Annual Report and Accounts 2006

Notes to the Financial Statements

26. Share-based payments

The Group recognised total expenses of £42 million (2005: £39 million; 2004: £39 million) related to equity-settled share-based payment transactions during the year including £1 million in respect of Europe Beverages (2005: £2 million; 2004: £1 million).

The continuing operations expense of £41 million has been recognised in the primary segments as follows: Americas Beverages £8 million, Americas Confectionery £8 million, EMEA £8 million, Asia Pacific £3 million and £14 million in Central.

The Group has a number of share option plans that are available to Board members and certain senior executives: the Long Term Incentive Plan (LTIP), the Bonus Share Retention Plan (BSRP) and the Discretionary Share Option Plans (DSOP), full details of which are included in the Directors' remuneration report on pages 58 to 61. The Group also has a share option scheme for all employees of the Group. Options are normally forfeited if the employee leaves the Group before the options vest. The Group has an International Share Award Plan (ISAP) which is used to reward exceptional performance amongst employees.

An expense is recognised for the fair value at the date of grant of the estimated number of shares that will be awarded to settle the options over the vesting period of each scheme.

Share award fair values

The fair value is measured using the valuation technique that is considered to be the most appropriate to value each class of award: these include Binomial models, Black-Scholes calculations and Monte Carlo simulations. These valuations take into account factors such as non-transferability, exercise restrictions and behavioural considerations. Key fair value and other assumptions are detailed below:

Schemes granted in 2006
BSRP LTIP ISAP Sharesave
Expected volatility n/a 18% n/a 22%
Expected life 3 yrs 3 yrs 1-3 yrs Vesting+5 months
Risk free rate 4.5% 4.2%-4.9% 4.6%-4.8%
Expected dividend yield 2.5% 2.5% 2.3%-2.5% 2.3%
Fair value per award (% of share price at date of grant) 185.2%1 92.8% UEPS 93.0%-99.3% 23.8%-33.5%
46% TSR
Possibility of ceasing employment before vesting 12%-36%
Expectations of meeting performance criteria 40% 100% n/a n/a

No grants were made under the DSOP in 2006.

Schemes granted in 2005
BSRP LTIP DSOP ISAP Sharesave
Expected volatility n/a 22% 22% n/a 22%
Expected life 3 yrs 3 yrs 2 1-3 yrs Vesting+5 months
Risk free rate 4.5% n/a 4.8% 4.3% 4.3%-4.4%
Expected dividend yield 2.5% 3.0% 3.0% 2.3%-2.5% 2.2%-2.3%
Fair value per award (% of share price at date of grant) 185.3%1 91.4% UEPS 23.0% 93.0%-97.8% 23.3%-35.3%
49.6% TSR
Possibility of ceasing employment before vesting 14% 12%-32%
Expectations of meeting performance criteria 40% 50% 85% n/a n/a


Schemes granted in 2004
BSRP LTIP DSOP ISAP Sharesave
Expected volatility n/a 22% 22% n/a 22%
Expected life 3 yrs 3 yrs 2 1-3 yrs Vesting+5 months
Risk free rate 4.5% n/a 4.7%-5.0% 4.4%-5.0% 4.6%-6.0%
Expected dividend yield 2.7% 3.0% 3.0% 2.7%-3.2% 2.7%-2.8%
Fair value per option (% of share price at date of grant) 183.8%1 91.4% UEPS 23.3% 91.6%-99.2% 21.4%-32.2%
49.5% TSR
Possibility of ceasing employment before vesting 11% 7%-33%
Expectation of meeting performance criteria 40% 50% 100% n/a n/a

1 Fair value of BSRP includes 100% of the matching shares available.

2 The fair value calculation of a discretionary share option uses an expected life to the point of expected exercise. This is determined through analysis of historical evidenced exercise patterns of option holders.

