SlideShare uma empresa Scribd logo
1 de 5
Net Sales in kUSD
2016, Actual vs. Plan
Created with Zebra BI | www.zebra.bi
Write your message here
press Alt+Enter if you need a second line
171
203
236
190 209 211
172 195
219 216 207 200
-4
+10
+4
-18
-19
-36
-17 +13
-6
Jan Feb Mar Apr Maj Jun Jul Avg Sep Okt Nov Dec
BANANAS
251
283
308
239
213 215 210 203
247 256 268
294
-53
+2
+35
+1
-2 +6 -6
+13
+22
Jan Feb Mar Apr Maj Jun Jul Avg Sep Okt Nov Dec
APPLES
160
206 223 205 213 215
188 196 183 163 162 160
-12
+51
+45
+40 +44 +34
+22 +45 -4
Jan Feb Mar Apr Maj Jun Jul Avg Sep Okt Nov Dec
GRAPES
65 75 82 81 81 81 72 70 78 85 82 91
-20 -13
-19
-6 +2 -5 -9 -8 -11
Jan Feb Mar Apr Maj Jun Jul Avg Sep Okt Nov Dec
ORANGES
Company Inc.
GP, EBITDA in mEUR, Volume A, B in mio units
2016 AC, FC
We expect Gross profit to be 2.1 mEUR higher than planned by the end of year
because …
4,3
9,2
13,1
14,7
16,0
17,4
19,6
21,4 22,5
23,8
26,2
30,1
28,8
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
EBITDA
7,5
15,4
22,7
27,7
32,4
37,5
43,4
49,1
54,1
59,4
65,8
74,0
71,9
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
GP
0,2 0,4
0,9
0,4 0,5
1,2 1,4
1,7 1,9 2,0
2,3
2,6
2,5
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Volume B
2,2
4,3
6,1
7,2
7,9
8,6
9,1
9,7
10,4
11,4
13,1
15,5
15,2
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec
Volume A
①
①
②
②
GP YTD XXX%above targetdue
to...
EBITDA YTD XXX%above target
due to...
③ Volume A ...anothercomment
here
③
Title 1
Title 2
ΔPL%
ΔPL
AC+FC: 2 037 in 2013
FC: 579 of 2037 = 28%
PL
AC AC: 1 458 of 2037 = 72%
Created with Zebra BI | www.zebra.bi
Write your message here
press Alt+Enter if you need a second line
Forecast 2017: Write your
comment here. Explain the
reasons and propose
recommendations.
Forecast Dec: Write your
comment here. Explain the
reasons and propose
recommendations.
179
189
211
128
147
136 139
170
193
178
189
178
J F M A M J J A S O N D
-2
+2
-5
+3 +8 +3 +7
-2
+1
-5 -5
+21
170
Ø 2017Ø 2017
+25
①
②
②
①
+1,3
+2,3
+4,8
+1,3
+4,2
+0,7
+11,0
-1,8
-3,6
-1,0
-2,9 -2,8
+1,2
Company
Net Profit in mEUR
2016: AC Jan..Aug, FC Sep..Dec
Created with Zebra BI | www.zebra.bi
We expect a minus of 29 mEUR (-14%) vs PY until end of the year
because of the negative variances until today
26 22
13
29
15 13 16
7 5 6
17 11
2014
PY
2015
BU
J
AC
F M A M J J A S
FC
O N D 2015
FC
154
180
+26
-3
-10
-14
-11 -2
-11
-3
+1 +2
+10 +5 +7
209
180 -29-3
-10
-14
-11 -2
-11
+1 +2209
90
+7 +14
+63
+29 +32
-19
-59 -74 -65
-11
-50
-19 -14
+36 +30
+60
+13
+73
+47 +53
+17
-30
-50 -40
-21 -13
∆BU%
∆PY%
Addyour commenthere...
Addyour commenthere...
Addyour commenthere...
Addyour commenthere...
①
②
③
④
①
②
③
④
11 Ways of Tracking
Monthly Variances in FP&A
Andrej Lapajne
andrej.lapajne@zebra.bi
www.zebra.bi
@
Join our FREE WEBINAR at www.zebra.bi/webinars

Mais conteúdo relacionado

Último

1029 - Danh muc Sach Giao Khoa 10 . pdf
1029 -  Danh muc Sach Giao Khoa 10 . pdf1029 -  Danh muc Sach Giao Khoa 10 . pdf
1029 - Danh muc Sach Giao Khoa 10 . pdf
QucHHunhnh
 
