On January 1, 2017, Vaughn Company issued 10-year, $2,150,000 face value, 6% bonds, at par. Each $1,000 bond is convertible into 16 shares of Vaughn common stock. Vaughn’s net income in 2017 was $305,000, and its tax rate was 40%. The company had 97,000 shares of common stock outstanding throughout 2017. None of the bonds were converted in 2017. (a) Compute diluted earnings per share for 2017. (Round answer to 2 decimal places, e.g. $2.55.) Diluted earnings per share $ (b) Compute diluted earnings per share for 2017, assuming the same facts as above, except that $970,000 of 6% convertible preferred stock was issued instead of the bonds. Each $100 preferred share is convertible into 5 shares of Vaughn common stock. (Round answer to 2 decimal places, e.g. $2.55.) Diluted earnings per share $
SOLUTION
(A) Net Income
Amount ($) | |
Net Income | 305,000 |
Add: Interest Savings (net of tax) [122,000 * (1-0.40)] | 73,200 |
Adjusted Net Income | 378,200 |
Shares - $2,150,000 / 1,000 = 2,150 bonds * 16 = 34,400
Weighted average shares = 97,000 shares + 34,400 shares = 131,400
Diluted EPS = Net Income / Weighted average no. of shares outstanding
= $378,200 / 131,400 = $2.88
(B)
Shares outstanding | |
Outstanding Shares | 97,000 |
Add: Shares Assumed to be Issued (9,700 * 5) | 48,500 |
Shares Outstanding Adjusted | 145,500 |
Diluted EPS = $305,000 / 145,500 = $2.09
Get Answers For Free
Most questions answered within 1 hours.