Quarterly report pursuant to Section 13 or 15(d)

Earnings (Loss) Per Share

v3.23.3
Earnings (Loss) Per Share
9 Months Ended
Sep. 30, 2023
Earnings Per Share [Abstract]  
Earnings (Loss) Per Share

Note 15 – Earnings (Loss) Per Share

Basic earnings (loss) per share has been calculated by dividing net income (loss) attributable to Class A common stockholders by the weighted average number of shares of Class A common stock outstanding for the period. Diluted earnings (loss) per share of Class A common stock has been computed by dividing net income attributable to XPO Inc. by the weighted average number of shares of Class A common stock outstanding adjusted to give effect to potentially dilutive securities.

Because a portion of XPO Holdings is owned by parties other than the Company, those parties participate in earnings and losses 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 exists at the XPO Holdings level. The Company applies the two-class method to allocate undistributed earnings or losses of XPO Holdings, and in doing so, determines the portion of XPO Holdings’ income or loss that is attributable to the Company and accordingly reflected in income or loss available to common stockholders in the Company’s calculation of basic earnings (loss) 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 (loss) per share at the subsidiary level, the amounts presented as net income (loss) attributable to noncontrolling interests and net income (loss) attributable to XPO Inc. presented below will not agree to the amounts presented on the condensed consolidated statement of operations.

Diluted earnings (loss) per share attributable to common stockholders adjusts the basic earnings or losses per share attributable to common stockholders and the weighted average number of shares of Class A common stock outstanding to give effect to potentially dilutive securities. The potential dilutive impact of redeemable Convertible Preferred shares and Class B common stock is evaluated using the as-if-converted method. The potential dilutive effects of Class B common stock were determined to be anti-dilutive for the three and nine months ended September 30, 2023 and were excluded from the computation of diluted earnings per share. Because the Company reported a net loss for the three months ended September 30, 2022, all potentially dilutive common stock equivalents are antidilutive and have been excluded from the calculation of diluted net loss per share. Weighted average shares of Class B common stock were 16,503 and 17,206 for the three and nine months ended September 30, 2023, respectively, and 21,685 and 22,313 for the three and nine months ended September 30, 2022, respectively. The potentially dilutive impact of RSUs is calculated using the treasury stock method.

The following table presents the calculation of basic and diluted earnings per share for the three and nine months ended September 30, 2023 and 2022:

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(5,183

)

 

$

(13,056

)

 

$

7,362

 

 

$

3,242

 

Less: net (income) loss attributable to noncontrolling interests

 

 

(14,976

)

 

 

33,271

 

 

 

(14,127

)

 

 

(6,295

)

Less: dividends on preferred shares

 

 

(1,863

)

 

 

(3,250

)

 

 

(5,789

)

 

 

(9,750

)

Add: deemed contribution (dividend)

 

 

51,435

 

 

 

(57,096

)

 

 

34,326

 

 

 

19,794

 

Add: deemed contribution from redemption of convertible preferred stock

 

 

 

 

 

 

 

 

12,679

 

 

 

 

Net income (loss) attributable to XPO Inc. - basic

 

 

29,413

 

 

 

(40,131

)

 

 

34,451

 

 

 

6,991

 

Add: net income (loss) attributable to non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

6,295

 

Add: dividends on preferred shares

 

 

1,863

 

 

 

 

 

 

5,789

 

 

 

9,750

 

Less: deemed (contribution) dividend

 

 

(51,435

)

 

 

 

 

 

(34,326

)

 

 

(19,794

)

Less: Deemed contribution from redemption of convertible preferred stock

 

 

 

 

 

 

 

 

(12,679

)

 

 

-

 

Net income (loss) attributable to XPO Inc. - diluted

 

$

(20,159

)

 

$

(40,131

)

 

$

(6,765

)

 

$

3,242

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of Class A common stock outstanding - basic

 

 

32,260

 

 

 

26,156

 

 

 

32,025

 

 

 

24,782

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

Rumble Class A common stock

 

 

 

 

 

 

 

 

 

 

 

1,300

 

Restricted stock units

 

 

 

 

 

 

 

 

 

 

 

539

 

Convertible preferred stock

 

 

7,963

 

 

 

 

 

 

7,963

 

 

 

13,889

 

Conversion of Class B common stock to Class A common stock

 

 

 

 

 

 

 

 

 

 

 

22,313

 

Weighted average shares of Class A common stock outstanding - diluted

 

 

40,223

 

 

 

26,156

 

 

 

39,988

 

 

 

62,823

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

0.91

 

 

$

(1.53

)

 

$

1.08

 

 

$

0.28

 

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

 

$

(0.50

)

 

$

(1.53

)

 

$

(0.17

)

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

 

Anti-dilutive shares excluded from diluted earnings (loss) per share of Class A common stock:

 

 

 

 

 

 

 

 

 

 

 

 

Rumble Class A common stock

 

 

 

 

 

1,300

 

 

 

 

 

 

 

Restricted stock units

 

 

1,342

 

 

 

2,121

 

 

 

1,342

 

 

 

 

Conversion of Class B common stock to Class A common stock

 

 

16,492

 

 

 

21,651

 

 

 

16,492

 

 

 

 

Convertible preferred stock

 

 

 

 

 

13,889

 

 

 

 

 

 

 

Accelerated Purchase Program - final settlement

 

 

589

 

 

 

 

 

 

589

 

 

 

 

Rumble contingent shares

 

 

2,024

 

 

 

2,024

 

 

 

2,024

 

 

 

2,024

 

Profits interests, time vesting

 

 

1

 

 

 

15

 

 

 

1

 

 

 

15