XML 57 R43.htm IDEA: XBRL DOCUMENT v3.25.4
Equity-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2025
Share-Based Payment Arrangement [Abstract]  
Schedule of Components of Share-Based Compensation
The relative total shareholder return metric was valued using a Monte Carlo simulation under a risk-neutral premise, applying the following assumptions. This forms the fair value of market condition awards. The fair value of performance condition awards also incorporate, in addition to the relative total shareholder return metric, the probability of achieving the cumulative DE per share targets.
2025 PSU Grants2024 PSU Grants2023 PSU Grants
Expected volatility of the Company's class A common stock (1)
49.8%44.6%41.3%
Risk-free rate (per annum) (2)
3.9%4.5%3.8%
__________
(1)    Based upon historical volatility of the Company's stock and those of a specified peer group.
(2)    Based upon the continuously compounded zero-coupon U.S. Treasury yield for the term coinciding with the measurement period of the award as of valuation date.
Equity-based compensation cost in continuing operations is presented on the consolidated statement of operations, as follows.
Year Ended December 31,
(In thousands)
202520242023
Compensation expense $34,764 $35,676 $55,597 
Administrative expense538 — 228 
$35,302 $35,676 $55,825 
Schedule of Nonvested Shares Under Director Stock Plan and Equity Incentive Plan
Changes in unvested equity awards are summarized below.
Weighted Average
Grant Date Fair Value
Restricted Stock
LTIP units (1)
DSUs
RSUs (2)
PSUs (3)
TotalPSUsAll Other Awards
Unvested shares and units at December 31, 2024
3,199,827 125,000 30,819 13,305 631,257 4,000,208 $16.29 $15.68 
Granted2,876,739 — 46,577 832,574 485,902 4,241,792 9.32 9.90 
Vested(1,946,354)— (31,502)(4,435)— (1,982,291)— 15.33 
Forfeited(84,630)— — (181,452)(185,675)(451,757)27.36 11.52 
Unvested shares and units at December 31, 2025
4,045,582 125,000 45,894 659,992 931,484 5,807,952 10.45 11.60 
__________
(1)    Represents the number of LTIP units granted subject to vesting upon achievement of market condition. LTIP units that do not meet the market condition within the measurement period are forfeited.
(2)    Represents the number of RSUs granted subject to vesting upon achievement of performance condition. RSUs that do not meet the performance condition at the end of the measurement period are forfeited.
(3)    Number of PSUs granted does not reflect potential increases or decreases that could result from the final outcome based upon the total shareholder return measured at the end of the performance period. PSUs for which the total shareholder return is not met at the end of the performance period are forfeited. PSUs for which the probability of meeting the DE target changes during the measurement period are reflected as either additional units granted or forfeited.