SAMPLE PLAN 2 BUSINESS PLAN. Mrs. Cindy Smith Sample Plan2
|
|
- Suzanna Watson
- 6 years ago
- Views:
Transcription
1 SAMPLE PLAN 2 BUSINESS PLAN Mrs. Cindy Smith Sample Plan2 Smith@sampleplan2.com
2
3 Table of Contents Executive Summary...4 Startup Summary...6 Industry at a Glance...7 Projected Industry Growth...8 Key External Drivers...9 Objectives...9 SWOT Analysis SAMPLE PLAN 2 BUSINESS PLAN Marketing Financial Highlights Financial Indicators...12 Break-even Analysis...13 Management Summary...13 Year 1 Personnel Forecast Revenue Forecast...15 Year 1 Revenue Forecast Pro Forma Profit and Loss...17 Year 1 Profit and Loss Pro Forma Cash Flow Year 1 Cash Flow Pro Forma Balance Sheet...21 Year 1 Balance Sheet...22 Financial Highlights...23
4 Executive Summary Sample Plan 2 will be a business service provider based in Miami, Florida. Founded by Mrs. Cindy Smith, Sample Plan 2 will offer a variety of business services including postal, shipping, faxing and copying to the local residents. While these services will comprise the initial market entry core, long-term plans call for the integration of storage and relocation capabilities to the business mix. The local area has been in dire need of a service of this type for some time and Sample Plan 2 plans to adequately serve them through the consistent delivery of real-time business solutions. The market is definitely filled with opportunities but in order to capitalize on them, a strong infusion of working capital must be acquiesced. The founder projects needing 100K for their business venture with repayment being made out of the profits that are driven annually. Funding that is secured will be used in a variety of areas including marketing, logistics, management, site procurement as well as the day to day operations of the organization. The marketing for Sample Plan 2 will be done through a variety of mediums including the Internet, mass media, print and networking. Internet efforts will center on the creation of a user-friendly website that clearly list all of the core services that will be offered. The website will be developed using the latest in online technologies including SEO (Search Engine Optimization) which will allow for a much higher ranking in popular search engines like Yahoo.com and Google.com to name a few. In addition to the home website, plans also call for the creation of a strong social media presence using Facebook.com and Twitter.com; the world s most popular social media portals with over 1 billion persons in their combined user communities. Rounding out the Sample Plan 2 marketing model will be mass media driven by commercials appearing on ABC as well as professional networking done through local chambers of commerce and business networking groups and affiliates. The financials for Sample Plan 2 are quite promising and bode well for future expansion into other sectors of the region and service areas. The overhead costs are moderate but do not in any way threaten the long-term profit margin potential that the organization has shown. Salaries are also projected to be moderate as the founder does not project adding employees during the initial stages of market entry. Management does however reserve the right to add employees as the needs of the business and resources on hand dictate. Marketing and operations expenditures will be the bulk of the expenses during each of the projected years. All things considered the financial standing of Sample Plan 2 is nothing less than exceptional and bodes extremely well for all future growth in terms of services being offered and the markets that will be entered. 4
5 Mission Statement The mission of Sample Plan 2 is to become a trusted business resource that provides reliable, real time business solutions that positively impact the customer base while driving growth for the parent company. Company Ownership Cindy Smith is the sole owners of Sample Plan 2 with no outside investors or investment groups having the ability to claim an ownership stake in the organization that she has founded. Mrs. Smith will be the sole employee during the initial stages of market entry with staff additions being made on an as needed basis. Company Location Sample Plan 2 will be located in Miami, Florida. This will be the point of market entry but long-term plans call for the service of all of the neighboring states. Below are Miami, Florida s key demographics. Miami Industries Education, Health, & Social: 24,395-16% Construction: 22,568-15% Professional, Scientific, & Mgmt: 20,621-13% Hospitality & Entertainment: 17,465-11% Retail trade: 14,995-10% Other Services: 11,701-8% Finance, Insurance, & Real Estate: 11,378-7% Transportation & Warehousing: 9,839-6% Manufacturing: 7,409-5% Wholesale trade: 5,816-4% Public administration: 4,440-3% Agriculture: 494 0% Miami Diversity Total Population: 353, % White: 253,593 72% Black: 80,775 23% Other: 19,002 5% Asian: 3,248 1% Native American: 1,096 0% Hawaiian & Pacific Islander: 217 0% About the Founders Sample Plan 2 founder Cindy Smith is a sound professional with a wealth of business successes to her credit. This training and experience will be invaluable as the team enters into this particular business venture. Mrs. Smith is strong in the areas of accounting, finance and customer service. This will be the foundation for the success of Sample Plan 2. Products and Services Sample Plan 2 will provide a variety of business services including postal, fax, shipping and printing. Long-term plans call for the integration of storage and relocation services to the mix. 5
6 Startup Summary Start-up Expenses Payroll $5,000 Operations $1,000 Insurance $500 Miscellaneous $500 Total Start-up Expenses $7,000 Start-up Assets Working Capital $25,000 Inventory $1,000 Equipment $500 Miscellaneous $500 Total Start-up Assets $27,000 Start-up Investments Investment Owner $500 Investor $0 Total Planned Investment $500 Start-up Funding Total Liabilities $100,000 Total Planned Investment $500 Total Funding $100,500 Start-up Capital and Liabilities Loss at Start-up (Start-up Expenses) ($7,000) Total Capital and Liabilities $93,500 0 $0 Total Requirements Total Start-up Expenses $7,000 Total Start-up Assets $27,000 Total Requirements $34,000 Start-up Liabilities Liabilities and Capital Bank Loan $100,000 $0 $0 $0 $0 $0 $0 Total Liabilities $100,
