Let's break down the table and solve for the missing values **step by step**. --- ## 1. **Calculate "History Growth" for Each Year** The **History growth** (Year-over-Year % growth in Revenue) is calculated as: \[ \text{Growth (\%)} = \frac{\text{Revenue}_{\text{current year}} - \text{Revenue}_{\text{previous year}}}{\text{Revenue}_{\text{previous year}}} \times 100 \] - **2021:** \[ \frac{658.7 - 733.6}{733.6} \times 100 = \frac{-74.9}{733.6} \times 100 \approx -10.21\% \] - **2022:** \[ \frac{848.4 - 658.7}{658.7} \times 100 = \frac{189.7}{658.7} \times 100 \approx 28.8\% \] - **2023:** \[ \frac{963.5 - 848.4}{848.4} \times 100 = \frac{115.1}{848.4} \times 100 \approx 13.57\% \] - **2024:** \[ \frac{977.1 - 963.5}{963.5} \times 100 = \frac{13.6}{963.5} \times 100 \approx 1.41\% \] --- ## 2. **H/E Ratio Calculation for 2021-2023** Assuming "H/E Ratio" means the ratio of 2024 revenue to each year's revenue: \[ \text{H/E Ratio(year)} = \frac{\text{Revenue in 2024}}{\text{Revenue in year}} \] - **2021:** \[ \frac{977.1}{658.7} = 1.484 \] - **2022:** \[ \frac{977.1}{848.4} = 1.151 \] - **2023:** \[ \frac{977.1}{963.5} = 1.014 \] - **2024:** Example already filled as 2.7x (likely for illustration). --- ## 3. **Filling the Table** | In Millions | 2020 | 2021 | 2022 | 2023 | 2024 | |---------------|-------|-------|-------|-------|--------| | Revenue | 733.6 | 658.7 | 848.4 | 963.5 | 977.1 | | History growth| - | -10.21% | 28.8% | 13.57% | 1.41% | | GDP growth | xx.x% | xx.x% | xx.x% | xx.x% | | | H/E Ratio | - | **1.48x** | **1.15x** | **1.01x** | Example 2.7x | --- ## 4. **Final Answers** - **2021 H/E Ratio:** 1.48x - **2022 H/E Ratio:** 1.15x - **2023 H/E Ratio:** 1.01x GDP growth values are not provided; fill in with available data if known. --- ### **Summary Table (with calculated values)** | In Millions | 2020 | 2021 | 2022 | 2023 | 2024 | |---------------|-------|--------|--------|--------|---------------| | Revenue | 733.6 | 658.7 | 848.4 | 963.5 | 977.1 | | History growth| - | -10.21%| 28.8% | 13.57% | 1.41% | | GDP growth | xx.x% | xx.x% | xx.x% | xx.x% | | | H/E Ratio | - | 1.48x | 1.15x | 1.01x | Example 2.7x | **Let me know if you need GDP growth values or any further explanation!**