SHOW YOUR CALCULATIONS.

Below are the financial statements of a public company for the last three years.

Income statement	2016	2015	2014
Total Revenue	65,299,000	70,749,000	74,401,000
Cost of Revenue	32,909,000	37,056,000	39,030,000
Gross Profit	32,390,000	33,693,000	35,371,000
Selling General and Administrative	18,949,000	22,644,000	21,461,000
Operating Income	13,441,000	11,049,000	13,910,000
Depreciation and Amortization	507,000	589,000	308,000
Earnings Before Interest and Taxes	12,934,000	10,460,000	13,602,000
Interest Expense	579,000	626,000	709,000
Income Before Tax	12,355,000	9,834,000	12,893,000
Income Tax Expense	3,342,000	2,725,000	2,851,000
Net Income	9,013,000	7,109,000	10,042,000

Assets	2016	2015	2014
Cash And Cash Equivalents	7,102,000	6,836,000	8,558,000
Short Term Investments	6,246,000	4,767,000	2,128,000
Net Receivables	5,880,000	5,924,000	7,478,000
Inventory	4,716,000	4,979,000	6,759,000
Other Current Assets	9,838,000	7,140,000	6,694,000
Total Current Assets	33,782,000	29,646,000	31,617,000
Long Term Investments	0	0	0
Property Plant and Equipment	19,385,000	24,859,000	22,304,000
Goodwill	44,350,000	44,622,000	53,704,000
Intangible Assets	24,527,000	25,010,000	30,843,000
Accumulated Amortization	0	0	0
Other Assets	5,092,000	5,358,000	5,798,000
Deferred Long Term Asset Charges	0	0	0
Total Assets	127,136,000	129,495,000	144,266,000
Liabilities	2016	2015	2014
Accounts Payable	16,774,000	16,229,000	17,460,000
Short/Current Long Term Debt	11,653,000	12,018,000	15,606,000
Other Current Liabilities	2,343,000	1,543,000	660,000
Total Current Liabilities	30,770,000	29,790,000	33,726,000
Long Term Debt	18,945,000	18,327,000	19,811,000
Other Liabilities	10,325,000	9,149,000	10,535,000
Deferred Long Term Liability Charges	9,113,000	9,179,000	10,218,000
Minority Interest	642,000	631,000	762,000
Negative Goodwill	0	0	0
Total Liabilities	69,795,000	67,076,000	75,052,000

Undertake a DuPont Analysis for 2015.

For 2015 Shareholders Equity = 129,495,000 - 67,076,000 = 62,419,000

Say the stock price of the company is $86.50 and there are 5.5 million shares outstanding, find out the following ratios/numbers for 2016:

Market capitalizations

Market to book ratio

P/E ratio.