In: Accounting
The following information was taken from the books and records of Ludwick, Inc.:
1. Income from Continuing Operations $ 480,000
Discontinued Operations (net of tax) 70,000
2. Capital structure:
a. Convertible 6% bonds. Each of the 300, $1,000 bonds is convertible into 50 shares of common stock at the present date and for the next 10 years. 300,000
b. $10 par common stock, 200,000 shares issued and outstanding during the entire year. 2,000,000
c. Stock warrants outstanding to buy 16,000 shares of common stock at $20 per share.
3. Other information:
a. Bonds converted during the year None
b. Income tax rate 30%
c. Convertible debt was outstanding the entire year
d. Average market price per share of common stock during the year $32
e. Warrants were outstanding the entire year f. Warrants exercised during the year None
To do:
a. Compute Basic Earnings per share for Income from Continuing Operations, Discontinued Operations, and Net income
b. Analyze: show the impact of each dilutive security.
c. Integrate: Compute Dilutive Earnings per share for Income from Continuing Operations, Discontinued Operations, and Net income
| ans 1 | |||
| Basic Earning per share | |||
| Net Income/Weighted average common stock | |||
| Incoome in $ A | Weighted avg No. of common stock B | EPS A/B in $ | |
| Income from Continuing Operations | 480000 | 200000 | 2.4 |
| Discontinued Operations (net of tax) | 70000 | 200000 | 0.35 |
| Net Income | 550000 | 200000 | 2.75 |
| ans b | |||
| Potential common stock | |||
| Convertible bonds | 15000 | ||
| 300000/1000**50 | |||
| Denominator will be | 215000 | ||
| Stock warrants | |||
| If excerised 16000*20 | 320000 | ||
| At market rate 320000/32 | 10000 | ||
| Dilutive portion 16000-10000 | 6000 | potential stock | |
| Denominator will be (215000+6000) | 221000 | ||
| Increase in numerator | |||
| After tax interest= 300000*6%*(1-.3) | 12600 | ||
| ans 3 | |||
| For dilutive EPS | |||
| Incoome in $ A | Weighted avg No. of common stock B | Dilutive EPS A/B in $ | |
| Income from Continuing Operations (480000+12600) | 492600 | 221000 | 2.23 |
| Discontinued Operations (net of tax) | 70000 | 221000 | 0.32 |
| Net Income | 562600 | 221000 | 2.55 |
| If any doubt please comment |