/ Movements in Publicis Groupe free share plans over the last two financial years
2022 | 2021 | |
---|---|---|
Grants at January 1 |
20224,226,891 | 20214,171,762 |
Grants during the year | Grants during the year 20221,908,025 |
Grants during the year 20211,978,790 |
Vesting | Vesting 2022(1,335,457) |
Vesting 2021(1,010,466) |
Grants lapsed | Grants lapsed 2022(459,838) |
Grants lapsed 2021(913,195) |
Grants at December 31 |
20224,339,621 | 20214,226,891 |
/ Fair value of free Publicis Groupe shares granted during financial year 2022
Free shares | LTIP 2022 and other specific plan(1) | LTIP 2022 Directoire(2) | LTIP 2022 Chairman of the Management Board(2) | LTI Epsilon 2022(1) | LTI Epsilon 2022(1) | Sapient 2022 (4 years) | Sapient 2022 (3 years) |
---|---|---|---|---|---|---|---|
Date of Management Board meeting | Date of Management Board meeting LTIP 2022 and other specific plan(1)03/18/2022 10/17/2022 |
Date of Management Board meeting LTIP 2022 Directoire(2)03/18/2022 |
Date of Management Board meeting LTIP 2022 Chairman of the Management Board(2)03/18/2022 05/25/2022 |
Date of Management Board meeting LTI Epsilon 2022(1)03/18/2022 |
Date of Management Board meeting LTI Epsilon 2022(1)09/14/2022 |
Date of Management Board meeting Sapient 2022 (4 years)04/11/2022 |
Date of Management Board meeting Sapient 2022 (3 years)04/11/2022 |
Number of shares originally granted | Number of shares originally granted LTIP 2022 and other specific plan(1)638,279 |
Number of shares originally granted LTIP 2022 Directoire(2)78,004 |
Number of shares originally granted LTIP 2022 Chairman of the Management Board(2)62,043 |
Number of shares originally granted LTI Epsilon 2022(1)455,625 |
Number of shares originally granted LTI Epsilon 2022(1)70,882 |
Number of shares originally granted Sapient 2022 (4 years)241,275 |
Number of shares originally granted Sapient 2022 (3 years)361,917 |
(weighted average, in euros) Initial valuation of shares granted | (weighted average, in euros) Initial valuation of shares granted LTIP 2022 and other specific plan(1)49.68 |
(weighted average, in euros) Initial valuation of shares granted LTIP 2022 Directoire(2)49.69 |
(weighted average, in euros) Initial valuation of shares granted LTIP 2022 Chairman of the Management Board(2)48.16 |
(weighted average, in euros) Initial valuation of shares granted LTI Epsilon 2022(1)52.22 |
(weighted average, in euros) Initial valuation of shares granted LTI Epsilon 2022(1)46.92 |
(weighted average, in euros) Initial valuation of shares granted Sapient 2022 (4 years)48.68 |
(weighted average, in euros) Initial valuation of shares granted Sapient 2022 (3 years)47.35 |
Share price on the grant date (in euros) | Share price on the grant date (in euros)LTIP 2022 and other specific plan(1)57.61 |
Share price on the grant date (in euros)LTIP 2022 Directoire(2)57.64 |
Share price on the grant date (in euros)LTIP 2022 Chairman of the Management Board(2)56.49 |
Share price on the grant date (in euros)LTI Epsilon 2022(1)57.64 |
Share price on the grant date (in euros)LTI Epsilon 2022(1)52.72 |
Share price on the grant date (in euros)Sapient 2022 (4 years)55.24 |
Share price on the grant date (in euros)Sapient 2022 (3 years)55.24 |
Vesting period (in years) | Vesting period (in years)LTIP 2022 and other specific plan(1)3 |
Vesting period (in years)LTIP 2022 Directoire(2)3 |
Vesting period (in years)LTIP 2022 Chairman of the Management Board(2)3 |
Vesting period (in years)LTI Epsilon 2022(1)1 to 3 |
Vesting period (in years)LTI Epsilon 2022(1)1 to 3 |
Vesting period (in years)Sapient 2022 (4 years)1 to 4 |
Vesting period (in years)Sapient 2022 (3 years)3 |
The total impact of these plans on the 2022 income statement was euro 64 million (excluding taxes and social security charges), compared to euro 52 million in 2021 (see Note 4).
With regard to the free share plans granted subject to (non-market) performance conditions, and for which performance has not yet been definitively measured as of December 31, 2022, the probability of meeting the targets set
in respect of the calculation of the 2022 expense has been estimated as follows: