XML 50 R31.htm IDEA: XBRL DOCUMENT v3.20.1
EQUITY-BASED COMPENSATION (Tables)
3 Months Ended
Mar. 31, 2020
Share-based Payment Arrangement [Abstract]  
Schedule of restricted stock awards
The following table summarizes time-based restricted stock award activity under our Equity Plan for the three months ended March 31, 2020:
 
 
 
Number
 of Shares
 
Weighted Average
Grant Date 
Fair Value
 
Aggregate
Current Value
 
 
 
 
(per share)
 
(in thousands)
Non-vested at December 31, 2019
 
448,467

 
$
12.51

 
$
5,534

Granted
 
299,562

 
8.47

 
 

Vested
 
(172,170
)
 
13.31

 
 

Forfeited
 
(536
)
 
8.47

 
 

Non-vested at March 31, 2020
 
575,323

 
$
10.17

 
$
2,336


The following table summarizes performance-based restricted stock activity under the Equity Plan for the three months ended March 31, 2020:
 
 
 
Number 
of Shares
 
Weighted Average
Grant Date 
Fair Value (1)
 
Aggregate
Current Value
 
 
 
 
(per share)
 
(in thousands)
Non-vested at December 31, 2019
 
755,991

 
$
14.31

 
$
9,329

Granted
 
376,609

 
9.38

 
 

Forfeited
 
(210,361
)
 
17.13

 
 

Non-vested at March 31, 2020
 
922,239

 
$
11.65

 
$
3,744



(1) The amounts included in this column represent the expected future value of the performance-based restricted stock awards calculated using the Monte Carlo simulation valuation model.
Schedule of equity-based compensation expense
Equity-based compensation expense included in Corporate general and administrative expenses in the Condensed Consolidated Statements of Operations for the three months ended March 31, 2020 and 2019 was as follows (in thousands):
 
 
 
For the
Three Months Ended
March 31,
 
 
2020
 
2019
Time-based restricted stock
 
$
602

 
$
542

Performance-based restricted stock
 
873

 
810

 
 
$
1,475

 
$
1,352


Schedule of unrecognized equity-based compensation expense for all non-vested awards
Unrecognized equity-based compensation expense for all non-vested awards pursuant to our Equity Plan was $12.0 million at March 31, 2020 and will be recorded as follows (in thousands):
 
 
 
Total
 
2020
 
2021
 
2022
 
2023
 
2024
Time-based restricted stock
 
$
5,023

 
$
1,871

 
$
1,859

 
$
1,041

 
$
235

 
$
17

Performance-based restricted stock
 
6,928

 
2,686

 
2,654

 
1,392

 
196

 

 
 
$
11,951

 
$
4,557

 
$
4,513

 
$
2,433

 
$
431

 
$
17