Common-Size Income Statement
Paying user area
Try for free
Raytheon Co. pages available for free this week:
- Income Statement
- Statement of Comprehensive Income
- Balance Sheet: Assets
- Common-Size Balance Sheet: Liabilities and Stockholders’ Equity
- Analysis of Solvency Ratios
- DuPont Analysis: Disaggregation of ROE, ROA, and Net Profit Margin
- Enterprise Value to FCFF (EV/FCFF)
- Present Value of Free Cash Flow to Equity (FCFE)
- Net Profit Margin since 2005
- Current Ratio since 2005
The data is hidden behind: . Unhide it.
Get full access to the entire website from $10.42/mo, or
get 1-month access to Raytheon Co. for $22.49.
This is a one-time payment. There is no automatic renewal.
We accept:
Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
The financial data over the five-year period reveals several notable trends in revenue composition, cost structure, profitability, and expense management.
- Revenue Composition
- Products consistently accounted for approximately 83.6% to 84.5% of net sales, showing a stable dominance in the sales mix. Services constituted the remaining 15.5% to 16.4%, reflecting little change in the balance between products and services over the period.
- Cost Structure
- The cost of sales for products hovered between 59.5% and 62.6% of net sales, exhibiting a mild downward trend in 2018 before a slight increase in 2019. The cost of sales related to services showed a consistent decline from 13.45% in 2015 to 12.57% in 2019, suggesting some efficiency improvements in service delivery costs.
- Overall, combined cost of sales for products and services decreased from 75.6% to a low of 72.34% in 2018 before rising again to 73.39% in 2019, underpinning the fluctuations seen in product costs.
- Gross Margin
- Gross margin improved from 24.4% in 2015 to a peak of 27.66% in 2018, reflecting the reduction in cost of sales during that year. It then slightly declined to 26.61% in 2019 but remained above earlier years, indicating a generally favorable trend in profitability before operating costs.
- Operating Expenses and Income
- General and administrative expenses consistently declined as a percentage of net sales, from 11.44% in 2015 to 10.24% in 2019, signaling enhanced expense control or operational efficiencies.
- Operating income showed a strong upward trend from 12.96% in 2015 to 16.77% in 2018, slightly settling at 16.36% in 2019, closely aligning with the movements in gross margin and overhead expense reductions.
- Non-Operating and Retirement Expenses
- Interest expense steadily decreased from 1.0% to 0.62% of net sales, indicating declining debt-related costs or improved financing structures. In contrast, interest income rose gradually, albeit remaining minimal in magnitude.
- Retirement benefits non-service expense was reported only in 2018 and 2019, with a substantial negative impact of -4.55% in 2018 which reduced to -2.36% in 2019, affecting non-operating income sharply in 2018.
- Other non-operating income (expense) showed minimal volatility but turned positive in 2019.
- Collectively, non-operating income (expense) net turned markedly negative in 2018 at -5.14%, largely due to retirement expenses, but improved to -2.7% in 2019.
- Income Before Taxes and Net Income
- Income from continuing operations before taxes moderately declined from 11.99% in 2015 to 11.63% in 2018, recovering to 13.66% in 2019. The dip in 2018 corresponds with the noted spike in non-operating expenses.
- Federal and foreign income taxes showed a variable pattern, with a sharp decrease in 2018 to -0.98% from prior years around -3.15% to -4.39%, followed by a partial increase to -2.26% in 2019, possibly influenced by changes in tax provisions or rates.
- Income from continuing operations and net income followed similar trends, falling in 2017 then rising substantially in 2018 and 2019 to reach approximately 11.4% of net sales by the end of the period.
- Net Income Attributable to the Company
- The net income attributable to the company peaked at 11.46% of net sales in 2019 after a dip in 2017, driven mainly by operational gains and improved tax efficiency. This indicates an overall strengthening of profitability despite the intermittent increase in non-operating expenses.
In summary, the data reflects stable sales composition with modest improvements in cost management, especially in service-related cost reductions and administrative efficiency. Profitability improved notably in the latter years, driven by higher gross margins and operating income. Some volatility in non-operating expenses, particularly retirement benefits, affected pre-tax income trends but the company managed to enhance net income margins by 2019. Tax expense variability also played a role in shaping net earnings outcomes across the period.