Using the data below, what should 2023, 2024 and 2025 look like in all of these areas? Show the math behind your answers, the equations must be included.

(1) Beverage represents sales within our company-operated stores. (2) Food includes sales within our company-operated stores. (3) "Other" primarily consists of packaged and single-serve coffees and teas, royalty and licensing revenues, beverage-related ingredients, serveware and readyto-drink beverages, among other items