XML 64 R45.htm IDEA: XBRL DOCUMENT v2.4.1.9
Share-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2014
Successor [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Schedule of Stock Option Valuation Assumptions
We used the Black-Scholes stock option pricing model to estimate the fair value of Tranche 1 and Tranche 2 without a market condition (service and performance conditions only) stock option awards with the following weighted average assumptions:
 
For the Year Ended
 
For the Period
 
December 31, 2014
 
December 31, 2013
 
September 29, 2012 to December 31, 2012
 
(Successor)
 
(Successor)
 
(Successor)
TRANCHE 1
 
 
 
 
 
Risk-free interest rate
2.1
%
 
N/A
 
0.9
%
Expected life (in years)
6.3

 
N/A
 
5.0

Expected volatility
63.0
%
 
N/A
 
75.0
%
Dividend
0.0
%
 
N/A
 
0.0
%
 
 
 
 
 
 
 
For the Year Ended
 
For the Period
 
December 31, 2014
 
December 31, 2013
 
September 29, 2012 to December 31, 2012
 
(Successor)
 
(Successor)
 
(Successor)
TRANCHE 2
 
 
 
 
 
Risk-free interest rate
2.1
%
 
N/A
 
1.0
%
Expected life (in years)
6.5

 
N/A
 
5.0

Expected volatility
63.0
%
 
N/A
 
75.0
%
Dividend
0.0
%
 
N/A
 
0.0
%
Schedule of Options Weighted Average Grant Date Fair Value
A summary of the calculated estimated grant date fair value per option is as follows:
 
For the Year Ended
 
For the Period
 
December 31, 2014
 
December 31, 2013
 
September 29, 2012 to December 31, 2012
Fair value of stock options
(Successor)
 
(Successor)
 
(Successor)
TRANCHE 1

$0.83

 
N/A
 

$0.67

TRANCHE 2 without market condition

$0.85

 
N/A
 

$0.68

TRANCHE 2 with market condition

$0.72

 
N/A
 

$0.66

Schedule of Restricted Stock and Restricted Stock Units Activity
The following is a summary of our RSU activity (shares and aggregate intrinsic value in thousands):
 
Shares
 
Weighted Average Grant Price
 
Aggregate Intrinsic Value
Balance at December 31, 2013
375

 

$1.00

 
 
Granted

 
1.00

 
 
Vested
(50
)
 
1.00

 
 
Forfeited

 
1.00

 
 
Non-vested restricted stock unit balance at December 31, 2014
325

 

$1.00

 

$832

Schedule of Stock Option Activity
The following is a summary of our stock option activity (shares in thousands):
 
Shares
 
Weighted Average Exercise Price
 
Weighted Average Remaining Life
 
Aggregate Intrinsic Value
TRANCHE 1
 
 
 
 
 
 
 
Balance at December 31, 2013
21,830

 

$1.00

 
 
 
 
Granted
6,604

 
1.40

 
 
 
 
Exercised
(170
)
 
1.00

 
 
 
 
Forfeited
(400
)
 
1.02

 
 
 
 
Balance at December 31, 2014
27,864

 
1.09

 
8.2
 
40,834

Exercisable at December 31, 2014
8,762

 
1.01

 
7.9
 
13,569

Vested and expected to vest at December 31, 2014
27,488

 

$1.10

 
8.2
 

$40,248

 
 
 
 
 
 
 
 
 
Shares
 
Weighted Average Exercise Price
 
Weighted Average Remaining Life
 
Aggregate Intrinsic Value
TRANCHE 2
 
 
 
 
 
 
 
Balance at December 31, 2013
21,330

 

$1.00

 
 
 
 
Granted
6,104

 
1.40

 
 
 
 
Exercised
(110
)
 
1.00

 
 
 
 
Forfeited
(400
)
 
1.02

 
 
 
 
Balance at December 31, 2014
26,924

 
1.09

 
8.2
 
39,568

Exercisable at December 31, 2014
8,372

 
1.00

 
7.8
 
13,060

Vested and expected to vest at December 31, 2014
26,384

 

$1.09

 
8.2
 

$38,795

Successor [Member] | Stock Options [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Schedule of Allocation of Share-Based Compensation Cost
Set forth below is the impact on our results of operations of recording share-based compensation from stock options for the years ended December 31, 2014, December 31, 2013 and for the period from September 29, 2012 to December 31, 2012 ($ amounts in thousands):
 
For the Year Ended
 
For the Year Ended
 
For the Period
 
December 31, 2014
 
December 31, 2013
 
September 29, 2012 to December 31, 2012
 
(Successor)
 
(Successor)
 
(Successor)
Cost of goods sold

$858

 

$901

 

$223

Selling, general and administrative
7,721

 
8,147

 
2,003

Total, pre-tax
8,579

 
9,048

 
2,226

Tax effect of share-based compensation
(3,088
)
 
(3,348
)
 
(824
)
Total, net of tax

$5,491

 

$5,700

 

$1,402

Successor [Member] | Rollover Stock Options [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Schedule of Stock Option Activity
The following is a summary of our Rollover Stock Options activity (shares and aggregate intrinsic value in thousands):
 
Shares
 
Weighted Average Exercise Price
 
Weighted Average Remaining Life
 
Aggregate Intrinsic Value
 
 
 
 
 
 
 
 
Balance at December 31, 2013
17,351

 

$0.25

 
 
 
 
Granted

 
0.25

 
 
 
 
Exercised
(268
)
 
0.25

 
 
 
 
