In: Accounting
Painted Box Corporation
Common shares 5,000, par $1, Capital $5,000, paid-in capital-excess of par $15,000
Convertible preferred shares 100, par $100, capital $10,000, rate 6%, convertible into # shares of common 300
Convertible bonds, par $10,000, interest rate 12%, convertible into # shares of common 800
Stock options for # shares of common 300, option price $5, market price $6
Earnings $12,500, tax rate 30%
( the basic Eps is 2.38 and Diluted Eps is 2.17. How did they get Diluted Eps 2.17?)
Diluted EPS = Diluted Earnings / No of shares Outstanding
Diluted Earnings = Earnings + Preferred Dividend + Bond Interest After Tax
= $12500 + ($10000 x 6%) + ($10000 x 12% x 0.70 )
= $12500 + $600 + $840
= $13,940
No of shares Outstanding = Common shares outstanding + Convertible preferred shares + Convertible bonds + Stock Options
= 5000 + 300 + 800 + 300
= 6400 Shares
Diluted EPS = Diluted Earnings / No of shares Outstanding
= $13,940 / 6400 Shares
= $2.17 per share