XML 40 R29.htm IDEA: XBRL DOCUMENT v3.7.0.1
Share-Based Payments (Tables)
 6 Months Ended
Jun. 30, 2017
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of components of share-based compensation expense
 
Three Months Ended
 
Six Months Ended
 
June 30, 2017
 
June 30, 2016
 
June 30, 2017
 
June 30, 2016
 
(In millions)
Pretax compensation expense
$
16.1

 
$
6.4

 
$
31.6

 
$
13.1

Tax benefit
(5.5
)
 
(1.9
)
 
(10.8
)
 
(3.8
)
After-tax compensation expense
$
10.6

 
$
4.5

 
$
20.8

 
$
9.3
Schedule of non-vested RSUs, DSUs, PUs and PSUs outstanding and the activity for the period
 
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, 2016
0.8

 
$87.01
 
0.5

 
$81.67
Granted
0.3

 
$92.15
 
0.2

 
$97.13
Vested
(0.3
)
 
$77.43
 
(0.2
)
 
$57.34
Converted(1)
0.3

 
$106.17
 
(0.1
)
 
$106.17
Forfeited
—

 
$—
 
—

 
$—
Non-vested as of June 30, 2017
1.1

 
$95.53
 
0.4

 
$89.46
(1)
During the three months ended March 31, 2017, the MillerCoors 2016 PSU replacement awards were converted to RSUs under the Incentive Compensation Plan based on the achievement of the performance metric during the one year performance period ended December 31, 2016. These awards cliff vest at the end of a three year service period in the first quarter of 2019.
The weighted-average fair value per unit for the non-vested PSUs is $111.50 as of June 30, 2017.
Schedule of stock options and SOSARs outstanding and the activity for the period
 
Stock options and SOSARS
 
Awards
 
Weighted-average
exercise price per
share
 
Weighted-average
remaining contractual life
(years)
 
Aggregate
intrinsic value
 
(In millions, except per share amounts and years)
Outstanding as of December 31, 2016
1.5
 
$59.79
 
5.4
 
$
58.2

Granted
0.2
 
$96.77
 
 
 
 
Exercised
(0.1)
 
$55.71
 
 
 
 
Forfeited
—
 
$—
 
 
 
 
Outstanding as of June 30, 2017
1.6
 
$63.89
 
5.5
 
$
38.0

Expected to vest at June 30, 2017
0.4
 
$89.81
 
8.9
 
$
0.8

Exercisable at June 30, 2017
1.2
 
$56.28
 
4.5
 
$
37.2
Schedule of share-based compensation weighted average assumptions
The fair value of each option granted in the first half of 2017 and 2016 was determined on the date of grant using the Black-Scholes option-pricing model with the following weighted-average assumptions:
 
Six Months Ended
 
June 30, 2017
 
June 30, 2016
Risk-free interest rate
2.04%
 
1.40%
Dividend yield
1.64%
 
1.81%
Volatility range
22.40%-22.88%
 
23.16%-24.64%
Weighted-average volatility
22.52%
 
23.53%
Expected term (years)
5.1
 
5.2
Weighted-average fair market value
$18.66
 
$16.65
Schedule of Share-based payment Award, Performance Share Units, Valuation Assumptions
The fair value of the market metric for each PSU granted in the first half of 2017 and 2016 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:
 
Six Months Ended
 
June 30, 2017
 
June 30, 2016
Risk-free interest rate
1.59%
 
1.04%
Dividend yield
1.64%
 
1.81%
Volatility range
13.71%-80.59%
 
14.10%-77.11%
Weighted-average volatility
24.24%
 
23.68%
Expected term (years)
2.8
 
2.8
Weighted-average fair market value
$97.13
 
$90.49