/
GLOBAL GLOBAL

GLOBAL - PowerPoint Presentation

luanne-stotts
luanne-stotts . @luanne-stotts
Follow
371 views
Uploaded On 2016-05-18

GLOBAL - PPT Presentation

AIRLINES Leo Margarita Miki Vincent Wylie BUS 417 Security Analysis Industry amp Company Analysis Agenda Industry Overview Leo Market Analysis Wylie Singapore Airline Vincent ID: 324403

airlines airline singapore annual airline airlines annual singapore southwest source report fy2014 revenue company air fuel industry amp price

Share:

Link:

Embed:

Download Presentation from below link

Download Presentation The PPT/PDF document "GLOBAL" is the property of its rightful owner. Permission is granted to download and print the materials on this web site for personal, non-commercial use only, and to display it on your personal computer provided you do not modify the materials and that you retain all copyright notices contained in the materials. By downloading content from our website, you accept the terms of this agreement.


Presentation Transcript

Slide1

GLOBAL

AIRLINES

Leo | Margarita | Miki | Vincent | Wylie

BUS 417 | Security Analysis

Industry & Company AnalysisSlide2

Agenda

Industry Overview – LeoMarket Analysis – Wylie

Singapore Airline – Vincent Cathay Pacific – Miki

Southwest – Margarita Slide3

Terminology

ATK – Available Tonne Kilometer (Capacity)Passenger and cargo capacityASK – Available Seat Kilometer (Capacity)[number of seats] * [kilometers flown]

RPK – Revenue Passenger Kilometer (Traffic)[number of paying passengers] * [kilometers flown]FTK – Freight Tonne Kilometer (Traffic)

[Freight tonnes carried] * [kilometers flown]Yield – Revenue per Kilometers Flown by Paying Passengers[Revenue] / [RPK]LF – Load Factor (Capacity Utilization)[RPK] / [ASK] = [Number of Passengers] / [Number of Seats]Break Even LF – Operating Costs = Operating Revenue[Unit Cost] / [Yield]Slide4

History

1909

1910

1914

1925

1938

1945

1949

2001

1970

2007

2014

1909

DELAG (Deutsche

Luftschiffahrts-Aktiengesellschaft

) becomes the world’s first airline

1910

First jet propelled aircraft (

Coandă

) produced

1914

Tony

Jannus

conducted United States’ first scheduled airline flight on 1 January 1914 for the St. Petersburg-Tampa Airboat Line

1925

Passenger service is established on the mail routes through the development of the Ford Trimotor, the first successful American airliner with a 12 passenger capacity

1938

Civil Aeronautics Act – Delegating federal responsibilities to Civil Aeronautics Authority

1945

World War II brought new life to the airline industry. Many airlines in the Allied countries were flush from lease contracts to the military and foresaw a future explosive demand for civil air transport.

1949

First production commercial aircraft (de Havilland DH 106)

1970

1970s was the era of revolution for airlines. Introduction of large multi-aisle, wide body planes (Boeing 747). Southwest launches era of low-cost airlines.

2001

Following the 9/11 incident, air travel decreased nearly 20% in air travel capacity. Passenger sentiment remained low despite airport security improvements. Stock exchange remained closed until September 17, and fell by 684 points (7.1%) according to the Dow Jones Industrial Average, a record one day point decline. US stocks lost $1.4 trillion in valuation in the following week.

2007

The airline industry heavily depends on global economic conditions. Decline in disposable income and business sentiment due to the recession severely crippled demand for air travel.

2014

Plunge in crude oil prices have alleviated stress on operating costs for airlines, enjoying peak profit margins.Slide5

Regulation

1925 – Contract Air Mail ActPrivate ownership of air mail (TWA, American, United)Air mail carriers soon expanded to carrying passengers1926 – Air Commerce Act

Established aviation safety standards1934 – Federal Aviation Administration (FAA)Formed by Bureau of Air Commerce, improved and built additional airfields

1940 – Civil Aeronautics Administration (CAA) & Civil Aeronautics Board (CAB)CAA in oversee air traffic control and safety regulationsCAB oversee air service, regulating fees and schedulesPost 1945 – Air Transport AgreementOpen skies competition for international routesLiberalized rules for international aviation markets and minimizes government interventionSlide6

