Please complete the income statement given the information provided.

B D F COMMON SIZE (VERTICAL) G INCOME STATEMENT (millions of $) 2 2000 2001 2002 2003 2005 2004 Sales 100.00 Cost of Goods Sold 73.03 5 Gross Profit 26.97 6 Selling and Administration Depreciation Operating Profit 19.97 2.62 4.38 9 Interest 3.28 Earnings Before Taxes es 10 1.10 11 0 35 Net Income 12 0.75 13 Exhibit 4 BALANCE SHEET (millions of $) 1.4 Narrative Ratios Common Size Trend Exhbts Ready Gateway Paste OWrap Text General U EMerge & Center Dod Abe Clipboard Condtional Format as Cel Formatting Table styles Font Inue Alignment 1 Number Styles A B P G H Exhibit 3 INCOME STATEMENT (millions of $) 2000 2001 2002 2003 2005 2004 814 55 Sales 287 14 299 45 725.45 793 34 856 00 Cost of Goods Sold 4 209 69 210 45 506 91 559 53 595 34 219 21 629 43 Gross Profit 77.45 89 00 218.54 233.81 226 57 160 23 26.54 Selling and Administration Depreciation Operating Profit 6 57 34 60 06 104.14 125.53 136.57 7 7.53 13.54 21.54 20.89 21.22 8 12.58 1540 92 86 35 51 87.39 61 42 39 80 9 Interest 9.41 12 53 24.67 17.96 13 01 62 72 43 46 13.91 29.55 Earnings Before Taxes 3.17 2.87 57 35 18.35 26 79 10 0 92 8.57 18 22 101 2007 42 65 Taxes 11 39.00 2 16 1 95 12 Net Income 13 Exhibit 4 BALANCE SHEET (millions of $) Narrative 14 4 Exhibits Trend Ratios Common Sze Ready Gateway