SlideShare a Scribd company logo
.


             Dynamic Employee Stock Options

       A New Design for Employee Stock Options


    John Olagues
    olagues@gmail.com
    504-428-9912
    www.optionsforemployees.com
"Options were poorly structured, and, consequently, they
failed to properly align the long-term interests of
shareholders and managers, the paradigm so essential for
effective corporate governance. The incentives they created
overcame the good judgment of too many corporate
managers.”

                         Alan Greenspan
The topic of this presentation is most relevant today as there are
structural problems with the traditional employee stock options.
Traditional options by their nature prevent effective long term alliances
between employees and shareholders largely because of the risk-
averse attitudes of the employees and their interest in reducing that
risk.

Unless the employees, managers or executives are willing to use
hedging strategies involving selling exchange traded calls or buying
exchange traded puts on company stock, their only choice to reduce
risk is by early exercises and sell stock, and perhaps diversify the net
after tax proceeds.

This strategy of making early exercises is so highly penalized in most
cases of traditional ESOs that its unwise in all but rare cases to use the
strategy. In fact, if unsophisticated employees are persuaded by wealth
managers to use such a strategy, the employees should consider a lawsuit
under SEC Rule 10 b-5
Is there a way to design employee stock options to make
them more effective in accomplishing the goals for which
they were created?
Before we can answer that question, we must state the goals.

The goals are to
A. Align the interests of the managers, officers and directors with the
interests of the shareholders by making the value of their equity
compensation dependent on an increase in value of the company
shares.

B. Attract and Influence high quality employees to be loyal long term
employees.
C. Preserve and increase the cash position of the company.


D. Encourage early cash flows to the company from the early payment of
the exercise price and the tax credits upon exercises.
E. Allow for the efficient management of the granted options by the
grantees.
F. Maintain the theoretical costs of the plans to a modest level.
How well do Traditional ESOs accomplish those goals ?


A. The traditional ESOs do align the employee/executive with
shareholders during the vesting periods and after vesting as long as
the employee/executive holds the ESOs and the grantees understand
the values and risks of the ESOs.

B. Company cash is preserved and indeed additional cash flows are
generated by any early exercises (which are encouraged by the
company and the options holders' advisers through their promotion of
the premature exercise, sell stock and diversify strategy).
C. The traditional ESOs because of vesting requirements, non-
transferability and non-pledgability make it difficult for risk-adverse
grantees to efficiently manage traditional ESO positions. Premature
exercises after vesting require penalties to the grantees in the form of
a) a forfeiture of the remaining "time value" which is quite high when
volatility is reasonably high and b) an early payment of taxes.

D. Early exercises, usually followed by sales of stock cause an early
termination of 100% of the grantee/shareholders alignment and long
term incentives from those options.

E. Theoretical expenses against earnings are moderate, given the
restrictions, although "fair values" on the grant day are often
understated by the company.
What are Dynamic Employee Stock Options?

Dynamic Employee Stock Options are Options whereby the
settlement of the exercises consist of the purchase of less than 100%
of stock (perhaps 75%) plus payments in the form of new ESOs with
new 10 year maximum expiration and current market prices as the
exercise prices.

The exact value and number of new ESOs is determined by a formula
which includes a percentage (perhaps 25%) of the full intrinsic value
of the options upon exercise plus the recovery of the otherwise
forfeited remaining "time value" in 100% of the options. Exercising
Dynamic ESOs results in the "fair value" of the resulting combination
of stock and options being equal to the "fair value" prior to the
exercise. However, the exercise will cause a tax liability on 75% the
intrinsic value of the options. No "time value" is forfeited although a
partial penalty for an early tax payment is incurred.

The following ESO plan goals are enhanced(see next slide).
A. A substantial alignment of interests is extended past the exercise
and sale of stock as the grantee still will hold substantial new ESOs.

B. Company cash is preserved and earlier cash flows will come to the
company since the employee will likely exercise earlier. The two
penalties of early exercises (i.e. forfeiture of "time value" and an early
tax payment) by the grantee are substantially eliminated. The grantee,
therefore will likely exercise much earlier causing more and earlier
cash flows to the company.

