XML 56 R40.htm IDEA: XBRL DOCUMENT v3.25.0.1

Stock-Based Compensation and Employee Benefit Plan (Tables)

12 Months Ended

Dec. 31, 2024

Share-Based Payment Arrangement [Abstract]

Schedule of Fair Value Assumptions of Options Awarded

The fair value of each stock option award is estimated on the date of grant using the Black-Scholes option-pricing model using the assumptions in the following table:

			Year Ended December 31,
			2022			2023			2024
Expected term (years)			6.1			1.4 - 6.1			6.1
Risk-free interest rate			0.3% - 2.2%			3.6% - 5.0%			4.3% - 4.4%
Expected volatility			48.6% - 58.4%			51.3% - 54.4%			51.8% - 52.7%
Expected dividend yield			—			—			—

Schedule of Stock Option Activity

A summary of stock option and RSU activity under the Plans was as follows (in millions, except per share amounts):

									Outstanding Stock Options									Outstanding Restricted Stock Units
									Number of Shares			Weighted- Average Exercise Price						Number of Shares			Weighted- Average Grant Date Fair Value
Balances as of December 31, 2022									22			$	23.41					34			$	77.07
Granted									1			115.15						12			122.84
Increase in shares available for grant									—			—						—			—
Exercised/Vested									(16)			5.37						(14)			93.25
Canceled									—			98.60						(2)			120.36
Balances as of December 31, 2023									7			71.76						30			85.35
Granted									1			168.18						13			153.36
Increase in shares available for grant									—			—						—			—
Exercised/Vested									(3)			41.55						(11)			119.00
Canceled									—			—						(2)			143.07
Balances as of December 31, 2024									5			$	93.53					30			$	97.93

			Number of Shares			Weighted- Average Exercise Price			Weighted- Average Remaining Contractual Life (years)			Aggregate Intrinsic Value
Options outstanding as of December 31, 2023			7			$	71.76		5.77			$	500
Options exercisable as of December 31, 2023			6			60.89			5.11			448
Options outstanding as of December 31, 2024			5			93.53			5.43			260
Options exercisable as of December 31, 2024			4			80.55			4.69			253

Schedule of RSU Activity

A summary of stock option and RSU activity under the Plans was as follows (in millions, except per share amounts):

									Outstanding Stock Options									Outstanding Restricted Stock Units
									Number of Shares			Weighted- Average Exercise Price						Number of Shares			Weighted- Average Grant Date Fair Value
Balances as of December 31, 2022									22			$	23.41					34			$	77.07
Granted									1			115.15						12			122.84
Increase in shares available for grant									—			—						—			—
Exercised/Vested									(16)			5.37						(14)			93.25
Canceled									—			98.60						(2)			120.36
Balances as of December 31, 2023									7			71.76						30			85.35
Granted									1			168.18						13			153.36
Increase in shares available for grant									—			—						—			—
Exercised/Vested									(3)			41.55						(11)			119.00
Canceled									—			—						(2)			143.07
Balances as of December 31, 2024									5			$	93.53					30			$	97.93

			Number of Shares			Weighted- Average Exercise Price			Weighted- Average Remaining Contractual Life (years)			Aggregate Intrinsic Value
Options outstanding as of December 31, 2023			7			$	71.76		5.77			$	500
Options exercisable as of December 31, 2023			6			60.89			5.11			448
Options outstanding as of December 31, 2024			5			93.53			5.43			260
Options exercisable as of December 31, 2024			4			80.55			4.69			253

X

- References

No definition available.

+ Details

Name:	us-gaap_DisclosureOfCompensationRelatedCostsSharebasedPaymentsAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (d)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef
-Name Accounting Standards Codification
-Section 50
-Paragraph 2
-Subparagraph (e)
-SubTopic 10
-Topic 718
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Subparagraph (f)(2)
-Name Accounting Standards Codification
-Paragraph 2
-Section 50
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Disclosure of the number and weighted-average grant date fair value for restricted stock and restricted stock units that were outstanding at the beginning and end of the year, and the number of restricted stock and restricted stock units that were granted, vested, or forfeited during the year.

+ References

No definition available.

+ Details

Name:	us-gaap_ScheduleOfSharebasedCompensationRestrictedStockAndRestrictedStockUnitsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration