In viewing the Cadbury Case - howe can I create a pro forma income statement - that is similar to the one in exhibit 3 in the case that is attached.

In viewing the Cadbury Case - howe can I create a pro forma income statement - that is similar to the one in exhibit 3 in the case that is attached. I need to include total sales dollars, total expenses, and pretax cash profit for orange Crush.