company evaluates the assumptions used to value awards on an annual basis. If factors change and the Company employs different assumptions for estimating stock-based compensation expense in future periods or if the Company decides to use a different valuation model, the future periods may differ significantly from what it has recorded in the current period and could materially affect operating income, net income and earnings per share.
Impairment of Long-term Investments
The Company evaluates its long-term investments for impairment on an annual basis or whenever events or changes in circumstances indicate the carrying amount may not be recoverable. The impairment, if any, is measured by the difference between the assets’ carrying amount and their fair value, based on the best information available, including market prices, discounted cash flow analysis or other financial metrics that management utilizes to help determine fair value. Judgments made by management related to the fair value of its long-term investments are affected by factors such as the ongoing financial performance of the investees, additional capital raised by the investees as well as general changes in the economy.
Forward Looking Statements
The statements contained in this Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” that are not strictly historical fact, including without limitation, the Company’s belief that it will have adequate capital and reserves to meet its current and contingent obligations and operating needs, as well as its disclosures regarding market rate risk are forward looking statements made under the safe harbor provision of the Private Securities Litigation Reform Act. Such statements are based on management’s current expectations as of the date of this Report, but involve risks, uncertainties and other factors that may cause actual results to differ materially from those contemplated by such forward looking statements. Investors are cautioned to consider these forward looking statements in light of important factors which may result in material variations between results contemplated by such forward looking statements and actual results and conditions. See the section appearing in our annual report on Form 10-K for the fiscal year ended December 26, 2009 entitled “Risk Factors” and Part II, Item 1A in this Report for a more complete discussion of certain factors that may cause the Company’s actual results to differ from those in its forward looking statements. You should not place undue reliance on these forward-looking statements, which speak only as of the date they were made. The Company undertakes no obligation to revise or update publicly any forward-looking statements for any reason.
ITEM 3: Quantitative and
Qualitative Disclosures About Market Risk
The Company incurs financial markets risk in the form of interest rate risk. Risk can be quantified by measuring the financial impact of a near-term adverse increase in short-term interest rates. At September 25, 2010, the Company had available a $30.0 million line of credit with the PrivateBank and Trust Company. The interest rates applicable to this agreement are based on either the bank’s base rate or LIBOR for short-term borrowings (less than three months) or the bank’s index rate for borrowings one year or greater. The Company had $15.4 million of debt outstanding at September 25, 2010 under this line of credit, all of which was in the form of short-term borrowings subject to daily changes in the bank’s base rate or LIBOR. The Company’s earnings would be affected by changes in these short-term interest rates. With the Company’s borrowings at September 25, 2010, a one percent increase in short-term rates would reduce annual pretax earnings by $154,000. The Company had no interest rate derivatives in place at September 25, 2010.
None of the Company’s cash and cash equivalents at September 25, 2010 was invested in money market mutual funds, which are subject to the effects of market fluctuations in interest rates.
Although the Company conducts business in foreign countries, international operations are not material to its consolidated financial position, results of operations or cash flows. Additionally, foreign currency transaction gains and losses were not material to the Company’s results of operations for the three and nine months ended September 25, 2010. Accordingly, the Company is not currently subject to material foreign currency exchange rate risks from the effects that exchange rate movements of foreign currencies would have on its future costs or on future cash flows it would receive from its foreign activity. To date, the Company has not entered into any foreign currency forward exchange contracts or other derivative financial instruments to hedge the effects of adverse fluctuations in foreign currency exchange rates.
ITEM 4T: Controls and
Procedures
As of the end of the period covered by this report, the Company conducted an evaluation, under the supervision and with the participation of the principal executive officer and principal financial officer, of its disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”). Based upon, and as of the date of that evaluation, the principal executive officer and principal financial officer concluded that the Company’s disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to the Company’s management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure. There was no change in the Company’s internal control over financial reporting during its most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, its internal control over financial reporting.
We are not a party to any material litigation and are not aware of any threatened litigation that would have a material adverse effect on our business.
In addition to the other information set forth in this report, including the important information in “Forward-Looking Statements,” you should carefully consider the “Risk Factors” discussed in the Company’s Annual Report on Form 10-K for the year ended December 26, 2009. If any of those factors were to occur, they could materially adversely affect the Company’s financial condition or future results, and could cause its actual results to differ materially from those expressed in its forward-looking statements in this report. The Company is aware of no material changes to the Risk Factors discussed in the Company’s Annual Report on Form 10-K for the year ended December 26, 2009.
