|
☒
|
QUARTERLY REPORT
PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Washington
|
|
91-1141254
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
Large Accelerated Filer ☐
|
|
Accelerated Filer ☒
|
Non-accelerated Filer ☐ (Do not check if a smaller reporting company)
|
|
Smaller Reporting Company ☐
|
|
PART I - FINANCIAL INFORMATION
|
Page
|
|
|
|
|
Item 1.
|
Financial Statements
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
Item 2.
|
||
|
|
|
Item 3.
|
||
|
|
|
Item 4.
|
||
|
|
|
PART II ‑ OTHER INFORMATION
|
|
|
|
|
|
Item 1A.
|
||
|
|
|
Item 6.
|
||
|
|
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
Assets
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
1,277
|
|
|
$
|
981
|
|
Accounts receivable, net
|
21,572
|
|
|
11,741
|
|
||
Inventory, net
|
19,350
|
|
|
18,971
|
|
||
Deferred income tax asset, net
|
1,746
|
|
|
1,670
|
|
||
Other current assets
|
4,510
|
|
|
4,413
|
|
||
Total current assets
|
48,455
|
|
|
37,776
|
|
||
Property, equipment and leasehold improvements, net
|
110,354
|
|
|
110,350
|
|
||
Goodwill
|
12,917
|
|
|
12,917
|
|
||
Intangible and other assets, net
|
16,916
|
|
|
17,558
|
|
||
Total assets
|
$
|
188,642
|
|
|
$
|
178,601
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
||
Current liabilities:
|
|
|
|
|
|
||
Accounts payable
|
$
|
18,571
|
|
|
$
|
12,987
|
|
Accrued salaries, wages and payroll taxes
|
5,000
|
|
|
5,114
|
|
||
Refundable deposits
|
7,426
|
|
|
8,152
|
|
||
Other accrued expenses
|
2,043
|
|
|
2,316
|
|
||
Current portion of long-term debt and capital lease obligations
|
1,100
|
|
|
1,157
|
|
||
Total current liabilities
|
34,140
|
|
|
29,726
|
|
||
Long-term debt and capital lease obligations, net of current portion
|
18,368
|
|
|
13,720
|
|
||
Fair value of derivative financial instruments
|
453
|
|
|
503
|
|
||
Deferred income tax liability, net
|
18,731
|
|
|
18,570
|
|
||
Other liabilities
|
711
|
|
|
665
|
|
||
Total liabilities
|
72,403
|
|
|
63,184
|
|
||
Commitments and contingencies
|
|
|
|
|
|
||
Common shareholders' equity:
|
|
|
|
|
|
||
Common stock, $0.005 par value. Authorized 50,000,000 shares; issued and outstanding 19,171,199 and 19,115,396
|
96
|
|
|
96
|
|
||
Additional paid-in capital
|
138,954
|
|
|
138,391
|
|
||
Accumulated other comprehensive loss
|
(280
|
)
|
|
(312
|
)
|
||
Accumulated deficit
|
(22,531
|
)
|
|
(22,758
|
)
|
||
Total common shareholders' equity
|
116,239
|
|
|
115,417
|
|
||
Total liabilities and common shareholders' equity
|
$
|
188,642
|
|
|
$
|
178,601
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Sales
|
$
|
62,638
|
|
|
$
|
60,728
|
|
|
$
|
107,257
|
|
|
$
|
107,745
|
|
Less excise taxes
|
4,107
|
|
|
4,042
|
|
|
7,017
|
|
|
7,233
|
|
||||
Net sales
|
58,531
|
|
|
56,686
|
|
|
100,240
|
|
|
100,512
|
|
||||
Cost of sales
|
39,841
|
|
|
38,112
|
|
|
70,388
|
|
|
70,098
|
|
||||
Gross profit
|
18,690
|
|
|
18,574
|
|
|
29,852
|
|
|
30,414
|
|
||||
Selling, general and administrative expenses
|
16,263
|
|
|
15,208
|
|
|
29,216
|
|
|
27,270
|
|
||||
Operating income
|
2,427
|
|
|
3,366
|
|
|
636
|
|
|
3,144
|
|
||||
Interest expense
|
(150
|
)
|
|
(105
|
)
|
|
(271
|
)
|
|
(206
|
)
|
||||
Other income, net
|
7
|
|
|
9
|
|
|
13
|
|
|
3
|
|
||||
Income before income taxes
|
2,284
|
|
|
3,270
|
|
|
378
|
|
|
2,941
|
|
||||
Income tax expense
|
894
|
|
|
1,275
|
|
|
151
|
|
|
1,147
|
|
||||
Net income
|
$
|
1,390
|
|
|
$
|
1,995
|
|
|
$
|
227
|
|
|
$
|
1,794
|
|
Basic and diluted net income per share
|
$
|
0.07
|
|
|
$
|
0.10
|
|
|
$
|
0.01
|
|
|
$
|
0.09
|
|
Shares used in basic per share calculations
|
19,145
|
|
|
19,029
|
|
|
19,130
|
|
|
19,002
|
|
||||
Shares used in diluted per share calculations
|
19,177
|
|
|
19,087
|
|
|
19,164
|
|
|
19,077
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Net income
|
$
|
1,390
|
|
|
$
|
1,995
|
|
|
$
|
227
|
|
|
$
|
1,794
|
|
Unrealized gain (loss) on derivative hedge transactions, net of tax
|
111
|
|
|
(81
|
)
|
|
32
|
|
|
(229
|
)
|
||||
Comprehensive income
|
$
|
1,501
|
|
|
$
|
1,914
|
|
|
$
|
259
|
|
|
$
|
1,565
|
|
|
Six Months Ended June 30,
|
||||||
|
2015
|
|
2014
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
227
|
|
|
$
|
1,794
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||
Depreciation and amortization
|
4,727
|
|
|
4,255
|
|
||
Loss on sale or disposal of Property, equipment and leasehold improvements