Regulation

1978 – Airline Deregulation ActElimination of the CAB which previously regulated entry, exit, routes, and pricingMergers of local carriers permitted

Implementation of the “Hub and Spoke System”Effect

Removed government control over commercial aviationExpose airline industry to market forcesSlide7

Business Structure

Hub and Spoke

Used by legacy carriers

Allows more distant and international routes

Utilize main airports as hubs

Lead to more efficient use of transportation resource

Centralized model result in inflexible operationSlide8

Business Structure

Point to Point

Used by low cost (discount) carriers

Shorter routes, usually regional/domestic

Decreased connection and travel times

Increased utilization leads to lower unit cost

Avoid domino effect

Require more routes, less flexibility in destinationSlide9

Airline Types

Network Legacy Airlines

Low Cost Airlines

Cargo Airlines

Service differentiation

Different service classes

Luxury aircrafts

Hub and spoke system

Serve major airport with connecting flights

Price leadership

Fewer services

Medium sized aircrafts

Point to point system

Serves smaller airports to maximize air time

Dedicated to transport of air cargo

Division or subsidiary of passenger airlines

(US) Forbidden from carrying passengersSlide10

Airline Alliance

An agreement between two or more airlines to cooperate on a substantial level

Advantages

DisadvantagesIncreased traffic/revenue per seat mile

Improved frequent flyer program

Cost savings from economies of scale

Brand prestige

Violation of fair competition standards/antitrust rules

Consolidation of market, eliminating competition

Complex partnershipsSlide11

Current Environment

Economic value of industryGrowing since the global recessionRecent dip due to rise in the US dollar, devaluing foreign goods and tourist spendingSlide12

Industry Economic Sensitivity

Key external success driversGlobal per capita incomeGlobal tourist arrivals

World GDPWorld price of crude oilConsumer demand determinants

Travel optionsPriceConsumer preferencesSlide13

Global Economy

Reviving economic activity in key global markets

Europe and Japan monetary policy stimulus

Emerging markets in Asia Income levels and consumer spending on upward trajectorySlide14

Passenger Traffic Demand

Steady growth since 2010China and Middle East lead all regions with double-digit traffic growthConsumer spending on the rise in alignment with increasing disposable incomeSlide15

Industry Productivity

Historically high airplane utilization and passenger load factors Airlines matching demand without oversupplying capacityAchieve all time high 80% load factor in 2014Slide16

Revenue and Cost StructureSlide17

Revenue and Cost Structure

Profit Margin – 6%Historically low due to a mature industry with heavy competitionImproving from cost cutting, lower fuel prices, and mergers and acquisitionsSlide18

Revenue and Cost Structure

Regional Profit MarginsUS airlines experience largest improvement due to post-financial crisis restructuringConsolidation of US airlines and adding capacity

Strong US economy, rising US dollar, falling fuel pricesOther regions did not experience consolidationSlide19

Revenue and Cost Structure

Purchases (fuel, food, etc.) – 45.5%Fuel experienced drastic dips in 2014 and 2015, decrease in 25% airline costs, profit margins nearly doubled to US$20B in 2014Newer aircrafts are more fuel efficient

Long term is uncertain due to high oil price volatilityOil hedging tactics can help smooth the effectsSlide20

Revenue and Cost Structure

Wages – 21.8%High union participation rates keep industry labour costs highDeclined in proportion to revenue due to industry consolidation and technological improvements to labour productivitySlide21

Revenue and Cost Structure

Aircraft – 12.4%Fleet forecasted to increase by 900 to a total of 27000 aircraft to satisfy growth in demandPressure to replace aircrafts due to fuel efficiency higher capacitySlide22

Equity Investors

Return on invested capital lower than Weighted Average Cost of CapitalMarginally low due to slim profitsIntensity of competition and challenges of the industry make it a risky investment

Forecasted ROIC at 7.5% for 2015, higher than WACC for onceSlide23

Market Analysis

Power of suppliers – HighDominated by two major suppliers, Boeing and AirbusPossibility of vertical integration of supplier is low

Power of buyers – HighThere is low product differentiation across airlinesConsumers are price conscious

Competitive Rivalry – High Intense price competitions, multiple airlines offers the same routes and servicesAirlines need to compete on additional services and quality of services offeredAvailability of Substitutes – LowThe distance covered by long-haul flights are not feasibly achieved by any other means currentlyThreat of New Entrants – LowHigh competition, low industry concentration, mature industry life cycle, capital intensity, heavy regulation, high technology changes all act as barriers to entrySlide24

