Forecasting Balance Sheets and Cash Flow Statements for DCF Analyses. Joseph Emanuele ASA, CFA, CPA/ABV/CFF October 8, 2017
|
|
- Sherman Clarke
- 6 years ago
- Views:
Transcription
1 Forecasting Balance Sheets and Cash Flow Statements for DCF Analyses Joseph Emanuele ASA, CFA, CPA/ABV/CFF October 8, 2017
2 What we are NOT doing today: We are NOT going to be learning how to prepare prospective financial statements (forecasts or projections) in accordance with AICPA standards.
3 What we ARE doing today: Learning how to take historical financial information and use it to create supportable assumptions in a discounted cash flow model.
4 Balance Sheet and Cash Flow Statement Items Working Capital Fixed Assets Long-Term Debt
5 Discounted Cash Flow Model For the Twelve Month Period Ending December 31, Total Revenue $ 25,993 $ 27,526 $ 29,178 $ 30,929 $ 32,784 Total Cost of Revenue 16,947 17,892 18,907 20,135 21,310 Gross Margin 9,045 9,634 10,271 10,794 11,475 Total Operating Expenses 7,928 8,506 8,987 9,433 9,999 EBITDA 1,118 1,129 1,284 1,361 1,475 Depreciation & Amortization $ 366 $ 433 $ 504 $ 245 $ 293 EBIT ,115 1,183 Interest Expense Earnings Before Taxes ,061 1,137 Income Taxes Forecast After-Tax Income $ 666 $ 623 $ 718 $ 1,061 $ 1,137 Cash Flow Add: Depreciation & Amortization After-Tax Gross Cash Flow 1,032 1,056 1,222 1,307 1,429 Decrease / (Increase) in Working Capital (4) (54) (516) (392) (434) Less: Capital Expenditures (260) (275) (292) (309) (328) (Decrease) / Increase in Long-Term Debt (295) (350) (200) (200) (200) Free Cash Flow $ 472 $ 376 $ 214 $ 405 $ 467
6 Historical Income Statement Year-Ended Year-Ended Year-Ended Year-Ended Year-Ended 12/31/ /31/ /31/ /31/ /31/2017 Income Statement Net Sales $ 20,000 $ 21,000 $ 22,425 $ 23,625 $ 24,755 Cost of Sales 12,400 13,272 14,397 15,333 16,116 Gross Profit 7,600 7,728 8,028 8,292 8,639 Operating Expenses 6,420 6,636 6,929 7,111 7,526 Operating Profit 1,180 1,092 1,099 1,181 1,114 All Other Expenses (net) Profit Before Taxes $ 960 $ 861 $ 852 $ 969 $ 891
7 Historical Balance Sheet 12/31/ /31/ /31/ /31/ /31/2017 Assets Cash & Equivalents $ 1,800 $ 2,250 $ 2,200 $ 2,225 $ 2,675 Trade Receivables - (net) 3,200 3,225 3,350 3,725 3,850 Inventory 2,525 2,600 3,000 3,225 3,375 All Other Current Assets Total Current Assets 7,850 8,450 9,000 9,750 10,500 Fixed Assets (gross) 1,400 1,725 1,925 2,125 2,335 Accumulated Depreciation (140) (415) (700) (1,025) (1,335) Fixed Assets (net) 1,260 1,310 1,225 1,100 1,000 Intangibles All Other Non-Current Assets Total Assets $ 9,835 $ 10,495 $ 10,965 $ 11,600 $ 12,265 Liabilities Accounts Payable $ 1,950 $ 2,165 $ 2,185 $ 2,315 $ 2,465 Cur. Mat.-L/T/D Income Taxes Payable All Other Current Liabilities 1,200 1,325 1,375 1,450 1,650 Total Current Liabilities 3,405 3,830 3,854 4,052 4,496 Long Term Debt 1,000 1,500 2,000 2,500 2,000 Deferred Taxes All Other Non-Current Liabilities Total Liabilities 5,190 6,055 6,009 6,735 6,771 Stockholders' Equity 4,645 4,440 4,956 4,865 5,494 Total Liabilities & Equity $ 9,835 $ 10,495 $ 10,965 $ 11,600 $ 12,265
8 Activity Ratios Accounts Receivable Accounts Receivable Turnover : Annual Sales Accounts Receivable Days Outstanding in Accounts Receivable : 365 A/R Turnover
9 Activity Ratios Inventory Inventory Turnover : Cost of Goods Sold Inventory Days Inventory : 365 Inventory Turnover
10 Activity Ratios Accounts Payable Accounts Payable Turnover : Cost of Sales Accounts Payable Days Payables Outstanding : 365 A/P Turnover
11 Activity Ratios Net Working Capital Sales to Net Working Capital: Sales Net Working Capital
12 Working Capital Estimation ACTUAL FORECAST 12/31/ /31/ /31/ /31/ /31/ /31/ /31/ /31/ /31/ /31/2022 Revenues $ 20,000 $ 21,000 $ 22,425 $ 23,625 $ 24,755 $ 25,993 $ 27,526 $ 29,178 $ 30,929 $ 32,784 Cost of Goods Sold 12,400 13,272 14,397 15,333 16,116 16,947 17,892 18,907 20,135 21,310 Operating Expenses 6,420 6,636 6,929 7,111 7,526 7,928 8,506 8,987 9,433 9,999 12/31/ /31/ /31/ /31/ /31/ /31/ /31/ /31/ /31/ /31/2022 Current Assets Cash & Equivalents $ 1,800 $ 2,250 $ 2,200 $ 2,225 $ 2,675 $ 2,498 $ 2,330 $ 2,462 $ 2,584 $ 2,740 Trade Receivables - (net) 3,200 3,225 3,350 3,725 3,850 3,917 4,148 4,397 4,660 4,940 Inventory 2,525 2,600 3,000 3,225 3,375 3,482 3,676 3,885 4,137 4,379 All Other Current Assets Total Current Assets $ 7,850 $ 8,450 $ 9,000 $ 9,750 $ 10,500 $ 10,547 $ 10,843 $ 11,327 $ 12,001 $ 12,714 Current Liabilities Accounts Payable $ 1,950 $ 2,165 $ 2,185 $ 2,315 $ 2,465 $ 2,554 $ 2,696 $ 2,849 $ 3,034 $ 3,211 Income Taxes Payable All Other Current Liabilities 1,200 1,325 1,375 1,450 1,650 1,560 1,652 1,459 1,546 1,639 Total Current Liabilities $ 3,205 $ 3,580 $ 3,589 $ 3,777 $ 4,201 $ 4,243 $ 4,485 $ 4,454 $ 4,735 $ 5,014 Net Working Capital $ 4,645 $ 4,870 $ 5,411 $ 5,973 $ 6,299 $ 6,303 $ 6,357 $ 6,874 $ 7,266 $ 7,700 Net Working Capital as a % of Revenue 23.2% 23.2% 24.1% 25.3% 25.4% 24.3% 23.1% 23.6% 23.5% 23.5% Yr/yr Working Capital (Increase)/Reduction NA $ (225) $ (541) $ (562) $ (326) $ (4) $ (54) $ (516) $ (392) $ (434) RMA Working Capital as a % of Revenue 24.5% Days' Operating Expenses in Cash Days' Revenue Outstanding in A/R Days' Inventory Other Current Assets as a % of Revenue 1.6% 1.8% 2.0% 2.4% 2.4% 2.5% 2.5% 2.0% 2.0% 2.0% Days' Payables Outstanding Income Taxes Payable as a % of Revenue 0.3% 0.4% 0.1% 0.0% 0.3% 0.5% 0.5% 0.5% 0.5% 0.5% Other Current Liabilities as a % of Revenue 6.0% 6.3% 6.1% 6.1% 6.7% 6.0% 6.0% 5.0% 5.0% 5.0%
13 Discounted Cash Flow Model For the Twelve Month Period Ending December 31, Total Revenue $ 25,993 $ 27,526 $ 29,178 $ 30,929 $ 32,784 Total Cost of Revenue 16,947 17,892 18,907 20,135 21,310 Gross Margin 9,045 9,634 10,271 10,794 11,475 Total Operating Expenses 7,928 8,506 8,987 9,433 9,999 EBITDA 1,118 1,129 1,284 1,361 1,475 Depreciation & Amortization $ 366 $ 433 $ 504 $ 245 $ 293 EBIT ,115 1,183 Interest Expense Earnings Before Taxes ,061 1,137 Income Taxes Forecast After-Tax Income $ 666 $ 623 $ 718 $ 1,061 $ 1,137 Cash Flow Add: Depreciation & Amortization After-Tax Gross Cash Flow 1,032 1,056 1,222 1,307 1,429 Decrease / (Increase) in Working Capital (4) (54) (516) (392) (434) Less: Capital Expenditures (260) (275) (292) (309) (328) (Decrease) / Increase in Long-Term Debt (295) (350) (200) (200) (200) Free Cash Flow $ 472 $ 376 $ 214 $ 405 $ 467
14 Working Capital Estimation - Simplified ACTUAL FORECAST 12/31/ /31/ /31/ /31/ /31/ /31/ /31/ /31/ /31/ /31/2022 Revenues $ 20,000 $ 21,000 $ 22,425 $ 23,625 $ 24,755 $ 25,993 $ 27,526 $ 29,178 $ 30,929 $ 32,784 Working Capital as a % of Revenues 23.2% 23.2% 24.1% 25.3% 25.4% 24.5% 24.5% 24.5% 24.5% 24.5% Ending Working Capital Balance $ 4,645 $ 4,870 $ 5,411 $ 5,973 $ 6,299 $ 6,368 $ 6,744 $ 7,149 $ 7,578 $ 8,032 Working Capital (Increase)/Decrease NA (225) (541) (562) (326) (69) (376) (405) (429) (455)
15 Activity Ratios Fixed Assets Fixed Asset Turnover: Sales Fixed Assets
16 Fixed Asset Estimation - Historical Historical Debt Activity and Interest Expense Period FYE FYE FYE FYE FYE Average Current Year Ending Balance $ 1,200 $ 1,750 $ 2,265 $ 2,775 $ 2,295 Previous Year Ending Balance NA 1,200 1,750 2,265 2,775 Change in Total Interest-Bearing Debt NA $ 550 $ 515 $ 510 $ (480) Average Debt Balance 2,134 NA 1,475 2,008 2,520 2,535 Average Debt Balance as a % of Revenue 9.5% NA 7.0% 9.0% 10.7% 10.2% Interest Expense $ 80 $ 60 $ 59 $ 80 $ 101 $ 101 Interest Expense as a % of Avg Debt Bal. 3.8% NA 4.0% 4.0% 4.0% 4.0% Interest Expense as a % of Revenue 0.4% 0.3% 0.3% 0.4% 0.4% 0.4% Revenue $ 22,361 $ 20,000 $ 21,000 $ 22,425 $ 23,625 $ 24,755
17 Fixed Asset Estimation - Forecast For the Twelve Month Period Ending December 31, Total Revenue $ 25,993 $ 27,526 $ 29,178 $ 30,929 $ 32,784 Beginning Balance - Total Fixed Assets 1, Capital Expenditures Fixed Assets 1,260 1,169 1, Capital Expenditures as a % of Revenue 1.00% 1.00% 1.00% 1.00% 1.00% Depreciation Assumptions as to Depreciable Lives: Beg. Dep. Existing Fixed Assets - avg life 3.0 Capital Additions - avg life 4.0 Beginning Balance $ 333 $ 333 $ 333 $ - $ Additions Additions Additions Additions Additions 41 Total Depreciation $ 366 $ 433 $ 504 $ 245 $ 293 As a % of Revenue 1.4% 1.6% 1.7% 0.8% 0.9% Net Fixed Assets $ 894 $ 737 $ 525 $ 589 $ 624 As a % of Revenue 3.4% 2.7% 1.8% 1.9% 1.9%
18 Discounted Cash Flow Model For the Twelve Month Period Ending December 31, Total Revenue $ 25,993 $ 27,526 $ 29,178 $ 30,929 $ 32,784 Total Cost of Revenue 16,947 17,892 18,907 20,135 21,310 Gross Margin 9,045 9,634 10,271 10,794 11,475 Total Operating Expenses 7,928 8,506 8,987 9,433 9,999 EBITDA 1,118 1,129 1,284 1,361 1,475 Depreciation & Amortization $ 366 $ 433 $ 504 $ 245 $ 293 EBIT ,115 1,183 Interest Expense Earnings Before Taxes ,061 1,137 Income Taxes Forecast After-Tax Income $ 666 $ 623 $ 718 $ 1,061 $ 1,137 Cash Flow Add: Depreciation & Amortization After-Tax Gross Cash Flow 1,032 1,056 1,222 1,307 1,429 Decrease / (Increase) in Working Capital (4) (54) (516) (392) (434) Less: Capital Expenditures (260) (275) (292) (309) (328) (Decrease) / Increase in Long-Term Debt (295) (350) (200) (200) (200) Free Cash Flow $ 472 $ 376 $ 214 $ 405 $ 467
19 Long Term Debt- Historical Historical Debt Activity and Interest Expense Period FYE FYE FYE FYE FYE Average Current Year Ending Balance $ 1,200 $ 1,750 $ 2,265 $ 2,775 $ 2,295 Previous Year Ending Balance NA 1,200 1,750 2,265 2,775 Change in Total Interest-Bearing Debt NA $ 550 $ 515 $ 510 $ (480) Average Debt Balance 2,134 NA 1,475 2,008 2,520 2,535 Average Debt Balance as a % of Revenue 9.5% NA 7.0% 9.0% 10.7% 10.2% Interest Expense $ 80 $ 60 $ 59 $ 80 $ 101 $ 101 Interest Expense as a % of Avg Debt Bal. 3.8% NA 4.0% 4.0% 4.0% 4.0% Interest Expense as a % of Revenue 0.4% 0.3% 0.3% 0.4% 0.4% 0.4% Revenue $ 22,361 $ 20,000 $ 21,000 $ 22,425 $ 23,625 $ 24,755
20 Long Term Debt- Forecast As of For the Twelve Month Period Ending December 31, Forecast Debt Activity and Interest Expense Current Portion of LT Debt Beginning Principal $ 295 $ 295 $ - $ - $ - $ - Change in Balance (295) Ending Principal Average Balance Interest 4.00% $ 6 $ - $ - $ - $ % LT Debt 1 Beginning Principal $ 1,000 $ 1,000 $ 1,000 $ 900 $ 800 $ 700 Change in Balance - (100) (100) (100) (100) Ending Principal 1, Average Balance 1, Interest 4.00% $ 40 $ 38 $ 34 $ 30 $ % LT Debt 2 Beginning Principal $ 950 $ 950 $ 950 $ 750 $ 650 $ 550 Change in Balance - (200) (100) (100) (100) Ending Principal Average Balance Interest 4.00% $ 38 $ 34 $ 28 $ 24 $ % LT Debt 3 Beginning Principal $ 50 $ 50 $ 50 $ - $ - $ - Change in Balance - (50) Ending Principal Average Balance Interest 4.00% $ 2 $ 1 $ - $ - $ % LT Debt 4 Beginning Principal $ - $ - $ - $ - $ - $ - Change in Balance Ending Principal Average Balance Interest 4.00% $ - $ - $ - $ - $ % Total Ending Balance 2,295 2,000 1,650 1,450 1,250 1,050 Total Change in Balance (295) (350) (200) (200) (200) Total Average Balance 2,148 1,825 1,550 1,350 1,150 Total Interest Expense $ Interest Expense as a % of Total Avg Bal. 0.0% 4.0% 4.0% 4.0% 4.0% 4.0%
21 Discounted Cash Flow Model For the Twelve Month Period Ending December 31, Total Revenue $ 25,993 $ 27,526 $ 29,178 $ 30,929 $ 32,784 Total Cost of Revenue 16,947 17,892 18,907 20,135 21,310 Gross Margin 9,045 9,634 10,271 10,794 11,475 Total Operating Expenses 7,928 8,506 8,987 9,433 9,999 EBITDA 1,118 1,129 1,284 1,361 1,475 Depreciation & Amortization $ 366 $ 433 $ 504 $ 245 $ 293 EBIT ,115 1,183 Interest Expense Earnings Before Taxes ,061 1,137 Income Taxes Forecast After-Tax Income $ 666 $ 623 $ 718 $ 1,061 $ 1,137 Cash Flow Add: Depreciation & Amortization After-Tax Gross Cash Flow 1,032 1,056 1,222 1,307 1,429 Decrease / (Increase) in Working Capital (4) (54) (516) (392) (434) Less: Capital Expenditures (260) (275) (292) (309) (328) (Decrease) / Increase in Long-Term Debt (295) (350) (200) (200) (200) Free Cash Flow $ 472 $ 376 $ 214 $ 405 $ 467
22 Discounted Cash Flow Model Terminal Value Terminal Cash Flow= Final Year FCF x (1+Long Term Growth Rate) (Discount Rate Long Term Growth Rate) Terminal Cash Flow= $467 x (1+Long Term Growth Rate) (Discount Rate Long Term Growth Rate)
23 Discounted Cash Flow Model Terminal Value Terminal Value Working Capital Change - Residual Year Net Income - Residual Year $ 1,171 Add: Depreciation 338 Revenue - Residual Year $ 33,768 Less: Capital Expenditures (338) Debt-Free ONWC % 23.5% Less: Working Capital Increase (231) Debt-Free ONWC 7,931 Prior Year Debt-Free ONWC 7,700 Cash Flow $ 940 Net Increase $ 231 Divide by: Capitalization Rate Discount Rate 21.0% Less: Long-Term Sustainable Growth Rate 3.0% Capitalization Rate 18.0% Terminal Value $ 5,221
24 Questions??
25 Thank you!
A/P Turnover (Activity)
A/P Turnover (Activity) 1a COGS Avg A/P 1b A/R Turnover (Activity) 2a Net Credit Sales Avg Net Receivables [A/R quality & success in collecting outstanding A/R] 2b A/R Turnover in Days (Activity) 3a Avg
More informationThe video referenced in these notes will walk through the process of building an integrated financial statement model step by step.
