XML 42 R30.htm IDEA: XBRL DOCUMENT v3.3.0.814
Net Income Per Share (Tables)
9 Months Ended
Sep. 30, 2015
Earnings Per Share [Abstract]  
Schedule of Net Income Per Share
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
 
Successor
 
 
Predecessor
 
Successor
 
 
Predecessor
(in millions, except per share amounts)
2015
 
 
2014
 
2015
 
 
2014
 
 
 
 
 
 
 
 
 
 
Numerators:
 
 
 
 
 
 
 
 
 
Net income (loss) - basic
$
(55.1
)
 
 
$
418.9

 
$
(85.6
)
 
 
$
340.1

Interest expense on convertible notes

 
 
3.0

 

 
 
9.0

Net income (loss), if converted - diluted
$
(55.1
)
 
 
$
421.9

 
$
(85.6
)
 
 
$
349.1

 
 
 
 
 
 
 
 
 
 
Denominator:
 
 
 
 
 
 
 
 
 
Weighted average common shares
9.1

 
 
5.0

 
9.0

 
 
5.0

Less: Weighted average unvested restricted stock

 
 
0.1

 

 
 
0.1

Denominator for basic calculation
9.1

 
 
4.9

 
9.0

 
 
4.9

 
 
 
 
 
 
 
 
 
 
Weighted average effect of dilutive securities:
 
 
 
 
 
 
 
 
 
Stock compensation awards (a)

 
 

 

 
 

Convertible notes

 
 
1.8

 

 
 
1.8

Convertible preferred stock:
 
 
 
 

 
 
 
 
 

Equivalent common shares

 
 
35.8

 

 
 
27.2

Less: share issuance limitation (b)

 
 
34.9

 

 
 
26.3

Net allowable common shares

 
 
0.9

 

 
 
0.9

Subtotal

 
 
2.7

 

 
 
2.7

Less: shares excluded in a period of a net loss

 
 

 

 
 

Weighted average effect of dilutive securities

 
 
2.7

 

 
 
2.7

Denominator for diluted calculation
9.1

 
 
7.6

 
9.0

 
 
7.6

 
 
 
 
 
 
 
 
 
 
Net income (loss) per share - basic
$
(6.05
)
 
 
$
85.49

 
$
(9.51
)
 
 
$
69.41

Net income (loss) per share - diluted
$
(6.05
)
 
 
$
55.51

 
$
(9.51
)
 
 
$
45.93

Schedule of Securities Excluded from Net Income Per Share
 
Three Months Ended
September 30,
 
 
Nine Months Ended
September 30,
 
 
Successor
 
 
 
Predecessor
 
 
Successor
 
 
 
Predecessor
 
 
2015
 
 
 
2014
 
 
2015
 
 
 
2014
 
Options excluded from diluted net income per share
382,500

 
 
 
200

 
 
382,500

 
 
 
200

 
Warrants excluded from diluted net income per share
N/A

 
 
 
250,000

 
 
N/A

 
 
 
250,000

 
Exercise price of excluded options
$
3.90

to
 
 
$
283.25

to
 
$
3.90

to
 
 
$
283.25

to
 
$
5.62

 
 
 
$
357.00

 
 
$
5.62

 
 
 
$
357.00

 
Exercise price of excluded warrants
N/A

 
 
 
$
187.50

 
 
N/A

 
 
 
$
187.50