XML 176 R53.htm IDEA: XBRL DOCUMENT v3.7.0.1
Share-Based Compensation (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2017
Dec. 31, 2016
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]    
Schedule of Additional Information on Restricted Stock Units  

The following table provides information about our RSU grants for the last three fiscal years:

 

     Year Ended December 31,  
     2016      2015      2014  

Number of shares granted

     1,169,238        679,546        1,883,454  

Weighted average grant date fair value per share

   $ 59.73      $ 82.38      $ 64.59  

Fair value of shares vested (in millions)(1)

   $ 40      $ 90      $ —    

 

(1)  The fair value of shares vested during the year ended December 31, 2014 was less than $1 million.
Schedule of Restricted Stock Units Activity

The following table summarizes the activity of our RSUs during the three months ended March 31, 2017:

 

     Number of
Shares
     Weighted
Average Grant
Date Fair Value
per Share
 

Outstanding as of December 31, 2016

     1,624,541      $ 65.24  

Conversion from performance shares upon completion of the spin-offs(1)

     671,604        72.42  

Effect of the spin-offs

     439,113        57.60  

Granted

     1,313,783        58.02  

Vested

     (876,145      47.19  

Forfeited

     (47,971      47.97  
  

 

 

    

Outstanding as of March 31, 2017(2)

     3,124,925        52.01  
  

 

 

    

 

(1)  Represents all performance shares outstanding as of December 31, 2016.
(2)  The weighted average grant date fair value was adjusted to reflect the Conversion Factor.

The following table summarizes the activity of our RSUs during the year ended December 31, 2016:

 

     Number of
Shares
     Weighted Average
Grant Date Fair
Value per Share
 

Outstanding as of December 31, 2015

     1,246,084      $ 73.44  

Granted

     1,169,238        59.73  

Vested

     (683,262      70.50  

Forfeited

     (107,519      66.90  
  

 

 

    

Outstanding as of December 31, 2016

     1,624,541        65.24  
  

 

 

    

 

 

Schedule of Additional Information on Stock Options  

The following table provides information about our option grants for the last three fiscal years:

 

     Year Ended December 31,  
     2016      2015      2014  

Number of options granted

     503,150        309,528        334,530  

Weighted average exercise price per share

   $ 58.83      $ 82.38      $ 64.59  

Weighted average grant date fair value per share

   $ 16.41      $ 25.17      $ 22.74  

 

Schedule of Stock Options Valuation Assumptions

The grant date fair value of the options granted during the three months ended March 31, 2017 was $13.86, which was determined using the Black-Scholes-Merton option-pricing model with the following assumptions:

 

Expected volatility(1)

     24.00

Dividend yield(2)

     1.03

Risk-free rate(3)

     2.03

Expected term (in years)(4)

     6.0  

 

(1)  Due to limited trading history for our common stock, we did not have sufficient information available on which to base a reasonable and supportable estimate of the expected volatility of our share price. As a result, we used an average historical volatility of our peer group over a time period consistent with our expected term assumption. Our peer group was determined based upon companies in our industry with similar business models and is consistent with those used to benchmark our executive compensation.
(2)  Estimated based on the expected annualized dividend payment at the date of grant.
(3)  Based on the yields of U.S. Department of Treasury instruments with similar expected lives.
(4)  Estimated using the average of the vesting periods and the contractual term of the options.

The grant date fair value of each of these option grants was determined using the Black-Scholes-Merton option-pricing model with the following assumptions:

 

     Year Ended December 31,  
     2016     2015     2014  

Expected volatility(1)

     32.00     28.00     33.00

Dividend yield(2)

     1.43        

Risk-free rate(3)

     1.36     1.67     1.85

Expected term (in years)(4)

     6.0       6.0       6.0  

 

(1)  Due to limited trading history for our common stock, we did not have sufficient information available on which to base a reasonable and supportable estimate of the expected volatility of our share price. As a result, we used an average historical volatility of our peer group over a time period consistent with our expected term assumption. Our peer group was determined based upon companies in our industry with similar business models and is consistent with those used to benchmark our executive compensation.
(2)  Estimated based on the expected annualized dividend payment at the date of grant. For the 2014 and 2015 options, we had no plans to pay dividends during the expected term at the time of grant.
(3)  Based on the yields of U.S. Department of Treasury instruments with similar expected lives.
(4)  Estimated using the average of the vesting periods and the contractual term of the options.
Schedule of Stock Options Activity

The following table summarizes the activity of our options during the three months ended March 31, 2017:

 

     Number of
Options
     Weighted
Average Exercise
Price per Share
 

Outstanding as of December 31, 2016

     1,076,031      $ 66.83  

Effect of the spin-offs

     251,145        57.60  

Granted

     710,967        58.02  

Exercised

     (10,681      45.35  

Forfeited, canceled or expired

     (2,146      57.99  
  

 

 

    

Outstanding as of March 31, 2017(1)

     2,025,316        50.89  
  

 

 

    

Exercisable as of March 31, 2017(1)

     793,005        48.23  
  

 

 

    

 

(1)  The weighted average exercise price was adjusted to reflect the Conversion Factor.