The video referenced in these notes will walk through the process of building an integrated financial statement model step by step. Integrating Financial Statements NOTES TO ACCOMPANY VIDEOS These notes
More informationFinance and Accounting for Interviews
This document was developed and written by Ian Lee. All information is meant for public use and purposed for the free transfer of knowledge to interested parties. Send questions and comments to ianlee@uclalumni.net
More informationDiversion CF, Inc. (DiversionC) Prepared: 08:46, 2/20/2013 Industry Classification: NAICS Code: MMAS ( )
Detailed Balance Sheet - Actual and % Audit Mthd Unqualif'd Unqualif'd Unqualif'd Accountant Dowe Cheat Dowe Cheat Dowe Cheat CURRENT ASSETS Cash 394 2.2 - - 78 0.5 Accts/Notes Rec-Trade 6,752 38.3 7,977
More informationCMA 2010 Support Package
CMA 2010 Support Package Ratio Definitions CMA EXAM RATIO DEFINITIONS Abbreviations EBIT = Earnings before interest and taxes EBITDA = Earnings before interest, taxes, depreciation and amortization EBT
More informationThe Stephan Co. Fourth Quarter Report December 31, 2017 Page 1
Page 1 The Stephan Co. Fourth Quarter Report December 31, 2017 Table of Contents Consolidated Condensed Balance Sheets 3 Consolidated Condensed Statements of Operations for the three months ended December
More informationThree Months Ended Twelve Months Ended 12/31/ /31/ /31/ /31/
Consolidated Statements of Operations (In thousands, except share and per share data) TABLE 1 Software licenses $11,336 $8,901 $37,859 $30,709 Support and maintenance 12,631 12,194 49,163 45,591 Professional
More informationITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2015
ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2015 ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements As of 2015 Table
More informationCMS ENERGY CORPORATION Earnings Per Share By Year GAAP Reconciliation (Unaudited)
GAAP Reconciliation Earnings Per Share By Year GAAP Reconciliation 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Reported earnings (loss) per share - GAAP ($0.30) $0.64 ($0.44)
More informationITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2016
ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2016 ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements As of 2016 Table
More informationITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2014
ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2014 ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2014 Table
More informationFourth Quarter 2017 Earnings Review. September 27, 2017
Fourth Quarter 2017 Earnings Review September 27, 2017 Forward-Looking Statements 2 Forward Looking Statements: This presentation contains forward-looking statements, including those regarding our anticipated
More informationJackson Masonry Loan Relationship: A Case in Commercial Bank Lending. Part 1: Annual Loan Review
Jackson Masonry Loan Relationship: A Case in Commercial Bank Lending Steve A. Nenninger Sam Houston State University Abstract This case describes a series of loan renewals and credit requests of a manufacturing
More informationITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2013
ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2013 ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2013 Table
More informationChapter 2. Learning Objectives. Topics Covered. Financial Statement and Cash Flow Analysis
Chapter 2 Financial Statement and Cash Flow Analysis 1 Learning Objectives Interpret information contained in the balance sheet, income statement, and statement of cash flows. Explain why income differs
More informationCMS ENERGY CORPORATION Earnings Per Share By Year GAAP Reconciliation (Unaudited)
GAAP Reconciliation CMS ENERGY CORPORATION Earnings Per Share By Year GAAP Reconciliation (Unaudited) 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Reported earnings (loss)
More informationServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (Unaudited)
Condensed Consolidated Statements of Operations (in thousands, except share and per share data) Revenues: Subscription $ 179,907 $ 117,375 Professional services and other 32,057 21,715 Total revenues 211,964
More informationRajesh Exports (RJEX_IN) Earnings Update Report Consumer Discretionary: Gold Jewelry Manufacturer
Monday, February 4, 2019 www.evaluateresearch.com Target Price Rs. 900.00 Current Price Rs. 598.00 Upside Potential 50% Market Cap. Shares Outstanding Rs. 176,802 mn US$ 2.47 bn 295.3 mn Free Float (FF
More informationServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data)
Condensed Consolidated Statements of Operations (in thousands, except share and per share data) December 31, 2015 December 31, 2014 December 31, 2015 December 31, 2014 Revenues: Subscription $ 244,702
More informationSession 2, Sunday, April 2nd (1:30-5:00) v Association for Financial Professionals. All rights reserved. Session 3-1
Session 2, Sunday, April 2nd (1:30-5:00) v2.0 2014 Association for Financial Professionals. All rights reserved. Session 3-1 Chapters Covered Financial Accounting and Reporting: Part I, Domain B Chapter
More informationBusiness Ratios. Current Ratio
Current Ratio Business Ratios Measures whether or not the firm has enough resources to pay its debt over the next 12 months formula: Current Ratio = Current Assets Current Liabilities Acceptable ratios
More informationCMS ENERGY CORPORATION Earnings Per Share By Year GAAP Reconciliation (Unaudited)
GAAP Reconciliation CMS ENERGY CORPORATION Earnings Per Share By Year GAAP Reconciliation (Unaudited) 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Reported earnings (loss) per
More informationNon-GAAP Information 5/3/2018
5/3/2018 Use of Non-GAAP Financial Information: The Company believes that non-gaap performance measures, which management uses in evaluating the Company's business, may provide users of the Company's financial
More informationCMS ENERGY CORPORATION Earnings Per Share By Year GAAP Reconciliation (Unaudited)
GAAP Reconciliation CMS ENERGY CORPORATION Earnings Per Share By Year GAAP Reconciliation (Unaudited) 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 Reported earnings (loss) per
More informationEMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)
CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) Table 1 Percent Change Net sales $3,337 $3,216 (4)% Costs and expenses: Cost of sales 1,923 1,851 SG&A expenses 879 822
More informationCMS ENERGY CORPORATION Reconciliation of Non-GAAP FFO to Average Debt Ratio (Unaudited)
GAAP Reconciliation Reconciliation of Non-GAAP FFO to Average Debt Ratio FUNDS FROM OPERATIONS 12/31/17 Year Ended In Millions Net Cash Provided by Operating Activities $ 1,705 Reconciling item: Securitization
More informationInterim Report Q2 FY 18
Interim Report Q2 FY 18 Quarter 2 / Fiscal Year 2018 Strong revenue growth driven by Signia Nx Sivantos delivered a strong organic growth 1) of 9.8% in Q2 2018 while nominal growth at 3.6% accounted negative
More informationCONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 DECEMBER ENDESA, S.A. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF FINANCIAL POSITION AT 31 DECEMBER AND 31 DECEMBER ASSETS 31 December 31 December
More informationCONSOLIDATED FINANCIAL STATEMENTS
CONSOLIDATED FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED 30 JUNE 2017 ENDESA, S.A. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF FINANCIAL POSITION AT 30 JUNE 2017 AND 31 DECEMBER 2016 (*) Unaudited ASSETS
More informationCurriculum designed for use with the Iowa Electronic Markets Cynthia J. Brown Marilyn M. Dutton Thomas A. Rietz
Financial Statement Analysis Curriculum designed for use with the Iowa Electronic Markets by Cynthia J. Brown Marilyn M. Dutton Thomas A. Rietz ١ Financial Statement Analysis: Lecture Outline Review of
More informationITURAN LOCATION AND CONTROL LTD. Consolidated Interim Financial Statements as of June 30, 2017
Consolidated Interim Financial Statements as of June 30, 2017 Consolidated Financial Statements as of June 30, 2017 Table of Contents Page Consolidated Interim Financial Statements: Balance Sheets 2-3
More informationCorporate Finance, 3Ce (Berk, DeMarzo, Strangeland) Chapter 2 Introduction to Financial Statement Analysis
Corporate Finance, 3Ce (Berk, DeMarzo, Strangeland) Chapter 2 Introduction to Financial Statement Analysis 2.1 The Disclosure of Financial Information 1) Canadian public companies are required to file
More informationServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (unaudited)
Condensed Consolidated Statements of Operations (in thousands, except share and per share data) Revenues: Subscription $ 166,751 $ 104,878 $ 567,217 $ 349,804 Professional services and other 31,253 20,352
More informationAdvanced Corporate Finance. 2. Financial Planning, from Accounting to Free Cash Flows
Advanced Corporate Finance 2. Financial Planning, from Accounting to Free Cash Flows 2 Exercices Sessions 1. Start the week 8 (6 th of November) 2. 3 groups => alphabetical order A => E : Group 1 Friday
More informationEMERSON AND SUBSIDIARIES CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED)
CONSOLIDATED OPERATING RESULTS (AMOUNTS IN MILLIONS EXCEPT PER SHARE, UNAUDITED) Table 1 Quarter Ended March 31 Percent Change Net sales $3,579 $3,574 % Costs and expenses: Cost of sales 2,037 2,017 SG&A
More information***************************** SAMPLE PAGES FROM TUTORIAL GUIDE *****************************
DCF Modeling Copyright 2008 by Wall Street Prep, Inc. Table of contents SECTION 1: OVERVIEW DCF in theory and in practice Unlevered vs. levered DCF SECTION 2: MODELING THE DCF Modeling unlevered free cash
More informationYasheng Group 2010 Financial Results
Yasheng Group 2010 Financial Results CONSOLIDATED BALANCE SHEETS 2010 2009 2008 ASSETS 849,454,265 739,630,043 736,213,299 Current assets: Cash and cash equivalents 10,116,750 8,010,017 7,880,338 Accounts
More informationAnalysis write-up at: GOOGLE INC. (GOOG) #2 SUSTAINABLE REVENUE GROWTH
GOOGLE INC. (GOOG) NOMINAL REVENUE 35.00% 3 25.00% 2 15.00% 1 5.00% #1 REAL REVENUE PRICE ADJUSTED REVENUE 29.7% 28.3% 23.8% 6.7% #4 OPERATING EXPENSE CONTROL NOI$ GP$ NOI% GP% CORE OPER EXP% 8 $30,000,000
More informationAFP Financial Planning & Analysis Learning System Session 2, Sunday, April 2nd (1:30-5:00)
AFP Financial Planning & Analysis Learning System Session 2, Sunday, April 2nd (1:30-5:00) Chapters Covered Financial Accounting and Reporting: Part I, Domain B Chapter 7 Ratio Analysis: Part I, Domain
More informationCHAPTER 3. Topics in Chapter. Analysis of Financial Statements
CHAPTER 3 Analysis of Financial Statements 1 Topics in Chapter Ratio analysis DuPont equation Effects of improving ratios Limitations of ratio analysis Qualitative factors 2 Determinants of Intrinsic Value:
More information2014 Investor & Analyst Day
Broadridge Financial Solutions, Inc. 2014 Investor & Analyst Day Supplemental Materials Definitions The following terms are used in the 2014 Investor & Analyst Day Presentations: Acquisition Amortization
More informationACCOUNTING FOR FINANCIAL MANAGEMENT. Financial Statements
