XML 69 R41.htm IDEA: XBRL DOCUMENT v3.6.0.2
Share-Based Payments (Tables)
12 Months Ended
Dec. 31, 2016
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 who transferred to MillerCoors (for the year ended December 31, 2016, this includes the period from January 1, 2016, through October 10, 2016):
 
For the years ended
 
December 31, 2016
 
December 31, 2015
 
December 31, 2014
 
(In millions)
Pretax compensation expense
$
32.3

 
$
20.7

 
$
23.5

Tax benefit
(10.0
)
 
(5.6
)
 
(7.0
)
After-tax compensation expense
$
22.3

 
$
15.1

 
$
16.5

Schedule of non-vested RSUs, PUs and DSUs outstanding and the activity for the period
The following table represents non-vested RSUs, DSUs, and PSUs as of December 31, 2016, and the activity during 2016:
 
RSUs and DSUs
 
PSUs
 
Units
 
Weighted-average
grant date fair value per unit
 
Units
 
Weighted-average grant date fair value per unit
 
(In millions, except per unit amounts)
Non-vested as of December 31, 2015
0.6
 
$56.23
 
0.5
 
$57.01
Granted
0.2
 
$93.13
 
0.1
 
$90.49
Replacement awards issued
0.4
 
$107.91
 
0.1
 
$106.17
Vested
(0.3)
 
$51.35
 
(0.2)
 
$44.71
Forfeited
(0.1)
 
$82.91
 
 
$—
Non-vested as of December 31, 2016
0.8
 
$87.01
 
0.5
 
$81.67
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, 2016, and the activity during 2016:
 
Awards outstanding
 
Awards
 
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, 2015
1.3
 
$49.49
 
4.8
 
$
58.0

Granted
0.1
 
$92.04
 
 
 
 

Replacement awards issued
0.5
 
$70.05
 
 
 
 
Exercised
(0.4)
 
$47.70
 
 
 
 

Forfeited
 
$—
 
 
 
 

Outstanding as of December 31, 2016
1.5
 
$59.79
 
5.4
 
$
58.2

Expected to vest
0.4
 
$78.97
 
8.5
 
$
7.3

Exercisable at December 31, 2016
1.1
 
$52.97
 
4.3
 
$
50.8

Schedule of share-based compensation weighted average assumptions
The fair value of each option granted in 2016, 2015 and 2014 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, 2016
 
December 31, 2015
 
December 31, 2014
Risk-free interest rate
1.40%
 
1.70%
 
2.29%
Dividend yield
1.81%
 
2.20%
 
2.57%
Volatility range
23.16% - 24.64%
 
21.65% - 29.90%
 
22.66% - 26.57%
Weighted-average volatility
23.53%
 
23.71%
 
25.59%
Expected term (years)
5.2
 
5.7
 
7.5
Weighted-average fair value
$16.65
 
$13.98
 
$12.78
Schedule of Share-based payment Award, Performance Share Units, Valuation Assumptions
The fair value of the market metric for each PSU granted in 2016, 2015 and 2014 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, 2016
 
December 31, 2015
 
December 31, 2014
Risk-free interest rate
1.04%
 
1.06%
 
0.72%
Dividend yield
1.81%
 
2.20%
 
2.57%
Volatility range
14.10% - 77.11%
 
12.73% - 62.28%
 
12.45% - 72.41%
Weighted-average volatility
23.68%
 
21.53%
 
21.72%
Expected term (years)
2.8
 
2.8
 
2.8
Weighted-average fair market value
$90.49
 
$74.42
 
$58.69