IAS 33 Earnings per ShareIllustrative Examples

These examples accompany, but are not part of, IAS 33.

Example 1 Increasing rate preference shares

Reference: IAS 33paragraphs 12 and 15

Entity D issued non‑convertible, non‑redeemable class A cumulative preference shares of CU100 par value on 1 January 20X1. The class A preference shares are entitled to a cumulative annual dividend of CU7 per share starting in 20X4.

At the time of issue, the market rate dividend yield on the class A preference shares was 7 per cent a year. Thus, Entity D could have expected to receive proceeds of approximately CU100 per class A preference share if the dividend rate of CU7 per share had been in effect at the date of issue.

In consideration of the dividend payment terms, however, the class A preference shares were issued at CU81.63 per share, ie at a discount of CU18.37 per share. The issue price can be calculated by taking the present value of CU100, discounted at 7 per cent over a three‑year period.

Because the shares are classified as equity, the original issue discount is amortised to retained earnings using the effective interest method [Refer:IFRS 9 Appendix A (definition of effective interest method) and paragraphs B5.4.1⁠–⁠B5.4.7] and treated as a preference dividend for earnings per share purposes. To calculate basic earnings per share, the following imputed dividend per class A preference share is deducted to determine the profit or loss attributable to ordinary equity holders of the parent entity: [Link toparagraphs 12⁠–⁠18A1A13 and A14]

Year Carrying amount of class A preference shares 1 January Imputed(a) dividend Carrying(b) amount of class A preference shares 31 December Dividend paid
  CU CU CU CU
20X1 81.63 5.71 87.34
20X2 87.34 6.12 93.46
20X3 93.46 6.54 100.00
Thereafter: 100.00 7.00 107.00 (7.00)
(a)

at 7%

(b)

This is before dividend payment.

Example 2 Weighted average number of ordinary shares

Reference: IAS 33, paragraphs 19⁠–⁠21

    Shares issued Treasury(a) shares   Shares outstanding
1 January 20X1 Balance at beginning of year 2,000   300   1,700
31 May 20X1 Issue of new shares for cash 800     2,500
1 December 20X1 Purchase of treasury shares for cash   250   2,250
31 December 20X1 Balance at year-end 2,800   550   2,250
Calculation of weighted average:
(1,700 × 5/12) + (2,500 × 6/12) + (2,250 × 1/12) = 2,146 shares or
(1,700 × 12/12) + (800 × 7/12) – (250 × 1/12) = 2,146 shares
(a)

Treasury shares are equity instruments reacquired and held by the issuing entity itself or by its subsidiaries.

Example 3 Bonus issue

Reference: IAS 33, paragraphs 26, 27(a) and 28

Profit attributable to ordinary equity holders of the parent entity 20X0 CU180
Profit attributable to ordinary equity holders of the parent entity 20X1 CU600
Ordinary shares outstanding until 30 September 20X1 200
Bonus issue 1 October 20X1 2 ordinary shares for each ordinary share outstanding at 30 September 20X1
  200 × 2 = 400
Basic earnings per share 20X1 CU600 = CU1.00
(200 + 400)
Basic earnings per share 20X0 CU180 = CU0.30
(200 + 400)
Because the bonus issue was without consideration, it is treated as if it had occurred before the beginning of 20X0, the earliest period presented.

Example 4 Rights issue

Reference: IAS 33paragraphs 26, 27(b) and A2

  20X0   20X1   20X2
Profit attributable to ordinary equity holders of the parent entity CU1,100   CU1,500   CU1,800
Shares outstanding before rights issue 500 shares          
Rights issue One new share for each five outstanding shares 
  (100 new shares total)
  Exercise price: CU5.00
  Date of rights issue: 1 January 20X1
  Last date to exercise rights: 1 March 20X1
Market price of one ordinary share immediately before exercise on 1 March 20X1: CU11.00    
Reporting date 31 December    
 
Calculation of theoretical ex-rights value per share
Fair value of all outstanding shares before the exercise of rights + total amount received from exercise of rights
Number of shares outstanding before exercise + number of shares issued in the exercise
 
  (CU11.00 × 500 shares) + (CU5.00 × 100 shares)    
  500 shares + 100 shares    
 
Theoretical ex-rights value per share = CU10.00
 
Calculation of adjustment factor    
Fair value per share before exercise of rights     CU11.00  = 1.10
Theoretical ex-rights value per share     CU10.00
 
