can you pls create the proforma income statements.

thank you

B D E F 1 2 3 COSTCO Wholesale Proforma Statements of income - USD ($) in Millions Year 1 $ 166,761 Year 2 $ 152,703 Year $141,576 144,939 16,332 55 5,435 132,886 14,994 86 4,737 123,152 13,876 68 4,480 (160) 92 5,367 1,308 4,059 (57) (150) 178 4,765 1,061 3,704 (45) (159) 121 4,442 1,263 3,179 (45) $ 4,002 $ 3,659 $ 3,134 4 5 Revenue 6 OPERATING EXPENSES 7 Merchandise costs 8 Selling general and administrative 9 Preopening expenses 10 Operating income 11 OTHER INCOME (EXPENSE) 12 interest expense 13 Interest Income and other, net 14 INCOME BEFORE INCOME TAXES 15 Provision for income taxes 16 Net income including noncontrolling interests 17 Net Income attributable to noncontrolling interests 18 19 NET INCOME ATTRIBUTABLE TO COSTCO 20 21 22 23 Proforma Income Statement Assumptions 24 25 Revenue will grow at 26 Merchandize costs a percentage of sales 27 SG&A expense as a percentage of sales 28 29 30 31 32 33 34 35 36 37 9% 87% 10%