VALUE LINE INC - Quarter Report: 2013 October (Form 10-Q)
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
VALUE LINE, INC.
|
||
(Exact name of registrant as specified in its charter) |
New York | 13-3139843 | ||||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
485 Lexington Avenue, New York, New York | 10017-2630 | |||
(Address of principal executive offices) | (Zip Code) |
(212) 907-1500 | ||
(Registrant’s telephone number, including area code) |
Large accelerated filer o | Accelerated filer o | Non-accelerated filer x | Smaller reporting company o | |
(Do not check if a smaller reporting company)
|
Class | Outstanding at October 31, 2013 |
Common stock, $0.10 par value | 9,837,277 Shares |
|
|
Page No.
|
||
|
PART I. FINANCIAL INFORMATION
|
|
||
Item 1.
|
|
Consolidated Condensed Financial Statements
|
|
|
|
Consolidated Condensed Balance Sheets as of October 31, 2013 and April 30, 2013
|
|
3
|
|
|
Consolidated Condensed Statements of Income for the three and six months ended October 31, 2013 and 2012
|
|
4
|
|
|
Consolidated Condensed Statements of Comprehensive Income for the three and six months ended October 31, 2013 and 2012
|
|
5
|
|
|
Consolidated Condensed Statements of Cash Flows for the six months ended October 31, 2013 and 2012
|
|
6
|
|
Consolidated Condensed Statement of Changes in Shareholders’ Equity for the three and six months ended October 31, 2013
|
7
|
|||
Consolidated Condensed Statement of Changes in Shareholders’ Equity for the three and six months ended October 31, 2012 |
8
|
|||
|
||||
|
Notes to Consolidated Condensed Financial Statements
|
|
9
|
|
Item 2.
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
19
|
Item 3.
|
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
30
|
Item 4.
|
|
Controls and Procedures
|
|
31
|
|
PART II. OTHER INFORMATION
|
|
||
Item 1.
|
|
Legal Proceedings
|
|
31
|
Item 1A.
|
|
Risk Factors
|
|
31
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
32
|
||
Item 5.
|
Other Information
|
32
|
||
Item 6.
|
|
Exhibits
|
|
32
|
|
Signatures
|
|
33
|
October 31,
|
April 30,
|
|||||||
2013
|
2013
|
|||||||
(unaudited)
|
||||||||
Assets
|
||||||||
Current Assets:
|
||||||||
Cash and cash equivalents (including short term
|
||||||||
investments of $3,084 and $6,312, respectively)
|
$ | 3,895 | $ | 6,840 | ||||
Securities available-for-sale
|
7,966 | 6,682 | ||||||
Accounts receivable, net of allowance for doubtful
|
||||||||
accounts of $28 and $17, respectively
|
1,487 | 1,278 | ||||||
Prepaid expenses and other current assets
|
1,237 | 1,646 | ||||||
Deferred income taxes
|
457 | 227 | ||||||
Total current assets
|
15,042 | 16,673 | ||||||
Long term assets:
|
||||||||
Investment in EAM Trust
|
57,761 | 57,511 | ||||||
Property and equipment, net
|
3,937 | 3,930 | ||||||
Capitalized software and other intangible assets, net
|
6,618 | 6,227 | ||||||
Total long term assets
|
68,316 | 67,668 | ||||||
Total assets
|
$ | 83,358 | $ | 84,341 | ||||
Liabilities and Shareholders’ Equity
|
||||||||
Current Liabilities:
|
||||||||
Accounts payable and accrued liabilities
|
$ | 1,884 | $ | 2,460 | ||||
Accrued salaries
|
1,020 | 1,200 | ||||||
Dividends payable
|
1,476 | 1,481 | ||||||
Accrued taxes on income
|
936 | 180 | ||||||
Unearned revenue
|
20,371 | 22,073 | ||||||
Total current liabilities
|
25,687 | 27,394 | ||||||
Long term liabilities:
|
||||||||
Unearned revenue
|
2,494 | 2,636 | ||||||
Deferred charges
|
222 | - | ||||||
Deferred income taxes
|
22,172 | 21,326 | ||||||
Total long term liabilities
|
24,888 | 23,962 | ||||||
Total liabilities
|
50,575 | 51,356 | ||||||
Shareholders’ Equity:
|
||||||||
Common stock, $0.10 par value; authorized 30,000,000
|
||||||||
shares; issued 10,000,000 shares
|
1,000 | 1,000 | ||||||
Additional paid-in capital
|
991 | 991 | ||||||
Retained earnings
|
32,422 | 32,315 | ||||||
Treasury stock, at cost (162,723 and 123,572 shares, respectively)
|
(1,921 | ) | (1,572 | ) | ||||
Accumulated other comprehensive income, net of tax
|
291 | 251 | ||||||
Total shareholders’ equity
|
32,783 | 32,985 | ||||||
Total liabilities and shareholders’ equity
|
$ | 83,358 | $ | 84,341 |
3 |
Value Line, Inc.
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
October 31,
|
October 31,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Revenues:
|
||||||||||||||||
Investment periodicals and related publications
|
$ | 8,306 | $ | 7,827 | $ | 16,502 | $ | 15,855 | ||||||||
Copyright data fees
|
707 | 982 | 1,463 | 1,892 | ||||||||||||
Total revenues
|
9,013 | 8,809 | 17,965 | 17,747 | ||||||||||||
Expenses:
|
||||||||||||||||
Advertising and promotion
|
1,115 | 1,087 | 2,158 | 1,899 | ||||||||||||
Salaries and employee benefits
|
3,965 | 3,634 | 7,865 | 7,413 | ||||||||||||
Production and distribution
|
1,519 | 1,452 | 3,061 | 2,814 | ||||||||||||
Office and administration
|
1,768 | 1,716 | 3,766 | 3,349 | ||||||||||||
Total expenses
|
8,367 | 7,889 | 16,850 | 15,475 | ||||||||||||
Income from operations
|
646 | 920 | 1,115 | 2,272 | ||||||||||||
Revenues and profits interests in EAM Trust
|
1,854 | 1,529 | 3,623 | 3,002 | ||||||||||||
Income from securities transactions, net
|
34 | 30 | 72 | 56 | ||||||||||||
Income before income taxes
|
2,534 | 2,479 | 4,810 | 5,330 | ||||||||||||
Income tax provision
|
918 | 907 | 1,749 | 1,982 | ||||||||||||
Net income
|
$ | 1,616 | $ | 1,572 | $ | 3,061 | $ | 3,348 | ||||||||
Earnings per share, basic & fully diluted
|
$ | 0.16 | $ | 0.16 | $ | 0.31 | $ | 0.34 | ||||||||
Weighted average number of common shares
|
9,847,951 | 9,894,789 | 9,855,670 | 9,895,585 |
4 |
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
October 31,
|
October 31,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Net income
|
$ | 1,616 | $ | 1,572 | $ | 3,061 | $ | 3,348 | ||||||||
Other comprehensive income (loss), net of tax:
|
||||||||||||||||
Change in unrealized gains on securities, net of taxes
|
42 | - | 40 | 27 | ||||||||||||
Other comprehensive income (loss)
|
42 | - | 40 | 27 | ||||||||||||
Comprehensive income
|
$ | 1,658 | $ | 1,572 | $ | 3,101 | $ | 3,375 |
5 |
For the Six Months Ended
|
||||||||
October 31,
|
||||||||
2013
|
2012
|
|||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$ | 3,061 | $ | 3,348 | ||||
Adjustments to reconcile net income to net cash used in operating activities:
|
||||||||
Depreciation and amortization
|
985 | 756 | ||||||
Non-voting revenues interest in EAM Trust
|
(3,261 | ) | (2,808 | ) | ||||
Non-voting profits interest in EAM Trust
|
(362 | ) | (194 | ) | ||||
Deferred rent
|
422 | - | ||||||
Deferred income taxes
|
621 | 553 | ||||||
Changes in operating assets and liabilities:
|
||||||||
Unearned revenue
|
(1,844 | ) | (2,884 | ) | ||||
Reserve for settlement
|
(129 | ) | (19 | ) | ||||
Operating lease exit obligation
|
(36 | ) | (219 | ) | ||||
Accounts payable & accrued expenses
|
(611 | ) | (366 | ) | ||||
Accrued salaries
|
(180 | ) | (82 | ) | ||||
Accrued taxes on income
|
730 | 401 | ||||||
Prepaid and refundable income taxes
|
- | 779 | ||||||
Prepaid expenses and other current assets
|
409 | 132 | ||||||
Accounts receivable
|
(209 | ) | (118 | ) | ||||
Receivable from affiliates
|
- | - | ||||||
Total adjustments
|
(3,465 | ) | (4,069 | ) | ||||
Net cash used in operating activities
|
(404 | ) | (721 | ) | ||||
Cash flows from investing activities:
|
||||||||
Purchases of securities classified as available-for-sale
|
(1,223 | ) | (1,200 | ) | ||||
Distributions received from EAM Trust
|
3,373 | 1,979 | ||||||
Acquisition of property and equipment
|
(153 | ) | (39 | ) | ||||
