This comprehensive model was developed by one of our research partners, Virtual Research.  It includes everything that one would want ranging from assumptions, operatinal drivers, cash flow, asset accounting and son on.  It is designed for clients to use to change assumptions and projections to arrive at their own rigorous estimates of future company financial results.