XML 24 R25.htm IDEA: XBRL DOCUMENT v3.3.0.814
Earnings Per Share (Tables)
9 Months Ended
Sep. 30, 2015
Earnings Per Share [Abstract]  
Schedule Of Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the nine months ended

 

September 30,

 

September 30,

 

2015

 

2014

 

2015

 

2014

 

(in millions, except share/per share amounts)

Net income (loss)

$

(1,739)

 

$

211 

 

$

(2,449)

 

$

612 

Mandatory convertible preferred stock dividend

 

27 

 

 

 –  

 

 

79 

 

 

 – 

Net income (loss) attributable to common stock

 

(1,766)

 

 

211 

 

 

(2,528)

 

 

612 

 

 

 

 

 

 

 

 

 

 

 

 

Number of common shares:

 

 

 

 

 

 

 

 

 

 

 

Weighted average outstanding

 

382,098,080 

 

 

351,457,043 

 

 

379,909,748 

 

 

351,357,913 

Issued upon assumed exercise of outstanding stock options (1)

 

–  

 

 

235,944 

 

 

–  

 

 

354,940 

Effect of issuance of non-vested restricted common stock (2)

 

–  

 

 

514,668 

 

 

–  

 

 

484,786 

Effect of issuance of non-vested performance units (3)

 

–  

 

 

119,595 

 

 

–  

 

 

136,907 

Effect of issuance of mandatory convertible preferred stock (4)

 

–  

 

 

–  

 

 

–  

 

 

–  

Weighted average and potential dilutive outstanding

 

382,098,080 

 

 

352,327,250 

 

 

379,909,748 

 

 

352,334,546 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(4.62)

 

$

0.60 

 

$

(6.65)

 

$

1.74 

Diluted

$

(4.62)

 

$

0.60 

 

$

(6.65)

 

$

1.74 

 

(1)

Due to the net loss for the three and nine months ended September 30, 2015, options of 3,796,778 shares and 3,778,140 shares, respectively, were antidilutive and excluded from the calculation of diluted earnings per share.  For the three and nine months ended September 30, 2014, options of 1,254,842 shares and 1,111,128 shares, respectively, were antidilutive and excluded from the calculation of diluted earnings per share. 

 

(2)

Due to the net loss for the three and nine months ended September 30, 2015,  1,469,380 shares and 1,472,379 shares, respectively, of restricted stock were antidilutive and excluded from the calculation of diluted earnings per share. For the three and nine months ended September 30, 2014, 27,916 shares and 24,215 shares, respectively, of restricted stock were antidilutive and excluded from the calculation of diluted earnings per share. 

 

(3)

Due to the net loss for the three and nine months ended September 30, 2015, 89,802 shares and 135,836 shares, respectively, of performance units were antidilutive and excluded from the calculation of diluted earnings per share.

 

(4)

Due to the net loss for the three and nine months ended September 30, 2015,  74,999,895 and 69,505,397 of weighted average common shares issuable upon the assumed conversion of the mandatory convertible preferred stock, respectively, were antidilutive and excluded from the calculation of diluted earnings per share.