I need the following ratios computed

2017
Ratio Calculations						Equations
Current ratio		/		=		current assets / current liabilities
Debt/equity ratio		/		=	%	total liabilities / total equity
Free cash flow		-		=	$	total operating cash flow - capital expenditures
Earnings per share		/		=	$	net income / common shares outstanding
Price/earnings ratio (Stock price 3.16)		/		=		stock price / earnings per share
Return on equity		/		=	%	net income / total equity
Net profit margin		/		=	%	net income / total revenue
2016
Ratio Calculations						Equations
Current ratio		/		=		current assets / current liabilities
Debt/equity ratio		/		=	%	total liabilities / total equity
Free cash flow		-		=	$	total operating cash flow - capital expenditures
Earnings per share		/		=	$	net income / common shares outstanding
Price/earnings ratio (Stock Price 8.31)		/		=		stock price / earnings per share
Return on equity		/		=	%	net income / total equity
Net profit margin		/		=	%	net income / total revenue
2015
Ratio Calculations						Equations
Current ratio		/		=		current assets / current liabilities
Debt/equity ratio		/		=	%	total liabilities / total equity
Free cash flow		-		=	$	total operating cash flow - capital expenditures
Earnings per share		/		=	$	net income / common shares outstanding
Price/earnings ratio (Stock Price 6.66)		/		=		stock price / earnings per share
Return on equity		/		=	%	net income / total equity
Net profit margin		/		=	%	net income / total revenue

3 year balance sheet

Report Date	02/03/2018		01/28/2017		01/30/2016
Currency	USD		USD		USD
Audit Status	Not Qualified		Not Qualified		Not Qualified
Consolidated	Yes		Yes		Yes
Scale	Thousands		Thousands		Thousands
Cash in banks & in transit	116000		125000		119000
Cash short-term investments	342000		762000		781000
Cash & cash equivalents	458000		887000		900000
Merchandise inventory	2762000		2854000		2721000
Deferred taxes	-		196000		231000
Prepaid expenses & other current assets	190000		160000		166000
Total current assets	3410000		4097000		4018000
Land	245000		249000		272000
Buildings	4750000		4859000		4877000
Furniture & equipment	1603000		1963000		2064000
Leasehold improvements	1068000		1254000		1244000
Capital leases (equipment)	115000		116000		116000
Accumulated depreciation	3500000		3842000		3757000
Property & equipment	4281000		4599000		4816000
Prepaid pension	61000		-		-
Capitalized software, net	300000		265000		232000
Indefinite-lived intangible assets, net	275000		275000		268000
Revolving credit facility unamortized costs, net	28000		30000		42000
Interest rate swaps	9000		-		-
Realty investments	5000		13000		31000
Other assets	44000		35000		35000
Other assets	661000		618000		608000
Total assets	8413000		9314000		9442000
Merchandise accounts payable	973000		977000		925000
Accrued salaries, vacation & bonus	193000		204000		326000
Customer gift cards	203000		215000		222000
Taxes other than income taxes	102000		127000		110000
Occupancy & rent-related	28000		35000		40000
Interest payable	67000		78000		88000
Advertising	77000		82000		76000
Current portion of workers' compensation & general liability insurance	44000		47000		55000
Restructuring & management transition	26000		29000		46000
Current portion of retirement plan liabilities	29000		26000		46000
Capital expenditures	58000		33000		13000
Unrecognized tax benefits	-		3000		3000
Other accounts payable & accrued expenses	292000		285000		335000
Other accounts payable & accrued expenses	1119000		1164000		1360000
Current portion of capital leases & note payable	-		15000		26000
Current portion of capital leases, financing obligation & note payable	8000		-		-
Current maturities of long-term debt	232000		263000		101000
Total current liabilities	2332000		2419000		2412000
Long-term capital leases & note payable	-		219000		10000
Long-term capital leases, financing obligation & note payable	212000		-		-
Senior notes	1613000		1953000		1500000
Notes	502000		502000		502000
Debentures	323000		543000		634000
Term loan	1625000		1667000		2194000
Total long-term debt, including current maturities	4063000		4665000		4830000
Unamortized debt issuance costs	-51000		-63000		-61000
Total debt, excluding capital leases & note payable	-		4602000		4769000
Less: current maturities	232000		263000		101000
Long-term debt	3780000		4339000		4668000
Deferred taxes	143000		400000		425000
Supplemental pension & other postretirement benefit plan liabilities	153000		126000		138000
Long-term portion of workers' compensation & general liability insurance	121000		131000		153000
Deferred developer/tenant allowances	139000		143000		113000
Deferred rent liability	97000		97000		91000
Primary pension plan	-		18000		40000
Interest rate swaps	-		10000		28000
Unrecognized tax benefits	-		1000		4000
Restructuring & management transition	15000		2000		5000
Other liabilities	42000		55000		46000
Other liabilities	567000		583000		618000
Total liabilities	7034000		7960000		8133000
Common stock	156000		154000		153000
Additional paid-in capital	4705000		4679000		4654000
Reinvested earnings (accumulated deficit)	-3122000		-3006000		-3007000
Net actuarial gain (loss)	-330000		-421000		-423000
Prior service credit (cost)	-26000		-33000		-38000
Foreign currency translation	-		-2000		-2000
Gain (loss) on cash flow hedges	-4000		-17000		-28000
Accumulated other comprehensive income (loss)	-360000		-473000		-491000
Total stockholders' equity	1379000		1354000		1309000

