Annual report pursuant to Section 13 and 15(d)

Earnings (Loss) Per Share

v3.24.0.1
Earnings (Loss) Per Share
12 Months Ended
Dec. 31, 2023
Earnings Per Share [Abstract]  
Earnings (Loss) Per Share

Note 15 – Earnings (Loss) Per Share

For the years ended December 31, 2023 and 2022, and the period from July 23, 2021 through December 31, 2021, the period following the Reorganization Transactions and IPO, 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. There were no shares of Class A or Class B common stock outstanding prior to July 23, 2021. 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 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. Weighted average shares of Class B common stock were 17,026 shares, 22,146 shares and 23,084 shares for the years ended December 31, 2023, 2022 and 2021, respectively. The potentially dilutive impact of restricted stock units is calculated using the treasury stock method.

The following table presents the calculation of basic earnings (loss) per share and diluted earnings (loss) per share of Class A common stock:

 

 

 

Years Ended December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Numerator:

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(1,713

)

 

$

2,875

 

 

$

(51,440

)

Less: net (income) loss attributable to noncontrolling interests

 

 

(15,765

)

 

 

19,284

 

 

 

78,417

 

Less: dividends on preferred shares

 

 

(7,652

)

 

 

(13,000

)

 

 

(5,742

)

Less: deemed contribution (dividend)

 

 

49,970

 

 

 

(31,185

)

 

 

(84,994

)

Add: deemed contribution from redemption of convertible preferred stock

 

 

12,679

 

 

 

-

 

 

 

-

 

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

 

$

37,519

 

 

$

(22,026

)

 

$

(63,759

)

Add: dividends on preferred shares

 

 

7,652

 

 

 

-

 

 

 

-

 

Less: deemed (contribution) dividend

 

 

(49,970

)

 

 

-

 

 

 

-

 

Less: deemed contribution from redemption of convertible preferred stock

 

 

(12,679

)

 

 

-

 

 

 

-

 

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

 

$

(17,478

)

 

$

(22,026

)

 

$

(63,759

)

Denominator:

 

 

 

 

 

 

 

 

 

Weighted average shares of Class A common stock outstanding - basic

 

 

31,742

 

 

 

25,295

 

 

 

22,403

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

Convertible preferred stock

 

 

7,963

 

 

 

-

 

 

 

-

 

Weighted average shares of Class A common stock outstanding - diluted

 

 

39,705

 

 

 

25,295

 

 

 

22,403

 

 

 

 

 

 

 

 

 

 

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

 

$

1.18

 

 

$

(0.87

)

 

$

(2.85

)

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

 

$

(0.44

)

 

$

(0.87

)

 

$

(2.85

)

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

 

 

 

 

 

 

 

 

 

Rumble Class A common stock

 

 

-

 

 

 

-

 

 

 

1,300

 

Restricted stock units

 

 

1,477

 

 

 

2,102

 

 

 

1,123

 

Convertible preferred stock

 

 

-

 

 

 

13,889

 

 

 

13,889

 

Conversion of Class B common stock to Class A common stock

 

 

16,491

 

 

 

21,572

 

 

 

22,969

 

Treasury share options

 

 

75

 

 

 

75

 

 

 

-

 

Rumble contingent shares

 

 

2,024

 

 

 

2,024

 

 

 

2,024

 

Profits interests, time vesting

 

 

1

 

 

 

14

 

 

 

74

 

Profits interests, performance vesting

 

 

-

 

 

 

-

 

 

 

1,935