Financial modeling in Excel is the process of building a financial model to represent a transaction, operation, merger, acquisition, financial information to analyze how a change in one variable can affect the final return so as to make a decision on one or more of the aforementioned financial transactions.

What is Financial modeling in Excel?

Financial Modeling in Excel is all around the web and there has been lot written about learning Financial Modeling, however, most of the financial modeling pieces of training are exactly the same. This goes beyond the usual gibberish and explores practical Financial Modeling as used by Investment Bankers and Research Analysts.

In this Free Financial Modeling Excel Guide, I will take an example of Colgate Palmolive and will prepare a fully integrated financial model from scratch.

This guide is over 6000 words and took me 3 weeks to complete. Save this page for future reference and don’t forget to share it :-)

MOST IMPORTANT – Download the Colgate Financial modeling Excel template to follow the instructions

Download Colgate Financial Model Template Learn Step by Step Financial Modeling in Excel

Financial Modeling in Excel Training – Read me First

Step 1 – Download the Colgate Financial Model Template. You will be using this template for the tutorial



Download Colgate's Financial Model Enter Email Address By continuing above step, you agree to our Terms of Use and Privacy Policy.

Step 2 – Please note you will get two templates – 1) Unsolved Colgate Palmolive Financial Model 2) Solved Colgate Palmolive Financial Model

Step 3- You will be working on the Unsolved Colgate Palmolive Financial Model Template. Follow the step by step instructions to prepare a fully integrated financial model.

Step 4 – Happy Learning!

Table of Contents

I have made an easy to navigate table of contents for you to do this Financial Modeling

If you are new to Financial Modeling, then do have a look at this guide on What is Financial Modeling?

How to build a financial model in Excel?

Let us look at how a financial model is built from scratch. This detailed financial modeling guide will provide you with a step by step guide to creating a financial model. The primary approach taken in this financial modeling guide is Modular. The modular approach essentially means that we build core statements like Income Statement, Balance Sheet and Cash Flows using different modules/schedules. The key focus is to prepare each statement step by step and connect all the supporting schedules to the core statements on completion. I can understand that this may not be clear as of now, however, you will realize that this is very easy as we move forward. You can see below various Financial Modeling Schedules / Modules –

Popular Course in this category Financial Modeling Course (with 15+ Projects)

4.9 (927 ratings) 16 Courses | 15+ Projects | 90+ Hours | Full Lifetime Access | Certificate of Completion

View Course

Please note the following –

The core statements are the Income Statement, Balance Sheet, and Cash Flows.

The additional schedules are the depreciation schedule, working capital schedule, intangibles schedule, shareholder’s equity schedule, other long term items schedule, debt schedule, etc.

The additional schedules are linked to the core statements upon their completion

In this financial modeling guide, we will build a step by step integrated financial model of Colgate Palmolive from scratch.

#1 – Financial Modeling in Excel – Project the Historicals

The first step in Financial Modeling Guide is to prepare the Historicals.

Step 1A – Download Colgate’s 10K Reports

“Financial models are prepared in excel and the first steps start with knowing how the industry has been doing in the past years. Understanding the past can provide us valuable insights related to the future of the company. Therefore the first step is to download all the financials of the company and populate the same in an excel sheet. For Colgate Palmolive, you can download the annual reports of Colgate Palmolive from their Investor Relation Section. Once you click on “Annual report”, you will find the window as shown below –

Step 1B – Create the Historical Financial Statements Worksheet

If you download 10K of 2013, you will note that only two years of financial statements data is available. However, for the purpose of Financial Modeling in excel, the recommended dataset is to have the last 5 years of financial statements. Please download the last 3 years of the annual report and populate the historical.

Many times, this tasks seem too boring and tedious as it may take a lot of time and energy to format and put the excel in the desired format.

However, one should not forget that this is the work that you are required to do only once for each company and also, populating the historicals helps an analyst understand the trends and financial statement

So please do not skip this, download the data and populate the data (even if you feel that this is donkey’s work ;-) )

If you wish to skip this step, you can directly download the Colgate Palmolive Historical Model here.

