| Schedule of Computation of Basic and Diluted Earnings Per Common Share of Common Stock |
The computation of basic and diluted earnings per common share of common stock is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
| Numerator: |
(in millions, except share and per share data) |
Net income (loss) attributable to controlling stockholders and participating securities |
$ |
(18.4) |
|
|
$ |
16.0 |
|
|
$ |
26.9 |
|
|
$ |
67.0 |
|
Less: Dividends and distributions on participating securities |
(0.1) |
|
|
(0.2) |
|
|
(0.4) |
|
|
(0.5) |
|
| Less: Undistributed earnings attributable to participating securities |
— |
|
|
— |
|
|
— |
|
|
(0.1) |
|
| Net income (loss) attributable to controlling stockholders — basic |
(18.5) |
|
|
15.8 |
|
|
26.5 |
|
|
66.4 |
|
| Add: Interest expense related to Convertible Notes under the if-converted method |
— |
|
|
0.3 |
|
|
0.7 |
|
|
4.3 |
|
| Add: Undistributed earnings attributable to participating securities |
— |
|
|
— |
|
|
— |
|
|
0.1 |
|
| Net income (loss) attributable to controlling stockholders — dilutive |
$ |
(18.5) |
|
|
$ |
16.1 |
|
|
$ |
27.2 |
|
|
$ |
70.8 |
|
|
|
|
|
|
|
|
|
| Denominator: |
|
|
|
|
|
|
|
| Weighted-average number of common shares — basic |
87,049,777 |
|
|
78,372,647 |
|
|
86,316,464 |
|
|
77,935,264 |
|
| Weighted-average number of common shares — diluted |
87,049,777 |
|
|
81,944,511 |
|
|
89,541,858 |
|
|
87,165,587 |
|
| Basic earnings per common share |
$ |
(0.21) |
|
|
$ |
0.20 |
|
|
$ |
0.31 |
|
|
$ |
0.85 |
|
| Diluted earnings per common share |
$ |
(0.21) |
|
|
$ |
0.20 |
|
|
$ |
0.30 |
|
|
$ |
0.81 |
|
|
|
|
|
|
|
|
|
| Securities being allocated a portion of earnings: |
|
|
|
|
|
|
|
| Weighted-average number of OP units |
1,054,706 |
|
|
493,737 |
|
|
864,956 |
|
|
409,102 |
|
|
|
|
|
|
|
|
As of June 30, 2022 |
|
As of June 30, 2021 |
|
|
|
|
| Participating securities: |
|
|
|
|
|
|
|
| Unvested restricted common stock and unvested LTIP Units with time-based vesting conditions outstanding at period end |
387,186 |
|
|
567,088 |
|
|
|
|
|
| Potentially dilutive securities as of period end: |
|
|
|
|
|
|
|
Unvested restricted common stock and unvested LTIP Units with time-based vesting conditions |
387,186 |
|
|
567,088 |
|
|
|
|
|
| Restricted stock units |
62,920 |
|
|
81,846 |
|
|
|
|
|
| LTIP Units with market-based vesting conditions |
324,028 |
|
|
347,478 |
|
|
|
|
|
| Potential shares of common stock related to Convertible Notes |
6,514,307 |
|
|
8,490,305 |
|
|
|
|
|
|