







Balance sheet not balancing -beginner 3 statement model
I’m a complete beginner learning financial modeling and built my first simple 3-statement model using Nike’s 2025 annual report.
The historical statements balance perfectly, but my forecast Balance Sheet doesn’t:
2026F: (116)
2027F: (217)
2028F: (301)
2029F: (370)
2030F: (420)
I’ve already checked the PPE schedule, working capital schedule, retained earnings schedule, cash flow links, and cash balance, but I still can’t find the issue.
I’ve attached both the annual report statements and my model. Could someone please point out what’s wrong or where I should be looking?
Thanks!