Do the standard set of analytics: common-size income statements.

(could you calculate by hand we can not use excel for my course)

2000 2001 2002 2003 2004 2005 Sales Cost of goods sold Gross profit Selling & administration Depreciation Operating profit Interest Earnings before taxes Taxes Net income 287.14 209.69 77.45 57.34 7.53 12.58 9.41 3.17 1.01 2.16 299.45 210.45 89.00 60.06 13.54 15.40 12.53 2.87 0.92 1.95 725.45 506.91 218.54 104.14 21.54 92.86 35.51 57.35 18.35 39.00 793.34 559.53 233.81 125.53 20.89 87.39 24.67 62.72 20.07 42.65 814.55 595.34 219.21 136.57 21.22 61.42 17.96 43.46 13.91 29.55 856.00 629.43 226.57 160.23 26.54 39.80 13.01 26.79 8.57 18.22 Cash Accounts receivable Inventory Total current assets Land, plant & equipment Other assets Total assets 10.76 45.01 17.12 72.89 54.32 2.47 129.68 20.56 48.54 79.66 148.76 162.28 5.39 316.43 25.78 84.89 82.69 193.36 184.18 8.38 385.92 38.55 85.39 79.30 203.24 178.01 8.82 390.07 34.21 95.32 53.88 183.41 182.74 9.49 375.64 29.75 99.23 75.33 204.31 211.48 11.65 427.44 Accounts payable Current portion of LTD Total current liabilities Long-term debt Shareholder's equity Total liabilities & equity 53.77 2.88 56.65 52.82 20.21 129.68 90.73 18.09 108.82 185.45 22.16 316.43 112.15 18.77 130.92 193.84 61.16 385.92 109.96 14.32 124.28 161.98 103.81 390.07 129.04 8.56 137.60 104.68 133.36 375.64 189.84 6.22 196.06 79.80 151.58 427.44