Financial Statement Analysis for Sales and Marketing Executives

While it is not necessary to be a qualified accountant to design a Strategy for Sales Perfection, a basic understanding of what is involved in financial analysis is essential for anyone in sales and marketing. It is too enticing, and often too easy, to use “blue skies” thinking in planning sales and marketing activities. It is even easier to spend money without fully realizing the return one is getting for it. It is critical that sales and marketing executives be more disciplined and analytical in the way they go about planning, executing and evaluating the sales and marketing plans and strategy. One way of introducing more discipline into the process is by having a basic understanding of the financial implications of decision making, and how financial measures can be used to monitor and control marketing operations. The purpose of this text is to provide exactly that, and the first chapter deals basically with an introduction to the activities involved in financial analysis.

The Income Statement

The P&L (profit and loss) statement otherwise known as the income statement is illustrated below. This is an abbreviated version as most income statements contain much more detail, for example, expenses are typically listed based on their individual.

G/L ledger account:

The income statement measures a company’s financial performance over a specific accounting period. Financial performance is assessed by giving a summary of how the business incurs its revenues and expenses through both operating and non-operating activities. It also shows the net profit or loss incurred over a specific accounting period, typically over a fiscal quarter or year. The income statement is also known as the “profit and loss statement” or “statement of revenue and expense.”

Sales – These are defined as total sales (revenues) during the accounting period. Remember these sales are net of returns, allowances and discounts.

Discounts – these are discounts earned by customers for paying their bills on tie to your company.

Cost of Goods Sold (COGS) – These are all the direct costs that are related to the product or rendered service sold and recorded during the accounting period.

Operating expenses – These include all other expenses that are not included in COGS but are related to the operation of the business during the specified accounting period. This account is most commonly referred to as “SG&A” (sales general and administrative) and includes expenses such as sales salaries, payroll taxes, administrative salaries, support salaries, and insurance. Material handling expenses are commonly warehousing costs, maintenance, administrative office expenses (rent, computers, accounting fees, legal fees). It is also common practice to designate a separation of expense allocation for marketing and variable selling (travel and entertainment).

EBITDA – earnings before income tax, depreciation and amortization. This is reported as income from operations.

Other revenues & expenses – These are all non-operating expenses such as interest earned on cash or interest paid on loans.

Income taxes – This account is a provision for income taxes for reporting purposes.

The Components of Net Income:

Operating income from continuing operations – This comprises all revenues net of returns, allowances and discounts, less the cost and expenses related to the generation of these revenues. The costs deducted from revenues are typically the COGS and SG&A expenses.

Recurring income before interest and taxes from continuing operations – In addition to operating income from continuing operations, this component includes all other income, such as investment income from unconsolidated subsidiaries and/or other investments and gains (or losses) from the sale of assets. To be included in this category, these items must be recurring in nature. This component is generally considered to be the best predictor of future earnings. However, non-cash expenses such as depreciation and amortization are not assumed to be good indicators of future capital expenditures. Since this component does not take into account the capital structure of the company (use of debt), it is also used to value similar companies.

Recurring (pre-tax) income from continuing operations – This component takes the company’s financial structure into consideration as it deducts interest expenses.

Pre-tax earnings from continuing operations – Included in this category are items that are either unusual or infrequent in nature but cannot be both. Examples are an employee-separation cost, plant shutdown, impairments, write-offs, write-downs, integration expenses, etc.

Net income from continuing operations – This component takes into account the impact of taxes from continuing operations.

Non-Recurring Items:

Discontinued operations, extraordinary items and accounting changes are all reported as separate items in the income statement. They are all reported net of taxes and below the tax line, and are not included in income from continuing operations. In some cases, earlier income statements and balance sheets have to be adjusted to reflect changes.

Income (or expense) from discontinued operations – This component is related to income (or expense) generated due to the shutdown of one or more divisions or operations (plants). These events need to be isolated so they do not inflate or deflate the company’s future earning potential. This type of nonrecurring occurrence also has a nonrecurring tax implication and, as a result of the tax implication, should not be included in the income tax expense used to calculate net income from continuing operations. That is why this income (or expense) is always reported net of taxes. The same is true for extraordinary items and cumulative effect of accounting changes (see below).

Extraordinary items – This component relates to items that are both unusual and infrequent in nature. That means it is a one-time gain or loss that is not expected to occur in the future. An example is environmental remediation.

The Balance Sheet

The balance sheet provides information on what the company owns (its assets), what it owes (its liabilities) and the value of the business to its stockholders (the shareholders’ equity) as of a specific date. It is called a balance sheet because the two sides balance out. This makes sense: a company has to pay for all the things it has (assets) by either borrowing money (liabilities) or getting it from shareholders (shareholders’ equity).

Assets are economic resources that are expected to produce economic benefits for their owner.

Liabilities are obligations the company has to outside parties. Liabilities represent others’ rights to the company’s money or services. Examples include bank loans, debts to suppliers and debts to employees.

Shareholders’ equity is the value of a business to its owners after all of its obligations have been met. This net worth belongs to the owners. Shareholders’ equity generally reflects the amount of capital the owners have invested, plus any profits generated that were subsequently reinvested in the company.

The balance sheet must follow the following formula:

Total Assets = Total Liabilities + Shareholders’ Equity

Each of the three segments of the balance sheet will have many accounts within it that document the value of each segment. Accounts such as cash, inventory and property are on the asset side of the balance sheet, while on the liability side there are accounts such as accounts payable or long-term debt. The exact accounts on a balance sheet will differ by company and by industry, as there is no one set template that accurately accommodates the differences between varying types of businesses.

Current Assets – These are assets that may be converted into cash, sold or consumed within a year or less. These usually include:

Cash – This is what the company has in cash in the bank. Cash is reported at its market value at the reporting date in the respective currency in which the financials are prepared. Different cash denominations are converted at the market conversion rate.

Marketable securities (short-term investments) – These can be both equity and/or debt securities for which a ready market exists. Furthermore, management expects to sell these investments within one year’s time. These short-term investments are reported at their market value.

Accounts receivable – This represents the money that is owed to the company for the goods and services it has provided to customers on credit. Every business has customers that will not pay for the products or services the company has provided. Management must estimate which customers are unlikely to pay and create an account called allowance for doubtful accounts. Variations in this account will impact the reported sales on the income statement. Accounts receivable reported on the balance sheet are net of their realizable value (reduced by allowance for doubtful accounts).

Notes receivable – This account is similar in nature to accounts receivable but it is supported by more formal agreements such as a “promissory notes” (usually a short-term loan that carries interest). Furthermore, the maturity of notes receivable is generally longer than accounts receivable but less than a year. Notes receivable is reported at its net realizable value (the amount that will be collected).

Inventory – This represents raw materials and items that are available for sale or are in the process of being made ready for sale. These items can be valued individually by several different means, including at cost or current market value, and collectively by FIFO (first in, first out), LIFO (last in, first out) or average-cost method. Inventory is valued at the lower of the cost or market price to preclude overstating earnings and assets.

Prepaid expenses – These are payments that have been made for services that the company expects to receive in the near future. Typical prepaid expenses include rent, insurance premiums and taxes. These expenses are valued at their original (or historical) cost.

Long-Term assets – These are assets that may not be converted into cash, sold or consumed within a year or less. The heading “Long-Term Assets” is usually not displayed on a company’s consolidated balance sheet. However, all items that are not included in current assets are considered long-term assets. These are:

Investments – These are investments that management does not expect to sell within the year. These investments can include bonds, common stock, long-term notes, investments in tangible fixed assets not currently used in operations (such as land held for speculation) and investments set aside in special funds, such as sinking funds, pension funds and plan-expansion funds. These long-term investments are reported at their historical cost or market value on the balance sheet.

Fixed assets – These are durable physical properties used in operations that have a useful life longer than one year.

This includes: Machinery and equipment – This category represents the total machinery, equipment and furniture used in the company’s operations. These assets are reported at their historical cost less accumulated depreciation.

Buildings or Plants – These are buildings that the company uses for its operations. These assets are depreciated and are reported at historical cost less accumulated depreciation.

Land – The land owned by the company on which the company’s buildings or plants are sitting on. Land is valued at historical cost and is not depreciable under U.S. GAAP (generally accepted accounting principles).

Other assets – This is a special classification for unusual items that cannot be included in one of the other asset categories. Examples include deferred charges (long-term prepaid expenses), non-current receivables and advances to subsidiaries.

Intangible assets – These are assets that lack physical substance but provide economic rights and advantages: patents, franchises, copyrights, goodwill, trademarks and organization costs. These assets have a high degree of uncertainty in regard to whether future benefits will be realized. They are reported at historical cost net of accumulated depreciation.

Current liabilities – These are debts that are due to be paid within one year or the operating cycle, whichever is longer. Such obligations will typically involve the use of current assets, the creation of another current liability or the providing of some service.

Bank indebtedness – This amount is owed to the bank in the short term, such as a bank line of credit.

Accounts payable – This amount is owed to suppliers for products and services that are delivered but not paid for.

Wages payable (salaries), rent, tax and utilities – This amount is payable to employees, landlords, government and others.

