On June 1, 2018, Cheyenne Company and Ayayai Company merged to form Pina Inc. A total of 808,000 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 568,000 shares of stock for cash. All 1,376,000 shares were outstanding on December 31, 2020. Pina Inc. also issued $600,000 of 20-year, 7% convertible bonds at par on July 1, 2020. Each $1,000 bond converts to 44 shares of common at any interest date. None of the bonds have been converted to date. Pina 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 $1,547,000. (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

[tex]Date \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ Shares \ \ \ \ \ \ \ \ \ \ \ \ \ Weight \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ Shares\ Weight\\\\[/tex]

[tex]from\ Jan \ 1\ to \ April \ 1,\ 2020 \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ 800000 \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \frac{3}{12} \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ 200000\\\\from \ Apr \ 1 \ to \ Dec \ 31, 2020 \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ 1200000 \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \frac{9}{12} \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \900000 \\\\[/tex]

[tex]\ \ \ \ \ \ \ \ \ \ \ \ 1100000[/tex]

Part 2)

Calculating Diluted Earning Per Share:

[tex]Date \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ Shares \ \ \ \ \ \ \ \ \ \ \ \ \ Weight \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ Shares\ Weight\\\\[/tex]

[tex]from\ Jan \ 1\ to \ April \ 1,\ 2020 \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ 800000 \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \frac{3}{12} \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ 200000\\\\from \ Apr \ 1 \ to \ Jul \ 31, 2020 \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ 1200000 \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \frac{3}{12} \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ 300000\\\\[/tex]

[tex]from \ Jul\ 1 \ to \ Dec\ 31, 2020 \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ 1224000\ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \frac{6}{12} \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ \ 612000\\\\[/tex]

[tex]\ \ \ \ \ \ \ \ \ \ \ \ 1112000[/tex]

Cabling bond in shares[tex]= \frac{\$600000}{\$1000} \times 40\ shares = 24000\\\\[/tex]

In point b:

In part 1:

Basic Share Earning = Net Income = [tex]\$1540000.[/tex]

In part 2:

[tex]\text{Earning by Share Diluted}\\\\\text{Revenue Net + Saving interest - More Tax}\\\\\text{Interest Save} = \$600,000 \times 8\% \times \frac{1}{2}\ years = \$24,000 \\\\\text{Additional Tax} = \$24000 \times 20\% = \$4800\\\\\text{Adjusted Net Income} = \$1540000 + \$24000 - \$4800 = \$1559200[/tex]