Case Study - FP&A
Case Study - FP&A
Other important outputs to be produced using a set of pro forma financial statements (not shown
in this case study) for the entire organization include the following:
• For the financing question, a key output is the external financing required; interest expense
will be an input to the profitability analysis so this will require an iterative model. (See Part II,
Domain C, for an example unrelated to this case study.)
• Another output is the marginal (additional) profit to the organization generated by the mine for
each of the first three years of the project. (See Part II, Domain B, for an example of financial
statement projections unrelated to this case study.)
Finally, while also not specifically addressed in this case study, often an output of a potential
investment analysis is the comparison of a project against competing alternatives for
organizational funds. The outputs of the financial model could be directly compared to other
potential projects of similar risk or they could be risk-adjusted so as to compare apples to apples.
Risk-adjusted comparisons are discussed in Part II, Domain B.
Specify Inputs
When deciding what inputs to specify in the model, the first question to
ask is, “What critical factors do we need to know about the situation and
the future that will drive the outputs?” This is a brainstorming process
of listing all critical factors and then separating them into direct inputs,
contextual inputs and derived inputs.
Direct Inputs
Direct inputs are those inputs or drivers entered directly in the model
and used as inputs to calculations. Direct inputs can be variables,
constants or semi-variables.
Variables
Variables are data that can assume any one of a set of values as needed
or expected in the model. Variables can be based on value drivers, the
most up-to-date historical data or assumptions.
for assumptions, for example, when historical data are not available.
Even when historical data are available, how the input will behave
going into the future could vary and so a variable direct input is usually
necessary.
Constants
Constants, also called the “givens” in a model, are values that are not
expected to change in the model and are used for stable relationships.
Constants could be assumptions, historical data, internal policies or facts
(e.g., five workdays per week).
Semi-Variables
Semi-variables (or step variables) are inputs that are used for
relationships that are stable over a given relative range and then step up
or down to a new stable level once the range is exceeded.
employee can produce between a relevant range of 0 and 100 parts per
week. If 150 parts are needed per week, an additional employee would
be needed and number of employees might be an input field. Note that if
the relevant range will not be exceeded within the model (e.g., that
range is considered reasonable), these inputs can be treated as constants,
but some data validation might be needed so the range is not
inadvertently exceeded.
Contextual Inputs
Contextual inputs (contextual drivers or indirect inputs) are those
inputs or drivers that are not used in the model directly but may help
determine model logic or may be used in descriptive summaries to
provide support for scenarios or conclusions and recommendations.
Contextual inputs should be removed from the list of direct inputs and
put on the assumptions tab or elsewhere.
Derived Inputs
Derived inputs are the outputs of calculations in a model that are used
as inputs to different calculations in the model. The more models make
use of derived inputs, the more flexible they are, because derived inputs
and the calculations they are based upon leverage the interrelationships
between elements. Derived inputs are discussed further in Chapter 3,
Topic 3.
Understanding the key value drivers for a particular end product and
how the business opportunity impacts the drivers will help the FP&A
professional and decision makers understand how a project will
maximize a business opportunity or improve business operations so that
recommendations will have relevance for decision makers. Another
benefit of studying value drivers is that it helps to identify potential
project or operational risks and opportunities. These risks and
opportunities can be listed in a risks and opportunities (R&O) analysis
for possible inclusion in scenarios, as is discussed in Chapter 3, Topic 2.
Value drivers can also be used to generate derived inputs using the
known relationships between the drivers and other information that is
unknown when making a projection. For example, when building a set
of pro forma financial statements, drivers of revenue will give you your
revenue for the model, drivers of expenses will give you your expenses,
drivers of capital expenditures will give you your capital expenditures,
and so on.
Value drivers that cannot be used as direct or derived inputs are often
still valuable as contextual inputs. These drivers might be addressed as
considerations or constraints within the overall logic of the model.
KPIs, in which case the FP&A professional may need to consult with
internal experts to develop them for the end product.
Like external value drivers, internal value drivers and related KPIs
will be specific to the organization and end product. The prior
example of a mall retail clothing store is continued for internal
drivers:
• End product. Increase mall retail space foot traffic.
• Internal drivers of foot traffic. Choice of malls for stores, store
location in mall, store layout, shelf layout, product mix,
advertising, number of salespersons, training of salespersons, etc.
• KPIs. Number of persons entering store, ratio of walk-ins to
sales, etc.
The variables selected may start out broadly in the first iterations and
then may be narrowed or changed as the understanding of the end
product and available information evolves.
Exhibit II.A.1-2 – Illustrative FCF Driver Flowchart for Economic Assistance Customers
Detail-Level Flow
The detail-level flow below shows the direct inputs, the derived inputs, the outputs and the calculations
(math operators and Excel worksheet functions, e.g., PV, IRR) the analyst plans on using.
Starting from the top, the copper base price is used as the Year 0 copper price. Thereafter, the prior-
year copper price times one plus the growth rate is used to create compounding growth in average
annual copper prices. The copper price per MT for the given year is multiplied by the amount of MTs of
copper extracted per year to find the base revenue per year. Then the cash expenses assumption is
used to calculate the cash expenses for the given year. The third item required to calculate the income
before tax per year is the depreciation per year, which is a function of the depreciable assets, salvage
value and depreciation period. Income before tax per year is multiplied by the tax rate to calculate the
income taxes, which are subtracted from the income before tax to find the income after tax.
Depreciation is added back at this point to find the after-tax cash flow per year, and this amount is used
to calculate the IRR for each year of the mine.
Starting in cell H6, the copper reserves divided by the extraction per year equals the estimated life of
mine. Since the final year of the project is variable, this model calculates the other outputs for each
potential terminal year. Therefore, a LOOKUP function will be used to match the terminal year of the
mine to a project year field within the calculations and then return that year’s outputs for IRR, NPV
and profitability index. The payback period outputs are found using an array function to return the
minimum payback period that is greater than zero. (See Part II, Domain C, for more information.)