**** Need Help with Missing Values, Please include breakdown & formulas. I am completely lost. Thank you!

Data for Barry Computer Co. and its industry averages follow. The firm's debt is priced at par, so the market value of its debt equals its book value. Since dollars are in thousands, number of shares are shown in thousands too.

Barry Computer Company:
Balance Sheet as of December 31, 2019 (In Thousands)
Cash	$	81,030		Accounts payable	$	148,555
Receivables		378,140		Other current liabilities		135,050
Inventories		378,140		Notes payable to bank		108,040
Total current assets	$	837,310		Total current liabilities	$	391,645
				Long-term debt		297,110
Net fixed assets		513,190		Common equity (66,174.5 shares)		661,745
Total assets	$	1,350,500		Total liabilities and equity	$	1,350,500

Barry Computer Company: Income Statement for Year Ended December 31, 2019 (In Thousands)
Sales			$	1,850,000
Cost of goods sold
Materials	$925,000
Labor	407,000
Heat, light, and power	129,500
Indirect labor	74,000
Depreciation	74,000			1,609,500

Gross profit		$	240,500
Selling expenses			111,000
General and administrative expenses			37,000
Earnings before interest and taxes (EBIT)		$	92,500
Interest expense			29,711
Earnings before taxes (EBT)		$	62,789
Federal and state income taxes (25%)			15,697
Net income		$	47,092
Earnings per share		$	0.7116
Price per share on December 31, 2019		$	11.00

1. Calculate the indicated ratios for Barry. Do not round intermediate calculations. Round your answers to two decimal places.

   Ratio	Barry	Industry Average
   Current	2.14	2.07
   Quick	1.17	1.11
   Days sales outstandinga	74.61	35	days
   Inventory turnover		5.13
   Total assets turnover	1.37	1.54
   Profit margin	2.55%	2.38	%
   ROA	3.49 %	3.67	%
   ROE	7.12%	7.91	%
   ROIC	%	7.30	%
   TIE	3.11	3.04
   Debt/Total capital	37.97%	38.87	%
   M/B		5.10
   P/E		17.91
   EV/EBITDA		8.78

   ^aCalculation is based on a 365-day year.
2. Construct the DuPont equation for both Barry and the industry. Do not round intermediate calculations. Round your answers to two decimal places.

   	FIRM	INDUSTRY
   Profit margin	%	2.38%
   Total assets turnover		1.54
   Equity multiplier	2.04