| Yes, the 09/23/05 looks right to me.
Basic EPS would be (600,000 x .70) = 420,000 / 500,000 = $0.84 Net Income
Diluted EPS would be:
Basic 420,000 / 500,000 = 0.84
Bonds
Numerator - [600,000 + (5,000,000 x .07)] x .70 = 665,000
Denominator - (500,000 + 5,000x25) = 625,000
Bonds 665,000 / 625,000 = $1.06
Therefore, the bonds are anti-dilutive, so diluted EPS would be equal to basic in this case of $0.84 |