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:

THE WENDY'S COMPANY AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS AMETS Teal comal hun 120313 Toul mean 1 LIABILITIES AND STOCKHOLDERS EQUITY 12,301 Tool carmel lablain Toul bluein - IMG_1141/pg _1144jpg IMG_1142 jpgTHE WENDY'S COMPANY AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS Year Ended Cou of sales 171,MA 100 3M 117, An and of bag -bred such Quarant profit 150 TM 1.771 LAIT 1 Na A ) ING_1142jpg A IMG_1141.jpg A 1144.jpg\fTHE WENDY'S COMPANY AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY ILETSTHE WENDY'S COMPANY AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS Year Ended 136.940 1 135,617 Share held compension ILAN Change in opening how ludailies 1140 15917 1,30 16.934 Repushaki of o Ffiat of richange our che prime nickTHE WENDY'S COMPANY AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS CONTINUED Debail of cash flows from opening kinda 11,435 Amonisatire of delorend for ing oneis Cash pakl for 1 ITLAR ING 112IDO IMG 1141.jpa