1. Credit Rating

Company Name has a credit rating of MxA- granted by XYZ and a credit rating of MXA franted by UVW.

1.1 Credit Rating Agencies Comments

Company Name is a manufacturer of industrial machinery based in the Mexico, in the State of Nuevo León. The company has been in business for over 50 years and has a strong reputation in the industry. As of the most recent fiscal year, Company Name had annual revenues of 1,000 million Mexican pesos and a net profit of 100 million Mexican pesos. The company has a diversified customer base and operates in a stable industry.

Company Name has a credit rating of MxA- from XYZ Credit Rating Agency. This rating reflects the agency’s assessment of the company’s strong financial position, consistent earnings, and stable business operations. The rating also takes into account the company’s competitive position and management team.

Company Name has a strong financial position, with a debt-to-equity ratio of 0.5 and a current ratio of 2.0. The company has a solid cash flow, generating 2,000 million Mexican pesos in operating cash flow in the most recent fiscal year. Company Name has a history of consistent earnings, with a 5-year average return on equity of 15%.

he industrial machinery industry is expected to experience moderate growth over the next 5 years. Company Name has a competitive advantage in the industry due to its strong reputation, high-quality products, and efficient manufacturing processes. However, the industry is highly competitive, and the company may face pricing pressures and changing customer preferences.

Company Name’s credit rating and financial position are exposed to several risks. The company’s operations could be impacted by changes in the economy or the regulatory environment. The company may also face supply chain disruptions or other operational challenges. Additionally, the company is exposed to the risk of interest rate fluctuations, which could impact its borrowing costs.

Overall, Company Name is a financially stable company with a strong reputation in the industrial machinery industry. While the company faces some risks, it has a solid financial position and a competitive advantage in its industry.

2. Overall Company Analysis

As a manufacturer of industrial machinery, Company Name’s business model is centered around providing high-quality, reliable, and efficient industrial equipment to customers in various industries. The company’s value proposition is based on its expertise in engineering and manufacturing, as well as its focus on innovation and technology.

2.1 Business Model

Company Name’s key activities include designing, producing, and selling industrial machinery. This involves the following processes:

  • Research and development: Company Name invests heavily in research and development to develop new products and improve existing ones. This helps the company stay ahead of its competitors and meet the evolving needs of its customers.

  • Sourcing raw materials and components: The company sources raw materials and components from suppliers, which it then uses to manufacture its products.

  • Manufacturing: Company Name uses its expertise in engineering and manufacturing to create specialized products for different applications. The company’s manufacturing processes are highly efficient and use advanced technologies to ensure high-quality products.

  • Sales and distribution: The company sells its products through a network of distributors and sales representatives. The company also has an online store where customers can purchase its products directly.

2.1.1 Revenue Model

Company Name’s revenue model is primarily based on the sales of its products. The company offers a range of products at different price points to cater to different customer segments. The company also provides maintenance and support services to ensure the optimal functioning of its products, creating an ongoing revenue stream. Additionally, the company may offer financing or leasing options to customers who may not be able to afford the upfront cost of purchasing its products outright.

2.1.2 Custumer Segments

Company Name’s customer segments include businesses and organizations in various industries, such as manufacturing, construction, mining, and energy. The company’s products are designed to meet the specific needs of each industry and application, ranging from heavy machinery for mining to specialized equipment for construction.

2.1.3 Key Resources

Company Name’s key resources include its manufacturing facilities, its team of engineers and manufacturing experts, and its research and development capabilities. The company’s brand and reputation are also key resources that allow it to differentiate itself from competitors and attract customers.

2.1.4 Key Partnerships

Company Name’s key partnerships include suppliers of raw materials and components, as well as distributors and sales representatives. The company may also partner with other companies to develop new products or technologies.

2.1.5 Cost Structure

Company Name’s cost structure is primarily based on the costs associated with manufacturing its products. This includes the cost of raw materials and components, labor costs, and overhead costs such as rent, utilities, and equipment maintenance. The company also incurs marketing and sales costs to promote its products and reach new customers.

2.2 Competitive Advantage

Company Name’s competitive advantage lies in its ability to create specialized industrial machinery that meets the specific needs of its customers. The company has a team of experienced engineers and manufacturing experts who design and produce high-quality, reliable, and efficient equipment. Additionally, the company invests heavily in research and development to stay ahead of its competitors and develop new technologies that improve the performance of its products. The company’s focus on innovation, technology, and customer service helps it to differentiate itself from competitors and maintain a strong market position.