Colgate Income Statement with historical populated

Colgate Balance Sheet Historical Data

# 2 – Ratio Analysis

The second step in Financial Modeling in Excel is to perform Ratio Analysis.

A key to learning Financial Modeling in Excel is to be able to perform fundamental analysis. If the fundamental analysis or Ratio Analysis is something new for you, I recommend that you read a bit on the internet. I intend to take an in-depth ratio analysis in one of my upcoming posts, however, here is a quick snapshot of the Colgate Palmolive ratios

IMPORTANT – Please note that I have updated the Ratio Analysis of Colgate in a separate post. Please do have a look at this comprehensive ratio analysis.

Step 2A – Vertical Analysis of Colgate

On the income statement, the vertical analysis is a universal tool for measuring the firm’s relative performance from year to year in terms of cost and profitability. It should always be included as part of any financial analysis. Here, percentages are computed in relation to net sales which are considered to be 100%. This vertical analysis effort in the income statement is often referred to as margin analysis since it yields the different margins in relation to sales.

Vertical Analysis Results

Profit Margin has increased by 240 basis points from 56.2% in 2007 to 58.6% in 2013. This is primarily due to decreased Cost of Sales

has increased by 240 basis points from 56.2% in 2007 to 58.6% in 2013. This is primarily due to decreased Cost of Sales Operating Profit or EBIT has also shown improved margins thereby increasing from 19.7% in 2007 to 22.4% in 2012 (an increase of 70 basis points). This was due to decreased Selling general and administrative costs. However, note that the EBIT margins reduced in 2013 to 20.4% due to an increase in “Other expenses”. Also, check out the difference between EBIT vs EBITDA

has also shown improved margins thereby increasing from 19.7% in 2007 to 22.4% in 2012 (an increase of 70 basis points). This was due to decreased Selling general and administrative costs. However, note that the EBIT margins reduced in 2013 to 20.4% due to an increase in “Other expenses”. Also, check out the difference between EBIT vs EBITDA Net Profit Margin increased from 12.6% in 2007 to 14.5% in 2012. However, Profit Margin in 2013 decreased to 12.9%, primarily due to increased “other expenses”.

increased from 12.6% in 2007 to 14.5% in 2012. However, Profit Margin in 2013 decreased to 12.9%, primarily due to increased “other expenses”. Earnings per share have steadily increased from FY2007 until FY2012. However, there was a slight dip in the EPS of FY2013

have steadily increased from FY2007 until FY2012. However, there was a slight dip in the EPS of FY2013 Also, note that the Depreciation and Amortization are separately provided in the Income Statement. It is included in the Cost of Sales

Step 2B – Horizontal Analysis of Colgate

Horizontal analysis is a technique used to evaluate trends over time by calculating percentage increases excel or decreases relative to a base year. It provides an analytical link between accounts calculated at different dates using currency with different purchasing powers. In effect, this analysis indexes the accounts and compares the evolution of these over time. As with the vertical analysis methodology, issues will surface that need to be investigated and complemented with other financial analysis techniques. The focus is to look for symptoms of problems that can be diagnosed using additional techniques.

Let us look at the Horizontal analysis of Colgate

Horizontal Analysis Results

We see that Net Sales has increased by 2.0% in 2013.

Also, note the trend in the Cost of Sales, we see that they have not grown in the same proportion has Sales.

These observations are extremely handy while we do financial modeling in Excel

Step 2C – Liquidity Ratios of Colgate

Liquidity ratios measure the relationship of the more liquid assets of an enterprise (the ones most easily convertible to cash) to current liabilities. The most common liquidity ratios are: Current ratio Acid test (or quick asset) ratio Cash Ratios

Turnover Ratios like Accounts Receivables turnover, Inventory turnover, and Payables Turnover

Key Highlights of Liquidity Ratios

Current Ratio of Colgate is greater than 1.0 for all the years. This implies that current assets are greater than current liabilities and maybe Colgate has sufficient liquidity

is greater than 1.0 for all the years. This implies that current assets are greater than current liabilities and maybe Colgate has sufficient liquidity Quick Ratio of Colgate is in the range of 0.6-0.7, this means that Colgates Cash and Marketable securities can pay for as much as 70% of current liabilities. This looks like a reasonable situation to be in for Colgate.

is in the range of 0.6-0.7, this means that Colgates Cash and Marketable securities can pay for as much as 70% of current liabilities. This looks like a reasonable situation to be in for Colgate. Cash Collection Cycle has decreased from 43 days in 2009 to 39 days in 2013. This is primarily due to the reduction in a receivables collection period.

