2/12/2020 GLO-BUS Decisions & Reports
Camera
& Drone
Journal Year 7 Scoreboard
12-Feb-20 Investor Best-In- Weighted
Expectation Industry Average Change
Rank Company Name Score Score Score from Y6
1 B Company 116 91 104 0
Industry 11 1 H Hello Visuals 115 92 104 +23
BUGN 295 15 SP 2... 3 F Company 115 77 96 +11
4 C Company 115 70 93 +11
5 G Company 114 70 92 +13
Year 7 6 E - Elavated Images 114 66 90 +1
(practice) 6 J Company 112 68 90 +5
8 D Company 113 62 88 +31
9 I Company 111 59 85 +3
10 L Lens Evolution 84 45 65 -18
11 K Company 77 43 60 +7
12 A Company 26 21 24 -2
Game-To-Date Scoreboard
Investor Best-In- Weighted Overall
Expectation Industry Average Bonus G-T-D
Rank Company Name Score Score Score Points Score
1 B Company 115 94 105 0 105
2 H Hello Visuals 116 84 100 0 100
3 F Company 115 74 95 0 95
4 E - Elavated Images 115 67 91 1 92
5 C Company 115 67 91 0 91
5 G Company 115 67 91 0 91
7 J Company 112 64 88 0 88
8 I Company 110 58 84 1 85
9 D Company 108 58 83 1 84
10 L Lens Evolution 93 49 71 0 71
11 K Company 75 43 59 0 59
12 A Company 26 21 24 0 24
Investor Investors and company boards of directors have established targets for the five
Expectation key performance measures that appear on pages 2 and 3 of this report. The
Score (I.E.) I.E. score ranges from 0 to 120 (if all targets are exceeded by 40% or more).
Click the Help button (upper-right) for more information.
Best-In- The B-I-I score measures each company's performance relative to the best
Industry performing company on each key scoring measure. The B-I-I score ranges
Score (B-I-I) from 0 to 100. To score 100 a company must be the best performing company
in the industry on all five key performance measures.
Weighted The weighted average score combines the Investor Expectation Score and the
Average Best-In-Industry Score using a 50%-50% weighting as specified by the course
Score instructor. Detailed explanations of scoring are provided in the Help sections
asociated with pages 1, 2, and 3 of this report.
Copyright © 2019 GLO-BUS Software, Inc. Page 1
1/8
, 2/12/2020 GLO-BUS Decisions & Reports
Industry 11 Camera & Drone Journal Year 7
(practice)
Key Performance Measures
Earnings Per Share ($)
Earnings Per Share scores are based on a 20% or 20 point weighting. Bolded numbers indicate achievement of the investor expec ted EPS
shown below each yearly column head. Highlighted numbers indicate best-in-industry perform ances for each year. Game-To-Date scores are
based on a weighted average of the annual EPS perform ances. For more information, click the Help button (above-right).
Y6 Y7 Y8 Y9 Y10 Y11 Y12 Y13 Y14 Y15 Wgt. Avg . Y7 Score G-T-D Score
(1.25) (2.00) (3.00) (4.25) (5.50) (7.00) (8.50) (10.50) (12.50) (14.50) (1.63) I.E. B-I-I I.E. B-I-I
A -28.13 -29.08 -28.61 0 0 0 0 A
B 3.73 5.29 4.51 24 20 24 20 B
C 1.40 3.08 2.24 24 12 24 10 C
D 0.68 2.39 1.54 22 9 19 7 D
E 1.90 2.95 2.42 24 11 24 11 E
F 1.57 3.71 2.64 24 14 24 12 F
G 1.35 3.13 2.24 24 12 24 10 G
H 1.30 5.13 3.19 24 19 24 14 H
I 1.60 2.31 1.96 22 9 22 9 I
J 1.60 2.87 2.24 24 11 24 10 J
K 0.70 1.13 0.91 11 4 11 4 K
L 1.64 1.40 1.52 14 5 19 7 L
Return On Equity (%)
Return On Equity scores are based on a 20% or 20 point weighting. Bolded numbers indicate achievem ent of the investor expecte d ROE
shown below each yearly column head. Highlighted numbers indicate best-in-industry perform ances for each year. Game-To-Date scores are
based on a weighted average of the annual ROE performances. For more information, click the Help button (above-right).
Y6 Y7 Y8 Y9 Y10 Y11 Y12 Y13 Y14 Y15 Wgt. Avg. Y7 Score G-T-D Score
(17.5) (20.0) (25.0) (30.0) (35.0) (40.0) (42.5) (45.0) (47.5) (50.0) (18.8) I.E. B-I-I I.E. B-I-I
A n.m. n.m. n.m. 0 0 0 0 A
B 49.1 43.7 45.8 24 17 24 20 B
C 21.8 35.5 29.7 24 14 24 13 C
D 11.2 31.5 22.5 24 12 22 10 D
E 29.2 31.4 30.5 24 12 24 13 E
F 24.1 40.5 33.7 24 16 24 15 F
G 21.1 36.2 29.8 24 14 24 13 G
H 20.8 50.9 39.2 24 20 24 17 H
I 24.6 27.2 26.1 24 11 24 11 I
J 24.6 48.4 35.9 24 19 24 16 J
K 11.4 16.2 14.0 16 6 15 6 K
L 25.0 17.4 20.8 17 7 21 9 L
Stock Price ($ per share)
Stock Price scores are based on a 20% or 20 point weighting. Bold numbers indicate achievement of the investor expected stock price shown
below each yearly column head. Highlighted numbers indicate best-in-industry perform ance for each year. Gam e-To-Date scores are based
solely on the most recent year's stock price. For more information, click the Help button (above-right).
Y6 Y7 Y8 Y9 Y10 Y11 Y12 Y13 Y14 Y15 Y7 Score G-T-D Score
(20.00) (35.00) (60.00) (100.00) (150.00) (200.00) (250.00) (300.00) (330.00) (350.00) I.E. B-I-I I.E. B-I-I
A 6.32 4.26 2 0 2 0 A
B 123.32 173.81 24 20 24 20 B
C 36.58 94.50 24 11 24 11 C
D 8.12 70.43 24 8 24 8 D
E 57.17 88.23 24 10 24 10 E
F 44.14 117.40 24 14 24 14 F
G 32.54 96.31 24 11 24 11 G
H 33.24 169.22 24 19 24 19 H
I 39.27 63.15 24 7 24 7 I
J 45.72 38.90 21 4 21 4 J
K 6.00 15.84 9 2 9 2 K
L 45.68 24.40 14 3 14 3 L
Copyright © 2019 GLO-BUS Software, Inc. Page 2
2/8
Camera
& Drone
Journal Year 7 Scoreboard
12-Feb-20 Investor Best-In- Weighted
Expectation Industry Average Change
Rank Company Name Score Score Score from Y6
1 B Company 116 91 104 0
Industry 11 1 H Hello Visuals 115 92 104 +23
BUGN 295 15 SP 2... 3 F Company 115 77 96 +11
4 C Company 115 70 93 +11
5 G Company 114 70 92 +13
Year 7 6 E - Elavated Images 114 66 90 +1
(practice) 6 J Company 112 68 90 +5
8 D Company 113 62 88 +31
9 I Company 111 59 85 +3
10 L Lens Evolution 84 45 65 -18
11 K Company 77 43 60 +7
12 A Company 26 21 24 -2
Game-To-Date Scoreboard
Investor Best-In- Weighted Overall
Expectation Industry Average Bonus G-T-D
Rank Company Name Score Score Score Points Score
1 B Company 115 94 105 0 105
2 H Hello Visuals 116 84 100 0 100
3 F Company 115 74 95 0 95
4 E - Elavated Images 115 67 91 1 92
5 C Company 115 67 91 0 91
5 G Company 115 67 91 0 91
7 J Company 112 64 88 0 88
8 I Company 110 58 84 1 85
9 D Company 108 58 83 1 84
10 L Lens Evolution 93 49 71 0 71
11 K Company 75 43 59 0 59
12 A Company 26 21 24 0 24
Investor Investors and company boards of directors have established targets for the five
Expectation key performance measures that appear on pages 2 and 3 of this report. The
Score (I.E.) I.E. score ranges from 0 to 120 (if all targets are exceeded by 40% or more).
Click the Help button (upper-right) for more information.
Best-In- The B-I-I score measures each company's performance relative to the best
Industry performing company on each key scoring measure. The B-I-I score ranges
Score (B-I-I) from 0 to 100. To score 100 a company must be the best performing company
in the industry on all five key performance measures.
Weighted The weighted average score combines the Investor Expectation Score and the
Average Best-In-Industry Score using a 50%-50% weighting as specified by the course
Score instructor. Detailed explanations of scoring are provided in the Help sections
asociated with pages 1, 2, and 3 of this report.
Copyright © 2019 GLO-BUS Software, Inc. Page 1
1/8
, 2/12/2020 GLO-BUS Decisions & Reports
Industry 11 Camera & Drone Journal Year 7
(practice)
Key Performance Measures
Earnings Per Share ($)
Earnings Per Share scores are based on a 20% or 20 point weighting. Bolded numbers indicate achievement of the investor expec ted EPS
shown below each yearly column head. Highlighted numbers indicate best-in-industry perform ances for each year. Game-To-Date scores are
based on a weighted average of the annual EPS perform ances. For more information, click the Help button (above-right).
Y6 Y7 Y8 Y9 Y10 Y11 Y12 Y13 Y14 Y15 Wgt. Avg . Y7 Score G-T-D Score
(1.25) (2.00) (3.00) (4.25) (5.50) (7.00) (8.50) (10.50) (12.50) (14.50) (1.63) I.E. B-I-I I.E. B-I-I
A -28.13 -29.08 -28.61 0 0 0 0 A
B 3.73 5.29 4.51 24 20 24 20 B
C 1.40 3.08 2.24 24 12 24 10 C
D 0.68 2.39 1.54 22 9 19 7 D
E 1.90 2.95 2.42 24 11 24 11 E
F 1.57 3.71 2.64 24 14 24 12 F
G 1.35 3.13 2.24 24 12 24 10 G
H 1.30 5.13 3.19 24 19 24 14 H
I 1.60 2.31 1.96 22 9 22 9 I
J 1.60 2.87 2.24 24 11 24 10 J
K 0.70 1.13 0.91 11 4 11 4 K
L 1.64 1.40 1.52 14 5 19 7 L
Return On Equity (%)
Return On Equity scores are based on a 20% or 20 point weighting. Bolded numbers indicate achievem ent of the investor expecte d ROE
shown below each yearly column head. Highlighted numbers indicate best-in-industry perform ances for each year. Game-To-Date scores are
based on a weighted average of the annual ROE performances. For more information, click the Help button (above-right).
Y6 Y7 Y8 Y9 Y10 Y11 Y12 Y13 Y14 Y15 Wgt. Avg. Y7 Score G-T-D Score
(17.5) (20.0) (25.0) (30.0) (35.0) (40.0) (42.5) (45.0) (47.5) (50.0) (18.8) I.E. B-I-I I.E. B-I-I
A n.m. n.m. n.m. 0 0 0 0 A
B 49.1 43.7 45.8 24 17 24 20 B
C 21.8 35.5 29.7 24 14 24 13 C
D 11.2 31.5 22.5 24 12 22 10 D
E 29.2 31.4 30.5 24 12 24 13 E
F 24.1 40.5 33.7 24 16 24 15 F
G 21.1 36.2 29.8 24 14 24 13 G
H 20.8 50.9 39.2 24 20 24 17 H
I 24.6 27.2 26.1 24 11 24 11 I
J 24.6 48.4 35.9 24 19 24 16 J
K 11.4 16.2 14.0 16 6 15 6 K
L 25.0 17.4 20.8 17 7 21 9 L
Stock Price ($ per share)
Stock Price scores are based on a 20% or 20 point weighting. Bold numbers indicate achievement of the investor expected stock price shown
below each yearly column head. Highlighted numbers indicate best-in-industry perform ance for each year. Gam e-To-Date scores are based
solely on the most recent year's stock price. For more information, click the Help button (above-right).
Y6 Y7 Y8 Y9 Y10 Y11 Y12 Y13 Y14 Y15 Y7 Score G-T-D Score
(20.00) (35.00) (60.00) (100.00) (150.00) (200.00) (250.00) (300.00) (330.00) (350.00) I.E. B-I-I I.E. B-I-I
A 6.32 4.26 2 0 2 0 A
B 123.32 173.81 24 20 24 20 B
C 36.58 94.50 24 11 24 11 C
D 8.12 70.43 24 8 24 8 D
E 57.17 88.23 24 10 24 10 E
F 44.14 117.40 24 14 24 14 F
G 32.54 96.31 24 11 24 11 G
H 33.24 169.22 24 19 24 19 H
I 39.27 63.15 24 7 24 7 I
J 45.72 38.90 21 4 21 4 J
K 6.00 15.84 9 2 9 2 K
L 45.68 24.40 14 3 14 3 L
Copyright © 2019 GLO-BUS Software, Inc. Page 2
2/8
