XML 59 R39.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Basic and Diluted (Loss) Earnings per Share (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Earnings Per Share [Abstract] |
Computation of Basic and Diluted (loss) Earnings per Share | The following table sets forth the computation of basic and diluted (loss) earnings per share (in thousands, except per share data) for the periods indicated:
|  | Years Ended December 31, |
|  | 2024 |  |  | 2023 |  |  | 2022 |
Numerator: |  |  |  |  |  |  |  |  |
Net (loss) income - Basic |  | $ | (1,166,661 | ) |  | $ | 429,121 |  |  | $ | (1,469,797 | )
Effect of dilutive shares on net (loss) income: |  |  |  |  |  |  |  |  |
Interest expense on 2025 Convertible Notes, net of tax |  |  | 0 |  |  |  | 5,648 |  |  |  | 0 |
Interest expense on 2027 Convertible Notes, net of tax |  |  | 0 |  |  |  | 2,874 |  |  |  | 0 |
Net (loss) income - Diluted |  | $ | (1,166,661 | ) |  | $ | 437,643 |  |  | $ | (1,469,797 | )
Denominator: |  |  |  |  |  |  |  |  |
Weighted average common shares of class A common stock |  |  | 172,909 |  |  |  | 117,066 |  |  |  | 93,569 |
Weighted average common shares of class B common stock |  |  | 19,640 |  |  |  | 19,640 |  |  |  | 19,640 |
Total weighted average shares of common stock outstanding - Basic |  |  | 192,549 |  |  |  | 136,706 |  |  |  | 113,209 |
Effect of dilutive shares on weighted average common shares outstanding: |  |  |  |  |  |  |  |  |
Stock options |  |  | 0 |  |  |  | 4,613 |  |  |  | 0 |
Restricted stock units |  |  | 0 |  |  |  | 546 |  |  |  | 0 |
Performance stock units |  |  | 0 |  |  |  | 130 |  |  |  | 0 |
Employee stock purchase plan |  |  | 0 |  |  |  | 5 |  |  |  | 0 |
2025 Convertible Notes |  |  | 0 |  |  |  | 16,332 |  |  |  | 0 |
2027 Convertible Notes |  |  | 0 |  |  |  | 7,330 |  |  |  | 0 |
Total weighted average shares of common stock outstanding - Diluted |  |  | 192,549 |  |  |  | 165,662 |  |  |  | 113,209 |
(Loss) earnings per share: |  |  |  |  |  |  |  |  |
Basic (loss) earnings per share (1) |  | $ | (6.06 | ) |  | $ | 3.14 |  |  | $ | (12.98 | )
Diluted (loss) earnings per share (1) |  | $ | (6.06 | ) |  | $ | 2.64 |  |  | $ | (12.98 | )
(1) Basic and fully diluted (loss) earnings per share for class A and class B common stock are the same.
Schedule of Weighted Average of Potential Class A Common Stock Excluded from Computation of Basic and Diluted (loss) Earnings Per Share | The following weighted average shares of potential class A common stock were excluded from the diluted (loss) earnings per share calculation because their impact would have been anti-dilutive (in thousands):
|  | Years Ended December 31, |
|  | 2024 |  |  | 2023 |  |  | 2022 |
Stock options |  |  | 6,926 |  |  |  | 5,896 |  |  |  | 14,615 |
Restricted stock units |  |  | 1,647 |  |  |  | 297 |  |  |  | 1,195 |
Performance stock units |  |  | 585 |  |  |  | 0 |  |  |  | 0 |
Employee stock purchase plan |  |  | 16 |  |  |  | 52 |  |  |  | 64 |
2025 Convertible Notes |  |  | 4,998 |  |  |  | 0 |  |  |  | 16,332 |
2027 Convertible Notes |  |  | 7,330 |  |  |  | 0 |  |  |  | 7,330 |
2028 Convertible Notes |  |  | 1,558 |  |  |  | 0 |  |  |  | 0 |
2029 Convertible Notes |  |  | 497 |  |  |  | 0 |  |  |  | 0 |
2030 Convertible Notes |  |  | 4,358 |  |  |  | 0 |  |  |  | 0 |
2031 Convertible Notes |  |  | 2,046 |  |  |  | 0 |  |  |  | 0 |
2032 Convertible Notes |  |  | 2,108 |  |  |  | 0 |  |  |  | 0 |
Total |  |  | 32,069 |  |  |  | 6,245 |  |  |  | 39,536 |

X
- References No definition available. + Details
Name: | us-gaap_EarningsPerShareAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of securities (including those issuable pursuant to contingent stock agreements) that could potentially dilute basic earnings per share (EPS) in the future that were not included in the computation of diluted EPS because to do so would increase EPS amounts or decrease loss per share amounts for the period presented, by antidilutive securities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 260 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfAntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of an entity's basic and diluted earnings per share calculations, including a reconciliation of numerators and denominators of the basic and diluted per-share computations for income from continuing operations. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 260 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482662/260-10-50-1 + Details
Name: | us-gaap_ScheduleOfEarningsPerShareBasicAndDilutedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration