XML 128 R42.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
EMPLOYEE BENEFIT PLANS (Tables)
12 Months Ended
Dec. 31, 2019
Defined Benefit Plan [Abstract]  
Schedule of Information Related to Stock-Based Awards by Grant Date The table below shows certain stock option and restricted stock unit grants and other awards that comprise the stock-based compensation expense recorded in the year ended December 31, 2019. Compensation cost is measured by the fair value of the awards on their grant dates and is recognized over the requisite service period of the awards, whether or not the awards had any intrinsic value during the period.
Grant Date
 
Awards
 
Exercise Price
Per Share
 
Fair Value
Per Share at
Grant Date
 
Stock-Based
Compensation Expense for Year Ended December 31, 2019
 
 
(In Thousands)
 
 
 
 
 
(In Millions)
Stock Options:
 
 
 
 
 
 
 
 
February 27, 2019
 
210

 
$
28.26

 
$
12.49

 
$
1

February 28, 2018
 
442

 
$
20.60

 
$
8.83

 
1

March 1, 2017
 
821

 
$
18.99

 
$
8.52

 
1

Restricted Stock Units:
 
 

 
 

 
 

 
 

July 9, 2019
 
94

 
 
 
$
18.55

 
1

May 3, 2019
 
100

 
 
 
$
16.18

 
2

February 27, 2019
 
800

 
 
 
$
28.26

 
9

January 31, 2019
 
318

 
 
 
$
21.99

 
2

June 28, 2018
 
51

 
 
 
$
34.61

 
1

March 29, 2018
 
293

 
 
 
$
24.25

 
4

February 28, 2018
 
204

 
 
 
$
20.60

 
2

March 1, 2017
 
383

 
 

 
$
18.99

 
2

August 25, 2014
 
456

 
 

 
$
59.90

 
3

Other grants
 
 
 
 
 
 
 
2

USPI Management Equity Plan
 
 

 
 

 
 

 
11

 
 
 

 
 

 
 

 
$
42


Summary of Stock Option Activity
The following table summarizes stock option activity during the years ended December 31, 20192018 and 2017:
 
 
Options
 
Weighted Average
Exercise Price
Per Share
 
Aggregate
Intrinsic Value
 
Weighted Average
Remaining Life
 
 
 
 
 
 
(In Millions)
 
 
Outstanding at December 31, 2016
 
1,435,921

 
$
22.87

 
 

 
 
Granted
 
1,396,307

 
18.24

 
 

 
 
Exercised
 
(20,400
)
 
4.56

 
 

 
 
Forfeited/Expired
 
(247,006
)
 
24.37

 
 

 
 
Outstanding at December 31, 2017
 
2,564,822

 
$
20.35

 
 

 
 
Granted
 
635,196

 
21.33

 
 

 
 
Exercised
 
(619,849
)
 
18.19

 
 

 
 
Forfeited/Expired
 
(317,426
)
 
35.30

 
 

 
 
Outstanding at December 31, 2018
 
2,262,743

 
$
19.12

 
 

 
 
Granted
 
230,713

 
28.28

 
 

 
 
Exercised
 
(306,427
)
 
18.05

 
 

 
 
Forfeited/Expired
 
(226,037
)
 
20.21

 
 

 
 
Outstanding at December 31, 2019
 
1,960,992

 
$
20.24

 
$
35

 
6.1 years
Vested and expected to vest at December 31, 2019
 
1,960,992

 
$
20.24

 
$
35

 
6.1 years
Exercisable at December 31, 2019
 
454,360

 
$
17.26

 
$
9

 
2.7 years

Schedule of Assumptions Used to Determine Fair Value of Stock Options These fair values were calculated based on each grant date, using a Monte Carlo simulation with the following assumptions:
 
 
February 27,
 
February 28,
 
 
2019
 
2018
Expected volatility
 
48%
 
46%
Expected dividend yield
 
0%
 
0%
Expected life
 
6.2 years
 
6.2 years
Expected forfeiture rate
 
0%
 
0%
Risk-free interest rate
 
2.53%
 
2.72%

Summary of Information About Stock Options by Range of Exercise Prices
The following table summarizes information about our outstanding stock options at December 31, 2019:
 
