LIFEWAY FOODS, INC.
LIFEWAY FOODS, INC.
LIFEWAY FOODS, INC. AND SUBSIDIARIES
LIFEWAY FOODS, INC. AND SUBSIDIARIES
See accompanying notes to financial statements
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 1 – NATURE OF BUSINESS
Lifeway Foods, Inc. (The “Company”) commenced operations in February 1986 and incorporated under the laws of the state of Illinois on May 19, 1986. The Company’s principal business activity is the production of dairy products. Specifically, the Company produces Kefir, a drinkable product which is similar to but distinct from yogurt, in several flavors sold under the name “Lifeway’s Kefir;” a plain farmer’s cheese sold under the name “Lifeway’s Farmer’s Cheese;” a fruit sugar-flavored product similar in consistency to cream cheese sold under the name of “Sweet Kiss;” and a dairy beverage, similar to Kefir, with increased protein and calcium, sold under the name “Basics Plus.” The Company also produces several soy-based products under th e name “Soy Treat” and a vegetable-based seasoning under the name “Golden Zesta.” The Company currently distributes its products throughout the Chicago Metropolitan area and various cities in the East Coast through local food stores. In addition, the products are sold throughout the United States and Ontario, Canada by distributors. The Company also distributes some of its products to Eastern Europe.
Note 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
A summary of the significant accounting policies applied in the preparation of the accompanying financial statements follows:
Basis of presentation
The accompanying unaudited consolidated financial statements of the Company have been prepared in accordance with the instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. However, such information reflects all adjustments (consisting of normal recurring adjustments), which are, in the opinion of Management, necessary for fair statement of results for the interim periods.
Principles of consolidation
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, LFI Enterprises, Inc., Helios Nutrition, Ltd., Pride of Main Street, L.L.C., Starfruit, L.L.C., Fresh Made, Inc and Starfruit Franchisor, L.L.C. All significant intercompany accounts and transactions have been eliminated. The financial statements include the results of operations from Fresh Made, Inc from February 6, 2009 through the end of the period (see Note 3).
Use of estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates made in preparing the consolidated financial statements include the allowance for doubtful accounts and discounts, the valuation of investment securities, the valuation of goodwill, intangible assets, and deferred taxes.
Revenue Recognition
Sales of Company produced dairy products are recorded at the time of shipment and the following four criteria have been met: (i) The product has been shipped and the Company has no significant remaining obligations; (ii) Persuasive evidence of an agreement exists; (iii) The price to the buyer is fixed or determinable and (iv) Collection is probable. In addition, shipping costs invoiced to the customers are included in net sales and the related cost in cost of sales.
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES - Continued
Cash and cash equivalents
All highly liquid investments purchased with an original maturity of three months or less are considered to be cash equivalents.
The Company maintains cash deposits at several institutions located in the greater Chicago, Illinois and Philadelphia, Pennsylvania metropolitan areas.
Investments
All investment securities are classified as available-for-sale and are carried at fair value. Unrealized gains and losses on available-for-sale securities are reported as a separate component of stockholders’ equity. Amortization, accretion, interest and dividends, realized gains and losses, and declines in value judged to be other-than-temporary on available-for-sale securities are recorded in other income. All of the Company's securities are subject to a periodic impairment evaluation. This evaluation depends on the specific facts and circumstances. Factors that we consider in determining whether an other-than-temporary decline in value has occurred include: the market value of the security in relation to its cost basis; the financial condition of the investee; and the intent and ability to retain the investment for a sufficie nt period of time to allow for possible recovery in the market value of the investment.
Accounts receivable
Credit terms are extended to customers in the normal course of business. The Company performs ongoing credit evaluations of its customers’ financial condition and generally requires no collateral.
Accounts receivable are recorded at invoice amounts, and reduced to their estimated net realizable value by recognition of an allowance for doubtful accounts and net of anticipated discounts. The Company’s estimate of the allowance for doubtful accounts is based upon historical experience, its evaluation of the current status of specific receivables, and unusual circumstances, if any. Accounts are considered past due if payment is not made on a timely basis in accordance with the Company’s credit terms. Accounts considered uncollectible are charged against the allowance.
Inventories
Inventories are stated at the lower of cost or market, cost being determined by the first-in, first-out method.
Property and equipment
Property and equipment is stated at depreciated cost or fair value where depreciated cost is not recoverable. Depreciation is computed using the straight-line method. When assets are retired or otherwise disposed of, the cost and related accumulated depreciation are removed from the accounts, and any resulting gain or loss is recognized in income for the period. The cost of maintenance and repairs is charged to income as incurred; significant renewals and betterments are capitalized.
