To: Paul Senior who wrote (7248 ) 5/20/1999 11:26:00 PM From: Grommit Read Replies (1) | Respond to of 78476
Silverleaf Resorts, Inc. and Subsidiaries Condensed Consolidated Balance Sheets (in thousands, except share and per share amounts) (unaudited) 3-31-99 12-31-98 -------------- ----------------- ASSETS Cash and equivalents $ 13,240 $ 11,355 Restricted cash 873 873 Notes receivable, net 198,082 173,959 Amounts due from affiliates 5,036 4,115 Inventories 82,708 71,694 Land, equipment, buildings, and utilities, net 40,490 34,025 Prepaid and other assets 14,794 16,899 ----------- ----------- Total Assets $ 355,223 $ 312,920 =========== =========== LIABILITIES AND STOCKHOLDERS' EQUITY LIABILITIES Accounts payable and accrued expenses $ 14,813 $ 8,144 Unearned revenues 4,138 4,082 Deferred and current income taxes, net 24,039 25,660 Notes payable and capital lease obligations 90,458 58,108 Senior subordinated notes 75,000 75,000 ----------- ----------- Total Liabilities $ 208,448 $ 170,994 ----------- ----------- SHAREHOLDERS' EQUITY Total Shareholders' Equity $ 146,775 $ 141,926 ----------- ----------- TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 355,223 $ 312,920 =========== =========== Weighted average number of diluted shares outstanding 12,889,417 11,537,446 (1) In reading the annual report it sounds like they finance the notes receivable on a recourse basis. Anything over 60 days are not eligible as collateral and the company "must repay". Reserve has decreased over past 2 years to 12% of sales. (2) Would that lower the net receivable, raise cash and the liability not shown on bal sheet? (3) All industry observers mention that default loss risk is quite low because defaulters cannot drive away with or trash the asset. They go back into inventory. (4) Equity of over $11 per share. (5) From prior posting -- 4.5% of the loans 61 to 120 days past due, and 9.0% more than 120 days past due. 13.5% with a reserve of 12%. (6) Risk on a default is that -- 10% down and a few payments do not cover the high variable costs of marketing and sales. (7) Sunterra's financing is non-recourse, so no off bal sheet risks with that company. I think.