EFTA01381345.pdf

Form S-1 Table of Contents Blue Buffalo Pet Products, Inc. Notes to Consolidated Financial Statements (Continued) The Company uses a third party valuation specialist to assist it in the estimation of the fair value of its common stock. The Company believes these valuations to be appropriate; however, the valuation of the equity of any private company involves various estimates and assumptions that may differ from actual values. If available. the Company bases its common stock value on actual transactions or o01er transactions that are representative of stock value. The expected volatility assumption is based on the combination of the industry index for pct food wholesalers and the volatility of the Company's largest customer. The risk-free interest rate for the expected term of the option is based on the U.S. Treasury implied yield at the date of grant. The weighted-average expected tam is determined with reference to historical exercise and pod-vesting cancellation experience, and the vesting period and contractual term of the awards. The following are the weighted-average assumptions used for grants issued under the Plan: For the years ended December 31, December 31, December 31, 2012 2013 2014 Volatility 30.64% 30.88% 32.84% Risk-free interest rate 1.13% 1.52% 2.16% Expected term (years) 6.5 6.5 6.5 Dividend yield — — — Grant-date fair value $ 7.60 $ 9.00 $ 21.62 The following table summarizes stock-based award activity during the year and also presents stock options outstanding and exercisable as of December 31, 2014 (dollars in millions, except for per share data): Weighted Weighted As trout Menge Remaining Aggregate Number of Eserdse Price Contractual Intrinsic Mares Per Share Life Value Outstanding, December 31,2013 1,104,995 $ 23.51 8.98 Granted 37,000 $ 58.00 9.22 Exercised (5,300) $ 7.04 7.17 Forfeited (21,400) $ 25.64 8.13 Expired (3,000) $ 23.50 7.96 Outstanding. December 31, 2014 1,112,295 $ 24.70 8.03 $ 48.9 Exercisable, December 31, 2014 401,398 $ 23.68 7.98 $ 18.0 During 2014. total granted stock options included 16,176 non-qualified and 20,824 ISO options. The intrinsic value of options exercised during 2012, 2013. and 2014 was $1.7 million. $3.4 million, and $0.3 million, respectively. There were no non-qualified options exercised in 2013 and 2014. The benefits of tax deductions in excess of the grant date fair value resulting from the exercise of non-qualified options was not material to the years ended December 31, 2013 and 2014. F-20 httplAvsew.sec.gov/Archi vas/edger/data/ 609989/000119312515218883/d734898dsi.him(7/20/2015 10:30:13 AM) CONFIDENTIAL - PURSUANT TO FED. R. CRIM. P. 6(8) DB-SDNY-0080244 CONFIDENTIAL SDNY GM_00228428 EFTA01381345