UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
☒Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the Quarter Ended March 31, 2014
or
☐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 000-09273
MOCON, INC.
(Exact name of registrant as specified in its charter)
Minnesota | | 41-0903312 |
(State or other jurisdiction of | | (I.R.S. employer |
incorporation or organization) | | identification no.) |
7500 Mendelssohn Avenue North, Minneapolis, Minnesota 55428 |
(Address of principal executive offices) (Zip code) |
(763) 493-6370
(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 ☒NO ☐
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 during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
YES ☒ NO ☐
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 ☐ Accelerated filer ☒ Non-accelerated filer (do not check if a smaller reporting company) ☐ 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 ☐ NO ☒
As of April 30, 2014, the Company had 5,651,609 common shares issued and outstanding.
MOCON, INC. AND SUBSIDIARIES
INDEX TO FORM 10-Q
For the Quarter Ended March 31, 2014
| | Page Number |
PART I.FINANCIAL INFORMATION | |
| | |
Item 1. | Financial Statements | |
| Condensed Consolidated Balance Sheets (Unaudited) March 31, 2014 and December 31, 2013 | 1 |
| | |
| Condensed Consolidated Statements of Income (Unaudited) Three months ended March 31, 2014 and 2013 | 2 |
| | |
| Condensed Consolidated Statements of Comprehensive Income (Unaudited) Three months ended March 31, 2014 and 2013 | 3 |
| | |
| Condensed Consolidated Statements of Cash Flows (Unaudited) Three months ended March 31, 2014 and 2013 | 4 |
| | |
| Notes to Condensed Consolidated Financial Statements (Unaudited) | 5-13 |
| | |
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 14-21 |
| | |
Item 3. | Quantitative and Qualitative Disclosures About Market Risk | 22 |
| | |
Item 4. | Controls and Procedures | 22 |
| | |
| | |
PART II.OTHER INFORMATION | |
| | |
Item 1A. | Risk Factors | 23 |
| | |
Item 2. | Unregistered Sales of Equity Securities, Use of Proceeds and Issuer Purchasesof Equity Securities | 23 |
| | |
Item 3. | Defaults Upon Senior Securities | 23 |
| | |
Item 4. | Mine Safety Disclosures | 23 |
| | |
Item 5. | Other Information | 23 |
| | |
Item 6. | Exhibits | 24 |
| | |
Signatures | 25 |
| | |
Exhibit Index | 26 |
In this report, references to “MOCON,” “the Company,” “we,” “our,” or “us,” unless the context otherwise requires, refer to MOCON, Inc. and its subsidiaries.
All trademarks or trade names referred to in this report are the property of their respective owners.
PART I. FINANCIAL INFORMATION
Item 1.Financial Statements
MOCON, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
| | March 31, | | | | | |
| | 2014 | | | December 31, | |
| | (Unaudited) | | | 2013 | |
| | | | | | | | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 4,462,785 | | | $ | 4,132,953 | |
Marketable securities, current | | | - | | | | 205,000 | |
Trade accounts receivable, less allowance for doubtfulaccounts of $325,192 in 2014 and $315,417 in 2013 | | | 11,437,661 | | | | 12,335,124 | |
Other receivables | | | 389,412 | | | | 273,405 | |
Inventories | | | 7,799,741 | | | | 7,470,697 | |
Prepaid income taxes | | | 403,325 | | | | 595,898 | |
Prepaid expenses, other | | | 1,252,714 | | | | 1,126,582 | |
Deferred income taxes | | | 1,435,517 | | | | 1,429,794 | |
Total current assets | | | 27,181,155 | | | | 27,569,453 | |
| | | | | | | | |
Property, plant and equipment, net of accumulateddepreciation of $8,051,033 in 2014 and $7,811,276 in 2013 | | | 5,760,312 | | | | 5,726,754 | |
Goodwill | | | 9,023,125 | | | | 9,034,479 | |
Investment in affiliated company | | | 3,438,312 | | | | 3,441,500 | |
Intangible assets, net | | | 12,650,086 | | | | 12,718,203 | |
Other assets | | | 213,704 | | | | 213,279 | |
| | | | | | | | |
TOTAL ASSETS | | $ | 58,266,694 | | | $ | 58,703,668 | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | |
Current liabilities: | | | | | | | | |
Current maturities of long-term notes payable | | $ | 2,691,142 | | | $ | 2,697,678 | |
Revolving lines of credit | | | 3,453,971 | | | | 4,263,821 | |
Accounts payable | | | 3,904,197 | | | | 3,864,355 | |
Compensation and related expenses | | | 3,405,556 | | | | 3,752,542 | |
Other accrued expenses | | | 924,208 | | | | 781,151 | |
Accrued product warranties | | | 322,328 | | | | 335,533 | |
Dividends payable | | | 621,677 | | | | 619,322 | |
Deferred revenue | | | 1,129,847 | | | | 620,428 | |
Total current liabilities | | | 16,452,926 | | | | 16,934,830 | |
| | | | | | | | |
Notes payable | | | 1,087,895 | | | | 1,306,849 | |
Obligations to former employees | | | 77,261 | | | | 77,334 | |
Deferred income taxes | | | 2,536,962 | | | | 2,611,491 | |
Accrued income taxes | | | 317,130 | | | | 304,424 | |
Total noncurrent liabilities | | | 4,019,248 | | | | 4,300,098 | |
Total liabilities | | | 20,472,174 | | | | 21,234,928 | |
| | | | | | | | |
Stockholders' equity: | | | | | | | | |
Capital stock – undesignated. Authorized 3,000,000 shares;none issued and outstanding in 2014 and 2013 | | | - | | | | - | |
Common stock – $0.10 par value. Authorized 22,000,000shares; issued and outstanding 5,651,609 shares in 2014and 5,630,197 shares in 2013 | | | 565,161 | | | | 563,020 | |
Additional paid-in capital | | | 5,328,714 | | | | 5,063,627 | |
Retained earnings | | | 31,335,886 | | | | 31,229,068 | |
Accumulated other comprehensive income | | | 564,759 | | | | 613,025 | |
Total stockholders' equity | | | 37,794,520 | | | | 37,468,740 | |
| | | | | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | | $ | 58,266,694 | | | $ | 58,703,668 | |
See accompanying notes to condensed consolidated financial statements.
MOCON, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
| | Three Months Ended | |
| | March 31, | |
| | 2014 | | | 2013 | |
Sales: | | | | | | | | |
Products | | $ | 14,641,790 | | | $ | 13,741,581 | |
Consulting services | | | 671,358 | | | | 705,597 | |
Total sales | | | 15,313,148 | | | | 14,447,178 | |
| | | | | | | | |
Cost of sales: | | | | | | | | |
Products | | | 6,467,254 | | | | 6,007,901 | |
Consulting services | | | 457,103 | | | | 461,775 | |
Total cost of sales | | | 6,924,357 | | | | 6,469,676 | |
| | | | | | | | |
Gross profit | | | 8,388,791 | | | | 7,977,502 | |
| | | | | | | | |
Selling, general and administrative expenses | | | 6,143,285 | | | | 5,603,405 | |
| | | | | | | | |
Research and development expenses | | | 1,124,875 | | | | 1,118,750 | |
| | | | | | | | |
Operating income | | | 1,120,631 | | | | 1,255,347 | |
| | | | | | | | |
Other income (expense), net | | | (56,828 | ) | | | (104,379 | ) |
| | | | | | | | |
Income before income taxes | | | 1,063,803 | | | | 1,150,968 | |
| | | | | | | | |
Income tax expense | | | 334,086 | | | | 284,367 | |
| | | | | | | | |
Net income | | $ | 729,717 | | | $ | 866,601 | |
| | | | | | | | |
Net income per common share: | | | | | | | | |
Basic | | $ | 0.13 | | | $ | 0.16 | |
Diluted | | $ | 0.13 | | | $ | 0.15 | |
| | | | | | | | |
Weighted average common shares outstanding: | | | | | | | | |
Basic | | | 5,640,903 | | | | 5,521,183 | |
Diluted | | | 5,777,866 | | | | 5,676,943 | |
| | | | | | | | |
Cash dividends declared per common share | | $ | 0.11 | | | $ | 0.11 | |
See accompanying notes to condensed consolidated financial statements.
