Please complete table below for Wendy's. I am almost certain that my calculations are correct, but I want to be 100% confident. And please show formulas and calculations in the cells for verification. I provided the formulas needed, I just want to make sure that I am using the correct figures. Thank you. (/ = divided by)

The data:

Consolidated Statement of Income In millions except per share data Years ended December 31, 2019 2018 2017 REVENUES Sales by Company-operated restaurants $ 9,420.8 5 10.012 7 $ 12.718.9 Revenues from franchised restaurants 11.655.7 11,012 5 10,101.5 Total revenues 21,076.6 21,025.2 22,820.4 OPERATING COSTS AND EXPENSES Company-operated restaurant expenses Food & paper 2,980.3 3.153.8 4.033.5 Payroll & employee benefits 2,704.4 2.937.9 3,528.5 Occupancy & other operating expenses 2,075.9 2.174.2 2.847.6 Franchised restaurants-occupancy expenses 2,200.6 1,973.3 1.790.0 Selling, general & administrative expenses 2,229.4 2.200.2 2.231.3 Other operating (income) expense, net (183.9) (236.8] (1,163.2) Total operating costs and expenses 12,006.7 12 202 6 13.267.7 Operating income 9.069.8 8,822 6 9.552.7 Interest expense-net of capitalized interest of $7 4, $5.6 and $5.3 1.121.9 981.2 921.3 Nonoperating (income) expense, net (70.2) 25.3 57.9 Income before provision for income taxes 8,018.1 7,816.1 8.573.5 Provision for income taxes 1.992.7 1.891 8 3,381 2 Net Income $ 6,025.4 5,924 3 5.192.3 Earnings per common share-basic 7.95 7.61 6.43 Earnings per common share-diluted 7.88 7.54 6.37 Dividends declared per common share 4.73 4.19 3.83 Weighted-average shares outstanding-basic 758.1 778 2 807.4 Weighted-average shares outstanding-diluted 764.9 785.6 815.5 See Notes to consolidated financial statementsConsolidated Statement of Comprehensive Income In millions Years ended December 31, 2019 2018 2017 Net income $6,025.4 $5,924.3 $5,192.3 Other comprehensive income (loss), net of tax Foreign currency translation adjustments: Gain (loss) recognized in accumulated other comprehensive income (AOCI), including net investment hedges 127.5 (453.6) 827.7 Reclassification of (gain) loss to net income 46.8 109.3 Foreign currency translation adjustments-net of tax benefit (expense) of $(55.4), $(90.7), and $453.1 174.3 (453.6) 937.0 Cash flow hedges: Gain (loss) recognized in AOCI 17.3 46.5 (48.4) Reclassification of (gain) loss to net income (37.7) 24 9.0 Cash flow hedges-not of tax benefit (expense] of $6.1, $(14.5). and $22.4 (20.4) 48 9 (39.4] Defined benefit pension plans: Gain (loss) recognized in AOCI (24.5) (27.0) 16.3 Reclassification of (gain) loss to net income (2.6) 0.6 0.6 Defined benefit pension plans-not of tax benefit (expense) of $5.2, $4.3, and $(3.9) (27.1) (26.4) 16.9 Total other comprehensive income (loss), net of tax 126.8 (431.1) 014.5 Comprehensive income $6,152 2 $5,493 2 56.106.8 See Notes to consolidated financial statementsConsolidated Balance Sheet December 31, 2019 2018 ASSETS Current assets Cash and equivalents 898.5 866.0 Accounts and notes receivable 3.224.2 24415 Inventories, at cost, not in excess of market 50-2 51.1 Prepaid expenses and other current assets 185.0 Total current assets 3.657.9 4.053.2 Other assets Investments in and advances to aftMates 1,370.3 1 202 8 Goodwill 2,6774 2,331.5 Miscellaneous 2.584.0 2 3810 Total other assets 6.531.7 5.915 3 Lease right-of-use asset, net 13,361 3 Property and equipment Property and equipment, at cost 39,050.9 37.1936 Accumulated depreciation and amortization (14 890 9 (14 350 9) Net property and equipment 24.160.0 22 842 7 Total assets $ 47,510 8 $ 32 811 2 LIABILITIES AND SHAREHOLDERS EQUITY Current liabilities Accounts payable 948 2 $ 1,207 9 Lease Lability 631.0 Income taxes 331.7 278 3 Other Lives 247.5 253.7 Accrued Interest 337.8 297 