|
306
|
|
|
19
|
|
||
Deferred income taxes
|
67
|
|
|
66
|
|
||
Stock-based compensation
|
605
|
|
|
444
|
|
||
Excess tax benefit from employee stock plans
|
(51
|
)
|
|
(176
|
)
|
||
Other
|
62
|
|
|
(382
|
)
|
||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
Accounts receivable, net
|
(9,831
|
)
|
|
(1,959
|
)
|
||
Inventories
|
62
|
|
|
(2,909
|
)
|
||
Other current assets
|
(97
|
)
|
|
(347
|
)
|
||
Accounts payable and other accrued expenses
|
5,330
|
|
|
5,232
|
|
||
Accrued salaries, wages and payroll taxes
|
(114
|
)
|
|
1,635
|
|
||
Refundable deposits
|
(181
|
)
|
|
446
|
|
||
Net cash provided by operating activities
|
1,112
|
|
|
8,118
|
|
||
Cash flows from investing activities:
|
|
|
|
|
|
||
Expenditures for Property, equipment and leasehold improvements
|
(5,816
|
)
|
|
(5,074
|
)
|
||
Proceeds from sale of Property, equipment and leasehold improvements
|
387
|
|
|
15
|
|
||
Net cash used in investing activities
|
(5,429
|
)
|
|
(5,059
|
)
|
||
Cash flows from financing activities:
|
|
|
|
|
|
||
Principal payments on debt and capital lease obligations
|
(245
|
)
|
|
(291
|
)
|
||
Proceeds from capital lease financing
|
—
|
|
|
841
|
|
||
Net borrowings under revolving line of credit
|
4,900
|
|
|
—
|
|
||
Proceeds from issuances of common stock
|
58
|
|
|
63
|
|
||
Tax payments related to performance shares issued
|
(151
|
)
|
|
(150
|
)
|
||
Excess tax benefit from employee stock plans
|
51
|
|
|
176
|
|
||
Net cash provided by financing activities
|
4,613
|
|
|
639
|
|
||
Increase in Cash and cash equivalents
|
296
|
|
|
3,698
|
|
||
Cash and cash equivalents:
|
|
|
|
|
|
||
Beginning of period
|
981
|
|
|
2,726
|
|
||
End of period
|
$
|
1,277
|
|
|
$
|
6,424
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||
Cash paid for interest
|
$
|
329
|
|
|
$
|
260
|
|
Cash paid for income taxes, net
|
56
|
|
|
246
|
|
||
Supplemental disclosure of non-cash information:
|
|
|
|
|
|
||
Purchases of Property, equipment and leasehold improvements included in Accounts payable at end of period
|
$
|
667
|
|
|
$
|
2,008
|
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
Raw materials
|
$
|
4,382
|
|
|
$
|
4,414
|
|
Work in process
|
3,598
|
|
|
2,781
|
|
||
Finished goods
|
8,739
|
|
|
8,986
|
|
||
Packaging materials
|
573
|
|
|
627
|
|
||
Promotional merchandise
|
1,493
|
|
|
1,531
|
|
||
Pub food, beverages and supplies
|
565
|
|
|
632
|
|
||
|
$
|
19,350
|
|
|
$
|
18,971
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Gross sales to A-B
|
$
|
52,279
|
|
|
$
|
51,798
|
|
|
$
|
87,946
|
|
|
$
|
90,250
|
|
Margin fee paid to A-B, classified as a reduction of Sales
|
746
|
|
|
761
|
|
|
1,284
|
|
|
1,361
|
|
||||
Inventory management and other fees paid to A-B, classified in Cost of sales
|
103
|
|
|
87
|
|
|
193
|
|
|
180
|
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
Amounts due from A-B related to beer sales pursuant to the A-B distributor agreement
|
$
|
14,523
|
|
|
$
|
7,846
|
|
Refundable deposits due to A-B
|
(1,937
|
)
|
|
(2,629
|
)
|
||
Amounts due to A-B for services rendered
|
(2,263
|
)
|
|
(1,821
|
)
|
||
Net amount due from A-B
|
$
|
10,323
|
|
|
$
|
3,396
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
$
|
30
|
|
|
$
|
32
|
|
|
$
|
60
|
|
|
$
|
64
|
|
Derivatives in Cash Flow Hedging Relationships
|
|
Amount of Gain (Loss)
Recognized in Accumulated OCI (Effective Portion)
|
|
Location of Loss Reclassified
from Accumulated OCI into
Income (Effective Portion)
|
|
Amount of Loss Reclassified from Accumulated OCI into
Income (Effective Portion)
|
||||
Three Months Ended
June 30, |
|
|
|
|
|
|
||||
2015
|
|
$
|
179
|
|
|
Interest expense
|
|
$
|
52
|
|
2014
|
|
$
|
(131
|
)
|
|
Interest expense
|
|
$
|
55
|
|
|
|
|
|
|
|
|
||||
Six Months Ended
June 30, |
|
|
|
|
|
|
||||
2015
|
|
$
|
51
|
|
|
Interest expense
|
|
$
|
104
|
|
2014
|
|
$
|
(370
|
)
|
|
Interest expense
|
|
$
|
96
|
|
•
|
Level 1 – quoted prices in active markets for identical securities as of the reporting date;
|
•
|
Level 2 – other significant directly or indirectly observable inputs, including quoted prices for similar securities, interest rates, prepayment speeds and credit risk; and
|
•
|
Level 3 – significant inputs that are generally less observable than objective sources, including our own assumptions in determining fair value.
