XML 53 R35.htm IDEA: XBRL DOCUMENT v3.24.0.1
Equity (Tables)
12 Months Ended
Dec. 31, 2023
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, 2021

 

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

Options granted

 

6,065,514

 

75.99

Options exercised

 

(11,253,331)

 

35.11

Options forfeited

 

(557,058)

 

58.31

Options outstanding at December 31, 2023

 

60,390,162

$

50.45

5.81

$

2,939.5

Vested and non-vested options expected to vest at December 31, 2023

 

58,703,071

$

50.06

5.75

$

2,880.6

Exercisable options at December 31, 2023

 

37,866,181

$

42.88

4.66

$

2,129.9

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, 2023

 

26,721,012

$

11.04

Options granted

 

6,065,514

 

21.42

Options vested

 

(9,705,487)

 

9.28

Options forfeited

 

(557,058)

 

12.17

Non-vested options at December 31, 2023

 

22,523,981

$

14.57

Summary of activity in the option plans

2023

    

2022

    

2021

Total intrinsic value of stock options exercised

$

559.6

$

245.1

$

430.9

Total fair value of stock options vested

 

90.0

 

79.9

 

71.7

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

    

2023

2022

2021

Risk free interest rate

3.8

%  

2.7

%  

0.7

%  

Expected life

 

4.9

years

4.8

years

4.7

years

Expected volatility

 

28.0

%  

25.9

%  

25.0

%  

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, 2021

 

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

Restricted shares granted

 

 

Shares vested and issued

 

(21,312)

 

67.59

Restricted shares outstanding at December 31, 2023

    

    

$

    

Schedules of dividends

 

2023

2022

2021

First Quarter

$

0.21

$

0.20

$

0.145

Second Quarter

0.21

0.20

0.145

Third Quarter

0.21

0.20

0.145

Fourth Quarter

0.22

0.21

0.20

Total

$

0.85

$

0.81

$

0.635

Dividends declared and paid for the years ended December 31, 2023, 2022 and 2021 were as follows:

    

2023

2022

2021

Dividends declared

$

507.4

$

482.6

$

379.7

Dividends paid (including those declared in the prior year)

 

500.6

 

477.4

 

346.7

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, 2021

$

(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)

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)