Stock-Based Compensation (Tables)
|
3 Months Ended |
12 Months Ended |
Mar. 31, 2017 |
Dec. 31, 2016 |
| Disclosure of Compensation Related Costs, Share-based Payments [Abstract] |
|
|
| Schedule of Stock-Based Compensation Costs |
The following summarizes the components of our stock-based
compensation expense under the Stock Plan and the Danaher Plans ($
in millions):
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended |
|
| |
|
March 31,
2017 |
|
|
April 1,
2016 |
|
|
Stock Awards:
|
|
|
|
|
|
|
|
|
|
Pretax compensation expense
|
|
$ |
7.4 |
|
|
$ |
7.1 |
|
|
Income tax benefit
|
|
|
(2.5 |
) |
|
|
(2.3 |
) |
|
|
|
|
|
|
|
|
|
|
Stock Award expense, net of income taxes
|
|
|
4.9 |
|
|
|
4.8 |
|
|
|
|
|
|
|
|
|
|
|
Stock options:
|
|
|
|
|
|
|
|
|
|
Pretax compensation expense
|
|
|
4.6 |
|
|
|
4.4 |
|
|
Income tax benefit
|
|
|
(1.6 |
) |
|
|
(1.5 |
) |
|
|
|
|
|
|
|
|
|
|
Stock option expense, net of income taxes
|
|
|
3.0 |
|
|
|
2.9 |
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation:
|
|
|
|
|
|
|
|
|
|
Pretax compensation expense
|
|
|
12.0 |
|
|
|
11.5 |
|
|
Income tax benefit
|
|
|
(4.1 |
) |
|
|
(3.8 |
) |
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation expense, net of income taxes
|
|
$ |
7.9 |
|
|
$ |
7.7 |
|
|
|
|
|
|
|
|
|
|
|
The following summarizes the components of our stock-based
compensation expense under the Stock Plan and the Danaher Plans for
the years ended December 31 ($ in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
Stock Awards:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pretax compensation expense
|
|
$ |
28.1 |
|
|
$ |
22.5 |
|
|
$ |
19.3 |
|
|
Income tax benefit
|
|
|
(9.3 |
) |
|
|
(7.5 |
) |
|
|
(6.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Award expense, net of income taxes
|
|
|
18.8 |
|
|
|
15.0 |
|
|
|
13.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock options:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pretax compensation expense
|
|
|
17.2 |
|
|
|
12.7 |
|
|
|
11.5 |
|
|
Income tax benefit
|
|
|
(5.8 |
) |
|
|
(4.3 |
) |
|
|
(3.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock option expense, net of income taxes
|
|
|
11.4 |
|
|
|
8.4 |
|
|
|
7.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pretax compensation expense
|
|
|
45.3 |
|
|
|
35.2 |
|
|
|
30.8 |
|
|
Income tax benefit
|
|
|
(15.1 |
) |
|
|
(11.8 |
) |
|
|
(9.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stock-based compensation expense, net of income taxes
|
|
$ |
30.2 |
|
|
$ |
23.4 |
|
|
$ |
20.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following summarizes aggregate intrinsic value, cash receipts
and tax benefits realized related to stock option exercise activity
under the Stock Plan and the Danaher Plans for the years ended
December 31, 2016, 2015 and 2014 (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
Aggregate intrinsic value of stock options exercised
|
|
$ |
77.5 |
|
|
$ |
73.4 |
|
|
$ |
57.4 |
|
|
Cash receipts from stock options exercised(a)
|
|
$ |
59.9 |
|
|
$ |
51.2 |
|
|
$ |
43.8 |
|
|
Tax benefit realized related to stock options exercised
|
|
$ |
26.4 |
|
|
$ |
23.4 |
|
|
$ |
18.9 |
|
| (a) |
Cash receipts for periods prior to
the Separation were recorded as an increase to Former
Parent’s Investment and included $53.3 million in 2016,
$51.2 million in 2015 and $43.8 million in 2014. |
|
| Schedule of Future Compensation |
|
|
|
|
|
|
Stock Awards
|
|
$ |
60.1 |
|
|
Stock options
|
|
|
54.9 |
|
|
|
|
|
|
|
Total unrecognized compensation cost
|
|
$ |
115.0 |
|
|
|
|
|
|
|
The following summarizes the unrecognized compensation cost for the
Stock Plan awards as of December 31, 2016. This compensation
cost is expected to be recognized over a weighted average period of
approximately three years, representing the remaining service
period related to the awards. Future compensation amounts will be
adjusted for any changes in estimated forfeitures ($ in
millions):
|
|
|
|
|
|
Stock Awards
|
|
$ |
43.3 |
|
|
Stock options
|
|
|
42.3 |
