Please see screenshot. I need the excel formulas, not the answers. Thank you!

Last year, Stumble-on-Inn, Inc., reported an ROE of 19 percent. The firm's debt ratio was 60 percent, sales were $34 million, and the capital intensity was 1.30 times Calculate the net income for Stumble- on-Inn last year. (Do not round intermediate calculations. Enter your answer in dollars not in millions ROE Debt ratio Sales Capital intensity ratio 19% 60% 34,000,000 1.30 $ Complete the following analysis. Do not hard code values in your calculations Total assets Total debt Total equity Net income