BWT, Inc. shows the following data in its financial statements at the end of the year.
Assume all securites were outstanding at the beginning of the year:
- 6.125% convertible bonds, convertible into 33 shares of common stock. Issue price $1,000, 100 bonds outstanding.
- 6.25% convertible preferred stock, $100 par, 2,315 shares outstanding. Convertible into 3.3 shares of common stock, Issue price $100.
- 8% convertible preferred stock, $100 par, 2,572 shares outstanding. Convertible into 5 common shares, Issue price $80.
- 9,986 warrants are outstanding with an exercise price of $38. Each warrant is convertible into 1 share of common. Average market price of common is $52.00 per share.
- Common shares outstanding at the beginning of the year were 40,045.
- Net Income for the period was $200,000, while the tax rate was 40%.
What were the preferred dividends paid this whole year?
(0.0625)(100)(2,315) = 14,469
(0.08)(100)(2,572) = 20,576
14,469 + 20,576 = 35,045
What was the after-tax interest charge?
(0.06125)(1,000)(100)
(6,125)(1 ? 0.4) = 3,675
How many new shares had to be issued to facilitate warrant conversion?
9,986 × $38 = $379,468
$379,468 / $52 = 7,297 common shares
9,986 ? 7,297 = 2,689 new common shares
What were the basic and diluted EPS for the year?
Basic EPS = Net income ? preferred dividends / Wt Average shares of common = ($200,000 ? $35,045) / 40,045 = 164,955/40,405 = $4.12
Diluted EPS:
(100 bonds)(33 common shares/bond) = 3,300 common shares
(2,315 preferred shares)(3.3) = 7,640
(2,572 preferred shares)(5) = 12,860
7,640 + 12,860 = 20,500 common shares from preferred
[($200,000 ? $35,045) + $35,045 + $3,675] / (40,045 + 3,300 + 20,500 + 2,689)
= $203,675 / 66,534 shares = $3.06
|