| Schedule of Calculation of Basic and Diluted Earnings 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 |
|
|