Expenditures for capitalized software
|
(1,230 | ) | (839 | ) | ||||
Net cash provided by (used in) investing activities
|
767 | (99 | ) | |||||
Cash flows from financing activities:
|
||||||||
Purchase of treasury stock at cost
|
(349 | ) | (30 | ) | ||||
Dividends paid
|
(2,959 | ) | (2,969 | ) | ||||
Net cash used in financing activities
|
(3,308 | ) | (2,999 | ) | ||||
Net change in cash and cash equivalents
|
(2,945 | ) | (3,819 | ) | ||||
Cash and cash equivalents at beginning of year
|
6,840 | 12,042 | ||||||
Cash and cash equivalents at end of period
|
$ | 3,895 | $ | 8,223 |
6 |
Common stock
|
Additional
paid-in |
Treasury Stock
|
Retained
|
Accumulated Other
Comprehensive |
||||||||||||||||||||||||||||
Shares
|
Amount
|
capital
|
Shares
|
Amount
|
earnings
|
income/(loss)
|
Total
|
|||||||||||||||||||||||||
Balance at April 30, 2013
|
10,000,000 | $ | 1,000 | $ | 991 | (123,572 | ) | $ | (1,572 | ) | $ | 32,315 | $ | 251 | $ | 32,985 | ||||||||||||||||
Net income
|
3,061 | 3,061 | ||||||||||||||||||||||||||||||
Change in unrealized gains on securities, net of taxes
|
40 | 40 | ||||||||||||||||||||||||||||||
Purchase of treasury stock
|
(39,151 | ) | (349 | ) | (349 | ) | ||||||||||||||||||||||||||
Dividends declared
|
(2,954 | ) | (2,954 | ) | ||||||||||||||||||||||||||||
Balance at October 31, 2013
|
10,000,000 | $ | 1,000 | $ | 991 | (162,723 | ) | $ | (1,921 | ) | $ | 32,422 | $ | 291 | $ | 32,783 |
7 |
Common stock
|
Additional
paid-in |
Treasury Stock
|
Retained
|
Accumulated Other
Comprehensive |
||||||||||||||||||||||||||||
Shares
|
Amount
|
capital
|
Shares
|
Amount
|
earnings
|
income/(loss)
|
Total
|
|||||||||||||||||||||||||
Balance at April 30, 2012
|
10,000,000 | $ | 1,000 | $ | 991 | (103,619 | ) | $ | (1,390 | ) | $ | 31,628 | $ | 85 | $ | 32,314 | ||||||||||||||||
Net income
|
3,348 | 3,348 | ||||||||||||||||||||||||||||||
Change in unrealized gains on securities, net of taxes
|
27 | 27 | ||||||||||||||||||||||||||||||
Purchase of treasury stock
|
(3,440 | ) | (30 | ) | (30 | ) | ||||||||||||||||||||||||||
Dividends declared
|
(2,969 | ) | (2,969 | ) | ||||||||||||||||||||||||||||
Balance at October 31, 2012
|
10,000,000 | $ | 1,000 | $ | 991 | (107,059 | ) | $ | (1,420 | ) | $ | 32,007 | $ | 112 | $ | 32,690 |
8 |
Value Line, Inc.
|
Notes to Consolidated Condensed Financial Statements
|
October 31, 2013
|
(Unaudited)
|
Note 1 - Organization and Summary of Significant Accounting Policies:
|
Value Line, Inc. (“Value Line” or “VLI”, and collectively with its subsidiaries, the “Company”) is incorporated in the State of New York. The name “Value Line” as used to describe the Company, its products, and its subsidiaries, is a registered trademark of the Company. The Company’s primary business is producing investment periodicals and related publications and making available copyright data including certain Value Line trademarks and Value Line Proprietary Ranking System information to third parties under written agreements for use in third party managed and marketed investment products.
|
The Consolidated Condensed Balance Sheets as of October 31, 2013 and April 30, 2013, which have been derived from the unaudited interim Consolidated Condensed Financial Statements and the audited Consolidated Financial Statements, respectively, were prepared following the interim reporting requirements of the Securities and Exchange Commission (“SEC”). In the opinion of management, the accompanying Unaudited Interim Consolidated Condensed Financial Statements contain all adjustments (consisting of normal recurring accruals except as noted below) considered necessary for a fair presentation. This report should be read in conjunction with the audited financial statements and footnotes contained in the Company’s Annual Report on Form 10-K for the fiscal year ended April 30, 2013 filed with the SEC on July 26, 2013 (the “Form 10-K”). Results of operations covered by this report may not be indicative of the results of operations for the entire year.
|
Use of Estimates:
|
The preparation of financial statements in conformity with U.S. generally accepted accounting principles (“GAAP”) requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results may differ from those estimates.
|
Principles of Consolidation:
|
The Company follows the guidance in the Financial Accounting Standards Board’s (“FASB”) Topic 810 “Consolidation” to determine if it should consolidate its investment in a variable interest entity (“VIE”). A VIE is a legal entity in which either (i) equity investors do not have sufficient equity investment at risk to enable the entity to finance its activities independently or (ii) the equity holders at risk lack the obligation to absorb losses, the right to receive residual returns or the right to make decisions about the entity’s activities that most significantly affect the entity’s economic performance. A holder of a variable interest in a VIE is required to consolidate the entity if it is determined that it has a controlling financial interest in the VIE and is therefore the primary beneficiary. The determination of a controlling financial interest in a VIE is based on a qualitative assessment to identify the variable interest holder, if any, that has (i) the power to direct the activities of the VIE that most significantly impact the VIE’s economic performance, and (ii) either the obligation to absorb losses of the entity or the right to receive benefits from the entity that could potentially be significant to the VIE. The accounting guidance requires the Company to perform an ongoing assessment of whether the Company is the primary beneficiary of a VIE and the Company has determined it is not the primary beneficiary of a VIE (see Note 3).
|
In accordance with FASB’s Topic 810, the assets, liabilities, and results of operations of subsidiaries in which the Company has a controlling interest have been consolidated. All significant intercompany accounts and transactions have been eliminated in consolidation. On December 23, 2010, the Company completed the deconsolidation of the investment management related affiliates (the “Restructuring Transaction”) in accordance with FASB’s Topic 810. As part of the Restructuring Transaction, the Company received a significant non-voting revenues interest (excluding distribution revenues) and a non-voting profits interest in the new entity, EULAV Asset Management, a Delaware statutory trust (“EAM” or “EAM Trust”). The Company relied on the guidance in FASB’s ASC Topics 323 and 810 in its determination not to consolidate its investment in EAM and to account for such investment under the equity method of accounting. The Company reports the amount it receives for its non-voting revenues and non-voting profits interests as a separate line item below operating income in the Consolidated Condensed Statements of Income.
|
Revenue Recognition:
|
Depending upon the product, subscription fulfillment for Value Line periodicals and related publications is available in print or digitally, via internet access. The length of a subscription varies by product and offer received by the subscriber. Generally, subscriptions are offered as annual subscriptions. Subscription revenues, net of discounts, are recognized ratably on a straight line basis when the product is served to the client over the life of the subscription. Accordingly, the amount of subscription fees to be earned by fulfilling subscriptions after the date of the balance sheets are shown as unearned revenue within current and long term liabilities.