Calculation of basic earnings per share    
  20X0   20X1   20X2
20X0 basic EPS as originally reported:   CU1,100 ÷ 500 shares CU2.20        
20X0 basic EPS restated for rights issue:   CU1,100          
  (500 shares × 1.1) CU2.00        
20X1 basic EPS including effects of rights issue:   CU1,500        
    (500 × 1.1 × 2/12) + (600 × 10/12)   CU2.54    
20X2 basic EPS:  

CU1,800 ÷ 600 shares

      CU3.00

Example 5 Effects of share options on diluted earnings per share

Reference: IAS 33paragraphs 45⁠–⁠47

Profit attributable to ordinary equity holders of the parent entity for year 20X1 CU1,200,000  
Weighted average number of ordinary shares outstanding during year 20X1 500,000 shares  
Average market price of one ordinary share during year 20X1 CU20.00  
Weighted average number of shares under option during year 20X1 100,000 shares  
Exercise price for shares under option during year 20X1 CU15.00  
Calculation of earnings per share
  Earnings Shares Per share
Profit attributable to ordinary equity holders of the parent entity for year 20X1 CU1,200,000    
Weighted average shares outstanding during year 20X1   500,000  
Basic earnings per share     CU2.40
Weighted average number of shares under option   100,000  
Weighted average number of shares that would have been issued at average market price: (100,000 × CU15.00) ÷ CU20.00 (a) (75,000)  
Diluted earnings per share CU1,200,000 525,000 CU2.29
(a)

Earnings have not increased because the total number of shares has increased only by the number of shares (25,000) deemed to have been issued for no consideration (see paragraph 46(b) of the Standard).

Example 5A Determining the exercise price of employee share options

Weighted average number of unvested share options per employee 1,000
Weighted average amount per employee to be recognised over the remainder of the vesting period for employee services to be rendered as consideration for the share options, determined in accordance with IFRS 2 Share-based Payment CU1,200
Cash exercise price of unvested share options CU15
   
   
Calculation of adjusted exercise price
Fair value of services yet to be rendered per employee: CU1,200
Fair value of services yet to be rendered per option: (CU1,200 ÷ 1,000) CU1.20
Total exercise price of share options: (CU15.00 + CU1.20) CU16.20

Example 6 Convertible bonds1

Reference: IAS 33, paragraphs 33, 34, 36 and 49

Profit attributable to ordinary equity holders of the parent entity CU1,004
Ordinary shares outstanding 1,000
Basic earnings per share CU1.00
Convertible bonds 100
Each block of 10 bonds is convertible into three ordinary shares
Interest expense for the current year relating to the liability component of the convertible bonds CU10
Current and deferred tax relating to that interest expense CU4
 
Note: the interest expense includes amortisation of the discount arising on initial recognition of the liability component (see IAS 32 Financial Instruments: Presentation).
 
Adjusted profit attributable to ordinary equity holders of the parent entity CU1,004 + CU10 – CU4
= CU1,010
Number of ordinary shares resulting from conversion of bonds     30
Number of ordinary shares used to calculate diluted earnings per share 1,000 + 30 = 1,030
Diluted earnings per share CU1,010   = CU0.98
1,030  

Example 7 Contingently issuable shares

Reference: IAS 33paragraphs 192436, 3741⁠–⁠43 and 52

Ordinary shares outstanding during 20X1 1,000,000 (there were no options, warrants or convertible instruments outstanding during the period)
An agreement related to a recent business combination provides for the issue of additional ordinary shares based on the following conditions:
  5,000 additional ordinary shares for each new retail site opened during 20X1
  1,000 additional ordinary shares for each CU1,000 of consolidated profit in excess of CU2,000,000 for the year ended 31 December 20X1
Retail sites opened during the year: one on 1 May 20X1
  one on 1 September 20X1
Consolidated year-to-date profit attributable to ordinary equity holders of the parent entity: CU1,100,000 as of 31 March 20X1
  CU2,300,000 as of 30 June 20X1
  CU1,900,000 as of 30 September 20X1 (including a CU450,000 loss from a discontinued operation)
  CU2,900,000 as of 31 December 20X1
Basic earnings per share
  First quarter   Second quarter   Third quarter   Fourth quarter   Full year
Numerator (CU) 1,100,000   1,200,000   (400,000)   1,000,000   2,900,000
Denominator:                  
Ordinary shares outstanding 1,000,000   1,000,000   1,000,000   1,000,000   1,000,000
Retail site contingency   3,333(a)   6,667(b)   10,000   5,000(c)
Earnings contingency(d)        
Total shares 1,000,000   1,003,333   1,006,667   1,010,000   1,005,000
Basic earnings per share (CU) 1.10   1.20   (0.40)   0.99   2.89
 
(a)

5,000 shares × 2/3

(b)

5,000 shares + (5,000 shares × 1/3)

(c)

(5,000 shares × 8/12) + (5,000 shares × 4/12)

(d)

The earnings contingency has no effect on basic earnings per share because it is not certain that the condition is satisfied until the end of the contingency period. The effect is negligible for the fourth‑quarter and full‑year calculations because it is not certain that the condition is met until the last day of the period.

Diluted earnings per share
  First quarter   Second quarter   Third quarter   Fourth quarter   Full year
Numerator (CU) 1,100,000   1,200,000   (400,000)   1,000,000   2,900,000
Denominator:                  
Ordinary shares outstanding 1,000,000   1,000,000   1,000,000   1,000,000   1,000,000
Retail site contingency   5,000   10,000   10,000   10,000
Earnings contingency (a)   300,000(b)   (c)   900,000(d)   900,000(d)
Total shares 1,000,000   1,305,000   1,010,000   1,910,000   1,910,000
Diluted earnings per share (CU) 1.10   0.92   (0.40)(e)   0.52   1.52
 
(a)

Company A does not have year-to-date profit exceeding CU2,000,000 at 31 March 20X1. The Standard does not permit projecting future earnings levels and including the related contingent shares.

(b)

[(CU2,300,000 – CU2,000,000) ÷ 1,000] × 1,000 shares = 300,000 shares.

(c)

Year-to-date profit is less than CU2,000,000.

(d)

[(CU2,900,000 – CU2,000,000) ÷ 1,000] × 1,000 shares = 900,000 shares.

(e)

Because the loss during the third quarter is attributable to a loss from a discontinued operation, the antidilution rules do not apply. The control number (ie profit or loss from, continuing operations attributable to the equity holders of the parent entity) is positive. Accordingly, the effect of potential ordinary shares is included in the calculation of diluted earnings per share.

Example 8 Convertible bonds settled in shares or cash at the issuer’s option

Reference: IAS 33paragraphs 31⁠–⁠333658 and 59

An entity issues 2,000 convertible bonds at the beginning of Year 1. The bonds have a three-year term, and are issued at par with a face value of CU1,000 per bond, giving total proceeds of CU2,000,000. Interest is payable annually in arrears at a nominal annual interest rate of 6 per cent. Each bond is convertible at any time up to maturity into 250 ordinary shares. The entity has an option to settle the principal amount of the convertible bonds in ordinary shares or in cash.

When the bonds are issued, the prevailing market interest rate for similar debt without a conversion option is 9 per cent. At the issue date, the market price of one ordinary share is CU3. Income tax is ignored.

Profit attributable to ordinary equity holders of the parent entity Year 1 CU1,000,000
Ordinary shares outstanding 1,200,000
Convertible bonds outstanding 2,000
Allocation of proceeds of the bond issue:  
Liability component CU1,848,122(a)
Equity component CU151,878
  CU2,000,000
(a)

This represents the present value of the principal and interest discounted at 9% – CU2,000,000 payable at the end of three years; CU120,000 payable annually in arrears for three years.

The liability and equity components would be determined in accordance with IAS 32 Financial Instruments: Presentation. These amounts are recognised as the initial carrying amounts of the liability and equity components. The amount assigned to the issuer conversion option equity element is an addition to equity and is not adjusted.

 
Basic earnings per share Year 1:
CU1,000,000   = CU0.83 per ordinary share
1,200,000

Diluted earnings per share Year 1:

It is presumed that the issuer will settle the contract by the issue of ordinary shares. The dilutive effect is therefore calculated in accordance with paragraph 59 of the Standard.

CU1,000,000 + CU166,331(a)   = CU0.69 per ordinary share
1,200,000 + 500,000(b)
(a)

Profit is adjusted for the accretion of CU166,331 (CU1,848,122 × 9%) of the liability because of the passage of time.