Property and equipment is being depreciated over the following useful lives:
Category | | Years |
Buildings and improvements | | 31 and 39 |
Machinery and equipment | | 5 – 12 |
Office equipment | | 5 – 7 |
Vehicles | | 5 |
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – Continued
Intangible assets
The Company accounts for intangible assets at historical cost. Intangible assets acquired in a business combination are recorded under the purchase method of accounting at their estimated fair values at the date of acquisition. Goodwill represents the excess purchase price over the fair value of the net tangible and other intangible assets acquired. Goodwill is not amortized, but is reviewed for impairment at least annually. Brand assets represent the fair value of brands acquired. Brand assets have an indefinite life and therefore are not amortized, rather are reviewed periodically for impairment. The Company amortizes other intangible assets over their estimated useful lives, as disclosed in the table below.
The Company reviews intangible assets and their related useful lives at least once a year to determine if any adverse conditions exist that would indicate the carrying value of these assets may not be recoverable. The Company conducts more frequent impairment assessments if certain conditions exist, including: a change in the competitive landscape, any internal decisions to pursue new or different strategies, a loss of a significant customer, or a significant change in the market place including changes in the prices paid for the Company’s products or changes in the size of the market for the Company’s products.
If the estimate of an intangible asset’s remaining useful life is changed, the remaining carrying amount of the intangible asset is amortized prospectively over the revised remaining useful life.
Intangible assets are being amortized over the following useful lives:
Category | | Years |
Recipes | | 4 |
Customer lists and other customer related intangibles | | 7-10 |
Lease agreement | | 7 |
Trade names | | 15 |
Formula | | 10 |
Customer relationships | | 12 |
Income taxes
Deferred income taxes arise from temporary differences resulting from income and expense items reported for financial accounting and tax purposes in different periods. Deferred taxes are classified as current or non-current, depending on the classification of the assets and liabilities to which they relate. Deferred taxes arising from temporary differences that are not related to an asset or liability are classified as current or non-current depending on the periods in which the temporary differences are expected to reverse.
The principal sources of temporary differences are different depreciation and amortization methods for financial statement and tax purposes, unrealized gains or losses related to investments, capitalization of indirect costs for tax purposes, purchase price adjustments, and the recognition of an allowance for doubtful accounts for financial statement purposes.
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – Continued
The Company has analyzed filing positions in all of the federal and state jurisdictions where it is required to file income tax returns, as well as all open tax years in these jurisdictions. The only periods subject to examination for the Company’s federal return are the 2006 through 2009 tax years. The Company believes that its income tax filing positions and deductions would be sustained on audit and does not anticipate any adjustments that would result in a material change to its financial position. Therefore, no reserves for uncertain income tax positions have been recorded.
During the three months ended September 30, 2010, the IRS completed a review of the Company’s 2007 and 2008 federal tax return filings, resulting in a liability of approximately $220,000 being recognized as of September 30, 2010. The Company’s policy for recording interest and penalties associated with audits is to record such items as a component of income before taxes. There were no such items during the periods covered in this report.
Treasury stock
Treasury stock is recorded using the cost method.
Advertising costs
The Company expenses advertising costs as incurred. During the year ended December 31, 2009 and for the nine months ended September 30, 2010 and 2009, approximately $1,689,540, $3,377,757 and $1,288,844 of such costs respectively, were expensed.
Earnings per common share
Earnings per common share were computed by dividing net income available to common stockholders by the weighted average number of common shares outstanding during the period. For the nine months ended September 30, 2010 and 2009 and for the year ended December 31, 2009, diluted and basic earnings per share were the same, as the effect of dilutive securities options outstanding was not significant.
Reclassification
Certain 2009 balance sheet amounts have been reclassified to conform to the 2010 presentation.
Note 3 – ACQUISITION
On February 6, 2009, we completed a Stock Purchase Agreement (the “Stock Agreement”) under which Lifeway purchased all of the issued and outstanding stock (the “Shares”) of Fresh Made, Inc., a Pennsylvania corporation (“Fresh”). The consideration for the Shares was an aggregate of $8,048,000 in cash, a note in the principal amount of $2,735,000, due on August 1, 2010 as amended and restated, 128,948 shares of common stock of Lifeway valued at a total of $980,000 (“Lifeway’s Common Stock”), the cancellation of a loan in the principal amount of $265,000. The issuance of Lifeway’s Common Stock was exempted from registration pursuant to Section 4(2) of the Securities Act of 1933, as amended.
