|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
UBS share awards | ||||||
Share compensation plans | Number | Weighted- | Number | Weighted- | Number | Weighted- |
Unvested, at the beginning of the year | 24,636,819 | 79 | 31,383,890 | 75 | 48,136,561 | 78 |
Shares awarded during the year | 13,626,050 | 101 | 11,713,406 | 95 | 11,023,553 | 61 |
Vested during the year | (10,995,880) | 78 | (17,996,498) | 79 | (26,915,860) | 75 |
Forfeited during the year | (404,396) | 89 | (463,979) | 77 | (860,364) | 79 |
Unvested, at the end of the year | 26,862,593 | 92 | 24,636,819 | 79 | 31,383,890 | 75 |
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 1,083 million, CHF 1,922 million and CHF 1,677 million for the years ended 31 December 2005, 31 December 2004 and and 31 December 2003, respectively.
UBS option awards | ||||||
Share compensation plans | Number of | Weighted- | Number | Weighted- | Number | Weighted- |
Outstanding, at the beginning of the year | 100,907,354 | 69 | 109,040,026 | 63 | 88,164,227 | 67 |
Granted during the year | 22,601,427 | 109 | 24,113,252 | 91 | 38,969,319 | 59 |
Exercised during the year | (30,651,709) | 68 | (29,396,959) | 58 | (14,782,471) | 54 |
Forfeited during the year | (1,905,053) | 90 | (2,692,824) | 66 | (2,721,970) | 64 |
Expired unexercised | (69,474) | 68 | (156,141) | 76 | (589,079) | 76 |
Outstanding, at the end of the year | 90,882,545 | 84 | 100,907,354 | 69 | 109,040,026 | 63 |
Exercisable, at the end of the year | 37,394,419 | 70 | 37,941,280 | 65 | 34,726,720 | 59 |
The weighted average share price of options exercised during the year was CHF 106, CHF 93 and CHF 77 for the years ended 31 December 2005, 31 December 2004 and 31 December 2003, respectively. The following table provides additional information about option awards:
31.12.05 | 31.12.04 | 31.12.03 | |
Intrinsic value of options exercised during the year (CHF million) | 1,224 | 960 | 326 |
Weighted-average grant date fair value of options granted (CHF) | 16 | 25 | 15 |
In addition, UBS receined cash of CHF 2,018 million and an income tax benefit of CHF 217 million from the exercise of share options for the year ended 31 December 2005. The intrinsic value of share-based liabilities (shares and options) paid for the years ended 31 December 2005, 31 December 2004 and 31 December 2003 was CHF 87 million, CHF 669 million and CHF 1,092 million, respectively.
The following tables summarize additional information about options outstanding and options exercisable at 31 December 2005:
as at 31.12.05 | ||||||||
Options outstanding | Options exercisable | |||||||
Range of exercise price per share | Number of options outstanding | Weighted- | Aggregate | Weighted- | Number | Weighted- | Aggregate | Weighted- |
CHF | ||||||||
53.37–70.00 | 11,419,873 | 60.44 | 738 | 6.8 | 5,374,311 | 59.77 | 351 | 6.4 |
70.01–85.00 | 9,663,720 | 77.90 | 456 | 6.3 | 9,110,432 | 77.82 | 431 | 6.3 |
85.01–100.00 | 12,146,701 | 95.31 | 362 | 7.2 | 4,179,263 | 96.83 | 118 | 5.6 |
100.01–126.45 | 14,458,375 | 104.08 | 304 | 9.1 | 9,459 | 102.93 | 0 | 9.3 |
53.37–126.45 | 47,688,669 | 86.09 | 1,860 | 7.5 | 18,673,465 | 76.89 | 900 | 6.2 |
USD | ||||||||
9.48–35.00 | 1,610,614 | 25.23 | 113 | 1.0 | 1,610,614 | 25.23 | 113 | 1.0 |
35.01–45.00 | 7,739,569 | 43.15 | 402 | 7.1 | 3,967,147 | 42.92 | 207 | 7.1 |
45.01–55.00 | 12,192,501 | 47.81 | 577 | 5.0 | 10,336,354 | 47.75 | 490 | 4.6 |
55.01–80.00 | 10,127,640 | 71.02 | 244 | 7.8 | 2,745,506 | 66.61 | 78 | 6.3 |
80.01–96.52 | 11,523,552 | 87.38 | 91 | 9.1 | 61,333 | 83.58 | 1 | 9.0 |
9.48–96.52 | 43,193,876 | 62.13 | 1,427 | 7.0 | 18,720,954 | 47.67 | 889 | 5.1 |