7 Industry at a Glance Key Statistics Snapshot Revenue Annual Growth Annual Growth $9.7bn -1.1% 2.5% Profit Wages Business $1.1bn $2.7bn 28,018 Products and services segmentation (2011) 24.1% Postal, shipping and mailing services 75.9% Photocopying, blueprinting, and other document duplicating services SOURCE: Business Service Centers are continuing to feel the pain from the subdued recovery in the domestic economy, as their business clients continue to reduce costs and other overheads. The Business Services Centers industry, in largely servicing small businesses, is sensitive to changes in economic activity, as well as in new business establishment and sentiment. While, in the past, it has benefited from outsourcing of copying and related services by small businesses, increasing competition from other industries, including office supply superstores offering similar services, has recently resulted in more subdued revenue growth. It is estimated by IBISWorld that the Copy Shop segment accounts for about 76% of industry revenue, with the Private Mail Centers segment garnering the remainder. Demand for services in both areas continues to fall in 2010, as the general business operating environment remains under a cloud and with fluctuating business sentiment as to the current strength and sustainability of the economic recovery. In 2010, the Business Services Center industry is forecast by IBISWorld to generate revenue of $9,674 million, in constant 2010 prices, representing real decline of 1.2%, due to the sluggish recovery in economic activity and the rigid unemployment levels as it lags the rise in economic growth. The industry is expected to comprise about 25,288 enterprises, operating from 28,018 establishments or locations, representing a decline of 1.0% and 1.1% respectively over The industry will have about 95,582 employees, representing a fall of 1.4% and wages paid for the year is expected to decrease 2.2%, in real terms, to $2,654 million, in constant 2010 prices. 7
8 Projected Industry Growth The industry is estimated by IBISWorld to be in the mature phase of its lifecycle, evidenced by recent low growth in industry revenue and significant price-based competition within the industry. Competition for key services from other industries for instance, in the copy shop area - from the stationery and office supplies superstores; and from the rapid increase in digital technology at a lower price. This is allowing it increasingly possible for customers to do some of the desktop publishing and quality and high speed printing and copying them. 8
9 Key External Drivers Gross domestic product (GDP) 4 % change Year Industry activity is mostly affected by the level of outsourcing of non-core activities. A growing trend of outsourcing administration functions has resulted in significant growth in revenue in the past. Although rising competition from other industries is now occurring. It should be noted that changes in economic activity impacts the industry through higher levels of domestic employment and increased business formation and demand for services from the business sector. Businesses tend to outsource more functions Millions of units Number of businesses when the complexity of business legislation rises. The more heavily regulated industries outsource a larger share of their non-core administrative functions, including services provided by this industry. Changes in new business formation, particularly of small businesses, often linked to changes in economic conditions, has a direct impact on demand for services provided by this industry. 6.8 Year Objectives What follows is a listing of the key objectives for Sample Plan Become a community asset. Becoming recognized as a true community asset will be one of the primary objectives for Sample Plan 2 as the organization looks to partner with consumers and small businesses throughout the region. 2. Expand and diversify services. Expanding and diversifying services to include storage and relocation will be another of the primary objectives. Adding these two service options will allow the organization to realize increased profit margins on an annual basis. 3. Successful market entry. Successful market entry including clear messaging with the targeted audience as well as the realization of a profit during the first year of operations will be aggressively pursued by management. 4. Developing a template for expansion. Expanding to offer similar type services to other parts of Florida will be the final objective for Sample Plan 2. By expanding in this manner, the organization will be in a position to drive larger profits and dominate the market by satisfying a need that to date is not being adequately served. 9
10 SWOT Analysis What follows is a listing of the key strengths and weaknesses of the Sample Plan 2 business model along with the opportunities and threats that currently exist within the marketplace. Strengths 1. Location. The location is one of the primary strengths of the Sample Plan 2 business model as there are currently no other organizations that have the capabilities to offer the types of services that will be introduced to the market. 2. The founder. Founder Cindy Smith is a seasoned, strategic business professional with an eye towards success, profit and achievement. These qualities will form the basis of the Sample Plan 2 brand and be a catalyst that propels the success of the operation. 3. Servicing of a need. The services that will be brought to the local residents of Miami are one that is truly needed. The fact that Sample Plan 2 will be satisfying this need will endear the organization to the customer base and allow for consistently strong growth. Weaknesses 1. Lack of funding. Funding is the sole weakness of the Sample Plan 2 business venture. While funding is a weakness it should be noted that the founder is confident that if adequate funding is secured, she will be able to develop a viable, sustainable business. Opportunities 1. Limited competition. The limited amount of local competition is the primary opportunity for Sample Plan 2 as it will give the organization the opportunity to develop a loyal customer base while erecting barriers to entry. 2. Small business growth. The projected growth of small businesses will provide another opportunity and will feed opportunities directly into the Sample Plan 2 pipeline. Threats 1. Larger organizations. Larger organizations could possibly realize the opportunities that can be found in the local region and begin entering the market. While this is a threat, the founder believes that with strategic marketing, community efforts and customer service, this threat can for the most part be mitigated. Marketing Marketing for Sample Plan 2 will be done through a variety of mediums with television, print and the Internet being the primary drivers. Plans call for Sample Plan 2 to have a strong website that outlines all of the services that are being made available to the targeted audience. The website will have SEO capabilities and will be developed using all of the latest in web and graphics technologies. In addition to the home website, plans also call for the creation of a strong social media presence using Facebook.com and Twitter.com with regular updates occurring on each of the aforementioned pages. Commercial time has already been purchased through ABC and commercial production will begin immediately following funding acquisition. Print marketing will consist of advertisements being placed in publications that are typically read by members of the targeted audience including small business owners and corporate types. Networking will round out the Sample Plan 2 marketing mix with the founder joining various networking groups that give her the ability to champion the brand that she has created. 10 9
11 Financial Highlights Personnel Financial Highlights Forecast Year 1 Year 2 Year 3 Year 4 Year 5 Revenue $268, $308, $370, $455, $574, Direct Costs $28, $32, $39, $48, $61, Operating Expenses $118, $124, $130, $136, $142, Net Profit $71, $89, $120, $166, $230,
