XML 93 R62.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
EMPLOYEE BENEFITS (Tables)
12 Months Ended
Dec. 31, 2019
Share-Based Payment Arrangements [Abstract]  
Evolution of share options outstanding
The following tables summarizes the RSU vested during the years 2019 and 2018:
 
 
December 31, 2019
 
December 31, 2018
 
 
Number of RSUs vested
 
Grant price
 
Number of RSUs vested
 
Grant price
 
 
 
Granted in 2017
 
500

 
36.30

 
500

 
36.30

Granted in 2017
 
45,283

 
37.00

 
45,906

 
37.00

Granted in 2017
 

 
38.21

 
2,671

 
38.21

Granted in 2017
 
2,250

 
42.00

 
2,250

 
42.00

Granted in 2018
 

 
45.50

 
107,463

 
45.50

Granted in 2018
 

 
53.29

 
4,443

 
53.29

Granted in 2018

100,206


46.00




46.00

Granted in 2018

1,000


55.07




55.07

Granted in 2018

436


57.39




57.39

Granted in 2018
 
1,000

 
52.74




52.74

Granted in 2018
 
2,500

 
50.92




50.92

Granted in 2018
 
1,500

 
56.87




56.87

Granted in 2019
 
27,185

 
69.77




69.77

Balance at end of the year
 
181,860

 
 
 
163,233

 
 
The following shows the evolution of the share options for the years ended at December 31, 2019 and 2018:
 
 
 
As of December 31, 2019
 
As of December 31, 2018
 
 
Number of options
 
Weighted average exercise price
 
Number of options
 
Weighted average exercise price
 
 
 
 
 
 
 
 
 
Balance at the beginning of year
 
1,786,467

 
27.96

 
2,155,851

 
23.02

Options granted during the year
 
4,000

 
52.10

 
221,000

 
46.45

Forfeited during the year
 
(21,625
)
 
31.77

 
(78,716
)
 
36.89

Exercised during the year
 
(717,240
)
 
22.06

 
(511,668
)
 
13.76

Balance at end of year
 
1,051,602

 
31.82

 
1,786,467

 
27.96

24.2 - Share options exercised and RSU vested during the year: 
 
 
As of December 31, 2019
 
As of December 31, 2018
 
 
Number of options exercised
 
Exercise  
price
 
Number of options exercised
 
Exercise
 price
 
 
 
 
 
 
 
 
 
Granted in 2006
 

 
0.95

 
9,900

 
0.95

Granted in 2007
 

 
0.71

 
200,000

 
0.71

Granted in 2007
 

 
1.40

 
616

 
1.40

Granted in 2010
 

 
2.48

 
1,793

 
2.48

Granted in 2010
 

 
3.38

 
19,732

 
3.38

Granted in 2011
 

 
2.71

 
6,031

 
2.71

Granted in 2012
 
22,170

 
6.77

 

 
6.77

Granted in 2012
 
1,103

 
0.95

 

 
0.95

Granted in 2012
 
1,304

 
2.48

 

 
2.48

Granted in 2012
 
13,223

 
3.38

 

 
3.38

Granted in 2012
 
22,170

 
10.00

 

 
10.00

Granted in 2012
 
47,169

 
12.22

 

 
12.22

Granted in 2014
 
173,211

 
10.00

 
66,146

 
10.00

Granted in 2014
 

 
13.20

 
3,769

 
13.20

Granted in 2015

163,834


28.31


111,843


28.31

Granted in 2015

8,000


34.20


3,000


34.20

Granted in 2015

12,097


29.34


1,200


29.34

Granted in 2015

30,000


22.77




22.77

Granted in 2016

105,020


29.01


18,750


29.01

Granted in 2016

98,939


32.36


68,888


32.36

Granted in 2018

5,000


44.97




44.97

Granted in 2018

10,000


46.00




46.00

Granted in 2018
 
1,500

 
50.92

 

 
50.92

Granted in 2018
 
2,500

 
55.07

 

 
55.07

Balance at end of the year
 
717,240

 
 

 
511,668

 
 

The following shows the evolution of the RSUs for the years ended at December 31, 2019 and 2018:

 
 
As of December 31, 2019
 
As of December 31, 2018
 
 
Number of RSU
 
Weighted average grant price
 
Number of RSU
 
Weighted average grant price
 
 
 
 
 
 
 
 
 
Balance at the beginning of year
 
535,838

 
44.70

 
164,859

 
37.58

RSU granted during the year
 
309,539

 
85.80

 
564,995

 
46.29

Forfeited during the year
 
(38,621
)
 
47.69

 
(30,783
)
 
44.14

Issued during the year
 
(181,860
)
 
37.00

 
(163,233
)
 
