Oregon
|
93-0981021
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
8800 Enchanted Way, S.E., Turner,
Oregon
|
97392
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Part
I - Financial Information
|
3
|
Item
1 - Financial Statements
|
3
|
Balance
Sheet
|
3
|
Statement
of Operations
|
4
|
Statement
of Cash Flows
|
5
|
Notes
to Unaudited Interim Financial Statements
|
6
|
Item
2 - Management's Discussion and Analysis of Financial Condition and
Results of Operations
|
10
|
Item
3 – Quantitative and Qualitative Disclosures about Market
Risk
|
17
|
Item
4 - Controls and Procedures
|
17
|
Part
II - Other Information
|
19
|
Item
1 - Legal Proceedings
|
19
|
Item
1A – Risk Factors
|
19
|
Item
2 - Unregistered Sales of Equity Securities and Use of
Proceeds
|
19
|
Item
3 - Defaults upon Senior Securities
|
19
|
Item
4 - Submission of Matters to a Vote of Security Holders
|
19
|
Item
5 - Other Information
|
19
|
Item
6 - Exhibits
|
20
|
Signatures
|
21
|
September 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 7,515 | $ | 350,361 | ||||
Accounts
receivable trade, net
|
1,420,600 | 1,204,881 | ||||||
Inventories
|
11,640,737 | 10,604,204 | ||||||
Prepaid
expenses and other current assets
|
142,706 | 68,834 | ||||||
Current
portion of notes receivable
|
62,415 | 62,415 | ||||||
Deferred
income taxes
|
81,700 | 81,700 | ||||||
Total
current assets
|
13,355,673 | 12,372,395 | ||||||
Vineyard
development cost, net
|
1,676,197 | 1,693,769 | ||||||
Property
and equipment, net
|
6,138,380 | 6,069,408 | ||||||
Note
receivable
|
134,284 | 165,491 | ||||||
Debt
issuance costs, net
|
23,370 | 29,581 | ||||||
Other
assets
|
4,456 | 4,456 | ||||||
Total
assets
|
$ | 21,332,360 | $ | 20,335,100 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
Current
liabilities
|
||||||||
Current
portion of long term debt
|
362,779 | 354,536 | ||||||
Revolving
credit line
|
1,753,251 | - | ||||||
Accounts
payable
|
601,147 | 1,111,499 | ||||||
Accrued
expenses
|
508,323 | 510,768 | ||||||
Income
taxes payable
|
100,520 | 350,870 | ||||||
Grapes
payable
|
85,245 | 594,734 | ||||||
Total
current liabilities
|
3,411,265 | 2,922,407 | ||||||
Long-term
debt, less current portion
|
1,954,834 | 2,178,246 | ||||||
Deferred
rent liability
|
218,169 | 217,742 | ||||||
Deferred
gain
|
321,859 | 345,930 | ||||||
Deferred
income taxes
|
355,207 | 355,207 | ||||||
Total
liabilities
|
6,261,334 | 6,019,532 | ||||||
Shareholders’
equity
|
||||||||
Common
stock, no par value - 10,000,000 shares authorized, 4,888,977 and
4,851,327shares issued and outstanding at September 30, 2009 and December
31, 2008
|
8,604,164 | 8,515,667 | ||||||
Retained
earnings
|
6,466,862 | 5,799,901 | ||||||
Total
shareholders’ equity
|
15,071,026 | 14,315,568 | ||||||
Total
liabilities and shareholders’equity
|
$ | 21,332,360 | $ | 20,335,100 |
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Net
revenues
|
||||||||||||||||
Case
revenue
|
$ | 4,360,206 | $ | 4,056,522 | $ | 12,052,828 | $ | 11,344,179 | ||||||||
Total
net revenues
|
4,360,206 | 4,056,522 | 12,052,828 | 11,344,179 | ||||||||||||
Cost
of sales
|
||||||||||||||||
Case
|
2,231,411 | 2,075,400 | 6,051,242 | 5,803,078 | ||||||||||||
Total
cost of sales
|
2,231,411 | 2,075,400 | 6,051,242 | 5,803,078 | ||||||||||||
Gross
profit
|
2,128,795 | 1,981,122 | 6,001,586 | 5,541,101 | ||||||||||||
Selling,
general and administrative expenses
|
1,668,935 | 1,519,417 | 4,768,443 | 4,693,892 | ||||||||||||
Net
operating income
|
459,860 | 461,705 | 1,233,143 | 847,209 | ||||||||||||
Other
income (expense)
|
||||||||||||||||
Interest
income
|
- | - | - | 17,193 | ||||||||||||
