Using data from the column "Harrison Last Year" calculate Gross Profit Margin, Net Profit Margin and Return on Equity.

ATTACHMENT 1 - HARRISON COMPANY CASE FINANCIAL AND COMPETITOR/INDUSTRY INFORMATION INCOME STATEMENTS Harrison Harrison Harrison Harrison Harrison Harrison Global Last Year Percent of Sales | 2 Years Ago |Percent of Sales | 3 Years Ago | Percent of Sales Global Market Leader Industry Market Leader Average Million Million Million SMillion Revenue 18.127 100.00% 18.992 100.00% 52.102 100.00% 348.650 100.00% $25.00 Cost of Goods Sold 38.45 19.90% $9.292 30.20% 41.786 30.20% 265,157 76.10% 0.00% Gross Profit 9.674 20.10% 9.7 19.80% 10.316 19.80% 83.49 23.90% 20.00% Operating Expense 7.893 16.40% 8.132 16.60% 7.659 14.70% XXXXXX General Administrative .059 2.20% .686 1.40% 1.625 1.20% XXXXXXX Marketing 0.193 0.40% 0.245 ).50% 0.313 0.60% Operating, Gen., Sell, Admin [XXXXXX 54,320 8.40% 5.00% Interest Expens 0.385 0.80% 0.193 0.40% ).312 ).60% 1.529 0.40% 1.60% COGS and Total Expenses 47.983 99.70% 48.548 99.10% 50.695 97.30% 331,001 94.90% 96.60% Net Income Before Taxes 0.144 0.30% 0.444 0.90% 1.407 2.70% 17,649 5.10% 3.40% Taxes 0.048 0.10% 0.147 0.30% ).46 0.90% 5.365 1.80% 0.90% Net Income After Taxes 0.096 .20% 0.297 0.60% 0.936 ..80% 11.284 3.30% 2.50% BALANCE SHEETS $Million % Total Assets $Million % Total Assets $Million % Total Assets % Total $Million Assets Cash Equivalents 0.288 1.00% 0.44 1.50% 2.421 7.90% 8,373 5.50% 1.70% Receivable 0.548 .90% ).469 .60% ).429 1.40% 1.840 2.50% 2.20% Inventory 7.694 26.70% 3.155 17.80% 3.582 28.00% 34.375 22.80% 24.60% Total Current Assets 3.53 29.60% 9.064 $0.90% 11.432 37.30% 46.588 30.80% 28.50% Land, Stores, Equipment, Distribution 20.289 Centers, Trucks 70.40% 20.268 69.10% 19.216 62.70% 104,605 69.20% 71.50% Total Assets 28.819 100.00% 29.332 100.00% 30.648 100.00% 151,193 100.00% $13.46 Accounts Payable 7.407 25.70% 6.921 23.60% 3.287 10.70% 28,371 18.80% 12.10% Other Current Liabilities 5.043 17.50% 3.151 27.80% 5.554 21.40% 23.363 15.40% 10.10% Total Current Liabilities 2.4: 3.20% 15.072 51.40% 9.831 32.10% 51,734 34.20% 22.20% Long Term Deb 4.813 16.70% 2.407 8.20% 3.9 12.70% 37,886 25.10% 39.30% Stockholder's Equity 1.556 10.10% *11.853 10.40% 6.917 $5.20% 61,573 40.70% 18.50% Total Liabilities Stockholder Equity 28.819 100.00% 29.332 100.00% 30.648 100.00% 151.193 100.00% $13.46 Year End Stock Price $6.25 $10.00 $13.13 Dividends 50.00 50.00 $0.00 Equity withdrawal in "2 years agoquot