XML 49 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long Term Incentive Plan & Stock Options (Tables)
12 Months Ended
Dec. 31, 2017
LONG TERM INCENTIVE PLAN & STOCK OPTIONS  
Schedule of restricted shares

 

 

 

 

 

 

 

 

 

 

 

 

    

2017

    

2016

    

2015

 

Restricted Shares Granted

 

 

530,000

 

 

 -

 

 

850,000

 

Average Market Value Per Share on Grant Date

 

$

5.72

 

$

 -

 

$

8.23

 

Expense related to All Restricted Shares

 

$

3,316,093

 

$

4,361,760

 

$

3,694,496

 

Unearned Stock Based Compensation for All Restricted Stock Awards Attributable to Future Periods.

 

$

1,266,666

 

 

 

 

 

 

 

 

Summary of the status of the LTIP and the Old Plan

 

 

 

 

 

 

 

 

 

 

    

 

    

WEIGHTED

    

 

 

 

 

 

 

 

AVERAGE

 

AGGREGATE

 

 

 

 

 

EXERCISE

 

INTRINSIC

 

 

    

SHARES

    

PRICE

    

VALUE

 

Outstanding at December 31, 2014

 

6,885,083

 

7.41

 

$

19,730,211

 

Granted

 

1,697,500

 

8.30

 

 

 

 

Exercised

 

(794,248)

 

3.50

 

$

2,780,188

 

Forfeited

 

(29,333)

 

6.91

 

 

 

 

Outstanding at December 31, 2015

 

7,759,002

 

7.84

 

$

18,648,477

 

Granted

 

30,000

 

6.54

 

 

 

 

Exercised

 

(25,834)

 

4.35

 

$

112,280

 

Forfeited

 

(71,667)

 

9.33

 

 

 

 

Outstanding at December 31, 2016

 

7,691,501

 

7.83

 

$

1,821,384

 

Granted

 

15,000

 

6.09

 

 

 

 

Exercised

 

(433,500)

 

6.45

 

$

109,847

 

Forfeited

 

(367,000)

 

7.85

 

 

 

 

Outstanding at December 31, 2017

 

6,906,001

 

7.92

 

$

976,335

 

 

Schedule of options outstanding and options exercisable by range of exercise prices

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPTIONS OUTSTANDING

 

OPTIONS EXERCISABLE

 

 

    

 

 

    

 

    

 

 

    

 

 

    

WEIGHTED

 

 

 

 

 

 

REMAINING

 

WEIGHTED

 

 

 

 

AVERAGE

 

 

 

NUMBER OF

 

CONTRACTUAL

 

EXERCISE

 

NUMBER OF

 

EXERCISE

 

RANGE OF EXERCISE PRICES

    

OPTIONS

    

LIFE

    

PRICE

    

OPTIONS

    

PRICE

 

$3.09 to $4.93

 

 

389,500

 

1.0-5.5 yrs.

 

$

3.31

 

 

389,500

 

$

3.31

 

$5.86 to $7.13

 

 

1,922,500

 

.4-8.7 yrs.

 

$

6.43

 

 

1,887,500

 

$

6.43

 

$8.23 to 11.49

 

 

4,594,001

 

1.8-7.8 yrs.

 

$

8.93

 

 

4,056,168

 

$

9.02

 

Total

 

 

6,906,001

 

5.1 yrs.

 

$

7.92

 

 

6,333,168

 

$

7.90

 

Intrinsic Value

 

$

976,335

 

 

 

 

 

 

$

976,335

 

 

 

 

 

Schedule of unvested options

 

 

 

 

 

 

 

 

    

 

    

WEIGHTED

 

 

 

 

 

AVERAGE

 

 

 

NUMBER OF

 

FAIR MARKET

 

 

 

UNVESTED

 

VALUE AT

 

 

    

OPTIONS

    

GRANT DATE

 

As of December 31, 2014

 

2,580,500

 

 

 

 

Granted

 

1,697,500

 

$

4.56

 

Forfeited

 

(28,333)

 

 

 

 

Vested

 

(1,135,056)

 

 

 

 

As of December 31, 2015

 

3,114,611

 

 

 

 

Granted

 

30,000

 

$

3.85

 

Forfeited

 

(71,667)

 

 

 

 

Vested

 

(1,370,778)

 

 

 

 

As of December 31, 2016

 

1,702,166

 

 

 

 

Granted

 

15,000

 

$

3.70

 

Forfeited

 

(367,000)

 

 

 

 

Vested

 

(777,333)

 

 

 

 

As of December 31, 2017

 

572,833

 

 

 

 

 

Schedule of assumptions used in stock option valuation

 

 

 

 

 

 

2017

2016

2015

 

Volatility of share price

66%

64 - 65  %

58 - 61  %

 

Risk free interest rate

2.00%

1.3-1.6  %

1.5 - 1.7  %

 

Expected option life

6 yrs.

6 yrs.

6 yrs.

 

Dividend Yield

0.0%

0.0%

0.0%