Interest
expense
|
(42,135 | ) | (34,906 | ) | (111,013 | ) | (74,949 | ) | ||||||||
Other
income(expense)
|
895 | - | 2,818 | 56 | ||||||||||||
Net
income before income taxes
|
418,620 | 426,799 | 1,124,948 | 789,509 | ||||||||||||
Income
tax expense
|
170,599 | 183,170 | 457,987 | 328,255 | ||||||||||||
Net
income
|
248,021 | 243,629 | 666,961 | 461,254 | ||||||||||||
Retained
earnings beginning of period
|
6,218,841 | 5,308,932 | 5,799,901 | 5,091,307 | ||||||||||||
Retained
earnings end of period
|
$ | 6,466,862 | $ | 5,552,561 | $ | 6,466,862 | $ | 5,552,561 | ||||||||
Basic
earnings per common share
|
$ | .05 | $ | .05 | $ | .14 | $ | .10 | ||||||||
Diluted
earnings per common share
|
$ | .05 | $ | .05 | $ | .14 | $ | .09 | ||||||||
Weighted
average number of basic common shares outstanding
|
4,877,020 | 4,850,327 | 4,862,667 | 4,844,053 | ||||||||||||
Weighted
average number of diluted common shares outstanding
|
4,888,667 | 4,948,301 | 4,845,304 | 4,970,900 |
Nine Months ended September 30,
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 666,961 | $ | 461,254 | ||||
Reconciliation
of net income to net cash provided by (used in) operating
activities:
|
||||||||
Depreciation
and amortization
|
485,011 | 473,613 | ||||||
Bad
Debt Expense
|
20,483 | |||||||
Deferred
rent liability
|
426 | (6,879 | ) | |||||
Deferred
gain
|
(24,071 | ) | (24,071 | ) | ||||
Stock
based compensation expense
|
13,482 | 28,877 | ||||||
Changes
in operating assets and
liabilities:
|
||||||||
Accounts
receivable trade
|
(215,719 | ) | 731,996 | |||||
Inventories
|
(1,036,530 | ) | (1,953,562 | ) | ||||
Prepaid
expenses and other current
assets
|
(73,873 | ) | (20,550 | ) | ||||
Other
assets
|
- | 8,712 | ||||||
Accounts
payable
|
(510,352 | ) | 211,570 | |||||
Accrued
expenses
|
(2,446 | ) | (105,232 | ) | ||||
Income
taxes payable
|
(270,736 | ) | (5,293 | ) | ||||
Grape
payables
|
(509,488 | ) | (454,569 | ) | ||||
Net
cash used in operating
activities
|
(1,477,335 | ) | (633,651 | ) | ||||
Cash
flows from investing activities;
|
||||||||
Additions
to property and equipment
|
(495,018 | ) | (2,233,472 | ) | ||||
Vineyard
development expenditures
|
(35,183 | ) | - | |||||
Payment
received on note receivable
|
31,207 | - | ||||||
Net
cash used in investing activities
|
(498,994 | ) | (2,233,472 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Proceeds
from stock options exercised
|
75,015 | 27,250 | ||||||
Borrowing
from revolving line of credit
|
1,753,251 | 403,485 | ||||||
Proceeds
from long-term debt
|
28,380 | 1,584,374 | ||||||
Payments
on long-term debt
|
(243,549 | ) | (219,413 | ) | ||||
Excess
tax benefit on stock option
exercises
|
20,386 | 6,798 | ||||||
Net
cash provided by financing activities
|
1,633,483 | 1,802,494 | ||||||
Net
decrease in cash and cash equivalents
|
(342,846 | ) | (1,064,629 | ) | ||||
Cash
and cash equivalents:
|
||||||||
Beginning
of period
|
350,361 | 1,083,405 | ||||||
End
of period
|
$ | 7,515 | $ | 18,776 |
Three
months ended
|
Nine
months ended
|
|||||||||||||||
September
30, 2009
|
September
30, 2009
|
|||||||||||||||
Weighted
|
Weighted
|
|||||||||||||||
average
|
average
|
|||||||||||||||
exercise
|
exercise
|
|||||||||||||||
Shares
|
price
|
Shares
|
price
|
|||||||||||||
Outstanding
at beginning of period
|
380,700 | $ | 4.01 | 442,200 | $ | 3.77 | ||||||||||
Granted
|
- | - | - | - | ||||||||||||
Exercised
|
(25,000 | ) | $ | 1.88 | (37,500 | ) | $ | 2.00 | ||||||||
Forfeited
|
- | - | (49,000 | ) | $ | 2.30 | ||||||||||
Outstanding
at end of Period
|
355,700 | $ | 4.16 | 355,700 | $ | 4.16 |
September 30,
|
||||
2009
|
||||
Risk