Seal of Good Local Governance (SGLG) 2024Final.pptx
Seal of Good Local Governance (SGLG) 2024Final.pptxSeal of Good Local Governance (SGLG) 2024Final.pptx
Seal of Good Local Governance (SGLG) 2024Final.pptx
negromaestrong
 
1029-Danh muc Sach Giao Khoa khoi 6.pdf
1029-Danh muc Sach Giao Khoa khoi  6.pdf1029-Danh muc Sach Giao Khoa khoi  6.pdf
1029-Danh muc Sach Giao Khoa khoi 6.pdf
QucHHunhnh
 

Último (20)

Micro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdfMicro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdf
 
PROCESS RECORDING FORMAT.docx
PROCESS      RECORDING        FORMAT.docxPROCESS      RECORDING        FORMAT.docx
PROCESS RECORDING FORMAT.docx
 
How to Give a Domain for a Field in Odoo 17
How to Give a Domain for a Field in Odoo 17How to Give a Domain for a Field in Odoo 17
How to Give a Domain for a Field in Odoo 17
 
Kodo Millet PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
Kodo Millet  PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...Kodo Millet  PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
Kodo Millet PPT made by Ghanshyam bairwa college of Agriculture kumher bhara...
 
Asian American Pacific Islander Month DDSD 2024.pptx
Asian American Pacific Islander Month DDSD 2024.pptxAsian American Pacific Islander Month DDSD 2024.pptx
Asian American Pacific Islander Month DDSD 2024.pptx
 
Mehran University Newsletter Vol-X, Issue-I, 2024
Mehran University Newsletter Vol-X, Issue-I, 2024Mehran University Newsletter Vol-X, Issue-I, 2024
Mehran University Newsletter Vol-X, Issue-I, 2024
 
1029 - Danh muc Sach Giao Khoa 10 . pdf
1029 -  Danh muc Sach Giao Khoa 10 . pdf1029 -  Danh muc Sach Giao Khoa 10 . pdf
1029 - Danh muc Sach Giao Khoa 10 . pdf
 
Introduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The BasicsIntroduction to Nonprofit Accounting: The Basics
Introduction to Nonprofit Accounting: The Basics
 
Seal of Good Local Governance (SGLG) 2024Final.pptx
Seal of Good Local Governance (SGLG) 2024Final.pptxSeal of Good Local Governance (SGLG) 2024Final.pptx
Seal of Good Local Governance (SGLG) 2024Final.pptx
 
Spatium Project Simulation student brief
Spatium Project Simulation student briefSpatium Project Simulation student brief
Spatium Project Simulation student brief
 
ICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptxICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptx
 
ICT role in 21st century education and it's challenges.
ICT role in 21st century education and it's challenges.ICT role in 21st century education and it's challenges.
ICT role in 21st century education and it's challenges.
 
General Principles of Intellectual Property: Concepts of Intellectual Proper...
General Principles of Intellectual Property: Concepts of Intellectual  Proper...General Principles of Intellectual Property: Concepts of Intellectual  Proper...
General Principles of Intellectual Property: Concepts of Intellectual Proper...
 
Dyslexia AI Workshop for Slideshare.pptx
Dyslexia AI Workshop for Slideshare.pptxDyslexia AI Workshop for Slideshare.pptx
Dyslexia AI Workshop for Slideshare.pptx
 
SKILL OF INTRODUCING THE LESSON MICRO SKILLS.pptx
SKILL OF INTRODUCING THE LESSON MICRO SKILLS.pptxSKILL OF INTRODUCING THE LESSON MICRO SKILLS.pptx
SKILL OF INTRODUCING THE LESSON MICRO SKILLS.pptx
 
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptxBasic Civil Engineering first year Notes- Chapter 4 Building.pptx
Basic Civil Engineering first year Notes- Chapter 4 Building.pptx
 
Third Battle of Panipat detailed notes.pptx
Third Battle of Panipat detailed notes.pptxThird Battle of Panipat detailed notes.pptx
Third Battle of Panipat detailed notes.pptx
 
On National Teacher Day, meet the 2024-25 Kenan Fellows
On National Teacher Day, meet the 2024-25 Kenan FellowsOn National Teacher Day, meet the 2024-25 Kenan Fellows
On National Teacher Day, meet the 2024-25 Kenan Fellows
 