12 Financial Indicators Personnel Financial Indicators Forecast Year 1 Year 2 Year 3 Year 4 Year 5 Personnel Profitability Count % s: Joseph Gross Serrone Margin 89.33% % % % % 1 Brandon Net Profit Bueno Margin 26.49% % 32.61% % % Vickie EBITDA Bueno-Serrone to Revenue 45.10% % % % % 1 Total Personnel Leverage Ratios: Personnel Debt to Wage Equity Joseph Debt to Serrone Assets Ratio 1.64 $11, % 0.73 $11, % 0.43 $12, % 0.29 $12, % 0.20 $13, % Brandon Interest Bueno Coverage Ratio $11, $11, $12, $12, $13, Vickie Bueno-Serrone $11,196 $11,756 $12,344 $12,961 $13,609 Liquidity Ratios: Personnel Current Costs Ratio Joseph Current Serrone Debt to Total Assets Ratio 1.03 $11, % 1.99 $11, % 3.26 $12, % 5.00 $12, % 7.38 $13, % Brandon Bueno $11,196 $11,756 $12,344 $12,961 $13,609 Vickie Additional Bueno-Serrone Indicators: $11,196 $11,756 $12,344 $12,961 $13,609 Total Revenue Payroll to Equity Ratio $33, $35, $37, $38, $40, The financial indicators for Sample Plan 2 show that the organization will have strong net profit margin growth over the course of the next five years
13 Break-Even Analysis Break - Even Analysis Monthly Revenue Break-even $12,377 Assumptions: Average Monthly Revenue $22,383 Average Monthly Variable Cost $2,388 Estimated Monthly Costs $11,056 Management Summary Personnel Forecast Year 1 Year 2 Year 3 Year 4 Year 5 Personnel Count Management Total Personnel Personnel Wage Management $48,000 $50,400 $52,920 $55,566 $58,344 Personnel Costs Management $96,000 $100,800 $105,840 $111,132 $116,689 Total Payroll $96,000 $100,800 $105,840 $111,132 $116,689 The personnel forecast for Sample Plan 2 is shown in the table above. The organization projects to have the 2 members of the management team manning the bulk of the operations for the first five years. 13
14 14 Year 1 Personnel Forecast Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Personnel Count Management Total Personnel Personnel Wage Management $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 $4,000 Personnel Costs Management $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 Total Payroll $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000
15 Revenue Forecast Personnel Revenue Forecast Year 1 Year 2 Year 3 Year 4 Year 5 Units Business Services 3,581 4,119 4,942 6,079 7,660 Total Units 3,581 4,119 4,942 6,079 7,660 Unit Price Business Services $75.00 $75.00 $75.00 $75.00 $75.00 Revenue Business Services $268,602 $308,892 $370,670 $455,924 $574,464 Total Revenue $268,602 $308,892 $370,670 $455,924 $574,464 Direct Unit Cost Business Services $8.00 $8.00 $8.00 $8.00 $8.00 Direct Cost of Revenue Business Services $28,651 $32,948 $39,538 $48,632 $61,276 Subtotal Cost of Revenue $28,651 $32,948 $39,538 $48,632 $61,276 The forecasted revenues for Sample Plan 2 are shown in the table above and graph below. The organization forecasts to have incremental growth over the course of the next five years. 15
16 16 Year 1 Revenue Forecast Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Units Business Services Total Units Unit Price Business Services $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 $75.00 Revenue Business Services $16,875 $17,719 $18,605 $19,535 $20,512 $21,537 $22,614 $23,745 $24,932 $26,179 $27,488 $28,862 Total Revenue $16,875 $17,719 $18,605 $19,535 $20,512 $21,537 $22,614 $23,745 $24,932 $26,179 $27,488 $28,862 Direct Unit Cost Business Services $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 $8.00 Direct Cost of Revenue Business Services $1,800 $1,890 $1,985 $2,084 $2,188 $2,297 $2,412 $2,533 $2,659 $2,792 $2,932 $3,079 Subtotal Cost of Revenue $1,800 $1,890 $1,985 $2,084 $2,188 $2,297 $2,412 $2,533 $2,659 $2,792 $2,932 $3,079
17 Profit and Loss Statement Personnel Pro Forma Forecast Profit and Loss Year 1 Year 2 Year 3 Year 4 Year 5 Personnel Revenue Count Total Joseph Cost Serrone of Revenue $268,602 $28,651 1 $308,892 1 $32,948 $370,670 1 $39,538 $455,924 1 $48,632 $574,464 1$61,276 Brandon Bueno Vickie Gross Margin Bueno-Serrone $239, $275,943 1 $331,132 1 $407,292 1$513,188 Total Gross Personnel Margin/Revenue 89.33% % % % % 3 Personnel Expenses Wage Supplies Joseph Serrone $1,200 $11,196 $11,756 $1,212 $12,344 $1,224 $12,961 $1,236 $13,609 $1,249 Brandon Logistics Bueno $2,400 $11,196 $2,424 $11,756 $12,344 $2,448 $12,961 $2,473 $13,609 $2,497 Vickie Marketing Bueno-Serrone $2,400 $11,196 $2,424 $11,756 $12,344 $2,448 $12,961 $2,473 $13,609 $2,497 Insurance $1,200 $1,212 $1,224 $1,236 $1,249 Personnel Miscellaneous Costs Depreciation Joseph Serrone $1,200 $11,196 $67 $1,212 $11,756 $67 $1,224 $12,344 $67 $1,236 $12,961 $67 $1,249 $13,609 $67 Brandon Payroll Taxes Bueno $14,400 $11,196 $11,756 $15,120 $12,344 $15,876 $12,961 $16,670 $13,609 $17,503 Vickie Total Personnel Bueno-Serrone $11,196 $96,000 $11,756 $100,800 $12,344 $105,840 $12,961 $111,132 $116,689 $13,609 Total Payroll Op. Expenses $33,588 $118,867 $35,267 $124,471 $130,352 $37,031 $136,523 $38,882 $143,000 $40,826 Profit Before Interest and Taxes $121,084 $151,473 $200,780 $270,769 $370,189 EBITDA $121,151 $151,539 $200,847 $270,836 $370,255 Interest Expense $13,810 $14,292 $14,814 $15,380 $15,993 Taxes Incurred $36,133 $48,013 $65,088 $89,386 $123,969 Net Profit $71,141 $89,167 $120,878 $166,003 $230,227 Net Profit/Revenue 26.49% 28.87% 32.61% 36.41% 40.08% 17
18 18 Year 1 Profit & Loss Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Revenue $16,875 $17,719 $18,605 $19,535 $20,512 $21,537 $22,614 $23,745 $24,932 $26,179 $27,488 $28,862 Total Cost of Revenue $1,800 $1,890 $1,985 $2,084 $2,188 $2,297 $2,412 $2,533 $2,659 $2,792 $2,932 $3,079 Gross Margin $15,075 $15,829 $16,620 $17,451 $18,324 $19,240 $20,202 $21,212 $22,273 $23,386 $24,556 $25,783 Gross Margin/Revenue 89.33% 89.33% 89.33% 89.33% 89.33% 89.33% 89.33% 89.33% 89.33% 89.33% 89.33% 89.33% Expenses Supplies $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 Logistics $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 Marketing $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 $200 Insurance $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 Miscellaneous $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 $100 Depreciation $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 $6 Payroll Taxes $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 $1,200 Total Personnel $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 $8,000 Total Op. Expenses $9,906 $9,906 $9,906 $9,906 $9,906 $9,906 $9,906 $9,906 $9,906 $9,906 $9,906 $9,906 Profit Before Int. and Tax $5,169 $5,923 $6,715 $7,546 $8,418 $9,334 $10,296 $11,306 $12,367 $13,481 $14,650 $15,878 EBITDA $5,175 $5,929 $6,720 $7,551 $8,424 $9,340 $10,302 $11,312 $12,373 $13,486 $14,656 $15,883 Interest Expense $1,133 $1,136 $1,140 $1,143 $1,146 $1,149 $1,152 $1,156 $1,159 $1,162 $1,165 $1,169 Taxes Incurred $0 $1,675 $1,951 $2,241 $2,545 $2,865 $3,200 $3,553 $3,923 $4,312 $4,720 $5,148 Net Profit $4,036 $3,111 $3,624 $4,162 $4,727 $5,320 $5,944 $6,598 $7,285 $8,007 $8,765 $9,561 Net Profit/Revenue 23.92% 17.56% 19.48% 21.30% 23.05% 24.70% 26.28% 27.79% 29.22% 30.59% 31.89% 33.13%
