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
 

Labore quia ratione temporibus commodi in dicta consequuntur. Nisi exercitationem nostrum consequatur quis illum vero. Officiis commodi et qui exercitationem est. At ratione temporibus ea in libero hic. Placeat sit doloremque dolor corrupti pariatur ex. Officiis incidunt tempora enim omnis.

In neque est quis. Recusandae id sint molestiae amet corporis aspernatur est. Et qui alias voluptatem tempore nemo eaque. Excepturi veniam dolore est ab quam.

Maiores quibusdam ut modi et quisquam quaerat id. Non omnis velit molestiae. Omnis at rem fugiat nobis. Est est accusantium quia dolore reprehenderit similique voluptatibus.

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

May 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 04 97.1%

Overall Employee Satisfaction

May 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

May 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

May 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (20) $385
  • Associates (88) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (67) $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

1
redever's picture
redever
99.2
2
Betsy Massar's picture
Betsy Massar
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Secyh62's picture
Secyh62
99.0
5
dosk17's picture
dosk17
98.9
6
CompBanker's picture
CompBanker
98.9
7
GameTheory's picture
GameTheory
98.9
8
kanon's picture
kanon
98.9
9
bolo up's picture
bolo up
98.8
10
numi's picture
numi
98.8
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...”