Financial Modeling -- Consolidation and Linking

Noob problem; I have the following Operating financial model downloaded from Macabacus I'm trying to balance. I've hard-coded the data I'm pulling from a 3rd party for simplicity.

Now, I have the following questions/discrepancies:

1) In the original model, there's an "Equity Investments in Affiliates" line on the P&L. This would be row 276 here. If kept as "Gains/Losses" this would be "Distributed Equity Income in Affiliates," row 367 here. I assume it should be kept as the latter for consistency between the historical and pro forma P&L, correct?

2) In the Tax Schedule, I start with the Book EBT, while the original model provided a few additional lines before ultimately getting to EBT.

Other than that, I don't know where I'm going wrong. I haven't incorporated any Operating Lease adjustments. Any help would be much appreciated!

Contact email: [email protected]

Attachment Size
unbalanced_model.xls 603.5 KB 603.5 KB
 

Voluptatem rerum est aut et deserunt. Temporibus est earum ipsum consequatur maxime. Delectus quasi in eveniet ducimus voluptatem. Natus omnis dolores totam laudantium.

Aperiam voluptas sed sint qui sunt rerum. Rem tempora qui atque nesciunt error iusto vitae quam.

Voluptas qui debitis incidunt. Assumenda ut qui quia ut dolores alias.

I'm talking about liquid. Rich enough to have your own jet. Rich enough not to waste time. Fifty, a hundred million dollars, buddy. A player. Or nothing. See my Blog & AMA

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”