XML 71 R61.htm IDEA: XBRL DOCUMENT v3.26.1
Stockholders' Equity - Operational Goals (Details) - 2024 XSUs
$ / shares in Units, $ in Millions
3 Months Ended
Mar. 31, 2026
USD ($)
$ / shares
Tranche 1  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Revenue $ 1,834
Adj. EBITDA $ 382
Stock Price Goal (in dollars per share) | $ / shares $ 247.40
Tranche 2  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Revenue $ 2,293
Adj. EBITDA $ 497
Stock Price Goal (in dollars per share) | $ / shares $ 309.25
Tranche 3  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Revenue $ 2,866
Adj. EBITDA $ 611
Stock Price Goal (in dollars per share) | $ / shares $ 386.56
Tranche 4  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Revenue $ 3,583
Adj. EBITDA $ 801
Stock Price Goal (in dollars per share) | $ / shares $ 483.20
Tranche 5  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Revenue $ 4,479
Adj. EBITDA $ 1,044
Stock Price Goal (in dollars per share) | $ / shares $ 604.00
Tranche 6  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Revenue $ 5,599
Adj. EBITDA $ 1,356
Stock Price Goal (in dollars per share) | $ / shares $ 755.00
Tranche 7  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Revenue $ 6,999
Adj. EBITDA $ 1,706
Stock Price Goal (in dollars per share) | $ / shares $ 943.75
Tranche 8  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Revenue $ 8,749
Adj. EBITDA $ 2,144
Stock Price Goal (in dollars per share) | $ / shares $ 1,179.69
Tranche 9  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Revenue $ 10,936
Adj. EBITDA $ 2,690
Stock Price Goal (in dollars per share) | $ / shares $ 1,474.61