In: Accounting
Blurash Corp. had the following stockholders’ equity at December 31, 20X2:
Preferred stock: $50 par, 6%, convertible, cumulative
20,000
shares authorized, 6,000 shares issued and
outstanding $300,000
Paid-in capital in excess of par-Preferred 180,000
Common stock: $5 par; 1,000,000 shares
authorized, 100,000
shares issued and
outstanding
500,000
Paid-in capital in excess of par-Common 300,000
Retained Earnings 720,000
Total Stockholders’ Equity $2,000,000
Other information relating to Blurash Corp. is as follows:
Blurash’s net income for 20X2 was $600,000. The tax rate was 30%.
No transactions affecting capital stock occurred during the year. (Therefore, you don’t have to calculate weighted average number of shares for Basic EPS!)
Blurash had $1,000,000 of 6% convertible bonds payable. Each $1,000 bond is convertible into 20 shares of common stock. The bonds were issued several years ago.
Each share of preferred stock is convertible into 10 shares of common stock.
10,000 stock options were outstanding, each for 2 shares of common stock at an option price of $15.
The average price of the common stock during 20X0 was $25.
Required: Calculate diluted earnings per share
Particulars | Amount |
Net Income | $ 6,00,000 |
Less: Preferred Dividend | $ 18,000 |
(300000*6%) | |
Net Income attributable to Common Stock | $ 5,82,000 |
Particulars | Numerator | Denominator |
Net Income attributable to Common Stock | $ 5,82,000 | |
Weighted Average number of Shares | 1,00,000 | |
Conversion of Convertible Bonds | $ 42,000 | 20,000 |
(1000000*6%*(1-0.30) | (1000000/1000*20) | |
Conversion of Preferred Stock | $ 18,000 | 60,000 |
(300000*6%) | (6000*10) | |
Stock Options | 12,000 | |
(10000*2*15/25) | ||
Total | $ 6,42,000 | 1,92,000 |
Diluted EPS = 642000/192000 = $ 3.34 |