DuPont Model

Given the information below calculate the DuPont Model in table 1 and show your work.

Calculate the DuPont Model in the table below and show your work.

TABLE 1

Income Statement (in millions) of of GM GM Fiscal Year Revenue COGS Gross Profit SG & A 12/31/2001 12/31/2000 12/31/2001 12/31/2000 $162,412$170,064 $177,260$184,632 125.706 140.49930.942 145,664 38,968 22,252 9.552 2,393 4,452 36,706 13.602 10,848 (2,151) 5.453) 29.565 11,847 10,902 2,705 3.467 46,318 23,302 8.590 768 601 Interest E ax Net Income Balance Sheet (in millions) of of GM GM Fiscal Year Cash & Marketable Securities Receivables. Trade Net Inventories Total Current Assets Total Fixed Assets Total Assets Total Current Liabilities Total Liabilities 12/31/2001 12/31/2000 12/31/2001 12/31/2000 S7.218 S4,851S18,555S10,284 3.152 6,272 1 41.394 135.002 10,945 39.310193.843208.920 33,977 276.543 284.421323.969 303.100 44,546 43,32764,24663,156 268.757 265.811304.262 272.925 30,175 6,191 7514 10,034 36,260 33,121 37,508 34,908 Total E 7,786 18,610 19,707 Cash Flow Statement (in millions) of of GM GM Fiscal Year 12/31/2001 12/31/2000 12/31/2001 12/31/2000 Cash Flow from ations S22,764S33,764 S9.166$10,871 Cash Flow from Investin Cash Flow from Financin 17,169 2,976 9.867 23,17111.313 890 8,521) 22,372