XML 32 R48.htm IDEA: XBRL DOCUMENT v2.4.1.9
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2014
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of Options Outstanding

The following is a continuity schedule of all options outstanding [number of options in the table below are expressed in whole numbers]:

 

     Options outstanding  
     Number
of options
    Weighted
average
exercise
price
     Number
of options
exercisable
 

Outstanding at December 31, 2011

     6,867,367      Cdn$ 31.54         2,066,700   

Granted

     1,389,000        48.22         —     

Exercised [i]

     (1,525,159     28.46         (1,525,159

Cancelled

     (107,966     53.14         (58,967

Vested

     —          —           2,745,000   
  

 

 

   

 

 

    

 

 

 

Outstanding at December 31, 2012

  6,623,242    Cdn$ 35.39      3,227,574   

Granted

  1,060,000      57.02      —     

Exercised [i]

  (2,805,969   31.99      (2,805,969

Cancelled

  (119,165   51.46      (31,667

Vested

  —        —        2,457,171   
  

 

 

   

 

 

    

 

 

 

Outstanding at December 31, 2013

  4,758,108    Cdn$ 41.82      2,847,109   

Granted

  751,300      106.71      —     

Exercised

  (1,324,580   39.83      (1,324,580

Cancelled

  (27,499   60.46      (6,000

Vested

  —        —        790,715   
  

 

 

   

 

 

    

 

 

 

Outstanding at December 31, 2014

  4,157,329    Cdn$ 54.05      2,307,244   
  

 

 

   

 

 

    

 

 

 

The total intrinsic value of options exercised during 2014 was $85 million [2013—$56 million; 2012—$6 million].

 

  [i] During 2013, 849,999 [2012 – 1,100,001] options were exercised on a cashless basis in accordance with the applicable stock option plans. On exercise, cash payments totalling $23 million [2012—$19 million] were made to the stock option holders.
Summary of Characteristics of Options Outstanding

At December 31, 2014, the outstanding options consist of [number of options in the table below are expressed in whole numbers]:

 

     Options outstanding  
     Number
of options
     Remaining
contractual
life [years]
     Number
of options
exercisable
 

$15 to $20

     350,341         1.2         350,341   

$25 to $30

     925,000         2.2         925,000   

$35 to $40

     10,000         2.4         10,000   

$45 to $50

     917,364         4.2         489,225   

$50 to $55

     315,498         3.0         315,498   

$55 to $60

     891,826         5.2         217,180   

Over $100

     747,300         6.2         —     
  

 

 

       

 

 

 
  4,157,329      2,307,244   
  

 

 

       

 

 

 

Weighted average exercise price

Cdn$ 54.05    Cdn$ 37.21   
  

 

 

       

 

 

 

Weighted average life remaining [years]

  3.95      2.83   
  

 

 

       

 

 

 

Aggregate intrinsic value at December 31, 2014

$ 255    $ 175   
  

 

 

       

 

 

 
Fair Value of Stock Options Granted and Compensation Expenses

The weighted average assumptions used in measuring the fair value of stock options granted are as follows:

 

     2014     2013     2012  

Risk-free interest rate

     1.60     1.32     2.23

Expected dividend yield

     2.00     2.00     2.00

Expected volatility

     29     34     43

Expected time until exercise

     4.5 years        4.5 years        4.5 years   
  

 

 

   

 

 

   

 

 

 

Weighted average fair value of options granted in year [Cdn$]

$ 22.94    $ 14.02    $ 15.37   
  

 

 

   

 

 

   

 

 

 
Schedule of Reduction in Stated Value of Company's Common Shares

The following is a continuity of the stock that has not been released to the executives and is reflected as a reduction in the stated value of the Company’s Common Shares [number of Common Shares in the table below are expressed in whole numbers]:

 

     Number
of shares
     Stated
value
 

Awarded and not released, December 31, 2011

     1,026,304       $ 35   

Release of restricted stock

     (143,316      (5
  

 

 

    

 

 

 

Awarded and not released, December 31, 2012

  882,988      30   

Release of restricted stock

  (152,512   (5
  

 

 

    

 

 

 

Awarded and not released, December 31, 2013

  730,476      25   

Release of restricted stock

  (143,152   (5
  

 

 

    

 

 

 

Awarded and not released, December 31, 2014

  587,324    $ 20   
  

 

 

    

 

 

 
Schedule of Restricted Stock Unit Programs Outstanding

The following is a continuity schedule of restricted stock unit programs outstanding [number of stock units in the table below are expressed in whole numbers]:

 

     Equity
classified
RSUs
     Liability
classified
RSUs
     Liability/
Equity
classified
DSUs
     Total  

Outstanding at December 31, 2011

     367,726         29,806         198,446         595,978   

Granted

     320,131         15,364         37,456         372,951   

Dividend equivalents

     1,895         1,133         5,145         8,173   

Redeemed

     (84,322      (26,204      (34,124      (144,650
  

 

 

    

 

 

    

 

 

    

 

 

 

Outstanding at December 31, 2012

  605,430      20,099      206,923      832,452   

Granted

  224,841      13,825      30,716      269,382   

Dividend equivalents

  1,262      624      2,815      4,701   

Redeemed

  (199,679   (4,429   (113,007   (317,115
  

 

 

    

 

 

    

 

 

    

 

 

 

Outstanding at December 31, 2013

  631,854      30,119      127,447      789,420   

Granted

  181,526      9,025      22,136      212,687   

Dividend equivalents

  839      566      2,047      3,452   

Forfeitures

  —        (410   —        (410

Redeemed

  (321,580   (16,274   —        (337,854
  

 

 

    

 

 

    

 

 

    

 

 

 

Outstanding at December 31, 2014

  492,639      23,026      151,630      667,295   
  

 

 

    

 

 

    

 

 

    

 

 

 
Summary of Stock-Based Compensation Expense Recorded in Selling, General and Administrative Expenses

Stock-based compensation expense recorded in selling, general and administrative expenses related to the above programs is as follows:

 

     2014      2013      2012  

Incentive Stock Option Plan

   $ 15       $ 15       $ 19   

Long-term retention

     4         4         5   

Restricted stock unit

     21         16         14   
  

 

 

    

 

 

    

 

 

 
  40      35      38   

Fair value adjustment for liability classified DSUs

  —        5      4   
  

 

 

    

 

 

    

 

 

 

Total stock-based compensation expense

$ 40    $ 40    $ 42