2.3 Capital Structure

Company Name’s capital structure is composed as:

  • 80% Equity (MXN$ 800,000,000.00)

    • Owner 1: 55%

    • Owner 2: 25%

    • Owner 3: 10%

    • Owner 4: 5%

    • Other: 5%

Description of mayor owners.

  • 20% Debt (MXN$ 200,000,000.00)

    • Bank A: MXN$ 100,000,000.00

    • Bank B: MXN$ 75,000,000.00

    • Bank C: MXN$ 25,000,000.00

2.3.1 Debt Details

  • Terms and Conditions

    • Bank A: Payable during the next 24 months

    • Bank B: Payable during the next 60 months

    • Bank C: Payable during the next 12 months

  • Interest Rate

    • Bank A: TIIE + 11.25%

    • Bank B: TIIE + 11.5%

    • Bank C: TIIE + 12.10%

  • Monthly Payments

    • Bank A: MXN$ 12,750,000

    • Bank B: MXN$ 4,000,000

    • Bank C: MXN$ 9,000,000

  • Collateral

    • Bank A: Accounts Receivable

    • Bank B: Factory

    • Bank C: Inventory

2.4 Inputs / Outputs

For a manufacturer of industrial machinery company based in Nuevo Leon Mexico, the inputs might include raw materials such as steel and aluminum, as well as machinery and labor. The output would be the machinery produced by the company. The productivity could be measured in terms of the number of machines produced per unit of labor or capital. The costs would include expenses related to raw materials, machinery, labor, and other operating expenses.

By analyzing the inputs, output, productivity, and costs, Company Name can identify areas for improvement in its production process, such as ways to reduce costs, increase efficiency, and improve the quality of its products. This type of analysis can help the company make more informed business decisions and ultimately improve its profitability and competitiveness in the market.

3. Use of Proceeds

3.1 Payment Source

Company Name’s cash flows and future contracts.

3.2 Reliability of Payment Source

Company Name has 50 million Mexican pesos in accounts receivable and has in place contracts worth approximately 250 million Mexican pesos to supply Grupo México (one of the largest minimg companies in Mexico) to supply them with machinery for the next 3 years.

4. Proposed Risk / Reward

#library(tidyverse)

# Define inputs
#bond_price <- 95.50  # Current price of the bond
#par_value <- 100  # Par value of the bond
#coupon_rate <- 0.05  # Annual coupon rate
#years_to_maturity <- 5  # Years until bond matures
#discount_rate <- 0.07  # Required rate of return for investors
#tax_rate <- 0.25  # Corporate tax rate
#debt_to_equity_ratio <- 2.5  # Ratio of total debt to total equity
#interest_expense <- 30  # Annual interest expense
#ebit <- 100  # Annual earnings before interest and taxes
#depreciation <- 20  # Annual depreciation expense
#capital_expenditures <- 25  # Annual capital expenditures

# Calculate bond cash flows
#coupon_payments <- par_value * coupon_rate
#principal_payment <- par_value
#bond_cash_flows <- c(rep(coupon_payments, years_to_maturity - 1), 
#coupon_payments + principal_payment)

# Calculate bond value
#discount_factors <- 1 / (1 + discount_rate)^seq(1:years_to_maturity)
#discounted_cash_flows <- bond_cash_flows * discount_factors
#bond_value <- sum(discounted_cash_flows) + (principal_payment * 
#discount_factors[years_to_maturity])

# Calculate yield to maturity
#ytm <- ytm(price = bond_price, face = par_value, coupon = coupon_rate, years 
#= years_to_maturity)$yield

# Calculate tax shield
#interest_tax_shield <- interest_expense * tax_rate

# Calculate free cash flow to the firm (FCFF)
#ebitda <- ebit + depreciation
#taxable_income <- ebitda - interest_expense
#taxes <- taxable_income * tax_rate
#net_income <- taxable_income - taxes
#fcf <- net_income + depreciation - capital_expenditures - (interest_expense 
#* (1 - tax_rate))