Also, have a look at this detailed article on Cash Conversion Cycle

Step 2D – Operating Profitability Ratios of Colgate

Profitability ratios a company’s ability to generate earnings relative to sales, assets, and equity

Key Highlights – Profitability Ratios of Colgate

As we can see from the above table, Colgate has an ROE of closer to 100%, which implies great returns to the Equity holders.

Step 2E – Risk Analysis of Colgate

Through Risk Analysis, we try to gauge whether the companies will be able to pay its short and long term obligations (debt). We calculate leverage ratios that focus on the sufficiency of assets or generation from assets. Ratios that are looked at are

Debt to Equity Ratio

Debt ratio

Interest Coverage Ratio

Debt to Equity Ratio has steadily increased to a higher level of 2.23x. This signifies increased Financial Leverage and risks in the market

However, the Interest Coverage Ratio is very high signifying less risk of Interest Payment Default.

#3 – Financial Modeling in Excel – Project the Income Statement

The third step in Financial Modeling is to forecast the Income Statement, wherein we will start with modeling the Sales or Revenue items.

Step 3A – Revenues Projections

For most companies, revenues are a fundamental driver of economic performance. A well designed and logical revenue model reflecting accurately the type and amounts of revenue flows is extremely important. There are as many ways to design a revenue schedule as there are businesses. Some common types include:

Sales Growth: Sales growth assumption in each period defines the change from the previous period. This is a simple and commonly used method but offers no insights into the components or dynamics of growth.

Sales growth assumption in each period defines the change from the previous period. This is a simple and commonly used method but offers no insights into the components or dynamics of growth. Inflationary and Volume/ Mix effects: Instead of a simple growth assumption, a price inflation factor and a volume factor are used. This useful approach allows modeling of fixed and variable costs in multi-product companies and takes into account price vs volume movements.

Instead of a simple growth assumption, a price inflation factor and a volume factor are used. This useful approach allows modeling of fixed and variable costs in multi-product companies and takes into account price vs volume movements. Unit Volume, Change in Volume, Average Price and Change in Price: This method is appropriate for businesses which have simple product mix; it permits analysis of the impact of several key variables.

This method is appropriate for businesses which have simple product mix; it permits analysis of the impact of several key variables. Dollar Market Size and Growth: Market Share and Change in Share – Useful for cases where information is available on market dynamics and where these assumptions are likely to be fundamental to a decision. For Example the Telecom industry

Market Share and Change in Share – Useful for cases where information is available on market dynamics and where these assumptions are likely to be fundamental to a decision. For Example the Telecom industry Unit Market Size and Growth: This is more detailed than the preceding case and is useful when pricing in the market is a key variable. (For a company with a price-discounting strategy, for example, or a best of breed premium-priced niche player) e.g. Luxury car market

This is more detailed than the preceding case and is useful when pricing in the market is a key variable. (For a company with a price-discounting strategy, for example, or a best of breed premium-priced niche player) e.g. Luxury car market Volume Capacity, Capacity Utilization Rate, and Average Price: These assumptions can be important for businesses where production capacity is important to the decision. (In the purchase of additional capacity, for example, or to determine whether the expansion would require new investments.)

These assumptions can be important for businesses where production capacity is important to the decision. (In the purchase of additional capacity, for example, or to determine whether the expansion would require new investments.) Product Availability and Pricing

Revenue was driven by investment in capital, marketing or R&D

in capital, marketing or R&D Revenue-based on installed base (continuing sales of parts, disposables, service and add-ons, etc). Examples include classic razor-blade businesses and businesses like computers where sales of service, software, and upgrades are important. Modeling the installed base is key (new additions to the base, attrition in the base, continuing revenues per customer, etc).

(continuing sales of parts, disposables, service and add-ons, etc). Examples include classic razor-blade businesses and businesses like computers where sales of service, software, and upgrades are important. Modeling the installed base is key (new additions to the base, attrition in the base, continuing revenues per customer, etc). Employee based: For example, revenues of professional services firms or sales-based firms such as brokers. Modeling should focus on net staffing, revenue per employee (often based on billable hours). More detailed models will include seniority and other factors affecting pricing.

For example, revenues of professional services firms or sales-based firms such as brokers. Modeling should focus on net staffing, revenue per employee (often based on billable hours). More detailed models will include seniority and other factors affecting pricing. Store, facility or Square footage based: Retail companies are often modeled based on the basis of stores (old stores plus new stores in each year) and revenue per store.

Retail companies are often modeled based on the basis of stores (old stores plus new stores in each year) and revenue per store. Occupancy-factor based: This approach is applicable to airlines, hotels, movie theatres and other businesses with low marginal costs.

Projecting Colgate Revenues

Let us now look at Colgate 10K 2013 report. We note that in the income statement, Colgate has not provided segmental information, however, as a piece of additional information, Colgate has provided some details of segments on Page 87 Source – Colgate 2013 – 10K, Page 86

Since we do not have any further information about the segments, we will project the future sales of Colgate on the basis of this available data. We will use the sales growth approach across segments to derive the forecasts. Please see the below picture. We have calculated the year-over-year growth rate for each segment. Now we can assume a sales growth percentage based on the historical trends and project the revenues under each segment. Total Net sales are the sum total of the Oral, Personal & Home Care, and Pet Nutrition Segment.

Step 3B – Costs Projections

Percentage of Revenues: Simple but offers no insight into any leverage (economy of scale or fixed cost burden

Simple but offers no insight into any leverage (economy of scale or fixed cost burden Costs other than depreciation as a percent of revenues and depreciation from a separate schedule: This approach is really the minimum acceptable in most cases, and permits only partial analysis of operating leverage.

as a percent of revenues and depreciation from a separate schedule: This approach is really the minimum acceptable in most cases, and permits only partial analysis of operating leverage. Variable costs based on revenue or volume, fixed costs based on historical trends and depreciation from a separate schedule: This approach is the minimum necessary for sensitivity analysis of profitability based on multiple revenue scenarios

Cost Projections for Colgate

For projecting the cost, the vertical analysis done earlier will be helpful. Let us have a relook at the vertical analysis –

Since we have already forecasted Sales, all the other costs are some margins of this Sales.

The approach is to take the guidelines from the historical cost and expense margins and then forecast the future margin.

For example, the Cost of Sales has been in the range of 41%-42% for the past 5 years. We can look at forecasting the margins on this basis.

Likewise, Selling, General & Administrative Expenses have been historically in the range of 34%-36%. We can assume the future SG&A expense margin on this basis. Likewise, we can go on for another set of expenses.

Using the above margins, we can find the actual values by back calculations.

For calculating the provision for taxes, we use the Effective Tax Rate assumption

Also, note that we do not complete the “Interest Expense (Income)” row as we will have a relook the Income Statement at a later stage.

Interest Expense and Interest Income.

We have also not calculated Depreciation and Amortization which has already been included in the Cost of Sales.

This completes the Income Statement (at least for the time being!)

#4- Financial Modeling – Working Capital Schedule

Now that we have completed the Income statement, the fourth step in Financial Modeling is to look at the Working Capital Schedule.

Below are the steps that are to be followed for Working Capital Schedule

Step 4A – Link the Net Sales and Cost of Sales

Step 4B – Reference the Balance Sheet Data related to working capital

Reference the past data from the balance sheet

Calculate net working capital

Arrive at an increase/ decrease in working capital

Note that we have not included short term debt and cash and cash equivalents in the working capital. We will deal with debt and cash and cash equivalents separately.

Step 4C – Calculate the Turnover Ratios

Calculate historical ratios and percentages

Use the ending or average balance

Both are acceptable as long consistency is maintained

Step 4D – Populate the assumptions for future working capital items

Certain items without an obvious driver are usually assumed at constant amounts

Ensure assumptions are reasonable and in line with the business

Step 4E – Project the future working capital balances

Step 4F – Calculate the changes in Working Capital

Arrive at Cash Flows based on individual line items

Ensure signs are accurate!

