just want the formulas for all the caluations in excel

	2010	2011	2012	2013	2014
Net Sales	289.9	304.1	316.4	329	345.5
COGS	259.4	273.1	284.1	295.3	310.4
Gross profit	30.5	31	32.3	33.7	35.1
Operating expenses	20.9	21.6	26.7	28.6	30.3
Depreciation and amortization	1.6	1.6	1.7	1.7	1.8
Operating profit	8	7.8	3.9	3.4	3
Interest expense	0	0	0.3	0.2	0
Income taxes	2.8	2.73	1.365	1.19	1.05
Net income	5.2	5.1	2.3	2.1	2
EPS	$1.30	$1.27	$0.58	$0.52	$0.49
Dividend	$0.20	$0.20	$0.20	$0.20	$0.20
Balance sheet	2010	2011	2012	2013	2014
Cash	3.6	4.2	3.3	1.5	0.4
Accounts receivable	20.7	22	29.3	30.4	31
Other current assets	6.3	5.1	4.9	5	4.9
Current assets	30.6	31.3	37.5	36.9	36.3
Net PP&E	3.1	5.1	7.2	9.2	11.2
Investments and other assets	45	47.1	47.3	47.6	47.2
Total assets	78.7	83.6	92	93.7	94.6
Accounts payable	5.6	5.3	7.6	8.9	10.4
Bank borrowing	0	0	4	2.5	0
Current liabilities	5.6	5.3	11.6	11.4	10.4
Accrued expenses and deferred taxes	13.9	13.9	15	15.3	15.5
Other non-current liabilities	16.6	17.5	17	17.3	17.9
Total liabilities	36.1	36.7	43.6	44	43.8
Shareholders equity	42.6	46.9	48.4	49.7	50.8
Total liabilities and equity	78.7	83.6	92	93.7	94.6