XML 34 R19.htm IDEA: XBRL DOCUMENT v3.10.0.1
Earnings per Share
12 Months Ended
Dec. 31, 2018
Earnings per Share  
Earnings per Share

12. Earnings per Share

Basic earnings per share is calculated using the weighted-average number of common shares outstanding. Diluted earnings per share is calculated using the weighted-average number of common shares, as per the treasury stock method under the dilutive effect of the Company’s stock option grants, SAR, warrants, ESPP awards and the 2023 Notes, as determined.

The following common stock equivalents were excluded in the calculation of diluted earnings per share because their inclusion would be anti-dilutive, as applied to the earnings from continuing operations, and as applicable to common stockholders, for the years ended December 31, 2018, 2017 and 2016:

 

 

 

 

 

 

 

 

 

 

Years Ended December 31, 

 

    

2018

    

2017

    

2016

Warrants to purchase common stock

 

3,949,743

 

 —

 

 —

Convertible notes

 

87,215

 

 —

 

 —

Convertible notes hedges

 

87

 

 —

 

 —

Stock options, SAR and ESPP awards

 

199,982

 

40,009

 

22,944

 

The following table sets forth the computation of basic and diluted net earnings per share for the years ended December 31, 2018, 2017 and 2016, in thousands of dollars, except share and per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Years Ended December 31, 

 

    

2018

    

2017

    

2016

 

 

 

 

 

 

 

 

 

 

Numerator, in thousands:

 

 

 

 

 

 

 

 

 

Net earnings used for calculation of basic EPS

 

$

110,993

 

$

57,284

 

$

91,221

Interest expense on convertible debt

 

 

 —

 

 

134

 

 

543

Changes in fair value of derivative liabilities

 

 

 —

 

 

(76)

 

 

(448)

Loss on extinguishment of debt

 

 

 —

 

 

295

 

 

671

Loss on extinguishment of outstanding debt, as if converted

 

 

 —

 

 

(321)

 

 

(1,182)

Total adjustments

 

 

 —

 

 

32

 

 

(416)

Net earnings used for calculation of diluted EPS

 

$

110,993

 

$

57,316

 

$

90,805

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding, basic

 

 

51,989,824

 

 

50,756,603

 

 

49,472,434

Effect of dilutive potential common shares:

 

 

 

 

 

 

 

 

 

Shares underlying Convertible Senior Notes

 

 

 —

 

 

285,257

 

 

1,222,363

Shares issuable to settle interest make-whole derivatives

 

 

 —

 

 

7,012

 

 

71,537

Stock options and SAR

 

 

2,109,048

 

 

2,252,278

 

 

942,649

Total dilutive potential common shares

 

 

2,109,048

 

 

2,544,547

 

 

2,236,549

Weighted average shares outstanding, diluted

 

 

54,098,872

 

 

53,301,150

 

 

51,708,983

 

 

 

 

 

 

 

 

 

 

Net earings per share, basic

 

$

2.13

 

$

1.13

 

 

1.84

Net earnings per share, diluted

 

$

2.05

 

$

1.08

 

 

1.76