|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Movements in shares granted under various equity participation plans described in Note 32a) are as follows: | ||||||
Number of shares 31.12.06 | Weighted average grant date fair value (CHF) | Number of shares 31.12.05 | Weighted average grant date fair value (CHF) | Number of shares 31.12.04 | Weighted average grant date fair value (CHF) | |
Unvested, at the beginning of the year | 53,725,186 | 46 | 49,273,638 | 40 | 62,767,780 | 38 |
Shares awarded during the year | 26,652,070 | 69 | 27,252,100 | 51 | 23,426,812 | 48 |
Vested during the year | (22,712,566) | 43 | (21,991,760) | 39 | (35,992,996) | 40 |
Forfeited during the year | (1,523,588) | 56 | (808,792) | 45 | (927,958) | 39 |
Unvested, at the end of the year | 56,141,102 | 58 | 53,725,186 | 46 | 49,273,638 | 40 |
UBS estimates the grant date fair value of shares awarded during the year by using the average UBS share price on the grant date as quoted on the virtX. The market value of shares vested was CHF 1,587 million, CHF 1,083 million and CHF 1,922 million for the years ended 31 December 2006, 31 December 2005 and 31 December 2004, respectively.
The weighted average share price at the time when the options were exercised during the year was CHF 71, CHF 53 and CHF 46 for the years ended 31 December 2006, 31 December 2005 and 31 December 2004, respectively.
The following table provides additional information about option awards:
Movements in options granted under various equity participation plans described in Note 32a) are as follows: | ||||||
Number of options 31.12.06 | Weighted1 average1 exercise price1 (CHF)1 | Number of options 31.12.05 | Weighted 1 average 1 exercise price 1 (CHF) 1 | Number of options 31.12.04 | Weighted 1 average 1 exercise price 1 (CHF) 1 | |
Outstanding, at the beginning of the year | 181,765,090 | 42 | 201,814,708 | 35 | 218,080,052 | 32 |
Granted during the year | 45,517,013 | 71 | 45,202,854 | 55 | 48,226,504 | 46 |
Exercised during the year | (47,179,386) | 36 | (61,303,418) | 34 | (58,793,918) | 29 |
Forfeited during the year | (3,303,002) | 55 | (3,810,106) | 45 | (5,385,648) | 33 |
Expired unexercised | (20,628) | 40 | (138,948) | 34 | (312,282) | 38 |
Outstanding, at the end of the year | 176,779,087 | 50 | 181,765,090 | 42 | 201,814,708 | 35 |
Exercisable, at the end of the year | 80,312,503 | 36 | 74,788,838 | 35 | 75,882,560 | 33 |
The weighted average share price at the time when the options were exercised during the year was CHF 71, CHF 53 and CHF 46 for the years ended 31 December 2006, 31 December 2005 and 31 December 2004, respectively.
The following table provides additional information about option awards:
31.12.06 | 31.12.05 | 31.12.04 | |
Intrinsic value of options exercised during the year (CHF million) | 1,660 | 1,224 | 960 |
Weighted average grant date fair value of options granted (CHF) | 12 | 8 | 13 |
In addition, UBS received cash of CHF 1,698 million and CHF 2,018 million and an income tax benefit of CHF 153 million and CHF 217 million from the exercise of share options for the years ended 31 December 2006 and 31 December 2005, respectively.
The intrinsic value of share-based liabilities (shares and options) paid for the years ended 31 December 2006, 31 December 2005 and 31 December 2004 was CHF 177 million, CHF 87 million and CHF 669 million, respectively.
