MIRA INFORM REPORT

 

 

Report Date :

13.11.2007

 

IDENTIFICATION DETAILS

 

Name :

ZALE CORPORATION

 

 

Registered Office :

901, W Walnut Hill LN, Irving, TX 75038 – 1001

 

 

Country :

United States

 

 

Date of Incorporation :

02 / 14 / 1886

 

 

Com. Reg. No.:

852710803

 

 

Legal Form :

Institutors

 

 

Line of Business :

Jewelry Stores

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow by 5 days

 

 

Litigation :

Clear

 

 

Company Information

 

 

ZALE CORP
901 W WALNUT HILL LN
IRVING, TX 75038-1001
(972) 580-4000

Business Identification Number:

852710803

File Established:

01/1984

Date of Incorporation:

02/14/1886

SIC code: 

JEWELRY STORES - 5944

Executive Summary

 

 

  Intelliscore for ZALE CORP

 

 

15.46

 

 

0-32.47

32.48-58.63

58.64-70.19

70.2-77.71

77.72-100

0

 

100

 

High risk

Low risk


HIGH RISK
8% of businesses indicate a higher risk of becoming seriously delinquent than this business

Key score factors:

NUMBER OF DELINQUENT OR DEROGATORY ACCOUNTS

NUMBER OF RECENT COLLECTION ACCOUNTS

BALANCE ON HIGH CREDIT

NUMBER OF DEROGATORY PUBLIC RECORD ACCOUNTS



  Current DBT range compared to all industries*

5 DBT
($282,200 Balance)

 

 

 

 

 

 

0-15

16-50

51+

80%

11%

9%

% of US businesses falling within DBT range

DBT Norms:
All industries: 6 DBT        Same industry: 7 DBT

 

 

 

 

 

Legal Filings and Collections

Bankruptcy filings:

0

Tax lien filings: details (FILED 03/02-06/05)

2

Judgment filings: details (FILED 09/02-04/07)

2

Total collections: details (PLACED 02/03-07/07)

10

Sum of legal filings:

$3,392

UCC filings: details (FILED 06/99-10/07)

329

Cautionary UCC filings present?

Yes**



Trade Information

Monthly average DBT:

20

Highest DBT previous 6 months:

32

Highest DBT previous 5 quarters:

32

Total continuous trades:

46

Current continuous trade balance:

$282,200

Trade balance of all trades (88):

$603,700

Average balance previous 5 quarters:

$225,420

Highest credit amount extended: details

$104,200

6 month balance range:

$176,100 - $288,100

* Days Beyond Terms (DBT) is a dollar weighted calculation of the average number of days that payment was made beyond the invoice due date based on trades on file that have been updated in the previous 3 months.

** Cautionary UCC Filings include one or more of the following collateral: Accounts, Accounts Receivable, Contracts, Hereafter Acquired Inventory, Leases, Notes Receivable or Proceeds.

  7 month DBT trends

 

90+

60

30

 


18

 


24

 


28

 


32

 


9

 


9

 


5

 

0

Apr07

May07

Jun07

Jul07

Aug07

Sep07

Current

 

  Quarterly DBT trends (previous 5 quarters)

 

90+

60

30

 


10

 


6

 


14

 


24

 


17

 

0

 

3Q06

 

4Q06

 

1Q07

 

2Q07

 

3Q07

 

 

Performance Analysis

 

Predicted DBT for 01/09/2008: 5 DBT

Payment Trend Indication:
Are Improving Toward Term Requirements

Industry payment comparison:
Has paid slower than 75% of similar firms

Most Frequent Industry Purchasing Terms:
NET 30, CONTRCT, and CREDIT

 

Back to top

 

Legal Filings and Collections

 

 

  Collections

Date
Placed

Status

Original
Balance

Outstanding
Balance

Date
Closed

Agency

Agency
Phone

07/2007

Open Account

$144

 

$144

 

 

RECEIVABLE MANAGEMENT SERVICES

(484) 242-4000

11/2006

Open Account

$80

 

$80

 

 

RECEIVABLES PERFORMA

(425) 984-2252

10/2006

Open Account

$56

 

$56

 

 

RECEIVABLE MANAGEMENT SERVICES

(000) 000-0000

10/2006

Open Account

$101

 

$101

 

 

RECEIVABLE MANAGEMENT SERVICES

(000) 000-0000

07/2006

Open Account

$58

 

$58

 

 

RECEIVABLE MANAGEMENT SERVICES

(000) 000-0000

01/2006

Closed, Uncollected

$127

 

$127

 

01/2006

RECEIVABLE MANAGEMENT SERVICES

(000) 000-0000

12/2005

Paid in Full

$143

 

$0

 

10/2006

A.G. ADJUSTMENTS LTD

(516) 752-3000

09/2003

Closed, Uncollected

$724

 

$724

 

04/2004

A.G. ADJUSTMENTS LTD

(516) 752-3000

09/2003

Paid in Full

$0

 

Undisclosed

 

09/2003

FIDELITY NATIONAL CREDIT SERVI

(800) 648-9341

02/2003

Open Account

$10,533

 

$10,533

 

 

CAINE & WEINER CO.

(818) 908-2121

 

Back to top

 

  Tax Liens

File
Date

Filing
Type

Status

Amount

Filing
Number

Jurisdiction

06/28/2005

State Tax Lien

Filed

$1,686

 

X0411641

ALBANY COUNTY CLERK

11/21/2002

State Tax Lien

Released

$751

 

B81P232009

HINDS COUNTY CIRCUIT

03/01/2002

State Tax Lien

Filed

$751

 

B81P232009

HINDS COUNTY CIRCUIT

 

Back to top

 

  Judgments

File
Date

Filing
Type

Status

Amount

Plaintiff

Filing
Number

Jurisdiction

04/16/2007

Judgment

Filed

$680

 

TAWNY NANCE

07SC000925

MARATHON COUNTY CIRC

05/01/2003

Judgment

Satisfied

$275

 

NYC DEPARTMENT OF FINANCE

001600290

NEW YORK COUNTY REG

09/09/2002

Judgment

Filed

$275

 

NYC DEPARTMENT OF FINANCE

001600290

NEW YORK COUNTY REG

Trade Payment Information

 

 

Trade Payment Experiences
(Trade Lines With an (*) after date are newly reported)

Account Status
Days Beyond Terms

 

Business
Category

Date
Reported

Last
Sale

 

Payment
Terms

 

Recent
High
Credit

 

Balance

Cur

1-30

31-60

61-90

91+

Comments

 ADVERTISNG

10/2007

 

NET 30

 

 

$0

 

 

 

 

 

CUST 4 YR

 ADVERTISNG

11/2007

11/2007

 

 

 

$0

 

 

 

 

 

CUST 4 YR

+AIR TRANS

09/2007

09/2007

 

 

$34,700

$22,100

100%

 

 

 

 

CUST 10 YR

=BUREAU

09/2007

09/2007

VARIED

 

$97,300

$16,800

1%

99%

 

 

 

CUST 3 YR

-CHEMICALS

10/2007

 

NET 30

 

$100

$100

 

100%

 

 

 

 

-CHEMICALS

10/2007

 

NET 30

 

$1,800

$1,700

 

34%

18%

48%

 

 

-CHEMICALS

10/2007

 

NET 30

 

$100

<$100

 

95%

5%

 

 

 

-CHEMICALS

10/2007

 

NET 30

 

$100

<$100

 

100%

 

 

 

 

-CHEMICALS

07/2007

 

NET 30

 

$100

$100

 

100%

 

 

 

 

-CHEMICALS

09/2007

 

NET 30

 

<$100

<$100

 

50%

50%

 

 

 

-CHEMICALS

07/2007

 

NET 30

 

$100

<$100

 

100%

 

 

 

 

-ELEC SUPLR

10/2007

 

NET30

 

$5,700

$1,000

 

 

 

100%

 

 

 FACTOR

09/2007

 

VARIED

 

$19,500

$0

 

 

 

 

 

 

 FACTOR

10/2007

04/2004

NET 30

 

 

$0

 

 

 

 

 

 

 FACTOR

10/2007

09/2005

NET 30

 

$38,900

$0

 

 

 

 

 

 

 FACTOR

11/2007

 

NET 30

 

<$100

$0

 

 

 

 

 

CUST 1 YR

 FINCL SVCS

11/2007

03/2002

NET 30

 

$300

$0

 

 

 

 

 

 

=FINCL SVCS

10/2007

09/2007

VARIED

 

$51,800

$12,700

99%

1%

 

 

 

CUST 7 YR

+FOOD DISTR

09/2007

09/2007

VARIED

 

$50,500

$19,600

100%

 

 

 

 

 

+HEATNG&A/C

10/2007

 

NET 30

 

$11,400

$11,400

100%

 

 

 

 

 

 INDUS MACH

09/2007

 

NET30

 

 

$0

 

 

 

 

 

 

+INDUS SUPL

08/2007*

 

VARIED

 

$3,100

$3,100

50%

50%

 

 

 

 

 INDUS SUPL

09/2007

03/2006

NET 30

 

$200

$0

 

 

 

 

 

CUST 11 YR

+INDUS SUPL

10/2007

09/2007

NET 30

 

$3,800

$500

100%

 

 

 

 

CUST 13 YR

 INDUS SUPL

10/2007

04/2004

COD

 

$100

$0

 

 

 

 

 

CUST 11 YR

 MACHINERY

10/2007

10/2007

NET 30

 

 

$0

 

 

 

 

 

 

 MED SUPPLY

10/2007

 

VARIED

 

$2,000

$0

 

 

 

 

 

 

 NEWSPAPERS

10/2007

05/2007

NET 30

 

$2,000

$0

 

 

 

 

 

 

 NEWSPAPERS

09/2007

11/2005

VARIED

 

$4,300

$0

 

 

 

 

 

 

 PACKAGING

10/2007

 

NET 30

 

$6,400

$0

 

 

 

 

 

CUST 7 YR

 PERSNLSVCS

10/2007

11/2005

ROI

 

$28,200

$0

 

 

 

 

 

 

 PLUMBING

08/2007

08/2001

NET30

 

 

$0

 

 

 

 

 

CUST 11 YR

 PLUMBING

09/2007

08/2001

NET30

 

 

$0

 

 

 

 

 

 

 PRNTG&PUBL

10/2007

 

VARIED

 

$200

$0

 

 

 

 

 

 

 PRNTG&PUBL

10/2007

 

VARIED

 

 

$0

 

 

 

 

 

 

+RENTALS

10/2007

09/2007

NET 30

 

$4,500

$2,600

100%

 

 

 

 

 

+RESTR SUPL

08/2007*

 

NET 30

 

$1,500

$1,500

 

100%

 

 

 

CUST 5 YR

 SAFTY PROD

09/2007

 

NET 30

 

 

$0

 

 

 

 

 

 

+TELECOM

10/2007

 

NET 30

 

$37,800

$21,100

100%

 

 

 

 

 

 TEXTILES

10/2007

09/2007

COD

 

$300

$0

 

 

 

 

 

CUST 3 YR

=TRNS EQUIP

10/2007

 

VARIED

 

$104,200

$104,200

85%

15%

 

 

 

CUST 5 YR

+TRUCK DLR

10/2007

 

CONTRCT

 

$49,800

$49,800

80%

19%

1%

 

 

 

+UTILITY

09/2007

 

VARIED

 

$300

$300

100%

 

 

 

 

 

+UTILITY

09/2007

 

VARIED

 

$800

$800

100%

 

 

 

 

 

+UTILITY

09/2007

 

NET

 

$200

<$100

100%

 

 

 

 

PROMPT

-UTILITY

09/2007

 

VARIED

 

$2,000

$2,000

21%

 

31%

 

48%

 

-UTILITY

07/2007

 

NET 15

 

$14,900

$14,900

60%

15%

6%

4%

15%

 

 WAREHOUSE

11/2007

07/2005

VARIED

 

 

$0

 

 

 

 

 

PROMPT

Trade Payment Totals

 

 

Trade Payment Experiences

Account Status
Days Beyond Terms

 

Type

Lines
Reported

 

 

 

Recent
High
Credit

 

Balance

Cur

1-30

31-60

61-90

91+

Comments

Continuously Reported

46

 

 

$574,600

$282,200

81%

16%

1%

1%

1%

DBT: 5

Newly Reported

2

 

 

$4,600

$4,600

34%

66%

 

 

 

DBT: 10

Trade Lines Totals

48

 

 

$579,200

$286,800

80%

17%

1%

1%

1%

DBT: 5

Additional Payment Experiences

 

 

Trade Payment Experiences
(Trade Lines With an (*) after date are newly reported)

Account Status
Days Beyond Terms

 

Business
Category

Date
Reported

Last
Sale

 

Payment
Terms

 

Recent
High
Credit

 

Balance

Cur

1-30

31-60

61-90

91+

Comments

=AIR TRANS

11/2006

 

NET 30

 

$125,500

$125,500

56%

22%

8%

11%

3%

COLLECTION

-BUS SERVCS

06/2007

 

NET 7

 

$134,900

$200

 

 

 

 

100%

 

 CHEMICALS

07/2005

 

NET 30

 

 

$0

 

 

 

 

 

 

 CHEMICALS

06/2007

 

NET 30

 

$100

$0

 

 

 

 

 

 

 COMPUTERS

05/2005

 

CREDIT

 

 

$0

 

 

 

 

 

CUST 37 YR

 COMPUTERS

06/2006

07/2003

 

 

 

$0

 

 

 

 

 

 

 ELEC DISTR

12/2004

 

NET 30

 

 

$0

 

 

 

 

 

 

+ELEC SUPLR

04/2005

 

VARIED

 

$23,000

$22,500

68%

26%

5%

 

1%

 

 FACTOR

11/2006

11/2003

NET 30

 

 

$0

 

 

 

 

 

 

 FACTOR

01/2005

10/2000

NET 30

 

 

$0

 

 

 

 

 

CUST 5 YR

+FACTOR

05/2005

05/2005

VARIED

 

$11,000

$3,900

100%

 

 

 

 

 

 FACTOR

05/2006

 

NET 30

 

 

$0

 

 

 

 

 

 

 FACTOR

01/2005

02/2004

NET 60

 

 

$0

 

 

 

 

 

 

 FREIGHT

06/2007

 

VARIED

 

$200

$0

 

 

 

 

 

 

+FREIGHT

05/2007

11/2006

VARIED

 

$82,000

$300

100%

 

 

 

 

 

=GENERAL

08/2005

 

NET 30

 

$6,500

$4,400

100%

 

 

 

 

 

 GENERAL

02/2005

11/1998

NET 30

 

 

$0

 

 

 

 

 

CUST 15 YR

 GIFTWARE

03/2007

01/2006

NET 30

 

 

$0

 

 

 

 

 

CUST 2 YR

+GIFTWARE

09/2005

05/2005

NET 30

 

$2,000

$200

100%

 

 

 

 

 

 GIFTWARE

01/2006

 

NET 30

 

 

$0

 

 

 

 

 

CUST 17 YR

+GIFTWARE

01/2005

 

CONTRCT

 

$1,200

$1,200

100%

 

 

 

 

 

-HARDWARE

08/2005

06/2005

VARIED

 

$1,300

$100

 

 

100%

 

 

 

 HOUSEWARES

04/2006

12/2004

VARIED

 

$300

$0

 

 

 

 

 

 

+INDUS MACH

06/2007

 

NET 30

 

$2,900

$1,100

 

100%

 

 

 

 

 INDUS SUPL

05/2005

 

COD

 

 

$0

 

 

 

 

 

CUST 5 YR

+LEASING

08/2006

 

NET 30

 

$100

<$100

100%

 