|
Fair Value at June 30, 2015
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Interest rate swap
|
|
$
|
—
|
|
|
$
|
(453
|
)
|
|
$
|
—
|
|
|
$
|
(453
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Fair Value at December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest rate swap
|
|
$
|
—
|
|
|
$
|
(503
|
)
|
|
$
|
—
|
|
|
$
|
(503
|
)
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
Fixed-rate debt on balance sheet
|
$
|
1,335
|
|
|
$
|
1,456
|
|
Estimated fair value of fixed-rate debt
|
$
|
1,381
|
|
|
$
|
1,513
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
2015
|
|
2014
|
|
2015
|
|
2014
|
||||
82.3
|
%
|
|
84.0
|
%
|
|
80.8
|
%
|
|
82.5
|
%
|
June 30,
2015 |
|
December 31,
2014 |
||
67.3
|
%
|
|
66.8
|
%
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Selling, general and administrative expense
|
$
|
305
|
|
|
$
|
246
|
|
|
$
|
556
|
|
|
$
|
400
|
|
Cost of sales
|
20
|
|
|
27
|
|
|
49
|
|
|
44
|
|
||||
Total stock-based compensation expense
|
$
|
325
|
|
|
$
|
273
|
|
|
$
|
605
|
|
|
$
|
444
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||
Weighted average common shares used for basic EPS
|
19,145
|
|
|
19,029
|
|
|
19,130
|
|
|
19,002
|
|
Dilutive effect of stock-based awards
|
32
|
|
|
58
|
|
|
34
|
|
|
75
|
|
Shares used for diluted EPS
|
19,177
|
|
|
19,087
|
|
|
19,164
|
|
|
19,077
|
|
|
|
|
|
|
|
|
|
||||
Stock-based awards not included in diluted per share calculations as they would be antidilutive (in thousands)
|
248
|
|
|
77
|
|
|
200
|
|
|
38
|
|
Six Months Ended June 30,
|
|
Net sales
|
|
Net income
|
|
Number of
Barrels Sold |
2015
|
|
$100.2 million
|
|
$0.2 million
|
|
406,600
|
2014
|
|
$100.5 million
|
|
$1.8 million
|
|
417,100
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||
Sales
|
107.0
|
%
|
|
107.1
|
%
|
|
107.0
|
%
|
|
107.2
|
%
|
Less excise taxes
|
(7.0
|
)
|
|
(7.1
|
)
|
|
(7.0
|
)
|
|
(7.2
|
)
|
Net sales
|
100.00
|
|
|
100.0
|
|
|
100.00
|
|
|
100.0
|
|
Cost of sales
|
68.1
|
|
|
67.2
|
|
|
70.2
|
|
|
69.7
|
|
Gross profit
|
31.9
|
|
|
32.8
|
|
|
29.8
|
|
|
30.3
|
|
Selling, general and administrative expenses
|
27.8
|
|
|
26.8
|
|
|
29.1
|
|
|
27.1
|
|
Operating income
|
4.1
|
|
|
5.9
|
|
|
0.6
|
|
|
3.1
|
|
Interest expense
|
(0.3
|
)
|
|
(0.2
|
)
|
|
(0.3
|
)
|
|
(0.2
|
)
|
Other income, net
|
0.0
|
|
|
0.0
|
|
|
0.0
|
|
|
0.0
|
|
Income before income taxes
|
3.9
|
|
|
5.8
|
|
|
0.4
|
|
|
2.9
|
|
Income tax expense
|
1.5
|
|
|
2.2
|
|
|
0.2
|
|
|
1.1
|
|
Net income
|
2.4
|
%
|
|
3.5
|
%
|
|
0.2
|
%
|
|
1.8
|
%
|
(1)
|
Percentages may not add due to rounding.
|
|
Three Months Ended June 30,
|
||||||||||
2015
|
Beer
Related |
|
Pubs
|
|
Total
|
||||||
Net sales
|
$
|
51,229
|
|
|
$
|
7,302
|
|
|
$
|
58,531
|
|
Gross profit
|
$
|
17,715
|
|
|
$
|
975
|
|
|
$
|
18,690
|
|
Gross margin
|
34.6
|
%
|
|
13.4
|
%
|
|
31.9
|
%
|
|||
|
|
|
|
|
|
||||||
2014
|
|
|
|
|
|
|
|
|
|||
Net sales
|
$
|
50,043
|
|
|
$
|
6,643
|
|
|
$
|
56,686
|
|
Gross profit
|
$
|
17,659
|
|
|
$
|
915
|
|
|
$
|
18,574
|
|
Gross margin
|
35.3
|
%
|
|
13.8
|
%
|
|
32.8
|
%
|
|||
|
|
|
|
|
|
||||||
|
Six Months Ended June 30,
|
||||||||||
2015
|
Beer
Related |
|
Pubs
|
|
Total
|
||||||
Net sales
|
$
|
86,787
|
|
|
$
|
13,453
|
|
|
$
|
100,240
|
|
Gross profit
|
$
|
28,281
|
|
|
$
|
1,571
|
|
|
$
|
29,852
|
|
Gross margin
|
32.6
|
%
|
|
11.7
|
%
|
|
29.8
|
%
|
|||
|
|
|
|
|
|
||||||
2014
|
|
|
|
|
|
|
|
|
|||
Net sales
|
$
|
87,857
|
|
|
$
|
12,655
|
|
|
$
|
100,512
|
|
Gross profit
|
$
|
28,706
|
|
|
$
|
1,708
|
|
|
$
|
30,414
|
|
Gross margin
|
32.7
|
%
|
|
13.5
|
%
|
|
30.3
|
%
|
|
Three Months Ended June 30,
|
|
Dollar
|
|
|
|||||||||
Sales by Category
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
A-B and A-B related
|
$
|
51,533
|
|
|
$
|
51,037
|
|
|
$
|
496
|
|
|
1.0
|
%
|
Contract brewing and beer related
(1)
|
3,803
|
|
|
3,048
|
|
|
755
|
|
|
24.8
|
%
|
|||
Excise taxes
|
(4,107
|
)
|
|
(4,042
|
)
|
|
(65
|
)
|
|
1.6
|
%
|
|||
Net beer related sales
|
51,229
|
|
|
50,043
|
|
|
1,186
|
|
|
2.4
|
%
|
|||
Pubs
(2)
|
7,302
|
|
|
6,643
|
|
|
659
|
|
|
9.9
|
%
|
|||
Net sales
|
$
|
58,531
|
|
|
$
|
56,686
|
|
|
$
|
1,845
|
|
|
3.3
|
%
|
|
|
|
|
|
|
|
|
|||||||
|
Six Months Ended
June 30, |
|
Dollar
|
|
|
|||||||||
Sales by Category
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
A-B and A-B related
|
$
|
86,662
|
|
|
$
|
88,889
|
|
|
$
|
(2,227
|
)
|
|
(2.5
|
)%
|
Contract brewing and beer related
(1)
|
7,142
|
|
|
6,201
|
|
|
941
|
|
|
15.2
|
%
|
|||
Excise taxes
|
(7,017
|
)
|
|
(7,233
|
)
|
|
216
|
|
|
(3.0
|
)%
|
|||
Net beer related sales
|
86,787
|
|
|
87,857
|
|
|
(1,070
|
)
|
|
(1.2
|
)%
|
|||
Pubs
(2)
|
13,453
|
|
|
12,655
|
|
|
798
|
|
|
6.3
|
%
|
|||
Net sales
|
$
|
100,240
|
|
|
$
|
100,512
|
|
|
$
|
(272
|
)
|
|
(0.3
|
)%
|
(1)
|
Beer related includes international beer sales.
