Create a Proforma Income Statement and Balance sheet:

Boeing Income Statement 2019 (in billions) 2019 Sales/Revenue Cost of Goods Sold (COGS) incl. D&A Gross Income 76.56 72.07 4.49 20.0% 94.1% 2020 Proforma 91.87 86.48 5.39 6.43 3.22 3.21 8.4% 4.21% 4.19% 7.72 3.86 3.85 SG&A Expense Research & Development Other SG&A Other Operating Expense Unusual Expense EBIT after Unusual Expense 1.05% 0.96 0.80 (0.27) (11.01) 1.21 Non-Operating Income/Expense Non-Operating Interest Income Equity in Affiliates (Pretax) Interest Expense Gross Interest Expense $ (0.40) 0.72 0.81 Gross Interest Expense Interest Capitalized Pretax Income 0.81 0.83 (2.26) Income Tax Income Tax - Current Domestic Income Tax - Current Foreign Income Tax - Deferred Domestic Income Tax - Deferred Foreign Income Tax Credits Equity in Affiliates Other After-Tax Income (Expense) Consolidated Net Income (1.62) (0.47) 0.17 (1.32) (0.30) (0.64) Minority Interest Expense Net Income $ (0.64) Extraordinaires & Discontinued Operations Extra Items & Gain/Loss Sale Of Assets Cumulative Effect - Accounting Chg Discontinued Operations Net Income After Extraordinaires (0.64) Preferred Dividends Net Income Available to Common (0.64) EPS (Basic) (1.12) Basic Shares Outstanding 0.57 EPS (Diluted) (1.12) Diluted Shares Outstanding 0.57 EBITDA $ 0.34 Boeing Income Statement 2019 (in billions) 2019 Sales/Revenue Cost of Goods Sold (COGS) incl. D&A Gross Income 76.56 72.07 4.49 20.0% 94.1% 2020 Proforma 91.87 86.48 5.39 6.43 3.22 3.21 8.4% 4.21% 4.19% 7.72 3.86 3.85 SG&A Expense Research & Development Other SG&A Other Operating Expense Unusual Expense EBIT after Unusual Expense 1.05% 0.96 0.80 (0.27) (11.01) 1.21 Non-Operating Income/Expense Non-Operating Interest Income Equity in Affiliates (Pretax) Interest Expense Gross Interest Expense $ (0.40) 0.72 0.81 Gross Interest Expense Interest Capitalized Pretax Income 0.81 0.83 (2.26) Income Tax Income Tax - Current Domestic Income Tax - Current Foreign Income Tax - Deferred Domestic Income Tax - Deferred Foreign Income Tax Credits Equity in Affiliates Other After-Tax Income (Expense) Consolidated Net Income (1.62) (0.47) 0.17 (1.32) (0.30) (0.64) Minority Interest Expense Net Income $ (0.64) Extraordinaires & Discontinued Operations Extra Items & Gain/Loss Sale Of Assets Cumulative Effect - Accounting Chg Discontinued Operations Net Income After Extraordinaires (0.64) Preferred Dividends Net Income Available to Common (0.64) EPS (Basic) (1.12) Basic Shares Outstanding 0.57 EPS (Diluted) (1.12) Diluted Shares Outstanding 0.57 EBITDA $ 0.34