please use the financial statements of TESLA,INC below to preform dupont analysis T UNAY Ad Det Tale 36 TILAAA Cryp H kung) Nekateri Aposto Autests of Che DAN DA penny je 31. HEMENECT Www. PLE Teres LAKE Katt/ www ww A AM Total Equity Equity Autate to Parent Stockholders Commen Stock Preferred Ratained Earings/Accued De ed Comprehensive com Non Controlling orty interests Debt Maturity Schedule Titl Year Debt due in Year 2 Det due in Year 3 Debt due in Yer Debt due in Year 5 Debt die Beyond Detit Interests Charges and Other Adjustments Capital Lease Obligation Maturity Schedule Total ease due in Year 1 Capital Lease due in Year 2 Capital Lease due in Capital Lease due in Capital Lease due in Year 5 Capital Lease due Beyond Capital Lease Interests Charges and Other Adjustments Operating Lease Obligation Maturity Schedule Tots Operating Lesse due in Year 1 Operating Lease due in Year 21 Operating Lease due Year 3 Operating Lease due in Year 4 Operating Lesse due in Year 5 Operating Lease due Beyond Operating Lease Interests Charges and Other Adjustments Total Lease Liability Total Lease Liability-Due in year 1 Total Lease Liability. Due in year 2 Total Lease Liability-Due in year 3 Total Lease Liability-Due in year 4 Total Lease Liability-Due in year 5 Total Lease Liability-Beyond Total Lease Liability Interest Charges and Other Adjustments Total Contractual Obligations Total Contractual Obligations due in year 1 Total Contractual Obligations due in year 2 Total Contractual Obligations due in year 3 Total Contractual Obligations due in year 4 Total Contractual Obligations due in year 5 Total Contractual Obligations due Beyond Total Contractual Obligations Interests Charges and Other Adjustments Other Contractual Obligations Maturity Schedule Total Other Contractual Obligations due in Year 1 Other Contractual Obligations due in Year 2 Other Contractual Obligations due in Year 3 Other Contractual Obligations due in Year 4 Other Contractual Obligations due in Year 5 Other Contractual Obligations due Beyond Fiscal year ends in Dec 31 | USD 27.241.000.000 29.504.000.000 27,241,000 000 29.04.000.000 27.240.000.000 29.03.000.000 4.399.000.000 331.000.000 383.000.000 54.000 000 50.000.000 80000000 10.2211 000 000 880.000.000 1418.000.000 1.005.000.000 2,408.000.000 1935.000.000 2.458.000.000 1.000.000.000 178.000.000 64 000 000 827,000,000 1,851.000.000 1979.000.000 580.000.000 349,000,000 1488 000 000 1.402,000,000 587,000,000 462,000,000 124.000.000 446,000,000 412.000.000 381.000.000 299,000,000 102,000,000 9,000,000 45.000.000 7,000,000 9.000.000 -167,000,000 -158.000.000 1.540.000.000 2.039.000.000 366.000.000 458.000.000 327,000,000 412.000.000 279,000,000 366.000.000 245,000,000 319.000.000 204,000,000 232,000,000 425,000,000 505.000.000 -306.000.000 -343,000,000 3,008,000,000 3.531.000.000 828,000,000 1,045,000,000 773.000.000 900,000,000 691,000,000 747.000.000 544,000,000 421,000,000 213,000,000 277,000,000 432,000,000 604,000,000 473,000,000 499,000,000 31.546.000.000 8.911,000,000 13,129.000.000 2,140,000.000 5,451,000,000 3.302,000,000 5.377,000,000 1.807,000,000 4.272,000,000 500,000,000 3.057,000,000 341,000,000 1,082,000,000 1,131,000,000 -822.000.000 499,000,000 18,318,000,000 10,483,000,000 2,743.000.000 2,280.000.000 1,877.000.000 865,000,000 70,000,000 Q1. Calculate the three Dupont components for the two years and verify the Dupont identity for the years 2020 and 2021 on Excel. (Profit margin, asset turnover, equity multiplier, and ROE). Then, answer the questions below. You do not need to submit your Excel spreadsheet. Round to the nearest tenth (ex. 0.1, 0.6, 1.5, 3.0). ATO in 2020 [Choose] 0.1 0.6 PM in 2021 2.0 0.18 EM in 2021 [Choose] Product of three Dupont components in [Choose ] 2021 ROE in 2021 [Choose] Q1. Calculate