|
(2)
|
Pubs sales include sales of promotional merchandise and sales of beer directly to customers.
|
Three Months Ended June 30,
|
|
2015 Shipments
|
|
2014 Shipments
|
|
Increase
(Decrease) |
|
%
Change |
|
Change in
Depletions (1) |
|||||
A-B and A-B related
|
|
218,800
|
|
|
218,400
|
|
|
400
|
|
|
0.2
|
%
|
|
0
|
%
|
Contract brewing and beer related
(2)
|
|
17,300
|
|
|
13,200
|
|
|
4,100
|
|
|
31.1
|
%
|
|
|
|
Pubs
|
|
2,800
|
|
|
2,700
|
|
|
100
|
|
|
3.7
|
%
|
|
|
|
Total
|
|
238,900
|
|
|
234,300
|
|
|
4,600
|
|
|
2.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Six Months Ended June 30,
|
|
2015 Shipments
|
|
2014 Shipments
|
|
Increase
(Decrease) |
|
%
Change |
|
Change in
Depletions (1) |
|||||
A-B and A-B related
|
|
370,200
|
|
|
385,700
|
|
|
(15,500
|
)
|
|
(4.0
|
)%
|
|
1
|
%
|
Contract brewing and beer related
(2)
|
|
31,500
|
|
|
26,300
|
|
|
5,200
|
|
|
19.8
|
%
|
|
|
|
Pubs
|
|
4,900
|
|
|
5,100
|
|
|
(200
|
)
|
|
(3.9
|
)%
|
|
|
|
Total
|
|
406,600
|
|
|
417,100
|
|
|
(10,500
|
)
|
|
(2.5
|
)%
|
|
|
|
(1)
|
Change in depletions reflects the year-over-year change in barrel volume sales of beer by wholesalers to retailers.
|
(2)
|
Contract brewing and beer related includes international shipments of our beers.
|
Three Months Ended June 30,
|
|
2015 Shipments
|
|
2014 Shipments
|
|
Increase
(Decrease) |
|
%
Change |
|
Change in
Depletions |
|||||
Kona
|
|
105,000
|
|
|
90,900
|
|
|
14,100
|
|
|
15.5
|
%
|
|
12
|
%
|
Redhook
|
|
52,000
|
|
|
61,500
|
|
|
(9,500
|
)
|
|
(15.4
|
)%
|
|
(14
|
)%
|
Widmer Brothers
|
|
56,400
|
|
|
58,600
|
|
|
(2,200
|
)
|
|
(3.8
|
)%
|
|
(7
|
)%
|
Omission
|
|
14,900
|
|
|
14,300
|
|
|
600
|
|
|
4.2
|
%
|
|
8
|
%
|
Total
(1)
|
|
228,300
|
|
|
225,300
|
|
|
3,000
|
|
|
1.3
|
%
|
|
—
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Six Months Ended June 30,
|
|
2015 Shipments
|
|
2014 Shipments
|
|
Increase
(Decrease) |
|
%
Change |
|
Change in
Depletions |
|||||
Kona
|
|
168,200
|
|
|
154,700
|
|
|
13,500
|
|
|
8.7
|
%
|
|
11
|
%
|
Redhook
|
|
94,500
|
|
|
112,100
|
|
|
(17,600
|
)
|
|
(15.7
|
)%
|
|
(12
|
)%
|
Widmer Brothers
|
|
98,400
|
|
|
106,500
|
|
|
(8,100
|
)
|
|
(7.6
|
)%
|
|
(5
|
)%
|
Omission
|
|
25,700
|
|
|
24,200
|
|
|
1,500
|
|
|
6.2
|
%
|
|
18
|
%
|
Total
(1)
|
|
386,800
|
|
|
397,500
|
|
|
(10,700
|
)
|
|
(2.7
|
)%
|
|
1
|
%
|
(1)
|
Total shipments by brand include international shipments and exclude shipments produced under our contract brewing arrangements.
