In: Accounting
Convertible Preferred Stock, Convertible Bonds, and EPS Francis Company has 31,200 shares of common stock outstanding at the beginning of 2016. Francis issued 3,900 additional shares on May 1 and 2,600 additional shares on September 30. It also has two convertible securities outstanding at the end of 2016. These are: Convertible preferred stock: 3,250 shares of 9.0%, $50 par, preferred stock were issued on January 2, 2013, for $60 per share. Each share of preferred stock is convertible into 3 shares of common stock. Current dividends have been declared and paid. To date, no preferred stock has been converted. Convertible bonds: Bonds with a face value of $325000 and an interest rate of 5.0% were issued at par in 2015. Each $1000 bond is convertible into 25 shares of common stock. To date, no bonds have been converted. Francis earned net income of $79000 during 2016. The income tax rate is 30%. Required: 1. Compute the number of shares of common stock that Francis should use in calculating basic earnings per share for 2016. Weighted average shares outstanding: shares 2. Calculate basic earnings per share for 2016. If required, round your answer to two decimal places. Basic earnings per share: $ 3. Calculate diluted earnings per share for 2016 and the incremental EPS of the preferred stock and convertible bonds. If required, round your answers to two decimal places. Diluted earnings per share: $ Incremental earnings per share Bonds: $ Preferred: $ 4a. Assume the same facts as above except that net income included a loss from discontinued operations of $12000 net of income taxes. Compute basic EPS. You do not have to calculate diluted EPS for this case. If required, round your answer to two decimal places. Basic earning per share: $ 4b. Show how the basic EPS you calculated should be reported to shareholders. You do not have to calculate diluted EPS. Francis Company EPS Computations EPS Based on:
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||||
Part 1 | |||||
Time | Shares | Weighted Average | |||
Jan 1 to May 1 | 4/12 | 31,200 | 10,400 | ||
May 1 to Sep 30 | 5/12 | 3,900 | 1,625 | ||
Sep 30 to Dec 31 | 3/12 | 2,600 | 650 | ||
Weighted Average shares outstanding | 12,675 | ||||
Part 2 | |||||
Basic Earning per Share | |||||
Net Income | $ 79,000 | ||||
Less: Preferred Dividend | $ -14,625 | ||||
3,250 Shares*$50 Par*9% | |||||
$ 64,375 | |||||
Divided By: Weighted Avg Shares | 12,675 | ||||
Basic Earning per Share | $ 5.08 | ||||
Part 3 | |||||
Diluted Earning per share | |||||
Net Income | $ 79,000 | ||||
Interest on Bond | $325,000*5% | $ 16,250 | |||
Less: Tax on Bond Interest | $16,250*30% | $ -4,875 | $ 11,375 | ||
Income for Diluted EPS | $ 90,375 | ||||
No of Shares including Potential shares: | |||||
Weighted Average shares outstanding | 12,675 | ||||
Add: Preferred | 3250*3 | 9,750 | |||
Add: Bond-Convertible | 325000/1000*25 | 8,125 | |||
No of Shared for Diluted EPS | 30,550 | ||||
Diluted EPS | $90,375/30,550 | $ 2.96 | |||
Incremental EPS: | |||||
Bonds | 11,375/8,125 | $ 1.40 | |||
Preferred Stock | 14,625/9,750 | $ 1.50 | |||
Part 4 | |||||
Basic EPS | |||||
Income from Continuing Operations | $ 91,000 | $ 6.03 | (91000-14625)/12675 | ||
Loss from Discontinuing Operations | $ -12,000 | $ -0.95 | 12000/12675 | ||
Net Income | $ 79,000 | $ 5.08 | (79000-14625)/12675 | ||