In: Accounting
PLEASE DO ASAP
Witter House is a calendar-year firm with 320 million common shares outstanding throughout 2018 and 2019. As part of its executive compensation plan, at January 1, 2017, the company had issued 40 million executive stock options permitting executives to buy 40 million shares of stock for $14 within the next eight years, but not prior to January 1, 2020. The fair value of the options was estimated on the grant date to be $3 per option. In 2018, Witter House began granting employees stock awards rather than stock options as part of its equity compensation plans and granted 20 million restricted common shares to senior executives at January 1, 2018. The shares vest four years later. The fair value of the stock was $16 per share on the grant date. The average price of the common shares was $16 and $20 during 2018 and 2019, respectively. The stock options qualify for tax purposes as an incentive plan. The restricted stock does not. The company's net income was $170 million and $180 million in 2018 and 2019, respectively. Its income tax rate is 40%. Required: 1. Compute basic and diluted earnings per share for Witter House in 2018. 2. Compute basic and diluted earnings per share for Witter House in 2019. (For all requirements, do not round intermediate calculations. Enter your answers in millions rounded to 2 decimal places (i.e., 10,000,000 should be entered as 10.00).)
Numerator | / | Denominator | = | Earnings per share | ||
1. | Basic | / | = | $ | ||
Diluted | $ | / | = | $ | ||
2. | Basic | $ | / | = | $ | |
Diluted | / | = | 0 |
Numerator | / | Denominator | = | Earnings per share | ||
1 | Basic | 170 | / | 320 | = | $ 0.53 |
Diluted | 170 | / | 327.5 | = | $ 0.52 | |
2 | Basic | 180 | / | 320 | = | $ 0.56 |
Diluted | 180 | / | 342.4 | = | $ 0.53 | |
1) Year 2018 | ||||||
EPS = Net income / Outstanding Shares | ||||||
Basic EPS = $170 /$320 | $ 0.5313 | |||||
Diluted EPS = $170/ 320 + (40 - 37.50 *) + (20 - 15) = 170/327.5 | $ 0.52 | |||||
Reacquired of Shares for assumed exercise of stock option 2018: | ||||||
Options Issued | 40 | Millions | ||||
X Exercise Price | x 14 | |||||
560 | Milion | |||||
Unexpensed Compensation = $3 x 40 Miilion = $120 ; total compensation to be expensed $40 million per year over 3 years (2017-2019) | 40 | Milion | ||||
Hypothetical proceeds of the options | 600 | Milion | ||||
Divide : Average market price | $ 16.00 | |||||
*Shares assumed reacquired | 37.50 | Million shares | ||||
Reacquired shares for assumed vesting of restricted stock in 2018 | ||||||
cash proceeds | 0 | Millions | ||||
unexpensed compensation (20 million shares x $16) = $320 million total compensation to be expensed $80 million per year over 4 years. The expense has been recorded in 2018 $80. (320- 80) | 240 | Millions | ||||
Hypothetical proceed | 240 | Millions | ||||
Divide : Average market price | $ 16.00 | |||||
**Shares assumed reacquired | 15.00 | Million shares | ||||
2) Year 2019 | ||||||
EPS = Net income / Outstanding Shares | ||||||
Basic EPS = $180 /$320 | $ 0.56 | |||||
Diluted EPS = $180/ 320 + (40 - 28 *) + (20 - 9.60) = 180/342.4 | $ 0.55 | |||||
Reacquired of Shares for assumed exercise of stock option 2018: | ||||||
Options Issued | 40 | Millions | ||||
X Exercise Price | x 14 | |||||
560 | Milion | |||||
Unexpensed Compensation = $3 x 40 Miilion = $120 ; total compensation to be expensed $40 million per year over 3 years (2017-2019) | 0 | Milion | ||||
Hypothetical proceeds of the options | 560 | Milion | ||||
Divide : Average market price | $ 20.00 | |||||
*Shares assumed reacquired | 28.00 | Million shares | ||||
Reacquired shares for assumed vesting of restricted stock in 2018 | ||||||
cash proceeds | 0 | Millions | ||||
unexpensed compensation (20 million shares x $16) = $320 million total compensation to be expensed $80 million per year over 4 years. The expense has been recorded in 2018 $80. (320- 80 x2 ) | $ 160.00 | Millions | ||||
Excess tax benefit ($20 - $16 ) x 20 million shares x 40% | $ 32.00 | Millions | ||||
Hypothetical proceed | $ 192.00 | Millions | ||||
Divide : Average market price | $ 20.00 | |||||
**Shares assumed reacquired | 9.60 | Million shares | ||||