Professional Documents
Culture Documents
T3-FF Model
T3-FF Model
0.0473453451
0.0511306650
0.0432727120
2018 2019
0.0906180571 0.1338907691
0.0473453451 0.0906180571
0.0040726331 0.0473453451
Ticker_Symbol F Financial Forecast Model is appicable to any company in the Ticker_Li
INCOME STATEMENT
Historical
Year 1
Total Revenue $ 146,917,000,000.00
Cost of Goods & Services $ 123,050,000,000.00
Gross Profit $ 23,867,000,000.00
Selling, General & Admin Expenses $ 10,850,000,000.00
Research & Development Expenses $ -
Other Operating Expenses $ -
Total Operating Expenses $ 10,850,000,000.00
Operating Income / EBIT $ 13,017,000,000.00
OPERATING STATISTICS
Historical
Year 1
Revenue Growth in (%)
Gross Margin 0.16
Operating Margin 0.09
$155,000,000,000.00
Revenue
$150,000,000,000.00
Financial Predicti on - Total Revenue
$160,000,000,000.00
$155,000,000,000.00
Total Revenue
$150,000,000,000.00
$145,000,000,000.00
$140,000,000,000.00
$135,000,000,000.00
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6
Years
odel is appicable to any company in the Ticker_List
Assumptions
Year 2 Year 3 Year 4 Year 5
-2% 4% 1% 1.12%
0.08 0.12 0.11 0.122766555837851
0.00 0.05 0.03 0.047345345086165
4.01%
1.12%
-1.76%
0.161763723857944
0.122766555837851
0.083769387817758
0.090618057106206
0.047345345086165
0.004072633066124
$25,000,000,000.00
$20,000,000,000.00
ncy
$15,000,000,000.00
tal Revenue Financial Prediction - Gross Profit , EBIT
Gross Profit Operating Porfit
$30,000,000,000.00
$25,000,000,000.00
$20,000,000,000.00
Currency
$15,000,000,000.00
$10,000,000,000.00
$5,000,000,000.00
$-
3 Year 4 Year 5 Year 6 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6
Years
Assumptions
Year 6
$157,937,084,507.78
$25,548,490,925.24
$14,311,951,743.11
Year 6
2.89%
0.161763723857944
0.090618057106206
5.77%
2.89%
0.00%
0.200760891878036
0.161763723857944
0.122766555837851
0.133890769126247
0.090618057106206
0.047345345086165
, EBIT
, EBIT
4 Year 5 Year 6