From Passion to Payday

Lesson 1.5 40 min

How the three statements link

The four connections that tie the statements together, and how to test any change by tracing it through all three.

The three statements are three views of the same ledger. Once they are built, a handful of connections let you check that they agree, and those same connections let you forecast what any decision will do to profit, position and cash before you make it.

Net income flows to equity. The year's net income, less dividends, is the change in retained earnings. If the balance sheet's retained earnings does not equal opening retained earnings plus net income less dividends, something is missing.

The cash flow total equals the change in cash. Net cash from the three sections must equal the closing cash on the balance sheet less the opening cash.

Long-term assets roll forward. Opening cost plus purchases less disposals gives closing cost. Opening accumulated depreciation plus the year's depreciation expense (less amounts on disposals) gives closing accumulated depreciation. Purchases appear in investing cash flows; depreciation appears on the income statement and as an add-back.

Debt rolls forward. Opening loan plus new borrowing less repayments gives the closing loan. Borrowing and repayments appear in financing; interest appears on the income statement.

Working capital ties too, but it is already built into the indirect method: each change in a current asset or liability is the same number on the balance sheet comparison and on the cash flow statement.

Following one transaction through

Take a single entry and trace it. On December 31, Northside owed $4,000 of wages that staff had earned but would be paid in January.

On the income statement, wages expense includes the $4,000, reducing income before tax by that amount.

On the balance sheet, wages payable shows $4,000 as a current liability. Retained earnings is lower because net income is lower.

On the cash flow statement, the indirect method starts from the lower net income and adds back the $4,000 increase in wages payable. The net effect on 2025 operating cash is zero, which is correct: no cash moved.

Every transaction can be traced this way. If you trace it and one statement doesn't move as expected, you have found either an error or a misunderstanding, and both are worth finding before a lender or a tax authority does.

A change test

Analysts check a model by changing one input and confirming that all three statements respond coherently. Change Northside's depreciation to an eight-year life:

  • Depreciation falls from $12,000 to $9,000.
  • Income before tax rises by $3,000 to $35,680; tax at the case rate rises by $300; net income rises by $2,700.
  • Net equipment rises by $3,000. On the other side, retained earnings rises by $2,700 and income tax payable by $300, so the balance sheet still balances.
  • Operating cash flow is unchanged: net income is $2,700 higher, the depreciation add-back is $3,000 lower, and the tax payable add-back is $300 higher.

Cash does not care about useful life estimates. A model in which cash moves when you change depreciation has an error in it.

Building the linked model

A linked three-statement workbook keeps one set of inputs and derives everything else. The usual order is:

  1. Inputs: revenue drivers, costs, capital spending, financing.
  2. Income statement from the inputs.
  3. Balance sheet, with retained earnings and debt rolled forward and working capital driven by the inputs.
  4. Cash flow statement derived from the income statement and balance sheet changes.
  5. Checks: balance sheet balances, cash flow equals change in cash, rollforwards agree.

The template for this lesson follows that order and carries a check row that should read zero in every column. A number typed over a formula is an easy error to make and a hard one to see, so the template keeps inputs on one sheet and colours them blue.

Worked case

Northside's statements, tied out

The four links, Northside 2025
LinkFromToAgrees
Net income to retained earningsIS 29,412RE 23,412 after dividends 6,000yes
Cash flow total to cashCF 58,580BS 58,580yes
Depreciation to net equipmentIS 12,000BS 72,000 less 12,000yes
Loan activity to loan balanceCF +40,000 and (8,000)BS 32,000yes
Retained earnings rollforward, 2025
$
Opening retained earnings0
Net income29,412
Dividends declared(6,000)
Closing retained earnings23,412

The equipment rollforward is equally short: cost of 0 + 72,000 purchases = 72,000; accumulated depreciation of 0 + 12,000 = 12,000; carrying amount $60,000. The loan: 0 + 40,000 − 8,000 = $32,000, of which $8,000 is current.

Template

Linked three-statement model

One input sheet drives an income statement, balance sheet and cash flow statement, with a checks row that must read zero. Change any input and watch all three statements move together.

The full working file, 1-5-linked-three-statements.xlsx, is in the Accounting and Finance Toolkit, Part 1. The lesson above teaches the method and shows the worked numbers, so you can build it yourself in any spreadsheet.

Exercises

Work these, then open the answers

  1. Northside borrows a further $10,000 on December 31 and uses it to buy a second grinder the same day. Trace the effect on all three statements.

    Answer

    Income statement: no effect in 2025 (no depreciation yet if the asset is placed in service in 2026). Balance sheet: equipment +10,000, loan +10,000. Cash flows: investing −10,000, financing +10,000, net change in cash zero.

  2. Suppose dividends had been $8,000 instead of $6,000. List the figures that change.

    Answer

    Retained earnings falls to 21,412, cash falls to 56,580, financing cash flow falls to 84,000. Net income and operating cash flow are unchanged.

  3. With an eight-year life, by how much does net income change and why does cash not change?

    Answer

    Net income rises by $2,700. Depreciation is a non-cash allocation, and the extra tax is unpaid at year end, so the indirect method offsets both changes.

Check

4 questions

1. Retained earnings at year end equals
2. If a model's cash balance changes when only the depreciation life is changed (ignoring tax), the model
3. New borrowing appears in
4. Pick the pair that should always be equal.

Sources

Sources