Quarterly report pursuant to Section 13 or 15(d)

Earnings (Loss) Per Share

v3.22.2
Earnings (Loss) Per Share
6 Months Ended
Jun. 30, 2022
Earnings Per Share [Abstract]  
Earnings Per Share

Note 15 – Earnings Per Share

For the three and six months ended June 30, 2022, basic earnings per share has been calculated by dividing net income attributable to Class A common stockholders by the weighted average number of shares of Class A common stock outstanding for the period. Diluted earnings per share has been calculated in a manner consistent with that of basic earnings per share while considering all potentially dilutive shares of Class A common stock outstanding during the period.

Because a portion of XPO Holdings is owned by parties other than the Company, those parties participate in earnings at the XPO Holdings level. Additionally, given the organizational structure of XPO Inc, a parallel capital structure exists at XPO Holdings such that the shares of XPO Holdings are redeemable on a one-to-one basis with the XPO Inc. shares. In order to maintain the one-to-one ratio, the preferred stock issued at the XPO Inc. level also exist at the XPO Holdings level. The Company applies the two class method to allocate undistributed earnings of XPO Holdings, and in doing so, determines the portion of XPO Holdings’ income that is attributable to the Company and accordingly reflected in income available to common stockholders in the Company’s calculation of basic earnings per share. Due to the attribution of only a portion of the preferred stock dividends issued by XPO Holdings to the Company in first determining basic earnings per share at the subsidiary level, the amounts presented as net income attributable to noncontrolling interests and net income attributable to XPO Inc. presented below will not agree to the amounts presented on the condensed consolidated statement of operations.
 

Diluted earnings per share attributable to common stockholders adjusts the basic earnings per share attributable to common stockholders and the weighted average number of shares of common stock outstanding for the potential dilutive impact of potential common stock. The potential dilutive impact of redeemable convertible preferred stock and Class B common stock was calculated using the as-if-converted method. The potentially dilutive impact of restricted stock units was calculated using the treasury stock method.

The following table presents the calculation of basic and diluted earnings per share for the three and six months ended June 30, 2022:

 

 

 

Three Months
Ended
June 30, 2022

 

 

Six Months
Ended
June 30, 2022

 

Numerator:

 

 

 

 

 

 

Net income

 

$

31,477

 

 

$

16,298

 

Less: net income attributable to noncontrolling interests

 

 

(72,592

)

 

 

(41,998

)

Less: dividends on preferred shares

 

 

(3,250

)

 

 

(6,500

)

Add: deemed contribution

 

 

127,821

 

 

 

76,890

 

Net income attributable to XPO Inc. - basic

 

$

83,456

 

 

$

44,690

 

Add: net income attributable to non-controlling interests

 

 

72,592

 

 

 

41,998

 

Add: dividends on preferred shares

 

 

3,250

 

 

 

6,500

 

Less: deemed contributions

 

 

(127,821

)

 

 

(76,890

)

Net income attributable to XPO Inc. - diluted

 

$

31,477

 

 

$

16,298

 

Denominator:

 

 

 

 

 

 

Weighted average shares of Class A common stock outstanding - basic

 

 

25,414,394

 

 

 

24,083,066

 

Effect of dilutive securities:

 

 

 

 

 

 

Rumble Class A common stock

 

 

1,300,032

 

 

 

1,300,032

 

Restricted stock units

 

 

473,776

 

 

 

791,234

 

Convertible preferred stocks

 

 

13,888,889

 

 

 

13,888,889

 

Conversion of Class B common stock to Class A common stock

 

 

22,106,177

 

 

 

22,632,802

 

Weighted average shares of Class A common stock outstanding - diluted

 

 

63,183,268

 

 

 

62,696,023

 

 

 

 

 

 

 

 

Net earnings per share attributable to Class A common stock - basic

 

$

3.28

 

 

$

1.86

 

Net earnings per share attributable to Class A common stock - diluted

 

$

0.50

 

 

$

0.26

 

Shares excluded from diluted earnings per share of Class A common stock:

 

 

 

 

 

 

Rumble contingent shares

 

 

2,024,445

 

 

 

2,024,445

 

Profits interests, time vesting

 

 

1,469

 

 

 

1,301