|
Three Months Ended
|
|
2015
|
|
2014
|
||||||||
June 30,
|
|
Shipments
|
|
% of Total
|
|
Shipments
|
|
% of Total
|
||||
Draft
|
|
50,400
|
|
|
22.1
|
%
|
|
53,400
|
|
|
23.7
|
%
|
Packaged
|
|
177,900
|
|
|
77.9
|
%
|
|
171,900
|
|
|
76.3
|
%
|
Total
|
|
228,300
|
|
|
100.0
|
%
|
|
225,300
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
||||
Six Months Ended
|
|
2015
|
|
2014
|
||||||||
June 30,
|
|
Shipments
|
|
% of Total
|
|
Shipments
|
|
% of Total
|
||||
Draft
|
|
89,900
|
|
|
23.2
|
%
|
|
98,700
|
|
|
24.8
|
%
|
Packaged
|
|
296,900
|
|
|
76.8
|
%
|
|
298,800
|
|
|
75.2
|
%
|
Total
|
|
386,800
|
|
|
100.0
|
%
|
|
397,500
|
|
|
100.0
|
%
|
|
Three Months Ended June 30,
|
|
Dollar
|
|
|
|||||||||
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
Beer Related
|
$
|
33,514
|
|
|
$
|
32,384
|
|
|
$
|
1,130
|
|
|
3.5
|
%
|
Pubs
|
6,327
|
|
|
5,728
|
|
|
599
|
|
|
10.5
|
%
|
|||
Total
|
$
|
39,841
|
|
|
$
|
38,112
|
|
|
$
|
1,729
|
|
|
4.5
|
%
|
|
|
|
|
|
|
|
|
|||||||
|
Six Months Ended June 30,
|
|
Dollar
|
|
|
|||||||||
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
Beer Related
|
$
|
58,506
|
|
|
$
|
59,151
|
|
|
$
|
(645
|
)
|
|
(1.1
|
)%
|
Pubs
|
11,882
|
|
|
10,947
|
|
|
935
|
|
|
8.5
|
%
|
|||
Total
|
$
|
70,388
|
|
|
$
|
70,098
|
|
|
$
|
290
|
|
|
0.4
|
%
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||
Capacity utilization
|
82
|
%
|
|
87
|
%
|
|
70
|
%
|
|
78
|
%
|
|
Three Months Ended June 30,
|
|
Dollar
|
|
|
|||||||||
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
Beer Related
|
$
|
17,715
|
|
|
$
|
17,659
|
|
|
$
|
56
|
|
|
0.3
|
%
|
Pubs
|
975
|
|
|
915
|
|
|
60
|
|
|
6.6
|
%
|
|||
Total
|
$
|
18,690
|
|
|
$
|
18,574
|
|
|
$
|
116
|
|
|
0.6
|
%
|
|
|
|
|
|
|
|
|
|||||||
|
Six Months Ended June 30,
|
|
Dollar
|
|
|
|||||||||
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
Beer Related
|
$
|
28,281
|
|
|
$
|
28,706
|
|
|
$
|
(425
|
)
|
|
(1.5
|
)%
|
Pubs
|
1,571
|
|
|
1,708
|
|
|
(137
|
)
|
|
(8.0
|
)%
|
|||
Total
|
$
|
29,852
|
|
|
$
|
30,414
|
|
|
$
|
(562
|
)
|
|
(1.8
|
)%
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||
Beer Related
|
34.6
|
%
|
|
35.3
|
%
|
|
32.6
|
%
|
|
32.7
|
%
|
Pubs
|
13.4
|
%
|
|
13.8
|
%
|
|
11.7
|
%
|
|
13.5
|
%
|
Overall
|
31.9
|
%
|
|
32.8
|
%
|
|
29.8
|
%
|
|
30.3
|
%
|
Three Months Ended
June 30, |
|
Dollar
|
|
|
|||||||||
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
$
|
150
|
|
|
$
|
105
|
|
|
$
|
45
|
|
|
42.9
|
%
|
|
|
|
|
|
|
|
|||||||
Six Months Ended
June 30, |
|
Dollar
|
|
|
|||||||||
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
$
|
271
|
|
|
$
|
206
|
|
|
$
|
65
|
|
|
31.6
|
%
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Average debt outstanding
|
$
|
21,046
|
|
|
$
|
11,704
|
|
|
$
|
19,595
|
|
|
$
|
11,701
|
|
Average interest rate
|
1.85
|
%
|
|
1.74
|
%
|
|
1.70
|
%
|
|
1.89
|
%
|
|
Six Months Ended
June 30, |
||||||
|
2015
|
|
2014
|
||||
Net cash provided by operating activities
|
$
|
1,112
|
|
|
$
|
8,118
|
|
Net cash used in investing activities
|
(5,429
|
)
|
|
(5,059
|
)
|
||
Net cash provided by financing activities
|
4,613
|
|
|
639
|
|
||
Increase in Cash and cash equivalents
|
$
|
296
|
|
|
$
|
3,698
|
|
•
|
state NOLs of $31,000, tax-effected;
|
•
|
federal alternative minimum tax (“AMT”) credit carry forwards of $332,000; and
|
•
|
federal insurance contributions act (“FICA”) credit carry forwards of $72,000.
|
|
CRAFT BREW ALLIANCE, INC.
|
|
|
|
|
|
|
August 5, 2015
|
BY:
|
/s/ Joseph K. Vanderstelt
|
|
|
|
Joseph K. Vanderstelt
|
|
|
|
Chief Financial Officer
|
|
¨
|
My check in the full amount of the Aggregate Purchase Price (as well as a check for any withholding taxes, if this box
¨
is checked). See "Instructions" below.
|
¨
|
Delivery of previously owned shares of CBA common stock with a fair market value equal to the Aggregate Purchase Price (as well as any withholding taxes, if this box
¨
is checked). See "Instructions" below.
|
¨
|
Withholding of that number of Shares of CBA common stock otherwise issuable to me upon exercise of the Option, with a fair market value on the date of exercise equal to the Aggregate Purchase Price (as well as any withholding taxes, if this box
¨
is checked). See "Instructions" below.
|
¨
|
My irrevocable direction to my securities broker (see below) to sell Shares subject to the Option and deliver a portion of the sales proceeds to Craft Brew Alliance, Inc., in full payment of the Aggregate Purchase Price (as well as any withholding taxes, if this box
¨
is checked). See "Instructions" below. I hereby confirm that any sale of Shares will be in compliance with CBA's policies on insider trading and Rule 144, if applicable. I HEREBY IRREVOCABLY AUTHORIZE ______________________ to transfer funds to Craft Brew Alliance, (
name of broker
)
Inc., from my account in payment of the Aggregate Purchase Price (and withholding taxes, if applicable) and Craft Brew Alliance, Inc., is hereby directed to issue the Shares for my account with such broker and to transmit the Shares to the broker indicated above. |
Common Stock
Certificate Number |
Number of
Shares Covered |
|
|
|
|
|
|
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;
|
4.
