XML 35 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Stock Option Plans (Tables)
6 Months Ended
Jun. 30, 2017
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 six months ended June 30, 2017.
 
  
Directors
 
Grant date
4/25/2008
4/24/2009
5/7/2010
5/13/2011
5/4/2012
5/10/2013
5/9/2014
5/8/2015
5/6/2016
5/5/2017
Subtotals
Total grant
30,000

32,500

32,500

32,500

35,000

35,000

30,000

35,000

32,500

27,500

322,500

Vested
30,000

32,500

32,500

32,500

35,000

35,000

30,000

35,000

32,500

27,500

322,500

Exercised
20,000

27,500

25,000

22,500

22,500

20,000

15,000

10,000

5,000


167,500

Forfeited
7,500


2,500

2,500







12,500

Exercisable at June 30, 2017
2,500

5,000

5,000

7,500

12,500

15,000

15,000

25,000

27,500

27,500

142,500

Remaining unexercised
2,500

5,000

5,000

7,500

12,500

15,000

15,000

25,000

27,500

27,500

142,500

Exercise price
$
50.15

$
32.68

$
38.76

$
41.82

$
39.29

$
44.42

$
47.03

$
51.07

$
57.74

$
59.41


Volatility
0.237

0.344

0.369

0.358

0.348

0.333

0.173

0.166

0.166

0.173


Expected life (years)
7.0

6.0

5.0

5.0

5.0

5.0

5.0

5.0

5.0

5.0


Assumed yield
4.09
%
4.54
%
4.23
%
4.16
%
4.61
%
4.53
%
4.48
%
4.54
%
3.75
%
3.45
%

Risk-free rate
3.49
%
2.19
%
2.17
%
1.86
%
0.78
%
0.82
%
1.63
%
1.50
%
1.23
%
1.89
%

Total value at grant date
$
254,700

$
222,950

$
287,950

$
297,375

$
257,250

$
278,250

$
109,500

$
125,300

$
151,125

$
165,550

$
2,149,950

Expensed in previous years
254,700

222,950

287,950

297,375

257,250

278,250

109,500

125,300

151,125


1,984,400

Expensed in 2017









165,550

165,550

Future expense











 
Officers
 
 
 
Grant date
5/13/2011
5/4/2012
5/10/2013
5/9/2014
5/8/2015
5/6/2016
5/5/2017
Subtotal
 
 
Grand 
Totals
Total grant
162,500

242,500

202,500

170,000

190,000

194,000

205,000

1,366,500

 
 
1,689,000

Vested
118,750

107,500

171,875

126,875

94,375

48,500


667,875

 
 
990,375

Exercised
96,100

91,830

76,750

31,875

6,875



303,430

 
 
470,930

Forfeited
43,750

135,000

30,625

1,875

3,125

1,875


216,250

 
 
228,750

Exercisable at June 30, 2017
22,650

15,670

95,125

95,000

87,500

48,500


364,445

 
 
506,945

Remaining unexercised
22,650

15,670

95,125

136,250

180,000

192,125

205,000

846,820

 
 
989,320

Exercise price
$
41.82

$
39.29

$
44.42

$
47.03

$
51.07

$
57.74

$
59.41

 
 
 
 
Volatility
0.330

0.315

0.304

0.306

0.298

0.185

0.170

 
 
 
 
Expected life (years)
8.0

8.0

8.0

7.0

7.0

7.0

7.0

 
 
 
 
Assumed yield
4.81
%
5.28
%
5.12
%
4.89
%
4.94
%
3.80
%
3.50
%
 
 
 
 
Risk-free rate
2.75
%
1.49
%
1.49
%
2.17
%
1.89
%
1.55
%
2.17
%
 
 
 
 
Gross value at grant date
$
1,366,625

$
1,518,050

$
1,401,300

$
1,349,800

$
1,584,600

$
1,136,840

$
1,324,300

$
9,681,515

 
 
$
11,831,465

Estimated forfeitures
367,937

845,100

211,925

168,749

141,780

86,628

91,642

1,913,761

 
 
1,913,761

Expensed in previous years
998,688

672,950

1,031,134

787,392

601,180

175,032


4,266,376

 
 
6,250,776

Expensed in 2017


158,241

147,636

180,354

131,274

51,360

668,865

 
 
834,415

Future expense



246,023

661,286

743,906

1,181,298

2,832,513

 
 
2,832,513

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

 
 
 
 
 
 
 
 
 
Summary of Option Activity
The table below summarizes the option activity for the six months ended June 30, 2017:
 
 
Number of
Shares
 
Weighted
Average
Exercise Price
per share
 
Aggregate
Intrinsic Value
Outstanding at January 1
 
833,630

 
$
49.92

 
$
13,913,891

Granted
 
232,500

 
59.41

 

Exercised
 
(73,060
)
 
46.63

 
1,121,042

Expired/Forfeited
 
(3,750
)
 
53.73

 

Outstanding at June 30
 
989,320

 
52.38

 
5,874,639

Exercisable at June 30
 
506,945

 
48.69

 
4,749,306