19 Projected Cash Flow Personnel Pro Forma Forecast Cash Flow Year 1 Year 2 Year 3 Year 4 Year 5 Personnel Cash Received Count Revenue Joseph Serrone $268,602 1 $308,892 1 $370,670 1 $455, $574,464 Brandon New Current Bueno Borrowing 1 $0 1 $0 1 $0 1 $0 1$0 Vickie New Long-term Bueno-Serrone Liabilities 1 $0 1 $0 1 $0 1 $0 1$0 Total Sale of Personnel Other Current Assets 3 $0 3 $0 3 $0 3 $0 3$0 Sale of Long-term Assets $0 $0 $0 $0 $0 Personnel New Investment Wage Received Total Joseph Cash Serrone Received $0 $268,602 $11,196 $0 $308,892 $11,756 $0 $12,344 $370,670 $0 $12,961 $455,924 $0 $13,609 $574,464 Brandon Bueno $11,196 $11,756 $12,344 $12,961 $13,609 Vickie Expenditures Bueno-Serrone $11,196 $11,756 $12,344 $12,961 $13,609 Operating Expenses & Direct Costs $197,394 $219,658 $249,726 $289,855 $344,170 Personnel Current Borrowing Costs Repay. L-T Joseph Liabilities Serrone Principal Repay. $0 ($5,810) $11,196 $0 $11,756 ($6,292) $0 $12,344 ($6,814) $0 $12,961 ($7,380) $0 $13,609 ($7,993) Brandon Purchase Bueno Inventory $11,196 $11,756 $0 $12,344 $0 $12,961 $0 $13,609 $0 Vickie Purchase Bueno-Serrone Long-term Assets $11,196 $11,756 $0 $12,344 $0 $12,961 $0 $13,609 $0 Total Dividends Payroll $33,588 $35,267 $0 $0 $37,031 $38,882 $0 $40,826 $0 Total Expenditures $191,584 $213,366 $242,911 $282,474 $336,178 Net Cash Flow $77,017 $95,526 $127,759 $173,450 $238,287 Cash Balance $102,017 $197,544 $325,303 $498,752 $737,039 19
20 20 Year 1 Cash Flow Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Cash Received Revenue $16,875 $17,719 $18,605 $19,535 $20,512 $21,537 $22,614 $23,745 $24,932 $26,179 $27,488 $28,862 New Current Borrowing $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 New Long-term Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Sale of Other Current Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Sale of Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 New Investment Received $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Total Cash Received $16,875 $17,719 $18,605 $19,535 $20,512 $21,537 $22,614 $23,745 $24,932 $26,179 $27,488 $28,862 Expenditures Operating Expenses & Direct Costs $12,833 $14,602 $14,975 $15,367 $15,779 $16,211 $16,665 $17,141 $17,641 $18,166 $18,717 $19,296 Current Borrowing Repay. $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 L-T Liabilities Principal Repay. ($467) ($470) ($473) ($476) ($479) ($482) ($486) ($489) ($492) ($495) ($499) ($502) Purchase Inventory $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Purchase Long-term Assets $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Dividends $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Total Expenditures $12,367 $14,132 $14,502 $14,891 $15,300 $15,729 $16,179 $16,652 $17,149 $17,671 $18,218 $18,793 Net Cash Flow $4,508 $3,587 $4,102 $4,644 $5,212 $5,808 $6,435 $7,093 $7,783 $8,508 $9,269 $10,069 Cash Balance $29,508 $33,095 $37,197 $41,841 $47,053 $52,861 $59,296 $66,388 $74,172 $82,680 $91,949 $102,017
21 Projected Balance Sheet Personnel Pro Forma Forecast Balance Sheet Year 1 Year 2 Year 3 Year 4 Year 5 Personnel Assets Count Current Joseph Assets Serrone Brandon Cash Bueno 1 $102,017 1 $197,544 $325, $498,752 1$737,039 Vickie Other Current Bueno-Serrone Assets 1 $1,000 1 $1,000 1 $1,000 1 $1,000 1$1,000 Total Personnel Current Assets 3 $103,017 3 $198,544 3 $326,303 3 $499,752 3$738,039 Personnel Long-term Wage Assets Long-term Joseph Serrone Assets $11,196 $1,000 $11,756 $1,000 $12,344 $1,000 $12,961 $1,000 $13,609 $1,000 Brandon Accumulated Bueno Depreciation $11,196 $67 $11,756 $133 $12,344 $200 $12,961 $267 $13,609 $333 Vickie Total Long-term Bueno-Serrone Assets $11,196 $933 $11,756 $867 $12,344 $800 $12,961 $733 $13,609 $667 Total Assets $103,951 $199,410 $327,103 $500,486 $738,706 Personnel Costs Liabilities Joseph Serrone and Capital $11,196 $11,756 $12,344 $12,961 $13,609 Brandon Current Liabilities Bueno $11,196 $11,756 $12,344 $12,961 $13,609 Vickie Current Bueno-Serrone Borrowing $11,196 $100,000 $11,756 $100,000 $12,344 $100,000 $12,961 $100,000 $13,609 $100,000 Total Other Payroll Current Liabilities $33,588 $0 $35,267 $0 $37,031 $0 $38,882 $0 $40,826 $0 Subtotal Current Liabilities $100,000 $100,000 $100,000 $100,000 $100,000 Long-term Liabilities $5,810 $12,102 $18,917 $26,297 $34,289 Total Liabilities $105,810 $112,102 $118,917 $126,297 $134,289 Paid-in Capital $500 $500 $500 $500 $500 Retained Earnings ($7,000) $64,141 $153,308 $274,186 $440,189 Earnings $71,141 $89,167 $120,878 $166,003 $230,227 Total Capital $64,641 $153,808 $274,686 $440,689 $670,916 Total Liabilities and Capital $170,451 $265,910 $393,603 $566,986 $805,206 Net Worth ($1,859) $87,308 $208,186 $374,189 $604,416 21
22 22 Year 1 Balance Sheet Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Current Assets Cash $29,508 $33,095 $37,197 $41,841 $47,053 $52,861 $59,296 $66,388 $74,172 $82,680 $91,949 $102,017 Other Current Assets $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 Total Current Assets $30,508 $34,095 $38,197 $42,841 $48,053 $53,861 $60,296 $67,388 $75,172 $83,680 $92,949 $103,017 Long-term Assets $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 $1,000 Accum. Depreciation $6 $11 $17 $22 $28 $33 $39 $44 $50 $56 $61 $67 Total Long-term Assets $994 $989 $983 $978 $972 $967 $961 $956 $950 $944 $939 $933 Total Assets $31,503 $35,084 $39,181 $43,819 $49,025 $54,828 $61,257 $68,344 $76,122 $84,624 $93,888 $103,951 Current Liabilities Current Borrowing $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 Other Current Liabilities $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Subtotal Current Liabilities $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000 Long-term Liabilities $467 $936 $1,409 $1,885 $2,365 $2,847 $3,333 $3,822 $4,314 $4,809 $5,308 $5,810 Total Liabilities $100,467 $100,936 $101,409 $101,885 $102,365 $102,847 $103,333 $103,822 $104,314 $104,809 $105,308 $105,810 Paid-in Capital $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 $500 Retained Earnings ($7,000) ($7,000) ($7,000) ($7,000) ($7,000) ($7,000) ($7,000) ($7,000) ($7,000) ($7,000) ($7,000) ($7,000) Current Retained Earnings $4,036 $7,147 $10,771 $14,933 $19,660 $24,981 $30,924 $37,522 $44,808 $52,815 $61,580 $71,141 Total Capital ($2,464) $647 $4,271 $8,433 $13,160 $18,481 $24,424 $31,022 $38,308 $46,315 $55,080 $64,641 Total Liabilities and Capital $98,003 $101,584 $105,681 $110,319 $115,525 $121,328 $127,757 $134,844 $142,622 $151,124 $160,388 $170,451 Net Worth ($68,964) ($65,853) ($62,229) ($58,067) ($53,340) ($48,019) ($42,076) ($35,478) ($28,192) ($20,185) ($11,420) ($1,859)
23 Financial Highlights Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Month 10 Month 11 Month 12 Year 1 Year 2 Year 3 Year 4 Year 5 Revenue Gross Margin Operating Expenses EBITDA Net Profit Gross Margin/Revenue 89% 89% 89% 89% 89% 89% 89% 89% 89% 89% 89% 89% 89% 89% 89% 89% 89% EBITDA/Revenue 31% 33% 36% 39% 41% 43% 46% 48% 50% 52% 53% 55% 45% 49% 54% 59% 64% Net Profit/Revenue 24% 18% 19% 21% 23% 25% 26% 28% 29% 31% 32% 33% 26% 29% 33% 36% 40% Net Cash Flow Cash Balance - Ending
24
Bassett Announces Fiscal First Quarter Results
March 30, 2017 Bassett Announces Fiscal First Quarter Results BASSETT, Va., March 30, 2017 (GLOBE NEWSWIRE) -- Bassett Furniture Industries, Inc. (Nasdaq:BSET) announced today its results of operations
More informationMINI ACTION PLAN FOR:
MINI ACTION PLAN FOR: ABC Company IMMG This is a Sample document; some items may not reproduce correctly JUNE 28 th 2007 Table of Contents 1.0 The Company-Executive Summery.....................................
