XML 80 R34.htm IDEA: XBRL DOCUMENT v2.4.1.9
Stock Option Plan (Tables)
12 Months Ended
Dec. 31, 2014
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, 2014, 2013 and 2012:

SAUL CENTERS, INC.
Notes to Consolidated Financial Statements
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 December 31, 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

 

 

 

 
1,562,775

Expensed in 2012

 

 

 

 

 

 

 
257,250

 

 

 
257,250

Expensed in 2013

 

 

 

 

 

 

 

 
278,250

 

 
278,250

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
115,750

 
3,528

 
46,889

 
30,000

 
15,625

 

 
211,792

 
 
 
 
 
 
 
301,792

Forfeited
13,750

 
67,500

 
43,750

 
135,000

 
30,000

 

 
290,000

 
 
 
 
 
 
 
312,500

Exercisable at December 31, 2014
3,000

 
63,972

 
47,486

 
26,250

 
35,000

 

 
175,708

 
 
 
 
 
 
 
380,708

Remaining unexercised
3,000

 
63,972

 
71,861

 
77,500

 
156,875

 
170,000

 
543,208

 
 
 
 
 
 
 
748,208

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

 
186,347

 

 

 

 
1,841,847

 
 
 
 
 
 
 
3,404,622

Expensed in 2012
 
 

 
270,391

 
104,724

 

 

 
375,115

 
 
 
 
 
 
 
632,365

Expensed in 2013
 
 

 
235,350

 
157,083

 
209,027

 

 
601,460

 
 
 
 
 
 
 
879,710

Expensed in 2014

 

 
217,475

 
157,092

 
283,910

 
196,848

 
855,325

 
 
 
 
 
 
 
964,825

Future expense

 

 
69,512

 
209,461

 
627,895

 
984,203

 
1,891,071

 
 
 
 
 
 
 
1,891,071

Weighted average term of remaining future expense
 
2.7

years
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Summary of Option Activity
The table below summarizes the option activity for the years 2014, 2013, and 2012:
 
2014
 
2013
 
2012
 
Shares
 
Weighted
Average
Exercise
Price
 
Shares
 
Weighted
Average
Exercise
Price
 
Shares
 
Weighted
Average
Exercise
Price
Outstanding at January 1
753,625

 
$
42.55

 
570,840

 
$
41.04

 
674,585

 
$
40.40

Granted
200,000

 
47.03

 
237,500

 
44.42

 
277,500

 
39.29

Exercised
(167,917
)
 
37.71

 
(49,715
)
 
33.15

 
(149,995
)
 
31.03

Expired/Forfeited
(37,500
)
 
43.56

 
(5,000
)
 
52.16

 
(231,250
)
 
43.56

Outstanding December 31
748,208

 
44.79

 
753,625

 
42.55

 
570,840

 
41.04

Exercisable at December 31
380,708

 
44.85

 
413,000

 
42.42

 
377,715

 
41.41