XML 63 R51.htm IDEA: XBRL DOCUMENT v3.25.2
Equity-Based Compensation - PSU awards (Details)
$ / shares in Units, $ in Millions
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended 25 Months Ended
Mar. 31, 2025
item
Apr. 30, 2022
item
Jun. 30, 2025
USD ($)
$ / shares
shares
Mar. 31, 2025
$ / shares
shares
Jun. 30, 2025
USD ($)
$ / shares
shares
Dec. 31, 2024
$ / shares
shares
Dec. 31, 2023
Dec. 31, 2022
Apr. 30, 2025
PSU awards                  
Number of units                  
Total awarded and unvested at the beginning of the period (in shares) | shares       1,351,295 1,351,295        
Granted (in shares) | shares         289,370        
Vested (in shares) | shares         (281,318)        
Total awarded and unvested at the end of the period (in shares) | shares     1,359,347   1,359,347 1,351,295      
Weighted average grant date fair value                  
Total awarded and unvested at the beginning of the period (in dollars per share) | $ / shares       $ 35.27 $ 35.27        
Granted (in dollars per share) | $ / shares         34.33        
Vested (in dollars per share) | $ / shares         41.41        
Total awarded and unvested at the end of the period (in dollars per share) | $ / shares     $ 33.8   $ 33.8 $ 35.27      
Additional disclosures                  
Unamortized equity-based compensation expense | $     $ 19   $ 19        
Weighted average period for recognizing unrecognized stock-based compensation expense         1 year 6 months        
2022 PSU Awards Based on Absolute TSR                  
Stock-based compensation                  
Vesting percentage achieved                 110.00%
Shares issued to cover conversions (in shares) | shares     200,000            
Number of performance periods | item   3              
Number of cumulative performance periods | item   1              
2022 PSU Awards Based on Absolute TSR | Minimum                  
Stock-based compensation                  
Number of PSUs that may vest, as a percent   0.00%              
2022 PSU Awards Based on Absolute TSR | Maximum                  
Stock-based compensation                  
Number of PSUs that may vest, as a percent   200.00%              
2022 PSU Awards Based on Absolute TSR | One Year Period                  
Stock-based compensation                  
Service period   1 year              
2022 PSU Awards Based on Absolute TSR | Three Year Period                  
Stock-based compensation                  
Service period   3 years              
2025 Absolute TSR PSUs                  
Stock-based compensation                  
Number of performance periods | item 3                
Number of cumulative performance periods | item 1                
Weighted-average assumptions used to calculate fair value of stock options granted                  
Volatility (as a percent)         48.00%        
Risk-free interest rate (as a percent)         3.97%        
Weighted average grant date fair value of awards granted (in dollars per share) | $ / shares         $ 35.01        
2025 Absolute TSR PSUs | Minimum                  
Stock-based compensation                  
Number of PSUs that may vest, as a percent 0.00%                
2025 Absolute TSR PSUs | Maximum                  
Stock-based compensation                  
Number of PSUs that may vest, as a percent 200.00%                
2025 Absolute TSR PSUs | One Year Period                  
Stock-based compensation                  
Service period 1 year                
2025 Absolute TSR PSUs | Three Year Period                  
Stock-based compensation                  
Service period 3 years                
2022 Leverage Ratio PSUs                  
Stock-based compensation                  
Service period   1 year              
Vesting percentage achieved           194.00% 194.00% 194.00%  
Number of performance periods | item   3              
2022 Leverage Ratio PSUs | Minimum                  
Stock-based compensation                  
Number of PSUs that may vest, as a percent   0.00%              
2022 Leverage Ratio PSUs | Maximum                  
Stock-based compensation                  
Number of PSUs that may vest, as a percent   200.00%              
2025 Leverage Ratio PSUs                  
Stock-based compensation                  
Service period 1 year                
Shares issued to cover conversions (in shares) | shares       300,000          
Number of performance periods | item 3                
2025 Leverage Ratio PSUs | Minimum                  
Stock-based compensation                  
Number of PSUs that may vest, as a percent 0.00%                
2025 Leverage Ratio PSUs | Maximum                  
Stock-based compensation                  
Number of PSUs that may vest, as a percent 200.00%