ROCKY BRANDS, INC. | ||||||
Company Contact: | Jim McDonald | |||||
Chief Financial Officer | ||||||
(740) 753-1951 | ||||||
Investor Relations: | Integrated Corporate Relations, Inc. | |||||
Brendon Frey/Chad Jacobs | ||||||
(203) 682-8200 |
September 30, 2006 | September 30, 2005 | |||||||||||
Unaudited | December 31, 2005 | Unaudited | ||||||||||
ASSETS: |
||||||||||||
CURRENT ASSETS: |
||||||||||||
Cash and cash equivalents |
$ | 2,327,977 | $ | 1,608,680 | $ | 2,050,120 | ||||||
Trade receivables net |
81,054,978 | 61,746,865 | 83,711,308 | |||||||||
Other receivables |
987,939 | 2,455,885 | 1,629,606 | |||||||||
Inventories |
87,710,315 | 75,386,732 | 77,322,005 | |||||||||
Deferred income taxes |
133,783 | 133,783 | 1,297,850 | |||||||||
Income tax receivable |
10,873 | 1,346,820 | | |||||||||
Prepaid expenses |
2,320,048 | 1,497,411 | 1,339,103 | |||||||||
Total current assets |
174,545,913 | 144,176,176 | 167,349,992 | |||||||||
FIXED ASSETS net |
24,245,710 | 24,342,250 | 23,690,488 | |||||||||
DEFERRED PENSION ASSET |
1,563,639 | 2,117,352 | 1,347,824 | |||||||||
IDENTIFIED INTANGIBLES & GOODWILL |
62,844,903 | 62,284,465 | 67,737,189 | |||||||||
OTHER ASSETS |
2,815,654 | 3,214,131 | 4,072,999 | |||||||||
TOTAL ASSETS |
$ | 266,015,819 | $ | 236,134,374 | $ | 264,198,492 | ||||||
LIABILITIES AND SHAREHOLDERS EQUITY: |
||||||||||||
CURRENT LIABILITIES: |
||||||||||||
Accounts payable |
$ | 16,290,173 | $ | 12,721,214 | $ | 13,242,936 | ||||||
Current maturities long term debt |
7,282,374 | 6,400,416 | 6,389,559 | |||||||||
Accrued expenses: |
||||||||||||
Income Taxes |
| | 3,222,774 | |||||||||
Taxes other |
255,598 | 603,435 | 596,460 | |||||||||
Other |
3,606,520 | 5,173,442 | 5,373,305 | |||||||||
Total current liabilities |
27,434,665 | 24,898,507 | 28,825,034 | |||||||||
LONG TERM DEBT less current maturities |
120,040,154 | 98,972,190 | 121,111,944 | |||||||||
DEFERRED INCOME TAXES |
13,477,939 | 12,567,208 | 18,527,196 | |||||||||
DEFERRED LIABILITIES |
379,144 | 603,347 | 1,472,442 | |||||||||
TOTAL LIABILITIES |
161,331,902 | 137,041,252 | 169,936,616 | |||||||||
SHAREHOLDERS EQUITY: |
||||||||||||
Common stock, no par value; |
||||||||||||
25,000,000 shares authorized; issued and outstanding
September 30, 2006 5,405,098; December 31, 2005
5,351,023; September 30, 2005 5,295,845 |
52,723,651 | 52,030,013 | 50,694,385 | |||||||||
Accumulated other comprehensive loss |
| | (889,564 | ) | ||||||||
Retained earnings |
51,960,266 | 47,063,109 | 44,457,055 | |||||||||
Total shareholders equity |
104,683,917 | 99,093,122 | 94,261,876 | |||||||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
$ | 266,015,819 | $ | 236,134,374 | $ | 264,198,492 | ||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2006 | 2005 | 2006 | 2005 | |||||||||||||
NET SALES |
$ | 78,114,725 | $ | 94,087,786 | $ | 192,937,394 | $ | 221,105,507 | ||||||||
COST OF GOODS SOLD |
45,998,535 | 60,014,309 | 111,831,955 | 137,100,919 | ||||||||||||
GROSS MARGIN |
32,116,190 | 34,073,477 | 81,105,439 | 84,004,588 | ||||||||||||
SELLING, GENERAL AND
ADMINISTRATIVE EXPENSES |
22,606,038 | 21,820,251 | 65,166,515 | 61,966,723 | ||||||||||||
INCOME FROM OPERATIONS |
9,510,152 | 12,253,226 | 15,938,924 | 22,037,865 | ||||||||||||
OTHER INCOME AND (EXPENSES): |
||||||||||||||||
Interest expense |
(2,883,656 | ) | (2,523,143 | ) | (8,295,285 | ) | (6,517,313 | ) | ||||||||
Other net |
73,056 | 130,958 | 131,518 | 248,597 | ||||||||||||
Total other net |
(2,810,600 | ) | (2,392,185 | ) | (8,163,767 | ) | (6,268,716 | ) | ||||||||
INCOME BEFORE INCOME TAXES |
6,699,552 | 9,861,041 | 7,775,157 | 15,769,149 | ||||||||||||
INCOME TAX EXPENSE |
2,480,000 | 3,352,605 | 2,878,000 | 5,361,364 | ||||||||||||
NET INCOME |
$ | 4,219,552 | $ | 6,508,436 | $ | 4,897,157 | $ | 10,407,785 | ||||||||
NET INCOME PER SHARE |
||||||||||||||||
Basic |
$ | 0.78 | $ | 1.23 | $ | 0.91 | $ | 1.99 | ||||||||
Diluted |
$ | 0.76 | $ | 1.15 | $ | 0.88 | $ | 1.86 | ||||||||
WEIGHTED AVERAGE NUMBER OF
COMMON SHARES OUTSTANDING |
||||||||||||||||
Basic |
5,400,647 | 5,289,736 | 5,386,254 | 5,232,964 | ||||||||||||
Diluted |
5,553,028 | 5,646,161 | 5,588,616 | 5,585,224 | ||||||||||||