XML 46 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Stock Option Plan (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Stock Options Issued
The following table summarizes the amount and activity of each grant, 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 years ended December 31, 2017, 2016 and 2015.
SAUL CENTERS, INC.
Notes to Consolidated Financial Statements
(Dollars in thousands, except per share data)
Stock options issued
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 

 
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

 
22,500

 
17,500

 
12,500

 
7,500

 

 
177,500

Forfeited
 
7,500

 

 
2,500

 
2,500

 

 

 

 

 

 

 
12,500

Exercisable at December 31, 2017
 
2,500

 
5,000

 
5,000

 
7,500

 
12,500

 
12,500

 
12,500

 
22,500

 
25,000

 
27,500

 
132,500

Remaining unexercised
 
2,500

 
5,000

 
5,000

 
7,500

 
12,500

 
12,500

 
12,500

 
22,500

 
25,000

 
27,500

 
132,500

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
 
$
255

 
$
223

 
$
288

 
$
297

 
$
257

 
$
278

 
$
110

 
$
125

 
$
151

 
$
166

 
$
2,150

Expensed in previous years
 
255

 
223

 
288

 
297

 
257

 
278

 
110

 

 

 

 
1,708

Expensed in 2015
 

 

 

 

 

 

 

 
125

 

 

 
125

Expensed in 2016
 

 

 

 

 

 

 

 

 
151

 

 
151

Expensed in 2017
 

 

 

 

 

 

 

 

 

 
166

 
166

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
 
Subtotals
 
 
 
 
 
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

 
116,500

 
41,250

 
20,000

 
3,750

 

 
369,430

 
 
 
 
 
546,930

Forfeited
 
43,750

 
135,000

 
30,625

 
1,875

 
3,125

 
1,875

 

 
216,250

 
 
 
 
 
228,750

Exercisable at December 31, 2017
 
22,650

 
15,670

 
55,375

 
85,625

 
74,375

 
44,750

 

 
298,445

 
 
 
 
 
430,945

Remaining unexercised
 
22,650

 
15,670

 
55,375

 
126,875

 
166,875

 
188,375

 
205,000

 
780,820

 
 
 
 
 
913,320

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

 
$
1,518

 
$
1,401

 
$
1,350

 
$
1,585

 
$
1,137

 
$
1,324

 
$
9,681

 
 
 
 
 
$
11,831

Estimated forfeitures
 
368

 
845

 
212

 
169

 
142

 
86

 
92

 
1,914

 
 
 
 
 
1,914

Expensed in previous years
 
909

 
419

 
493

 
197

 

 

 

 
2,018

 
 
 
 
 
3,726

Expensed in 2015
 
89

 
157

 
269

 
296

 
240

 

 

 
1,051

 
 
 
 
 
1,176

Expensed in 2016
 

 
97

 
269

 
295

 
361

 
175

 

 
1,197

 
 
 
 
 
1,348

Expensed in 2017
 

 

 
158

 
295

 
361

 
263

 
205

 
1,282

 
 
 
 
 
1,448

Future expense
 

 

 

 
98

 
481

 
613

 
1,027

 
2,219

 
 
 
 
 
2,219

Weighted average term of remaining future expense
 
2.5

 
 years

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Summary of Option Activity
The table below summarizes the option activity for the years 2017, 2016, and 2015:
 
2017
 
2016
 
2015
 
Shares
 
Weighted
Average
Exercise
Price
 
Shares
 
Weighted
Average
Exercise
Price
 
Shares
 
Weighted
Average
Exercise
Price
Outstanding at January 1
833,630

 
$
49.92

 
860,274

 
$
46.58

 
748,208

 
$
44.79

Granted
232,500

 
59.41

 
226,500

 
57.74

 
225,000

 
51.07

Exercised
(149,060
)
 
46.97

 
(246,894
)
 
45.59

 
(112,934
)
 
43.67

Expired/Forfeited
(3,750
)
 
53.73

 
(6,250
)
 
45.31

 

 

Outstanding December 31
913,320

 
52.80

 
833,630

 
49.92

 
860,274

 
46.58

Exercisable at December 31
430,945

 
48.94

 
375,255

 
46.68

 
435,899

 
45.33