(b)

500,000 ordinary shares = 250 ordinary shares × 2,000 convertible bonds

Example 9 Calculation of weighted average number of shares: determining the order in which to include dilutive instruments2

Primary reference: IAS 33, paragraph 44

Secondary reference: IAS 33, paragraphs 10121931⁠–⁠333641⁠–⁠4749 and 50

Earnings CU
Profit from continuing operations attributable to the parent entity 16,400,000
Less dividends on preference shares (6,400,000)
Profit from continuing operations attributable to ordinary equity holders of the parent entity 10,000,000
Loss from discontinued operations attributable to the parent entity (4,000,000)
Profit attributable to ordinary equity holders of the parent entity 6,000,000
Ordinary shares outstanding 2,000,000
Average market price of one ordinary share during year CU75.00
Potential ordinary shares
Options 100,000 with exercise price of CU60
Convertible preference shares 800,000 shares with a par value of CU100 entitled to a cumulative dividend of CU8 per share. Each preference share is convertible to two ordinary shares.
5% convertible bonds Nominal amount CU100,000,000. Each CU1,000 bond is convertible to 20 ordinary shares. There is no amortisation of premium or discount affecting the determination of interest expense.
Tax rate 40%
Increase in earnings attributable to ordinary equity holders on conversion of potential ordinary shares
    Increase in earnings Increase in number of ordinary shares Earnings per incremental share
    CU   CU
Options
Increase in earnings   Nil    
Incremental shares issued for no consideration 100,000 × (CU75 – CU60) ÷ CU75   20,000 Nil
Convertible preference shares
Increase in profit CU800,000 × 100 × 0.08 6,400,000    
Incremental shares 2 × 800,000   1,600,000 4.00
5% convertible bonds
Increase in profit CU100,000,000 × 0.05 ×(1 – 0.40) 3,000,000    
Incremental shares 100,000 × 20   2,000,000 1.50

The order in which to include the dilutive instruments is therefore:

1

Options

2

5% convertible bonds

3

Convertible preference shares

Calculation of diluted earnings per share
  Profit from continuing operations attributable to ordinary equity holders of the parent entity (control number) Ordinary shares Per share  
    CU       CU  
As reported   10,000,000   2,000,000   5.00  
Options     20,000      
    10,000,000   2,020,000   4.95 Dilutive
               
5% convertible bonds   3,000,000   2,000,000      
    13,000,000   4,020,000   3.23 Dilutive
               
Convertible preference shares   6,400,000   1,600,000      
    19,400,000   5,620,000   3.45 Antidilutive

Because diluted earnings per share is increased when taking the convertible preference shares into account (from CU3.23 to CU3.45), the convertible preference shares are antidilutive and are ignored in the calculation of diluted earnings per share. Therefore, diluted earnings per share for profit from continuing operations is CU3.23:

  Basic EPS Diluted EPS
  CU CU
Profit from continuing operations attributable to ordinary equity holders of the parent entity 5.00 3.23
Loss from discontinued operations attributable to ordinary equity holders of the parent entity (2.00)(a) (0.99)(b)
Profit attributable to ordinary equity holders of the parent entity 3.00(c) 2.24(d)
(a)

(CU4,000,000) ÷ 2,000,000 = (CU2.00)

(b)

(CU4,000,000) ÷ 4,020,000 = (CU0.99)

(c)

CU6,000,000 ÷ 2,000,000 = CU3.00

(d)

(CU6,000,000 + CU3,000,000) ÷ 4,020,000 = CU2.24

Example 10 Instruments of a subsidiary: calculation of basic and diluted earnings per share3

Reference: IAS 33, paragraphs 40A11 and A12

Parent:
Profit attributable to ordinary equity holders of the parent entity CU12,000 (excluding any earnings of, or dividends paid by, the subsidiary)
Ordinary shares outstanding 10,000
Instruments of subsidiary owned by the parent 800 ordinary shares
30 warrants exercisable to purchase ordinary shares of subsidiary
300 convertible preference shares
Subsidiary:
Profit CU5,400
Ordinary shares outstanding 1,000
Warrants 150, exercisable to purchase ordinary shares of the subsidiary
Exercise price CU10
Average market price of one ordinary share CU20
Convertible preference shares 400, each convertible into one ordinary share
Dividends on preference shares CU1 per share
No inter-company eliminations or adjustments were necessary except for dividends.
For the purposes of this illustration, income taxes have been ignored.
Subsidiary’s earnings per share
Basic EPS CU5.00 calculated: CU5,400(a) – CU400(b)
1,000(c)
 
Diluted EPS CU3.66 calculated: CU5,400(d)
(1,000 + 75(e) + 400(f))
(a)

Subsidiary's profit attributable to ordinary equity holders.

