Beruflich Dokumente
Kultur Dokumente
video referenced in these notes will walk through the process of building an integrated financial
statement model step by step.
A Simple Model
Integrating Financial
Statements
NOTES TO ACCOMPANY VIDEOS
These notes are intended to supplement the videos on ASimpleModel.com. They are not to be used
as stand‐alone study aids, and are not written as comprehensive overviews of the topic detailed. The
purpose of these notes is to provide a tangible collection of the visuals used in the videos with
comments highlighting the more important aspects covered.
This video walks through a fully integrated financial statement model, and provides
instruction and an Excel file so that the user can follow along.
A strong grasp of this process is the single most important thing you can learn to excel
at building financial models (author’s opinion).
In the video two years of historical financial data are used to build the model. The
historical data pictured below does not pertain to any company, and was created for
the purpose of this exercise.
A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements
model.
Revenue
Growth (%)
Cost of Goods Sold
% of Sales
Supporting Schedules
Company Name
(000s)
A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements
Once the historical data has been included in the template, the next step is to project
the income statement.
For most items on the financial statements historical information provides sufficient
data to project the future. Some items, however, must first be calculated on a different
financial statement or supporting schedule. All such items will be shaded purple to
indicate that this data will be linked later in the process.
Two items will be shaded purple:
1. Interest Expense: This is calculated on the Debt Schedule.
2. Depreciation: Depreciation is calculated on the PP&E Schedule.
A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements
With the income statement projected, the next step is to project the balance sheet.
Five items will be shaded purple:
1. Cash: Cash must first be calculated on the cash flow statement.
2. PP&E, Net of Accum. Depreciation: This is calculated on the PP&E schedule.
3. Line of Credit: This is calculated on the Debt Schedule.
4. Current Maturities of Long Term Debt: This is calculated on the Debt Schedule.
5. Long Term Debt, Net of Current Maturities: This is calculated on the Debt
Schedule.
A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements
With the balance sheet projected, the next step is to project the cash flow statement.
Four items will be shaded purple:
1. Depreciation: Depreciation is calculated on the PP&E Schedule
2. Capital Expenditures – Purchase of PP&E: This is calculated on the PP&E schedule.
3. Revolving Credit Facility (Line of Credit): This is calculated on the Debt Schedule.
4. Long Term Debt: This is calculated on the Debt Schedule.
CASH FLOW STATEMENT 20X1 20X2 20X3 20X4 20X5 20X6 20X7
CASH FLOW FROM OPERATING ACTIVITIES
Net Incom e 3,034 3,337 3,671 4,038 4,442
Add Back Non-Cash Item s
Depreciation
Amortization 0 0 0 0 0
Changes in Working Capital
Accounts Receivable (797) (965) (1,061) (1,167) (1,284)
Inventory (395) (610) (670) (738) (811)
Accounts Payable 499 715 787 866 952
Net Cash Provided by Operating Activities 2,340 2,478 2,726 2,999 3,298
CASH FLOW FROM INVESTING ACTIVITIES
Capital Expenditures - Purchase of PP&E
Net Cash Used in Investing Activities 0 0 0 0 0
CASH FLOW FROM FINANCING ACTIVITIES
Revolving Credit Facility (Line of Credit)
Long Term Debt
Net Cash Provided by (Used in) Fnce Activities 0 0 0 0 0
Net Cash Flow 2,340 2,478 2,726 2,999 3,298
Beginning Cash Balance 2,000 4,340 6,819 9,545 12,543
Ending Cash Balance 4,340 6,819 9,545 12,543 15,841
A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements
With the three financial statements projected, the next step is to build the supporting
schedules.
As these schedules are built the items shaded in purple can be appropriately linked to
complete the model.
A Simple Model
Integrating Financial Statements
003 Integrating Financial Statements
Supporting Schedules
Company Name
(000s)
Debt
Long Term Debt, Net of Current Maturities 5,000 4,500 4,000 3,500 3,000 2,500 2,000
Current Portion of Long Term Debt 500 500 500 500 500 500 500
Interest Expense
Interest Rate on Long Term Debt 8.0% 8.0% 8.0% 8.0% 8.0%
Interest Rate on Line of Credit 5.0% 5.0% 5.0% 5.0% 5.0%
Interest Expense on Long Term Debt 380 340 300 260 220
Interest Expense on Line of Credit 35 1 0 0 0
Total Interest Expense 415 341 300 260 220
A Simple Model