1.1. GBU Settings

1.2. Transaction

1.3. Cost of Goods Sold (CoGS)

1.4. Logistics Cost/Transportation Costs

1.5. Contribution Margin (CM)

1.6. Ex Works (EXW)

1.7. Round

1.8. Data Points

1.9. Mapping Key

1.10. Segment

1.11. Dimension

1.11.1. Tracked Dimension

1.11.2. Untracked Dimension

1.12. Mapping

Dimension

Mapping Key

Market

Market SP (Mapped Value)

Mapping

43225-97114-BELGIUM

Footwear

Apparel

1.13. Global Mappings

1.14. Reference Mappings

1.15. Reference Round

1.16. Scatter Plot

1.17. Dot

1.18. Tier

1.19. Scatter Plot Settings

1.19.1. Visual Settings

1.19.2. Calculation Settings

1.20. Whale Curve

1.21. Commitment

1.22. Financial Indicator

1.23. Rock Bottom (Minimum)

1.24. Tier Target

1.25. Target

1.26. Committed Price

1.27. Last Price

1.28. Average Price

1.29. Potential Impact

Potential Impact = (Viable Price Per Unit - Average Price Per Unit) * Expected Volume

1.30. Impact

1.31. Impact Scatter Plot

1.32. Actual Quarter

1.33. Reference Quarter

1.34. Quarter on Quarter Impact

1.35. Year over Year Impact

1.36. Cumulative Price Impact

1.37 . Impact Generation Details

1.37.1. Impact Calculations

Viable Delta price = Viable Price - Reference Price

Viable Price Impact = Viable Delta Price * Reference Volume

Delta Volume = Actual Volume - Reference Volume

Volume Impact = Reference Price * Delta Volume

Price Elasticity Impact = Delta Price * Delta Volume

Viable Delta FX Rate = -1 * Reference Price * (Viable FX Rate - Reference FX Rate)

Viable FX Impact ) Viable Delta FX Rate * Reference Volume

Delta COGS = Actual COGS - Reference COGS

COGS Impact = -1 * Actual Volume * Delta COGS

Delta Logistics = Actual Logistics - Reference Logistics

Logistics Impact = -1 * Actual Volume * Delta logistics

Actual Sales w/o FX Impact = Reference Sales + Viable Price Impact + Volume Impact + Price Elasticity Impact

Actual Sales = Actual Sales + COGS Impact + Logistics Impact

Cumulative Viable Price Impact (Qn)= Σ i=0 to n Viable Price Impact (Qi)

1.37.2.   Quarter on Quarter Impact Creation Algorithm

For each available Actual Quarter

Reference Quarter is prior to the Actual Quarter

Calculate the impact

1.37.2.1 Case 1: Impact Start Date At End Of Quarter

For all Data Points (Sold-to Code, Material Code, Country combinations) with a sale in every quarter and belongs to a Round analyzing Sep 2015 to Mar 2016, will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q2 2016

Q1 2016

Q2 2016

Q3 2016

Q2 2016

Q3 2016

Q4 2016

Q3 2016

Q4 2016

Q1 2017

Q4 2017

Q1 2017

Q2 2017

Q1 2017

Q2 2017

Q3 2017

Q2 2017

Q3 2017

Q4 2017

Q3 2017

Q4 2017

Q1 2018

Q4 2017

Q1 2018

1.37.2.2 Case 2: Impact Start Date In Middle Of Quarter

For all Data Points (Sold-to Code, Material Code, Country combinations) with a sale in every quarter and belongs to a Round analyzing Sep 2015 to Apr 2016, will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q2 2016

Q1 2016

Q2 2016

Q3 2016

Q2 2016

Q3 2016

Q4 2016

Q3 2016

Q4 2016

Q1 2017

Q4 2017

Q1 2017

Q2 2017

Q1 2017

Q2 2017

Q3 2017

Q2 2017

Q3 2017

Q4 2017

Q3 2017

Q4 2017

Q1 2018

Q4 2017

Q1 2018

1.37.2.3 Case 3: Impact Start Date with Multiple Rounds

For all Data Points with a sale in every quarter and belongs to a Round analyzing Sep 2015 to Dec 2015 and another Round analyzing Sep 2015 to Apr 2016, will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q2 2016

