XML 49 R34.htm IDEA: XBRL DOCUMENT v3.6.0.2
Earnings per Share (Tables)
12 Months Ended
Dec. 31, 2016
Earnings per Share  
Schedule of common stock equivalents excluded in the calculation of diluted income per share

 

                                                                                                                                                                                    

 

 

Year Ended December 31,

 

 

 

2016

 

2015

 

2014

 

Shares underlying Convertible Senior Secured Notes

 

 

 

 

 

 

7,995,340 

 

Warrants to purchase common stock

 

 

 

 

20,957 

 

 

20,499 

 

Stock options, stock appreciation rights, and ESPP awards

 

 

 

 

 

 

306,776 

 

 

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, 2016, 2015 and 2014, in thousands, except share and per share amounts:

                                                                                                                                                                                    

 

 

Year ended December 31,

 

 

 

2016

 

2015

 

2014

 

Numerator, in thousands:

 

 

 

 

 

 

 

 

 

 

Net income (loss) used for calculation of basic EPS

 

$

91,221

 

$

13,944

 

$

(10,925

)

Interest expense on convertible debt

 

 

543

 

 

1,229

 

 

 

Changes in fair value of derivative liabilities

 

 

(448

)

 

(589

)

 

 

Loss on extinguishment of debt

 

 

671

 

 

2,338

 

 

 

Loss on extinguishment of outstanding debt, as if converted

 

 

(1,182

)

 

(2,494

)

 

 

​  

​  

​  

​  

​  

​  

Total adjustments

 

 

(416

)

 

484

 

 

 

​  

​  

​  

​  

​  

​  

Net income used for calculation of diluted EPS

 

$

90,805

 

$

14,428

 

$

(10,925

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Denominator:

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding, basic

 

 

49,472,434

 

 

47,485,258

 

 

42,260,896

 

Effect of dilutive potential common shares:

 

 

 

 

 

 

 

 

 

Shares underlying Convertible Senior Secured Notes

 

 

1,222,363

 

 

2,459,009

 

 

 

 

Shares issuable to settle interest make-whole derivatives

 

 

71,537

 

 

804,507

 

 

 

Stock options and stock appreciation rights

 

 

942,649

 

 

411,606

 

 

 

​  

​  

​  

​  

​  

​  

Total potential dilutive common shares

 

 

2,236,549

 

 

3,675,122

 

 

 

​  

​  

​  

​  

​  

​  

Weighted average shares outstanding, diluted

 

 

51,708,983

 

 

51,160,380

 

 

42,260,896

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss) per share, basic

 

$

1.84

 

$

0.29

 

$

(0.26

)

Net income (loss) per share, diluted

 

$

1.76

 

$

0.28

 

$

(0.26

)