XML 49 R31.htm IDEA: XBRL DOCUMENT v3.22.4
Equity (Tables)
12 Months Ended
Dec. 31, 2022
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, 2020

 

71,350,412

​

$

33.85

 

6.75

​

​

​

​

Options granted

 

12,220,400

​

 

45.12

​

​

​

​

​

​

Options exercised

 

(14,969,624)

​

 

25.80

​

​

​

​

​

​

Options forfeited

 

(615,540)

​

 

41.55

​

​

​

​

​

​

Options outstanding at December 31, 2020

 

67,985,648

​

 

37.58

 

6.79

​

​

​

​

Options granted

 

7,543,589

​

 

66.65

​

​

​

​

​

​

Options exercised

 

(9,692,199)

​

 

29.87

​

​

​

​

​

​

Options forfeited

 

(536,290)

​

 

48.00

​

​

​

​

​

​

Options outstanding at December 31, 2021

 

65,300,748

​

​

42.00

​

6.47

​

​

​

​

Options granted

 

7,090,798

​

 

68.95

​

​

​

​

​

​

Options exercised

 

(5,627,389)

​

 

32.89

​

​

​

​

​

​

Options forfeited

 

(629,120)

​

 

51.82

​

​

​

​

​

​

Options outstanding at December 31, 2022

 

66,135,037

​

$

45.57

​

6.03

​

$

2,027.2

​

Vested and non-vested options expected to vest at December 31, 2022

 

63,745,253

​

$

45.25

​

5.97

​

$

1,974.2

​

Exercisable options at December 31, 2022

 

39,414,025

​

$

38.56

​

4.85

​

$

1,481.1

​

​

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, 2022

 

31,380,283

​

$

8.34

​

Options granted

 

7,090,798

​

 

16.79

​

Options vested

 

(11,128,949)

​

 

7.18

​

Options forfeited

 

(621,120)

​

 

9.64

​

Non-vested options at December 31, 2022

 

26,721,012

​

$

11.04

​

​

Summary of activity in the option plans

​

​

​

​

​

​

​

​

​

​

​

2022

    

2021

    

2020

Total intrinsic value of stock options exercised

$

245.1

​

$

430.9

​

$

436.1

Total fair value of stock options vested

 

79.9

​

 

71.7

​

 

62.4

​

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

​

​

​

​

​

​

​

​

​

​

​

​

​

    

2022

 

2021

 

2020

​

Risk free interest rate

​

2.7

%  

 

0.7

%  

 

0.3

%  

​

Expected life

 

4.8

years

 

4.7

years

 

4.7

years

​

Expected volatility

 

25.9

%  

 

25.0

%  

 

24.0

%  

​

Expected dividend yield

 

1.0

%  

 

1.0

%  

 

1.1

%  

​

​

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, 2020

 

25,032

​

$

44.75

 

0.39

​

Restricted shares granted

 

26,350

​

 

45.55

​

​

​

Shares vested and issued

 

(25,032)

​

 

44.75

​

​

​

Restricted shares outstanding at December 31, 2020

 

26,350

​

 

45.55

    

0.38

​

Restricted shares granted

 

21,983

​

 

66.33

​

​

​

Shares vested and issued

 

(27,272)

​

 

45.80

​

​

​

Restricted shares outstanding at December 31, 2021

    

21,061

    

​

66.92

    

0.38

​

Restricted shares granted

 

21,312

​

 

67.59

​

​

​

Shares vested and issued

 

(21,061)

​

 

66.92

​

​

​

Restricted shares outstanding at December 31, 2022

    

21,312

    

$

67.59

    

0.37

​

​

Schedules of dividends

​

​

​

​

​

​

​

​

​

​

​

​

 

2022

​

2021

​

2020

First Quarter

​

$

0.20

​

$

0.145

​

$

0.125

Second Quarter

​

​

0.20

​

​

0.145

​

​

0.125

Third Quarter

​

​

0.20

​

​

0.145

​

​

0.125

Fourth Quarter

​

​

0.21

​

​

0.20

​

​

0.145

Total

​

$

0.81

​

$

0.635

​

$

0.52

​

Dividends declared and paid for the years ended December 31, 2022, 2021 and 2020 were as follows:

​

​

​

​

​

​

​

​

​

​

​

​

    

2022

​

2021

​

2020

Dividends declared

​

$

482.6

​

$

379.7

​

$

310.0

Dividends paid (including those declared in the prior year)

​

 

477.4

​

 

346.7

​

 

297.6

​

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, 2020

​

$

(237.9)

​

$

0.3

​

$

(193.3)

​

$

(430.9)

​

Other comprehensive income (loss) before reclassifications, net of tax of nil, nil and $7.1, respectively

​

​

151.3

​

​

(0.2)

​

​

(18.9)

​

​

132.2

​

Amounts reclassified from Accumulated other comprehensive income (loss) to earnings, net of tax of ($6.7)

​

​

—

​

​

—

​

​

20.6

​

​

20.6

​

Balance at December 31, 2020

​

 

(86.6)

​

 

0.1

​

 

(191.6)

​

 

(278.1)

​

Other comprehensive income (loss) before reclassifications, net of tax of nil, nil and ($12.3), respectively

​

​

(66.2)

​

​

—

​

​

37.4

​

​

(28.8)

​

Amounts reclassified from Accumulated other comprehensive income (loss) to earnings, net of tax of ($6.6)

​

​

—

​

​

—

​

​

20.4

​

​

20.4

​

Balance at December 31, 2021

​

 

(152.8)

​

 

0.1

​

 

(133.8)

​

 

(286.5)

​

Other comprehensive income (loss) before reclassifications, net of tax of nil, nil and ($0.4), respectively

​

​

(260.2)

​

​

(0.1)

​

​

(1.4)

​

​

(261.7)

​

Amounts reclassified from Accumulated other comprehensive income (loss) to earnings, net of tax of ($4.3)

​

​

—

​

​

—

​

​

13.2

​

​

13.2

​

Balance at December 31, 2022

​

$

(413.0)

​

$

—

​

$

(122.0)

​

$

(535.0)

​

​