I have written two articles about modeling out Facebook. The first one
walked your through the basics of how to build the model. The basics
were mostly concerned with using the metrics to come to a revenue
estimate. The second focused on how a few bulge bracket brokerages models look
to give you a benchmark or a guideline. These ideas were again just
speaking to the topline.
With the company reporting after the close tonight (7/26/12) I thought
we should get the rest of the model up to speed to come up with an EPS
estimate.
Where we left off
Right now, our model should have an income statement tab, a revenue tab
and tabs for each of the four geographies that Facebook will report on.
The next step is to add in the rest of the operating expenses and do
some math and we should get an EPS estimate.
Go ahead and create tabs for Cost of Revenue, Marketing and Sales, R&D,
G&A and Stock Based Compensation. Each expense line item needs its own
tab to help give a clear view of how they relate to revenue. It also
gives us the flexibility to add in data points that may be revealed on
the call.
Cost of Revenue (COR) is a pretty simple one to address. What I do it
take the Income statement that we have already built and copy and paste
it into the COR tab. I have my historical numbers from the most
recently field S-1 or maybe you could "borrow" them from another model.
COR is basically the transaction costs that are charged to the company
in the process of collecting the revenue. Most of the time they are
related to credit card and processing fees.
I take the historical numbers and take a look at them as a percent of
revenue. I do a simple equation for all three revenue line items
(Advertising, Payments and Total). This gives me a trend of the
percentage of revenue that COR has been. Next I will simply map out
the sequential growth of COR. I will put the sequential growth of
revenue directly under that to see how each move in tandem. Finally I
will look at annual growth of COR and compare that to revenue.
At this point my COR tab will look like this:

I went ahead and modeled in a 350 number for COR for 2Q12. That gives
me a 63% gross margin, a slight decrease from the previous quarter. It
also works out to be the same sequential growth rate that the company
experience in 2Q11. I see it slightly ticking up on an annual basis,
and this sets the company up to make slight improvements in this number
for the next several quarters.
The idea of being set up for the next several quarters is a very
important one. The company is very young and this is the first public
earnings release. It is important that the company beat expectations,
but it is even more important that they can show steady progress
throughout the remainder of the year. This is gets into some grey
areas of accounting and managing revenue, expenses and earnings, but
suffice it to say its important.
We should so the same thing for the other tabs. Data points are
important things and you can add in head counts to look at
efficiencies. Other data points can easily be added into any of the
tabs down the road, but for now, lets just keep the model simple.
The Rest of the Expenses
The Marketing and Sales (M&S) tab can easily be structured in the same
fashion. I do a simply copy and paste of the percentage equations as
well as the growth equations. Be careful here as the rows have skipped
down one line. That can change some of the equations so make sure to
review each line. I have marketing at 210 million as we saw a boost
from 1Q11 to 2Q11 of 51% sequential growth and I am looking for a more
modest 32% growth. As a percentage of sales, M&S also increased over
the same time period. M&S is a function of salaries, commissions and
marketing costs.

Research & Development (R&D) is a pretty static number that is
reflective of investment in the future operations of the company. As a
growth company, we expect R&D to grow significantly over the next
several years. The profitability of the company can really be managed
in this line item more than others over the short term. Over the long
term, this is where the profitability comes from. I have 195 million
as a modest level of sales and a slight uptick from the previous
quarter.

General & Administrative (G&A) is reflective of fixed costs of the
business. Things like rent or utilities are the basis of this.
Managerial salaries are also falling into this bucket, so this is where
Mark Zuckerberg's 2013 salary of $1 gets dumped into. Other administrators salarys
make up the bulk of this line item.

I did a Stock based compensation tab, but that is getting a little too
advanced for the purpose of this and that line item get backed out of
the EPS equation anyway. So let's skip that for now and if you need to
get some clarity on that topic feel free to email me.
Tying it Together
I link all the estimates in each tab to the appropriate line item in
the income statement and now I do some basic math. I subtract COR from
Total revenue to get gross margin. I add all the expenses together and
subtract that from gross margin to get my operating income.
Now I address to other line items that we have little control over.
Interest Expense and Other. Interest expense is just what it sounds
like but when the company has several billion dollars in cash it will
likely turn into interest income. Therefore expense (as reported) is a
negative number. Other refers to items where the company made money
but not from its core segments of advertising or payments.
Taxes are next and this is very subjective right now. The company
might guide to year end rates, but for now lets stick to a rate that is
close to what they paid in the most recent quarter.
The rest is just adding and then dividing to come to an estimate.

One trick that I have found helpful is to make a tab for each quarter
that compares the year ago number, the most recent quarter and your
estimate to the actual. This way you have a reference point to see how
your analysis skills have progressed. I also like to include the key
metrics on that page as well to keep track of those estimates too.
Before I enter in anything else I like to copy and paste special
(values) to cut the cord if you will from the estimates to the
quarterly page. This ensures that my estimates remain intact when I
update my metric pages with the actual numbers.

Conclusion
You now have your frame work for building your own Facebook model and
coming up with an educated guess on what the EPS will be. My estimate
is calling for EPS of $0.10 which is one penny higher than the Zacks
Consensus Estimate.
Feel free to comment below on what you think Facebook earnings will be for 2Q12!
Brian Bolan is a Stock Strategist
for
Zacks.com. He is also the Editor in charge of the Zacks Home Run Investor
service
Brian is also the editor of Follow The Money Trader
Follow Brian Bolan on twitter at
@BBolan1
Like Brian Bolan on
Facebook
This page is temporarily not available. Please check later as it should be available shortly. If you have any questions, please email customer support at support@zacks.com or call 800-767-3771 ext. 9339.
I have written two articles about modeling out Facebook. The first one walked your through the basics of how to build the model. The basics were mostly concerned with using the metrics to come to a revenue estimate. The second focused on how a few bulge bracket brokerages models look to give you a benchmark or a guideline. These ideas were again just speaking to the topline.
With the company reporting after the close tonight (7/26/12) I thought we should get the rest of the model up to speed to come up with an EPS estimate.
Where we left off
Right now, our model should have an income statement tab, a revenue tab and tabs for each of the four geographies that Facebook will report on. The next step is to add in the rest of the operating expenses and do some math and we should get an EPS estimate.
Go ahead and create tabs for Cost of Revenue, Marketing and Sales, R&D, G&A and Stock Based Compensation. Each expense line item needs its own tab to help give a clear view of how they relate to revenue. It also gives us the flexibility to add in data points that may be revealed on the call.
Cost of Revenue (COR) is a pretty simple one to address. What I do it take the Income statement that we have already built and copy and paste it into the COR tab. I have my historical numbers from the most recently field S-1 or maybe you could "borrow" them from another model. COR is basically the transaction costs that are charged to the company in the process of collecting the revenue. Most of the time they are related to credit card and processing fees.
I take the historical numbers and take a look at them as a percent of revenue. I do a simple equation for all three revenue line items (Advertising, Payments and Total). This gives me a trend of the percentage of revenue that COR has been. Next I will simply map out the sequential growth of COR. I will put the sequential growth of revenue directly under that to see how each move in tandem. Finally I will look at annual growth of COR and compare that to revenue.
At this point my COR tab will look like this:
I went ahead and modeled in a 350 number for COR for 2Q12. That gives me a 63% gross margin, a slight decrease from the previous quarter. It also works out to be the same sequential growth rate that the company experience in 2Q11. I see it slightly ticking up on an annual basis, and this sets the company up to make slight improvements in this number for the next several quarters.
The idea of being set up for the next several quarters is a very important one. The company is very young and this is the first public earnings release. It is important that the company beat expectations, but it is even more important that they can show steady progress throughout the remainder of the year. This is gets into some grey areas of accounting and managing revenue, expenses and earnings, but suffice it to say its important.
We should so the same thing for the other tabs. Data points are important things and you can add in head counts to look at efficiencies. Other data points can easily be added into any of the tabs down the road, but for now, lets just keep the model simple.
The Rest of the Expenses
The Marketing and Sales (M&S) tab can easily be structured in the same fashion. I do a simply copy and paste of the percentage equations as well as the growth equations. Be careful here as the rows have skipped down one line. That can change some of the equations so make sure to review each line. I have marketing at 210 million as we saw a boost from 1Q11 to 2Q11 of 51% sequential growth and I am looking for a more modest 32% growth. As a percentage of sales, M&S also increased over the same time period. M&S is a function of salaries, commissions and marketing costs.
Research & Development (R&D) is a pretty static number that is reflective of investment in the future operations of the company. As a growth company, we expect R&D to grow significantly over the next several years. The profitability of the company can really be managed in this line item more than others over the short term. Over the long term, this is where the profitability comes from. I have 195 million as a modest level of sales and a slight uptick from the previous quarter.
General & Administrative (G&A) is reflective of fixed costs of the business. Things like rent or utilities are the basis of this. Managerial salaries are also falling into this bucket, so this is where Mark Zuckerberg's 2013 salary of $1 gets dumped into. Other administrators salarys make up the bulk of this line item.
I did a Stock based compensation tab, but that is getting a little too advanced for the purpose of this and that line item get backed out of the EPS equation anyway. So let's skip that for now and if you need to get some clarity on that topic feel free to email me.
Tying it Together
I link all the estimates in each tab to the appropriate line item in the income statement and now I do some basic math. I subtract COR from Total revenue to get gross margin. I add all the expenses together and subtract that from gross margin to get my operating income.
Now I address to other line items that we have little control over. Interest Expense and Other. Interest expense is just what it sounds like but when the company has several billion dollars in cash it will likely turn into interest income. Therefore expense (as reported) is a negative number. Other refers to items where the company made money but not from its core segments of advertising or payments.
Taxes are next and this is very subjective right now. The company might guide to year end rates, but for now lets stick to a rate that is close to what they paid in the most recent quarter.
The rest is just adding and then dividing to come to an estimate.
One trick that I have found helpful is to make a tab for each quarter that compares the year ago number, the most recent quarter and your estimate to the actual. This way you have a reference point to see how your analysis skills have progressed. I also like to include the key metrics on that page as well to keep track of those estimates too. Before I enter in anything else I like to copy and paste special (values) to cut the cord if you will from the estimates to the quarterly page. This ensures that my estimates remain intact when I update my metric pages with the actual numbers.
Conclusion
You now have your frame work for building your own Facebook model and coming up with an educated guess on what the EPS will be. My estimate is calling for EPS of $0.10 which is one penny higher than the Zacks Consensus Estimate.
Feel free to comment below on what you think Facebook earnings will be for 2Q12!
Brian Bolan is a Stock Strategist for Zacks.com. He is also the Editor in charge of the Zacks Home Run Investor service
Brian is also the editor of Follow The Money Trader
Follow Brian Bolan on twitter at @BBolan1
Like Brian Bolan on Facebook
Read the full reports :
Analyst Report on FB