MOCON, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
| | Three Months Ended | |
| | March 31, | |
| | 2014 | | | 2013 | |
| | | | | | | | |
Net income | | $ | 729,717 | | | $ | 866,601 | |
| | | | | | | | |
Other comprehensive income (loss): | | | | | | | | |
Cumulative translation adjustment | | | (48,266 | ) | | | (809,195 | ) |
| | | | | | | | |
Comprehensive income | | $ | 681,451 | | | $ | 57,406 | |
See accompanying notes to condensed consolidated financial statements.
MOCON, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| | Three Months Ended March 31, | |
| | 2014 | | | 2013 | |
Cash flows from operating activities: | | | | | | | | |
Net income | | $ | 729,717 | | | $ | 866,601 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Stock-based compensation expense | | | 142,607 | | | | 132,108 | |
Change in fair value of derivative instrument | | | 3,611 | | | | 107,266 | |
(Gain) loss on disposition of long-term assets | | | (56,777 | ) | | | 3,700 | |
Depreciation and amortization | | | 627,968 | | | | 558,783 | |
Deferred income taxes | | | (76,567 | ) | | | (190,623 | ) |
Excess tax benefit from employee stock plans | | | (1,883 | ) | | | (2,224 | ) |
Changes in operating assets and liabilities: | | | | | | | | |
Trade accounts receivable, net | | | 889,481 | | | | 195,343 | |
Other receivables | | | (119,133 | ) | | | 96,929 | |
Inventories | | | (343,139 | ) | | | 26,789 | |
Prepaid income taxes | | | 140,490 | | | | (152,763 | ) |
Prepaid expenses, other | | | 207,857 | | | | (129,855 | ) |
Accounts payable | | | (535,544 | ) | | | (909,326 | ) |
Compensation and related expenses | | | (344,404 | ) | | | (395,795 | ) |
Other accrued expenses | | | 143,097 | | | | 5,587 | |
Accrued product warranties | | | (12,869 | ) | | | 7,977 | |
Accrued income taxes | | | 65,797 | | | | 221,694 | |
Deferred revenue | | | 508,133 | | | | 313,188 | |
Net cash provided by operating activities | | | 1,968,442 | | | | 755,379 | |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Proceeds from maturities of marketable securities | | | 205,000 | | | | 2,203,586 | |
Purchases of property, plant and equipment | | | (334,870 | ) | | | (58,769 | ) |
Proceeds from sale of property and equipment | | | 75,645 | | | | - | |
Cash paid for patents and other intangible assets | | | (46,533 | ) | | | (178,462 | ) |
Other | | | - | | | | (753 | ) |
Net cash provided by (used in) investing activities | | | (100,758 | ) | | | 1,965,602 | |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Proceeds from the revolving lines of credit | | | 6,386,849 | | | | 1,008,389 | |
Payments on the revolving lines of credit | | | (7,195,703 | ) | | | (1,725,000 | ) |
Payments on notes payable and seller financed note payable | | | (225,401 | ) | | | (222,555 | ) |
Proceeds from the exercise of stock options | | | 122,738 | | | | 102,690 | |
Excess tax benefit from employee stock plans | | | 1,883 | | | | 2,224 | |
Dividends paid | | | (620,545 | ) | | | (579,534 | ) |
Net cash used in financing activities | | | (1,530,179 | ) | | | (1,413,786 | ) |
| | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | (7,673 | ) | | | (245,654 | ) |
| | | | | | | | |
Net increase in cash and cash equivalents | | | 329,832 | | | | 1,061,541 | |
| | | | | | | | |
Cash and cash equivalents: | | | | | | | | |
Beginning of period | | | 4,132,953 | | | | 2,415,416 | |
End of period | | $ | 4,462,785 | | | $ | 3,476,957 | |
| | | | | | | | |
Supplemental disclosures of cash flow information: | | | | | | | | |
Cash paid during the period for income taxes | | $ | 180,313 | | | $ | 382,136 | |
Cash paid during the period for interest | | $ | 41,182 | | | $ | 63,735 | |
| | | | | | | | |
Supplemental schedule of noncash investing and financing activities: | | | | | | | | |
Dividends accrued | | $ | 621,677 | | | $ | 608,038 | |
Purchases of prepaid expenses, fixed assets and intangibles in accounts payable | | $ | 564,335 | | | $ | 343,486 | |
See accompanying notes to condensed consolidated financial statements.
MOCON, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIOD ENDED MARCH 31, 2014
(Unaudited)
Note 1 – Condensed Consolidated Financial Statements
The condensed consolidated balance sheets as of March 31, 2014, the condensed consolidated statements of income, comprehensive income, and cash flows for the three-month periods ended March 31, 2014 and 2013 have been prepared in accordance with accounting principles generally accepted in the United States of America. These interim unaudited condensed consolidated financial statements reflect all adjustments which are, in the opinion of management, necessary to fairly present the financial position, results of operations and cash flows at March 31, 2014, and for all periods presented. 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.
The results of operations for the three-month period ended March 31, 2014 are not necessarily indicative of operating results for the full year. It is suggested that these condensed consolidated financial statements be read in conjunction with the consolidated financial statements and notes included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2013, previously filed with the Securities and Exchange Commission.
MOCON Inc. and its subsidiaries (collectively, the Company), develops, manufacturers and markets measurement, analytical, monitoring and consulting products for customers in the barrier packaging, food, pharmaceutical, consumer products, industrial hygiene, environmental, air quality monitoring, oil and gas exploration and other industries throughout the world.
The Company reports its operating segments in accordance with accounting standards codified in ASC 280,Segment Reporting. These are classified as Permeation Products and Services (“Permeation”), Package Testing Products and Services (“Package Testing”), and Industrial Analyzer Products and Services and Other (“Industrial Analyzers and Other”) for financial reporting purposes.
Principles of Consolidation
The consolidated financial statements include the accounts of MOCON, Inc. and its wholly-owned subsidiaries. All material intercompany balances and transactions have been eliminated in consolidation.
Note 2 – Inventories
Inventories consist of the following:
| | March 31, 2014 | | | December 31, 2013 | |
Finished products | | $ | 1,640,788 | | | $ | 1,638,997 | |
Work-in-process | | | 2,436,095 | | | | 1,934,493 | |
Raw materials | | | 3,722,858 | | | | 3,897,207 | |
| | $ | 7,799,741 | | | $ | 7,470,697 | |
Note 3 – Net Income Per Common Share
Basic net income per common share is computed by dividing net income by the weighted average number of shares of common stock outstanding during the period. Diluted net income per common share is computed using the treasury stock method to compute the weighted average common stock outstanding assuming the conversion of potential dilutive common shares.
