Need help with ratios and Pro-Forma Financial Statements for Salesforce.com vs. Siebel Case Study

This is part of a case study that ask us to prepare Pro-Forma Financial Statements ad ratios. See below: Attached are the data provided in the case study.

• Need Pro-Forma Financial Statements (I/S, B/S and Statement of Cash Flows) with deltas out 3 years and analysis
  Each year must have 2 columns: 1 with your strategy and 1 without your strategy.
• Ratios
  from the most current and available 3
  years with deltas and analysis

Include Pro-Forma ratios for the first year out with deltas contrasting from the most current year’s ratios.

• (The Strategy Club has excellent templates/examples for exhibits and matrices: http://strategyclub.com/free-student-template/)

A formal, in-depth case study analysis is required

Assume your group is a consulting team asked by Saleforce.com to analyze its external/internal environment and make strategic recommendations.