XML 39 R29.htm IDEA: XBRL DOCUMENT v3.25.1
Share-based Compensation (Tables)
3 Months Ended
Mar. 31, 2025
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 three months ended March 31, 2025:

 

 

 

Stock Options Outstanding

 

 

 

 

 

 

Weighted Average

 

 

Aggregate

 

 

Weighted Average

 

 

 

 

 

 

Exercise Price

 

 

Intrinsic

 

 

Remaining Contractual

 

 

 

Shares

 

 

Per Share

 

 

Value

 

 

Term (Years)

 

Balance as of January 1, 2025

 

 

4,956

 

 

$

38.56

 

 

 

 

 

 

 

Granted

 

 

47

 

 

$

290.23

 

 

 

 

 

 

 

Exercised

 

 

(271

)

 

$

34.79

 

 

$

76,994

 

 

 

 

Forfeited/Expired

 

 

(172

)

 

$

46.75

 

 

 

 

 

 

 

Balance as of March 31, 2025

 

 

4,560

 

 

$

41.07

 

 

 

 

 

 

 

Exercisable as of March 31, 2025

 

 

3,172

 

 

$

39.06

 

 

$

790,531

 

 

 

5.7

 

Expected to vest as of March 31, 2025

 

 

1,388

 

 

$

30.13

 

 

$

337,652

 

 

 

7.4

 

Total

 

 

4,560

 

 

$

41.07

 

 

$

1,128,183

 

 

 

6.2

 

Schedule of Range of Exercise Prices per Share

Stock options outstanding as of March 31, 2025 are comprised of the following range of exercise prices per share (in thousands, except per share data and years):

 

 

Stock Options Outstanding at March 31, 2025

 

 

 

 

 

 

Weighted Average

 

 

Weighted Average

 

 

 

 

 

 

Exercise Price

 

 

Remaining Contractual

 

Range of Exercise Prices per Share

 

Shares

 

 

Per Share

 

 

Term (Years)

 

$12.45 - $20.00

 

 

1,211

 

 

$

15.69

 

 

 

4.9

 

$20.01 - $30.00

 

 

970

 

 

$

24.79

 

 

 

7.6

 

$30.01 - $40.00

 

 

23

 

 

$

30.16

 

 

 

8.2

 

$40.01 - $50.00

 

 

1,357

 

 

$

41.29

 

 

 

6.5

 

$60.01 - $70.00

 

 

868

 

 

$

69.12

 

 

 

5.6

 

$70.01 - $220.00

 

 

79

 

 

$

159.40

 

 

 

9.0

 

$220.01 - $300.00

 

 

41

 

 

$

261.29

 

 

 

9.9

 

$330.01 - $364.20

 

 

11

 

 

$

364.20

 

 

 

9.7

 

Total

 

 

4,560

 

 

$

41.07

 

 

 

6.2

 

 

Assumptions Used in Pricing Model The weighted average grant date fair value of stock option awards using the Black-Scholes valuation model was $221.70 and $111.44 for each share subject to a stock option granted during the three months ended March 31, 2025 and 2024, respectively, based on the following assumptions:

 

 

Three Months Ended

 

 

March 31,

 

 

2025

 

2024

Expected term of awards in years

 

6.3

 

6.3

Expected volatility

 

83.8% - 84.9%

 

75.1%

Risk-free interest rate

 

4.1% - 4.4%

 

4.2%

Expected dividend yield

 

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, 2025

 

 

1,231

 

 

 

 

Granted

 

 

129

 

 

 

 

Vested

 

 

(104

)

 

$

33,050

 

Forfeited

 

 

(110

)

 

 

 

Balance as of March 31, 2025

 

 

1,146

 

 

 

 

Expected to vest as of March 31, 2025

 

 

1,146

 

 

$

330,277

 

Summary of Share-Settled Performance Stock Unit Activity

As of March 31, 2025, there were 282,322 performance stock units outstanding under the 2023 Equity Plan. The following table summarizes the Company’s performance stock unit activity (in thousands) for the periods indicated:

 

 

Share-Settled Performance Stock Units Outstanding

 

 

 

 

 

 

Aggregate

 

 

 

Units

 

 

Intrinsic Value

 

Balance as of January 1, 2025

 

 

307

 

 

 

 

Granted

 

 

24

 

 

 

 

Vested

 

 

0

 

 

$

0

 

Forfeited

 

 

(49

)

 

 

 

Balance as of March 31, 2025

 

 

282

 

 

 

 

Expected to vest as of March 31, 2025

 

 

282

 

 

$

162,770

 

 

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

The following table summarizes the tax benefit related to the Company’s equity plans (in thousands) for the three months ended March 31, 2025 and 2024:

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2025

 

 

2024

 

Tax benefit related to:

 

 

 

 

 

 

Share-based compensation expense

 

$

(1,888

)

 

$

(4,192

)

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

 

 

(24,605

)

 

 

(104,306

)

Total tax benefit related to the Company's equity plans

 

$

(26,493

)

 

$

(108,498

)

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 $445.66 and $307.13 for each performance stock unit granted during the three months ended March 31, 2025 and 2024, respectively, based on the following assumptions:

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2025

 

 

2024

 

Expected term of awards in years

 

 

3.0

 

 

 

3.0

 

Expected volatility

 

 

99.2

%

 

 

92.7

%

Risk-free interest rate

 

 

3.9

%

 

 

4.4

%

Expected dividend yield

 

 

0.0

%

 

 

0.0

%