SlideShare a Scribd company logo
1 of 18
Download to read offline
Leo Burnett Philosophy
Leo Burnett Belgrade
The most awarded agency in region 7 years in a roll
Controllers evaluation
Controller as a rally coodriver
Controller’s Rowing roll
Controller is Navigator
Controlling organization set up
• Controlling as department is based in every SSC covering Publicis WW operations
• Since SSC covers every country and entity basically controlling is present in every business unit
• SSC manage to consolidate same ERP use, better prices for Overhead costs, with centralized shared
administration PC are lower in global.
Reports
• Monthly based reports → P&L, BS, TWC, CPR, CSRGI,RF
• Quarterly based reports → M&A report, Flash RF, MNC report
• Yearly based reports → Commitment, Commitment CPR, CSRGI.
December
Month of Data Year to Date Data
Actual Commit_SX LYSX Actual Commit_SX LYSX
Variance
against
Commit
Varianc
e
against
Prior
Year
in €(000) in €(000) in €(000) in €(000) in €(000) in €(000) in €(000) Month YTD Month YTD
631,2 516,5 476,4 Revenue 4.315,9 4.209,4 106,5 103% 4.088,0 4.061,0 114,7 228,0 154,7 254,9
(140,9) (130,0) (124,2) Salaries (1.655,3) (1.754,2) 98,9 (1.662,2) (1.692,4) (10,8) 6,9 (16,7) 37,0
(23,3) (22,2) (20,4) Benefits (274,2) (290,9) 16,7 (268,4) (280,7) (1,1) (5,8) (2,9) 6,5
(0,6) 2,8 3,5 Other Employee Costs 34,9 71,6 (36,7) 34,5 69,1 (3,4) 0,4 (4,0) (34,2)
0,0 0,0 0,1 Severance Costs (8,7) (19,2) 10,6 0,0 (18,6) 0,0 (8,7) (0,0) 9,9
(24,0) (12,9) (21,6) Freelance Costs (226,8) (180,3) (46,5) (161,0) (173,9) (11,1) (65,8) (2,4) (52,9)
0,0 0,0 0,0 Bonus 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0
(188,8) (162,4) (162,7) Personnel Costs (2.130,1) (2.173,1) 43,0 (2.057,2) (2.096,5)
-29,9% -31,4% -34,1% % Revenue -49,4% -51,6% 0,0 -50,3% -51,6%
(56,7) (4,9) (11,1) Client Costs (160,0) (92,7) (67,2) (73,2) (89,5) (51,8) (86,7) (45,6) (70,5)
-9,0% -0,9% -2,3% % Revenue -3,7% -2,2% (0,0) -1,8% -2,2%
(30,1) (25,9) (28,6) Occupancy Costs (320,1) (347,8) 27,7 (322,1) (335,5) (4,2) 2,0 (1,5) 15,5
0,0 0,0 0,0 Shared Services Costs 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0
(2,9) (4,0) (3,1) Depreciation (35,2) (42,7) 7,6 (49,5) (41,2) 1,0 14,3 0,1 6,1
(89,8) (51,1) (63,1) Other G&A (724,1) (693,9) (30,2) (639,3) (669,4) (38,7) (84,8) (26,7) (54,7)
(122,8) (81,0) (94,7) Total Overheads (1.079,3) (1.084,4) 5,1 (1.010,9) (1.046,2)
-19,5% -15,7% -19,9% % Revenue -25,0% -25,8% 0,0 -24,7% -25,8%
(9,5) 0,0 (1,3) FX gain/loss (4,1) (12,0)
7,9
0,0 (11,5) (9,5) (4,1) (8,1) 7,5
(3,4) 0,0 (1,2) Other OI (34,7) (14,5)
(20,2)
0,0 (14,0) (3,4) (34,7) (2,2) (20,7)
-0,5% 0,0% -0,2% % Revenue -0,8% -0,3% (0,0) 0,0% -0,3%
(24,0) (19,6) (18,1) ASF (164,0) (160,0) (4,1) (155,3) (154,3) (4,4) (8,7) (5,9) (9,7)
-3,8% -3,8% -3,8% % Revenue -3,8% -3,8% (0,0) -3,8% -3,8%
0,0
(395,7) (267,9) (287,8) Tot Operating Costs (3.568,1) (3.524,7) (43,4) (3.296,6) (3.400,4) (127,7) (271,5) (107,9) (167,6)
0,0
235,5 248,6 188,7 Operating Income 747,9 684,7 63,2 791,3 660,6 (13,1) (43,5) 46,8 87,3
37,3% 48,1% 39,6% % Revenue 17,3% 16,3% 19,4% 16,3%
Actual COMMIT_D LYSX Actual Actual COMMIT_D LYSX
99,0 101,0 97,0 Headcount 99,0 97,0 101,0 97,0 (2,0) (2,0) 2,0 2,0
1.197,3 (313,0) 967,2 TWC 1.197,3 1.011,6 (313,0) 967,2 1.510,3 1.510,3 230,0 230,0
Importance of controlling
• Driver of sustainable growth
• Support in fee negotiation
• Gives you clear picture and support for right decision
• Reduces variance
• Profit defender
• Secures investment
• Diagnostician

More Related Content

Similar to 23.ICV Srbija sastanak - Kako izgleda controlling u mojoj kompaniji, 30.09.2015, Branislav Lončar, CFO, Leo Burnett

FIN660.v10R.Excel-Based_Spreadsheet_of_How_to_Adjust_Target_Firm.docx
FIN660.v10R.Excel-Based_Spreadsheet_of_How_to_Adjust_Target_Firm.docxFIN660.v10R.Excel-Based_Spreadsheet_of_How_to_Adjust_Target_Firm.docx
FIN660.v10R.Excel-Based_Spreadsheet_of_How_to_Adjust_Target_Firm.docx
ssuser454af01
 
2 q13 investor presentation
2 q13 investor presentation2 q13 investor presentation
2 q13 investor presentation
BancoABCRI
 

Similar to 23.ICV Srbija sastanak - Kako izgleda controlling u mojoj kompaniji, 30.09.2015, Branislav Lončar, CFO, Leo Burnett (20)

Investor Relations Site Graphics Placemat
Investor Relations Site Graphics PlacematInvestor Relations Site Graphics Placemat
Investor Relations Site Graphics Placemat
 
11300 eoy 2017_nelnet_placemat_ppt
11300 eoy 2017_nelnet_placemat_ppt11300 eoy 2017_nelnet_placemat_ppt
11300 eoy 2017_nelnet_placemat_ppt
 
Benchmarking no Unit4
Benchmarking no Unit4Benchmarking no Unit4
Benchmarking no Unit4
 
Public Construction Company Overviews
Public Construction Company OverviewsPublic Construction Company Overviews
Public Construction Company Overviews
 
Public Construction Company Overviews
Public Construction Company OverviewsPublic Construction Company Overviews
Public Construction Company Overviews
 
Fixed Capital Analysis PowerPoint Presentation Slides
Fixed Capital Analysis PowerPoint Presentation SlidesFixed Capital Analysis PowerPoint Presentation Slides
Fixed Capital Analysis PowerPoint Presentation Slides
 
Saksoft's Q4FY15 PBT up 56.04% y/y; Buy
Saksoft's Q4FY15 PBT up 56.04% y/y; BuySaksoft's Q4FY15 PBT up 56.04% y/y; Buy
Saksoft's Q4FY15 PBT up 56.04% y/y; Buy
 
posco international 047050 Algorithm Investment Report
posco international 047050 Algorithm Investment Reportposco international 047050 Algorithm Investment Report
posco international 047050 Algorithm Investment Report
 
sfa semicon 036540 Algorithm Investment Report
sfa semicon 036540 Algorithm Investment Reportsfa semicon 036540 Algorithm Investment Report
sfa semicon 036540 Algorithm Investment Report
 