|
|
|
|
|
|
|
Total unrecognized compensation cost
|
|
$ |
85.6 |
|
|
|
|
|
|
|
| Schedule of Assumptions Used |
|
|
|
|
|
|
Risk-free interest rate
|
|
|
1.95% - 2.26% |
|
|
Weighted average volatility (a)
|
|
|
21.0% |
|
|
Dividend yield
|
|
|
0.5% |
|
|
Expected years until exercise
|
|
|
5.5 - 8.0 |
|
|
The following summarizes the assumptions used in the Black-Scholes
model to value stock options granted under the Stock Plan and the
Danaher Plans during the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
Risk-free interest rate
|
|
|
1.21% - 1.77 |
% |
|
|
1.6% - 2.2 |
% |
|
|
1.7% - 2.4 |
% |
|
Volatility (a)
|
|
|
24.3 |
% |
|
|
24.3 |
% |
|
|
22.4 |
% |
|
Dividend yield (b)
|
|
|
0.6 |
% |
|
|
0.6 |
% |
|
|
0.5 |
% |
|
Expected years until exercise
|
|
|
5.5 - 8.0 |
|
|
|
5.5 - 8.0 |
|
|
|
5.5 - 8.0 |
|
| (a) |
Weighted average volatility
post-Separation was estimated based on an average historical stock
price volatility of a group of peer companies given our limited
trading history. Weighted average volatility for periods prior to
the Separation was based on implied volatility from traded options
on Danaher’s stock and the historical volatility of
Danaher’s stock. |
| (b) |
The dividend yield post-Separation is
calculated by dividing our annual dividend, based on the most
recent quarterly dividend rate, by Fortive’s closing stock
price on the grant date. The dividend yields for periods prior to
the Separation were calculated by dividing Danaher’s annual
dividend, based on the most recent quarterly dividend rate, by the
closing stock price on the grant date. |
|
| Schedule of Stock Option Activity |
The following summarizes option activity under the Stock Plan for
the three months ended March 31, 2017 (in millions, except
price per share and numbers of years):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Options |
|
|
Weighted
Average
Exercise
Price |
|
|
Weighted Average
Remaining
Contractual Term
(in years) |
|
|
Aggregate
Intrinsic
Value |
|
|
Outstanding as of December 31, 2016
|
|
|
10.7 |
|
|
$ |
33.23 |
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
1.8 |
|
|
|
57.26 |
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(0.3 |
) |
|
|
25.35 |
|
|
|
|
|
|
|
|
|
|
Canceled/forfeited
|
|
|
(0.1 |
) |
|
|
39.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding as of March 31, 2017
|
|
|
12.1 |
|
|
$ |
36.86 |
|
|
|
6.8 |
|
|
$ |
282.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested and expected to vest as of March 31, 2017
(a)
|
|
|
11.6 |
|
|
$ |
36.40 |
|
|
|
6.7 |
|
|
$ |
276.0 |
|
|
Vested as of March 31, 2017
|
|
|
5.3 |
|
|
$ |
26.49 |
|
|
|
4.7 |
|
|
$ |
180.4 |
|
| (a) |
The “expected to vest”
options are the net unvested options that remain after applying the
forfeiture rate assumption to total unvested options. |
|
The following summarizes option activity under the Stock Plan and
the Danaher Plans for the years ended December 31, 2016, 2015
and 2014 (in millions, except price per share and numbers of
years):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Options |
|
|
Weighted
Average
Exercise
Price |
|
|
Weighted
Average
Remaining
Contractual
Term
(years) |
|
|
Aggregate
Intrinsic
Value |
|
|
Outstanding as of January 1, 2014
|
|
|
7.0 |
|
|
$ |
41.81 |
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
0.8 |
|
|
|
77.63 |
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(1.3 |
) |
|
|
33.78 |
|
|
|
|
|
|
|
|
|
|
Canceled/forfeited
|
|
|
(0.2 |
) |
|
|
57.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding as of December 31, 2014
|
|
|
6.3 |
|
|
|
47.66 |
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
0.9 |
|
|
|
87.96 |
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(1.2 |
) |
|
|
35.28 |
|
|
|
|
|
|
|
|
|
|
Canceled/forfeited
|
|
|
(0.2 |
) |
|
|
58.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding as of December 31, 2015
|
|
|
5.8 |
|
|
|
56.00 |
|
|
|
|
|
|
|
|
|
|
Granted
|
|
|
1.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