(b)

Dividends paid by subsidiary on convertible preference shares.

(c)

Subsidiary's ordinary shares outstanding.

(d)

Subsidiary's profit attributable to ordinary equity holders (CU5,000) increased by CU400 preference dividends for the purpose of calculating diluted earnings per share.

(e)

Incremental shares from warrants, calculated: [(CU20 – CU10) ÷ CU20] × 150.

(f)

Subsidiary's ordinary shares assumed outstanding from conversion of convertible preference shares, calculated: 400 convertible preference shares × conversion factor of 1.

Consolidated earnings per share
Basic EPS CU1.63 calculated: CU12,000(a) + CU4,300(b)
10,000(c)
 
Diluted EPS CU1.61 calculated: CU12,000 + CU2,928(d) + CU55(e) + CU1,098(f)
10,000
(a)

Parent's profit attributable to ordinary equity holders of the parent entity.

(b)

Portion of subsidiary’s profit to be included in consolidated basic earnings per share, calculated: (800 × CU5.00) + (300 × CU1.00).

(c)

Parent’s ordinary shares outstanding.

(d)

Parent’s proportionate interest in subsidiary’s earnings attributable to ordinary shares, calculated: (800 ÷ 1,000) × (1,000 shares × CU3.66 per share).

(e)

Parent’s proportionate interest in subsidiary’s earnings attributable to warrants, calculated: (30 ÷ 150) × (75 incremental shares × CU3.66 per share).

(f)

Parent’s proportionate interest in subsidiary’s earnings attributable to convertible preference shares, calculated: (300 ÷ 400) × (400 shares from conversion × CU3.66 per share).

Example 11 Participating equity instruments and two‑class ordinary shares4

Reference: IAS 33, paragraphs A13 and A14

Profit attributable to equity holders of the parent entity CU100,000      
Ordinary shares outstanding 10,000      
Non-convertible preference shares 6,000      
Non-cumulative annual dividend on preference shares (before any dividend is paid on ordinary shares) CU5.50 per share      
After ordinary shares have been paid a dividend of CU2.10 per share, the preference shares participate in any additional dividends on a 20:80 ratio with ordinary shares (ie after preference and ordinary shares have been paid dividends of CU5.50 and CU2.10 per share, respectively, preference shares participate in any additional dividends at a rate of one-fourth of the amount paid to ordinary shares on a per-share basis).
Dividends on preference shares paid   CU33,000   (CU5.50per share)
Dividends on ordinary shares paid   CU21,000   (CU2.10per share)
Basic earnings per share is calculated as follows:
    CU   CU
Profit attributable to equity holders of the parent entity       100,000
Less dividends paid:        
 Preference     33,000    
 Ordinary     21,000    
          (54,000)
Undistributed earnings         46,000
Allocation of undistributed earnings:
Allocation per ordinary share = A        
Allocation per preference share = B; B = 1/4 A        
  (A × 10,000) + (1/4 × A × 6,000) = CU46,000
  A = CU46,000 ÷ (10,000 + 1,500)
  A = CU4.00
  B = 1/4 A
  B = CU1.00
Basic per share amounts:
Preferenceshares Ordinaryshares
Distributed earnings CU5.50   CU2.10
Undistributed earnings CU1.00   CU4.00
Totals CU6.50   CU6.10

Example 12 Calculation and presentation of basic and diluted earnings per share (comprehensive example)5

Adjustment to profit (loss) for preference share dividends Example Xduration, debit IAS 33.70 a Example 838000

This example illustrates the quarterly and annual calculations of basic and diluted earnings per share in the year 20X1 for Company A, which has a complex capital structure. The control number is profit or loss from continuing operations attributable to the parent entity. Other facts assumed are as follows:

Average market price of ordinary shares: The average market prices of ordinary shares for the calendar year 20X1 were as follows:

  First quarter CU49
  Second quarter CU60
  Third quarter CU67
  Fourth quarter CU67

The average market price of ordinary shares from 1 July to 1 September 20X1 was CU65.

