In: Accounting
Primus, Inc., owns all outstanding stock of Sonston, Inc. For the current year, Primus reports net income (exclusive of any investment income) of $632,000. Primus has 100,000 shares of common stock outstanding. Sonston reports net income of $232,000 for the period with 50,000 shares of common stock outstanding. Sonston also has 10,000 stock warrants outstanding that allow the holder to acquire shares at $13.50 per share. The value of this stock was $27 per share throughout the year. Primus owns 4,900 of these warrants.
What amount should Primus report for diluted earnings per share?
PRIMUS INC OWNS ALL OUTSTANDING STOCK OF SONSTON INC
PRIMUS NET INCOME -$632,000
PRIMUS HAS COMMON STOCK OUTSTANDING - 100,000 SHARES
SONSTON
NET INCOME-$232000
COMMON STOCK OUTSTANDING - 50000 SHARES
CALCULATION OF DILUTED EARNING PER SHARE
PARTICULAR | AMOUNT |
NET INOME P | $632,000 |
ADD- INCOME FROM S | 216,966.4 |
EARNING PER SHARE (A) | 848,966.4 |
OUTSTANDING COMMON SHARES(B) | 100,000 |
DILUTED EPS (A/B)(848,966.4 /100,000) | $8.48 |
THEREFORE P'S REPORT FOR DILUTED EPS IS $8.48
WORKING NOTES -
CALCULATION NUMBER OF SHARES FOR CONVERSION -
TOTAL SAHRE FOR WARRANTS = STOCK WARRANTS OUSTANDING * ACQUIRED SHARES PRICE / FAIR VALUE OF SHARES
=10,000*13.50/20 =6750 SHARES
CALCULATION PERCENTAGE OF WARRANT OWNED BY P
P PERCENTAGE OF WARRANTS = NUMBER OF WARRANTS OF P / TOTAL NUMBER OF WARRANT
=4,900/10000 =49%
CALCULATE TOTAL SHARES HOLD BY S AFTER CONVERSION
PARTICULAR | SHARES |
SHARES OUSTANDING | 50000 |
ADD-ASSURED CONVERSION OF STOCK WARRANTS | 10000 |
LESS REPURCHASED TRESURY STOCK (10,000-6750) | (3250) |
TOTAL NUMBER OF SHARES FOR DILUTED EARNING | 56750 |
CALCULATE SHARES HOLD BY P AFTER CONVERSION
SHARES OUTSTANDING + P SHARES FOR WARRANT = 50,000 +(6750 *49%) =53,307.5
CALCULATE PERCENTAGE P'S OWNERSHIP IN S AS SHOWN BELOW
PERCENTAGE OF P'S HOLDING IN S= TOTAL SHARES HELD NY P / TOTAL SHARES OUTSTANDING OF S
=53075/56750 =93.52%
CALCULATE AMOUNT OF P'S OWNERSHIP SHARES IN S NET INCOME
=P'S SHARE FROM S NET INCOME = S NET INCOME * PERCENTAGE OF P'S HOLDING IN S
=232000*93.52% =216,966.4