Question

Help!! I am in need of assitance with this problem.

12 Months Ended Dec. 31, 2019 Dec. 31, 2018 Dec 31, 2017 $ 5,586,369 $4,864,985 $ 4,476,412 Consolidated Statements of Income - USD ($) shares in Thousands, $ in Thousands Consolidated Statements of Income [Abstract] Revenue Restaurant operating costs (exclusive of depreciation and amortization shown separately below): Food, beverage and packaging Labor Occupancy Gross Expenses Gross Income Other operating costs General and administrative expenses Depreciation and amortization Pre-opening costs Impairment, closure costs, and asset disposals Total operating expenses Income from operations Interest and other income, net Income before income taxes Provision for income taxes Net income Earnings per share: Basic 1,847,916 1,472,060 363,072 3,683,048 1,903,321 760,831 451,552 212,778 11,108 23,094 5,142,411 443,958 14,327 458,285 (108,127) $ 350,158 1,600,760 1,326,079 347,123 3,273,962 1,591,023 680,031 375,460 201,979 8,546 66,639 4,606,617 258,368 10,068 268,436 (91,883) $ 176,553 1,535,428 1,205,992 327,132 3,068,552 1,407,860 651,644 296,388 163,348 12,341 13,345 4,205,618 270,794 4,949 275,743 (99,490) $ 176,253 $ 12.62 $6.35 $ 6.19 Weighted average common shares outstanding: Basic 27,740 27,823 28,491

Please fill in the grey spaces and provide some details for the Dupont for 2019 & 2018

Answer 1

1. Ratio Analysis -

Ratio Computation 2019 2018 2017 Gross Margin Gross Profit Net Sales $ 1,903,321 $ 5,586,369 34.07% $1,591,023 $4,864,985 32.70% $1,407,860 $4,476,412 31.45% Operating Margin Operating Profit Net Sales $ 443,958 $5,586,369 7.95% $ 258,368 $4,864,985 5.31% $ 270,794 $4,476,412 6.05% Net Margin Net Income Net Sales $ 350,158 $ 5,586,369 6.27% $ 176,553 $4,864,985 3.63% $ 176,253 $4,476,412 3.94% Current Ratio Current Assets Current Liabilities $ 1,072,204 $ 666,593 1.61 $ 814,794 $ 449,990 1.81 Average Collection Period Il Accounts Receivable Net Sales / 365 $ $ 80,545 15,305 5.26 $ 62,312 $ 13,329 4.68 Total Assets Turnover Net Sales Average Total Assets $ 5,586,369 $ 3,685,061 1.52 $4,864,985 $ 2,265,518 2.15 Debt Ratio Total Debt Total Assets $ 3,421,578 $ 5,104,604 0.67 $ 824,179 $2,265,518 0.36 Debt to Equity Total Debt Total Equity $ 3,421,578 $ 1,683,026 2.03 $ 824,179 $1,441,339 0.57 Return on Assets Net Income Average Total Assets $ 350,158 $ 3,685,061 0.10 $ 176,553 $2,265,518 0.08 ROE II Net Profit Margin X Return on Assets Financial Leverage 3.32 3.38