Cellcom Israel Ltd. | CIK:0001385145 | 3

  • Filed: 3/26/2018
  • Entity registrant name: Cellcom Israel Ltd. (CIK: 0001385145)
  • Generator: GoXBRL
  • SEC filing page: http://www.sec.gov/Archives/edgar/data/1385145/000117891318000956/0001178913-18-000956-index.htm
  • XBRL Instance: http://www.sec.gov/Archives/edgar/data/1385145/000117891318000956/cel-20171231.xml
  • XBRL Cloud Viewer: Click to open XBRL Cloud Viewer
  • EDGAR Dashboard: https://edgardashboard.xbrlcloud.com/edgar-dashboard/?cik=0001385145
  • Open this page in separate window: Click
  • ifrs-full:DisclosureOfSharebasedPaymentArrangementsExplanatory

    Note 20 - Share-Based Payments

    In September 2006, the Company's Board of Directors approved a share based incentive plan for employees, directors, consultants, sub-contractors of the Company and the Company’s affiliates. The terms of share-based payments include a dividend adjustment mechanism. The options will be exercised at net, with no cash transfer.
    In March 2015, the Company's board of directors approved a new shared based incentive plan - "2015 Share Incentive Plan" for employees, directors, consultants and sub-contractors of the Company and the Company's affiliates. Under the plan, the Company's board of directors is authorized to determine the terms of the grants, including the identity of grantees, the number of options or restricted stock units (“RSUs”) to be granted, the vesting schedule and the exercise price. The terms of the share based payments include a dividend adjustment mechanism. The options will be exercised at net exercise mechanism, with no cash transfer.

       
    Number of
         
    Contractual
     
    Adjusted exercise price per share as
     
       
    instruments
         
    life of
     
    of December 31,
     
    Grant date/employees entitled
     
    In thousands
     
    Vesting conditions
     
    options
     
    2017 
                       
    Share options granted in December 2013 to senior employees
     
    234
     
    Three equal installments over three  years of employment
     
    4.5 years
     
    $ 14.65
     
    Share options granted in August 2015 and October 2015 to senior employees
     
    2,660
     
    Three equal installments over three  years of employment
     
    4.5 years
     
    NIS 25.65
     
    Share options granted in November 2016 to senior employees
     
    63
     
    Three equal installments over three  years of employment
     
    4.5 years
     
    NIS 29.97
     
     
    The total compensation expense during the year ended December 31, 2017, related to the options granted is NIS 2 million (2016 - NIS 6 million, 2015 - NIS 3 million).

    The changes in the balances of the options were as follows:

             
    Weighted average
             
    Weighted average
             
    Weighted average
     
       
    Number of
    options
       
    of exercise price
       
    Number of
    options
       
    of exercise price
       
    Number of
    options
       
    of exercise price
     
           
    (US Dollars)
           
    (US Dollars)
           
    (US Dollars)
     
       
    2015
       
    2016
       
    2017
     
                                         
    Balance as at January 1
       
    638,865
         
    15.86
         
    2,873,190
         
    7.40
         
    2,764,334
         
    7.15
     
                                                     
    Granted during the year
       
    2,660,000
         
    6.69
         
    63,000
         
    7.79
         
    -
         
    -
     
                                                     
    Forfeited during the year
       
    (292,798
    )
       
    19.52
         
    (171,856
    )
       
    11.43
         
    (146,334
    )
       
    11.26
     
                                                     
    Exercised during the year
       
    (132,877
    )
       
    5.67
         
    -
         
    -
         
    (1,654,335
    )
       
    7.40
     
                                                     
    Total options outstanding as at December 31
       
    2,873,190
         
    7.40
         
    2,764,334
         
    7.15
         
    963,665
         
    8.07
     
                                                     
    Total of exercisable options as at December 31*
       
    170,190
         
    15.13
         
    1,020,000
         
    7.89
         
    106,000
         
    12. 98
     

    * The weighted average of the remaining contractual life of options outstanding as at December 31, 2017 is 1.9 years.
     
       
    2015
       
    2016
       
    2017
     
    Fair  value of share options and assumptions:
                     
                       
    Fair value at grant date
     
    NIS 3.5
       
    NIS 6.3
         
    -
     
                         
    Fair  value assumptions:
                       
                         
    Share price at grant date
     
    NIS 23.75
       
    NIS 27.75
         
    -
     
                         
    Exercise price
     
    NIS 25.65
       
    NIS 29.97
         
    -
     
                         
    Expected volatility (weighted average)
       
    35.9
    %
       
    42.8
    %
       
    -
     
                             
    Option life (expected weighted average life)
     
    2.3 years
       
    2.3 years
         
    -
     
                             
    Risk free interest rate
       
    0.4
    %
       
    0.4
    %
       
    -