Do a Decomposition of the company (excel i attached) for each of the last 5 years.
Balance sheet should be restated as Net operating assets, financial assets, interest bearing debt, and common equity.
Income statement should be restated as NOPAT, net investment income after tax, interest expense after tax and net income.
Calculate the reformulated income statement and balance sheet. The calculation process is required, should be shown in the cell.