More informationBassett Announces Fiscal Second Quarter Results
Bassett Announces Fiscal Second Quarter Results June 28, 2018 BASSETT, Va., June 28, 2018 (GLOBE NEWSWIRE) -- Bassett Furniture Industries, Inc. (Nasdaq:BSET) announced today its results operations for
More informationEXECUTIVE SUMMARY. In Billions
EXECUTIVE SUMMARY The fiscal year (FY) Integrated Financial (IFP) has a projected Operating Loss of $2.0 billion, versus Operating Losses of $2.4 billion in FY and $2.7 billion in FY2011. The reductions
More informationVANIG BUSINESS ANALYSIS
VANIG BUSINESS ANALYSIS About US Market Analysis Contents ASEAN Competitor Analysis Risk Analysis Financial Analysis ABOUT US What is Vanig Vanig is an integrated e-commerce and supply chain solution powered
More informationGoldman Sachs Communacopia Conference. September 19, 2012
NLSN @ Goldman Sachs Communacopia Conference September 19, 2012 Forward Looking Statements The following discussion contains forward-looking statements, including those about Nielsen s outlook and prospects,
More informationThese forward-looking statements involve certain risks and uncertainties.
Transcript Christopher: Thank you, Alan. Good morning everyone. This conference call of F.N.B. Corporation and the reports it files with the Securities and Exchange Commission often contain forward-looking
More informationFor personal use only
Half Year Investor Presentation 29 August 2016 COMPANY OVERVIEW Who are we? icar Asia Limited (ASX:ICQ) owns and operates ASEAN s No. 1 network of automotive portals with clear leadership positions established
More informationForward-Looking Statements
Forward-Looking Statements TrueBlue at a Glance 815,000 124,000 with low concentration 1 work during 2016 Clients served annually People connected to #1 Largest U.S. industrial staffing provider #1 Largest
More informationAcquisition of Dealer Inspire and Launch Digital Marketing
Acquisition of Dealer Inspire and Launch Digital Marketing Investor Presentation February 14, 2018 Forward Looking Statements This presentation contains forward looking statements within the meaning of
More information2Q15 Earnings August 2015
2Q15 Earnings August 2015 Forward-Looking Statements The statements contained in this presentation that refer to plans and expectations for the next quarter, the full year or the future are forward-looking
More informationPROCUREMENT FISCAL YEAR 2020 BUDGET TESTIMONY APRIL 16, 2019 INTRODUCTION DEPARTMENT MISSION & PLANS PROCUREMENT
FISCAL YEAR 2020 BUDGET TESTIMONY APRIL 16, 2019 INTRODUCTION Good Afternoon, President Clarke and Members of City Council. I am Monique Nesmith-Joyner, Interim Procurement Commissioner. Joining me today
More informationNEXSTAR BROADCASTING FIRST QUARTER NET REVENUE RISES 34.2% TO A RECORD $112.2 MILLION
News Announcement For Immediate Release NEXSTAR BROADCASTING FIRST QUARTER NET REVENUE RISES 34.2% TO A RECORD $112.2 MILLION - Net Revenue Growth Drives 1Q Operating Income of $17.8 Million, Adjusted
More informationInvestor presentation
Investor presentation Important information Forward-Looking Statements and Risks & Uncertainties This document and the related oral presentation contain, and responses to questions following the presentation
More informationInvestor Presentation
Investor Presentation Cautionary Note Regarding Forward-Looking Statements This presentation contains forward-looking information, including the Company s statements regarding its future outlook. In addition,
More informationCars.com. Second Quarter 2018 Earnings. August 8, 2018
Cars.com Second Quarter 2018 Earnings August 8, 2018 Forward-Looking Statements This presentation contains forward-looking statements within the meaning of the federal securities laws. All statements other
More informationBUSINESS STRATEGY & FINANCE MANAGEMENT. Presentation to Small & Medium Enterprises
BUSINESS STRATEGY & FINANCE MANAGEMENT Presentation to Small & Medium Enterprises STRATEGY Person, Corporation or Nation Who or where they are Where they want to be How to get there DEVELOPMENT OF STRATEGIC
More informationSS&C Technologies (NASDAQ:SSNC) Investor Presentation February 2015
SS&C Technologies (NASDAQ:SSNC) Investor Presentation February 2015 Safe Harbor Statement Safe Harbor Statement This presentation includes forward-looking statements that are based on the current expectations
More informationHenkel Our strategic priorities for the future. Hans Van Bylen / Carsten Knobel Press Conference, November 17, 2016
Henkel 2020 + Our strategic priorities for the future Hans Van Bylen / Carsten Knobel Press Conference, November 17, 2016 Disclaimer This information contains forward-looking statements which are based
More informationFinancial Overview. Leslie Varon
Financial Overview Leslie Varon Xerox Investment Proposition Global Market Leader Attractive Market Opportunities Disciplined Operator Strong Annuity- Driven Cash Flow Sustainable Shareholder Returns Strong
More informationWHO S LEFT TO HIRE? WORKFORCE AND UNEMPLOYMENT ANALYSIS PREPARED BY BENJAMIN FRIEDMAN JANUARY 23, 2019
JANUARY 23, 2019 WHO S LEFT TO HIRE? WORKFORCE AND UNEMPLOYMENT ANALYSIS PREPARED BY BENJAMIN FRIEDMAN 13805 58TH STREET NORTH CLEARNWATER, FL, 33760 727-464-7332 Executive Summary: Pinellas County s unemployment
More informationCOMPANY PROFILE Australia and New Zealand Banking Group Ltd
A Progressive Digital Media business COMPANY PROFILE Australia and New Zealand Banking Group REFERENCE CODE: 65E8E252-8D18-4F84-AE34-9223CF27DD0D PUBLICATION DATE: 30 May 2018 www.marketline.com COPYRIGHT
More informationQ th May 2017 Ströer SE & Co. KGaA
Q1 2017 11th May 2017 Ströer SE & Co. KGaA Results Q1 2017 EURm Q1 2017 Q1 2016 Revenues Reported (1) 281.2 226.2 +24% Organic (2) 8.8% 11.5% -2.6%pts Operational EBITDA 55.6 46.2 +20% Operational EBITDA
More informationCOUNTY EXECUTIVE FY2018 RECOMMENDED BUDGET TO COUNTY COUNCIL
COUNTY EXECUTIVE RECOMMENDED BUDGET TO COUNTY COUNCIL April 10, 2017 New Castle County Executive MISSION The County Executive's Office provides leadership for the development and delivery of effective
More informationEMPLOYMENT PROJECTIONS
For release 10:00 a.m. (EST) Tuesday, December 8, 2015 USDL-15-2327 Technical information: (202) 691-5700 ep-info@bls.gov www.bls.gov/emp Media contact: (202) 691-5902 PressOffice@bls.gov EMPLOYMENT PROJECTIONS
More informationInvestor Presentation
Investor Presentation Cautionary Note Regarding Forward-Looking Statements This presentation contains forward-looking information, including the Company s statements regarding its future outlook. In addition,
More informationManagement Presentation. May
Management Presentation May 3 27 This presentation contains certain financial projections. These financial projections relate to future performance and reflect the Company s views as at the date of this
More informationCLSA Asia Investors Forum Las Vegas, February 2009
Online Magazines Trade shows Research (NASDAQ-GS: GSOL) CLSA Asia Investors Forum Las Vegas, February 2009 Merle A. Hinrichs Chairman & CEO Safe Harbor This presentation contains forward-looking statements
More informationProposal to Use Building
