1
United States
Securities and Exchange Commission
Washington, D.C. 20549
FORM 10-Q
(MARK ONE)
(x) Quarterly Report Pursuant to Section 13 or 15 (d) of the Securities Exchange
Act of 1934 for the Period Ended January 31, 1997
Commission file number 0-22502
National Picture & Frame Company
--------------------------------------------------------
(Exact name of registrant as specified in its charter)
Delaware 36-3832862
---------------------------------------- ----------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
702 Highway 82 West
Greenwood, MS 38930
---------------------------------------- ----------------
(Address of principal executive offices) (Zip Code)
(601) 451-4800
-------------------------------------------------------
(Registrant's telephone number, including area code)
Not applicable
-----------------------------------------------------------------------------------
(Former name, former address and former fiscal year, if changed since last report)
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 periods that the registrant
was required to filed such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes X No
--- ---
Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practical date.
Common Stock, $.01 Par Value - 4,967,212 shares as of March 11, 1997
2
NATIONAL PICTURE & FRAME COMPANY
INDEX
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements (Unaudited)
Condensed consolidated balance sheets ---January 31, 1997 and April 30, 1996
Condensed consolidated statements of income --- three months and nine months
ended January 31, 1997 and 1996
Condensed consolidated statements of cash flows--- nine months ended
January 31, 1997 and 1996
Notes to condensed consolidated financial statements
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations
PART II. OTHER INFORMATION
Item 6. Exhibits and Reports on Form 8-K
3
11PART I. FINANCIAL INFORMATION
NATIONAL PICTURE & FRAME COMPANY
CONDENSED CONSOLIDATED BALANCE SHEETS
JANUARY 31 APRIL 30
1997 1996
-------------------------------------
(Unaudited) (Note)
(In Thousands, except for share data)
ASSETS
Current assets
Cash and cash equivalents $ 157 $ 198
Accounts receivable, net 12,475 12,739
Inventories (Note 2) 10,883 7,812
Other current assets 1,399 1,919
---------------------
Total current assets 24,914 22,668
Property, plant and equipment 24,378 20,608
Accumulated depreciation (5,595) (4,164)
---------------------
18,783 16,444
Other assets
Goodwill, net 9,525 9,752
Other intangibles, net 53 172
---------------------
Total assets $53,275 $ 49,036
=====================
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities
Accounts payable $ 3,909 $ 5,363
Accrued expenses 3,096 2,028
Current maturities of long-term debt 1,164 1,164
---------------------
Total current liabilities 8,169 8,555
Long-term debt, less current maturities 5,772 5,513
Deferred income taxes 1,396 1,396
Stockholders' equity:
Preferred stock, $.01 par value:
Authorized shares - 5,000,000
Issued and outstanding shares - None
Common stock, $.01 par value:
Authorized shares - 20,000,000
Issued shares - 5,005,036 at January 31, 1997 and 5,000,008 at April 30, 1996;
Outstanding shares - 4,964,519 at January 31, 1997 and 4,959,938 at April 30, 1996. 50 50
Nonvoting common stock, $.01 par value:
Authorized shares - 500,000
Issued and outstanding shares - None
--- ---
Additional paid-in capital 21,279 21,235
Retained earnings 16,943 12,621
---------------------
38,272 33,906
Less cost of stock held in treasury (334) (334)
---------------------
Total stockholders' equity 37,938 33,572
---------------------
Total liabilities and stockholders' equity $53,275 $ 49,036
=====================
Note: The balance sheet at April 30, 1996 has been derived from the audited
financial statements at that date but does not include all of the information
and footnotes required by generally accepted accounting principles for complete
financial statements. See accompanying notes
1
4
NATIONAL PICTURE & FRAME COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
THREE MONTHS NINE MONTHS
ENDED ENDED
JANUARY 31 JANUARY 31
-------------------------------------------------------
1997 1996 1997 1996
-------------------------------------------------------
(Unaudited)
(In Thousands except for share data)
Net sales $ 22,360 $ 19,858 $ 55,410 $ 50,533
Cost of sales 16,284 14,408 41,359 37,794
-------------------------------------------------------
6,076 5,450 14,051 12,739
Operating expenses:
Selling 1,215 1,099 3,233 2,966
General and administrative 979 748 3,112 2,615
Amortization of intangibles 108 89 324 267
-------------------------------------------------------
2,302 1,936 6,669 5,848
-------------------------------------------------------
Operating income 3,774 3,514 7,382 6,891
Interest expense (162) (124) (410) (381)
-------------------------------------------------------
Income before income taxes 3,612 3,390 6,972 6,510
1,373 1,288 2,650 2,471
-------------------------------------------------------
Net income $ 2,239 $ 2,102 $ 4,322 $ 4,039
=======================================================
Net income per share $ .45 $ .42 $ .87 $ .81
=======================================================
Weighted average shares outstanding 4,964 4,961 4,962 4,977
=======================================================
See accompanying notes.
2
5
NATIONAL PICTURE & FRAME COMPANY
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
NINE MONTHS
ENDED
JANUARY 31
--------------------------
1997 1996
--------------------------
(Unaudited)
(In Thousands)
OPERATING ACTIVITIES
Net income $ 4,322 $ 4,039
Depreciation and amortization 1,874 1,492
Changes in operating assets and liabilities (2,673) (739)
-----------------------
3,523 4,792
INVESTING ACTIVITIES
Purchase of property, plant and equipment (3,867) (3,238)
FINANCING ACTIVITIES
Net change in revolving loans 1,051 (1,083)
Principal payments on long-term debt and
capital lease obligations (792) (56)
Purchase of treasury stock -- (334)
Issuance of common stock through Employee
Stock Discount Purchase Plan 44 --
-----------------------
303 (1,473)
-----------------------
Increase in cash and cash equivalents (41) 81
Cash and cash equivalents at beginning of period 198 336
-----------------------
Cash and cash equivalents at end of period $ 157 $ 417
=======================
See accompanying notes.
3
6
National Picture & Frame Company
Notes to Condensed Consolidated Financial Statements (unaudited)
January 31, 1997
1. BASIS OF PRESENTATION
The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with generally accepted accounting principles for
interim financial information and with the instructions to Form 10-Q and
Article 10 of Regulation S-X. Accordingly, they do not include all of the
information and footnotes required by generally accepted accounting principles
for complete financial statements. In the opinion of management, all
adjustments (consisting of normal recurring accruals) considered necessary for
a fair presentation have been included. Operating results for the three and
nine month periods ended January 31, 1997 are not necessarily indicative of the
results that may be expected for the year ended April 30, 1997. For further
information, refer to the consolidated financial statements and footnotes
thereto included in the National Picture & Frame Company and subsidiaries'
annual report on Form 10-K for the year ended April 30, 1996.
2. INVENTORIES
Inventories consist of the following:
JANUARY 31 APRIL 30
1997 1996
------------------------
(In Thousands)
Raw materials $4,786 $3,628
Work-in-process 1,577 1,213
Finished goods 4,520 2,971
------------------------
$10,883 $7,812
========================
3. IMPACT OF RECENTLY ISSUED ACCOUNTING STANDARDS
The Company adopted FASB Statement No. 21, "Accounting for the impairment of
Long-Lived Assets and for Long-Lived Assets to be Disposed of," during the
quarter ended July 31, 1996 and the effect was not material.
4
7
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
GENERAL
Historically, the Company has generated a greater proportion of its net sales
and profits, and increased working capital needs, in the second and third
quarters of its year as retailers expand frame inventories for increased winter
holiday demand. This seasonal pattern combined with the effects of new product
introductions and the timing of customer orders can cause the Company's results
of operations to vary significantly from quarter to quarter.
The following discussion and analysis compares the results of operations of the
Company for the three and nine month periods ended January 31, 1997 to the
three and nine month periods ended January 31, 1996.
RESULTS OF OPERATIONS
The following table shows, for the periods indicated, information derived from
the condensed consolidated statements of income of the Company expressed as a
percentage of net sales for such periods.
AS A PERCENTAGE OF NET SALES
---------------------------------------------
THREE MONTHS NINE MONTHS
ENDED JANUARY 31 ENDED JANUARY 31
---------------------------------------------
1997 1996 1997 1996
---------------------------------------------
(unaudited)
Net sales 100.0% 100.0% 100.0% 100.0%
Cost of sales 72.8 72.6 74.6 74.8
-------------------------------------------
27.2 27.4 25.4 25.2
Operating expenses
Selling 5.4 5.5 5.9 5.9
General and administrative 4.4 3.8 5.6 5.2
Amortization of intangibles 0.5 0.4 0.6 0.5
-------------------------------------------
10.3 9.7 12.1 11.6
-------------------------------------------
Operating income 16.9 17.7 13.3 13.6
Interest expense (0.7) (0.6) (0.7) (0.7)
-------------------------------------------
Income before income taxes 16.2 17.1 12.6 12.9
Income taxes 6.1 6.5 4.8 4.9
-------------------------------------------
Net income 10.1% 10.6% 7.8% 8.0%
===========================================
Net Sales. Net sales increased by $2.5 million, or 12.6% for the three months
ended January 31, 1997 and $4.8 million or 9.7% for the nine months ended
January 31, 1997 compared to the same periods ended January 31, 1996. The net
sales increase can be attributed to sales of products by its wholly owned
subsidiary, Universal Cork, Inc., which was acquired in a purchase transaction
on April 24, 1996 and to the sale of promotional art introduced late in the
second quarter of 1997.