|
Copyright data revenues are derived from providing certain Value Line trademarks and the Value Line Proprietary Ranking System information to third parties under written agreements for use in selecting securities for third party marketed products, including unit investment trusts, annuities and exchange traded funds (“ETFs”). The Company earns asset-based copyright data fees as specified in the individual agreements. Revenue is recognized monthly over the term of the agreement and, because it is asset-based, will fluctuate as the market value of the underlying portfolio increases or decreases in value.
|
9 |
Value Line, Inc.
|
Notes to Consolidated Condensed Financial Statements
|
October 31, 2013
|
(Unaudited)
|
Investment in Unconsolidated Entities:
|
|||||||
The Company accounts for its investment in its unconsolidated entity, EAM, using the equity method of accounting in accordance with FASB’s ASC 323. The equity method is an appropriate means of recognizing increases or decreases measured by GAAP in the economic resources underlying the investments. Under the equity method, an investor recognizes its share of the earnings or losses of an investee in the periods for which they are reported by the investee in its financial statements rather than in the period in which an investee declares a dividend or distribution. An investor adjusts the carrying amount of an investment for its share of the earnings or losses recognized by the investee.
|
|||||||
The Company’s “interests” in EAM, the investment adviser to and the sole member of the distributor of the Value Line Funds, consist of a “non-voting revenues interest” and a “non-voting profits interest” in EAM as defined in the EAM Trust Agreement. The non-voting revenues interest entitles the Company to receive a range of 41% to 55%, based on the amount of EAM’s adjusted gross revenues, excluding ES’s distribution revenues (“Revenues Interest”). The non-voting profits interest entitles the Company to receive 50% of EAM’s profits, subject to certain limited adjustments as defined in the EAM Trust Agreement (“Profits Interest”). The Revenues Interest and at least 90% of the Profits Interest are to be distributed each quarter to all interest holders of EAM, including Value Line. Subsequent to the Restructuring Date, the Company’s Revenues Interest in EAM excludes participation in the service and distribution fees of EAM’s subsidiary ES. The Company reflects its non-voting revenues and non-voting profits interests in EAM as non-operating income under the equity method of accounting subsequent to the Restructuring Transaction. Although the Company does not have control over the operating and financial policies of EAM, pursuant to the EAM Trust Agreement, the Company has a contractual right to receive its share of EAM’s revenues and profits.
|
|||||||
Valuation of Securities:
|
|||||||
The Company’s securities classified as cash equivalents and available-for-sale consist of shares of money market funds that invest primarily in short-term U.S. Government securities, investments in ETFs, shares of equity securities in various publicly traded companies and bank certificates of deposits and are valued in accordance with the requirements of the Fair Value Measurements Topic of the FASB’s ASC 820. The securities classified as available-for-sale reflected in the Consolidated Condensed Balance Sheets are valued at market and unrealized gains and losses, net of applicable taxes, are reported as a separate component of shareholders’ equity. Realized gains and losses on sales of the securities classified as available-for-sale are recorded in earnings as of the trade date and are determined on the identified cost method.
|
|||||||
The Company classifies its securities available-for-sale as current assets to properly reflect its liquidity and to recognize the fact that it has liquid assets available-for-sale should the need arise.
|
|||||||
Market valuations of securities listed on a securities exchange and ETF shares are based on the closing sales prices on the last business day of each month. The market value of fixed maturity U.S. Government debt securities is determined utilizing publicly quoted market prices. Cash equivalents consist of investments in money market funds that invest primarily in U.S. Government securities valued in accordance with rule 2a-7 under the 1940 Act.
|
|||||||
The
Fair Value Measurements Topic of FASB’s ASC 820 defines fair value as the price that the Company would receive upon
selling an investment in a timely transaction to an independent buyer in the principal or most advantageous market for the
investment. The Fair Value Measurements Topic established a three-tier hierarchy to maximize the use of observable
market data and minimize the use of unobservable inputs and to establish classification of fair value measurements for
disclosure purposes. Inputs refer broadly to the information that market participants would use in pricing the asset or
liability, including assumptions about risk. Examples of risks include those inherent in a particular valuation technique
used to measure fair value such as the risk inherent in the inputs to the valuation technique. Inputs are classified as
observable or unobservable. Observable inputs are inputs that reflect the assumptions market participants would use in
pricing the asset or liability developed based on market data obtained from sources independent of the reporting entity.
Unobservable inputs are inputs that reflect the reporting entity’s own assumptions about the factors market
participants would use in pricing the asset or liability developed based on the best information available in the
circumstances.
|
|||||||
The three-tier hierarchy of inputs is summarized in the three broad levels listed below.
|
|||||||
Level 1 – quoted prices in active markets for identical investments
|
|||||||
Level 2 – other significant observable inputs (including quoted prices for similar investments, interest rates, prepayment speeds, credit risk, etc.)
|
|||||||
Level 3 – significant unobservable inputs (including the Company’s own assumptions in determining the fair value of investments)
|
|||||||
The following summarizes the levels of fair value measurements of the Company’s investments:
|
As of October 31, 2013 | ||||||||||||||||
($ in thousands)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Cash equivalents
|
$ | 3,084 | $ | - | $ | - | $ | 3,084 | ||||||||
Securities available-for-sale
|
7,966 | - | - | 7,966 | ||||||||||||
$ | 11,050 | $ | - | $ | - | $ | 11,050 |
10 |
Value Line, Inc.
|
Notes to Consolidated Condensed Financial Statements
|
October 31, 2013
|
(Unaudited)
|
As of April 30, 2013 | ||||||||||||||||
($ in thousands)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||
Cash equivalents
|
$ | 6,312 | $ | - | $ | - | $ | 6,312 | ||||||||
Securities available-for-sale
|
6,682 | - | - | 6,682 | ||||||||||||
$ | 12,994 | $ | - | $ | - | $ | 12,994 |
The Company had no other financial instruments such as futures, forwards and swap contracts. For the periods ended October 31, 2013 and April 30, 2013, there were no Level 2 nor Level 3 investments. The Company does not have any liabilities subject to fair value measurement.
|
|||||||
Advertising expenses:
|
|||||||
The Company expenses advertising costs as incurred.
|
|||||||
Income Taxes:
|
|||||||
The Company computes its income tax provision in accordance with the Income Tax Topic of the FASB’s ASC. Deferred tax liabilities and assets are recognized for the expected future tax consequences of events that have been reflected in the Consolidated Condensed Financial Statements. Deferred tax liabilities and assets are determined based on the differences between the book values and the tax bases of particular assets and liabilities, using tax rates currently in effect for the years in which the differences are expected to reverse.
|
|||||||
The Income Tax Topic of the FASB’s ASC establishes for all entities, a minimum threshold for financial statement recognition of the benefit of positions taken in filing tax returns (including whether an entity is taxable in a particular jurisdiction), and requires certain expanded tax disclosures. As of October 31, 2013, management has reviewed the tax positions for the years still subject to tax audit under the statute of limitations, evaluated the implications, and determined that there is no material impact to the Company’s financial statements.
|
|||||||
Earnings per share:
|
|||||||
Earnings per share are based on the weighted average number of shares of common stock and common stock equivalents outstanding during each period. Any shares that are reacquired during the period are weighted for the portion of the period that they are outstanding. The Company does not have any potentially dilutive common shares from outstanding stock options, warrants, restricted stock, or restricted stock units.
|
|||||||
Cash and Cash Equivalents:
|
|||||||
For purposes of the Consolidated Condensed Statements of Cash Flows, the Company considers all cash held at banks and short term liquid investments with an original maturity of less than three months to be cash and cash equivalents. As of October 31, 2013 and April 30, 2013, cash equivalents included $3,084,000 and $6,312,000, respectively, for amounts invested in savings accounts at large commercial banks, held as bank certificates of deposits, and investments in money market mutual funds that invest in short term U.S. government securities.
|
|||||||
Note 2 - Investments:
|
|||||||
Securities Available-for-Sale:
|
|||||||
Investments held by the Company and its subsidiaries are classified as securities available-for-sale in accordance with FASB’s ASC 320, Investments - Debt and Equity Securities. All of the Company’s securities classified as available-for-sale are readily marketable and have a maturity of twelve months or less and are classified as current assets on the Consolidated Condensed Balance Sheets.
