Analysis Project
On
Mahsa Eskandari
Jerry Gutierrez
Ethelyn Martiz
Brandon Pisciotta
Introduction – Who is GE?
Technology
Infrastructure
5
Energ y Core
Competencies
Healthca re 2
Consumer/Indus trial Capital
• We’ll be conducting a DuPont analysis on GENERAL
ELECTRIC years 2011, 2012, and 2013. Then, we’ll be comparing year 2013 with:
• Year 2013
• Year 2013
• And then proceed to compare all year 2013 numbers with Industry averages
Formula
Financial Statement Information
(In millions)
2013
2012
$13,335
$13,864
$14,443
Sales
$146,045
$146,684
$146,542
Total Assets
$656,560
$684,999
$718,189
Shareholders’ Equity
$136,783
$128,470
$118,134
Net Income
2011
(In millions)
DuPont Ratio Breakdowns
ROE2011 = (Net Income/Sales) x (Sales/Total Assets) x (Total Assets/Equity)
= ($14,443/$146,542) x ($146,542/$718,189) x ($718,189/$118,134)
(9.855%)
x
(.204)
x
(6.079)
= 12.22%
(5.331)
= 10.78%
(4.8)
= 9.73%
ROE2012 = (Net Income/Sales) x (Sales/Total Assets) x (Total Assets/Equity)
= ($13,864/$146,684) x ($146,684/$684,999) x ($684,999/$128,470)
(9.451%)
x
(.214)
x
ROE2013 = (Net Income/Sales) x (Sales/Total Assets) x (Total Assets/Equity)
= ($13,335/$146,045) x ($146,045/$656,560) x ($656,560/$136,783)
(9.131%)
x
(.222)
x
(In millions)
ROE2013 = (Net Income/Sales) x (Sales/Total Assets) x (Total Assets/Equity)
= ($1,462/$29,102) x ($29,102/$33,132) x ($33,132/$14,005)
(5.024%)
x
(.878)
x
(2.366)
= 10.44%
(In millions)
ROE2013 = (Net Income/Sales) x (Sales/Total Assets) x (Total Assets/Equity)
= ($5,500/$94,662) x ($94,662/$127,165) x ($127,165/$35,709)
(5.810%)
x
(.744)
x
(3.561)
= 15.39%
Profit Margin 2011 2012
2013
6.079
12.22%
9.451%
.214
5.331
10.78%
9.131%
.222
4.8
5.024%
5.810%
Profit Margin
Industry
ROE
.204
Profit Margin
2013
Equity Multiplier
9.855%
Profit Margin
2013
Total Assets Turnover
9.07%
Total Assets Turnover
.878
Total Assets Turnover
.744
Total Assets Turnover
.811
9.73%
Equity Multiplier
ROE
2.366
10.44%
Equity Multiplier
3.561
Equity Multiplier
2.64
ROE
15.39%
ROE
17.55%
Analysis of DuPont Ratios
ROE2012 = (Net Income/Sales) x (Sales/Total Assets) x (Total Assets/Equity)
= ($13,864/$146,684) x ($146,684/$684,999) x ($684,999/$128,470)
(9.451%)
x
(.214)
x
(5.331)
= 10.78%
(4.8)
= 9.73%
ROE2013 = (Net Income/Sales) x (Sales/Total Assets) x (Total Assets/Equity)
= ($13,335/$146,045) x ($146,045/$656,560) x ($656,560/$136,783)
(9.131%)
x
(.222)
x
• The