Gross Profit. Gross profit increased by $0.6 million or 11.5% for the three
months ended January 31, 1997 and $1.3 million or 10.3% for the nine months
ended January 31, 1997 compared to the same periods ended January 31, 1996. As
a percentage of net sales, gross profit decreased from 27.4% to
5
8
27.2% and increased from 25.2% to 25.4% for the same periods. This changes were
primarily due to changes in the product mix and fluctuations of prices in
certain raw material components.
Selling Expenses. Selling and marketing expenses increased by $0.12 million or
10.6% for the three months ended January 31, 1997 and $0.27 million or 9.0% for
the nine months ended January 31, 1997 compared to the same periods ended
January 31, 1996. As a percentage of net sales, selling and marketing expenses
decreased from 5.5% to 5.4% for the three months and remained the same for the
nine months ended January 31, 1997 as compared to the same periods ended
January 31, 1996.
General and Administrative Expenses. General and administrative expenses
increased by $0.23 million, or 30.9%, for the three months ended January 31,
1997 and $0.50 million or 19.0% for the nine months ended January 31, 1997
compared to the same periods ended January 31, 1996. Increased cost of
shareholder communications and corporate filings and an accrual for management
bonuses were the main contributors to the increases for the periods.
Interest Expense. Interest expense increased $0.04 million for the three
months ended January 31, 1997 and $0.03 million for the nine months ended
January 31, 1997 compared to the same periods ended January 31, 1996 as a
result of increased borrowings under the revolving loan facility to finance
increased working capital needs and capital expenditures during these periods.
Income Taxes. Income taxes increased $0.08 million to $1.37 million for the
three months ended January 31, 1997 and $0.18 million to $2.65 million for the
nine months ended January 31, 1997 compared to $1.29 million and $2.47 million
for the same periods ended January 31, 1996. The estimated effective tax rate
remained relatively constant at approximately 38%.
LIQUIDITY AND CAPITAL RESOURCES
Cash flows from operations were $3.5 million for the nine month period ended
January 31, 1997 as compared to $4.8 million for the nine months ended January
31, 1996. The $1.8 million net increase from financing activities offset the
decrease in funds from operations and funded the increase in capital
expenditures.
The Company has credit agreements with two banks. The primary credit facility
from the first bank provides borrowings up to $25 million for working capital,
capital expenditures and other corporate purposes and is limited in
availability based on inventories, receivables and capital expenditures.
Borrowings under the primary facility bear interest at the lower of the bank's
prime rate less 1.50% to 1.00% or LIBOR plus 1.50% to 2.00% with the actual
rate being dependent on the level of funded indebtedness the Company. At
January 31, 1997, $7.8 million was available under the $10.0 million working
capital portion of the facility. No funds had been borrowed against the $15.0
million capital expenditure portion of the facility. The Company's credit
agreement with a second bank provides a long term loan of $5 million payable
over 60 months. At January 31, 1997, the remaining balance was $4.2
million.
The Company's current ratio was 3.0 to 1 at January 31, 1997 and 2.6 to 1 at
April 30, 1996.
The forward-looking statements in the report contain projections that could
be adversely affected by significant changes in National Picture & Frame
Company's operating environment and marketplace. These factors could
include, but are not limited to, a decrease in demand for framed wall
decor, loss of market share by major retail customers, cutbacks in overall
consumer spending, increasing prices of raw materials such as wood and
polystyrene and higher labor cost.
6
9
Part II. Other Information
Item 6. Exhibits and Reports on Form 8-K
The Company did not file any reports on Form 8-K during the three
months ended January 31, 1997.
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
NATIONAL PICTURE & FRAME COMPANY
By: /s/ M. Wesley Jordan, Jr.
--------------------------
M. Wesley Jordan, Jr.
Vice President-Finance
(principal financial officer and
principal accounting officer)
7