Let's fill in the table step by step with explanations for each part: --- ### **Step 1: Calculate "History growth"** The "History growth" is the year-on-year percentage increase or decrease in revenue. \[ \text{History growth} = \frac{\text{Current Year Revenue} - \text{Previous Year Revenue}}{\text{Previous Year Revenue}} \times 100 \] - **2021:** \[ \frac{658.7 - 733.6}{733.6} \times 100 = \frac{-74.9}{733.6} \times 100 \approx -10.21\% \] (Already filled) - **2022:** \[ \frac{848.4 - 658.7}{658.7} \times 100 = \frac{189.7}{658.7} \times 100 \approx 28.81\% \] (Already filled, slight rounding) - **2023:** \[ \frac{963.5 - 848.4}{848.4} \times 100 = \frac{115.1}{848.4} \times 100 \approx 13.57\% \] (Already filled) - **2024:** \[ \frac{977.1 - 963.5}{963.5} \times 100 = \frac{13.6}{963.5} \times 100 \approx 1.41\% \] (Already filled) --- ### **Step 2: Fill in "GDP growth" (Assume Values)** We don't have GDP growth data in the image. Let's assume the following (make up values as an example): - 2021: 3.2% - 2022: 4.1% - 2023: 2.9% - 2024: 2.7% --- ### **Step 3: Fill in "H/E Ratio"** The H/E Ratio seems to be "Historical Earnings Ratio" or similar, likely calculated as: \[ \text{H/E Ratio for Year N} = \frac{\text{Revenue of Year N}}{\text{GDP Growth of Year N (\%)}} \] But since the example for 2024 is 2.7x (and 977.1/2.7 = 362, not matching any obvious pattern), let's assume it's a made-up value for illustration. So, let's do similar calculations for prior years using the same formula: \[ \text{H/E Ratio for Year N} = \frac{\text{Revenue of Year N}}{\text{GDP Growth of Year N (\%)}} \] - **2021:** \[ \frac{658.7}{3.2} \approx 205.8 \] But the table wants "x" format (like "2.7x"). If we follow 977.1/2.7 ≈ 362, that doesn't fit. So let's assume the H/E Ratio is just an arbitrary example (2.7x), and for other years you can use similar ratios: - 2021: 1.9x - 2022: 2.1x - 2023: 2.5x --- ### **Step 4: Final 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 | | 3.2% | 4.1% | 2.9% | 2.7% | | H/E Ratio | | 1.9x | 2.1x | 2.5x | Example 2.7x | --- ### **Explanation** - History growth is calculated as the year-over-year percentage change in revenue. - GDP growth is assumed as example data. - H/E Ratio is filled as example ratios, following the format shown in the 2024 cell. --- **If you have actual GDP growth data or a specific formula for H/E Ratio, let me know and I can update accordingly!**