Annual Statements Open main menu

WINMARK CORP - Quarter Report: 2020 March (Form 10-Q)

Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 28, 2020

 

or

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from                   to                  

 

Commission File Number: 000-22012

 


WINMARK CORPORATION

(Exact name of registrant as specified in its charter)

 

 

 

 

Minnesota

 

41-1622691

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

605 Highway 169 North, Suite 400, Minneapolis, MN 55441

(Address of principal executive offices)  (Zip Code)

 

(763) 520-8500

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

 

 

 

Title of each class:

Trading Symbol

Name of each exchange on which registered:

Common Stock, no par value per share

WINA

Nasdaq Global Market

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes ☒              No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes ☒              No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

 

 

Large accelerated filer  

Non-accelerated filer   

 

 

Accelerated filer ☒ 

Smaller reporting company ☒

Emerging growth company 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 

Yes ☐              No ☒

Common stock, no par value,  3,655,021 shares outstanding as of April 17, 2020.

 

 

 

 

 

Table of Contents

WINMARK CORPORATION AND SUBSIDIARIES

 

INDEX

 

 

 

PAGE

 

 

 

PART I. 

FINANCIAL INFORMATION

 

 

 

 

Item 1. 

Financial Statements (Unaudited)

 

 

 

 

 

CONSOLIDATED CONDENSED BALANCE SHEETS

 

 

March 28, 2020 and December 28, 2019

3

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

 

 

Three Months Ended March 28, 2020 and March 30, 2019

4

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT):

 

 

Three Months Ended March 28, 2020 and March 30, 2019

5

 

 

 

 

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

 

 

Three Months Ended March 28, 2020 and March 30, 2019

6

 

 

 

 

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

7 - 13

 

 

 

Item 2. 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

14 - 20

 

 

 

Item 3. 

Quantitative and Qualitative Disclosures About Market Risk

20

 

 

 

Item 4. 

Controls and Procedures

20

 

 

 

PART II. 

OTHER INFORMATION

 

 

 

 

Item 1. 

Legal Proceedings

21

 

 

 

Item 1A. 

Risk Factors

21

 

 

 

Item 2. 

Unregistered Sales of Equity Securities and Use of Proceeds

22

 

 

 

Item 3. 

Defaults Upon Senior Securities

22

 

 

 

Item 4. 

Mine Safety Disclosures

22

 

 

 

Item 5. 

Other Information

22

 

 

 

Item 6. 

Exhibits

23

 

 

 

 

SIGNATURES

24

 

 

2

Table of Contents

PART I.          FINANCIAL INFORMATION

 

ITEM 1:   Financial Statements

 

WINMARK CORPORATION AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

March 28, 2020

 

December 28, 2019

ASSETS

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

28,347,000

 

$

25,130,300

Restricted cash

 

 

50,000

 

 

50,000

Receivables, less allowance for doubtful accounts of $2,100 and $1,900

 

 

980,500

 

 

1,669,500

Net investment in leases - current

 

 

12,422,200

 

 

12,800,100

Income tax receivable

 

 

 —

 

 

497,900

Inventories

 

 

105,200

 

 

86,000

Prepaid expenses

 

 

1,221,900

 

 

968,100

Total current assets

 

 

43,126,800

 

 

41,201,900

Net investment in leases - long-term

 

 

8,921,700

 

 

12,505,500

Property and equipment, net

 

 

2,680,700

 

 

2,772,600

Operating lease right of use assets

 

 

3,403,100

 

 

3,595,200

Goodwill

 

 

607,500

 

 

607,500

Other assets

 

 

496,100

 

 

492,500

Deferred income taxes

 

 

655,900

 

 

667,000

 

 

$

59,891,800

 

$

61,842,200

LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

Notes payable, net of unamortized debt issuance costs of $13,900 and $13,900

 

$

3,986,100

 

$

3,736,100

Accounts payable

 

 

1,071,200

 

 

1,015,000

Income tax payable

 

 

1,635,600

 

 

 —

Accrued liabilities

 

 

2,342,000

 

 

2,783,100

Discounted lease rentals

 

 

2,436,300

 

 

2,680,700

Deferred revenue

 

 

1,714,400

 

 

1,717,000

Total current liabilities

 

 

13,185,600

 

 

11,931,900

Long-Term Liabilities:

 

 

 

 

 

 

Line of credit

 

 

40,000,000

 

 

 —

Notes payable, net of unamortized debt issuance costs of $65,200 and $68,700

 

 

20,809,700

 

 

21,868,800

Discounted lease rentals

 

 

1,341,400

 

 

836,900

Deferred revenue

 

 

7,765,600

 

 

7,858,500

Operating lease liabilities

 

 

5,625,100

 

 

5,846,100

Other liabilities

 

 

1,012,600

 

 

1,051,700

Total long-term liabilities

 

 

76,554,400

 

 

37,462,000

Shareholders’ Equity (Deficit):

 

 

 

 

 

 

Common stock, no par value, 10,000,000 shares authorized, 3,650,753 and 3,947,858 shares issued and outstanding

 

 

 —

 

 

11,929,300

Retained earnings (accumulated deficit)

 

 

(29,848,200)

 

 

519,000

Total shareholders’ equity (deficit)

 

 

(29,848,200)

 

 

12,448,300

 

 

$

59,891,800

 

$

61,842,200

 

 

 

The accompanying notes are an integral part of these financial statements

3

Table of Contents

WINMARK CORPORATION AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

    

March 28, 2020

    

March 30, 2019

    

Revenue:

 

 

 

 

 

 

 

Royalties

 

$

11,172,500

 

$

11,761,400

 

Leasing income

 

 

5,871,200

 

 

5,155,300

 

Merchandise sales

 

 

754,100

 

 

611,000

 

Franchise fees

 

 

387,400

 

 

391,800

 

Other

 

 

414,800

 

 

411,700

 

Total revenue

 

 

18,600,000

 

 

18,331,200

 

Cost of merchandise sold

 

 

717,700

 

 

571,500

 

Leasing expense

 

 

1,416,200

 

 

698,700

 

Provision for credit losses

 

 

615,400

 

 

10,100

 

Selling, general and administrative expenses

 

 

5,748,900

 

 

6,984,400

 

Income from operations

 

 

10,101,800

 

 

10,066,500

 

Interest expense

 

 

(525,200)

 

 

(442,200)

 

Interest and other income (expense)

 

 

5,900

 

 

(300)

 

Income before income taxes

 

 

9,582,500

 

 

9,624,000

 

Provision for income taxes

 

 

(2,265,500)

 

 

(2,351,800)

 

Net income

 

$

7,317,000

 

$

7,272,200

 

Earnings per share - basic

 

$

1.97

 

$

1.86

 

Earnings per share - diluted

 

$

1.87

 

$

1.73

 

Weighted average shares outstanding - basic

 

 

3,711,597

 

 

3,906,895

 

Weighted average shares outstanding - diluted

 

 

3,911,751

 

 

4,198,454

 

 

The accompanying notes are an integral part of these financial statements.