The following table presents a reconciliation of the denominators used in the computation of net income per common share – basic, and net income per common share – diluted, for the three-month periods ended March 31, 2014 and 2013:
| | Three Months Ended March 31, | |
| | 2014 | | | 2013 | |
Weighted shares of common stock outstanding – basic | | | 5,640,903 | | | | 5,521,183 | |
Dilutive impact of share-based awards | | | 136,963 | | | | 155,760 | |
Weighted shares of common stock outstanding – diluted | | | 5,777,866 | | | | 5,676,943 | |
Outstanding stock options totaling 251,300 for the three-month period ended March 31, 2013 were excluded from the net income per common share calculation because the shares would be anti-dilutive. There were no anti-dilutive stock options at March 31, 2014.
Note 4 – Goodwill and Intangible Assets
The changes in the carrying amount of goodwill for the three-month period ended March 31, 2014 were as follows:
| | Package Testing | | | Permeation | | | Industrial Analyzers & Other | | | Total | |
| | | | | | | | | | | | | | | | |
Balance as of December 31, 2013 | | $ | 6,175,370 | | | $ | 2,249,179 | | | $ | 609,930 | | | $ | 9,034,479 | |
Foreign currency translation | | | (9,437 | ) | | | (1,917 | ) | | | - | | | | (11,354 | ) |
Balance as of March 31, 2014 | | $ | 6,165,933 | | | $ | 2,247,262 | | | $ | 609,930 | | | $ | 9,023,125 | |
The Company tests goodwill for impairment annually at the reporting unit level using a fair value approach. The Company will perform its annual impairment test for goodwill in the fourth quarter.
Other intangible assets (all of which are being amortized except projects in process) are as follows:
| | As of March 31, 2014 Accumulated | |
| | Cost | | | Amortization | | | Net | |
| | | | | | | | | | | | |
Patents | | $ | 1,687,728 | | | $ | (398,678 | ) | | $ | 1,289,050 | |
Trademarks and trade names | | | 4,119,482 | | | | (548,552 | ) | | | 3,570,930 | |
Developed technology | | | 7,717,980 | | | | (1,715,107 | ) | | | 6,002,873 | |
Customer relationships | | | 902,580 | | | | (200,573 | ) | | | 702,007 | |
Internally developed software | | | 896,000 | | | | - | | | | 896,000 | |
Other intangibles | | | 245,118 | | | | (55,892 | ) | | | 189,226 | |
| | $ | 15,568,888 | | | $ | (2,918,802 | ) | | $ | 12,650,086 | |
| | As of December 31, 2013 Accumulated | |
| | Cost | | | Amortization | | | Net | |
| | | | | | | | | | | | |
Patents | | $ | 1,624,590 | | | $ | (408,656 | ) | | $ | 1,215,934 | |
Trademarks and trade names | | | 4,121,170 | | | | (495,897 | ) | | | 3,625,273 | |
Developed technology | | | 7,730,550 | | | | (1,503,163 | ) | | | 6,227,387 | |
Customer relationships | | | 904,050 | | | | (175,787 | ) | | | 728,263 | |
Internally developed software | | | 716,800 | | | | - | | | | 716,800 | |
Other intangibles | | | 245,118 | | | | (40,572 | ) | | | 204,546 | |
| | $ | 15,342,278 | | | $ | (2,624,075 | ) | | $ | 12,718,203 | |
Total amortization expense for the three-month periods ended March 31, 2014 and 2013 was $320,863 and $288,754, respectively. Projects in process are not amortized until the patent or trademark is granted by the regulatory agency or the asset is ready for use. Estimated amortization expense for the remainder of 2014 and each of the four succeeding fiscal years and thereafter based on the intangible assets as of March 31, 2014 is as follows:
| | | Estimated Expense | | |
| 2014 | | $ | 959,243 | | |
| 2015 | | | 1,275,456 | | |
| 2016 | | | 1,258,855 | | |
| 2017 | | | 1,226,530 | | |
| 2018 | | | 1,195,761 | | |
| 2019 & Thereafter | | | 5,073,782 | | |
| | | $ | 10,989,627 | | |
Note 5 – Accumulated Other Comprehensive Income (Loss)
Adjustments to accumulated other comprehensive income (loss) consist of the following:
| | Three Months Ended March 31, | |
| | 2014 | | | 2013 | |
Beginning balance | | $ | 613,025 | | | $ | (627,294 | ) |
Foreign currency translation adjustments | | | (48,266 | ) | | | (809,195 | ) |
Amounts reclassified to earnings | | | -- | | | | -- | |
Accumulated other comprehensive income/(loss) | | $ | 564,759 | | | $ | (1,436,489 | ) |
Note 6 – Investment in Affiliated Company
In January 2010, the Company acquired a minority equity ownership interest in Luxcel Biosciences Limited (Luxcel) based in Cork, Ireland. The investment of €2.5 million (approximately $3.6 million) amounted to a 16.9% equity interest in Luxcel. The Company has evaluated the cost versus equity method of accounting for its investment in Luxcel and determined that it does not have the ability to exercise significant influence over the operating and financial policies of Luxcel and, therefore, accounts for its investment on a cost basis. The investment in Luxcel is carried on our condensed consolidated balance sheets at the original purchase price, adjusted for currency fluctuations. The Company believes that it is not feasible to readily estimate the fair value of its investment in Luxcel. Information related to future cash flows of Luxcel is not readily available as the entity is a start-up research and development company and future cash flows are highly dependent on their ability to obtain additional funding, gain acceptance of its products in the marketplace, and obtain regulatory approvals.
During 2013, the Company paid $200,000 for two license and distribution agreements with Luxcel which grants the Company access to proprietary technology on an exclusive basis for a period of four years. In addition, as of December 31, 2013 and March 31, 2014, $200,000 and $168,000, respectively, has been recognized as a current obligation on the Consolidated Balance Sheet as a result of the Company contracting for future services to be provided by Luxcel. The terms of the agreement include upfront payments for each work order placed by the Company of which amounts paid are refundable if the work order is cancelled, excluding amounts incurred for work completed up to the cancellation date. Total commitments for such work orders at the time of the signing of the agreement totaled $300,000, of which $100,000 had been paid as of December 31, 2013 and March 31, 2014.
As part of the relationship with Luxcel, the Company purchases sensors which accompany our instruments for sale to an end user and are required to pay a royalty to Luxcel on the sale of such instruments.
Note 7 – Warranty
The Company provides a warranty for most of its products. Warranties are for periods ranging from ninety days to one year, and cover parts and labor for non-maintenance repairs, at our locations. Operator abuse, improper use, alteration, damage resulting from accident, or failure to follow manufacturer’s directions are excluded from warranty coverage.
Warranty expense is accrued at the time of sale based on historical claims experience. Warranty reserves are also accrued for special rework campaigns for known major product modifications. The Company also offers extended warranty service contracts for select products when the factory warranty period expires.