|
|||||||
Equity Securities:
|
|||||||
Equity securities classified as available-for-sale, consist of investments in common stocks, ETFs that attempt to replicate the performance of certain equity indexes, ETFs that attempt to replicate the inverse of the price performance of certain equity indexes and ETFs that hold preferred shares primarily of financial institutions. As of October 31, 2013 and April 30, 2013, the Company held equity securities consisting primarily of ETFs and select common stock holdings of blue chip companies with a concentration on large capitalization companies with high relative dividend yields, all classified as securities available-for-sale on the Consolidated Condensed Balance Sheets. Additionally, as of October 31, 2013 and April 30, 2013, the Company held non-leveraged ETFs, classified as securities available-for-sale, whose performance inversely corresponds to the market value changes of investments in other ETF securities held in the equity portfolio for dividend yield.
|
|||||||
As of October 31, 2013 and April 30, 2013, the aggregate cost of the equity securities classified as available-for-sale, which consist of investments in the iShares Dow Jones Select Dividend Index (DVY), SPDR S&P Dividend (SDY), First Trust Value Line Dividend Index (FVD), PowerShares Financial Preferred (PGF), certain common shares of equity securities and inverse equity index ETFs, was $7,518,000 and $6,295,000, respectively, and the fair value was $7,966,000 and $6,682,000, respectively.
|
|||||||
There were no sales or proceeds from sales of equity securities during the six months ended October 31, 2013 and October 31, 2012. The increases in gross unrealized gains on equity securities classified as available-for-sale of $61,000 and $41,000, net of deferred taxes of $21,000 and $14,000, were included in Shareholders’ Equity at October 31, 2013 and October 31, 2012, respectively.
|
11 |
Value Line, Inc.
|
Notes to Consolidated Condensed Financial Statements
|
October 31, 2013
|
(Unaudited)
|
The changes in the value of equity securities investments are recorded in Other Comprehensive Income in the Consolidated Condensed Financial Statements. Realized gains and losses are recorded as of the trade date in the Consolidated Condensed Statements of Income when securities are sold, mature or are redeemed. As of October 31, 2013 and April 30, 2013, accumulated other comprehensive income was $448,000 and $387,000, net of deferred taxes of $157,000 and $136,000, respectively.
|
|||||||
($ in thousands)
|
Cost
|
Gross Unrealized
Gains |
Gross
Unrealized Losses |
Fair Value
|
||||||||||||
Common stocks
|
$ | 103 | $ | 52 | $ | (16 | ) | $ | 139 | |||||||
ETFs - equities
|
3,878 | 1,030 | (8 | ) | 4,900 | |||||||||||
Inverse ETFs - equities
|
3,537 | - | (610 | ) | 2,927 | |||||||||||
$ | 7,518 | $ | 1,082 | $ | (634 | ) | $ | 7,966 | ||||||||
The carrying value and fair value of securities available-for-sale at April 30, 2013 were as follows:
|
||||||||||||||||
($ in thousands)
|
Cost
|
Gross Unrealized
Gains |
Gross
Unrealized Losses |
Fair Value
|
||||||||||||
Common stocks
|
$ | 103 | $ | 27 | $ | (16 | ) | $ | 114 | |||||||
ETFs - equities
|
3,878 | 740 | - | 4,618 | ||||||||||||
Inverse ETFs - equities
|
2,314 | - | (364 | ) | 1,950 | |||||||||||
$ | 6,295 | $ | 767 | $ | (380 | ) | $ | 6,682 |
Fixed income securities consist of government debt securities issued by the United States federal government. There were no fixed income securities as of October 31, 2013 or April 30, 2013.
|
|||||||
Income from securities transactions was comprised of the following:
|
Three Months Ended October 31,
|
Six Months Ended October 31,
|
|||||||||||||||
($ in thousands)
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
Dividend income
|
$ | 36 | $ | 30 | $ | 72 | $ | 57 | ||||||||
Other
|
(2 | ) | - | - | (1 | ) | ||||||||||
Total income from securities transactions, net
|
$ | 34 | $ | 30 | $ | 72 | $ | 56 |
Investment in Unconsolidated Entities:
|
|||||||
Equity Method Investment:
|
|||||||
As of October 31, 2013 and April 30, 2013, the Company’s investment in EAM Trust, on the Consolidated Balance Sheets was $57,761,000 and $57,511,000, respectively.
|
|||||||
The value of VLI’s investment in EAM at October 31, 2013 and April 30, 2013 reflects the fair value of contributed capital of $55,805,000 at inception, plus $5,820,000 of cash and liquid securities in excess of working capital requirements contributed to EAM’s capital account by VLI, plus VLI’s share of non-voting revenues and non-voting profits from EAM less distributions, made quarterly to VLI by EAM, during the period subsequent to its initial investment through the dates of the Consolidated Condensed Balance Sheets.
|
|||||||
It is anticipated that EAM will have sufficient liquidity and earn enough profit to conduct its current and future operations so the management of EAM will not need additional funding. Although the distributor had historically received, from the Value Line Funds under the compensation plans it had in place with the Funds, amounts in excess of its actual expenditures, in more recent years the distributor has been spending amounts on promotion of the Value Line Funds in excess of the compensation received from the Funds. Over time, EAM anticipates that its total future expenditures on such promotion will equal or exceed its total future revenues under the Funds’ distribution plans. However, if that should not occur, EAM has no obligation to reimburse the Value Line Funds.
|
|||||||
The Company monitors its investment in EAM Trust for impairment to determine whether an event or change in circumstances has occurred that may have a significant adverse effect on the fair value of the investment. Impairment indicators include, but are not limited to the following: (a) a significant deterioration in the earnings performance, asset quality, or business prospects of the investee, (b) a significant adverse change in the regulatory, economic, or technological environment of the investee, (c) a significant adverse change in the general market condition of the industry in which the investee operates, or (d) factors that raise significant concerns about the investee’s ability to continue as a going concern such as negative cash flows, working capital deficiencies, or noncompliance with statutory capital and regulatory requirements. EAM did not record any impairment losses for its assets during the fiscal years 2014 or 2013.
|
12 |
Value Line, Inc.
|
Notes to Consolidated Condensed Financial Statements
|
October 31, 2013
|
(Unaudited)
|
Three Months Ended October 31,
|
Six Months Ended October 31,
|
|||||||||||||||
($ in thousands) (unaudited)
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
Investment management fees earned from the Value Line Funds, net of waivers shown below
|
$ | 3,580 | $ | 3,149 | $ | 7,065 | $ | 6,229 | ||||||||
12b-1 fees and other fees, net of waivers shown below
|
$ | 1,294 | $ | 985 | $ | 2,413 | $ | 1,876 | ||||||||
Other income
|
$ | 8 | $ | - | $ | 10 | $ | - | ||||||||
Investment management fee waivers (1)
|
$ | 23 | $ | 167 | $ | 47 | $ | 348 | ||||||||
12b-1 fee waivers (1)
|
$ | 379 | $ | 547 | $ | 902 | $ | 1,090 | ||||||||
Value Line’s non-voting revenues interest
|
$ | 1,663 | $ | 1,414 | $ | 3,261 | $ | 2,808 | ||||||||
EAM’s net income (2)
|
$ | 382 | $ | 230 | $ | 724 | $ | 388 |
(1) During fiscal 2013, investment management fee waivers primarily related to the U.S. Government Money Market Fund (“USGMMF”) which was merged into a third party fund, the Daily Income Fund, managed by Reich & Tang, effective October 19, 2012. During fiscal 2014 and 2013, the 12b-1 fee waivers related to seven and nine of the Value Line Mutual Funds, respectively.
|
(2) Represents EAM’s net income, after giving effect to Value Line’s non-voting revenues interest, but before distributions to voting profits interest holders and to the Company in respect of its 50% non-voting profits interest.
|
October 31,
|
April 30,
|
|||||||
($ in thousands)
|
2013
|
2013
|
||||||
(unaudited)
|
||||||||
EAM’s total assets
|
$ | 59,498 | $ | 59,349 | ||||
EAM’s total liabilities (1)
|
(2,828 | ) | (2,814 | ) | ||||
EAM’s total equity
|
$ | 56,670 | $ | 56,535 |
Note 3 - Variable Interest Entity
|
The Company retained a non-voting revenues interest and a 50% non-voting profits interest in EAM, which was formed, as a result of the Restructuring Transaction on December 23, 2010, to carry on the asset management and mutual fund distribution businesses formerly conducted by the Company. EAM is considered to be a VIE. The Company makes its determination for consolidation of EAM as a VIE based on a qualitative assessment of the purpose and design of EAM, the terms and characteristics of the variable interests in EAM, and the risks EAM is designed to originate and pass through to holders of variable interests. Other than EAM, the Company does not have an interest in any other VIEs.
|
The Company has determined that it does not have a controlling financial interest in EAM because it does not have the power to direct the activities of EAM that most significantly impact its economic performance. Value Line does not hold any voting stock of EAM and it does not have any involvement in the day-to-day activities or operations of EAM. Although the EAM Trust Agreement provides Value Line with certain consent rights and contains certain restrictive covenants related to the activities of EAM, these are considered to be protective rights and therefore Value Line does not maintain control over EAM.
|
In addition, although EAM is expected to be profitable, there is a risk that it could operate at a loss. While all of the profit interest shareholders in EAM are subject to variability based on EAM’s operations risk, Value Line’s non-voting revenues interest in EAM is a preferred interest in the revenues of EAM, rather than a profits interest in EAM, and Value Line accordingly believes it is subject to proportionately less risk than other holders of the profits interests.
|
The Company has not provided any explicit or implicit financial or other support to EAM other than what was contractually agreed to in the EAM Trust Agreement. Value Line has no obligation to fund EAM in the future and, as a result, has no exposure to loss beyond its initial investment and any undistributed revenues and profits interests retained in EAM. The following table presents the total assets of EAM, the maximum exposure to loss due to involvement with EAM, as well as the value of the assets and liabilities the Company has recorded on its Consolidated Condensed Balance Sheets for its interest in EAM.
|
Value Line
|
||||||||||||||||
($ in thousands)
|
VIE Assets
|
Investment in
EAM Trust (1) |
Liabilities
|
Maximum
Exposure to Loss |
||||||||||||
As of October 31, 2013 (unaudited)
|
$ | 59,498 | $ | 57,761 | $ | - | $ | 57,761 | ||||||||
As of April 30, 2013
|
$ | 59,349 | $ | 57,511 | $ | - | $ | 57,511 | ||||||||
(1) Reported within Long Term Assets on the Consolidated Condensed Balance Sheets.
|
13 |
Value Line, Inc.
|
Notes to Consolidated Condensed Financial Statements
|
October 31, 2013
|
(Unaudited)
|
Six Months Ended October 31,
|
||||||||
($ in thousands)
|
2013
|
2012
|
||||||
State and local income tax payments
|
$ | (46 | ) | $ | (19 | ) | ||
Federal income tax payments to the Parent
|
$ | (354 | ) | $ | (230 | ) |
Note 5 - Employees’ Profit Sharing and Savings Plan:
|
Substantially all employees of the Company and its subsidiaries are members of the Value Line, Inc. Profit Sharing and Savings Plan (the “Plan”). In general, this is a qualified, contributory plan which provides for a discretionary annual Company contribution which is determined by a formula based on the salaries of eligible employees and the amount of consolidated net operating income as defined in the Plan. For the six months ended October 31, 2013 and October 31, 2012, the estimated profit sharing plan contribution, which is included as an expense in salaries and employee benefits in the Consolidated Condensed Statements of Income, was $155,000 and $70,000, respectively.
|
Note 6 - Comprehensive Income:
|
The FASB’s ASC Comprehensive Income topic requires the reporting of comprehensive income in addition to net income from operations. Comprehensive income is a more inclusive financial reporting methodology that includes disclosure of certain financial information that otherwise would not be recognized in the calculation of net income.
|
In May 2012, the Company adopted the provisions of Accounting Standards Update 2011-05 to reflect comprehensive income in two statements which include the components of net income and total net income in the first statement, immediately followed by a financial statement that presents the components of other comprehensive income, a total for other comprehensive income and a total for comprehensive income.
|
As of October 31, 2013 and October 31, 2012, the Company held equity securities consisting primarily of ETFs and select common stock holdings of blue chip companies with a concentration on large capitalization companies with high relative dividend yields that are classified as securities available-for-sale on the Consolidated Condensed Balance Sheets. Additionally, as of October 31, 2013 and October 31, 2012, the Company held non-leveraged ETFs, classified as securities available-for-sale, whose performance inversely corresponds to the market value changes of investments in other ETF securities held in the equity portfolio for dividend yield. The change in valuation of these securities, net of deferred income taxes, has been recorded in accumulated other comprehensive income in the Company’s Consolidated Condensed Balance Sheets.
|
The components of comprehensive income included in the Consolidated Condensed Statements of Income and Changes in Shareholders’ Equity for the six months ended October 31, 2013 are as follows:
|
($ in thousands)
|
Amount Before
Tax |
Tax Expense
|
Amount Net of
Tax |
|||||||||
Change in unrealized gains on securities
|
$ | 61 | $ | (21 | ) | $ | 40 | |||||
$ | 61 | $ | (21 | ) | $ | 40 |
($ in thousands)
|
Amount Before
Tax |
Tax Expense
|
Amount Net of
Tax |
|||||||||
Change in unrealized gains on securities
|
$ | 41 | $ | (14 | ) | $ | 27 | |||||
$ | 41 | $ | (14 | ) | $ | 27 |
Note 7 - Related Party Transactions:
|
|||||||
Investment Management (overview):
|
|||||||
On December 23, 2010, the Company deconsolidated its asset management and mutual fund distribution businesses and its interest in these businesses was restructured as a non-voting revenues and non-voting profits interests in EAM. Accordingly, the Company no longer reports this operation as a separate business segment, although it still maintains a significant interest in the cash flows generated by this business and will receive non-voting revenues and non-voting profits interests going forward, as discussed below. Total assets in the Value Line Funds managed and/or distributed by EAM at October 31, 2013, were $2.3 billion,13.2% above total assets of $2.0 billion in the Value Line Funds managed and/or distributed by EAM at October 31, 2012. The increase is a result of net appreciation in equity assets under management partially offset by redemptions within the funds.
|
14 |
Value Line, Inc.
|
Notes to Consolidated Condensed Financial Statements
|
October 31, 2013
|
(Unaudited)
|
The non-voting revenues and 90% of the Company’s non-voting profits interests due from EAM to the Company are payable each fiscal quarter under the provisions of the EAM Trust Agreement. The distributable amounts earned through the balance sheet date, which is included in the Investment in EAM Trust on the Condensed Consolidated Balance Sheets, and not yet paid, were $1,835,000 and $1,621,000 at October 31, 2013 and April 30, 2013, respectively.
|
|||||||
EAM Trust - VLI’s non-voting revenues and non-voting profits interests:
|
|||||||
The Company holds non-voting revenues and non-voting profits interests in EAM which entitle the Company to receive from EAM an amount ranging from 41% to 55% of EAM’s investment management fee revenues from its mutual fund and separate accounts business. EAM currently has no separately managed account clients. The Company recorded income from its non-voting revenues interest and its non-voting profits interest in EAM as follows:
|
Three Months Ended October 31,
|
Six Months Ended October 31,
|
|||||||||||||||
($ in thousands)
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
Non-voting revenues interest in EAM
|
$ | 1,663 | $ | 1,414 | $ | 3,261 | $ | 2,808 | ||||||||
Non-voting profits interest in EAM
|
191 | 115 | 362 | 194 | ||||||||||||
$ | 1,854 | $ | 1,529 | $ | 3,623 | $ | 3,002 |
Transactions with Parent:
|
During the six months ended October 31, 2013 and October 31, 2012, the Company was reimbursed $101,000 and $88,000, respectively, for payments it made on behalf of and for services the Company provided to the Parent. There were no receivables from affiliates including receivables from the Parent on the Consolidated Condensed Balance Sheets at October 31, 2013 and April 30, 2013.
|
The Company is a party to a tax-sharing arrangement with the Parent which allocates the tax liabilities of the two Companies between them. The Company made federal tax payments of $354,000 and $230,000 to the Parent during the six months ended October 31, 2013 and October 31, 2012, respectively.
|
From time to time, the Parent has purchased additional shares of common stock of the Company in the market when and as the Parent has determined it to be appropriate. The Parent may make additional purchases of common stock of the Company from time to time in the future. As of October 31, 2013, the Parent owned 87.77% of the outstanding shares of common stock of the Company.
