Exhibit 13
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
References to Fiscal 1995 and Fiscal 1994 are to fiscal years of the Company
ended June 30, of the respective years. Effective December 31, 1995, the
Company changed its year-end from June 30 to December 31. References to the
Transition Period are to the six month period ended December 31, 1995.
PERCENTAGE OF NET SALES
YEAR ENDED TWELVE MONTHS ENDED SIX MONTHS ENDED DECEMBER 31, FISCAL YEARS ENDED JUNE 30,
DECEMBER 31, 1996 DECEMBER 31, 1995 1995 1994 1995 1994
(UNAUDITED) (UNAUDITED)
Net Sales 100.0% 100.0% 100.0% 100.0% 100.0% 100.0%
Cost of Goods Sold 75.3 81.7 80.0 78.2 80.3 81.8
----- ----- ----- ----- ----- -----
Gross Margin 24.7 18.3 20.0 21.8 19.7 18.2
Selling, General
and Administrative Expenses 16.9 17.5 19.0 13.2 14.3 12.9
----- ----- ----- ----- ----- -----
Income from Operations 7.8% 0.8% 1.0% 8.6% 5.4% 5.3%
===== ===== ===== ===== ===== =====
YEAR ENDED DECEMBER 31, 1996 COMPARED TO TWELVE MONTHS ENDED DECEMBER 31, 1995
NET SALES. Net sales for the year ended December 31, 1996 rose $12,764,160, or
21.1 percent, to $73,147,821 from $60,383,661 for 1995. The Company's sales of
rugged outdoor footwear increased 15.9%. Net sales also benefited to a lesser
extent from increases in occupational footwear sales by 14.9%, factory outlet
store sales by 17.0%, and handsewn casual footwear sales by 50.0%. Additionally,
net sales increased in 1996 due to further diversification of the customer base
including increased penetration in certain geographic markets, the addition of
many smaller customers and substantial re-orders. The Company also entered new
retail sales channels through regional and national department stores. Sales
prices were approximately 3% higher in 1996 than 1995.
GROSS MARGIN. The Company's gross margin increased $6,995,405, or 63.3%, to
$18,044,243 for the year ended December 31, 1996 from $11,048,838 for the same
period in 1995. As a percentage of net sales, gross margin rose to 24.7% for
1996 versus 18.3% for the prior year. The increase in gross margin was due to
improved factory utilization in all of the Company's manufacturing facilities
to support higher level of orders and re-orders by a growing number of
customers. In addition, increased sales of ROCKY(R) branded handsewn casual
footwear contributed to the improved gross margin for 1996.
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES. Selling, general and
administrative expenses increased $1,762,695 or 16.7% to $12,332,519 for 1996
versus $10,569,824 in the prior year. As a percentage of net sales, selling,
general and administrative expenses declined to 16.9% in 1996 from 17.5% a year
ago. The decrease as a percentage of net sales was due to increased sales volume
with no increase in the fixed cost component of expenses combined with a
decrease in advertising expenses. In 1995, the Company implemented specific
marketing initiatives including increased advertising and additional sales
personnel. The impact of such initiatives resulted in greater sales volumes in
1996 with minimal additional costs. Advertising expense in future periods will
continue to be based on market conditions and targeted programs for specific
customers. The Company anticipates its advertising expense will increase to
approximately $2,000,000 to $2,500,000 for 1997.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
INTEREST EXPENSE AND OTHER. Interest expense increased $3,187, or 0.2%, to
$2,103,556 for the period ended December 31, 1996 versus $2,100,369 last year.
Interest expense remained relatively constant due to improved cash flow in
1996, similar average balances outstanding on the Company's revolving credit
facility, and generally stable interest rates during 1996 and 1995.
INCOME TAXES. Income taxes for the year ended December 31, 1996 were $918,154
versus a benefit of $988,395 the previous year. The Company's relatively low
effective tax rate of 24.7% for 1996 resulted from favorable income tax
treatment afforded under the Internal Revenue Code for income earned by the
Company's subsidiary in Puerto Rico and local tax abatements available to the
Company's subsidiary in Puerto Rico. In addition, during the first three
quarters of 1996, the Company provided no income taxes on the earnings of its
Dominican Republic subsidiary as the Company intends to reinvest such earnings
in that subsidiary on a long-term basis.
In the fourth quarter of 1996, the Company determined that it would repatriate
future earnings from its subsidiary in the Dominican Republic and, accordingly,
began to provide appropriate income taxes on such earnings. In future years,
the Company will pay a higher effective tax rate since the repatriation of
earnings from its subsidiary in the Dominican Republic is subject to Federal
income tax, but is exempt from state and local taxation.
The high effective tax benefit rate in 1995 64.8% was due to the reasons
cited for 1996 and to losses incurred domestically for which a full tax benefit
is obtained versus earnings in its Puerto Rican and Dominican Republic
subsidiaries for which the related tax effect was minimal.
RESULTS OF OPERATIONS - TRANSITION PERIOD
The Company's operations are seasonal in nature with sales of footwear generally
higher in the summer and fall months (June through October) than the balance of
the year. Because of this seasonality, results of the six month Transition
Period should not be annualized and compared with the results of 1996, Fiscal
1995 and Fiscal 1994.
NET SALES. Net sales increased $156,834, or 0.4%, to $36,123,862 for the
Transition Period versus $35,967,028 for the same period in 1994. The Company's
sales of rugged outdoor footwear increased 8.5%, sales of occupational footwear
increased 5.1%, and sales in the factory outlet store increased 20.4%. This was
offset by a decline in sales of handsewn footwear of 73.7% as a result of the
discontinuation of private label sales to a major customer. Prices were
approximately 3% higher in the Transition Period, versus the same period in
1994.
