Prepare a Pro-Forma for Paypal Inc for the Income statement, Balance Sheet and CashFlows. Forecast out THREE years for each statement. Make sure your pro forma statements balance for example your end of year cash flow statement must equal your cash and equivalent in your poor forma balance sheet. Please provide all formulas in Excel

Income Statement
All numbers in thousands
Revenue	12/31/21	12/31/20	12/31/19	12/31/18	12/31/17	12/31/16
Total Revenue				15,451,000	13,094,000	10,842,000
Cost of Revenue				8,337,000	7,077,000	5,701,000
Gross Profit				7,114,000	6,017,000	5,141,000
Operating Expenses
Research Development				1,071,000	953,000	834,000
Selling General and Administrative				2,764,000	2,283,000	1,997,000
Non Recurring				-	-	-
Others				284,000	92,000	92,000
Total Operating Expenses				13,232,000	11,180,000	9,256,000
Operating Income or Loss				2,219,000	1,914,000	1,586,000
Income from Continuing Operations
Total Other Income/Expenses Net				248,000	286,000	45,000
Earnings Before Interest and Taxes				2,219,000	1,914,000	1,586,000
Interest Expense				-77,000	-7,000	-3,000
Income Before Tax				2,376,000	2,200,000	1,631,000
Income Tax Expense				319,000	405,000	230,000
Minority Interest				-	-	-
Net Income From Continuing Ops				2,057,000	1,795,000	1,401,000
Non-recurring Events
Discontinued Operations				-	-	-
Extraordinary Items				-	-	-
Effect Of Accounting Changes				-	-	-
Other Items				-	-	-
Net Income
Net Income				2,057,000	1,795,000	1,401,000
Preferred Stock And Other Adjustments				-	-	-
Net Income Applicable To Common Shares				2,057,000	1,795,000	1,401,000
Balance Sheet
All numbers in thousands
Period Ending				12/31/18	12/31/17	12/31/16
Current Assets
Cash And Cash Equivalents				7,575,000	2,883,000	1,590,000
Short Term Investments				1,534,000	2,812,000	3,385,000
Net Receivables				2,845,000	1,597,000	5,562,000
Inventory				-	-	-
Other Current Assets				20,062,000	24,706,000	14,586,000
Total Current Assets				32,963,000	32,645,000	25,733,000
Long Term Investments				971,000	1,961,000	1,539,000
Property Plant and Equipment				1,724,000	1,528,000	1,482,000
Goodwill				6,284,000	4,339,000	4,059,000
Intangible Assets				825,000	168,000	211,000
Accumulated Amortization				-	-	-
Other Assets				565,000	133,000	79,000
Deferred Long Term Asset Charges				224,000	95,000	21,000
Total Assets				43,332,000	40,774,000	33,103,000
Current Liabilities
Accounts Payable				281,000	257,000	192,000
Short/Current Long Term Debt				-	-	-
Other Current Liabilities				21,623,000	20,135,000	15,364,000
Total Current Liabilities				25,904,000	22,863,000	16,878,000
Long Term Debt				-	-	-
Other Liabilities				2,042,000	1,917,000	1,513,000
Deferred Long Term Liability Charges				-	-	-
Minority Interest				-	-	-
Negative Goodwill				-	-	-
Total Liabilities				27,946,000	24,780,000	18,391,000
Stockholders' Equity
Misc. Stocks Options Warrants				-	-	-
Redeemable Preferred Stock				-	-	-
Preferred Stock				-	-	-
Common Stock				-	-	-
Retained Earnings				5,880,000	3,823,000	2,069,000
Treasury Stock				-5,433,000	-2,143,000	-936,000
Capital Surplus				14,939,000	14,314,000	13,579,000
Other Stockholder Equity				78,000	-142,000	59,000
Total Stockholder Equity				15,386,000	15,994,000	14,712,000
Net Tangible Assets				8,277,000	11,487,000	10,442,000
Cash Flow
All numbers in thousands
Period Ending				12/31/18	12/31/17	12/31/16
Net Income				2,057,000	1,795,000	1,401,000
Operating Activities, Cash Flows Provided By or Used In
Depreciation				776,000	513,000	516,000
Adjustments To Net Income				2,028,000	542,000	1,514,000
Changes In Accounts Receivables				-59,000	12,000	-77,000
Changes In Liabilities				26,000	62,000	11,000
Changes In Inventories				-	-	-
Changes In Other Operating Activities				699,000	-674,000	-484,000
Total Cash Flow From Operating Activities				5,483,000	2,531,000	3,158,000
Investing Activities, Cash Flows Provided By or Used In
Capital Expenditures				-823,000	-667,000	-669,000
Investments				-483,000	-970,000	-2,612,000
Other Cash flows from Investing Activities				1,146,000	-1,605,000	-1,081,000
Total Cash Flows From Investing Activities				840,000	-4,485,000	-5,904,000
Financing Activities, Cash Flows Provided By or Used In
Dividends Paid				-	-	-
Sale Purchase of Stock				-	-	-
Net Borrowings				960,000	820,000	-21,000
Other Cash Flows from Financing Activities				1,573,000	4,292,000	3,063,000
Total Cash Flows From Financing Activities				-1,262,000	4,084,000	2,038,000
Effect Of Exchange Rate Changes				-113,000	36,000	36,000
Change In Cash and Cash Equivalents				4,948,000	2,166,000	-708,000