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

Earnings (Loss) Per Share

v3.25.4
Earnings (Loss) Per Share
12 Months Ended
Dec. 31, 2025
Earnings Per Share [Abstract]  
Earnings (Loss) Per Share

Note 14 – 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 13,861 shares, 16,034 shares and 17,026 shares for the years ended December 31, 2025, 2024 and 2023, 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:

 

 

 

Year ended December 31,

 

 

 

 

2025

 

 

2024

 

 

2023

 

 

Numerator:

 

 

 

 

 

 

 

 

 

 

Net loss attributable to XPO Inc.

 

$

(53,671

)

 

$

(98,696

)

 

$

(6,443

)

 

Less: net loss (income) attributable to noncontrolling interests

 

 

19,880

 

 

 

33,747

 

 

 

(14,133

)

 

Less: dividends on preferred shares

 

 

(5,694

)

 

 

(7,809

)

 

 

(7,652

)

 

Less: deemed contribution (dividend)

 

 

 

 

 

 

 

 

49,970

 

 

Add: deemed contribution (dividend) from redemption of convertible preferred stock

 

 

(11,655

)

 

 

 

 

 

12,679

 

 

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

 

 

(51,140

)

 

 

(72,758

)

 

 

34,421

 

 

Add: dividends on preferred shares

 

 

 

 

 

 

 

 

7,652

 

 

Less: deemed dividend (contribution)

 

 

 

 

 

 

 

 

(49,970

)

 

Less: deemed dividend (contribution) from redemption of convertible preferred stock

 

 

 

 

 

 

 

 

(12,679

)

 

Net loss attributable to XPO Inc. - diluted

 

$

(51,140

)

 

$

(72,758

)

 

$

(20,576

)

 

Denominator:

 

 

 

 

 

 

 

 

 

 

Weighted average shares of Class A common stock outstanding - basic and diluted

 

 

34,804

 

 

 

31,999

 

 

 

31,742

 

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

Convertible preferred stock

 

 

 

 

 

 

 

 

7,963

 

 

Weighted average shares of Class A common stock outstanding - diluted

 

 

34,804

 

 

 

31,999

 

 

 

39,705

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(1.47

)

 

$

(2.27

)

 

$

1.08

 

 

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

 

$

(1.47

)

 

$

(2.27

)

 

$

(0.52

)

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

Restricted stock units

 

 

1,713

 

 

 

1,739

 

 

 

1,477

 

 

Conversion of Class B common stock to Class A common stock

 

 

13,663

 

 

 

14,664

 

 

 

16,491

 

 

Convertible preferred stock

 

 

 

 

 

8,112

 

 

 

 

 

Treasury share options

 

 

75

 

 

 

75

 

 

 

75

 

 

Rumble contingent shares

 

 

2,024

 

 

 

2,024

 

 

 

2,024

 

 

Profits interests, time vesting

 

 

 

 

 

 

 

 

1