In excel show formula's for each line item of how Income statement was created? (12 months ended only) what information do i need to complete

Consolidated Statements of Income - USD ($) shares in Thousands, $ in Thousands	3 Months Ended								12 Months Ended
	Dec. 31, 2019	Sep. 30, 2019	Jun. 30, 2019	Mar. 31, 2019	Dec. 31, 2018	Sep. 30, 2018	Jun. 30, 2018	Mar. 31, 2018	Dec. 31, 2019	Dec. 31, 2018	Dec. 31, 2017
Income Statement [Abstract]
Net revenues	$ 1,441,225	$ 1,429,456	$ 1,191,729	$ 1,204,722	$ 1,389,980	$ 1,442,976	$ 1,174,859	$ 1,185,370	$ 5,267,132	$ 5,193,185	$ 4,989,244
Cost of goods sold									2,796,599	2,852,714	2,737,830
Gross profit	681,527	689,898	554,321	544,787	625,227	665,207	526,584	523,453	2,470,533	2,340,471	2,251,414
Selling, general and administrative expenses									2,233,763	2,182,339	2,099,522
Restructuring and impairment charges									0	183,149	124,049
Income (loss) from operations	74,073	138,920	(11,482)	35,259	(10,447)	118,966	(104,875)	(28,661)	236,770	(25,017)	27,843
Interest expense, net									(21,240)	(33,568)	(34,538)
Other expense, net									(5,688)	(9,203)	(3,614)
Income (loss) before income taxes									209,842	(67,788)	(10,309)
Income tax expense (benefit)									70,024	(20,552)	37,951
Income (loss) from equity method investment									(47,679)	934	0
Net income (loss)	$ (15,304)	$ 102,315	$ (17,349)	$ 22,477	$ 4,218	$ 75,266	$ (95,544)	$ (30,242)	$ 92,139	$ (46,302)	$ (48,260)
Basic net income (loss) per share (in dollars per share)	$ (0.03)	$ 0.23	$ (0.04)	$ 0.05	$ 0.01	$ 0.17	$ (0.21)	$ (0.07)	$ 0.20	$ (0.10)	$ (0.11)
Diluted net income (loss) per share (in dollars per share)	$ (0.03)	$ 0.23	$ (0.04)	$ 0.05	$ 0.01	$ 0.17	$ (0.21)	$ (0.07)	$ 0.20	$ (0.10)	$ (0.11)
Weighted average common shares outstanding Class A, B and C common stock
Class A, B and C Basic (in shares)									450,964	445,815	440,729
Class A, B and C Diluted (in shares)									454,274	445,815	440,729