GROSS MARGIN. The Company's gross margin declined $595,652, or 7.6%, to
$7,237,307 in the Transition Period versus $7,832,959 for the same period in
the prior year. As a percentage of net sales, gross margin declined to 20.0% in
the Transition Period from 21.8% in the prior year. The decline was due to
lower absorption of the Company's fixed component of manufacturing overhead.
Due to limited sales growth and a desire to lower the Company's inventory, the
Company significantly reduced its production schedules in all three of its
manufacturing facilities during the latter part of 1995. This strategy
negatively affected operating results in the Transition Period.
SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES. Selling, general, and
administrative expenses increased $2,107,638, or 44.3%, to $6,863,623, for the
Transition Period versus $4,755,985 for the same period in the prior year. As a
percentage of net sales, selling, general, and administrative expenses were
19.0% for the Transition Period versus 13.2% the same period in the prior year.
The increased expense was primarily a result of increased advertising expense
as well as increased sales management salaries and to a lesser extent increased
professional fees due to its
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
change of fiscal year. Experiencing a weak retail environment for most of 1995,
the Company elected to increase its advertising budget substantially during the
Transition Period in an effort to maintain market share. The Company also
expanded its in-house sales force to secure sales growth in 1996. As a
percentage of net sales, these expenses increased substantially due to the
expenditures for increased advertising and additional sales and marketing
personnel in advance of higher expected sales which did not occur during the
Transition Period.
INTEREST EXPENSE. Interest expense decreased $6,580, or 0.5%, to $1,211,646 for
the Transition Period versus $1,218,226 for the same period a year ago. The
Company's outstanding balances and interest rates were relatively the same in
the Transition Period as in the similar period in 1994.
INCOME TAXES. Income taxes for the Transition Period resulted in a net benefit
of $333,185 as compared to an expense of $458,770 for the same period in the
prior year. The Company's effective tax rate was 40.5% for the Transition
Period versus 23.4% for the same period in the prior year. The change in the
effective tax rate was due to nearly break-even operations for the Company's
subsidiaries in Puerto Rico and the Dominican Republic and a loss from domestic
operations during the Transition Period. A larger portion of the Company's
income was earned by the subsidiaries in Puerto Rico and the Dominican Republic
for the same period in the prior year, for which minimal or no income taxes
were recorded based on the Company's intent to reinvest such earnings on a long
term basis.
FISCAL YEAR ENDED JUNE 30, 1995, COMPARED TO FISCAL YEAR ENDED JUNE 30, 1994
NET SALES. Net sales for Fiscal 1995, increased $7,332,061, or 13.9%, to
$60,226,827 from $52,894,766 for Fiscal 1994. Net sales growth was primarily
attributable to 21.8% and 6.2% sales increases in rugged outdoor footwear and
occupational footwear, respectively. This sales growth was due in part to the
addition of over 350 additional customer accounts in Fiscal 1995 as well as to a
3% increase in the average selling price over Fiscal 1994. In addition, the
Company's factory outlet store was expanded and sales increased 76.2% over
Fiscal 1994. Net sales for Fiscal 1995 included $4,319,041 to The Rockport
Company of private label handsewn casual footwear. The Company discontinued all
Rockport production late in Fiscal 1995.
GROSS MARGIN. Gross margin rose $2,236,704, or 23.2%, to $11,860,451 in Fiscal
1995 compared to $9,623,747 for Fiscal 1994. As a percentage of net sales,
gross margin was 19.7% in Fiscal 1995 versus 18.2% in Fiscal 1994. The increase
was primarily attributable to higher selling prices as well as lower direct
labor costs per pair resulting from the full implementation of a modular "Team
Pass Through" manufacturing system which gives the Company greater flexibility
in increasing or decreasing production due to sales needs. In addition, the
Fiscal 1994 gross margin was negatively impacted by the production shut down
and training associated with the conversion to the modular manufacturing
system. The labor efficiencies were offset by higher manufacturing overhead
rates due to a decrease in the Company's production schedule in the last six
months of the fiscal year to reduce inventory levels as a result of lower than
expected sales volumes. Sales volumes were lower than expected due to the
unusually warm weather conditions in November and December of 1994 which slowed
retail sales of cold weather footwear and resulted in higher inventory levels.
SELLING, GENERAL, AND ADMINISTRATIVE EXPENSES. Selling, general, and
administrative expenses increased $1,814,949, or 26.6%, to $8,629,172 for
Fiscal 1995 compared to $6,814,223 for Fiscal 1994. Selling, general, and
administrative expenses as a percentage of net sales were 14.3% in Fiscal 1995
versus 12.9% for Fiscal 1994. The increased expense was due primarily to
increased advertising expense. As a percent of net sales, the expense increased
from Fiscal 1994 due to lower than expected sales volumes as discussed above.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
INTEREST EXPENSE. Interest expense increased $1,220,477, or 138.0%, to
$2,104,787 for Fiscal 1995 versus $884,310 for Fiscal 1994. The increase in
interest expense was a result of increased borrowings and rates of interest on
the Company's revolving line of credit to support increased inventory balances
during the year as well as increased borrowings to support the significant
fixed asset additions made in Fiscal 1995 and Fiscal 1994.
INCOME TAXES. Income taxes decreased $499,567 to an income tax benefit of
$196,440 in Fiscal 1995 from an income tax expense of $303,127 for Fiscal 1994.
Differences in the effective tax rates from the statutory rates were due to a
significant amount of profits being generated in the subsidiaries with low or
no income taxes.
LIQUIDITY AND CAPITAL RESOURCES. The Company has principally funded its working
capital requirements and capital expenditures through borrowings under its line
of credit and other indebtedness. Working capital is used to support changes in
accounts receivable and inventory as a result of the Company's seasonal
business cycle and business expansion. These requirements are generally lowest
in the months of January through March of each year and highest during the
months of April through September. In addition, the Company requires financing
to support additions to machinery, equipment, and facilities, as well as the
introduction of new footwear styles.
At December 31, 1996, the Company had working capital of $30,608,581 versus
$25,454,094 on that same date in 1995. The Company has a revolving line of
credit with its bank which provides for advances based on a percentage of
eligible accounts receivable and inventory with maximum borrowings of
$35,000,000 until January 28, 1997 and the same amount from June 1, 1997 to
January 1, 1998. The line of credit decreases to $25,000,000 between January
29, 1997 and May 31, 1997 and on January 1, 1998. The line of credit expires on
April 30, 1998. Changes in the line of credit during each calendar year match
the Company's seasonal requirements for working capital. As of December 31,
1996, the Company had borrowed $19,820,000 against its available line of credit
of $23,258,000 based upon the criteria previously discussed.
Cash paid for capital expenditures during the twelve months ended December 31,
1996 totaled $3,302,761 and were funded through operating cash flows and
long-term debt financing. Capital expenditures for 1997 are anticipated to be
$2,500,000, and will be primarily for lasts, dies, and patterns for new styles
of footwear, retail in-store displays, and replacement machinery and equipment.
It is expected that such items will be financed through additional long-term
borrowing or operating cash flows. The Company believes it has sufficient
manufacturing capacity to handle increased production needs for 1997.
In early 1997, the Company initiated negotiations with its primary lender to
refinance fixed asset loans and increase its revolving line of credit. It is
anticipated that a new agreement will be completed during the first half of the
year to provide the Company with working capital necessary to finance its
operations in 1997 and beyond.
INFLATION. The Company cannot determine the precise effects of inflation;
however, inflation continues to have an influence on the cost of raw materials,
salaries and employee benefits. The Company attempts to minimize or offset the
effects of inflation through increased selling prices, productivity
improvements, and reduction of costs.
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF
1995.
Except for the historical information contained herein, the matters discussed
in this Annual Report are forward-looking statements which involve risks and
uncertainties, including but not limited to, economic and competitive factors
affecting the Company's operations, markets, products, prices, and other
factors discussed in the Company's prior filings with the Securities and
Exchange Commission, including the Annual Report on Form 10-K for the year
ended December 31, 1996.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
CONSOLIDATED BALANCE SHEETS
DECEMBER 31,
1996 1995
CURRENT ASSETS:
Cash and cash equivalents $ 349,637 $ 1,853,974
Accounts receivable - trade 12,409,920 9,842,909
Other receivables 678,293 1,464,847
Inventories 25,389,902 18,336,892
Deferred income taxes 926,297 242,684
Other current assets 706,097 633,885
----------- -----------
Total current assets 40,460,146 32,375,191
FIXED ASSETS, AT COST:
Property, plant and equipment 25,544,360 22,184,142
Less - accumulated depreciation (10,035,763) (7,649,966)
----------- -----------
Total fixed assets - net 15,508,597 14,534,176
DEFERRED PENSION ASSETS 953,211 804,316
OTHER ASSETS 1,168,217 1,366,891
----------- -----------
TOTAL ASSETS $58,090,171 $49,080,574
=========== ===========
See notes to consolidated financial statements.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
CONSOLIDATED BALANCE SHEETS
DECEMBER 31,
1996 1995
CURRENT LIABILITIES:
Accounts payable $3,036,705 $1,429,217
Current maturities - long-term debt 3,609,645 4,392,341
Accrued taxes - other 447,203 388,878
Accrued income taxes 802,658 118,812
Accrued salaries and wages 921,034 132,027
Accrued other 1,034,320 459,822
----------- -----------
Total current liabilities 9,851,565 6,921,097
LONG-TERM DEBT - Less current maturities 19,520,029 16,553,890
DEFERRED LIABILITIES:
Deferred compensation 246,500 197,099
Deferred income taxes 1,344,507 598,519
Deferred pension liability 752,481 1,240,839
----------- -----------
Total deferred liabilities 2,343,488 2,036,457
----------- -----------
Total liabilities 31,715,082 25,511,444
SHAREHOLDERS' EQUITY:
Preferred stock, Series A, no par value, $.06 stated
value; 100,000 shares issued 6,000 6,000
Common stock, no par value; 10,000,000 shares
authorized; 3,782,500 shares issued 14,543,947 14,543,947
Stock held in treasury, at cost - 116,952 common
shares and 7,143 preferred shares (1,226,059) (1,226,059)
Retained earnings 13,051,201 10,245,242
----------- -----------
Total shareholders' equity 26,375,089 23,569,130
----------- -----------
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $58,090,171 $49,080,574
=========== ===========
See notes to consolidated financial statements.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF OPERATIONS
TWELVE MONTHS SIX MONTHS
YEAR ENDED ENDED ENDED
DECEMBER 31, DECEMBER 31, DECEMBER 31, YEAR ENDED JUNE 30
1996 1995 1995 1995 1994
(UNAUDITED)
NET SALES $73,147,821 $60,383,661 $36,123,862 $60,226,827 $52,894,766
COST OF GOODS SOLD 55,103,578 49,334,823 28,886,555 48,366,376 43,271,019
---------- ------------ ------------ ----------- -----------
GROSS MARGIN 18,044,243 11,048,838 7,237,307 11,860,451 9,623,747
SELLING, GENERAL AND
ADMINISTRATIVE EXPENSES 12,332,519 10,569,824 6,863,623 8,629,172 6,814,223
---------- ------------ ------------ ----------- -----------
INCOME FROM OPERATIONS 5,711,724 479,014 373,684 3,231,279 2,809,524
---------- ------------ ------------ ----------- -----------
OTHER INCOME AND (EXPENSES):
Interest expense (2,103,556) (2,100,369) (1,211,646) (2,104,787) (884,310)
Other - net 115,945 95,999 14,523 109,649 197,910
---------- ------------ ------------ ----------- -----------
Total other net (1,987,611) (2,004,370) (1,197,123 (1,995,138) (686,400)
---------- ------------ ------------ ----------- -----------
INCOME (LOSS) BEFORE INCOME TAXES 3,724,113 (1,525,356) (823,439) 1,236,141 2,123,124
INCOME TAX EXPENSE (BENEFIT) 918,154 (988,395) (333,185) (196,440) 303,127
---------- ------------ ------------ ----------- -----------
NET INCOME (LOSS) $2,805,959 $ (536,961) $ (490,254) $ 1,432,581 $ 1,819,997
---------- ------------ ------------ ----------- -----------
NET INCOME (LOSS) PER SHARE $ 0.74 $ (0.15) $ (0.13) $ 0.38 $ 0.47
---------- ------------ ------------ ----------- -----------
WEIGHTED AVERAGE
NUMBER OF COMMON
SHARES AND EQUIVALENTS
OUTSTANDING 3,777,200 3,665,548 3,665,548 3,741,388 3,841,717
---------- ------------ ------------ ----------- -----------
See notes to consolidated financial statements.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
TOTAL
COMMON PREFERRED RETAINED TREASURY SHAREHOLDERS'
STOCK STOCK EARNINGS STOCK EQUITY
YEAR ENDED JUNE 30, 1994:
Balance, June 30, 1993 $14,105,447 $6,000 $ 7,482,918 $21,594,365
Net income 1,819,997 1,819,997
Purchase of treasury shares $(1,226,059) (1,226,059)
Stock options exercised 332,500 332,500
Tax benefit related to stock options 106,000 106,000
----------- ------ ----------- ----------- -----------
BALANCE, JUNE 30, 1994 14,543,947 6,000 9,302,915 (1,226,059) 22,626,803
YEAR ENDED JUNE 30, 1995 - Net income 1,432,581 1,432,581
----------- ------ ----------- ----------- -----------
BALANCE, JUNE 30, 1995 14,543,947 6,000 10,735,496 (1,226,059) 24,059,384
SIX MONTHS ENDED DECEMBER 31, 1995 - Net loss (490,254) (490,254)
----------- ------ ----------- ----------- -----------
BALANCE, DECEMBER 31, 1995 14,543,947 6,000 10,245,242 (1,226,059) 23,569,130
YEAR ENDED DECEMBER 31, 1996 - Net income 2,805,959 2,805,959
----------- ------ ----------- ----------- -----------
BALANCE, DECEMBER 31, 1996 $14,543,947 $6,000 $13,051,201 $(1,226,059) $26,375,089
=========== ====== =========== =========== ===========
See notes to consolidated financial statements.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
CONSOLIDATED STATEMENTS OF CASH FLOWS
TWELVE MONTHS SIX MONTHS
YEAR ENDED ENDED ENDED YEAR ENDED JUNE 30
DECEMBER 31, DECEMBER 31, DECEMBER 31, ------------------
1996 1995 1995 1995 1994
(UNAUDITED)
CASH FLOWS FROM OPERATING
ACTIVITIES:
Net income (loss) $ 2,805,959 $ (536,961) $ (490,254) $ 1,432,581 $ 1,819,997
Adjustments to reconcile net income (loss)
to net cash provided by (used in)
operating activities:
Depreciation and amortization 2,392,716 2,053,338 1,039,829 1,815,624 1,195,695
Deferred income taxes 62,375 (701,200) (572,335) 34,587 (149,673)
Deferred compensation and pension - net (587,852) 132,525 189,288 (56,763) 132,628
Loss on sale of fixed assets 94,614
Change in assets and liabilities:
Receivables (1,780,457) (2,330,912) 2,871,466 144,463 (5,699,619)
Inventories (7,053,010) 4,777,807 8,854,652 (1,809,282) (8,073,067)
Other current assets (72,212) 915,979 1,287,108 (1,403,781) 10,892
Other assets 198,674 (789,528) (751,521) (18,538) (88,274)
Accounts payable 1,665,330 (1,467,104) (5,336,585) 3,159,331 (417,039)
Accrued liabilities 2,105,676 (173,688) (443,705) (232,169) 593,884
Net cash provided by (used in)
operating activities (168,187) 1,880,256 6,647,943 3,066,053 (10,674,576)
----------- ------------- ------------ ------------ ------------
CASH FLOWS FROM INVESTING
ACTIVITIES - Purchase of fixed assets (3,302,761) (2,695,732) (683,542) (6,546,127) (5,533,918)
----------- ------------- ------------ ------------ ------------
CASH FLOWS FROM FINANCING
ACTIVITIES:
Proceeds from long-term debt 34,913,394 22,734,117 13,370,000 20,799,547 16,772,204
Payments on long-term debt (32,946,783) (21,693,655) (17,658,248) (17,393,407) (5,523,027)
Proceeds from exercise of stock
options, net of tax benefit 438,500
Acquisition of treasury stock (306,515)
----------- ------------- ------------ ------------ ------------
Net cash provided by (used in) 1,966,611 1,040,462 (4,288,248) 3,406,140 11,381,162
financing activities ----------- ------------- ------------ ------------ ------------
INCREASE (DECREASE) IN CASH AND
CASH EQUIVALENTS (1,504,337) 224,986 1,676,153 (73,934) (4,827,332)
CASH AND CASH EQUIVALENTS,
BEGINNING OF PERIOD 1,853,974 1,628,988 177,821 251,755 5,079,087
----------- ------------- ------------ ------------ ------------
CASH AND CASH EQUIVALENTS, END
OF PERIOD $ 349,637 $ 1,853,974 $ 1,853,974 $ 177,821 $ 251,755
=========== ============= ============ ============ ============
See notes to consolidated financial statements.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED DECEMBER 31, 1996, THE SIX MONTHS
ENDED DECEMBER 31, 1995 AND THE YEARS ENDED JUNE 30, 1995 AND 1994
- --------------------------------------------------------------------------------
1. ACCOUNTING POLICIES
PRINCIPLES OF CONSOLIDATION - The accompanying consolidated financial
statements include the accounts of Rocky Shoes & Boots, Inc. ("Rocky
Inc.") and its wholly-owned subsidiaries, Lifestyle Footware, Inc.
("Lifestyle") and Five Star Enterprises Ltd. ("Five Star"), collectively
referred to as the "Company." All significant intercompany transactions
have been eliminated.
FISCAL YEAR - Effective December 31, 1995, the Company changed its fiscal
year end from June 30 to December 31. The following presents unaudited
summarized consolidated financial information, which includes all normal
recurring adjustments the Company considers necessary for a fair
presentation of such financial information in accordance with generally
accepted accounting principles, for the six months ended December 31,
1994:
Net sales $35,967,028
Gross margin 7,832,959
Income taxes 458,770
Net income 1,479,288
Net income per share $ 0.39
BUSINESS ACTIVITY - The Company designs, manufactures, and markets high
quality men's and women's footwear primarily under the registered
trademark, ROCKY(R). The Company maintains a nationwide network of
independent and Company sales representatives who sell the Company's
products primarily through independent shoe, sporting goods, specialty,
and uniform stores and catalogs throughout the United States. The Company
had one customer that accounted for 14.7% of consolidated net sales for
the six months ended December 31, 1995 and 11.9% of consolidated net
sales for the year ended June 30, 1995 and two customers that each
accounted for 10.5% and 10.1% of consolidated net sales for the year
ended June 30, 1994.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
ESTIMATES - The preparation of financial statements in conformity with
generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the
date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from
those estimates.
CASH EQUIVALENTS - The Company considers all highly liquid investments
purchased with original maturities of three months or less to be cash
equivalents. The Company's cash and cash equivalents are primarily held
in four banks.
TRADE RECEIVABLES - Trade receivables are presented net of the related
allowance for doubtful accounts of approximately $291,000, and $156,000
at December 31, 1996 and 1995, respectively.
CONCENTRATION OF CREDIT RISK - The Company's exposure to credit risk is
impacted by the economic climate affecting its industry. The Company
manages this risk by performing ongoing credit evaluations of its
customers and maintains reserves for potential uncollectible accounts.
The Company's largest account receivable balance was approximately
$1,300,000 at December 31, 1995.
SUPPLIER AND LABOR CONCENTRATIONS - The Company purchases raw materials
from a number of domestic and foreign sources. The Company currently buys
all of its waterproof fabric, a component used in a significant portion
of the Company's shoes and boots, from one supplier (GORE-TEX). The
Company has had a relationship with this supplier for over 16 years and
has no reason to believe that such relationship will not continue.
A significant portion of the "uppers" for the Company's shoes and boots
are produced in the Company's Dominican Republic operations. The Company
has conducted operations in the Dominican Republic since 1989 and is not
aware of any governmental or economic restrictions that would alter its
current operations.
INVENTORIES - Inventories are valued at the lower of cost, determined on
a first-in, first-out (FIFO) basis, or market.
During the fiscal year ended June 30, 1995, the Company exchanged
inventory totaling approximately $1,200,000 for prepaid advertising
credits. No gain or loss was recognized on the transaction.
FIXED ASSETS - The Company records fixed assets at historical cost and
generally utilizes the straight-line method of computing depreciation for
financial reporting purposes over the estimated useful lives of the
assets as follows:
Years
-----
Building and improvements 5-40
Machinery and equipment 5-12
Furniture and fixtures 8-12
Lasts, dies, and patterns 7-12
For income tax purposes the Company generally computes depreciation
utilizing accelerated methods.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
ADVERTISING - The Company expenses advertising costs as incurred.
Advertising expense was $1,399,398 for the year ended December 31, 1996,
$1,890,400 for the six months ended December 31, 1995 and $1,736,617 and
$964,577 in fiscal 1995 and 1994, respectively.
REVENUE RECOGNITION - Revenue is recognized at the time footwear product
is shipped to the customer and is recorded net of estimated sales
discounts and returns.
PER SHARE INFORMATION - Per share information for all periods is computed
based upon the weighted average number of common shares and equivalents
(when dilutive) outstanding. Stock options and the Company's Series A
preferred stock are deemed to be common stock equivalents for purposes of
computing per share amounts.
2. INVENTORIES
Inventories are comprised of the following:
DECEMBER 31,
1996 1995
Raw materials $ 4,482,381 $ 3,437,802
Work-in-process 5,192,326 2,359,778
Manufactured finished goods 13,891,772 10,085,634
Factory outlet finished goods 1,823,423 2,453,678
----------- -----------
Total $25,389,902 $18,336,892
=========== ===========
3. FIXED ASSETS
Fixed assets are comprised of the following:
DECEMBER 31,
1996 1995
Land $ 218,130 $ 218,130
Building and improvements 5,060,261 4,816,248
Machinery and equipment 14,432,261 12,607,489
Furniture and fixtures 2,014,616 1,206,935
Lasts, dies and patterns 3,782,250 3,319,135
Construction work-in-progress 36,896 16,205
----------- -----------
Total 25,544,360 22,184,142
Less - accumulated depreciation (10,035,763) (7,649,966)
----------- -----------
Net fixed assets $15,508,597 $14,534,176
=========== ===========
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
4. LONG-TERM DEBT
Long-term debt is comprised of the following:
DECEMBER 31,
1996 1995
Bank - revolving credit facility $19,820,000 $16,850,000
Equipment and other obligations 1,027,952 1,687,606
Real estate obligations 1,596,292 1,710,942
Note payable - shareholder 367,818 551,727
Other 317,612 145,956
----------- -----------
Total long-term debt 23,129,674 20,946,231
Less current maturities 3,609,645 4,392,341
----------- -----------
Net long-term debt $19,520,029 $16,553,890
=========== ===========
The Company has a loan agreement with a bank that provides for advances
based on a percentage of eligible accounts receivable and inventory with
maximum borrowings that range from $25,000,000 to $35,000,000 through
April 30, 1998. Interest on the revolving credit facility is payable
monthly as a factor of the bank's prime rate (8.25% at December 31, 1996)
and the principal is due April 30, 1998. At December 31, 1996,
$23,258,000 was available under the credit agreement of which $19,820,000
had been borrowed. At December 31, 1996 and 1995, $2,820,000 and
$3,350,000, respectively, were classified as current based on the
expected reduction in the available line in the subsequent year in
accordance with management's projection of eligible accounts receivable
and inventory balances.
Any amounts borrowed under the agreement are secured by the accounts
receivable, inventories, and equipment of the Company. The agreement
contains restrictive covenants which, among others, require the Company
to maintain a certain level of tangible net worth, as defined. At
December 31, 1996 approximately $ 668,000 of retained earnings are
available for distribution.
Equipment and other obligations at December 31, 1996 bear interest at
fixed and variable rates ranging from 3% to 9.25% and are payable in
monthly installments to 2001. The obligations are secured by equipment
and are subject to the security agreement and covenants applicable to the
revolving credit facility.
Real estate obligations at December 31, 1996 bear interest at variable
rates ranging from 7.875% to 8.50% and are payable in monthly
installments through 2010. The obligations are secured by real estate and
are subject to the security agreement and covenants applicable to the
revolving credit facility.
In December 1993, the Company entered into a Stock Purchase and Pledge
Agreement with a shareholder of the Company whereby the Company purchased
116,952 shares of its common stock and 7,143 shares of preferred stock
for $1,226,059, including a note for $919,544. The note bears interest at
the prime rate, as defined, plus 2% (total of 10.25% at December 31,
1996) and is payable in five equal annual installments through December
20, 1998.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
At December 31, 1996, essentially all trade accounts receivable,
inventories and property are held as collateral for the Company's
long-term debt.
Long-term debt matures as follows for the years ended December 31:
1997 $ 3,609,645
1998 17,729,460
1999 334,071
2000 250,301
2001 244,498
Thereafter 961,699
-----------
Total $23,129,674
===========
The estimated fair value of the Company's long-term obligations
approximated their carrying amount at December 31, 1996 and 1995, based
on current market prices for the same or similar issues or on debt
available to the Company with similar rates and maturities.
5. OPERATING LEASES
The Company leases certain machinery and manufacturing facilities under
operating leases that generally provide for renewal options. The Company
incurred approximately $541,000, $245,000, $455,000 and $378,000 in rent
expense under operating lease arrangements for the year ended December
31, 1996, the six months ended December 31, 1995 and the years ended June
30, 1995 and 1994, respectively.
Included in total rent expense above are payments of $6,000 per month for
the Company's Ohio manufacturing facility leased from an entity in which
the owners are also shareholders of the Company.
Future minimum lease payments under non-cancelable operating leases are
as follows for the years ended December 31:
1997 $ 338,266
1998 281,759
1999 176,298
2000 96,710
2001 52,900
----------
Total $ 945,933
==========
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
6. INCOME TAXES
Rocky Inc. and its wholly-owned subsidiary doing business in Puerto Rico,
Lifestyle, are subject to U.S. Federal income taxes; however, the
Company's income earned in Puerto Rico is allowed favorable tax treatment
under Section 936 of the Internal Revenue Code if conditions as defined
therein are met. Five Star is incorporated in the Cayman Islands and
conducts its operations in a "free trade zone" in the Dominican Republic
and, accordingly, is currently not subject to Cayman Islands or Dominican
Republic income taxes.
At December 31, 1996, a provision has not been made for U.S. taxes on the
accumulated undistributed earnings of Five Star through the third quarter
of 1996 of approximately $3,079,000 that would become payable upon
repatriation to the United States. In addition, the Company has not
provided any U.S. tollgate taxes on approximately $2,257,000 of
accumulated undistributed earnings of Lifestyle prior to the fiscal year
ended June 30, 1994 that would be payable if such earnings were
repatriated to the United States. It is the intention of the Company to
reinvest all such earnings. If the Five Star and Lifestyle undistributed
earnings were distributed to the Company in the form of dividends, the
related taxes on such distributions would be approximately $1,047,000 and
$226,000, respectively.
The Company accounts for income taxes in accordance with Statement of
Financial Accounting Standards No. 109 (SFAS No. 109), "Accounting for
Income Taxes," which requires an asset and liability approach to
financial accounting and reporting for income taxes. Accordingly,
deferred income taxes have been provided for the temporary differences
between the financial reporting and the income tax basis of the Company's
assets and liabilities by applying enacted statutory tax rates applicable
to future years to the basis differences.