Proposal to Use Building Please fill out this form if you propose to use either the old Lafayette library or the old doctor s office at 949 Moraga Road. This form should be viewed as a guide; feel free
More informationAvery Dennison. Jefferies Industrials Conference August 9, Cindy Guenther VP Investor Relations and Treasury
Avery Dennison Jefferies Industrials Conference August 9, 2018 Cindy Guenther VP Investor Relations and Treasury 1 Forward-Looking Statements Certain statements contained in this document are "forward-looking
More informationFirst Quarter 2016, Champion Europe and Knights Apparel FAQs
First Quarter 2016, Champion Europe and Knights Apparel FAQs Updated April 21, 2016 New or updated information is in red First Quarter 2016 and HBI related FAQs Q: Can you provide an update on your various
More informationMay 2017 Investor Meetings
May 2017 Investor Meetings Safe Harbor Statement This presentation includes forward-looking statements (statements which are not historical facts) within the meaning of the Private Securities Litigation
More informationOUR STRENGTH, INNOVATIVE AND EFFICIENT TECHNOLOGICAL SOLUTIONS 2017 ANNUAL REPORT
OUR STRENGTH, INNOVATIVE AND EFFICIENT TECHNOLOGICAL SOLUTIONS 2017 ANNUAL REPORT PASSIONNATE ABOUT DIGITAL MEDIAGRIF 2017 ANNUAL REPORT Mission Statement Our mission is to provide to our customers innovative
More informationWWE Reports 2010 Fourth Quarter and Full Year Results, Posting Record Full Year EBITDA and 6% Rise in Net income
FOR IMMEDIATE RELEASE Contacts: Investors: Michael Weitz 203-352-8642 Media: Robert Zimmerman 203-359-5131 WWE Reports 2010 Fourth Quarter and Full Year Results, Posting Record Full Year EBITDA and 6%
More informationABC Company Business Plan
ABC Company Business Plan Web Site: www.yourdomainhere.com Email: name@yourdomainhere.com Main Office: 123 North Somewhere Street Anywhere, Michigan 12345 USA Phone: 317-000-1111 Fax: 317-111-2222 53 Confidentiality
More information1Q15 Earnings May 2015
1Q15 Earnings May 2015 Forward-Looking Statements The statements contained in this presentation that refer to plans and expectations for the next quarter, the full year or the future are forward-looking
More informationLSC COMMUNICATIONS. Investor Presentation. August 2017
LSC COMMUNICATIONS Investor Presentation August 2017 SAFE HARBOR LSC Communications Cautionary Statement Regarding Forward-Looking Statements This presentation includes certain "forward-looking statements"
More informationFinancial statements. S643: Digital Entrepreneurship Spring 13
Financial statements I. Understanding financials What is a financial plan? Types of financing and capital II. Developing a financial statement What goes into it? How do you make projections? III. Pricing
More informationMACROECONOMIC CHALLENGES FOR THE TRANSITION TO THE ECONOMY 4.0 IN BULGARIA
MACROECONOMIC CHALLENGES FOR THE TRANSITION TO THE ECONOMY 4.0 IN BULGARIA * Introduction The fourth technological revolution the world has been experiencing since the massive penetration of high technologies
More informationSINGAPORE POST LIMITED (Incorporated in the Republic of Singapore) (Company Registration Number: M)
SINGAPORE POST LIMITED (Incorporated in the Republic of Singapore) (Company Registration Number: 199201623M) STRENGTHENING OF ECOMMERCE PARTNERSHIP WITH ALIBABA GROUP HOLDING LIMITED - JOINT VENTURE AGREEMENT
More informationMeredith to Acquire Time Inc. Creates Premier Media and Marketing Company Serving 200 Million American Consumers
Meredith to Acquire Time Inc. Creates Premier Media and Marketing Company Serving 200 Million American Consumers UBS 45 th Annual Global Media & Communications Conference December 5, 2017 1 FORWARD-LOOKING
More informationCHAMPIONING A PROSPEROUS, DIVERSE AND CONNECTED REGIONAL ECONOMY
CHAMPIONING A PROSPEROUS, DIVERSE AND CONNECTED REGIONAL ECONOMY 2016 2017 ACTION PLAN WWW.LVGEA.ORG UPDATED FOR FY 2017 TABLE OF CONTENTS Message from the Chairman & CEO... Planning Process... Mission,
More informationECONOMIC OVERVIEW DuPage County, Illinois
ECONOMIC OVERVIEW DuPage County, Illinois DEMOGRAPHIC PROFILE... 3 EMPLOYMENT TRENDS... 5 UNEMPLOYMENT RATE... 5 WAGE TRENDS... 6 COST OF LIVING INDEX... 7 INDUSTRY SNAPSHOT... 8 OCCUPATION SNAPSHOT...
More informationInvesting in fragmented, high-growth, technology- and scale-intensive industries in partnership with strong management teams
Investing in fragmented, high-growth, technology- and scale-intensive industries in partnership with strong management teams OVERVIEW Capitol Partners, one of the Mid-Atlantic region s premier middle market
More informationITB Semester 2 Exam Review
Class: Date: ITB Semester 2 Exam Review Completion Complete each statement. 1. Trading goods and services allows countries to meet their individual wants and needs as well as to help their own. 2. is the
More informationFlorida: An Economic Overview
Florida: An Economic Overview May 1, 2012 Presented by: The Florida Legislature Office of Economic and Demographic Research 850.487.1402 http://edr.state.fl.us Key Economic Variables Mixed Economy Turned
More information$15 million, established nine additional duopoly markets for us, the most duopolies for any broadcaster."
Sinclair Reports Fourth Quarter After Tax Cash Flow Per Share Of $0.20 BALTIMORE, Feb. 13 /PRNewswire-FirstCall/ -- Sinclair Broadcast Group, Inc. (Nasdaq: SBGI), the "Company" or "Sinclair," today reported
More informationRevolving Loan Fund Application
Revolving Loan Fund Application 1 Page Dixon Chamber of Commerce and Main Street Table of Contents INTRODUCTION 3 GUIDELINES AND PROCEDURES 4 PROCESS 5 Administration: 5 Application: 5 GUIDELINES 6 Eligibility:
More informationNorth Dakota Printing Industry Economic & Fiscal Contribution
Demonstrating the Importance of the Printing Industry to the North Dakota State and Local Governments North Dakota Printing Industry Economic & Fiscal Contribution The printing industry in North Dakota
More informationThe power of television
The power of television Capital Markets Day October 13, 2016 Financials Dr. Gunnar Wiedenfels We have made significant progress since last year s Capital Markets Day Revenue growth 1) Rec. EBITDA increase
More informationBassett Announces Fiscal First Quarter Results
Bassett Announces Fiscal First Quarter Results March 28, 2018 BASSETT, Va., March 28, 2018 (GLOBE NEWSWIRE) -- Bassett Furniture Industries, Inc. (Nasdaq:BSET) announced today its results of operations
More informationSBF ASEAN OUTLOOK SURVEY
SBF ASEAN OUTLOOK SURVEY 2018 2017 Commissioned by: SUMMARY REPORT Index Pages Foreword SBF ASEAN Outlook Survey 2017/2018 Companies Expect Positive ASEAN Business Outlook Driven By High Growth Potential
More informationKEY FIGURES.3 MANAGEMENT DISCUSSION AND ANALYSIS OF THE RESULTS GROUP FINANCIAL HIGHLIGHTS BUSINESS UPDATE H
1 Table of Contents 1. KEY FIGURES...3 2. MANAGEMENT DISCUSSION AND ANALYSIS OF THE RESULTS...4 2.1. GROUP FINANCIAL HIGHLIGHTS...4 2.2. BUSINESS UPDATE...4 3. OPERATING REVIEW PER SEGMENT...5 3.1. REVENUE
More informationEconomic Overview. Lawrence, KS MSA
Economic Overview Lawrence, KS MSA March 5, 2019 DEMOGRAPHIC PROFILE... 3 EMPLOYMENT TRENDS... 5 UNEMPLOYMENT RATE... 5 WAGE TRENDS... 6 COST OF LIVING INDEX... 7 INDUSTRY SNAPSHOT... 8 OCCUPATION SNAPSHOT...