 

 

 

CUST 1 YR

 LEASING

09/2007

 

CONTRCT

 

$49,400

$0

 

 

 

 

 

 

 MANUFCTRNG

04/2005

07/2003

NET 30

 

 

$0

 

 

 

 

 

CUST 3 YR

 MISC MANUF

09/2006

08/2006

VARIED

 

$16,900

$0

 

 

 

 

 

 

=MOTR TRANS

12/2005

11/2005

VARIED

 

$22,000

$1,800

 

100%

 

 

 

 

-OFFC EQUIP

06/2006

06/2006

NET 30

 

$63,100

$200

18%

36%

4%

 

42%

CUST 2 YR

=OFFC SUPPL

06/2007

06/2007

NET

 

+$100,000

$150,300

56%

38%

5%

1%

 

CUST 1 YR

=PETROLEUM

03/2007

02/2007

VARIED

 

$1,900

$800

54%

46%

 

 

 

CUST 10 YR

 PLUMBING

11/2005

 

NET30

 

 

$0

 

 

 

 

 

CUST 8 YR

+PROP MGMT

10/2006

 

NET 30

 

$6,600

$3,200

100%

 

 

 

 

 

 TELECOM

05/2006

 

NET 30

 

<$100

$0

 

 

 

 

 

CUST 14 YR

+TELECOM

05/2007

05/2007

NET 30

 

$10,800

<$100

94%

 

6%

 

 

PAYS-SLOW

+TELECOM

08/2006

 

NET 30

 

<$100

<$100

100%

 

 

 

 

 

 TEMP HELP

07/2005

 

VARIED

 

 

$0

 

 

 

 

 

CUST 7 YR

+UTILITY

05/2007

05/2007

NET 15

 

$1,200

$900

100%

 

 

 

 

SATSFTRY

Monthly Payment Trends

 

 

Payment Trends Analysis
JEWELRY STORES INDUSTRY SIC: 5944

Account Status
Days Beyond Terms

Date Reported

Industry

Cur

DBT

Business
DBT

Balance

Cur

1-30

31-60

61-90

91+

CURRENT

N/A

N/A

5

$282,200

 

81%

16%

1%

1%

1%

SEP07

82%

7

9

$246,200

 

73%

20%

1%

1%

5%

AUG07

82%

7

9

$176,100

 

74%

14%

8%

2%

2%

JUL07

84%

6

32

$281,200

 

53%

12%

5%

12%

18%

JUN07

85%

6

28

$257,600

 

57%

10%

13%

1%

19%

MAY07

85%

5

24

$256,900

 

52%

26%

2%

7%

13%

APR07

85%

5

18

$282,500

 

66%

15%

7%

1%

11%

Quarterly Payment Trends

 

 

Payment History - Quarterly Averages

Account Status
Days Beyond Terms

Quarter

Months

DBT

Balance

Cur

1-30

31-60

61-90

91+

Q3 - 07

JUL-SEP

17

$231,800

 

66%

16%

4%

5%

9%

Q2 - 07

APR-JUN

24

$258,200

 

58%

17%

7%

3%

15%

Q1 - 07

JAN-MAR

14

$290,000

 

54%

30%

8%

7%

1%

Q4 - 06

OCT-DEC

6

$166,700

 

66%

31%

2%

1%

 

Q3 - 06

JUL-SEP

10

$180,400

 

69%

20%

6%

3%

2%

Inquiries

 

 

  Summary of Inquiries

Business
Category

NOV07

OCT07

SEP07

AUG07

JUL07

JUN07

MAY07

APR07

MAR07

CRED CARD

 

2

 

 

 

 

 

 

 

 

Totals

2

 

 

 

 

 

 

 

 

UCC Profile

 

The number of UCC Filings is summarized with the 10 most recent listed below.

A full UCC detail report is available within 72 hours by entering UCC-852710803-C032257074
into the Business ID Number field on the BizApps order page.