Also on February 6, 2009, we entered into and consummated a Real Property Purchase Agreement (the “Real Property Agreement”) under which we acquired 1.1355 acres of land in Philadelphia, PA (the “Property”). The consideration for the Property was approximately $2,000,000.
The acquisition was consummated to expand the geographic footprint of Lifeway as well as grow market share. The acquisition was accounted for using the purchase accounting method of accounting, and accordingly, the purchase price was allocated to assets acquired and the liabilities assumed based on the
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 3 – ACQUISITION - Continued
fair value as of the merger date. Acquisition costs for legal and professional fees have been included in General and Administrative costs. None of the goodwill resulting from the acquisition is tax deductible.
The estimated fair value of assets acquired, including the real property, and liabilities assumed consisted of the following:
Cash and cash equivalents | | $ | 226,000 | |
Accounts receivable (contractual amounts totaling $545,958) | | | 546,000 | |
Other current assets | | | 361,000 | |
Building and other fixed assets | | | 2,617,000 | |
Customer list | | | 4,000,000 | |
Non amortizable goodwill and brand asset | | | 8,391,000 | |
Current liabilities | | | (461,000 | ) |
Deferred tax liability associated with purchase adjustments | | | (1,652,000 | ) |
Total fair value of assets acquired and liabilities assumed | | $ | 14,028,000 | |
The following pro forma disclosures, including the effect of purchase accounting adjustments, depict the results of operations for the nine months ended September 30, 2009 and the year ended December 31, 2009 as though the merger with Fresh had taken place as of January 1, 2009:
| | For the Nine Months Ended September 30, 2009 | | | For the Year Ended December 31, 2009 | |
Gross revenue | | $ | 44,764,966 | | | $ | 59,231,461 | |
| | | | | | | | |
Net income | | $ | 5,498,878 | | | $ | 5,618,471 | |
| | | | | | | | |
Earnings per share | | $ | 0.33 | | | $ | 0.33 | |
Note 4 – INTANGIBLE ASSETS
Intangible assets, and the related accumulated amortization, consist of the following:
| | September 30, 2010 | | | September 30, 2009 | | | December 31, 2009 | |
| | Cost | | | Accumulated Amortization | | | Cost | | | Accumulated Amortization | | | Cost | | | Accumulated Amortization | |
Recipes | | $ | 43,600 | | | $ | 43,600 | | | $ | 43,600 | | | $ | 43,600 | | | $ | 43,600 | | | $ | 43,600 | |
Customer lists and other customer related intangibles | | | 4,305,200 | | | | 911,919 | | | | 4,305,200 | | | | 486,280 | | | | 4,305,200 | | | | 587,393 | |
Lease acquisition | | | 87,200 | | | | 76,824 | | | | 87,200 | | | | 64,359 | | | | 87,200 | | | | 67,473 | |
Other | | | 6,638 | | | | 6,638 | | | | 6,638 | | | | 6,638 | | | | 6,638 | | | | 6,638 | |
Customer relationship | | | 985,000 | | | | 342,008 | | | | 985,000 | | | | 259,932 | | | | 985,000 | | | | 280,454 | |
Contractual backlog | | | 12,000 | | | | 12,000 | | | | 12,000 | | | | 12,000 | | | | 12,000 | | | | 12,000 | |
Trade names | | | 1,980,000 | | | | 550,000 | | | | 1,980,000 | | | | 418,000 | | | | 1,980,000 | | | | 451,000 | |
Formula | | | 438,000 | | | | 182,500 | | | | 438,000 | | | | 138,700 | | | | 438,000 | | | | 149,650 | |
| | $ | 7,857,638 | | | $ | 2,125,489 | | | $ | 7,857,638 | | | $ | 1,429,509 | | | $ | 7,857,638 | | | $ | 1,598,208 | |
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 4 – INTANGIBLE ASSETS - Continued
Amortization expense is expected to be as follows for the 12 months ending September 30:
2011 | | | 700,964 | |
2012 | | | 685,133 | |
2013 | | | 657,883 | |
2014 | | | 657,883 | |
2015 | | | 657,883 | |
Thereafter | | | 2,372,403 | |
| | $ | 5,732,149 | |
Amortization expense during the nine months ended September 30, 2010 and 2009 and for the year ended December 31, 2009 was $527,281, $508,086 and $676,786, respectively.
