See the attached file.
And other different questions:
Enterprise price to book ratio:
What could drive the difference between a market to book ratio and enterprise price to book ratio?
Leverage and Growth:
Does leverage always produce "good" growth? Please explain?
Reverse engineering for implied growth:
What is reverse engineering and how can it be used productively by the analyst?
The solution computes and explains certain ratios.