More informationRADIANT LOGISTICS ANNOUNCES RESULTS FOR THE FOURTH FISCAL QUARTER AND YEAR ENDED JUNE 30, 2018
RADIANT LOGISTICS ANNOUNCES RESULTS FOR THE FOURTH FISCAL QUARTER AND YEAR ENDED JUNE 30, 2018 Reports record quarterly results with revenues of $233.8 million, up $32.0 million or 15.9%; Net revenues
More informationOur Transformation Continues Sidoti NDR May 29-30, 2018
Our Transformation Continues Sidoti NDR May 29-30, 2018 Disclosure Regarding Forward-Looking Statements Forward-Looking Statements and Factors That May Affect Future Results: Throughout this presentation,
More informationTHIRD QUARTER REPORT Period Ended September 30, Management s Discussion and Analysis and Unaudited Consolidated Financial Statements
THIRD QUARTER REPORT Period Ended 2010 Management s Discussion and Analysis and Unaudited Consolidated Financial Statements MANAGEMENT S DISCUSSION AND ANALYSIS This management s discussion and analysis
More informationMeredith to Acquire Time Inc. Creates Premier Media and Marketing Company Serving 200 Million American Consumers.
Meredith to Acquire Time Inc. Creates Premier Media and Marketing Company Serving 200 Million American Consumers November 27, 2017 1 FORWARD-LOOKING STATEMENTS & SAFE HARBOR This presentation contains
More informationAuthentic Report on the Basic Survey on the Information and Communications Industry
Authentic Report on the Basic Survey on the Information and Communications Industry 2016 Basic Survey on the Information and Communications Industry (Performance in FY2015) March 28, 2017 Global ICT Strategy
More informationEconomic Overview York County, South Carolina. February 14, 2018
Economic Overview York County, February 14, 2018 DEMOGRAPHIC PROFILE... 3 EMPLOYMENT TRENDS... 5 UNEMPLOYMENT RATE... 5 WAGE TRENDS... 6 COST OF LIVING INDEX... 6 INDUSTRY SNAPSHOT... 7 OCCUPATION SNAPSHOT...
More informationJune 9, Economic Overview Billings, MT MSA
June 9, 2016 Economic Overview Billings, MT MSA DEMOGRAPHIC PROFILE... 3 EMPLOYMENT TRENDS... 5 UNEMPLOYMENT RATE... 5 WAGE TRENDS... 6 COST OF LIVING INDEX... 6 INDUSTRY SNAPSHOT... 7 OCCUPATION SNAPSHOT...
More informationREGIONAL SNAPSHOT. Crossing Borders Region (CBR), Oklahoma
REGIONAL SNAPSHOT Crossing Borders Region (CBR), Oklahoma Table of contents 01 Overview 04 Labor force 02 Demography 05 Industry and occupation 03 Human capital 01 overview Crossing Borders Region, OK
More informationForward-Looking Statements
Forward-Looking Statements February 2018 Investment Highlights Track record of favorable growth and investor returns Strong free cash flow and balance sheet February 2018 3 TrueBlue at a Glance 740,000
More informationHerman Miller, Inc. Investor Presentation Q1 FY2013 NASDAQ: MLHR
Herman Miller, Inc. Investor Presentation Q1 FY2013 NASDAQ: MLHR Forward Looking Statements This information contains forward-looking statements within the meaning of Section 27A of the Securities Act
More informationInvestment Objective The ARK Web x.0 ETF s ( Fund ) investment objective is long-term growth of capital.
November 30, 2017 As Supplemented and Restated on January 10, 2018 ARK Web x.0 ETF NYSE Arca, Inc: ARKW Summary Prospectus Before you invest, you may want to review the Fund s prospectus, which contains
More information2009 HALF-YEAR RESULTS
2009 HALF-YEAR RESULTS SUMMARY Group profile and strategic plan Satisfactory results in the current climate A solid financial position Key highlights as of August 31 st Outlook and conclusion 2 GROUP PROFILE
More informationNamaste Technologies Inc. Management Discussion and Analysis Three and six months ended February 28, 2018
Namaste Technologies Inc. Management Discussion and Analysis Three and six months ended 1 This Management s Discussion and Analysis ( MD&A ) has been prepared as at and should be read in conjunction with
More informationFor Immediate Release:
For Immediate Release: FirstCash Reports Record Second Quarter Results; Announces 62 Store Acquisition in Mexico, Opens 16 New LatAm Stores; Completes Share Repurchases, Adds New $100 Million Repurchase
More informationVirtu Financial Agrees to Acquire KCG Holdings Creating the Leading Global Electronic Market Making and Agency Execution Firm
Virtu Financial Agrees to Acquire KCG Holdings Creating the Leading Global Electronic Market Making and Agency Execution Firm April 20, 2017 Disclaimer CAUTIONARY STATEMENT REGARDING FORWARD LOOKING STATEMENTS
More informationNet sales Operating income Ordinary income EBITDA. 2,679 million yen (22.3%) 4,894 million yen (16.1%) June 30, 2017:
Summary of Consolidated Financial Results for the Three-month Period Ended June 30, 2018 (Japanese accounting standards) Released August 7, 2018 Name of listed firm: Nojima Corporation Listed on the Tokyo
More informationInvestor Presentation. March 2016
Investor Presentation March 2016 Safe Harbor Statement This presentation includes forward-looking statements (statements which are not historical facts) within the meaning of the Private Securities Litigation
More informationB. Riley Investor Conference. May 23, 2018
B. Riley Investor Conference May 23, 2018 About This Presentation Safe Harbor Statement This presentation includes forward-looking statements (statements which are not historical facts) within the meaning
More informationAgenda. What is new? Venture capital opportunity What goes into a business plan? Venture capital presentations Learning points
Agenda What is new? Venture capital opportunity What goes into a business plan? Venture capital presentations Learning points What s New In Quarter 5? Feature R&D // Licensing // Debt Control charts //
More informationEconomic Overview New York
Report created on October 20, 2015 Economic Overview Created using: Contact: Lisa.Montiel@suny.edu DEMOGRAPHIC PROFILE...3 EMPLOYMENT TRENDS...5 UNEMPLOYMENT RATE...5 WAGE TRENDS...6 COST OF LIVING INDEX...6
More informationBuilding a leading digital asset manager Company presentation. January 2018
Building a leading digital asset manager Company presentation January 2018 Disclaimer The following document is solely intended to provide information on the Ecommerce Alliance group of companies. The
More informationEconomic Overview Long Island
Report created on August 29, 2017 Economic Overview Long Island Contact: Lisa.Montiel@suny.edu DEMOGRAPHIC PROFILE... 3 EMPLOYMENT TRENDS... 5 UNEMPLOYMENT RATE... 5 WAGE TRENDS... 6 COST OF LIVING INDEX...
