XML 95 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Share-Based Compensation (Tables)
6 Months Ended
Jun. 30, 2014
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
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 issued during the six-month period ended June 30, 2014 with the following weighted average assumptions:
 
Six months ended
 
June 30, 2014
TRANCHE 1
 
Risk-free interest rate
2.1
%
Expected life (in years)
6.3

Expected volatility
63.0
%
Dividend
0.0
%
 
 
 
Six months ended
 
June 30, 2014
TRANCHE 2
 
Risk-free interest rate
2.1
%
Expected life (in years)
6.5

Expected volatility
63.0
%
Dividend
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:
 
Grants as of
 
Grants during the six months ended
 
September 28,
 
June 30,
Fair value of stock options
2012
 
2014
TRANCHE 1

$0.67

 

$0.83

TRANCHE 2 without market condition

$0.68

 

$0.85

TRANCHE 2 with market condition

$0.66

 

$0.72

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 Exercise Price
 
Weighted Average Remaining Life
 
Aggregate Intrinsic Value
TRANCHE 1
 
 
 
 
 
 
 
Balance at December 31, 2013
21,830

 

$1.00

 
 
 
 
Granted
6,271

 
1.40

 
 
 
 
Exercised
(50
)
 
1.00

 
 
 
 
Forfeited
(200
)
 
1.00

 
 
 
 
Balance at June 30, 2014
27,851

 

$1.09

 
8.7
 
$
8,632

Exercisable at June 30, 2014
4,441

 

$1.01

 
8.4
 
$
1,726

Vested and expected to vest at June 30, 2014
27,344

 

$1.09

 
8.7
 
$
8,429


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

 

$1.00

 
 
 
 
Granted
5,771

 
1.40

 
 
 
 
Exercised
(50
)
 
1.00

 
 
 
 
Forfeited
(200
)
 
1.00

 
 
 
 
Balance at June 30, 2014
26,851

 

$1.09

 
8.7
 
$
8,432

Exercisable at June 30, 2014
4,216

 

$1.00

 
8.3
 
$
1,686

Vested and expected to vest at June 30, 2014
26,145

 

$1.09

 
8.7
 
$
8,234

Schedule of Restricted Stock Unit Activity
The following is a summary of our RSU activity for the six-month period ended June 30, 2014 (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

 
1.00

 
 
Forfeited

 
1.00

 
 
Non-vested restricted stock unit balance at June 30, 2014
375

 

$1.00

 
$
525

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 ($ amounts in thousands):
 
Three months ended
 
Six months ended
 
June 30,
 
June 30,
 
June 30,
 
June 30,
 
2014
 
2013
 
2014
 
2013
Cost of goods sold
$
300

 
$
224

 
$
388

 
$
447

Selling, general and administrative
2,668

 
2,018

 
3,499

 
4,029

Total, pre-tax
$
2,968

 
$
2,242

 
$
3,887

 
$
4,476

Tax effect of share-based compensation
(1,068
)
 
(830
)
 
(1,399
)
 
(1,656
)
Total, net of tax
$
1,900

 
$
1,412

 
$
2,488

 
$
2,820

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
(202
)
 
0.25

 
 
 
 
Forfeited

 
0.25

 
 
 
 
Balance at June 30, 2014
17,149

 

$0.25

 
5.9
 
$
19,722

Exercisable at June 30, 2014
17,149

 

$0.25

 
5.9
 
$
19,722

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 three-month periods and six-month periods ended June 30, 2014 and 2013 ($ amounts in thousands):

 
Three months ended
 
Six months ended
 
June 30,
 
June 30,
 
June 30,
 
June 30,
 
2014
 
2013
 
2014
 
2013
Cost of goods sold
$

 
$
2

 
$

 
$
5

Selling, general and administrative
27

 
22

 
50

 
53

Total, pre-tax
$
27

 
$
24

 
$
50

 
$
58

Tax effect of stock-based compensation
(10
)
 
(9
)
 
(19
)
 
(21
)
Total, net of tax
$
17

 
$
15

 
$
31

 
$
37