2015	2016
Income statement
Net sales	2,267	2,508
Cost of sales	742	830
Gross income	1,525	1,678
Depreciation	785	1,061
Interest expense	178	191
Operating expenses	239	270
Net income before tax	323	156
Provision for taxes	126	61
Net income after tax	197	95
Dividends paid	-	35
Addition to Retained Earnings	197	60
Balance sheet
Cash and securities	413	462
Accounts receivable	236	267
Inventory	463	541
Other current assets	123	107
Total current assets	1,235	1,377
Gross property and equipment	5,149	6,410
Accumulated depreciation	1,654	2,714
Net property and equipment	3,495	3,696
Goodwill	1,069	1,069
Total assets	5,799	6,142
Accounts payable	77	91
Short-term debt	482	842
Current portion long-term debt	140	165
Accrued expenses	97	120
Total current liabilities	796	1,218
Long-term debt	1,554	1,389
Deferred taxes	344	370
Shareholders' equity	3,105	3,165
Total liabilities and equity find the Current Profit, Margin Ratio, Retention Ratio, Asset Turnover, Assets to Equity, Sustainable Growth Rate, Actual Growth Rate, EBIT, Times Interest Earned, Amount EBIT can fall before Net Income insufficient to pay interest, Projected Growth Rate	5,799	6,142