Earnings Release Presentation - Fourth Quarter 2007 (4Q07).
Earnings Release Presentation - Fourth Quarter 2007 (4Q07).Earnings Release Presentation - Fourth Quarter 2007 (4Q07).
Earnings Release Presentation - Fourth Quarter 2007 (4Q07).
 
kepco kps 051600 Algorithm Investment Report
kepco kps 051600 Algorithm Investment Reportkepco kps 051600 Algorithm Investment Report
kepco kps 051600 Algorithm Investment Report
 
NETFLIX Business Analysis & Valuation
NETFLIX Business Analysis & ValuationNETFLIX Business Analysis & Valuation
NETFLIX Business Analysis & Valuation
 
FIN660.v10R.Excel-Based_Spreadsheet_of_How_to_Adjust_Target_Firm.docx
FIN660.v10R.Excel-Based_Spreadsheet_of_How_to_Adjust_Target_Firm.docxFIN660.v10R.Excel-Based_Spreadsheet_of_How_to_Adjust_Target_Firm.docx
FIN660.v10R.Excel-Based_Spreadsheet_of_How_to_Adjust_Target_Firm.docx
 
Investment In Business Assets PowerPoint Presentation Slides
Investment In Business Assets PowerPoint Presentation SlidesInvestment In Business Assets PowerPoint Presentation Slides
Investment In Business Assets PowerPoint Presentation Slides
 
Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
 Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
Vaibhav Global Q1FY15: Outlook continues to remain positive; Hold
 
2 q13 investor presentation
2 q13 investor presentation2 q13 investor presentation
2 q13 investor presentation
 
ACG Cup - Valuation
ACG Cup - ValuationACG Cup - Valuation
ACG Cup - Valuation
 
gs enc 006360 Algorithm Investment Report
gs enc 006360 Algorithm Investment Reportgs enc 006360 Algorithm Investment Report
gs enc 006360 Algorithm Investment Report
 
Q4 2016 - Management Investor Presentation
Q4 2016 - Management Investor PresentationQ4 2016 - Management Investor Presentation
Q4 2016 - Management Investor Presentation
 
samsung sdi 006400 Algorithm Investment Report
samsung sdi 006400 Algorithm Investment Reportsamsung sdi 006400 Algorithm Investment Report
samsung sdi 006400 Algorithm Investment Report
 

More from Menadžment Centar Beograd

More from Menadžment Centar Beograd (20)

3.KAIZEN™ kongres, Hotel Crowne Plaza, 23-24.9.2019.
3.KAIZEN™ kongres, Hotel Crowne Plaza, 23-24.9.2019.3.KAIZEN™ kongres, Hotel Crowne Plaza, 23-24.9.2019.
3.KAIZEN™ kongres, Hotel Crowne Plaza, 23-24.9.2019.
 
6.Kongres controllera 2018. Dalibor Kitanović Falke Serbia
6.Kongres controllera 2018.   Dalibor Kitanović Falke Serbia6.Kongres controllera 2018.   Dalibor Kitanović Falke Serbia
6.Kongres controllera 2018. Dalibor Kitanović Falke Serbia
 
6. Kongres controllera 2018. Dragan Vještica DR OETKER
6. Kongres controllera 2018.   Dragan Vještica DR OETKER6. Kongres controllera 2018.   Dragan Vještica DR OETKER
6. Kongres controllera 2018. Dragan Vještica DR OETKER
 
6. Kongres controllera 2018. Ivana Višnjić Roaming networks
6. Kongres controllera 2018.   Ivana Višnjić Roaming networks6. Kongres controllera 2018.   Ivana Višnjić Roaming networks
6. Kongres controllera 2018. Ivana Višnjić Roaming networks
 