ACCOUNTING FOR FINANCIAL MANAGEMENT Financial Statements Balance Sheet Income Statement Statement of Cash Flows Statement of Stockholders Equity www.sec.gov Financial Statements Keep in mind: Backward
More informationA Simple Model. Introduction to Financial Statements
Introduction to Financial Statements NOTES TO ACCOMPANY VIDEOS These notes are intended to supplement the videos on ASimpleModel.com. They are not to be used as stand alone study aids, and are not written
More informationChina Renewable Energy Investment Ltd (987_HK)
Wednesday, March 21, 2018 www.evaluateresearch.com Target Price HK$ 0.50 Current Price HK$ 0.23 Upside Potential 117% Market Cap. Shares Outstanding HK$ 525 mn $ 66.90 mn 2,364.7 mn Free Float (FF %) 631.9
More informationON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS (in millions, except per share data)
ON SEMICONDUCTOR CORPORATION AND SUBSIDIARIES UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS (in millions, except per share data) Quarter Ended October 2, Year Ended Revenues $ 840.3 $ 904.2 $ 864.2 $
More informationInterim Report Q4 FY 17
Interim Report Q4 FY 17 Quarter 4 / Fiscal Year 2017 Sustained positive development Sivantos delivered 3.1% organic growth 1) in Q4 FY2017. The moderate growth rate compared to previous quarters was a
More informationCity Cycle Company Fiscal Year Ending 2013
Summary Financial Analysis City Cycle Company Fiscal Year Ending 2013 Thu, August 21, 2014 Introduction and Report Overview The balance sheet and income statement for the fiscal year ending 2013 for City
More informationBuad 195 Chapter 4 Example Solutions, Pre-Midterm Page 1 of 9
Buad 195 Chapter 4 Example Solutions, Pre-Midterm Page 1 of 9 Example 1 4-5 page 116 Ross Pro s Sports Equipment + Projected sales... 4,800 units + Desired ending inventory... 480 (10% 4,800) Beginning
More informationProblem 9-48 Ryan Richards, controller for Grange Retailers, has assembled the following data to assist in the. July (estimated) 90,000
Problem 9-48 Ryan Richards, controller for Grange Retailers, has assembled the following data to assist in the preparation of a cash budget for the third quarter of the current year: a)sales: May (actual)
More informationSolutions to Final Exam, BA 202A, Fall 1999
Solutions to Final Exam, BA 202A, Fall 1999 Solution for Marketable Securities Question: a. Since A is a trading security, its unrealized gain or loss appears in income. Since it is the only trading security
More informationGet Global: Global Cash Flow Analysis
Get Global: Global Cash Flow Analysis Total Training Solutions Bankers Insight Group CASH FLOW NET PROFITS DON T REPAY LOANS What will the customer do with the loan proceeds? How much will your customer
More informationITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES. Consolidated Financial Statements as of December 31, 2012
ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2012 ITURAN LOCATION AND CONTROL LTD. AND ITS SUBSIDIARIES Consolidated Financial Statements as of 2012 Table
More informationUNDERSTANDING FINANCIAL STATEMENTS, TAXES, AND CASH FLOWS. Chapter 3
1 UNDERSTANDING FINANCIAL STATEMENTS, TAXES, AND CASH FLOWS Chapter 3 2 Learning Objectives (1 of 2) 1. Describe the content of the four basic financial statements and discuss the importance of financial
More informationBottomline Technologies Reconciliation to Non GAAP Measures Three Months Ended June 30, 2013
Reconciliation to Measures Three Months Ended June 30, 2013 Non Cash Amortization of Equity Based Integration Restructuring Interest GAAP Intangible Assets Compensation Related Expenses Expenses Expense
More informationHomework Solutions - Lecture 1
Homework Solutions - Lecture 1 1. You are analyzing a company with the expected future cash flows shown below. Based on current market prices, the market value of the firm s equity is $1,96.9. The outstanding
More information1H / 2005 Results Data Conference. September 1 st, 2005
1H / 2005 Results Data Conference September 1 st, 2005 1 Índex Executive Summary 1H/2005 Results Balance sheet at June 30 th, 2005 Business lines Conclussions 2 Executive Summary Good operating and financial
More informationIndustry: CABLE TV August 7, 2013 Recommendation: BUY. Company Overview
Price Target $74.09 Price (08/07/2013) $61.11 52-WK ($) 47.71-67.85 Market Cap ($M) $34,000 Outstanding Shares 556 Insider % 7.0 Revenue $30,750 Valuation TEV ($M) $50,590 EBITDA ($M) $7,480 EV/EBITDA
More information2, , , , ,220.21
11-7 a. Project A: CF 0-6000; CF 1-5 2000; I/YR 14. Solve for NPV A $866.16. IRR A 19.86%. MIRR calculation: 0 14% 1 2 3 4 5-6,000 2,000 (1.14) 4 2,000 (1.14) 3 2,000 (1.14) 2 2,000 1.14 2,000 2,280.00
More informationHalf year financial report. January June 2017
Half year financial report January June 2017 Key figures 4-6/2017 4-6/2016 Change% 1-6/2017 1-6/2016 Change% 1-12/2016 Revenue, MEUR 196.0 192.4 1.9% 352.6 350.6 0.6% 775.8 Like-for-like revenue development,
More informationNON-CONSOLIDATED BALANCE SHEET
NON-CONSOLIDATED BALANCE SHEET Dec. 2016 (Restated) Cash and cash equivalents 179.358 311.454 (42,4) 311.454 (42,4) Derivative Financial Instruments - 15.940-15.940 (100,0) Trade account receivables, net
More informationChapter 2. Learning Objectives. Topics Covered. Cash Flow and Financial Statement Analysis
Chapter 2 Cash Flow and Financial Statement Analysis Learning Objectives Interpret information contained in the balance sheet, income statement, and statement of cash flows. Explain why income differs
More informationExample Construction Co., Inc.