1029-Danh muc Sach Giao Khoa khoi 6.pdf
1029-Danh muc Sach Giao Khoa khoi  6.pdf1029-Danh muc Sach Giao Khoa khoi  6.pdf
1029-Danh muc Sach Giao Khoa khoi 6.pdf
 
Sociology 101 Demonstration of Learning Exhibit
Sociology 101 Demonstration of Learning ExhibitSociology 101 Demonstration of Learning Exhibit
Sociology 101 Demonstration of Learning Exhibit
 

Destaque

How Race, Age and Gender Shape Attitudes Towards Mental Health
How Race, Age and Gender Shape Attitudes Towards Mental HealthHow Race, Age and Gender Shape Attitudes Towards Mental Health
How Race, Age and Gender Shape Attitudes Towards Mental Health
ThinkNow
 
Social Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie InsightsSocial Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie Insights
Kurio // The Social Media Age(ncy)
 

Destaque (20)

2024 State of Marketing Report – by Hubspot
2024 State of Marketing Report – by Hubspot2024 State of Marketing Report – by Hubspot
2024 State of Marketing Report – by Hubspot
 
Everything You Need To Know About ChatGPT
Everything You Need To Know About ChatGPTEverything You Need To Know About ChatGPT
Everything You Need To Know About ChatGPT
 
Product Design Trends in 2024 | Teenage Engineerings
Product Design Trends in 2024 | Teenage EngineeringsProduct Design Trends in 2024 | Teenage Engineerings
Product Design Trends in 2024 | Teenage Engineerings
 
How Race, Age and Gender Shape Attitudes Towards Mental Health
How Race, Age and Gender Shape Attitudes Towards Mental HealthHow Race, Age and Gender Shape Attitudes Towards Mental Health
How Race, Age and Gender Shape Attitudes Towards Mental Health
 
AI Trends in Creative Operations 2024 by Artwork Flow.pdf
AI Trends in Creative Operations 2024 by Artwork Flow.pdfAI Trends in Creative Operations 2024 by Artwork Flow.pdf
AI Trends in Creative Operations 2024 by Artwork Flow.pdf
 
Skeleton Culture Code
Skeleton Culture CodeSkeleton Culture Code
Skeleton Culture Code
 
PEPSICO Presentation to CAGNY Conference Feb 2024
PEPSICO Presentation to CAGNY Conference Feb 2024PEPSICO Presentation to CAGNY Conference Feb 2024
PEPSICO Presentation to CAGNY Conference Feb 2024
 
Content Methodology: A Best Practices Report (Webinar)
Content Methodology: A Best Practices Report (Webinar)Content Methodology: A Best Practices Report (Webinar)
Content Methodology: A Best Practices Report (Webinar)
 
How to Prepare For a Successful Job Search for 2024
How to Prepare For a Successful Job Search for 2024How to Prepare For a Successful Job Search for 2024
How to Prepare For a Successful Job Search for 2024
 
Social Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie InsightsSocial Media Marketing Trends 2024 // The Global Indie Insights
Social Media Marketing Trends 2024 // The Global Indie Insights
 
Trends In Paid Search: Navigating The Digital Landscape In 2024
Trends In Paid Search: Navigating The Digital Landscape In 2024Trends In Paid Search: Navigating The Digital Landscape In 2024
Trends In Paid Search: Navigating The Digital Landscape In 2024
 
5 Public speaking tips from TED - Visualized summary
5 Public speaking tips from TED - Visualized summary5 Public speaking tips from TED - Visualized summary
5 Public speaking tips from TED - Visualized summary
 
ChatGPT and the Future of Work - Clark Boyd
ChatGPT and the Future of Work - Clark Boyd ChatGPT and the Future of Work - Clark Boyd
ChatGPT and the Future of Work - Clark Boyd
 
Getting into the tech field. what next
Getting into the tech field. what next Getting into the tech field. what next
Getting into the tech field. what next
 
Google's Just Not That Into You: Understanding Core Updates & Search Intent
Google's Just Not That Into You: Understanding Core Updates & Search IntentGoogle's Just Not That Into You: Understanding Core Updates & Search Intent
Google's Just Not That Into You: Understanding Core Updates & Search Intent
 
How to have difficult conversations
How to have difficult conversations How to have difficult conversations
How to have difficult conversations
 
Introduction to Data Science
Introduction to Data ScienceIntroduction to Data Science
Introduction to Data Science
 
Time Management & Productivity - Best Practices
Time Management & Productivity -  Best PracticesTime Management & Productivity -  Best Practices
Time Management & Productivity - Best Practices
 
The six step guide to practical project management
The six step guide to practical project managementThe six step guide to practical project management
The six step guide to practical project management
 
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
Beginners Guide to TikTok for Search - Rachel Pearson - We are Tilt __ Bright...
 

11 Ways of Tracking Monthly Variances in FP&A

  • 1. Net Sales in kUSD 2016, Actual vs. Plan Created with Zebra BI | www.zebra.bi Write your message here press Alt+Enter if you need a second line 171 203 236 190 209 211 172 195 219 216 207 200 -4 +10 +4 -18 -19 -36 -17 +13 -6 Jan Feb Mar Apr Maj Jun Jul Avg Sep Okt Nov Dec BANANAS 251 283 308 239 213 215 210 203 247 256 268 294 -53 +2 +35 +1 -2 +6 -6 +13 +22 Jan Feb Mar Apr Maj Jun Jul Avg Sep Okt Nov Dec APPLES 160 206 223 205 213 215 188 196 183 163 162 160 -12 +51 +45 +40 +44 +34 +22 +45 -4 Jan Feb Mar Apr Maj Jun Jul Avg Sep Okt Nov Dec GRAPES 65 75 82 81 81 81 72 70 78 85 82 91 -20 -13 -19 -6 +2 -5 -9 -8 -11 Jan Feb Mar Apr Maj Jun Jul Avg Sep Okt Nov Dec ORANGES
  • 2. Company Inc. GP, EBITDA in mEUR, Volume A, B in mio units 2016 AC, FC We expect Gross profit to be 2.1 mEUR higher than planned by the end of year because … 4,3 9,2 13,1 14,7 16,0 17,4 19,6 21,4 22,5 23,8 26,2 30,1 28,8 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec EBITDA 7,5 15,4 22,7 27,7 32,4 37,5 43,4 49,1 54,1 59,4 65,8 74,0 71,9 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec GP 0,2 0,4 0,9 0,4 0,5 1,2 1,4 1,7 1,9 2,0 2,3 2,6 2,5 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Volume B 2,2 4,3 6,1 7,2 7,9 8,6 9,1 9,7 10,4 11,4 13,1 15,5 15,2 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Volume A ① ① ② ② GP YTD XXX%above targetdue to... EBITDA YTD XXX%above target due to... ③ Volume A ...anothercomment here ③
  • 3. Title 1 Title 2 ΔPL% ΔPL AC+FC: 2 037 in 2013 FC: 579 of 2037 = 28% PL AC AC: 1 458 of 2037 = 72% Created with Zebra BI | www.zebra.bi Write your message here press Alt+Enter if you need a second line Forecast 2017: Write your comment here. Explain the reasons and propose recommendations. Forecast Dec: Write your comment here. Explain the reasons and propose recommendations. 179 189 211 128 147 136 139 170 193 178 189 178 J F M A M J J A S O N D -2 +2 -5 +3 +8 +3 +7 -2 +1 -5 -5 +21 170 Ø 2017Ø 2017 +25 ① ② ② ① +1,3 +2,3 +4,8 +1,3 +4,2 +0,7 +11,0 -1,8 -3,6 -1,0 -2,9 -2,8 +1,2
  • 4. Company Net Profit in mEUR 2016: AC Jan..Aug, FC Sep..Dec Created with Zebra BI | www.zebra.bi We expect a minus of 29 mEUR (-14%) vs PY until end of the year because of the negative variances until today 26 22 13 29 15 13 16 7 5 6 17 11 2014 PY 2015 BU J AC F M A M J J A S FC O N D 2015 FC 154 180 +26 -3 -10 -14 -11 -2 -11 -3 +1 +2 +10 +5 +7 209 180 -29-3 -10 -14 -11 -2 -11 +1 +2209 90 +7 +14 +63 +29 +32 -19 -59 -74 -65 -11 -50 -19 -14 +36 +30 +60 +13 +73 +47 +53 +17 -30 -50 -40 -21 -13 ∆BU% ∆PY% Addyour commenthere... Addyour commenthere... Addyour commenthere... Addyour commenthere... ① ② ③ ④ ① ② ③ ④
  • 5. 11 Ways of Tracking Monthly Variances in FP&A Andrej Lapajne andrej.lapajne@zebra.bi www.zebra.bi @ Join our FREE WEBINAR at www.zebra.bi/webinars