Step 4G – Link up the forecasted Working Capital to the Balance Sheet

Step 4H – Link Working Capital to the Cash Flow Statement

#5 – Financial Modeling in Excel – Depreciation Schedule

With the completion of the working capital schedule, the next step in this Financial Modeling is the project the Capex of Colgate and project the Depreciation and Assets figures. Colgate 2013 – 10K, Page 49

Depreciation and Amortization is not provided as a separate line item, however, it is included in the cost of sales

In such cases, please have a look at the Cash flow statements where you will find the Depreciation and Amortization Expense Also note that the below figures are 1) Depreciation 2) amortization. So what is the depreciation number?

Ending Balance for PPE = Beginning balance + Capex – Depreciation – Adjustment for Asset Sales (BASE equation)

Step 5A – Link the Net Sales figures in the Depreciation Schedule

Set up the line items

Reference Net Sales

Input past capital expenditures

Arrive at Capex as a % of Net Sales

Step 5B – Forecast the Capital Expenditure Items

In order to forecast the Capital expenditure, there are various approaches. One common approach is to look at the Press Releases, Management Projections, MD&A to understand the company’s view on future capital expenditure

If the company has provided guidance on future capital expenditure, then we can take those numbers directly.

However, if the Capex numbers are not directly available, then we can calculate it crudely using Capex as % of Sales (as done below)

Use your judgment based on industry knowledge and other reasonable drivers

Step 5C- Reference Past Information

We will use Ending Balance for PPE = Beginning balance + Capex – Depreciation – Adjustment for Asset Sales (BASE equation)

It is very difficult to reconcile past PP&E due to restatements, asset sales, etc

It is therefore recommended not to reconcile the past PPE as it may lead to some confusion.

Depreciation Policy of Colgate

We note that Colgate has not explicitly provided a detailed breakup of the Assets. They have rather clubbed all assets into Land, Building, Machinery and other equipment

Also, useful lives for machinery and equipment is provided in range. In this case, we will have to do some guesswork to come to the average useful life left for the assets

Also, guidance for useful life is not provided for “Other Equipment”. We will have to estimate the useful life for other Equipment

Colgate 2013 – 10K, Page 55

Below is the breakup of 2012 and 2013 Property, Plant and Equipment Details

Colgate 2013 – 10K, Page 91

Step 5D – Estimate the breakup of Property Plant and Equipment (PPE)

First, find the Asset weights of the Current PPE (2013)

We will assume that these asset weights of 2013 PPE will continue going forward

We use this asset weights to calculate the breakup of estimated Capital Expenditure

Step 5E – Estimate the Depreciation of Assets

Please note that we do not calculate depreciation of Land as land is not a depreciable asset

For estimating depreciation from Building improvements, we first make use of the below structure.

Depreciation here is divided into two parts – 1)depreciation from the Building Improvements Asset already listed on the balance Sheet 2) depreciation from the future Building improvements

For calculating the depreciation from building improvements listed on the asset, we use the simple Straight Line Method of depreciation

For calculating future depreciation, we first transpose the Capex using the TRANSPOSE Function in Excel

We calculate the depreciation from asset contribution from each year

Also, the first-year depreciation is divided by 2 as we assume the mid-year convention for asset deployment

Total Depreciation of Building Improvement = depreciation from the Building Improvements Asset already listed on the balance Sheet + depreciation from the future Building improvements The above process for estimating depreciation is used to calculate the depreciation of 1) Manufacturing Equipment & Machinery and 2) other Equipment as shown below.

Other Types of equipment

Total Depreciation of Colgate = Depreciation (Building Improvements) + Depreciation (Machinery & Equipment) + Depreciation (other equipment) Once we have found out the total depreciation figures, we can put that in the BASE equation as shown below

With this, we get the Ending Net PP&E figures for each of the years

Step 5F – Link the Net PP&E to the Balance Sheet

#6 – Amortization Schedule

The sixth step in this Financial Modeling in Excel is to forecast the Amortization. We have two broad categories to consider here – 1) Goodwill and 2) Other Intangibles.

