XML 68 R12.htm IDEA: XBRL DOCUMENT v3.3.0.814
Earnings Per Share
9 Months Ended
Sep. 30, 2015
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 of 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,

 

 

2015

 

2014

 

2015

 

2014

Basic and Diluted Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

 

Calculation: *

 

 

 

 

 

 

 

 

 

 

 

 

Numerator: basic

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

10,158 

 

$

(4,894)

 

$

3,790 

 

$

(18,556)

Discontinued operations

 

 

158 

 

 

1,628 

 

 

2,287 

 

 

2,639 

Net earnings (loss) attributable to common shareholders - total basic

 

$

10,316 

 

$

(3,266)

 

$

6,077 

 

$

(15,917)

Numerator: diluted

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable to common shareholders:

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

$

10,158 

 

$

(4,894)

 

$

3,790 

 

$

(18,556)

Preferred stock dividend

 

 

522 

 

 

 

 

1,543 

 

 

Preferred stock derivative liability change in fair market value

 

 

(5,217)

 

 

 

 

(4,812)

 

 

Warrant derivative liability change in fair market value

 

 

(2,678)

 

 

 

 

(3,196)

 

 

Total continuing operations

 

 

2,785 

 

 

(4,894)

 

 

(2,675)

 

 

(18,556)

Discontinued operations

 

 

158 

 

 

1,628 

 

 

2,287 

 

 

2,639 

Net earnings (loss) attributable to common shareholders - total diluted

 

$

2,943 

 

$

(3,266)

 

$

(388)

 

$

(15,917)

Weighted average number of common shares - basic

 

 

4,927,503 

 

 

4,685,815 

 

 

4,868,610 

 

 

3,629,588 

Restricted stock

 

 

714 

 

 

 

 

648 

 

 

Preferred stock

 

 

18,750,000 

 

 

 

 

18,750,000 

 

 

Warrants - employees

 

 

5,745 

 

 

 

 

5,745 

 

 

Warrants

 

 

(361,115)

 

 

 

 

(78,272)

 

 

Weighted average number of common shares - diluted

 

 

23,322,847 

 

 

4,685,815 

 

 

23,546,731 

 

 

3,629,588 

Basic and Diluted  Earnings

 

 

 

 

 

 

 

 

 

 

 

 

Per Common Share:

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable to common shareholders

 

 

 

 

 

 

 

 

 

 

 

 

per weighted average common share:

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations - basic

 

$

2.06 

 

$

(1.04)

 

$

0.78 

 

$

(5.11)

Discontinued operations - basic

 

 

0.03 

 

 

0.35 

 

 

0.47 

 

 

0.73 

Total - Basic EPS

 

$

2.09 

 

$

(0.69)

 

$

1.25 

 

$

(4.38)

Continuing operations - diluted

 

$

0.12 

 

$

(1.04)

 

$

(0.11)

 

$

(5.11)

Discontinued operations - diluted

 

 

0.01 

 

 

0.35 

 

 

0.09 

 

 

0.73 

Total - Diluted EPS

 

$

0.13 

 

$

(0.69)

 

$

(0.02)

 

$

(4.38)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* The loss (earnings) attributable to noncontrolling interest is allocated between continuing and discontinued operations for the purpose of the EPS calculation.

 

Potentially dilutive common shares, if any, have been excluded from the denominator if they are antidilutive to net earnings (loss) attributable to common shareholders. The number of weighted average shares of common stock for the three and nine months ended September 30, 2015 is significantly higher than the outstanding shares at September 30, 2014 due to the issuance of common stock from the rights offering 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,

 

2015

 

2014

 

2015

 

2014

Outstanding stock options

5,625 

 

17,563 

 

5,625 

 

17,563 

Unvested stock awards outstanding

329 

 

566 

 

395 

 

7,175 

Warrants - employees

430,000 

 

 

335,147 

 

Common operating units *

12,126 

 

12,126 

 

12,126 

 

12,126 

LTIP units *

657,894 

 

 

513,302 

 

Warrants

3,750,000 

 

3,750,000 

 

3,750,000 

 

3,750,000 

Series C preferred stock

 

18,750,000 

 

 

9,903,846 

Convertible debt

 

 

 

737,179 

Total potentially dilutive securities excluded from the denominator

4,855,974 

 

22,530,255 

 

4,616,595 

 

14,427,889 

 

 

 

 

 

 

 

 

 

 

 

 

* Long Term Incentive Plan (LTIP) and common operating units of SLP have been omitted from the denominator for the purpose of computing diluted earnings per share since the effect of including these amounts in the numerator and denominator would have no impact.