I need to create income statement, stockholders equity, balance sheet and cash flow statement projecting out 5 years based on Amazon 2018 10-k and an...

I need to create income statement, stockholders equity, balance sheet and cash flow statement projecting out 5 years based on Amazon 2018 10-k and an issuance of $5 billion in stock. I also need to analyze the impact of each. I am attaching the excel version of the 2018 financial statements.

• Attachment 1
• Attachment 2
• Attachment 3
• Attachment 4