Step 6A – Forecasting Goodwill

Colgate 2013 – 10K, Page 61

Goodwill comes on the balance sheet when a company acquires another company. It is normally very difficult to project the Goodwill for future years.

However, Goodwill is subject to impairment tests annually which are performed by the company itself. Analysts are in no position to perform such tests and prepare estimates of impairments

Most analysts don’t project goodwill, they just keep this as constant and this is what we will also do in our case.

Step 6B – Forecasting Other Intangible Assets

As noted in Colgate’s 10K Report, the majority of the finite life intangible is related to the Sanex acquisition

“Additions to Intangibles” are also very difficult to project

Colgate’s 10K report provides us with the details of the next 5 years of amortization expense.

We will use these estimates in our Financial Model Colgate 2013 – 10K, Page 61

Step 6C – Ending net intangibles are linked to the “Other Intangible Assets”

Step 6D – link Depreciation and Amortization to Cash Flow Statements

Step 6E – Link Capex & Addition to Intangibles to Cash flow statements

#7 – Other Long Term Schedule

The next step in this Financial Modeling is to prepare the Other Long Term Schedule. This is the schedule that we prepare for the “left overs” that do not have specific drivers for forecasting. In the case of Colgate, the other Long Term Items (left overs) were Deferred Income Taxes (liability and assets), Other assets and other liabilities.

Step 7A – Reference the historical data from the Balance Sheet

Also, calculate the changes in these items.

Step 7B – Forecast the Long Term Assets and Liabilities

Keep the Long Term items constant for projected years in case of no visible drivers

Link the forecasted long term items to the Balance Sheet as shown below

Step 7C – Reference Other Long Term Items to the Balance Sheet

Step 7D – Link the long term items to Cash Flow Statement

Please note that if we have kept the long term assets and liabilities as constant, then the change that flows to the cash flow statement would be zero.

#8 – Financial Modeling in Excel – Completing the Income Statement

Before we move any further in this Excel-based Financial Modeling, we will actually go back and relook at the Income Statement

Populate the historical basic weighted average shares and diluted weighted average number of shares

These figures are available in Colgate’s 10K report

Step 8A – Reference the basic and diluted shares

At this stage, assume that the future number of basic and diluted shares will remain the same as they were in 2013.

Step 8B – Calculate Basic and Diluted earnings per share

With this, we are ready to move to our next schedule i.e. Shareholder’s Equity Schedule.

#9 – Financial Modelling – Shareholder’s Equity Schedule

The next step in this Financial Modeling in Excel Training is to look at the Shareholder’s Equity Schedule. The primary objective of this schedule is to project equity related items like Shareholder’s Equity, Dividends, Share buyback, Option Proceeds etc. Colgate’s 10K report provides us with the details of common stock and treasury stock activities in the past years as shown below. Colgate 2013 – 10K, Page 68

Step 9A – Share Repurchase: Populate the historical numbers

Historically, Colgate has bought back shares as we can see the schedule above.

Populate the Colgate’s shares repurchase (millions) in the excel sheet.

Link the historical diluted EPS from the Income Statement

Historical Amount Repurchased should be referenced from the cash flow statements

Also, have a look at Accelerated Share Repurchase

Step 9B – Share Repurchase: Calculate the PE multiple (EPS multiple)

Calculate the implied average price at which Colgate has done share repurchase historically. This is calculated as Amount Repurchased / Number of shares

Calculate the PE multiple = Implied Share Price / EPS

Step 9C – Share Repurchase: Finding Colgate’s Share Repurchased

Colgate has not made any official announcement of how many shares they intend to buyback The only information that their 10K report shares are that they have authorized a buyback of up to 50 million shares. Colgate 2013 – 10K, Page 35

In order to find the number of shares bought back, we need to assume the Share Repurchase Amount. Based on the historical repurchase amount, I have taken this number as $1,500 million for all the future years.

In order to find the number of shares repurchased, we need the projected implied share price of the potential buyback.