Accrued liabilities (accrued expenses) – These liabilities arise because an expense occurs in a period prior to the related cash payment. This accounting term is usually used as an all-encompassing term that includes customer prepayments, dividends payables and wages payables, among others.

Notes payable (short-term loans) – This is an amount that the company owes to a creditor, and it usually carries an interest expense.

Unearned revenues (customer prepayments) – These are payments received by customers for products and services the company has not delivered or for which the company has not yet started to incur any cost for delivery.

Dividends payable – This occurs as a company declares a dividend but has not yet paid it out to its owners.

Current portion of long-term debt – The currently maturing portion of the long-term debt is classified as a current liability. Theoretically, any related premium or discount should also be reclassified as a current liability.

Current portion of capital-lease obligation – This is the portion of a long-term capital lease that is due within the next year.

Long-term Liabilities – These are obligations that are reasonably expected to be liquidated at some date beyond one year or one operating cycle. Long-term obligations are reported as the present value of all future cash payments. Usually included are:

Notes payables – This is an amount the company owes to a creditor, which usually carries an interest expense.

Long-term debt (bonds payable) – This is long-term debt net of current portion.

Deferred income tax liability – GAAP (generally accepted accounting principles) allows management to use different accounting principles and/or methods for reporting purposes than it uses for corporate tax fillings to the IRS. Deferred tax liabilities are taxes due in the future (future cash outflow for taxes payable) on income that has already been recognized for the books. In effect, although the company has already recognized the income on its books, the IRS lets it pay the taxes later due to the timing difference. If a company’s tax expense is greater than its tax payable, then the company has created a future tax liability (the inverse would be accounted for as a deferred tax asset).

Pension fund liability – This is a company’s obligation to pay its past and current employees’ post-retirement benefits; they are expected to materialize when the employees take their retirement for structures like a defined-benefit plan. This amount is valued by actuaries and represents the estimated present value of future pension expense, compared to the current value of the pension fund. The pension fund liability represents the additional amount the company will have to contribute to the current pension fund to meet future obligations.

Long-term capital-lease obligation – This is a written agreement under which a property owner allows a tenant to use and rent the property for a specified period of time. Long-term capital-lease obligations are net of current portion.

Statement of Cash Flow

The statement of cash flow reports the impact of a firm’s operating, investing and financial activities on cash flows over an accounting period.

The cash flow statement shows the following:

How the company obtains and spends cash

Why there may be differences between net income and cash flows

If the company generates enough cash from operation to sustain the business

If the company generates enough cash to pay off existing debts as they mature

If the company has enough cash to take advantage of new investment opportunities

Segregation of Cash Flows

The statement of cash flows is segregated into three sections: Operations, investing, and financing.

Cash Flow from Operating Activities (CFO) – CFO is cash flow that arises from normal operations such as revenues and cash operating expenses net of taxes. These include:

Cash inflow: is the positive influx of funds from (1) positive revenue from sale of goods or services (2) interest from indebtedness and (3) dividends from investments.

Cash outflow: is the negative (payments) most commonly categorized as (1) Payments to suppliers (2) payments to employees (3) payments to the government (4) payment to lenders (5) payment for other expenses.

Cash Flow from Investing Activities (CFI) – CFI is cash flow that arises from investment activities such as the acquisition or disposition of current and fixed assets. These include:

Cash inflow is the receipt of cash from (1) the sale or disposition of property, plant or equipment (2) the sale of debt or equity securities or (3) lending income to other entities.

Cash outflow is the payment of (1) the purchase of property plant and equipment, (2) purchase of debt or other equity securities, or (3) lending to other entities,

Cash flow from financing activities (CFF) – CFF is cash flow that arises from raising (or decreasing) cash through the issuance (or retraction) of additional shares, or through short-term or long-term debt for the company’s operations.

Financial Statement Analysis

Vertical Analysis

Analyzing a single period financial statement works well with vertical analysis. On the income statement, percentages represent the correlation of each separate account to net sales. Express all accounts other than net sales as a percentage of net sales. Net income represents the percentage of net sales not used on expenses. For example, if expenses total 69 percent of net sales, net income represents the remaining 31 percent. Vertical analysis performed on balance sheets uses total assets and total liabilities for comparison of individual balance sheet accounts.

Horizontal Analysis

Horizontal analysis is the comparison of data sets for two periods. Financial statements users review the change in data much like an indicator. Optimistic analysts look for growth in revenue, net income and assets in addition to reductions in expenses and liabilities. Calculating absolute dollar changes requires the user to subtract the base figure from the current figure. Expressing changes with percentages requires the user to divide the base figure by the current figure, and multiply by 100.

