How to create a pro forma income statement showing with an investment and showing without an investment using the last 5 reported years shown below?

Also, how can I calculate the proposed ROI on the investment?

The photo below reflects Apple's financials for the Mergent Database from the years 2018 - 2014 (in that order).

marginiosline.com.prasy-Library.milford.edu ant Portal | Ashdore University Writing Center & Lowry Ashford Universky Library Mergent Orinn . At Reported : Ap. H. I Am Needing To Crome 2 Pop- 1 Ploide Helps - Prepiro A Pipform. consolidated Tel Thousands Theus andi Thousands Thousands Thousands 285 505,000 274 23 090 715,439,000 231,715 000 142.7 8,000 cast of was 183, 756,000 131,376.000 140 058 000 112 258, 000 101,838,000 48 145 090 54,203,000 13 828 000 TD, 507,000 Research & development export 14 2:384,000 11 581, 009 10 045.090 8 0ST OOO 40-41,400 g pereral & administratve capone 18, 708,000 15 261,008 14.194 000 14 328, 000 11,983,900 Total operating expenses 39.941,000 28, 842,000 24 239, 000 12 308 000 18.0034.090 niq Income (loss TO, 898,000 81,344,000 50, 024,000 71,230,000 $7.503, 090 nterest & dividend income 5,645,000 5,201,000 3,899,000 2,821,400 heres expense 3.240,000 2,323,000 1,456,000 T33,000 384,000 income ( experiset, net 1441,000 1:38 030) (903,0001 1431,0001 IncoTH leapenmesh net 2.0 05,009 2 745 000 1,348 000 1,285,000 e floss) before provision for income tamra 72. 903,000 84 089, 000 41 37 2,000 T2,315,090 53,483,000 Purmen federal Income tax expense (tenets) 41.425.000 7.602,000 41.730.090 8 824 030 deferred leder income lan expense [benefit (3.3.818500 5.980.DOC 1,408. 000 3. 1831000 ne Lix experse 7, 808,50C 13 17290 12,495.000 15.138, 009 11,807, DOO e (benelig 581,400 250,000 1.248,090 834, 000 Jefon me Lax supense benetg 45,000 2.000 138 000 1250,000) ale income bu expense [bereit 598,009 201,090 852 000 1,0-45,090 tum ant foreign income bo topense boratg 3,864, 000 1AT1,090 2, 103 000 4,P44 0DO 2,141 000 ed foreign income tax topurse (tirein 1,181,000 [18 0001 20.090 (1,808 080] (858 030) Total foreign Income tax expome (benefit 8, 167 000 1,858 090 2.138.090 2.930. 000 1 489, 000 Provision for [herself fromj Income Shoes 13,072.000 15,734.090 15. 645.000 19. 121,030 13 973,009 iet income 59.531.030 48,351. 090 45.647.090 13 3H.900 JR. 5 10.000 filed inwage shares oustanding . banks 4 918 37 5.410. 820 5.793.421 Weighled merage wha res outstanding - dilvied 5.030. 109 8, 800, 241 4, 127 863 Your and shares outstanding 4,754.P 5. 128 201 5, 308, 158 3,868. 181 del martinge Poss} per common share - basic 12 01 hel earnings poss) per common share . dived 11.81 9.23 8.45 ndi declared per common share 24 sumit 1,400 of corimon stockholders 23 F10 26 641 20.112 Foreign cuminty bandison aduwornants 324000 1411 0901