Implied share price = assumed PE multiplex EPS

Future buys back PE multiple can be assumed on the basis of historical trends. We note that Colgate has bought back shares at an average PE range of 17x – 25x

Below is the snapshot from Reuters that helps us validate PE range for Colgate

www.reuters.com

In our case, I have assumed that all future buybacks of Colgate will be at a PE multiple of 19x.

Using the PE of 19x, we can find the implied price = EPS x 19

Now that we have found the implied price, we can find the number of shares repurchased = $ amount used for repurchase / implied price

Step 9D – Stock Options: Populate Historical Data

From the summary of common stock and shareholder’s equity, we know the number of options exercised each year.

In addition, we also have the Option Proceeds from the cash flow statements (approx)

With this, we should be able to find the effective strike price

Colgate 2013 – 10K, Page 53

Also, note that the stock options have contractual terms of six years and vest over three years. Colgate 2013 – 10K, Page 69

With this data, we fill up the Options data as per below We also note that the weighted average strike price of stock options for 2013 was $42 and the number of options exercisable was 24.151 million Colgate 2013 – 10K, Page 70

Step 9E – Stock Options: Find the Option Proceeds

Putting these numbers in our options data below, we note that the option proceeds are $1.014 billion

Step 9F – Stock Options: Forecast Restricted Stock Unit Data

In addition to the stock options, there are Restricted Stock Units given to the employees with the weighted average period of 2.2 years Colgate 2013 – 10K, Page 81

Populating this data in the Options dataset For simplicity sake, we have not projected options issuance (I know this is not the right assumption, however, due to lack of data, I am not taking any more option issuances going forward. We have just taken these as zero as highlighted in the grey area above. Additionally, the restricted stock units are projected to be 2.0 million going forward.

Also, have a look at Treasury Stock Method

Step 9G- Dividends: Forecast the Dividends

Forecast estimated dividends using Dividend Payout ratio

Fixed dividend outgo Per-share payout

From the 10K reports, we extract all past information on dividends

With the information of dividends paid, we can find out the Dividend payout ratio = Total Dividends Paid / Net Income.

I have calculated the dividends payout ratio of Colgate as seen below – We note that the dividends payout ratio has been broadly in the range of 50%-60%. Let us make an assumption of the Dividends payout ratio of 55% in the future years.

We note that the dividends payout ratio has been broadly in the range of 50%-60%. Let us make an assumption of the Dividends payout ratio of 55% in the future years. We can also link the projected Net Income from the Income statement

Using both the projected Net Income and the dividends payout ratio, we can find the Total Dividends Paid

Step 8H – Forecast equity account in its entirety

With the forecast of share repurchase, option proceeds and dividends paid, we are ready to complete the Shareholder’s Equity Schedule. Link all these up to find the Ending Equity Balance for each year as shown below.

Step 9I – Link Ending Shareholder’s Equity to the Balance Sheet

Step 9J – Link Dividends, Share repurchase & Options proceeds to CF

#10 – Shares Outstanding Schedule

The next step in this online financial modeling in Excel training is to look at the Shares Oustanding Schedule. Summary of Shares Outstanding Schedule

Basic Shares – actual and average

Capture past effects of options and convertibles as appropriate

Diluted Shares – average

Reference Shares repurchased and new shares from exercised options

Calculate forecasted basic shares (actual)

Calculate average basic and diluted shares

Reference projected shares to Income Statement (recall Income Statement Build up!)

Input historical shares outstanding information

Note: This schedule is commonly integrated with the Equity Schedule

Step 10A – Input the historical numbers from the 10K report

Shares issued (actual realization of options) and shares repurchased can be referenced from the Shareholder’s Equity Schedule

Also, the input weighted an average number of shares and the effect of stock options for the historical years.

Step 10B – Link share issuances & repurchases from Share Equity Schedule.

Basic Shares (Ending) = Basic Shares (Beginning) + Share Issuances – Shares Repurchased.

Step 10C – Find the basic weighted average shares,

we find an average of two years as shown below.

Also, add the effect of options & restricted stock units (referenced from the shareholder’s equity schedule) to find the Diluted Weighted Average Shares.

Step 10D – Link Basic & diluted weighted shares to Income Statement

Now that we have calculated the diluted weighted average shares, it is time for us to update the same in the Income Statement.