Free interest rates
|
3.31 | % | ||
Expected
dividend
|
0 | % | ||
Expected
lives, in years
|
5-10 | |||
Expected
volatility
|
33.3 | % |
Exercise
|
||||||||
Shares
|
Price
|
|||||||
Stock
Options Exercised
|
1,500 | $ | 1.81 | |||||
11,000 | $ | 2.30 | ||||||
25,000 | $ | 1.88 |
September 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
Winemaking
and packaging materials
|
$ | 417,527 | $ | 309,467 | ||||
Work-in-progress
(costs relating to unprocessed and/or bulk wine products)
|
2,360,117 | 3,350,830 | ||||||
Finished
goods (bottled wines and related products)
|
8,863,093 | 6,943,907 | ||||||
Current
inventories
|
$ | 11,640,737 | $ | 10,604,204 |
September 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
(unaudited)
|
||||||||
Construction
in progress
|
$ | 480,994 | $ | 242,053 | ||||
Land
and improvements
|
2,594,155 | 2,589,560 | ||||||
Winery
building and hospitality center
|
4,979,278 | 4,969,758 | ||||||
Equipment
|
5,352,744 | 5,110,782 | ||||||
13,407,171 | 12,912,153 | |||||||
Less
accumulated depreciation
|
(7,268,791 | ) | (6,842,745 | ) | ||||
$ | 6,138,380 | $ | 6,069,408 |
Three months ended September 30, 2009
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 1,188,943 | $ | 3,171,263 | $ | 4,360,206 | ||||||
Cost
of Sales
|
$ | 904,781 | $ | 1,326,630 | $ | 2,231,411 | ||||||
Gross
Profit
|
$ | 284,162 | $ | 1,844,633 | $ | 2,128,795 | ||||||
%
of sales
|
23.9 | % | 58.2 | % | 48.8 | % |
Nine months ended September 30, 2009
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 3,109,223 | $ | 8,943,605 | $ | 12,052,828 | ||||||
Cost
of Sales
|
$ | 2,322,368 | $ | 3,728,874 | $ | 6,051,242 | ||||||
Gross
Profit
|
$ | 786,855 | $ | 5,214,731 | $ | 6,001,586 | ||||||
%
of sales
|
25.3 | % | 58.3 | % | 49.8 | % |
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Retail
Sales, Rental Income and Events
|
$ | 664,124 | $ | 711,358 | $ | 1,792,655 | $ | 1,833,563 | ||||||||
In-state
sales
|
2,089,612 | 1,969,613 | 5,572,194 | 5,547,490 | ||||||||||||
Out-of-state
sales
|
1,688,621 | 1,478,136 | 4,992,344 | 4,236,202 | ||||||||||||
Misc.
sales
|
- | - | 10,991 | (946 | ) | |||||||||||
Total
Revenue
|
4,442,357 | 4,159,107 | 12,368,184 | 11,616,309 | ||||||||||||
Less
excise taxes
|
(82,151 | ) | (102,585 | ) | (315,356 | ) | (272,130 | ) | ||||||||
Net
Revenue
|
$ | 4,360,206 | $ | 4,056,522 | $ | 12,052,828 | $ | 11,344,179 |
Three months ended September 30, 2009
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 1,188,943 | $ | 3,171,263 | $ | 4,360,206 | ||||||
Cost
of Sales
|
$ | 904,781 | $ | 1,326,630 | $ | 2,231,411 | ||||||
Gross
Profit
|
$ | 284,162 | $ | 1,844,633 | $ | 2,128,795 | ||||||
%
of sales
|
23.9 | % | 58.2 | % | 48.8 | % |
Nine months ended September 30, 2009
|
||||||||||||
Bacchus
|
Produced
|
|||||||||||
Distribution
|
Wine
|
Total
|
||||||||||
Net
Sales
|
$ | 3,109,223 | $ | 8,943,605 | $ | 12,052,828 | ||||||
Cost
of Sales
|
$ | 2,322,368 | $ | 3,728,874 | $ | 6,051,242 | ||||||
Gross
Profit
|
$ | 786,855 | $ | 5,214,731 | $ | 6,001,586 | ||||||
%
of sales
|
25.3 | % | 58.3 | % | 49.8 | % |
Nominee
|
For
|
Against
|
James
W. Bernau
|
2,477,824
|
16,736
|
James
L. Ellis
|
2,480,482
|
14,078
|
Sean
M. Cary
|
2,480,933
|
13,627
|
Thomas
M. Brian
|
2,486,616
|
7,944
|
Delna
L. Jones
|
2,482,766
|
11,794
|
Craig
Smith
|
2,482,591
|
11,969
|
Betty
M. O’Brien
|
2,484,267
|
10,293
|
Stan
G. Turel
|
2,486,016
|
8,544
|
WILLAMETTE VALLEY VINEYARDS, INC. | ||
Date:
November 16, 2009
|
By
|
/s/
James W. Bernau
|
James
W. Bernau
|
||
President
|
||
Date:
November 16, 2009
|
By
|
/s/
Jeffrey J. Fox
|
Jeffrey
J. Fox
|
||
Controller
|