Digital Domain Media Group: modeFinance Credit Report
-
Upload
modefinance -
Category
Documents
-
view
215 -
download
1
description
Transcript of Digital Domain Media Group: 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
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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 DIGITAL DOMAIN MEDIA GROUP, INC.
Identification number US270449505
Country United States of America
ZIP code and city 94939 - LARKSPUR
Address 1100, LARKSPUR LANDING CIRCLE
+1 310 314 2800
www.digitaldomain.com
Not available
Legal form Not available
Account Consolidated
Incorporation date 2009/01/07
NACE 2 Sector 5911 - Motion picture, video and television programme production
activities
Listed
Status Active
MORE Credit limit Not assessable on the base of the available informations
31/12/2011 31/12/2010 31/12/2009
Turnover (th e) 76,224 78,689 46,370
Rating CC C CC
Probability of default 42.00% 57.00% 42.00%
Confidence Level 100% 100% 29%
Solvency ratios
Leverage ratio 5.72 -11.74 -
Total asset/Total liabilities 1.17 0.91 -
Liquidity ratios
Current Ratio 0.69 0.39 -
Quick Ratio 0.69 0.39 -
Profitability and economic equili-
brium ratios
Return on investement ROI (%) -64.24 -23.11 -
Return on equity ROE (%) -477.76 -273.65 -
Asset turnover 0.50 0.63 -
Interest paid weight -0.13 -0.17 -0.29
Gross Profit/Operating revenue 0.05 0.20 0.19
Interest Coverage ratios
EBIT interest coverage ratio -4.42 -2.17 -2.28
Analysis and trend of financial
strength
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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 5.72 0.58 2.09 3.20 -2.44
Total asset/Total liabilities 1.17 2.73 1.48 1.08 0.79
Liquidity ratios
Current Ratio 0.69 2.55 1.34 0.96 0.53
Quick Ratio 0.69 2.47 1.25 0.92 0.38
Profitability and economic equilibrium ratios
Return on investement ROI (%) -64.24 13.57 6.02 0.56 -23.40
Return on equity ROE (%) -477.76 15.46 10.46 -12.67 -59.07
Asset turnover 0.50 1.77 1.28 1.01 1.94
Interest paid weight -0.13 0.00 0.09 0.01 -0.03
Gross Profit/Operating revenue 0.05 0.36 0.27 0.34 0.25
Interest Coverage ratios
EBIT interest coverage ratio -4.42 311.50 9.23 1.16 -22.33
Cash Conversion Cycle (days)
Days Sales Of Inventory (DIO) 0 4 10 8 98
Days Sales Outstanding (DSO) 12 38 48 57 19
Days Payable Outstanding (DPO) 24 14 25 23 13
Cash Conversion Cycle (DIO + DSO - DPO) -12 32 43 42 154
Numer of analyzed companies - 57 122 64 14
(Average) Rating CC A BBB CCC C
The sector has been chosen according to:
international companies in the sector NACE 2 5911with financial data of year 2011.
