XML 50 R11.htm IDEA: XBRL DOCUMENT v2.4.0.8
Earnings Per Share
9 Months Ended
Sep. 30, 2013
Earnings Per Share [Abstract]  
Earnings Per Share

Earnings Per Share

 

Basic earnings per share (“EPS”) is computed by dividing earnings available to common shareholders by the weighted average number of common shares outstanding. Diluted EPS is computed after adjusting the numerator and denominator of the basic EPS computation for the effects of any dilutive potential common shares outstanding during the period, if any. The effects include adjustments to the numerator for any change in fair market value attributed to the derivatives liabilities (related to the Series C convertible preferred stock and warrants) during the period the convertible securities are dilutive. The computation of basic and diluted earnings per common share is presented below: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

(dollars in thousands, except per share data)

 

September 30,

 

September 30,

 

 

2013

 

2012

 

2013

 

2012

Basic and Diluted Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

 

Calculation:

 

 

 

 

 

 

 

 

 

 

 

 

Numerator: basic

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable

 

 

 

 

 

 

 

 

 

 

 

 

to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(16)

 

$

(1,382)

 

$

(2,809)

 

$

(6,852)

Discontinued operations

 

 

875 

 

 

(1,720)

 

 

309 

 

 

723 

Net earnings (loss) attributable to

 

 

 

 

 

 

 

 

 

 

 

 

common shareholders - total basic

 

$

859 

 

$

(3,102)

 

$

(2,500)

 

$

(6,129)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator: diluted

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable

 

 

 

 

 

 

 

 

 

 

 

 

to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(16)

 

$

(1,382)

 

$

(2,809)

 

$

(6,852)

Preferred C dividend

 

 

469 

 

 

 

 

 

 

Derivative Liability change

 

 

 

 

 

 

 

 

 

 

 

 

in fair market value

 

 

(2,674)

 

 

 

 

 

 

Total continuing operations

 

 

(2,221)

 

 

(1,382)

 

 

(2,809)

 

 

(6,852)

Discontinued operations

 

 

875 

 

 

(1,720)

 

 

309 

 

 

723 

Net earnings (loss) attributable to

 

 

 

 

 

 

 

 

 

 

 

 

common shareholders - total diluted

 

$

(1,346)

 

$

(3,102)

 

$

(2,500)

 

$

(6,129)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number

 

 

 

 

 

 

 

 

 

 

 

 

of common shares - basic

 

 

2,890,873 

 

 

2,885,447 

 

 

2,889,224 

 

 

2,884,539 

   Restricted stock

 

 

1,476 

 

 

 

 

 

 

   Series C preferred stock

 

 

3,750,000 

 

 

 

 

 

 

   Warrants

 

 

3,750,000 

 

 

 

 

 

 

Weighted average number

 

 

 

 

 

 

 

 

 

 

 

 

of common shares - diluted

 

 

10,392,349 

 

 

2,885,447 

 

 

2,889,224 

 

 

2,884,539 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted  Earnings

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable

 

 

 

 

 

 

 

 

 

 

 

 

to common shareholders

 

 

 

 

 

 

 

 

 

 

 

 

per weighted average common share:

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations - Basic

 

$

(0.01)

 

$

(0.48)

 

$

(0.98)

 

$

(2.37)

Discontinued operations - Basic

 

 

0.31 

 

 

(0.60)

 

 

0.11 

 

 

0.25 

Total - Basic EPS

 

$

0.30 

 

$

(1.08)

 

$

(0.87)

 

$

(2.12)

Continuing operations - Diluted

 

$

(0.21)

 

$

(0.48)

 

$

(0.98)

 

$

(2.37)

Discontinued operations - Diluted

 

 

0.08 

 

 

(0.60)

 

 

0.11 

 

 

0.25 

Total - Diluted EPS

 

$

(0.13)

 

$

(1.08)

 

$

(0.87)

 

$

(2.12)

 

The net earnings (loss) attributable to noncontrolling interest is allocated between continuing and discontinued operations.  Additionally, unvested stock awards, outstanding stock options, the Series C convertible preferred stock and warrants, and the preferred operating units, if any, have been omitted from the denominator for the purpose of computing diluted earnings per share when the effects of including these awards in the denominator would be antidilutive due to the loss from continuing operations applicable to common shareholders.  The following table summarizes the weighted average of common stock equivalence of potentially dilutive securities that have been excluded from the denominator for the purpose of computing diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

September 30,

 

September 30,

 

2013

 

2012

 

2013

 

2012

Preferred operating units

 

1,428 

 

 

1,428 

Outstanding stock options

31,003 

 

22,253 

 

31,003 

 

22,253 

Unvested stock awards outstanding

 

888 

 

1,555 

 

321 

Warrants

 

3,787,245 

 

3,750,000 

 

3,305,673 

Series C preferred stock

 

3,750,000 

 

3,750,000 

 

3,268,248 

Total potentially dilutive securities

 

 

 

 

 

 

 

excluded from the denominator

31,003 

 

7,561,814 

 

7,532,558 

 

6,597,923