11 pts INCOME STATEMENT Sales/Revenue COGS excluding D&A Depreciation & Amortization Expense Gross Income EBIT SG&A Expense Unusual Expense Interest Expense Pretax Income Income Tax - Current Domestic Consolidated Net Income 2020 19,974 11,990 1,067 6,917 5,705 104 207 901 159 691 2019 20,229 12,199 964 7,066 5,601 167 256 1,042 272 801 5-step DuPont CALCULATE DUPONT FOR 2020 ONLY Ue AVG Assets, Equity 2020 ONLY AVG ASSET TURNOVER INTEREST BURDEN TAX BURDEN EBIT MARGIN EQUITY MULTIPLIER BALANCE SHEET Cash & Short Term Investments Total Accounts Receivable Inventories Other Current Assets Miscellaneous Current Assets Total Current Assets Net Property, Plant & Equipment Tangible Other Assets Total Assets Liabilities & Shareholders' Equity ST Debt & Current Portion LT Debt Accounts Payable Income Tax Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Deferred Taxes Other Liabilities Total liabilities 2020 2019 723 934 15 29 3,537 3,475 374 397 374 397 4,649 4,835 9,743 7,428 145 182 14,555 12,469 2020 2019 366 237 1,206 1,187 48 64 1,149 1,242 2,769 2,730 5,842 3,384 242 160 234 644 9 105 6,942 RET ON AVG EQUITY Consolidated Net Income 691 801 2020 ONLY AVG ASSET TURNOVER INTEREST BURDEN TAX BURDEN EBIT MARGIN EQUITY MULTIPLIER RET ON AVG EQUITY BALANCE SHEET Cash & Short Term Investments Total Accounts Receivable Inventories Other Current Assets Miscellaneous Current Assets Total Current Assets Net Property, Plant & Equipment Tangible Other Assets Total Assets Liabilities & Shareholders' Equity ST Debt & Current Portion LT Debt Accounts Payable Income Tax Payable Other Current Liabilities Total Current Liabilities Long-Term Debt Deferred Taxes Other Liabilities Total Liabilities Common Equity (Total) Common Stock at Par Value Retained Earnings Treasury Stock Total Shareholders' Equity Liabilities & Shareholders' Equity 2020 2019 723 934 15 29 3,537 3,475 374 397 374 397 4,649 4,835 9,743 7,428 145 182 14,555 12,469 2020 2019 366 237 1,206 1,187 48 64 1,149 1,242 2,769 2,730 5,842 3,384 242 160 234 644 9,105 6,942 5,450 5,527 4 4 13,745 13,395 -11,571 -11,076 5,450 5,527 14,555 12,469