C. Efficient risk management of the grants by the grantee is facilitated
since most of the penalties of early exercises of traditional ESOs
are eliminated. The stock can be sold and hedging will not be
necessary.

D. The theoretical costs to the company of the Dynamic ESOs are
about 3.5% greater than traditional ESOs.
The terms of the settlement of the exercise could be
the following.

For example: Upon exercise, grantee receives 75% (rather than 100%)
of the stock at the exercise price plus new ESOs with new 10 year
expiration dates and market value exercise prices.

The "fair value" of the new ESOs would equal the sum of a) + b):

a) 25% of the "intrinsic value" of the exercised ESOs that would have
been gained on a traditional ESO exercise, plus

b) the amount of the remaining "time value" otherwise forfeited to the
company upon early exercise of 100% of the employee stock options.
The receipt of 75% of the stock could be changed by the
company to receipt of 60% or 80% of the stock at the exercise
price, which will change the 25% of new options to 40% or
20%.

The grantee would receive, in total, new options equal to 40%,
25%, or 20% of the full "intrinsic value" plus the return of the
otherwise forfeited "time value" in new options.

The plan could give the choices of the percentages of stock
received to the grantee or pre-determined by the company.
The following two slides are familiar graphs. They illustrate among
other things, the value of the "time premiums" (i.e. time value) and
"intrinsic values" and how they change with different volatilities and
different prices of the stock at different times.
The slides also show the net take home amounts after tax for
traditional ESOs exercised, assuming a total tax of 40%.

The companies will take the "intrinsic value" as a tax deduction upon
the exercise.

Dynamic ESOs will have different results. The grantee gets less
stock upon exercise than with the TESOs but the grantee gets a new
load of new DESOs. The tax deduction to the company will be
reduced.
Let us assume that the 1000 vested ESOs in the slides were Dynamic
ESOs with a 75/25 split upon exercise with the stock at various prices
and various times remaining.

First we use the .30 volatility graphs

A. Employee exercises when the stock is trading at $30 with 5.5 years
expected time to expiration. The results are: the employee receives
750 shares for a purchase price of $20 and receives new ESOs with
an exercise price of $30 with 10 years to expiration. The new ESOs
have a value of $2500 from 25% of the "intrinsic value" plus $6114 of
"time value" = $8614.

He would receive 720 new ESOs, which are valued at $8614. The "fair
value" of the package upon exercise, that the employee receives is
$7500 in intrinsic value + $8614 in new options value. Which equals
the exact value the employee had prior to exercise.
B. If the employee waited until the stock increased to $50 to exercise
and there were 3.5 expected years to expiration, he would again
receive 750 shares at $20 and new DESOs as follows. The new
options value is $7500 (i.e. $30 x 2500) plus $3368 of "time value" =
$10,868, giving 530 new ESOs with an exercise price of $50 with 10
years maximum life.

The full value that the employee receives is $22,500 in "intrinsic
value" plus $10,868 in new ESOs, which equals exactly the value
prior to exercise ($33,368).
If the assumptions in the block of the second graph (slide 14) where a
.60 volatility was used, then the "fair value" after exercise would be the
same as the "fair value" prior to exercise, which are greater than the
"fair values" when we assumed the .30 volatility.

For example. Assume that the stock was trading at $40 with a .60
volatility when the DESOs were exercised and the split was 75/25.
The grantee would receive 750 shares purchased at $20, plus new
options with an exercise price of $40 with 10 years maximum life and
6.3 years expected life. The grantees value is $15,000 in receiving
750 shares 20 points below market, plus $5000 in new options value,
plus the "time value" of $6460 returned in the form of new options.
The total is $26,464 in value. The $11,460 would equal 521 new
options.

