Question

Charles Austin of the controller’s office of Bonita Corporation was given the assignment of determining the basic and diluted earnings per share values for the year ending December 31, 2021. Austin has compiled the information listed below.

1.		The company is authorized to issue 7,680,000 shares of $10 par value common stock. As of December 31, 2020, 1,920,000 shares had been issued and were outstanding.
2.		The per share market prices of the common stock on selected dates were as follows.

		Price per Share
July 1, 2020		$20.00
January 1, 2021		21.00
April 1, 2021		25.00
July 1, 2021		11.00
August 1, 2021		10.50
November 1, 2021		9.00
December 31, 2021		10.00

3.		A total of 667,200 shares of an authorized 1,080,000 shares of convertible preferred stock had been issued on July 1, 2020. The stock was issued at its par value of $25.00, and it has a cumulative dividend of $3 per share. The stock is convertible into common stock at the rate of one share of convertible preferred for one share of common. The rate of conversion is to be automatically adjusted for stock splits and stock dividends. Dividends are paid quarterly on September 30, December 31, March 31, and June 30.
4.		Bonita Corporation is subject to a 20% income tax rate.
5.		The after-tax net income for the year ended December 31, 2021, was $11,240,000.

The following specific activities took place during 2021.

1.		January 1—A 5% common stock dividend was issued. The dividend had been declared on December 1, 2020, to all stockholders of record on December 29, 2020.
2.		April 1—A total of 423,600 shares of the $3 convertible preferred stock was converted into common stock. The company issued new common stock and retired the preferred stock. This was the only conversion of the preferred stock during 2021.
3.		July 1—A 2-for-1 split of the common stock became effective on this date. The board of directors had authorized the split on June 1.
4.		August 1—A total of 307,200 shares of common stock were issued to acquire a factory building.
5.		November 1—A total of 26,400 shares of common stock were purchased on the open market at $9.00 per share. These shares were to be held as treasury stock and were still in the treasury as of December 31, 2021.
6.		Common stock cash dividends—Cash dividends to common stockholders were declared and paid as follows.
		April 15—$0.30 per share
		October 15—$0.20 per share
7.		Preferred stock cash dividends—Cash dividends to preferred stockholders were declared and paid as scheduled.

(a) Determine the number of shares used to compute basic earnings per share for the year ended December 31, 2021. (Round answer to 0 decimal places, e.g. $1,500.)

Number of shares to compute basic earnings per share

(b) Determine the number of shares used to compute diluted earnings per share for the year ended December 31, 2021. (Round answer to 0 decimal places, e.g. $1,500.)

Number of shares to compute diluted earnings per share

(c) Compute the adjusted net income to be used as the numerator in the basic earnings per share calculation for the year ended December 31, 2021.

Adjusted net income

$

Answer 1

Answer a.	Period Outstanding	Shares Outstanding	Stock Split Restatement	No. of Months	Weighted Shares
		A	B	C	D=A*B*C/12
Beginning Balance + Stock Dividend - 1,920,000 + 96000	Jan-1 to Mar-31	2,016,000	2	3	1,008,000
Conversion of preferred stock - 423600 + 21180	Apr-1 to June-30	2,460,780	2	3	1,230,390
Stock Split	Jul-1 to July-31	4,921,560	1	1	410,130
Shares Issued for factory building	Aug-1 to Oct-31	5,228,760	1	3	1,307,190
Treasury Stock Acquired	Nov-1 to Dec-31	5,202,360	1	2	867,060
Weighted Average no. of Shares					4,822,770

Answer b.
Total no. of Weighted Shares	4,822,770
Add: Convertible Preferred stock still Outstanding - (667,200 - 423,600) X 2 X 1.05	511,560
Add: Convertible Preferred stock Converted - 423,600 X 2 X 1.05 X3/12	222,390
Total no. of shares used to calculate diluted earnings per share	5,556,720
Answer c.
After Tax Income	11,240,000
Less: prefered Dividend upto mar-31 - 667,200 X $0.75	-500,400
Less: prefered Dividend upto April to dec - 243,600 X $0.75 X 3	-548,100
Adjusted Net Income	10,191,500