Presentation to Members 2 June 2017

Slides:



Advertisements
Similar presentations
2014 4th Quarter Financial Review Compiled by Glenn Davidson CFO-OnSite.
Advertisements

1 Republic of Macedonia-ESM EVN Income statement For the year ended 31 December _____ Note Current year Previous year Revenues Electricity revenues Other.
TOWN OF CHESTER PROPOSED BUDGET PUBLIC HEARING MAY 1,2013 TOWN MEETING MAY 21,2013.
ACWA Conference 2011|| 41 1 ACWA Conference 2010 Financial Literacy for Non Profit Boards; Optional, Desirable or Prerequisite? Morri Young Matrix on Board.
Financial Accounting and its Economic Context Presentations for Chapter 1 by Glenn Owen.
Budget Workshop Fiscal Year 2011 December 4, 2009.
Key Budgetary Control Information 2011/12 - April 2011 to August 2011 – MONTH 5 APPENDIX A.
Sheldon Independent School District Annual Financial and Compliance Audit Board of Trustees Presentation January 19, 2010.
Preliminary Budget Projections March 25, 2013.
INDIANA AREA SCHOOL DISTRICT AUDIT REPORT JUNE 30, 2012.
Treasurer’s Report to Council American Library Association Tuesday - January 11, 2011 Presented by: Jim Neal - Treasurer ALA CD # Midwinter.
Elements of Financial Statements. Purpose of financial statements Reporting accounting information to external decision makers.
FOUR SEASONS AT SEA OAKS HOMEOWNERS’ ASSOCIATION, INC. (“SOHOA”) FINANCIAL STATUS O’Rourke “discussion points” Board of Trustees Meeting December.
Budget Status Fiscal Year 2011 & 2012 May 11, 2011 Draft.
CrossRef Annual Member Meeting Financial Review Bob Campbell, Treasurer.
Financial performance For the eight months ended 29 February 2016.
FINANCIAL PLAN AND THE BUDGET Budget 100 Workshop 2012.
RCSLT Annual General Meeting th September 2012.
Statement of Accounts Monitoring & Audit 27 th September 2011.
Finance report for the 12 months to 31st March 2016 – FOR NOTING
Second Interim Financial Report
Understanding your Budget, P&L statement and Balance Sheet
External Audit Opinion
THE FINANCE DEPARTMENT
2018 – 2023 Strategic Budget Plan
Barrhead Housing Association Ltd
Analyzing Financial Statements
Church Accounting Standards
Fund Analysis, Cash-Flow Analysis, and Financial Planning
WNPS Financial Review 2016 Year-End Financial Status (Preliminary)
Financial Audit Presentation Year Ended June 30, 2016
Finance & Investment Committee June 2016 and 4th Quarter Results Post Audit (Draft) September 14, 2016 FY Q4 Results.
Statement of Revenues, Expenditures, and Changes in Fund Balance
Partnership Gathering
Adoption of 2015 Financial Accounts & CFO Update ref. GA(16)020
Greater Johnstown School District Budget and Finance Committee 1/14/16
Financial Review 2015/16.
COUNTY OF AMELIA FY16 BUDGET - DRAFT
Finance & Investment Committee June 2016 and 4th Quarter Results
BUDGET OVERVIEW-2015/16 YEAR
A SUMMARY OF UNIVERSITY FUNDING & EXPENDITURE 2016/17
June 13, 2017 Board of Directors Meeting
GCE PROFESSIONAL BUSINESS SERVICES
Annual Budget Control Officers Meeting
Housing Authority of the City of Alameda Budget Presentation For FY
2017 Financial Overview Manchester DBF company accounts only (not consolidated) Draft accounts – currently subject to external audit.
Accounting Overview Financial Accounting Managerial Accounting
Hudson City School District Five Year Forecast
Financial Audit Presentation Year Ended June 30, 2017
Board Conference Budget 19-20
Financial Report to the 2018 CODATA General Assembly
Unaudited Actuals Financial Report
Financial Trends Analysis
Octorara Area School District
Kleinmeer Body Corporate
Octorara Area School District
EXPLANATION The following slides describe the changes between the first draft of the general fund budget presented to the Board on March 28, 2017 and the.
Campbell Union High School District
Fund Analysis, Cash-Flow Analysis, and Financial Planning
Lake Orion Community Schools Board Presentation
Board Meeting Amended Budget February 25, 2019
Finance Committee Board Meeting June 12, 2017.
2017/2018 Final Financial Reports- unaudited
Proposed Preliminary Budget
Trust Board Finance Director’s Update: Month 10 – January 2018
Agenda FYE June 30, 2020 Operating Budget
Agenda FYE June 30, 2020 Operating Budget
2019 Second Quarter Financial Report Period Ending June 30, 2019
Presentation transcript:

Presentation to Members 2 June 2017 Subject: 2016 Accounts David Wrathmall

Overview & decision to adopt accounts External Audit: Ernst & Young Feb-Mar 2017 Results presented to ARAC – 28 April 2017 EY attended ARAC ARAC recommended to Board the signing of accounts Accounts signed-off by Board on 10 May 2017 Accounts presented to Members for adoption 2 June at General Assembly

Summary Income & Expenditure → Appendix 1

Summary of Income → Appendix 2 → Appendix 3 → Appendix 4

Summary of Expenditure → Appendix 5 → Appendix 3 → Appendix 6 Bud v act var €1.5M = €0.9M Forex, €0.5M Contractors, €0.3M Legal, €0.2M Property €10.6M variance summarised in next slide

Expenditure – 2016 key variances note 1 variance due to actuals less than budget, incl. Poznan dark fibre (€0.4M), earlier than budgeted re-negotiation of equipment housing cost (€0.2M), lower than budgeted travel (€0.4M), IT Maintenance contracts (€0.2), Contractors (€0.4M), Legal and professional (€0.2), connectivity installation (€0.3M)

Future Subscription* €16.8M Rebate funds €20.0M Balance Sheet Cash – 31.12.16 Working Capital €10.3M Future Subscription* €16.8M Rebate funds €20.0M Project (incl. GN4, DEVCO, BELLA) Funds €37.9M Total €85.0M Reserves – 31.12.16 General €7.7M Sec General €0.3M Future Subscription* €16.8M Total €24.8M * = “deferred revenues”

Reserves General reserves €7.7M = working capital (incl. suppliers, payroll etc.) Expenditure (excl. DEVCO) €30M per annum ≈ €2.5M per month ≈ 3.1 months trading requirements (2.8 mths in 2015) Surplus (€0.9M) budget set for 2017 to increase reserves for restructuring Reserves policy target 6 months expenditure cover ≈ €15M Future Subscription Reserve = Deferred Revenues €16.8M Future network investments & smooth out cost-shared subscription spikes + €3M notified to Members in Nov 2016, €1.4M reduction planned in 2017

Adopt Accounts Members sent resolution on 18th May 2017 to adopt 2016 Accounts at their General Assembly in Linz on 2nd June 2017

Future Subscription Reserve (Deferred Revenue) Other GÉANT Income Appendices Future Subscription Reserve (Deferred Revenue) Other GÉANT Income DEVCO Income Other Income Network Costs Manpower Costs

Appendix 1 – Future Subscription Reserve (Deferred Revenue) 2016 + €3M from I&E statement 2017 Planned reduction of €1.4M

Appendix 2 – Other GÉANT (Project) Income Note: EC Funding claims difference due to less than budgeted manpower hours claimed

Appendix 3 – DEVCO Income & Margin

Appendix 4 – Other Income

Appendix 5 – network costs + €3M deferred rev

Appendix 6 – Manpower (employee) Costs 2015 v 2016 actuals Decrease of €1.3M [€9.0M v €7.7M] due to:- a. x/rate €0.5M b. headcount €0.8M 2016 Bud v Actual Decrease of €2.1M [€9.8M v €7.7MM]due to:- a. x/rate €1.0M b. headcount €1.1M

Any Questions ? david.wrathmall@geant.org