Annual report [Section 13 and 15(d), not S-K Item 405]

Earnings (Loss) Per Share

v3.25.0.1
Earnings (Loss) Per Share
12 Months Ended
Dec. 31, 2024
Earnings Per Share [Abstract]  
Earnings (Loss) Per Share

Note 16 – 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 (loss) 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 16,034 shares, 17,026 shares and 22,146 shares for the years ended December 31, 2024, 2023 and 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 (loss) per share of Class A common stock:

 

 

 

Years ended December 31,

 

 

 

2024

 

 

2023

 

 

2022

 

Numerator:

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(98,696

)

 

$

(6,443

)

 

$

1,101

 

Less: net (income) loss attributable to noncontrolling interests

 

 

33,747

 

 

 

(14,133

)

 

 

20,740

 

Less: dividends on preferred shares

 

 

(7,809

)

 

 

(7,652

)

 

 

(13,000

)

Less: deemed contribution (dividend)

 

 

 

 

 

49,970

 

 

 

(31,185

)

Add: deemed contribution from redemption of convertible preferred stock

 

 

 

 

 

12,679

 

 

 

 

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

 

 

(72,758

)

 

 

34,421

 

 

 

(22,344

)

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 loss attributable to XPO Inc. - diluted

 

$

(72,758

)

 

$

(20,576

)

 

$

(22,344

)

Denominator:

 

 

 

 

 

 

 

 

 

Weighted average shares of Class A common stock outstanding - basic

 

 

31,999

 

 

 

31,742

 

 

 

25,295

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

Convertible preferred stock

 

 

 

 

 

7,963

 

 

 

 

Weighted average shares of Class A common stock outstanding - diluted

 

 

31,999

 

 

 

39,705

 

 

 

25,295

 

 

 

 

 

 

 

 

 

 

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

 

$

(2.27

)

 

$

1.08

 

 

$

(0.88

)

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

 

$

(2.27

)

 

$

(0.52

)

 

$

(0.88

)

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Restricted stock units

 

 

1,739

 

 

 

1,477

 

 

 

2,102

 

Conversion of Class B common stock to Class A common stock

 

 

14,664

 

 

 

16,491

 

 

 

21,572

 

Convertible preferred stock

 

 

8,112

 

 

 

 

 

 

13,889

 

Treasury share options

 

 

75

 

 

 

75

 

 

 

75

 

Rumble contingent shares

 

 

2,024

 

 

 

2,024

 

 

 

2,024

 

Profits interests, time vesting

 

 

 

 

 

1

 

 

 

14