Future Outlook

Growing demand

Traffic growth expected to increase in alignment with improving economic conditions, namely, world GDPSlide25

Future Outlook

Diversifying marketLess concentration on North America and Europe marketsBooming emerging markets make expected revenues from airline industry less susceptible to region specific economic conditionsSlide26

Industry Forecast

Year Revenue IVA Revenue IVA IVA/Revenue

($B) ($B) ∆ (%) ∆ (%)

(%)2010 625.3 206.3 17.1 28.3 33.02011 697.3 211.3 11.5 2.4 30.3 2012 753.0 220.7 8.0 4.4 29.32013 754.0 227.7 0.1 3.2 30.2

2014 773.8 244.7 2.6 7.5 31.6

2015 783.0 256.7 1.2 4.9 32.8

2016 814.0 254.1 4.0 -1.0 31.2

2017 836.0 269.0 2.7 5.9 32.2

2018 865.0 282.9 3.5 5.2 32.7

2019 881.0 285.1 1.8 0.8 32.42020 897.0 291.2 1.8 2.1 32.5

*Industry GDP (IVA) = revenue + change in stock – purchases – transfers in and selected expenses*Extracted from IBISWorld Industry Report

“Global Airlines” March 2015Slide27

Singapore Airlines Ltd. (SIA)Slide28

Stock information

Source: BloombergSlide29

1 year Stock Price Movements

Source: BloombergSlide30

1 year vs S&P 500

Source: BloombergSlide31

5 years Stock Price Movements

Source: BloombergSlide32

5 years vs S&P 500

Source: BloombergSlide33

10 years Stock Price MovementsSlide34

10 years vs S&P 500Slide35

Share Price and Turnover

Source: Annual report FY2014/15 of Singapore AirlineSlide36

Share Price and Turnover

Source: Annual report FY2014/15 of Singapore AirlineSlide37

Company informationSlide38

Company Profile

Founded in 1972 - from a regional airline to one of the most respected travel brands around the worldBased at Singapore Changi Airport, Singapore Airlines is the national carrier of SingaporeRanking amongst the top 15 carriers worldwide in terms

of revenue passenger kilometres10th in the world for international passengers carried

One of the largest airlines in AsiaSlide39

Subsidiaries for the groupSlide40

Corporate StructureSlide41

Information on Shareholdings

Source: Annual report FY2014/15 of Singapore AirlineSlide42

Company MissionSlide43

Company HistorySlide44

Management Team

STEPHEN LEE CHING YENChairman of Singapore Airlines Ltd, SIA Engineering Company Ltd and NTUC Income Insurance Co-operative Limited. Managing Director of Shanghai Commercial & Savings Bank Ltd (Taipei) and GMT Investments Pte LtdGraduated from Northwestern University, Illinois, USA in 1973 with a Master of Business

AdministrationSlide45

Management Team

Goh Choon PhongChief Executive Officer (CEO) of Singapore Airlines LtdAppointed the CEO of the airline on 3 September

2010Worked for the SIA group for more than 20 years for the airlines' operations in China and Scandinavia

Has held numerous senior positions during his career at the airline Slide46

Fleet Profile

Source: Annual report FY2014/15 of Singapore AirlineSlide47

Company Routes

Singapore Airlines operates passenger services to more than 60 cities in over 30 countries around the world. Within Asia, passengers can connect to over 30 cities served by SilkAir, our regional wing. Use the interactive route map to view our flight itinerariesSlide48

Company Routes

Source: Annual report FY2014/15 of Singapore AirlineSlide49

Operation AnalysisSlide50

Operation Analysis

Source: Annual report FY2014/15 of Singapore AirlineSlide51

Revenue

Source: Annual

report FY2014/15 of Singapore AirlineSlide52

Expenditure

Source: Annual

report FY2014/15 of Singapore AirlineSlide53

Net profit

Source: Annual

report FY2014/15 of Singapore AirlineSlide54

P

rofit margin

Source: Annual report

FY2014/15 of Singapore AirlineSlide55

Risk ManagementOver the course of the period under review, the

following were the more significant risk management activities carried out:(a) Review of Compliance Risks from Outsourced Activities(b) Review of strategies for managing Information Technology Risks

(c) Review of Risks from Critical Supplier(d) Jet fuel pricesSlide56

Fuel Price and Fuel Cost

Source: Annual

report FY2014/15 of Singapore AirlineSlide57

Financial

AanalysisSlide58

Balance Sheet (Annual)

Source: Annual report FY2014/15 of Singapore AirlineSlide59

Balance Sheet Continued (Annual)

Source: Annual report FY2014/15 of Singapore AirlineSlide60

Consolidated Profit and Loss Account

Source: Annual report FY2014/15 of Singapore AirlineSlide61

Consolidated Profit and Loss Account

Source: Annual report FY2014/15 of Singapore AirlineSlide62

Consolidated Statement ofComprehensive Income

Source: Annual report FY2014/15 of Singapore AirlineSlide63

Statement of Cash flow

Source: Annual report FY2014/15 of Singapore AirlineSlide64

Statement of Cash flow

Source: Annual report FY2014/15 of Singapore AirlineSlide65

Statements of Changes in Equity

Source: Annual report FY2014/15 of Singapore AirlineSlide66

Quarterly Results of the Group

Source: Annual report FY2014/15 of Singapore AirlineSlide67

Five-Year Financial Summary of the Group

Source: Annual report FY2014/15 of Singapore AirlineSlide68

Five-Year Financial Summary of the Group

Source: Annual report FY2014/15 of Singapore AirlineSlide69

Five-Year Financial Summary of the Group

Source: Annual report FY2014/15 of Singapore AirlineSlide70

Financial Summary

For the fiscal year ended 31 March 2015, Singapore Airlines Ltd. revenues increased 2% to SP$15.57B. Net income increased 2% to SP$367.9M. Revenues reflect Passenger Carried increase of 1% to 18.7M. Net income also reflects Impairment of Freighters decrease of 98% to SP$7M (expense), Provision for penalties and costs incur decrease of 71% to SP$25.1M (expense). Dividend per share increased from SP$0.21 to SP$0.22.Slide71

Recommendation

BUYSlide72

Cathay PacificSlide73

Stock InformationSlide74

1

Y

ear Stock Price MovementsSlide75

5

year stock price movementsSlide76

10 year stock price movementsSlide77

10 year stock price movements compare with indexSlide78

Shareholding Structure Slide79

Company Profile

Registered and based in Hong Kong, founded in 1946Owned by the Swire Group.Cathay Pacific and its subsidiaries employ more than 32,900 people worldwide,

of whom around 25,400 are employed in Hong Kong.Listed

on The Stock Exchange of Hong Kong Limited, as are its substantial shareholders Swire Pacific Limited (“Swire Pacific”) and Air China.Offering scheduled passenger and cargo services to 203 destinations in 50 countries and territoriesCarry approximately one million passengers each monthSlide80

Subsidiaries Slide81

AssociatesSlide82

Company MissionSlide83

Company HistorySlide84

Company HistorySlide85

Management TeamSlide86

Management Team

John Slosar Became Chairman of Cathay Pacific on 14 March 2014.

Joined the Swire group in 1980 and has worked with the group in Hong Kong, the United States and Thailand.Holds degrees in Economics from Columbia University and Cambridge University.

Has been a Director of the airline since July 2007.  Was appointed Chief Operating Officer in July 2007 and Chief Executive in March 2011. Is also Chairman of John Swire & Sons (H.K.) Limited, Swire Pacific Limited, Swire Properties Limited and Hong Kong Aircraft Engineering Company Limited.Slide87

Ivan Chu

Appointed as Chief Executive of Cathay Pacific on 14 March 2014. Joined the Swire group in 1984 and has worked with the group in Hong Kong, Mainland China, Taiwan, Thailand and Australia. Holds a Bachelor of Social Science degree from the University of Hong Kong and a Master of Commerce degree from the University of New South Wales.

Was appointed Director Service Delivery for Cathay Pacific in September 2008 and Chief Operating Officer in March 2011. I

s also Chairman of Hong Kong Dragon Airlines Limited and a Director of John Swire & Sons (H.K.) Limited and Swire Pacific Limited.

Management TeamSlide88

Rupert Hogg 

Became the Director and Chief Operating Officer on 14 March 2014.Joined the Swire group in 1986 and has worked with the group in Hong Kong, Southeast Asia, Australia and the United Kingdom. Holds a Master of Arts degree in History from Edinburgh University.

Was appointed Director Cargo in September 2008 and Director Sales & Marketing in August 2010. Is also Chairman of AHK Air Hong Kong Limited and a Director of Hong Kong Dragon Airlines Limited.

Management TeamSlide89

Martin Murray

Appointed as Finance Director of the Company since November 2011.

Joined the Swire group in 1995 and has worked with the group in Hong Kong, the United States, Singapore and AustraliaGraduated

from the University of Glasgow with a Bachelor of Accountancy degree. Also a director of Hong Kong Dragon Airlines Limited. Was previously Deputy Finance Director of Swire Pacific Limited

Management TeamSlide90

Fleet ProfileSlide91

Aircraft

66 Owned81 Leased (Most of them are with purchase option)Had 16 new aircraft in 2014 and expecting 9 new aircrafts to be delivered in 2015.Have 79 new aircraft due for delivery

up to 2024 as at 31st December 2014 . Slide92

Company RouteSlide93

Operation AnalysisSlide94

Composition of AssetsSlide95

Revenue CompositionSlide96

Revenue and Break-evenSlide97

Geographical RevenueSlide98

Composition of ExpensesSlide99

Key StatisticsSlide100

Key StatisticsSlide101

Risk Management

The company is exposed to the fluctuations in:

Foreign exchange rate

As the company’s revenue streams are denominated in various foreign currencies.Strategy: Financed their assets in

those foreign currencies in which net operating surpluses are anticipated, thus establishing a natural hedge.

Also uses

currency derivatives to reduce anticipated foreign currency surpluses.

Interest rate

The company’s long term borrowings are at floating rates

Strategy: Use interest rate swaps to maintain appropriate fixed and floating rates.

Jet fuel prices

Fuel cost accounts for over 35% of the total operating expensesStrategy: Use fuel derivativesSlide102

Fuel price and consumptionSlide103

Fuel Expenditure and HedgingSlide104

Hedging Fuel PricesSlide105

Financial StatementsSlide106

Balance Sheet(Semi-annual)Slide107

Balance Sheet(Annual)Slide108

Income Statement(Annual)Slide109

Income Statement(Semi-annual)Slide110

Statement of Cash Flow

(Annual)Slide111

Statement of Cash Flow

(Semi-annual)Slide112

Statement of

Changes in EquitySlide113

Recommendation

BUYSlide114
Slide115

STOCK INFORMATIONSlide116

1YEAR STOCK PRICE MOVEMENTSSlide117

5 YEARS STOCK PRICE MOVEMENTSSlide118

10 YEARS STOCK PRICE MOVEMENTSSlide119

COMPARISON OF FIVE YEAR CUMULATIVE TOTAL RETURN

-SOUTHWEST AIRLINES CO., -S&P 500 INDEX,

- NYSE ARCA AIRLINE INDEX Slide120

Company OwnershipSlide121

Company Profile

Headquarters in Dallas, TexasSouthwest is a major domestic airline that provides primarily short-haul, high-frequency, point-to-point, low-fare

servicesHas among the lowest cost structures in domestic airline industry

Southwest offers a relatively simple fare structure. . Southwest bundles fares into three major categories: “Wanna Get Away ” “Anytime ” and “Business Select”

Uses a single aircraft type – Boeing 737

Southwest’s

use of a single aircraft type has allowed for simplified scheduling, maintenance, flight operations, and training

activities

#4 Fuel Efficiency U.S Domestic airline

Provides services in 93 destinations in 40 states, the District of Columbia, the Commonwealth of

Puerto Rico, and five near-international countries including Mexico (Cancun, Mexico City, and Cabo San Lucas/Los Cabos)Slide122

Company History

1971 – Air Southwest Co. changes its name to Southwest Airlines Co. Begins its service to Dallas, San Antonio and Houston.1975 – Southwest Airlines common stock is listed for trading on the American Stock Exchange under the ticker symbol "LUV

".1979 – Begins its service to New Orleans.

That is the first destination outside the State of Texas.1993 - Acquires Morris Air and Arizona One1995 – Becomes one of the first airlines to have a websiteSlide123

Company History

1996

-

Online booking site is

launched

2009

Becomes

largest carrier in the US with 545 Boeing 737 aircrafts servicing 68 airports in 35 states and able to offer more than 3,300 flights a day

2011

Integration of Air Tran.

The purchase adds 25 additional destinations previously not served by

Southwest

in 

Mexico and the

 Caribbean , Atlanta, Georgia 2014 –AirTran and Southwest are fully integrated. Southwest introduces new branding, including a new livery and logoSlide124

MISSION Slide125

FLEET Slide126

SYSTEM MAPSlide127

Route Map (Dallas)Slide128

Management TeamSlide129

Management Team

In 1986

began his career at Southwest Airlines as Controller, moving up to Chief Financial Officer and Vice President Finance, then Executive Vice President and CFO, before being promoted to CEO and Vice Chairman in July 2004.

He received a B.B.A. in Accounting from the University of Texas at Austin. He is a Certified Public Accountant and serves on the Board of Directors of the Lincoln National Corporation and Airlines for America, the airline industry advocacy group (serving as Chairman from 2012 - 2014).Chairman of the Board, President & Chief Executive Officer

Gary C. KellySlide130

Management Team

Mike received a B.B.A. from the University of Texas at Austin. He is also a Certified Public Accountant

Joined Southwest in 1993

Mike has held several positions at Southwest such as Executive Vice President of Aircraft Operations, Senior Vice President of Planning, Vice President Financial Planning & Analysis, Senior Director of Financial Planning & Analysis, Director of Financial Planning, and Director of Internal Audit

Executive Vice President & Chief Operating Officer

Mike Van de

VenSlide131

Management Team

Before joining Southwest Airlines, Ron was a partner in the San, where Ron worked extensively on the Southwest Airlines' account.

Ron has represented Southwest since 1981

Ron has an undergraduate degree from the University of Texas at Austin, and, earned a law degree from George Washington University, in Washington, D.C

Executive Vice President & Chief Legal & Regulatory Officer

Ron RicksSlide132

Management Team

Prior to joining Southwest Airlines, Jeff worked 12 years at Mesa Petroleum from 1981 to 1993.

Following Belo, Jeff joined The

Staubach Company as their Executive Vice President Corporate Operations and was also President of Staubach Lease Administration Company until 2004 when he came to Southwest Airlines.

Joined Southwest in 2004

Jeff completed his undergraduate work at West Texas State University - Canyon, Texas (now West Texas A&M) in 1986

Executive Vice President & Chief People & Administrative Officer

Jeff LambSlide133

OPERATIONS ANALYSISSlide134

Air Tran Integration:Two Approaches to Low Cost

Southwest and AirTran may share a low-cost philosophy, but they deliver a significantly different product. Among the differences: AirTran operates two aircraft types - Boeing 717-200 and Boeing 737-700. Southwest only flies Boeing 737s.AirTran flies to five international cities. Southwest is domestic only.

AirTran offers business class seating. Southwest is strictly coach..AirTran has assigned seating. Southwest offers open seating.AirTran sells food. Southwest is limited to peanuts and pretzels.

AirTran charges for checked bags. Southwest does not.Slide135

What Makes AirTran an Attractive Partner?

Atlanta. The combined airline can give Delta a serious competitive challenge.New York LaGuardia. Southwest is a recent entrant but will grow with AirTran's slots and gates.Washington Reagan. Southwest flies out of nearby BWI and Dulles.Newark International. Additional New York metro area presence.Miami International. Southwest serves Fort Lauderdale and West Palm Beach.

International destinationsBoston, Fort Lauderdale, Los Angeles, Washington Dulles, Philadelphia, Orlando, Tampa and Las Vegas are among the cities with an AirTran and Southwest presence.Slide136

Routs after integrationSlide137

Operating RevenuesSlide138

Performance DataSlide139

Performance DataSlide140

Annual Return of CapitalSlide141

Performance Data Slide142

Operating ExpensesSlide143

Operating Expenses excluding FuelSlide144

Fuel CostsSlide145

Fuel Hedging StrategySlide146

Performance DataSlide147

FINANCIAL ANALYSISSlide148

BALANCE SHEET (10-Q)Slide149

BALANCE SHEET (10-K)Slide150

INCOME STATEMENT (10-K)Slide151

INCOME STATEMENT (10-Q)Slide152

STATEMENT OF CASH FLOW (10-K)Slide153

STATEMENT OF CASH FLOW (10-Q)Slide154

BUY!