In: Accounting
ACT506 |
|||||
Module 2 Critical Thinking Assignment |
|||||
Option #2 |
|||||
Part 1 |
|||||
Consolidated Earnings Per Share |
|||||
Facts to the situation: |
|||||
Push Corporation is the parent. |
20x7 Financial information: |
||||
Summer Corp is the subsidiary. |
|||||
Summer Corp has income before taxes |
100,000 |
||||
Push Corporation has 100% control of Summer Corp stock. |
Allocated Taxes at 40% |
40,000 |
|||
Both Push Corporation and Summer Corp have 40% tax rate. |
N.I.A.T. |
60,000 |
|||
Push Corporation has 400,000 shares at $10.00 par value common stock and |
|||||
30,000 shares of $5.00 par 6% percent convertible preferred stock. The preferred stock is convertible into 20,000 of Parent's common stock. |
|||||
|
20x7 Financial information: |
|
Consolidated Net Income |
||
Push Corporation |
1,000,000 |
||||
Summer Corp income before taxes |
100,000 |
||||
Consolidate Net Income |
1,100,000 |
||||
Income Tax at 40% |
440,000 |
||||
Consolidated Net Income after taxes |
660,000 |
||||
Part 2 |
|||||||||||
Calculation of Basic and Diluted E.P.S. for Summer Corp. (Subsidiary) |
|||||||||||
Information for Calculation: |
|||||||||||
Summer Corp has 200,000 shares at $5.00 par common stock and $150,000 of 6% preferred convertible bonds outstanding. |
|||||||||||
The bonds, issued at par, are convertible into 40,000 common shares of Summer Corp, subsidiary. |
|||||||||||
Basic |
Diluted |
||||||||||
Summer Corp Net Income after taxes |
xxx |
xxx |
|||||||||
Interest Impact of conversion of bonds, |
|||||||||||
net of taxes (xxx Times 0.xx) times |
|||||||||||
(1 - .xx) = |
0 |
xxx |
|||||||||
Income accruing to Common Shares |
xxx |
xxx |
|||||||||
Weighted average shares |
xxx |
xxx |
|||||||||
Additional shares from conversion |
xxx |
||||||||||
Weighted average shares and equivalents |
xxx |
xxx |
|||||||||
Earnings per share: |
|||||||||||
xxx/ xxx= |
xxx |
||||||||||
xxx/ xxx= |
xxx |
||||||||||
Part 3 |
|||||||||
Computation of Push Corporation Consolidated Earnings per Share |
|||||||||
Numerator |
Basic |
Diluted |
|||||||
Consolidated net income to parent |
xxx |
xxx |
|||||||
Less: Summer Corp net income |
0 |
xxx |
|||||||
Add: Parents share of Summer Corp |
|||||||||
Income based on separate diluted EPS |
|||||||||
[0.xxx |
times |
xxx,000]= |
0 |
xxx |
|||||
Less: Preferred Dividend |
|||||||||
[xxx,000 times 0.xx%] |
xxx |
0 |
|||||||
Total |
xxx |
xxx |
|||||||
Denominator |
|||||||||
Weighted average Shares outstanding |
xxx |
xxx |
|||||||
Preferred Stock Conversion |
xxx |
||||||||
Total |
xxx |
xxx |
|||||||
Earnings Per Share |
|||||||||
[xxx/ xxx,000] = |
xxx |
||||||||
[$xxx00/ xxx,000]= |
xxx |
||||||||