XML 87 R64.htm IDEA: XBRL DOCUMENT v3.25.0.1
STOCK OPTION AND STOCK UNIT PLANS (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Payment Arrangement [Abstract]  
Schedule of Outstanding Stock Options
December 31, 2024NumberWeighted Average Exercise Price
Weighted Average Remaining Contractual Life (years)
Aggregate Intrinsic Value
(number of options in thousands; weighted average exercise price in Canadian dollars; intrinsic value in millions of Canadian dollars)    
Options outstanding at beginning of year
28,729 50.79   
Options granted
5,036 46.36   
Options exercised1
(7,328)49.27   
Options cancelled or expired
(1,113)51.78   
Options outstanding at end of year
25,324 50.31 5.770 
Options vested at end of year2
15,602 51.33 4.237 
1The total intrinsic value of ISOs exercised during the years ended December 31, 2024, 2023 and 2022 was $18 million, $2 million and $66 million, respectively, and cash received on exercise was $1 million, nil and $3 million, respectively.
2The total fair value of ISOs vested during the years ended December 31, 2024, 2023 and 2022 was $17 million, $20 million and $21 million, respectively.
Schedule of Weighted Average Assumptions Used to Determine the Fair Value of Stock Options Granted
Weighted average assumptions used to determine the fair value of ISOs granted using the Black-Scholes-Merton model are as follows:

Year ended December 31,202420232022
Fair value per option (Canadian dollars)1
4.076.055.07
Valuation assumptions
Expected option term (years)2
666
Expected volatility3
21.1 %22.2 %21.9 %
Expected dividend yield4
8.1 %6.7 %6.5 %
Risk-free interest rate5
3.8 %3.5 %1.8 %
1Options granted to US employees are based on the NYSE prices. The option value and assumptions shown are based on a weighted average of the US and Canadian options. The fair value per option for the years ended December 31, 2024, 2023 and 2022 were $3.53, $5.38 and $4.78, respectively, for Canadian employees and US$3.58, US$5.23 and US$4.62, respectively, for US employees.
2The expected option term is six years based on historical exercise practice and five years for retirement eligible employees.
3Expected volatility is determined with reference to historic daily share price volatility and consideration of the implied volatility observable in call option values near the grant date.
4The expected dividend yield is the current annual dividend at the grant date divided by the current stock price.
5The risk-free interest rate is based on the Government of Canada's Canadian bond yields and the US Treasury bond yields at the grant date.
Share-Based Payment Arrangement, Performance Shares, Activity
December 31, 2024Number
Weighted
Average
Remaining
Contractual
Life (years)
Aggregate
Intrinsic
Value
(number of units in thousands; intrinsic value in millions of Canadian dollars)   
Units outstanding at beginning of year3,180 
Units granted1,444 
Units cancelled(104)
Units matured1
(1,355)
Dividend reinvestment237 
Units outstanding at end of year3,402 1.6244 
1The total amount paid during the years ended December 31, 2024, 2023 and 2022 for PSUs was $65 million, $123 million and $90 million, respectively.
Schedule of Outstanding Stock Units
December 31, 2024Number
Weighted Average Grant Date Fair Value2
Weighted Average Remaining Contractual Life (years)
Aggregate Intrinsic Value
(number of units in thousands; intrinsic value in millions of Canadian dollars)
Units outstanding at beginning of year
3,571 50.69   
Units granted
1,758 48.50   
Units cancelled
(112)51.38   
Units matured1
(1,910)49.99   
Dividend reinvestment
284 50.94   
Units outstanding at end of year
3,591 51.10 1.0187 
1The total amount paid during the years ended December 31, 2024, 2023 and 2022 for RSUs was $40 million, $56 million and $32 million, respectively.
2Weighted average grant date fair value excludes cash-settled units.