XML 35 R21.htm IDEA: XBRL DOCUMENT v3.6.0.2
Earnings Per Share
12 Months Ended
Dec. 31, 2016
Earnings Per Share [Abstract]  
Earnings Per Share

NOTE 14. EARNINGS PER SHARE



Basic earnings per share (“EPS”) is computed by dividing net earnings (loss) attributable 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. These effects include adjustments to the numerator for any change in fair value included in net earnings (loss) attributed to the certain derivative liabilities (related to the Series C Preferred Stock and warrants) during the period the convertible securities are dilutive. The computation of basic and diluted EPS is presented below:





 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

Year ended December 31,



 

2016

 

2015

 

2014

Numerator: Basic (1)

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable to common shareholders

 

 

 

 

 

 

 

 

 

Continuing operations - Basic 

 

$

1,390 

 

$

6,055 

 

$

(22,581)

Discontinued operations - Basic 

 

 

657 

 

 

3,438 

 

 

2,893 

Total Basic

 

$

2,047 

 

$

9,493 

 

$

(19,688)



 

 

 

 

 

 

 

 

 

Numerator: Diluted (1)

 

 

 

 

 

 

 

 

 

Net earnings (loss) attributable to common shareholders from continuing operations

 

$

1,390 

 

$

6,055 

 

$

(22,581)

Dividends on Series C Preferred Stock

 

 

 -

 

 

2,074 

 

 

 -

Dividends on Series D Preferred Stock

 

 

3,090 

 

 

 -

 

 

 -

Unrealized gain on warrant derivative

 

 

 -

 

 

(4,122)

 

 

 -

Unrealized gain on Series C Preferred Embedded Derivative

 

 

 -

 

 

(7,533)

 

 

 -

Continuing operations - Diluted

 

 

4,480 

 

 

(3,526)

 

 

(22,581)

Discontinued operations - Diluted

 

 

657 

 

 

3,438 

 

 

2,893 

Total Diluted

 

$

5,137 

 

$

(88)

 

$

(19,688)



 

 

 

 

 

 

 

 

 

Denominator

 

 

 

 

 

 

 

 

 

Weighted average number of common shares - Basic

 

 

4,947,234 

 

 

4,885,625 

 

 

3,897,092 

Unvested stock

 

 

 -

 

 

4,025 

 

 

 -

Series C Preferred Stock

 

 

 -

 

 

18,750,000 

 

 

 -

Series D Preferred Stock

 

 

31,033,818 

 

 

 -

 

 

 -

Warrants - Employees

 

 

 -

 

 

691 

 

 

 -

Warrants - RES

 

 

 -

 

 

(399,778)

 

 

 -

Weighted average number of common shares - Diluted

 

 

35,981,052 

 

 

23,240,563 

 

 

3,897,092 



 

 

 

 

 

 

 

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

Continuing operations - Basic

 

$

0.28 

 

$

1.24 

 

$

(5.79)

Discontinued operations - Basic

 

 

0.13 

 

 

0.70 

 

 

0.74 

Total - Basic Earnings Per Share

 

$

0.41 

 

$

1.94 

 

$

(5.05)



 

 

 

 

 

 

 

 

 

Continuing operations - Diluted

 

$

0.12 

 

$

(0.15)

 

$

(5.79)

Discontinued operations - Diluted

 

 

0.02 

 

 

0.15 

 

 

0.74 

Total - Diluted Earnings Per Share

 

$

0.14 

 

$

-

 

$

(5.05)



 

 

 

 

 

 

 

 

 

(1) 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 following table summarizes the weighted average number of potentially dilutive securities that have been excluded from the denominator for the purpose of computing diluted EPS:







 

 

 

 

 

 



Year ended December 31,

 



2016

 

2015

 

2014

 

Outstanding stock options

5,625 

 

5,625 

 

8,750 

 

Unvested stock awards outstanding

 -

 

 -

 

1,541 

 

Warrants - RES

3,750,000 

 

 -

 

3,750,000 

 

Warrants - Employees

430,000 

 

359,121 

 

 -

 

Series C preferred Stock

3,893,443 

 

 -

 

18,750,000 

 

LTIP common units (1)

657,894 

 

549,747 

 

 -

 

Convertible debt

502,690 

 

 -

 

551,370 

 

CHLP common units (1)

300,728 

 

84,556 

 

12,126 

 

Total potentially dilutive securities excluded from the denominator

9,540,380 

 

999,049 

 

23,073,787 

 



(1)

LTIP and common units of CHLP have been omitted from the denominator for the purpose of computing diluted EPS since the effect of including these amounts in the numerator and denominator would have no impact on calculated EPS