Quarterly report pursuant to Section 13 or 15(d)

Earnings (Loss) Per Share

v3.22.2.2
Earnings (Loss) Per Share
9 Months Ended
Sep. 30, 2022
Earnings Per Share [Abstract]  
Earnings (Loss) Per Share

Note 15 – Earnings (Loss) Per Share

For the three and nine months ended September 30, 2022 and 2021, 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 has been calculated in a manner consistent with that of basic earnings (loss) 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 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 exist 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 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. Because the Company reported net losses for the three months ended September 30, 2022 and the three and nine months ended September 30, 2021, all potentially dilutive common stock equivalents are antidilutive and have been excluded from the calculation of diluted net loss per share.

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

 

 

 

Three Months
Ended
September 30,

 

 

Nine Months
Ended
September 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(13,056

)

 

$

(8,904

)

 

$

3,242

 

 

$

(21,655

)

Less: net income (loss) attributable to noncontrolling interests

 

 

33,271

 

 

 

9,452

 

 

 

(6,295

)

 

 

22,203

 

Less: dividends on preferred shares

 

 

(3,250

)

 

 

(2,492

)

 

 

(9,750

)

 

 

(2,492

)

Less: deemed contribution (dividend)

 

 

(57,096

)

 

 

(6,500

)

 

 

19,794

 

 

 

(6,500

)

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

 

$

(40,131

)

 

$

(8,444

)

 

$

6,991

 

 

$

(8,444

)

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

 

 

-

 

 

 

-

 

 

 

6,295

 

 

 

-

 

Add: dividends on preferred shares

 

 

-

 

 

 

-

 

 

 

9,750

 

 

 

-

 

Less: deemed contributions (dividend)

 

 

-

 

 

 

-

 

 

 

(19,794

)

 

 

-

 

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

 

$

(40,131

)

 

$

(8,444

)

 

$

3,242

 

 

$

(8,444

)

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares of Class A common stock outstanding - basic

 

 

26,156,418

 

 

 

22,146,011

 

 

 

24,781,778

 

 

 

22,146,011

 

Effect of dilutive securities:

 

 

 

 

 

 

 

 

 

 

 

 

Rumble Class A common stock

 

 

-

 

 

 

-

 

 

 

1,300,032

 

 

 

-

 

Restricted stock units

 

 

-

 

 

 

-

 

 

 

538,693

 

 

 

-

 

Convertible preferred stocks

 

 

-

 

 

 

-

 

 

 

13,888,889

 

 

 

-

 

Conversion of Class B common stock to Class A common stock

 

 

-

 

 

 

-

 

 

 

22,313,345

 

 

 

-

 

Weighted average shares of Class A common stock outstanding - diluted

 

 

26,156,418

 

 

 

22,146,011

 

 

 

62,822,737

 

 

 

22,146,011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

(1.53

)

 

$

(0.38

)

 

$

0.28

 

 

$

(0.38

)

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

 

$

(1.53

)

 

$

(0.38

)

 

$

0.05

 

 

$

(0.38

)

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

 

 

 

 

 

 

 

 

 

 

 

 

Rumble Class A common stock

 

 

1,300,032

 

 

 

1,300,032

 

 

 

-

 

 

 

1,300,032

 

Restricted stock units

 

 

2,121,161

 

 

 

821,308

 

 

 

-

 

 

 

821,308

 

Convertible preferred stocks

 

 

13,888,889

 

 

 

13,888,889

 

 

 

-

 

 

 

13,888,889

 

Conversion of Class B common stock to Class A common stock

 

 

21,650,669

 

 

 

22,963,246

 

 

 

-

 

 

 

22,963,246

 

Profits interests, performance vesting

 

 

-

 

 

 

1,934,550

 

 

 

-

 

 

 

1,934,550

 

Rumble contingent shares

 

 

2,024,445

 

 

 

2,024,445

 

 

 

2,024,445

 

 

 

2,024,445

 

Profits interests, time vesting

 

 

15,303

 

 

 

250,106

 

 

 

15,303

 

 

 

250,106