XML 27 R21.htm IDEA: XBRL DOCUMENT v3.22.2
Share-based compensation (Tables)
6 Months Ended
Jun. 30, 2022
Stock appreciation rights  
Share-based compensation  
Schedule of awards, simulation inputs and outputs

A summary of awards, simulation inputs, outputs and valuation methodology is as follows:

Model Inputs

    

    

    

    

    

    

    

    

Weighted 

    

    

Risk-free 

Average Fair 

SARs 

Exercise

Vesting

Grant

Dividend 

rate of 

Expected 

Value @ 

Average Expected 

Valuation

Grant Date

Awarded

 Price

 Period

 Price

Yield

Return

Volatility

grant date

Exercise Life

 Method

12‑Mar‑14

 

22,118

$

13.66

 

3 yrs

$

13.66

 

2.93

%  

2.06

%  

56.31

%  

$

4.17

 

4.65.0 yrs

 

Monte Carlo

01‑Sept‑14

 

5,595

$

13.91

 

3 yrs

$

13.91

 

2.88

%  

2.20

%  

53.60

%  

$

4.20

 

4.55.0 yrs

 

Monte Carlo

06‑Mar‑15

 

37,797

$

10.25

 

3 yrs

$

10.25

 

3.90

%  

1.90

%  

61.38

%  

$

2.98

 

4.25.0 yrs

 

Monte Carlo

15‑Jan‑16

 

205,519

$

9.20

 

3 yrs

$

9.20

 

6.63

%  

1.79

%  

58.09

%  

$

2.20

 

4.05.0 yrs

 

Monte Carlo

04‑Apr‑18

 

1,719,733

$

7.40

 

3 yrs

$

7.40

 

0

%  

2.51

%  

40.59

%  

$

2.67

 

4.25 yrs

 

Black-Scholes

07‑Mar‑19

560,000

$

5.10

3 yrs

$

5.10

0

%

2.43

%

43.65

%

$

2.00

4.5 yrs

Black-Scholes

04‑Mar‑20

549,020

$

5.25

3 yrs

$

5.25

0

%

0.73

%

46.42

%

$

2.04

4.5 yrs

Black-Scholes

04‑Mar‑21

610,691

$

4.28

3 yrs

$

4.28

0

%

0.66

%

55.39

%

$

1.93

4.5 yrs

Black-Scholes

Schedule of changes in the Stocks

Changes in the SARs for the six months ended June 30, 2022 are set forth below in full numbers:

    

    

 

 

Weighted average 

    

No. of SARs

    

exercise price

Balance as at January 1, 2022

 

3,704,694

$

6.40

SARs granted during the six months ended June 30, 2022

SARs forfeited during the six months ended June 30, 2022

Balance as at June 30, 2022 (none of which are exercisable or convertible)

 

3,704,694

$

6.40

Schedule of cost related to non-vested awards expected to be recognized

The total cost related to non-vested SAR awards expected to be recognized through 2024 is set forth below in thousands of U.S. Dollars:

Period

TOTAL

2022(1)

$

383

2023

455

2024

65

$

903

(1) Six-month period ending December 31, 2022

Restricted stock units  
Share-based compensation  
Schedule of awards, simulation inputs and outputs

A summary of awards is as follows:

Grant Date

    

RSUs Awarded

    

Service Period

    

Grant Price

02-Jan-19

176,659

2 years

$

4.64

07-Mar-19

86,210

3 years

$

5.10

28-May-19

59,237

1 year

$

7.47

04-Mar-20

94,105

3 years

$

5.25

29-May-20

 

78,510

1 year

$

5.84

04-Mar-21

56,957

1 year

$

4.28

04-Mar-21

302,923

3 years

$

4.28

07-Jun-21

95,583

1 year

$

4.31

30-Mar-22

593,671

3 years

$

4.54

07-Jun-22

60,415

1 year

$

8.07

Schedule of changes in the Stocks

Changes in the RSUs for the six months ended June 30, 2022 are set forth below in thousands of U.S. Dollars:

    

    

Weighted average

fair value at grant

No. of RSUs

date

Balance as at January 1, 2022

 

546,935

 

$

4.44

RSUs granted during the six months ended June 30, 2022

654,086

$

4.87

RSUs vested during the six months ended June 30, 2022

(313,619)

$

(4.46)

Balance as at June 30, 2022 (none of which are vested)

 

887,402

$

4.75

Schedule of cost related to non-vested awards expected to be recognized

The total cost related to non-vested RSU awards expected to be recognized through 2024 is set forth below:

Period

    

TOTAL

2022(1)

$

991

2023

1,561

2024

970

2025

225

$

3,747

(1) Six-month period ending December 31, 2022