Q1 2016

Q2 2016

Q3 2016

Q2 2016

Q3 2016

Q4 2016

Q3 2016

Q4 2016

Q1 2017

Q4 2017

Q1 2017

Q2 2017

Q1 2017

Q2 2017

Q3 2017

Q2 2017

Q3 2017

Q4 2017

Q3 2017

Q4 2017

Q1 2018

Q4 2017

Q1 2018

1.37.2.4 Case 4: Impact Start Date with Multiple Rounds

For all Data Points with a sale in every quarter and belongs to a Round analyzing Sep 2015 to Dec 2015 and another Round analyzing Sep 2015 to Apr 2016, will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q2 2016

Q1 2016

Q2 2016

Q3 2016

Q2 2016

Q3 2016

Q4 2016

Q3 2016

Q4 2016

Q1 2017

Q4 2017

Q1 2017

Q2 2017

Q1 2017

Q2 2017

Q3 2017

Q2 2017

Q3 2017

Q4 2017

Q3 2017

Q4 2017

Q1 2018

Q4 2017

Q1 2018

1.37.2.5 Case 5: Infrequent Sales

For all Data Points with only sales in Q3 and belongs to a Round analyzing Sep 2015 to Apr 2016, will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q2 2016

Q1 2016

Q2 2016

Q3 2016*

Q2 2016

Q3 2016

Q4 2016**

Q3 2016

Q4 2016

Q1 2017

Q4 2017

Q1 2017

Q2 2017

Q1 2017

Q2 2017

Q3 2017*

Q2 2017

Q3 2017

Q4 2017**

Q3 2017

Q4 2017

Q1 2018

Q4 2017

Q1 2018

 

* Q3 will show a gain due to the gain in sales from Q2

** Q4 will show a loss due to the loss in sales from Q3

1.37.3. Year over Year Impact Creation Algorithm

For each available Actual Quarter

For each Reference Quarter prior to Actual Quarter’s Year – 1 up to Actual Year – 1

If Reference Quarter exists

Calculate the impact


1.37.3.1 Case 1: Impact Start Date After Start of New Year

For all Data Points (Sold-to Code, Material Code, Country combinations) with a sale in every quarter and belongs to a Round analyzing Sep 2015 to Apr 2016, will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q1 2017

Q1 2016

Q1 2017

Q2 2017

Q2 2016

Q2 2017

Q3 2017

Q3 2016

Q3 2017

Q4 2017

Q4 2016

Q4 2017

Q1 2018

Q1 2017

Q1 2018

Q2 2018

Q2 2017

Q2 2018

Q3 2018

Q3 2017

Q3 2018

Q4 2018

Q4 2017

Q4 2018


1.37.3.2 Case 2: Impact Start Date Before Start of New Year

For all Data Points with a sale in every quarter and belongs to a Round analyzing Sep 2015 to Dec 2015, will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q1 2016

Q1 2015

Q1 2016

Q2 2016

Q2 2015

Q2 2016

Q3 2016

Q3 2015

Q3 2016

Q4 2016

Q4 2015

Q4 2016

Q1 2017

Q1 2016

Q1 2017

Q2 2017

Q2 2016

Q2 2017

Q3 2017

Q3 2016

Q3 2017

Q4 2017

Q4 2016

Q4 2017

 

1.37.3.3 Case 3: Impact Start Date with Multiple Rounds

For all Data Points with a sale in every quarter and belongs to a Round analyzing Sep 2015 to Dec 2015 and another Round analyzing Sep 2015 to Apr 2016, will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q1 2017

Q1 2016

Q1 2017

Q2 2017

Q2 2016

Q2 2017

Q3 2017

Q3 2016

Q3 2017

Q4 2017

Q4 2016

Q4 2017

Q1 2018

Q1 2017

Q1 2018

Q2 2018

Q2 2017

Q2 2018

Q3 2018

Q3 2017

Q3 2018

Q4 2018

Q4 2017

Q4 2018

1.37.3.4 Case 4: Scheduled Sales

For all Data Points with only sales in Q3 and belongs to a Round analyzing Sep 2015 to Apr 2016, will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q1 2017

 

 

Q2 2017

 

 

Q3 2017

Q3 2016

Q3 2017

Q4 2017

 

 

Q1 2018

 

 

Q2 2018

 

 

Q3 2018

Q3 2017

Q3 2018

Q4 2018

 

 

1.37.3.5 Case 5: Scheduled Sales with Late Sale

For all Data Points that belongs to a Round analyzing Sep 2015 to Apr 2016, with the following sales schedule in:

Sale Quarter

Has Sale

Q1 2016

Yes

Q2 2016

 

Q3 2016

 

Q4 2016

Yes

Q1 2017

Yes

Q2 2017

Yes

Q3 2017

Yes

Q4 2017

 

Q1 2018

Yes

Q2 2018

 

Q3 2018

 

Q4 2018

Yes

will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q1 2017

Q1 2016

Q1 2017

Q2 2017

Q1 2016

Q2 2017

Q3 2017

Q1 2016

Q3 2017

Q4 2017

 

 

Q1 2018

Q1 2017

Q1 2018

Q2 2018

 

 

Q3 2018

 

 

Q4 2018

Q3 2017

Q4 2018

1.37.3.6 Case 6: Frequent Unscheduled Sales

For all Data Points that belongs to a Round analyzing Sep 2015 to Apr 2016, with the following sales schedule in:

Sale Quarter

Has Sale

Q1 2016

Yes

Q2 2016

 

Q3 2016

 

Q4 2016

Yes

Q1 2017

 

Q2 2017

Yes

Q3 2017

Yes

Q4 2017

 

Q1 2018

 

Q2 2018

Yes

Q3 2018

 

Q4 2018

Yes

will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q1 2017

 

 

Q2 2017

Q1 2016

Q2 2017

Q3 2017

Q1 2016

Q3 2017

Q4 2017

 

 

Q1 2018

 

 

Q2 2018

Q2 2017

Q2 2018

Q3 2018

 

 

Q4 2018

Q3 2017

Q4 2018

 

1.37.3.7 Case 7: Infrequent Sales Referencing Previous Year

For all Data Points that belongs to a Round analyzing Sep 2015 to Apr 2016, with the following sales schedule in:

Sale Quarter

Has Sale

Q1 2016

 

Q2 2016

 

Q3 2016

 

Q4 2016

Yes

Q1 2017

 

Q2 2017

 

Q3 2017

 

Q4 2017

 

Q1 2018

Yes

Q2 2018

 

Q3 2018

 

Q4 2018

 

will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q1 2017

 

 

Q2 2017

 

 

Q3 2017

 

 

Q4 2017

 

 

Q1 2018

 

 

Q2 2018

 

 

Q3 2018

 

 

Q4 2018

 

 

1.37.3.8 Case 8: Infrequent Sales Referencing No Data

For all Data Points that belongs to a Round analyzing Sep 2015 to Apr 2016, with the following sales schedule in:

Sale Quarter

Has Sale

Q1 2016

 

Q2 2016

 

Q3 2016

 

Q4 2016

Yes

Q1 2017

 

Q2 2017

Yes

Q3 2017

 

Q4 2017

 

Q1 2018

 

Q2 2018

 

Q3 2018

 

Q4 2018

 

will have following Reference and Actual Quarters:

Impact

Reference

Actual

Q1 2017

 

 

Q2 2017

 

 

Q3 2017

 

 

Q4 2017

 

 

Q1 2018

 

 

Q2 2018

 

 

Q3 2018

 

 

Q4 2018