UCC Summary

Filings

Date Range

Year

Cautionary
UCCs**

Total
Filed

Released/
Term'd

Cont

Amended/
Assigned

JUL - PRESENT

 

2007

 

18

1

 

 

JAN - JUN

 

2007

6

35

1

 

 

JUL - DEC

 

2006

4

36

1

 

 

JAN - JUN

 

2006

7

33

 

1

 

JUL - DEC

 

2005

10

22

 

1

1

PRIOR TO JUL

 

2005

51

185

2

5

81

Total

 

78

329

5

7

82

 

** Cautionary UCC Filings include one or more of the following collateral: Accounts, Accounts Receivable, Contracts, Hereafter Acquired Inventory, Leases, Notes Receivable or Proceeds.

 

Back to top

 

  UCC Filings

 

 

UCC FILED Date: 10/28/2007

Filing Number: 0700367470

Jurisdiction: SEC OF STATE TEXAS

Secured Party: CONTINENTAL JEWELRY (USA) INC. NY NEW YORK 10001 115 WEST 30

Collateral:  


UCC FILED Date: 10/28/2007

Filing Number: 0700367471

Jurisdiction: SEC OF STATE TEXAS

Secured Party: CONTINENTAL JEWELRY (USA) INC. NY NEW YORK 10001 115 WEST 30

Collateral:  


UCC FILED Date: 10/28/2007

Filing Number: 0700367472

Jurisdiction: SEC OF STATE TEXAS

Secured Party: CONTINENTAL JEWELRY (USA) INC. NY NEW YORK 10001 115 WEST 30

Collateral:  


UCC FILED Date: 10/28/2007

Filing Number: 0700367473

Jurisdiction: SEC OF STATE TEXAS

Secured Party: CONTINENTAL JEWELRY (USA) INC. NY NEW YORK 10001 115 WEST 30

Collateral:  


UCC FILED Date: 10/28/2007

Filing Number: 0700367474

Jurisdiction: SEC OF STATE TEXAS

Secured Party: CONTINENTAL JEWELRY (USA) INC. NY NEW YORK 10001 115 WEST 30

Collateral:  


UCC FILED Date: 10/28/2007

Filing Number: 0700367475

Jurisdiction: SEC OF STATE TEXAS

Secured Party: CONTINENTAL JEWELRY (USA) INC. NY NEW YORK 10001 115 WEST 30

Collateral:  


UCC FILED Date: 10/28/2007

Filing Number: 0700367476

Jurisdiction: SEC OF STATE TEXAS

Secured Party: CONTINENTAL JEWELRY (USA) INC NY NEW YORK 10001 115 WEST 30T

Collateral:  


UCC FILED Date: 10/28/2007

Filing Number: 0700367477

Jurisdiction: SEC OF STATE TEXAS

Secured Party: CONTINENTAL JEWELRY (USA) INC. NY NEW YORK 10001 115 WEST 30

Collateral:  


UCC FILED Date: 10/28/2007

Filing Number: 0700367478

Jurisdiction: SEC OF STATE TEXAS

Secured Party: CONTINENTAL JEWELRY (USA) INC. NY NEW YORK 10001 115 WEST 30

Collateral:  


UCC FILED Date: 10/28/2007

Filing Number: 0700367479

Jurisdiction: SEC OF STATE TEXAS

Secured Party: CONTINENTAL JEWELRY (USA) INC. NY NEW YORK 10001 115 WEST 30

Collateral:  

Commercial Finance Relationships

 

 

  Leasing Relationships

 

Leasing Company: CANON FINANCIAL SERVICES

Address: BURLINGTON, NJ 08016- 0

Phone: (800) 220-0200

Origination Date: 07/2007

Original Lease Amount: $8,172

Lease Product Type: EQUIPMENT

Lease Term: 36 Months

Current Due Date: 11/10/2007

Current Scheduled Amount Due: $227

Amount of Overdue Payments: $681

Remaining Balance: $8,172

Late Payments: 0


Leasing Company: CANON FINANCIAL SERVICES

Address: BURLINGTON, NJ 08016- 0

Phone: (800) 220-0200

Origination Date: 08/2007

Original Lease Amount: $123,552

Lease Product Type: EQUIPMENT

Lease Term: 48 Months

Current Due Date: 11/10/2007

Current Scheduled Amount Due: $2,574

Amount of Overdue Payments: $5,148

Remaining Balance: $123,552

Late Payments: 0

Company Background Information

 