Warranty provisions and claims for the three-month periods ended March 31, 2014 and 2013 were as follows:
| | Three Months Ended March 31, | |
| | 2014 | | | 2013 | |
Beginning balance | | $ | 335,533 | | | $ | 240,621 | |
Warranty provisions | | | 70,613 | | | | 122,889 | |
Warranty claims | | | (83,818 | ) | | | (118,241 | ) |
Ending balance | | $ | 322,328 | | | $ | 245,269 | |
Note 8 – Debt
Long-term notes payable consists of the following:
| | March 31, 2014 | | | December 31, 2013 | |
Note payable to bank, with interest at 3.46%, payablein monthly principal installments of $72,917 plus interestthrough March 28, 2016, collateralized by all the assets ofthe Company except the Dansensor stock. | | $ | 1,822,909 | | | $ | 2,041,660 | |
| | | | | | | | |
Seller financed note payable (Seller Note), with interestat 3.46%, payable in semi-annual payments of principaland interest totaling $891,000 beginning October 2, 2012through April 2, 2015, collateralized by 65% of theoutstanding stock of Dansensor. | | | 1,911,826 | | | | 1,914,941 | |
| | | | | | | | |
Capital leases | | | 44,302 | | | | 47,926 | |
Total long-term notes payable | | $ | 3,779,037 | | | $ | 4,004,527 | |
Less current portion of long-term notes payable | | | 2,691,142 | | | | 2,697,678 | |
Total long-term notes payable | | $ | 1,087,895 | | | $ | 1,306,849 | |
The Company has a $6.0 million secured revolving line of credit with a maturity date of March 28, 2016. Interest is charged monthly at one-month LIBOR plus 1.75 basis points which totaled 2% at March 31, 2014. The line of credit is secured by the assets of the Company with the exception of the Dansensor stock. The Company had $3,365,000 outstanding on the line of credit at March 31, 2014. Additionally, Dansensor has a DKK 10,000,000 (approximately $1.8 million) available line of credit of which DKK 483,000 (approximately $89,000) was outstanding as of March 31, 2014. Outstanding borrowings are charged interest at 4.35% per year.
The Company is subject to various financial and restrictive covenants in the bank Credit Agreement, including maintaining certain financial ratios and limits on incurring additional indebtedness, making capital and lease expenditures and making share repurchases. As of March 31, 2014, the Company was in compliance with these various covenants and expects to remain in compliance throughout 2014.
The carrying value of the Seller Note is adjusted for foreign currency translation at each reporting period and the change in value is included in other income (expense) in the condensed consolidated statements of income.
As of March 31, 2014, the future minimum principal payments of the long-term notes payable for the remainder of 2014 and each of the four succeeding fiscal years and thereafter are as follows:
| 2014 | | $ | 2,472,306 | | |
| 2015 | | | 997,396 | | |
| 2016 | | | 306,366 | | |
| 2017 | | | 2,969 | | |
| | | $ | 3,779,037 | | |
Note 9 – Income Taxes
As of March 31, 2014 and December 31, 2013, the liability for gross unrecognized tax benefits was $317,000 and $304,000, respectively. Changes in gross unrecognized tax benefits during the three-months ended March 31, 2014 consisted of an increase of $13,000 for tax positions taken in the current year. It is expected that the amount of unrecognized tax benefits for positions which the Company has identified will not materially change in the next twelve months.
The Company's provision for income tax expense was 31.4% and 24.7% of income before income taxes for the first quarters ended March 31, 2014 and 2013, respectively. The rate in the first quarter 2014 was lower than the statutory rate due primarily to the effect of foreign operations which are generally taxed at a lower rate than the U.S. and utilization of the domestic manufacturing deduction. As of March 31, 2014, U.S. Congress had not extended the research credit for the current year, therefore, the Company's provision has not provided any potential benefit.
Note 10 – Stock-Based Compensation
As of March 31, 2014, the Company has reserved 136,814 shares of common stock for options and other stock-based incentive awards that are still available for grant under our 2006 stock incentive plan, and 730,900 shares for options that have been granted under either the 2006 stock incentive plan or the 1998 stock option plan but have not yet been exercised. The Company issues new shares of common stock upon exercise of stock options. There were options for an aggregate of 146,400 shares granted during the period ended March 31, 2014.
Amounts recognized in the consolidated financial statements related to stock-based compensation are as follows:
| | Three Months Ended March 31, | |
| | 2014 | | | 2013 | |
Total cost of stock-based compensation | | $ | 142,607 | | | $ | 132,108 | |
Amount of income tax benefit recognized in earnings | | | (21,175 | ) | | | (22,005 | ) |
Amount charged against net income | | $ | 121,432 | | | $ | 110,103 | |
The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model (Black-Scholes). The Company uses historical data to estimate the expected price volatility, expected option life and expected forfeiture rate. The Company bases its estimate of expected volatility for awards granted on daily historical trading data of its common stock for a period equivalent to the expected term of the award.
The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant for the estimated life of the option. The Company estimates the expected term consistent with historical exercise and cancellation activity of its previous share-based grants with a seven year contractual term. Forfeitures are based on historical experience. The dividend yield is calculated based upon the dividend payments made during the prior four quarters as a percent of the average stock price for that period.
A summary of the option activity for the first three months of 2014 is as follows:
| | Number of Shares | | | Weighted Average Exercise Price per Share | | | Weighted Average Remaining Contractual Term | | | Aggregate Intrinsic Value | |
Outstanding at December 31, 2013 | | | 622,300 | | | $ | 12.34 | | | | 3.7 | | | $ | 2,174,673 | |
Options granted | | | 146,400 | | | | 15.86 | | | | 6.8 | | | | | |
Options cancelled/expired | | | (2,125 | ) | | | 15.49 | | | | -- | | | | | |
Options exercised | | | (35,675 | ) | | | 10.15 | | | | -- | | | | | |
Outstanding at March 31, 2014 | | | 730,900 | | | $ | 13.15 | | | | 4.2 | | | $ | 2,583,101 | |
| | | | | | | | | | | | | | | | |
Exercisable at March 31, 2014 | | | 524,325 | | | $ | 12.25 | | | | 3.4 | | | $ | 2,325,368 | |
The total intrinsic value of options exercised was $227,614 and $36,706 during the three-month periods ended March 31, 2014 and 2013, respectively.
A summary of the status of our unvested option shares as of March 31, 2014 is as follows:
| | Number of Shares | | | WeightedAverage Grant Date Fair Value | |
Unvested at December 31, 2013 | | | 79,225 | | | $ | 3.98 | |
Options granted | | | 146,400 | | | | 4.13 | |
Options cancelled | | | (1,550 | ) | | | 3.87 | |
Options vested | | | (17,500 | ) | | | 4.39 | |
Unvested at March 31, 2014 | | | 206,575 | | | $ | 4.05 | |
As of March 31, 2014, there was $771,510 of total unrecognized compensation cost related to unvested stock-based compensation granted under our plans. That cost is expected to be recognized over a weighted-average period of 1.4 years. The total fair value of option shares vested during the three-month periods ended March 31, 2014 and 2013 was $76,825 and $71,756.
Note 11 – Derivative Instrument
As of March 31, 2014, the Company has one foreign currency contract outstanding with a notional amount of 10.7 million Danish krone (DKK) or $2.0 million. The foreign currency contract was purchased to economically hedge the foreign currency fluctuation from the remeasurement of the third party seller financed note payable (Seller Note) which is denominated in DKK (Note 8). The foreign currency contract has various settlement dates that coincide with the Company’s Seller Note payment schedule. The term of the foreign currency contract coincides with the maturity of the Seller Note which is April 2, 2015. The fair value of the contract resulted in an asset of approximately $179,500 at March 31, 2014, as compared to approximately $183,100 at December 31, 2013. The change in the fair value of the contract totaling approximately $4,000 for the three-month period ended March 31, 2014 was recognized in other expense, the current portion of the receivable is recorded in other receivables, and the long-term portion is recorded in other assets as of March 31, 2014.
Note 12 – Fair Value Measurements
The Company determines the fair market value of its derivative contract based on the fair value hierarchy, described below, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. There are three levels within the fair value hierarchy that may be used to measure fair value:
Level 1: Values based on unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities.
Level 2: Values based on quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, or model-based valuation techniques for which all significant assumptions are observable in the market.
