XML 56 R36.htm IDEA: XBRL DOCUMENT v3.25.4
Equity (Tables)
12 Months Ended
Dec. 31, 2025
Equity  
Schedule of stock option activity

​

​

​

​

​

​

​

​

​

​

​

​

​

​

 

​

​

​

​

​

Weighted

​

​

​

 

​

 

​

​

​

​

Average

​

Aggregate

 

​

 

​

​

Weighted

​

Remaining

​

Intrinsic

 

​

 

​

​

Average

​

Contractual

​

Value

​

​

 

Options

  ​ ​ ​

Exercise Price

  ​ ​ ​

Term (in years)

  ​ ​ ​

(in millions)

 

Options outstanding at January 1, 2023

 

132,270,074

​

$

22.78

 

6.03

​

​

​

​

Options granted

 

12,131,028

​

 

37.99

​

​

​

​

​

​

Options exercised

 

(22,506,662)

​

 

17.55

​

​

​

​

​

​

Options forfeited

 

(1,114,116)

​

 

29.16

​

​

​

​

​

​

Options outstanding at December 31, 2023

 

120,780,324

​

 

25.23

​

5.81

​

​

​

​

Options granted

 

8,075,819

​

 

65.67

​

​

​

​

​

​

Options exercised

 

(22,523,753)

​

 

19.83

​

​

​

​

​

​

Options forfeited

 

(628,199)

​

 

36.21

​

​

​

​

​

​

Options outstanding at December 31, 2024

 

105,704,191

​

​

29.40

​

5.53

​

​

​

​

Options granted

 

8,539,031

​

 

85.98

​

​

​

​

​

​

Options exercised

 

(24,655,244)

​

 

22.41

​

​

​

​

​

​

Options forfeited

 

(766,857)

​

 

47.92

​

​

​

​

​

​

Options outstanding at December 31, 2025

 

88,821,121

​

$

36.62

​

5.43

​

$

8,753.6

​

Vested and non-vested options expected to vest at December 31, 2025

 

86,782,652

​

$

36.14

​

5.38

​

$

8,591.3

​

Exercisable options at December 31, 2025

 

59,421,185

​

$

26.75

​

4.27

​

$

6,440.4

​

Summary of status of non-vested options and changes during the year

​

​

​

​

​

​

​

​

​

  ​ ​ ​

​

  ​ ​ ​

Weighted Average

 

​

​

​

​

Fair Value

​

​

​

Options

​

at Grant Date

 

Non-vested options at January 1, 2025

 

35,547,254

​

$

10.66

​

Options granted

 

8,539,031

​

 

24.12

​

Options vested

 

(13,897,292)

​

 

8.36

​

Options forfeited

 

(762,057)

​

 

13.17

​

Non-vested options at December 31, 2025

 

29,426,936

​

$

15.58

​

Summary of activity in the option plans

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

2025

  ​ ​ ​

2024

  ​ ​ ​

2023

Total intrinsic value of stock options exercised

​

​

$

1,813.5

​

$

980.3

​

$

559.6

Total fair value of stock options vested

​

​

 

116.1

​

 

99.7

​

 

90.0

Schedule of fair value of stock options estimated at the date of grant using the Black-Scholes option-pricing model with the following weighted-average assumptions

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

2025

​

2024

​

2023

​

​

Risk free interest rate

​

4.1

%  

4.4

%  

3.8

%  

​

Expected life

 

4.9

years

4.9

years

4.9

years

​

Expected volatility

 

27.1

%  

28.0

%  

28.0

%  

​

Expected dividend yield

 

1.0

%  

1.0

%  

1.0

%  

​

Schedule of restricted stock activity

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Weighted Average

​

​

​

​

​

Fair Value

​

Remaining

​

​

​

Restricted

​

at Grant

​

Amortization

​

​

  ​ ​ ​

Shares

  ​ ​ ​

Date

  ​ ​ ​

Term (in years)

 

Restricted shares outstanding at January 1, 2023

 

42,624

​

$

33.80

 

0.37

​

Restricted shares granted

 

—

​

 

—

​

​

​

Shares vested and issued

 

(42,624)

​

 

33.80

​

​

​

Restricted shares outstanding at December 31, 2023

 

—

​

 

—

  ​ ​ ​

​

​

Restricted shares granted

 

21,840

​

 

65.96

​

​

​

Shares vested and issued

 

—

​

 

—

​

​

​

Restricted shares outstanding at December 31, 2024

  ​ ​ ​

21,840

​

​

65.96

  ​ ​ ​

0.36

​

Restricted shares granted

 

16,520

​

 

86.88

​

​

​

Shares vested and issued

 

(21,840)

​

 

65.96

​

​

​

Restricted shares outstanding at December 31, 2025

  ​ ​ ​

16,520

  ​ ​ ​

$

86.88

  ​ ​ ​

0.37

​

Schedules of dividends

​

​

​

​

​

​

​

​

​

​

​

​

 

2025

​

2024

​

2023

First Quarter

​

$

0.165

​

$

0.11

​

$

0.105

Second Quarter

​

​

0.165

​

​

0.11

​

​

0.105

Third Quarter

​

​

0.165

​

​

0.165

​

​

0.105

Fourth Quarter

​

​

0.25

​

​

0.165

​

​

0.11

Total

​

$

0.745

​

$

0.55

​

$

0.425

​

Dividends declared and paid for the years ended December 31, 2025, 2024 and 2023 were as follows:

​

​

​

​

​

​

​

​

​

​

​

​

  ​ ​ ​

2025

​

2024

​

2023

Dividends declared

​

$

909.3

​

$

662.9

​

$

507.4

Dividends paid (including those declared in the prior year)

​

 

802.2

​

 

595.1

​

 

500.6

Schedule of components comprising Accumulated other comprehensive income (loss) included in equity

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Foreign

​

Unrealized

​

Pension and

​

Accumulated

 

​

​

Currency

​

Gain (Loss)

​

Postretirement

​

Other

​

​

​

Translation

​

on Hedging

​

Benefit Plan

​

Comprehensive

 

​

  ​

Adjustments

  ​ ​ ​

Activities

  ​ ​ ​

Adjustment

  ​ ​ ​

(Loss) Income

 

Balance at January 1, 2023

​

$

(413.0)

​

$

—

​

$

(122.0)

​

$

(535.0)

​

Other comprehensive income (loss) before reclassifications, net of tax of nil, nil and $1.1, respectively

​

​

0.3

​

​

—

​

​

(2.0)

​

​

(1.7)

​

Amounts reclassified from Accumulated other comprehensive income (loss) to earnings, net of tax of ($1.0)

​

​

—

​

​

—

​

​

3.1

​

​

3.1

​

Balance at December 31, 2023

​

 

(412.7)

​

 

—

​

 

(120.9)

​

 

(533.6)

​

Other comprehensive income (loss) before reclassifications, net of tax of nil, nil and ($5.2), respectively

​

​

(199.3)

​

​

—

​

​

13.1

​

​

(186.2)

​

Amounts reclassified from Accumulated other comprehensive income (loss) to earnings, net of tax of ($1.1)

​

​

—

​

​

—

​

​

3.5

​

​

3.5

​

Balance at December 31, 2024

​

 

(612.0)

​

 

—

​

 

(104.3)

​

 

(716.3)

​

Other comprehensive income (loss) before reclassifications, net of tax of nil, ($20.6) and ($4.5), respectively

​

​

285.4

​

​

(67.4)

​

​

14.6

​

​

232.6

​

Amounts reclassified from Accumulated other comprehensive income (loss) to earnings, net of tax of $0.2 and ($1.1), respectively

​

​

—

​

​

0.7

​

​

3.5

​

​

4.2

​

Balance at December 31, 2025

​

$

(326.6)

​

$

(66.7)

​

$

(86.2)

​

$

(479.5)

​