In: Accounting
Corbit Corporation’s 2018 financial statements include the following discussion regarding its use of put options (from Note 9):
During 2016, the company implemented a stock repurchase program to repurchase up to 500,000 shares of stock. In conjunction with the company’s stock repurchase program, the company issues put options that give the purchaser the right to sell shares of Corbit stock to the company at specified prices on specific dates. Recent plan activity is as follows:
Outstanding
Put Options
Balance, December 31, 2016 500,000
Options issued 0
Options exercised (100,000)
Balance, December 31, 2017 400,000
Options issued 0
Options exercised 0
Balance, December 31, 2018 400,000
Corbit’s stock price was $30 per share on 12/31/18, and the company’s stock price averaged $32 per share during 2018. Assume that all outstanding put options are freely exercisable and that all of the outstanding put options on 12/31/18 have an exercise price of $36 per share. Also, assume that Corbit’s net income for 2018 was $10 million and that the company’s weighted-average number of common shares outstanding for 2018 was 4.5 million. Corbit has no other potential common shares.
Required:
1. Explain and illustrate how the outstanding put options should be reflected in the 2018 diluted EPS calculation (provide the full citation(s) from the FASB codification that supports your answer).
2. Calculate Corbit’s basic and diluted EPS for 2018.
Net income available to Common Stockholders ($ Million) |
Weighted avg no. of shares outstanding | Per Share | |
Basic EPS | $ 10.00 | 4.50 | 2.22 |
Dilutive EPS | $ 10.00 | 4.55 | 2.20 |
a | Calculation of Basic EPS | ||||
Basic EPS= (Net income- Dividend)/Weighted avg no. of shares outstanding | |||||
Net Income | a | $ 10 | million | ||
Dividend on cumulativ e Preferred stock | b | $ - | |||
Weighted avg no. of shares outstanding | c | $ 4.5 | million | ||
Basic EPS | d=(a-b)/c | $ 2.22 |
b | Calculation of Dilutive EPS | |||||
Dilutive EPS= Net income /Weighted avg no. of shares outstanding considering the effect of dilutive stocks | ||||||
Calculation of shares for Put options (A) | ||||||
Proceeds if share repurchased | a | $ 14,400,000 | (400,000*$36) | |||
Purchase price for treasury shares | b | $ 32 | ||||
Share assumed purchased | c=a/b | $ 450,000 | ||||
Share assumed issued | d | $ 400,000 | ||||
Incremental share increase | $ 50,000 | |||||
Weighted avg no. of shares outstanding | a | 4.5 | million | |||
Add | Shares assumed to be repurchased | |||||
Stock Put option | b | 0.05 | million | |||
Weighted avg no. of shares outstanding | c=a+b | 4.55 | million | |||
Net Income | a | $ 10.00 | ||||
Add | Interest net of tax | |||||
Convertible Bond | b | $ - | ||||
c=a+b | $ 10.00 | |||||
Weighted avg no. of shares outstanding after dilution | d | 4.55 | ||||
Dilutive EPS | e=c/d | 2.20 | ||||
· Please do upvote if you found the answer useful. | ||||||
· Feel free reach in the comment section in case of any clarification or queries. | ||||||