3 year income statement

Report Date	02/03/2018		01/28/2017		01/30/2016
Currency	USD		USD		USD
Audit Status	Not Qualified		Not Qualified		Not Qualified
Consolidated	Yes		Yes		Yes
Scale	Thousands		Thousands		Thousands
Total net sales	12506000		12547000		12625000
Cost of goods sold	8174000		8071000		8074000
Gross margin	-		4476000		4551000
Selling, general & administrative expenses	3468000		3538000		3775000
Pension income (expense)	-21000		-19000		-162000
Depreciation & amortization expenses	570000		609000		616000
Net gain from sale of non-operating assets	-		5000		9000
Investment income from home office land joint venture	31000		28000		41000
Net gain from sale of operating assets	119000		73000		9000
Store & other asset impairments	-		-		20000
Other real estate other expense (income)	4000		-5000		42000
Real estate & other income (expense), net	146000		111000		3000
Restructuring & management transition	303000		26000		84000
Total costs & expenses	12390000		-		-
Total operating expenses	-		4081000		4640000
Operating income (loss)	116000		395000		-89000
Gain (loss) on extinguishment of debt	-33000		-30000		-10000
Net interest income (expense)	-325000		-363000		-405000
Income (loss) before income taxes	-242000		2000		-504000
Current federal & foreign income tax expense (benefit)	-64000		-12000		5000
Current state & local income tax expense (benefit)	22000		4000		6000
Total current income tax expense (benefit)	-42000		-8000		11000
Deferred federal & foreign income tax expense (benefit)	-59000		9000		-1000
Deferred state & local income tax expense (benefit)	-25000		-		-1000
Total deferred income tax expense (benefit)	-84000		9000		-2000
Income tax expense (benefit)	-126000		1000		9000
Net income (loss)	-116000		1000		-513000
Weighted average shares outstanding - basic	311100		308100		305900
Weighted average shares outstanding - diluted	311100		313000		305900
Year end shares outstanding	312000		308300		306100
Net earnings (loss) per share - basic	-0.37		0		-1.68
Net earnings (loss) per share - diluted	-0.37		0		-1.68
Total number of employees	98000		106000		105000
Number of common stockholders	21995		23320		24791
Foreign currency translation adjustments	2000		-		-

3 year cash flow

Report Date	02/03/2018		01/28/2017		01/30/2016
Currency	USD		USD		USD
Audit Status	Not Qualified		Not Qualified		Not Qualified
Consolidated	Yes		Yes		Yes
Scale	Thousands		Thousands		Thousands
Net income (loss)	-116000		1000		-513000
Restructuring & management transition	74000		-1000		10000
Asset impairments & other charges	6000		3000		25000
Net loss (gain) on sale or redemption of non-operating assets	-		-5000		-9000
Net loss (gain) on sale of operating assets	-119000		-73000		-9000
Loss on extinguishment of debt	33000		30000		10000
Depreciation & amortization	570000		609000		616000
Benefit plans expense (income)	106000		-39000		127000
Stock-based compensation	25000		35000		44000
Other comprehensive income tax expense (benefits)	-60000		-12000		-
Deferred taxes	-63000		9000		-
Inventory	92000		-133000		-69000
Prepaid expenses & other assets	-15000		11000		19000
Merchandise accounts payable	-4000		52000		-72000
Income taxes	-12000		-6000		4000
Accrued expenses & other liabilities	-63000		-147000		257000
Net cash flows from operating activities	454000		334000		440000
Capital expenditures	-395000		-427000		-320000
Proceeds from sale or redemption of non-operating assets	-		2000		13000
Proceeds from sale of operating assets	154000		96000		11000
Joint venture return of investment	9000		13000		-
Insurance proceeds received for damage of property & equipment	3000		-		-
Net cash flows from investing activities	-229000		-316000		-296000
Proceeds from issuance of long-term debt	-		2188000		-
Proceeds from borrowings under the credit facility	804000		667000		-
Payments of borrowings under the credit facility	-804000		-667000		-
Net proceeds from financing obligation	-		216000		-
Premium on early retirement of debt	-30000		-		-
Payments of capital leases & note payable	-		-29000		-33000
Payments of capital leases, financing obligation & note payable	-16000		-		-
Payments of long-term debt	-599000		-2349000		-520000
Financing costs	-9000		-49000		-4000
Proceeds from stock options exercised	-		2000		-
Proceeds from stock issued under stock plans	5000		-		-
Tax withholding payments for vested restricted stock	-5000		-10000		-5000
Net cash flows from financing activities	-654000		-31000		-562000
Net increase (decrease) in cash & cash equivalents	-429000		-13000		-418000
Cash & cash equivalents at beginning of period	887000		900000		1318000
Cash & cash equivalents at end of period	458000		887000		900000
Income taxes paid (received), net	9000		10000		5000
Interest paid, net	302000		344000		33