Share-Based Compensation (Tables)
|
6 Months Ended |
Jun. 30, 2025 |
Share-Based Payment Arrangement [Abstract] |
|
Summary of Stock Option Assumptions |
The following weighted average assumptions were used to determine the fair value of the stock options granted on the original grant date for expense recognition purposes for options granted during the six months ended June 30, 2025 and 2024, using a Black Scholes-Merton Model: | | | | | | | | | | | | | Six months ended | | June 30, 2025 | | June 30, 2024 | Senior Leadership1: | | | | Expected (annual) dividend rate | $0.40 | | $0.32 | Expected volatility | 39.05% | | 37.90% | Risk-free interest rate | 3.98% | | 4.14% | Expected life (in years) | 4.0 | | 4.0 | Employees: | | | | Expected (annual) dividend rate | $0.40 | | $0.32 | Expected volatility | 42.44% | | 33.51% | Risk-free interest rate | 3.92% | | 4.28% | Expected life (in years) | 3.0 | | 3.0 | 1 Senior Leadership consists of officers and key members of management. |
The following weighted average assumptions were used to determine the fair value of the PSUs granted on the original grant date for expense recognition purposes for PSUs granted during the six months ended June 30, 2025 and 2024, using a Monte Carlo Model: | | | | | | | | | | | | | Six months ended | | June 30, 2025 | | June 30, 2024 | | | | | Expected (annual) dividend rate | $0.40 | | $0.32 | Expected volatility | 41.91% | | 33.99% | Risk-free interest rate | 3.92% | | 4.31% | Expected life (in years) | 2.8 | | 2.8 |
|
Summary of Stock Options Outstanding |
The following is a summary of stock options vested and exercisable as of June 30, 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Range of Exercise Prices | | Number of Shares | | Weighted Average Remaining Contractual Life (in years) | | Weighted Average Exercise Price | | Intrinsic Value (in thousands) | $ | 13.95 | | - | $ | 27.58 | | | 1,027,644 | | | 3.14 | | $ | 25.93 | | | $ | 49,139 | | $ | 28.28 | | - | $ | 37.07 | | | 700,225 | | | 5.38 | | 31.86 | | | 29,331 | | $ | 37.09 | | - | $ | 140.76 | | | 502,217 | | | 7.00 | | 58.64 | | | 8,241 | | | | Total | | 2,230,086 | | | 4.72 | | $ | 35.16 | | | $ | 86,711 | |
|
Summary of Stock Option Activity |
A summary of stock option activity under the plans is as follows: | | | | | | | | | | | | Stock Options | Shares | | Weighted Average Exercise Price | Outstanding at December 31, 2024 | 2,957,871 | | | $ | 39.83 | | Granted | 435,846 | | | 83.62 | | Exercised | (320,250) | | | 31.30 | | Forfeited or Expired | (34,635) | | | 71.53 | | Outstanding at June 30, 2025 | 3,038,832 | | | $ | 46.65 | | Exercisable at June 30, 2025 | 2,230,086 | | | $ | 35.16 | |
|
Summary of Unvested Restricted Stock Awards |
A summary of the unvested restricted stock awards is as follows: | | | | | | | | | | | | | Shares | | Weighted Average Grant Date Fair Value | Unvested at December 31, 2024 | 144,292 | | | $ | 61.01 | | Granted | 83,512 | | | 86.03 | | Vested | (78,370) | | | 53.06 | | Forfeited | (3,489) | | | 74.43 | | Unvested at June 30, 2025 | 145,945 | | | $ | 79.27 | |
|
Schedule of Nonvested Performance-based Units Activity |
A summary of the unvested PSUs is as follows: | | | | | | | | | | | | | Shares | | Weighted Average Grant Date Fair Value | Unvested at December 31, 2024 | 169,348 | | | $ | 68.12 | | Granted | 46,131 | | | 75.90 | | Additional payout1 | 66,359 | | | 29.83 | | Vested | (135,209) | | | 29.83 | | Forfeited | (772) | | | 90.28 | | Unvested at June 30, 20252 | 145,857 | | | $ | 88.54 | | 1 The additional number of PSUs earned based on a 196.4% achievement at December 31, 2024 for awards vesting in 2025. | 2 Consists of 54,761 PSUs cliff vesting December 31, 2025, 45,371 PSUs cliff vesting December 31, 2026, and 45,725 PSUs cliff vesting December 31, 2027. |
|
Summary of Share-Based Compensation Expense |
A summary of share-based compensation is as follows: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended | | Six Months Ended | | June 30, 2025 | | June 30, 2024 | | June 30, 2025 | | June 30, 2024 | Grant date fair value of awards during the period: | (in thousands) | Options | $ | 1,336 | | | $ | 412 | | | $ | 11,809 | | | $ | 9,120 | | PSUs | 798 | | | 96 | | | 3,501 | | | 5,057 | | Restricted stock | 1,978 | | | 837 | | | 7,184 | | | 5,029 | | | | | | | | | | Total | $ | 4,112 | | | $ | 1,345 | | | $ | 22,494 | | | $ | 19,206 | | | | | | | | | | Share-based compensation expense: | | | | | | | | Options | $ | 2,187 | | | $ | 2,046 | | | $ | 4,066 | | | $ | 4,253 | | PSUs | 1,169 | | | 1,227 | | | 2,186 | | | 1,851 | | Restricted stock | 1,418 | | | 1,221 | | | 2,543 | | | 2,347 | | | | | | | | | | Total | $ | 4,774 | | | $ | 4,494 | | | $ | 8,795 | | | $ | 8,451 | | | | | | | | | | Income tax benefit (deficiency) related to share-based compensation: | Options | $ | 1,837 | | | $ | 2,081 | | | $ | 4,994 | | | $ | 5,228 | | PSUs | (138) | | | — | | | 3,334 | | | 169 | | Restricted stock | 157 | | | 163 | | | 692 | | | 971 | | Key Employee Awards | — | | | — | | | — | | | 282 | | Total | $ | 1,856 | | | $ | 2,244 | | | $ | 9,020 | | | $ | 6,650 | |
|