# Calculate weighted average cost of capital (WACC)
#cost_of_debt <- interest_expense / (debt_to_equity_ratio + 1)
#cost_of_equity <- (ytm * (1 - tax_rate)) + ((ebitda / debt_to_equity_ratio) 
#* 0.05)
#wacc <- (debt_to_equity_ratio / (debt_to_equity_ratio + 1)) * cost_of_debt 
#+ (1 / (debt_to_equity_ratio + 1)) * cost_of_equity

# Calculate intrinsic value of the bond
#intrinsic_value <- bond_value + (interest_tax_shield / discount_rate)

# Calculate margin of safety
#margin_of_safety <- (intrinsic_value - bond_price) / intrinsic_value

# Create report
#report <- tibble(
 # bond_price = bond_price,
  #par_value = par_value,
  #coupon_rate = coupon_rate,
  #years_to_maturity = years_to_maturity,
  #discount_rate = discount_rate,
  #tax_rate = tax_rate,
  #debt_to_equity_ratio = debt_to_equity_ratio,
  #interest_expense = interest_expense,
  #ebit = ebit,
  #depreciation = depreciation,
  #capital_expenditures = capital_expenditures,
  #coupon_payments = coupon_payments,
  #principal_payment = principal_payment,
  #bond_cash_flows = bond_cash_flows,
  #discounted_cash_flows = discounted_cash_flows,
  #bond_value = bond_value,
  #ytm = ytm,
  #interest_tax_shield = interest_tax_shield,
  #ebitda = ebitda,
  #taxable_income = taxable_income,
  #taxes = taxes,

4.1 Estimation of Expected Credit Losses

Expected Credit Loss (ECL) = Probability of Default (PD) * Exposure at Default (EAD) * Loss Given Default (LGD)

  • PD = 0.25%

  • EAD = MXN$ 175,000,000.00

  • LGD = 57%

ECL = 0.25% * 175,000,000 * 57% = MXN$ 240,125.00

4.1.2 Probability of Default

#bond_data <- read.csv("bond_data.csv")

# Define the logistic regression model
#model <- glm(default ~ debt_to_equity + interest_coverage + current_ratio + credit_rating
#+ industry + macro_conditions, data = bond_data, family = "binomial")

# Predict the probability of default for a new bond
#new_bond <- data.frame(debt_to_equity = 2.5, interest_coverage = 4, current_ratio = 2
#, credit_rating = "BBB", industry = "Manufacturing", macro_conditions = "Stable")
#predict(model, newdata = new_bond, type = "response")

The analysis estimated the probability of default at 0.25%.

4.1.3 Exposure at Default

Company Name intends on issuing bond for MXN$ 350,000,000.00, the MEX-SDD Fund maximum subscription rate is capped at 50%. Meaning, our exposure in a default event would be close to MXN$ 175,000,000.00.

4.1.4 Loss Given Default

To calculate the recoverable assets of a company, we need to subtract the total liabilities from the total assets. In this case, the total assets would be the sum of cash, properties, inventory, and accounts receivable.

Total Assets = Cash + Properties + Inventory + Accounts Receivable Total Assets = 150 + 650 + 150 + 50 = 1000 million Mexican pesos

The total liabilities would be the sum of short term debt and long term debt.

Total Liabilities = Short Term Debt + Long Term Debt Total Liabilities = 25 + 175 = 200 million Mexican pesos

Therefore, the recoverable assets of this company would be:

Recoverable Assets = Total Assets - Total Liabilities Recoverable Assets = 1000 - 200 = 800 million Mexican pesos.

So, the recoverable assets of the company would be 800 million Mexican pesos.

To estimate the loss given default (LGD) for the company mentioned before, we would need to make some assumptions about the recovery rate of assets in the event of a default.

Assuming a recovery rate of 50%, which is a commonly used estimate for corporate bonds, the LGD for the company would be:

LGD = 1 - recovery rate LGD = 1 - 0.5 LGD = 0.5

This means that in the event of a default, we would expect to recover approximately 50% of the total value of the assets. So if the total value of the assets is 1000 million Mexican pesos, the estimated recoverable amount would be:

Recoverable assets = total assets * recovery rate

Recoverable assets = 1000 * 0.5

Recoverable assets = 500 million Mexican pesos

This is just a rough estimate and the actual recovery rate could be higher or lower depending on various factors such as the specific type of assets and the market conditions at the time of default.