Expected volatility was determined by calculating the historical volatility of the Company's share price over the previous 3 years. The expected life used in the model has been adjusted, based on management's best estimate, for the effects of nontransferability, exercise restrictions and behavioural considerations.

The BSRP is available to a group of approximately 170 senior executives including the executive Directors. The maximum number of shares awarded in 2006 is 3,307,069 (2005: 3,141,237; 2004: 1,417,545). 1,852,788 shares vested in 2006 (2005: 1,435,712; 2004: 1,162,488). Also during the period, matching awards were made over 1,676,061 shares (2005: 815,279; 2004: 724,571). The fair value of the shares under the plan is based on the market price of the Company's ordinary shares on the date of the award. Where the awards do not attract dividends during the vesting period, the market price is reduced by the present value of the dividends expected to be paid during the expected life of the awards. Awards made under this scheme are classified as equity settled. The expense recognised in respect of these awards was £9 million (2005: £13 million; 2004: £12 million).

Around 85 senior executives (including the executive Directors) are granted a conditional award of shares under the LTIP. The number of shares awarded in respect of 2006 is 3,092,130 (2005: 2,605,000; 2004: 3,341,000). 1,947,819 shares vested in 2006 (2005: Nil; 2004: Nil) and lapsed shares totalled 2,303,388 (2005: 1,943,000; 2004: 124,000). Awards made under this scheme are classified as equity settled. The expense recognised in respect of these awards was £6 million (2005: £4 million; 2004: £5 million).

Following the decision to cease granting discretionary options other than in exceptional circumstances, the ISAP is now used to grant conditional awards to employees, who previously received discretionary options. Around 2,000 employees were granted a total of 3,613,478 such awards in 2006 (2005: 501,840). Awards under this plan are classified as equity settled. There were 55,018 lapses in the year.

DSOP and share save plans, details of which are set out in (b), (c) and (d) below, resulted in a charge of £26 million in 2006 (2005: £21 million; 2004: £22 million).

2006: Details of the share option plans are as follows:

Balance
outstanding
at the beginning
of the year
Granted Exercised Cancelled Balance
outstanding
at the end
of the year
Exercise
prices for
options
outstanding
at the end of
the year in
the range
(in £ unless
otherwise
stated)
Weighted
average
exercise
price
of options
outstanding
at the end
of the year
(in £ unless
otherwise
stated)
Weighted
average
contractual
life in
months of
options
outstanding
at the end
of the year
Exercisable
at year end
Weighted
average
exercise price
of options
currently
exercisable
at year end
(in £ unless
otherwise
stated)
a 12,574,101 1,880,162 2,351,912 601,870 11,500,481 3.14-4.47 3.75 35
b 21,067,034 5,868,052 775,564 14,423,418 2.60-3.79 3.48 72 14,423,418 3.48
40,648,373 10,130,427 1,315,739 29,202,207 3.94-4.82 4.53 55 28,639,073 4.62
c 10,114,750 8,250 270,000 9,836,500 4.39-5.69 4.79 95
d 26,785,750 13,750 1,601,500 25,170,500 4.39-5.71 4.78 95
e 891,421 250,269 28,285 612,867 2.73-3.79 3.27 21 27,129 2.74
193,065 201,215 80 16,373 377,827 4.23-4.57 4.41 36
f 435,115 85,133 3,317 346,665 2.74-3.79 3.12 31 3,889 2.74
70,560 47,118 979 3,644 113,055 4.23-4.57 4.37 47
g 1,623,636 1,524,188 5,100 94,348 $6.61 $6.61
1,360,472 5,236 57,776 1,297,460 $8.43 $8.43 10
1,591,504 $9.135 $9.14 24
h 1,433,302 586,160 400,689 446,453 3.02-3.86 3.46 17
229,314 129,401 4,071 81,888 272,756 $4.37-4.59 4.42 31
212,078 66,092 52,198 93,788 $5.27-$6.22 6.23 6
97,600 97,600 $7.93 $7.93 24
i 114,593 96,502 75,591 42,750 92,754 4.34 4.34 7
j 822,296 1,084 14,840 806,372 $8.42 $8.43 10
1,784,960 1,784,960 $9.13 9.13 24