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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) 31/12/2011 31/12/2010 31/12/2009
Accounting practice Local GAAP Local GAAP Local GAAP
Exchange rate USD - EUR 0.77286 0.748 0.69416
Total assets 152,903 124,707 -
Fixed assets 119,923 112,195 -
Intangible fixed assets 46,914 47,986 -
Tangible fixed assets 61,938 35,825 -
Other fixed assets 11,072 28,384 -
Current assets 32,979 12,512 -
Stocks 0 0 -
Debtors 2,404 1,800 -
Other current assets 30,576 10,712 -
Cash & cash equivalent 24,625 8,966 -
Shareholders funds 22,761 -11,609 -
Capital 306 97 -
Other shareholders funds 22,455 -11,706 -
Total liabilities 130,142 136,316 -
Non current liabilities 82,611 103,890 -
Long term debt 28,704 35,874 -
Other non-current liabilities 53,907 68,016 -
Current liabilities 47,531 32,426 -
Loans 590 748 -
Creditors 5,017 1,974 -
Other current liabilities 41,925 29,704 -
Total shareh. funds & liab. 152,903 124,707 -
NET DEBT (th e) 31/12/2011 31/12/2010 31/12/2009
Short term debts 590 748 -
Long term debt 28,704 35,874 -
Cash & cash equivalent 24,625 8,966 -
Net debt 4,669 27,657 -
31/12/2011 31/12/2010 31/12/2009
Working capital - - -
Net Current Assets -14,552 -19,914 -
31/12/2011 31/12/2010 31/12/2009
Days Sales Of Inventory (DIO) 0 0 -
Days Sales Outstanding (DSO) 12 8 -
Days Payable Outstanding (DPO) 24 9 -
Cash Conversion Cycle (DIO + DSO - DPO) -12 -1 -
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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) 31/12/2011 31/12/2010 31/12/2009
Accounting practice Local GAAP Local GAAP Local GAAP
Exchange rate USD - EUR 0.77286 0.748 0.69416
Sales 73,894 76,191 41,649
Revenues growth (%) -3 83 -
Other revenues +/- variation in inventories and contract in progress + Fixed assets
own construction capitalized2,330 2,498 4,720
Operating revenue / turnover 76,224 78,689 46,370
Total operating costs 134,272 89,503 55,164
Costs growth (%) 50 62 -
Service costs - - -
Material costs - - -
Costs of employees - - -
EBITDA -45,096 -3,122 -2,185
Depreciation 12,952 7,692 6,610
EBIT -58,049 -10,815 -8,794
Financial P/L -53,311 -22,990 -8,405
Financial revenue - - -
Financial expenses 53,311 22,990 8,405
Interest paid 13,137 4,988 3,852
P/L before tax -111,359 -33,804 -17,199
Extr. and other P/L 2,719 2,055 14,103
Extr. and other revenue - - -
Extr. and other expenses - - -
P/L before tax + Extr. and other P/L -108,641 -31,750 -3,096
Taxation 102 19 0
P/L for period -108,743 -31,768 -3,096
31/12/2011 31/12/2010 31/12/2009
Costs of Good Sold 72,524 62,753 37,377
Gross Profit 3,700 15,936 8,992
Other Operating Expenses 61,748 26,751 17,786
31/12/2011 31/12/2010 31/12/2009
Cash flow -95,790 -24,076 3,514
Added value - - -
31/12/2011 31/12/2010 31/12/2009
Number of employees 933 - -
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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 The firm, formerly known as Digital Domain Holdings Corporation, operates as a digital production company focu-
sing on visual effects for feature films and advertising productions in the United States. The company was founded
in 1993 and is headquartered in Larkspur, California, USA. The company is involved in the production of 3D con-
tent, performance capture, and CG visual effects, such as fluid simulation, terrain generation, and photorealistic
CG animation. The company’s digital production business provides end - to - end solutions across multiple media
platforms spanning the entire content production process from idea generation and pre - production to design,
directing, live - action production, and post - production. Its digital production business has three digital produc-
tion business units, which include Digital Domain Productions that provide VFX for feature films and advertising;
Mothership, which offers digital advertising and marketing solutions for brand advertisers and advertising agency
clients; and In - Three that involves in the creation and conversion of 2D content into 3D content. The company’s
animation studio business focuses on the development of original full - length, family - oriented computer - gene-
rated imagery animated feature films. Its education business operates a post - secondary educational institution
to produce workforce - ready graduates possessing traditional motion picture arts, and technical animation and
visual effects computer generation skills.
History Formerly known as Digital Domain Holdings Corporation.
Primary business line Operates as a digital production company.
Secondary business line Not available.
Main activity Services.
Secondary activity Not available.
Main products and services Focuses on visual effects for feature films and advertising productions such as 3D content, performance capture,
and CG visual effects, such as fluid simulation, terrain generation, and photorealistic CG animation.
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 United States of America.
Main foreign countries or regions Not available.
Main production sites Not available.
Main distribution sites Not available.
Main sales representation sites Not available.
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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
Main customers Not available.
