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.
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).
| 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 | – | – |
| 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 | – | – |
| 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 | – | – |
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.
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.