+ All Categories
Home > Documents > Orchard: modeFinance Credit Report

Orchard: modeFinance Credit Report

Date post: 23-Mar-2016
Category:
Upload: modefinance
View: 221 times
Download: 3 times
Share this document with a friend
Description:
Orchard: modeFinance Credit Report
Popular Tags:
16
If you want to know more, ASKMORE TM modeFinance’s credit report. Almost every day millions of people around the world are wondering the real creditworthiness of the companies with which they are in business. Every day these questions remain unanswered. modeFinance TM now aims to answer these questions in a simple, complete and immediate way. ASKMORE TM is the modeFinance TM product which gives the chance to evaluate the credit risk for every company from all around the world. ASKMORE TM plans 3 types of reports: s-peek Basic Plus ASKMORE TM Basic: This report includes modeFinance TM ’s MORE Credit Ratings and MORE Credit Limit to help you in the decision making. It covers all essential information including financial statements of the last three years and descriptive information including trade description and sector analysis. This report type is ideally suited for decisions on transactions with each level of credit risk. modeFinance TM Headquarter Building A - AREA Science Park Padriciano 99 - 34149 Trieste - Italy Ph.: +39 040 375 5337 Fax: +39 040 375 6741 info@modefinance.com askMORE TM is a registered mark of modeFinance TM ORCHARD SUPPLY HARDWARE STORES CORPORATION Monday, 17 June 2013 MORE Credit Rating key D C CC CCC B BB BBB A AA AAA MORE Credit Rating key D C CC CCC B BB BBB A AA AAA not available non return extremly pathological pathological high danger weak sufficient adequate good very strong extremely strong Company name ORCHARD SUPPLY HARDWARE STORES CORPORATION Identification number Country United States of America ZIP code and city 95119 - SAN JOSE Address 6450, VIA DEL ORO +1 408 281 3500 www.osh.com Legal form Account Consolidated Incorporation date 31/03/1989 NACE 2 Sector 4778 - Other retail sale of new goods in specialised stores Listed Status Active MORE Credit limit Not eligible for credit on the base of the available informations Black records Available on request 02/02/2013 28/01/2012 29/01/2011 Turnover (th e) 499,558 501,959 508,740 Rating C CCC B Probability of default 62.71% 16.15% 3.25% Confidence Level 72% 72% 72% Solvency ratios Leverage ratio -14.31 5.33 5.43 Financial Leverage -8.54 3.04 3.45 Total asset/Total liabilities 0.93 1.19 1.18 Liquidity ratios Current Ratio 0.66 1.51 1.70 Quick Ratio 0.09 0.28 0.34 Cash Cycle Ratio 76.00 68.00 66.00 Profitability ratios Return on investement ROI (%) - - - Return on equity ROE (%) -386.72 -16.74 8.89 Asset turnover 1.61 1.21 1.05 Gross Profit/Operating revenue 0.31 0.33 0.35 Interest Coverage ratios EBIT interest coverage ratio - - - Analysis and trend of financial strength
Transcript
Page 1: Orchard: modeFinance Credit Report

If you want to know more, ASKMORE TM

modeFinance’s credit report.

Almost every day millions of peoplearound the world are wondering the realcreditworthiness of the companies withwhich they are in business. Every daythese questions remain unanswered.modeFinance

TM

now aims to answer thesequestions in a simple, complete andimmediate way.

ASKMORETM

is the modeFinanceTM

product which gives the chance toevaluate the credit risk for every companyfrom all around the world.

ASKMORETM plans 3 types of reports:

s-peek Basic Plus

ASKMORETM

Basic:This report includes modeFinance TM

’ sMORE Credit Ratings and MORE CreditLimit to help you in the decision making.It covers all essential information includingfinancial statements of the last three yearsand descriptive information including tradedescription and sector analysis.This report type is ideally suited fordecisions on transactions with each levelof credit risk.

modeFinanceTM HeadquarterBuilding A - AREA Science ParkPadriciano 99 - 34149 Trieste - ItalyPh.: +39 040 375 5337Fax: +39 040 375 [email protected]

askMORETM is a registered mark of modeFinanceTM

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAAnot

available

non return extremlypathological

pathological highdanger

weak sufficient adequate good very

strongextremely

strong

Company name ORCHARD SUPPLY HARDWARE STORES CORPORATION

Identification number

Country United States of America

ZIP code and city 95119 - SAN JOSE

Address 6450, VIA DEL ORO

+1 408 281 3500

www.osh.com

Legal form

Account Consolidated

Incorporation date 31/03/1989

NACE 2 Sector 4778 - Other retail sale of new goods in specialised stores

Listed

Status Active

MORE Credit limit Not eligible for credit on the base of the available informations

Black records Available on request

02/02/2013 28/01/2012 29/01/2011

Turnover (th e) 499,558 501,959 508,740

Rating C CCC B

Probability of default 62.71% 16.15% 3.25%

Confidence Level 72% 72% 72%

Solvency ratios

Leverage ratio -14.31 5.33 5.43

Financial Leverage -8.54 3.04 3.45

Total asset/Total liabilities 0.93 1.19 1.18

Liquidity ratios

Current Ratio 0.66 1.51 1.70

Quick Ratio 0.09 0.28 0.34

Cash Cycle Ratio 76.00 68.00 66.00

Profitability ratios

Return on investement ROI (%) - - -

Return on equity ROE (%) -386.72 -16.74 8.89

Asset turnover 1.61 1.21 1.05

Gross Profit/Operating revenue 0.31 0.33 0.35

Interest Coverage ratios

EBIT interest coverage ratio - - -

Analysis and trend of financial

strength

Page 2: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

Sector Analysis

Company Healthy Balanced Vulnerable Risky

Solvency ratios

Leverage ratio -14.31 0.59 2.12 5.29 3.48

Financial Leverage -8.54 0.03 0.65 2.75 0.07

Total asset/Total liabilities 0.93 2.69 1.47 1.14 1.00

Liquidity ratios

Current Ratio 0.66 2.44 1.47 1.21 0.97

Quick Ratio 0.09 1.90 1.17 0.83 0.55

Cash Cycle Ratio 76.00 - - - -

Profitability ratios

Return on investement ROI (%) - 10.62 4.94 1.91 -6.09

Return on equity ROE (%) -386.72 10.98 8.61 1.33 -69.04

Asset turnover 1.61 1.88 2.21 1.79 2.27

Gross Profit/Operating revenue 0.31 0.39 0.30 0.26 0.26

Interest Coverage ratios

EBIT interest coverage ratio - 113.30 6.13 0.96 -4.20

Cash Conversion Cycle (days)

Days Sales Of Inventory (DIO) 95 14 16 26 36

Days Sales Outstanding (DSO) 0 30 30 33 17

Days Payable Outstanding (DPO) 27 23 29 34 30

Cash Conversion Cycle (DIO + DSO - DPO) 68 24 23 31 19

Numer of analyzed companies - 452 962 514 83

(Average) Rating C AA BB B CC

The sector has been chosen according to:

international companies in the sector NACE 2 4778 with financial data of year 2013.

Page 3: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

Sector Analysis - Graphs

Page 4: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

Balance Sheet

BALANCE SHEET (th e) 02/02/2013 28/01/2012 29/01/2011

Accounting practice Local GAAP Local GAAP Local GAAP

Exchange rate USD - EUR 0.76 0.76 0.77

Number of months 12 12 12

Total assets 309,634 415,342 485,094

Fixed assets 157,589 268,106 318,845

Intangible fixed assets 22,610 101,776 111,997

Tangible fixed assets 127,941 159,875 202,485

Other fixed assets 7,038 6,455 4,363

Current assets 152,045 147,236 166,248

Stocks 130,253 119,830 132,479

Debtors 0 0 0

Other current assets 21,792 27,406 33,770

Cash & cash equivalent 4,964 6,192 12,015

Shareholders funds -23,264 65,587 75,485

Capital 12,608 12,608 46

Other shareholders funds -35,871 52,980 75,438

Total liabilities 332,897 349,755 409,609

Non current liabilities 103,402 251,975 311,672

Long term debt 35,680 193,156 245,575

Other non-current liabilities 67,721 58,819 66,098

Current liabilities 229,496 97,780 97,937

Loans 163,015 6,284 14,855

Creditors 36,338 43,537 52,193

Other current liabilities 30,142 47,959 30,889

Total shareh. funds & liab. 309,634 415,342 485,094

NET DEBT (th e) 02/02/2013 28/01/2012 29/01/2011

Short term debts 163,015 6,284 14,855

Long term debt 35,680 193,156 245,575

Cash & cash equivalent 4,964 6,192 12,015

Net debt 193,732 193,247 248,414

02/02/2013 28/01/2012 29/01/2011

Working capital - - -

Net Current Assets -77,451 49,456 68,311

02/02/2013 28/01/2012 29/01/2011

Days Sales Of Inventory (DIO) 95 87 95

Days Sales Outstanding (DSO) 0 0 0

Days Payable Outstanding (DPO) 27 32 37

Cash Conversion Cycle (DIO + DSO - DPO) 68 55 58

Page 5: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

Income Statement

INCOME STATEMENT (th e) 02/02/2013 28/01/2012 29/01/2011

Accounting practice Local GAAP Local GAAP Local GAAP

Exchange rate USD - EUR 0.76 0.76 0.77

Number of months 12 12 12

Sales 499,558 501,959 508,740

Revenues growth (%) 0 -1 -

Other revenues +/- variation in inventories and contract in progress + Fixed assets

own construction capitalized0 0 0

Operating revenue / turnover 499,558 501,959 508,740

Total operating costs 594,668 503,413 484,345

Costs growth (%) 18 4 -

Service costs - - -

Material costs - - -

Costs of employees - - -

EBITDA 13,998 23,562 48,664

Depreciation 109,108 25,016 24,269

EBIT -95,110 -1,454 24,395

Financial P/L -18,786 -17,755 -13,392

Financial revenue -18,786 -17,755 -13,392

Financial expenses - - -

Interest paid - - -

P/L before tax -113,896 -19,209 11,003

Extr. and other P/L - - -

Extr. and other revenue - - -

Extr. and other expenses - - -

P/L before tax + Extr. and other P/L - - -

Taxation -23,930 -8,227 4,291

P/L for period -89,966 -10,982 6,712

02/02/2013 28/01/2012 29/01/2011

Costs of Good Sold 342,654 335,184 332,516

Gross Profit 156,904 166,775 176,224

Other Operating Expenses 252,014 168,229 151,829

02/02/2013 28/01/2012 29/01/2011

Cash flow 19,142 14,034 30,981

Added value - - -

02/02/2013 28/01/2012 29/01/2011

Number of employees 5,360 5,329 -

Page 6: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

Evolutions and trends

Page 7: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

Qualitative information

Full overview Not available.

History Not available.

Primary business line Not available.

Secondary business line Not available.

Main activity Not available.

Secondary activity Not available.

Main products and services Not available.

Size estimate Not available.

Strategy, organization and policy Not available.

Strategic alliances Not available.

Membership of a network Not available.

Main brand names Not available.

Main domestic country Not available.

Main foreign countries or regions Not available.

Main production sites Not available.

Main distribution sites Not available.

Main sales representation sites Not available.

Main customers Not available.

Black records

Available on request.

Page 8: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

Auditor/Advisor/Bank

name type address

DELOITTE & TOUCHE LLP Auditor -

Wells Fargo Bank N.A Transfer Agent -

Board

name date of birth nationality function

Mr. William C. Crowley - - Chairman of the Board

Mr. Mark R Baker - - President, Chief Executive Officer, Director

Mr. Matthew D Cwiertnia - - Independent Director

Mr. Kevin R Czinger - - Independent Director

Mrs. Susan L Healy - - Independent Director

Mrs. Karen M Rose - - Independent Director

Mr. Ravi Y Sarin - - Director

Mr. Bryant W Scott - - Independent Director

Shareholders (the first twenty shareholders ordered by Direct %)

ARES PARTNERS MANAGEMENT COMPANY LLC via its funds Rating:

Country ISO code US Operating Revenue (MIL $) 0.18

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % - Number of Employees 2

Total % 19.87 Information date 12/2011

Address : Not available

ESL INVESTMENTS, INC. via its funds Rating:

Country ISO code US Operating Revenue (MIL $) -

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % - Number of Employees 0

Total % 19.69 Information date 12/2012

Address : Not available

FAIRHOLME CAPITAL MANAGEMENT, L.L.C.; FAIRHOLME FUNDS, INC.; BERKO-

WITZ R. BRUCE (COLLECTIVELY FAIRHOLM)Rating:

Country ISO code US Operating Revenue (MIL $) -

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % 11.95 Number of Employees -

Total % - Information date 04/2012

Address : Not available

Page 9: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

FAIRHOLME CAPITAL MANAGEMENT LLC via its funds Rating:

Country ISO code US Operating Revenue (MIL $) 1.3

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % - Number of Employees 14

Total % 10.05 Information date 12/2012

Address : Not available

ZIFF BROTHERS INVESTMENTS, L.L.C. via its funds Rating:

Country ISO code US Operating Revenue (MIL $) 13.7

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % - Number of Employees 80

Total % 4.57 Information date 02/2013

Address : Not available

HORIZON KINETICS LLC via its funds Rating:

Country ISO code US Operating Revenue (MIL $) 6.9

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % - Number of Employees 70

Total % 2.19 Information date 12/2012

Address : Not available

BLACKROCK, INC. via its funds Rating: BB

Country ISO code US Operating Revenue (MIL $) 9337

NACE Rev. 2, Core code - Total Assets (MIL $) 200451

Direct % - Number of Employees 10500

Total % 1.27 Information date 12/2012

Address : Not available

GUGGENHEIM CAPITAL, LLC via its funds Rating:

Country ISO code US Operating Revenue (MIL $) 24

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % - Number of Employees 540

Total % 1.22 Information date 12/2012

Address : Not available

DIMENSIONAL FUND ADVISORS LP via its funds Rating: BB

Country ISO code US Operating Revenue (MIL $) 36.72

NACE Rev. 2, Core code - Total Assets (MIL $) 2186.66

Direct % - Number of Employees 260

Total % 0.62 Information date 12/2012

Address : Not available

STATE STREET CORPORATION via its funds Rating:

Country ISO code US Operating Revenue (MIL $) 9681

NACE Rev. 2, Core code - Total Assets (MIL $) 222582

Direct % - Number of Employees 29660

Total % 0.54 Information date 12/2012

Address : Not available

Page 10: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

NORTHERN TRUST CORPORATION via its funds Rating:

Country ISO code US Operating Revenue (MIL $) 3896.04

NACE Rev. 2, Core code - Total Assets (MIL $) 97463.85

Direct % - Number of Employees 14156

Total % 0.51 Information date 12/2012

Address : Not available

VANGUARD GROUP, INC. THE via its funds Rating:

Country ISO code US Operating Revenue (MIL $) 2017.7

NACE Rev. 2, Core code - Total Assets (MIL $) 1830.07

Direct % - Number of Employees 9500

Total % 0.49 Information date 12/2012

Address : Not available

LOCKHEED MARTIN CORP via its funds Rating: B

Country ISO code US Operating Revenue (MIL $) 47182

NACE Rev. 2, Core code - Total Assets (MIL $) 38657

Direct % - Number of Employees 120000

Total % 0.42 Information date 12/2012

Address : Not available

CHOU ASSOCIATES MANAGEMENT INC via its funds Rating:

Country ISO code CA Operating Revenue (MIL $) -

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % - Number of Employees 0

Total % 0.36 Information date 12/2012

Address : Not available

STATE OF TEXAS via its funds Rating:

Country ISO code US Operating Revenue (MIL $) -

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % - Number of Employees -

Total % 0.31 Information date 12/2012

Address : Not available

INVESCO LTD. via its funds Rating: BB

Country ISO code BM Operating Revenue (MIL $) 4122.7

NACE Rev. 2, Core code - Total Assets (MIL $) 19347

Direct % - Number of Employees 0

Total % 0.30 Information date 12/2012

Address : Not available

RENAISSANCE TECHNOLOGIES HOLDINGS CORP. via its funds Rating:

Country ISO code US Operating Revenue (MIL $) -

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % - Number of Employees 0

Total % 0.29 Information date 12/2012

Address : Not available

Page 11: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

CHARLES SCHWAB CORPORATION via its funds Rating:

Country ISO code US Operating Revenue (MIL $) 4931

NACE Rev. 2, Core code - Total Assets (MIL $) 133637

Direct % - Number of Employees 13800

Total % 0.28 Information date 12/2012

Address : Not available

STATE OF CALIFORNIA via its funds Rating:

Country ISO code US Operating Revenue (MIL $) -

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % - Number of Employees -

Total % 0.28 Information date 12/2012

Address : Not available

MORGAN STANLEY SMITH BARNEY HOLDINGS LLC via its funds Rating:

Country ISO code US Operating Revenue (MIL $) -

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % - Number of Employees 0

Total % 0.26 Information date 12/2012

Address : Not available

Subsidiaries (the first twenty subsidiaries ordered by Direct %)

ORCHARD SUPPLY HARDWARE LLC Rating:

Country ISO code US Operating Revenue (MIL $) 683.1

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % MO Number of Employees 5329

Total % - Information date 02/2013

OSH PROPERTIES LLC Rating:

Country ISO code US Operating Revenue (MIL $) -

NACE Rev. 2, Core code - Total Assets (MIL $) -

Direct % MO Number of Employees -

Total % - Information date 02/2013

Page 12: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

ASKMORE rating guide

General vision A credit rating is an opinion of the general creditworthiness of an obligor (issuer rating), or the creditworthiness of

an obligor in respect of a specific debt security, or other financial obligation (issue rating), based on relevant risk

factors.

The Multi Objective Rating Evaluation (MORE) model is essentially used to assess the level of distress of industrial

companies by using data included in financial statements.

The basic idea of the model is to analyze a set of financial and economic ratios in a predictive corporate bankruptcy

model with the purpose of creating a fundamental credit rating model for each industrial sector. Results of the

model are obtained by applying newly developed numerical methodologies, drawing together financial theory,

data mining and engineering design methodologies. The heart of MORE is a multi dimensional and multi objective

algorithm that produces a classification of each company, by taking into account any attributes (such as sector and

country) characterizing a firm.

The model gives the opportunity to assign a rating to a company even without considering a complete data analysis

and allows to process quality information. It induces a better understanding of a company’s strength and weakness

thanks to sophisticated data mining tools and taking into account the analyst knowledge.

The MORE rating vision is to look at the fundamental economics of the company. The main idea is to evaluate the

rating observing every aspect of the economical and financial behavior of the company: better is the equilibrium

between the different aspects, better will be the final rating.

This is done studying, evaluating and aggregating the most important sections of the financial and economic

behavior of a company such as: profitability, liquidity, solvency, interest coverage and efficiency.

Page 13: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

Rating scale

Rating class Rating macro class Assessment

AAA

Healthy

The company’s capacity to meet its financial commitments is extremely strong.

AA The company has very strong creditworthiness.

A The company has a high solvency.

BBB

Balanced

Capital structure and economic equilibrium are considered adequate.

BB The companyï¿ 12

s performances are adequate considering the sector and the country in which it is operating.

B

Vulnerable

The company presents vulnerable signals with regards to its fundamentals.

CCCThe company has a dangerous disequilibrium on the capital structure and on its economic and financial

fundamentals.

CC

Risky

The company shows signals of high vulnerability.

C The company shows considerable pathological situations.

D The company has not any longer the capacity to meet its financial commitments.

Page 14: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

Fundamental Credit Rating Ratios

Analysis area Ratio Assessment

Solvency ratios

Leverage ratioThis measures the level of total liabilities of the company in comparison

with equity.

