XML 52 R40.htm IDEA: XBRL DOCUMENT v3.5.0.1
Share-Based Payments (Tables)
12 Months Ended
Dec. 31, 2015
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of components of share-based compensation expense
The following table summarizes share-based compensation expense and includes share-based compensation related to pre-existing MCBC equity awards held by former MCBC employees that have transferred to MillerCoors:
 
For the years ended
 
December 31, 2015
 
December 31, 2014
 
December 31, 2013
 
(In millions)
Pretax compensation expense
$
20.7

 
$
23.5

 
$
19.5

Tax benefit
(5.6
)
 
(7.0
)
 
(5.6
)
After-tax compensation expense
$
15.1

 
$
16.5

 
$
13.9

Schedule of non-vested RSUs, PUs and DSUs outstanding and the activity for the period
The following table represents non-vested RSUs, DSUs, PUs and PSUs as of December 31, 2015, and the activity during 2015:
 
RSUs and DSUs
 
PUs
 
PSUs
 
Units
 
Weighted-average
grant date fair value per unit
 
Units
 
Weighted-average
fair value per unit
 
Units
 
Weighted-average grant date fair value per unit
 
(In millions, except per share amounts)
Non-vested as of December 31, 2014
0.7
 
$47.75
 
0.5
 
$3.22
 
0.4
 
$50.49
Granted
0.2
 
$70.95
 
 
$—
 
0.1
 
$74.42
Vested
(0.2)
 
$42.71
 
(0.5)
 
$2.89
 
 
$—
Forfeited
(0.1)
 
$53.14
 
 
$—
 
 
$—
Non-vested as of December 31, 2015
0.6
 
$56.23
 
 
$—
 
0.5
 
$57.01
Schedule of stock options and SOSARs outstanding and the activity for the period
The following table represents the summary of options and SOSARs outstanding as of December 31, 2015, and the activity during 2015:
 
Shares outstanding
 
Shares exercisable at year end
 
Shares
 
Weighted-
average
exercise price
 
Weighted-
average
remaining
contractual
life (years)
 
Aggregate
intrinsic
value
 
Shares
 
Weighted-
average
exercise price
 
Weighted-
average
remaining
contractual
life (years)
 
Aggregate
intrinsic
value
 
(In millions, except per share amounts and years)
Outstanding as of December 31, 2014
2.2
 
$45.33
 
5.0
 
$
64.6

 
1.8
 
$44.36
 
4.3
 
$
54.9

Granted
0.1
 
$74.81
 
 
 
 

 
 
 
 
 
 
 
 

Exercised
(1.0)
 
$43.96
 
 
 
 

 
 
 
 
 
 
 
 

Forfeited
 
$—
 
 
 
 

 
 
 
 
 
 
 
 

Outstanding as of December 31, 2015
1.3
 
$49.49
 
4.8
 
$
58.0

 
1.1
 
$46.02
 
4.0
 
$
51.2

Schedule of share-based compensation weighted average assumptions
The fair value of each option granted in 2015, 2014 and 2013 was determined on the date of grant using the Black-Scholes option-pricing model with the following weighted-average assumptions:
 
For the years ended
 
December 31, 2015
 
December 31, 2014
 
December 31, 2013
Risk-free interest rate
1.70%
 
2.29%
 
1.43%
Dividend yield
2.20%
 
2.57%
 
2.88%
Volatility range
21.65% - 29.90%
 
22.66% - 26.57%
 
22.39% - 25.90%
Weighted-average volatility
23.71%
 
25.59%
 
25.02%
Expected term (years)
5.7
 
7.5
 
7.7
Weighted-average fair value
$13.98
 
$12.78
 
$8.39
Schedule of Share-based payment Award, Performance Share Units, Valuation Assumptions
The fair value of the market metric for each PSU granted in 2015, 2014 and 2013 was determined on the date of grant using a Monte Carlo model to simulate total stockholder return for MCBC and peer companies with the following weighted-average assumptions:
 
For the years ended
 
December 31, 2015
 
December 31, 2014
 
December 31, 2013
Risk-free interest rate
1.06%
 
0.72%
 
0.33%
Dividend yield
2.20%
 
2.57%
 
2.88%
Volatility range
12.73% - 62.28%
 
12.45% - 72.41%
 
12.18% - 69.37%
Weighted-average volatility
21.53%
 
21.72%
 
21.13%
Expected term (years)
2.8
 
2.8
 
2.8
Weighted-average fair market value
$74.42
 
$58.69
 
$43.10