Dunkin' Brands 3 YR Income Statement Profit and Loss Projection (3 Years) Dunkin' Brands 2017 2017 % 2018 % 2019 % Sales $ 860,501,000 100.00% $1,331,000,000 100.00% $1,384,000,000 100.00% Cost of Revenue 137,313,000 15.96% 301,730,000 22.67% 322,890,000 23.33% Gross Profit $ 723,188,000 84.04% $1,029,270,000 77.33% $1,061,110,000 76.67% Operating Expenses Selling and Administrative $ 248,975,000 28.93% $ - 0.00% $ - 0.00% Non-Recurring Items 1,617,000 0.19% - 0.00% - 0.00% Sales and General Admin. 248,348,000 28.86% - 0.00% - 0.00% Others 41,419,000 4.81% - 0.00% - 0.00% Total Operating Expense 447,002,000 51.95% - 0.00% - 0.00% Operating Income and Loss 296,107,000 34.41% - 0.00% - 0.00% Total Other Income/Exp Net (94,133,000) -10.94% - 0.00% - 0.00% Earnings Before Int. and Tax 433,420,000 50.37% - 0.00% - 0.00% Interest Expense (104,423,000) -12.14% - 0.00% - 0.00% Income Before Tax 339,287,000 39.43% - 0.00% - 0.00% Income Tax Expense (11,622,000) -1.35% - 0.00% - 0.00% - 0.00% - 0.00% - 0.00% Net Income 350,909,000 40.78% - 0.00% - 0.00% Total Expenses $ 447,002,000 51.95% $ - 0.00% $ - 0.00% Net Profit Before Taxes 350,909,000 - - Income Taxes - - - Net Operating Income

350,909,000

- -

Hello, I just need the estimates for 2018 and 2019 on the income statement. Using the numbers from the above field under Sales and Cost of Revenue. Any firm numbers showing an increase in Net Operating Income will do. Thanks!