XML 54 R41.htm IDEA: XBRL DOCUMENT v3.19.1
STOCKHOLDERS' EQUITY AND EARNINGS PER SHARE (Tables)
12 Months Ended
Dec. 31, 2018
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of Stockholders Equity
Our capital structure consisted of the following at December 31, 2018 and 2017:
 
 
 
 
December 31,
 
 
 
 
2018
 
2017
 
 
Authorized
 
Total Issued
 
Total Issued
Common Stock
 
 
 
 
 
 
Common Stock
 
150,208,500

 
1,772,894

 
1,255,642

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

 
18,596,774

 
18,079,522

Preferred Stock
 

 

 

Series B Cumulative Convertible
 
100,000,000

 
10,552,941

 
8,200,000

Series A Redeemable
 

 
22,000

 

Total Preferred Stock
 
100,000,000

 
10,574,941

 
8,200,000

Total
 
300,000,000

 
29,171,715

 
26,279,522

Less: Treasury Stock
 

 
(1,870,164
)
 
(1,826,096
)
Total issued and outstanding
 

 
27,301,551

 
24,453,426

Fair Value Inputs, Instruments Classified in Shareholders' Equity, Quantitative Information
For stock options issued during the years ended December 31, 2018 and 2017, 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,
 
 
2018
 
2017
Expected stock price volatility
 
40
%
 
69
%
Risk-free interest rate
 
2
%
 
2
%
Expected life of options (years)
 
5.5

 
6

Expected dividend yield
 
0

 
0

Discount for lack of marketability
 
25
%
 
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, 2018 and 2017, is presented below:
 
 
Stock Options
 
Restricted Stock
Outstanding At
 
Shares
 
Exercise
Price Per
Share
 
Remaining
Contractual
Term
(in years)
 
Aggregate
Intrinsic
Value
(in millions)
 
Time-Based Restricted Shares
December 31, 2016
 
938,667

 
$
6.10

 
3.1

 
$

 
889,456

Granted
 
116,830

 
1.13

 

 

 
469,097

Exercised or vested
 

 

 

 

 
(567,043
)
Forfeited or expired
 

 

 

 

 

December 31, 2017
 
1,055,497

 
6.74

 
0.3

 

 
791,510

Granted
 
110,979

 
2.42

 

 

 
249,496

Exercised or vested
 

 

 

 

 
(517,252
)
Forfeited or expired
 
(63,849
)
 
(6.52
)
 

 

 

December 31, 2018
 
1,102,627

 
$
5.25

 
1.63

 
$

 
523,754

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 for the years ended December 31, 2018 and 2017 (amounts in thousands, except for per share data):
 
 
Years Ended December 31,
 
 
2018
 
2017
Earnings allocable to common shares:




Numerator - Loss Attributable to Common Shareholders:




Net loss

$
(12,197
)

$
(4,626
)
Net income (loss) attributable to non-controlling interest

(1,144
)

798

Preferred dividends

(7,229
)

(4,856
)
Net loss from continuing operations attributable to common shareholders

(20,570
)

(8,684
)
Net income from discontinued operations



3,071

Net loss attributable to common shareholders

$
(20,570
)

$
(5,613
)







Denominator - Weighted average shares:






Weighted average common shares outstanding for basic and diluted earnings per common share

16,703,866


16,188,250








Basic and diluted earnings per common share:






Net loss per share

(0.80
)

(0.24
)
Preferred dividends per share

(0.43
)

(0.30
)
Net loss per share, continuing operations, net

(1.23
)

(0.54
)
Net loss per share, discontinued operations



0.19

Net loss attributable to common shareholder per share

(1.23
)

(0.35
)
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):
 
 
Years Ended December 31,
 
 
2018
 
2017
Options to purchase common stock
 
1,085,497

 
993,401

Restricted stock
 
318,390

 
640,668

Warrants to purchase common stock
 
2,600,000

 
2,000,000

Convertible preferred stock
 
10,552,941

 
8,200,000

Total

14,556,828


11,834,069