|
The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a−15(e) and 15d−15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a−15(f) and 15d−15(f)) for the Registrant and we have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and
|
5.
|
The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.
|
Date: August 5, 2015
|
|
|
|
|
|
By:
|
/s/ Andrew J. Thomas
|
|
|
Andrew J. Thomas
|
|
|
Chief Executive Officer
|
|
|
|
1.
|
I have reviewed this quarterly report on Form 10−Q of Craft Brew Alliance, Inc. (the “Registrant”);
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the Registrant as of, and for, the periods presented in this report;
|
4.
|
The Registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a−15(e) and 15d−15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a−15(f) and 15d−15(f)) for the Registrant and we have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the Registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the Registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the Registrant’s internal control over financial reporting that occurred during the Registrant’s most recent fiscal quarter (the Registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the Registrant’s internal control over financial reporting; and
|
5.
|
The Registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the Registrant’s auditors and the audit committee of the Registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the Registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the Registrant’s internal control over financial reporting.
|
Date: August 5, 2015
|
|
|
|
|
|
By:
|
/s/ Joseph K. Vanderstelt
|
|
|
Joseph K. Vanderstelt
|
|
|
Chief Financial Officer
|
|
|
|
1.
|
The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.
|
Date: August 5, 2015
|
|
|
|
|
|
BY:
|
/s/ Andrew J. Thomas
|
|
|
Andrew J. Thomas
|
|
|
Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
|
|
BY:
|
/s/ Joseph K. Vanderstelt
|
|
|
Joseph K. Vanderstelt
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial Officer)
|
|
|
•
|
We saw strong performance in three of our core brand families, with double-digit depletion growth from Kona and Omission, which remains the #1 beer in the gluten-free beer category; and Widmer Brothers continued its steady turnaround. Depletion volume, however, was flat over the second quarter of 2014, which primarily reflects weak performance in our Redhook brand family outside of its home market of Washington state.
|
◦
|
In our home markets of Hawaii, Oregon, and Washington, depletion volume grew 7% over the second quarter of 2014, which validates our strategic focus on delivering sustainable topline growth, particularly in our brands’ home states.
|
◦
|
As we look to build on our home market strategy through establishing strategic partnerships with strong local brands, we are expanding our partnership with Boone, NC-based Appalachian Mountain Brewery to include an alternating proprietorship in our Portsmouth brewery.
|
◦
|
Our international business continues to grow, with international shipments increasing by 60% over the second quarter of 2014, driven by the continued strength of our Kona brand family.
|
•
|
Net sales and total beer shipments increased 3% and 2%, respectively, compared to the second quarter of 2014, reflecting continued progress to align shipments and depletions, while managing inventory levels in preparation for the peak summer season.
|
•
|
Our beer gross margin rate decreased 70 basis points to 34.6% in the second quarter, compared to 35.3% in the second quarter last year. This decrease reflects the lapping of last year's production build up to support bringing our Memphis brewery online. The decreased rate was also due to a planned decrease in production in the second quarter of 2015 as we continued to align production with shipments and depletions. These decreases were partially offset by lower raw material and distribution costs on a per barrel basis. Our pub gross margin rate decreased by 40 basis points to 13.4%, compared to 13.8%, due to increases in selling and employee related costs. As a result, our combined second quarter gross margin rate decreased 90 basis points to 31.9%, compared to 32.8% for the second quarter last year.
|
•
|
Owned capacity utilization was 82% in the second quarter of 2015, compared to 87% in the second quarter of 2014, which primarily reflects the addition of our brewing operations in Memphis, as well as continued efforts to balance and normalize inventories.
|
•
|
As a percentage of net sales, our selling, general and administrative expense (“SG&A”) increased to 28% in the second quarter of 2015, compared to 27% in the second quarter of 2014, due to lower sales and planned increases in sales infrastructure and marketing expenses.
|
•
|
Diluted income per share for the second quarter of 2015 was $0.07, compared to $0.10 for the same period last year.
|
•
|
Depletion volume grew 1% over the first six months of 2014.
|
◦
|
In our home markets of Hawaii, Oregon, and Washington, depletion volume grew 7% over the first six months of 2014.
|
•
|
Net sales were relatively flat compared to the comparable six-month period in 2014, and total beer shipments decreased by 3%, reflecting ongoing efforts to synchronize shipments and depletions.
|
•
|
Our beer gross margin rate decreased slightly by 10 basis points to 32.6% in the first six months, compared to 32.7% in the first six months last year, reflecting lower capacity utilization in our owned breweries, a shift in packaging mix, as well as the intentional increased production in the second quarter of 2014 to support bringing Memphis online. The decrease was partially offset by lower distribution costs and higher pricing on a per barrel basis. Our pub gross margin rate decreased by 180 basis points to 11.7% in the first six months of 2015, compared to 13.5% in the same period of 2014, due to closures resulting from inclement weather during the first quarter of 2015 and the closure of our Koko pub for a full remodel. As a result, our combined year to date gross margin rate decreased 50 basis points to 29.8%, compared to 30.3% for the first six months last year.
|
•
|
Owned capacity utilization decreased to 70% in the first six months of 2015 compared to 78% in the first six months of 2014, which primarily reflects the addition of our brewing operations in Memphis, as well as a decrease in shipment volume.
|
•
|
As a percentage of net sales, our SG&A increased to 29% in the first six months of 2015 from 27% in the first six months of 2014, which was primarily due to increased investments in sales infrastructure and marketing.
|
•
|
Diluted income per share for the first half of 2015 was $0.01, compared to $0.09 for the same period last year.
|
•
|
To address the wide variances in quarterly results and provide a more representative view into our financial performance, we are sharing trailing 12-month comparisons for the periods ended June 30, 2015 and June 30, 2014.
|
◦
|
For those periods, our beer shipments increased 1%, depletions increased 3%, and net sales increased 3%.
