A common-size income statement for creek enterprises 2014

Creek Enterprises Common-Size Income Statement           for the Year Ended

December 31, 2014

Creek Enterprises

Income Statement for the Year Ended

December 31, 2015

Sales revenue ($35,000,000)                                    100.0%

Sales Revenue $30,000,000

Less: Cost of goods sold                                             65.9

Less: Cost of goods sold 21,000,000

        Gross profits                                            34.1%

Gross profits  $ 9,000,000

Less: Operating expenses

Less: Operating expenses

        Selling expense                                              12.7%

          Selling expense $ 3,000,000

        General and administrative expenses                        6.3

          General and administrative expenses 1,800,000

        Lease expense                                      0.6

 

          Lease expense 200,000

        Depreciation expense                                      3.6

 

Depreciation expense  1,000,000

Total operating expense                                                 23.2

    Total operating expense $6,000,000  

Operating profits                                                      10.9%

       Operating profits  $ 3,000,000

Less: Interest expense                                                1.5 

Less: Interest expense  1,000,000

 

Net profits before taxes                                        9.4%

        Net profits before taxes $ 2,000,000

Less: Taxes (rate 5 40%)                            3.8

 Less: Taxes (rate 5 40%) 800,000

Net profits after taxes                                      5.6%

       Net profits after taxes $ 1,200,000

Less: Preferred stock dividends                                       0.1

Less: Preferred stock dividends   100,000

Earnings available for common stockholders              5.5%

       Earnings available for common stockholders$ 1,100,000