XML 36 R55.htm IDEA: XBRL DOCUMENT v2.4.1.9
Stock-Based Compensation Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2014
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Composition of Stock-Based Compensation
Composition of Stock-Based Compensation Expense
 
Years Ended December 31,
(In millions)
2014
 
2013
 
2012
Corporate expense
$
36

 
$
25

 
$
29

Property, general, administrative, and other
96

 
32

 
26

Total stock-based compensation expense
$
132

 
$
57

 
$
55

Stock Option Activity
Stock Option Activity
(Dollars in millions, except per share data)
Shares
 
Weighted Average Exercise Price
 
Fair Value (1)
 
Weighted Average Remaining Contractual Term (years)
 
Aggregate Intrinsic Value
Outstanding as of December 31, 2013
8,463,811

 
$
12.09

 
$
2.68

 
8.5
 
 
Granted
1,500,770

 
21.18

 
10.27

 
 
 
 
Exercised
(317,703
)
 
9.10

 
1.78

 
 
 
 
Forfeited
(237,202
)
 
11.30

 
3.98

 
 
 
 
Expired
(29,791
)
 
17.16

 
2.39

 
 
 
 
Outstanding as of December 31, 2014
9,379,885

 
$
13.65

 
$
3.35

 
7.8
 
$
53

Vested and expected to vest as of December 31, 2014
9,060,016

 
$
12.09

 
$
3.28

 
7.8
 
$
52

Exercisable as of December 31, 2014
3,746,013

 
$
9.61

 
$
1.80

 
7.5
 
$
25

____________________
(1) 
Represents the weighted-average grant date fair value per option, using the Monte Carlo simulation option-pricing model for performance-based options, and the Black-Scholes option-pricing model for time-based options.
Stock Option Grants and Exercises
Stock Option Grants and Exercises
 
Years Ended December 31,
(Dollars in millions, except per share data)
2014
 
2013
 
2012
Options Granted:
 
 
 
 
 
Number of options granted
1,500,770

 
550,812

 
8,173,944

Weighted Average Grant-Date Fair Value per share (1)
$
10.27

 
$
5.95

 
$
3.50

Weighted Average Exercise Price per Share (1)(2)
$
21.18

 
$
13.65

 
$
8.44

 
 
 
 
 
 
Option Exercises:
 
 
 
 
 
Number of options exercised
317,703

 
143,109

 

Cash received for options exercised
$
3

 
$
1

 
$

Aggregate intrinsic value of options exercised
$
2

 
$
2

 
$

____________________
(1) 
Represents the weighted-average grant date fair value per option, using the Monte Carlo simulation option-pricing model for performance-based options, and the Black-Scholes option-pricing model for time-based options.
(2) 
Adjusted for the February 2012 1.742-for-1 stock split.
Assumptions Used to Estimate Option Values
Assumptions Used to Estimate Option Values
 
Years Ended December 31,
 
2014
 
2013
 
2012
Expected volatility
52.1
%
 
57.4
%
 
55.8
%
Expected dividend yield
%
 
%
 
%
Expected term (in years)
5.5

 
3.8

 
4.9

Risk-free interest rate
1.7
%
 
1.0
%
 
0.9
%
Restricted Stock Unit Activity
Restricted Stock Unit Activity
 
Units
 
Fair Value
Outstanding as of December 31, 2013
1,503,534

 
$
13.74

Granted
1,183,098

 
20.82

Vested
(375,500
)
 
13.74

Forfeited
(154,405
)
 
16.20

Outstanding as of December 31, 2014
2,156,727

 
17.45

CIE Stock Option Activity
CIE Stock Option Activity
(Dollars in millions, except per share data)
Shares
 
Weighted Average Exercise Price
 
Fair Value (1)
 
Weighted Average Remaining Contractual Term (years)
 
Aggregate Intrinsic Value
Outstanding as of December 31, 2013
17,015

 
$
3,194.48

 
$
1,124.81

 
7.3
 
 
Granted
1,135

 
$
9,976.43

 
$
4,717.02

 
 
 
 
Exercised
(3,822
)
 
$
1,649.71

 
$
249.57

 
 
 
 
Forfeited
(1,049
)
 
$
5,767.76

 
$
2,764.01

 
 
 
 
Outstanding as of December 31, 2014
13,279

 
$
3,953.85

 
$
1,616.01

 
6.8
 
$
115

Vested and expected to vest as of December 31, 2014
12,581

 
$
3,832.25

 
$
1,544.87

 
6.7
 
$
111

Exercisable as of December 31, 2014
6,920

 
$
2,202.24

 
$
547.75

 
5.1
 
$
72

CIE Stock Option Grants and Exercises
CIE Stock Option Grants and Exercises
 
Years Ended December 31,
(Dollars in millions, except per share data)
2014
 
2013
 
2012
Options Granted:
 
 
 
 
 
Number of options granted
1,135

 
6,300

 
1,442

Weighted Average Grant-Date Fair Value per share (1)
$
4,717.02

 
$
2,620.48

 
$
2,724.86

Weighted Average Exercise Price per Share
$
9,976.43

 
$
5,539.98

 
$
5,360.86

 
 
 
 
 
 
Option Exercises:
 
 
 
 
 
Number of options exercised
3,822

 
365

 

Cash received for options exercised
$
6

 
$
1

 
$

Aggregate intrinsic value of options exercised
$
27

 
$
1

 
$

Assumptions Used to Estimate CIE Option Values
Assumptions Used to Estimate CIE Option Value
 
Years Ended December 31,
 
2014
 
2013
 
2012
Expected range of volatility
46.5% - 56.8%

 
49.7% - 58.6%

 
59.4% - 61.3%

Expected dividend yield
%
 
%
 
%
Expected range of term (in years)
2.4 - 7.1

 
2.3 - 7.3

 
4.2 - 7.1

Risk-free interest rate range
0.7% - 2.3%

 
0.6% - 2.5%

 
0.6% - 1.2%

CIE Restricted Stock Activity
CIE Restricted Stock Unit Activity
 
Units
 
Fair Value
Outstanding as of December 31, 2013
7,991

 
$
3,853.00

Granted
1,209

 
10,019.69

Vested
(3,794
)
 
4,496.67

Forfeited
(310
)
 
6,368.06

Outstanding as of December 31, 2014
5,096

 
6,494.71