Ordinary shares: The number of ordinary shares outstanding at the beginning of 20X1 was 5,000,000. On 1 March 20X1, 200,000 ordinary shares were issued for cash.

Convertible bonds: In the last quarter of 20X0, 5 per cent convertible bonds with a principal amount of CU12,000,000 due in 20 years were sold for cash at CU1,000 (par). Interest is payable twice a year, on 1 November and 1 May. Each CU1,000 bond is convertible into 40 ordinary shares. No bonds were converted in 20X0. The entire issue was converted on 1 April 20X1 because the issue was called by Company A.

Convertible preference shares: In the second quarter of 20X0, 800,000 convertible preference shares were issued for assets in a purchase transaction. The quarterly dividend on each convertible preference share is CU0.05, payable at the end of the quarter for shares outstanding at that date. Each share is convertible into one ordinary share. Holders of 600,000 convertible preference shares converted their preference shares into ordinary shares on 1 June 20X1.

Warrants: Warrants to buy 600,000 ordinary shares at CU55 per share for a period of five years were issued on 1 January 20X1. All outstanding warrants were exercised on 1 September 20X1.

Options: Options to buy 1,500,000 ordinary shares at CU75 per share for a period of 10 years were issued on 1 July 20X1. No options were exercised during 20X1 because the exercise price of the options exceeded the market price of the ordinary shares.

Tax rate: The tax rate was 40 per cent for 20X1.

20X1 Profit (loss) from continuing operations attributable to the parent entity(a)   Profit (loss) attributable to the parent entity  
    CU     CU  
             
First quarter   5,000,000     5,000,000  
Second quarter   6,500,000     6,500,000  
Third quarter 1,000,000   (1,000,000)(b)  
Fourth quarter   (700,000)     (700,000)  
Full year   11,800,000     9,800,000  
 
(a)

This is the control number (before adjusting for preference dividends).

(b)

Company A had a CU2,000,000 loss (net of tax) from discontinued operations in the third quarter.

First Quarter 20X1  
Basic EPS calculation   CU  
Profit from continuing operations attributable to the parent entity   5,000,000  
Less: preference share dividends   (40,000)(a)  
Profit attributable to ordinary equity holders of the parent entity   4,960,000  
                 
Dates Shares outstanding   Fraction of period     Weighted-average shares  
1 January⁠–⁠28 February 5,000,000   2/3     3,333,333  
Issue of ordinary shares on 1 March              
1 March⁠–⁠31 March 200,000   1/3     1,733,333  
Weighted-average shares 5,200,000         5,066,666  
Basic EPS           CU0.98  
                 
Diluted EPS calculation          
Profit attributable to ordinary equity holders of the parent entity       CU4,960,000  
Plus: profit impact of assumed conversions          
  Preference share dividends CU40,000 (a)      
  Interest on 5% convertible bonds CU90,000 (b)      
Effect of assumed conversions       CU130,000  
Profit attributable to ordinary equity holders of the parent entity including assumed conversions       CU5,090,000  
     
Weighted-average shares       5,066,666  
Plus: incremental shares from assumed conversions        
  Warrants 0 (c)      
  Convertible preference shares 800,000        
  5% convertible bonds 480,000        
Dilutive potential ordinary shares       1,280,000  
Adjusted weighted-average shares       6,346,666  
Diluted EPS        CU0.80  
(a)

800,000 shares × CU0.05

(b)

(CU12,000,000 × 5%) ÷ 4; less taxes at 40%

(c)

The warrants were not assumed to be exercised because they were antidilutive in the period (CU55 [exercise price] > CU49 [average price]).

Second Quarter 20X1  
Basic EPS calculation CU  
Profit from continuing operations attributable to the parent entity 6,500,000  
Less: preference share dividends (10,000)(a)  
Profit attributable to ordinary equity holders of the parent entity 6,490,000  
                 
Dates Shares outstanding   Fraction of period     Weighted-average shares  
1 April 5,200,000          
Conversion of 5% bonds on 1 April 480,000          
1 April⁠–⁠31 May 5,680,000   2/3   3,786,666  
Conversion of preference shares 1 June 600,000          
1 June⁠–⁠30 June 6,280,000   1/3   2,093,333  
Weighted-average shares 5,880,000  
Basic EPS  CU1.10  
Diluted EPS calculation          
Profit attributable to ordinary equity holders of the parent entity     CU6,490,000  
Plus: profit impact of assumed conversions          
  Preference share dividends CU10,000(a)        
Effect of assumed conversions     CU10,000  
Profit attributable to ordinary equity holders of the parent entity including assumed conversions     CU6,500,000  
   
