XML 37 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
EQUITY-BASED INCENTIVE AWARDS (Tables)
3 Months Ended
Dec. 31, 2018
EQUITY-BASED INCENTIVE AWARDS  
Schedule of assumptions used in connection with the Black-Scholes option pricing calculation

 

 

 

 

 

 

 

 

 

Stock Option

 

Stock Option

 

 

Pricing

 

Pricing

 

 

Assumptions

 

Assumptions

 

 

Q1 2019

    

Q1 2018

Risk-free interest rate

 

2.55

%

 

2.41

%

Dividend yield

 

0.8

%

 

0.8

%

Expected volatility

 

45.10

%

 

33.00

%

Expected life in years

 

6

 

 

6

 

 

Summary of stock options activity

 

 

 

 

 

 

 

 

    

 

    

Weighted

 

 

 

Number

 

Average

 

 

 

of

 

Exercise

 

 

 

Shares

 

Price

 

Outstanding at September 2018

 

33,800

 

$

77.85

 

Granted

 

5,450

 

 

84.00

 

Exercised

 

 —

 

 

 —

 

Forfeited/Expired

 

 —

 

 

 —

 

Outstanding at December  2018

 

39,250

 

$

78.71

 

 

Schedule of nonvested restricted stock units awarded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Restricted
 Stock Units(1)

    

Restricted
 Stock Units(2)

    

Restricted
 Stock Units(3)

    

Restricted
 Stock Units(4)

Date of award:

 

 

October 2015

 

 

October 2016

 

 

October 2017

 

 

October 2018

Original number of awards issued:

 

 

13,250

 

 

13,000

 

 

13,000

 

 

15,050

Service period:

 

 

36 - 60 months

 

 

36 months 

 

 

36 months 

 

 

36 months

Estimated fair value of award at grant date:

 

$

1,112,000

 

$

1,191,000

 

$

1,177,000

 

$

1,264,000

Non-vested awards outstanding at
December 31, 2018:

 

 

100

 

 

4,334

 

 

8,667

 

 

15,050

Fair value of non-vested awards at
December 31, 2018 of approximately:

 

$

10,000

 

$

432,000

 

$

865,000

 

$

1,501,000

(1)13,150 restricted stock units were vested as of December 2018. The remaining 100 restricted stock units will vest in equal amounts in October 2019 and October 2020.

(2)8,666 of the restricted stock units were vested as of December 2018. The remaining 4,334 restricted stock units will vest in October 2019. 

(3)4,333 restricted stock units were vested as of December 2018. 4,333 restricted stock units will vest in October 2019 and 4,334 will vest in October 2020.  

(4)The 15,050 restricted stock units will vest in equal amounts in October 2019, October 2020, and October 2021.

Summary of restricted stock unit activity

 

 

 

 

 

 

 

 

 

Number

 

Weighted

 

 

 

of

 

Average

 

 

    

Shares

    

Fair Value

 

Nonvested restricted stocks units at September 2018

 

26,811

 

$

86.95

 

Granted

 

15,050

 

 

84.00

 

Vested

 

(13,710)

 

 

84.00

 

Expired

 

 —

 

 

 —

 

Nonvested restricted stocks units at December  2018

 

28,151

 

$

99.75