Create a Pro Forma Income Statement and Balance Sheet for Starbucks using the last quarter 10Q. Assume the following:

• Sales will increase for the next quarter by the same percentage increase from the previous quarter to the last reported quarter. For example, if sales increased 8% from the last quarter to the current reported quarter, you will use 8% as the sales increase for your pro formas.
• Calculate the expenses to determine what will change and what will remain the same.
• Within each line item expense explain your rationale, as well as provide a brief summary.

Condensed Consolidated Balance Sheets - USD ($) $ in Millions	Mar. 29, 2020	Sep. 29, 2019
Current assets:
Cash and cash equivalents	$ 2,572.3	$ 2,686.6
Short-term investments	52.9	70.5
Accounts receivable, net	941	879.2
Inventories	1,492.2	1,529.4
Prepaid expenses and other current assets	691.5	488.2
Total current assets	5,749.9	5,653.9
Long-term investments	198.8	220
Equity Investments	420.9	396
Property, plant and equipment, net	6,387	6,431.7
Operating Lease, Right-of-Use Asset	8,260.8	0
Deferred income taxes, net	1,709.7	1,765.8
Other long-term assets	580.1	479.6
Other intangible assets	678.7	781.8
Goodwill	3,493	3,490.8
TOTAL ASSETS	27,478.9	19,219.6
Current liabilities:
Accounts payable	997.7	1,189.7
Accrued liabilities	1,539	1,753.7
Employee-related Liabilities, Current	596.1	664.6
Accrued Income Taxes, Current	86.7	1,291.7
Operating Lease, Liability, Current	1,253.5	0
Deferred Revenue, Current	1,436.3	1,269
Short-term Debt	1,107.1	0
Current portion of long-term debt	1,249.4	0
Total current liabilities	8,265.8	6,168.7
Long-term debt	11,658.7	11,167
Operating Lease, Liability, Noncurrent	7,650.4	0
Deferred Tax and Other Liabilities, Noncurrent	751.4	1,370.5
Total liabilities	35,011.8	25,450.6
Shareholders' equity:
Common stock ($0.001 par value) authorized, 2,400.0 shares; issued and outstanding, 1,457.2 shares and 1,460.5 shares, respectively	1.2	1.2
Additional paid-in capital	41.1	41.1
Retained earnings	(7,050.6)	(5,771.2)
Accumulated other comprehensive loss	(521.8)	(503.3)
Total shareholders' equity	(7,530.1)	(6,232.2)
Noncontrolling interests	(2.8)	1.2
Total equity	(7,532.9)	(6,231)
TOTAL LIABILITIES AND EQUITY	$ 27,478.9	$ 19,219.6
Authorized shares of common stock	2,400,000,000	2,400,000,000
Par value of common stock	$ 0.001	$ 0.001
Commercial Paper [Member]
Current liabilities:
Short-term Debt	$ 1,100

Condensed Consolidated Balance Sheets (Parenthetical) - $ / shares	Mar. 29, 2020	Sep. 29, 2019
Statement of Financial Position [Abstract]
Common stock, par value	$ 0.001	$ 0.001
Common stock, shares authorized	2,400,000,000	2,400,000,000
Common stock, shares issued	1,168,100,000	1,184,600,000