Clipboard Font Alignment Number N15 for D E F G H Common Size Income statemnet 2016 2015 2014 2013 2014 118,364 90,069 28.295 13,326 3,543 311 642 17,822 10,473 2013 104 286 78,887 25 399 12,226 3,611 387 A B 1 2 3 cal sende October 37 2016 2015 4 Sales revenue 126,033 114,352 5 Cost of goods sold (COGS) 96,089 87.524 6 Gross profit 29 944 27,028 7 SGA 12,585 11,613 8 R&D 2.959 2,819 9 Restructuring changes 1,144 640 10 Other operating expenses 1,777 1.820 11 Total operating expenses 18.465 16,892 12 Operating income 11,479 10.136 13 Interest inc (exp) and other 505 721 14 Total monoper rev (exp) 505 721 15 Income before income tax 10,974 9415 16 Provision for income tax 2.213 1.755 17 Income from cont opet 8,761 7.660 18 Nonrecurring items / Mint 19 Net income 8,761 7,660 20 21 Use 2013 as base year calculate the trend index on 2016 22 23 Sales Revenue 24 COGS 25 Gross profit 26 27 Your opinion on the trend index and implications 28 29 Sheet1 456 16,680 8,719 458 458 9,177 1,913 7264 10,473 2,144 8.329 8.329 7.264 Clipboard Font Alignment N15 X f F G H D 2,144 8.329 E 1.913 7.264 8,329 7.264 A B 16 Provision for income tax 2.213 1,755 17 Income from cont oper 8,761 7660 18 Nonrecurring items / Mint 19 Net income 8761 7.660 20 21 Usc 2013 as base year calculate the trend index on 2016 22 23 Sales Revenue 24 COGS 25 Gross profit 26 27 Your opinion on the trend index and implications 28 29 30 31 Calculate 2016 2015 32 Gross profit Margin 33 Net profit margin 34 35 Your opinion for the differences. also explain the trend 36 37 38 Are you going to invent in the company Provide 4 reasons 39 40 41 42 2014 2013 44 Sheet1