XML 119 R94.htm IDEA: XBRL DOCUMENT v3.19.1
Personnel expenses (Tables)
12 Months Ended
Dec. 31, 2018
Personnel expenses (Tables) [Abstract]  
Breakdown of Personnel expenses

The breakdown of “Personnel expenses” is as follows:

 

Thousand of reais

 

 

 

 

 

 

2018

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

Wages and salaries

 

 

 

 

 

 

5,812,688

 

5,713,702

 

5,377,284

Social security costs

 

 

 

 

 

 

1,404,537

 

1,381,229

 

1,273,486

Benefits

 

 

 

 

 

 

1,387,078

 

1,309,314

 

1,277,781

Defined benefit pension plans (note 22)

 

 

 

8,939

 

20,081

 

24,480

Contributions to defined contribution pension plans

 

 

 

131,388

 

87,099

 

86,576

Share-based compensation

 

 

 

 

58,050

 

87,293

 

86,963

Training

 

 

 

 

 

 

62,756

 

58,338

 

62,518

Other personnel expenses

 

 

 

 

 

 

340,571

 

280,222

 

188,177

Total

 

 

 

 

 

 

9,206,007

 

8,937,278

 

8,377,265

b) Share-Based Compensation

Fair Value and Plans Performance Parameters

For accounting of the Local Program plans, an independent consultant promoted simulations based on Monte Carlo methodology, as presented the performance parameters used to calculate the shares to be granted. Such parameters are associated with their respective probabilities of occurrence, which are updated at the close of each year.

 

 

 

 

 

 

 

 

 

 

 

SOP 2013 (1)

Total Shareholder Return (TSR) rank

 

 

 

 

 

 

 

 

% of Exercisable Shares

1st

 

 

 

 

 

 

 

 

 

 

 

 

100%

2nd

 

 

 

 

 

 

 

 

 

 

 

 

75%

3th

 

 

 

 

 

 

 

 

 

 

 

 

50%

 

(1) The percentage of shares determined at the position of TSR is subject to a penalty according to the implementation of the RoRWA.

For measurement of the fair value the following premises was used

For fair value measurement the following premises was used:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SOP 2013

Method of Assessment

 

 

 

 

 

 

 

 

 

 

 

 

Black&Scholes

Volatility

 

 

 

 

 

 

 

 

 

 

 

 

40.00%

Rate of Dividends

 

 

 

 

 

 

 

 

 

 

 

 

3.00%

Vesting Period

 

 

 

 

 

 

 

 

 

 

 

 

3 years

Average Exercise Time

 

 

 

 

 

 

 

 

 

 

 

 

5 years

Risk-Free Rate

 

 

 

 

 

 

 

 

 

 

 

 

11.80%

Probability of Occurrence

 

 

 

 

 

 

 

 

 

 

 

 

60.27%

Fair Value of the Option Shares

 

 

 

 

 

 

 

 

 

 

 

 

R$5,96

Daily pro-rata expenses amounted

On 2018, no pro rata expenses were recorded (2017- no pro rata expenses were recorded and 2016 - R$15,789), related to the Stock Option Certificate (SOP).

 

 

 

 

 

 

 

 

 

 

 

 

Date of

 

 

 

 

 

 

 

 

 

 

 

 

 

Commencement

 

Expiration

 

 

 

Number of

 

Exercise

 

 

 

 

 

of Fiscal

 

Date of Fiscal

 

 

 

Units

 

Price in Reais

 

Year Granted

 

Employees

 

Year

 

Year

Final Balance on December 31, 2016

 

 

1,986,258

 

 

 

 

 

 

 

 

 

 

Exercised options (SOP - 2013)

 

 

(869,247)

 

12.84

 

2013

 

Executives

 

06/30/16

 

06/30/18

Final Balance on December 31, 2017

 

 

1,117,011

 

 

 

 

 

 

 

 

 

 

Exercised options (SOP - 2013)

 

 

(732,169)

 

12.84

 

2013

 

Executives

 

06/30/16

 

06/30/18

Cancelled options (SOP - 2013)

 

 

(384,842)

 

12.84

 

2013

 

Executives

 

06/30/16

 

06/30/18

Final Balance on December 31, 2018

 

 

-

 

 

 

 

 

 

 

 

 

 

Long Term Incentive Global CRDIV

Long Term Incentive Global CRDIV - Grant 2014

 

 

 

 

 

 

 

 

 

2 years

 

3 years

 

4 years

Future income Dividend

 

 

 

 

11.1%

 

10,80%

 

9,50%

Expected Volatility

 

 

 

 

32.7%

 

34,70%

 

36,90%

Volatility comparator

 

 

 

 

12% - 52%

 

16% - 56%

 

16% - 52%

Risk-free interest rate

 

 

 

 

1.7%

 

2,10%

 

2,50%

Correlation          

 

 

 

 

0.55%

 

0.55%

 

0.55%

2nd Long -Term Incentive Global Plan CRDIV - Grant 2015

Each executive has a target in reais that was converted to shares of Santander Bank Spain by the price of R$17.473. These shares will be delivered in 2019, with sale restriction of one (1) year after the delivery.

 

 

 

 

 

 

Number of Shares

 

Granted Year

 

Employees

 

Data of Commencement of the Fiscal Year

 

Data of Expiry of  Fiscal Year

 

 

 

 

 

 

 

 

 

1st Long Term Incentive Global CRDIV - Grant 2014

 

1,613,057

 

2014

 

Executives

 

jan - 2014

 

dec - 2017

Cancelled Shares (Grantec - 2014)

 

 

 

 

(1,613,057)

 

2014

 

Executives

 

jan - 2014

 

dec - 2017

2nd Long -Term Incentive Global Plan CRDIV - Grant 2015

 

1,775,049

 

2016

 

Executives

 

jan - 2015

 

dec - 2017

Balance Plans on December 31, 2017

 

 

 

 

1,775,049