XML 51 R34.htm IDEA: XBRL DOCUMENT v3.3.1.900
EQUITY-BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2015
Equity-based compensation  
Schedule of assumptions used to estimate fair value of stock options granted

 

 

 

2011

 

 

 

 

 

Expected dividend yield

 

5.09 

%

Expected stock price volatility

 

56.6 

%

Risk-free interest rate

 

2.57 

%

Expected life of options (in years)

 

6.5 

 

 

 

 

 

Weighted average estimated fair value of options at grant date per share

 

$

3.48 

 

 

Summary of stock option activity

 

 

 

 

Number of Options

 

Weighted Average
Exercise Price

 

Weighted Average
Remaining
Contractual Terms

 

Aggregate Intrinsic
Value (Current Value
Less Exercise Price)

 

 

 

 

 

(per share)

 

(in years)

 

(in thousands)

 

Outstanding at December 31, 2013

 

893,000

 

$

9.75

 

 

 

 

 

Granted

 

 

 

 

 

 

 

Exercised

 

(47,000

)

9.75

 

 

 

 

 

Forfeited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2014

 

846,000

 

 

9.75

 

 

 

 

 

Granted

 

 

 

 

 

 

 

Exercised

 

(376,000

)

9.75

 

 

 

 

 

Forfeited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2015

 

470,000

 

$

9.75

 

5.2

 

$

1,034

 

Exercisable at December 31, 2015

 

376,000

 

$

9.75

 

5.2

 

$

827

 

 

Schedule of equity-based compensation expense

 

Equity-based compensation expense included in corporate general and administrative in the Consolidated Statements of Operations for 2015, 2014, and 2013 was (in thousands):

 

 

 

2015

 

2014

 

2013

 

Stock options

 

$

633 

 

$

675 

 

$

622 

 

Time-based restricted stock

 

1,691 

 

960 

 

611 

 

Performance-based restricted stock

 

1,957 

 

1,483 

 

548 

 

Director stock

 

472 

 

406 

 

343 

 

 

 

 

 

 

 

 

 

 

 

$

4,753 

 

$

3,524 

 

$

2,124 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of unrecognized equity-based compensation expense for all non-vested awards

 

Unrecognized equity-based compensation expense for all non-vested awards pursuant to our Equity Plan was $4.1 million at December 31, 2015 as follows (in thousands):

 

 

 

Total

 

2016

 

2017

 

2018

 

Stock options

 

$

55 

 

$

55 

 

$

 

$

 

Time-based restricted stock

 

1,919 

 

1,008 

 

799 

 

112 

 

Performance-based restricted stock

 

2,157 

 

1,133 

 

1,024 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,131 

 

$

2,196 

 

$

1,823 

 

$

112 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restricted Stock Awards | Time-Based  
Equity-based compensation  
Summary of restricted stock activity

 

 

 

 

Number of Shares

 

Weighted Average
Grant Date Fair Value

 

Aggregate
Current Value

 

 

 

 

 

(per share)

 

(in thousands)

 

Non-vested December 31, 2013

 

161,587

 

$

9.10

 

 

 

Granted

 

116,981

 

9.82

 

 

 

Vested

 

(95,696

)

8.63

 

 

 

Forfeited

 

(1,756

)

9.82

 

 

 

 

 

 

 

 

 

 

 

Non-vested December 31, 2014

 

181,116

 

9.81

 

 

 

Granted

 

166,340

 

13.53

 

 

 

Vested

 

(97,445

)

10.46

 

 

 

 

 

 

 

 

 

 

 

Non-vested December 31, 2015

 

250,011

 

$

12.03

 

$

2,988

 

 

 

 

 

 

 

 

 

 

 

 

Restricted Stock Awards | Performance-Based  
Equity-based compensation  
Schedule of assumptions used estimate fair value of performance-based restricted stock awards granted

 

 

 

2015

 

2014

 

Expected dividend yield

 

3.42% 

 

4.48% 

 

Expected stock price volatility

 

22.2% 

 

27.9% 

 

Risk-free interest rate

 

1.02% 

 

0.06 - 0.60%

 

Monte Carlo iterations

 

100,000 

 

100,000 

 

Weighted average estimated fair value of performance-based restricted stock awards

 

$

18.78 

 

$

7.12 

 

 

Summary of restricted stock activity

 

 

 

Number of Shares

 

Weighted Average
Grant Date Fair Value

 

Aggregate
Current Value

 

 

 

 

 

(per share)

 

(in thousands)

 

Non-vested December 31, 2013

 

268,174

 

6.48

 

 

 

Granted

 

161,935

 

7.12

 

 

 

Vested

 

(45,551

)

6.50

 

 

 

Forfeited

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-vested December 31, 2014

 

384,558

 

$

6.75

 

 

 

Granted

 

154,505

 

18.78

 

 

 

Vested

 

(184,666

)

6.86

 

 

 

Forfeited

 

(46,030

)

5.10

 

 

 

 

 

 

 

 

 

 

 

Non-vested December 31, 2015

 

308,367

 

$

12.95

 

$

3,685