0 Accrued payroll and other liabilities 1,035 7 Current maturities of long for debt 52.1 Total current liabilities 2073.5 Long-term debt 34.118.1 31,075 3 Long-term lease liability 12,757 8 Long-term income taxes 2.081 2 Deferred revenues - Initial franchise fees 660.6 627 8 Other long-term liabilities 1.098 3 Deferred Income taxes 1,318 1 1.215 5 Shareholders' equity (deficit) Preferred stock, no par value; authorized - 165.0 million shares, issued - none Common stock. $ 01 par value: authorized - 3.5 billion shares issued - 1,680 6 million shares Additional paid-in capital 7.3760 Retained earnings 52,130.5 60 487 0 Accumulated other comprehensive income (loss) 12.4827) (2:609 5) Common stock in treasury, at cost, 914 3 and 893 5 million shares 106.328 6) (61 528 5) Total shareholders"equity (deficit DETION (8 258 4) Total liabilities and shareholders equity (deficit] $32 8112Consolidated Statement of Cash Flows Years ended December 31, 2019 2018 2017 Operating activities Net income $ 6,0254 $ 5.9243 $ 5.1923 Adjustments to reconcile to cash provided by operations Charges and credits: Depreciation and amortization 1,617.9 1.482.0 1.363.4 Deferred income taxes 149.7 102 6 (36.4) Share-based compensation 109.6 125.1 117.5 Net gain on sale of restaurant businesses (128 2) (308.8) (1.155.8) Other 49.2 114 2 1.050.7 Changes in working capital items: Accounts receivable 27.0 (479 4) (340.7) Inventories, prepaid expenses and other current assets 128.8 (1.9) (37.3] Accounts payable (26.8) 129.4 (59.7) Income taxes 173.4 (33.4) (396.4) Other accrued liabilities (87 4) (146 4) Cash provided by operations 8,127.1 6 966.7 5 551 2 Investing activities Capital expenditures (2.193.7) (2,741.7) (1,853.7) Purchases of restaurant and other businesses (640.9) (101.7) (77 0) Sales of restaurant businesses 340.8 530 8 9748 Proceeds from sale of businesses in China and Hong Kong 1,597.0 Sales of property 151.2 1604 160.8 Other (628 6 (302 0) (245 9) Cash provided by (used for] investing activities (2 456.1) 562 0 Financing activities Net short-term borrowings 799 2 95 9 (1,050.3) Long-term financing Issuances 4.499.0 3.704.5 4.727.5 Long-term financing repayments (2.061.9) (1.759 6) (1.649.4) Treasury stock purchases (4,976 2) (5,207.7) (4.685 7) Common stock dividends (3.581.9) (3 255 9) (3.089.2) Proceeds from stock option exercises 340.5 403 2 456.8 Other (23.5) (20 0) (20 5) Cash (used for) financing activities (5.949.6) 15,310 81 Effect of exchange rates on cash and equivalents (159 8] 264 0 Cash and equivalents increase (decrease) (1.597 8) Change in cash balances of businesses held for sale 1740 Cash and equivalents at beginning of year 2 463 8 12234 Cash and equivalents at and of year 860 5 2 4538 Supplemental cash flow disclosures Interest paid 1 1,0065 5 9506 $ 8052 Income taxes pald 17:4 4Consolidated Statement of Shareholders' Equity Common Bock Common Woot Mesholders Shares Amount capital Amount Balance al December 31, 2010 10808 $ 168 467579 140 3227 516071) $ 228 1209087) Net income Other comprehensive ncome poult 0145 Common stock onth dividend (3089 3) Treasury Mock purchase 14.850 5) Share based comperunion 117 5 1175 Stock option earaches and other 197 0 4517 1.8408 186 70124 Mal Income Other comprehensive hoome post). 284 489 145341 1431 1 Adoption of ASCIOS 1450 2) Mopton of ASU 3016-16 ISFO Carman block catch dividends (3.255 9) (3.254-9) 125.1 125.1 6035 4 Ahur complic word moome fouil, (27-1) (304) 1743 Compreferuve Incong Common Mom cash dividend Share bated cooperunion 149 Balance of December 31, 2019 IT Accounting Standards Comicsson FASC'606, "Fervent Recognition . Rearea from Contacts with Customers The Accounting Standards Update (ASU 2016:15 Income Taxes (Topic M40) Inve Entry Translives of Assets Other Than Inventory"