 

  Corporate Registration

 

THE FOLLOWING INFORMATION WAS PROVIDED BY THE STATE OF MONTANA

State of Origin: MT

Date of Incorporation: 02/14/1886

Current Status: Active - IN GOOD STANDING


Business Type: Institutions - Unknown

Charter Number: F017902


Agent: PRENTICE-HALL CORPORATION SYSTEM

Agent Address: 26 W 6TH AVE HELENA, MT

 

Back to top

 

  Additional Company Background Information

 

 

Operating Information

Business Type: Institutions


Primary SIC Code: JEWELRY STORES - 5944

Secondary SIC Code: METAL STAMPINGS, NEC - 3469

Additional SIC Code: 8211 - 9100


Number of Employees: 17,000

Sales: $2,304,000,000

Standard and Poor's Information

 

 

  Balance sheet for fiscal year ending: DEC 31
Data current through: 03/20/2007 ($ Thousands)

 

 

2006

2005

2004

 

 

Cash and equivalent

42,594

55,446

63,124

 

 

Receivables - net

0

0

0

 

 

Inventory

903,294

853,580

826,824

 

 

Other current assets

103,356

64,042

63,956

 

 

Total current assets

1,049,244

973,068

953,904

 

 

Fixed assets - net

283,721

282,033

266,688

 

 

Investments

21,948

23,505

24,281

 

 

Other assets

107,655

102,294

97,211

 

 

Total assets

1,462,568

1,380,900

1,342,084

 

 

Debt due in 1 year

0

0

0

 

 

Notes payable

0

0

0

 

 

Accounts payable

174,581

133,300

138,800

 

 

Taxes payable

26,549

49,116

31,529

 

 

Other current liabilities

201,999

199,921

200,687

 

 

Total current liabilities

403,129

382,337

371,016

 

 

Long term debt

202,813

129,800

197,500

 

 

Other liabilities

55,377

51,175

47,454

 

 

Net worth

801,249

817,588

726,114

 

 

Total liab. and net worth

1,462,568

1,380,900

1,342,084

 

 

Back to top

 

  Operating statement for fiscal year ending: DEC 31
Data current through: 03/20/2007 ($ Thousands)

 

 

2006

2005

2004

 

 

Net sales

2,438,977

2,383,066

2,304,440

 

 

Cost of goods sold

1,174,035

1,163,310

1,128,909

 

 

Gross income on sales

1,264,942

1,219,756

1,175,531

 

 

Expenses

1,194,992

1,049,678

1,006,705

 

 

Pre-tax income

69,950

170,078

168,826

 

 

Taxes

16,328

63,303

62,353

 

 

After tax income

53,622

106,775

106,473

 

 

Extraord. inc. & discont'd ops

0

0

0

 

 

Net income

53,622

106,775

106,473

 

 

Back to top

 

  Critical data and ratios for fiscal year ending: DEC 31
Data current through: 03/20/2007 ($ Thousands)

 

 

2006

2005

2004

 

 

Tangible net worth

704,910

726,814

640,531

 

 

Net working capital

646,115

590,731

582,888

 

 

Current ratio (times)

2.5

2.5

0.0

 

 

% Total debt to tang. n.w.

77.5

96.1

0.0

 

 

% Current debt to tang. n.w.

52.6

57.9

0.0

 

 

% After tax inc. to tang. n.w.

14.6

16.6

0.0

 

 

% After tax inc. to net sales

4.4

4.6

0.0

 

 

Net sales to inventory (times)

2.7

2.7

0.0

 

 

CGS to inventory (times)

267.8

267.3

0.0

 

 

Avg. days sales outstanding (days)

0.0

0.0

0.0

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions