04 3 Statement Projections
04 3 Statement Projections
04 3 Statement Projections
1 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
2 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
Why?
Because you could just project the company’s revenue, expenses, and cash flow items, and
determine the company’s Cash, Debt, and Equity balances like that!
We use the same approach throughout all the courses and guides on the site: In simpler DCF,
M&A, and LBO models, we often project the company’s “Cash Flow” and skip full projections.
Full Balance Sheet projections are unnecessary because a company’s Cash, Debt, and Equity
balances change based on its Cash Flow Statement – and you can project everything on its Cash
Flow Statement independently!
Also, you don’t even need a full Cash Flow Statement because many items on it are non-
recurring (e.g., most of the Cash Flow from Financing section). You could away with projecting
just Cash Flow from Operations and CapEx and leave it at that.
There are a few exceptions in certain industries, such as commercial banks and life insurance,
but we’re describing the “standard” industries here (e.g., technology, industrials, healthcare,
consumer/retail, power/utilities, etc.).
So, before you spend time projecting the 3 financial statements, verify that you need to do it.
There are dozens of industries and dozens of ways to project a company’s revenue.
The “best” method depends on:
1) The company’s industry.
3 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
4 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
An airline operates a certain number of flights, which are represented by its “Available Seat
Kilometers” (ASK) or “Available Seat Miles” (ASM).
But it never sells 100% of the seats on all its flights – so you have to multiply the total number
of Available Seat Kilometers or Seat Miles by the “Load Factor” to determine how many ASK or
ASM it earns revenue on.
Then, you assume that each mile or kilometer flown generates a certain amount of revenue
based on the average ticket price passengers have paid.
For example, if the average ticket from New York to London costs $500, and it’s about 5,500 km
between the cities, that’s a “Yield” of $0.091 per Revenue Seat Kilometer.
You then aggregate this number over all the passengers and flights, or use simple averages:
5 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
6 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
The Bottom Line: There is no “best” way to project revenue. It depends on the company, its
markets, and the time and resources available to you.
Regardless of the method you use, you must be able to justify your assumptions – even if it’s a
time-pressured case study where you’re in a rush to finish.
Once you’ve projected the company’s revenue, you need to project its expenses: Cost of Goods
Sold (COGS) and Operating Expenses such as Selling, General & Administrative (SG&A),
Research & Development (R&D), and Sales & Marketing (S&M).
You often project these items in less detail than the company’s revenue.
7 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
For example, if the company’s operating margin has risen from 10% to 11% historically, you
might continue that trend and make it rise to 12% over the next few years.
In more complex models, you could link these expenses to individual employees, units sold,
factories, or other assumptions.
As with the revenue projections, the best approach depends on your time, your data, the
industry, and the purpose of the analysis.
Here’s a simple example of expense projections for Frank Recruitment:
8 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
The rest of the expenses come from separate schedules or simple percentages:
9 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
We show the Interest Expense and Interest Income in the screenshot above, but typically you
would NOT be able to project them at this stage of the model.
You have to forecast the company’s Cash and Debt balances first, which means you have to
project the Balance Sheet and/or Cash Flow Statement.
Step 3: Project the Operational Balance Sheet Items and Link Them to the CFS
“Operational Balance Sheet Items” refers to ones such as Accounts Receivable, Inventory,
Prepaid Expenses, Deferred Revenue, and Accounts Payable.
These items relate directly to the company’s core business of making and selling products to
customers, and they trend with the company’s Income Statement line items.
Typically, you link revenue-related items to the company’s Revenue (or “Turnover” in U.K.
terminology).
For example, you’ll often make Accounts Receivable (AR) and Deferred Revenue (DR)
percentages of Revenue based on historical trends.
If AR as a percentage of Revenue has increased from 10% to 12% in the past 3 years, you might
continue that trend and make it increase to 15% over the next 5 years.
But you also have to consider the company’s business model: Is there a specific reason why
these items should be changing?
If the company is switching to subscriptions, with a large portion paid upfront, then it’s
reasonable that Deferred Revenue as a percentage of Revenue will increase over time.
But if the company’s business model is not changing, then these percentages should not change
dramatically.
You usually link items related to expenses, such as Accounts Payable, Accrued Expenses, and
Other Liabilities to Operating Expenses, COGS, or specific expenses on the Income Statement.
For example, if Accrued Expenses represented 5% of Operating Expenses 3 years ago and rose
to 6% last year, you might make it increase to 7% or 8% over the next few years.