2005: Details of the share option plans are as follows:

Balance
outstanding
at the beginning
of the year
Granted Exercised Cancelled Balance
outstanding
at the end
of the year
Exercise
prices for
options
outstanding
at the end of
the year in
the range
(in £ unless
otherwise
stated)
Weighted
average
exercise price
of options
outstanding
at the end
of the year
(in £ unless
otherwise
stated)
Wieghted
average
contractual
life in
months of
options
outstanding
at the end
of the year
Exercisable
at year end
Weighted
average
exercise price
of options
currently
exercisable
at year end
(in £ unless
otherwise
stated)
a 10,008,064 2,187,121 418,398 7,402,545 2.35-3.52 3.28 29 403,264 3.41
3,890,197 2,060,817 594,191 185,267 5,171,556 3.74-4.37 4.00 33
b 27,720,400 4,696,902 2,012,464 21,011,034 2.42-3.52 3.45 82 1,846,780 2.83
59,199,505 16,221,194 2,273,938 40,704,373 3.79-4.82 4.53 68 37,256,239 4.95
c 5,822,500 4,588,750 296,500 10,114,750 4.39-5.69 4.79 107
d 15,512,250 12,020,250 28,750 718,000 26,785,750 4.39-5.71 4.78 107
e 921,607 116,420 64,556 740,631 2.35-3.41 3.03 27 14,859 3.41
299,871 195,032 43,503 107,545 343,855 3.63-4.23 4.00 30
f 466,594 22,629 8,850 435,115 2.74-3.78 3.14 38 47,427 3.41
73,623 3,063 70,560 4.23 4.23 57
g 3,596,188 1,805,012 167,540 1,623,636 $4.66-$6.61 $6.61 3
1,360,640 168 1,360,472 $8.43 $8.43 22
h 1,909,824 371,526 104,996 1,433,302 3.02-3.86 3.39 23 236,542 3.55
229,314 229,314 4.59 4.59 43
228,940 16,862 212,078 $5.27-$6.22 $5.69 18 118,290 $5.27
97,600 97,600 $7.93 $7.93 36
i 121,605 116,495 92,836 30,671 114,593 4.34 4.34 6
j 822,348 52 822,296 $8.43 $8.43 22

2004: Details of the share option plans are as follows:

Balance
outstanding
at the beginning
of the year
Granted Exercised Cancelled Balance
outstanding
at the end
of the year
Exercise
prices for
options
outstanding
at the end of
the year in
the range
(in £ unless
otherwise
stated)
Weighted
average
exercise price
of options
outstanding
at the end
of the year
(in £ unless
otherwise
stated)
Wieghted
average
contractual
life in
months of
options
outstanding
at the end
of the year
Exercisable
at year end
Weighted
average
exercise price
of options
currently
exercisable
at year end
(in £ unless
otherwise
stated)
a 1,074,362 549,841 11,399 513,122 2.35 2.35 1
14,691,587 2,288,832 2,587,939 1,007,341 13,385,139 3.14-3.76 3.39 33 499,920 3.74
b 5,433,928 2,572,646 121,782 2,739,500 2.43-2.75 2.54 17 2,739,500 2.54
53,993,317 606,750 6,140,803 3,117,026 45,342,238 2.97-4.25 3.73 84 18,893,727 3.95
45,225,096 1,673,037 4,713,892 38,838,167 4.44-4.83 4.75 81 21,669,747 4.69
c 5,834,250 11,750 5,822,500 4.40-4.52 4.40 116
d 15,561,000 48,750 15,512,250 4.40-4.60 4.40 116
e 545,603 12,193 21,291 512,119 2.35-2.74 2.72 34 20,885 2.35
891,296 251,395 340,907 92,425 709,359 3.29-3.78 3.50 29 88,175 3.63
f 450,111 146,775 88,189 42,103 466,594 2.74-3.89 3.15 44
g 3,324,472 1,712,548 1,082,460 358,372 3,596,188 $4.67-$6.61 $5.56 10
h 1,860,060 606,071 389,287 167,020 1,909,824 3.02-3.86 3.39 31 351,954 3.43
262,320 103,116 136,486 228,940 $5.27-$6.23 $5.68 20
i 196,220 123,355 153,483 44,487 121,605 3.57 3.57 6
  1. A Savings-Related Share Option Scheme for employees was approved by shareholders in May 1982. These options are normally exercisable within a period not later than 6 months after the repayment date of the relevant, “Save-as-you-Earn” contracts which are for a term of 3, 5 or 7 years.
  2. A Share Option Plan for directors, senior executives and senior managers was approved by shareholders in May 1994. Options shown here were granted prior to 15 July 2004 and are normally exercisable within a period of 7 years commencing 3 years from the date of grant, subject to the satisfaction of certain performance criteria.
  3. A Share Option Plan for eligible executives (previously called the Cadbury Schweppes Share Option Plan 1994, as amended at the 2004 AGM). Options shown here were granted after 15 July 2004 and are normally exercisable within a period of 7 years commencing 3 years from the date of grant, of grant, subject to the satisfaction of certain performance criteria.
  4. The Cadbury Schweppes (New Issue) Share Option Plan 2004 was established by the Directors, under the authority given by shareholders in May 2004. Eligible executives are granted options to subscribe for new shares only. Subject to the satisfaction of certain performance criteria, options are normally exercisable within a period of 7 years commencing 3 years from the date of grant.
  5. A Save-as-you-Earn option plan for eligible employees of Cadbury Ireland Limited was approved by shareholders in May 1987. These options are exercisable within a period not later than 6 months after the repayment of the relevant “Save-as-you- Earn” contracts, which are for a term of 3, 5 or 7 years.
  6. A Save-as-you-Earn option plan linked to additional voluntary contributions for pension purposes for eligible employees of Cadbury Ireland Limited was introduced by the trustees of Cadbury Ireland Pension Plan in 1987. These options are exercisable within a period not later than 6 months after the repayment of the relevant “Save-as-you-Earn” contracts, which are for a term of 3, 5 or 7 years.
  7. The US Employees Share Option Plan 2005 (previously called the United States and Canada Employee Stock Purchase Plan 1994). The options are exercisable on a date or dates established by the Committee, provided, however, where the exercise price is set by reference to the market value on the grant date that no exercise date may be set later than 27 months from the grant date.
  8. The International Savings-Related Share Option Scheme was established by the Directors, under the authority given by shareholders in May 1994. Employees in Spain, France, Portugal, Mexico, Germany and the Netherlands were granted options during 2005 and 2006. Options are exercisable within a period not later than 6 months after the repayment of the relevant “Save-as-you-Earn” contracts, which are for a term of 3 or 5 years.
  9. The Asia Pacific Employee Share Acquisition Plan was established by the Directors under the authority given by shareholders in May 1994. Options are exercisable no later than 12 months after the date of invitation.
  10. The Americas Employees Share Option Plan 2005 was established by the Directors under the authority given by shareholders in May 2004 to encourage and facilitate the ownership of shares by eligible employees of selected subsidiaries located in North, Central and South America. The options are exercisable on a date or dates established by the Committee, provided, however, where the exercise price is set by reference to the market value on the grant date no exercise date may be set later than 27 months from the grant date.

For all schemes and plans described above in notes (a) and (e) to (j), there are no performance requirements for the exercising of options, except that a participant's employment with the Group must not have been terminated for cause prior to the date of exercise of the relevant option. For those schemes listed under notes (b) to (d) there are performance requirements for the exercising of options. However, no such option grants were made in 2006 as discretionary share options were removed as part of our remuneration programme. From 2006 onwards, no such grants will be made other than in exceptional circumstances.