Auditor/Advisor/Bank
name type address
SINGERLEWAK LLP Auditor -
American Stock Transfer & Trust Transfer Agent -
Board
name date of birth nationality function
Mr. John C Textor 1965 - Chairman of the Board, Chief Executive Officer
Mr. Kevin C Ambler - - Independent Director
Mr. Casey L Cummings - - Independent Director
Mr. Kaleil Isaza Tuzman 12/10/1971 - Independent Director
Mr. John W Kluge - - Independent Director
Mr. Jeffrey W Lunsford - - Director
Mr. Jonathan F Teaford 1973 - Chief Executive Officer, Director
Sharehoders (the first twenty shareholders ordered by Direct %)
PBC GP III LLC Rating:
Country ISO code US Operating Revenue (MIL $) -
NACE Rev. 2, Core code - Total Assets (MIL $) -
Direct % 37.88 Number of Employees 0
Total % - Information date 2012/06
Address : Not available
TEXTOR JOHN C. Rating:
Country ISO code - Operating Revenue (MIL $) -
NACE Rev. 2, Core code - Total Assets (MIL $) -
Direct % 23.15 Number of Employees -
Total % - Information date 2012/06
Address : Not available
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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
COMVEST CAPITAL II, LP Rating:
Country ISO code US Operating Revenue (MIL $) -
NACE Rev. 2, Core code - Total Assets (MIL $) -
Direct % 7.71 Number of Employees 0
Total % - Information date 2012/06
Address : Not available
TEAFORD JONATHAN F. Rating:
Country ISO code - Operating Revenue (MIL $) -
NACE Rev. 2, Core code - Total Assets (MIL $) -
Direct % 5.26 Number of Employees -
Total % - Information date 2012/06
Address : Not available
EMPERY ASSET MANAGEMENT LP 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 % 0.98 Information date 2012/06
Address : Not available
WALL STREET ASSOCIATES LLC via its funds Rating:
Country ISO code US Operating Revenue (MIL $) 2.6
NACE Rev. 2, Core code - Total Assets (MIL $) -
Direct % - Number of Employees 20
Total % 0.89 Information date 2012/03
Address : Not available
BLACKROCK, INC. via its funds Rating: BB
Country ISO code US Operating Revenue (MIL $) 9081
NACE Rev. 2, Core code - Total Assets (MIL $) 179896
Direct % - Number of Employees 10100
Total % 0.72 Information date 2012/03
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 % 0.23 Information date 2012/03
Address : Not available
GRT CAPITAL PARTNERS 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 % 0.20 Information date 2012/03
Address : Not available
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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
WILLIAM BLAIR & COMPANY LLC via its funds Rating:
Country ISO code US Operating Revenue (MIL $) -
NACE Rev. 2, Core code - Total Assets (MIL $) 511.4
Direct % - Number of Employees 0
Total % 0.11 Information date 2012/03
Address : Not available
Subsidiaries (the first twenty subsidiaries ordered by Direct %)
Not available.
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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.
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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. The company shows an excellent
economic and financial flow and fund equilibrium.
AAThe company has very strong creditworthiness. It also has a good capital structure and economic and financial
equilibrium. Difference from AAA is slight.
AThe company has a high solvency. The company is however more susceptible to the adverse effects of changes in
circumstances and economic conditions than companies in higher rated categories.
BBB
Balanced
Capital structure and economic equilibrium are considered adequate. The company’s capacity to meet its financial
commitments could be affected by serious unfavourable events.
BBA company rated BB is more vulnerable than companies rated BBB. Furthermore the company faces major ongoing
uncertainties or exposure to adverse business, financial, or economic conditions.
B
Vulnerable
The company presents vulnerable signals with regards to its fundamentals. Adverse business, financial, or economic
conditions will be likely to impair the company’s capacity or willingness to meet its financial commitments.
CCC
A company rated CCC has a dangerous disequilibrium on the capital structure and on its economic and financial
fundamentals. Adverse market events and an inadequate management could affect with high probability the
company’s solvency.
CC
Risky
The company shows signals of high vulnerability. In the event of adverse market and economic conditions, the
company’s strong disequilibrium could increase.
CThe company shows considerable pathological situations. The company’s capacity to meet its financial
commitments is very low.
D The company has not any longer the capacity to meet its financial commitments.
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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.
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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.
DIGITAL DOMAIN MEDIAGROUP, INC.
Thursday, 13 September 2012
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