1 Du Pont Analysis. 2 3 Inputs -Income Statement 4 Sales 5 CGS 6 Operating Expenses 7 Interest Expense 8 Taxes 9 Prefered Stock Dividends 10 11 Inputs-Balance-Sheet 12 Current Assets 13 Fixed Assets 14 Current Liabilities 15 Long Term Debt 16 Share Hodler Equity Preffered 17 Sharehodler Equity -Common 19 Calculated Variables 20 Earnings Available to common Share Holders 21 Assets/Liabilities Balance 22 Total Assets or Liabilites+Equity 23 SZZZZZNNNN 26 27 29 Outputs Net Profit Margin Total Asset Turnover Return on Assets Financial Leverage Multiplier Return on Common Equity] $ 3,074,000.00 $ 2,088,000.00 $ $ 568,000.00 93,000.00 94,000.00 10,000.00 $1,223,000.00 $ 2,374,000.00 $ 620,000.00 $ 1,023,000.00 200,000.00 3 $ 1,754,000.00 OK

Du Pont Analysis Inputs - Income Statement Sales CGS Operating Expenses Interest Expense Taxes Prefered Stock Dividends Inputs-Balance- Sheet Current Assets Fixed Assets Current Liabilities Long Term Debt Share Hodler Equity Preffered Sharehodler Equity -Common Calculated Variables Eamings Avaliable to common Share Holders Assets/Liabilities Balance Total Assets or Liabilites+Equity \begin{tabular}{|r|r|} \hline$3,074,000.00 \\ \hline$2,088,000.00 \\ \hline$ & 568,000.00 \\ \hline$ & 93,000.00 \\ \hline$ & 94,000.00 \\ \hline$ & 10,000.00 \\ \hline \end{tabular} $1,223,000.00 $2,374,000.00 \$ 620,000.00 $1,023,000.00 $200,000.00 $1,754,000.00 Outputs Net Profit Margin Total Asset Turnover Return on Assets Financial Leverage Multiplier Return on Common Equity]