ITEM 2: Unregistered Sales of
Equity Securities and Use of Proceeds
Purchase of Equity Securities by the Issuer and Affiliated Purchasers
|
Period |
|
Total Number of
|
|
Average Price
|
|
Total Number of
|
|
Maximum Number
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 27, 2009 to January 30, 2010 |
|
6,382 |
|
$ |
22.20 |
|
6,382 |
|
254,574 |
|
|
January 31, 2010 to February 27, 2010 |
|
8,701 |
|
21.46 |
|
8,701 |
|
245,873 |
|
|
|
February 28, 2010 to March 27, 2010 |
|
15,493 |
|
21.28 |
|
15,493 |
|
230,380 |
|
|
|
March 28, 2010 to May 1, 2010 |
|
102,575 |
|
22.49 |
|
102,575 |
|
127,805 |
|
|
|
May 2, 2010 to May 29, 2010 |
|
11,690 |
|
29.72 |
|
11,690 |
|
116,115 |
|
|
|
May 30, 2010 to June 26, 2010 |
|
18,726 |
|
32.97 |
|
18,726 |
|
97,389 |
|
|
|
June 27, 2010 to July 31, 2010 |
|
— |
|
— |
|
— |
|
97,389 |
|
|
|
August 1, 2010 to August 28, 2010 |
|
— |
|
— |
|
— |
|
97,389 |
|
|
|
August 29, 2010 to September 25, 2010 |
|
— |
|
— |
|
— |
|
97,389 |
|
|
|
Total |
|
163,567 |
|
$ |
24.03 |
|
163,567 |
|
97,389 |
|
(1) The Board of Directors’ authorization for the repurchase of shares of the Company’s common stock was originally approved in 1995 with no expiration date. The total shares approved for repurchase has been increased by additional Board of Directors’ approvals and is currently limited to 4,500,000 shares, of which 97,389 may still be repurchased.
ITEM 3: Defaults Upon Senior
Securities
None.
On October 20 , 20 10 , the Company entered into a First Amendment to Modification Agreement with BridgeFunds, LLC, whereby the maturity date of $2.0 million of aggregate indebtedness under four outstanding promissory notes was changed to June 30, 2011 and the definition of Available Cash Flow (as defined within the Modification Agreement) was amended. This event would have been disclosed on Form 8-K as an amendment to a material agreement, but is being disclosed under this Item 5 of Form 10-Q. A copy of the First Amendment to Modification Agreement is attached to this Form 10-Q as Exhibit 10.1. The foregoing summary of the amendment does not purport to be complete and is qualified by reference to the First Amendment to Modification Agreement which is filed as Exhibit 10.1 hereto and incorporated by reference herein.
|
3.1 |
|
Articles of Incorporation, as amended (Exhibit 3.1)(1) |
|
|
|
|
|
3.2 |
|
By-laws, as amended and restated to date (Exhibit 3.2)(2) |
|
|
|
|
|
10.1 |
|
First Amendment to Modification Agreement by and between Winmark Corporation and BridgeFunds, LLC dated October 20, 2010* |
|
|
|
|
|
31.1 |
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002* |
|
|
|
|
|
31.2 |
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002* |
|
|
|
|
|
32.1 |
|
Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002* |
|
|
|
|
|
32.2 |
|
Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002* |
|
* Filed Herewith |
||
|
|
|
|
|
(1) |
|
Incorporated by reference to the specified exhibit to the Registration Statement on Form S-1, effective August 24, 1993 (Reg. No. 333-65108). |
|
|
|
|
|
(2) |
|
Incorporated by reference to the specified exhibit to the Annual Report on Form 10-K for the fiscal year ended December 30, 2006. |
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.
|
Date: October 21, 2010 |
By: |
/s/ John L. Morgan |
|
|
|
John
L. Morgan
|
|
|
|
|
|
|
|
|
|
Date: October 21, 2010 |
By: |
/s/ Anthony D. Ishaug |
|
|
|
Anthony
D. Ishaug
|
EXHIBIT INDEX
WINMARK CORPORATION
FORM 10-Q FOR QUARTER ENDED SEPTEMBER 25, 2010
|
Exhibit No. |
|
Description |
|
|
|
|
|
3.1 |
|
Articles of Incorporation, as amended (Exhibit 3.1)(1) |
|
|
|
|
|
3.2 |
|
By-laws, as amended and restated to date (Exhibit 3.2)(2) |
|
|
|
|
|
10.1 |
|
First Amendment to Modification Agreement by and between Winmark Corporation and BridgeFunds, LLC dated October 20, 2010* |
|
|
|
|
|
31.1 |
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002* |
|
|
|
|
|
31.2 |
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002* |
|
|
|
|
|
32.1 |
|
Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002* |
|
|
|
|
|
32.2 |
|
Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002* |
|
|
|
|
|
* Filed Herewith |
||
|
|
|
|
|
(1) |
|
Incorporated by reference to the specified exhibit to the Registration Statement on Form S-1, effective August 24, 1993 (Reg. No. 333-65108). |
|
|
|
|
|
(2) |
|
Incorporated by reference to the specified exhibit to the Annual Report on Form 10-K for the fiscal year ended December 30, 2006. |
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|