I need help finding the projected corporate level financials for years 12-14

Historical Corporate-Level Financials Corporate-Level Financials Year 11 Company E's Projected Corporate-Level Financials Year 12 Year 13 Year 14 0 0 0 Company Industry Company Industry Company Industry Average Average Average 5,136 54 208 Total Interest Costs ($000s) 5,275 5,530 7,722 300 4,373 6,570 0 0 0 0 Shares Issued Shares Retired Annual Dividend ( per share) 500 650 (000s) 240 286 0 1.00 1.58 0.00 .000.00 Income Statements Company E's Historical Income Statements Company E's Projected Income Statements Year 13 $ 215,729$ 231,699 237,269 257,110 494,379 245,651 30,656 40,409 10,244 167,419 6,570 160,749 48,225 $67,550 $ 124,985 112,524 Net Revenues $ 85,939 $ 95,022 S99,058 AC Cameras UAV Dromes 232,481 448,210 276,680 31,536 26,653 9,098 104,243 7,722 322,428 554,127 282,496 0 95,022 46,029 1,608 6,671 Total 85,939 99,058 46,241 Cost of Units Sold Delivery Costs Marketing Costs Administrative Expenses 7,112 5,894 2,497 34,191 45,668 8,925 135 5,530 178,550 53,565 Total Operating Profit Interest Costs 38,002 41,125 41,125 12,337 28,787 Pre-Tax Profit 38,002 11,401 $ 23,934 $ 26,602 Income Taxes 28,950 10,257 Net Profit Earnings Per Share ( per share) Dividends Per Share (per share) Return On Average Equity (ROE) Shares of Stock Outstanding (000s) Total Shareholder Equity $0.50 3.2% 21,700 $ 356,022 506,154 694,505 21,700 $ 807,029 $ 830,963 857,564 20,550 21,050 21,700 Historical Corporate-Level Financials Corporate-Level Financials Year 11 Company E's Projected Corporate-Level Financials Year 12 Year 13 Year 14 0 0 0 Company Industry Company Industry Company Industry Average Average Average 5,136 54 208 Total Interest Costs ($000s) 5,275 5,530 7,722 300 4,373 6,570 0 0 0 0 Shares Issued Shares Retired Annual Dividend ( per share) 500 650 (000s) 240 286 0 1.00 1.58 0.00 .000.00 Income Statements Company E's Historical Income Statements Company E's Projected Income Statements Year 13 $ 215,729$ 231,699 237,269 257,110 494,379 245,651 30,656 40,409 10,244 167,419 6,570 160,749 48,225 $67,550 $ 124,985 112,524 Net Revenues $ 85,939 $ 95,022 S99,058 AC Cameras UAV Dromes 232,481 448,210 276,680 31,536 26,653 9,098 104,243 7,722 322,428 554,127 282,496 0 95,022 46,029 1,608 6,671 Total 85,939 99,058 46,241 Cost of Units Sold Delivery Costs Marketing Costs Administrative Expenses 7,112 5,894 2,497 34,191 45,668 8,925 135 5,530 178,550 53,565 Total Operating Profit Interest Costs 38,002 41,125 41,125 12,337 28,787 Pre-Tax Profit 38,002 11,401 $ 23,934 $ 26,602 Income Taxes 28,950 10,257 Net Profit Earnings Per Share ( per share) Dividends Per Share (per share) Return On Average Equity (ROE) Shares of Stock Outstanding (000s) Total Shareholder Equity $0.50 3.2% 21,700 $ 356,022 506,154 694,505 21,700 $ 807,029 $ 830,963 857,564 20,550 21,050 21,700