Could you help on getting me a 3 year projection on Verizon 2014 Income statement?

\f\fConsolidated Statements of Income (USD $) 12 Months Ended In Millions, except Per Share data, unless otherwise specified Operating Revenues Operating Expenses Cost of services and sales (exclusive of items shown below) Dec. 31, 2014 Dec. 31, 2013 Dec. 31, 2012 Selling, general and administrative expense Depreciation and amortization expense Total Operating Expenses Operating Income Equity in earnings of unconsolidated businesses Other income and (expense), net Interest expense Income Before (Provision) Benefit For Income Taxes (Provision) Benefit for income taxes Net Income Net income attributable to noncontrolling interests Net income attributable to Verizon Net Income Basic Earnings Per Common Share Net income attributable to Verizon Weighted-average shares outstanding (in millions) Diluted Earnings Per Common Share Net income attributable to Verizon Weighted-average shares outstanding (in millions) $127,079 $120,550 $115,846 49,931 44,887 46,275 41,016 27,089 39,951 16,533 107,480 19,599 16,606 88,582 31,968 16,460 102,686 13,160 1,780 -1,194 -4,915 142 -166 -2,667 324 -1,016 -2,571 15,270 -3,314 11,956 29,277 -5,730 23,547 9,897 660 10,557 2,331 9,625 $11,956 12,050 11,497 $23,547 9,682 875 $10,557 $2.42 $4.01 $0.31 3,974 2,866 2,853 $2.42 $4 $0.31 3,981 2,874 2,862 Consolidated Balance Sheets (USD $) In Millions, unless otherwise specified Current assets Cash and cash equivalents Short-term investments Accounts receivable, net of allowances of $739 and $645 Dec. 31, 2014 Dec. 31, 2013 $10,598 555 13,993 1,153 3,324 29,623 230,508 140,561 89,947 Other Total current liabilities Long-term debt Employee benefit obligations Deferred income taxes Other Liabilities Equity Series preferred stock ($.10 par value; none issued) Common stock ($.10 par value; 4,242,374,240 and 2,967,610,119 shares issued in each period, respectively) Contributed capital Reinvested earnings Accumulated other comprehensive income Common stock in treasury, at cost Deferred compensation - employee stock ownership plans and other Noncontrolling interests Total equity Total liabilities and equity 3,432 75,747 24,634 5,800 4,535 274,098 2,735 3,933 16,680 8,649 28,064 110,536 33,280 41,578 5,574 Wireless licenses Goodwill Other intangible assets, net Other assets Total assets Current liabilities Debt maturing within one year Accounts payable and accrued liabilities 12,439 1,020 3,406 70,994 220,865 131,909 88,956 802 75,341 24,639 5,728 6,628 232,708 Inventories Prepaid expenses and other Total current assets Plant, property and equipment Less accumulated depreciation Plant, property and equipment, net Investments in unconsolidated businesses $53,528 601 16,453 6,664 27,050 89,658 27,682 28,639 5,653 424 11,155 2,447 297 37,939 1,782 1,111 -3,263 2,358 -3,961 424 1,378 13,676 $232,708 421 56,580 95,416 $274,098