|
Note 8 - Federal, State and Local Income Taxes:
|
Three Months Ended October 31,
|
Six Months Ended October 31,
|
|||||||||||||||
($ in thousands)
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
Current tax expense:
|
||||||||||||||||
Federal
|
$ | 838 | $ | 879 | $ | 1,054 | $ | 1,327 | ||||||||
State and local
|
46 | 29 | 74 | 102 | ||||||||||||
884 | 908 | 1,128 | 1,429 | |||||||||||||
Deferred tax expense:
|
||||||||||||||||
Federal
|
24 | (31 | ) | 530 | 436 | |||||||||||
State and local
|
10 | 30 | 91 | 117 | ||||||||||||
34 | (1 | ) | 621 | 553 | ||||||||||||
Income tax provision:
|
$ | 918 | $ | 907 | $ | 1,749 | $ | 1,982 |
Deferred income taxes are provided for temporary differences between the financial reporting basis and the tax basis of the Company’s assets and liabilities. The tax effect of temporary differences giving rise to the Company’s deferred tax asset and deferred tax liability are as follows:
|
October 31,
|
April 30,
|
|||||||
($ in thousands)
|
2013
|
2013
|
||||||
Federal tax benefit (liability):
|
||||||||
Unrealized gains on securities available-for-sale
|
$ | (158 | ) | $ | (136 | ) | ||
Operating lease deferred obligation
|
70 | 13 | ||||||
Deferred professional fees
|
39 | 49 | ||||||
Deferred charges
|
277 | 265 | ||||||
Total federal tax benefit
|
228 | 191 | ||||||
State and local tax benefits:
|
||||||||
NYC UBT tax credit carryforward
|
177 | - | ||||||
Other
|
52 | 36 | ||||||
Total state and local tax benefits
|
229 | 36 | ||||||
Deferred tax asset, short term
|
$ | 457 | $ | 227 |
15 |
Value Line, Inc.
|
Notes to Consolidated Condensed Financial Statements
|
October 31, 2013
|
(Unaudited)
|
October 31,
|
April 30,
|
|||||||
($ in thousands)
|
2013
|
2013
|
||||||
Federal tax liability (benefit):
|
||||||||
Deferred gain on deconsolidation of EAM
|
$ | 17,679 | $ | 17,679 | ||||
Deferred non-cash post-employment compensation
|
(619 | ) | (619 | ) | ||||
Depreciation and amortization
|
2,302 | 1,642 | ||||||
Other
|
358 | 262 | ||||||
Total federal tax liability
|
19,720 | 18,964 | ||||||
State and local tax liabilities (benefits):
|
||||||||
Deferred gain on deconsolidation of EAM
|
2,243 | 2,243 | ||||||
Deferred non-cash post-employment compensation
|
(79 | ) | (79 | ) | ||||
Depreciation and amortization
|
292 | 208 | ||||||
Deferred professional fees
|
(4 | ) | (10 | ) | ||||
Total state and local tax liabilities
|
2,452 | 2,362 | ||||||
Deferred tax liability, long term
|
$ | 22,172 | $ | 21,326 |
At the end of each interim reporting period, the Company estimates the effective income tax rate to apply for the full fiscal year. The Company uses the effective income tax rate determined to provide for income taxes on a year-to-date basis and reflects the tax effect of any tax law changes and certain other discrete events in the period in which they occur.
|
The overall effective income tax rate, as a percentage of pre-tax ordinary income for the six months ended October 31, 2013 and October 31, 2012 was 36.36% and 37.18%, respectively. The Company’s annual effective tax rate may change due to a number of factors including but not limited to an increase or decrease in the ratio of items that do not have tax consequences to pre-tax income, the Company’s geographic profit mix between tax jurisdictions, new tax laws, new interpretations of existing tax laws and rulings by and settlements with tax authorities. The fluctuation in the effective income tax rate during fiscal 2014 is primarily attributable to a lower percentage of income subject to state and local taxes and an increase in the dividends received deduction.
|
Six Months Ended October 31,
|
||||||||
2013
|
2012
|
|||||||
U.S. statutory federal rate
|
35.00 | % | 35.00 | % | ||||
Increase (decrease) in tax rate from:
|
||||||||
State and local income taxes, net of federal income tax benefit
|
2.23 | % | 2.68 | % | ||||
Effect of dividends received deductions
|
-0.35 | % | -0.25 | % | ||||
Domestic production tax credit
|
-0.40 | % | -0.59 | % | ||||
Other, net
|
-0.12 | % | 0.34 | % | ||||
Effective income tax rate
|
36.36 | % | 37.18 | % |
The Company believes that, as of October 31, 2013, there were no material uncertain tax positions that would require disclosure under GAAP.
|
The Company is included in the consolidated federal income tax return of the Parent. The Company has a tax sharing agreement which requires it to make tax payments to the Parent equal to the Company’s liability/(benefit) as if it filed a separate return.
|
The Company’s federal income tax returns (included in the Parent’s consolidated returns) and state and city tax returns for fiscal years 2010, 2011, and 2012 are subject to examination by the tax authorities, generally for three years after they were filed with the tax authorities. The Company’s tax returns for the fiscal years ended April 30, 2010 and 2011 are being examined by the City of New York. The Company does not expect the audit examination to have a material effect on its financial statements.
|
16 |
Value Line, Inc.
|
Notes to Consolidated Condensed Financial Statements
|
October 31, 2013
|
(Unaudited)
|
Note 9 - Property and Equipment:
|
Property and equipment are carried at cost. Depreciation and amortization are provided using the straight-line method over the estimated useful lives of the assets, or in the case of leasehold improvements, over the remaining terms of the leases. For income tax purposes, depreciation of furniture and equipment is computed using accelerated methods and buildings and leasehold improvements are depreciated over prescribed extended tax lives. Property and equipment, net, on the Consolidated Condensed Balance Sheets was comprised of the following:
|
October 31,
|
April 30,
|
|||||||
($ in thousands)
|
2013
|
2013
|
||||||
Land
|
$ | 726 | $ | 726 | ||||
Building and leasehold improvements
|
5,059 | 7,391 | ||||||
Furniture and equipment
|
5,261 | 11,180 | ||||||
11,046 | 19,297 | |||||||
Accumulated depreciation and amortization
|
(7,109 | ) | (15,367 | ) | ||||
Total property and equipment, net
|
$ | 3,937 | $ | 3,930 |
During the three months ended October 31, 2013, the Company disposed of leasehold improvements, furniture and equipment, relating to the Company’s previous office facility (See Note 12), totaling $8,403,000 in addition to the corresponding depreciation and amortization of $8,403,000. There was no gain or loss recorded as a result of this disposition.
|
Note 10 - Accounting for the Costs of Computer Software Developed for Internal Use:
|
The Company has adopted the provisions of the Statement of Position 98-1 (SOP 98-1), “Accounting for the Costs of Computer Software Developed for Internal Use”. SOP 98-1 requires companies to capitalize as long-lived assets many of the costs associated with developing or obtaining software for internal use and amortize those costs over the software’s estimated useful life in a systematic and rational manner.
|
The Company capitalized $1,230,000 and $839,000 related to the development of software for internal use for the six months ended October 31, 2013 and October 31, 2012, respectively, of which $1,191,000 and $758,000 are related to development costs for the digital production software project and $39,000 and $81,000 are related to a new fulfillment system, respectively. Such costs are capitalized and amortized over the expected useful life of the asset which is approximately 3 to 5 years. Total amortization expenses for the six months ended October 31, 2013 and October 31, 2012 were $839,000 and $617,000, respectively.
