Fill in the blanks in the table with the correct answer(show formula to get answer).

	2009	2010	2011	2012	2013	2014
Sales	477.84	491.62	706.52	792.01	876.52	1,088.46
Net income	-	43.27	26.31	38.48	44.84	25.76
Total assets	-	477.06	648.42	664.26	697.16	982.63
Equity	-	346.32	426.01	465.85	432.91	553.27
Dividends	-	-	-	0.80	1.65	2.22

Substainable growth calculation	2010	2011	2012	2013	2014
Profit margin
retention ratio
asset turnover
financial leverage
sustainable growth (g*)
actual growth
g*-g