Question

Exercise 16-23

On June 1, 2018, Crane Company and Cheyenne Company merged to form Ayayai Inc. A total of 870,000 shares were issued to complete the merger. The new corporation reports on a calendar-year basis.

On April 1, 2020, the company issued an additional 543,000 shares of stock for cash. All 1,413,000 shares were outstanding on December 31, 2020.

Ayayai Inc. also issued $600,000 of 20-year, 8% convertible bonds at par on July 1, 2020. Each $1,000 bond converts to 38 shares of common at any interest date. None of the bonds have been converted to date.

Ayayai Inc. is preparing its annual report for the fiscal year ending December 31, 2020. The annual report will show earnings per share figures based upon a reported after-tax net income of $1,613,000. (The tax rate is 20%.)

Determine the following for 2020.

(a) The number of shares to be used for calculating: (Round answers to 0 decimal places, e.g. $2,500.)

(1)		Basic earnings per share		enter a number of shares rounded to 0 decimal places		shares
(2)		Diluted earnings per share		enter a number of shares rounded to 0 decimal places		shares

(b) The earnings figures to be used for calculating: (Round answers to 0 decimal places, e.g. $2,500.)

(1)		Basic earnings per share		$enter a dollar amount rounded to 0 decimal places
(2)		Diluted earnings per share		$enter a dollar amount rounded to 0 decimal places

Answer 1

Answer:

(a)Calculation of number of shares to be used for calculating

(1) Basic earnings per share = (870000*3/12) + (1413000*9/12)

= 1277250

(2) Diluted earnings per share = (870000*3/12) +(1413000*3/12) +(1435800*6/12)

= 1288650

(b) Calculation of earnings figures to be used for

(1) Calculation of Basic earnings per share = Net income after tax

= $1613000

(2) Calculation of Diluted earnings per share = net income + interest expense after tax adjustment

= $1613000+$19200

= $1632200.