Earnings (Loss) per Share (Tables)

9 Months Ended

Sep. 30, 2020

Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share

The stock options, RSAs, convertible preferred shares and convertible debt that could potentially dilute basic EPS in the future that were not included in the computation of diluted loss per share were as follows:


(in millions)			For the nine months ended September 30, 2020
Assumed conversion of dilutive stock options			2.5
Assumed conversion of dilutive RSAs			0.4
Assumed conversion of convertible preferred shares			0.7
Assumed conversion of convertible debt			7.4

Schedule of Calculation of Basic and Diluted EPS

The following table sets forth the allocation of net income for the three and nine months ended September 30, 2020 and 2019 under the two-class method:


	For the three months ended September 30,				For the nine months ended September 30,
(in millions)	2020		2019		2020		2019
Net income (loss) attributable to Penn National	$	141.9	$	43.9	$	(680.6)	$	136.4
Net income applicable to preferred stock	0.8		—		—		—
Net income (loss) applicable to common stock	$	141.1	$	43.9	$	(680.6)	$	136.4

The following table presents the calculation of basic and diluted earnings (loss) per share for the Company’s common stock for the three and nine months ended September 30, 2020 and 2019:


	For the three months ended September 30,				For the nine months ended September 30,
(in millions, except per share data)	2020		2019		2020		2019
Calculation of basic earnings (loss) per share:
Net income (loss) applicable to common stock	$	141.1	$	43.9	$	(680.6)	$	136.4
Weighted-average common shares outstanding - basic	138.2		115.2		126.9		115.8
Basic earnings (loss) per share	$	1.02	$	0.38	$	(5.36)	$	1.18

Calculation of diluted earnings (loss) per share:
Net income (loss) applicable to common stock	$	141.1	$	43.9	$	(680.6)	$	136.4
Interest expense, net of tax (1):
Convertible Notes	4.2		—		—		—
Diluted income (loss) applicable to common stock	$	145.3	$	43.9	$	(680.6)	$	136.4
Weighted-average common shares outstanding - diluted	155.5		116.7		126.9		117.7
Diluted earnings (loss) per share	$	0.93	$	0.38	$	(5.36)	$	1.16

(1)The three months ended September 30, 2020 were tax-affected at a rate of 21%.

Schedule of Reconciliation of the Weighted-Average Common Shares Outstanding

The following table reconciles the weighted-average common shares outstanding used in the calculation of basic EPS to the weighted-average common shares outstanding used in the calculation of diluted EPS for the three and nine months ended September 30, 2020 and 2019:


	For the three months ended September 30,		For the nine months ended September 30,
(in millions)	2020	2019	2020	2019
Weighted-average common shares outstanding - Basic	138.2	115.2	126.9	115.8
Assumed conversion of:
Dilutive stock options	2.8	1.4	—	1.7
Dilutive RSAs	0.4	0.1	—	0.2
Convertible debt	14.1	—	—	—
Weighted-average common shares outstanding - Diluted	155.5	116.7	126.9	117.7