Note 5 – INVESTMENTS
The cost and fair value of investments classified as available for sale are as follows:
September 30, 2010 | | Cost | | | Unrealized Gains | | | Unrealized Losses | | | Fair Value | |
| | | | | | | | | | | | |
Equities | | $ | 689,639 | | | $ | 27,867 | | | $ | (55,041 | ) | | $ | 662,465 | |
Mutual Funds | | | 96,537 | | | | 6,323 | | | | (1,014 | ) | | | 101,846 | |
Preferred Securities | | | 243,264 | | | | 10,020 | | | | (11,764 | ) | | | 241,520 | |
Corporate Bonds | | | 2,313,081 | | | | 127,867 | | | | (19,777 | ) | | | 2,421,171 | |
Government Agency Obligations | | | 60,005 | | | | 1,495 | | | | – | | | | 61,500 | |
Total | | $ | 3,402,526 | | | $ | 173,572 | | | $ | (87,596 | ) | | $ | 3,488,502 | |
September 30, 2009 | | Cost | | | Unrealized Gains | | | Unrealized Losses | | | Fair Value | |
| | | | | | | | | | | | |
Equities | | $ | 1,383,083 | | | $ | 127,024 | | | $ | (137,790 | ) | | $ | 1,372,317 | |
Mutual Funds | | | 178,166 | | | | 2,018 | | | | (25,885 | ) | | | 154,299 | |
Preferred Securities | | | 388,705 | | | | 7,080 | | | | (135,301 | ) | | | 260,484 | |
Corporate Bonds | | | 1,559,094 | | | | 48,181 | | | | (9,246 | ) | | | 1,598,029 | |
Government Agency Obligations | | | 933,760 | | | | 9212 | | | | (6,764 | ) | | | 936,208 | |
Total | | $ | 4,442,808 | | | $ | 193,515 | | | $ | (314,986 | ) | | $ | 4,321,337 | |
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 5 – INVESTMENTS - Continued
December 31, 2009 | | Cost | | | Unrealized Gains | | | Unrealized Losses | | | Fair Value | |
| | | | | | | | | | | | |
Equities | | $ | 1,385,524 | | | $ | 177,024 | | | $ | (128,547 | ) | | $ | 1,434,001 | |
Mutual Funds | | | 172,543 | | | | 7,453 | | | | (22,833 | ) | | | 157,163 | |
Preferred Securities | | | 388,705 | | | | 6,700 | | | | (95,753 | ) | | | 299,652 | |
Corporate Bonds | | | 1,569,245 | | | | 65,226 | | | | (6,772 | ) | | | 1,627,699 | |
Government Agency Obligations | | | 893,755 | | | | 2,989 | | | | (23,134 | ) | | | 873,610 | |
Total | | $ | 4,409,772 | | | $ | 259,392 | | | $ | (277,039 | ) | | $ | 4,392,125 | |
Proceeds from the sale of investments were $6,928,321, $2,868,975 and $6,792,962 during the year ended December 31, 2009 and for the nine months ended September 30, 2010 and 2009, respectively.
Gross gains of $351,419, $245,890 and $346,407 and gross losses of $629,893, $193,333 and $620,702 were realized on these sales during the year ended December 31, 2009 and for the nine months ended September 30, 2010 and 2009, respectively.
The following table shows the gross unrealized losses and fair value of the Company's investments with unrealized losses that are not deemed to be other-than-temporarily impaired, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at September 30, 2010 and 2009 and at December 31, 2009:
| | Less Than 12 Months | | | 12 Months or Greater | | | Total | |
September 30, 2010 | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | |
| | | | | | | | | | | | | | | | | | |
Equities | | $ | 59,879 | | | $ | (5,726 | ) | | $ | 79,962 | | | $ | (49,315 | ) | | $ | 139,841 | | | $ | (55,041 | ) |
Mutual Funds | | | – | | | | – | | | | 17,970 | | | | (1,014 | ) | | | 17,970 | | | | (1,014 | ) |
Preferred Securities | | | – | | | | – | | | | 216,750 | | | | (11,764 | ) | | | 216,750 | | | | (11,764 | ) |
Corporate Bonds | | | 625,104 | | | | (17,357 | ) | | | 176,352 | | | | (2,420 | ) | | | 801,456 | | | | (19,777 | ) |
Government Agency Obligations | | | – | | | | – | | | | – | | | | – | | | | – | | | | – | |
| | $ | 684,983 | | | $ | (23,083 | ) | | $ | 491,034 | | | $ | (64,513 | ) | | $ | 1,176,017 | | | $ | (87,596 | ) |
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 5 – INVESTMENTS - Continued
| | Less Than 12 Months | | | 12 Months or Greater | | | Total | |
September 30, 2009 | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | |
| | | | | | | | | | | | | | | | | | |
Equities | | $ | 304,784 | | | $ | (82,750 | ) | | $ | 87,596 | | | $ | (55,040 | ) | | $ | 392,380 | | | $ | (137,790 | ) |
Mutual Funds | | | 86,194 | | | | (17,854 | ) | | | 39,061 | | | | (8,031 | ) | | | 125,255 | | | | (25,885 | ) |