Trend Analysis

Review of three or more financial statement periods typically represents trend analysis, a continuation of horizontal analysis. The base year represents the earliest year in the data set. Although dollars can represent subsequent periods, analysts commonly use percentages for comparability purposes. Users review statements for patterns of incremental change representing changes in the business in questions. Financial statement improvements include increased income and decreased expenses.

Ratio Analysis

Ratios express a relationship between two more financial statement totals, and compare to budgets and industry benchmarks. Five common categories of ratios exist: liquidity, asset turnover, leverage, profitability and solvency. Reviewing ratios for performance compared with prior periods or industry specific benchmarks provides financial statements users with recognition of strengths and weaknesses.

Limitations

Analyzing financial statements presents an opportunity for reviewing past data and possibly budgets. However, the data used is historical in nature, indicating it may not be a good representation of the future due to unforeseeable circumstances. Market value of assets and liabilities can be under or overstated significantly leaving statement users unaware of the real value of a balance sheet. Pro forma statements, or forward-looking financial statements, provide estimates at best resulting in speculation.

Cost-Volume-Profit

Cost-volume-profit analysis provides owners and managers with an understanding of the relationship between fixed and variable costs, volume of products manufactured or sold and the profit resulting from sales. The financial relationship includes contribution margin analysis, break-even analysis and operational leverage. Financial statements provide the data to perform cost-volume-profit analysis.

Contribution Margin

Contribution margin analysis allows managers to look at the percentage of each sales dollar remaining after payment of variable costs, including cost of goods, commissions and delivery charges. Managers and owners use this analysis to help determine the pricing, mix, introduction and removal of products. Contribution margin analysis also aids managers with determining how much incentive to use for sales commissions and bonuses. Comparing each product offered affords the opportunity to look at product profitability and product mix.

Break-even

Break-even analysis considers the sales volume at which fixed and variable costs are even. Owners and managers must consider two primary figures when calculating the break-even. First, gross profit margin, which is the percentage of sales remaining after payment of variable costs. And fixed costs, including administration, office and marketing. Financial statements provide both sets of data necessary to calculate the break-even volume.

Operational Leverage

Every business model contains slightly different operating leverage, which compares the amount of fixed costs to sales. Businesses with higher fixed costs will experience a larger multiplier in their operating leverage, indicating less sales growth results in more profit. However, the same is true for losses, where small reductions in sales exponentially increase net losses. Less operating leverage results in less growth of net income.

Financial Ratios

A financial ratio expresses a mathematical relationship between two or more sets of financial statement data and commonly exhibits the relationship as a percentage. Profitability, solvency, leverage, asset turnover and liquidity comprise the five standard ratio categories. Managers and owners should review the ratios period over period, determining where unfavorable trends exist. After reviewing trends, benchmark ratios against industry standards, which managers can acquire from a variety of sources including industry-specific organizations.

A financial ratio (or accounting ratio) is a relative magnitude of two selected numerical values taken from an enterprise’s financial statements. Often used in accounting, there are many standard ratios used to try to evaluate the overall financial condition of a corporation or other organization. Financial ratios may be used by managers within a firm, by current and potential shareholders (owners) of a firm, and by a firm’s creditors.

Ratios can be used to judge the organization’s “liquidity”, i.e. can it pay its bills, its “leverage”, i.e. how is it financed and its “activities”, i.e. the productivity and efficiency of the organization. Taking liquidity analysis only, this has a bearing on new product planning, marketing budgets and the marketing decisions.

Financial analysis can be used to serve many purposes in an organization but in the area of marketing it has four main functions:

Gauge how well marketing strategy is working (situation analysis)

Evaluate marketing decision alternatives

Develop plans for the future

Control activities on a short term or-day to-day basis.

Understanding a company’s financial performance is critical to developing a solid Strategy for Sales Perfection as well as being an educated and well informed company executive. The purpose of this discussion is to introduce you to the concepts and points of analyzing financial statements and using ratios to develop informed business decisions. The information discussed in this chapter in no way will substitute the job function of your CFO or your CPA.

Financial statements can be quite complex and accounting principles may have significant effect on the way they are reported. Understand that a coordinated dialogue with your accounting staff is critical to obtain clear and concise knowledge of your company financial statements. Financial ratios have limitations and specific uses if interpreted properly. Attention should be given to the following issues when using financial ratios:

A reference point is needed. To be meaningful most ratios must be compared to historical values of the same firm, your company forecasts, or ratios with similar companies.

Most ratios by themselves are not highly meaningful. They should be viewed as indicators, with several of them combined to draw on a conclusion of the purpose of the analysis.

Take into account seasonal factors and business cycles when using financial ratios. Average values should be used when they are available.

Communicate with your accounting department to understand their philosophy and accounting principles.