Weighted-average shares     5,880,000  
Plus: incremental shares from assumed conversions          
  Warrants 50,000(b)        
  Convertible preference shares 600,000(c)        
Dilutive potential ordinary shares     650,000  
Adjusted weighted-average shares     6,530,000  
Diluted EPS      CU1.00  
(a)

200,000 shares × CU0.05

(b)

CU55 × 600,000 = CU33,000,000; CU33,000,000 ÷ CU60 = 550,000; 600,000 – 550,000 = 50,000 shares OR [(CU60 – CU55) ÷ CU60] × 600,000 shares = 50,000 shares

(c)

(800,000 shares × 2/3) + (200,000 shares × 1/3)

Third Quarter 20X1
Basic EPS calculation CU
Profit from continuing operations attributable to the parent entity 1,000,000
Less: preference share dividends (10,000)
Profit from continuing operations attributable to ordinary equity holders of the parent entity 990,000
Loss from discontinued operations attributable to the parent entity (2,000,000)
Loss attributable to ordinary equity holders of the parent entity (1,010,000)
 
Dates Shares outstanding   Fraction of period     Weighted-average shares
1 July⁠–⁠31 August 6,280,000   2/3     4,186,666
Exercise of warrants on 1 September 600,000          
1 September⁠–⁠30 September 6,880,000   1/3     2,293,333
Weighted-average shares         6,480,000
Basic EPS      
Profit from continuing operations        CU0.15
Loss from discontinued operations        (CU0.31)
Loss        (CU0.16)
 
Diluted EPS calculation      
Profit from continuing operations attributable to ordinary equity holders of the parent entity       CU990,000
Plus: profit impact of assumed conversions      
  Preference share dividends CU10,000      
Effect of assumed conversions       CU10,000
Profit from continuing operations attributable to ordinary equity holders of the parent entity including assumed conversions       CU1,000,000
Loss from discontinued operations attributable to the parent entity       (CU2,000,000)
Loss attributable to ordinary equity holders of the parent entity including assumed conversions       (CU1,000,000)
Weighted-average shares       6,480,000
Plus: incremental shares from assumed conversions        
  Warrants 61,538(a)    
  Convertible preference shares 200,000      
Dilutive potential ordinary shares     261,538
Adjusted weighted-average shares     6,741,538
 
Diluted EPS      
Profit from continuing operations     CU0.15
Loss from discontinued operations     (CU0.30)
Loss     (CU0.15)
(a)

[(CU65 − CU55) ÷ CU65] × 600,000 = 92,308 shares; 92,308 × 2/3 = 61,538 shares

Note: The incremental shares from assumed conversions are included in calculating the diluted per‑share amounts for the loss from discontinued operations and loss even though they are antidilutive. This is because the control number (profit from continuing operations attributable to ordinary equity holders of the parent entity, adjusted for preference dividends) was positive (ie profit, rather than loss).

Fourth Quarter 20X1
Basic EPS calculation     CU
Loss from continuing operations attributable to the parent entity   (700,000)
Add: preference share dividends   (10,000)
Loss attributable to ordinary equity holders of the parent entity   (710,000)
         
Dates  Shares outstanding Fraction of period   Weighted-average shares
1 October⁠–⁠31 December 6,880,000 3/3   6,880,000
Weighted-average shares       6,880,000
         
Basic and diluted EPS    
Loss attributable to ordinary equity holders of the parent entity   (CU0.10)

Note: The incremental shares from assumed conversions are not included in calculating the diluted per‑share amounts because the control number (loss from continuing operations attributable to ordinary equity holders of the parent entity adjusted for preference dividends) was negative (ie a loss, rather than profit).