Preferred Securities | | | 3,264 | | | | (1,101 | ) | | | 235,390 | | | | (134,200 | ) | | | 238,654 | | | | (135,301 | ) |
Corporate Bonds | | | 409,307 | | | | (6,405 | ) | | | 101,403 | | | | ( 2,841 | ) | | | 510,710 | | | | ( 9,246 | ) |
Government Agency Obligations | | | 259,936 | | | | (5,085 | ) | | | 76,297 | | | | (1,679 | ) | | | 336,233 | | | | (6,764 | ) |
| | $ | 1,063,485 | | | $ | (113,195 | ) | | $ | 539,747 | | | $ | (201,791 | ) | | $ | 1,603,232 | | | $ | (314,986 | ) |
| | Less Than 12 Months | | | 12 Months or Greater | | | Total | |
December 31, 2009 | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | | | Fair Value | | | Unrealized Losses | |
| | | | | | | | | | | | | | | | | | |
Equities | | $ | 128,959 | | | $ | (27,142 | ) | | $ | 230,502 | | | $ | (101,405 | ) | | $ | 359,461 | | | $ | (128,547 | ) |
Mutual Funds | | | 1,694 | | | | (321 | ) | | | 131,870 | | | | (22,512 | ) | | | 133,564 | | | | (22,833 | ) |
Preferred Securities | | | – | | | | – | | | | 278,202 | | | | (95,753 | ) | | | 278,202 | | | | (95,753 | ) |
Corporate Bonds | | | 178,874 | | | | (3,176 | ) | | | 124,395 | | | | (3,596 | ) | | | 303,269 | | | | (6,772 | ) |
Government Agency Obligations | | | 564,941 | | | | (20,096 | ) | | | 161,466 | | | | (3,038 | ) | | | 726,407 | | | | (23,134 | ) |
| | $ | 874,468 | | | $ | (50,735 | ) | | $ | 926,435 | | | $ | (226,304 | ) | | $ | 1,800,903 | | | $ | (277,039 | ) |
Equities, Mutual Funds, Corporate Bonds and Government Agency Obligations - The Company's investments in equity securities, mutual funds, corporate bonds and government agency obligations consist of investments in common stock, preferred stock and debt securities of companies in various industries. The Company evaluated the near-term prospects of the issuer in relation to the severity and duration of the impairment. Based on that evaluation and the Company's ability and intent to hold these investments for a reasonable period of time sufficient for a forecasted recovery of fair value, the Company does not consider any material investments to be other-than-temporarily impaired at September 30, 2010.
Preferred Securities - The Company's investments in preferred securities consist of investments in preferred stock of companies in various industries. The Company evaluated the continuing performance of the securities, the credit worthiness of the issuers as well as the near-term prospects of the security in relation to the severity and duration of the impairment. Based on that evaluation and the Company's ability and intent to hold these investments for a reasonable period of time sufficient for a forecasted recovery of fair value, the Company does not consider any material investments to be other-than-temporarily impaired at September 30, 2010.
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 6 – INVENTORIES
Inventories consist of the following:
| | September 30, | | | December 31, | |
| | 2010 | | | 2009 | | | 2009 | |
Finished goods | | $ | 1,523,234 | | | $ | 1,626,092 | | | $ | 1,101,885 | |
Production supplies | | | 1,745,308 | | | | 1,718,779 | | | | 1,367,457 | |
Raw materials | | | 1,240,611 | | | | 761,760 | | | | 827,634 | |
Total inventories | | $ | 4,509,153 | | | $ | 4,106,631 | | | $ | 3,296,976 | |
Note 7 – PROPERTY AND EQUIPMENT
Property and equipment consist of the following:
| | | | | | |
| | September 30, | | | December 31 | |
| | 2010 | | | 2009 | | | 2009 | |
Land | | $ | 1,178,160 | | | $ | 1,178,160 | | | $ | 1,178,160 | |
Buildings and improvements | | | 11,219,047 | | | | 9,967,295 | | | | 10,380,393 | |
Machinery and equipment | | | 13,256,649 | | | | 12,292,030 | | | | 12,525,241 | |
Vehicles | | | 976,745 | | | | 961,245 | | | | 961,245 | |
Office equipment | | | 299,823 | | | | 238,029 | | | | 255,616 | |
Construction in process | | | 133,579 | | | | – | | | | 81,608 | |
| | | 27,064,003 | | | | 24,636,759 | | | | 25,382,263 | |
Less accumulated depreciation | | | 12,133,694 | | | | 10,824,720 | | | | 11,100,081 | |
Total property and equipment | | $ | 14,930,309 | | | $ | 13,812,039 | | | $ | 14,282,182 | |
Depreciation expense during the nine months ended September 30, 2010 and 2009 and for the year ended December 31, 2009 was $1,033,611, $859,044, and $1,134,404 respectively.