(1.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Canceled/forfeited
|
|
|
(0.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate impact of conversion related to the Separation (a)
|
|
|
5.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding as of December 31, 2016
|
|
|
10.7 |
|
|
$ |
33.23 |
|
|
|
6 |
|
|
$ |
218.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested and expected to vest as of December 31, 2016
(b)
|
|
|
10.6 |
|
|
$ |
32.40 |
|
|
|
6 |
|
|
$ |
213.9 |
|
|
Vested as of December 31, 2016
|
|
|
4.8 |
|
|
$ |
24.79 |
|
|
|
4 |
|
|
$ |
139.3 |
|
| (a) |
The “Aggregate impact of
conversion related to the Separation” represents the
additional stock options issued as a result of the Separation by
applying the “concentration method” to convert employee
options based on the ratio of the fair value of Danaher and Fortive
common stock calculated using the closing prices as of July 1,
2016. |
| (b) |
The “expected to vest”
options are the net unvested options that remain after applying the
forfeiture rate assumption to total unvested options. |
|
| Schedule of Stock Options by Exercise Price Range |
|
Options outstanding as of December 31, 2016 are summarized
below (in millions; except price per share and numbers of
years):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Outstanding |
|
|
Vested |
|
|
Exercise Price
|
|
Shares |
|
|
Average
Exercise
Price |
|
|
Average
Remaining
Life
(in years) |
|
|
Shares |
|
|
Average
Exercise
Price |
|
|
$12.83 - $21.81
|
|
|
2.0 |
|
|
$ |
17.25 |
|
|
|
2 |
|
|
|
2.0 |
|
|
$ |
17.25 |
|
|
$21.82 - $26.43
|
|
|
1.9 |
|
|
|
24.97 |
|
|
|
5 |
|
|
|
1.5 |
|
|
|
24.85 |
|
|
$26.44 - $35.44
|
|
|
1.3 |
|
|
|
31.71 |
|
|
|
6 |
|
|
|
0.6 |
|
|
|
31.97 |
|
|
$35.45 - $40.12
|
|
|
1.4 |
|
|
|
37.84 |
|
|
|
7 |
|
|
|
0.4 |
|
|
|
38.08 |
|
|
$40.13 - $54.12
|
|
|
4.1 |
|
|
$ |
43.74 |
|
|
|
9 |
|
|
|
0.3 |
|
|
$ |
43.58 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shares
|
|
|
10.7 |
|
|
|
|
|
|
|
|
|
|
|
4.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Schedule of Stock Unit Activity |
The following summarizes information related to unvested Stock
Award activity under the Stock Plan for the three months ended
March 31, 2017 (in millions; except price per share):
|
|
|
|
|
|
|
|
|
| |
|
Number of
Stock Awards |
|
|
Weighted Average
Grant-Date
Fair Value |
|
|
Unvested as of December 31, 2016
|
|
|
2.2 |
|
|
$ |
39.20 |
|
|
Granted
|
|
|
0.6 |
|
|
|
56.69 |
|
|
Vested
|
|
|
(0.4 |
) |
|
|
35.88 |
|
|
|
|
|
|
|
|
|
|
|
Unvested as of March 31, 2017
|
|
|
2.4 |
|
|
$ |
43.83 |
|
|
|
|
|
|
|
|
The following summarizes information related to unvested Stock
Award activity under the Stock Plan and the Danaher Plans for the
years ended December 31, 2016, 2015 and 2014 (in millions;
except price per share):
|
|
|
|
|
|
|
|
|
| |
|
Number of
Stock
Awards |
|
|
Weighted Average
Grant-Date
Fair Value |
|
|
Unvested as of January 1, 2014
|
|
|
1.3 |
|
|
$ |
50.94 |
|
|
Granted
|
|
|
0.3 |
|
|
|
76.95 |
|
|
Vested
|
|
|
(0.4 |
) |
|
|
42.64 |
|
|
Forfeited
|
|
|
(0.1 |
) |
|
|
55.94 |
|
|
|
|
|
|
|
|
|
|
|
Unvested as of December 31, 2014
|
|
|
1.1 |
|
|
|
61.75 |
|
|
Granted
|
|
|
0.3 |
|
|
|
86.14 |
|
|
Vested
|
|
|
(0.2 |
) |
|
|
51.56 |
|
|
Forfeited
|
|
|
(0.1 |
) |
|
|
64.58 |
|
|
|
|
|
|
|
|
|
|
|
Unvested as of December 31, 2015
|
|
|
1.1 |
|
|
|
72.24 |
|
|
Granted
|
|
|
0.6 |
|
|
|
|
|
|
Vested
|
|
|
(0.4 |
) |
|
|
|
|
|
Forfeited
|
|
|
(0.3 |
) |
|
|
|
|
|
Aggregate impact of conversion related to the Separation
(a)
|
|
|
1.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unvested as of December 31, 2016
|
|
|
2.2 |
|
|
$ |
39.20 |
|
|
|
|
|
|
|
|
|
|
| (a) |
The “Aggregate impact of
conversion related to the Separation” represents the
additional Stock Awards issued as a result of the Separation by
applying the “concentration method” to convert Stock
Awards based on the ratio of the fair value of Danaher and Fortive
common stock calculated using the closing prices as of July 1,
2016. |
|