Question

In: Accounting

Following are separate income statements for Austin, Inc., and its 90 percent owned subsidiary, Rio Grande...

Following are separate income statements for Austin, Inc., and its 90 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole.

Austin Rio Grande Consolidated
Revenues $ (763,000 ) $ (542,000 ) $ (1,305,000 )
Cost of goods sold 421,000 321,000 742,000
Operating expenses 121,000 67,000 216,000
Equity in earnings of Rio Grande (105,000 )
Individual company net income $ (326,000 ) $ (154,000 )
Consolidated net income $ (347,000 )
Noncontrolling interest in consolidated net income (21,000 )
Consolidated net income attributable to Austin $ (326,000 )

Additional Information:

Annual excess fair over book value amortization of $46,000 resulted from the acquisition.

The parent applies the equity method to this investment.

Austin has 50,000 shares of common stock and 13,000 shares of preferred stock outstanding. Owners of the preferred stock are paid an annual dividend of $50,000, and each share can be exchanged for two shares of common stock.

Rio Grande has 50,000 shares of common stock outstanding. The company also has 5,000 stock warrants outstanding. For $10, each warrant can be converted into a share of Rio Grande’s common stock. Austin holds half of these warrants. The price of Rio Grande’s common stock was $20 per share throughout the year.

Rio Grande also has convertible bonds, none of which Austin owned. During the current year, total interest expense (net of taxes) was $43,000. These bonds can be exchanged for 10,000 shares of the subsidiary’s common stock.

Determine Austin’s basic and diluted EPS. (Round your final answers to 2 decimal places.)

Solutions

Expert Solution

a. Basic EPS:

Earnings = Consolidated net income attributable to Austin - Preferred Dividend

= 326000 - 50,000

= 276,000

No of shares of common stock = 50,000

Basic  EPS=Earnings / No of shares of common stock

= 276,000, /50,000

= 5.52

b) Diluted EPS:

Percentage of holding by Austin in Rio Granade -

Shares Outstanding 50000
Stock warrants assumed to be converted 5000
Assumed conversion of the stock warrants into common stock
[5000*10]/20
-2500
Assumed conversion of bonds 10000
Total shares for diluted EPS 62500
Austin Holds 90% of 50000 45000
1/2 of Stock Warrants 1250
Total shares held by Austin 46250
% of shareholding
[46250/62500]
74%

Share of Austin in Rio Grande's earnings:

Income after amortization
[154000-46000]
108000
Add: Interest savings post conversion of bonds 43000
Total 151000
Austins share (74%) 111740

Diluted Earnings of Austin:

Individual Net Income
[326000-105000]
221000
Share in Rio Granade 111740
Total 332740

Diluted Shares of Austin:

Common Stock 50000
Conversion of preferred Stock
[13000*2]
26000
Total 76000

Diluted EPS = Diluted Earnings/Diluted EPS

= 332740/76000

=4.38


Related Solutions

Following are separate income statements for Austin, Inc., and its 90 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and its 90 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (745,000 ) $ (530,000 ) $ (1,275,000 ) Cost of goods sold 415,000 315,000 730,000 Operating expenses 116,000 76,000 232,000 Equity in earnings of Rio Grande (77,000 ) Individual company net income $ (291,000 ) $ (139,000 ) Consolidated net income $ (313,000 )...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (760,000 ) $ (540,000 ) $ (1,300,000 ) Cost of goods sold 420,000 320,000 740,000 Operating expenses 120,000 66,000 215,000 Equity in earnings of Rio Grande (104,000 ) Individual company net income $ (324,000 ) $ (154,000 ) Consolidated net income $ (345,000 )...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and its 80 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (739,000 ) $ (526,000 ) $ (1,265,000 ) Cost of goods sold 413,000 313,000 726,000 Operating expenses 114,000 83,000 235,000 Equity in earnings of Rio Grande (70,000 ) Individual company net income $ (282,000 ) $ (130,000 ) Consolidated net income $ (304,000 )...
Following are separate income statements for Austin, Inc., and its 70 percent owned subsidiary, Rio Grande...
Following are separate income statements for Austin, Inc., and its 70 percent owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole. Austin Rio Grande Consolidated Revenues $ (733,000 ) $ (522,000 ) $ (1,255,000 ) Cost of goods sold 411,000 311,000 722,000 Operating expenses 107,000 81,000 206,000 Equity in earnings of Rio Grande (95,000 ) Individual company net income $ (310,000 ) $ (130,000 ) Consolidated net income $ (327,000 )...
Following are separate income statements for Austin, Inc., and its 80 percent–owned subsidiary, Rio Grande Corporation...
Following are separate income statements for Austin, Inc., and its 80 percent–owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole (credit balances indicated by parentheses). Austin Rio Grande Consolidated Revenues $ (738,000 ) $ (538,000 ) $ (1,276,000 ) Cost of goods sold 438,000 262,000 700,000 Operating expenses 138,000 108,000 271,000 Equity in earnings of Rio Grande (114,400 ) Individual company net income $ (276,400 ) $ (168,000 ) Consolidated net...
Following are separate income statements for Austin, Inc., and its 80 percent–owned subsidiary, Rio Grande Corporation...
Following are separate income statements for Austin, Inc., and its 80 percent–owned subsidiary, Rio Grande Corporation as well as a consolidated statement for the business combination as a whole (credit balances indicated by parentheses). Austin Rio Grande Consolidated Revenues $ (726,000 ) $ (526,000 ) $ (1,252,000 ) Cost of goods sold 426,000 274,000 700,000 Operating expenses 126,000 96,000 247,000 Equity in earnings of Rio Grande (104,800 ) Individual company net income $ (278,800 ) $ (156,000 ) Consolidated net...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:BurksForemanRevenues$(422,000)$(322,000)Expenses373,000236,000Gain on sale of equipment0(26,000)Equity earnings of subsidiary(63,000)0Net income$(112,000)$(112,000)Outstanding common shares60,00033,000Additional InformationAmortization expense resulting from Foreman’s excess acquisition-date fair value is $36,000 per year.Burks has convertible preferred stock outstanding. Each of these 6,000 shares is paid a dividend of $4 per year. Each share can be converted into four shares of common stock.Stock warrants to buy 14,000 shares of Foreman are also outstanding. For $10,...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (420,000 ) $ (320,000 ) Expenses 344,000 235,000 Gain on sale of equipment 0 (25,000 ) Equity earnings of subsidiary (62,000 ) 0 Net income $ (138,000 ) $ (110,000 ) Outstanding common shares 60,000 30,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $35,000 per year. Burks has convertible preferred stock outstanding. Each of these...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (448,000 ) $ (348,000 ) Expenses 273,000 249,000 Gain on sale of equipment 0 (39,000 ) Equity earnings of subsidiary (73,000 ) 0 Net income $ (248,000 ) $ (138,000 ) Outstanding common shares 60,000 40,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $49,000 per year. Burks has convertible preferred stock outstanding. Each of these...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company:...
The following separate income statements are for Burks Company and its 80 percent–owned subsidiary, Foreman Company: Burks Foreman Revenues $ (438,000 ) $ (338,000 ) Expenses 270,000 244,000 Gain on sale of equipment 0 (34,000 ) Equity earnings of subsidiary (68,000 ) 0 Net income $ (236,000 ) $ (128,000 ) Outstanding common shares 65,000 40,000 Additional Information Amortization expense resulting from Foreman’s excess acquisition-date fair value is $41,000 per year. Burks has convertible preferred stock outstanding. Each of these...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT