XML 60 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Stock Option Plans (Tables)
9 Months Ended
Sep. 30, 2014
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, 2014.
Stock options issued
 
  
Directors
Grant date
5/6/2005
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
Subtotals
Total grant
30,000

30,000

30,000

30,000

32,500

32,500

32,500

35,000

35,000

30,000

317,500

Vested
30,000

30,000

30,000

30,000

32,500

32,500

32,500

35,000

35,000

30,000

317,500

Exercised
22,500

10,000



20,000

10,000

10,000

10,000

7,500


90,000

Forfeited

2,500

7,500

7,500


2,500

2,500




22,500

Exercisable at September 30, 2014
7,500

17,500

22,500

22,500

12,500

20,000

20,000

25,000

27,500

30,000

205,000

Remaining unexercised
7,500

17,500

22,500

22,500

12,500

20,000

20,000

25,000

27,500

30,000

205,000

Exercise price
$
33.22

$
40.35

$
54.17

$
50.15

$
32.68

$
38.76

$
41.82

$
39.29

$
44.42

$
47.03

 
Volatility
0.198

0.206

0.225

0.237

0.344

0.369

0.358

0.348

0.333

0.173

 
Expected life (years)
10.0

9.0

8.0

7.0

6.0

5.0

5.0

5.0

5.0

5.0

 
Assumed yield
6.91
%
5.93
%
4.39
%
4.09
%
4.54
%
4.23
%
4.16
%
4.61
%
4.53
%
4.48
%
 
Risk-free rate
4.28
%
5.11
%
4.65
%
3.49
%
2.19
%
2.17
%
1.86
%
0.78
%
0.82
%
1.63
%
 
Total value at grant date
$
71,100

$
143,400

$
285,300

$
254,700

$
222,950

$
287,950

$
297,375

$
257,250

$
278,250

$
109,500

$
2,207,775

Expensed in previous years
71,100

143,400

285,300

254,700

222,950

287,950

297,375

257,250

278,250


2,098,275

Expensed in 2014









109,500

109,500

Future expense











 
Officers
 
 
 
 
Grant date
5/6/2005
4/27/2007
5/13/2011
5/4/2012
5/10/2013
5/9/2014
Subtotals
 
 
 
Grand 
Totals
Total grant
132,500

135,000

162,500

242,500

202,500

170,000

1,045,000

 
 
 
1,362,500

Vested
118,750

67,500

105,625

56,250

50,625


398,750

 
 
 
716,250

Exercised
102,316


38,125

20,000

15,000


175,441

 
 
 
265,441

Forfeited
13,750

67,500

43,750

135,000

30,000


290,000

 
 
 
312,500

Exercisable at September 30, 2014
16,434

67,500

56,250

36,250

35,625


212,059

 
 
 
417,059

Remaining unexercised
16,434

67,500

80,625

87,500

157,500

170,000

579,559

 
 
 
784,559

Exercise price
$
33.22

$
54.17

$
41.82

$
39.29

$
44.42

$
47.03

 
 
 
 
 
Volatility
0.207

0.233

0.330

0.315

0.304

0.306

 
 
 
 
 
Expected life (years)
8.0

6.5

8.0

8.0

8.0

7.0

 
 
 
 
 
Assumed yield
6.37
%
4.13
%
4.81
%
5.28
%
5.12
%
4.89
%
 
 
 
 
 
Risk-free rate
4.15
%
4.61
%
2.75
%
1.49
%
1.49
%
2.17
%
 
 
 
 
 
Gross value at grant date
$
413,400

$
1,339,200

$
1,366,625

$
1,518,050

$
1,401,300

$
1,349,800

$
7,388,375

 
 
 
$
9,596,150

Estimated forfeitures
35,100

62,000

387,550

889,690

280,468

168,749

1,823,557

 
 
 
1,823,557

Expensed in previous years
378,300

1,277,200

692,088

261,810

209,024


2,818,422

 
 
 
4,916,697

Expensed in 2014


165,341

117,819

216,635

123,030

622,825

 
 
 
732,325

Future expense


121,646

248,731

695,173

1,058,021

2,123,571

 
 
 
2,123,571

Weighted average term of remaining future expense (in years)
2.9

 
 
 
 
 
 
 
Summary of Option Activity
The table below summarizes the option activity for the nine months ended September 30, 2014:
 
 
Number of
Shares
 
Weighted
Average
Exercise Price
per share
 
Aggregate
Intrinsic Value
Outstanding at January 1
 
753,625

 
$
42.55

 
$
4,529,206

Granted
 
200,000

 
47.03

 

Exercised
 
(131,566
)
 
37.30

 
1,408,665

Expired/Forfeited
 
(37,500
)
 
43.56

 

Outstanding September 30
 
784,559

 
44.54

 
2,533,163

Exercisable September 30
 
417,059

 
44.36

 
1,748,675