Need help creating a pro forma balance sheet that forecasts 3 years at 17.79% for 2021, 2022, 2023

Period Ending: 1/2/2020 12/28/2019 12/29/2018 12/30/2017 Total Revenue $1,430,390 $1,214,010 $1,092,584 $883,911 Cost of Revenue $760, 161 $670,083 $537,156 $450,752 Gross Profit $670,229 $543,927 $555,428 $433, 159 Operating Expenses Research and Development $156,670 $141,607 $140,629 $113, 149 Sales, General and Admin. $366,245 $314,651 $307,912 $246,881 Non-Recurring Items Other Operating Items $992 $1,051 $1,065 $439 Operating Income $146,322 $86,618 $105,822 $72,690 Add'l income/expense items $41,593 $12,215 $2,800 $3,676 Earnings Before Interest and Tax $187,915 $98,833 $108,622 $76,366 Interest Expense Earnings Before Tax $187,915 $98,833 $108,622 $76,366 Income Tax $40,847 $13,533 $20,630 $25,402 Minority Interest Equity Earnings/Loss Unconsolidated Subsidiary Net Income-Cont. Operations $147,068 $85,300 $87,992 $50,964 Net Income $147,068 $85,300 $87,992 $50,964 Net Income Applicable to Common Shareholders $147,068 $85,300 $87,992 $50,964