|
◦
|
Our beer gross margin expanded by 10 basis points to 31.7% and pub/restaurant gross margin contracted by 160 basis points to 12.5% for the same 12-month periods, for a combined gross margin contraction of 20 basis points to 29.1%, compared to 29.3%.
|
•
|
Owned beer shipment growth between 1% and 3%. The adjusted anticipated beer shipment growth reflects greater-than-anticipated challenges to the Redhook brand family outside of its home market.
|
•
|
Average price increase of 1% to 2%. We also expect further improvements in our revenue per barrel as we experience a favorable shift in our product mix.
|
•
|
Contract brewing revenue is expected to be flat compared to 2014, previously estimated to range from a decline of 10% to an increase of 10%.
|
•
|
Gross margin rate of 30.5% to 31.5%, which is unchanged based on our continued efforts to optimize our brewing locations and improve our capacity utilization as we steer towards our gross margin expansion target of 35% in 2017.
|
•
|
SG&A expense ranging from $58 million to $61 million. We are committed to keeping the high end of our SG&A expenses in line with topline performance, while ensuring the commercial programming is fully supported.
|
•
|
Capital expenditures of approximately $16 million to $19 million, which were previously estimated at $17 million to $21 million. The decrease in our projected capital expenditures is due to the timing of certain planned projects. We continue to anticipate capital expenditures of approximately $17 million to $21 million in 2016. Our capital expenditures will support the recently announced brewery expansion projects, as well as continued investments in quality, safety, sustainability, capacity and efficiency.
|
Media Contact:
Jenny McLean
Craft Brew Alliance, Inc.
(503) 331-7248
jenny.mclean@craftbrew.com
|
Investor Contact:
Edwin Smith
Craft Brew Alliance, Inc.
(503) 972-7884
ed.smith@craftbrew.com
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Sales
|
$
|
62,638
|
|
|
$
|
60,728
|
|
|
$
|
107,257
|
|
|
$
|
107,745
|
|
Less excise taxes
|
4,107
|
|
|
4,042
|
|
|
7,017
|
|
|
7,233
|
|
||||
Net sales
|
58,531
|
|
|
56,686
|
|
|
100,240
|
|
|
100,512
|
|
||||
Cost of sales
|
39,841
|
|
|
38,112
|
|
|
70,388
|
|
|
70,098
|
|
||||
Gross profit
|
18,690
|
|
|
18,574
|
|
|
29,852
|
|
|
30,414
|
|
||||
As percentage of net sales
|
31.9
|
%
|
|
32.8
|
%
|
|
29.8
|
%
|
|
30.3
|
%
|
||||
Selling, general and administrative expenses
|
16,263
|
|
|
15,208
|
|
|
29,216
|
|
|
27,270
|
|
||||
Operating income
|
2,427
|
|
|
3,366
|
|
|
636
|
|
|
3,144
|
|
||||
Interest expense
|
(150
|
)
|
|
(105
|
)
|
|
(271
|
)
|
|
(206
|
)
|
||||
Other income, net
|
7
|
|
|
9
|
|
|
13
|
|
|
3
|
|
||||
Income before income taxes
|
2,284
|
|
|
3,270
|
|
|
378
|
|
|
2,941
|
|
||||
Income tax expense
|
894
|
|
|
1,275
|
|
|
151
|
|
|
1,147
|
|
||||
Net income
|
$
|
1,390
|
|
|
$
|
1,995
|
|
|
$
|
227
|
|
|
$
|
1,794
|
|
Income per share:
|
|
|
|
|
|
|
|
|
|
||||||
Basic and diluted net income per share
|
$
|
0.07
|
|
|
$
|
0.10
|
|
|
$
|
0.01
|
|
|
$
|
0.09
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
||||||
Basic
|
19,145
|
|
|
19,029
|
|
|
19,130
|
|
|
19,002
|
|
||||
Diluted
|
19,177
|
|
|
19,087
|
|
|
19,164
|
|
|
19,077
|
|
||||
Total shipments (in barrels):
|
|
|
|
|
|
|
|
|
|
||||||
Core Brands
|
228,300
|
|
|
225,300
|
|
|
386,800
|
|
|
397,500
|
|
||||
Contract Brewing
|
10,600
|
|
|
9,000
|
|
|
19,800
|
|
|
19,600
|
|
||||
Total shipments
|
238,900
|
|
|
234,300
|
|
|
406,600
|
|
|
417,100
|
|
||||
Change in depletions
(1)
|
—
|
%
|
|
9
|
%
|
|
1
|
%
|
|
9
|
%
|
(1)
|
Change in depletions reflects the period-over-period change in barrel volume sales of beer by wholesalers to retailers.
