Need Chipotle Income Statement projections for 2020 and 2021. Please complete on excel and show steps Year ended December 2018 2017 2019 2016 2015 Statement of Income: Revenue Food, beverage and packaging costs Labor costs Occupancy costs Other operating costs General and administrative expenses Depreciation and amortization Pre-opening costs Impairment, closure costs and asset disposals Total operating expenses Income from operations Interest and other income.net Income before income taxes Provision for income taxes Net Income Earnings per share: Basic Diluted Weighted average common shares: outstanding Basic Diluted $5,586,369 $4,864,985 $4.476.412 53.904,384 $4501223 1847.916 1600.760 1535,428 65.500 1503.835 1.472.060 1326,079 1205,992 105,000 1045.726 363.072 347,123 327,132 293.636 262.412 760,831 680,031 651644 641953 514.963 451,552 375,460 296,388 276,240 250.214 212.778 201979 163,348 146368 130.368 LIO 8.546 12341 17.162 16,922 2004 66,639 3.345 23.877 1194 5142.41 4.606.617 4,205.618 3.869 817 3.737.634 443.958 258,368 270,794 34.567 763.589 14,327 10,068 4.172 6.278 458,285 268,436 275743 38,739 769.867 (08.127) (90883) (99,490) (15.800 (294, 265) $ 350,158 $ 176,553 $ 176.253 S 22.938 $ 475.602 $ $ 12.62 S 12:38 5 6:35 S 6.31 $ 6.19 $ 6.175 0.78 5 0.775 15.30 15.10 31092 27,740 28.295 27 323 27.962 28.491 28.561 29.265 29.770 December 2017 2019 2018 2016 2015 Balance Sheet Data: Total current assets Total assets Total current abilities Total liabilities Total shareholders' equity S1072.204 S 814,794 5 629,535 5 522.374 5814641 55,104,604 52.265.518 52.045.692 $2.026.103 $2.725.066 $ 666,593 $ 449.990 $ 322.893 $ 281793 $ 279,942 $3.421.578 $ 824,179 $ 681247 $ 623.510 5 597,092 $1683.026 $1441339 $1364 445 $1.402.493 $ 2.127.974 For 2020, management is anticipating the following: Mid-single digit comparable restaurant sales growth 150 to 165 new restaurant openings An estimated effective full year tax rate between 26% and 29%