XML 54 R31.htm IDEA: XBRL DOCUMENT v3.22.0.1
Equity-settled share-based payments
12 Months Ended
Dec. 31, 2021
Equity Settled Share Based Payments [Abstract]  
Equity-settled share-based payments

25.

Equity-settled share-based payments

The Group has issued share options under the 2018 Long Term Incentive Plan (LTIP), 2018 Non-Employee Long Term Inventive Plan (Non-Employee LTIP), and individual share option contracts, open to all employees of the Group, as well as EMI shares (none of which remain outstanding at December 31, 2021). Under the LTIP, Non-Employee LTIP, individual contracts and schemes available, the options typically vest after 3 years, with the exception of some options granted to certain members of key management personnel. The vesting period for these options ranges from 3 to 33 months. The options usually lapse after one year following the employee leaving the Group.

 

 

 

2021

 

 

2020

 

 

2019

 

 

 

Number of

Shares

 

 

Weighted

Average

Exercise

price

 

 

Number

Of Shares

 

 

Weighted

Average

Exercise

price

 

 

Number

Of Shares

 

 

Weighted

Average

Exercise

price

 

 

 

 

 

 

 

Pence

 

 

 

 

 

 

Pence

 

 

 

 

 

 

Pence

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at the beginning of the year

 

 

6,768,894

 

 

 

226.83

 

 

 

4,302,617

 

 

 

102.46

 

 

 

4,718,302

 

 

 

70.17

 

Granted during the year

 

 

2,259,153

 

 

 

554.60

 

 

 

3,178,216

 

 

 

351.90

 

 

 

4,722,281

 

 

 

129.40

 

Lapsed or forfeited during the year

 

 

(563,541

)

 

 

146.02

 

 

 

(52,525

)

 

 

5.00

 

 

 

(2,899,801

)

 

 

105.32

 

Exercised during the year

 

 

(411,807

)

 

 

116.62

 

 

 

(659,414

)

 

 

33.48

 

 

 

(2,238,165

)

 

 

57.51

 

Outstanding at the year-end

 

 

8,052,699

 

 

 

329.74

 

 

 

6,768,894

 

 

 

226.83

 

 

 

4,302,617

 

 

 

102.46

 

Exercisable at the year-end

 

 

2,503,504

 

 

 

263.45

 

 

 

1,079,609

 

 

 

151.33

 

 

 

647,215

 

 

 

31.96

 

 

 

The table above shows the number of options in relation to ordinary shares. This equated to 2,684,233 outstanding and 834,501 exercisable ADS’s at year end, basis on the conversion ratio of three ordinary share options to one ADS as disclosed in Note 24.

The options outstanding at the year-end have a weighted average remaining contractual life of 8.3 years (2020: 7.4 years; 2019: 7.2 years). The weighted average share price at the time of exercise during the year was 575.39 pence (2020: 435.19 pence; 2019: 126.24 pence).

The Group granted 2,259,153 options during the year (2020: 3,178,216; 2019: 4,722,281). The fair value of options granted were calculated using a Binomial or Monte Carlo model and inputs into the model were as follows:

 

 

 

2021

 

 

2020

 

 

2019

 

Inputs and assumptions for options granted in the year:

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average share price (pence)

 

 

586.0

 

 

 

461.0

 

 

 

175.9

 

Weight average hurdle price (pence)

 

n/a

 

 

 

90.0

 

 

 

218.6

 

Weighted average exercise price (pence)

 

 

520.0

 

 

 

352.0

 

 

 

129.4

 

Option life (years)

 

 

10.0

 

 

 

10.0

 

 

 

10.0

 

Expected volatility

 

65%-70%

 

 

70%-72%

 

 

50%-72%

 

Risk free rate

 

0.28%-1.04%

 

 

0.19%-0.44%

 

 

0.41%-1.32%

 

Expected dividend yield

 

nil

 

 

nil

 

 

nil

 

 

The Group recognized total charges of £8,632k (2020: £4,395k; 2019: £584k) related to equity settled share-based payment transactions during the year.

 

Fair value of the grants has been calculated using volatility assumptions between 65% and 70%, based on the three year historical volatility as at the respective date of grant.

 

The Group does not bear any responsibility to settle any employee tax obligations that arise on the exercise of share options. The estimated employer tax obligation on outstanding options at the year-end was £633k (2020: £491k; 2019: £711k).