 
Options Outstanding
 
Options Exercisable
Range of Exercise Prices 
 
Number of
Options
 
Weighted Average
Remaining
Contractual Life
 
Weighted Average
Exercise Price
 
Number of
Options
 
Weighted Average
Exercise Price
$16.43 to $19.759
 
1,224,289

 
5.2 years
 
$
18.14

 
408,526

 
$
16.43

$19.76 to $35.430
 
736,703

 
7.5 years
 
23.74

 
45,834

 
24.63

 
 
1,960,992

 
6.1 years
 
$
20.24

 
454,360

 
$
17.26


Schedule of Stock Options by Monetary Status and Employment Status of the Awardees
As of December 31, 2019, 61.2% of all our outstanding options were held by current employees and 38.8% were held by former employees. Of our outstanding options, 100% were in-the-money, that is, they had exercise price less than the $38.03 market price of our common stock on December 31, 2019. There were no options out-of-the-money.
 
 
In-the-Money Options
 
Out-of-the-Money Options
 
All Options
 
 
Outstanding
 
% of Total
 
Outstanding
 
% of Total
 
Outstanding
 
% of Total
Current employees
 
1,199,274

 
61.2
%
 

 
%
 
1,199,274

 
61.2
%
Former employees
 
761,718

 
38.8
%
 

 
%
 
761,718

 
38.8
%
Totals
 
1,960,992

 
100.0
%
 

 
%
 
1,960,992

 
100.0
%
% of all outstanding options
 
100.0
%
 
 

 
%
 
 

 
100.0
%
 
 



Summary of Restricted Stock Unit Activity
The following table summarizes restricted stock unit activity during the years ended December 31, 20192018 and 2017:
 
 
Restricted Stock Units
 
Weighted Average Grant Date Fair Value Per Unit
Unvested at December 31, 2016
 
3,174,533

 
$
38.75

Granted
 
714,018

 
18.25

Vested
 
(1,397,953
)
 
35.50

Forfeited
 
(236,610
)
 
32.13

Unvested at December 31, 2017
 
2,253,988

 
$
35.20

Granted
 
765,184

 
24.74

Vested
 
(995,331
)
 
32.63

Forfeited
 
(139,711
)
 
36.01

Unvested at December 31, 2018
 
1,884,130

 
$
32.25

Granted
 
1,481,021

 
27.87

Vested
 
(1,562,191
)
 
36.45

Forfeited
 
(339,461
)
 
24.74

Unvested at December 31, 2019
 
1,463,499

 
$
25.08


Schedule of Employee Stock Purchase Plan Activity
We sold the following numbers of shares under our employee stock purchase plan in the years ended December 31, 20192018 and 2017:
 
 
Years Ended December 31, 
 
 
2019
 
2018
 
2017
Number of shares
 
215,422

 
228,045

 
395,957

Weighted average price
 
$
24.44

 
$
22.96

 
$
17.28


Schedule of Reconciliation of Funded Status of Plans, the Amounts included in the Consolidated Balance Sheets and Assumptions Used for Projected Benefit Obligations The following tables summarize the balance sheet impact, as well as the benefit obligations, funded status and rate assumptions associated with the SERPs and the DMC Pension Plan based on actuarial valuations prepared as of December 31, 2019 and 2018:
 
 
December 31,
 
 
2019
 
2018
Reconciliation of funded status of plans and the amounts included in the Consolidated Balance Sheets:
 
 

 
 

Projected benefit obligations(1)
 
 

 
 

Beginning obligations
 
$
(1,301
)
 
$
(1,455
)
Service cost
 

 
(2
)
Interest cost
 
(58
)
 
(56
)
Actuarial gain (loss)
 
(132
)
 
90

Benefits paid
 
123

 
122

Special termination benefit costs
 
(1
)
 

Ending obligations
 
(1,369
)
 
(1,301
)
Fair value of plans assets
 
 

 
 

Beginning plan assets
 
731

 
850

Gain (loss) on plan assets
 
128

 
(65
)
Employer contribution
 
33

 
47

Benefits paid
 
(102
)
 
(101
)
Ending plan assets
 
790

 
731

Funded status of plans
 
$
(579
)
 
$
(570
)
Amounts recognized in the Consolidated Balance Sheets consist of:
 
 

 
 

Other current liability
 
$
(19
)
 
$
(49
)
Other long-term liability
 
$
(560
)
 
$
(521
)
Accumulated other comprehensive loss
 
$
323

 
$
281

SERP Assumptions:
 
 

 
 

Discount rate
 
3.50
%
 
4.50
%
Compensation increase rate
 
3.00
%
 
3.00
%
Measurement date
 
December 31, 2019

 
December 31, 2018

DMC Pension Plan Assumptions:
 
 

 
 

Discount rate
 
3.60
%
 
4.62
%
Compensation increase rate
 
Frozen

 
Frozen

Measurement date
 
December 31, 2019

 
December 31, 2018

 
(1)
The accumulated benefit obligation at December 31, 2019 and 2018 was approximately $1.367 billion and $1.299 billion, respectively.