The only penalty for early exercise is that there is an early tax required
on the "intrinsic value" (i.e. $15,000) received in stock.
Exercise of Vested 1,000 DESOs with 75/25 Split
   1          2       3             4               5             6          7              8   9
 Stock ….Ex ..…Vol.....Expected...Time value...25% of…Colum….Total New...Tot. Intr. Val.
 Price….Price…….......Time to exp...Remain...Intrin.Val… 5+6 ….Option. Rec..of Stock Rec.
-----------------------------------------------------------------------------------------------


$30.….. $20…....30…....5.5 years……$6114..…$2500......$8614….....700...........$7500
$40…....$20…....30……4.5 years…….$4526…..$5000…..$9526….….580.........$15,000
$50…….$20……30……3.5 years…….$3368…..$7500....$10,868 …...530.........$22,500
$60…….$20……30……2.5 years…….$2372…$10,000…$12,372……503.........$30,000
$30. …..$20…....60...…5.3 years…….$9300…..$2500….$11,800……715...........$7500
$40.…...$20…....60……4.3 years…….$6460…..$5000….$11,464……521.........$15,000
$50...….$20…….60……3.3 years…....$4740…..$7500….$12,240……445.........$22,500
$60...….$20…....60……2.3 years…….$2670....$10,000…$12,670…...384.........$30,000
The options with a .30 volatility assume an interest rate of 5%
The options with a .60 volatility assume an interest rate of 3%
The amount of stock received upon exercise is 750 shares for a cost of $20 per share.
All new ESOs have an exercise price equal to the market price and 10 years maximum life.
Column 7 equals the total value of the new ESOs in each case. Column 9 shows the amount before tax
A fuller explanation of

                      Dynamic Employee Stock Options
                       can be found at the following link
             ---------------------------------------------------------------
https://docs.google.com/document/d/1wGrmquhWBKzRhVtP4RdbG5Yl6VcSW1aalDmt5vnKvE4/edit?
authkey=CPWK1-kN&hl=en_US&authkey=CPWK1-kN

More Related Content

What's hot

Designing Cash Incentive Plans
Designing Cash Incentive PlansDesigning Cash Incentive Plans
Designing Cash Incentive Plans
ERI Economic Research Institute
 
Equity valuation models raju indukoori
Equity valuation models raju indukooriEquity valuation models raju indukoori
Equity valuation models raju indukoori
Indukoori S S N Raju - MVGR DMS
 
Cf%20valuation%20of%20 Securities%205
Cf%20valuation%20of%20 Securities%205Cf%20valuation%20of%20 Securities%205
Cf%20valuation%20of%20 Securities%205
rajeevgupta
 
Guaranteed vs Incentive Pay - What's the Right Balance?
Guaranteed vs Incentive Pay - What's the Right Balance?Guaranteed vs Incentive Pay - What's the Right Balance?
Guaranteed vs Incentive Pay - What's the Right Balance?
The VisionLink Advisory Group
 
Why Now is the Best Time to Have a Phantom Stock Plan
Why Now is the Best Time to Have a Phantom Stock PlanWhy Now is the Best Time to Have a Phantom Stock Plan
Why Now is the Best Time to Have a Phantom Stock Plan
The VisionLink Advisory Group
 
Dividend policy
Dividend policyDividend policy
Dividend policy
Pooja Narwani
 
Dividend policy
Dividend policyDividend policy
Dividend policy
Maria Thomas
 
Unit 4
Unit 4Unit 4
Dividend and Valuation
Dividend and Valuation Dividend and Valuation
Dividend and Valuation
Kartik Maniktala
 
Cost Of Capital
Cost Of CapitalCost Of Capital
Cost Of Capital
elvieentero
 
Dividend policy
Dividend policyDividend policy
Dividend policy
Jubayer Alam Shoikat
 
Phantom Stock Option Plan
Phantom Stock Option Plan Phantom Stock Option Plan
Phantom Stock Option Plan
Corporate Professionals
 
Dividend policy theories
Dividend policy theoriesDividend policy theories
Dividend policy theories
Sameera Khan
 
Converting Employees to Owners: Employee Share Purchase Plans
Converting Employees to Owners: Employee Share Purchase PlansConverting Employees to Owners: Employee Share Purchase Plans
Converting Employees to Owners: Employee Share Purchase Plans
Now Dentons
 