The weighted average exercise prices of options granted, exercised and lapsed during the year were:

2006
Options granted Options exercised Options lapsed
Savings-Related Share Option Scheme 1982 £4.47 £3.40 £3.82
Share Option Plan 1994 £4.13 £4.01
Share Option Plan 2004 £4.79 £4.77
(New Issue) Share Option Plan 2004 £4.79 £4.79
Irish Savings-Related Share Option Scheme £4.57 £2.99 £3.66
Irish AVC Savings-Related Share Option Scheme £4.57 £3.21 £3.88
US Employees Share Option Plan 2005 $9.14 $6.62 $8.28
International Savings-Related Share Option Scheme 1998 £4.47 £2.32 £2.59
International Savings-Related Share Option Scheme 1998 $5.72
Asia Pacific Employee Share Acquisition Plan 2002 £4.34 £4.34 £4.34
Americas Employees Share Option Plan 2005 $9.14 $8.43 $.8.43

The weighted average share price during the year was £5.46.

2005
Options granted Options exercised Options lapsed
Savings-Related Share Option Scheme 1982 £4.37 £3.13 £3.42
Share Option Plan 1994 £4.12 £4.07
Share Option Plan 2004 £5.26 £4.48
(New Issue) Share Option Plan 2004 £5.27 £4.79 £4.59
Irish Savings-Related Share Option Scheme £4.23 £3.32 £3.47
Irish AVC Savings-Related Share Option Scheme £4.23 £3.38 £3.54
US Employees Share Option Plan 2005 $8.43 $4.69 $4.70
International Savings-Related Share Option Scheme 1998 £4.59 £3.34 £2.49
International Savings-Related Share Option Scheme 1998 $7.93 $5.59
Asia Pacific Employee Share Acquisition Plan 2002 £4.34 £3.57 £3.62
Americas Employees Share Option Plan 2005 $8.43 $8.43

The weighted average share price during the year was £5.38.

2004
Options granted Options exercised Options lapsed
Savings-Related Share Option Scheme 1982 £3.52 £3.14 £3.41
Share Option Plan 1994 £4.25 £3.61 £4.29
Market Purchased Share Option Plan 2004 £4.40 £4.40
New Issue Share Option Plan 2004 £4.40 £4.40
Irish Savings-Savings Related Share Option Scheme £3.39 £3.57 £3.27
Irish AVC Savings-Savings Related Share Option Scheme £3.39 £3.47 £3.40
United States and Canada Employee Stock Purchase Plan 1994 $6.61 $5.88 $5.52
International Savings-Related Share Option Scheme 1998 £3.58 £3.27 £3.44
International Savings-Related Share Option Scheme 1998 $6.23 $5.30
Asia Pacific Employee Share Acquisition Plan 2002 £3.57 £2.82 £2.92

The weighted average share price during the year was £4.46.

Awards under the BSRP, ISAP and the LTIP will normally be satisfied by the transfer of shares to participants by the trustees of the Cadbury Schweppes Employee Trust (the “Employee Trust”). The Employee Trust is a general discretionary trust whose beneficiaries include employees and former employees of the Group, and their dependants. The principal purpose of the Employee Trust is to encourage and facilitate the holding of shares in the Company by or for the benefit of employees of the Group. The Employee Trust may be used in conjunction with any of the Group's employee share plans.

The Cadbury Schweppes Irish Employee Share Scheme (the “Irish Share Plan”)

In the last 3 years, 6 appropriations under the Irish Share Plan, a profit sharing plan, totalling 81,343 ordinary shares have been made to eligible employees. The prices at which the shares will vest, between 7 June 2006 and 13 December 2008, range from £4.47 to £5.43.

Back to top