Weighted average no. of equity shares outstanding
Dilution – ESOPs, Convertibles, Warrants
Diluted EPS
Options and Warrants: Treasury Stock method
Convertible Bonds and Preferred Stock: if converted
method
Determining dilution vs anti-dilution
BASIC EPS PAT or Net Income Weighted Average number of equity shares outstanding (-) Preference Dividends
Weights based on time with
= Earnings available to respect to number of Equity Shareholders shares outstanding at different points of time Basic EPS because of Earnings available to equity FPO & / or shareholders / Weighted Share Repurchase & /or average number of equity Conversion of bonds or shares outstanding ESOPs exercise during the year BASIC EPS - EXAMPLE On April 1, 2018 ABC Ltd had: 250,000 equity shares outstanding 15,000 Preference shares, Rs 100 par value, 10% Preference dividend Preference Dividend = 15,000 X 100 X 10% = Rs 1,50,000 On October 1, 2018, the Co issued 50,000 additional common shares On January 1, 2019, the Co repurchased 20,000 equity shares Net Income (NI) or PAT for 2018-19 is: Rs 15,00,000 What is the basic EPS? WEIGHTED AVERAGE NO. OF EQUITY SHARES OUTSTANDING & BASIC EPS
Time Span Shares Outstanding Portion of the Year Time-weighted Shares
(1) (2) (3) (4) = (2 x 3)
April 1 to Sept 30, 2018 2,50,000 0.5 1,25,000
Oct 1 to Dec 31, 2018 3,00,000 0.25 75,000
Jan 1 to March 31, 2,80,000 0.25 70,000
2019 Weighted Average No. of equity shares outstanding 2,70,000
= Rs 5 per equity share DILUTED EPS Companies with complex capital structure to compute and report diluted EPS Convertible Bonds outstanding ESOPs outstanding Warrants outstanding Diluted EPS =( NI – Preference Dividends + Income Adjustments due to dilutive financial instruments) divided by
Weighted Average No of equity shares outstanding + Newly
issuable shares due to dilutive financial instruments DILUTED EPS Options & Convertible securities In-money (X < S, in case of call option), decrease EPS, dilutive Impact estimated Out-of-money (X > S in case of call option), Increase EPS, anti-dilutive Impact not considered
Only diluted securities are included in computation of
Diluted EPS Dilutive effect of financial instruments on EPS starting with the instrument with the lowest conversion rate (i.e. most dilutive); & working up to the instrument with the highest conversion rate (i.e. least dilutive). DILUTED EPS If-converted Method To measure potential dilutive effect on Basic EPS from convertible bonds or convertible preferred stock Assumption: Convertible security has been converted (but they have not been converted)
Treasury Stock Method
To capture potential dilutive effect on Basic EPS from ESOPs, Options and Warrants Assumption: Options & warrants are exercised Cash received by the company because of exercise of options and warrants is used to purchase its own stock at the average price of the stock during the period DILUTED EPS: IF CONVERTED METHOD XYZ Ltd had NI of Rs 12,50,000 during the FY 2018-19 It had 9% Convertible Bonds Rs 25,00,000 outstanding convertible into 40,000 equity shares It had 2,50,000 equity shares outstanding Corporate Income Tax rate = 30% Basic EPS = Rs 12,50,000 / 2,50,000 = Rs 5 per share Diluted EPS: Two adjustments Assuming conversion of bonds into equity, hence interest @9% on Rs 25,00,0000 i.e. Rs 2,25,000 would not have to be paid are added back after incorporating tax impact to NI for equity shareholders Assuming conversion of bonds into equity, the 40,000 equity shares that would be issued upon conversion, are added to actual 2,50,000 equity shares outstanding = (12,50,000 + 2,25,000 – 67,500)/(2,50,000 + 40,000) Rs 4.85 DILUTED EPS: TREASURY STOCK METHOD PQR Ltd had NI of Rs 12,50,000 during the FY 2018-19 It had ESOPs for 1,00,000 equity shares outstanding at X = Rs 25 It had 2,50,000 equity shares outstanding & average stock price was Rs 40 Basic EPS = Rs 12,50,000 / 2,50,000 = Rs 5 per share Diluted EPS: Two adjustments Assumption: ESOPs are exercised and co issued 100,000 equity shares and received Rs 25,00,000 (1,00,000 x Rs 25) exercise price Assumption: Co used the cash proceeds of Rs 25,00,000 to buy 62,500 (Rs 25,00,000/Rs 40) its own equity shares Net effect is increase in outstanding shares by 37,500 (1,00,000-62,500) Diluted EPS = Rs 12,50,000 / (2,50,000 + 37,500) = Rs 4.35 DILUTED EPS: CONVERSION RATIO Conversion ratio = Income adjustments due to dilutive financial instruments / Newly issuable shares due to dilutive financial instruments
Dilutive effect of financial instruments on EPS
starting with the instrument with the lowest conversion rate (i.e. most dilutive); & working up to the instrument with the highest conversion rate (i.e. least dilutive). Warrants and ESOPs are most dilutive vis-à-vis Convertible Bonds / Convertible Preferred Stock