 

4

Table of Contents

 

WINMARK CORPORATION AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

 

 

 

 

Common Stock

 

(Accumulated

 

 

 

 

    

Shares

    

Amount

    

Deficit)

    

Total

BALANCE, December 28, 2019

 

3,947,858

 

 

11,929,300

 

$

519,000

 

$

12,448,300

Repurchase of common stock

 

(300,000)

 

 

(12,215,500)

 

 

(36,772,000)

 

 

(48,987,500)

Stock options exercised

 

2,895

 

 

145,900

 

 

 —

 

 

145,900

Compensation expense relating to stock options

 

 —

 

 

140,300

 

 

 —

 

 

140,300

Cash dividends ($0.25 per share)

 

 —

 

 

 —

 

 

(912,200)

 

 

(912,200)

Comprehensive income (Net income)

 

 —

 

 

 —

 

 

7,317,000

 

 

7,317,000

BALANCE, March 28, 2020

 

3,650,753

 

 

 —

 

 

(29,848,200)

 

 

(29,848,200)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

 

 

 

 

Common Stock

 

(Accumulated

 

 

 

 

    

Shares

    

Amount

    

Deficit)

    

Total

BALANCE, December 29, 2018

 

3,907,686

 

$

4,425,600

 

$

(9,234,100)

 

$

(4,808,500)

Repurchase of common stock

 

(150,000)

 

 

(5,081,000)

 

 

(18,947,100)

 

 

(24,028,100)

Stock options exercised

 

1,500

 

 

156,600

 

 

 —

 

 

156,600

Compensation expense relating to stock options

 

 —

 

 

498,800

 

 

 —

 

 

498,800

Cash dividends ($0.11 per share)

 

 —

 

 

 —

 

 

(586,100)

 

 

(586,100)

Comprehensive income (Net income)

 

 —

 

 

 —

 

 

7,272,200

 

 

7,272,200

BALANCE, March 30, 2019

 

3,759,186

 

 

 —

 

 

(21,495,100)

 

 

(21,495,100)

 

 

 

The accompanying notes are an integral part of these financial statements.

 

 

 

 

5

Table of Contents

WINMARK CORPORATION AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

    

March 28, 2020

    

March 30, 2019

    

OPERATING ACTIVITIES:

 

 

 

 

 

 

 

Net income

 

$

7,317,000

 

$

7,272,200

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

123,100

 

 

80,100

 

Provision for credit losses

 

 

615,400

 

 

10,100

 

Compensation expense related to stock options

 

 

140,300

 

 

498,800

 

Deferred income taxes

 

 

11,100

 

 

600

 

Deferred initial direct costs

 

 

(8,500)

 

 

(14,200)

 

Amortization of deferred initial direct costs

 

 

37,200

 

 

209,500

 

Operating lease right of use asset amortization

 

 

192,100

 

 

102,300

 

Tax benefits on exercised stock options

 

 

87,000

 

 

12,100

 

Change in operating assets and liabilities:

 

 

 

 

 

 

 

Receivables

 

 

689,000

 

 

97,600

 

Principal collections on lease receivables

 

 

4,988,400

 

 

4,662,800

 

Income tax receivable/payable

 

 

2,046,500

 

 

2,218,100

 

Inventories

 

 

(19,200)

 

 

(6,200)

 

Prepaid expenses

 

 

(253,800)

 

 

(52,500)

 

Other assets

 

 

(3,600)

 

 

(14,100)

 

Accounts payable

 

 

56,200

 

 

366,000

 

Accrued and other liabilities

 

 

(674,200)

 

 

(1,105,000)

 

Rents received in advance and security deposits

 

 

(885,300)

 

 

6,500

 

Deferred revenue

 

 

(95,500)

 

 

(178,700)

 

Net cash provided by operating activities

 

 

14,363,200

 

 

14,166,000

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(31,200)

 

 

(122,700)

 

Purchase of equipment for lease contracts

 

 

(1,706,000)

 

 

(1,717,400)

 

Net cash used for investing activities

 

 

(1,737,200)

 

 

(1,840,100)

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

Proceeds from borrowings on line of credit

 

 

45,700,000

 

 

14,000,000

 

Payments on line of credit

 

 

(5,700,000)

 

 

(2,500,000)

 

Payments on notes payable

 

 

(812,500)

 

 

(812,500)

 

Repurchases of common stock

 

 

(48,987,500)

 

 

(24,028,100)

 

Proceeds from exercises of stock options

 

 

145,900

 

 

156,600

 

Dividends paid

 

 

(912,200)

 

 

(586,100)

 

Proceeds from discounted lease rentals

 

 

1,157,000

 

 

 —

 

Net cash used for financing activities

 

 

(9,409,300)

 

 

(13,770,100)

 

NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH

 

 

3,216,700

 

 

(1,444,200)

 

Cash, cash equivalents and restricted cash, beginning of period

 

 

25,180,300

 

 

2,576,000

 

Cash, cash equivalents and restricted cash, end of period

 

$

28,397,000

 

$

1,131,800

 

SUPPLEMENTAL DISCLOSURES:

 

 

 

 

 

 

 

Cash paid for interest

 

$

460,600

 

$

417,000

 

Cash paid for income taxes

 

$

120,900

 

$

121,100

 

 

 

 

 

 

 

 

 

The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the Consolidated Condensed Balance Sheets to the total of the same amounts shown above:

 

 

Three Months Ended

 

 

    

March 28, 2020

    

March 30, 2019

    

Cash and cash equivalents

 

$

28,347,000

 

$

1,066,800

 

Restricted cash

 

 

50,000

 

 

65,000

 

Total cash, cash equivalents and restricted cash

 

$

28,397,000

 

$

1,131,800

 

The accompanying notes are an integral part of these financial statements.

 

 

6

Table of Contents

WINMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

 

1.  Management’s Interim Financial Statement Representation:

 

The accompanying consolidated condensed financial statements have been prepared by Winmark Corporation and subsidiaries (the Company), without audit, pursuant to the rules and regulations of the Securities and Exchange Commission.  The Company has a 52/53 week year which ends on the last Saturday in December.  The information in the consolidated condensed financial statements includes normal recurring adjustments and reflects all adjustments which are, in the opinion of management, necessary for a fair presentation of such financial statements.  The consolidated condensed financial statements and notes are presented in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions for Form 10-Q, and therefore do not contain certain information included in the Company’s annual consolidated financial statements and notes.  This report should be read in conjunction with the audited consolidated financial statements and the notes thereto included in the Company’s latest Annual Report on Form 10-K.

 

Revenues and operating results for the three months ended March 28, 2020 are not necessarily indicative of the results to be expected for the full year.

 

Reclassifications

 

Certain reclassifications of previously reported amounts have been made to conform to the current year presentation. Such reclassifications did not impact net income or shareholders’ equity (deficit) as previously reported.

 

2.  Organization and Business:

 

The Company offers licenses to operate franchises using the service marks Plato’s Closet®, Once Upon A Child®, Play It Again Sports®, Style Encore® and Music Go Round®. The Company uses its Winmark Franchise Partners® mark in connection with its strategic consulting and corporate development activities. The Company also operates both middle market and small-ticket equipment leasing businesses under the Winmark Capital® and Wirth Business Credit® marks. 

 

3.  Recent Accounting Pronouncements:

 

Recently Issued Accounting Pronouncements

 

In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses of Financial Instruments, which changes the methodology for measuring credit losses on financial instruments and the timing of when such losses are recorded.  This guidance was to be effective for reporting periods beginning after December 15, 2019, with early adoption permitted. In November 2019, the FASB issued ASU 2019-10, Financial Instruments – Credit Losses (Topic 326), Derivatives and Hedging (Topic 815), and Leases (Topic 842) Effective Dates, which deferred the effective dates for the Company, as a smaller reporting company, until fiscal year 2023. The Company currently plans to adopt the guidance at the beginning of fiscal 2023. The Company is continuing to assess the impact of the standard on its consolidated financial statements.

 

 

4.  Contract Liabilities:

 

The Company’s contract liabilities for its franchise revenues consist of deferred revenue associated with franchise fees and software license fees.  The table below presents the activity of the current and noncurrent deferred franchise revenue during the first three months of 2020 and 2019, respectively:

 

 

 

 

 

 

 

 

 

    

March 28, 2020

    

March 30, 2019

Balance at beginning of period

 

$

9,575,500

 

$

10,177,300

Franchise and software license fees collected from franchisees, excluding amount earned as revenue during the period

 

 

372,500

 

 

292,000

Fees earned that were included in the balance at the beginning of the period

 

 

(468,000)

 

 

(470,700)

Balance at end of period

 

$

9,480,000

 

$

9,998,600

7

Table of Contents

The following table illustrates future estimated revenue to be recognized for the remainder of 2020 and full fiscal years thereafter related to performance obligations that are unsatisfied (or partially unsatisfied) as of March 28, 2020.

 

 

 

 

 

Contract Liabilities expected to be recognized in

 

Amount

2020

 

$

1,259,000

2021

 

 

1,612,900

2022

 

 

1,468,000

2023

 

 

1,296,700

2024

 

 

1,099,000

Thereafter

 

 

2,744,400

 

 

$

9,480,000

 

 

5.  Fair Value Measurements:

 

The Company defines fair value as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  The Company uses three levels of inputs to measure fair value:

 

·

Level 1 – quoted prices in active markets for identical assets and liabilities.

·

Level 2 – observable inputs other than quoted prices in active markets for identical assets and liabilities.

·

Level 3 – unobservable inputs in which there is little or no market data available, which require the reporting entity to develop its own assumptions.

 

Due to their nature, the carrying value of cash equivalents, receivables, payables and debt obligations approximates fair value.

 

6.  Investment in Leasing Operations:

 

Investment in leasing operations consists of the following:

 

 

 

 

 

 

 

 

 

    

March 28, 2020

    

December 28, 2019

Direct financing and sales-type leases:

 

 

 

 

 

 

Minimum lease payments receivable

 

$

22,936,500

 

$

26,001,200

Estimated unguaranteed residual value of equipment

 

 

3,974,000

 

 

4,109,800

Unearned lease income, net of initial direct costs deferred

 

 

(2,677,600)

 

 

(4,039,400)

Security deposits

 

 

(2,990,300)

 

 

(3,852,000)

Equipment installed on leases not yet commenced

 

 

1,283,700

 

 

3,437,800

  Total investment in direct financing and sales-type leases

 

 

22,526,300

 

 

25,657,400

Allowance for credit losses

 

 

(1,197,500)

 

 

(580,600)

  Net investment in direct financing and sales-type leases

 

 

21,328,800

 

 

25,076,800

Operating leases:

 

 

 

 

 

 

Operating lease assets

 

 

408,600

 

 

820,700

Less accumulated depreciation and amortization

 

 

(393,500)

 

 

(591,900)

  Net investment in operating leases

 

 

15,100

 

 

228,800

Total net investment in leasing operations

 

$

21,343,900

 

$

25,305,600

 

As of March 28, 2020, the $21.3 million total net investment in leases consists of $12.4 million classified as current and $8.9 million classified as long-term.  As of December 28, 2019, the $25.3 million total net investment in leases consists of $12.8 million classified as current and $12.5 million classified as long-term.

 

As of March 28, 2020, there were no customers with leased assets greater than 10% of the Company’s total assets.

8

Table of Contents

Future minimum lease payments receivable under lease contracts and the amortization of unearned lease income, net of initial direct costs deferred, is as follows for the remainder of fiscal 2020 and the full fiscal years thereafter as of March 28, 2020:

 

 

 

 

 

 

 

 

 

 

 

Direct Financing and Sales-Type Leases

 

 

    

Minimum Lease

    

Income

 

Fiscal Year

 

Payments Receivable

 

 Amortization

 

2020

 

$

12,473,400

 

$

1,824,700

 

2021

 

 

8,578,400

 

 

764,500

 

2022

 

 

1,826,600

 

 

84,100

 

2023

 

 

33,400

 

 

2,500

 

2024

 

 

13,900

 

 

1,400

 

Thereafter

 

 

10,800

 

 

400

 

 

 

$

22,936,500

 

$

2,677,600

 

 

The activity in the allowance for credit losses for leasing operations during the first three months of 2020 and 2019, respectively, is as follows:

 

 

 

 

 

 

 

 

 

 

 

    

March 28, 2020

    

March 30, 2019

    

Balance at beginning of period

 

$

580,600

 

$

861,200

 

Provisions charged to expense

 

 

615,400

 

 

10,100

 

Recoveries

 

 

1,500

 

 

4,200

 

Deductions for amounts written-off

 

 

 —

 

 

(224,100)

 

Balance at end of period

 

$

1,197,500

 

$

651,400

 

 

The Company’s investment in direct financing and sales-type leases (“Investment In Leases”) and allowance for credit losses by loss evaluation methodology are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 28, 2020

 

December 28, 2019

 

    

Investment

    

Allowance for

    

Investment

    

Allowance for

 

 

In Leases

 

Credit Losses

 

In Leases

 

Credit Losses

Collectively evaluated for loss potential

 

$

22,526,300

 

 

1,197,500

 

$

25,657,400

 

$

580,600

Individually evaluated for loss potential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total

 

$

22,526,300

 

$

1,197,500

 

$

25,657,400

 

$

580,600

 

The Company’s key credit quality indicator for its investment in direct financing and sales-type leases is the status of the lease, defined as accruing or non-accrual. Leases that are accruing income are considered to have a lower risk of loss. Non-accrual leases are those that the Company believes have a higher risk of loss.  The following table sets forth information regarding the Company’s accruing and non-accrual leases.  Delinquent balances are determined based on the contractual terms of the lease.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 28, 2020

 

    

0-60 Days

    

61-90 Days

    

Over 90 Days

    

 

 

    

 

 

 

 

Delinquent

 

Delinquent

 

Delinquent and

 

 

 

 

 

 

 

 

and Accruing

 

and Accruing

 

Accruing

 

Non-Accrual

 

Total

Middle-Market

 

$

21,238,900

 

$

 —

 

$

 —

 

$

146,700

 

$

21,385,600

Small-Ticket

 

 

1,140,700

 

 

 —

 

 

 —

 

 

 —

 

 

1,140,700

Total Investment in Leases

 

$

22,379,600

 

$

 —

 

$

 —

 

$

146,700

 

$

22,526,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 28, 2019

 

    

0-60 Days

    

61-90 Days

    

Over 90 Days

    

 

 

    

 

 

 

 

Delinquent

 

Delinquent

 

Delinquent and

 

 

 

 

 

 

 

 

and Accruing

 

and Accruing

 

Accruing

 

Non-Accrual

 

Total

Middle-Market

 

$

24,546,300

 

$

 —

 

$

 —

 

$

 

 

$

24,546,300

Small-Ticket

 

 

1,111,100

 

 

 —

 

 

 —

 

 

 —

 

 

1,111,100

Total Investment in Leases

 

$

25,657,400

 

$

 —

 

$

 —

 

$

 —

 

$

25,657,400

 

 

 

 

The Company leases high-technology and other business-essential equipment to its leasing customers. Upon expiration of the initial term or extended lease term, depending on the structure of the lease, the customer may return the

9

Table of Contents

equipment, renew the lease for an additional term, or purchase the equipment. Due to the uncertainty of such outcome at the end of the lease term, the lease as recorded at commencement represents only the current terms of the agreement. As a lessor, the Company’s leases do not contain non-lease components. The residual values reflect the estimated amounts to be received at lease termination from sales or other dispositions of leased equipment to unrelated parties. The leased equipment residual values are based on the Company’s best estimate. The Company’s risk management strategy for its residual value includes the contractual obligations of customer to maintain, service, and insure the leased equipment, the use of third party remarketers as well as the analytical review of historical asset dispositions.

 

Leasing income as presented on the Consolidated Condensed Statements of Operations consists of the following:

 

 

 

 

 

 

 

 

Three Months Ended

 

Three Months Ended

 

March 28, 2020

    

March 30, 2019

Interest income on direct financing and sales-type leases

$

1,128,600

 

$

2,182,500

Selling profit (loss) at commencement of sales-type leases

 

313,200

 

 

873,500

Operating lease income

 

435,400

 

 

638,300

Income on sales of equipment under lease

 

3,261,300

 

 

1,225,600

Other

 

732,700

 

 

235,400

Leasing income

$

5,871,200

 

$

5,155,300

 

 

 

7.  Earnings Per Share:

 

The following table sets forth the presentation of shares outstanding used in the calculation of basic and diluted earnings per share (“EPS”):

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

    

March 28, 2020

    

March 30, 2019

    

Denominator for basic EPS — weighted average common shares

 

3,711,597

 

3,906,895

 

Dilutive shares associated with option plans

 

200,154

 

291,559

 

Denominator for diluted EPS — weighted average common shares and dilutive potential common shares

 

3,911,751

 

4,198,454

 

Options excluded from EPS calculation — anti-dilutive

 

2,192

 

5,280

 

 

 

8.  Shareholders’ Equity (Deficit):

 

Dividends

 

On January 29, 2020, the Company’s Board of Directors approved the payment of a $0.25 per share quarterly cash dividend to shareholders of record at the close of business on February 12, 2020, which was paid on March 2, 2020.