Link up forecasted diluted weighted average shares outstanding to Income Statement as shown below

With this, we complete the Shares Oustanding Schedule and time to move to our next set of statements.

#11 – Completing the Cash Flow Statements

It is important for us to fully completed the cash flow statements before we move to our next and final schedule in this Financial Modeling i.e. the Debt Schedule Until this stage, there are only a couple of things that are incomplete

Income Statement – interest expense/ income are incomplete at this stage

Balance Sheet – cash and debt items are incomplete at this stage

Step 11A – Calculate Cash Flow for Financing Activities

Also, check out Cash Flow from Financing

Step 11B – Find net increase (decrease) in Cash & Cash Equivalents

Step 11C = Complete the cash flow statements

Find the year end cash & cash equivalents at the end of the year.

Step 11D – Link the cash & cash equivalents to the Balance Sheet.

Now we are ready to take care of our last and final schedule, i.e. Debt and Interest Schedule

#12- Financial Modeling in Excel – Debt and Interest Schedule

The next step in this Online Financial Modeling is to complete the Debt and Interest Schedule. Summary of the Debt and Interest – Schedule

Step 12A – Set up a Debt Schedule

Reference the Cash Flow Available for Financing

Reference all equity sources and uses of cash

Step 12B – Calculate Cash Flow from Debt Repayment

Reference the Beginning Cash Balance from the Balance Sheet

Deduct a minimum cash balance. We have assumed that Colgate would like to keep a minimum of $500 million each year.

Skip Long Term Debt Issuance/ Repayments, Cash available for Revolving Credit Facility and Revolver section for now From Colgate’s 10K report, we note the available details on Revolved Credit Facility Colgate 2013 – 10K, Page 35

Also provided in additional information on Debt is the committed long term debt repayments. Colgate 2013 – 10K, Page 36

Step 12C – Calculate the Ending Long Term Debt

We use the Long Term Debt repayment schedule provided above and calculate the Ending Balance of Long Term Debt Repayments

Step 12D – Link the long term debt repayments.

Step 12E -Calculate the discretionary borrowings/paydowns

Using the cash sweep formula as shown below, calculate the discretionary borrowings / paydowns.

Step 12F – Calculate the Interest Expense from the Long Term Debt

Calculate the average balance for Revolving Credit Facility and Long Term Debt

Make a reasonable assumption for an interest rate based on the information provided in the 10K report

Calculate Total Interest Expense = average balance of debt x interest rate

Find the Total Interest Expense = Interest (Revolving Credit Facility) + Interest (Long Term Debt)

Step 12G – Link Principal debt & Revolver drawdowns to Cash Flows

Step 12H – Reference Current and Long Term to Balance Sheet

Demarcate the Current Portion of Long Term Debt and Long Term debt as show below

Link the Revolving Credit Facility, Long Term Debt and Current Portion of Long Term Debt to the Balance Sheet

Step 12I – Calculate the Interest Income using the average cash balance

Step 12J – Link Interest Expense and Interest Income to Income Statement

Perform the Balance Sheet check: Total Assets = Liabilities + Shareholder’s Equity

Step 12K – Audit the Balance Sheet

If there is any discrepancy, then we need to audit the model and check for any linkage errors

Recommended Financial Modeling Course

I hope you enjoyed the Free Financial Modeling Excel Guide. If you wish to learn Financial Modeling in Excel through our expert video lectures, you may also look at our Investment Banking Training. This is primarily 99 courses Investment Banking training bundle. This course starts from basics and takes you to the advanced level of Investment Banking Job. This course is divided into 5 parts –

Part 1 – Investment Banking Training – Core Courses

(26 Courses)

Part 2 – Advanced Investment Banking Modeling Training

(20 Courses)

Part 3 – Investment Banking Add-ons

(13 Courses)

Part 4 – Investment Banking Foundation Courses

(23 Courses)

Part 5 – Soft Skills for Investment Bankers

(17 Courses)

Financial Models Download

What next?

If you learned something new or enjoyed this Excel-based Financial Modeling, please leave a comment below. Let me know what you think. Many thanks and take care. Happy Learning!