XML 132 R39.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
EQUITY COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2019
Share-based Payment Arrangement [Abstract]  
Schedule of equity-based compensation expense, net of assumed forfeitures
Equity-based compensation expense, net of forfeitures, recorded by the Company is included in the following table:
For the Year Ended December 31,
 201920182017
Restricted units$88,979  $74,441  $54,339  
Restricted units with a market condition3,613  1,524  —  
Options4,362  12,449  13,848  
Phantom shares737  1,310  1,524  
Equity-based compensation expense$97,691  $89,724  $69,711  
Schedule of weighted average assumptions used for fair value
Below is a summary of the significant assumptions used to estimate the grant date fair value of the market condition awards. There were no new market condition awards granted during the year ended December 31, 2019.
2018
Closing price of the Company's common shares as of valuation date
$20.95  
Risk-free interest rate2.95 %
Volatility30.0 %
Dividend yield5.0 %
Cost of equity10.0 %
Summary of unvested restricted units' activity
The following table presents unvested restricted units' activity during the year ended December 31, 2019:
 Restricted Units
Weighted Average
Grant Date Fair
Value Per Unit
Balance - January 1, 201916,255,475  $19.21  
Granted4,499,563  21.42  
Vested(3,691,234) 17.96  
Forfeited(253,331) 19.68  
Balance - December 31, 201916,810,473  $20.07  
The following table presents the unvested market condition awards' activity during the year ended December 31, 2019:
 Market Condition Awards UnitsWeighted Average
Grant Date Fair
Value Per Unit
Balance - January 1, 20191,333,334  $9.30  
Granted—  —  
Vested—  —  
Forfeited—  —  
Balance - December 31, 20191,333,334  $9.30  
Summary of unvested options activity
A summary of options activity during the year ended December 31, 2019 is presented below:
 OptionsWeighted Average Exercise Price
Weighted Average
Remaining Life
(in years)
Aggregate Intrinsic Value
Balance - January 1, 201918,741,504  $18.99  4.88$—  
Granted—  —  —  —  
Exercised(4,905,998) 19.00  —  —  
Expired(366,366) 19.00  —  —  
Forfeited(42,270) 19.00  —  —  
Balance - December 31, 201913,426,870  $18.99  4.34$224,260  
Exercisable at December 31, 201913,317,053  $18.99  4.33$222,372  
Summary of unvested phantom units activity
A summary of unvested phantom shares' activity during the year ended December 31, 2019 is presented below:
 Phantom SharesWeighted Average
Grant Date Fair
Value Per Share
Balance - January 1, 201966,287  $19.00  
Vested(61,502) 19.00  
Forfeited(4,785) 19.00  
Balance - December 31, 2019—  $—