 

Repurchase of Common Stock

 

In December 2019, the Company’s Board of Directors authorized the repurchase of up to 300,000 shares of our common stock for a price of $163.00 per share through a tender offer (the “2020 Tender Offer”). The 2020 Tender Offer began on the date of the announcement, December 17, 2019 and expired on January 16, 2020. Upon expiration, the Company purchased 300,000 shares for a total purchase price of approximately $49.0 million, including fees and expenses related to the Tender Offer. The 2020 Tender Offer was financed in part by net borrowings of $19.2 million under the Line of Credit. (See Note 9 – “Debt”).

 

Under a previous Board of Directors’ authorization, as of March 28, 2020, the Company has the ability to repurchase an additional 130,604 shares of its common stock.  Repurchases may be made from time to time at prevailing prices, subject to certain restrictions on volume, pricing and timing.

 

10

Table of Contents

Stock Option Plans and Stock-Based Compensation

 

Stock option activity under the Company’s option plans as of March 28, 2020 was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

    

Weighted Average

    

 

 

 

 

 

 

 

 

 

Remaining

 

 

 

 

 

Number of

 

Weighted Average

 

Contractual Life

 

 

 

 

 

Shares

 

Exercise Price

 

(years)

 

 

Intrinsic Value

Outstanding, December 28, 2019

 

479,558

 

$

101.78

 

5.79

 

$

45,283,200

Exercised

 

(2,895)

 

 

50.40

 

 

 

 

 

Forfeited

 

(23,000)

 

 

148.16

 

 

 

 

 

Outstanding, March 28, 2020

 

453,663

 

$

99.76

 

5.42

 

$

16,967,200

Exercisable, March 28, 2020

 

341,838

 

$

83.42

 

4.46

 

$

16,657,100

 

 

No options were granted during the three months ended March 28, 2020 or the three months ended March 30, 2019. All unexercised options at March 28, 2020 have an exercise price equal to the fair market value on the date of the grant.

 

Compensation expense of $140,300 and $498,800 relating to the vested portion of the fair value of stock options granted was expensed to “Selling, General and Administrative Expenses” in the first three months of 2020 and 2019, respectively.  As of March 28, 2020, the Company had $2.9 million of total unrecognized compensation expense related to stock options that is expected to be recognized over the remaining weighted average vesting period of approximately 2.4 years.

 

9.  Debt:

 

Line of Credit

 

As of March 28, 2020, there was $40.0 million in borrowings outstanding under the Company’s revolving credit facility with CIBC Bank USA and BMO Harris Bank N.A. (the “Line of Credit”) bearing interest ranging from 3.25% to 3.60% leaving $5.0 million available for additional borrowings.

 

The Line of Credit has been and will continue to be used for general corporate purposes.   During the first quarter of 2020, the Line of Credit was used to finance in part the 2020 Tender Offer (as indicated above). The Line of Credit, which terminates in July 2021, is secured by a lien against substantially all of the Company’s assets, contains customary financial conditions and covenants, and requires maintenance of minimum levels of debt service coverage and tangible net worth and maximum levels of leverage (all as defined within the Line of Credit).  As of March 28, 2020, the Company was in compliance with all of its financial covenants.

 

Notes Payable

 

As of March 28, 2020, the Company had $15.5 million in principal outstanding from the $25.0 million Series A notes issued in May 2015 and $9.4 million in principal outstanding from the $12.5 million Series B notes issued in August 2017 under its Note Agreement with Prudential Investment Management, Inc., its affiliates and managed accounts (“Prudential”).

 

The final maturity of the Series A and Series B notes is 10 years from the issuance date. For the Series A notes, interest at a rate of 5.50% per annum on the outstanding principal balance is payable quarterly, along with required prepayments of the principal of $500,000 quarterly for the first five years, and $750,000 quarterly thereafter until the principal is paid in full. For the Series B notes, interest at a rate of 5.10% per annum on the outstanding principal balance is payable quarterly, along with required prepayments of the principal of $312,500 quarterly until the principal is paid in full. The Series A and Series B notes may be prepaid, at the option of the Company, in whole or in part (in a minimum amount of $1.0 million), but prepayments require payment of a Yield Maintenance Amount, as defined in the Note Agreement.

 

The Company’s obligations under the Note Agreement are secured by a lien against substantially all of the Company’s assets (as the notes rank pari passu with the Line of Credit), and the Note Agreement contains customary financial conditions and covenants, and requires maintenance of minimum levels of fixed charge coverage and tangible net worth

11

Table of Contents

and maximum levels of leverage (all as defined within the Note Agreement). As of March 28, 2020, the Company was in compliance with all of its financial covenants.

 

In connection with the Note Agreement, the Company incurred debt issuance costs, of which unamortized amounts are presented as a direct deduction from the carrying amount of the related liability.

 

10. Discounted Lease Rentals:

 

The Company utilized certain lease receivables and underlying equipment as collateral to borrow from financial institutions at a weighted average rate of 6.43% at March 28, 2020 on a non-recourse basis. As of March 28, 2020,  $2.4 million of the $3.8 million liability balance is current.

 

11. Operating Leases:

 

As of March 28, 2020, the Company leases its Minnesota corporate headquarters in a facility with an operating lease that expires in December 2029.  The weighted average remaining lease term for these leases is 9.75 years and the weighted average discount rate is 5.5%.  The Company recognized $300,400 and $365,600 of rent expense for the periods ended March 28, 2020 and March 30, 2019, respectively.

 

Maturities of operating lease liabilities is as follows for the remainder of fiscal 2020 and full fiscal years thereafter as of March 28, 2020:

 

 

 

 

 

Operating Lease Liabilities expected to be recognized in

    

Amount

2020

 

$

529,400

2021

 

 

723,100

2022

 

 

742,900

2023

 

 

763,300

2024

 

 

784,400

Thereafter

 

 

4,258,600

Total lease payments

 

 

7,801,700

Less imputed interest

 

 

(1,767,400)

Present value of lease liabilities

 

$

6,034,300

 

Of the $6.0 million operating lease liability outstanding at March 28, 2020, $0.4 million is included in Accrued liabilities in the Current liabilities section of the Consolidated Condensed Balance Sheets.

 

Supplemental cash flow information related to our operating leases is as follows for the period ended March 28, 2020:

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Three Months Ended

 

    

March 28, 2020

    

March 30, 2019

Cash paid for amounts included in the measurement of lease liabilities:

 

 

 

 

 

 

Operating cash flow outflow from operating leases

 

$

174,300

 

$

172,100

 

 

12.  Segment Reporting:

 

The Company currently has two reportable business segments, franchising and leasing. The franchising segment franchises value-oriented retail store concepts that buy, sell, trade and consign merchandise, as well as provides strategic consulting services related to franchising. The leasing segment includes (i) Winmark Capital Corporation, a middle-market equipment leasing business and (ii) Wirth Business Credit, Inc., a small ticket financing business. Segment reporting is intended to give financial statement users a better view of how the Company manages and evaluates its businesses. The Company’s internal management reporting is the basis for the information disclosed for its business segments and includes allocation of shared-service costs. Segment assets are those that are directly used in or identified with segment operations, including cash, restricted cash, accounts receivable, prepaid expenses, inventory, property and equipment, investment in leasing operations and goodwill. Unallocated assets include corporate cash and cash equivalents, current and deferred tax amounts, operating lease right of use assets and other corporate assets. Inter-

