XML 13 R13.htm IDEA: XBRL DOCUMENT v3.19.3
Investment in Leasing Operations:
9 Months Ended
Sep. 28, 2019
Investment in Leasing Operations:  
Investment in Leasing Operations:

6.  Investment in Leasing Operations:

 

Investment in leasing operations consists of the following:

 

 

 

 

 

 

 

 

 

    

September 28, 2019

    

December 29, 2018

Direct financing and sales-type leases:

 

 

 

 

 

 

Minimum lease payments receivable

 

$

31,375,800

 

$

40,822,400

Estimated unguaranteed residual value of equipment

 

 

4,289,200

 

 

4,741,200

Unearned lease income, net of initial direct costs deferred

 

 

(4,765,000)

 

 

(6,739,900)

Security deposits

 

 

(3,900,600)

 

 

(4,118,300)

Equipment installed on leases not yet commenced

 

 

3,645,700

 

 

5,094,800

  Total investment in direct financing and sales-type leases

 

 

30,645,100

 

 

39,800,200

Allowance for credit losses

 

 

(676,800)

 

 

(861,200)

  Net investment in direct financing and sales-type leases

 

 

29,968,300

 

 

38,939,000

Operating leases:

 

 

 

 

 

 

Operating lease assets

 

 

665,800

 

 

777,000

Less accumulated depreciation and amortization

 

 

(636,400)

 

 

(713,000)

  Net investment in operating leases

 

 

29,400

 

 

64,000

Total net investment in leasing operations

 

$

29,997,700

 

$

39,003,000

 

As of September 28, 2019, the $30.0 million total net investment in leases consists of $14.4 million classified as current and $15.6 million classified as long-term.  As of December 29, 2018, the $39.0 million total net investment in leases consists of $18.5 million classified as current and $20.5 million classified as long-term.

 

As of September 28, 2019, leased assets with one customer approximated 12% of the Company’s total assets. A portion of the lease payments receivable from this customer were assigned as collateral in non-recourse financing with financial institutions. See Note 10 – “Discounted Lease Rentals”.

 

Future minimum lease payments receivable under lease contracts and the amortization of unearned lease income, net of initial direct costs deferred, is as follows for the remainder of fiscal 2019 and the full fiscal years thereafter as of September 28, 2019:

 

 

 

 

 

 

 

 

 

 

 

 

Direct Financing and Sales-Type Leases

 

 

 

    

Minimum Lease

    

Income

    

 

Fiscal Year

 

Payments Receivable

 

 Amortization

 

 

2019

 

$

5,214,200

 

$

1,291,400

 

 

2020

 

 

17,273,500

 

 

2,782,500

 

 

2021

 

 

7,999,300

 

 

661,400

 

 

2022

 

 

876,300

 

 

29,100

 

 

2023

 

 

8,100

 

 

500

 

 

Thereafter

 

 

4,400

 

 

100

 

 

 

 

$

31,375,800

 

$

4,765,000

 

 

 

The activity in the allowance for credit losses for leasing operations during the first nine months of 2019 and 2018, respectively, is as follows:

 

 

 

 

 

 

 

 

 

 

    

September 28, 2019

    

September 29, 2018

    

Balance at beginning of period

 

$

861,200

 

$

711,200

 

Provisions charged to expense

 

 

23,900

 

 

148,400

 

Recoveries

 

 

15,700

 

 

210,700

 

Deductions for amounts written-off

 

 

(224,000)

 

 

(101,100)

 

Balance at end of period

 

$

676,800

 

$

969,200

 

 

The Company’s investment in direct financing and sales-type leases (“Investment In Leases”) and allowance for credit losses by loss evaluation methodology are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 28, 2019

 

December 29, 2018

 

    

Investment

    

Allowance for

    

Investment

    

Allowance for

 

 

In Leases

 

Credit Losses

 

In Leases

 

Credit Losses

Collectively evaluated for loss potential

 

$

30,645,100

 

 

676,800

 

$

39,800,200

 

$

861,200

Individually evaluated for loss potential

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Total

 

$

30,645,100

 

$

676,800

 

$

39,800,200

 

$

861,200

 

The Company’s key credit quality indicator for its investment in direct financing and sales-type leases is the status of the lease, defined as accruing or non-accrual. Leases that are accruing income are considered to have a lower risk of loss. Non-accrual leases are those that the Company believes have a higher risk of loss.  The following table sets forth information regarding the Company’s accruing and non-accrual leases.  Delinquent balances are determined based on the contractual terms of the lease.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 28, 2019

 

    

0-60 Days

    

61-90 Days

    

Over 90 Days

    

 

 

    

 

 

 

 

Delinquent

 

Delinquent

 

Delinquent and

 

 

 

 

 

 

 

 

and Accruing

 

and Accruing

 

Accruing

 

Non-Accrual

 

Total

Middle-Market

 

$

29,409,600

 

$

 —

 

$

 —

 

$

 —

 

$

29,409,600

Small-Ticket

 

 

1,235,500

 

 

 —

 

 

 —

 

 

 —

 

 

1,235,500

Total Investment in Leases

 

$

30,645,100

 

$

 —

 

$

 —

 

$

 —

 

$

30,645,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 29, 2018

 

    

0-60 Days

    

61-90 Days

    

Over 90 Days

    

 

 

    

 

 

 

 

Delinquent

 

Delinquent

 

Delinquent and

 

 

 

 

 

 

 

 

and Accruing

 

and Accruing

 

Accruing

 

Non-Accrual

 

Total

Middle-Market

 

$

38,395,000

 

$

 —

 

$

 —

 

$

70,000

 

$

38,465,000

Small-Ticket

 

 

1,335,200

 

 

 —

 

 

 —

 

 

 —

 

 

1,335,200

Total Investment in Leases

 

$

39,730,200

 

$

 —

 

$

 —

 

$

70,000

 

$

39,800,200

 

 

 

The Company leases high-technology and other business-essential equipment to its leasing customers. Upon expiration of the initial term or extended lease term, depending on the structure of the lease, the customer may return the equipment, renew the lease for an additional term, or purchase the equipment. Due to the uncertainty of such outcome at the end of the lease term, the lease as recorded at commencement represents only the current terms of the agreement. As a lessor, the Company’s leases do not contain non-lease components. The residual values reflect the estimated amounts to be received at lease termination from sales or other dispositions of leased equipment to unrelated parties. The leased equipment residual values are based on the Company’s best estimate. The Company’s risk management strategy for its residual value includes the contractual obligations of customer to maintain, service, and insure the leased equipment, the use of third party remarketers as well as the analytical review of historical asset dispositions.

 

Leasing income as presented on the Consolidated Condensed Statements of Operations consists of the following:

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

    

September 28, 2019

    

September 28, 2019

    

Interest income on direct financing and sales-type leases

 

$

1,856,000

 

$

6,066,800

 

Selling profit (loss) at commencement of sales-type leases

 

 

1,098,100

 

 

1,971,600

 

Operating lease income

 

 

702,600

 

 

1,908,700

 

Income on sales of equipment under lease

 

 

496,600

 

 

2,268,500

 

Other

 

 

222,200

 

 

518,200

 

Leasing income

 

$

4,375,500

 

$

12,733,800