correct formulas

1 Please complete the yellow highlighted parts. Please show the formulas if the number or figures are not provided in the problem. \begin{tabular}{|c|c|c|c|c|c|c|c|c|} \hline 2 & \multicolumn{8}{|c|}{ MVIDIA Corporation } \\ \hline 3 & \multicolumn{8}{|c|}{ Income Statement ( $ in Millions) } \\ \hline 4 & \multicolumn{8}{|c|}{ For the Years 2015 to 2020} \\ \hline 5 & & Jan-21* & Jan-20 & Jan-19 & Jan-18 & Jan-17 & Jan-16 & Jan-15 \\ \hline 6 & Sales & & & & & & & \\ \hline 7 & Cost of Goods Sold & & & & & & & \\ \hline 8 & Gross Income & & & & & & & \\ \hline 9 & Research \& Development & & & & & & & \\ \hline 10 & Other SG\&A & & & & & & & \\ \hline 11 & Depreciation Expense & & & & & & & \\ \hline 12 & Other Operating Expense & & & & & & & \\ \hline 13 & EBIT (Operating Income) & & & & & & & \\ \hline 14 & Nonoperating Income - Net & & & & & & & \\ \hline 15 & Interest Expense & & & & & & & \\ \hline 16 & Unusual Expense - Net & & & & & & & \\ \hline 17 & Pretax Income & & & & & & & \\ \hline 18 & Income Taxes & & & & & & & \\ \hline 19 & Net Income & & & & & & & \\ \hline 20 & & & & & & & & \\ \hline 21 & Dividends per Share & 0.54 & 0.49 & 0.40 & 0.34 & 0.31 & 0.08 & 0.00 \\ \hline 22 & Tax Rate & 17.35% & 12.55% & 17.36% & 16.46% & 13.77% & 15.03% & 12.41% \\ \hline 23 & & & & & & & & \\ \hline 24 & * Forecast & & & & & & & \\ \hline 25 & & & & & & & & \\ \hline 26 & Interest Rate & 2.50% & & & & & & \\ \hline 27 & & & & & & & & \\ \hline 28 & FactSet 2020 Revenue Forecast & 8260 & & & & & & \\ \hline 29 & FactSet 2020 Tax Rate Forecast & 17.35% & & & & & & \\ \hline 30 & FactSet 2018 R\&D Forecast & 1713 & & & & & & \\ \hline 31 & Sales Multiplier for Scenarios & 100% & & & & & & \\ \hline 32 & DFN for Scenarios & & & & & & & \\ \hline 33 & & & & & & & & \\ \hline \end{tabular}