Forfeited

 
0.25

 
 
 
 
Balance at December 31, 2014
17,083

 
0.25

 
5.4
 

$39,461

Exercisable at December 31, 2014
17,083

 

$0.25

 
5.4
 

$39,461

Successor [Member] | Restricted Stock Units (RSUs) [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Schedule of Allocation of Share-Based Compensation Cost
Set forth below is the impact on our results of operations of recording share-based compensation from RSUs for the years ended December 31, 2014, and 2013, and for the period September 29, 2012 to December 31, 2012 ($ amounts in thousands):
 
For the Year Ended
 
For the Period
 
December 31, 2014
 
December 31, 2013
 
September 29, 2012 to December 31, 2012
 
(Successor)
 
(Successor)
 
(Successor)
Cost of goods sold

$—

 

$—

 

$1

Selling, general and administrative
99

 
106

 
13

Total, pre-tax
99

 
106

 
14

Tax effect of share-based compensation
(36
)
 
(39
)
 
(5
)
Total, net of tax

$63

 

$67

 

$9


Predecessor [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Schedule of Stock Option Valuation Assumptions
We used the Black-Scholes stock option pricing model to estimate the fair value of stock option awards with the following weighted average assumptions:
 
For the period ended
 
September 28, 2012
Risk-free interest rate
0.8
%
Expected life (in years)
4.7

Expected volatility
43.9
%
Dividend
0
%
Schedule of Options Weighted Average Grant Date Fair Value
The following is a summary of the weighted average per share fair value of options granted for the period ended September 28, 2012.
 
For the period ended
 
September 28, 2012
Weighted average per share fair value of options granted

$12.46

Schedule of Restricted Stock and Restricted Stock Units Activity
The following is a summary of our restricted stock activity (shares and aggregate intrinsic value in thousands):
 
Shares
 
Weighted Average Grant Price
 
Aggregate Intrinsic Value
Non-vested balance at December 31, 2011
281

 

$24.28

 

Granted
99

 
32.89

 

Exercised
(370
)
 
26.37

 

Forfeited
(10
)
 
32.00

 

Non-vested balance at September 28, 2012

 

$—

 

$—


The following is a summary of our restricted stock unit activity (shares and aggregate intrinsic value in thousands):
 
Shares
 
Weighted Average Grant Price
 
Aggregate Intrinsic Value
Non-vested restricted stock unit balance at December 31, 2011
69

 

$36.47

 

Granted
82

 
33.09

 

Exercised
(128
)
 
34.97

 

Forfeited
(23
)
 
32.76

 

Non-vested restricted stock unit balance at September 28, 2012

 

$—

 

$—

Schedule of Stock Option Activity
The following is a summary of our stock option activity (shares and aggregate intrinsic value in thousands):
 
Shares
 
Weighted Average Grant Price
 
Weighted Average Remaining Life
 
Aggregate Intrinsic Value
 
 
 
 
 
 
 
 
Balance at December 31, 2011
2,286

 

$30.11

 

 

Granted
310

 
32.97

 

 

Exercised
(1,659
)
 
25.61

 

 

Forfeited
(937
)
 
39.12

 

 

Balance at September 28, 2012

 

$—

 

 

$—

Schedule of Total Fair Value of Shares Vested
Total fair value of shares vested ($ amounts in thousands):
 
For the period ended
 
September 28, 2012
Total fair value of shares vested

$3,125

Schedule of Shares Purchased by Employees Under Employee Stock Purchase Plan
(amounts in thousands)
 
For the period ended
 
September 28, 2012
Shares purchased by employees
5

Predecessor [Member] | Stock Options [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Schedule of Allocation of Share-Based Compensation Cost
Set forth below is the impact on our results of operations of recording share-based compensation from stock options for the period ended September 28, 2012 ($ amounts in thousands):
 
For the period ended
 
September 28, 2012
Cost of goods sold

$300

Selling, general and administrative
2,700

Total, pre-tax

$3,000

Tax effect of share-based compensation
(1,110
)
Total, net of tax

$1,890

Predecessor [Member] | Restricted Stock [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Schedule of Allocation of Share-Based Compensation Cost
The impact on our results of operations of recording share-based compensation from restricted stock for the period ended September 28, 2012 was as follows ($ amounts in thousands):
 
For the period ended
 
September 28, 2012
Cost of goods sold

$377

Selling, general and administrative
3,390

Total, pre-tax

$3,767

Tax effect of stock-based compensation
(1,394
)
Total, net of tax

$2,373

Predecessor [Member] | Cash Settled Restricted Stock Units [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Schedule of Allocation of Share-Based Compensation Cost
The impact on our results of operations of recording share-based compensation from cash-settled restricted stock units for the period ended September 28, 2012 was as follows ($ amounts in thousands):
 
For the period ended
 
September 28, 2012
Cost of goods sold

$232

Selling, general and administrative
2,089

Total, pre-tax

$2,321

Tax effect of stock-based compensation
(859
)
Total, net of tax

$1,462

Schedule of Restricted Stock and Restricted Stock Units Activity
Information regarding activity for cash-settled restricted stock units outstanding is as follows (number of awards in thousands):
 
Shares
 
Weighted Average Grant Price
 
Aggregate Intrinsic Value
Awards outstanding at December 31, 2011
149

 

$32.97

 

Granted
137

 
33.38

 

Exercised
(40
)
 
32.55

 

Forfeited
(246
)
 
62.84

 

Awards outstanding at September 28, 2012

 

$—

 

$—