In: Accounting
At 2020 fye Poppers Corp. Net Income was $4.830 m and the
company had an issue of 24,000
options with a strike price of $50.00. There were 2.8 m shares of
common stock outstanding. The company’s market
cap was $127 m and its balance sheet showed $3.6m of $100 par, 4.3%
convertible preferred stock. Poppers uses the
treasury method for calculating diluted eps. The preferred stock
may be converted at the ratio of four common shares
per one share of preferred.
What is the basic and fully diluted eps?
Please explain how you got the answer
For EPS | |||||||
Denominator | |||||||
Outstanding Common share | 2.8 | million | |||||
Total Denominator | 2.8 | million | |||||
For Diluted EPS | |||||||
Denominator | |||||||
Outstanding Common share | 2.8 | million | |||||
Convertible preference stock | 0.144 | million | (3.6/100)*4 | ||||
Diluted part of option* | 0 | as the market price of share is $45.38 which is lower than strike price so option is out of money. | |||||
Total Denominationr | 2.944 | million | |||||
Diluted part of option* | =options available (market price-exercise price)/market price | ||||||
Strike price | = 50 | per share | |||||
Market price | =127/2.8 | ||||||
45.36 | per share | ||||||
For EPS | |||||||
Numerator | =net income - preference dividend | ||||||
=4.830-(3.6*4.3%) | |||||||
4.6752 | million $ | ||||||
For Diluted EPS | |||||||
Numerator | =Numerator as per DPS + Preference dividend | ||||||
=4.6753+(3.6*4.3%) | |||||||
4.830 | million $ | ||||||
Numerator | Denominator | EPS | |||||
basic | 4.6752 | 2.8 | 1.669714 | per share | |||
Diluted | 4.830 | 2.944 | 1.640659 | per share |