Financial Ratios - Calculating Basic and Fully Diluted EPS in a Complex Capital Structure

There are some basic rules for calculating basic and fully diluted ESP in a complex capital structure. The basic ESP is calculated in the same fashion as it is in a simple capital structure.

Basic and fully diluted EPS are calculated for each component of income: income from continuing operations, income before extraordinary items or changes in accounting principle, and net income.

To calculate fully diluted EPS:

Diluted EPS = [(net income - preferred dividend) / weighted average number of shares outstanding - impact of convertible securities - impact of options, warrants and other dilutive securities]

Other form:
(net income - preferred dividends) + convertible preferred dividend + (convertible debt interest * (1-t))

Divided by

weighted average shares + shares from conversion of convertible preferred shares + shares from conversion of convertible debt + shares issuable from stock options.

To understand this complex calculation we will look at each possibility:

If the company has convertible bonds, use the if-converted method:

1.Treat conversion as occurring at the beginning of the year or at issuance date, if it occurred during the year (additive to denominator).
2.Eliminate related interest expense, net of tax (additive to numerator).

If the company has convertible preferred stock, use the if-converted method:

1. Eliminate preferred dividend from numerator (decrease numerator).
2. Treat conversion as occurring at the beginning of the year or at issuance date, if it occurred during the year (additive to denominator). Furthermore, use the most advantageous conversion rate available to the holder of the security.

Options and warrants use the treasury-stock method:

1.Assume that exercise occurred at the beginning of the year or issue date, if it occurs during the year.
2.Assume that proceeds are used to purchase common stock for treasury stock.
3.If exercise price < market price of stock, dilution occurs.
4.If exercise price > market price, securities are anti-dilative and can be ignored in the diluted EPS calculation.

Example:

Company ABC has:

- Net income of $2m and 2m weighted average number of shares outstanding for the accounting period.
- Bonds convertible to common stock worth $50,000: 50 at $1,000, with an interest of 12%. They are convertible to 1,000 shares of common stock.
- A total of 1,000 convertible preferred stock paying a dividend of 10% and convertible to 2,000 shares of common stock, with a par of $100 per preferred stock.
- A total of 2,000 stock options outstanding, 1,000 of which were issued with an exercise price of $10 and the other 1,000 of which have an exercise price of $50. Each stock option is convertible to
10 common stocks.
- A tax rate of 40%.
- Stock whose average trading price is $20 per share.

Calculate the fully diluted EPS

1.Convertible debt

Assume conversion:

If the debt is converted, the company would have to issue an additional 50,000 (50*1,000) common stock. As a result the WASO would increase to 2,050,000.

Since the debt would be converted, no interest would have to be paid. Interest was $6,000 per annum. The interest expense would flow through to common stockholders but not before the IRS get a portion of it. So net of taxes the company would have generated an additional $3,600 [(6,000*(1-40%)] in net income.

Adjusted WASO: 2,050,000
Adjusted net income: $2,003,600

2. Convertible preferred stock

Assume conversion:

If the stock is converted the company would have to issue an additional 2,000 shares of common stock. As a result the WASO would increase to 2,052,000.

Since the preferred dividend would no longer be issued the company would not have to pay $10,000 dividends (100*1,000*10%). Since dividends are not tax deductible, there are no tax implications. So the company would have generated an additional $10,000 in net income attributable to common stockholders.

Adjusted WASO: 2,052,000
Adjusted net income: $2,003,600
Preferred dividend is reduced to zero, because Preferred Dividends will cancel each other out following the Diluted EPS Formula above (assuming all preferred stock is convertible preferred stock).

3.Stock options

If-converted method:

Say there are 1,000 stock options in the money (exercise price < market price of stock). The holders of the stock option can convert their options into stock for a profit at any point and time.

Say 1,000 stock options are out of the money (exercise price > market price of stock). The holders of the stock option would not convert their options, because it would be cheaper to purchase the stock on the open market.

The out-of-the-money option can be ignored. The in-the-money options need to be accounted for.

Here is how in-the-money options are accounted for:

1) Calculate the amount raised through the exercise of options:

1000 * 10 *$10 = $100,000

2) Calculate the number of the common shares that can be repurchased using the amount raised through the exercise of options (found in step #1):

$100,000 / 20 = 5,000

3) Calculate number of common shares created by the exercise of the stock options:

1000 * 10 = 10,000

4) Find the net number by which the number of new common shares, created as result of the stock options exercised (found in step #3), exceed the number of common shares repurchased at the market price with proceeds received from the exercise of the options (found in step #2):

10,000 - 5,000 = 5,000

5) Find the total number of shares if the stock options are exercised: add weighted average number of shares to what you found in step #4:

2,052,000 + 5,000 = 2,057,000

Fully diluted EPS= 2,000,000 + 3,600 - 10,000 + 10,000 = 2,003,600 = 0.974
2,000,000 +50,000 + 2,000 +5,000 2,057,000

Presentation and disclosure

Simple capital structure
a. Basic EPS is presented for income from continuing operations, income before extraordinary items or change in accounting principle, and net income.
b. Reported for all accounting periods presented
c. Prior-period EPS is restated for any prior-period adjustments.
d. Footnotes are required for stock splits and stock dividends.

Complex capital structure
a. Basic and fully diluted EPS are presented for income from continuing operations, income before extraordinary items or change in accounting principle, and net income.
b. Reported for all accounting periods presented
c. Prior-period EPS is restated for any prior-period adjustments.
d. Footnotes are required for diluted EPS.

Introduction


Related Articles
  1. Professionals

    Dilution

    Dilution can drastically impact the value of your portfolio.
  2. Forex Education

    The Dangers Of Share Dilution

    Investors need to be aware of the existence of dilutive securities and how they can affect existing shareholders.
  3. Professionals

    Basic Earnings Per Share

    CFA Level 1 - Basic Earnings Per Share. Learn about earnings per share and how it relates to simple and complex capital structures. Includes the formula and interpretation of EPS.
  4. Professionals

    Dilutive Securities

    CFA Level 1 - Dilutive Securities. This topic explains how dilutive securities affect shares outstanding. Shows how to determine if a security is dilutive or anti-dilutive.
  5. Bonds & Fixed Income

    ESOs: Accounting For Employee Stock Options

    By David Harper Relevance above ReliabilityWe will not revisit the heated debate over whether companies should "expense" employee stock options. However, we should establish two things. First, ...
  6. Fundamental Analysis

    Assess Shareholder Wealth With EPS

    Find out if management is doing its job of creating profit for investors.
  7. Fundamental Analysis

    Calculating Basic Earnings Per Share

    Basics earnings per share measures the amount of net income earned per share of outstanding stock.
  8. Investing Basics

    What is Convertible Preferred Stock?

    Convertible preferred stock is preferred stock that can be converted into common stock as of a predetermined date at a specified ratio.
  9. Professionals

    Preferred Stock

    NASAA Series 65: Section 9 Preferred Stocks. In this section characteristics of preferred stocks and cumulative vs. noncumulative preferred shares,
  10. Professionals

    Corporate Securities: Preferred Stock

    Preferred stock is not issued by all companies. It is called &quot;preferred&quot; because its holders receive available dividend payments before common stockholders, and they also receive payments ...
RELATED TERMS
  1. Diluted Earnings Per Share - Diluted ...

    Diluted Earnings Per Share (or Diluted EPS) is a performance ...
  2. Basic Earnings Per Share

    A rough measurement of the amount of a company's profit that ...
  3. If-Converted Method

    A method used to calculate the share impact of convertible securities ...
  4. Fully Diluted Shares

    The total number of shares that would be outstanding if all possible ...
  5. Convertible Security

    An investment that can be changed into another form. The most ...
  6. Convertible Preferred Stock

    Preferred stock that includes an option for the holder to convert ...
RELATED FAQS
  1. What does it signify about a company if there is a large difference between its EPS ...

    Learn more about basic earnings per share and diluted earnings per share, what the ratios measure and what a large discrepancy ... Read Answer >>
  2. What is the difference between earnings per share (EPS) and diluted EPS?

    Learn about EPS and diluted EPS, what they measure, and the difference between the two. Read Answer >>
  3. Why is a company's diluted EPS always lower than its simple EPS?

    Learn about diluted and basic earnings per share and why a company's diluted earnings per share is usually lower than its ... Read Answer >>
  4. Why should investors consider the fully diluted share amount?

    Learn about the importance of considering the fully diluted shares, how it could affect a stock's share price and how dilution ... Read Answer >>
  5. How do you calculate diluted EPS using Excel?

    Learn what diluted EPS is, the common formula used to calculate it and how to calculate diluted EPS on Microsoft Excel, using ... Read Answer >>
  6. What's the difference between basic shares and fully diluted shares?

    Find out more about basic outstanding shares, fully diluted shares, the difference between the calculation of shares and ... Read Answer >>
Hot Definitions
  1. Goodwill

    An account that can be found in the assets portion of a company's balance sheet. Goodwill can often arise when one company ...
  2. Return On Invested Capital - ROIC

    A calculation used to assess a company's efficiency at allocating the capital under its control to profitable investments. ...
  3. Law Of Demand

    A microeconomic law that states that, all other factors being equal, as the price of a good or service increases, consumer ...
  4. Cost Of Debt

    The effective rate that a company pays on its current debt. This can be measured in either before- or after-tax returns; ...
  5. Yield Curve

    A line that plots the interest rates, at a set point in time, of bonds having equal credit quality, but differing maturity ...
  6. Stop-Limit Order

    An order placed with a broker that combines the features of stop order with those of a limit order. A stop-limit order will ...
Trading Center