Schedule of Stock-Based Compensation Expense Recognized |
The following table reflects the components of stock-based compensation expense recognized in the Consolidated Statements of Operations for the years ended December 31, 2012, 2013 and 2014:
|
|
Year Ended December 31, |
|
|
|
2012 |
|
|
2013 |
|
|
2014 |
|
|
|
(Dollars in thousands) |
|
Stock option compensation expense included in corporate expenses |
|
$ |
933 |
|
|
$ |
766 |
|
|
$ |
1,025 |
|
Restricted stock shares compensation expense included in corporate expenses |
|
|
|
|
|
|
481 |
|
|
|
|
|
Stock option compensation expense included in broadcast operating expenses |
|
|
305 |
|
|
|
302 |
|
|
|
325 |
|
Stock option compensation expense included in Internet operating expenses |
|
|
111 |
|
|
|
253 |
|
|
|
165 |
|
Stock option compensation expense included in publishing operating expenses |
|
|
19 |
|
|
|
47 |
|
|
|
61 |
|
Total stock-based compensation expense, pre-tax |
|
$ |
1,368 |
|
|
$ |
1,849 |
|
|
$ |
1,576 |
|
Tax benefit (expense) from stock-based compensation expense |
|
|
(579 |
) |
|
|
(740 |
) |
|
|
(630 |
) |
Total stock-based compensation expense, net of tax |
|
$ |
789 |
|
|
$ |
1,109 |
|
|
$ |
946 |
|
|
Schedule of Stock Option Activity |
Stock option information with respect to the company's stock-based equity plans during the three years ended December 31, 2014 is as follows (Dollars in thousands, except weighted average exercise price and weighted average grant date fair value):
Options |
|
|
Shares |
|
Weighted Average Exercise Price
|
|
|
|
Weighted Average Grant Date Fair Value
|
|
Weighted Average Remaining Contractual Term
|
|
Aggregate Intrinsic Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at January 1, 2012 |
|
|
|
1,640,392 |
|
|
$ |
5.01 |
|
|
|
$ |
4.07 |
|
|
5.2 years |
|
|
$ |
584 |
|
Granted |
|
|
|
626,000 |
|
|
|
2.74 |
|
|
|
|
1.51 |
|
|
|
|
|
|
1,704 |
|
Exercised |
|
|
|
(261,205 |
) |
|
|
1.57 |
|
|
|
|
1.28 |
|
|
|
|
|
|
910 |
|
Forfeited or expired |
|
|
|
(78,088 |
) |
|
|
14.06 |
|
|
|
|
8.03 |
|
|
|
|
|
|
10,824 |
|
Outstanding at December 31, 2012 |
|
|
|
1,927,099 |
|
|
$ |
4.37 |
|
|
|
$ |
3.45 |
|
|
5.4 years |
|
|
$ |
3,899 |
|
Exercisable at December 31, 2012 |
|
|
|
707,024 |
|
|
|
6.58 |
|
|
|
|
5.41 |
|
|
2.9 years |
|
|
|
1,004 |
|
Expected to Vest |
|
|
|
1,158,461 |
|
|
$ |
3.09 |
|
|
|
$ |
2.32 |
|
|
6.8 years |
|
|
$ |
2,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at January 1, 2013 |
|
|
|
1,927,099 |
|
|
$ |
4.37 |
|
|
|
$ |
3.45 |
|
|
5.4 years |
|
|
$ |
3,899 |
|
Granted |
|
|
|
735,750 |
|
|
|
6.93 |
|
|
|
|
4.90 |
|
|
|
|
|
|
1,303 |
|
Exercised |
|
|
|
(410,983 |
) |
|
|
3.46 |
|
|
|
|
2.47 |
|
|
|
|
|
|
1,883 |
|
Forfeited or expired |
|
|
|
(89,799 |
) |
|
|
12.30 |
|
|
|
|
7.43 |
|
|
|
|
|
|
72 |
|
Outstanding at December 31, 2013 |
|
|
|
2,162,067 |
|
|
$ |
5.09 |
|
|
|
$ |
3.57 |
|
|
5.5 years |
|
|
$ |
8,491 |
|
Exercisable at December 31, 2013 |
|
|
|
514,751 |
|
|
|
6.29 |
|
|
|
|
4.52 |
|
|
2.7 years |
|
|
|
1,919 |
|
Expected to Vest |
|
|
|
1,564,128 |
|
|
$ |
4.71 |
|
|
|
$ |
3.28 |
|
|
6.4 years |
|
|
$ |
6,240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at January 1, 2014 |
|
|
|
2,162,067 |
|
|
$ |
5.09 |
|
|
|
$ |
3.57 |
|
|
5.5 years |
|
|
$ |
8,491 |
|
Granted |
|
|
|
25,000 |
|
|
|
8.40 |
|
|
|
|
4.73 |
|
|
|
|
|
|
|
|
Exercised |
|
|
|
(278,837 |
) |
|
|
4.38 |
|
|
|
|
3.43 |
|
|
|
|
|
|
1,260 |
|
Forfeited or expired |
|
|
|
(92,026 |
) |
|
|
12.25 |
|
|
|
|
7.89 |
|
|
|
|
|
|
43 |
|
Outstanding at December 31, 2014 |
|
|
|
1,816,204 |
|
|
$ |
4.88 |
|
|
|
$ |
3.39 |
|
|
4.8 years |
|
|
$ |
5,718 |
|
Exercisable at December 31, 2014 |
|
|
|
663,417 |
|
|
|
5.32 |
|
|
|
|
3.90 |
|
|
3.0 years |
|
|
|
2,015 |
|
Expected to Vest |
|
|
|
1,094,574 |
|
|
$ |
4.62 |
|
|
|
$ |
3.10 |
|
|
5.9 years |
|
|
$ |
3,515 |
|
|
Schedule of Additional Information Regarding Options Outstanding |
Additional information regarding options outstanding as of December 31, 2013, is as follows:
|
|
|
|
Weighted Average |
|
|
|
|
|
|
|
|
|
|
|
Contractual Life |
|
Weighted |
|
|
|
Weighted |
|
Range of |
|
|
|
Remaining |
|
Average |
|
Exercisable |
|
Average |
|
Exercise Prices |
|
Options |
|
(Years) |
|
Exercise Price |
|
Options |
|
Exercise Price |
|
$ 0.36 - $ 3.00 |
|
|
|
887,704 |
|
|
|
|
5.0 |
|
$ |
|
|
|
|
1.62 |
|
|
|
259,204 |
|
$ |
|
|
2.17 |
|
$ 3.01 - $ 6.00 |
|
|
|
156,625 |
|
|
|
|
2.9 |
|
|
|
|
|
|
4.20 |
|
|
|
145,775 |
|
|
|
|
5.17 |
|
$ 6.01 - $ 9.00 |
|
|
|
697,125 |
|
|
|
|
5.5 |
|
|
|
|
|
|
4.90 |
|
|
|
183,688 |
|
|
|
|
6.93 |
|
$ 9.01 - $ 12.00 |
|
|
|
45,450 |
|
|
|
|
0.7 |
|
|
|
|
|
|
8.63 |
|
|
|
45,450 |
|
|
|
|
11.80 |
|
$ 12.01 - $ 15.00 |
|
|
|
29,300 |
|
|
|
|
0.4 |
|
|
|
|
|
|
8.75 |
|
|
|
29,300 |
|
|
|
|
13.88 |
|
$ 0.36 - $ 15.00 |
|
|
|
1,816,204 |
|
|
|
|
4.8 |
|
$ |
|
|
|
|
3.39 |
|
|
|
663,417 |
|
$ |
|
|
5.32 |
|
|