In: Accounting
The Swirlie Company had net income for 2xx9 of $300,000. Beginning balance in $100 par, 8% cumulative preferred stock is $1,000,000. No dividends are in arrears. $1,000,000 in 6% convertible bonds are outstanding during the year. Each $1,000 bond is convertible into 2 shares of common stock. Beginning balance in retained earnings is $400,000 Beginning of the year outstanding common stock shares 100,000 Par value is $10 Issued additional shares common stock March 1st 10,000 Received $12 per share Purchased shares of treasury stock on September 1 5,000 Paid $75,000 Issued 2 for 1 stock split on October 17th. Tax Rate is 20% Required: What is diluted earnings per share for the year?
1 | Change | Final | Period in month | Ratio (period/12) | Average number of outstanding shares (Final*Ratio) | ||
Jan 1 2009 | Beginning | 100000 | 2 | 0.17 | 16667 | ||
Mar 1 | New | 10000 | 110000 | 6 | 0.50 | 55000 | |
Sep 1 | Purchase | -5000 | 105000 | 1.5 | 0.13 | 13125 | |
Oct 17 | Split | 2 for 1 | 105000 | 210000 | 2.5 | 0.21 | 43750 |
12 | 128542 | ||||||
Additional share for the purpose of Dilluted earning per share | |||||||
8% convertible preferred stock | 10000 | ||||||
9% Convertible Bond | 1000000/1000*2 | 2000 | |||||
Total Additional shares for Dilluted EPS | 12000 | ||||||
Dilluted EPS: | |||||||
Net After tax income | 300000 | ||||||
Add: back interest on bond | 1000000*6% | 60000 | |||||
Less: Income Tax 20% | 60000*20% | 12000 | |||||
Net income for Dilluted EPS | 348000 | ||||||
Diluted EPS | 348000/(128542+12000 additional share) | ||||||
Diluted EPS | 2.48 |