The following table summarizes the activity of our options during the year ended December 31, 2016:

 

     Number of
Shares
     Weighted Average
Exercise Price per
Share
 

Outstanding as of December 31, 2015

     616,832      $ 73.47  

Granted

     503,150        58.83  

Exercised

     (5,724      64.59  

Forfeited, canceled or expired

     (38,227      69.03  
  

 

 

    

Outstanding as of December 31, 2016

     1,076,031        66.83  
  

 

 

    

Exercisable as of December 31, 2016

     293,517        70.57  
  

 

 

    

 

Schedule of Additional Information on Performance Shares  

The following table provides information about our performance share grants for the last three fiscal years:

 

     Year Ended December 31,  
     2016      2015      2014  

Relative Shareholder Return:

        

Number of shares granted

     300,784        204,523        176,661  

Weighted average grant date fair value per share

   $ 62.43      $ 98.94      $ 70.68  

Fair value of shares vested (in millions)

   $ 16      $      $  

EBITDA CAGR:

        

Number of shares granted

     300,784        204,523        176,661  

Weighted average grant date fair value per share

   $ 58.83      $ 82.38      $ 64.59  

Fair value of shares vested (in millions)

   $ 12      $      $  
Schedule of Performance Shares Valuation Assumptions  

The grant date fair value of each of the performance shares based on relative shareholder return was determined using a Monte Carlo simulation valuation model with the following assumptions:

 

     Year Ended December 31,  
     2016     2015     2014  

Expected volatility(1)

     31.00     24.00     30.00

Dividend yield(2)

            

Risk-free rate(3)

     0.92     1.04     0.70

Expected term (in years)(4)

     2.8       2.8       2.8  

 

(1)  Due to limited trading history for our common stock, we did not have sufficient information available on which to base a reasonable and supportable estimate of the expected volatility of our share price. As a result, we used an average historical volatility of our peer group over a time period consistent with our expected term assumption. Our peer group was determined based upon companies in our industry with similar business models and is consistent with those used to benchmark our executive compensation.
(2)  As dividends are assumed to be reinvested in shares of common stock and dividends will not be paid to the participants of the performance shares unless the shares vest, we utilized a dividend yield of zero percent.
(3)  Based on the yields of U.S. Department of Treasury instruments with similar expected lives.
(4)  Midpoint of the 30-calendar day period preceding the end of the performance period.
Schedule of Performance Shares Activity  

The following table summarizes the activity of our performance shares during the year ended December 31, 2016:

 

    Relative Shareholder Return     EBITDA CAGR  
    Number of
Shares
    Weighted Average
Grant Date Fair
Value per Share
    Number of
Shares
    Weighted Average
Grant Date Fair
Value per Share
 

Outstanding as of December 31, 2015

    366,361     $ 86.37       366,361     $ 74.49  

Granted

    300,784       62.43       300,784       58.83  

Vested

    (152,835     70.68       (152,835     64.59  

Forfeited or canceled

    (178,508     77.58       (178,508     68.61  
 

 

 

     

 

 

   

Outstanding as of December 31, 2016

    335,802       76.74       335,802       68.09  
 

 

 

     

 

 

   

 

Schedule of Performance Shares Activity

The following table summarizes the activity of our performance shares during the three months ended March 31, 2017:

 

     EBITDA CAGR      FCF CAGR  
     Number of
Shares
    Weighted
Average Grant
Date Fair Value
per Share
     Number of
Shares
     Weighted
Average Grant
Date Fair Value
per Share
 

Outstanding as of December 31, 2016

     335,802     $ 68.09               N/A  

Conversion to RSUs upon completion of the spin-offs

     (335,802     68.09               N/A  

Granted

     169,843       58.02        169,812      $ 58.02  
  

 

 

      

 

 

    

Outstanding as of March 31, 2017

     169,843       58.02        169,812        58.02