Create a pro forma Income Statement and Balance Sheet for the company's current fiscal year. Incorporate (a) the information provided in their current financial statements, (b) additional information obtained from financial ratios, and (c) guidance based on additional research. Provide a detailed rationale for each number based on research.

I don't know which data is needed or how to calculate.

Please help!

Here is their income statement and balance sheet from their most recent quarterly report (ending on Dec. 31, 2019):

Income Statement (for the year 2019):

*all numbers are in millions

Revenue: $67,151

Costs Of Goods Sold: $30,162

Gross Profit: $37,029

Operating Expenses: $56,870

Operating Income: $10,291

Pre-Tax Income: $9,312

Income After Taxes: $7,353

Net Income: $7,314

EPS: $5.20

Balance Sheet (for the year 2019):

*all numbers are in millions

Cash on Hand: $5,738

Inventory: $3,338

Total Current Assets: $17,645

Total Long-Term Assets: $60,902

Total Assets: $78,547

Total Current Liabilities: $20,461

Total Long-Term Liabilities: $43,218

Total Liabilities: $63,679

Shareholder Equity: $14,868

Total Liabilities and Shareholder Equity: $78,547