Compute the 2015 common size income statement and the common size balance sheet for Starbucks and dunkin Donuts in excel. Use the inancial statements from market watch.

Sales/Revenue	810.93M
Cost of Goods Sold (COGS) incl. D&A	206.63M
COGS excluding D&A	161.39M
Depreciation & Amortization Expense	45.24M
Depreciation	20.56M
Amortization of Intangibles	24.69M
Gross Income	604.3M
	2015
SG&A Expense	246.6M
Research & Development	-
Other SG&A	246.6M
Other Operating Expense	-
Unusual Expense	72.68M
EBIT after Unusual Expense	285.03M
Non Operating Income/Expense	2.49M
Non-Operating Interest Income	424,000
Equity in Affiliates (Pretax)	12.56M
Interest Expense	98.91M
Gross Interest Expense	98.91M
Interest Capitalized	-
Pretax Income	201.59M
Income Tax	96.36M
Income Tax - Current Domestic	114.28M
Income Tax - Current Foreign	3.19M
Income Tax - Deferred Domestic	(22.09M)
Income Tax - Deferred Foreign	987,000
Income Tax Credits	-
Equity in Affiliates	-
Other After Tax Income (Expense)	-
Consolidated Net Income	105.23M
Minority Interest Expense	2,000
Net Income	105.23M
Extraordinaries & Discontinued Operations	-
Extra Items & Gain/Loss Sale Of Assets	-
Cumulative Effect - Accounting Chg	-
Discontinued Operations	-
Net Income After Extraordinaries	105.23M
Preferred Dividends	-
Net Income Available to Common	105.23M
EPS (Basic)	1.1
Basic Shares Outstanding	96.05M
EPS (Diluted)	1.08
Diluted Shares Outstanding	97.13M
EBITDA	402.95M

Assets
Fiscal year is January-December. All values USD millions.	2015
Cash & Short Term Investments	332.35M
Cash Only	332.35M
Short-Term Investments	-
Total Accounts Receivable	128.36M
Accounts Receivables, Net	53.14M
Accounts Receivables, Gross	59.78M
Bad Debt/Doubtful Accounts	(6.63M)
Other Receivables	75.22M
Inventories	-
Finished Goods	-
Work in Progress	-
Raw Materials	-
Progress Payments & Other	-
Other Current Assets	97.12M
Miscellaneous Current Assets	73.22M
Total Current Assets	557.82M
	2015
Net Property, Plant & Equipment	182.61M
Property, Plant & Equipment - Gross	294.24M
Buildings	49.3M
Land & Improvements	33.35M
Computer Software and Equipment	-
Other Property, Plant & Equipment	154.48M
Accumulated Depreciation	111.63M
Total Investments and Advances	106.88M
Other Long-Term Investments	-
Long-Term Note Receivable	-
Intangible Assets	2.29B
Net Goodwill	889.59M
Net Other Intangibles	1.4B
Other Assets	59.01M
Tangible Other Assets	53.21M
Total Assets	3.2B
Liabilities & Shareholders' Equity
	2015
ST Debt & Current Portion LT Debt	25.55M
Short Term Debt	-
Current Portion of Long Term Debt	25.55M
Accounts Payable	18.66M
Income Tax Payable	-
Other Current Liabilities	374.58M
Dividends Payable	-
Accrued Payroll	29.54M
Miscellaneous Current Liabilities	345.04M
Total Current Liabilities	418.79M
Long-Term Debt	2.43B
Long-Term Debt excl. Capitalized Leases	2.42B
Non-Convertible Debt	2.42B
Convertible Debt	-
Capitalized Lease Obligations	7.5M
Provision for Risks & Charges	9.1M
Deferred Taxes	476.51M
Deferred Taxes - Credit	476.51M
Deferred Taxes - Debit	-
Other Liabilities	85.36M
Other Liabilities (excl. Deferred Income)	69.74M
Deferred Income	15.62M
Total Liabilities	3.42B
Non-Equity Reserves	-
Preferred Stock (Carrying Value)	-
Redeemable Preferred Stock	-
Non-Redeemable Preferred Stock	-
Common Equity (Total)	(220.95M)
Common Stock Par/Carry Value	92,000
Retained Earnings	(1.08B)
ESOP Debt Guarantee	-
Cumulative Translation Adjustment/Unrealized For. Exch. Gain	(20.46M)
Unrealized Gain/Loss Marketable Securities	-
Revaluation Reserves	-
Treasury Stock	(1.08M)
Total Shareholders' Equity	(220.95M)
Accumulated Minority Interest	208,000
Total Equity	(220.74M)
Liabilities & Shareholders' Equity	3.2B