URGENT!!!!! Please help

Using McDonald's income statements and balance sheet, make an estimate forecast 2021, 2022, 2023, 2024, 2025, 2026.

financial statements below:

the first empty excel screenshot needs to be completed. Sales rate growth, NOPAT margin..... and the rest needs to be calculated. please urgent!!!!

E6 :Xfx 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 A Sales growth rate NOPAT margin Beginning net operating working capital/sales Beginning net operating long-term assets/sales Beginning net debt to capital ratio After-tax cost of debt McDonald's Corp I Income Statement Income Statement E6 :Xfx 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 A Sales growth rate NOPAT margin Beginning net operating working capital/sales Beginning net operating long-term assets/sales Beginning net debt to capital ratio After-tax cost of debt McDonald's Corp I Income Statement Income Statement