XML 56 R36.htm IDEA: XBRL DOCUMENT v3.25.0.1
Equity (Tables)
12 Months Ended
Dec. 31, 2024
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, 2022

 

130,601,496

$

21.00

 

6.47

Options granted

 

14,181,596

 

34.47

Options exercised

 

(11,254,778)

 

16.44

Options forfeited

 

(1,258,240)

 

25.91

Options outstanding at December 31, 2022

 

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

$

4,233.2

Vested and non-vested options expected to vest at December 31, 2024

 

103,031,174

$

29.05

5.47

$

4,162.6

Exercisable options at December 31, 2024

 

70,156,937

$

23.65

4.45

$

3,213.5

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, 2024

 

45,047,962

$

7.28

Options granted

 

8,075,819

 

19.33

Options vested

 

(16,961,552)

 

5.88

Options forfeited

 

(614,975)

 

9.23

Non-vested options at December 31, 2024

 

35,547,254

$

10.66

Summary of activity in the option plans

2024

    

2023

    

2022

Total intrinsic value of stock options exercised

$

980.3

$

559.6

$

245.1

Total fair value of stock options vested

 

99.7

 

90.0

 

79.9

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

    

2024

2023

2022

Risk free interest rate

4.4

%  

3.8

%  

2.7

%  

Expected life

 

4.9

years

4.9

years

4.8

years

Expected volatility

 

28.0

%  

28.0

%  

25.9

%  

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, 2022

 

42,122

$

33.46

 

0.38

Restricted shares granted

 

42,624

 

33.80

Shares vested and issued

 

(42,122)

 

33.46

Restricted shares outstanding at December 31, 2022

 

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

Schedules of dividends

 

2024

2023

2022

First Quarter

$

0.11

$

0.105

$

0.10

Second Quarter

0.11

0.105

0.10

Third Quarter

0.165

0.105

0.10

Fourth Quarter

0.165

0.11

0.105

Total

$

0.55

$

0.425

$

0.405

Dividends declared and paid for the years ended December 31, 2024, 2023 and 2022 were as follows:

    

2024

2023

2022

Dividends declared

$

662.9

$

507.4

$

482.6

Dividends paid (including those declared in the prior year)

 

595.1

 

500.6

 

477.4

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, 2022

$

(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)

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)