|
|
June 30,
|
||||||
|
2015
|
|
2014
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
1,277
|
|
|
$
|
6,424
|
|
Accounts receivable, net
|
21,572
|
|
|
13,330
|
|
||
Inventory, net
|
19,350
|
|
|
20,133
|
|
||
Deferred income tax asset, net
|
1,746
|
|
|
1,775
|
|
||
Other current assets
|
4,510
|
|
|
3,749
|
|
||
Total current assets
|
48,455
|
|
|
45,411
|
|
||
Property, equipment and leasehold improvements, net
|
110,354
|
|
|
106,050
|
|
||
Goodwill
|
12,917
|
|
|
12,917
|
|
||
Intangible and other assets, net
|
16,916
|
|
|
17,337
|
|
||
Total assets
|
$
|
188,642
|
|
|
$
|
181,715
|
|
Current liabilities:
|
|
|
|
|
|
||
Accounts payable
|
$
|
18,571
|
|
|
$
|
20,977
|
|
Accrued salaries, wages and payroll taxes
|
5,000
|
|
|
6,251
|
|
||
Refundable deposits
|
7,426
|
|
|
7,971
|
|
||
Other accrued expenses
|
2,043
|
|
|
1,940
|
|
||
Current portion of long-term debt and capital lease obligations
|
1,100
|
|
|
557
|
|
||
Total current liabilities
|
34,140
|
|
|
37,696
|
|
||
Long-term debt and capital lease obligations, net of current portion
|
18,368
|
|
|
11,693
|
|
||
Other long-term liabilities
|
19,895
|
|
|
19,058
|
|
||
Total common shareholders' equity
|
116,239
|
|
|
113,268
|
|
||
Total liabilities and common shareholders' equity
|
$
|
188,642
|
|
|
$
|
181,715
|
|
|
Six Months Ended June 30,
|
||||||
|
2015
|
|
2014
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
227
|
|
|
$
|
1,794
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||
Depreciation and amortization
|
4,727
|
|
|
4,255
|
|
||
Loss on sale or disposal of Property, equipment and leasehold improvements
|
306
|
|
|
19
|
|
||
Deferred income taxes
|
67
|
|
|
66
|
|
||
Other, including stock-based compensation and excess tax benefit from employee stock plans
|
616
|
|
|
(114
|
)
|
||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
Accounts receivable, net
|
(9,831
|
)
|
|
(1,959
|
)
|
||
Inventories
|
62
|
|
|
(2,909
|
)
|
||
Other current assets
|
(97
|
)
|
|
(347
|
)
|
||
Accounts payable and other accrued expenses
|
5,330
|
|
|
5,232
|
|
||
Accrued salaries, wages and payroll taxes
|
(114
|
)
|
|
1,635
|
|
||
Refundable deposits
|
(181
|
)
|
|
446
|
|
||
Net cash provided by operating activities
|
1,112
|
|
|
8,118
|
|
||
Cash flows from investing activities:
|
|
|
|
|
|
||
Expenditures for Property, equipment and leasehold improvements
|
(5,816
|
)
|
|
(5,074
|
)
|
||
Proceeds from sale of Property, equipment and leasehold improvements
|
387
|
|
|
15
|
|
||
Net cash used in investing activities
|
(5,429
|
)
|
|
(5,059
|
)
|
||
Cash Flows from Financing Activities:
|
|
|
|
|
|
||
Principal payments on debt and capital lease obligations
|
(245
|
)
|
|
(291
|
)
|
||
Proceeds from capital lease financing
|
—
|
|
|
841
|
|
||
Net borrowings under revolving line of credit
|
4,900
|
|
|
—
|
|
||
Proceeds from issuances of common stock
|
58
|
|
|
63
|
|
||
Tax payments related to performance shares issued
|
(151
|
)
|
|
(150
|
)
|
||
Excess tax benefit from employee stock plans
|
51
|
|
|
176
|
|
||
Net cash provided by financing activities
|
4,613
|
|
|
639
|
|
||
Increase in Cash and cash equivalents
|
296
|
|
|
3,698
|
|
||
Cash and cash equivalents, beginning of period
|
981
|
|
|
2,726
|
|
||
Cash and cash equivalents, end of period
|
$
|
1,277
|
|
|
$
|
6,424
|
|
|
Twelve Months Ended
|
|
|
|
|
|||||||||
|
June 30,
|
|
|
|||||||||||
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|||||||
Net sales
|
$
|
199,750
|
|
|
$
|
194,076
|
|
|
$
|
5,674
|
|
|
2.9
|
%
|
Gross profit
|
$
|
58,148
|
|
|
$
|
56,768
|
|
|
$
|
1,380
|
|
|
2.4
|
%
|
As percentage of net sales
|
29.1
|
%
|
|
29.3
|
%
|
|
(20
|
)
|
bps
|
|
|
|||
Selling, general and administrative expenses
|
54,946
|
|
|
49,021
|
|
|
5,925
|
|
|
12.1
|
%
|
|||
Operating income
|
$
|
3,202
|
|
|
$
|
7,747
|
|
|
$
|
(4,545
|
)
|
|
(58.7
|
)%
|
|
|
|
|
|
|
|
|
|||||||
Net income
|
$
|
1,510
|
|
|
$
|
4,432
|
|
|
$
|
(2,922
|
)
|
|
(65.9
|
)%
|
|
|
|
|
|
|
|
|
|||||||
Basic and diluted net income per share
|
$
|
0.08
|
|
|
$
|
0.23
|
|
|
$
|
(0.15
|
)
|
|
(65.2
|
)%
|
Total shipments (in barrels):
|
|
|
|
|
|
|
|
|
|
|
|
|||
Core Brands
|
779,800
|
|
|
775,900
|
|
|
3,900
|
|
|
0.5
|
%
|
|||
Contract Brewing
|
39,900
|
|
|
34,900
|
|
|
5,000
|
|
|
14.3
|
%
|
|||
Total shipments
|
819,700
|
|
|
810,800
|
|
|
8,900
|
|
|
1.1
|
%
|
|||
Change in depletions
(1)
|
3
|
%
|
|
10
|
%
|
|
|
|
|
|
|
(1)
|
Change in depletions reflects the period-over-period change in barrel volume sales of beer by wholesalers to retailers.
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Net income
|
$
|
1,390
|
|
|
$
|
1,995
|
|
|
$
|
227
|
|
|
$
|
1,794
|
|
Interest expense
|
150
|
|
|
105
|
|
|
271
|
|
|
206
|
|
||||
Income tax expense
|
894
|
|
|
1,275
|
|
|
151
|
|
|
1,147
|
|
||||
Depreciation expense
|
2,380
|
|
|
2,098
|
|
|
4,607
|
|
|
4,134
|
|
||||
Amortization expense
|
59
|
|
|
61
|
|
|
120
|
|
|
121
|
|
||||
Stock-based compensation
|
303
|
|
|
273
|
|
|
624
|
|
|
444
|
|
||||
Loss (gain) on disposal of assets
|
91
|
|
|
(4
|
)
|
|
306
|
|
|
19
|
|
||||
Adjusted EBITDA
|
$
|
5,267
|
|
|
$
|
5,803
|
|
|
$
|
6,306
|
|
|
$
|
7,865
|
|