The assumptions for the Revenue estimates going forward are hard-coded in the formulas. Never do this. Recreate the formulas to move the growth estimates into another cell of your choosing.

K9=J9*(1.25)

J9==K9/J9-1

Insert Function nes Pro Forma In USD Millions Historical Forecast 4 Fiscal Period (Annual or Quarter NAME Period End Date 12 12 12 12 12 3 months 3 months 3 months 3 months 12 months months months months Dec-31-2010 Dec-31 Dec Mar-31 Jun-30- Sep-30- Dec 31 31- Dec 31 months. months months months months months. Date Dec 31- Dec 31- Dec 31- Dec 31- Dec 31- Dec 31 2014 2014 2014 2014 2011 2014 2015 2016 2017 2018 2019 2012 2013 Currencr USD USD USD USD USD USD USD USD USD USD USD USD USD USD 781.3 519.8 1071.2 1318.4 1654.4 438.0 499.3 566.6 2023.7 2529.6 3035.5 3490.9 3944.7 4339.1 VALUE! 10 0.2 0.3 -0.7 0.1 0.0 0.3 0.2 0.2 0.1 0.1 11