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
|
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
|
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
|
%
|
-
|