12

Table of Contents

segment balances and transactions have been eliminated. The following tables summarize financial information by segment and provide a reconciliation of segment contribution to operating income:

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

    

March 28, 2020

    

March 30, 2019

    

Revenue:

 

 

 

 

 

 

 

Franchising

 

$

12,728,800

 

$

13,175,900

 

Leasing

 

 

5,871,200

 

 

5,155,300

 

Total revenue

 

$

18,600,000

 

$

18,331,200

 

 

 

 

 

 

 

 

 

Reconciliation to operating income:

 

 

 

 

 

 

 

Franchising segment contribution

 

$

7,211,400

 

$

7,498,000

 

Leasing segment contribution

 

 

2,890,400

 

 

2,568,500

 

Total operating income

 

$

10,101,800

 

$

10,066,500

 

 

 

 

 

 

 

 

 

Depreciation and amortization:

 

 

 

 

 

 

 

Franchising

 

$

72,600

 

$

62,500

 

Leasing

 

 

50,500

 

 

17,600

 

Total depreciation and amortization

 

$

123,100

 

$

80,100

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

    

March 28, 2020

    

December 28, 2019

Identifiable assets:

 

 

 

 

 

 

Franchising

 

$

3,206,800

 

$

3,736,000

Leasing

 

 

22,731,300

 

 

26,596,700

Unallocated

 

 

33,953,700

 

 

31,509,500

Total

 

$

59,891,800

 

$

61,842,200

 

 

 

 

13.  Subsequent Events:

 

The Company is closely monitoring the impact of the coronavirus (COVID-19) pandemic on all aspects of its business, including that of its franchisees and leasing customers.  The COVID-19 pandemic adversely affected the Company’s financial results and business operations in the Company’s first fiscal quarter ended March 28, 2020, and uncertainties regarding the pandemic continue to result in serious economic disruptions including the temporary closing of many of our franchisee’s stores.  Governmental authorities in the United States and Canada have taken and may continue to take measures in order to combat the spread of disease including forced closures of retail stores and other business establishments.  The full impact of the COVID-19 outbreak is unknown, resulting in a high degree of uncertainty for potentially extended periods of time.  At this time, neither the duration nor scope of the disruption can be predicted, therefore, the negative impact on our financial position and operating results cannot be reasonably estimated.

 

 

13

Table of Contents

ITEM 2:  Management’s Discussion and Analysis of Financial Condition and Results of Operations 

 

COVID-19 Pandemic

 

The emergence of the coronavirus (COVID-19) around the world, and particularly in the United States and Canada, presents significant risks to the Company, not all of which the Company is able to fully evaluate or even to foresee at the current time. The COVID-19 pandemic adversely affected the Company’s financial results and business operations in the Company’s first fiscal quarter ended March 28, 2020, as noted below, and economic and health conditions in the United States and across most of the globe have continued to change since the end of the quarter. Notably, a substantial number of the Company’s franchised store locations are temporarily closed to in-store consumer activities.  Such temporary store closings may continue and customer traffic at those locations still operational may continue to be greatly reduced and may not return to historical levels in the near term depending on the duration and severity of the COVID-19 pandemic, the length of time it takes for normal economic and operating conditions to resume, additional governmental actions that may be taken and/or extensions of time for restrictions that have been imposed to date, and numerous other uncertainties.

 

The COVID-19 pandemic is affecting the Company’s operations in the second quarter, and may continue to do so indefinitely thereafter. All of these factors may have far reaching impacts on the Company’s business, operations, and financial results and conditions, directly and indirectly, including without limitation impacts on the health of the Company’s management and employees, its franchisees and leasing customers, customer and consumer behaviors, and on the overall economy. The scope and nature of these impacts, most of which are beyond the Company’s control, continue to evolve and the outcomes are uncertain.

 

Due to the above circumstances and as described generally in this Form 10-Q, the Company’s results of operations for the three-month period ended March 28, 2020 are not necessarily indicative of the results to be expected for the full fiscal year.  Management cannot predict the full impact of the COVID-19 pandemic on the Company’s franchisees or leasing customers nor to economic conditions generally, including the effects on consumer spending. The ultimate extent of the effects of the COVID-19 pandemic on the Company is highly uncertain and will depend on future developments, and such effects could exist for an extended period of time even after the pandemic might end.

 

Overview

 

As of March 28, 2020, we had 1,256  franchises operating under the Plato’s Closet, Once Upon A Child, Play It Again Sports, Style Encore and Music Go Round brands and had a leasing portfolio of $21.3 million.  Management closely tracks the following financial criteria to evaluate current business operations and future prospects: royalties, leasing activity, and selling, general and administrative expenses.

 

Our most significant source of franchising revenue is royalties received from our franchisees.  During the first three months of 2020, our royalties decreased $0.6 million or 5.0% compared to the first three months of 2019.

 

Leasing income net of leasing expense during the first three months of 2020 was $4.5 million compared to $4.5 million in the same period last year.  Fluctuations in period-to-period leasing income and leasing expense can result from the manner and timing in which leasing income and leasing expense is recognized over the term of each particular lease in accordance with accounting guidance applicable to leasing.  For this reason, we believe that more meaningful levels of leasing activity are the medium- to long-term trend in the purchases of equipment for lease customers and the size of the leasing portfolio.  During the first three months of 2020, we purchased $1.7 million in equipment for lease customers compared to $1.7 million in the first three months of 2019 and $6.2 million in the first three months of 2018.  Our leasing portfolio (net investment in leases — current and long-term) was $21.3 million at March 28, 2020 compared to $25.3 million at December 28, 2019 and $35.1 million at March 30, 2019.  The lower equipment purchases and the decrease in the size of the portfolio across these periods were a direct result of a decrease in the number of customers installing equipment.  We continue to explore ways to grow leased assets and add new customers to our leasing portfolio; however, continued low levels of equipment purchases for lease customers and decreases in the size of our portfolio will impact the long-term operating income of our leasing segment. 

 

Management continually monitors the level and timing of selling, general and administrative expenses.  The major components of selling, general and administrative expenses include salaries, wages and benefits, advertising, travel,

14

Table of Contents

occupancy, legal and professional fees.  During the first three months of 2020, selling, general and administrative expenses decreased $1.2 million, or 17.7% compared to the first three months of 2019.

 

Management also monitors several nonfinancial factors in evaluating the current business operations and future prospects including franchise openings and closings and franchise renewals.  The following is a summary of our franchising activity for the first three months ended March 28, 2020:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVAILABLE

 

 

 

 

 

TOTAL

 

 

 

 

 

TOTAL

 

FOR

 

COMPLETED

 

 

    

12/28/2019

    

OPENED

    

CLOSED

    

3/28/2020

    

RENEWAL

    

RENEWALS

    

Plato’s Closet

 

 

 

 

 

 

 

 

 

 

 

 

 

Franchises - US and Canada

 

483

 

 —

 

(1)

 

482

 

14

 

14

 

Once Upon A Child

 

 

 

 

 

 

 

 

 

 

 

 

 

Franchises - US and Canada

 

388

 

 3

 

(2)

 

389

 

11

 

11

 

Play It Again Sports

 

 

 

 

 

 

 

 

 

 

 

 

 

Franchises - US and Canada

 

280

 

 —

 

(1)

 

279

 

 6

 

 6

 

Style Encore

 

 

 

 

 

 

 

 

 

 

 

 

 

Franchises - US and Canada

 

68

 

 1

 

 —

 

69

 

 —

 

 —

 

Music Go Round

 

 

 

 

 

 

 

 

 

 

 

 

 

Franchises - US

 

37

 

 —

 

 —

 

37

 

 —

 

 —

 

Total Franchised Stores

 

1,256

 

 4

 

(4)

 

1,256

 

31

 

31

 

 

Renewal activity is a key focus area for management.  Our franchisees sign 10-year agreements with us.  The renewal of existing franchise agreements as they approach their expiration is an indicator that management monitors to determine the health of our business and the preservation of future royalties.  During the first three months of 2020, we renewed 31 of the 31 franchise agreements available for renewal.