Note 8 – ACCRUED EXPENSES
Accrued expenses consist of the following:
| | | | | | |
| | September 30, | | | December 31, | |
| | 2010 | | | 2009 | | | 2009 | |
Accrued payroll and payroll taxes | | $ | 303,436 | | | $ | 234,269 | | | $ | 191,744 | |
Accrued property tax | | | 375,972 | | | | 376,840 | | | | 306,707 | |
Other | | | 60,574 | | | | 72,576 | | | | 115,893 | |
| | $ | 739,982 | | | $ | 683,685 | | | $ | 614,344 | |
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 9 – NOTES PAYABLE
Notes payable consist of the following:
| | September 30, | | | December 31 | |
| | 2010 | | | 2009 | | | 2009 | |
| | | | | | | | | |
Note payable to Private Bank in monthly installments of $42,222, plus variable interest rate, currently at 2.756%, with a balloon payment of $5,066,667 due February 6, 2014. Collateralized by substantially all assets of the Company. | | $ | 6,735,556 | | | $ | 7,262,222 | | | $ | 7,135,556 | |
| | | | | | | | | | | | |
Line of credit with Private Bank at variable interest rate, currently at 2.781%, due on February 6, 2011. Collateralized by substantially all assets of the Company. | | | 750,000 | | | | 2,400,000 | | | | 500,000 | |
| | | | | | | | | | | | |
Line of credit with Morgan Stanley at variable interest rate, currently at 2.23% due on demand. Collateralized by investments with a fair value of $3,488,502 at September 30, 2010. | | | 2,321,200 | | | | 1,957,040 | | | | 2,468,151 | |
| | | | | | | | | | | | |
Notes payable to Ilya Mandel & Michael Edelson, subordinated to Private Bank, payable in quarterly installments of $341,875, plus interest at the floating rate per annum (3.25% at September 30, 2010). This balance was paid in full during August 2010. | | | – | | | | 2,012,515 | | | | 1,628,822 | |
Total notes payable | | | 9,806,756 | | | | 13,631,777 | | | | 11,732,529 | |
Less current maturities | | | 3,608,978 | | | | 6,231,204 | | | | 4,842,315 | |
Total long-term portion | | $ | 6,197,778 | | | $ | 7,400,573 | | | $ | 6,890,214 | |
Maturities of notes payables are as follows:
For the Period Ended September 30, | | |
| | | |
2011 | | $ | 3,608,978 | |
2012 | | | 506,664 | |
2013 | | | 506,664 | |
2014 | | | 5,184,440 | |
Total | | $ | 9,806,756 | |
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 10 – PROVISION FOR INCOME TAXES
The provision for income taxes consists of the following:
| | | | | For the | |
| | For the Nine Months Ended | | | Year Ended | |
| | September 30, | | | December 31, | |
| | 2010 | | | 2009 | | | 2009 | |
Current: | | | | | | | | | |
Federal | | $ | 2,489,227 | | | $ | 2,293,323 | | | $ | 2,045,904 | |
State and local | | | 861,024 | | | | 494,875 | | | | 443,592 | |
Total current | | | 3,350,251 | | | | 2,788,198 | | | | 2,489,496 | |
Deferred | | | (392,966 | ) | | | 236,063 | | | | 389,754 | |
Provision for income taxes | | $ | 2,957,285 | | | $ | 3,024,261 | | | $ | 2,879,250 | |
A reconciliation of the provision for income taxes and the income tax computed at the statutory rate is as follows:
| | | | | For the | |
| | For the Nine Months Ended | | | Year Ended | |
| | September 30, | | | December 31, | |
| | 2010 | | | 2009 | | | 2009 | |
Federal income tax expense computed at the statutory rate | | $ | 2,317,207 | | | $ | 2,881,286 | | | $ | 2,872,644 | |
State and local tax expense, net | | | 327,135 | | | | 406,770 | | | | 405,550 | |
Permanent differences | | | 312,943 | | | | (263,795 | ) | | | (178,160 | ) |
Tax credits and other | | | – | | | | – | | | | (220,784 | ) |
Provision for income taxes | | $ | 2,957,285 | | | $ | 3,024,261 | | | $ | 2,879,250 | |
Amounts for deferred tax assets and liabilities are as follows:
| | | | | | |
| | September 30, | | | December 31, | |
| | 2010 | | | 2009 | | | 2009 | |
Non-current deferred tax assets (liabilities) arising from: Temporary differences - | | | | | | | | | |
Accumulated depreciation | | $ | (1,872,114 | ) | | $ | (2,010,273 | ) | | $ | (2,129,680 | ) |
Purchase accounting adjustments | | | (1,585,334 | ) | | | (1,652,000 | ) | | | (1,652,000 | ) |
Capital loss carry-forwards | | | 337,016 | | | | — | | | | 337,016 | |
