XML 56 R34.htm IDEA: XBRL DOCUMENT v3.7.0.1
STOCKHOLDERS' EQUITY AND EARNINGS PER SHARE (Tables)
12 Months Ended
Dec. 31, 2016
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of Stockholders Equity
Our capital structure consisted of the following at December 31, 2016 and 2015:
 
 
 
 
December 31,
 
 
 
 
2016
 
2015
 
 
Authorized
 
Total Issued
 
Total Issued
Common Stock
 
 

 
 

 
 

Common Stock
 
150,208,500

 
728,259

 
343,117

Class B Common Stock:
 
 

 
 

 
 

Class B-1
 
4,023,400

 
3,811,342

 
3,811,342

Class B-2
 
4,023,400

 
3,811,342

 
3,811,342

Class B-3
 
8,165,700

 
7,735,169

 
7,735,169

Class B-4
 
781,644

 
627,579

 
627,579

Total Class B Common Stock
 
16,994,144

 
15,985,432

 
15,985,432

Class C Common Stock
 
15,803,212

 
838,448

 
838,448

Class D Common Stock
 
16,994,144

 

 

Total Common Stock
 
200,000,000

 
17,552,139

 
17,166,997

Preferred Stock
 
100,000,000

 
8,200,000

 
8,200,000

Total
 
300,000,000

 
25,752,139

 
25,366,997

Less: Treasury Stock
 
 
 
(1,629,818
)
 
(1,629,818
)
Total issued and outstanding
 
 
 
24,122,321

 
23,737,179

Shares Reserved for Futures Issuance
In addition, at December 31, 2016 and 2015, the Company had reserved 14.6 million shares and 14.5 million shares, respectively, of its authorized but unissued common stock for possible future issuance in connection with the following:
 
 
2016
 
2015
Exercise and future grants of stock options
 
2,700,000

 
2,700,000

Exercise of stock warrants
 
2,000,000

 
2,000,000

Conversion of preferred stock
 
8,200,000

 
8,200,000

Approved but unissued restricted common stock
 
1,675,126

 
1,565,000

  Total
 
14,575,126

 
14,465,000

Fair Value Inputs, Instruments Classified in Shareholders' Equity, Quantitative Information
For stock options issued during the years ended December 31, 2016, the fair value was estimated at the date of grant using the Black-Scholes option-pricing model based on the exercise price of the award and other assumptions relating to expected dividend yield, expected stock price volatility, risk-free interest rate, and expected life of options granted which were as follows:
 
 
December 31, 2016
Expected stock price volatility
 
79%
Risk-free interest rate
 
2%
Expected life of options (years)
 
5
Expected dividend yield
 
Discount for lack of marketability
 
35%
Schedule of Share-based Compensation, Stock Options, Activity
A summary of stock option and restricted stock activity as of and for the years ended December 31, 2016 and 2015, is presented below:
 
 
Stock Options
 
Restricted Stock
 
 
Shares
 
Exercise
Price Per
Share (*)
 
Remaining
Contractual
Term (*)
(in years)
 
Aggregate
Intrinsic
Value
(in millions)
 
Time-Based Restricted Shares
Outstanding at December 31, 2014
 
766,667

 
$
9.43

 
6.7

 
$

 
1,100,000

Granted
 

 

 

 

 
761,512

Exercised or vested
 

 

 

 

 
(296,512
)
Forfeited or expired
 
(65,000
)
 

 

 

 

Outstanding at December 31, 2015
 
701,667

 
6.21

 
3.8

 

 
1,565,000

Granted
 
324,500

 

 

 

 
86,207

Exercised or vested
 

 

 

 

 
(385,143
)
Forfeited or expired
 
(87,500
)
 

 

 

 
(76,608
)
Outstanding at December 31, 2016
 
938,667

 
$
6.10

 
3.1

 
$

 
1,189,456

*Weighted-average
Schedule of Earnings Per Share, Basic and Diluted
The following table presents a reconciliation of net loss to net loss attributable to common shareholders used in the basic and diluted earnings per share calculations December 31, 2016 and 2015, (amounts in thousands, except for per share data):

 
 
For the Years Ended December 31,
 
 
2016
 
2015
Earnings allocable to common shares:
 
 
 
 
Numerator - Loss Attributable to Common Shareholders:
 
 
 
 
Net loss
 
$
(7,717
)
 
$
(13,743
)
Net income attributable to noncontrolling interest
 
117

 
(715
)
Preferred dividends - cash and deemed
 
(4,651
)
 
(4,449
)
Net loss attributable to common shareholders
 
$
(12,251
)
 
$
(18,907
)
Denominator - Weighted average shares:
 
 
 
 
Weighted average common shares outstanding for basic and diluted earnings per common share
 
15,916,325

 
15,328,546

Basic and diluted earnings per common share:
 
 
 
 
Net loss per share
 
$
(0.48
)
 
$
(0.90
)
Noncontrolling interest income per share
 
0.01

 
(0.05
)
Preferred dividends per share
 
(0.29
)
 
(0.29
)
Net loss attributable to common shareholders per share
 
$
(0.77
)
 
$
(1.23
)
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share
The following securities were not included in the computation of diluted net loss per share as their effect would have been anti-dilutive (presented on a weighted average balance):
 
 
For the Years Ended December 31,
 
 
2016
 
2015
Options to purchase common stock
 
953,847

 
720,092

Restricted stock
 
898,314

 
1,454,272

Warrants to purchase common stock
 
2,000,000

 
2,000,000

Convertible preferred stock
 
8,200,000

 
8,200,000

  Total
 
12,052,161

 
12,374,364