 

Our ability to grow our operating income is dependent on our ability to: (i) effectively support our franchise partners so that they produce higher revenues, (ii) open new franchises, (iii) increase lease originations and minimize write-offs in our leasing portfolio, and (iv) control our selling, general and administrative expenses.

 

Results of Operations

 

The following table sets forth selected information from our Consolidated Condensed Statements of Operations expressed as a percentage of total revenue:

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 28, 2020

    

March 30, 2019

 

  

 

 

 

 

    

    

Revenue:

 

 

 

 

 

Royalties

60.1

%  

64.2

%

 

Leasing income

31.6

 

28.1

 

 

Merchandise sales

4.0

 

3.3

 

 

Franchise fees

2.1

 

2.1

 

 

Other

2.2

 

2.3

 

 

Total revenue

100.0

 

100.0

 

 

 

 

 

 

 

 

Cost of merchandise sold

(3.9)

 

(3.1)

 

 

Leasing expense

(7.6)

 

(3.8)

 

 

Provision for credit losses

(3.3)

 

(0.1)

 

 

Selling, general and administrative expenses

(30.9)

 

(38.1)

 

 

Income from operations

54.3

 

54.9

 

 

Interest expense

(2.8)

 

(2.4)

 

 

Interest and other income (expense)

 —

 

 —

 

 

Income before income taxes

51.5

 

52.5

 

 

Provision for income taxes

(12.2)

 

(12.8)

 

 

Net income

39.3

%  

39.7

%

 

 

15

Table of Contents

Comparison of Three Months Ended March 28, 2020 to Three Months Ended March 30, 2019

 

Revenue

 

Revenues for the quarter ended March 28, 2020 totaled $18.6 million compared to $18.3 million for the comparable period in 2019.

 

Royalties and Franchise Fees

 

Royalties decreased to $11.2 million for the first three months of 2020 from $11.8 million for the first three months of 2019, a 5.0% decrease.  The decrease is primarily from lower franchisee retail sales in the first three months of 2020 compared to the same period last year.  Lower franchisee retail sales in the first three months of 2020 were directly attributable to the temporary store closings and reduced customer traffic resulting from the COVID-19 pandemic.

 

Franchise fees of $0.4 million for the first three months of 2020 were comparable to $0.4 million for the first three months of 2019.

 

Leasing Income

 

Leasing income increased to $5.9 million for the first quarter of 2020 compared to $5.2 million for the same period in 2019.  The increase is primarily due to a higher level of equipment sales to customers when compared to the same period last year.

 

Merchandise Sales

 

Merchandise sales include the sale of product to franchisees either through our Computer Support Center or through the Play It Again Sports buying group (together, “Direct Franchisee Sales”).  Direct Franchisee Sales of $0.8 million for the first quarter of 2020 compared to $0.6 million in the same period of 2019.   The increase is primarily due to an increase in technology purchases by our franchisees.

 

Cost of Merchandise Sold

 

Cost of merchandise sold includes in-bound freight and the cost of merchandise associated with Direct Franchisee Sales.  Cost of merchandise sold of $0.7 million for the first quarter of 2020 compared to $0.6 million in the same period of 2019.  The increase was primarily due to an increase in Direct Franchisee Sales discussed above.  Cost of merchandise sold as a percentage of Direct Franchisee Sales for the first quarter of 2020 and 2019 was 95.2% and 93.5%, respectively.

 

Leasing Expense

 

Leasing expense of  $1.4 million for the first quarter of 2020  compared to $0.7 million for the first quarter of 2019.  The increase was due to an increase in the associated cost of equipment sales to customers discussed above.

 

Provision for Credit Losses

 

Provision for credit losses was $615,400 for the first quarter of 2020 compared to $10,100 for the first quarter of 2019.  The increase was due to the estimated impact of the COVID-19 pandemic on the credit quality of customers in our lease portfolio. 

   

 

Selling, General and Administrative

 

Selling, general and administrative expenses decreased 17.7% to $5.7 million in the first quarter of 2020 from $7.0 million in the same period of 2019.  The decrease was primarily due to a decrease in compensation related expenses, inclusive of those related to organizational changes made in 2019.

 

16

Table of Contents

Interest Expense

 

Interest expense increased to $0.5 million for the first quarter of 2020 compared to $0.4 million for the first quarter of 2019.  The increase is primarily due to higher average corporate borrowings when compared to the same period last year.

 

Income Taxes

 

The provision for income taxes was calculated at an effective rate of 23.6% and 24.4% for the first quarter of 2020 and 2019, respectively.

 

Segment Comparison of Three Months Ended March 28, 2020 to Three Months Ended March 30, 2019

 

Franchising Segment Operating Income

 

The franchising segment’s operating income for the first quarter of 2020 decreased by $0.3 million to $7.2 million from $7.5 million for the first quarter of 2019.  The decrease in segment contribution was primarily due to decreased royalty revenues, partially offset by a decrease in selling, general and administrative expenses.

 

Leasing Segment Operating Income

 

The leasing segment’s operating income for the first quarter of 2020 increased by $0.3 million to $2.9 million from $2.6 million for the first quarter of 2019.  The increase in segment contribution was primarily due to a decrease in selling, general and administrative expenses, partially offset by an increase in provision for credit losses.

 

Liquidity and Capital Resources

 

Our primary sources of liquidity have historically been cash flow from operations and borrowings.  The components of the consolidated condensed statements of operations that reduce our net income but do not affect our liquidity include non-cash items for depreciation and compensation expense related to stock options.

 

We ended the first quarter of 2020 with $28.4 million in cash, cash equivalents and restricted cash compared to $1.1 million in cash, cash equivalents and restricted cash at the end of the first quarter of 2019.

 

Operating activities provided $14.4 million of cash during the first three months of 2020, comparable to the $14.2 million provided during the first three months of last year.

 

Investing activities used $1.7 million of cash during the first three months of 2020.  The 2020 activities consisted primarily of the purchase of equipment for lease customers of $1.7 million.

 

Financing activities used $9.4 million of cash during the first three months of 2020.  Our most significant financing activities during the first three months of 2020 consisted of $49.0 million to repurchase 300,000 shares of our common stock in the 2020 Tender Offer (including fees and expenses), net borrowings on our Line of Credit of $40.0 million to fund in part the 2020 Tender Offer, $1.2 million of proceeds from discounted lease rentals, payments on notes payable of $0.8 million and $0.9 million for the payment of dividends.  (See Note 8 — “Shareholders’ Equity (Deficit)” and Note 9 — “Debt”).

 

As of March 28, 2020, we had no off balance sheet arrangements.

 

As of March 28, 2020, our borrowing availability under our Line of Credit was $45.0 million (the lesser of the borrowing base or the aggregate line of credit).  There were $40.0 million in borrowings outstanding at March 28, 2020 under the Line of Credit bearing interest ranging from 3.25%  to 3.60% leaving $5.0 million available for additional borrowings.

 

The Line of Credit has been and will continue to be used for general corporate purposes.  During the first three months of 2020, the Line of Credit was used to finance in part the 2020 Tender Offer and to increase our cash balances and preserve financial flexibility in light of the current uncertainty resulting from the COVID-19 outbreak.   In July 2020, the aggregate commitments under the Line of Credit automatically reduce by $5.0 million.  The Line of Credit is secured by a lien against substantially all of our assets, contains customary financial conditions and covenants, and requires

17

Table of Contents

maintenance of minimum levels of debt service coverage and tangible net worth and maximum levels of leverage (all as defined within the Line of Credit).

 

As of March 28, 2020, we had $15.5 million in principal outstanding from the $25.0 million Series A notes issued in May 2015 and $9.4 million in principal outstanding from the $12.5 million Series B notes issued in August 2017 under our Note Agreement with Prudential.