Total non-current net deferred tax liabilities | | | (3,120,432 | ) | | | (3,662,273 | ) | | | (3,444,664 | ) |
Current deferred tax assets arising from: | | | | | | | | | | | | |
Unrealized (gains) losses on investments | | | (35,509 | ) | | | 59,619 | | | | 7,288 | |
Impairment of investments | | | 4,234 | | | | 59,003 | | | | 59,003 | |
Inventory | | | 190,958 | | | | 174,013 | | | | 139,730 | |
Allowance for doubtful accounts and discounts | | | 117,710 | | | | 45,435 | | | | 45,435 | |
Total current deferred tax assets | | | 277,393 | | | | 338,070 | | | | 251,456 | |
Net deferred tax liability | | $ | (2,843,039 | ) | | $ | (3,324,203 | ) | | $ | (3,193,208 | ) |
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 11 – SUPPLEMENTAL CASH FLOW INFORMATION
Cash paid for interest and income taxes are as follows:
| | | | | | |
| | For the Nine Months Ended | | | | |
| | September 30, | | | December 31, | |
| | 2010 | | | 2009 | | | 2009 | |
Interest | | $ | 314,578 | | | $ | 330,095 | | | $ | 419,186 | |
Income taxes | | $ | 1,479,092 | | | $ | 2,458,149 | | | $ | 3,432,228 | |
Note 12 – STOCK AWARD AND STOCK OPTION PLANS
The Company has a registration statement filed with the Securities and Exchange Commission in connection with a Consulting Service Compensation Plan covering up to 1,200,000 of the Company’s common stock shares. Pursuant to such Plan, the Company may issue common stock or options to purchase common stock to certain consultants, service providers, and employees of the Company. The option price, number of shares, grant date, and vesting terms are determined at the discretion of the Company’s Board of Directors.
As of December 31, 2009 and at September 30, 2010 and 2009, there were no stock options outstanding or exercisable. There were approximately 940,000 shares available for issuance under the Plan at September 30, 2010.
On May 28, 2009, Lifeway's Board of Directors approved awards of an aggregate amount of 18,000 shares to be awarded under its Employee and Consulting Services and Compensation Plan to certain key employees and consultants for services rendered to the Company. The stock awards were made on May 28, 2009 and have vesting periods of one year. The expense for the awards is measured as of July 14, 2009 at $14.69 per share for 18,000 shares, or a total stock award expense of $264,420. This expense was recognized as the stock awards vested in 12 equal portions of $22,035, or 1500 shares per month for one year.
On June 13, 2008, Lifeway's Board of Directors approved awards of an aggregate amount of 10,500 shares to be awarded under its Employee and Consulting Services and Compensation Plan to certain key employees and consultants for services rendered to the Company. The stock awards were made on June 13, 2008 and had vesting periods of one year. The expense for the awards was measured as of July 1, 2008 at $11.87 per share for 10,500 shares, or a total stock award expense of $124,635. This expense was recognized as the stock awards vested in 12 equal portions of $10,386, or 875 shares per month for one year.
Note 13 – FAIR VALUE MEASUREMENTS
Generally accepted accounting principles define fair value as the exchange price in an orderly transaction between market participants to sell an asset or transfer a liability at the measurement date. The standards emphasize that fair value is a market-based measurement, not an entity-specific measurement and establish the following fair value hierarchy used in fair value measurements:
Level 1 – Inputs use quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.
Level 2 – Inputs use other inputs that are observable, either directly or indirectly. These inputs include quoted prices for similar assets and liabilities in active markets, and other inputs such as interest rates and yield curves that are observable at commonly quoted intervals.
LIFEWAY FOODS, INC. AND SUBSIDIARIES
Notes to Consolidated Financial Statements
September 30, 2010 and 2009
and December 31, 2009
Note 13 – FAIR VALUE MEASUREMENTS - Continued
Level 3 – Inputs are unobservable inputs, including inputs that are available in situations where there is little, if any, market activity for the related asset or liability.
