Question

In: Accounting

Reported net income of $400,000 in 2020. On January 1,2020 there was 100,000 shares of common...

Reported net income of $400,000 in 2020. On January 1,2020 there was 100,000 shares of common stock outstanding. On Paril 1, 10,000 shares were issued and on septmber 1, Claire bought 15,000 shares of treasury stock . There are 15,000 stock options to buy common stock at an exercise orice of $40 per share. The market orice of common stock is $50 with tax rate if 25%

20,000 shares of converible preferred stock outstanding. $100 par, paid a dicidend of $3.50 per share and each share ks converible into three ajares of common stock

Clarie previously issused $1,000,000 of 8% bonds at face value. Each $1,000 bikd is convetibke into 30 shares of commkn stokc

Compute Claire's Basic and Diluted Earnings

per share for the year ended december 31, 2020

Solutions

Expert Solution

Net income = $400000

Preferred dividend = 20000 * 3.50 = 70000

Earnings available for common share holders’ = 400000 - 70000 = 330000

Weighted average number of common share outstanding (WANCSO) =

Beginning share outstanding = 100000 * 12 / 12 = 100000

Add: On April 01, issue = 10000 * 9 / 12 = 7500

Less: On sep 1, Treasury stock = 15000 * 4 / 12 = (5000)

WANCSO = 100000 + 7500 - 5000 = 102500

Basic EPS = Earnings available for common share holders’ / WANCSO

Basic EPS = 330000 / 102500 = $3.22 per share

Diluted EPS

EPS effect of convertible preferred share = 70000 / (20000 * 3) = 1.166

Dilutive nature

EPS effect of convertible Bond

After tax interest = 1000000 * 8% - 25% = $60000

Converted share = 1000000 / 1000 * 30 = 30000

EPS effect of convertible Bond = 60000 / 30000 = 2

Dilutive nature

Option

Option amount = 15000 * 40 = 600000

Repurchased share using these amount = 600000 / 50 = 12000

So, new issue of share for option = 15000 - 12000 = 3000 share

Ranking based most dilutive to least dilutive.

1 - option

2 - Preferred share

3- Bond

	Numerator	Denominator	EPS
Basic EPS	330000	102500	$3.22
Option	0	3000
Sub total	330000	105500	$3.13
Preferred share	70000	60000
Sub total	400000	165500	$2.42
Bond	60000	30000
Sub total	460000	195500	$2.35

Diluted EPS = $2.35 per share

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

A firm reported Net Income of $500,000. They have 100,000 shares of common stock with a...

A firm reported Net Income of $500,000. They have 100,000 shares of common stock with a price of $60 per share and 20,000 shares of preferred stock that pays a dividend of $6 per year. They have 2,000 convertible bonds with a face value of $1,000 and a 9% coupon rate. Each bond can be converted into 25 shares of stock. They have also issued 10,000 warrants that allows the owner to purchase stock for $50 per share. The tax...

A firm reported Net Income of $500,000. They have 100,000 shares of common stock with a...

1)Gamma reported $600,000 net income for the year with 100,000 common shares outstanding all year. It...

1)Gamma reported $600,000 net income for the year with 100,000 common shares outstanding all year. It also had 50,000 shares of $100 par, 8% convertible preferred shares outstanding all year. Each preferred share is convertible into 10 shares of common stock. Determine basic and diluted EPS. 2)Alpha reported net income of $500,000 for the year. It has 200,000 shares of common stock outstanding all year. Two years ago the company granted 20,000 stock options that allow employees to purchase shares...

Crane Corporation reported net income of $234,910 in 2020 and had 152,000 common shares outstanding throughout...

Crane Corporation reported net income of $234,910 in 2020 and had 152,000 common shares outstanding throughout the year. Also outstanding all year were 51,000 (written) options to purchase common shares at $10 per share. The average market price for the common shares during the year was $15 per share. QUESTION: Calculate the diluted earnings per share. (Round answer to 2 decimal places, e.g. 15.25.) Diluted earnings per share $______

Net income for the company for the year was $300,000, and 100,000 shares of common stock...

Net income for the company for the year was $300,000, and 100,000 shares of common stock were outstanding during the year. The income tax rate is 30%. For each of the following potentially dilutive securities, perform the shortcut antidilution test to determine whether the security is dilutive. Assume that each of the securities was issued on or before January 1. Treat each security independently; in other words, when testing one security, assume that the others do not exist. (10)...

Blue Jays Ltd. reported the following balances at January 1, 2020: Common shares................................................................................ $370,000 Preferred shares...........................................................

Blue Jays Ltd. reported the following balances at January 1, 2020: Common shares................................................................................ $370,000 Preferred shares................................................................................ 74,000 Retained earnings............................................................................. 70,000 Accumulated other comprehensive income ..................................... 71,000 Blue Jays’ corporate tax rate............................................................ 26.5% During the year, Blue Jays performed the following: Cumulative effect of change from straight-line to accelerated depreciation resulted in a reduction to retained earnings of $35,000, before tax; Issued common shares for a proceed of $37,000; Retired 40% of preferred shares outstanding; Earned net income of $310,000 and;...

In 2020 Our Company had Net Income of $550,000. On 1/1/20, there were 100,000 shares of...

In 2020 Our Company had Net Income of $550,000. On 1/1/20, there were 100,000 shares of common stock outstanding. On 4/1/20, we issued 36,000 shares of common stock. On 6/1/20, we issued 24,000 shares of $100 par value, 6% cumulative preferred stock. This preferred stock is convertible into 48,000 shares of common stock. On 9/1/20, we issued $6,000,000 of 4% bonds at par. These bonds are convertible into 48,000 shares of common stock. The marginal tax rate is 25%. In...

Ferrell Inc. recently reported net income of $6 million. It has250,000 shares of common stock,...

Ferrell Inc. recently reported net income of $6 million. It has 250,000 shares of common stock, which currently trades at $49 a share. Ferrell continues to expand and anticipates that 1 year from now, its net income will be $9.3 million. Over the next year, it also anticipates issuing an additional 25,000 shares of stock so that 1 year from now it will have 275,000 shares of common stock. Assuming Ferrell's price/earnings ratio remains at its current level, what will...

Culver Corporation reported net income of $461,150 in 2017 and had 186,000 shares of common stock...

Culver Corporation reported net income of $461,150 in 2017 and had 186,000 shares of common stock outstanding throughout the year. Also outstanding all year were 43,500 options to purchase common stock at $10 per share. The average market price of the stock during the year was $15. Compute diluted earnings per share. (Round answer to 2 decimal places, e.g. 3.55.) Diluted earnings per share$____________?

Crane Corporation reported net income of $311,750 in 2017 and had 199,000 shares of common stock...

Crane Corporation reported net income of $311,750 in 2017 and had 199,000 shares of common stock outstanding throughout the year. Also outstanding all year were 48,000 options to purchase common stock at $10 per share. The average market price of the stock during the year was $15. Compute diluted earnings per share

Subjects