Please fill in the blanks in the table using the attached statements. Show all excel formulas.

# of Times Interests Earned	1600	420	3.81
Income before income tax	1180
Interest expense	420
OCF to Interest	1597	420	3.80
Operating cash flows	1177
Interest expense	420
Profitability Ratios
Profit Margin	given	given	calculated
Operating Efficiency Ratio	given	given	calculated
Gross ROA	given	calculated	calculated
2020 assets		24701
Net ROA	1099	calculated	calculated
ROE	1099		calculated
2021 equity		1414
2020 equity		430
EPS	given	calculated	calculated
P/E Ratio	$26.21 (09/27/22)	calculated	calculated
Turnover Ratios
Working Capital Turnover	given	calculated	calculated
Fixed Asset Turnover	given	calculated	calculated

MARRIOTT INTERNATIONAL, INC. CONSOLIDATED STATEMENTS OF INCOME (LOSS) Fiscal Years 2021, 2020, and 2019 ( $ in millions, except per share amounts) MARRIOTT INTERNATIONAL, INC. CONSOLIDATED BALANCE SHEETS Fiscal Ycars-Ended 2021 and 2020 (\$ in millinns) MARRIOTT INTERNATIONAL, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS Fiscal Years 2021, 2020, and 2019 ( $ in millions) 2021, which we present in the "Prepaid expenses and other" and "Other noncurrent assets" captions of our Balance Sheets. MARRIOTT INTERNATIONAL, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Fiscal Years 2021, 2020, and 2019 (\$ in millions) See Notes to Consolidated Financial Statements. MARRIOTT INTERNATIONAL, INC. CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY Fiscal Years 2021, 2020, and 2019 (in millions, except per share amounts) we had 326.3 million of these authorized shares of our common stock and no preferred stock outstanding. MARRIOTT INTERNATIONAL, INC. CONSOLIDATED STATEMENTS OF INCOME (LOSS) Fiscal Years 2021, 2020, and 2019 ( $ in millions, except per share amounts) MARRIOTT INTERNATIONAL, INC. CONSOLIDATED BALANCE SHEETS Fiscal Ycars-Ended 2021 and 2020 (\$ in millinns) MARRIOTT INTERNATIONAL, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS Fiscal Years 2021, 2020, and 2019 ( $ in millions) 2021, which we present in the "Prepaid expenses and other" and "Other noncurrent assets" captions of our Balance Sheets. MARRIOTT INTERNATIONAL, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) Fiscal Years 2021, 2020, and 2019 (\$ in millions) See Notes to Consolidated Financial Statements. MARRIOTT INTERNATIONAL, INC. CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY Fiscal Years 2021, 2020, and 2019 (in millions, except per share amounts) we had 326.3 million of these authorized shares of our common stock and no preferred stock outstanding