Level 3: Values generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect our own estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include use of option pricing models, discounted cash flow models and similar techniques.
The following table provides information on those assets that are measured at fair value on a recurring basis:
| | | | | | | Fair Value Measurements at the end of the Reporting Period Using | |
| | | | | | |
Assets | | Carrying value | | | Significant Other Observable Inputs (Level 2) | |
March 31, 2014: | | | | | | | | |
Foreign currency contract | | $ | 179,526 | | | $ | 179,526 | |
| | | | | | | | |
December 31, 2013: | | | | | | | | |
Foreign currency contract | | $ | 183,137 | | | $ | 183,137 | |
The fair value of the foreign currency contract is determined based on observable market transactions of spot currency rates and forward currency prices. The carrying values of cash and cash equivalents, accounts receivable, accounts payable, accrued liabilities, revolving lines of credit and current maturities of notes payable approximate fair value due to their short-term maturity. The fair value of the long-term debt, measured as level 2 financial instruments, is estimated based on anticipated interest rates which management believes would currently be available to the Company for similar issues of debt, taking into account the current credit risk of the Company and other market factors. The Company believes the carrying value of the long-term debt approximates fair value.
Note 13 – Business Segments
The Company has four operating segments and three reportable segments, structured by differences in products and services, that are regularly reviewed by the Company’s chief operating decision maker to make decisions about allocating resources and assessing segment performance. The segment performance is evaluated at segment operating income which is defined as gross profit less selling, general and administrative expenses and research and development expenses. General corporate expenses, including costs associated with various support functions such as human resources, information technology, finance and accounting, and general and administrative costs, are allocated to the reportable segments. The Company’s four operating segments have been aggregated into three reportable segments based on the authoritative guidance. The Company aggregated its Other Products and Services operating segment into the Industrial Analyzer Products and Services segment based on minimal business activity and materiality.
The Permeation segment includes instruments and services that measure the rate at which various gases and vapors permeate through a variety of materials. The Package Testing segment provides customers with the ability to assess package performance, shelf-life, package improvement, cost reduction, sustainability and product safety using Modified Atmosphere Packaging and other technologies. The Industrial Analyzers and Other segment includes advanced gas analysis and monitoring instrumentation used in applications such as oil and gas exploration, beverage and specialty gas analysis, industrial hygiene and safety, food safety and environmental air monitoring.
The accounting policies of the reportable segments are the same as those described in Note 1 to the Consolidated Financial Statements found in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013. Intersegment sales for the three-month periods ended March 31, 2014 and 2013 were insignificant.
Financial information by reportable segment for the three-month periods ended March 31, 2014 and 2013 is as follows:
| | Three months ended March 31, 2014 | | | Three months ended March 31, 2013 | |
| | Trade Revenue | | | Segment Operating Income | | | Trade Revenue | | | Segment Operating Income | |
Permeation | | $ | 5,848,499 | | | $ | 1,013,597 | | | $ | 4,965,944 | | | $ | 489,748 | |
Package Testing | | | 6,624,467 | | | | 50,552 | | | | 6,611,632 | | | | 529,946 | |
Industrial Analyzers and Other | | | 2,840,182 | | | | 56,482 | | | | 2,869,602 | | | | 235,653 | |
Total | | $ | 15,313,148 | | | $ | 1,120,631 | | | $ | 14,447,178 | | | $ | 1,255,347 | |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
This Management’s Discussion and Analysis provides material historical and prospective disclosures intended to enable investors and other users to assess our financial condition and results of operations. Statements that are not historical are forward-looking and involve risks and uncertainties discussed below under the caption “Forward-Looking Statements.” The following discussion of the results of operations and financial condition of MOCON should be read in conjunction with our consolidated financial statements and the related notes thereto included elsewhere in this report.
Overview
Description of Business
MOCON, Inc. designs, manufactures, markets and services products and provides consulting and testing services primarily in the measurement and analytical instrument and services markets. Our products include instruments that detect, measure and monitor gases and chemical compounds. We continually seek growth opportunities through technological and product improvement, by developing new products, and by acquiring new companies, new product lines, or rights to technologies.
We have two primary operating locations in the United States – Minnesota and Colorado – and we have foreign offices and laboratories in Germany, Denmark, France, Italy, Spain and China. We use a mix of a direct sales force and independent sales representatives to market our products and services in the United States, Canada, Europe and China, and we use a network of independent sales representatives to market and service our products and services in most other foreign countries.
Historically, a significant portion of our sales has come from international customers. The international portion of our consolidated sales has increased from recent historical trends since the acquisition of Dansensor as the principal portion of their sales are to European customers.
Our ongoing plans for growth include continued substantial funding for research and development to drive new product development, together with strategic acquisitions and investments where appropriate.
Products and Services
Permeation Products and Services
Our permeation products consist of systems and services that measure the rate at which various gases and vapors transmit through a variety of materials. These products perform measurements under precise temperature, pressure and relative humidity conditions. The principal market for these products consists of manufacturers of packaging materials, including manufacturers of papers, plastic films, coatings and containers and the users of such packaging materials, such as companies in the food, beverage, pharmaceutical and consumer product industries. Other customers include manufacturers of flat panel displays, solar panels, electronics, and many other sophisticated materials.
We also provide certain laboratory testing services to companies that have a need for permeation data. These services consist primarily of testing film and package permeation for companies that:
| ● | wish to outsource their testing needs to us; |
| ● | are interested in evaluating our instrumentation prior to purchase; or |
| ● | have purchased our products but have a need for additional capacity. |
Permeation instruments that we currently manufacture include OX-TRAN® systems for oxygen transmission rates, PERMATRAN-W® systems for water vapor transmission rates, and PERMATRAN-C® systems for carbon dioxide transmission rates. Our AQUATRAN® ultra-high sensitivity, trace moisture permeation analyzer has been increasingly accepted as the standard test instrument of choice in the flat panel, solar cell and electronics industries. Our systems are available in a wide range of options for our customers, including high or low throughput, price, sensitivity and ease of use. They are primarily marketed to research and development departments, as well as production and quality assurance groups.
Package Testing Products and Services
We manufacture and sell three primary products in this group: headspace analyzers, leak detection equipment and gas mixers. Our headspace analyzer products are used to analyze the amount and type of gas present in the headspace of flexible and rigid packages, as applied to gas flushing in modified or controlled atmosphere packaging. The principal market for these products consists of packagers of foods, beverages and pharmaceuticals. Our headspace analyzer products include the PAC CHECK®, CheckMateTM and CheckPointTM series of off-line headspace analyzers and the MAP Check 3™ series of on-line analyzers. for continuous and intermittent monitoring of modified atmosphere packaging (MAP) and other gas flushing operations. Our leak detection products detect leaks in sterile medical trays, food pouches, blister packs and a wide range of other sealed packages. We currently manufacture three types of leak detection instruments. The first type is a non-destructive leak detector that senses small amounts of carbon dioxide escaping from a package or tray. The second type of instrument detects leaks and checks for seal integrity by applying and measuring pressure within a package. The third type pulls a vacuum on a package and looks for vacuum or gas flow changes. The principal markets for these products are packagers of sterile medical items, pharmaceuticals and food products. Our leak detection products include the LeakMatic IITM and LeakPointer IITM series of instruments.
Our gas mixers are used in the food production environment to assure that the package has been properly flushed with the correct mixture of gases. Our gas mixer products include the MAP Mix Provectus and MAP Mix 9001 on-line instruments.
