| Schedule of Stock Option Activity |
The following table shows stock award activity for the years ended December 31, 2023 and 2022: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Time-based | | PSP | | LTIP | | Total | | Weighted Average Exercise Price of Options | | Weighted Average FMV of RSUs | | Weighted Average Remaining Term of Options (Years) | | Aggregate Intrinsic Value of Options | | | Options | | RSUs | | Options | | RSUs | | Options | | RSUs | | | | | | | | | | | | Outstanding at December 31, 2021 | 14,695 | | | 4,195 | | | 2,354 | | | 1,488 | | | 11,671 | | | 19,343 | | | 53,746 | | | $ | 5.46 | | | $ | 49.94 | | | 6.34 | | $ | 622,108 | | | Granted | 400 | | | 15,254 | | | — | | | 12,523 | | | — | | | 1,390 | | | 29,567 | | | 28.24 | | | 17.79 | | | — | | | — | | | Exercised options / vested RSUs | (2,672) | | | (2,913) | | | (76) | | | (2,671) | | | (519) | | | (6,251) | | | (15,102) | | | 2.68 | | | 43.19 | | | — | | | — | | | Change in awards due to performance-based multiplier | — | | | — | | | — | | | 1,806 | | | — | | | — | | | 1,806 | | | — | | | 33.69 | | | — | | | — | | | Forfeited | (164) | | | (1,263) | | | (5) | | | (27) | | | — | | | (618) | | | (2,077) | | | 4.73 | | | 34.94 | | | — | | | — | | | Outstanding at December 31, 2022 | 12,259 | | | 15,273 | | | 2,273 | | | 13,119 | | | 11,152 | | | 13,864 | | | 67,940 | | | $ | 6.17 | | | $ | 29.64 | | | 5.49 | | $ | 192,062 | | | Granted | 800 | | | 11,629 | | | — | | | 2,240 | | | — | | | 209 | | | 14,878 | | | 29.02 | | | 19.55 | | | — | | | — | | | Exercised options / vested RSUs | (2,414) | | | (7,211) | | | (884) | | | (1,715) | | | (646) | | | (12,310) | | | (25,180) | | | 4.16 | | | 42.29 | | | — | | | — | | | Change in awards due to performance-based multiplier | — | | | — | | | — | | | 1,141 | | | — | | | — | | | 1,141 | | | — | | | 60.25 | | | — | | | — | | | Forfeited | (285) | | | (1,810) | | | — | | | (976) | | | — | | | (508) | | | (3,579) | | | 4.39 | | | 21.18 | | | — | | | — | | | Outstanding at December 31, 2023 | 10,360 | | | 17,881 | | | 1,389 | | | 13,809 | | | 10,506 | | | 1,255 | | | 55,200 | | | $ | 7.10 | | | $ | 21.01 | | | 4.59 | | $ | 645,885 | |
The following table provides additional information for stock option awards outstanding as of December 31, 2023:
| | | | | | | | | | | | | | | | | | | | | | | | | Awards Outstanding | | Weighted Average Remaining Term of Options (Years) | | Aggregate Intrinsic Value | | Weighted Average Exercise Price of Options | | Stock options exercisable | 21,708 | | 4.5 | | $ | 643,350 | | | $ | 6.44 | | | Stock options remaining to vest | 547 | | 8.9 | | $ | 2,535 | | | $ | 33.10 | |
|
| Summary of Stock Compensation Expense |
The following table shows stock-based compensation cost for the years ended December 31, 2023, 2022 and 2021: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Year ended | | Year ended | | Year ended | | December 31, 2023 | | December 31, 2022 | | December 31, 2021 | | | Options | | RSUs | | Total(3) | | Options | | RSUs | | Total | | Options | | RSUs | | Total | Time Based (1) | $ | 10,178 | | | $ | 183,937 | | | $ | 194,115 | | | $ | 15,222 | | | $ | 103,478 | | | $ | 118,700 | | | $ | 14,654 | | | $ | 61,085 | | | $ | 75,739 | | PSP (2) | — | | | 126,071 | | | 126,071 | | | — | | | 90,180 | | | 90,180 | | | — | | | 82,089 | | | 82,089 | | LTIP (2) | — | | | 78,277 | | | 78,277 | | | — | | | 369,919 | | | 369,919 | | | — | | | 525,465 | | | 525,465 | | | Total | $ | 10,178 | | | $ | 388,285 | | | $ | 398,463 | | | $ | 15,222 | | | $ | 563,577 | | | $ | 578,799 | | | $ | 14,654 | | | $ | 668,639 | | | $ | 683,293 | |
(1) Time-based awards vest and are expensed over a defined service period. (2) PSP and LTIP awards vest based on defined performance criteria and are expensed based on the probability of achieving such criteria. (3) Total expenses includes $20.2 million of liability-classified awards recorded within accounts payable and accrued liabilities in the consolidated balance sheet as of December 31, 2023.
|