XML 63 R41.htm IDEA: XBRL DOCUMENT v3.8.0.1
Stock-Based Compensation (Tables)
 12 Months Ended
Dec. 31, 2017
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of Stock-Based Compensation Costs
The following summarizes the components of our stock-based compensation expense under the Stock Plan and the Danaher Plans for the years ended December 31 ($ in millions):
 
2017
 
2016
 
2015
Stock Awards:
 
 
 
 
 
Pretax compensation expense
$
29.4

 
$
28.1

 
$
22.5

Income tax benefit
(9.6
)
 
(9.3
)
 
(7.5
)
Stock Award expense, net of income taxes
19.8

 
18.8

 
15.0

Stock options:
 
 
 
 
 
Pretax compensation expense
19.2

 
17.2

 
12.7

Income tax benefit
(6.4
)
 
(5.8
)
 
(4.3
)
Stock option expense, net of income taxes
12.8

 
11.4

 
8.4

Total stock-based compensation:
 
 
 
 
 
Pretax compensation expense
48.6

 
45.3

 
35.2

Income tax benefit
(16.0
)
 
(15.1
)
 
(11.8
)
Total stock-based compensation expense, net of income taxes
$
32.6

 
$
30.2

 
$
23.4

The following summarizes aggregate intrinsic value and cash receipts related to stock option exercise activity under the Stock Plan and the Danaher Plans for the years ended December 31 (in millions):
 
2017
 
2016
 
2015
Aggregate intrinsic value of stock options exercised
$
50.3

 
$
77.5

 
$
73.4

Cash receipts from stock options exercised(a)
$
31.2

 
$
59.9

 
$
51.2

 
 
 
 
 
 
(a) Cash receipts prior to the Separation were recorded as an increase to Former Parent's Investment. These amounts were $53.3 million in 2016 and $51.2 million in 2015.
Schedule of Future Compensation
The following summarizes the unrecognized compensation cost for the Stock Plan awards as of December 31, 2017. This compensation cost is expected to be recognized over a weighted average period of approximately three years, representing the remaining service period related to the awards. Future compensation amounts will be adjusted for any changes in estimated forfeitures ($ in millions):
Stock Awards
$
39.5

Stock options
40.4

Total unrecognized compensation cost
$
79.9
Schedule of Assumptions Used
The following summarizes the assumptions used in the Black-Scholes model to value stock options granted under the Stock Plan and the Danaher Plans during the years ended December 31:
 
2017
 
2016
 
2015
Risk-free interest rate
1.90% - 2.26%

 
1.21% - 1.77%

 
1.6% - 2.2%

Volatility (a)
20.9
%
 
24.3
%
 
24.3
%
Dividend yield (b)
0.5
%
 
0.6
%
 
0.6
%
Expected years until exercise
5.5 - 8.0

 
5.5 - 8.0

 
5.5 - 8.0

 
 
 
 
 
 
(a) Weighted average volatility post-Separation was estimated based on an average historical stock price volatility of a group of peer companies given our limited trading history. Weighted average volatility for periods prior to the Separation was based on implied volatility from traded options on Danaher’s stock and the historical volatility of Danaher’s stock.
(b) The dividend yield post-Separation is calculated by dividing our annual dividend, based on the most recent quarterly dividend rate, by Fortive’s closing stock price on the grant date. The dividend yields for periods prior to the Separation were calculated by dividing Danaher’s annual dividend, based on the most recent quarterly dividend rate, by the closing stock price on the grant date.
Schedule of Stock Option Activity
The following summarizes option activity under the Stock Plan and the Danaher Plans for the years ended December 31, 2017, 2016 and 2015 (in millions, except price per share and numbers of years):
 
Options
 
Weighted
Average
Exercise
Price
 
Weighted 
Average
Remaining
Contractual Term
(years)
 
Aggregate
Intrinsic
Value
Outstanding as of January 1, 2015
6.3

 
$
47.66

 
 
 
 
Granted
0.9

 
87.96

 
 
 
 
Exercised
(1.2
)
 
35.28

 
 
 
 
Canceled/forfeited
(0.2
)
 
58.77

 
 
 
 
Outstanding as of December 31, 2015
5.8

 
56.00

 
 
 
 
Granted
1.8

 


 
 
 
 
Exercised
(1.6
)
 


 
 
 
 
Canceled/forfeited
(0.8
)
 


 
 
 
 
Aggregate impact of conversion related to the Separation (a)
5.5

 
 
 
 
 
 
Outstanding as of December 31, 2016
10.7

 
33.23

 
 
 
 
Granted
1.9

 
58.07

 
 
 
 
Exercised
(1.2
)
 
24.77

 
 
 
 
Canceled/forfeited
(0.5
)
 
45.12

 
 
 
 
Outstanding as of December 31, 2017
10.9

 
$
38.09

 
6.3
 
$
372.8

Vested and expected to vest as of December 31, 2017 (b)
10.6

 
$
37.66

 
6.2
 
$
365.3

Vested as of December 31, 2017
5.2

 
$
28.64

 
4.5
 
$
228.5

 
 
 
 
 
 
 
 
(a) The “Aggregate impact of conversion related to the Separation” represents the additional stock options issued as a result of the Separation by applying the “concentration method” to convert employee options based on the ratio of the fair value of Danaher and Fortive common stock calculated using the closing prices as of July 1, 2016.
(b) The “expected to vest” options are the net unvested options that remain after applying the forfeiture rate assumption to total unvested options.
Schedule of Stock Options by Exercise Price Range
Options outstanding as of December 31, 2017 are summarized below (in millions; except price per share and numbers of years):
 
Outstanding
 
Vested
Exercise Price
Shares
 
Average Exercise Price
 
Average Remaining Life
(in years)
 
Shares
 
Average Exercise Price
$12.83 - $23.78
1.4

 
$
17.11

 
2
 
1.4

 
$
17.11

$23.79 - $29.75
1.6

 
25.00

 
4
 
1.6

 
25.00

$29.76 - $42.17
2.4

 
34.77

 
6
 
1.4

 
34.26

$42.18 - $57.25
3.7

 
43.73

 
8
 
0.8

 
43.77

$57.26 - $71.85
1.8

 
$
58.11

 
9
 
—

 
$
—

Total shares
10.9

 
 
 
 
 
5.2

 
 
Schedule of Stock Unit Activity
The following summarizes information related to Stock Award activity under the Stock Plan and the Danaher Plans for the years ended December 31, 2017, 2016 and 2015 (in millions; except price per share):
 
Number of
Stock Awards
 
Weighted Average
Grant-Date
Fair Value
Unvested as of January 1, 2015
1.1

 
$
61.75

Granted
0.3

 
86.14

Vested
(0.2
)
 
51.56

Forfeited
(0.1
)
 
64.58

Unvested as of December 31, 2015
1.1

 
72.24

Granted
0.6

 


Vested
(0.4
)
 


Forfeited
(0.3
)
 


Aggregate impact of conversion related to the Separation (a)
1.2

 
 
Unvested as of December 31, 2016
2.2

 
39.20

Granted
0.6

 
57.79

Vested
(0.7
)
 
35.96

Forfeited
(0.1
)
 
43.94

Unvested as of December 31, 2017
2.0

 
$
45.92

 
 
 
 
(a) The “Aggregate impact of conversion related to the Separation” represents the additional Stock Awards issued as a result of the Separation by applying the “concentration method” to convert Stock Awards based on the ratio of the fair value of Danaher and Fortive common stock calculated using the closing prices as of July 1, 2016.