XML 67 R53.htm IDEA: XBRL DOCUMENT v3.8.0.1
Share-based payments (Tables)
12 Months Ended
Dec. 31, 2017
Share-based payments  
Schedule of movement in number of shares under share purchase payment plans

 

 

 

Number of Series A
 shares

 

Outstanding as of December 31, 2015

 

617,001

 

Purchased during the year

 

513,002

 

Granted during the year

 

 

Exercised/vested during the year

 

(425,536

)

Forfeited during the year

 

(86,419

)

 

 

 

 

Outstanding as of December 31, 2016

 

618,048

*

Purchased during the year

 

547,310

 

Granted during the year

 

 

Exercised/vested during the year

 

(345,270

)

Forfeited during the year

 

 

 

 

 

 

Outstanding as of December 31, 2017

 

820,088

*

 

 

 

 

 

*These shares are presented as treasury shares in the consolidated statement of financial position as of December 31, 2017 and 2016.

Schedule of weighted average assumptions used to estimate the fair market value of the MIP at the date of grant

 

 

 

2012

 

Dividend yield (%)

 

0.00

%

Volatility (%)

 

37.00

%

Risk—free interest rate (%)

 

5.96

%

Expected life of share options (years)

 

8.8

 

Exercise share price (in Mexican pesos Ps.)

 

5.31

 

Exercise multiple

 

1.1

 

Fair value of the stock at grant date

 

1.73

 

 

Schedule of movement in number of shares options and fixed exercise prices

 

 

 

Number of share 
options

 

Exercise price
in Mexican pesos

 

Total in
thousands of 
Mexican pesos

 

Outstanding as of December 31, 2015

 

15,857,856

 

Ps.

5.31

 

Ps.

84,269

 

Granted during the year

 

 

 

 

Forfeited during the year

 

 

 

 

Exercised during the year

 

(3,299,999

)

5.31

 

(17,536

)

 

 

 

 

 

 

 

 

Outstanding as of December 31, 2016

 

12,557,857

 

Ps.

5.31

 

Ps.

66,733

 

Granted during the year

 

 

 

 

Forfeited during the year

 

 

 

 

Exercised during the year

 

(120,000

)

5.31

 

(638

)

 

 

 

 

 

 

 

 

Outstanding as of December 31, 2017

 

12,437,857

 

Ps.

5.31

 

Ps.

66,095

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of retention plan expenses recognized

 

 

 

2017

 

2016

 

2015

 

(Benefit) expense arising from cash-settled share-based payments transactions

 

Ps.

(25,498

)

Ps.

86,100

 

Ps.

44,699

 

Expense arising from equity-settled share-based payments transactions

 

13,508

 

7,816

 

6,345

 

 

 

 

 

 

 

 

 

Total expense arising from share-based payments transactions

 

Ps.

(11,990

)

Ps.

93,916

 

Ps.

51,044

 

 

 

 

 

 

 

 

 

 

 

 

 

Share purchase plan  
Share-based payments  
Schedule of vesting period of shares granted

 

Number of Series A
 shares

 

Vesting period

 

353,457

 

November 2017 – 2018

 

284,200

 

November 2018 – 2019

 

182,431

 

November 2019 – 2020

 

 

 

 

 

820,088

 

 

 

 

 

 

 

 

SARs - cash settled  
Share-based payments  
Schedule of vesting period of shares granted

 

Number of SARs

 

Exercisable date

 

2,766,811

 

November 2018

 

1,649,493

 

November 2019

 

941,749

 

November 2020

 

 

 

 

 

5,358,053

 

 

 

 

 

 

 

 

MIP II  
Share-based payments  
Schedule of vesting period of shares granted

 

Number of SARs

 

Exercisable date

 

2,030,540

 

February 2017

 

2,030,540

 

February 2018

 

2,030,540

 

February 2019

 

3,384,240

 

February 2020

 

4,061,100

 

February 2021

 

 

 

 

 

13,536,960