I need help with the Pro Forma part. Based on forcest of 5% increase in sales.

An abbreviated Pro-forma Income Statement and Balance Sheet is needed.You do no need to encompass all the variables but rather show sales, cost of goods sold or cost of services provides, and fixed costs. Other noteworthy items can be included if they are significant.

At December 31, (dollars in millions, except per share amounts) 2020 2019 2,594 Assets Current assets Cash and cash equivalents Accounts receivable Less Allowance for credit losses Less Allowance for doubtful accounts Accounts receivable, net (Note 1) Inventories Prepaid expenses and other Total current assets 22,171 25,169 1,252 26,162 23,917 1,796 6,710 733 25,429 1,422 8,028 37,473 54,594 Property, plant and equipment Less Accumulated depreciation Property, plant and equipment, net 279,737 184,904 94,833 265,734 173,819 91,915 Investments in unconsolidated businesses Wireless licenses Goodwill Other intangible assets, net Operating lease right-of-use assets Other assets Total assets 589 96,097 24,773 9,413 22,531 13,651 316,481 558 95,059 24,389 9,498 22,694 10,141 291,727 S $ s Liabilities and Equity Current liabilities Debt maturing within one year Accounts payable and accrued liabilities Current operating lease liabilities Other current liabilities Total current liabilities 5,889 $ 20,658 3,485 9,628 39,660 10,777 21,806 3,261 9,024 44,868 Long-term debt Employee benefit obligations Deferred income taxes Non-current operating lease liabilities Other liabilities Total long-term liabilities 123,173 18,657 35,711 18,000 100,712 17,952 34,703 18,393 12,264 184,024 12,008 207,549 Commitments and Contingencies (Note 16) Equity Series preferred stock (S0.10 par value; 250,000,000 shares authorized; none issued) Common stock (S0.10 par value: 6,250,000,000 shares authorized in each period: 4,291,433,646 shares issued in each period) Additional paid in capital Retained earnings Accumulated other comprehensive income (loss) Common stock in treasury, at cost (153,304,088 and 155,605,527 shares outstanding) Deferred compensation - employee stock ownership plans and other Noncontrolling interests 429 13,404 60,464 (71) (6,719) 335 1,430 69,272 316,481 $ 429 13,419 53,147 998 (6,820) 222 1,440 62,835 291,727 otal equity otal liabilities and equity See Notes to Consolidated Financial Statements rizon 2020 Annual Report on Form 10-K Consolidated Statements of Income Verizon Communications Inc. and Subsidiaries (dollars in millions, except per share amounts) 2020 2019 2018 Years Ended December 31, $ Operating Revenues Service revenues and other Wireless equipment revenues Total Operating Revenues 109,872 $ 18,420 110,305 $ 21,563 131,868 108,605 22,258 130,863 128,292 Operating Expenses Cost of services (exclusive of items shown below) Cost of wireless equipment Selling, general and administrative expense Depreciation and amortization expense Media goodwill impairment Total Operating Expenses 31,401 19,800 31,573 16,720 31,772 22,954 29.896 16,682 186 101,490 32.185 23,323 31,083 17,403 4,591 108,585 99,494 Operating Income Equity in losses of unconsolidated businesses Other income (expense), net Interest expense Income Before Provision for Income Taxes Provision for income taxes Net Income 28,798 (45) (539) (4,247) 23,967 (5,619) 18,348 $ 30,378 (15) (2,900) (4.730) 22,733 (2,945) 19,788 22,278 (186) 2,364 (4,833) 19,623 (3,584) 16,039 S S $ Net income attributable to noncontrolling interests Net income attributable to Verizon Net Income 547 $ 17,801 18,348 $ 523 $ 19,265 19,788 $ 511 15,528 16,039 S S Basic Earnings Per Common Share Net income attributable to Verizon Weighted average shares outstanding in millions) 4.30 4,140 4.66 $ 4,138 3.76 4,128 4.30 $ 4,142 4.65 $ 4,140 3.76 4,132 Diluted Earnings Per Common Share Net income attributable to Verizon Weighted average shares outstanding (in millions) See Notes to Consolidated Financial Statements Consolidated Statements of Comprehensive Income Verizon Communications Inc. and Subsidiaries (dollars in millions) 2019 2018 Years Ended December 31, 2020 $ 18,348 $ 19,788 $ 16.039 Net Income Other Comprehensive Loss, Net of Tax (Expense) Benefit Foreign currency translation adjustments, net of tax of $19, $(21) and $(11) Unrealized gain (loss) on cash flow hedges, net of tax of $197. $265 and $(19) Unrealized gain (loss) on marketable securities, net of tax of S(2), $(2) and $0 Defined benefit pension and postretirement plans, net of tax of $221, $219 and $284 Other comprehensive loss attributable to Verizon Total Comprehensive Income 180 (571) (2) (676) (1,069) 17,279 $ 16 (736) 7 (659) (1,372) 18,416 $ (117) 55 1 (858) (919) 15,120 $ $ Comprehensive income attributable to noncontrolling interests Comprehensive income attributable to Verizon Total Comprehensive Income 547 $ 16,732 17,279 $ 523 $ 17,893 18,416 $ 511 14,609 15,120 $ See Notes to Consolidated Financial Statements