XML 69 R48.htm IDEA: XBRL DOCUMENT v3.25.0.1
Share-Based Payments (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Schedule of components of share-based compensation expense
The following table presents the pre-tax and after-tax share-based compensation expense.
 For the years ended
 December 31, 2024December 31, 2023December 31, 2022
 (In millions)
Pre-tax share-based compensation expense$43.1 $44.9 $33.6 
Tax benefit(8.5)(7.8)(5.9)
After-tax share-based compensation expense$34.6 $37.1 $27.7 
Schedule of non-vested RSUs, PSUs and DSUs outstanding and the activity for the period
The following table presents the activity for RSUs, DSUs and PSUs. PSUs are presented at the target number of shares until vesting or cancellation occurs based on final performance attainment.
 RSUs and DSUsPSUs
 UnitsWeighted-average
grant date fair value per unit
UnitsWeighted-average grant date fair value per unit
 (In millions, except per unit amounts)
Non-vested as of December 31, 20231.3$51.260.9$56.75
Granted0.4$61.890.2$64.83
Vested(0.4)$47.01(0.5)$48.56
Forfeited(0.1)$55.06$61.90
Adjustment for performance results achieved$—0.2$54.04
Non-vested as of December 31, 20241.2$56.210.8$63.34
Schedule of stock options outstanding and the activity for the period
The following table presents the activity for stock options.
 Stock options
 AwardsWeighted-
average
exercise price per unit
Weighted-
average
remaining
contractual
life (years)
Aggregate
intrinsic
value
(In millions, except per share amounts and years)
Outstanding as of December 31, 20231.5$57.256.1$11.7 
Granted0.8$62.34  
Exercised(0.2)$52.14

 
Forfeited$59.49

 
Outstanding as of December 31, 20242.1$59.396.8$6.1 
Expected to vest as of December 31, 20240.9$60.138.8$0.9 
Exercisable as of December 31, 20241.1$58.645.0$5.2 
Schedule of share-based compensation weighted-average assumptions
The fair value of each stock option granted during the years ended December 31, 2024, 2023 and 2022 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, 2024December 31, 2023December 31, 2022
Risk-free interest rate4.09%4.05%1.88%
Dividend yield2.82%3.04%2.86%
Volatility range
23.35% - 31.39%
22.62% - 32.04%
30.91% - 33.85%
Weighted-average volatility28.92%29.69%31.65%
Expected term (years)6.25.65.7
Weighted-average fair value$16.13$13.38$12.16
Schedule of share-based payment award, performance share units, valuation assumptions
The fair values of each PSU granted during the year ended December 31, 2024 and the fair value of the market metric for each PSU granted during the years ended December 31, 2023 and 2022 were 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, 2024December 31, 2023December 31, 2022
Risk-free interest rate4.32%4.42%1.58%
Volatility range
15.88% - 66.30%
17.19% - 35.87%
22.65% - 45.30%
Weighted-average volatility25.38%32.58%35.93%
Expected term (years)2.82.82.8
Weighted-average fair market value$64.83$62.31$62.98