|
Note 11 - Treasury Stock and Repurchase Program:
|
On September 19, 2012, the Company's Board of Directors approved a share repurchase program authorizing the repurchase of shares of the Company’s common stock up to an aggregate purchase price of $3,000,000. The repurchases may be made from time to time on the open market at prevailing market prices, in negotiated transactions off the market, in block purchases or otherwise. The repurchase program may be suspended or discontinued at any time at the Company’s discretion and has no set expiration date. |
(in thousands except for shares and cost per share)
|
Shares
|
Total Average
Cost Assigned |
Average Cost
per Share |
Aggregate Purchase Price
Remaining Under the Program |
|||||||||||||
Balance as of April 30, 2013 (1)(2)(3)
|
123,572 | $ | 1,572 | $ | 12.72 | $ | 2,818 | ||||||||||
Purchases effected in open market during the quarters ended:
|
|||||||||||||||||
July 31, 2013
|
25,723 | 226 | $ | 8.82 | $ | 2,592 | |||||||||||
October 31, 2013
|
13,428 | 123 | $ | 9.13 | $ | 2,469 | |||||||||||
Balance as of October 31, 2013
|
162,723 | $ | 1,921 | $ | 11.81 |
(1) Includes 18,400 shares with a total average cost of $354,000 that were acquired prior to the repurchase program authorized in January 2011.
|
|||||||
(2) Includes 85,219 shares with a total average cost of $1,036,000 that were acquired during the former repurchase program, which was authorized in January 2011 and expired in January 2012.
|
|||||||
(3) Includes 19,953 shares with a total average cost of $182,000 that were acquired during the new repurchase program authorized in September 2012.
|
17 |
Value Line, Inc.
|
Notes to Consolidated Condensed Financial Statements
|
October 31, 2013
|
(Unaudited)
|
Note 12 - Lease Commitments:
|
On June 4, 1993, the Company entered into a 15 year lease agreement to provide primary office space. The lease included free rental periods as well as scheduled base rent escalations over the term of the lease. In April 2007, the Company extended the term for 5 additional years at a market rental rate to May 2013. The total amount of the base rent payments is being charged to expense on the straight-line method over the term of the lease.
|
On February 7, 2013, the Company and Citibank, N.A. (the “Sublandlord”) entered into a sublease agreement, pursuant to which Value Line has leased approximately 44,493 square feet of office space located on the ninth floor at 485 Lexington Ave., New York, NY (“Building” or “Premises”) beginning on July 1, 2013 and ending on February 27, 2017 (“Sublease”). On August 16, 2013, the Company moved to the Building which became its new corporate office facility. Base rent under the Sublease is $1,468,269 per annum, subject to customary concessions in the Company’s favor and pass-through of certain increases in operating costs and real estate taxes. The Company provided a security deposit in cash in the amount of $489,423, which is to be partially returned over the course of the sublease term. The Company is required to pay for certain operating expenses associated with the Premises as well as utilities supplied to the Premises. The Sublease terms have provided for a significant decrease in the Company’s annual rental expenses. The Company recorded a deferred charge on its Consolidated Balance Sheets to reflect the excess of annual rental expense over cash payments since inception of the lease due to free rent for the first six months of the sublease.
|
Value Line reached an agreement with its previous landlord to extend the term of the expired lease for its previous corporate office facility, which expired on May 31, 2013, for a period of three and a half months from June 1, 2013 to September 15, 2013 (“Lease Modification”) at a rental which approximated the Company’s monthly rent payments under the expired lease obligation.
|
Rental expenses for the six months ended October 31, 2013 and October 31, 2012 were $1,638,000 and $1,255,000, respectively. The increase in rent expense during fiscal 2014 included additional short term overlapping rent expense of $771,000 for the previously occupied office facilities during the lease extension which ended September 15, 2013.
|
As of October 31, 2013 future minimum payments, exclusive of potential increases in real estate taxes and operating cost escalations, under operating leases for office space, with remaining terms of one year or more, are as follows:
|
Twelve Months ended October 31,
|
Previous Lease
|
Current New
Sublease |
Total
|
||||||||||
($ in thousands)
|
|||||||||||||
2014
|
$ | - | $ | 1,224 | $ | 1,224 | |||||||
2015
|
- | 1,468 | 1,468 | ||||||||||
2016
|
- | 1,468 | 1,468 | ||||||||||
2017
|
- | 490 | 490 | ||||||||||
$ | - | $ | 4,650 | $ | 4,650 |
Twelve Months ended October 31,
|
Previous Lease
|
New Sublease
|
Total
|
||||||||||
($ in thousands)
|
|||||||||||||
2013
|
$ | 2,800 | $ | - | $ | 2,800 | |||||||
$ | 2,800 | $ | - | $ | 2,800 |
18 |
|
●
|
dependence on key personnel;
|
|
●
|
maintaining revenue from subscriptions for the Company’s digital and print published products;
|
|
●
|
protection of intellectual property rights;
|
|
●
|
changes in market and economic conditions, including global financial issues;
|
|
●
|
dependence on non-voting revenues and non-voting profits interests in EULAV Asset Management, a Delaware statutory trust (“EAM” or “EAM Trust”), which serves as the investment advisor to the Value Line Funds and engages in related distribution, marketing and administrative services;
|
|
●
|
fluctuations in EAM’s assets under management due to broadly based changes in the values of equity and debt securities, redemptions by investors and other factors, and the effect these changes may have on the valuation of EAM’s intangible assets;
|
|
●
|
competition in the fields of publishing, copyright data and investment management;
|
|
●
|
the impact of government regulation on the Company’s and EAM’s businesses;
|
|
●
|
availability of free or low cost investment data through discount brokers or generally over the internet;
|
|
●
|
terrorist attacks, cyber security attacks and natural disasters;
|
|
●
|
other risks and uncertainties, including but not limited to the risks described in Item 1A,
“Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended April 30, 2013 and in Part II, Item 1A of this Quarterly Report on Form 10-Q for the period ended October 31, 2013; and other risks and uncertainties arising from time to time.
|
19 |
The U.S. economy, supported by improving levels of consumer spending, gains in residential and nonresidential building, and rising levels of exports, produced growth of 1.1%, 2.5% and 3.6%, respectively, in the first, second and third quarters of calendar 2013.
The Federal Reserve, a supporter of the economic upturn via bond purchases each month, may well opt to slow down that process in the coming months. In anticipation of such an adjustment, interest rates - in particular mortgage rates - are currently climbing, as are Treasury yields on notes and bonds.
The highly accommodative monetary policies in place up to this point in the business expansion cycle have helped to keep intact the long bull market in equities. However, in the past number of weeks, the fear of an upcoming tapering in the aforementioned bond buying has led to a selectively less bullish approach to stocks at times. Overall, Value Line remains somewhat cautious in our approach to the stock market, sensing that equities are no better than fairly valued, at this time.