Industrial Analyzer Products and Services and Other
Sales of our gas analyzers, sensors and detector products comprise the majority of sales in this segment. We offer advanced gas analysis and monitoring instrumentation used in applications such as oil and gas exploration, process gas analysis, industrial hygiene and safety, environmental air monitoring and indoor air quality.
In this group, we manufacture and sell two types of gas analyzer instruments: gas chromatographs (GCs) and total hydrocarbon analyzers (THAs). These instruments are typically installed in fixed locations at the monitoring sites and perform their functions of detecting and measuring various hydrocarbons continually or at regular intervals. We also make gas sensors and detectors which are sold to original equipment manufacturers (OEMs) of mobile gas safety equipment.
Our industrial analyzer products, sensors and detectors are for use in industrial hygiene (detection of hazardous gases in the workplace), hydrocarbon gas analysis for oil and gas exploration, contaminant detection in the manufacture of specialty gases, and environmental monitoring (tracking the release, or the presence, of toxic substances). Our newest GC offering measures trace levels of contaminants in beverage grade carbon dioxide which is used to carbonate soft drinks, beer and water.
We market some of these products under the names BEVALERT®, PETROALERT®, and piD-TECH®.
Microbial Detection Products
Our microbial detection products are designed to rapidly detect microbial growth in food and beverage samples. Using the total viable count (TVC) method, our GreenLight® series of instruments perform rapid and precise measurements to determine the presence or absence of aerobic bacteria in food products or ingredients. There are two models of the GreenLight product line currently available.
Results of Operations
The following table sets forth the relationship between various components of our results of operations, stated as a percent of sales, for the three-month periods ended March 31, 2014 and 2013:
| | Three Months Ended March 31, | |
| | 2014 | | | 2013 | |
Sales | | | 100.0 | | | | 100.0 | |
Cost of sales | | | 45.2 | | | | 44.8 | |
Gross profit | | | 54.8 | | | | 55.2 | |
Selling, general and administrative expenses | | | 40.2 | | | | 38.8 | |
Research and development expenses | | | 7.3 | | | | 7.7 | |
Operating income | | | 7.3 | | | | 8.7 | |
Other income (expense), net | | | (0.4 | ) | | | (0.7 | ) |
Income before income taxes | | | 6.9 | | | | 8.0 | |
Income tax expense | | | 2.1 | | | | 2.0 | |
Net income | | | 4.8 | | | | 6.0 | |
Comparison of Financial Results for the Three-Month Periods Ended March 31, 2014 and 2013
Sales
Sales for the three-month period ended March 31, 2014 increased six percent to $15,313,000, compared to $14,447,000 for the same period in 2013. The growth came primarily from our Permeation segment which recorded an 18% sales growth, most notably in our international markets. Sales in our Package Testing and Indusrial Analyzer and Other segments in the current quarter were similar to the prior year first quarter.
Our overall domestic revenues declined by 17% in the first quarter 2014 compared to last year primarily due to lower consulting and testing services performed as well as reduced demand for gas chromatograph instruments from our Industrial Analyzer segment. Overall international sales increased by 18% as Asia recorded the largest gain.
The following table summarizes total sales by reporting segments for the three-month periods ended March 31, 2014 and 2013:
| | Three months ended March 31 | |
| | 2014 | | | 2013 | |
Permeation | | $ | 5,848,499 | | | $ | 4,965,944 | |
Package Testing | | | 6,624,467 | | | | 6,611,632 | |
Industrial Analyzers and Other | | | 2,840,182 | | | | 2,869,602 | |
Total | | $ | 15,313,148 | | | $ | 14,447,178 | |
The following table sets forth the relationship between various components of domestic and foreign sales for the three-month periods ended March 31, 2014 and 2013:
| | Three Months Ended March 31, | |
| | 2014 | | | 2013 | |
Domestic sales | | $ | 4,185,995 | | | $ | 5,055,070 | |
Foreign sales: | | | | | | | | |
Europe | | | 6,302,701 | | | | 6,189,908 | |
Asia | | | 3,624,536 | | | | 2,226,345 | |
Other | | | 1,199,916 | | | | 975,855 | |
Total foreign sales | | | 11,127,153 | | | | 9,392,108 | |
Total sales | | $ | 15,313,148 | | | $ | 14,447,178 | |
Permeation Testing Products and Services – Sales in our Permeation segment increased 18% for the three months ended March 31, 2014 compared to the same period in the prior year, and accounted for 38% and 34% of our consolidated first quarter sales in 2014 and 2013, respectively. The growth was attributable to our international shipments of instruments, with the largest increase coming from our Chinese markets, while consulting and testing service revenue decreased by 5%.
Package Testing Products and Services– Sales in our Package Testing segment, which accounted for 43% and 46% of our consolidated first quarter sales in 2014 and 2013, respectively, increased slightly in the first quarter 2014 compared to the same period in 2013. Sales of our online analyzers and gas mixers were the reason for the quarter over quarter increase. Sales of headspace analyzers were lower than expected due to some residual issues relating to the sensor problem noted in the fourth quarter 2013. Stronger than expected shipments of leak detection instruments helped to offset the decline in headspace analyzer products.
Industrial Analyzer Products and Services and Other– Sales in our Industrial Analyzers and Other segment, which accounted for 19% and 20% of our consolidated first quarter sales in 2014 and 2013, respectively, decreased 1% during the first quarter 2014 compared to the same period in 2013. The decrease was primarily attributable to lower sales of gas chromatograph instruments to the beverage gas market. This decrease was mosltly offset by an increase in sales of OEM sensors to new customers, primarily in the Asia Pacific region. Sales of instruments to the oil and gas drilling markets continued to be strong, primarily in the Middle East region.
Gross Profit
The consolidated gross profit margin was 55% for both quarters ending March 31, 2014 and 2013. The margin in the Permeation segment increased three percentage points to 65% due to increased instrument volume and a lower overall percentage of consulting and testing revenue. The margin in the Package Testing segment decreased by two percentage points to 46% due to a higher percentage of leak detection equipment sales which carry a lower margin, and a select price reduction on some headspace analyzer products to compensate for the faulty sensor issue. The margin in the Industrial Analyzer and Other segment decreased by six points to 53% due primarily to a pricing discount given to a select customer to secure a major order in the oil and gas drilling market, and a higher percentage of OEM sensor sales which carry a lower margin.
The overall gross profit margin varies from quarter to quarter depending on product mix and other factors.
Selling, General and Administrative Expenses
Selling, general and administrative (SG&A) expenses were $6,143,000, or 40% of consolidated sales, in the three-month period ended March 31, 2014, compared to $5,603,000, or 39% of consolidated sales, in the same period of 2013. The increase in the current quarter was primarily related to higher headcount, as well higher accounting and SOX consulting expenses.
Research and Development Expenses
Research and development (R&D) expenses were $1,125,000 in the first quarter 2014, compared to $1,119,000 in the same period of 2013. These amounts, which equate 7.3% and 7.7% of consolidated sales, are within our planned level of spending which we project to be between 6% to 8% of sales each year.
Other Income (Expense)
Other income (expense) for the three-month periods ended March 31, 2014 and 2013 was as follows:
| | Three Months Ended March 31, | |
| | 2014 | | | 2013 | |
Interest income | | $ | 938 | | | $ | 3,814 | |
Foreign currency exchange loss | | | (1,422 | ) | | | (20,374 | ) |
Interest expense | | | (56,344 | ) | | | (89,700 | ) |
Other | | | -- | | | | 1,881 | |
| | $ | (56,828 | ) | | $ | (104,379 | ) |
The year-to-date amount in foreign currency exchange loss was primarily related to revaluing the foreign currency forward contract and Seller Note to fair value at March 31, 2014.
