XML 57 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Stockholders' Equity (Tables)
6 Months Ended
Jun. 01, 2013
Stockholders' Equity  
Schedule of basic and diluted per share results

 

 

 

 

For the 13 Weeks Ended,

 

For the 26 Weeks Ended,

 

 

 

June 1, 2013

 

June 2, 2012

 

June 1, 2013

 

June 2, 2012

 

 

 

 

 

 

 

 

 

 

 

Income (loss) as reported from continuing operations for computation of basic and diluted per share results, net of tax

 

$

(112

)

$

(412

)

$

1,198

 

$

(1,537

)

 

 

 

 

 

 

 

 

 

 

Income as reported from discontinued operation for computation of basic and diluted per share results, net of tax

 

 

 

 

1,647

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(112

)

$

(412

)

$

1,198

 

$

110

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding for computation of basic per share results

 

5,142,000

 

5,137,000

 

5,141,000

 

5,136,000

 

 

 

 

 

 

 

 

 

 

 

Incremental shares from assumed exercise of Griffin stock options (a)

 

 

 

6,000

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted weighted average shares for computation of diluted per share results

 

5,142,000

 

5,137,000

 

5,147,000

 

5,136,000

 

 

 

(a)                    Incremental shares from the assumed exercise of Griffin stock options are not included in periods where the inclusion of such shares would be anti-dilutive.  Such assessment is based on income (loss) from continuing operations when net income includes discontinued operations.  The incremental shares from the assumed exercise of stock options in the thirteen weeks ended June 1, 2013 would have been 8,000.  The incremental shares from the assumed exercise of stock options in the thirteen and twenty-six weeks ended June 2, 2012 would have been 3,000 and 4,000, respectively.

Schedule of options granted under 2009 Stock Option Plan to non-employee directors upon their re-election to Board of Directors

 

 

 

 

For the 26 Weeks Ended,

 

 

 

June 1, 2013

 

June 2, 2012

 

 

 

Number of
Shares

 

Fair Value per
Option at Grant
Date

 

Number of
Shares

 

Fair Value per
Option at Grant
Date

 

 

 

 

 

 

 

 

 

 

 

Non-employee directors

 

8,112

 

$

12.94

 

6,748

 

$

11.32

 

Schedule of assumptions used in determining fair value of stock options granted

 

 

 

 

For the 26 Weeks Ended,

 

 

 

June 1, 2013

 

June 2, 2012

 

 

 

 

 

 

 

Expected volatility

 

40.3

%

41.1

%

Risk free interest rate

 

1.33

%

1.16

%

Expected option term (in years)

 

8.5

 

8.5

 

Annual dividend yield

 

$

0.20

 

 

Summary of activity under the Griffin Stock Option Plan of the vested stock options

 

 

 

 

For the 26 Weeks Ended,

 

 

 

June 1, 2013

 

June 2, 2012

 

Vested Options

 

Number of
Shares

 

Weighted
Avg.
Exercise
Price

 

Number of
Shares

 

Weighted
Avg.
Exercise
Price

 

Outstanding at beginning of period

 

80,451

 

$

29.95

 

54,075

 

$

27.08

 

Exercised

 

(6,776

)

$

11.81

 

(5,322

)

$

15.03

 

Vested

 

34,143

 

$

32.36

 

33,801

 

$

32.69

 

Outstanding at end of period

 

107,818

 

$

31.86

 

82,554

 

$

30.16

 

Schedule of vested options by range of exercise prices

 

Range of Exercise
Prices for Vested
Options

 

Outstanding at
June 1, 2013

 

Weighted Avg.
Exercise Price

 

Weighted Avg.
Remaining
Contractual Life
(in years)

 

Total
Intrinsic
Value

 

$23.00-$32.00

 

34,742

 

$

28.24

 

4.8

 

$

65

 

$32.00-$39.00

 

73,076

 

$

33.58

 

5.6

 

 

 

 

107,818

 

$

31.86

 

5.3

 

$

65

 

Summary of activity under the Griffin Stock Option Plan of the nonvested stock options

 

 

 

For the 26 Weeks Ended,

 

 

 

June 1, 2013

 

June 2, 2012

 

Nonvested Options

 

Number of
Shares

 

Weighted
Avg.
Exercise
Price

 

Number of
Shares

 

Weighted
Avg.
Exercise
Price

 

Nonvested at beginning of period

 

163,390

 

$

29.84

 

190,443

 

$

30.56

 

Granted

 

8,112

 

$

29.58

 

6,748

 

$

23.70

 

Vested

 

(34,143

)

$

32.36

 

(33,801

)

$

32.69

 

Nonvested at end of period

 

137,359

 

$

29.20

 

163,390

 

$

29.84

 