the three Dupont components for the two years and verify the Dupont identity for the years 2020 and 2021 on Excel. (Profit margin, asset turnover, equity multiplier, and ROE). Then, answer the questions below. You do not need to submit your Excel spreadsheet. Round to the nearest tenth (ex. 0.1, 0.6, 1.5, 3.0). ATO in 2020 [Choose] PM in 2021 [Choose ] 0.1 0.6 EM in 2021 2.0 0.18 Product of three Dupont components in 2021 [Choose ] ROE in 2021 [Choose ] Q1. Calculate the three Dupont components for the two years and verify the Dupont identity for the years 2020 and 2021 on Excel. (Profit margin, asset turnover, equity multiplier, and ROE). Then, answer the questions below. You do not need to submit your Excel spreadsheet. Round to the nearest tenth (ex. 0.1, 0.6, 1.5, 3.0). ATO in 2020 [Choose ] PM in 2021 [Choose ] EM in 2021 [Choose ] 0.1 0.6 Product of three Dupont components in 2.0 2021 0.18 ROE in 2021 [Choose] Q1. Calculate the three Dupont components for the two years and verify the Dupont identity for the years 2020 and 2021 on Excel. (Profit margin, asset turnover, equity multiplier, and ROE). Then, answer the questions below. You do not need to submit your Excel spreadsheet. Round to the nearest tenth (ex. 0.1, 0.6, 1.5, 3.0). ATO in 2020 [Choose] PM in 2021 [Choose] EM in 2021 [Choose] Product of three Dupont components in [Choose ] 2021 ROE in 2021 [Choose ] 0.1 0.6 2.0 0.18 Q2. (Essay Question) Discuss the Dupont analyses you performed for TSLA. Explain the change in each component and its impact on the overall profitability for the TSLA equityholders. Suggest what Tesla could do to return greater profits for shareholders. Limit your response to 1 paragraph (5-7 sentences). Edit View Insert Format Tools Table 12pt Paragraph B IUA 2 T | V Tamer mikilig praturve Ongle and 1 PA Main Todoro 2011 of Reven Ce eing tree Sangee A Amerigny bevatprent Expense Brynja Key "Whatej Matkapu Hudlejmanj pak valge Dennung Deept e she try an te perm Phy DE PAN jokerty preven. kmetjung sha Y Opening Expe Hotel Pap PHIL Just Og Careng C vg Star FOUR S DUNEM A 11/100 CARIN 7 ANY 100000 LIN an HOCHEREY AP WE COUR 329.000.0 6Total Equity 17 18 29 10 #1 12 13 Equity Attributable to Parent Stockholders Paid in Capital Capital Stock Common Stock Preferred Stock Additional Paid in Capital/Share Premium: Retained Earnings/Accumulated Deficit Reserves/Accumulated Comprehensive Income/losses 14 15 Non-Controlling Minority Interests 16 Debt Maturity Schedule Total 17 Debt due in Year 1 18 Debt due in Year 2 19 Debt due in Year 3 20 Debt due in Year 4 21 Debt due in Year 5 122 Debt due Beyond 823 Debt-Interests Charges and Other Adjustments #24 Capital Lease Obligation Maturity Schedule Total 25 Capital Lease due in Year 11 126 Capital Lease due in Year 2 127 Capital Lease due in Year 3 128 Capital Lease due in Year 4 129 Capital Lease due in Year 5 130 Capital Lease due Beyond 131 Capital Lease Interests Charges and Other Adjustments 132 Operating Lease Obligation Maturity Schedule Total 133 Operating Lease due in Year 1. 134 Operating Lease due in Year 2 135 Operating Lease due in Year 3 136 Operating Lease due in Year 4 137 Operating Lease due in Year 5 138 Operating Lease due Beyond 139 Operating Lease-Interests Charges and Other Adjustments 140 Total Lease Liability 141 Total Lease Liability-Due in year 1 142 Total Lease Liability-Due in year 2 143 Total Lease Liability-Due in year 3 144 Total Lease Liability-Due in year 4 145 Total Lease Liability-Due in year 5 140 Total Lease Liability-Beyond 147 Total Lease Liability-Interest Charges and Other Adjustments 148 Total Contractual Obligations 140 Total Contractual Obligations due in year 1 150 Total Contractual Obligations due in year 2 151 Total Contractual Obligations due in year 3 152 Total Contractual Obligations due in year 4 153 Total Contractual Obligations due in year 5 154 Total Contractual Obligations due Beyond 156 Total Contractual Obligations Interests Charges and Other Adjustments 156 Other Contractual Obligations Maturity Schedule Total 157 Other Contractual Obligations due in Year 1 158 Other Contractual Obligations due in Year 2 159 Other Contractual Obligations due in Year 3 160 Other Contractual Obligations due in Year 4 161 Other Contractual Obligations due in Year 5. 