In: Accounting
On June 1, 2018, Novak Company and Splish Company merged to form
Blossom Inc. A total of 837,000 shares were issued to complete the
merger. The new corporation reports on a calendar-year basis.
On April 1, 2020, the company issued an additional 576,000 shares
of stock for cash. All 1,413,000 shares were outstanding on
December 31, 2020.
Blossom Inc. also issued $600,000 of 20-year, 7% convertible bonds
at par on July 1, 2020. Each $1,000 bond converts to 36 shares of
common at any interest date. None of the bonds have been converted
to date.
Blossom Inc. is preparing its annual report for the fiscal year
ending December 31, 2020. The annual report will show earnings per
share figures based upon a reported after-tax net income of
$1,395,000. (The tax rate is 20%.)
Determine the following for 2020.
(a) The number of shares to be used for
calculating: (Round answers to 0 decimal places, e.g.
$2,500.)
(1) |
Basic earnings per share |
enter a number of shares rounded to 0 decimal places |
shares | |||
---|---|---|---|---|---|---|
(2) |
Diluted earnings per share |
enter a number of shares rounded to 0 decimal places |
shares |
(b) The earnings figures to be used for
calculating: (Round answers to 0 decimal places, e.g.
$2,500.)
(1) |
Basic earnings per share |
$enter a dollar amount rounded to 0 decimal places |
||
---|---|---|---|---|
(2) |
Diluted earnings per share |
$ |
Part (a)(1)
Calculation of number of shares to be used for calculating basic Earning per share | |||
Dates | Shares | Weight | Weighted number of shares |
1-1-2018 to 1-4-2018 | 837000 | 3/12 | 209250 |
1-4-2018 to 31-12-2018 | 1413000 | 9/12 | 1059750 |
TOTAL NO OF SHARES | 1269000 |
Part (a)(2)
Calculation of number of shares to be used for calculating diluted Earning per share | |||
Dates | Shares | Weight | Weighted number of shares |
1-1-2018 to 1-4-2018 | 837000 | 3/12 | 209250 |
1-4-2018 to 1-7-2018 | 1413000 | 3/12 | 353250 |
1-7-2018 to 31-12-2018** | 1434600 | 6/12 | 717300 |
TOTAL NO OF SHARES | 1279800 |
Working note ** | |||
Value of bonds issued | $600000 | ||
Each $ 1000 is convertible to 36 shares | |||
Hence number of shares convertible is ($ 600000/1000)x36=21600 |
Part (b)(1)
Calculation of earning figures to be used for calculating Basic earning per share |
Earning figure for calculating basic earning per share is net income after tax which is $1395000 |
Part(b)(2)
Calculation of earning figures to be used for calculating Diluted earning per share | |
Net income | $1395000 |
Savings on interest $ 600000*7% for 1/2 year | $21000 |
Less:Additional tax payable in interest savings @20% | $4200 |
Adjusted net income for calculating Diluted EPS | $1411800 |