Question
Sage Corporation had a net income for the current year ending December 31, 2021 of $1,248,000. Throughout 2021 the following items were outstanding: 389,500 common
Sage Corporation had a net income for the current year ending December 31, 2021 of $1,248,000. Throughout 2021 the following items were outstanding:
389,500 common shares | ||
18,000 Class A $3 cumulative preferred shares that were convertible to common shares at a rate of 1:1 | ||
49,500 Class B $4 non-cumulative preferred shares that were convertible at a rate of one common share for every two preferred shares. | ||
$496,000, 8% bonds that were convertible to 16,000 common shares | ||
$295,000, 10% bonds convertible to 10,000 common shares |
No dividends were declared or paid in 2021. Sages tax rate is 25%.
1. Calculate the income effect of the dividends on Class A preferred shares.
2. Calculate the income effect of the dividends on Class B preferred shares.
3. Calculate basic earnings per share. (For simplicity, ignore the requirement to record the debt and equity portions of the convertible bond separately).
4. Calculate the after-tax interest paid on the 8% bonds.
After-tax interest on 8% bonds converted: $ _________
5. Determine an incremental per share effect for 8% bonds.
| Incremental Numerator Effect | Incremental Denominator Effect | EPS | |
8% Bonds | $ | $ | $ |
6. Calculate the after-tax interest paid on the 10% bonds.
After-tax interest on 10% bonds converted: | $____________ |
7. Determine an incremental per share effect for 10% bonds.
| Incremental Numerator Effect | Incremental Denominator Effect | EPS | |
10% Bonds | $ | $ | $ |
8. Determine an incremental per share effect for Class A preferred shares.
| Incremental Numerator Effect | Incremental Denominator Effect | EPS | |
Class A preferred shares | $ | $ | $ |
9. Determine an incremental per share effect for Class B preferred shares.
| Incremental Numerator Effect | Incremental Denominator Effect | EPS | |
Class B Preferred shares | $ | $ | $ |
9. Rank the potentially dilutive securities from most dilutive to least dilutive. (Options: Rank 1, Rank 2, Rank 3, Rank 4, Anti-dilutive)
8% bonds | ||
10% bonds | ||
Class A preferred shares | ||
Class B preferred shares |
10. Calculate diluted earnings per share.
Numerator | Denominator | EPS | |
Basic | $ | $ | $ |
$ | $ | ||
Sub Total | $ | $ | $ |
$ | $ | ||
Sub Total | $ | $ | $ |
$ | $ | ||
$ | $ | $ |
Diluted EPS: __________
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started