Example Construction Co., Inc. Projected Projected Projected Projected Income Statement Assumptions Annual Sales Growth 3.47% 3.47% 3.47% 3.47% Gross Profit Margins 10.25% 10.25% 10.25% 10.25% Annual Overhead
More informationNMG Investment Case 3Q17 Update June 14, 2017
INCOME STATEMENT REVENUES Bergdorf Goodman 809 844 784 185 202 168 167 722 181 202 170 169 722 185 206 174 173 737 752 767 Y/Y Growth (%) NA 4.4% (7.2)% (7.5)% (10.7)% (7.7)% (5.0)% (7.9)% (2.0)% 0.0%
More informationCoherent, Inc. Consolidated Statement of Operations - GAAP
Consolidated Statement of Operations - GAAP (In thousands except percentages and per share data, unaudited) March 31, December 30, September 30, July 1, April 1, December 31, October 1, July 2, April 2,
More informationCompany ABC Valuation Active Operating Case: Management Active LBO Case: 2 Model Date: 30 January Year 5
Company ABC Valuation Active Operating Case: Management Active LBO Case: 2 Model Date: 30 January Year 5 1 of 20 Company ABC Valuation - Guide Model Architecture The model is broken up into the following
More informationInterim Report Q1 FY 18
Interim Report Q1 FY 18 Quarter 1 / Fiscal Year 2018 Continued positive development extends into the new fiscal year Sivantos delivered 3.5% organic growth 1) in Q1 2018 with negative Fx translation effects
More informationHelping Businesses Thrive with Fiscal Analytics
1 Helping Businesses Thrive with Fiscal Analytics Fiscal Advantage, LLC Roger Jacobi, CEO Dan O Connell, VP & Founder Agenda Phase 1: Assessment Company Breakeven Points Key Financial Statement Account
More informationITURAN LOCATION AND CONTROL LTD. Consolidated Interim Financial Statements as of March 31, 2014
Consolidated Interim Financial Statements as of March 31, 2014 Consolidated Financial Statements as of March 31, 2014 Table of Contents Page Consolidated Financial Statements: Balance Sheets 2-3 Statements
More informationWriting a Financial Report: Some Guidelines
Writing a Financial Report: Some Guidelines Table of contents 1. A guiding principle... 2 2. An example of analysis grid... 3 3. Financial ratios: the toolkit of the financial analyst... 4 3.1. Growth
More informationITURAN LOCATION AND CONTROL LTD. Consolidated Interim Financial Statements as of March 31, 2013
Consolidated Interim Financial Statements as of March 31, 2013 Consolidated Financial Statements as of March 31, 2013 Table of Contents Page Consolidated Financial Statements: Balance Sheets 2-3 Statements
More informationKO Financial Analysis, Page 1 of 10
KO Financial Analysis, Page 1 of 10 Enter Firm Ticker KO values in millions Historical Income Statements Income Statement Forecasting Percentages Enter first year in cell B5 2005 2006 2007 2008 2009 2005
More informationRajesh Exports Bloomberg: RJEX_IN Consumer Discretionary: Gold Jewellery Manufacturer
Monday, February 15, 2016 www.evaluateresearch.com Target Price Rs. 915.00 Current Price Rs. 720.00 Upside Potential 25% Market Cap. Shares Outstanding Rs. 214,048mn $ 3.15bn 295mn Free Float (FF %) 77mn
More informationFinancial & Managerial Accounting Practice with Ratios and Analysis
Financial & Managerial Accounting Practice with Ratios and Analysis A company had the following income statement for the year and the balance sheet accounts at the end of the year. Use the information
More informationMath for Lawyers: Valuation Theory and Practice 101. December 8, 2011
Math for Lawyers: Valuation Theory and Practice 101 December 8, 2011 Agenda Introduction Presentation Questions and Answers (anonymous) Slides now available on front page of Securities Docket www.securitiesdocket.com
More informationAs of December 31, As of December 31, (unaudited)
Google Inc. CONSOLIDATED BALANCE SHEETS (In millions, except share and par value amounts which are reflected in thousands,and par value per share amounts) As of December 31, 2012 As of December 31, 2013
More informationSpreadsheet versus T-Account
Chapter 21 The Statement of Cash Flows Part 2 The Mechanics of the T-Account Approach Intermediate Accounting II Dr. Chula King Spreadsheet versus T-Account Spreadsheet Approach Columns Balance Sheet:
More informationENGINEERING FIRM #2 SUSTAINABLE REVENUE GROWTH PRICE ADJ REV SUSTAINABLE REV NOMINAL REV
25.00% 22.50% 2 17.50% 15.00% 12.50% 1 7.50% 5.00% 2.50% 2 15.00% 1 5.00% #1 REAL REVENUE NOMINAL REVENUE PRICE ADJUSTED REVENUE $2,500,000 () () #4 OPERATING EXPENSE CONTROL NOI$ GP$ NOI% GP% CORE OPER
More informationAutohellas Financial Highlights - First Quarter 2017
Autohellas Financial Highlights - First Quarter 2017 Positive dynamic performance in car hire and car sales. Profitability despite seasonally weakest 1 st quarter. Athens, May 22 2017 The Group's turnover
More informationCDW Corporation. Non-GAAP Reconciliations Second Quarter CDW.com
CDW Corporation Non-GAAP Reconciliations Second Quarter 2018 CDW.com 800.800.4239 Adjusted EBITDA Reconciliation to Net Three Months Ended June 30, Six Months Ended June 30, 2018 2017 (1) 2018 2017 (1)
More informationEL PASO NATURAL GAS COMPANY, L.L.C. CONSOLIDATED FINANCIAL STATEMENTS For the Three and Six Months Ended June 30, 2013 and 2012 Unaudited
CONSOLIDATED FINANCIAL STATEMENTS For the Three and Six Months Ended June 30, 2013 and Unaudited TABLE OF CONTENTS Page Number Consolidated Financial Statements Consolidated Statements of Income and Comprehensive
More informationDaimler 2012 Reference Information
REFERENCE INFORMATION 1 Daimler 2012 Reference Information TABLE OF CONTENTS Financial statements 2 Provisions for other risks (including warranties) 6 2 NAVIGATING ACCOUNTING Financial statements Consolidated
More informationCorporate Accounting Recitation 3. June 18, 2004
15.511 Corporate Accounting Recitation 3 June 18, 2004 Why do we need CF/S? Accrual accounting is often based upon subjective judgments that can introduce measurement error and uncertainty into the reported
More informationUnderstanding Financial Statements and Their Effects on Enhancing Value
Understanding Financial Statements and Their Effects on Enhancing Value 2017 California/Western States Chapter Conference Todd Poling, Vantage Point Advisors Josh Edwards, Eureka Valuation Advisors Main
More informationResults for Q4 FY2014 (Quarter Ended March 31, 2014) Earnings Announcement: April 30, 2014
Results for Q4 FY2014 (Quarter Ended March 31, 2014) Earnings Announcement: April 30, 2014 Risks and Non-GAAP Disclosures This presentation contains forward-looking statements, which are based on current
More informationITURAN LOCATION AND CONTROL LTD. Condensed Consolidated Interim Financial Statements as of September 30, 2014
Condensed Consolidated Interim Financial Statements as of September 30, 2014 Condensed Consolidated Financial Statements as of September 30, 2014 Table of Contents Page Balance Sheets 2-3 Statements of
More informationAnalysis and Interpretation of Financial Statements
Chapter 23 Analysis and Interpretation of Financial Statements o Prepare comparative financial statements using horizontal analysis o Prepare comparative financial statements using vertical analysis o
More information(1) Results of operations (Millions of yen, except per share amounts) Nine Months Ended November 30, ,825 (1.4%) 71,757 (1.3%) 2,211 (12.
