MT482: Financial Statement Analysis- 3rd part of final

In the attached file, I only need to change the figures in RED and in the column for year 2013. All other fields with automatically adjust. The financial figures need to be McDonalds CorporationThe attached excel is and Example of how it should look. My spreadsheet reflects Chipotle Mexican grill financials. The top line will need to reflect McDonald.  I added the web address to find the needed information for McDonalds. That line can be removed after the paper is complete. That 1st line is for information only, it does not need to be seen in the final paper.  Here are the directions:
In this Assignment, you will dig deep into the financial statements of a company selected by your instructor. You will analyze the company’s past financial performance to help you forecast their future business, profitability, and cash flow. You will use these results to forecast the value of the company; what YOU think the company is actually worth today. You will compare your value to the current stock price, explaining any differences.This is how decisions to buy and sell stock, and to buy and sell companies are made every day all over the world. The nightly business news is full of the “buy, sell, and hold” recommendations derived from analysis like this.I have until March 3rd 2015 to complete this assignment. I stated I’ll pay $50.00 but it’s not a deal breaker.