162 Other Contractual Obligations due Beyond 163 Fiscal year ends in Dec 311 USD nel 23,075,000,000 31,015,000,000 22,225,000,000 30,189,000,000 27,261,000,000 29,804,000,000 27.261,000,000 29,804,000,000 1,000,000 1,000,000 0 0 27.260,000,000 29,803,000,000 -5,399,000,000 331,000,000 363,000,000 54,000,000 850,000,000 826,000,000 10,220,000,000 5,380,000,000 1,818,000,000 1,095,000,000 1,935,000,000 2.456,000,000 2,406,000,000 1,060,000,000 1,851,000,000 178,000,000 1,979,000,000 64,000,000 580,000,000 527,000,000 -349,000,000 1,468,000,000 1,492,000,000 462,000,000 587,000,000 446,000,000 524,000,000 412,000,000 381,000,000 299,000,000 102,000,000 9,000,000 7,000,000 45,000,000 9,000,000 -156,000,000 2,039,000,000 -167,000,000 1,540,000,000 366,000,000 327,000,000 458,000,000 412,000,000 279,000,000 366,000,000 245,000,000 319,000,000 204,000,000 232,000,000 595,000,000 425,000,000 -306,000,000 -343,000,000 3,008,000,000 3,531,000,000 828,000,000 1,045,000,000 773,000,000 936,000,000 691,000,000 747,000,000 544,000,000 421,000,000 213,000,000 277,000,000 432,000,000 604,000,000 -473,000,000 -499,000,000 31,546,000,000) 8,911,000,000 13,129,000,000 2,140,000,000 5,451,000,000 3,392,000,000 5,377,000,000 1,807,000,000 4,272,000,000 599,000,000 3,057,000,000 341,000,000 1,082,000,000 1,131,000,000 -822,000,000 -499,000,000 18,318,000,000 10,483,000,000 2,743,000,000 2,290,000,000 1,877,000,000 865,000,000 70,000,000 Y T UNAY Ad Det Tale 36 TILAAA Cryp H kung) Nekateri Aposto Autests of Che DAN DA penny je 31. HEMENECT Www. PLE Teres LAKE Katt/ www ww A AM Total Equity Equity Autate to Parent Stockholders Commen Stock Preferred Ratained Earings/Accued De ed Comprehensive com Non Controlling orty interests Debt Maturity Schedule Titl Year Debt due in Year 2 Det due in Year 3 Debt due in Yer Debt due in Year 5 Debt die Beyond Detit Interests Charges and Other Adjustments Capital Lease Obligation Maturity Schedule Total ease due in Year 1 Capital Lease due in Year 2 Capital Lease due in Capital Lease due in Capital Lease due in Year 5 Capital Lease due Beyond Capital Lease Interests Charges and Other Adjustments Operating Lease Obligation Maturity Schedule Tots Operating Lesse due in Year 1 Operating Lease due in Year 21 Operating Lease due Year 3 Operating Lease due in Year 4 Operating Lesse due in Year 5 Operating Lease due Beyond Operating Lease Interests Charges and Other Adjustments Total Lease Liability Total Lease Liability-Due in year 1 Total Lease Liability. Due in year 2 Total Lease Liability-Due in year 3 Total Lease Liability-Due in year 4 Total Lease Liability-Due in year 5 Total Lease Liability-Beyond Total Lease Liability Interest Charges and Other Adjustments Total Contractual Obligations Total Contractual Obligations due in year 1 Total Contractual Obligations due in year 2 Total Contractual Obligations due in year 3 Total Contractual Obligations due in year 4 Total Contractual Obligations due in year 5 Total Contractual Obligations due Beyond Total Contractual Obligations Interests Charges and Other Adjustments Other Contractual Obligations Maturity Schedule Total Other Contractual Obligations due in Year 1 Other Contractual Obligations due in Year 2 Other Contractual Obligations due in Year 3 Other Contractual Obligations due in Year 4 Other Contractual Obligations due in Year 5 Other Contractual Obligations due Beyond Fiscal year ends in Dec 31 | USD 27.241.000.000 29.504.000.000 27,241,000 000 29.04.000.000 27.240.000.000 29.03.000.000 4.399.000.000 331.000.000 383.000.000 54.000 000 50.000.000 80000000 10.2211 000 000 880.000.000 1418.000.000 1.005.000.000 2,408.000.000 1935.000.000 2.458.000.000 1.000.000.000 178.000.000 64 000 000 827,000,000 1,851.000.000 1979.000.000 580.000.000 349,000,000 1488 000 000 1.402,000,000 587,000,000 462,000,000 124.000.000 446,000,000 412.000.000 381.000.000 299,000,000 102,000,000 9,000,000 45.000.000 7,000,000 9.000.000 -167,000,000 -158.000.000 1.540.000.000 2.039.000.000 366.000.000 458.000.000 327,000,000 412.000.000 279,000,000 366.000.000 245,000,000 319.000.000 204,000,000 232,000,000 425,000,000 505.000.000 -306.000.000 -343,000,000 3,008,000,000 3.531.000.000 828,000,000 1,045,000,000 773.000.000 900,000,000 691,000,000 747.000.000 544,000,000 421,000,000 213,000,000 277,000,000 432,000,000 604,000,000 473,000,000 499,000,000 31.546.000.000 8.911,000,000 13,129.000.000 2,140,000.000 5,451,000,000 3.302,000,000 5.377,000,000 1.807,000,000 4.272,000,000 500,000,000 3.057,000,000 341,000,000 1,082,000,000 1,131,000,000 -822.000.000 499,000,000 18,318,000,000 10,483,000,000 2,743.000.000 2,280.000.000 1,877.000.000 865,000,000 70,000,000 Q1. Calculate the three Dupont components for the two years and verify the Dupont identity for the years 2020 and 2021 on Excel. (Profit margin, asset turnover, equity multiplier, and ROE). Then, answer the questions below. You do not need to submit your Excel spreadsheet. Round to the nearest tenth (ex. 0.1, 0.6, 1.5, 3.0). ATO in 2020 [Choose] 0.1 0.6 PM in 2021 2.0 0.18 EM in 2021 [Choose] Product of three Dupont components in [Choose ] 2021 ROE in 2021 [Choose] Q1. Calculate the three Dupont components for the two years and verify the Dupont identity for the years 2020 and 2021 on Excel. (Profit margin, asset turnover, equity multiplier, and ROE). Then, answer the questions below. You do not need to submit your Excel spreadsheet. Round to the nearest tenth (ex. 0.1, 0.6, 1.5, 3.0). ATO in 2020 [Choose] PM in 2021 [Choose ] 0.1 0.6 EM in 2021 2.0 0.18 Product of three Dupont components in 2021 [Choose ] ROE in 2021 [Choose ] Q1. Calculate the three Dupont components for the two years and verify the Dupont identity for the years 2020 and 2021 on Excel. (Profit margin, asset turnover, equity multiplier, and ROE). Then, answer the questions below. You do not need to submit your Excel spreadsheet. Round to the nearest tenth (ex. 0.1, 0.6, 1.5, 3.0). ATO in 2020 [Choose ] PM in 2021 [Choose ] EM in 2021 [Choose ] 0.1 0.6 Product of three Dupont components in 2.0 2021 0.18 ROE in 2021 [Choose] Q1. Calculate the three Dupont components for the two years and verify the Dupont identity for the years 2020 and 2021 on Excel. (Profit margin, asset turnover, equity multiplier, and ROE). Then, answer the questions below. You do not need to submit your Excel spreadsheet. Round to the nearest tenth (ex. 0.1, 0.6, 1.5, 3.0). ATO in 2020 [Choose] PM in 2021 [Choose] EM in 2021 [Choose] Product of three Dupont components in [Choose ] 2021 ROE in 2021 [Choose ] 0.1 0.6 2.0 0.18 Q2. (Essay Question) Discuss the Dupont analyses you performed for TSLA. Explain the change in each component and its impact on the overall profitability for the TSLA equityholders. Suggest what Tesla could do to return greater profits for shareholders. Limit your response to 1 paragraph (5-7 sentences). Edit View Insert Format Tools Table 12pt Paragraph B IUA 2 T | V Tamer mikilig praturve Ongle and 1 PA Main Todoro 2011 of Reven Ce eing tree Sangee A Amerigny bevatprent Expense Brynja Key "Whatej Matkapu Hudlejmanj pak valge Dennung Deept e she try an te perm Phy DE PAN jokerty preven. kmetjung sha Y Opening Expe Hotel Pap PHIL Just Og Careng C vg Star FOUR S DUNEM A 11/100 CARIN 7 ANY 100000 LIN an HOCHEREY AP WE COUR 329.000.0 6Total Equity 17 18 29 10 #1 12 13 Equity Attributable to Parent Stockholders Paid in Capital Capital Stock Common Stock Preferred Stock Additional Paid in Capital/Share Premium: Retained Earnings/Accumulated Deficit Reserves/Accumulated Comprehensive Income/losses 14 15 Non-Controlling Minority Interests 16 Debt Maturity Schedule Total 17 Debt due in Year 1 18 Debt due in Year 2 19 Debt due in Year 3 20 Debt due in Year 4 21 Debt due in Year 5 122 Debt due Beyond 823 Debt-Interests Charges and Other Adjustments #24 Capital Lease Obligation Maturity Schedule Total 25 Capital Lease due in Year 11 126 Capital Lease due in Year 2 127 Capital Lease due in Year 3 128 Capital Lease due in Year 4 129 Capital Lease due in Year 5 130 Capital Lease due Beyond 131 Capital Lease Interests Charges and Other Adjustments 132 Operating Lease Obligation Maturity Schedule Total 133 Operating Lease due in Year 1. 134 Operating Lease due in Year 2 135 Operating Lease due in Year 3 136 Operating Lease due in Year 4 137 Operating Lease due in Year 5 138 Operating Lease due Beyond 139 Operating Lease-Interests Charges and Other Adjustments 140 Total Lease Liability 141 Total Lease Liability-Due in year 1 142 Total Lease Liability-Due in year 2 143 Total Lease Liability-Due in year 3 144 Total Lease Liability-Due in year 4 145 Total Lease Liability-Due in year 5 140 Total Lease Liability-Beyond 147 Total Lease Liability-Interest Charges and Other Adjustments 148 Total Contractual Obligations 140 Total Contractual Obligations due in year 1 150 Total Contractual Obligations due in year 2 151 Total Contractual Obligations due in year 3 152 Total Contractual Obligations due in year 4 153 Total Contractual Obligations due in year 5 154 Total Contractual Obligations due Beyond 156 Total Contractual Obligations Interests Charges and Other Adjustments 156 Other Contractual Obligations Maturity Schedule Total 157 Other Contractual Obligations due in Year 1 158 Other Contractual Obligations due in Year 2 159 Other Contractual Obligations due in Year 3 160 Other Contractual Obligations due in Year 4 161 Other Contractual Obligations due in Year 5. 162 Other Contractual Obligations due Beyond 163 Fiscal year ends in Dec 311 USD nel 23,075,000,000 31,015,000,000 22,225,000,000 30,189,000,000 27,261,000,000 29,804,000,000 27.261,000,000 29,804,000,000 1,000,000 1,000,000 0 0 27.260,000,000 29,803,000,000 -5,399,000,000 331,000,000 363,000,000 54,000,000 850,000,000 826,000,000 10,220,000,000 5,380,000,000 1,818,000,000 1,095,000,000 1,935,000,000 2.456,000,000 2,406,000,000 1,060,000,000 1,851,000,000 178,000,000 1,979,000,000 64,000,000 580,000,000 527,000,000 -349,000,000 1,468,000,000 1,492,000,000 462,000,000 587,000,000 446,000,000 524,000,000 412,000,000 381,000,000 299,000,000 102,000,000 9,000,000 7,000,000 45,000,000 9,000,000 -156,000,000 2,039,000,000 -167,000,000 1,540,000,000 366,000,000 327,000,000 458,000,000 412,000,000 279,000,000 366,000,000 245,000,000 319,000,000 204,000,000 232,000,000 595,000,000 425,000,000 -306,000,000 -343,000,000 3,008,000,000 3,531,000,000 828,000,000 1,045,000,000 773,000,000 936,000,000 691,000,000 747,000,000 544,000,000 421,000,000 213,000,000 277,000,000 432,000,000 604,000,000 -473,000,000 -499,000,000 31,546,000,000) 8,911,000,000 13,129,000,000 2,140,000,000 5,451,000,000 3,392,000,000 5,377,000,000 1,807,000,000 4,272,000,000 599,000,000 3,057,000,000 341,000,000 1,082,000,000 1,131,000,000 -822,000,000 -499,000,000 18,318,000,000 10,483,000,000 2,743,000,000 2,290,000,000 1,877,000,000 865,000,000 70,000,000 Y