However, Company Name has collateralized some of its assets to get some bank loans, this leaves the total recoverable assets that pertain to the MEX-SDD Fund position as a bondholder close to 200 million Mexican pesos, or roughly 57% of the total nominal amount of the total issued bonds.

4.2 Decision Trees

# Load required packages
#library(rpart)
#library(rpart.plot)

# Load the bond default data
#data(bond_defaults)

# Fit the decision tree model
#fit <- rpart(default ~ ., data = bond_defaults)

# Visualize the decision tree
#rpart.plot(fit)

4.2.1 Random Forest

# Load required packages
#library(randomForest)

# Read in data
#data <- read.csv("bond_data.csv")

# Set seed for reproducibility
#set.seed(123)

# Split data into training and test sets
#train <- sample(nrow(data), nrow(data) * 0.7)
#train_data <- data[train, ]
#test_data <- data[-train, ]

# Build random forest model
#rf_model <- randomForest(default ~ ., data = train_data, ntree = 500, mtry = 3)

# Predict on test set
#predictions <- predict(rf_model, test_data)

# Evaluate performance
#confusion_matrix <- table(test_data$default, predictions)
#accuracy <- sum(diag(confusion_matrix)) / sum(confusion_matrix)

5. Sustainability Criteria

Company Name is in the process of obtaining an ESG rating from ABC.

5.1 ESG Risk Identification

  • Environmental risks: The manufacturing process can produce a lot of waste and pollution, which can have negative impacts on the environment. The company could face legal and reputational risks if it is found to be non-compliant with environmental regulations. A water-related risk for a manufacturer of industrial machinery could be related to water scarcity or pollution. The manufacturing process may require large amounts of water, and if the company operates in an area with limited water resources or if the water sources in the area are contaminated, it could lead to disruptions in the production process or increased costs for securing and treating water. Additionally, the company may need to comply with regulations related to water use and pollution, which could also impact their operations and reputation.

  • Climate change risks: The company could face physical risks from extreme weather events, such as floods or hurricanes, which can damage its manufacturing facilities and disrupt its supply chain. The company may also face transition risks from new regulations aimed at reducing greenhouse gas emissions or transitioning to a low-carbon economy.

  • Labor risks: The company may face labor risks related to the health and safety of its workers, as well as risks related to its labor practices, such as low wages, poor working conditions, or discrimination. The company may face legal and reputational risks if it is found to be violating labor laws or engaging in unethical labor practices.

  • Supply chain risks: The company’s supply chain may be exposed to ESG risks, such as environmental risks from the sourcing of raw materials or social risks from working conditions in the company’s suppliers’ factories.

  • Governance risks: The company may face governance risks related to issues such as executive compensation, board diversity, and the effectiveness of its risk management and compliance systems. Poor governance can lead to reputational risks and legal liabilities, as well as damage to the company’s long-term financial performance.

5.2 Gender Policy and Status Assesment

6. Financial Analysis

Summary:

6.1 Historic Financial Statements

6.1.1 Income Statement

As of Dec 31, 2022
Revenue 1,000,000,000
Cost of Goods Sold 900,000,000
Gross Profit 100,000,000
Operating Expenses 0
Selling Expenses 10,000,000
General and Administrative Expenses 30,000,000
Research and Development Expenses 10,000,000
Total Operating Expenses 50,000,000
Operating Income 50,000,000
Other Income (Expense) 0
Interest Expense (20,000,000)
Other Income 5,000,000
Income Before Taxes 35,000,000
Income Tax Expense (12,250,000)
Net Income 22,750,000

6.1.2 Cash Flow

For the Year Ended December 31, 2022 (in thousands of MXN)

As of Dec 31, 2022
Operating Activities
Net Income 100,000,000
Depreciation 5,000,000
Increase in A/R 50,000,000
Increase in Inventory 0
Increase in A/P (1,000,000)
Increase in Accrued Expenses (500,000)
Net Cash from Operating Activities 154,500,000
Investing Activities
Purchase of Property, Plant, and Equipment (75,000,000)
Net Cash from Investing Activities (75,000,000)
Financing Activities
Issuance of Long-term Debt 175,000,000
Repayment of Short-term Debt (25,000,000)
Net Cash from Financing Activities 150,000,000
Net Increase in Cash
Net Increase in Cash 229,500,000
Cash at Beginning of Period (79,500,000)
Cash at End of Period 150,000,000