January 10, 2006 Non-consolidated Financial Results for the Nine-Month Period Ended November 30, 2005 Denny s Japan Co., Ltd. President and C.E.O. : Kenichi Asama 1. Matters Concerning the Preparation
More informationForeword by the Management Board
Interim Report as of March 31, 2017 2 PVA TePla AG Interim Report January 1 st March 31 st, 2017 Foreword by the Management Board Dear shareholders and business partners, The PVA TePla Group had a good
More informationCompany Snapshot. Fiscal Year Ending comparison to the RMA Statement Studies. Sample Company. Revenue Range: $10,000,001 - $25,000,000
Company Snapshot comparison to the RMA Statement Studies Fiscal Year Ending 2013 Revenue Range: NAICs Code: NAICs Description: $10,000,001 - $25,000,000 339999 All Other Miscellaneous Manufacturing Date
More informationALPHA SELECT LIST CAS Medical Systems, Inc.
A Matt G. Hewitt Senior Research Analyst 612-334-6314 matthew.hewitt@craig-hallum.com Lucas Baranowski Research Analyst 612-334-8224 lucas.baranowski@craig-hallum.com Charlie Eidson, CPA Research Analyst
More informationExpress Business Valuation
Express Business Valuation Sample Report 800.825.8763 719.548.4900 Fax: 719.548.4479 sales@valusource.com www.valusource.com Business Valuation Report High Country Manufacturing 5678 Country Rd Calhan,
More informationFourth Quarter 2018 Earnings and First Quarter 2019 Guidance. September 25th 2018
Fourth Quarter 2018 Earnings and First Quarter 2019 Guidance September 25th 2018 FORWARD LOOKING STATEMENTS Forward Looking Statements: These presentations contain forward-looking statements, including
More informationCorporate Finance, 3e (Berk/DeMarzo) Chapter 2 Introduction to Financial Statement Analysis. 2.1 Firms' Disclosure of Financial Information
Corporate Finance, 3e (Berk/DeMarzo) Chapter 2 Introduction to Financial Statement Analysis 2.1 Firms' Disclosure of Financial Information 1) U.S. public companies are required to file their annual financial
More informationTPV Technology Limited
TPV Technology Limited 2018 FIRST QUARTER RESULTS 16 th MAY 2018 Philips 65 OLED 4K TV Financial Summary Overview 1Q18 US$2.24 bln 8.9% US$12.1 mln (US$8.0 mln) (US0.34 cent) 1Q17 US$2.12 bln +5.4% 8.0%
More informationConsolidated Statement of Profit or Loss (in million Euro)
Consolidated Statement of Profit or Loss (in million Euro) Q1 2016 Q1 2017 % change Revenue 603 588-2.5% Cost of sales (408) (396) -2.9% Gross profit 195 192-1.5% Selling expenses (84) (86) 2.4% Research
More informationCh. 3 Financial Statements, Cash Flows and Taxes. The Balance Sheet. Balance Sheet Model of the Firm
Ch. 3 Financial Statements, Cash Flows and Taxes Topics Key financial statements Balance Sheet Income Statement Cashflow Statement Accounting profits vs. cash flow Taxes The Balance Sheet Definition Financial
More informationConsolidated Statement of Profit or Loss (in million Euro)
Consolidated Statement of Profit or Loss (in million Euro) Q3 2015 Q3 2016 % change 9m 2015 9m 2016 % change Revenue 661 625-5.4% 1,974 1,873-5.1% Cost of sales (453) (415) -8.4% (1,340) (1,239) -7.5%
More informationCoherent, Inc. Consolidated Statement of Operations - GAAP
Consolidated Statement of Operations - GAAP (In thousands except percentages and per share data, unaudited) April 1, December 31, October 1, July 2, April 2, January 2, October 3, July 4, April 4, December
More informationCoherent, Inc. Consolidated Statement of Operations - GAAP
Consolidated Statement of Operations - GAAP (In thousands except percentages and per share data, unaudited) October 1, July 2, April 2, January 2, October 3, July 4, April 4, December 27, September 27,
More informationGross margin 2,329 2,079 12% 4,516 3,991 13%
Condensed Consolidated Statements of Income (Loss) and Related Financial Highlights (in millions, except per share amounts and percentages; unaudited) Net revenue: Products $ 10,961 $ 10,938 0% $ 21,144
More information