Cristo Rey School Sustainability--Triple Bottom Line
Cristo Rey School Sustainability--Triple Bottom LineCristo Rey School Sustainability--Triple Bottom Line
Cristo Rey School Sustainability--Triple Bottom Line
Richard Clark
 
Case study on DHPL
Case study on DHPLCase study on DHPL
Case study on DHPL
Md. Rasadul Islam
 
Mihe presentation.pp
Mihe presentation.ppMihe presentation.pp
Mihe presentation.pp
Bashir Jaman
 
Dividend policy
Dividend policyDividend policy
Dividend policy
Rashmi Vaishya
 

What's hot (18)

Designing Cash Incentive Plans
Designing Cash Incentive PlansDesigning Cash Incentive Plans
Designing Cash Incentive Plans
 
Equity valuation models raju indukoori
Equity valuation models raju indukooriEquity valuation models raju indukoori
Equity valuation models raju indukoori
 
Cf%20valuation%20of%20 Securities%205
Cf%20valuation%20of%20 Securities%205Cf%20valuation%20of%20 Securities%205
Cf%20valuation%20of%20 Securities%205
 
Guaranteed vs Incentive Pay - What's the Right Balance?
Guaranteed vs Incentive Pay - What's the Right Balance?Guaranteed vs Incentive Pay - What's the Right Balance?
Guaranteed vs Incentive Pay - What's the Right Balance?
 
Why Now is the Best Time to Have a Phantom Stock Plan
Why Now is the Best Time to Have a Phantom Stock PlanWhy Now is the Best Time to Have a Phantom Stock Plan
Why Now is the Best Time to Have a Phantom Stock Plan
 
Dividend policy
Dividend policyDividend policy
Dividend policy
 
Dividend policy
Dividend policyDividend policy
Dividend policy
 
Unit 4
Unit 4Unit 4
Unit 4
 
Dividend and Valuation
Dividend and Valuation Dividend and Valuation
Dividend and Valuation
 
Cost Of Capital
Cost Of CapitalCost Of Capital
Cost Of Capital
 
Dividend policy
Dividend policyDividend policy
Dividend policy
 
Phantom Stock Option Plan
Phantom Stock Option Plan Phantom Stock Option Plan
Phantom Stock Option Plan
 
Dividend policy theories
Dividend policy theoriesDividend policy theories
Dividend policy theories
 
Converting Employees to Owners: Employee Share Purchase Plans
Converting Employees to Owners: Employee Share Purchase PlansConverting Employees to Owners: Employee Share Purchase Plans
Converting Employees to Owners: Employee Share Purchase Plans
 
Cristo Rey School Sustainability--Triple Bottom Line
Cristo Rey School Sustainability--Triple Bottom LineCristo Rey School Sustainability--Triple Bottom Line
Cristo Rey School Sustainability--Triple Bottom Line
 
Case study on DHPL
Case study on DHPLCase study on DHPL
Case study on DHPL
 
Mihe presentation.pp
Mihe presentation.ppMihe presentation.pp
Mihe presentation.pp
 
Dividend policy
Dividend policyDividend policy
Dividend policy
 

Similar to New Dynamic Employee Stock Options Presentati (4)

Ch 19 share-based compensation and eps
Ch 19   share-based compensation and epsCh 19   share-based compensation and eps
Ch 19 share-based compensation and eps
MarcusHuang6
 
Accounting "Oopsies" - Jennifer Goodman
Accounting "Oopsies" - Jennifer GoodmanAccounting "Oopsies" - Jennifer Goodman
Accounting "Oopsies" - Jennifer Goodman
DecosimoCPAs
 
Example Memo Guest lecturer – Morgan Watson, Assurance Pa.docx
Example Memo Guest lecturer – Morgan Watson, Assurance Pa.docxExample Memo Guest lecturer – Morgan Watson, Assurance Pa.docx
Example Memo Guest lecturer – Morgan Watson, Assurance Pa.docx
cravennichole326
 
