XML 60 R40.htm IDEA: XBRL DOCUMENT v3.25.0.1

SHARE-BASED COMPENSATION (Tables)

12 Months Ended

Dec. 31, 2024

Share-Based Payment Arrangement [Abstract]

Schedule of Valuation Assumptions

The assumptions used in determining the fair value of the SARs on the modification date were as follows:

			Time-Based						Market and Performance-Based
Expected term (in years)			2.50						1.85
Expected volatility			30		%				30		%
Risk-free interest rate			1.68		%				1.58		%
Expected dividend yield			—						—
Share price on valuation date			$	17.06					$	17.06

The fair value of time-based options granted was calculated using the following assumptions during the years ended December 31, 2024, 2023 and 2022:

			Year Ended
			December 31, 2024						December 31, 2023						December 31, 2022
Expected term (years)			—						6.25						6.25
Expected volatility (%)			—						38 - 40%						37 - 42%
Risk-free interest rate (%)			—						4.22 - 4.26%						1.58 - 2.82%
Expected dividend yield (%)			—						—						—

Schedule of Stock Options, Cash-settled Units and Stock-Settled SARs Activity

The following table summarizes the stock options and stock-settled SARs activity for the year ended December 31, 2024:

			Time-based options and stock-settled SARs																																				Performance-based options
			Number of options and stock-settled SARs						Weighted Average Exercise Price Per Share						Weighted-Average Remaining Contractual Term (in years)						Aggregate Intrinsic Value																		Number of options						Weighted Average Exercise Price Per Share						Weighted-Average Remaining Contractual Term (in years)						Aggregate Intrinsic Value
Outstanding at December 31, 2023			15,026,406						$	2.35																													760,095						$	2.03
Granted			—						—																														—						—
Cancelled/Forfeited			(2,583,647)						5.30																														(240,054)						3.34
Options Exercised and Issued for Shares			(1,199,319)						0.76																														—						—
Outstanding at December 31, 2024			11,243,440						$	2.51					6.3						$	2,547																	520,041						$	1.51					3.7						$	269
Vested and Exercisable			5,674,547						$	2.61					5.8						$	1,304																	520,041						$	1.51					3.7						$	269

Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value

The following table summarizes additional information with respect to stock options and SARs:

			Year Ended
			December 31, 2024						December 31, 2023						December 31, 2022
Weighted average grant date fair value per share of options granted			$	—					$	2.58					$	8.83
Intrinsic value of options and stock-settled SARs exercised			$	1,421					$	39,098					$	9,797

Schedule of Time-Based RSU

The table below summarizes the status of the Company’s time-based RSUs activity for the year ended December 31, 2024:

			Time-based RSUs
			Number of Awards						Weighted Average Grant-Date Fair Value Per Share
Unvested Shares at December 31, 2023			6,814,357						$	2.96
Granted			12,496,544						1.77
Vested			(2,293,639)						3.00
Forfeited			(3,984,015)						2.15
Unvested Shares at December 31, 2024			13,033,247						$	2.07

Share-Based Payment Arrangement, Restricted Stock and Restricted Stock Unit, Activity

The following table summarizes additional information with respect to RSUs:

			Year Ended
			December 31, 2024						December 31, 2023						December 31, 2022
Weighted average grant date fair value per share of RSUs granted			$	1.77					$	3.00					$	17.27
Total grant date fair value of RSUs vested			$	6,872					$	1,450					$	—

Schedule of Share-Based Compensation Expense and the Weighted Average Grant Date Fair Value of Options Granted

The following table summarizes share-based compensation expense for the years ended December 31, 2024, 2023 and 2022:

						Year Ended
						December 31, 2024						December 31, 2023						December 31, 2022
Share-based compensation expense						$	11,123					$	9,072					$	7,275
Income tax benefit						$	1,836					$	2,015					$	1,428

Schedule of Unrecognized Compensation Costs for Stock Options

The following table summarizes unrecognized compensation costs from share-based compensation related to non-vested awards as of December 31, 2024:

			Unrecognized share-based compensation expense						Weighted-Average Remaining Recognition Period (in years)
Options			$	4,887					2.6
RSUs			22,972						3.0
SARs			992						1.2
Total unrecognized share-based compensation expense			$	28,851

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 of share-based payment arrangement.

+ References

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

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

+ Details

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

X

- Definition

Tabular disclosure of the changes in outstanding nonvested restricted stock units.

+ 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)(2)
-Publisher FASB
-URI https://asc.fasb.org/1943274/2147480429/718-10-50-2

+ Details

Name:	us-gaap_ScheduleOfNonvestedRestrictedStockUnitsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
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

X

- Definition

Tabular disclosure of cost not yet recognized and weighted-average period over which cost is expected to be recognized for nonvested award under share-based payment arrangement.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Topic 718
-SubTopic 10
-Subparagraph (i)
-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_ScheduleOfUnrecognizedCompensationCostNonvestedAwardsTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the weighted-average grant-date fair value of equity options or other equity instruments granted during the year.

+ References

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

+ Details

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