In: Accounting
Assume that the following data relative to Kane Company for 2015 is available: Net Income $2,800,000 Jan. 1, 2015, Beginning number of Common Shares 700,000 Transactions in Common Shares in 2015 On April 1, the corporation purchased on the market 60,000 of its own outstanding shares. On July 1, the corporation declared and issued a 2-for-1 stock split. On October 1, the corporation issued 240,000 new shares to raise additional capital. The following dilutive securities were issued prior to 2015. 10% Cumulative Convertible Preferred Stock Sold at par, convertible into 200,000 shares of common $1,000,000 Stock Options Exercisable at the option price of $20 per share. Average market price in 2015, $30 90,000 shares 9% Convertible Bonds Sold at par. Each $1,000 bond is convertible into 20 shares of common stock. $1,000,000 Tax rate is 40% in year 2015. Required: 1. Compute the weighted average shares outstanding during the year 2015. 2. Compute the basic earnings per share for 2015. (Round to the nearest penny.) 3. Compute the diluted earnings per share for 2015. (Round to the nearest penny.) You have to show the proper intermediate steps to get full credit.
Please find below answer of your question. If this helped, please hit LIKE button. If need any explanation, put it in comment.
1 | Change | Final | Period in month | Ratio (period/12) | Average number of outstanding shares (Final*Ratio) | ||
Jan 1 2015 | Beginning | 700000 | 3 | 0.25 | 175000 | ||
April 1 | Purchased | -60000 | 640000 | 3 | 0.25 | 160000 | |
July 1 | Split | 2 for 1 | 640000 | 1280000 | 3 | 0.25 | 320000 |
Oct 1 | New | 240000 | 1520000 | 3 | 0.25 | 380000 | |
12 | 1035000 | ||||||
2 | |||||||
Basic Earning Per Share | (Net income-Preferred Dividend)/weighted average no of shares | ||||||
Basic Earning Per Share | (2800000-100000)/1035000 | ||||||
Basic Earning Per Share | 2.61 | ||||||
Preferred Dividend | 1000000*10%=100000 | ||||||
3 | Additional share for the purpose of Dilluted earning per share | ||||||
10% convertible preferred stock | 200000 | ||||||
Stock Option: | |||||||
Proced from exercise | 90000*20 | 1800000 | |||||
Shares issued after exercise | 90000 | ||||||
Less: Treasury stock purchased with proceeds | 60000 | ||||||
(1800000/30 market price) | |||||||
Additional Share on stock option | 90000-60000 | 30000 | |||||
9% Convertible Bond | 1000000/1000*20 | 20000 | |||||
Total Additional shares for Dilluted EPS | 250000 | ||||||
Dilluted EPS: | |||||||
Net After tax income | 2800000 | ||||||
Add: back interest on bond | 1000000*9% | 90000 | |||||
Less: Income Tax 40% | 90000*40% | 36000 | |||||
Net income for Dilluted EPS | 2854000 | ||||||
Diluted EPS | 2854000/(1035000+250000 additional share) | ||||||
Diluted EPS | 2.22 |