In: Accounting
Assume that the following data relative to Kane Company for 2018
is available:
Net Income | $2,790,000 | |||||
Transactions in Common Shares | Change | Cumulative | ||||
Jan. 1, 2018, Beginning number | 680,000 | |||||
Mar. 1, 2018, Purchase of treasury shares | (66,600) | 613,400 | ||||
June 1, 2018, Stock split 2-1 | 613,400 | 1,226,800 | ||||
Nov. 1, 2018, Issuance of shares | 234,000 | 1,460,800 | ||||
6% Cumulative Convertible Preferred Stock | ||||||
Sold at par, convertible into 200,000 shares of common (adjusted for split). | $1,000,000 | |||||
Stock Options | ||||||
Exercisable at the option price of $25 per share. Average market price in 2018, $30 (market price and option price adjusted for split). | 81,000 | shares |
1. Compute weighted average shares outstanding for 2018.
2. Compute the basic earnings per share for 2018.
3. Compute the diluted earnings per share for 2018.
Computation of Weighted Average Shares Outstanding during the Year | |||
Date | Particulars | Calculation | Final Amount |
01-Jan | Outstanding at the opening | 6,80,000 | |
01-Mar | Less: Repurchase of Treasury Share | 66000*10/12 | 55,000 |
Sahres Available for Split | 6,25,000 | ||
01-Jun | 2 For 1 Split | 625000*2 | 12,50,000 |
01-Nov | Add:Issued | 234000*2/12 | 39,000 |
12,89,000 | |||
6% Convertible preference stock | 2,00,000 | ||
Add: Stock Option | |||
Share issue upon Exercise of Option | 81000 | ||
Less: Treasury Stock Purchaseable With proceed (81000*25)/30 | 67500 | 13,500 | |
14,75,500 | |||
Basic Earnign Per Share = | Earning Attributable to Comman Stock Holder | ||
Weighted Avearge Share Outstanding | |||
Earning Attributable to Comman Stock Holder= | Net Income-Preference Share Dividend | ||
Earning Attributable to Comman Stock Holder= | 2790000-(1000000*6%) | ||
Earning Attributable to Comman Stock Holder= | 2730000 | ||
Basic Earnign Per Share = | 2730000/1289000 | 2.12 | |
Diluted Earnign Per Share = | Earning Attributable to Comman Stock Holder including Potential Comman Stock Holder | ||
Weighted Avearge Share Outstanding Including Potential Comman Stock | |||
Diluted Earnign Per Share | 2790000/1475500 | 1.89 |