20 |
Three Months Ended October 31,
|
Six Months Ended October 31,
|
|||||||||||||||||||||||
($ in thousands, except earnings per share)
|
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
||||||||||||||||||
Income from operations
|
$ | 646 | $ | 920 | -29.8 | % | $ | 1,115 | $ | 2,272 | -50.9 | % | ||||||||||||
Revenues and profits interests from EAM Trust
|
$ | 1,854 | $ | 1,529 | 21.3 | % | $ | 3,623 | $ | 3,002 | 20.7 | % | ||||||||||||
Income from operations plus non-voting revenues and non-voting profits interests from EAM Trust
|
$ | 2,500 | $ | 2,449 | 2.1 | % | $ | 4,738 | $ | 5,274 | -10.2 | % | ||||||||||||
Operating expenses
|
$ | 8,367 | $ | 7,889 | 6.1 | % | $ | 16,850 | $ | 15,475 | 8.9 | % | ||||||||||||
Income from securities transactions, net
|
$ | 34 | $ | 30 | 13.3 | % | $ | 72 | $ | 56 | 28.6 | % | ||||||||||||
Income before income taxes
|
$ | 2,534 | $ | 2,479 | 2.2 | % | $ | 4,810 | $ | 5,330 | -9.8 | % | ||||||||||||
Net income
|
$ | 1,616 | $ | 1,572 | 2.8 | % | $ | 3,061 | $ | 3,348 | -8.6 | % | ||||||||||||
Earnings per share
|
$ | 0.16 | $ | 0.16 | 0.0 | % | $ | 0.31 | $ | 0.34 | -8.8 | % |
21 |
Three Months Ended October 31,
|
Six Months Ended October 31,
|
|||||||||||||||||||||||
($ in thousands)
|
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
||||||||||||||||||
Investment periodicals and related publications:
|
||||||||||||||||||||||||
Print
|
$ | 4,594 | $ | 4,735 | -3.0 | % | $ | 9,267 | $ | 9,635 | -3.8 | % | ||||||||||||
Digital
|
3,712 | 3,092 | 20.1 | % | 7,235 | 6,220 | 16.3 | % | ||||||||||||||||
Total investment periodicals and related publications
|
8,306 | 7,827 | 6.1 | % | 16,502 | 15,855 | 4.1 | % | ||||||||||||||||
Copyright data fees
|
707 | 982 | -28.0 | % | 1,463 | 1,892 | -22.7 | % | ||||||||||||||||
Total publishing revenues
|
$ | 9,013 | $ | 8,809 | 2.3 | % | $ | 17,965 | $ | 17,747 | 1.2 | % |
Three Months Ended October 31,
|
Six Months Ended October 31,
|
|||||||||||||||||||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||||||||||||||||||
Print
|
Digital
|
Print
|
Digital
|
Print
|
Digital
|
Print
|
Digital
|
|||||||||||||||||||||||||
New Sales Orders
|
22.4 | % | 29.7 | % | 19.6 | % | 23.0 | % | 23.1 | % | 28.9 | % | 17.8 | % | 21.7 | % | ||||||||||||||||
Conversion and Renewal Sales Orders
|
77.6 | % | 70.3 | % | 80.4 | % | 77.0 | % | 76.9 | % | 71.1 | % | 82.2 | % | 78.3 | % | ||||||||||||||||
Total Gross Sales Orders
|
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % |
As of October 31,
|
||||||||||||
($ in thousands)
|
2013
|
2012
|
Change
|
|||||||||
Unearned subscription revenue (current and long term liabilities)
|
$ | 22,865 | $ | 23,111 | -1.1 | % |
22 |
23 |
As of October 31,
|
||||||||||||
($ in millions)
|
2013
|
2012
|
Change
|
|||||||||
Variable annuity assets (“GIAC”)
|
$ | 491 | $ | 455 | 7.9 | % | ||||||
All other open end equity fund assets
|
1,604 | 1,325 | 21.1 | % | ||||||||
Total equity funds
|
2,095 | 1,780 | 17.7 | % | ||||||||
Fixed income funds
|
167 | 204 | -18.1 | % | ||||||||
U.S. Government Money Market Fund (“USGMMF”)
|
- | 64 | -100.0 | % | ||||||||
Total EAM managed net assets
|
2,262 | 2,048 | 10.4 | % | ||||||||
Daily Income Fund managed by Reich & Tang Asset Management LLC (“Reich & Tang”)
|
56 | - | n/a | |||||||||
Total net assets
|
$ | 2,318 | $ | 2,048 | 13.2 | % |
24 |
25 |
Three Months Ended October 31,
|
Six Months Ended October 31,
|
|||||||||||||||||||||||
($ in thousands)
|
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
||||||||||||||||||
Non-voting revenues interest
|
$ | 1,663 | $ | 1,414 | 17.6 | % | $ | 3,261 | $ | 2,808 | 16.1 | % | ||||||||||||
Non-voting profits interest
|
191 | 115 | 66.1 | % | 362 | 194 | 86.6 | % | ||||||||||||||||
$ | 1,854 | $ | 1,529 | 21.3 | % | $ | 3,623 | $ | 3,002 | 20.7 | % |
Three Months Ended October 31,
|
Six Months Ended October 31,
|
|||||||||||||||||||||||
($ in thousands)
|
2013
|
2012
|
Change
|
2013
|
2012
|
Change
|
||||||||||||||||||
Advertising and promotion
|
1,115 | 1,087 | 2.6 | % | $ | 2,158 | $ | 1,899 | 13.6 | % | ||||||||||||||
Salaries and employee benefits
|
3,965 | 3,634 | 9.1 | % | 7,865 | 7,413 | 6.1 | % | ||||||||||||||||
Production and distribution
|
1,519 | 1,452 | 4.6 | % | 3,061 | 2,814 | 8.8 | % | ||||||||||||||||
Office and administration
|
1,768 | 1,716 | 3.0 | % | 3,766 | 3,349 | 12.5 | % | ||||||||||||||||
Total expenses
|
$ | 8,367 | $ | 7,889 | 6.1 | % | $ | 16,850 | $ | 15,475 | 8.9 | % |
26 |
27 |
28 |
29 |
Estimated Fair | Hypothetical | |||||||||||||
($ in thousands) |
Value after
|
Percentage
|
||||||||||||
Hypothetical |
Hypothetical
|
Increase (Decrease) in | ||||||||||||
Equity Securities
|
Fair Value
|
Price Change
|
Change in Prices
|
Shareholders’ Equity
|
||||||||||
As of October 31, 2013
|
Equity Securities and ETFs held for dividend yield
|
$ | 5,039 |
30% increase
|
$ | 6,551 | 3.0 | % | ||||||
30% decrease
|
$ | 3,527 | -3.0 | % | ||||||||||
As of October 31, 2013
|
Inverse ETF Holdings
|
$ | 2,927 |
30% increase
|
$ | 2,049 | -1.74 | % | ||||||
30% decrease
|
$ | 3,805 | 1.74 | % | ||||||||||
As of October 31, 2013
|
Total
|
$ | 7,966 |
30% increase
|
$ | 8,600 | 1.26 | % | ||||||
30% decrease
|
$ | 7,332 | -1.26 | % |
30 |
Estimated Fair
|
Hypothetical | |||||||||||||
($ in thousands)
|
Value after |
Percentage
|
||||||||||||
Hypothetical |
Hypothetical
|
Increase (Decrease) in
|
||||||||||||
Equity Securities
|
Fair Value
|
Price Change
|
Change in Prices
|
Shareholders’ Equity
|
||||||||||
As of April 30, 2013
|
Equity Securities and ETFs held for dividend yield
|
$ | 4,732 |
30% increase
|
$ | 6,152 | 2.80 | % | ||||||
30% decrease
|
$ | 3,312 | -2.80 | % | ||||||||||
As of April 30, 2013
|
Inverse ETF Holdings
|
$ | 1,950 |
30% increase
|
$ | 1,365 | -1.15 | % | ||||||
30% decrease
|
$ | 2,535 | 1.15 | % | ||||||||||
As of April 30, 2013
|
Total
|
$ | 6,682 |
30% increase
|
$ | 7,517 | 1.64 | % | ||||||
30% decrease
|
$ | 5,847 | -1.64 | % |
|
(a)
|
The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Company’s reports filed with the SEC is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to the Company’s management, including its Principal Executive Officer and Principal Financial Officer, as appropriate, to allow timely decisions regarding disclosure.
|
|
(b)
|
The registrant’s Principal Executive Officer and Principal Financial Officer have determined that there have been no changes in the registrant’s internal control over financial reporting that occurred during the registrant’s last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the registrant’s internal control over financial reporting.
|
31 |
ISSUER PURCHASES OF EQUITY SECURITIES
|
||||||||||||||||
(d) Maximum Number (or
|
||||||||||||||||
(c) Total Number of | Approximate Dollar | |||||||||||||||
Shares (or Units) | Value) of Shares (or | |||||||||||||||
(a) Total Number
|
(b) Average | Purchased as Part of | Units) that May Yet Be | |||||||||||||
of Shares (or | Price Paid per | Publicly Announced | Purchased Under the Plans | |||||||||||||
Units) Purchased |
Share (or Unit)
|
Plans or Programs | or Programs | |||||||||||||
August 1 - 31, 2013
|
- | $ | - | - | $ | 2,592,000 | ||||||||||
September 1 - 30, 2013
|
1,581 | 9.12 | 1,581 | 2,577,000 | ||||||||||||
October 1 - 31, 2013
|
11,847 | 9.13 | 11,847 | 2,469,000 | ||||||||||||
Total
|
13,428 | $ | 9.13 | 13,428 | $ | 2,469,000 |
31.1
|
Certificate of Principal Executive Officer Required Under Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certificate of Principal Financial Officer Required Under Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Joint Principal Executive Officer/Principal Financial Officer Certificate Required Under Section 906 of the Sarbanes-Oxley Act of 2002.
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
32 |
Value Line, Inc.
(Registrant)
|
||
|
By:
|
/s/ Howard A. Brecher
|
Howard A. Brecher | ||
Chief Executive Officer | ||
(Principal Executive Officer) |
|
By:
|
/s/ Stephen R. Anastasio
|
Stephen R. Anastasio | ||
Vice President & Treasurer | ||
(Principal Financial Officer) |
33 |