Is Executive Compensation Excessive
Is Executive Compensation ExcessiveIs Executive Compensation Excessive
Is Executive Compensation Excessive
James Sillery
 
Employee Stock Options advanced concepts
 Employee Stock Options advanced concepts Employee Stock Options advanced concepts
Employee Stock Options advanced concepts
Truth in Options
 
Share Based Payments
Share Based PaymentsShare Based Payments
Share Based Payments
Karan Sachdeva
 
Principles of economics
Principles of economicsPrinciples of economics
Principles of economics
Sachin Paurush
 
Principles of economics | Fundamental of Economics
Principles of economics | Fundamental of EconomicsPrinciples of economics | Fundamental of Economics
Principles of economics | Fundamental of Economics
Sachin Paurush
 
Reducing risks of holding Employee Stock Options
Reducing risks of holding  Employee Stock OptionsReducing risks of holding  Employee Stock Options
Reducing risks of holding Employee Stock Options
Truth in Options
 
Fundamental concepts, principle of economics
Fundamental concepts, principle of economicsFundamental concepts, principle of economics
Fundamental concepts, principle of economics
Shompa Nandi
 
WACC ExampleA firm is considering a new project which would b.docx
WACC ExampleA firm is considering a new project which would b.docxWACC ExampleA firm is considering a new project which would b.docx
WACC ExampleA firm is considering a new project which would b.docx
melbruce90096
 
Profit sharing system__incentive_plan_
Profit sharing system__incentive_plan_Profit sharing system__incentive_plan_
Profit sharing system__incentive_plan_
samyprasadsk
 
Discuss bankrupcity, reorganization, and liquidation
Discuss bankrupcity, reorganization, and liquidationDiscuss bankrupcity, reorganization, and liquidation
Discuss bankrupcity, reorganization, and liquidation
Dina Erliana
 
Assignment-2_Capital Structure.docx
Assignment-2_Capital Structure.docxAssignment-2_Capital Structure.docx
Assignment-2_Capital Structure.docx
KameshwariPurusothma
 
The theory and practice of corporate
The theory and practice of corporate The theory and practice of corporate
The theory and practice of corporate
Babasab Patil
 
Ch. 6ed Cost of Capital.ppt.ppt
Ch. 6ed Cost of Capital.ppt.pptCh. 6ed Cost of Capital.ppt.ppt
Ch. 6ed Cost of Capital.ppt.ppt
HudaElMaghraby1
 
Paper_Fin517_AmericanHomeProducts
Paper_Fin517_AmericanHomeProductsPaper_Fin517_AmericanHomeProducts
Paper_Fin517_AmericanHomeProducts
Rohan Nakrani
 
Financial management
Financial managementFinancial management
Financial management
Lepipi
 
COST OF EQUITY
COST OF EQUITYCOST OF EQUITY
COST OF EQUITY
Ravi kumar
 
Human Resource Accounting
Human Resource AccountingHuman Resource Accounting
Human Resource Accounting
Md.Abdullah-Al- Roman
 

Similar to New Dynamic Employee Stock Options Presentati (4) (20)

Ch 19 share-based compensation and eps
Ch 19   share-based compensation and epsCh 19   share-based compensation and eps
Ch 19 share-based compensation and eps
 
Accounting "Oopsies" - Jennifer Goodman
Accounting "Oopsies" - Jennifer GoodmanAccounting "Oopsies" - Jennifer Goodman
Accounting "Oopsies" - Jennifer Goodman
 
Example Memo Guest lecturer – Morgan Watson, Assurance Pa.docx
Example Memo Guest lecturer – Morgan Watson, Assurance Pa.docxExample Memo Guest lecturer – Morgan Watson, Assurance Pa.docx
Example Memo Guest lecturer – Morgan Watson, Assurance Pa.docx
 
Is Executive Compensation Excessive
Is Executive Compensation ExcessiveIs Executive Compensation Excessive
Is Executive Compensation Excessive
 
Employee Stock Options advanced concepts
 Employee Stock Options advanced concepts Employee Stock Options advanced concepts
Employee Stock Options advanced concepts
 
