XML 77 R35.htm IDEA: XBRL DOCUMENT v3.21.2
EQUITY COMPENSATION (Tables)
9 Months Ended
Sep. 30, 2021
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:
Three months ended September 30,Nine months ended September 30,
 2021202020212020
Restricted units$36,390 $30,036 $127,219 $86,804 
Restricted units with a market condition29,601 300 63,925 4,729 
Options— — — 43 
Equity-based compensation expense$65,991 $30,336 $191,144 $91,576 
Summary of Unvested Restricted Units' Activity
The following table presents unvested restricted units' activity:
 Restricted UnitsWeighted Average
Grant Date Fair
Value Per Unit
Balance - January 1, 202116,299,664 $24.30 
Granted9,667,989 46.16 
Vested(6,278,948)20.70 
Forfeited(1,255,502)30.48 
Balance - September 30, 202118,433,203 $36.33 
The following table presents the market condition awards' activity:
 Market Condition Awards UnitsWeighted Average
Grant Date Fair
Value Per Unit
Balance - January 1, 2021— $— 
Granted2,150,000 32.86 
Vested(1,925,000)33.21 
Forfeited(225,000)29.84 
Balance - September 30, 2021 $ 
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 market condition awards:

Closing price of the Company's common shares as of valuation date$45.76
Risk-free interest rate0.88%
Volatility35.0%
Dividend yield3.5%
Cost of equity10.0%
Summary of Unvested Options Activity
A summary of options activity during the nine months ended September 30, 2021 is presented below:
 OptionsWeighted Average Exercise PriceWeighted Average
Remaining Life
(in years)
Aggregate Intrinsic Value
Balance - January 1, 20218,312,203 $18.99 3.4$233,251 
Granted— — — — 
Exercised(1,489,789)18.94 — — 
Expired— — — — 
Forfeited— — — — 
Balance - September 30, 20216,822,414 $19.00 2.6$374,073 
Exercisable at September 30, 20216,822,414 $19.00 2.6$374,073