In instances where inputs used to measure fair value fall into different levels in the above fair value hierarchy, fair value measurements in their entirety are categorized based on the lowest level input that is significant to the valuation. The Company’s assessment of the significance of particular inputs to these fair measurements requires judgment and considers factors specific to each asset or liability.
Disclosures concerning assets and liabilities measured at fair value are as follows:
| | Quoted Prices in Active Markets for Identical Assets (Level 1) | | | Significant Other Observable Inputs (Level 2) | | | Significant Unobservable Inputs (Level 3) | | | Balance | |
Assets | | | | | | | | | | | | |
Investment securities- available - for – sale September 30, 2010 | | $ | 3,488,502 | | | | – | | | | – | | | $ | 3,488,502 | |
December 31, 2009 | | $ | 4,392,125 | | | | – | | | | – | | | $ | 4,392,125 | |
September 30, 2009 | | $ | 4,321,337 | | | | – | | | | – | | | $ | 4,321,337 | |
Note 14 – RECENT ACCOUNTING PRONOUNCEMENTS
In June 2009, FASB issued FASB ASC 810, Consolidation. The objective of FASB ASC 810 is to improve financial reporting by enterprises involved with variable interest entities and to provide more relevant and reliable information to users of financial statements. FASB ASC 810 shall be effective as of the beginning of each reporting entity’s first annual reporting period that begins after November 15, 2009, for interim periods within that first annual reporting period, and for interim and annual reporting periods thereafter. The adoption of this standard did not have an impact on the Company’s financial position or results of operation.
Note 15 – SUBSEQUENT EVENTS
On October 20, 2010, the Company completed the acquisition of the assets of First Juice, Inc., a producer of organic fruit and vegetable juice beverages designed for children, for a purchase price of approximately $271,000. The acquisition was consummated to expand the Company’s presence in the children’s market, increase distribution channels for existing Lifeway products, and increase diversification of the Company’s products. Assets acquired included all recipes, customer lists, trademarks, and other related intellectual property. No liabilities were assumed through this acquisition. Net sales of First Juice, Inc. (unaudited) were approximately $290,000 for the three months ended September 30, 2010, $910,000 for the nine months ended September 30, 2010, and $1,720,000 fo r the year ended December 31, 2009.
Not applicable.
ITEM 4. CONTROLS AND PROCEDURES.
As of September 30, 2010, we carried out an evaluation under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial and Accounting Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based upon that evaluation, our Chief Executive Officer and Chief Financial and Accounting Officer concluded that our disclosure controls and procedures were not effective at the reasonable assurance level as of September 30, 2010 in ensuring that information required to be disclosed by us under the Exchange Act is recorded, processed, summarized and reported within the time periods specified under the Exchange Act rules and forms due to the material weaknesses described in our Form 10-K filed on March 31, 2010. As a result, we performed additional analysis and other post-closing procedures to ensure our consolidated financial statements were prepared in accordance with generally accepted accounting principles. Accordingly, management believes the consolidated financial statements included in this Form 10-Q fairly present, in all material respects, our financial condition, results of operations and cash flows for the periods presented.
There was no change in our internal control over financial reporting during our most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.
None.
ITEM 1A. RISK FACTORS.
Not applicable.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
The Company established a share repurchase program approved December 17, 2009 (for 100,000 shares with a plan expiration date of one year) and on May 7, 2010, the Company approved a new share repurchase program of up to 200,000 shares with a plan expiration date of one year from the date of the first purchase.
None.
ITEM 4. REMOVED AND RESERVED.
ITEM 5. OTHER INFORMATION.
On November 15, 2010, the Company announced its financial results for the fiscal quarter ended September 30, 2010 and certain other information. A copy of the Company’s press release announcing these financial results and certain other information is attached as Exhibit 99.1 hereto. The information contained in Exhibit 99.1 hereto is being furnished, and should not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities imposed by that Section. The information contained in Exhibit 99.1 shall not be incorporated by reference into any registration statement or other document or filing under the Securities Act of 1933, as amended, except as may be expressly set forth in a specific filing. The press release filed as an exhibit to this r eport includes “safe harbor” language pursuant to the Private Securities Litigation Reform Act of 1995, as amended, indicating that certain statements about the Company’s business and other matters contained in the press release are “forward-looking.” The press release also cautions investors that “forward-looking” statements may be different from actual operating results. Finally, the press release states that a more thorough discussion of risks and uncertainties which may affect the Company’s operating results is included in the Company’s reports on file with the Securities and Exchange Commission.
ITEM 6. EXHIBITS.
In accordance with 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.