| 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 September 30, |
|
Nine Months Ended September 30, |
|
2022 |
|
2021 |
|
2022 |
|
2021 |
| Numerator: |
(in millions, except share and per share data) |
Net income (loss) attributable to controlling stockholders and participating securities |
$ |
34.5 |
|
|
$ |
(2.8) |
|
|
$ |
61.4 |
|
|
$ |
64.2 |
|
Less: Dividends and distributions on participating securities |
(0.1) |
|
|
(0.2) |
|
|
(0.5) |
|
|
(0.7) |
|
| Less: Undistributed earnings attributable to participating securities |
— |
|
|
— |
|
|
— |
|
|
— |
|
| Net income (loss) attributable to controlling stockholders — basic |
34.4 |
|
|
(3.0) |
|
|
60.9 |
|
|
63.5 |
|
| Add: Interest expense related to Convertible Notes under the if-converted method |
0.3 |
|
|
— |
|
|
1.0 |
|
|
1.0 |
|
| Add: Undistributed earnings attributable to participating securities |
— |
|
|
— |
|
|
— |
|
|
— |
|
| Net income (loss) attributable to controlling stockholders — dilutive |
$ |
34.7 |
|
|
$ |
(3.0) |
|
|
$ |
61.9 |
|
|
$ |
64.5 |
|
|
|
|
|
|
|
|
|
| Denominator: |
|
|
|
|
|
|
|
| Weighted-average number of common shares — basic |
87,721,756 |
|
|
79,335,173 |
|
|
86,784,895 |
|
|
78,407,028 |
|
| Weighted-average number of common shares — diluted |
90,762,820 |
|
|
79,335,173 |
|
|
89,928,741 |
|
|
82,069,464 |
|
| Basic earnings per common share |
$ |
0.39 |
|
|
$ |
(0.04) |
|
|
$ |
0.70 |
|
|
$ |
0.81 |
|
| Diluted earnings per common share |
$ |
0.38 |
|
|
$ |
(0.04) |
|
|
$ |
0.69 |
|
|
$ |
0.79 |
|
|
|
|
|
|
|
|
|
| Securities being allocated a portion of earnings: |
|
|
|
|
|
|
|
| Weighted-average number of OP units |
1,136,809 |
|
|
559,686 |
|
|
955,574 |
|
|
459,848 |
|
|
|
|
|
|
|
|
As of September 30, 2022 |
|
As of September 30, 2021 |
|
|
|
|
| Participating securities: |
|
|
|
|
|
|
|
| Unvested restricted common stock and unvested LTIP Units with time-based vesting conditions outstanding at period end |
392,602 |
|
|
581,301 |
|
|
|
|
|
| Potentially dilutive securities as of period end: |
|
|
|
|
|
|
|
Unvested restricted common stock and unvested LTIP Units with time-based vesting conditions |
392,602 |
|
|
581,301 |
|
|
|
|
|
| Restricted stock units |
60,402 |
|
|
81,846 |
|
|
|
|
|
| LTIP Units with market-based vesting conditions |
324,028 |
|
|
347,478 |
|
|
|
|
|
| Potential shares of common stock related to Convertible Notes |
6,517,086 |
|
|
349,175 |
|
|
|
|
|
|