Universal Registration Document 2021

Chapter 6. 2021 Consolidated financial statements

/ Movements in Publicis Groupe free share plans over the last two financial years
  2021 2020
Grants at January 1 Grants at January 120214,171,762 Grants at January 1

2020

4,595,712
Grants during the year Grants during the year2021

1,978,790

Grants during the year

2020

1,849,923

Vesting Vesting2021

(1,010,466)

Vesting

2020

(1,348,507)

Grants lapsed Grants lapsed2021

(913,195)

Grants lapsed

2020

(925,366)

Grants at December 31 Grants at December 3120214,226,891 Grants at December 31

2020

4,171,762
/ Fair value of free Publicis Groupe shares granted during financial year 2021
Free shares “LTIP 2021” and
other specific plans(1)
LTIP 2021
Directoire(2)
LTI Epsilon
2021(1)
Sapient 2021 (4 years) Sapient 2021
(3 years)(1)
Date of Management Board meeting Date of Management Board meeting

“LTIP 2021” and


other specific plans

(1)

03/16/2021 09/15/2021

Date of Management Board meeting

LTIP 2021


Directoire

(2)

03/16/2021

Date of Management Board meeting

LTI Epsilon


2021

(1)

03/16/2021

Date of Management Board meeting

Sapient 2021

(4 years)

04/13/2021

Date of Management Board meeting

Sapient 2021


(3 years)(1)

04/13/2021

Number of shares originally granted Number of shares originally granted

“LTIP 2021” and


other specific plans

(1)

590,391

Number of shares originally granted

LTIP 2021


Directoire

(2)

151,577

Number of shares originally granted

LTI Epsilon


2021

(1)

632,348

Number of shares originally granted

Sapient 2021

(4 years)

241,787

Number of shares originally granted

Sapient 2021


(3 years)(1)

362,687

Initial valuation of shares granted (weighted average, in euros) Initial valuation of shares granted (weighted average, in euros)

“LTIP 2021” and


other specific plans

(1)

44.31

Initial valuation of shares granted (weighted average, in euros)

LTIP 2021


Directoire

(2)

44.17

Initial valuation of shares granted (weighted average, in euros)

LTI Epsilon


2021

(1)

46.35

Initial valuation of shares granted (weighted average, in euros)

Sapient 2021

(4 years)

45.40

Initial valuation of shares granted (weighted average, in euros)

Sapient 2021


(3 years)(1)

44.27

Share price on the grant date
(weighted average in euros)
Share price on the grant date
(weighted average in euros)

“LTIP 2021” and


other specific plans

(1)

51.08

Share price on the grant date
(weighted average in euros)

LTIP 2021


Directoire

(2)

50.92

Share price on the grant date
(weighted average in euros)

LTI Epsilon


2021

(1)

50.92

Share price on the grant date
(weighted average in euros)

Sapient 2021

(4 years)

51.02

Share price on the grant date
(weighted average in euros)

Sapient 2021


(3 years)(1)

51.02

Vesting period (in years) Vesting period (in years)

“LTIP 2021” and


other specific plans

(1)

3

Vesting period (in years)

LTIP 2021


Directoire

(2)

3

Vesting period (in years)

LTI Epsilon


2021

(1)

1 to 3

Vesting period (in years)

Sapient 2021

(4 years)

1 to 4

Vesting period (in years)

Sapient 2021


(3 years)(1)

3

  • (1) Conditional shares subject to the achievement of targets set for 2021.
  • (2) Conditional shares for which vesting is subject to the achievement of targets set for the years 2021 to 2023.
Effect of share subscription or stock option plans and free share plans on profit (loss)

The total impact of these plans on the 2021 income statement was euro 52 million (excluding taxes and social security charges), compared to euro 55 million in 2020 (see Note 4).

With regard to the free share plans granted subject to performance conditions, and for which performance has not yet been definitively measured as of December 31, 2021, the probability of meeting the targets set in respect of the calculation of the 2021 expense has been estimated as follows:

  • for performance plans measured over a one-year period, in respect of 2021 performance: 100%;
  • for performance plans measured over a three-year period, in respect of the three-year period performance:
    • LTI 2019-2021 Directoire Plan: 77.5%,
    • LTIP 2021 Directoire Plan: 100%.