43.13

Balance at end of year
 
624,896

 
64.05

 
535,838

 
44.70

Share-based compensation plan at the end of the year
The following tables summarizes the RSU at the end of the year:

Grant date
 
Grant price ($)
 
Number of Restricted Stock Units
 
Fair value at grant date ($)
 
Expense as of December 31, 2019 ($) (*)
 
 
 
 
 
 
 
 
 
2017
 
36.30

 
1,000

 
36

 
18

 
 
37.00

 
45,242

 
1,674

 
2,217

 
 
42.00

 
3,250

 
137

 
77

 
 
 
 
 
 
 
 
 
2018
 
46.00

 
281,180

 
12,934

 
5,221

 
 
50.92

 
7,500

 
382

 
129

 
 
52.74

 
3,000

 
158

 
54

 
 
55.07

 
3,000

 
165

 
56

 
 
56.87

 

 

 
67

 
 
 
 
 
 
 
 
 
2019
 
52.10

 
2,400

 
125

 
61

 
 
87.44

 
268,750

 
23,500

 
6,450

 
 
94.93

 
4,000

 
380

 
116

 
 
69.77

 

 

 
446

 
 
103.75

 
3,000

 
311

 
20

 
 
 
 
 
 
 
 
 
Subtotal
 
 
 
622,322

 
39,802

 
14,932

 
 
 
 
 
 
 
 
 
Non employees RSU
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2018
 
46.00

 

 

 
35

 
 
57.39

 

 

 
18

 
 
 
 
 
 
 
 
 
2019
 
87.44

 
2,574

 
225

 
126

 
 
 
 
 
 
 
 
 
Subtotal
 
 
 
2,574

 
225

 
179

Total
 
 
 
624,896

 
40,027

 
15,111








The following tables summarizes the share options at the end of the year:
Grant date
 
Exercise price ($)
 
Number of stock options
 
Number of stock options vested as of December 31, 2019
 
Fair value at grant date ($)
 
Fair value vested ($)
 
Expense as of December 31, 2019 (*)
 
 
 
 
 
 
 
 
 
 
 
 
 
2012

0.95










5

 
 
2.48

 

 

 

 

 
9

 
 
3.38

 

 

 

 

 
85

 
 
12.22

 

 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
2014
 
10.00

 
107,826

 
107,826

 
359

 
359

 
500

 
 
 
 
 
 
 
 
 
 
 
 
 
2015
 
22.77

 

 

 

 

 

 
 
28.31

 
205,748

 
205,748

 
1,426

 
1,426

 
1,422

 
 
29.34

 
3,875

 
3,875

 
26

 
26

 

 
 
34.20

 
5,500

 
5,500

 
47

 
47

 
39

 
 
 
 
 
 
 
 
 
 
 
 
 
2016
 
29.01

 
117,480

 
52,480

 
810

 
362

 
888

 
 
32.36

 
338,173

 
211,798

 
2,740

 
1,716

 
1,487

 
 
 
 
 
 
 
 
 
 
 
 
 
2017
 
38.16

 
30,000

 
20,000

 
273

 
182

 
91

 
 
36.30

 
15,000

 
7,500

 
127

 
64

 
32

 
 
 
 
 
 
 
 
 
 
 
 
 
2018
 
44.97

 
15,000

 

 
268

 

 
118

 
 
46.00

 
170,000

 
36,250

 
3,434

 
732

 
1,349

 
 
55.07

 
7,500

 

 
181

 

 
97

 
 
50.92

 
4,500

 

 
101

 

 
61

 
 
 
 
 
 
 
 
 
 
 
 
 
2019
 
52.10

 
4,000

 

 
89

 

 
43

 
 
 
 
 
 
 
 
 
 
 
 
 
Subtotal
 
 

 
1,024,602

 
650,977

 
9,881

 
4,914

 
6,226

 
 
 
 
 
 
 
 
 
 
 
 
 
Non employees stock options
 
 

 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
 
 
 
 
 
2016
 
39.37

 
27,000

 
20,250

 
248

 
186

 
62

 
 
 
 
 
 
 
 
 
 
 
 
 
Subtotal
 
 
 
27,000

 
20,250

 
248

 
186

 
62

Total
 
 
 
1,051,602

 
671,227

 
10,129

 
5,100

 
6,288

 
(*) Includes social security taxes.
Fair value of share-based compensation granted
The Company estimated the following assumptions for the calculation of the fair value of the share options:
Assumptions
 
Granted in
2019 for 2014 plan
 
Granted in
2018 for 2014 plan
 
Granted in
2017 for 2014 plan
Stock price
 
52.10
 
46.45
 
39.69
Expected option life
 
6 years
 
6 years
 
6 years
Volatility
 
40%
 
40%
 
19%
Risk-free interest rate
 
3.10%
 
3.00%
 
2.00%