But if jumped from 5.0% to 6.5% to 4.3%, you might use an average of those percentages since
it’s not following a clear trend.
Do NOT obsess over the specific Income Statement line item(s) you link these operational
Balance Sheet items to – it barely makes a difference.
10 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
We’ve received approximately 52,471 questions to the effect of: “Help! I can’t decide whether
to link Accrued Expenses to Total Operating Expenses or SG&A. I’m going to die if I can’t figure
this out. Help me!!!!!!!! I’m dying!!!!”
IT DOESN’T MATTER.
Think about the big picture: How will that decision affect the company’s CASH FLOW?
You just want to ensure that the company’s Change in Working Capital follows a reasonable
trend as its Revenue increases or decreases.
For example, if the Change in Working Capital has been negative as Revenue has increased, it
should continue to be negative going forward because the company needs to spend in advance
of its growth (e.g., a retailer purchasing Inventory).
As long as you get that overall trend correct, the specifics do not matter much.
Here’s what we did for Frank Recruitment:
And then we multiplied these percentages by the corresponding Income Statement items to
project these line items on the Balance Sheet:
11 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
Finally, we linked these Balance Sheet items to the Cash Flow Statement by subtracting New
Assets from Old Assets and subtracting Old Liabilities from New Liabilities:
12 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
Here, the Change in Working Capital (“Changes in Operating Assets and Liabilities”) is about
(7%) to (3%) of the company’s Change in Revenue each year.
If we had historical data, we’d want to see those numbers in the historical data as well.
If the historical Change in WC as a % of the Change in Revenue ranged from (25%) to (20%) or
from 30% to 40%, we’d have to rethink these assumptions.
Once you’ve projected the operational Balance Sheet line items and linked the changes to the
Cash Flow Statement, you forecast the remaining Cash Flow Statement line items.
Some of these items may be based on simple percentages, while others may come from
separate schedules, depending on the time available and the company’s industry.
For example, if you’re projecting an airline, manufacturer, or railroad company, Capital
Expenditures (CapEx) are important, and it’s worthwhile to create a separate schedule for
them.
But if you’re modeling a software company, CapEx is almost irrelevant because software
companies grow based on employee productivity, not capital asset productivity.
Often, the Amortization of Intangible Assets is more important for these companies. We used
fairly simple assumptions for Frank Recruitment:
13 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
We also created a separate Debt schedule because we assumed that the investors used a
modest amount of Debt (Term Loans A and B and a “Shareholder Loan”) to acquire the
company.
The Term Loans had modest amortization and variable interest rates linked to LIBOR, while the
Shareholder Loan had no amortization and a fixed 10% interest rate:
These are the only supporting schedules in this model, so we can move to the Cash Flow
Statement and flesh out everything there.
You always start the Cash Flow Statement projections by linking to Net Income (or “Profit After
Taxes”) from the Income Statement.
Then, you record the non-cash adjustments – Depreciation, Amortization, and PIK Interest in
this case – and the Changes in Working Capital, which we completed in the previous step.
Here’s our Cash Flow Statement for the company:
14 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
The main takeaway is that this company generates A LOT of extra Cash over the years.
An analyst or investor looking at this Cash Flow Statement might ask, “What is the company
planning to do with all that Cash? What should it be doing?”
Finally, you return to the Income Statement and link in the Interest:
15 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
You complete this step last because Interest depends on the company’s Cash and Debt, and you
need the Cash Flow Statement (and possibly a Debt Schedule) to project those balances.
Here’s the final Balance Sheet for the company:
If you don’t know how to link an item, make it flow into Equity.
Every item on the CFS must be linked to something on the Balance Sheet once and only once, so
you can’t “leave out” an item if you don’t know where it goes.
If you do, the Balance Sheet will go out of balance.
The other rules covered in the Accounting guides apply to this process as well: On the Assets
side, use negative signs when you link to items from the CFS, and on the L&E side, use positive
signs when you link to items from the CFS.
One final note: In the example above, we added the PIK Interest on the CFS to Equity on the
Balance Sheet.
16 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
But that is NOT the normal treatment. Instead, for most normal Debt, you should add the PIK
Interest on the CFS to the corresponding Debt line item on the Balance Sheet.
It’s different here because this Debt is a “Shareholder Loan,” which is classified as Equity and
which lets the equity investors in the company deduct the interest paid each year.
