Please solve the "???"

	$ millions	Weight
Equity market cap as of 12/31/2007	???	???
Book value of debt as of 12/31/2007	???	???
Credit rating	A
Beta	0.6
10-year U.S. treasury YTM as of 12/31/2007	4.10%
A 10-yr corporate bond yield as of 12/31/2007	5.50%
expected annual market risk premium	4.79%
tax rate	32.61%
dividend growth rate	4.75%
last dividend	???
closing share price 12/31/2007	???
Cost of Equity Ke:
CAPM	???
Constant dividend growth (or "Dividend Discount Model")	???
WACC:
with Ke based on CAPM	???
with Ke based on Constant dividend growth model	???

BASED ON THE FOLLOWING TAB:

		31-Dec-06	31-Dec-07	% change
Net Sales		15,717.10	16,685.70	6.20%
Gross Profit		5,552.10	5,849.60	5.40%
As a % of sales		35.33%	35.06%	(0.2) pts
Operating Income		2,719.60	2,894.00	6.40%
As a % of sales		17.30%	17.30%	(0.0) pts
Net Income		1,965.20	2,115.30	7.60%
Diluted EPS		2.53	2.79	10.30%
# of shares outstanding			715.00
Operating cash flow before the change in working capital		2,502.60	2,963.10	18.40%
Common dividend paid per share (in $)		1.13	1.25	10.60%
Return on shareholders' equity		51.60%	59.70%	(8.1) pts
Total assets		6,377.00	17,155.00	169.00%
Capital expenditures		812.50	870.00	7.10%
Closing stock price (in $)		49.20	52.34	6.40%