Extended DuPont

ROE = ( Net Income EBT ) X ( EBT EBIT ) X (EBIT Net Sales ) X ( Total
Assets Total Equity )
ROE = (9950000 3160000) X (3160000 12910000) X (12910000
287480000) X (114090000 4620000)
= (3.15)X (0.24) X (0.044) X (24.69)
ROE = 0.82
ROE = (4870000 7330000) X (7330000 1610000) X (1610000 295320000)
X (327190000 26160000)
= (0.66)X (0.005) X (0.044) X (12.51)
ROE = 0.0018
ROE = (21210000 30850000) X (30850000 59450000) X (59450000
685360000) X (380870000 62910000)
= (0.69)X (0.52) X (0.08) X (6.05)
ROE = 0.17
Year 2010
ROE = (23910000 46010000) X (46010000 7020000) X (7020000
757380000) X (401110000 121650000)
= (0.51)X (6.55) X (0.0092) X (3.29)

ROE = 0.10
Year 2011
ROE = (32940000 53010000) X (53010000 66420000) X (66420000
790970000) X (378920000 156250000)
= (0.62)X (0.8) X (0.08) X (2.425)
ROE = 0.096
Year 2012
ROE = (37830000 62620000) X (62620000 84780000) X (84780000
864600000) X (407460000 198770000)
= (0.6)X (0.74) X (0.098) X (2.05)
ROE = 0.089