Share Based Payments
Share Based PaymentsShare Based Payments
Share Based Payments
 
Principles of economics
Principles of economicsPrinciples of economics
Principles of economics
 
Principles of economics | Fundamental of Economics
Principles of economics | Fundamental of EconomicsPrinciples of economics | Fundamental of Economics
Principles of economics | Fundamental of Economics
 
Reducing risks of holding Employee Stock Options
Reducing risks of holding  Employee Stock OptionsReducing risks of holding  Employee Stock Options
Reducing risks of holding Employee Stock Options
 
Fundamental concepts, principle of economics
Fundamental concepts, principle of economicsFundamental concepts, principle of economics
Fundamental concepts, principle of economics
 
WACC ExampleA firm is considering a new project which would b.docx
WACC ExampleA firm is considering a new project which would b.docxWACC ExampleA firm is considering a new project which would b.docx
WACC ExampleA firm is considering a new project which would b.docx
 
Profit sharing system__incentive_plan_
Profit sharing system__incentive_plan_Profit sharing system__incentive_plan_
Profit sharing system__incentive_plan_
 
Discuss bankrupcity, reorganization, and liquidation
Discuss bankrupcity, reorganization, and liquidationDiscuss bankrupcity, reorganization, and liquidation
Discuss bankrupcity, reorganization, and liquidation
 
Assignment-2_Capital Structure.docx
Assignment-2_Capital Structure.docxAssignment-2_Capital Structure.docx
Assignment-2_Capital Structure.docx
 
The theory and practice of corporate
The theory and practice of corporate The theory and practice of corporate
The theory and practice of corporate
 
Ch. 6ed Cost of Capital.ppt.ppt
Ch. 6ed Cost of Capital.ppt.pptCh. 6ed Cost of Capital.ppt.ppt
Ch. 6ed Cost of Capital.ppt.ppt
 
Paper_Fin517_AmericanHomeProducts
Paper_Fin517_AmericanHomeProductsPaper_Fin517_AmericanHomeProducts
Paper_Fin517_AmericanHomeProducts
 
Financial management
Financial managementFinancial management
Financial management
 
COST OF EQUITY
COST OF EQUITYCOST OF EQUITY
COST OF EQUITY
 
Human Resource Accounting
Human Resource AccountingHuman Resource Accounting
Human Resource Accounting
 

New Dynamic Employee Stock Options Presentati (4)

