XML 50 R37.htm IDEA: XBRL DOCUMENT v3.24.0.1
Share-based Compensation (Tables)
12 Months Ended
Dec. 31, 2023
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Summary of Stock Option Activity The following table summarizes the Company’s stock option activity (in thousands, except per share data and years) for the periods indicated:

 

 

Stock Options Outstanding

 

 

 

 

 

 

Weighted Average

 

 

Aggregate

 

 

Weighted Average

 

 

 

 

 

 

Exercise Price

 

 

Intrinsic

 

 

Remaining Contractual

 

 

 

Shares

 

 

Per Share

 

 

Value

 

 

Term (Years)

 

Balance as of January 1, 2021

 

 

1,157

 

 

$

139.48

 

 

 

 

 

 

 

Granted

 

 

305

 

 

 

676.10

 

 

 

 

 

 

 

Exercised

 

 

(269

)

 

 

151.19

 

 

$

163,427

 

 

 

 

Forfeited/Expired

 

 

(26

)

 

 

499.11

 

 

 

 

 

 

 

Balance as of December 31, 2021

 

 

1,167

 

 

 

268.74

 

 

 

 

 

 

 

Granted

 

 

440

 

 

 

346.15

 

 

 

 

 

 

 

Exercised

 

 

(9

)

 

 

137.51

 

 

$

1,469

 

 

 

 

Forfeited/Expired

 

 

(21

)

 

 

498.69

 

 

 

 

 

 

 

Balance as of December 31, 2022

 

 

1,577

 

 

 

288.30

 

 

 

 

 

 

 

Granted

 

 

37

 

 

 

290.11

 

 

 

 

 

 

 

Exercised

 

 

(175

)

 

 

173.83

 

 

$

36,636

 

 

 

 

Forfeited/Expired

 

 

(145

)

 

 

441.50

 

 

 

 

 

 

 

Balance as of December 31, 2023

 

 

1,294

 

 

$

286.78

 

 

 

 

 

 

 

Exercisable as of December 31, 2023

 

 

859

 

 

$

221.95

 

 

$

357,749

 

 

 

3.4

 

Expected to vest as of December 31, 2023

 

 

435

 

 

$

414.59

 

 

 

100,600

 

 

 

8.0

 

Total

 

 

1,294

 

 

$

286.78

 

 

$

458,349

 

 

 

5.0

 

 

Schedule of Range of Exercise Prices per Share

Stock options outstanding as of December 31, 2023 are comprised of the following range of exercise prices per share (in thousands, except per share data and years):

 

 

 

Stock Options Outstanding at December 31, 2023

 

 

 

 

 

 

Weighted Average

 

 

Weighted Average

 

 

 

 

 

 

Exercise Price

 

 

Remaining Contractual

 

Range of Exercise Prices per Share

 

Shares

 

 

Per Share

 

 

Term (Years)

 

$121.43 - $200.00

 

 

727

 

 

$

135.79

 

 

 

2.7

 

$200.01 - $300.00

 

 

111

 

 

$

251.58

 

 

 

8.9

 

$300.01 - $400.00

 

 

3

 

 

$

301.63

 

 

 

9.4

 

$400.01 - $500.00

 

 

247

 

 

$

410.26

 

 

 

8.1

 

$600.01 - $691.23

 

 

206

 

 

$

691.23

 

 

 

7.1

 

Total

 

 

1,294

 

 

$

286.78

 

 

 

5.0

 

Assumptions Used in Pricing Model

The weighted average grant date fair value of stock option awards using the Black-Scholes valuation model was $194.94, $201.64, and $372.05 for each share subject to a stock option granted during the years ended December 31, 2023, 2022, and 2021, respectively, based on the following assumptions:

 

 

Years Ended December 31,

 

 

2023

 

2022

 

2021

Expected term of options in years

 

5.5 - 6.3

 

6.3

 

6.3

Expected volatility

 

70.6% - 74.1%

 

58.4% - 75.5%

 

56.8% - 59.0%

Risk-free interest rate

 

3.7% - 4.4%

 

1.9% - 3.9%

 

0.8% - 1.1%

Expected dividend yield

 

0.0%

 

0.0%

 

0.0%

Summary of Share-Settled Restricted Stock Unit Activity The following table summarizes the Company’s share-settled restricted stock unit activity (in thousands) for the periods indicated:

 

 

Share-Settled Restricted Stock Units Outstanding

 

 

 

 

 

 

Aggregate

 

 

 

Units

 

 

Intrinsic Value

 

Balance as of January 1, 2021

 

 

74

 

 

 

 

Granted

 

 

58

 

 

 

 

Vested

 

 

(17

)

 

$

13,803

 

Forfeited

 

 

(10

)

 

 

 

Balance as of December 31, 2021

 

 

105

 

 

 

 

Granted

 

 

60

 

 

 

 

Vested

 

 

(28

)

 

$

6,604

 

Forfeited

 

 

(17

)

 

 

 

Balance as of December 31, 2022

 

 

120

 

 

 

 

Granted

 

 

123

 

 

 

 

Vested

 

 

(37

)

 

$

14,817

 

Forfeited

 

 

(21

)

 

 

 

Balance as of December 31, 2023

 

 

185

 

 

 

 

Expected to vest as of December 31, 2023

 

 

185

 

 

$

116,946

 

Summary of Share-Settled Performance Stock Unit Activity

As of December 31, 2023, there were 25,375 performance stock units outstanding under the 2023 Equity Plan. The following table summarizes the Company’s performance stock unit activity (in thousands) for the period indicated:

 

 

 

Share-Settled Performance Stock Units Outstanding

 

 

 

 

 

 

Aggregate

 

 

 

Units

 

 

Intrinsic Value

 

Balance as of January 1, 2023

 

 

0

 

 

 

 

Granted

 

 

27

 

 

 

 

Vested

 

 

0

 

 

$

0

 

Forfeited

 

 

(2

)

 

 

 

Balance as of December 31, 2023

 

 

25

 

 

 

 

Expected to vest as of December 31, 2023

 

 

25

 

 

$

32,055

 

Summary of Components of Tax (Benefit) Expense Related To Equity Plan

The following table summarizes the tax (benefit) expense related to the Company’s equity plans (in thousands) for the periods indicated:

 

 

 

Years Ended December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Tax (benefit) expense related to:

 

 

 

 

 

 

 

 

 

Share-based compensation expense

 

$

(12,874

)

 

$

(12,155

)

 

$

(8,260

)

Exercises of stock options and vesting of share-settled restricted stock units

 

 

(3,367

)

 

 

1,370

 

 

 

(37,664

)

Total tax benefit related to the Company's equity plans

 

$

(16,241

)

 

$

(10,785

)

 

$

(45,924

)

Share-settled Performance Stock Units  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Assumptions Used in Pricing Model The weighted average grant date fair value of performance stock units using the Monte-Carlo simulation model was $486.18 for each performance stock unit granted during the year ended December 31, 2023 based on the following assumptions:

 

 

 

Year ending December 31,

 

 

 

2023

 

Expected term of awards in years

 

 

3.0

 

Expected volatility

 

 

95.6

%

Risk-free interest rate

 

 

4.1

%

Expected dividend yield

 

 

0.0

%