Stock-Based Compensation Question

I am working on financing modeling and running into an issue with a particular company. In short, stock-based compensation on the CFS is around $200MM, however, on the Statement of Equity it's reported as almost double that amount and I'm having trouble reconciling the difference. Can you think of a reason why this would be the case?

I know we should be adding back stock-based compensation from the CFS to get to EBITDA. I know modeling out common equity is beginning period + stock based compensation - repurchases of stock to get to ending period common equity. However, when looking at previous years common equity, the balance doesn't grow by the $200MM amount on the CFS but rather the $400MM amount in the shareholder's equity, which makes sense given that's what the Statement of Equity is meant to reflect.

So should I be projecting stock-based compensation forward looking off of number in the Statement of Equity instead of the one on the Cash Flow Statement and use that to adjust Common Equity going forward? Also, if someone could help me understand the discrepency, that'd be helpful.

2 Comments
 

Dicta nihil dolor ut voluptatem. Optio mollitia minima consequatur et dolor reiciendis. Molestiae quasi qui dolore optio ipsam. Animi voluptatem quidem et sequi nam.

Quia quia voluptas officia dicta quia. Dolores sunt sit qui perspiciatis. Vitae nihil ratione aut autem est enim. Quae numquam amet deleniti dolorem.

Impedit autem voluptates recusandae dolorem et non tempore. Quod vel molestiae nostrum nam eum tempore. Voluptates et deleniti recusandae quo quasi eius sint.

Voluptas quo aut vel quidem dicta magni tempora. Omnis ipsam vel nisi nam at.

Career Advancement Opportunities

June 2026 Investment Banking

  • Evercore 01 99.4%
  • Moelis & Company 01 98.8%
  • JPMorgan 01 98.2%
  • Guggenheim Partners 01 97.7%
  • Morgan Stanley 07 97.1%

Overall Employee Satisfaction

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Morgan Stanley 01 98.8%
  • Evercore 01 98.2%
  • BMO Capital Markets 12 97.6%
  • Banco Santander 01 97.1%

Professional Growth Opportunities

June 2026 Investment Banking

  • Moelis & Company No 99.4%
  • Evercore No 98.8%
  • Morgan Stanley 05 98.2%
  • JPMorgan No 97.7%
  • BMO Capital Markets 12 97.1%

Total Avg Compensation

June 2026 Investment Banking

  • Vice President (14) $434
  • Associates (43) $259
  • 3rd+ Year Analyst (8) $210
  • 2nd Year Analyst (22) $179
  • Intern/Summer Associate (13) $156
  • 1st Year Analyst (75) $151
  • Intern/Summer Analyst (65) $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
BankonBanking's picture
BankonBanking
99.0
3
Secyh62's picture
Secyh62
99.0
4
kanon's picture
kanon
99.0
5
dosk17's picture
dosk17
98.9
6
GameTheory's picture
GameTheory
98.9
7
CompBanker's picture
CompBanker
98.9
8
Betsy Massar's picture
Betsy Massar
98.9
9
DrApeman's picture
DrApeman
98.9
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...”