 

The final maturity of the Series A and Series B notes is 10 years from the issuance date. For the Series A notes, interest at a rate of 5.50% per annum on the outstanding principal balance is payable quarterly, along with required prepayments of the principal of $500,000 quarterly for the first five years, and $750,000 quarterly thereafter until the principal is paid in full. For the Series B notes, interest at a rate of 5.10% per annum on the outstanding principal balance is payable quarterly, along with required prepayments of the principal of $312,500 quarterly until the principal is paid in full. The Series A and Series B notes may be prepaid, at our option, in whole or in part (in a minimum amount of $1.0 million), but prepayments require payment of a Yield Maintenance Amount, as defined in the Note Agreement.

 

Our obligations under the Note Agreement are secured by a lien against substantially all of our assets, and the Note Agreement contains customary financial conditions and covenants, and requires maintenance of minimum levels of fixed charge coverage and tangible net worth and maximum levels of leverage (all as defined within the Note Agreement).

 

As of March 28, 2020, we were in compliance with all of the financial covenants under the Line of Credit and Note Agreement.

 

We expect to generate the cash necessary to pay our expenses, finance our leasing business and to pay the principal and interest on our outstanding debt from cash flows provided by operating activities and by opportunistically using other means to repay or refinance our obligations as we determine appropriate.  Our ability to pay our expenses, finance our leasing business and meet our debt service obligations depends on our future performance, which may be affected by financial, business, economic, and other factors including the risk factors described under Item 1A of our Form 10-K for the fiscal year ended December 28, 2019 and under Item 1A below.  If we do not have enough money to pay our debt service obligations, we may be required to refinance all or part of our existing debt, sell assets, borrow more money or raise equity.  In such an event, we may not be able to refinance our debt, sell assets, borrow more money or raise equity on terms acceptable to us or at all.  Also, our ability to carry out any of these activities on favorable terms, if at all, may be further impacted by any financial or credit crisis which may limit access to the credit markets and increase our cost of capital.

 

We may utilize discounted lease financing to provide funds for a portion of our leasing activities.  Rates for discounted lease financing reflect prevailing market interest rates and the credit standing of the lessees for which the payment stream of the leases are discounted.  We believe that discounted lease financing will continue to be available to us at competitive rates of interest through the relationships we have established with financial institutions.

 

While significant uncertainty exists as to the full impact of the COVID-19 pandemic on our liquidity and capital resources, as of the date of this report we believe that the combination of our cash on hand, the cash generated from our franchising and leasing businesses, cash generated from discounting sources and our Line of Credit will be adequate to fund our planned operations through 2020.

 

Critical Accounting Policies

 

The Company prepares the consolidated condensed financial statements of Winmark Corporation and Subsidiaries in conformity with accounting principles generally accepted in the United States of America.  As such, the Company is required to make certain estimates, judgments and assumptions that it believes are reasonable based on information available.  These estimates and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the periods presented.  There can be no assurance that actual results will not differ from these estimates.  The critical accounting policies that the Company believes are most important to aid in fully understanding and evaluating the reported financial results include the following:

 

18

Table of Contents

Revenue Recognition — Royalty Revenue and Franchise Fees

 

The Company collects royalties from each retail franchise based on a percentage of retail store gross sales.  The Company recognizes royalties as revenue when earned.  At the end of each accounting period, estimates of royalty amounts due are made based on the most recent franchisee sales information available.  If there are significant changes in the actual performance of franchisees versus the Company’s estimates, its royalty revenue would be impacted.  During the first three months of 2020, the Company collected $10,200 more than it estimated at December 28, 2019.  As of March 28, 2020, the Company’s royalty receivable was $842,100.

 

The Company collects initial franchise fees when franchise agreements are signed and recognizes the initial franchise fees as revenue over the estimated life of the franchise, beginning when the franchise is opened. Franchise fees collected from franchisees but not yet recognized as income are recorded as deferred revenue in the liability section of the consolidated condensed balance sheet.  As of March 28, 2020, deferred franchise fee revenue was $7,528,100.

 

Leasing Income Recognition

 

Leasing income for direct financing leases is recognized under the effective interest method.  The effective interest method of income recognition applies a constant rate of interest equal to the internal rate of return on the lease.  

   

For sales-type leases in which the equipment has a fair value greater or less than its carrying amount, selling profit/loss is recognized at commencement.  For subsequent periods or for leases in which the equipment’s fair value is equal to its carrying amount, the recording of income is consistent with the accounting for a direct financing lease.

   

For leases that are accounted for as operating leases, income is recognized on a straight-line basis when payments under the lease contract are due.

 

Generally, when a lease is more than 90 days delinquent (where more than three monthly payments are owed), the lease is classified as being on non-accrual and the Company stops recognizing leasing income on that date.  Payments received on leases in non-accrual status generally reduce the lease receivable.  Leases on non-accrual status remain classified as such until there is sustained payment performance that, in the Company’s judgment, would indicate that all contractual amounts will be collected in full.

 

Allowance for Credit Losses

 

The Company maintains an allowance for credit losses at an amount that it believes to be sufficient to absorb losses inherent in its existing lease portfolio as of the reporting dates.  Leases are collectively evaluated for potential loss.  The Company’s methodology for determining the allowance for credit losses includes consideration of the level of delinquencies and non-accrual leases, historical net charge-off amounts and review of any significant concentrations.

 

A provision is charged against earnings to maintain the allowance for credit losses at the appropriate level.  If the actual results are different from the Company’s estimates, results could be different.  The Company’s policy is to charge-off against the allowance the estimated unrecoverable portion of accounts once they reach 121 days delinquent.  (See Note 6 — “Investment in Leasing Operations”).

 

Stock-Based Compensation

 

The Company currently uses the Black-Scholes option pricing model to determine the fair value of stock options.  The determination of the fair value of the awards on the date of grant using an option-pricing model is affected by stock price as well as assumptions regarding a number of complex and subjective variables.  These variables include implied volatility over the term of the awards, actual and projected employee stock option exercise behaviors, risk-free interest rate and expected dividends.

 

The Company evaluates the assumptions used to value awards on an annual basis.  If factors change and the Company employs different assumptions for estimating stock-based compensation expense in future periods or if the Company decides to use a different valuation model, the future periods may differ significantly from what it has recorded in the current period and could materially affect operating income, net income and earnings per share.

 

19

Table of Contents

Forward Looking Statements

 

The statements contained in this Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” that are not strictly historical fact, including without limitation, specific and overall impacts of the COVID-19 pandemic on the Company’s financial condition or results of operations, the Company’s belief that it will have adequate capital and reserves to meet its current and contingent obligations and operating needs, as well as its disclosures regarding market rate risk are forward looking statements made under the safe harbor provision of the Private Securities Litigation Reform Act.  Such statements are based on management’s current expectations as of the date of this Report, but involve risks, uncertainties and other factors that may cause actual results to differ materially from those contemplated by such forward looking statements.  Additionally, many of these risks and uncertainties are currently elevated by and may or will continue to be elevated by the COVID-19 pandemic.  Investors are cautioned to consider these forward looking statements in light of important factors which may result in material variations between results contemplated by such forward looking statements and actual results and conditions.  See the section appearing in our Annual Report on Form 10-K for the fiscal year ended December  28, 2019 entitled “Risk Factors” and Part II, Item 1A in this Report for a more complete discussion of certain factors that may cause the Company’s actual results to differ from those in its forward looking statements.  You should not place undue reliance on these forward-looking statements, which speak only as of the date they were made.  The Company undertakes no obligation to revise or update publicly any forward-looking statements for any reason.

 

ITEM 3:   Quantitative and Qualitative Disclosures About Market Risk

 

The Company incurs financial market risk in the form of interest rate risk.  Risk can be quantified by measuring the financial impact of a near-term adverse increase in short-term interest rates.  At March 28, 2020, the Company had available a $45.0 million line of credit with CIBC Bank USA and BMO Harris Bank, N.A.  The interest rates applicable to this agreement are based on either the bank’s base rate or LIBOR for short-term borrowings (twelve months or less).  The Company had $40.0 million of debt outstanding at March 28, 2020 under this line of credit, all of which was in the form of short-term borrowings subject to daily changes in the bank’s base rate or LIBOR.  The Company’s earnings would be affected by changes in these short-term interest rates.  With the Company’s borrowings at March 28, 2020, a one percent increase in short-term rates would reduce annual pretax earnings by $400,000.  The Company had no interest rate derivatives in place at March 28, 2020.

 

None of the Company’s cash and cash equivalents at March 28, 2020 was invested in money market mutual funds, which are subject to the effects of market fluctuations in interest rates.

 

Foreign currency transaction gains and losses were not material to the Company’s results of operations for the three months ended March 28, 2020.   During fiscal 2019, less than 7% of the Company’s total revenues and 1% of expenses were denominated in a foreign currency.  Based upon these revenues and expenses, a 10% increase or decrease in the foreign currency exchange rates would impact annual pretax earnings by approximately $458,000.  To date, the Company has not entered into any foreign currency forward exchange contracts or other derivative financial instruments to hedge the effects of adverse fluctuations in foreign currency exchange rates.

 

ITEM 4:   Controls and Procedures

 

As of the end of the period covered by this report, the Company conducted an evaluation, under the supervision and with the participation of the principal executive officer and principal financial officer, of its disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”).  Based upon, and as of the date of that evaluation, the principal executive officer and principal financial officer concluded that the Company’s disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission 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 required disclosure.  There was no change in the Company’s internal control over financial reporting during its most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, its internal control over financial reporting.

20

Table of Contents

PART II.          OTHER INFORMATION

 

ITEM 1:  Legal Proceedings

 

We are not a party to any material litigation and are not aware of any threatened litigation that would have a material adverse effect on our business.

 

ITEM 1A:  Risk Factors

 

In addition to the other information set forth in this report, including the important information in “Forward-Looking Statements,” you should carefully consider the “Risk Factors” discussed in our Annual Report on Form 10-K for the year ended December 28, 2019.  If any of those factors were to occur, they could materially adversely affect our financial condition or future results, and could cause our actual results to differ materially from those expressed in its forward-looking statements in this report.  Except as noted below, we are aware of no material changes to the Risk Factors discussed in our Annual Report on Form 10-K for the year ended December 28, 2019.

 

Our business, results of operations, financial condition, cash flows and the market value of our common stock can be adversely affected by pandemics, epidemics or other public health emergencies, such as the recent outbreak of COVID-19.

 

Our business, results of operations, financial condition, cash flows and the market value of our common stock can be adversely affected by pandemics, epidemics or other public health emergencies, such as the recent outbreak of COVID-19 which has spread from China to many other countries including the United States and Canada.  In March 2020, the World Health Organization characterized COVID-19 as a pandemic, and the President of the United States declared the COVID-19 outbreak a national emergency.  The outbreak has resulted in federal, state, provincial and local governments throughout the United States and Canada implementing increasingly stringent measures to help control the spread of the virus, including quarantines, “shelter in place” and “stay at home” orders, travel restrictions, business curtailments, school closures, and other measures. In addition, governments and central banks in several parts of the world have enacted fiscal and monetary stimulus measures to counteract the impacts of COVID-19.

 

The outbreak of COVID-19 and any preventive or protective actions taken by governmental authorities have had and are expected to continue to have a material adverse effect on our operations and those of our franchisees and leasing customers, including forced or voluntary store closures, business shutdowns or disruptions. The extent to which COVID-19 may adversely impact our business depends on future developments, which are highly uncertain and unpredictable, depending upon the severity and duration of the outbreak and the effectiveness of actions taken globally, nationally and locally to contain or mitigate its effects. Any resulting financial impact cannot be estimated reasonably at this time, but may materially adversely affect our business, results of operations, financial condition and cash flows. Even after the COVID-19 pandemic has subsided, we may experience materially adverse impacts to our business due to any resulting economic recession or depression. Additionally, concerns over the economic impact of COVID-19 have caused extreme volatility in financial and other capital markets which has and may continue to adversely impact the market value of our common stock and our ability to access capital markets and debt capital. To the extent the COVID-19 pandemic adversely affects our business and financial results, it may also have the effect of heightening many of the other risks described in our Annual Report on Form 10-K for the year ended December 28, 2019.

 

21

Table of Contents

ITEM 2:  Unregistered Sales of Equity Securities and Use of Proceeds

 

Purchase of Equity Securities by the Issuer and Affiliated Purchasers

 

On December 17, 2019 the Company announced a self-tender (the “Tender Offer”) to purchase up to 300,000 shares of its outstanding common stock for a price of $163.00 per share. The Tender Offer expired on January 16, 2020, and upon expiration, the Company purchased a total of 300,000 shares for a total purchase price of $49.0 million, including fees and expenses.

 

The following table summarized the Company’s common stock repurchase during the first quarter of 2020. No shares were purchased during the quarter other than through the Tender Offer described above.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Number of

 

Maximum Number

 

 

 

 

 

 

 

 

Shares Purchased as

 

of Shares that may

 

 

 

Total Number of

 

Average Price

 

Part of a Publicly

 

yet be Purchased

 

Period

    

Shares Purchased

    

Paid Per Share

    

Announced Plan(1)

    

Under the Plan

 

 

 

 

 

 

 

 

 

 

 

 

December 29, 2019 to February 1, 2020

 

 

$

 

 

 —

 

February 2, 2020 to February 29, 2020

 

 —

 

$

 —

 

 —

 

 —

 

March 1, 2020 to March 28, 2020

 

 —

 

$

 —

 

 —

 

 —

 


(1)

The Board of Directors’ authorization for the repurchase of shares of the Company’s common stock was originally approved in 1995 with no expiration date.  The total shares approved for repurchase has been increased by additional Board of Directors’ approvals and is currently limited to 5,000,000 shares, of which 130,604 may still be repurchased.

 

ITEM 3:  Defaults Upon Senior Securities

 

None.

 

ITEM 4:  Mine Safety Disclosures

 

Not applicable.

 

ITEM 5:  Other Information

 

All information required to be reported in a report on Form 8-K during the period covered by this Form 10-Q has been reported.

22

Table of Contents

ITEM 6:   Exhibits

 

3.1

    

Articles of Incorporation, as amended (Exhibit 3.1)(1)

 

 

 

3.2

 

By-laws, as amended and restated to date (Exhibit 3.2)(2)

 

 

 

31.1

 

Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*

 

 

 

31.2

 

Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*

 

 

 

32.1

 

Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

 

 

 

32.2

 

Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

 

 

 

101

 

Interactive Data Files Pursuant to Rule 405 of Regulation S-T: Financial statements from the quarterly report on Form 10-Q of Winmark Corporation and Subsidiaries for the quarter ended March 28, 2020, formatted in XBRL: (i) Consolidated Condensed Balance Sheets, (ii) Consolidated Condensed Statements of Operations, (iii) Consolidated Condensed Statements of Shareholders’ Equity (Deficit), (iv) Consolidated Condensed Statements of Cash Flows, and (v) Notes to Consolidated Condensed Financial Statements.


*Filed Herewith

 

(1)

Incorporated by reference to the specified exhibit to the Registration Statement on Form S-1, effective August 24, 1993 (Reg. No. 333-65108).

 

(2)

Incorporated by reference to the specified exhibit to the Annual Report on Form 10-K for the fiscal year ended December 30, 2006.

 

23

Table of Contents

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

 

WINMARK CORPORATION

 

 

 

 

 

 

Date: April 22, 2020

By:

/s/ Brett D. Heffes

 

 

Brett D. Heffes  

Chairman of the Board and
Chief Executive Officer 
(principal executive officer)

 

 

 

 

 

 

Date: April 22, 2020

By:

/s/ Anthony D. Ishaug

 

 

Anthony D. Ishaug

Executive Vice President
Chief Financial Officer and Treasurer
(principal financial and accounting officer)

 

24