Schedule of Components of Net Benefit Costs and Assumptions Used for Net Periodic Benefit Costs
The components of net periodic benefit costs and related assumptions are as follows:
 
 
Years Ended December 31,
 
 
2019
 
2018
 
2017
Service costs
 
$

 
$
2

 
$
2

Interest costs
 
58

 
56

 
62

Expected return on plan assets
 
(46
)
 
(54
)
 
(50
)
Amortization of net actuarial loss
 
10

 
14

 
14

Special termination benefit costs
 
1

 

 

Net periodic benefit cost
 
$
23

 
$
18

 
$
28

SERP Assumptions:
 
 

 
 

 
 

Discount rate
 
4.50
%
 
3.75
%
 
4.25
%
Long-term rate of return on assets
 
n/a

 
n/a

 
n/a

Compensation increase rate
 
3.00
%
 
3.00
%
 
3.00
%
Measurement date
 
January 1, 2019

 
January 1, 2018

 
January 1, 2017

Census date
 
January 1, 2019

 
January 1, 2018

 
January 1, 2017

DMC Pension Plan Assumptions:
 
 

 
 

 
 

Discount rate
 
4.62
%
 
4.00
%
 
4.42
%
Long-term rate of return on assets
 
6.50
%
 
6.50
%
 
6.50
%
Compensation increase rate
 
Frozen

 
Frozen

 
Frozen

Measurement date
 
January 1, 2019

 
January 1, 2018

 
January 1, 2017

Census date
 
January 1, 2019

 
January 1, 2018

 
January 1, 2017


Schedule of Weighted-Average Asset Allocations by Asset Category The weighted-average asset allocations by asset category as of December 31, 2019, were as follows:
Asset Category
 
Target
 
Actual
Cash and cash equivalents
 
2
%
 
2
%
U.S. government obligations
 
%
 
2
%
Equity securities
 
65
%
 
64
%
Debt securities
 
33
%
 
32
%
Alternative investments
 
%
 
%

Summary of DMC Pension Plan Assets Measured at Fair Value on a Recurring Basis Aggregated by the Level in the Fair Value Hierarchy
The following tables summarize the DMC Pension Plan assets measured at fair value on a recurring basis as of December 31, 2019 and 2018, aggregated by the level in the fair value hierarchy within which those measurements are determined. In general, fair values determined by Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities. We consider a security that trades at least weekly to have an active market. Fair values determined by Level 2 inputs utilize data points that are observable, such as quoted prices for similar assets, interest rates and yield curves. Fair values determined by Level 3 inputs are unobservable data points for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability.

 
 
December 31, 2019
 
Level 1
 
Level 2
 
Level 3
Cash and cash equivalents
 
$
37

 
$
37

 
$

 
$

U.S. government obligations
 
9

 
9

 

 

Equity securities
 
461

 
461

 

 

Fixed income funds
 
283

 
283

 

 

Futures contracts
 

 

 

 

 
 
$
790

 
$
790

 
$

 
$

 
 
December 31, 2018
 
Level 1
 
Level 2
 
Level 3
Cash and cash equivalents
 
$
33

 
$
33

 
$

 
$

U.S. government obligations
 
9

 
9

 

 

Equity securities
 
423

 
423

 

 

Fixed income funds
 
262

 
262

 

 

Futures contracts
 
$
4

 
$
4

 
 
 
 
 
 
$
731

 
$
731

 
$

 
$


Schedule of Estimated Future Benefit Payments
The following table presents the estimated future benefit payments to be made from the SERPs and the DMC Pension Plan, a portion of which will be funded from plan assets, for the next five years and in the aggregate for the five years thereafter:
 
 
 
 
Years Ending December 31, 
 
Five Years
 
 
Total
 
2020
 
2021
 
2022
 
2023
 
2024
 
Thereafter
Estimated benefit payments
 
$
876

 
$
85

 
$
87

 
$
89

 
$
89

 
$
90

 
$
436