Common-Sized Income Statement Revenue and expense data for the current calendar year for Tannenhill Company and for the electronics industry are as follows. Tannenhill’s data are expressed in dollars. The electronics industry averages are expressed in percentages. Tannenhill Company Electronics Industry Average Sales $2,740,000 100 % Cost of goods sold 1,753,600 69 Gross profit $986,400 31 % Selling expenses $602,800 18 % Administrative expenses 219,200 7 Total operating expenses $822,000 25 % Operating income $164,400 6 % Other revenue 54,800 2 $219,200 8 % Other expense 27,400 1 Income before income tax $191,800 7 % Income tax expense 82,200 5 Net income $109,600 2 % a. Prepare a common-sized income statement comparing the results of operations for Tannenhill Company with the industry average. If required, round percentages to one decimal place. Enter all amounts as positive numbers. Tannenhill Company Common-Sized Income Statement For the Year Ended December 31 Tannenhill Company Amount Tannenhill Company Percent Electronics Industry Average Sales $2,740,000 fill in the blank 99c09f0ccfb4ff4_1% 100.0% Cost of goods sold 1,753,600 fill in the blank 99c09f0ccfb4ff4_2% 69% Gross profit $986,400 fill in the blank 99c09f0ccfb4ff4_3% 31% Selling expenses $602,800 fill in the blank 99c09f0ccfb4ff4_4% 18% Administrative expenses 219,200 fill in the blank 99c09f0ccfb4ff4_5% 7% Total operating expenses $822,000 fill in the blank 99c09f0ccfb4ff4_6% 25% Income from operations $164,400 fill in the blank 99c09f0ccfb4ff4_7% 6% Other revenue 54,800 fill in the blank 99c09f0ccfb4ff4_8% 2% $219,200 fill in the blank 99c09f0ccfb4ff4_9% 8% Other expense 27,400 fill in the blank 99c09f0ccfb4ff4_10% 1% Income before income tax $191,800 fill in the blank 99c09f0ccfb4ff4_11% 7% Income tax expense 82,200 fill in the blank 99c09f0ccfb4ff4_12% 5% Net income $109,600 fill in the blank 99c09f0ccfb4ff4_13% 2% b. The company is managing the cost of manufacturing product than the industry, and has slightly selling and administrative expenses relative to the industry. The combined impact causes net income as a percent of sales to be than the industry average.
Common-Sized Income Statement
Revenue and expense data for the current calendar year for Tannenhill Company and for the electronics industry are as follows. Tannenhill’s data are expressed in dollars. The electronics industry averages are expressed in percentages.
Tannenhill Company |
Electronics Industry Average |
||||
Sales | $2,740,000 | 100 | % | ||
Cost of goods sold | 1,753,600 | 69 | |||
Gross profit | $986,400 | 31 | % | ||
Selling expenses | $602,800 | 18 | % | ||
Administrative expenses | 219,200 | 7 | |||
Total operating expenses | $822,000 | 25 | % | ||
Operating income | $164,400 | 6 | % | ||
Other revenue | 54,800 | 2 | |||
$219,200 | 8 | % | |||
Other expense | 27,400 | 1 | |||
Income before income tax | $191,800 | 7 | % | ||
Income tax expense | 82,200 | 5 | |||
Net income | $109,600 | 2 | % |
a. Prepare a common-sized income statement comparing the results of operations for Tannenhill Company with the industry average. If required, round percentages to one decimal place. Enter all amounts as positive numbers.
Tannenhill Company | |||
Common-Sized Income Statement | |||
For the Year Ended December 31 | |||
Tannenhill Company Amount |
Tannenhill Company Percent |
Electronics Industry Average |
|
Sales | $2,740,000 | fill in the blank 99c09f0ccfb4ff4_1% | 100.0% |
Cost of goods sold | 1,753,600 | fill in the blank 99c09f0ccfb4ff4_2% | 69% |
Gross profit | $986,400 | fill in the blank 99c09f0ccfb4ff4_3% | 31% |
Selling expenses | $602,800 | fill in the blank 99c09f0ccfb4ff4_4% | 18% |
Administrative expenses | 219,200 | fill in the blank 99c09f0ccfb4ff4_5% | 7% |
Total operating expenses | $822,000 | fill in the blank 99c09f0ccfb4ff4_6% | 25% |
Income from operations | $164,400 | fill in the blank 99c09f0ccfb4ff4_7% | 6% |
Other revenue | 54,800 | fill in the blank 99c09f0ccfb4ff4_8% | 2% |
$219,200 | fill in the blank 99c09f0ccfb4ff4_9% | 8% | |
Other expense | 27,400 | fill in the blank 99c09f0ccfb4ff4_10% | 1% |
Income before income tax | $191,800 | fill in the blank 99c09f0ccfb4ff4_11% | 7% |
Income tax expense | 82,200 | fill in the blank 99c09f0ccfb4ff4_12% | 5% |
Net income | $109,600 | fill in the blank 99c09f0ccfb4ff4_13% | 2% |
b. The company is managing the cost of manufacturing product than the industry, and has slightly selling and administrative expenses relative to the industry. The combined impact causes net income as a percent of sales to be than the industry average.
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 3 images