Format Analysis
Super Hardware Stores
Rural Super
Suburban
Suburban
Urban Super
Fringe Super
Super
Hardware
Hardware
Hardware
Sample Size
26
54
104
Insufficient
Typical Sales Volume ($)
4,361,006
4,168,117
4,890,821
Sample
Income Statement (% of sales)
Net Sales
100.0
100.0
100.0
Cost Of Goods Sold
61.0 39.0
62.2 37.8
60.1 39.9
Gross Margin Before Patronage Dividend
Patronage Dividend
0.9
1.5
1.4
Gross Margin
39.9
39.3
41.3
Payroll Expenses Owners/Officers Salaries & Bonuses All Other Employee Wages & Bonuses Total Salaries, Wages & Bonuses Payroll Taxes (FICA, Workers’ Comp. & Unemp.) Group Insurance (Hospital, Medical, Life) Benefit Plans (Pension, Profit Sharing, etc.)
2.7
2.7
2.6
10.7 13.4
11.5 14.2
12.7 15.3
1.1 0.3 0.2
1.2 0.7 0.2
1.4 0.5 0.2
Total Payroll Expenses
15.0
16.3
17.4
Occupancy Expenses Utilities (Heat, Light, Power, Water) Building Repairs & Maintenance Rent Or Ownership In Real Estate*
0.7 0.2 3.3 4.2 1.6 0.2 0.5 0.2 0.3 0.5 0.0 7.1
0.7 0.3 3.3 4.3 1.5 0.3 0.5 0.4 0.0 0.6 0.0 6.7
0.8 0.3 4.5 5.6 1.7 0.2 0.3 0.1 0.0 0.7 0.0 6.6 9.6
Total Occupancy Expenses Other Operating Expenses Advertising & Promotion
Telephone
Insurance (Business Liability & Casualty)
Interest Expense
Taxes (Personal Property, Use, Licenses, Permits)
Depreciation
Bad Debt Losses
All Other Operating Expenses Total Other Operating Expenses
10.3 29.5 10.4
10.0 30.6
Total Operating Expenses
32.6
Operating Profit
8.7 1.5
8.7 1.5
Other Income/Expenses
0.7
Profit Before Taxes
11.1
10.2
10.2
Balance Sheet (% of assets)
Assets Cash & Marketable Securities
27.7
19.5
18.9
Accounts Receivable
3.8
3.6
3.1
Inventory
45.8
53.5
51.0
Other Current Assets Total Current Assets
4.4
3.0
4.8
81.7 18.3
79.6 20.4
77.7 22.3
Fixed & Noncurrent Assets
Total Assets
100.0
100.0
100.0
Liabilities & Net Worth Accounts Payable
5.7 0.0 4.2 9.9
7.8 0.0 7.1
10.0
Notes Payable
0.0
Other Current Liabilities Total Current Liabilities Long Term Liabilities Loans From Stockholders Net Worth Or Owner Equity Total Liabilities & Net Worth
12.7 22.6 15.6
14.9 14.4
21.0
0.0
0.0
0.0
69.1
70.7
61.7
100.0
100.0
100.0
Owners' Return (%)
Owners' Discretionary Profit Margin Owners' Discretionary Return On Assets Owners' Discretionary Return On Net Worth
14.8 43.1 46.7
12.9 32.3 51.8
12.8 30.3 51.4
*includes rent, mortgage interest, building depreciation, real estate insurance and real estate taxes
25
Made with FlippingBook. PDF to flipbook with ease