Income Tax Expense
Our provision for income tax expense was 31.4% and 24.7 % of income before income taxes for the first quarters ended March 31, 2014 and 2013, respectively. The rate in the first quarter 2014 was lower than the statutory rate due primarily to the effect of foreign operations which are generally taxed at a lower rate than the U.S., and utilization of the domestic manufacturing deduction. As of March 31, 2014, U.S. Congress had not extended the research credit for the current year so our provision has not provided for any potential benefit at this point.
The 2013 provision was lower than normal due primarily to a discrete provision for the 2012 research credit which was not allowed to be utilized in this calculation until March 31, 2013. This credit reduced the 2013 effective tax rate from 31.8% to 24.7% for the quarter ended March 31, 2013.
Based on current projected annual operating results and current income tax rates, we expect the effective tax rate for the remainder of 2014 be in a range of 30% to 32%. If U.S. Congress extends the research credit for 2014, it will have the effect of reducing our expected rate. This rate fluctuates over time based on the income tax rates in the various jurisdictions in which we operate, and also the level of profits in those jurisdictions.
Net Income
Net income was $730,000 in the first quarter 2014, compared to $867,000 in the first quarter 2013. Diluted net income per share was $0.13 and $0.15 in the first quarters of 2014 and 2013, respectively.
Liquidity and Capital Resources
Total cash, cash equivalents and marketable securities increased $125,000 to $4,463,000 during the three-month period ended March 31, 2014, compared to $4,338,000 at December 31, 2013. Included in the March 31, 2014 total, was $3,767,000 held outside of the United States, a reduction of $205,000 in the quarter. The year-to-date increase in cash, cash equivalents and marketable securities was primarily the result of cash generated from operations, partially offset by net paydowns on debt and dividend payments.
At March 31, 2014, we had $3.5 million outstanding on the revolving lines of credit. The U.S. revolving line of credit accrues interest at 1.75% over the one-month LIBOR rate, which totaled 2.00% at March 31, 2014. The four-year term note is payable in monthly principal installments of $72,917 plus interest at 3.46% per annum. The four-year seller note is payable in semi-annual installments of $891,000, including interest, at 3.46% per annum. The term note and the revolving line of credit related to our U.S. borrowings are due on March 28, 2016, and we are subject to certain financial and restrictive covenants. As of March 31, 2014, the Company was in compliance with these financial covenants with the Bank and expects to remain in compliance through the remainder of 2014.
Our working capital as of March 31, 2014 was $10,728,000, an increase of $93,000 compared to $10,635,000 at December 31, 2013. This increase is primarily related to the increases in inventories, a reduction in the revolving lines of credit and accrued compensation and related expenses, partially offset by reduced trade accounts receivable and prepaid income taxes and increased deferred revenue.
One of our strategic objectives is, as market and business conditions warrant, to consider acquisitions of, or investments in, businesses, products and/or technologies. If we wish to pursue one or more additional acquisition opportunities, this may require the consent of the Bank under the credit agreement we have executed, and we may need to fund such activities with a portion of our cash balances and debt or equity financing. If we need to raise additional capital, an equity-based or equity-linked financing may be used which could be dilutive to existing shareholders. If we raise additional funds by issuing debt, we may be subject to additional restrictive covenants that could limit our operational flexibility and higher interest expense could dilute earnings per share.
We may periodically invest a portion of our available cash in highly liquid marketable securities consisting primarily of certificates of deposits, municipal bonds, and money market funds. Our investment policy is to manage these assets to preserve principal, maintain adequate liquidity at all times, and maximize returns subject to investment guidelines we maintain.
We believe that a combination of our existing cash, cash equivalents and marketable securities, funds available under the revolving credit facility, and an expected continuation of cash flow from operations, will continue to be adequate to fund our operations and working capital, capital expenditures, required payments on indebtedness and dividend payments. For those international earnings considered to be reinvested indefinitely, we currently have no intention to, and plans do not indicate a need to, repatriate the funds related to those earnings for U.S. operations.
Cash Flow
Cash Flow from Operating Activities
Historically, our primary source of funds has been cash provided by operating activities. In the first three months of 2014, cash provided by operations totaled approximately $1,968,000 due primarily to net income of $730,000, non-cash depreciation and amortization of $628,000, a decrease in trade accounts receivable of $889,000, and an increase in deferred revenue of $508,000. These increases in cash from operating activities were partially offset by reductions in accounts payable of $536,000 and accrued compensation and related expenses of $344,000, and an increase in inventories of $343,000.
Cash provided by operations totaled approximately $755,000 in the first three months of 2013 due primarily to net income of $867,000, non-cash depreciation and amortization of $559,000, an increase in deferred revenue of $313,000, increased accrued income taxes of $222,000, and a reduction of trade accounts receivable of $195,000. These increases in cash from operating activities were partially offset by reductions in accounts payable of $909,000 and accrued compensation and related expenses of $396,000.
Cash Flow from Investing Activities
Cash used for investing activities totaled approximately $101,000 in the first three months of 2014 due primarily to the purchase of property, plant and equipment totaling $335,000, partially offset by the receipt of proceeds from maturities of marketable securities of $205,000.
Cash provided from investing activities totaled approximately $1,966,000 in the first three months of 2013 due primarily to the receipt of proceeds from maturities of marketable securities of $2,204,000, partially offset by cash paid for intangible assets and fixed asset additions of $237,000.
Cash Flow from Financing Activities
Cash used in financing activities in the first three months of 2014 totaled approximately $1,530,000 due primarily to a net reduction in our revolving lines of credit of $809,000, a reduction of our term notes payable of $225,000 and dividends paid of $621,000. These uses of cash were partially offset by the receipt of proceeds from stock option exercises of $123,000.
Cash used in financing activities in the first three months of 2013 totaled approximately $1,414,000 due primarily to a net reduction in our revolving lines of credit of $717,000, a reduction of our term notes payable of $223,000 and dividends paid of $580,000. These uses of cash were partially offset by the receipt of proceeds from stock option exercises of $103,000.
Although we have repurchased shares of our common stock in the past, we currently are not authorized by our Board of Directors to make repurchases of our common stock and are prohibited from doing so under the credit agreement with the Bank unless we obtain the Bank’s approval.
Contractual Obligations
We refer you to our Annual Report on Form 10-K for the year ended December 31, 2013 for a summary of our contractual obligations related to operating leases, purchase obligations and financing arrangements.
Off-Balance Sheet Arrangements
We do not have any off-balance sheet arrangements, as defined by the rules and regulations of the SEC, that have or are reasonably likely to have a material effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources. As a result, we are not materially exposed to financing, liquidity, market or credit risk that could arise if we had engaged in these arrangements.
Critical Accounting Policies
Our most critical accounting policies, which are those that require significant judgment, include policies related to revenue recognition, allowance for doubtful accounts, accrual for excess and obsolete inventories, recoverability of long-lived assets, accrued product warranties and income taxes. An in-depth description of these can be found in our Annual Report on Form 10-K for the fiscal year ended December 31, 2013. Management has not changed the method of calculating and using estimates and assumptions in preparing our condensed consolidated financial statements in accordance with generally accepted accounting principles. There have been no changes in the policies for our accounting estimates for the quarter ended March 31, 2014.
