XML 59 R42.htm IDEA: XBRL DOCUMENT v3.22.0.1
Equity-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2021
Equity-Based Compensation  
Summary of RSUs

Weighted Average

Per Share

    

Units

    

Fair Value

Unvested as of January 1, 2021

 

331

$

103.84

Granted

 

140

$

118.11

Vested

 

(101)

$

85.59

Forfeited

 

(27)

$

114.18

Unvested as of December 31, 2021

 

343

$

114.28

Summary of PSUs

    

    

Weighted Average

Per Share

    

Units

    

Fair Value

Unvested as of January 1, 2021

 

999

$

120.95

Granted

 

336

$

122.59

Vested

 

(353)

$

98.45

Forfeited

 

(14)

$

130.49

Unvested as of December 31, 2021

 

968

$

129.60

Summary of Stock Options

    

    

Weighted Average

Per Share

    

Options

    

Exercise Price

Outstanding as of January 1, 2021

 

3,543

$

82.86

Granted

 

661

$

110.81

Exercised

 

(962)

$

68.89

Forfeited or expired

 

(36)

$

109.50

Outstanding as of December 31, 2021 (a)

 

3,206

$

92.53

Exercisable as of December 31, 2021 (b)

 

1,672

$

74.08

(a)Stock options outstanding as of December 31, 2021 have a weighted average remaining contractual term of 6.6 years and an aggregate intrinsic value of $238 million based on the market value of our common stock on December 31, 2021.
(b)Stock options exercisable as of December 31, 2021 have an aggregate intrinsic value of $155 million based on the market value of our common stock on December 31, 2021.
Summary of Exercisable Stock Options

    

    

Weighted Average

    

Per Share

Weighted Average

Range of Exercise Prices

    

Options

    

Exercise Price

    

Remaining Years

$34.94-$50.00

 

281

$

39.29

 

1.7

$50.01-$70.00

 

405

$

55.52

 

3.7

$70.01-$100.00

 

831

$

85.15

 

6.1

$100.01-$126.01

 

155

$

126.01

 

8.1

$34.94-$126.01

 

1,672

$

74.08

 

5.0

Weighted Average Assumptions Used to Value Employee Stock Options Granted

    

2021

    

2020

    

2019

Expected option life

 

4.7

years

 

4.6

years

 

4.2

years

Expected volatility

 

23.2

%  

 

16.6

%  

 

15.5

%

Expected dividend yield

 

2.1

%  

 

1.7

%  

 

2.1

%

Risk-free interest rate

 

0.6

%  

 

1.4

%  

 

2.5

%