6. Kongres controllera 2018. Jasna Smiljanić Telekom Srbija
6. Kongres controllera 2018.   Jasna Smiljanić Telekom Srbija6. Kongres controllera 2018.   Jasna Smiljanić Telekom Srbija
6. Kongres controllera 2018. Jasna Smiljanić Telekom Srbija
 
6. Kongres controllera 2018. Vuk Guberinić CAR:GO
6. Kongres controllera 2018.   Vuk Guberinić CAR:GO6. Kongres controllera 2018.   Vuk Guberinić CAR:GO
6. Kongres controllera 2018. Vuk Guberinić CAR:GO
 
6. Kongres controllera 2018. Vladimir Petković Elixir group
6. Kongres controllera 2018.   Vladimir Petković Elixir group6. Kongres controllera 2018.   Vladimir Petković Elixir group
6. Kongres controllera 2018. Vladimir Petković Elixir group
 
6. Kongres controllera 2018. Vesna Marković-Jokanović SOS Dečija sela Srbija
6. Kongres controllera 2018.  Vesna Marković-Jokanović SOS Dečija sela Srbija6. Kongres controllera 2018.  Vesna Marković-Jokanović SOS Dečija sela Srbija
6. Kongres controllera 2018. Vesna Marković-Jokanović SOS Dečija sela Srbija
 
6. Kongres controllera 2018. Nikola Korbar - BITCOIN, Cryptocurrency & Bloc...
6. Kongres controllera 2018.   Nikola Korbar - BITCOIN, Cryptocurrency & Bloc...6. Kongres controllera 2018.   Nikola Korbar - BITCOIN, Cryptocurrency & Bloc...
6. Kongres controllera 2018. Nikola Korbar - BITCOIN, Cryptocurrency & Bloc...
 
5 .ICV kongres controllera 2017 - SOCIETE GENERALE (Branimir Spasić)
5 .ICV kongres controllera 2017 - SOCIETE GENERALE (Branimir Spasić)5 .ICV kongres controllera 2017 - SOCIETE GENERALE (Branimir Spasić)
5 .ICV kongres controllera 2017 - SOCIETE GENERALE (Branimir Spasić)
 
5 .ICV kongres controllera 2017 - GRAMMER SYSTEMS (Jelena Vučković)
5 .ICV kongres controllera 2017 - GRAMMER SYSTEMS (Jelena Vučković)5 .ICV kongres controllera 2017 - GRAMMER SYSTEMS (Jelena Vučković)
5 .ICV kongres controllera 2017 - GRAMMER SYSTEMS (Jelena Vučković)
 
5 .ICV kongres controllera 2017 - WIENER RE (Radmila Miletić)
5 .ICV kongres controllera 2017 - WIENER RE (Radmila Miletić)5 .ICV kongres controllera 2017 - WIENER RE (Radmila Miletić)
5 .ICV kongres controllera 2017 - WIENER RE (Radmila Miletić)
 
5 .ICV kongres controllera 2017 - JAKOV VIKTOR (Dragan Munjiza)
5 .ICV kongres controllera 2017 - JAKOV VIKTOR (Dragan Munjiza)5 .ICV kongres controllera 2017 - JAKOV VIKTOR (Dragan Munjiza)
5 .ICV kongres controllera 2017 - JAKOV VIKTOR (Dragan Munjiza)
 
5 .ICV kongres controllera 2017 - M&I SYSTEMS, CO. GROUP (Branislav Zobenica)
5 .ICV kongres controllera 2017 - M&I SYSTEMS, CO. GROUP (Branislav Zobenica)5 .ICV kongres controllera 2017 - M&I SYSTEMS, CO. GROUP (Branislav Zobenica)
5 .ICV kongres controllera 2017 - M&I SYSTEMS, CO. GROUP (Branislav Zobenica)
 
5 .ICV kongres controllera 2017 - MICROSOFT (Ivana Milić)
5 .ICV kongres controllera 2017 - MICROSOFT (Ivana Milić)5 .ICV kongres controllera 2017 - MICROSOFT (Ivana Milić)
5 .ICV kongres controllera 2017 - MICROSOFT (Ivana Milić)
 
5 .ICV kongres controllera 2017 - JTI (Miomir Živadinović)
5 .ICV kongres controllera 2017 - JTI (Miomir Živadinović)5 .ICV kongres controllera 2017 - JTI (Miomir Živadinović)
5 .ICV kongres controllera 2017 - JTI (Miomir Živadinović)
 
5 .ICV kongres controllera 2017 - PUBLICIS ONE (Branislav Lončar)
5 .ICV kongres controllera 2017 - PUBLICIS ONE (Branislav Lončar)5 .ICV kongres controllera 2017 - PUBLICIS ONE (Branislav Lončar)
5 .ICV kongres controllera 2017 - PUBLICIS ONE (Branislav Lončar)
 
5 .ICV kongres controllera 2017 - TELEKOM SRBIJA (Milan Simić)
5 .ICV kongres controllera 2017 - TELEKOM SRBIJA (Milan Simić)5 .ICV kongres controllera 2017 - TELEKOM SRBIJA (Milan Simić)
5 .ICV kongres controllera 2017 - TELEKOM SRBIJA (Milan Simić)
 
5 .ICV kongres controllera 2017 - KOMERCIJALNA BANKA (Alexander Picker)
5 .ICV kongres controllera 2017 - KOMERCIJALNA BANKA (Alexander Picker)5 .ICV kongres controllera 2017 - KOMERCIJALNA BANKA (Alexander Picker)
5 .ICV kongres controllera 2017 - KOMERCIJALNA BANKA (Alexander Picker)
 
Cm 11 (digitalizacija biznisa)
Cm 11 (digitalizacija biznisa)Cm 11 (digitalizacija biznisa)
Cm 11 (digitalizacija biznisa)
 

Recently uploaded

Recently uploaded (20)

Call Girls Howrah ( 8250092165 ) Cheap rates call girls | Get low budget
Call Girls Howrah ( 8250092165 ) Cheap rates call girls | Get low budgetCall Girls Howrah ( 8250092165 ) Cheap rates call girls | Get low budget
Call Girls Howrah ( 8250092165 ) Cheap rates call girls | Get low budget
 
Vip Call Girls Rasulgada😉 Bhubaneswar 9777949614 Housewife Call Girls Servic...
Vip Call Girls Rasulgada😉  Bhubaneswar 9777949614 Housewife Call Girls Servic...Vip Call Girls Rasulgada😉  Bhubaneswar 9777949614 Housewife Call Girls Servic...
Vip Call Girls Rasulgada😉 Bhubaneswar 9777949614 Housewife Call Girls Servic...
 
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize ThemSignificant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them
 
Virar Best Sex Call Girls Number-📞📞9833754194-Poorbi Nalasopara Housewife Cal...
Virar Best Sex Call Girls Number-📞📞9833754194-Poorbi Nalasopara Housewife Cal...Virar Best Sex Call Girls Number-📞📞9833754194-Poorbi Nalasopara Housewife Cal...
Virar Best Sex Call Girls Number-📞📞9833754194-Poorbi Nalasopara Housewife Cal...
 
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
 
logistics industry development power point ppt.pdf
logistics industry development power point ppt.pdflogistics industry development power point ppt.pdf
logistics industry development power point ppt.pdf
 
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
 
Pension dashboards forum 1 May 2024 (1).pdf
Pension dashboards forum 1 May 2024 (1).pdfPension dashboards forum 1 May 2024 (1).pdf
Pension dashboards forum 1 May 2024 (1).pdf
 
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai MultipleDubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
 
Benefits & Risk Of Stock Loans
Benefits & Risk Of Stock LoansBenefits & Risk Of Stock Loans
Benefits & Risk Of Stock Loans
 
Female Escorts Service in Hyderabad Starting with 5000/- for Savita Escorts S...
Female Escorts Service in Hyderabad Starting with 5000/- for Savita Escorts S...Female Escorts Service in Hyderabad Starting with 5000/- for Savita Escorts S...
Female Escorts Service in Hyderabad Starting with 5000/- for Savita Escorts S...
 
Premium Call Girls Bangalore Call Girls Service Just Call 🍑👄6378878445 🍑👄 Top...
Premium Call Girls Bangalore Call Girls Service Just Call 🍑👄6378878445 🍑👄 Top...Premium Call Girls Bangalore Call Girls Service Just Call 🍑👄6378878445 🍑👄 Top...
Premium Call Girls Bangalore Call Girls Service Just Call 🍑👄6378878445 🍑👄 Top...
 
7 tips trading Deriv Accumulator Options
7 tips trading Deriv Accumulator Options7 tips trading Deriv Accumulator Options
7 tips trading Deriv Accumulator Options
 
Test bank for advanced assessment interpreting findings and formulating diffe...
Test bank for advanced assessment interpreting findings and formulating diffe...Test bank for advanced assessment interpreting findings and formulating diffe...
Test bank for advanced assessment interpreting findings and formulating diffe...
 
In Sharjah ௵(+971)558539980 *_௵abortion pills now available.
In Sharjah ௵(+971)558539980 *_௵abortion pills now available.In Sharjah ௵(+971)558539980 *_௵abortion pills now available.
In Sharjah ௵(+971)558539980 *_௵abortion pills now available.
 
Strategic Resources May 2024 Corporate Presentation
Strategic Resources May 2024 Corporate PresentationStrategic Resources May 2024 Corporate Presentation
Strategic Resources May 2024 Corporate Presentation
 
Fixed exchange rate and flexible exchange rate.pptx
Fixed exchange rate and flexible exchange rate.pptxFixed exchange rate and flexible exchange rate.pptx
Fixed exchange rate and flexible exchange rate.pptx
 
Technology industry / Finnish economic outlook
Technology industry / Finnish economic outlookTechnology industry / Finnish economic outlook
Technology industry / Finnish economic outlook
 
Bhubaneswar🌹Ravi Tailkes ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
Bhubaneswar🌹Ravi Tailkes  ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...Bhubaneswar🌹Ravi Tailkes  ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
Bhubaneswar🌹Ravi Tailkes ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
 
Mahendragarh Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
Mahendragarh Escorts 🥰 8617370543 Call Girls Offer VIP Hot GirlsMahendragarh Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
Mahendragarh Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
 

23.ICV Srbija sastanak - Kako izgleda controlling u mojoj kompaniji, 30.09.2015, Branislav Lončar, CFO, Leo Burnett

  • 1.
  • 4. The most awarded agency in region 7 years in a roll
  • 5.
  • 6.
  • 7.
  • 8.
  • 9.
  • 10.
  • 12. Controller as a rally coodriver
  • 15. Controlling organization set up • Controlling as department is based in every SSC covering Publicis WW operations • Since SSC covers every country and entity basically controlling is present in every business unit • SSC manage to consolidate same ERP use, better prices for Overhead costs, with centralized shared administration PC are lower in global.
  • 16. Reports • Monthly based reports → P&L, BS, TWC, CPR, CSRGI,RF • Quarterly based reports → M&A report, Flash RF, MNC report • Yearly based reports → Commitment, Commitment CPR, CSRGI. December Month of Data Year to Date Data Actual Commit_SX LYSX Actual Commit_SX LYSX Variance against Commit Varianc e against Prior Year in €(000) in €(000) in €(000) in €(000) in €(000) in €(000) in €(000) Month YTD Month YTD 631,2 516,5 476,4 Revenue 4.315,9 4.209,4 106,5 103% 4.088,0 4.061,0 114,7 228,0 154,7 254,9 (140,9) (130,0) (124,2) Salaries (1.655,3) (1.754,2) 98,9 (1.662,2) (1.692,4) (10,8) 6,9 (16,7) 37,0 (23,3) (22,2) (20,4) Benefits (274,2) (290,9) 16,7 (268,4) (280,7) (1,1) (5,8) (2,9) 6,5 (0,6) 2,8 3,5 Other Employee Costs 34,9 71,6 (36,7) 34,5 69,1 (3,4) 0,4 (4,0) (34,2) 0,0 0,0 0,1 Severance Costs (8,7) (19,2) 10,6 0,0 (18,6) 0,0 (8,7) (0,0) 9,9 (24,0) (12,9) (21,6) Freelance Costs (226,8) (180,3) (46,5) (161,0) (173,9) (11,1) (65,8) (2,4) (52,9) 0,0 0,0 0,0 Bonus 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 (188,8) (162,4) (162,7) Personnel Costs (2.130,1) (2.173,1) 43,0 (2.057,2) (2.096,5) -29,9% -31,4% -34,1% % Revenue -49,4% -51,6% 0,0 -50,3% -51,6% (56,7) (4,9) (11,1) Client Costs (160,0) (92,7) (67,2) (73,2) (89,5) (51,8) (86,7) (45,6) (70,5) -9,0% -0,9% -2,3% % Revenue -3,7% -2,2% (0,0) -1,8% -2,2% (30,1) (25,9) (28,6) Occupancy Costs (320,1) (347,8) 27,7 (322,1) (335,5) (4,2) 2,0 (1,5) 15,5 0,0 0,0 0,0 Shared Services Costs 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 0,0 (2,9) (4,0) (3,1) Depreciation (35,2) (42,7) 7,6 (49,5) (41,2) 1,0 14,3 0,1 6,1 (89,8) (51,1) (63,1) Other G&A (724,1) (693,9) (30,2) (639,3) (669,4) (38,7) (84,8) (26,7) (54,7) (122,8) (81,0) (94,7) Total Overheads (1.079,3) (1.084,4) 5,1 (1.010,9) (1.046,2) -19,5% -15,7% -19,9% % Revenue -25,0% -25,8% 0,0 -24,7% -25,8% (9,5) 0,0 (1,3) FX gain/loss (4,1) (12,0) 7,9 0,0 (11,5) (9,5) (4,1) (8,1) 7,5 (3,4) 0,0 (1,2) Other OI (34,7) (14,5) (20,2) 0,0 (14,0) (3,4) (34,7) (2,2) (20,7) -0,5% 0,0% -0,2% % Revenue -0,8% -0,3% (0,0) 0,0% -0,3% (24,0) (19,6) (18,1) ASF (164,0) (160,0) (4,1) (155,3) (154,3) (4,4) (8,7) (5,9) (9,7) -3,8% -3,8% -3,8% % Revenue -3,8% -3,8% (0,0) -3,8% -3,8% 0,0 (395,7) (267,9) (287,8) Tot Operating Costs (3.568,1) (3.524,7) (43,4) (3.296,6) (3.400,4) (127,7) (271,5) (107,9) (167,6) 0,0 235,5 248,6 188,7 Operating Income 747,9 684,7 63,2 791,3 660,6 (13,1) (43,5) 46,8 87,3 37,3% 48,1% 39,6% % Revenue 17,3% 16,3% 19,4% 16,3% Actual COMMIT_D LYSX Actual Actual COMMIT_D LYSX 99,0 101,0 97,0 Headcount 99,0 97,0 101,0 97,0 (2,0) (2,0) 2,0 2,0 1.197,3 (313,0) 967,2 TWC 1.197,3 1.011,6 (313,0) 967,2 1.510,3 1.510,3 230,0 230,0
  • 17.
  • 18. Importance of controlling • Driver of sustainable growth • Support in fee negotiation • Gives you clear picture and support for right decision • Reduces variance • Profit defender • Secures investment • Diagnostician