XML 60 R27.htm IDEA: XBRL DOCUMENT v3.3.0.814
Stock Option Plans (Tables)
9 Months Ended
Sep. 30, 2015
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Stock Options Issued
The following table summarizes the amount and activity of each grant with outstanding unexercised options, the total value and variables used in the computation and the amount expensed and included in general and administrative expense in the Consolidated Statements of Operations for the nine months ended September 30, 2015.
Stock options issued
 
  
Directors
Grant date
5/1/2006
4/27/2007
4/25/2008
4/24/2009
5/7/2010
5/13/2011
5/4/2012
5/10/2013
5/9/2014
5/8/2015
Subtotals
Total grant
30,000

30,000

30,000

32,500

32,500

32,500

35,000

35,000

30,000

35,000

322,500

Vested
30,000

30,000

30,000

32,500

32,500

32,500

35,000

35,000

30,000

35,000

322,500

Exercised
15,000

2,500

2,500

22,500

12,500

12,500

12,500

10,000

2,500


92,500

Forfeited
2,500

7,500

7,500


2,500

2,500





22,500

Exercisable at September 30, 2015
12,500

20,000

20,000

10,000

17,500

17,500

22,500

25,000

27,500

35,000

207,500

Remaining unexercised
12,500

20,000

20,000

10,000

17,500

17,500

22,500

25,000

27,500

35,000

207,500

Exercise price
$
40.35

$
54.17

$
50.15

$
32.68

$
38.76

$
41.82

$
39.29

$
44.42

$
47.03

$
51.07


Volatility
0.206

0.225

0.237

0.344

0.369

0.358

0.348

0.333

0.173

0.166


Expected life (years)
9.0

8.0

7.0

6.0

5.0

5.0

5.0

5.0

5.0

5.0


Assumed yield
5.93
%
4.39
%
4.09
%
4.54
%
4.23
%
4.16
%
4.61
%
4.53
%
4.48
%
4.54
%

Risk-free rate
5.11
%
4.65
%
3.49
%
2.19
%
2.17
%
1.86
%
0.78
%
0.82
%
1.63
%
1.50
%

Total value at grant date
$
143,400

$
285,300

$
254,700

$
222,950

$
287,950

$
297,375

$
257,250

$
278,250

$
109,500

$
125,300

$
2,261,975

Expensed in previous years
143,400

285,300

254,700

222,950

287,950

297,375

257,250

278,250

109,500


2,136,675

Expensed in 2015









125,300

125,300

Future expense











 
Officers
 
 
 
 
 
Grant date
4/27/2007
5/13/2011
5/4/2012
5/10/2013
5/9/2014
5/8/2015
Subtotals
 
 
 
Grand 
Totals
Total grant
135,000

162,500

242,500

202,500

170,000

190,000

1,102,500

 
 
 
1,425,000

Vested
67,500

118,750

81,875

91,250

42,500


401,875

 
 
 
724,375

Exercised
14,097

57,504

38,750

21,875

625


132,851

 
 
 
225,351

Forfeited
67,500

43,750

135,000

30,000



276,250

 
 
 
298,750

Exercisable at September 30, 2015
53,403

61,246

43,125

69,375

41,875


269,024

 
 
 
476,524

Remaining unexercised
53,403

61,246

68,750

150,625

169,375

190,000

693,399

 
 
 
900,899

Exercise price
$
54.17

$
41.82

$
39.29

$
44.42

$
47.03

$
51.07



 
 
 
 
Volatility
0.233

0.330

0.315

0.304

0.306

0.298



 
 
 
 
Expected life (years)
6.5

8.0

8.0

8.0

7.0

7.0



 
 
 
 
Assumed yield
4.13
%
4.81
%
5.28
%
5.12
%
4.89
%
4.94
%


 
 
 
 
Risk-free rate
4.61
%
2.75
%
1.49
%
1.49
%
2.17
%
1.89
%


 
 
 
 
Gross value at grant date
$
1,339,200

$
1,366,625

$
1,518,050

$
1,401,300

$
1,349,800

$
1,584,600

$
8,559,575

 
 
 
$
10,821,550

Estimated forfeitures
62,000

367,937

889,690

280,468

168,749

141,780

1,910,624

 
 
 
1,910,624

Expensed in previous years
1,277,200

909,563

418,899

492,937

196,848


3,295,447

 
 
 
5,432,122

Expensed in 2015

89,125

117,819

201,825

221,454

150,295

780,518

 
 
 
905,818

Future expense


91,642

426,070

762,749

1,292,525

2,572,986

 
 
 
2,572,986

Weighted average term of remaining future expense (in years)
2.8

 
 
 
 
 
 
 
 
Summary of Option Activity
The table below summarizes the option activity for the nine months ended September 30, 2015:
 
 
Number of
Shares
 
Weighted
Average
Exercise Price
per share
 
Aggregate
Intrinsic Value
Outstanding at January 1
 
748,208

 
$
44.79

 
$
9,274,028

Granted
 
225,000

 
51.07

 
153,000

Exercised
 
(72,309
)
 
42.71

 
1,041,624

Expired/Forfeited
 

 

 

Outstanding September 30
 
900,899

 
46.53

 
4,881,029

Exercisable September 30
 
476,524

 
45.33

 
3,235,179