  • 1. . Dynamic Employee Stock Options A New Design for Employee Stock Options John Olagues olagues@gmail.com 504-428-9912 www.optionsforemployees.com
  • 2. "Options were poorly structured, and, consequently, they failed to properly align the long-term interests of shareholders and managers, the paradigm so essential for effective corporate governance. The incentives they created overcame the good judgment of too many corporate managers.” Alan Greenspan
  • 3. The topic of this presentation is most relevant today as there are structural problems with the traditional employee stock options. Traditional options by their nature prevent effective long term alliances between employees and shareholders largely because of the risk- averse attitudes of the employees and their interest in reducing that risk. Unless the employees, managers or executives are willing to use hedging strategies involving selling exchange traded calls or buying exchange traded puts on company stock, their only choice to reduce risk is by early exercises and sell stock, and perhaps diversify the net after tax proceeds. This strategy of making early exercises is so highly penalized in most cases of traditional ESOs that its unwise in all but rare cases to use the strategy. In fact, if unsophisticated employees are persuaded by wealth managers to use such a strategy, the employees should consider a lawsuit under SEC Rule 10 b-5
  • 4. Is there a way to design employee stock options to make them more effective in accomplishing the goals for which they were created? Before we can answer that question, we must state the goals. The goals are to A. Align the interests of the managers, officers and directors with the interests of the shareholders by making the value of their equity compensation dependent on an increase in value of the company shares. B. Attract and Influence high quality employees to be loyal long term employees.
  • 5. C. Preserve and increase the cash position of the company. D. Encourage early cash flows to the company from the early payment of the exercise price and the tax credits upon exercises. E. Allow for the efficient management of the granted options by the grantees. F. Maintain the theoretical costs of the plans to a modest level.
  • 6. How well do Traditional ESOs accomplish those goals ? A. The traditional ESOs do align the employee/executive with shareholders during the vesting periods and after vesting as long as the employee/executive holds the ESOs and the grantees understand the values and risks of the ESOs. B. Company cash is preserved and indeed additional cash flows are generated by any early exercises (which are encouraged by the company and the options holders' advisers through their promotion of the premature exercise, sell stock and diversify strategy).
  • 7. C. The traditional ESOs because of vesting requirements, non- transferability and non-pledgability make it difficult for risk-adverse grantees to efficiently manage traditional ESO positions. Premature exercises after vesting require penalties to the grantees in the form of a) a forfeiture of the remaining "time value" which is quite high when volatility is reasonably high and b) an early payment of taxes. D. Early exercises, usually followed by sales of stock cause an early termination of 100% of the grantee/shareholders alignment and long term incentives from those options. E. Theoretical expenses against earnings are moderate, given the restrictions, although "fair values" on the grant day are often understated by the company.
  • 8. What are Dynamic Employee Stock Options? Dynamic Employee Stock Options are Options whereby the settlement of the exercises consist of the purchase of less than 100% of stock (perhaps 75%) plus payments in the form of new ESOs with new 10 year maximum expiration and current market prices as the exercise prices. The exact value and number of new ESOs is determined by a formula which includes a percentage (perhaps 25%) of the full intrinsic value of the options upon exercise plus the recovery of the otherwise forfeited remaining "time value" in 100% of the options. Exercising Dynamic ESOs results in the "fair value" of the resulting combination of stock and options being equal to the "fair value" prior to the exercise. However, the exercise will cause a tax liability on 75% the intrinsic value of the options. No "time value" is forfeited although a partial penalty for an early tax payment is incurred. The following ESO plan goals are enhanced(see next slide).
  • 9. A. A substantial alignment of interests is extended past the exercise and sale of stock as the grantee still will hold substantial new ESOs. B. Company cash is preserved and earlier cash flows will come to the company since the employee will likely exercise earlier. The two penalties of early exercises (i.e. forfeiture of "time value" and an early tax payment) by the grantee are substantially eliminated. The grantee, therefore will likely exercise much earlier causing more and earlier cash flows to the company. C. Efficient risk management of the grants by the grantee is facilitated since most of the penalties of early exercises of traditional ESOs are eliminated. The stock can be sold and hedging will not be necessary. D. The theoretical costs to the company of the Dynamic ESOs are about 3.5% greater than traditional ESOs.
  • 10. The terms of the settlement of the exercise could be the following. For example: Upon exercise, grantee receives 75% (rather than 100%) of the stock at the exercise price plus new ESOs with new 10 year expiration dates and market value exercise prices. The "fair value" of the new ESOs would equal the sum of a) + b): a) 25% of the "intrinsic value" of the exercised ESOs that would have been gained on a traditional ESO exercise, plus b) the amount of the remaining "time value" otherwise forfeited to the company upon early exercise of 100% of the employee stock options.
  • 11. The receipt of 75% of the stock could be changed by the company to receipt of 60% or 80% of the stock at the exercise price, which will change the 25% of new options to 40% or 20%. The grantee would receive, in total, new options equal to 40%, 25%, or 20% of the full "intrinsic value" plus the return of the otherwise forfeited "time value" in new options. The plan could give the choices of the percentages of stock received to the grantee or pre-determined by the company.
  • 12. The following two slides are familiar graphs. They illustrate among other things, the value of the "time premiums" (i.e. time value) and "intrinsic values" and how they change with different volatilities and different prices of the stock at different times. The slides also show the net take home amounts after tax for traditional ESOs exercised, assuming a total tax of 40%. The companies will take the "intrinsic value" as a tax deduction upon the exercise. Dynamic ESOs will have different results. The grantee gets less stock upon exercise than with the TESOs but the grantee gets a new load of new DESOs. The tax deduction to the company will be reduced.
  • 13.
  • 14.
  • 15. Let us assume that the 1000 vested ESOs in the slides were Dynamic ESOs with a 75/25 split upon exercise with the stock at various prices and various times remaining. First we use the .30 volatility graphs A. Employee exercises when the stock is trading at $30 with 5.5 years expected time to expiration. The results are: the employee receives 750 shares for a purchase price of $20 and receives new ESOs with an exercise price of $30 with 10 years to expiration. The new ESOs have a value of $2500 from 25% of the "intrinsic value" plus $6114 of "time value" = $8614. He would receive 720 new ESOs, which are valued at $8614. The "fair value" of the package upon exercise, that the employee receives is $7500 in intrinsic value + $8614 in new options value. Which equals the exact value the employee had prior to exercise.
  • 16. B. If the employee waited until the stock increased to $50 to exercise and there were 3.5 expected years to expiration, he would again receive 750 shares at $20 and new DESOs as follows. The new options value is $7500 (i.e. $30 x 2500) plus $3368 of "time value" = $10,868, giving 530 new ESOs with an exercise price of $50 with 10 years maximum life. The full value that the employee receives is $22,500 in "intrinsic value" plus $10,868 in new ESOs, which equals exactly the value prior to exercise ($33,368).
  • 17. If the assumptions in the block of the second graph (slide 14) where a .60 volatility was used, then the "fair value" after exercise would be the same as the "fair value" prior to exercise, which are greater than the "fair values" when we assumed the .30 volatility. For example. Assume that the stock was trading at $40 with a .60 volatility when the DESOs were exercised and the split was 75/25. The grantee would receive 750 shares purchased at $20, plus new options with an exercise price of $40 with 10 years maximum life and 6.3 years expected life. The grantees value is $15,000 in receiving 750 shares 20 points below market, plus $5000 in new options value, plus the "time value" of $6460 returned in the form of new options. The total is $26,464 in value. The $11,460 would equal 521 new options. The only penalty for early exercise is that there is an early tax required on the "intrinsic value" (i.e. $15,000) received in stock.
  • 18. Exercise of Vested 1,000 DESOs with 75/25 Split 1 2 3 4 5 6 7 8 9 Stock ….Ex ..…Vol.....Expected...Time value...25% of…Colum….Total New...Tot. Intr. Val. Price….Price…….......Time to exp...Remain...Intrin.Val… 5+6 ….Option. Rec..of Stock Rec. ----------------------------------------------------------------------------------------------- $30.….. $20…....30…....5.5 years……$6114..…$2500......$8614….....700...........$7500 $40…....$20…....30……4.5 years…….$4526…..$5000…..$9526….….580.........$15,000 $50…….$20……30……3.5 years…….$3368…..$7500....$10,868 …...530.........$22,500 $60…….$20……30……2.5 years…….$2372…$10,000…$12,372……503.........$30,000 $30. …..$20…....60...…5.3 years…….$9300…..$2500….$11,800……715...........$7500 $40.…...$20…....60……4.3 years…….$6460…..$5000….$11,464……521.........$15,000 $50...….$20…….60……3.3 years…....$4740…..$7500….$12,240……445.........$22,500 $60...….$20…....60……2.3 years…….$2670....$10,000…$12,670…...384.........$30,000 The options with a .30 volatility assume an interest rate of 5% The options with a .60 volatility assume an interest rate of 3% The amount of stock received upon exercise is 750 shares for a cost of $20 per share. All new ESOs have an exercise price equal to the market price and 10 years maximum life. Column 7 equals the total value of the new ESOs in each case. Column 9 shows the amount before tax
  • 19. A fuller explanation of Dynamic Employee Stock Options can be found at the following link --------------------------------------------------------------- https://docs.google.com/document/d/1wGrmquhWBKzRhVtP4RdbG5Yl6VcSW1aalDmt5vnKvE4/edit? authkey=CPWK1-kN&hl=en_US&authkey=CPWK1-kN