6.1.3 Balance Sheet

As of Dec 31, 2022
Assets
Cash and cash equivalents $150,000,000
Accounts receivable $50,000,000
Inventory $150,000,000
Properties, plant & equipment $650,000,000
Total Assets $1,000,000,000
Liabilities and Equity
Short-term debt $25,000,000
Long-term debt $175,000,000
Common stock $800,000,000
Total Liabilities and Equity $1,000,000,000

6.2 Financial Ratios

  • Current Ratio: 32

  • Quick Ratio: 28

  • Cash Ratio: 6

All of these ratios indicate that the company has a strong ability to meet its short-term financial obligations with its current assets.

6.3 Projections

Year 1

  • Annual Sales: 1150 million Mexican pesos

  • Net Revenue: 120 million Mexican pesos

  • Equity Participation: 800 million Mexican pesos

  • Short Term Debt: 25 million Mexican pesos

  • Long Term Debt: 175 million Mexican pesos

  • Cash: 136 million Mexican pesos

  • Properties: 650 million Mexican pesos

  • Inventory: 172.5 million Mexican pesos

  • Accounts Receivable: 57.5 million Mexican pesos

  • Free Cash Flow: 35 million Mexican pesos

Year 2

  • Annual Sales: 1322.5 million Mexican pesos

  • Net Revenue: 144 million Mexican pesos

  • Equity Participation: 800 million Mexican pesos

  • Short Term Debt: 25 million Mexican pesos

  • Long Term Debt: 175 million Mexican pesos

  • Cash: 149.5 million Mexican pesos

  • Properties: 650 million Mexican pesos

  • Inventory: 201.4 million Mexican pesos

  • Accounts Receivable: 67.1 million Mexican pesos

  • Free Cash Flow: 61.6 million Mexican pesos

Year 3

  • Annual Sales: 1520.38 million Mexican pesos

  • Net Revenue: 172.8 million Mexican pesos

  • Equity Participation: 800 million Mexican pesos

  • Short Term Debt: 25 million Mexican pesos

  • Long Term Debt: 175 million Mexican pesos

  • Cash: 168.6 million Mexican pesos

  • Properties: 650 million Mexican pesos

  • Inventory: 240.7 million Mexican pesos

  • Accounts Receivable: 80.2 million Mexican pesos

  • Free Cash Flow: 118.3 million Mexican pesos

Note: The free cash flow has significantly increased due to the growth in sales and net revenue.

6.4 Sensitivity and Simulation Analysis

This sensitivity analysis shows how changes in different factors affect the net revenue and free cash flow of the company over the next 3 years.

Sales growth rate: If the sales growth rate increases to 16.5%, then the net revenue will increase by 18% from the base case, and the free cash flow will increase by 15%. If the sales growth rate decreases to 13.5%, then the net revenue will decrease by 7% from the base case, and the free cash flow will decrease by 27%.

Revenue growth rate: If the revenue growth rate increases to 22%, then the net revenue will increase by 22% from the base case, and the free cash flow will increase by 26%. If the revenue growth rate decreases to 18%, then the net revenue will decrease by 4% from the base case, and the free cash flow will decrease by 2%.

Gross margin: If the gross margin increases to 55%, then the net revenue will increase by 10% from the base case, and the free cash flow will increase by 10%. If the gross margin decreases to 45%, then the net revenue will decrease by 10% from the base case, and the free cash flow will decrease by 22%.

Operating expenses: If the operating expenses decrease to 27% of revenue, then the net revenue will increase by 10% from the base case, and the free cash flow will increase by 10%. If the operating expenses increase to 33% of revenue, then the net revenue will decrease by 10% from the base case, and the free cash flow will decrease by 22%.

Interest rate: If the interest rate increases to 6%, then the interest expense will increase by 26% from the base case, and the free cash flow will decrease by 35%. If the interest rate decreases to 4%, then the interest expense will decrease, but the free cash flow increase will depend on how the company uses the additional cash flow.

Overall, the sensitivity analysis highlights the importance of factors such as sales growth, gross margin, operating expenses, and interest rate on the company’s net revenue and free cash flow. A change in any of these factors can significantly affect the company’s financial performance.

IMPORTANT INFORMATION

The information contained in this document has been prepared by Delphos International, Fondo de Fondos and Momentum Mexico (the “Fund Partners”) in respect of a proposed investment vehicle (the “Fund”). It has not been independently verified and is subject to material updating, revision and further amendment without notice.

This document has not been approved by an authorised person in accordance with section 21 of the Financial Services and Markets Act 2000, as amended (FCMA). As such this document is being made available only to and is directed at: (a) persons outside the United Kingdom; (b) persons having professional experience in matters relating to investments falling within Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (the “Order”); or (c) high net worth bodies corporate, unincorporated associations and partnerships and trustees of high value trusts as described in Article 49(2) (A) to (C) of the Order, and other persons to whom it may otherwise lawfully be communicated (all such persons together being referred to as “relevant persons”). Any failure to comply with these restrictions constitutes a violation of the laws of the United Kingdom. The distribution of this document in or to persons subject to other jurisdictions may be restricted by law, and persons into whose possession this document comes should inform themselves about, and observe, any such restrictions. Any failure to comply with these restrictions may constitute a violation of the laws of the relevant jurisdiction. This document and its contents are confidential and are being supplied to you solely for your information and may not be reproduced, redistributed, or passed on, directly or indirectly, to any other person or published in whole or in part, for any purpose.

This document does not constitute or form any part of, and should not be construed as, an offer or invitation or other solicitation or recommendation to purchase or subscribe for any securities or make an investment in the Fund. Prospective investors should only subscribe for securities, or make an investment, in the Fund on the basis of their own independent research and analysis, including expert assessment of any risk (financial or otherwise) that such investment may entail. No reliance may be placed for any purpose whatsoever on the information, representations or opinions contained in this document, and no liability is accepted for any such information, representations or opinions. This document does not constitute either advice or a recommendation regarding any securities or an investment. Any person who is in any doubt about the contents of this document should consult a duly authorised person under the FSMA.

None of the Fund Partners, their directors or officers or any other person makes any guarantee, representation or warranty, express or implied as to the accuracy, completeness or fairness of the information and opinions contained in this document, and none of the Fund Partners, their directors or officers or any other person accepts any responsibility or liability whatsoever for any loss howsoever arising from any use of this document or its contents or otherwise arising in connection therewith. In preparing this document, the Fund Partners have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was otherwise reviewed by the Fund Partners. The information presented in this document may be based upon the subjective views of the Fund Partners or upon third party sources subjectively selected by the Fund Partners. The Fund Partners believe that such third-party sources are reliable, however no assurances can be made in this regard.

This document may include forward-looking statements, including, without limitation, statements containing the words “targets”, “believes”, “expects”, “estimates”, “intends”, “may”, “plan”, “will”, “anticipates”” and similar expressions (including the negative of those expressions). These forward-looking statements include all matters that are not historical facts, statements regarding the Fund Partner’s intentions, beliefs or current expectations concerning, among other things, the operations, financial condition, liquidity, prospects, growth, strategies, and the sectors in which any of the Fund Partners operates, or where the Fund may operate. You are cautioned that forward looking statements are not guarantees of future performance and you shall not place any undue reliance on such statements. The forward-looking statements contained in this document are made on the date of this document. No representation, express or implied, is made that any changes to the information herein will be provided to you.

Neither this document nor its contents may be distributed, published, or reproduced, in whole or in part, by you or any other person for any purpose. In particular, neither this document nor any copy of it may be distributed or transmitted in or into the United States of America, Canada, Australia, Japan or the Republic of South Africa or in any other country outside the United Kingdom where such distribution may lead to a breach of law or regulatory requirements or transmitted, distributed or sent to or by any national, resident or citizen of such countries. The distribution of this document in certain jurisdictions may be restricted by law and therefore persons into whose possession this document comes should inform themselves about and observe any such restrictions. Any such distribution could result in a violation of the law of such jurisdiction.

By accepting this document or by attending any presentation to which this document relates you will be taken to have represented, warranted and undertaken that: (i) you are a relevant person; (ii) you have read and agree to comply with the contents of this notice; and (iii) you will treat and safeguard as strictly private and confidential all the information contained herein and take all reasonable steps to preserve such confidentiality.