Full Year 20X1
Basic EPS calculation CU
Profit from continuing operations attributable to the parent entity 11,800,000
Less: preference share dividends (70,000)
Profit from continuing operations attributable to ordinary equity holders of the parent entity     11,730,000
Loss from discontinued operations attributable to the parent entity     (2,000,000)
Profit attributable to ordinary equity holders of the parent entity     9,730,000
               
Dates Shares outstanding   Fraction of period   Weighted-average shares
1 January⁠–⁠28 February 5,000,000   2/12     833,333
Issue of ordinary shares on 1 March 200,000          
1 March⁠–⁠31 March 5,200,000   1/12     433,333
Conversion of 5% bonds on 1 April 480,000          
1 April⁠–⁠31 May 5,680,000   2/12     946,667
Conversion of preference shares on 1 June 600,000          
1 June⁠–⁠31 August 6,280,000   3/12     1,570,000
Exercise of warrants on 1 September 600,000          
1 September⁠–⁠31 December 6,880,000   4/12     2,293,333
Weighted-average shares           6,076,667
Basic EPS      
Profit from continuing operations         CU1.93
Loss from discontinued operations         (CU0.33)
Profit         CU1.60
               
Diluted EPS calculation      
Profit from continuing operations attributable to ordinary equity holders of the parent entity     CU11,730,000
Plus: profit impact of assumed conversions      
  Preference share dividends CU70,000      
  Interest on 5% convertible bonds CU90,000(a)      
Effect of assumed conversions       CU160,000
Profit from continuing operations attributable to ordinary equity holders of the parent entity including assumed conversions       CU11,890,000
Loss from discontinued operations attributable to the parent entity       (CU2,000,000)
Profit attributable to ordinary equity holders of the parent entity including assumed conversions       CU9,890,000
Weighted-average shares       6,076,667
Plus: incremental shares from assumed conversions      
  Warrants 14,880(b)      
  Convertible preference shares 450,000(c)      
  5% convertible bonds 120,000(d)      
Dilutive potential ordinary shares       584,880
Adjusted weighted-average shares       6,661,547
         
Diluted EPS        
Profit from continuing operations       CU1.78
Loss from discontinued operations       (CU0.30)
Profit       CU1.48
               
(a)

(CU12,000,000 × 5%) ÷ 4; less taxes at 40%.

(b)

[(CU57.125* – CU55) ÷ CU57.125] × 600,000 = 22,320 shares; 22,320 × 8/12 = 14,880 shares*.The average market price from 1 January 20X1 to 1 September 20X1.

(c)

(800,000 shares × 5/12) + (200,000 shares × 7/12).

(d)

480,000 shares × 3/12.

The following illustrates how Company A might present its earnings per share data in its statement of comprehensive income. Note that the amounts per share for the loss from discontinued operations are not required to be presented in the statement of comprehensive income. [Refer:paragraph 66]

For the year ended 20X1
  CU
Earnings per ordinary share  
Profit from continuing operations 1.93
Loss from discontinued operations (0.33)
Profit 1.60
   
Diluted earnings per ordinary share  
Profit from continuing operations 1.78
Loss from discontinued operations (0.30)
Profit 1.48

The following table includes the quarterly and annual earnings per share data for Company A. The purpose of this table is to illustrate that the sum of the four quarters’ earnings per share data will not necessarily equal the annual earnings per share data. The Standard does not require disclosure of this information.

  First quarter   Second quarter   Third quarter   Fourth quarter   Full year
  CU   CU   CU   CU   CU
Basic EPS                  
Profit (loss) from continuing operations 0.98   1.10   0.15   (0.10)   1.93
Loss from discontinued operations     (0.31)     (0.33)
Profit (loss) 0.98   1.10   (0.16)   (0.10)   1.60
                   
Diluted EPS                  
Profit (loss) from continuing operations 0.80   1.00   0.15   (0.10)   1.78
Loss from discontinued operations     (0.30)     (0.30)
Profit (loss) 0.80   1.00   (0.15)   (0.10)   1.48

Footnotes

1

This example does not illustrate the classification of the components of convertible financial instruments as liabilities and equity or the classification of related interest and dividends as expenses and equity as required by IAS 32. (back)

2

This example does not illustrate the classification of the components of convertible financial instruments as liabilities and equity or the classification of related interest and dividends as expenses and equity as required by IAS 32. (back)

3

This example does not illustrate the classification of the components of convertible financial instruments as liabilities and equity or the classification of related interest and dividends as expenses and equity as required by IAS 32. (back)

4

This example does not illustrate the classification of the components of convertible financial instruments as liabilities and equity or the classification of related interest and dividends as expenses and equity as required by IAS 32. (back)

5

This example does not illustrate the classification of the components of convertible financial instruments as liabilities and equity or the classification of related interest and dividends as expenses and equity as required by IAS 32. (back)