In: Finance
Health Systems Inc. is considering a 10 percent stock dividend. The capital accounts are as follows:
Common stock (3,000,000 shares at $10 par) $ 30,000,000
Capital in excess of par* 15,000,000
Retained earnings 45,000,000
Net worth $90,000,000
*The increase in capital in excess of par as a result of a stock dividend is equal to the shares created times (Market price – Par value).
The company’s stock is selling for $36 per share. The company had total earnings of $9,000,000 with 3,000,000 shares outstanding and earnings per share were $3.00. The firm has a P/E ratio of 12.
a. What adjustments would have to be made to the capital accounts for a 10 percent stock dividend? Show the new capital accounts. (Do not round intermediate calculations. Input your answers in dollars, not millions (e.g. $1,230,000).)
Common Stock =
Capital in excess of par =
Retained Earnings =
Net worth =
b. What adjustments would be made to EPS and the stock price? (Assume the P/E ratio remains constant.) (Do not round intermediate calculations and round your answers to 2 decimal places.)
EPS =
Stock Price=
Formula sheet
A | B | C | D | E | F | G | H |
2 | |||||||
3 | Data Given: | ||||||
4 | |||||||
5 | Number of Stocks Outstanding | 3000000 | |||||
6 | Par Value of Stock | 10 | |||||
7 | |||||||
8 | Common Stock | 30000000 | |||||
9 | Capital in excess of Par | 15000000 | |||||
10 | Retained Earnings | 45000000 | |||||
11 | Net Worth | 90000000 | |||||
12 | |||||||
13 | Current Price of Stock | 36 | |||||
14 | Total Earnings | 9000000 | |||||
15 | EPS | 3 | |||||
16 | P/E | 12 | |||||
17 | |||||||
18 | Stock Dividend | 0.1 | |||||
19 | |||||||
20 | For a 10% stock dividend 10% of the outstanding stocks will be issued. | ||||||
21 | |||||||
22 | Number of stocks to be issued | =D5*D18 | |||||
23 | Issue Price | =D13 | |||||
24 | Journal entry for Stock Dividend: | ||||||
25 | Account | Debit | Credit | ||||
26 | Retained Earnings | =D22*D23 | =D22*D23 | ||||
27 | Common Stock | =D22*D6 | |||||
28 | Capital in Excess of Par | =D26-E27 | |||||
29 | |||||||
30 | Thus retained earnings decreases and common stock and capital in excess of par increases by above amount. | ||||||
31 | |||||||
32 | Number of shares outstanding after Stock Dividend | =D5+D22 | |||||
33 | |||||||
34 | Common Stock | =D8+E27 | =D8+E27 | ||||
35 | Capital in Excess of Par | =D9+E28 | =D9+E28 | ||||
36 | Retained Earnings | =D10-D26 | =D10-D26 | ||||
37 | Net Worth | =SUM(D34:D36) | =SUM(D34:D36) | ||||
38 | |||||||
39 | b) | ||||||
40 | |||||||
41 | EPS | =Total Earnings / Total number of outstanding shares | |||||
42 | =D14/D32 | =D14/D32 | |||||
43 | |||||||
44 | Market Value of the firm before and after the stock dividend will remain same. | ||||||
45 | Market Value of the firm before dividend | =D5*D13 | |||||
46 | |||||||
47 | Price per share after stock Dividend | =D45/D32 | =D45/D32 | ||||
48 | |||||||
49 | P/E | =Price per share / EPS | |||||
50 | =D47/D42 | ||||||
51 | |||||||
52 | Hence after stock dividend, | ||||||
53 | EPS | =D42 | |||||
54 | Stock Price | =D47 | |||||
55 |