XML 53 R12.htm IDEA: XBRL DOCUMENT v2.4.0.8
Earnings Per Share
9 Months Ended
Sep. 30, 2014
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 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 derivative liabilities (related to the Series C convertible preferred stock and warrants, and the convertible loan) 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,

 

 

2014

 

2013

 

2014

 

2013

Basic and Diluted Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

 

Calculation:

 

 

 

 

 

 

 

 

 

 

 

 

Numerator: basic

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable

 

 

 

 

 

 

 

 

 

 

 

 

to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(4,894)

 

$

82 

 

$

(18,556)

 

$

(2,427)

Discontinued operations

 

 

1,628 

 

 

777 

 

 

2,639 

 

 

(73)

Net earnings (loss) attributable to

 

 

 

 

 

 

 

 

 

 

 

 

common shareholders - total basic

 

$

(3,266)

 

$

859 

 

$

(15,917)

 

$

(2,500)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Numerator: diluted

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable

 

 

 

 

 

 

 

 

 

 

 

 

to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

(4,894)

 

$

82 

 

$

(18,556)

 

$

(2,427)

Preferred C dividend

 

 

 

 

469 

 

 

 

 

Derivative Liability change

 

 

 

 

 

 

 

 

 

 

 

 

in fair market value

 

 

 

 

(2,674)

 

 

 

 

Total continuing operations

 

 

(4,894)

 

 

(2,123)

 

 

(18,556)

 

 

(2,427)

Discontinued operations

 

 

1,628 

 

 

777 

 

 

2,639 

 

 

(73)

Net earnings (loss) attributable to

 

 

 

 

 

 

 

 

 

 

 

 

common shareholders - total diluted

 

$

(3,266)

 

$

(1,346)

 

$

(15,917)

 

$

(2,500)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number

 

 

 

 

 

 

 

 

 

 

 

 

of common shares - basic

 

 

4,685,815 

 

 

2,890,873 

 

 

3,629,588 

 

 

2,889,224 

Restricted stock

 

 

 

 

1,476 

 

 

 

 

Preferred stock

 

 

 

 

3,750,000 

 

 

 

 

Warrants

 

 

 

 

3,750,000 

 

 

 

 

of common shares - diluted

 

 

4,685,815 

 

 

10,392,349 

 

 

3,629,588 

 

 

2,889,224 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted  Earnings

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable

 

 

 

 

 

 

 

 

 

 

 

 

to common shareholders

 

 

 

 

 

 

 

 

 

 

 

 

per weighted average common share:

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations - basic

 

$

(1.04)

 

$

0.03 

 

$

(5.11)

 

$

(0.84)

Discontinued operations - basic

 

 

0.35 

 

 

0.27 

 

 

0.73 

 

 

(0.03)

Total - Basic EPS

 

$

(0.69)

 

$

0.30 

 

$

(4.38)

 

$

(0.87)

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations - diluted

 

$

(1.04)

 

$

(0.20)

 

$

(5.11)

 

$

(0.84)

Discontinued operations - diluted

 

 

0.35 

 

 

0.07 

 

 

0.73 

 

 

(0.03)

Total - Diluted EPS

 

$

(0.69)

 

$

(0.13)

 

$

(4.38)

 

$

(0.87)

 

Potentially dilutive common shares, if any, have been excluded from the denominator if they are antidilutive to earnings (loss) from continuing operations attributable to common shareholders. The number of weighted average shares of common stock for the three and nine months ended September 30, 2014 is significantly higher than the outstanding shares at September 30, 2013 due to the issuance of common stock from the rights offering occurring during the last month of the second quarter of 2014.

 

The following table summarizes the weighted average 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,

 

2014

 

2013

 

2014

 

2013

Outstanding stock options

17,563 

 

31,003 

 

17,563 

 

31,003 

Unvested stock awards outstanding

566 

 

 

7,175 

 

1,555 

Warrants

3,750,000 

 

 

3,750,000 

 

3,750,000 

Series C preferred stock

18,750,000 

 

 

9,903,846 

 

3,750,000 

Convertible debt

 

 

737,179 

 

Total potentially dilutive securities

 

 

 

 

 

 

 

excluded from the denominator

22,518,129 

 

31,003 

 

14,415,763 

 

7,532,558