WINMARK CORPORATION |
||||||||||
CONDENSED BALANCE SHEETS |
||||||||||
(unaudited) |
||||||||||
June 29, 2013 | December 29, 2012 | |||||||||
ASSETS | ||||||||||
Current Assets: | ||||||||||
Cash and cash equivalents | $ | 2,041,300 | $ | 2,233,400 | ||||||
Marketable securities | 84,500 | 85,900 | ||||||||
Receivables, net | 1,230,400 | 1,237,100 | ||||||||
Net investment in leases - current | 16,149,700 | 13,461,200 | ||||||||
Income tax receivable | 856,800 | 1,400,700 | ||||||||
Inventories | 76,800 | 71,200 | ||||||||
Prepaid expenses | 388,800 | 445,200 | ||||||||
Total current assets | 20,828,300 | 18,934,700 | ||||||||
Net investment in leases – long-term | 21,043,900 | 22,697,100 | ||||||||
Property and equipment, net | 1,166,000 | 1,229,500 | ||||||||
Other assets | 677,500 | 677,500 | ||||||||
$ | 43,715,700 | $ | 43,538,800 | |||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||
Current Liabilities: | ||||||||||
Line of credit | $ | 2,000,000 | $ | 10,800,000 | ||||||
Accounts payable | 1,258,600 | 2,203,700 | ||||||||
Accrued liabilities | 1,983,800 | 1,286,300 | ||||||||
Discounted lease rentals | 906,400 | 896,800 | ||||||||
Rents received in advance | 62,000 | 134,800 | ||||||||
Deferred revenue | 1,569,700 | 1,641,700 | ||||||||
Deferred income taxes | 3,555,600 | 3,549,900 | ||||||||
Total current liabilities | 11,336,100 | 20,513,200 | ||||||||
Long-Term Liabilities: | ||||||||||
Discounted lease rentals | 445,200 | 177,900 | ||||||||
Rents received in advance | 119,700 | 117,700 | ||||||||
Deferred revenue | 956,100 | 953,000 | ||||||||
Other liabilities | 1,184,600 | 1,254,700 | ||||||||
Deferred income taxes | 2,659,600 | 2,594,300 | ||||||||
Total long-term liabilities | 5,365,200 | 5,097,600 | ||||||||
Shareholders’ Equity: | ||||||||||
Common stock, no par, 10,000,000 shares authorized, 5,044,484 and 4,996,459 shares issued and outstanding |
1,142,900 |
- |
||||||||
Accumulated other comprehensive loss | (4,900 | ) | (4,000 | ) | ||||||
Retained earnings | 25,876,400 | 17,932,000 | ||||||||
Total shareholders’ equity | 27,014,400 | 17,928,000 | ||||||||
$ | 43,715,700 | $ | 43,538,800 | |||||||
WINMARK CORPORATION |
|||||||||||||||||||
CONDENSED STATEMENTS OF OPERATIONS |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
Quarter Ended | Six Months Ended | ||||||||||||||||||
June 29, 2013 | June 30, 2012 | June 29, 2013 | June 30, 2012 | ||||||||||||||||
REVENUE: | |||||||||||||||||||
Royalties | $ | 8,608,200 | $ | 7,693,900 | $ | 17,083,100 | $ | 15,982,400 | |||||||||||
Leasing income | 4,130,200 | 3,285,000 | 7,538,000 | 5,677,100 | |||||||||||||||
Merchandise sales | 557,400 | 656,800 | 1,223,100 | 1,366,600 | |||||||||||||||
Franchise fees | 389,600 | 270,000 | 804,200 | 555,000 | |||||||||||||||
Other | 338,100 | 286,700 | 523,500 | 444,700 | |||||||||||||||
Total revenue | 14,023,500 | 12,192,400 | 27,171,900 | 24,025,800 | |||||||||||||||
COST OF MERCHANDISE SOLD | 524,400 | 633,500 | 1,165,500 | 1,297,800 | |||||||||||||||
LEASING EXPENSE | 610,500 | 325,700 | 890,200 | 565,500 | |||||||||||||||
PROVISION FOR CREDIT LOSSES | (51,700 | ) | (14,900 | ) | (37,900 | ) | (67,900 | ) | |||||||||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES | 5,879,100 | 5,221,600 | 11,417,000 | 10,357,700 | |||||||||||||||
Income from operations | 7,061,200 | 6,026,500 | 13,737,100 | 11,872,700 | |||||||||||||||
LOSS FROM EQUITY INVESTMENTS | - | (240,700 | ) | - | (278,100 | ) | |||||||||||||
INTEREST EXPENSE | (55,100 | ) | (122,300 | ) | (144,600 | ) | (192,100 | ) | |||||||||||
INTEREST AND OTHER INCOME (EXPENSE) | (100 | ) | (10,000 | ) | (10,300 | ) | 36,300 | ||||||||||||
Income before income taxes | 7,006,000 | 5,653,500 | 13,582,200 | 11,438,800 | |||||||||||||||
PROVISION FOR INCOME TAXES | (2,669,100 | ) | (2,249,100 | ) | (5,187,800 | ) | (4,518,400 | ) | |||||||||||
NET INCOME | $ | 4,336,900 | $ | 3,404,400 | $ | 8,394,400 | $ | 6,920,400 | |||||||||||
EARNINGS PER SHARE – BASIC | $ | .86 | $ | .67 | $ | 1.68 | $ | 1.37 | |||||||||||
EARNINGS PER SHARE – DILUTED | $ | .83 | $ | .65 | $ | 1.61 | $ | 1.31 | |||||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING – BASIC | 5,024,284 | 5,056,289 | 5,010,803 | 5,054,620 | |||||||||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING – DILUTED | 5,200,592 | 5,268,245 | 5,201,644 | 5,274,223 |