XML 51 R35.htm IDEA: XBRL DOCUMENT v3.3.1.900
Earnings per Share (Tables)
12 Months Ended
Dec. 31, 2015
Earnings per Share  
Schedule of common stock equivalents excluded in the calculation of diluted loss per share

 

                                                                                                                                                                                    

 

 

Year Ended December 31,

 

 

 

2015

 

2014

 

2013

 

Shares underlying Convertible Senior Secured Notes

 

 

 

 

 

 

6,219,782 

 

Warrants to purchase common stock

 

 

 

 

 

 

13,388 

 

Stock options, stock appreciation rights, non-vested stock options and ESPP awards

 

 

 

 

 

 

151,737 

 

 

Schedule of computation of basic and diluted net income per share

 

The following table sets forth the computation of basic and diluted net income per share for the years ended December 31, 2015, 2014, and 2013, in thousands, except share and per share amounts:

                                                                                                                                                                                    

 

 

Year ended December 31,

 

 

 

2015

 

2014

 

2013

 

Numerator, in thousands:

 

 

 

 

 

 

 

 

 

 

Net income (loss) used for calculation of basic EPS

 

$

14,016

 

$

19,871

 

$

(92,273

)

Interest expense on convertible debt

 

 

1,229

 

 

4,963

 

 

 

Changes in fair value of derivative liabilities

 

 

(589

)

 

(2,809

)

 

 

Loss on extinguishment of debt

 

 

2,338

 

 

2,592

 

 

 

Loss on extinguishment of outstanding debt, as if converted

 

 

(2,494

)

 

(8,315

)

 

 

​  

​  

​  

​  

​  

​  

Total adjustments

 

 

484

 

 

(3,569

)

 

 

​  

​  

​  

​  

​  

​  

Net income used for calculation of diluted EPS

 

$

14,500

 

$

16,302

 

$

(92,273

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Denominator:

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding, basic

 

 

47,485,258

 

 

42,260,896

 

 

31,848,299

 

Effect of dilutive potential common shares:

 

 

 

 

 

 

 

 

 

Shares underlying Convertible Senior Secured Notes

 

 

2,459,009

 

 

7,090,722

 

 

 

 

Shares issuable to settle interest make-whole derivatives

 

 

804,507

 

 

904,618

 

 

 

Warrants to purchase common stock

 

 

 

 

20,499

 

 

 

Stock options, stock appreciation rights, and non-vested stock options

 

 

411,606

 

 

306,776

 

 

 

​  

​  

​  

​  

​  

​  

Total potential dilutive common shares

 

 

3,675,122

 

 

8,322,615

 

 

 

​  

​  

​  

​  

​  

​  

Weighted average shares outstanding, diluted

 

 

51,160,380

 

 

50,583,511

 

 

31,848,299

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss) per share, basic

 

$

0.30

 

$

0.47

 

$

(2.90

)

Net income (loss) per share, diluted

 

$

0.28

 

$

0.32

 

$

(2.90

)