More information(P.4) Next is the macro environment in Japan. Although there are both positive and negative factors, generally speaking, the Japanese economy continue
September 15, 2016 Presentation at Bank of America Merrill Lynch 2016 Japan Conference SMFG management strategy under the changing business environment Koichi Miyata, President Sumitomo Mitsui Financial
More informationRifle city Demographic and Economic Profile
Rifle city Demographic and Economic Profile Community Quick Facts Population (2014) 9,289 Population Change 2010 to 2014 156 Place Median HH Income (ACS 10-14) $52,539 State Median HH Income (ACS 10-14)
More informationEconomic Overview Loudoun County, Virginia. October 23, 2017
Economic Overview October 23, 2017 DEMOGRAPHIC PROFILE... 3 EMPLOYMENT TRENDS... 5 UNEMPLOYMENT RATE... 5 WAGE TRENDS... 6 COST OF LIVING INDEX... 6 INDUSTRY SNAPSHOT... 7 OCCUPATION SNAPSHOT... 9 INDUSTRY
More informationForward-Looking Statements
April 2018 Forward-Looking Statements April 2018 Investment Highlights Track record of favorable growth and investor returns Strong free cash flow and balance sheet April 2018 3 TrueBlue at a Glance 740,000
More informationFINANCIAL COMMUNITY PRESENTATION
FINANCIAL COMMUNITY PRESENTATION FEBRUARY 2017 DISCLAIMER Forward-Looking Statements This presentation contains forward-looking statements within the meaning of the Private Securities Litigation Reform
More informationEconomic Overview Long Island
Report created on October 20, 2015 Economic Overview Long Island Created using: Contact: Lisa.Montiel@suny.edu DEMOGRAPHIC PROFILE...3 EMPLOYMENT TRENDS...5 UNEMPLOYMENT RATE...5 WAGE TRENDS...6 COST OF
More information122 Amsterdam Ave New York, NY gothamny.wix.com/home Phone: Fax:
122 Amsterdam Ave New York, NY 10023 Gotham.ny@veinternational.org gothamny.wix.com/home Phone: 212-769-2710 Fax: 212-799-7528 Company Description Mission Statement Short Term Goals Short Term Goals Strategies
More informationEconomic Overview Monterey County, California. July 22, 2016
Economic Overview Monterey July 22, 2016 DEMOGRAPHIC PROFILE... 3 EMPLOYMENT TRENDS... 5 UNEMPLOYMENT RATE... 5 WAGE TRENDS... 6 COST OF LIVING INDEX... 6 INDUSTRY SNAPSHOT... 7 OCCUPATION SNAPSHOT...
More informationDeal Overview July 2013
Deal Overview July 2013 Executive Summary SPT Networks has an opportunity to acquire Chellomedia s (a subsidiary of Liberty Global) operating business unit in the Latin America region, Chello Latin America
More informationWhat does it mean to you?
What does it mean to you? The Life Evaluation Index combines the evaluation of one s present life situation with one s anticipated life situation five years from now. The Emotional Health Index is primarily
More informationGlobal Presence / Local Knowledge First Quarter Earnings Call & Update
Global Presence / Local Knowledge 2010 First Quarter Earnings Call & Update May 6, 2010 Safe Harbor During the course of this call, the company will make forward-looking statements subject to known and
More information2017 South Dakota Demography Conference Measuring the South Dakota Economy
2017 South Dakota Demography Conference Measuring the South Dakota Economy M. Jared McEntaffer, PhD Contact: jared@blackhillsknowledgenetwork.org October 14, 2017 Overview (1) Importance of monitoring
More informationCiti Credit Conference. Bill Bradley, Treasurer November 15, 2012
NLSN @ Citi Credit Conference Bill Bradley, Treasurer November 15, 2012 Forward Looking Statements The following discussion may contain forward-looking statements, including those about Nielsen s outlook
More informationThe following information contains, or may be deemed to contain, "forward-looking statements" (as defined in the U.S. Private Securities Litigation
Safe Harbor The following information contains, or may be deemed to contain, "forward-looking statements" (as defined in the U.S. Private Securities Litigation Reform Act of 995). Any statements about
More informationPage 1 of 7. Moniker: LASF Shares Outstanding: 1,228,102,990 units Market Value of Shares Outstanding: $1,842,154,485 Financial Year End: March 31
Target Price: $8.39 Market Price: J$1.50 1 52 Week Range: J$0.39 to J$1.50 2 Recommendation: BUY Moniker: LASF Shares Outstanding: 1,228,102,990 units Market Value of Shares Outstanding: $1,842,154,485
More informationTHE RISE OF LATINO-OWNED BUSINESSES IN THE U.S.
8 FACTS ABOUT LATINO-OWNED BUSINESSES ON THE UP AND UP: THE RISE OF LATINO-OWNED BUSINESSES IN THE U.S. PUBLICATION OF STANFORD GRADUATE SCHOOL OF BUSINESS IN COLLABORATION WITH THE LATINO BUSINESS ACTION
More informationLSC COMMUNICATIONS. Quality. Reliability. Integrity. CJS Securities Conference. January 11, 2017
LSC COMMUNICATIONS Quality. Reliability. Integrity CJS Securities Conference January 11, 2017 LSC COMMUNICATIONS CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS This presentation includes certain
More informationInvestor Presentation
Investor Presentation May 2017 Conrad Lower Manhattan New York, New York With 4,980 properties & 812,000 rooms in 103 countries and territories, Hilton is one of the world s largest hotel companies 14
More informationGENERAL MEETING 3 MAY Arnaud Lagardère General and Managing Partner
GENERAL MEETING 3 MAY 2018 Arnaud Lagardère General and Managing Partner CONTENTS 1 OUR MARKETS AND THEIR TRENDS 2 OUR GROUP TODAY 3 OUR STRATEGIC VISION AND AMBITION 2 OUR MARKETS AND OUR GROUP TODAY
More informationEconomic Overview Fairfax / Falls Church. October 23, 2017
Economic Overview Fairfax / Falls Church October 23, 2017 DEMOGRAPHIC PROFILE... 3 EMPLOYMENT TRENDS... 5 UNEMPLOYMENT RATE... 5 WAGE TRENDS... 6 COST OF LIVING INDEX... 6 INDUSTRY SNAPSHOT... 7 OCCUPATION
More informationFINANCIAL OVERVIEW AL MISTYSYN SENIOR VICE PRESIDENT, FINANCE & CHIEF FINANCIAL OFFICER FINANCIAL COMMUNITY PRESENTATION OCTOBER 3, 2017
FINANCIAL OVERVIEW AL MISTYSYN SENIOR VICE PRESIDENT, FINANCE & CHIEF FINANCIAL OFFICER FINANCIAL COMMUNITY PRESENTATION OCTOBER 3, 2017 Forward Looking Statement The presentations today will contain certain
More informationEconomic Overview Western New York
Report created on August 29, 2017 Economic Overview Western New Contact: Lisa.Montiel@suny.edu DEMOGRAPHIC PROFILE... 3 EMPLOYMENT TRENDS... 5 UNEMPLOYMENT RATE... 5 WAGE TRENDS... 6 COST OF LIVING INDEX...
More informationMail.Ru Group Limited. Interim Condensed Consolidated Financial Statements. For the six months ended June 30, 2017
Mail.Ru Group Limited Interim Condensed Consolidated Financial Statements For the six months ended June 30, 2017 Mail.Ru Interim Results 2017 Contents Independent auditor s report... 3 Interim Condensed
More informationOctober 28, Economic Overview Yellowstone County, Montana
October 28, 2016 Economic Overview Yellowstone DEMOGRAPHIC PROFILE...3 EMPLOYMENT TRENDS...5 UNEMPLOYMENT RATE...5 WAGE TRENDS...6 COST OF LIVING INDEX...6 INDUSTRY SNAPSHOT...7 OCCUPATION SNAPSHOT...9
More information