Sales and Profit Ratio Model

Several profit models have been introduced over the years to gauge the performance of a company and to build a statistical measure to peak performance. We have developed a very simple model that measures four critical areas of performance: gross profit margin %, net profit margin %, RONA – return on net assets, and GMROI – gross margin return on inventory. Earlier in the chapter, we introduced a set of financial statements of which we will use the data from those as part of our illustration of the Sales and profit model.

hkjgyugyu.blogspot.com
asdasreefa.blogspot.com
asdasdefa.blogspot.com
asdaewda.blogspot.com
sadsfdrfe.blogspot.com
sdasdea.blogspot.com
fasfaea.blogspot.com
sdfareas.blogspot.com
dfdafaer.blogspot.com
dasfarea.blogspot.com
asdasdaeda.blogspot.com
daewrawad.blogspot.com
sfarfeawa.blogspot.com
asfcafreg.blogspot.com
asdasfewa.blogspot.com
dasdasewaw.blogspot.com
sdasdewa.blogspot.com
sasaewwas.blogspot.com
sasedfsa.blogspot.com
sadssdtdesw.blogspot.com
dasdaewda.blogspot.com
asdaseawasd.blogspot.com
sfdfewadca.blogspot.com
sadsadaadaw.blogspot.com
sderfawa.blogspot.com
adadsdsr.blogspot.com
sadasaewaw.blogspot.com
asdsadse.blogspot.com
dadssdrrs.blogspot.com
dadssdree.blogspot.com
sdasdaewqa.blogspot.com
dasdaefaw.blogspot.com
asdaswawwea.blogspot.com
rewerwqw.blogspot.com
edsfasdaw.blogspot.com
sadasreaeew.blogspot.com
asdawasdsa.blogspot.com
fasfasewa.blogspot.com
sasaweasda.blogspot.com
asdasdawqw.blogspot.com
asdasaewwe.blogspot.com
dfasderwa.blogspot.com
fgfgdrgdaf.blogspot.com
bvcxbvdsfsa.blogspot.com
dvadfsfa.blogspot.com
fdadrteaad.blogspot.com
fdfasdfr.blogspot.com
gfgrdfadf.blogspot.com
fdfasras.blogspot.com
dfdfafeas.blogspot.com
asadaswda.blogspot.com
dfsafadaa.blogspot.com
adesfaeda.blogspot.com
fdasfeas.blogspot.com
dadsaeasd.blogspot.com
ghfmjhkyj.blogspot.com
hjgsfgrwf.blogspot.com
fmjhmgdfa.blogspot.com
jkfghjdgfh.blogspot.com
ghmjgfndf.blogspot.com
modireation.blogspot.com
instrumedf.blogspot.com
coulbsourn.blogspot.com
ldvillasa.blogspot.com
irantenni.blogspot.com
aohotelei.blogspot.com
guingoco.blogspot.com
cavadasoi.blogspot.com
larrrson.blogspot.com
guintloco.blogspot.com
monpkdo.blogspot.com
mybasdaefit.blogspot.com
runsimusra.blogspot.com
cutiati.blogspot.com
aleianning.blogspot.com
leciheatre.blogspot.com
gournimes.blogspot.com
photpheru.blogspot.com
boneeau.blogspot.com
recennes.blogspot.com
pieierry.blogspot.com
groslexn.blogspot.com
fenetrveka.blogspot.com
droztof.blogspot.com
pierrrry.blogspot.com
lexnimes.blogspot.com
cathoaytu.blogspot.com
ciaonempe.blogspot.com
bestipvgen.blogspot.com
germehilo.blogspot.com
gronrkenva.blogspot.com
urnovito.blogspot.com
aartiessa.blogspot.com
traiteas.blogspot.com
betoeuk.blogspot.com
vakaids.blogspot.com
abourbon.blogspot.com
clubparsa.blogspot.com
manifare.blogspot.com
etuispico.blogspot.com
hubstenter.blogspot.com
catairgo.blogspot.com
certifisad.blogspot.com
elassias.blogspot.com
aymenjads.blogspot.com
aimetapeau.blogspot.com
dvisorsas.blogspot.com
joedena.blogspot.com
tanidzesa.blogspot.com
ninokurad.blogspot.com
sheetsas.blogspot.com
jppianoas.blogspot.com
tioncani.blogspot.com
alimentasad.blogspot.com
lmsfran.blogspot.com
orangefisa.blogspot.com
oneessasd.blogspot.com
archidrsa.blogspot.com
unebresda.blogspot.com
pompesfsa.blogspot.com
olivavaud.blogspot.com
ouesica.blogspot.com
echogage.blogspot.com
atebusin.blogspot.com
acceleras.blogspot.com
ondresplda.blogspot.com
edelamen.blogspot.com
lemasddas.blogspot.com
delettetp.blogspot.com
ffagedogne.blogspot.com
boisechau.blogspot.com
learnsedf.blogspot.com
probenkaa.blogspot.com
ninthoe.blogspot.com
oldmaill.blogspot.com
playxocce.blogspot.com
hristinsa.blogspot.com
rawchefc.blogspot.com
planchef.blogspot.com
meandyousa.blogspot.com
memagyou.blogspot.com
hikingeos.blogspot.com
onthencco.blogspot.com
boutiqunewo.blogspot.com
gobletabud.blogspot.com
indusrye.blogspot.com
danintop.blogspot.com
tendrspe.blogspot.com
asixolutsa.blogspot.com
produoxp.blogspot.com
zazdcorw.blogspot.com
admkisas.blogspot.com
thecegang.blogspot.com
kikolpape.blogspot.com
projodasc.blogspot.com
favorhose.blogspot.com
sdadsafas.blogspot.com
sistalapp.blogspot.com
marsupiossa.blogspot.com
radioareah.blogspot.com
storelles.blogspot.com
hostalsa.blogspot.com
aencasasa.blogspot.com
ortopedisa.blogspot.com
reformaas.blogspot.com
ratolog.blogspot.com
jgbikesk.blogspot.com
nlibert.blogspot.com
caudeteas.blogspot.com
sprivadas.blogspot.com
lasventassa.blogspot.com
dadasccd.blogspot.com
mecaasdniz.blogspot.com
centsrode.blogspot.com
visauasasa.blogspot.com
escaatrex.blogspot.com
elettreas.blogspot.com
modelesd.blogspot.com
rdognea.blogspot.com
ffagedo.blogspot.com
wrqtuaosaa.blogspot.com
usyaisoldoa.blogspot.com
ukilopokoio.blogspot.com
ujiskookdad.blogspot.com
uikslokdapas.blogspot.com
uiislodpaos.blogspot.com
tysuidopas.blogspot.com
tyryuiopo.blogspot.com
smakisoaksa.blogspot.com
smakisloasa.blogspot.com
sjdkidjda.blogspot.com
sdshdsuea.blogspot.com
sdnsjaisuea.blogspot.com
sadmckaslasda.blogspot.com
sadmaksa.blogspot.com
rusiaosiada.blogspot.com
ruieuaysaa.blogspot.com
riwuaystasa.blogspot.com
raysuiapoa.blogspot.com
opoiuiyt.blogspot.com
nulosplasda.blogspot.com
njuslioaksqaw.blogspot.com
njsikalopaa.blogspot.com
njhukolpoi.blogspot.com
nikloskoals.blogspot.com
nfjdkdielaa.blogspot.com
mukislokas.blogspot.com
mujkislaokd.blogspot.com
mskiaoposla.blogspot.com
mksilodkasa.blogspot.com
mksidoalsa.blogspot.com
mkjusiklaods.blogspot.com
mkisloaksiwa.blogspot.com
mkilopospal.blogspot.com
mkiloplkjj.blogspot.com
mkdlopslda.blogspot.com
miskoldawea.blogspot.com
miskloaksa.blogspot.com
miksloaposla.blogspot.com
mikalospdka.blogspot.com
masjadkdsu.blogspot.com
kolspodlasa.blogspot.com
kilospaospa.blogspot.com
kiloskalosp.blogspot.com
kijduoslad.blogspot.com
jikolsopsda.blogspot.com
hilkaolspoda.blogspot.com
eywuaisadfas.blogspot.com
dafvdcgft.blogspot.com
mskialospada.blogspot.com
asysuaisa.blogspot.com
mksloidkasa.blogspot.com
mksilokdad.blogspot.com
iuisopoalsa.blogspot.com
mjikilokas.blogspot.com
klospoaisda.blogspot.com
yuislopdoas.blogspot.com
kopiuwell.blogspot.com
nuskloodpas.blogspot.com
kiloksloakid.blogspot.com
nsjkidlopas.blogspot.com
mkialoskisa.blogspot.com
uasiakdjasa.blogspot.com
julikospoasa.blogspot.com
nukilopakslaks.blogspot.com
rinsukdpasa.blogspot.com
samsjuwiwa.blogspot.com
nujiskolas.blogspot.com
jkislopaksda.blogspot.com
mikloposo.blogspot.com
sjuidkloa.blogspot.com
polikoslpoa.blogspot.com
suaysdasa.blogspot.com
loksidjasoa.blogspot.com
asjudiaska.blogspot.com
smjskoapsa.blogspot.com