Income taxes (benefits) are summarized as follows:
SIX MONTHS
YEAR ENDED ENDED
DECEMBER 31, DECEMBER 31, YEAR ENDED JUNE 30,
1996 1995 1995 1994
Federal:
Current $ 640,053 $217,000 $(296,827) $ 368,000
Deferred 115,883 (635,234) 172,685 (110,661)
---------- ---------- ---------- ----------
Total Federal 755,936 (418,234) (124,142) 257,339
State and local:
Current 215,726 22,150 65,800 84,800
Deferred (53,508) 62,899 (138,098) (39,012)
---------- ---------- ---------- ----------
Total state and local 162,218 85,049 (72,298) 45,788
---------- ---------- ---------- ----------
Total $ 918,154 $(333,185) $(196,440) $ 303,127
========== ========== ========== ==========
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
A reconciliation of recorded Federal income tax expense (benefit) to the
expected expense computed by applying the Federal statutory rate of 34%
for all periods to income before income taxes follows:
Deferred income taxes recorded in the consolidated balance sheets at
December 31, 1996 and 1995 consist of the following:
SIX MONTHS
YEAR ENDED ENDED
DECEMBER 31, DECEMBER 31, YEAR ENDED JUNE 30,
1996 1995 1995 1994
Expected (benefit) expense at
statutory rate $1,266,198 $(279,969) $ 420,288 $ 721,862
Increase (decrease) in income
taxes resulting from:
Exempt income from operations in
Puerto Rico, net of tollgate taxes (279,414) 8,279 (362,540) (297,975)
Exempt income from Dominican
Republic operations (158,075) (72,527) (298,775) (159,647)
State and local income taxes (55,154) (28,917) 24,581 (15,568)
Other - net (17,619) (45,100) 92,304 8,667
---------- ---------- ---------- ---------
Total $ 755,936 $(418,234) $(124,142) $ 257,339
========== ========== ========== =========
DECEMBER 31,
1996 1995
Deferred tax assets:
State and local income taxes $ 38,167 $ 28,802
Asset valuation allowances 600,973 147,767
Pension and deferred compensation 197,673 304,122
Net operating loss carryforwards 359,075 470,000
Inventories 152,423
Alternative minimum tax 187,000
------------ ------------
Total deferred tax assets 1,348,311 1,137,691
------------ ------------
Deferred tax liabilities:
Inventories (240,404)
Fixed assets (1,260,837) (940,800)
Tax on Fivestar earnings ( 64,339)
Tollgate tax on Lifestyle earnings (441,345 (312,322)
------------ ------------
Total deferred tax liabilities (1,766,521) (1,493,526)
------------ ------------
Net deferred tax liability $ (418,210) $ (355,835)
============ ============
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
At December 31, 1996, the Company has approximately $1,056,000 of net
operating loss carryforwards for Federal income tax purposes with annual
utilization limitations over the next five years and expiring in 2010.
Effective in fiscal 1994, under the provisions of SFAS No. 109 the
Company began to provide for the 10% tollgate tax on the annual earnings
of Lifestyle. Effective during 1996 the Company began to provide U.S.
income taxes on the earnings of Fivestar based on the Company's intention
to repatriate these earnings in the future.
7. RETIREMENT PLANS
The Company sponsors separate noncontributory defined benefit pension
plans covering the union and non-union workers of the Company's Ohio and
Puerto Rico operations. Benefits under the union plan are primarily based
upon negotiated rates and years of service. Benefits under the non-union
plan are based upon years of service and highest compensation levels as
defined. Annually, the Company contributes to the plans at least the
minimum amount required by regulation.
Net pension cost of the Company's plans is as follows:
SIX MONTHS
YEAR ENDED ENDED
DECEMBER 31, DECEMBER 31, YEAR ENDED JUNE 30,
1996 1995 1995 1994
Service cost $ 182,955 $ 86,551 $130,310 $152,220
Interest 231,140 111,767 204,551 191,966
Actual return on plan assets (306,853) (171,109) (135,486) 15,129
Amortization and deferral 177,854 126,980 72,263 (69,493)
--------- --------- -------- --------
Net pension cost $ 285,096 $ 154,189 $271,638 $289,822
========= ========= ======== ========
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
The funded status of the Company's plans and reconciliation of accrued
pension cost at December 31, 1996 and 1995 are presented below
(information with respect to benefit obligations and plan assets is as of
September 30):
DECEMBER 31,
1996 1995
Plan assets at fair value $ 2,669,944 $1,877,574
----------- ----------
Actuarial present value of benefit obligations:
Vested 3,590,876 3,025,959
Nonvested 131,549 92,454
----------- ----------
Accumulated benefit obligation 3,722,425 3,118,413
Effects of salary progression 359,989 306,635
----------- ----------
Projected benefit obligation 4,082,414 3,425,048
----------- ----------
Funded status - excess of projected benefit
obligation over plan assets 1,412,470 1,547,474
Remaining unrecognized benefit obligation existing
at transition (343,931) 371,823)
Unrecognized prior service costs due to
plan amendments (610,320) (467,119)
Unrecognized net loss (358,949) (272,009)
Adjustment required to recognize minimum liability 953,211 804,316
Additional contributions (September 30 - December 31) (300,000)
----------- ----------
Accrued pension cost $ 752,481 $1,240,839
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
The assets of the plans consist primarily of common stocks, bonds, and
cash equivalents. The Company's unrecognized benefit obligations existing
at the date of transition for the union and non-union plans are being
amortized over 23 and 21 years, respectively. Actuarial assumptions used
in the accounting for the plans were as follows:
DECEMBER 31,
1996 1995
Discount rate 7.0% 7.0%
Average rate of increase in compensation levels
(non-union only) 3.0% 3.0%
Expected long-term rate of return on plan assets 9.0% 9.0%
Statement of Financial Accounting Standards No. 87, "Employers'
Accounting for Pensions," generally requires the Company to recognize a
minimum liability in instances in which a plan's accumulated benefit
obligation exceeds the fair value of plan assets. In accordance with the
Statement, the Company has recorded in the accompanying financial
statements a non-current pension liability and a non-current intangible
asset of $953,211 and $804,316 as of December 31, 1996 and 1995,
respectively.
8. CAPITAL STOCK
The Company has authorized 250,000 shares of voting preferred stock
without par value. No shares are issued or outstanding. Also, the Company
has authorized 250,000 shares of non-voting preferred stock without par
value. Of these, 125,000 shares have been designated Series A non-voting
convertible preferred stock with a stated value of $.06 per share, of
which 100,000 shares are issued and 92,857 shares are outstanding at
December 31, 1996 and 1995. The Series A preferred stock has dividend and
liquidation rights essentially identical to those of the Company's common
stock. In addition, each share of Series A preferred stock is convertible
into one share of the Company's common stock any time after February 3,
1995, with mandatory conversion by February 3, 1998.