Assets to debtThis indicates company’s solvency. The company shows a level of deficit

when the value of this ratio is under one unit.

Financial ratios Fixed Assets coverage ratioThis is calculated only for holdings. It measures the capital structure i.e.

whether a company covers the fixed assets with long term capital.

Liquidity ratios

Current ratioThis measures whether a company has sufficient short-term assets to cover

its short-term liabilities.

Quick ratioThis compares current liabilities only to those assets that can be readily

turned into cash.

Profitability and economic ratios

Return on Investement(ROI)This measures the profitability of company investments without regard to

the way the investment is financed.

Return on Equity(ROE) This measures the profitability of the equity.

Asset turnover

This indicates the investments turnover with regards to sales. The level

assumed from the ratio depends on the sector in which the company

operates.

Profit margin This indicates the profitability of sales.

Interest coverage ratio Interest Paid coverage

This indicate the ability of the company to cover interest expenses through

the economic margins (Gross profit and EBIT) and through the cash flow

from operating activities.

Page 15: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

MORE Credit Limit, Probability of default and Confidence Level

MORE Credit Limit MORE Credit limit is the estimation of the amount of maximum credit that is possible to assign on a commercial

relationship with the analyzed company with an outlook of one year.

modeFinance used the following values associated with the company analyzed while computing the credit limit:

• Size;

• Years in Business;

• Average number of suppliers;

• Liquidity of the company and the comparison with its sector;

• The funds dedicated to be paid to suppliers;

• The likelihood that a company may pay its debts in the next 12 months (MORE Ratings).

The credit limit in this report is merely a suggested value of commercial credit limit calculated on the basis of annual

public data. This value should be reviewed by paying attention to the Confidence Level value and by using other

information such as other business information, news... etc; and private information such as the relationship with

client, history of payments, guarantees and the knowledge of the sector.

Probability of default e Confidence

Level

In addition to the MORE Rating, modeFinance also estimates the probability of default and provides a level of

confidence. The probability of default is the degree of certainty (in quantitative terms) that the company will go

into default.

As the probability of default is strongly affected by the economic climate that the company is operating in,

companies in the same MORE class will not necessarily have the same probability of default.

The MORE model can produce a MORE rating even if there is missing data by using an associated confidence level:

Confidence =

∑Available Information∑

Total Information

The level of confidence does not indicate financial confidence in the company. It is a reflection of the variations in

availability of financial data across Europe due to filing regulations and suggests the degree of financial detail the

MORE rating is able to take into account for each company.

For companies with fully populated records a confidence level of 100% would be applied: companies where no

financial data is provided, 0%. This puts the MORE rating in a context for the user and aids interpretation.

Page 16: Orchard: modeFinance Credit Report

ORCHARD SUPPLY HARDWARESTORES CORPORATIONMonday, 17 June 2013

MORE Credit Rating

key

D C CC CCC B BB BBB A AA AAA

modeFinance TM srlVAT number [email protected]

Area Science Park,Padriciano 99. 34149 Trieste, ItalyTel. +39 040 3755337Fax +39 040 3756741

Notes and disclaimer

NOTES modeFinance has based the present analysis on the company available financial statements, coming from one or

more of the following sources: local providers, Commercial Register (Companies House), websites, modeFinance’s

database etc.

DISCLAIMER All Rights Reserved. No part of this publication may be reproduced, stored in a retrieval system or transmitted in any

form by any means, electronic, mechanical, photocopying, recording or otherwise, without the prior permission of

the publisher modeFinance. The facts of this report are believed to be correct at the time of publication but cannot

be guaranteed. Please note that the findings, conclusions and recommendations that modeFinance delivers will

be based on information gathered in good faith from both primary and secondary sources, whose accuracy we

are not always in a position to guarantee. As such modeFinance can accept no liability whatever for actions taken

based on any information that may subsequently prove to be incorrect.

Contacts

Company modeFinance

Products MORE rating

Where AREA Science Park

34149 Trieste, via Padriciano 99 - ITALY

Info [email protected]

web www.modefinance.com

Phone +39 040 3755337


Recommended