mkislopaosia.blogspot.com
reuaisasaaa.blogspot.com
olopoaisa.blogspot.com
nuksiaolskda.blogspot.com
syausiaeas.blogspot.com
sdfrtsaaa.blogspot.com
nsjikdlopsaas.blogspot.com
jikolopaksla.blogspot.com
yetausiaoa.blogspot.com
ytuisoloapas.blogspot.com
yeuiaosiasa.blogspot.com
rteyuisuasa.blogspot.com
staysuasada.blogspot.com
miuskilaksda.blogspot.com
njskioskdasa.blogspot.com
jilopskao.blogspot.com
miskloakdas.blogspot.com
sdasfgsdsa.blogspot.com
nkislpoasda.blogspot.com
yeueiajsaa.blogspot.com
mkalosikasa.blogspot.com
yutioalpsa.blogspot.com
miklopsoaias.blogspot.com
milopaoskaos.blogspot.com
tyuwioleoas.blogspot.com
nimkolposa.blogspot.com
jikolpoasa.blogspot.com
uiloplpsoa.blogspot.com
retsdsaaad.blogspot.com
tdsgfghths.blogspot.com
bujikalina.blogspot.com
yuilodposa.blogspot.com
yuislopoasa.blogspot.com
ratsyauisaa.blogspot.com
uisklodpaos.blogspot.com
slaaeinsg.blogspot.com
zwijseninf.blogspot.com
dlanutero.blogspot.com
soinceurs.blogspot.com
carrideb.blogspot.com
boekerne.blogspot.com
carcdoche.blogspot.com
nicolasdeaef.blogspot.com
tekstielas.blogspot.com
aixamcgmren.blogspot.com
todotrixa.blogspot.com
istanorta.blogspot.com
boardrois.blogspot.com
rightpeng.blogspot.com
manicurlk.blogspot.com
ahahmols.blogspot.com
sutaelec.blogspot.com
nercircleaw.blogspot.com
backlisin.blogspot.com
pediaaer.blogspot.com
fragtusa.blogspot.com
bargrcoil.blogspot.com
sexlifef.blogspot.com
casttusa.blogspot.com
haroionsad.blogspot.com
zoneddls.blogspot.com
jobricelo.blogspot.com
sahinpid.blogspot.com
funboxstea.blogspot.com
scarsess.blogspot.com
daasadent.blogspot.com
filamemart.blogspot.com
samsacsaw.blogspot.com
itiehtops.blogspot.com
bathroomvan.blogspot.com
onkstains.blogspot.com
howtoremas.blogspot.com
swimnpink.blogspot.com
hkintimes.blogspot.com
egadiline.blogspot.com
bluefied.blogspot.com
menkalya.blogspot.com
menzilyri.blogspot.com
blueprival.blogspot.com
sociaenewz.blogspot.com
gasdasfan.blogspot.com
gentlemao.blogspot.com
omanilawy.blogspot.com
cookaroni.blogspot.com
redmonapp.blogspot.com
cyspnseil.blogspot.com
osmontop.blogspot.com
gagneboy.blogspot.com
uzislasui.blogspot.com
couslaop.blogspot.com
jechermeu.blogspot.com
koptbble.blogspot.com
maiaendee.blogspot.com
tionles.blogspot.com
rdecorasa.blogspot.com
thisbanaef.blogspot.com
finandebsa.blogspot.com
lcreatif.blogspot.com
cocktaiafa.blogspot.com
duffrsdis.blogspot.com
thbirthda.blogspot.com
pmswardss.blogspot.com
pplylie.blogspot.com
landspesu.blogspot.com
nstments.blogspot.com
schuiates.blogspot.com
joshuaxter.blogspot.com
thestort.blogspot.com
owebess.blogspot.com
absolesh.blogspot.com
aperionce.blogspot.com
yousdash.blogspot.com
emperoice.blogspot.com
recycous.blogspot.com
flyawrds.blogspot.com
bitriverasf.blogspot.com
nappysoz.blogspot.com
homefirs.blogspot.com
nappying.blogspot.com
eviebluea.blogspot.com
essconnts.blogspot.com
dynamiusin.blogspot.com
moralcoms.blogspot.com
novaodds.blogspot.com
clartings.blogspot.com
interilnn.blogspot.com
bridinow.blogspot.com
fairylasand.blogspot.com
fixitreens.blogspot.com
onvibelop.blogspot.com
ausindard.blogspot.com
cargoslide.blogspot.com
pertionasd.blogspot.com
corporatesu.blogspot.com
theatstem.blogspot.com
intereaden.blogspot.com
cataytu.blogspot.com
bestempe.blogspot.com
grosdaser.blogspot.com
traiteurn.blogspot.com
alleghenyhs.blogspot.com
allezvasien.blogspot.com
svoyagsde.blogspot.com
alwaysiasd.blogspot.com
amadeuspi.blogspot.com
acoeuies.blogspot.com
filasaswrs.blogspot.com
beyppyt.blogspot.com
souegis.blogspot.com
chegefs.blogspot.com
freeakassad.blogspot.com
rememberfds.blogspot.com
vermicemda.blogspot.com
jamataasa.blogspot.com
calgarymec.blogspot.com
fcageneva.blogspot.com
mysitesprice.blogspot.com
guesttowels.blogspot.com
englewoodse.blogspot.com
theshamani.blogspot.com
lacityho.blogspot.com
guaaasd.blogspot.com
acumentia.blogspot.com
emblayas.blogspot.com
jasontrsa.blogspot.com
aterpgi.blogspot.com
walkforw.blogspot.com
katervasasd.blogspot.com
geoconve.blogspot.com
aersaaces.blogspot.com
bmatrking.blogspot.com
undrirum.blogspot.com
ieldmobl.blogspot.com
chesterfsa.blogspot.com
malleskager.blogspot.com
otiummobler.blogspot.com
kiefersas.blogspot.com
guideforsa.blogspot.com
klinisk.blogspot.com
endekop.blogspot.com
bbserverny.blogspot.com
motogigant.blogspot.com
ksiazkiauto.blogspot.com
psychiatral.blogspot.com
pogotowiema.blogspot.com
ebooksazar.blogspot.com
giftrunners.blogspot.com
harttions.blogspot.com
famcovasl.blogspot.com
rockinsaeen.blogspot.com
webersrity.blogspot.com
minoxmaxsa.blogspot.com
croclecre.blogspot.com
heasallsa.blogspot.com
icariindes.blogspot.com
debeebert.blogspot.com
oolbrugge.blogspot.com
kleutersch.blogspot.com
gfromtsoul.blogspot.com
manasestin.blogspot.com
icariinshop.blogspot.com
pelarrken.blogspot.com
exclusivly.blogspot.com
rvsgroupingf.blogspot.com
sunfyornoyez.blogspot.com
engaadicel.blogspot.com
intensidaas.blogspot.com
connectrkas.blogspot.com
cpodecig.blogspot.com
lordpilha.blogspot.com
szpitapot.blogspot.com
undgrube.blogspot.com
serverfsa.blogspot.com
riatuhl.blogspot.com
antiquaas.blogspot.com
vakunst.blogspot.com
ateliereas.blogspot.com
regionenwe.blogspot.com
enahlhorn.blogspot.com
flughaf.blogspot.com
physiomu.blogspot.com
prosadse.blogspot.com
servierse.blogspot.com
threerteen.blogspot.com
imaxgral.blogspot.com
fingtight.blogspot.com
ceptenporn.blogspot.com
appmobioa.blogspot.com
joshasad.blogspot.com
sentidossa.blogspot.com
flofork.blogspot.com
casamxico.blogspot.com
kingoomics.blogspot.com
lecapching.blogspot.com
krylykursk.blogspot.com
msdeatrice.blogspot.com
xebrasurce.blogspot.com
airbusorp.blogspot.com
yardhelpsa.blogspot.com
pattoes.blogspot.com
learthng.blogspot.com
thexwifesa.blogspot.com
masterrtas.blogspot.com
storagectu.blogspot.com
sbrowains.blogspot.com
aidonggmdo.blogspot.com
swordsmenh.blogspot.com
hethdfgdfe.blogspot.com
nrlelecal.blogspot.com
agemenpany.blogspot.com
childeman.blogspot.com
aircorde.blogspot.com
lianmania.blogspot.com
buyaustrasa.blogspot.com
inlinesingsa.blogspot.com
psssthere.blogspot.com
quenotganen.blogspot.com
lenderssa.blogspot.com
ardmoneea.blogspot.com
commcialh.blogspot.com
ndsmeetadsa.blogspot.com
famcondelsc.blogspot.com
breedeini.blogspot.com
fotistrum.blogspot.com
lestranaqua.blogspot.com
svrluksen.blogspot.com
asascasfcde.blogspot.com
dasdewdfa.blogspot.com
sdaewreawa.blogspot.com
sadaseawa.blogspot.com
sdasfeawa.blogspot.com
dasdeasasda.blogspot.com
dsasdeawas.blogspot.com
sdafsfjui.blogspot.com
adasdegfa.blogspot.com
afsdertasd.blogspot.com
fafilgfa.blogspot.com
dasfdfeqa.blogspot.com
sassdeqa.blogspot.com
asdhhjys.blogspot.com
asdasdef.blogspot.com