It’s nice to build a complex, 3-statement model with 5,234 rows in Excel, but senior people do
not have time to read every last detail.
To save them time and make your conclusions more concise, you may create a “model
summary” at the end.
The information presented in this summary depends on the purpose of the model. A few
examples:
• Credit Analysis: If you’re assessing a company’s ability to repay Debt, you might focus
on credit statistics and ratios, such as Debt / EBITDA, EBITDA / Interest, and the Debt
Service Coverage Ratio.
• Valuation: You might focus on the company’s revenue, EBITDA, cash flow, growth rates,
and margins.
• M&A Analysis: You might focus on the company’s growth rates, EPS, and other per-
share metrics so you can assess how those metrics change in a deal.
The Frank Recruitment case study was based on a potential equity investment in the company,
but we decided to show a mix of the metrics above:
17 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
18 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
For example, if the company’s revenue growth falls to 10-15% in Year 1 and then declines to
5%, do we lose money on the deal? Or do we still earn at least a 1.0x multiple?
We might also think about the company’s Cash Flow and the extra Cash it generates.
In this case, it’s significant: Cash goes from £12 million GBP to over £100 million in the span of 5
years.
If the company isn’t doing anything with that Cash, investors might view that as a wasted
opportunity and encourage the company to return the Cash to shareholders, make acquisitions,
or re-invest in the business.
Most of these “next steps” are more important in buy-side roles – ones where you’re investing
the firm’s capital – because far more is at stake there.
In investment banking roles, you care the most about finishing the model, making sure the
client likes it, and then moving on.
Return to Top.
19 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
Interview Questions
Interview questions about 3-statement modeling are unlikely unless you’ve had significant
experience in investment banking or private equity.
But even if you have had that experience, you’re more likely to receive case studies on these
topics than interview questions.
If a bank wants to assess your ability to build a 3-statement model, they’ll ask you to build one.
If a bank wants to see if you understand metrics and ratios derived from a 3-statement model,
they’ll ask you to calculate and interpret them.
Despite that, we wanted to provide a brief set of questions and answers to guide your
preparation.
Three-Statement Projections
You’re more likely to receive these questions in the context of case studies or modeling tests
that you have to present and explain in interviews.
For example, bankers may ask how you projected revenue for a company or why you picked
certain assumptions, and you must be able to justify your numbers.
20 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
You want to capture the company’s cash flow and how that cash flow affects the company’s
Cash, Debt, and Equity over time.
Besides that, the purpose of the projections depends on the model: If you’re valuing a
company, the projections might be simple and stop with FCF.
If you’re evaluating the company’s ability to raise and pay off Debt, you might focus on metrics
such as Debt / EBITDA and EBITDA / Interest.
If you’re looking at a potential equity investment in the company, you might focus on metrics
such as the IRR and MoM multiple.
21 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
5. How do you project Working Capital items, such as Accounts Receivable, Inventory, and
Accounts Payable?
Normally, you assume that these are percentages of revenue, COGS, or operating expenses
because most of them relate to a company’s core business:
• Inventory: % of COGS.
6. How can you make sure your Working Capital assumptions are reasonable?
You should look at the total Change in Working Capital and compare it to the company’s
Revenue and Change in Revenue.
The Change in Working Capital represents whether a company generates additional Cash or
needs extra Cash to fund its growth. So, it should trend with the Change in Revenue.
If the Change in WC as a % of the Change in Revenue has been 5-10% historically, it should stay
in that same range going forward.
You can also compare the Change in WC to the company’s Total Revenue if Change in WC /
Change in Revenue does not produce clean, consistent figures.
22 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
• Complex: Create a PP&E schedule. Estimate a CapEx increase each year based on
management’s plans, and then depreciate the existing PP&E using each asset’s useful
life. Depreciating the new CapEx spending right after it takes place. Sum up the total
CapEx and total Depreciation each year.
8. Why do you link in the Interest Income and Interest Expense on the Income Statement as
the LAST part of the process when projecting the financial statements?
You need the company’s Cash and Debt balances to calculate the Interest Income and Interest
Expense, so you need the rest of the financial statements first.
You might also use supporting schedules, such as a Debt Schedule, and you create those after
finishing most of the model.
Finally, depending on the model setup, the Interest link may create a circular reference. Circular
references make models more difficult to modify, so you should save this step until the end.
23 of 24 https://breakingintowallstreet.com
Access the Financial Modeling Course
24 of 24 https://breakingintowallstreet.com