Forward-Looking Statements
This report contains forward-looking statements that involve future events, our future performance and our future operations and actions. In some cases you can identify forward-looking statements by the use of words such as “may,” “should,” “anticipate,” “believe,” “expect,” “plan,” “future,” “intend,” “could,” “estimate,” “predict,” “hope,” “potential,” “continue,” or the negative of these terms or other similar expressions. These forward-looking statements are only our predictions and involve numerous assumptions, risks and uncertainties. These forward-looking statements may be contained in the notes to our consolidated financial statements and elsewhere in this report, including under the heading “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”
Some of the factors known to us that could cause our actual results to differ materially from what we have anticipated in our forward-looking statements are described below.
| ● | Failure to correct material weakness in our internal control over financial reporting; |
| ● | Failure to effectively integrate the operations of Dansensor with ours; |
| ● | Decline in overall economic or business conditions; |
| ● | Ability to meet our debt obligations in a timely manner; |
| ● | The impact of complying with our bank covenants; |
| ● | Impairment of our investment in Luxcel due to adverse operating results as compared to plan; |
| ● | Increases in prices for raw materials; |
| ● | Risks inherent in operating internationally and selling and shipping our products and purchasing our products and components internationally; |
| ● | Fluctuations in foreign currency exchange rates and interest rates; |
| ● | Failure to develop new products and technologies, delays in new product introduction and lack of market acceptance of new products; |
| ● | Exposure to assertions of intellectual property claims and failure to protect our intellectual property; |
| ● | Disruption in our ability to manufacture our products or the ability of our key suppliers to provide us products or components or raw materials for products resulting in our inability to supply market demand for our products; |
| ● | Reliance on independent sales distributors and sales associates to market and sell our products; |
| ● | Highly competitive nature of the markets in which we sell our products and the introduction of competing products; |
| ● | Loss of customers; |
| ● | Failure to retain senior management or replace lost senior management; |
| ● | Reliance on our management information systems for inventory management, distribution, accounting and other functions; |
| ● | Effects of any potential litigation; |
| ● | Failure to comply with applicable laws and regulations and adverse changes in applicable laws or regulations; or |
| ● | Changes in generally accepted accounting principles |
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Equity Price and Interest Rate Risk
Substantially all of our marketable securities, some of which are insured by the FDIC, are at fixed interest rates and mature within one year; therefore, we believe that the market risk arising from the holding of these financial instruments is minimal.
Foreign Currency Risk
Historically, in excess of 50% of our consolidated sales have been to international destinations. In our U.S. operations, we invoice most of these customers in U.S, dollars, so we do not have significant exposure to foreign currency transaction risk. In our European based operations, we have some exposure to foreign currency fluctuations as we invoice our customers primarily in euros, Danish krone and U.S. dollars. From time to time we use foreign exchange hedging contracts to reduce our exposure in these transactions. We also pay a small number of our international suppliers in their local currency which exposes us to transaction gain or loss. However, these have not resulted in material amounts in the past.
Our foreign operations expose us to foreign currency exchange risk when the Danish krone, euro and yuan currency results of operations are translated to U.S. dollars. We historically have not experienced any material foreign currency translation gains or losses, however, we have realized net foreign currency transaction losses in 2014 related to the valuation of our foreign currency contract. To mitigate the effect of any further currency fluctuations in our loan obligations for Dansensor, we purchased a foreign currency contract which acted as an economic hedge against any additional gains or losses.
Our investments in foreign subsidiaries translated into U.S. dollars are not hedged. Any changes in foreign currency exchange rates would be reflected as a foreign currency translation adjustment, a component of accumulated other comprehensive income in stockholders’ equity, and would not impact our net income.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) that are designed to ensure that information required to be disclosed by us in the reports we file or submit under the Securities Exchange Act of 1934 (Exchange Act), as amended, is recorded, processed, summarized, and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms and that such information is accumulated and communicated to our management, including our principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. In designing and evaluating our disclosure controls and procedures, we recognize that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and we necessarily are required to apply our judgment in evaluating the cost-benefit relationship of possible controls and procedures. Our management evaluated, with the participation of our Chief Executive Officer and Chief Financial Officer, the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered in this Quarterly Report on Form 10-Q. Based on the evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the material weakness identified in connection with our consolidated financial statements for the year ended December 31, 2013 was not effectively remediated as of March 31, 2014, due to the fact that an insufficient period of time has passed for management to thoroughly test and document the effectiveness of our disclosure controls and procedures and, accordingly, the disclosure controls and procedures were not effective as of March 31, 2014.
Changes in Internal Control Over Financial Reporting
There was no change in our internal control over financial reporting that occurred during our quarter ended March 31, 2014 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting, except for the on-going remediation efforts to address the material weakness in internal control.
PART II. OTHER INFORMATION
Item 1A. Risk Factors
We are affected by risks specific to us as well as factors that affect all businesses operating in a global market. The significant factors known to us that could materially adversely affect our business, financial condition or operating results or could cause our actual results to differ materially from our expectations are described in our annual report on Form 10-K for the fiscal year ended December 31, 2013 under the heading “Part I – Item 1A. Risk Factors.” There has been no material change in those risk factors.
Item 2 . Unregistered Sales of Equity Securities, Use of Proceeds and Issuer Purchases of Equity Securities
Unregistered Sales of Equity Securities
We did not sell any equity securities of MOCON, Inc. during the three-month period ended March 31, 2014 that were not registered under the Securities Act of 1933.
Issuer Repurchases of Equity Securities
Other than the withholding of 14,263 shares of our common stock in connection with the cashless net exercise of stock options to pay the exercise price of such options, we did not repurchase any equity securities of MOCON, Inc. during the three months ended March 31, 2014.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
None.
Item 5. Other Information
None.
Item 6. Exhibits
The following exhibits are being filed or furnished with this quarterly report on Form 10-Q:
Exhibit No. | | Description |
31.1 | | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith) |
| | |
31.2 | | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith) |
| | |
32.1 | | Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith) |
| | |
32.2 | | Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith) |
| | |
101 | | The following materials from MOCON, Inc.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2014, formatted in XBRL (Extensible Business Reporting Language): (i) the unaudited Condensed Consolidated Balance Sheets, (ii) the unaudited Condensed Consolidated Statements of Operations, (iii) the unaudited Condensed Consolidated Statements of Comprehensive Income, (iv) the unaudited Condensed Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements. |
SIGNATURES
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 hereunto duly authorized.
| MOCON, INC. | |
| | |
| | |
Date: May 9, 2014 | /s/ Robert L. Demorest | | |
| Robert L. Demorest | |
| Chairman, President and Chief | |
| Executive Officer | |
| (Principal Executive Officer) | |
| | |
| | |
Date: May 9, 2014 | /s/ Darrell B. Lee | | |
| Darrell B. Lee | |
| Vice President, Treasurer and Chief | |
| Financial Officer | |
| (Principal Financial and Accounting Officer) | |
MOCON, INC.
QUARTERLY REPORT ON FORM 10-Q
QUARTER ENDED MARCH 31, 2014
EXHIBIT INDEX
Exhibit No. | | Description |
31.1 | | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith) |
| | |
31.2 | | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith) |
| | |
32.1 | | Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith) |
| | |
32.2 | | Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished herewith) |
| | |
101 | | The following materials from MOCON, Inc.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2014, formatted in XBRL (Extensible Business Reporting Language): (i) the unaudited Condensed Consolidated Balance Sheets, (ii) the unaudited Condensed Consolidated Statements of Operations, (iii) the unaudited Condensed Consolidated Statements of Comprehensive Income, (iv) the unaudited Condensed Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements. |
26