XML 86 R48.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Equity-Based Compensation Plans (Tables)
12 Months Ended
Dec. 31, 2019
Share Based Compensation [Abstract]  
Details of Equity-Based Compensation Expense and Related Income Tax Benefit

The following table details our compensation expense and the related income tax benefit for the years ended December 31:

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

Employee equity-based compensation expense:

 

 

 

 

 

 

 

 

 

 

 

 

Performance stock awards

 

$

4,605

 

 

$

4,157

 

 

$

3,582

 

Restricted stock units

 

 

2,595

 

 

 

2,024

 

 

 

1,140

 

Deferred compensation stock equivalent units expense

 

 

72

 

 

 

213

 

 

 

657

 

Accelerated share-based termination benefits in connection with the merger

 

 

 

 

 

1,812

 

 

 

 

Total equity-based compensation expense

 

$

7,272

 

 

$

8,206

 

 

$

5,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total tax benefit recognized for shared-based payment awards

 

$

314

 

 

$

332

 

 

$

379

 

Fair Value of Performance Share Awards

The following table presents the key inputs used in calculating the fair value of the PSAs and the resulting fair values:

 

 

 

Year Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Stock price as of valuation date

 

$

35.01

 

 

$

54.00

 

 

$

43.60

 

Risk-free rate

 

 

2.47

%

 

 

2.46

%

 

 

1.61

%

Expected volatility

 

 

25.15

%

 

 

23.74

%

 

 

24.22

%

Expected dividend yield1

 

 

 

 

 

2.96

%

 

 

3.44

%

Expected term (years)

 

 

3.00

 

 

 

3.00

 

 

 

3.00

 

Fair value of a performance share

 

$

37.87

 

 

$

75.37

 

 

$

53.85

 

 

1

For 2019 assumes full dividend reinvestment

Summary of Outstanding Performance Share Awards

The following table summarizes outstanding PSAs as of December 31 and the changes during each year:

 

 

 

2019

 

 

2018

 

 

2017

 

(in thousands, except per share amounts)

 

Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

 

Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

 

Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

Nonvested shares outstanding at January 1

 

 

142,238

 

 

$

63.91

 

 

 

200,631

 

 

$

39.19

 

 

 

203,788

 

 

$

32.59

 

Granted

 

 

142,066

 

 

$

37.87

 

 

 

67,747

 

 

$

75.37

 

 

 

78,033

 

 

$

53.85

 

Vested

 

 

(75,048

)

 

$

53.85

 

 

 

(121,058

)

 

$

30.02

 

 

 

(78,129

)

 

$

36.71

 

Forfeited

 

 

(13,249

)

 

$

45.35

 

 

 

(5,082

)

 

$

47.90

 

 

 

(3,061

)

 

$

34.68

 

Nonvested shares outstanding at December 31

 

 

196,007

 

 

$

50.15

 

 

 

142,238

 

 

$

63.91

 

 

 

200,631

 

 

$

39.19

 

Total grant date fair value of PSAs

   vested during the year

 

$

4,041

 

 

 

 

 

 

$

3,634

 

 

 

 

 

 

$

2,868

 

 

 

 

 

Total fair value of PSAs

   vested during the year

 

$

3,561

 

 

 

 

 

 

$

6,397

 

 

 

 

 

 

$

7,797

 

 

 

 

 

Aggregate intrinsic value of nonvested PSAs at December 31

 

$

8,481

 

 

 

 

 

 

$

4,500

 

 

 

 

 

 

$

10,011

 

 

 

 

 

Summary of Outstanding RSU Awards

The following table summarizes outstanding RSU awards as of December 31 and the changes during each year:

 

 

 

2019

 

 

2018

 

 

2017

 

(in thousands, except per share amounts)

 

Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

 

Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

 

Shares

 

 

Weighted

Average

Grant Date

Fair Value

 

Nonvested shares outstanding at January 1

 

 

72,020

 

 

$

47.66

 

 

 

67,871

 

 

$

32.87

 

 

 

71,420

 

 

$

31.61

 

Granted

 

 

104,488

 

 

$

36.80

 

 

 

49,193

 

 

$

49.96

 

 

 

26,507

 

 

$

43.64

 

Vested

 

 

(43,102

)

 

$

45.51

 

 

 

(41,350

)

 

$

26.33

 

 

 

(29,039

)

 

$

39.65

 

Forfeited

 

 

(5,935

)

 

$

40.26

 

 

 

(3,694

)

 

$

45.36

 

 

 

(1,017

)

 

$

31.63

 

Nonvested shares outstanding at December 31

 

 

127,471

 

 

$

39.83

 

 

 

72,020

 

 

$

47.66

 

 

 

67,871

 

 

$

32.87

 

Total grant date fair value of RSU awards

   vested during the year

 

$

1,961

 

 

 

 

 

 

$

1,089

 

 

 

 

 

 

$

1,151

 

 

 

 

 

Total fair value of RSU awards

   vested during the year

 

$

1,771

 

 

 

 

 

 

$

1,328

 

 

 

 

 

 

$

1,442

 

 

 

 

 

Aggregate intrinsic value of nonvested RSU

   awards at December 31

 

$

5,516

 

 

 

 

 

 

$

2,279

 

 

 

 

 

 

$

3,387