XML 50 R35.htm IDEA: XBRL DOCUMENT v3.3.1.900
Share-based compensation (Tables)
12 Months Ended
Dec. 31, 2015
Disclosure Of Compensation Related Costs Sharebased Payments [Abstract]  
Summary of Outstanding Restricted Shares, Phantom Share Units, SARs and Restricted Stock Units

A summary of the Company’s outstanding restricted shares, phantom share units, SARs and restricted stock units as of December 31, 2015 is presented below:

 

 

 

Restricted shares

 

 

Phantom share units

 

 

Stock appreciation rights

 

 

Restricted stock units

 

 

 

Number

 

 

W.A. grant

 

 

Number

 

 

W.A. grant

 

 

Number of

 

 

W.A. grant

 

 

Number

 

 

W.A. grant

 

 

 

of shares

 

 

date FV

 

 

of units

 

 

date FV

 

 

SARs

 

 

date FV

 

 

of units

 

 

date FV

 

December 31, 2012

 

 

63,653

 

 

$

14.17

 

 

 

562,000

 

 

$

13.13

 

 

 

5,674,148

 

 

$

2.03

 

 

 

 

 

$

 

Granted

 

 

54,990

 

 

 

17.01

 

 

 

95,000

 

 

 

19.30

 

 

 

1,664,457

 

 

 

3.51

 

 

 

 

 

 

 

Vested

 

 

(65,578

)

 

 

14.25

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(241,906

)

 

 

3.65

 

 

 

 

 

 

 

Cancelled

 

 

(4,185

)

 

 

17.01

 

 

 

 

 

 

 

 

 

(23,754

)

 

 

3.51

 

 

 

 

 

 

 

December 31, 2013

 

 

48,880

 

 

 

17.01

 

 

 

657,000

 

 

 

14.02

 

 

 

7,072,945

 

 

 

2.32

 

 

 

 

 

 

 

Granted

 

 

43,936

 

 

 

22.57

 

 

 

70,000

 

 

 

23.04

 

 

 

 

 

 

 

 

 

72,314

 

 

 

23.03

 

Vested

 

 

(48,880

)

 

 

17.01

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(37,238

)

 

 

23.03

 

Exercised

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,193,529

)

 

 

2.42

 

 

 

 

 

 

 

Exchanged

 

 

 

 

 

 

 

 

(20,000

)

 

 

19.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Cancelled

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

43,936

 

 

 

22.57

 

 

 

707,000

 

 

 

14.77

 

 

 

5,879,416

 

 

 

2.30

 

 

 

35,076

 

 

 

23.03

 

Granted

 

 

51,368

 

 

18.39

 

 

 

100,000

 

 

 

18.24

 

 

 

 

 

 

 

 

 

38,142

 

 

20.21

 

Vested

 

 

(45,924

)

 

22.39

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(35,195

)

 

22.01

 

Exchanged

 

 

 

 

 

 

 

 

(110,000

)

 

16.21

 

 

 

 

 

 

 

 

 

 

 

 

 

Cancelled

 

 

(4,433

)

 

18.39

 

 

 

(49,999

)

 

19.66

 

 

 

(2,605

)

 

3.65

 

 

 

(5,195

)

 

21.86

 

December 31, 2015

 

 

44,947

 

 

$

18.39

 

 

 

647,001

 

 

$

14.73

 

 

 

5,876,811

 

 

$

2.30

 

 

 

32,828

 

 

$

21.03

 

 

Schedule of Assumptions to Calculate Fair Value of Stock Appreciation Rights

The assumptions used in the Monte Carlo model to calculate the grant date fair value of the SARs were as follows:

 

 

 

2013

 

Average expected term

 

3.8 years

 

Expected volatility

 

 

39.73

%

Dividend yield

 

 

4.97

%

Average risk free rate

 

 

0.50

%

 

Schedule of Information about Three Tranches of SARs Granted

The following table provides information about the three tranches of SARs granted:

 

 

 

 

 

 

 

 

 

Number of SARs granted

 

 

 

Base price

 

 

Expiration date

 

2013

 

Tranche 1

 

$

21.50

 

 

December 7, 2015

 

 

531,885

 

Tranche 2

 

 

24.00

 

 

December 7, 2016

 

 

556,946

 

Tranche 3

 

 

26.50

 

 

December 7, 2017

 

 

575,626

 

Total

 

 

 

 

 

 

 

 

1,664,457