XML 33 R31.htm IDEA: XBRL DOCUMENT v3.3.0.814
Earnings per Share (Tables)
9 Months Ended
Sep. 30, 2015
Earnings per Share  
Schedule of common stock equivalents excluded in the calculation of diluted income per share

 

 

 

Three Months ended September 30,

 

Nine Months ended September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(unaudited)

 

(unaudited)

 

Shares underlying Convertible Senior Secured Notes

 

 

 

 

 

Warrants to purchase common stock

 

40,850 

 

 

38,424 

 

 

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

 

39,289 

 

 

13,240 

 

 

 

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 three and nine months ended September 30, 2015 and 2014, in thousands, except share and per share amounts:

 

 

 

Three Months ended September 30,

 

Nine Months ended September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

 

 

(unaudited)

 

(unaudited)

 

Numerator, in thousands:

 

 

 

 

 

 

 

 

 

Net income used for calculation of basic EPS

 

$

4,222

 

$

27,858

 

$

7,145

 

$

15,516

 

 

 

 

 

 

 

 

 

 

 

Interest expense on convertible debt

 

292

 

1,289

 

1,004

 

3,774

 

Changes in fair value of derivative liabilities

 

(174

)

(760

)

(462

)

(2,115

)

Loss on extinguishment of outstanding debt, as if converted

 

32

 

(8,496

)

(94

)

(10,497

)

 

 

 

 

 

 

 

 

 

 

Total adjustments

 

150

 

(7,967

)

448

 

(8,838

)

 

 

 

 

 

 

 

 

 

 

Net income used for calculation of diluted EPS

 

$

4,372

 

$

19,891

 

$

7,593

 

$

6,678

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding, basic

 

48,515,071

 

42,900,269

 

47,011,243

 

42,035,025

 

 

 

 

 

 

 

 

 

 

 

Effect of dilutive potential common shares:

 

 

 

 

 

 

 

 

 

Shares underlying Convertible Senior Secured Notes

 

1,961,410

 

6,751,484

 

3,703,320

 

7,308,192

 

Shares issuable to settle interest make-whole derivatives

 

98,879

 

825,057

 

 

687,148

 

Warrants to purchase common stock

 

 

20,857

 

 

20,905

 

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

 

1,015,437

 

327,966

 

344,903

 

326,916

 

 

 

 

 

 

 

 

 

 

 

Total potential dilutive common shares

 

3,075,726

 

7,925,364

 

4,048,223

 

8,343,161

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding, diluted

 

51,590,797

 

50,825,633

 

51,059,466

 

50,378,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share, basic

 

$

0.09

 

$

0.65

 

$

0.15

 

$

0.37

 

Net income per share, diluted

 

$

0.08

 

$

0.39

 

$

0.15

 

$

0.13