Complete the table and determine the cost of equity. Show your calculations

Beta,?E=

Historical Market Return, im= assume 9%

Risk Free Rate, if= assume 2%

Cost of Equity, ie=

i_(e)=i_(f)+\beta _(e)[E(i_(m))-i]

Cash Flow Statement (In Thousands) Cash from Operations 32,580,000 Cash from Investing (22,546,000) Cash from Financing (9,816,000) Capital Expenditures 2,711,000 Cash Flow per Share 5.71 Cash & Cash Equivalents, Beginning of Year 1,825,000 Cash & Cash Equivalents, End of Year 1,983,000 Stock Price and Valuation (Data as of 09/15/2022) (Market Cap(mil) 60,521 Share Outstanding (000's) 1,317,385 PE Ratio 9.0078 Dividend Per Share(TTM) 1.59 Earning Per Share(TTM) 5.22 Last Closing Price 45.94 Previous Trading Day Range 45.70 - 46.29 52 Week Range 41.32 - 61.25 7 Day Average Closing Price 46.83 30 Day Average Closing Price 47.20 200 Day Average Closing Price 50.38 Beta 0.76 High Price Last 3 Mos. 53.42 Low Price Last 3 Mos. 45.23 Avg Daily Volume Last 3 Mos. 18,223,204.33