Using the data provided below for Teladoc Health Inc.  create a Pro Forma Income Statement, and a Pro Forma Balance Sheet for the years 2020 through 2025.

Teladoc Health, Inc. TDOC 87918A105 BYQRFY1 NYSE Source: FactSet Fundamentals Sales Cost of Goods Sold (COGS) incl. D&A COGS excluding D&A Depreciation & Amortization Expense Depreciation Amortization of Intangibles Amortization of Deferred Charges Gross Income SG&A Expense Research & Development Other SG&A Other Operating Expense EBIT (Operating Income) Nonoperating Income - Net Nonoperating Interest Income Equity in Earnings of Affiliates Reserves Increase (Decrease) Other Income (Expense) Interest Expense Gross Interest Expense Interest Capitalized Unusual Expense - Net Impairments Goodwill Other Intangibles Property Plant & Equipment Financial Fixed Assets Exceptional Provisions Restructuring Expense Legal Claim Expense Unrealized Valuation Gain/Loss Investments Investment Property Biological Assets DEC '20 1,093.96 460.32 382.24 78.09 13.39 64.7 0 633.64 1,042.95 164.94 878.01 0 -409.31 -0.6 0 0 0 -0.6 59.9 59.9 0 106.19 0 0 88.24 8.88 DEC '19 553.31 223,42 184.47 38.95 3.38 35.57 0- 329.89 396.95 64.64 332.31 -67.06 29.01 29.01 13.38 DEC '18 ogooooo SOOOSEF 0 0 6.62 6.76 417.91 164.34 128.74 35.6 4.06 31.55 253.57 315.63 54.37 261.26 0 -62.06 5.5 0 0 0 5.5 26.11 26.11 0 14.29 0 0 -0.08 10.39 3.98 DEC '17 233.28 80.72 61.62 19.1 3.8 15.3 152.56 209.5 34.46 175.04 0 -56.94 0 0 Ooo 0 0 17.49 17.49 0 32.58 0 0 DEC '16 0.39 13.2 4.87- 123.16 40.24 31.97 8.27 2.17 6.1 0 82.92 138.35 21.82 116.54 0 -55.44 0 oooo 2.59 2.59 0 15.68 0 0 0.27 6.96