Question: Common-size statement analysisA common-size income statement for Creek Enterprises' 2018 operations follows: Creek Enterprises Income Statement for the Year Ended December 31, 2018 Sales revenue
Common-size statement analysisA common-size income statement for Creek Enterprises' 2018 operations follows:
Creek Enterprises
Income Statement
for the Year Ended December 31, 2018
Sales revenue ($35,001,000)
100.0%
Less: Cost of goods sold
65.2
Gross profits
34.8%
Less: Operating expenses
Selling expense
12.4%
General and administrative expenses
6.2
Lease expense
0.5
Depreciation expense
3.6
Total operating expense
22.7
Operating profits
12.1%
Less: Interest expense
1.9
Net profits before taxes
10.2%
Less: Taxes (rate=40%)
4.1
Net profits after taxes
6.1%
Less: Preferred stock dividends
0.2
Earnings available for common stockholders
5.9%
. Using the firm's 2019 income statement:
Creek Enterprises Income Statement for the Year Ended December 31, 2019
Sales revenue
$30,050,000
Less: Cost of goods sold
20,984,000
Gross profits
$9,066,000
Less: Operating expenses
Selling expense
$2,953,000
General and administrative expenses
1,785,000
Lease expense
173,000
Depreciation expense
1,028,000
Total operating expense
5,939,000
Operating profits
$3,127,000
Less: Interest expense
1,006,000
Net profits before taxes
$2,121,000
Less: Taxes
(rate=40%)
848,400
Net profits after taxes
$1,272,600
Less: Preferred stock dividends
72,000
Earnings available for common stockholders
$1,200,600
develop the 2019 common-size income statement and compare it to the 2018 statement.
Which areas require further analysis and investigation?
Question content area bottom
Part 1
Complete the common-size income statement for the year ending December 31, 2019, and compare it to the common-size income statement for the year ending December 2018:
(Round to one decimal place.)
| Creek Enterprises | ||||||||
| Common-Size Income Statement | ||||||||
| for the Years Ended December 31, 2018 and December 2019 | ||||||||
|
| 2019 | 2018 | ||||||
| Sales revenue |
| % | 100.0 | % | ||||
| Less: Cost of goods sold |
|
| 65.2 |
| ||||
| Gross profits |
| % | 34.8 | % | ||||
| Less: Operating expenses |
|
| ||||||
| Selling expense |
| % |
| 12.4 | % |
| ||
| General and administrative expenses |
|
| 6.2 |
| ||||
| Lease expense |
|
| 0.5 |
| ||||
| Depreciation expense |
|
|
| 3.6 |
|
| ||
| Total operating expense |
|
| 22.7 |
| ||||
| Operating profits |
| % | 12.1 | % | ||||
| Less: Interest expense |
|
| 1.9 |
| ||||
| Net profits before taxes |
| % | 10.2 | % | ||||
| Less: Taxes (rate = 40%) |
|
| 4.1 |
| ||||
| Net profits after taxes |
| % | 6.1 | % | ||||
| Less: Preferred stock dividends |
|
| 0.2 |
| ||||
| Earnings available for common stockholders |
| % | 5.9 | % | ||||
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
