XML 69 R56.htm IDEA: XBRL DOCUMENT v3.25.0.1
Share-Based Compensation Plans (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure Of Compensation Related Costs Sharebased Payments [Line Items]  
Summary of Award Activity for Stock Options Granted and Weighted Average Exercise Price Per Share

Award activity for stock options granted under the Plan and the weighted average exercise price per share are summarized as follows:

 

 

 

Time-Based
Options

 

 

Performance-
Based Options

 

 

Total
Options

 

 

Weighted
Average Exercise
Price Per Share

 

 Options outstanding at January 1, 2022

 

 

600,000

 

 

 

93,333

 

 

 

693,333

 

 

 

33.23

 

Options issued

 

 

200,000

 

 

 

 

 

 

200,000

 

 

 

20.77

 

Options forfeited

 

 

 

 

 

(46,666

)

 

 

(46,666

)

 

 

28.70

 

Options exercised

 

 

 

 

 

 

 

 

 

 

 

 

Options expired

 

 

 

 

 

 

 

 

 

 

 

 

Options purchased by the Company

 

 

 

 

 

 

 

 

 

 

 

 

 Options outstanding at December 31, 2022

 

 

800,000

 

 

 

46,667

 

 

 

846,667

 

 

 

30.54

 

Options issued

 

 

 

 

 

 

 

 

 

 

 

 

Options forfeited

 

 

(600,000

)

 

 

(46,667

)

 

 

(646,667

)

 

 

33.56

 

Options exercised

 

 

 

 

 

 

 

 

 

 

 

 

Options expired

 

 

 

 

 

 

 

 

 

 

 

 

Options purchased by the Company

 

 

 

 

 

 

 

 

 

 

 

 

 Options outstanding at December 31, 2023

 

 

200,000

 

 

 

 

 

 

200,000

 

 

 

20.77

 

Options issued

 

 

550,000

 

 

 

 

 

 

550,000

 

 

 

30.73

 

Options forfeited

 

 

 

 

 

 

 

 

 

 

 

 

Options exercised

 

 

 

 

 

 

 

 

 

 

 

 

Options expired

 

 

 

 

 

 

 

 

 

 

 

 

Options purchased by the Company

 

 

 

 

 

 

 

 

 

 

 

 

 Options outstanding at December 31, 2024 (1)

 

 

750,000

 

 

 

 

 

 

750,000

 

 

$

28.07

 

 Options exercisable at December 31, 2024

 

 

400,000

 

 

 

 

 

 

400,000

 

 

$

26.39

 

(1)
Of the options outstanding, 350,000 time-based stock options were granted with a weighted average exercise price per share of $30.00. These options will vest one-third on each of March 6, 2025, March 6, 2026, and March 6, 2027. The remaining 400,000 time-based options represent stock options granted to the Company's Chief Executive Officer. See note below under Chief Executive Officer for additional information.
Option Intrinsic values

Option intrinsic values, which are the differences between the fair value of $36.00 at December 31, 2024 and the weighted average strike price of the option, are as follows:

 

 

 

Number
of Shares

 

 

Weighted Average Strike Price

 

 

Intrinsic Value

 

Outstanding

 

 

750,000

 

 

 

28.07

 

 

$5.9 Million

 

Exercisable

 

 

400,000

 

 

 

26.39

 

 

$3.8 Million

 

Exercised (1)

 

 

 

 

 

 

 

 

 

 

(1)
The intrinsic value of the exercised options is the difference between the fair market value at time of exercise and the strike price of the option.
Significant Assumptions Used to Estimate Fair Value of Stock Options Granted Using Black Scholes Option Pricing Model

The weighted average fair value of options granted under the Plan was $5.72 in 2024 and $2.98 in 2022 using a Black-Scholes option-pricing model and the following weighted average assumptions.

 

 

 

2024

 

2022

Dividend yield

 

2.9%

 

2.0%

Expected volatility

 

28.88%

 

22.56%

Risk-free interest rate

 

4.32%

 

4.49%

Expected option life

 

3.0 years

 

2.0 years

Summary of Range of Exercise Prices of Options Outstanding

The following tables summarize the range of exercise prices of options outstanding at December 31, 2024, 2023, and 2022:

 

Ranges of
Exercise Prices

 

Outstanding at December 31, 2024

 

 

 

Weighted Average Per
Share Exercise Price

 

 

Weighted Average
Remaining Life

$20.00 - $24.99

 

 

200,000

 

 

 

$

20.77

 

 

4.8 years

$30.00 - $34.99

 

 

550,000

 

 

 

$

30.73

 

 

4.8 years

Total

 

 

750,000

 

 

 

 

 

 

 

Ranges of
Exercise Prices

 

Outstanding at December 31, 2023

 

 

 

Weighted Average Per
Share Exercise Price

 

 

Weighted Average
Remaining Life

$20.00 - $24.99

 

 

200,000

 

 

 

$

20.77

 

 

5.8 years

Total

 

 

200,000

 

 

 

 

 

 

 

Ranges of
Exercise Prices

 

Outstanding at December 31, 2022

 

 

 

Weighted Average Per
Share Exercise Price

 

 

Weighted Average
Remaining Life

$15.00 - $19.99

 

 

300,000

 

 

 

$

17.87

 

 

0.0 years

$20.00 - $24.99

 

 

200,000

 

 

 

$

20.77

 

 

6.8 years

$25.00 - $39.99

 

 

46,667

 

 

 

$

28.70

 

 

8.1 years

$50.00 - $59.99

 

 

300,000

 

 

 

$

50.00

 

 

5.0 years

Total

 

 

846,667

 

 

 

 

 

 

 

Summary of Restricted Stock Awards Since Inception

The following table summarizes the restricted stock grants since the 2003 inception of the original share incentive plan:

 

 

 

Restricted Stock Awards

 

Year

 

Employees

 

 

Directors

 

 

Total

 

Inception through 2021

 

 

1,171,576

 

 

 

830,800

 

 

 

2,002,376

 

2022

 

 

 

 

 

97,260

 

 

 

97,260

 

2023

 

 

 

 

 

91,088

 

 

 

91,088

 

2024

 

 

 

 

 

94,503

 

 

 

94,503

 

 

 

1,171,576

 

 

 

1,113,651

 

 

 

2,285,227

 

Summary of Non-Vested Restricted Shares/Units Activity

The following table summarizes the non-vested restricted shares activity for the years ended December 31, 2024, 2023, and 2022:

 

 

 

Number of
Shares

 

 

Weighted
Average
Price Per
Share

 

Non-vested Restricted Shares at January 1, 2022

 

 

14,639

 

 

 

36.23

 

Shares issued

 

 

97,260

 

 

 

25.08

 

Shares vested

 

 

(100,975

)

 

 

25.49

 

Shares forfeited

 

 

(10,924

)

 

 

36.23

 

Non-vested Restricted Shares at December 31, 2022

 

 

 

 

 

 

Shares issued

 

 

91,088

 

 

 

29.83

 

Shares vested

 

 

(91,088

)

 

 

29.83

 

Shares forfeited

 

 

 

 

 

 

Non-vested Restricted Shares at December 31, 2023

 

 

 

 

 

 

Shares issued

 

 

94,503

 

 

 

31.64

 

Shares vested

 

 

(94,503

)

 

 

31.64

 

Shares forfeited

 

 

 

 

 

 

Non-vested Restricted Shares at December 31, 2024

 

 

 

 

$

 

Restricted Stock Units  
Disclosure Of Compensation Related Costs Sharebased Payments [Line Items]  
Summary of Restricted Stock Awards Since Inception

The following table summarizes the restricted stock unit grants since the 2003 inception of the original share incentive plan through 2020:

 

 

 

 

 

 

 

Restricted Stock Unit Awards

 

Employees

 

 

336,736

 

Directors

 

 

41,667

 

 

 

378,403

 

Summary of Non-Vested Restricted Shares/Units Activity

The following table summarizes the non-vested restricted stock units activity for the years ended December 31, 2024, 2023, and 2022:

 

 

 

Number
of Restricted
Stock Units

 

 

Weighted Average Price Per Restricted Stock Unit

 

Non-vested Restricted Stock Units at January 1, 2022

 

 

227,356

 

 

$

30.33

 

Restricted Stock Units issued

 

 

 

 

 

 

Restricted Stock Units vested

 

 

(47,633

)

 

 

30.35

 

Restricted Stock Units forfeited

 

 

(51,885

)

 

 

29.82

 

Non-vested Restricted Stock Units at December 31, 2022

 

 

127,838

 

 

$

30.53

 

Restricted Stock Units issued

 

 

 

 

 

 

Restricted Stock Units vested

 

 

(61,652

)

 

 

30.43

 

Restricted Stock Units forfeited

 

 

(14,893

)

 

 

30.18

 

Non-vested Restricted Stock Units at December 31, 2023

 

 

51,293

 

 

$

30.75

 

Restricted Stock Units issued

 

 

 

 

 

 

Restricted Stock Units vested

 

 

(51,293

)

 

 

30.75

 

Restricted Stock Units forfeited

 

 

 

 

 

 

Non-vested Restricted Stock Units at December 31, 2024

 

 

 

 

$