Question
A common-size income statement for Creek? Enterprises' 2018 operations follows: Creek Enterprises Income Statement for the Year Ended December 31, 2018
A common-size income statement for Creek? Enterprises' 2018 operations follows:
Creek Enterprises Income Statement for the Year Ended December 31, 2018
Sales revenue ($34,966,000) 100.0 %
Less: Cost of goods sold 65.6
Gross profits 34.4 %
Less: Operating expenses
Selling expense 12.7 %
General and administrative expenses 6.3
Lease expense 0.5
Depreciation expense 3.8
Total operating expense 23.3
Operating profits 11.1 %
Less: Interest expense 1.4
Net profits before taxes 9.7 %
Less: Taxes (rate=21%) 2.0
Net profits after taxes 7.7 %
Less: Preferred stock dividends 0.2
Earnings available for common stockholders 7.5 %
2019 Income Statement
Creek Enterprises Income Statement for the Year Ended December 31, 2019
Sales revenue $29,960,000
Less: Cost of goods sold 20,979,000
Gross profits $8,981,000
Less: Operating expenses
Selling expense $2,969,000
General and administrative expenses 1,794,000
Lease expense 217,000
Depreciation expense 1,038,000
Total operating expense 6,018,000
Operating profits $2,963,000
Less: Interest expense 968,000
Net profits before taxes $1,995,000
Less: Taxes (rate=21%) 418,950
Net profits after taxes $1,576,050
Less: Preferred stock dividends 103,000
Earnings available for common stockholders $1,473,050
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 | 65.6 | |||||||
Gross profits | % | 34.4 | % | |||||
Less: Operating expenses | ||||||||
Selling expense | % | 12.7 | % | |||||
General and administrative expenses | 6.3 | |||||||
Lease expense | 0.5 | |||||||
Depreciation expense | 3.8 | |||||||
Total operating expense | 23.3 | |||||||
Operating profits | % | 11.1 | % | |||||
Less: Interest expense | 1.4 | |||||||
Net profits before taxes | % | 9.7 | % | |||||
Less: Taxes (rate = 21%) | 2.0 | |||||||
Net profits after taxes | % | 7.7 | % | |||||
Less: Preferred stock dividends | 0.2 | |||||||
Earnings available for common stockholders | % | 7.5 | % |
Using the? firm's 2019 income statement develop the 2019 ?common-size income statement and compare it to the??2018 statement.
Which areas require further analysis and? investigation?
Provide your evaluation based on the? common-size income? statements: ? (Select all the choices that? apply.)
A) Selling expense has increased due to the increase in cost of goods sold.
B) Sales have declined and cost of goods sold has increased as a percentage of? sales, probably due to a loss of productive efficiency.
C)The level of interest as a percentage of sales has increased? significantly; this suggests that the firm has too much debt.
D) Operating expenses have decreased as a percentage of? sales; this appears favorable unless this decline has contributed toward the fall in sales.
E) Further analysis should be directed at the increased cost of goods sold and the high debt level.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
To develop the 2019 commonsize income statement for Creek Enterprises we need to calculate the percentages of each line item in the income statement r...Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started