XML 47 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Net Income (Loss) Per Common Share (Tables)
12 Months Ended
Dec. 31, 2017
Earnings Per Share [Abstract]  
Calculation of Basic Net Income (Loss) Per Share Attributable to Common Stockholders

The following table presents the calculation of basic net income (loss) per share attributable to common stockholders for the periods presented:

(in thousands, except share and per share data)

 

Year ended

December 31, 2017

 

 

Year ended

December 31, 2016

 

 

Year ended

December 31, 2015

 

Numerator for basic net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

25,882

 

 

$

201,700

 

 

$

(61,833

)

Less: Series B preferred stock dividends

 

(18,050

)

 

 

(18,000

)

 

 

(17,748

)

Less: undistributed earnings attributed to participating securities (basic calculation)

 

(5,417

)

 

 

(116,774

)

 

 

 

Basic net income (loss) attributable to common stockholders

$

2,415

 

 

$

66,926

 

 

$

(79,581

)

Denominator for basic net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

206,576,233

 

 

 

206,291,857

 

 

 

204,776,405

 

Weighted-average unvested restricted shares outstanding

 

(3,980,945

)

 

 

(4,020,970

)

 

 

(3,029,792

)

Denominator for basic net income (loss) per share

 

202,595,288

 

 

 

202,270,887

 

 

 

201,746,613

 

Basic net income (loss) per share attributable to common stockholders

$

0.01

 

 

$

0.33

 

 

$

(0.39

)

 

Calculation of Diluted Net Income (Loss) Per Share Attributable to Common Stockholders

The following table presents the calculation of diluted net income (loss) per share attributable to common stockholders for the periods presented:

(in thousands, except share and per share data)

 

Year ended

December 31, 2017

 

 

Year ended

December 31, 2016

 

 

Year ended

December 31, 2015

 

Numerator for diluted net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

$

25,882

 

 

$

201,700

 

 

$

(61,833

)

Less: Series B preferred stock dividends

 

(18,050

)

 

 

(18,000

)

 

 

(17,748

)

Less: undistributed earnings attributed to participating securities (diluted calculation)

 

(5,417

)

 

 

(112,115

)

 

 

 

Diluted net income (loss) attributable to common stockholders

$

2,415

 

 

$

71,585

 

 

$

(79,581

)

Denominator for diluted net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

Weighted-average shares outstanding

 

206,576,233

 

 

 

206,291,857

 

 

 

204,776,405

 

Weighted-average unvested restricted shares outstanding

 

(3,980,945

)

 

 

(4,020,970

)

 

 

(3,029,792

)

Effect of dilutive potential shares

 

10,065,629

 

 

 

33,135,473

 

 

 

 

Denominator for diluted net income (loss) per share

 

212,660,917

 

 

 

235,406,360

 

 

 

201,746,613

 

Diluted net income (loss) per share attributable to common stockholders

$

0.01

 

 

$

0.30

 

 

$

(0.39

)

 

Schedule of Potential Dilutive Common Shares

The following table summarizes shares subject to exercise or vesting conditions as more fully described in Note 9: Capital Stock and Derivative Instruments.  These shares could potentially be dilutive in future periods if we realize net income attributable to common and participating stockholders and the contingent or unvested stock is converted to WMIH common stock.  The cash payment of $84.4 million, which would be received upon exercise of the warrants, has not been considered as an offset to the dilutive shares under warrants outstanding below.

 

Potential dilution to common

 

 

Minimum

shares

 

 

Maximum

shares

 

Restricted shares subject to vesting

 

4,053,640

 

 

 

4,053,640

 

Series A Preferred Stock

 

10,065,629

 

 

 

10,065,629

 

Warrants outstanding

 

61,400,000

 

 

 

61,400,000

 

Maximum number of restricted shares to be issued if Series B conversion is below $2.25

 

 

 

 

1,015,874

 

Series B Preferred Stock ($1.35 conversion)

 

444,444,444

 

 

 

444,444,444

 

Potential common shares issued to satisfy Series B Preferred Stock dividends (full term)

 

 

 

 

64,285,714

 

Potential common shares issued to satisfy Series B Preferred Stock acquisition conversion payment

 

 

 

 

11,428,572

 

Potential dilutive shares if converted to common

 

519,963,713

 

 

 

596,693,873