The following table summarizes additional information about options outstanding and options exercisable at 31 Decem- ber 2006:
Options outstanding | Options exercisable | |||||||
Range of exercise price per share | Number of options outstanding | Weighted average exercise price (CHF / USD) | Aggregate intrinsic value (CHF / USD million) | Weighted average remaining contractual term (years) | Number of options exercisable | Weighted average exercise price (CHF / USD) | Aggregate intrinsic value (CHF /USD million) | Weighted average remaining contractual term (years) |
CHF | ||||||||
26.6940.00 | 22,771,326 | 34.56 | 899 | 5.7 | 22,446,861 | 34.56 | 886 | 5.7 |
40.0150.00 | 18,173,910 | 46.86 | 494 | 6.5 | 11,928,252 | 46.74 | 326 | 6.1 |
50.0160.00 | 25,666,234 | 51.96 | 567 | 8.1 | 3,412,867 | 50.72 | 80 | 8.2 |
60.0170.00 | 3,100,770 | 65.95 | 25 | 9.4 | 5,812 | 63.23 | 0 | 8.9 |
70.0177.33 | 41,726,240 | 71.56 | 127 | 9.2 | 0 | |||
26.6977.33 | 111,438,480 | 55.30 | 2,112 | 7.8 | 37,793,792 | 39.87 | 1,292 | 6.1 |
USD | ||||||||
2.2520.00 | 1,196,068 | 13.75 | 56 | 0.6 | 1,196,068 | 13.75 | 56 | 0.6 |
20.0130.00 | 28,759,581 | 23.32 | 1,064 | 4.6 | 28,759,581 | 23.32 | 1,064 | 4.6 |
30.0140.00 | 14,070,241 | 36.38 | 337 | 7.3 | 9,199,687 | 35.89 | 225 | 7.2 |
40.0153.50 | 21,314,717 | 43.76 | 353 | 8.1 | 3,363,375 | 42.72 | 59 | 8.1 |
2.2553.50 | 65,340,607 | 32.63 | 1,810 | 6.2 | 42,518,711 | 27.31 | 1,404 | 5.3 |
The fair value of options granted from 1 January 2005 has been determined by means of a Monte Carlo simulation. The simulation technique uses a mix of implied and historic volatility and specific employee exercise behavior patterns based on statistical data, taking into account the specific terms and conditions under which the options are granted such as the vesting period, forced exercises during the lifetime, and gain- and time-dependent exercise behavior. The expected term of each option is calculated as the probability-weighted average period of the time between grant and exercise. The term structure of volatility is derived from the implied volatilities of traded UBS options in combination with the observed long-term historic share price volatility. Dividends are assumed to grow at a 10% yearly rate over the term of the option.
The fair value of options granted during 2006 and 2005 was determined using the following assumptions:
31.12.06 | |||
CHF awards 1 | range low | range high | |
Expected volatility (%) | 25.38 | 22.51 | 27.18 |
Risk-free interest rate (%) | 2.15 | 1.96 | 2.68 |
Expected dividend (CHF) | 2.26 | 1.76 | 2.83 |
Strike price (CHF) | 71.19 | 65.13 | 77.33 |
Share price (CHF) | 70.16 | 65.13 | 76.25 |
31.12.05 | ||||||
CHF awards | range low | range high | USD awards | range low | range high | |
Expected volatility (%) | 23.20 | 12.39 | 27.03 | 23.36 | 15.21 | 27.21 |
Risk-free interest rate (%) | 2.00 | 0.62 | 2.34 | 4.11 | 1.91 | 4.63 |
Expected dividend (CHF / USD) | 2.30 | 1.50 | 3.89 | 1.89 | 1.22 | 4.12 |
Strike price (CHF / USD) | 52.08 | 48.23 | 63.23 | 44.11 | 39.25 | 48.26 |
Share price (CHF / USD) | 51.33 | 48.23 | 63.23 | 43.40 | 39.25 | 48.26 |
The fair value of options granted during 2004 was determined using a proprietary option pricing model, similar to an American-style binomial model, using the following assumptions:
31.12.04 | ||
CHF awards | USD awards | |
Expected volatility (%) | 33.66 | 33.45 |
Risk-free interest rate (%) | 2.03 | 3.70 |
Expected dividend rate (%) | 3.86 | 3.88 |
Strike price (CHF/USD) | 47.80 | 37.56 |
Share price (CHF/USD) | 47.09 | 37.03 |
Expected life (years) | 5.6 | 5.6 |
The expected life was estimated on the basis of observed employee option exercise patterns. Volatility was derived from the observed long-term historic share price volatility aligned to the expected life of the option. Dividends were assumed to grow at a 10% yearly rate over the expected life of the option.
Generally, under IFRS, for all employee share and option awards for which the underlying is UBS shares, UBS recognizes compensation expense over the requisite service period which is generally equal to the vesting period. Share and option awards typically have a three-year tiered vesting structure which means awards vest in one-third increments over that period. The total share-based compensation expense recognized for the years ended 31 December 2006, 31 December 2005 and 31 December 2004 was CHF 2,188 million, CHF 1,662 million and CHF 1,406 million, respectively. The total income taxes recognized in the income statement in relation to these expenses were a benefit of CHF 491 million, CHF 431 million and CHF 64 million for the years ended 31 December 2006, 31 December 2005 and 31 December 2004, respectively. For the years ended 31 December 2006, 31 December 2005 and 31 December 2004, the compensation expense recognized for share-based payments was primarily related to equity settled plans.
At 31 December 2006, total compensation expense related to nonvested awards not yet recognized in the income statement is CHF 1,679 million, which is expected to be recognized in Personnel expenses over a weighted average period of 1.7 years.
Terms of Use | Privacy Statement
Products and services in these webpages may not be available for residents of certain nations. Please consult the sales restrictions relating to the service in question for further information.
© UBS 1998-2009. All rights reserved.