XML 65 R50.htm IDEA: XBRL DOCUMENT v3.25.0.1
Share-Based Payments and Employee Benefits (Tables)
12 Months Ended
Dec. 31, 2024
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Summary of share-based compensation expense

​

​

​

​

​

​

​

​

​

​

​

​

​

Year Ended December 31, 

​

    

2024

    

2023

    

2022

​

 

(In thousands)

Time-Based LTIP Units

​

$

16,826

​

$

16,822

​

$

19,378

AO LTIP Units and Performance-Based LTIP Units

​

 

8,598

​

 

10,647

​

 

12,615

LTIP Units

​

 

1,552

​

 

1,000

​

 

1,000

Other equity awards (1)

​

 

4,475

​

 

5,394

​

 

6,610

Share-based compensation expense - other

​

 

31,451

​

 

33,863

​

 

39,603

Share-based compensation related to Formation Transaction and special equity awards (2)

​

 

—

​

 

549

​

 

5,391

Total share-based compensation expense

​

 

31,451

​

 

34,412

​

 

44,994

Less: amount capitalized

​

 

(1,927)

​

 

(2,312)

​

 

(3,722)

Share-based compensation expense

​

$

29,524

​

$

32,100

​

$

41,272

(1)Primarily comprising compensation expense for: (i) fully vested LTIP Units issued to certain employees in lieu of all or a portion of any cash bonuses earned, (ii) RSUs and (iii) shares issued under our ESPP.
(2)Included in "General and administrative expense: Share-based compensation related to Formation Transaction and special equity awards" in our consolidated statements of operations. Includes share-based compensation expense for awards issued in connection with the Formation Transaction and with our successful pursuit of Amazon's headquarters in National Landing all of which were fully expensed as of December 31, 2023.
Schedule of RSU activity

​

​

​

​

​

​

​

​

    

​

    

Weighted

​

​

Unvested 

​

Average Grant-

​

​

Shares

​

Date Fair Value

Unvested as of December 31, 2023

 

70,750

​

$

22.46

Granted

 

74,842

​

 

17.21

Vested

​

(37,484)

​

​

21.25

Forfeited

 

(2,905)

​

 

17.21

Unvested as of December 31, 2024

 

105,203

​

 

19.30

Performance LTIP Units  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Summary of the significant assumptions of awards

​

​

​

​

​

​

Year Ended

 

​

December 31, 2022

 

Expected volatility

   

28.0%

​

Dividend yield

 

2.7%

​

Risk-free interest rate

 

1.5%

​

Summary of activity

​

​

​

​

​

​

​

​

    

​

    

Weighted 

​

​

Unvested 

​

Average Grant-

​

​

Shares

​

Date Fair Value

Unvested as of December 31, 2023

 

765,830

​

$

22.58

Forfeited

 

(60,076)

​

 

23.07

Unvested as of December 31, 2024

 

705,754

​

 

22.54

LTIP and Time-Based LTIP Units  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Summary of the significant assumptions of awards

​

​

​

​

​

​

​

​

​

​

Year Ended December 31, 

​

    

2024

    

2023

    

2022

Expected volatility

   

33.0 % to 35.0%

​

26.0% to 31.0%

​

30.0% to 41.0%

Risk-free interest rate

 

4.4% to 4.8%

​

3.4% to 4.9%

​

0.4% to 2.9%

Post-grant restriction periods

 

2 to 6 years

​

2 to 6 years

 

2 to 6 years

Summary of activity

​

​

​

​

​

​

​

​

​

​

​

Weighted 

​

​

Unvested

​

Average Grant-

​

    

 Shares

    

Date Fair Value

Unvested as of December 31, 2023

​

1,865,712

​

$

24.62

Granted

​

1,324,609

​

​

15.29

Vested

​

(796,398)

​

​

20.16

Forfeited

​

(136,447)

​

​

20.29

Unvested as of December 31, 2024

​

2,257,476

​

​

20.99

AO LTIP Units  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Summary of the significant assumptions of awards

​

​

​

​

​

​

​

​

​

​

Year Ended December 31, 

​

    

2024

    

2023

    

2022

Expected volatility

   

32.0%

​

30.0%

​

27.0%

Dividend yield

 

3.2%

​

3.2%

​

2.7%

Risk-free interest rate

 

4.1%

​

4.1%

​

1.6%

Summary of activity

​

​

​

​

​

​

​

​

    

​

    

Weighted 

​

​

Unvested 

​

Average Grant-

​

​

Shares

​

Date Fair Value

Unvested as of December 31, 2023

 

3,099,950

​

$

4.07

Granted

 

1,876,312

​

 

3.79

Forfeited

 

(6,615)

​

 

4.44

Unvested as of December 31, 2024

 

4,969,647

​

 

3.96

ESPP  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Summary of the significant assumptions of awards

​

​

​

​

​

​

​

​

​

​

Year Ended December 31, 

​

    

2024

​

2023

​

2022

Expected volatility

   

26.0% to 48.0%

​

30.0% to 37.0%

​

23.0% to 30.0%

Dividend yield

 

4.2% to 4.6%

​

2.4% to 6.3%

​

1.6% to 4.1%

Risk-free interest rate

 

5.3% to 5.6%

​

4.7% to 5.4%

​

0.2% to 2.4%

Expected life

​

3 months

​

6 months

​

6 months