An analyst presents you with the following pro forma (in millions of dollars) that gives her forecast of earnings and dividends for 2016-2020. She asks you to value the 1, 500 million shares outstanding at the end of 2015, when shareholder common (book) equity stood at $5, 845 million. Use a required return on equity of 10% in you calculations. Forecast the book value, return on equity, and residual earnings for each of the years 2016-2020. Forecast the growth rates for book value and residual earnings for each of the years 2017-2020. What is the per-share intrinsic value at the end of 2015 based on the residual income valuation model? What assumptions did you make to find the intrinsic value? What is the implied price-to-book ratio based upon your calculations in part (c)