On December 21, 1992, the Board of Directors and the sole shareholder of
Rocky Inc. adopted the 1992 Stock Option Plan which provides for the
issuance of options to purchase up to 400,000 common shares of Rocky Inc.
On October 11, 1995, the Board of Directors and the shareholders adopted
the 1995 Stock Option Plan which provides for the issuance of options to
purchase up to 400,000 common shares of Rocky Inc. All employees,
officers, directors, consultants and advisors providing services to the
Company are eligible to receive options under the Plans. In addition, the
Plans provide for the annual issuance of options to purchase 3,000 shares
of common stock to each non-employee director of the Company. The plans
generally provide for grants with the exercise price equal to fair value
on the date of grant, graduated vesting periods of up to 5 years, and
lives not exceeding 8 years.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
The following summarizes all stock option transactions from July 1, 1993
through December 31, 1996:
WEIGHTED
AVERAGE
EXERCISE
SHARES PRICE
Outstanding at June 30, 1993 107,500 $ 9.53
Issued 56,750 $ 10.83
Exercised (35,000) $ 9.50
Forfeited (2,000) $ 9.75
----------
Outstanding at June 30, 1994 127,250 $ 10.12
Issued 170,300 $ 9.79
Forfeited (9,900) $ 9.82
----------
Outstanding at June 30, 1995 287,650 $ 9.94
Issued 97,250 $ 7.59
----------
Outstanding at December 31, 1995 384,900 $ 9.34
Issued 93,000 $ 6.25
Forfeited (30,000) $ 8.81
----------
Outstanding at December 31, 1996 447,900 $ 8.74
----------
At December 31, 1996, the exercise price for options outstanding range
from $5.625 to $20.00.
The following table summarizes information about options outstanding at
December 31, 1996:
OPTIONS OUTSTANDING OPTIONS EXERCISABLE
------------------- -------------------
WEIGHTED-
AVERAGE WEIGHTED- WEIGHTED-
RANGE OF REMAINING AVERAGE AVERAGE
EXERCISE CONTRACTUAL EXERCISE EXERCISE
PRICES NUMBER LIFE PRICE NUMBER PRICE
$5.625 - $6.00 104,000 6.3 $5.93 14,000 $5.87
$7.50 - 8.875 76,250 5.8 $8.30 22,250 $8.38
$9.50 - $10.125 26,650 3.8 $9.72 198,003 $9.71
$20.00 6,000 2.9 $20.00 6,000 $20.00
------- -------
Total 447,900 $ 8.74 240,253 $ 9.62
======= =======
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
The Company applies APB Opinion No. 25 and related Interpretations in
accounting for its stock option plans. Accordingly, no compensation cost
has been recognized for its stock option plans. Had compensation costs
for the Company's stock-based compensation plans been determined based on
the fair value at the grant dates for awards under those plans consistent
with the method of FASB Statement No. 123, the Company's net earnings and
net earnings per common share, net of related income tax benefits, would
have resulted in the amounts as reported below. In determining the
estimated fair value of each option granted on the date of grant the
Company uses the Black-Scholes option-pricing model with the following
weighted-average assumptions used for grants in the year ended December
31, 1996 and 1995, respectively; dividend yield of 0%; expected
volatility of 47%; risk-free interest rates of 6.50%; and expected life
of 6 years. The weighted average grant date fair value of options issued
during the year ended December 31, 1996 and the six months ended December
31, 1995 was $3.39 and $4.01, respectively.
SIX MONTHS
YEAR ENDED ENDED
DECEMBER 31, DECEMBER 31,
1996 1995
Net income (loss):
As reported $2,805,959 $(490,254)
Pro forma $2,561,260 $(675,838)
Earnings per share:
As reported $ 0.74 $ (0.13)
Pro forma $ 0.68 $ (0.18)
The pro forma amounts are not representative of the effects on reported
net income (loss) for future years.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
9. SUPPLEMENTAL CASH FLOW INFORMATION
Cash paid for interest and Federal, state and local income taxes was as
follows:
TWELVE MONTHS SIX MONTHS
YEAR ENDED ENDED ENDED
DECEMBER 31, DECEMBER 31, DECEMBER 31, YEAR ENDED JUNE 30
1996 1995 1995 1995 1994
(UNAUDITED)
Interest $ 2,066,365 $1,956,831 $1,262,057 $1,913,000 $760,000
=========== ========== ========== ========== ========
Federal, state and local
income taxes - net of
refunds $ (813,225) $ 22,150 $ 10,150 $ 487,000 $717,000
=========== ========== ========== ========== ========
During the year ended December 31, 1996 and the six months ended December
31, 1995, the Company entered into capital lease arrangements for certain
equipment which had a present value of $216,832 and $111,591,
respectively. During the year ended June 30, 1994, the Company acquired
treasury stock for $1,226,059, including a note payable of $919,544.
Accounts payable at December 31, 1996 and 1995 include a total of
$42,994, and $100,836, respectively, relating to the purchase of fixed
assets.
ROCKY SHOES & BOOTS, INC.
AND SUBSIDIARIES
- -----------------------------------------------------------------------------
INDEPENDENT AUDITORS' REPORT
To the Board of Directors and Shareholders of
Rocky Shoes & Boots, Inc.:
We have audited the accompanying consolidated balance sheets of Rocky Shoes &
Boots, Inc. and subsidiaries as of December 31, 1996 and 1995, and the related
consolidated statements of operations, shareholders' equity, and cash flows for
the year ended December 31, 1996, the six months ended December 31, 1995, and
the years ended June 30, 1995 and 1994. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of Rocky Shoes & Boots, Inc. and
subsidiaries at December 31, 1996 and 1995, and the results of their operations
and their cash flows for the year ended December 31, 1996, the six months ended
December 31, 1995, and the years ended June 30, 1995 and 1994 in conformity
with generally accepted accounting principles.
/s/ Deloitte & Touche LLP
Columbus, Ohio
March 11, 1997