Building a Financial Statement Model
Learning Outcome Statement:
demonstrate the development of a sales-based pro forma company model
Summary:
This LOS focuses on demonstrating the development of a sales-based pro forma company model using the example of Rémy Cointreau Group. It covers the construction of pro forma income statements, statements of cash flows, and balance sheets, utilizing historical data and forecasts based on various financial metrics and market conditions.
Key Concepts:
Revenue Forecast
Revenue forecasting involves analyzing historical trends in volume, price, and foreign currency impacts, and adjusting for expected deviations. It includes organic growth from volume and price/mix changes, and considers external factors like forex impacts.
COGS and Gross Margin
Cost of Goods Sold (COGS) is projected based on historical gross margins and expected changes in revenue composition. The forecast includes assumptions about price/mix impacts and volume growth influencing the gross margin.
Operating Expenses
Operating expenses are broken down into distribution costs and administrative expenses, each forecasted as a percentage of revenue. These forecasts consider historical trends and expected changes in the business environment.
Non-Operating Items
Non-operating items include interest expenses, income taxes, and shares outstanding. These are forecasted based on debt positions, statutory tax rates, and historical share data.
Pro Forma Statements
Pro forma financial statements are constructed to provide a forward-looking view of the company's financial position, incorporating forecasts of income statements, cash flows, and balance sheets.
Capital Investments and Depreciation
Forecasts for capital expenditures and depreciation are based on historical percentages of sales and fixed assets, respectively. These forecasts consider the company's investment strategy and asset base growth.
Working Capital
Working capital forecasts involve projecting inventory, accounts receivable, and accounts payable based on days outstanding calculations and expected sales and COGS.
Valuation Model Inputs
Inputs for valuation models, such as DCF, are derived from the forecasted financial statements. These include EBIT, taxes, depreciation, changes in working capital, and capital expenditures.
Formulas:
Organic Revenue Growth
This formula calculates the total organic revenue growth, combining effects from both volume increases and adjustments in pricing or product mix.
Variables:
- :
- Percentage increase in product volume sold
- :
- Percentage change in revenue from price changes and product mix
Free Cash Flow to the Firm
This formula calculates the free cash flow available to the firm, an important metric for valuation and financial health assessment.
Variables:
- :
- Earnings before interest and taxes
- :
- Applicable corporate tax rate
- D&A:
- Depreciation and amortization
- :
- Net change in working capital
- :
- Investments in capital assets