Upon adoption of IFRS 2 and SFAS 123-R, both titled Share-based Payment, on 1 January 2005, UBS conducted a review of its option valuation inputs to ensure they were in line with the guidance included in the two standards. As a result of that review, UBS now uses a mix of implied and historic volatility instead of solely historic volatility and specific employee exercise behavior patterns based on statistical data instead of a single expected life input to determine the fair value of the options. A more sophisticated option valuation model was concurrently introduced to better model the UBS-specific employee exercise behavior patterns. The overall change in fair value of the options in 2005 versus 2004 is primarily attributable to using implied instead of historic volatility. The use of market-implied volatility decreased the fair value of the option by approximately CHF 7 or 29% compared to using historic volatility. The remaining reduction in fair value of approximately CHF 2 is attributable to the introduction of the new valuation model which uses UBS-specific employee exercise behavior patterns rather than an expected life input, as well as all other input changes based on observable market factors.
The fair value of options granted during 2005 was determined using the following assumptions:
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) | 4.59 | 3.00 | 7.78 | 3.77 | 2.43 | 8.24 |
Strike price (CHF/USD) | 104.16 | 96.45 | 126.45 | 88.21 | 78.49 | 96.52 |
Share price (CHF/USD) | 102.65 | 96.45 | 126.45 | 86.79 | 78.49 | 96.52 |
The valuation technique takes into account the specific terms and conditions under which the share 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, by means of Monte Carlo simulation, as the probability-weighted average of the time of 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 2004 and 2003 was determined using a proprietary option pricing model, similar to an American-style binomial model, with the following assumptions:
31.12.04 | 31.12.03 | |||
CHF awards | USD awards | CHF awards | USD awards | |
Expected volatility (%) | 33.66 | 33.45 | 35.20 | 34.74 |
Risk-free interest rate (%) | 2.03 | 3.70 | 1.70 | 3.17 |
Expected dividend rate (%) | 3.86 | 3.88 | 4.58 | 4.35 |
Strike price (CHF/USD) | 95.59 | 75.12 | 60.84 | 46.44 |
Share price (CHF/USD) | 94.17 | 74.06 | 59.32 | 46.25 |
Expected life (years) | 5.6 | 5.6 | 4.5 | 4.5 |
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 2005, 31 December 2004 and 31 December 2003 was CHF 1,662 million, CHF 1,406 million and CHF 1,474 million, respectively. The total income taxes recognized in the Income statement in relation to these expenses were a benefit of CHF 431 million, CHF 64 million and CHF 197 million for the years ended 31 December 2005, 31 December 2004 and 31 December 2003, respectively.
For the years ended 31 December 2005 and 31 December 2004, virtually all of the expense recorded for share-based payments was related to equity settled plans. For the year ended 31 December 2003, the expense recorded for equity-settled plans was CHF 1,247 million. At 31 December 2005 and 31 December 2004, the total liability related to vested and unvested cash-settled share-based plans was insignificant.
At 31 December 2005, total compensation cost related to non-vested awards not yet recognized in the Income statement is CHF 1,252 million, which is expected to be recognized in Personnel expenses over a weighted average period of 1.87 years.
Important legal information - please read the disclaimer before proceeding.
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 1998-2008. All rights reserved.
Privacy Policy