Calculate the Pro-Forma Income and balance sheet statement for 2019 to 2024. Projected sales rate at 10%

12 Months Ended Dec. 30, 2017 Dec. 29, 2018 Dec. 31, 2016 Consolidated Statements of Income - USD ($) shares in Millions, $ in Millions Income Statement [Abstract] Net revenue Cost of sales Gross margin Research and development Marketing, general and administrative Restructuring and other charges Amortization of acquisition-related intangibles Operating expenses Operating income Gains (losses) on equity investments, net Interest and other, net Income before taxes Provision for taxes Net income Earnings per share - Basic Earnings per share - Diluted Weighted average shares of common stock outstanding: Basic (shares) Diluted (shares) $ 70,848 27,111 43,737 13,543 6,750 (72) 200 20,421 23,316 (125) 126 23,317 2,264 $ 21,053 $ 4.57 $ 4.48 $ 62,761 23,663 39,098 13,035 7,452 384 177 21,048 18,050 2,651 (349) 20,352 10,751 $ 9,601 $ 2.04 $ 1.99 $ 59,387 23,154 36,233 12,685 8,377 1,744 294 23,100 13,133 506 (703) 12,936 2,620 $ 10,316 $ 2.18 $ 2.12 4,611 4,701 4,701 4,835 4,730 4,875 Dec. 29, 2018 Dec. 30, 2017 $ 3,019 2,788 5,843 6,722 7,253 3,162 28,787 48,976 6,042 3,388 24,513 11,836 4,421 127,963 $ 3,433 1,814 8,755 5,607 6,983 2,908 29,500 41,109 8,579 3,712 24,389 12,745 3,215 123,249 Consolidated Balance Sheets - USD ($) $ in Millions Current assets: Cash and cash equivalents Short-term investments Trading assets Accounts receivable, net of allowance for doubtful accounts of $33 ($25 in 2017) Inventories Other current assets Total current assets Property, plant and equipment, net Equity investments Other long-term investments Goodwill Identified intangible assets, net Other long-term assets Total assets Current liabilities: Short-term debt Accounts payable Accrued compensation and benefits Deferred income Other accrued liabilities Total current liabilities Debt Contract Liabilities Income taxes payable, non-current Deferred income taxes Other long-term liabilities Commitments and Contingencies (Note 21) Temporary equity Stockholders' equity: Preferred stock, $0.001 par value, 50 shares authorized; none issued Common stock, $0.001 par value, 10,000 shares authorized; 4,516 shares issued and outstanding (4,687 issued and outstanding in 2017) and capital in excess of par value Accumulated other comprehensive income (loss) Retained earnings Total stockholders' equity Total liabilities, temporary equity, and stockholders' equity 1,261 3,824 3,622 0 7,919 16,626 25,098 2,049 4,897 1,665 2,646 1,776 2,928 3,526 1,656 7,535 17,421 25,037 0 4,069 3,046 3,791 419 866 0 25,365 0 26,074 (974) 50,172 74,563 $ 127,963 862 42,083 69,019 $ 123,249 12 Months Ended Dec. 30, 2017 Dec. 29, 2018 Dec. 31, 2016 Consolidated Statements of Income - USD ($) shares in Millions, $ in Millions Income Statement [Abstract] Net revenue Cost of sales Gross margin Research and development Marketing, general and administrative Restructuring and other charges Amortization of acquisition-related intangibles Operating expenses Operating income Gains (losses) on equity investments, net Interest and other, net Income before taxes Provision for taxes Net income Earnings per share - Basic Earnings per share - Diluted Weighted average shares of common stock outstanding: Basic (shares) Diluted (shares) $ 70,848 27,111 43,737 13,543 6,750 (72) 200 20,421 23,316 (125) 126 23,317 2,264 $ 21,053 $ 4.57 $ 4.48 $ 62,761 23,663 39,098 13,035 7,452 384 177 21,048 18,050 2,651 (349) 20,352 10,751 $ 9,601 $ 2.04 $ 1.99 $ 59,387 23,154 36,233 12,685 8,377 1,744 294 23,100 13,133 506 (703) 12,936 2,620 $ 10,316 $ 2.18 $ 2.12 4,611 4,701 4,701 4,835 4,730 4,875 Dec. 29, 2018 Dec. 30, 2017 $ 3,019 2,788 5,843 6,722 7,253 3,162 28,787 48,976 6,042 3,388 24,513 11,836 4,421 127,963 $ 3,433 1,814 8,755 5,607 6,983 2,908 29,500 41,109 8,579 3,712 24,389 12,745 3,215 123,249 Consolidated Balance Sheets - USD ($) $ in Millions Current assets: Cash and cash equivalents Short-term investments Trading assets Accounts receivable, net of allowance for doubtful accounts of $33 ($25 in 2017) Inventories Other current assets Total current assets Property, plant and equipment, net Equity investments Other long-term investments Goodwill Identified intangible assets, net Other long-term assets Total assets Current liabilities: Short-term debt Accounts payable Accrued compensation and benefits Deferred income Other accrued liabilities Total current liabilities Debt Contract Liabilities Income taxes payable, non-current Deferred income taxes Other long-term liabilities Commitments and Contingencies (Note 21) Temporary equity Stockholders' equity: Preferred stock, $0.001 par value, 50 shares authorized; none issued Common stock, $0.001 par value, 10,000 shares authorized; 4,516 shares issued and outstanding (4,687 issued and outstanding in 2017) and capital in excess of par value Accumulated other comprehensive income (loss) Retained earnings Total stockholders' equity Total liabilities, temporary equity, and stockholders' equity 1,261 3,824 3,622 0 7,919 16,626 25,098 2,049 4,897 1,665 2,646 1,776 2,928 3,526 1,656 7,535 17,421 25,037 0 4,069 3,046 3,791 419 866 0 25,365 0 26,074 (974) 50,172 74,563 $ 127,963 862 42,083 69,019 $ 123,249