Schedule of nonvested options by range of exercise prices

 

Range of Exercise
Prices for
Nonvested Options

 

Outstanding at
June 1, 2013

 

Weighted Avg.
Exercise Price

 

Weighted Avg.
Remaining
Contractual Life
(in years)

 

Total
Intrinsic
Value

 

$23.00-$30.00

 

117,360

 

$

28.53

 

7.9

 

$

146

 

$33.00-$35.00

 

19,999

 

$

33.07

 

5.6

 

 

 

 

137,359

 

$

29.20

 

7.6

 

$

146

Schedule of option holders

 

Number of option holders at June 1, 2013

 

18

 

Schedule of compensation expense and related tax benefits for stock options

 

 

 

 

For the 13 Weeks Ended,

 

For the 26 Weeks Ended,

 

 

 

June 1,
2013

 

June 2,
2012

 

June 1,
2013

 

June 2,
2012

 

 

 

 

 

 

 

 

 

 

 

Compensation expense

 

$

152

 

$

166

 

$

267

 

$

304

 

 

 

 

 

 

 

 

 

 

 

Related tax benefit

 

$

28

 

$

31

 

$

57

 

$

66

 

Schedule of unrecognized compensation expense related to nonvested stock options that will be recognized during future periods

As of June 1, 2013, the unrecognized compensation expense related to nonvested stock options that will be recognized during future periods is as follows:

 

Balance of Fiscal 2013

 

$

215

 

Fiscal 2014

 

$

265

 

Fiscal 2015

 

$

112

 

Fiscal 2016

 

$

12

 

Schedule of components of accumulated other comprehensive loss

 

 

 

 

Unrealized

 

Unrealized gain

 

Actuarial gain

 

 

 

 

 

loss on cash

 

on investment

 

on postretirement

 

 

 

 

 

flow hedges

 

in Centaur Media

 

benefit plan

 

Total

 

Balance December 1, 2012

 

$

(2,011

)

$

1,054

 

$

236

 

$

(721

)

 

 

 

 

 

 

 

 

 

 

Before reclassfication

 

267

 

(672

)

 

(405

)

Amount reclassified

 

230

 

(332

)

 

(102

)

Net current period activity for other comprehensive loss

 

497

 

(1,004

)

 

(507

)

Balance June 1, 2013

 

$

(1,514

)

$

50

 

$

236

 

$

(1,228

)

Schedule of changes in accumulated other comprehensive income (loss)

 

 

 

 

For the 13 Weeks Ended,

 

 

 

June 1, 2013

 

June 2, 2012

 

 

 

Pre-Tax

 

Tax
(Expense)
Benefit

 

Net-of-Tax

 

Pre-Tax

 

Tax
(Expense)
Benefit

 

Net-of-Tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification included in net income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on cash flow hedges (interest expense)

 

$

191

 

$

(71

)

$

120

 

$

163

 

$

(61

)

$

102

 

Total reclassification included in net income (loss)

 

191

 

(71

)

120

 

163

 

(61

)

102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mark to market adjustment on Centaur Media for the increase (decrease) in the foreign currency exchange rate

 

20

 

(7

)

13

 

(95

)

33

 

(62

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mark to market adjustment on Centaur Media for the decrease in fair value

 

(995

)

349

 

(646

)

(720

)

252

 

(468

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in fair value of Griffin’s cash flow hedges

 

293

 

(109

)

184

 

(476

)

177

 

(299

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive loss

 

$

(491

)

$

162

 

$

(329

)

$

(1,128

)

$

401

 

$

(727

)

 

 

 

For the 26 Weeks Ended,

 

 

 

June 1, 2013

 

June 2, 2012

 

 

 

Pre-Tax

 

Tax
(Expense)
Benefit

 

Net-of-Tax

 

Pre-Tax

 

Tax
(Expense)
Benefit

 

Net-of-Tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassifications included in net income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

Realized gain on sale of Centaur Media (gain on sale)

 

$

(509

)

$

177

 

$

(332

)

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss on cash flow hedges (interest expense)

 

366

 

(136

)

230

 

329

 

(122

)

207

 

Total reclassifications included in net income (loss)

 

(143

)

41

 

(102

)

329

 

(122

)

207

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mark to market adjustment on Centaur Media for the decrease in the foreign currency exchange rate

 

(223

)

78

 

(145

)

(44

)

15

 

(29

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mark to market adjustment on Centaur Media for the decrease in fair value

 

(811

)

284

 

(527

)

(257

)

90

 

(167

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in fair value of Griffin’s cash flow hedges

 

424

 

(157

)

267

 

(882

)

327

 

(555

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive loss

 

$

(753

)

$

246

 

$

(507

)

$

(854

)

$

310

 

$

(544

)