LivaNova PLC Stock Compensation Disclosure
| 2025 | 2024 | 2023 | ||||||||||||||||||
| Cost of sales | $ | 1,708 | $ | 1,210 | $ | 967 | ||||||||||||||
| Selling, general, and administrative | 27,731 | 26,349 | 29,421 | |||||||||||||||||
| Research and development | 6,853 | 6,374 | 5,964 | |||||||||||||||||
Total share-based compensation expense | 36,292 | 33,933 | 36,352 | |||||||||||||||||
| Income tax benefit | 2,811 | 2,632 | 1,845 | |||||||||||||||||
| Total expense, net of income tax benefit | $ | 33,481 | $ | 31,301 | $ | 34,507 | ||||||||||||||
| 2025 | 2024 | 2023 | ||||||||||||||||||
| Service-based RSUs | $ | 17,320 | $ | 17,383 | $ | 20,493 | ||||||||||||||
| Service-based SARs | 12,865 | 12,650 | 13,710 | |||||||||||||||||
| Market performance-based RSUs | 2,118 | 1,402 | 866 | |||||||||||||||||
| Operating performance-based RSUs | 2,801 | 1,323 | 162 | |||||||||||||||||
ESPP | 1,188 | 1,175 | 1,121 | |||||||||||||||||
| $ | 36,292 | $ | 33,933 | $ | 36,352 | |||||||||||||||
Unrecognized Share-based Compensation Cost | Weighted-Average Remaining Vesting Period (in years) | |||||||||||||
| Service-based SARs | $ | 27,260 | 2.61 | |||||||||||
| Service-based RSUs | 30,631 | 2.06 | ||||||||||||
| Performance-based RSUs | 12,153 | 1.83 | ||||||||||||
| $ | 70,044 | 2.23 | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||||||||||
Dividend yield (1) | — | — | — | |||||||||||||||||
Risk-free interest rate (2) | 3.9% | 3.4% | 3.7% | |||||||||||||||||
Expected option term - in years (3) | 5.5 | 5.3 | 5.3 | |||||||||||||||||
Expected volatility at grant date (4) | 43.4% | 43.1% | 45.1% | |||||||||||||||||
| SARs and Stock Options | Number of Optioned Shares | Wtd.-Avg. Exercise Price per Share | Wtd.-Avg. Remaining Contractual Term (years) | Aggregate Intrinsic Value (in thousands) (1) | ||||||||||||||||||||||
Outstanding — as of December 31, 2024 | 3,045,532 | $ | 61.70 | |||||||||||||||||||||||
| Granted | 957,734 | 36.88 | ||||||||||||||||||||||||
| Exercised | (145,479) | 45.05 | ||||||||||||||||||||||||
| Forfeited | (109,429) | 45.76 | ||||||||||||||||||||||||
| Expired | (78,096) | 79.49 | ||||||||||||||||||||||||
Outstanding — as of December 31, 2025 | 3,670,262 | 55.98 | 6.67 | $ | 43,269 | |||||||||||||||||||||
| Fully vested and exercisable — end of year | (1,846,208) | 66.10 | 4.83 | 12,820 | ||||||||||||||||||||||
Fully vested and expected to vest — end of year (2) | (3,445,871) | 56.94 | 6.52 | 38,706 | ||||||||||||||||||||||
| 2025 | 2024 | 2023 | ||||||||||||||||||
| Weighted-average grant date fair value of SARs granted during the year (per share) | $ | 17.31 | $ | 26.28 | $ | 19.44 | ||||||||||||||
| Aggregate intrinsic value of SARs and stock options exercised during the year (in thousands) | 1,458 | 2,828 | 1,905 | |||||||||||||||||
| Service-based RSUs | Number of Shares | Wtd.-Avg. Grant Date Fair Value | ||||||||||||
Non-vested shares as of December 31, 2024 | 762,312 | $ | 54.32 | |||||||||||
| Granted | 555,277 | 39.37 | ||||||||||||
| Vested | (286,587) | 56.05 | ||||||||||||
| Forfeited | (58,986) | 46.35 | ||||||||||||
Non-vested shares as of December 31, 2025 | 972,016 | 45.75 | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||||||||||
| Weighted-average grant date fair value of service-based RSUs issued during the year (per share) | $ | 39.37 | $ | 55.06 | $ | 43.31 | ||||||||||||||
| Aggregate fair value of RSUs that vested during the year (in thousands) | 12,023 | 18,119 | 14,853 | |||||||||||||||||
| Performance-based RSUs | Number of Shares | Wtd.-Avg. Grant Date Fair Value | ||||||||||||
Non-vested shares as of December 31, 2024 | 225,224 | $ | 63.42 | |||||||||||
| Granted | 185,265 | 41.67 | ||||||||||||
| Vested | (30,551) | 89.56 | ||||||||||||
| Forfeited | (5,361) | 65.54 | ||||||||||||
Performance adjustments (1) | (12,709) | 95.14 | ||||||||||||
Non-vested shares as of December 31, 2025 | 361,868 | 48.93 | ||||||||||||
| 2025 | 2024 | 2023 | ||||||||||||||||||
| Weighted-average grant date fair value of performance-based RSUs granted during the year (per share) | $ | 41.67 | $ | 64.83 | $ | 40.63 | ||||||||||||||
| Aggregate fair value of performance-based RSUs that vested during the year (in thousands) | 1,195 | 4,460 | 3,641 | |||||||||||||||||
About Stock Compensation Disclosures
Stock-based compensation disclosures detail the equity awards granted to employees and executives — including stock options, restricted stock units (RSUs), and performance shares — along with the valuation methods and assumptions used to expense them. This section reveals the true cost of talent retention and the alignment between management incentives and shareholder interests.
Key signals: total unrecognized compensation expense and its expected recognition period signal future earnings headwinds from already-granted awards. For stock options, examine Black-Scholes assumptions — expected volatility, risk-free rate, and expected term — as understating any of these reduces reported compensation expense. Compare stock compensation expense as a percentage of revenue against peers to assess dilution cost. Watch vesting schedules for acceleration clauses tied to change-of-control events. Performance-based awards with undemanding targets may indicate weak governance. Add back stock compensation to operating cash flow to calculate a more conservative free cash flow figure.