| 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 our common stock is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Three Months Ended March 31, |
|
|
|
2025 |
|
2024 |
|
|
|
|
| Numerator: |
(in millions, except share and per share data) |
Net income (loss) attributable to controlling stockholders and participating securities |
$ |
56.6 |
|
|
$ |
123.0 |
|
|
|
|
|
Less: Dividends and distributions on participating securities |
(0.5) |
|
|
(0.4) |
|
|
|
|
|
| Less: Undistributed earnings attributable to participating securities |
— |
|
|
(0.5) |
|
|
|
|
|
| Net income (loss) attributable to controlling stockholders — basic |
56.1 |
|
|
122.1 |
|
|
|
|
|
| Add: Interest expense related to Convertible Notes under the if-converted method |
4.5 |
|
|
6.2 |
|
|
|
|
|
| Add: Undistributed earnings attributable to participating securities |
— |
|
|
0.5 |
|
|
|
|
|
| Net income (loss) attributable to controlling stockholders — dilutive |
$ |
60.6 |
|
|
$ |
128.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Denominator: |
|
|
|
|
|
|
|
| Weighted-average number of common shares — basic |
119,381,781 |
|
|
112,617,809 |
|
|
|
|
|
| Weighted-average number of common shares — diluted |
137,956,858 |
|
|
130,998,775 |
|
|
|
|
|
| Basic earnings per common share |
$ |
0.47 |
|
|
$ |
1.08 |
|
|
|
|
|
| Diluted earnings per common share |
$ |
0.44 |
|
|
$ |
0.98 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Securities being allocated a portion of earnings: |
|
|
|
|
|
|
|
| Weighted-average number of OP units |
1,447,380 |
|
|
1,393,885 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, |
|
|
|
|
|
2025 |
|
2024 |
|
|
|
|
| Participating securities: |
|
|
|
|
|
|
|
| Unvested restricted common stock and unvested LTIP Units with time-based vesting conditions outstanding at period end |
1,254,135 |
|
|
982,670 |
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2025 |
|
2024 |
|
|
|
|
| Potentially dilutive securities as of period end that were not dilutive for the presented periods: |
Unvested restricted common stock and unvested LTIP Units with time-based vesting conditions |
1,254,135 |
|
|
982,670 |
|
|
|
|
|
| Restricted stock units |
57,446 |
|
|
80,438 |
|
|
|
|
|
| LTIP Units with market-based vesting conditions |
282,034 |
|
|
407,584 |
|
|
|
|
|
LTIP Units with performance-based vesting conditions |
247,759 |
|
|
128,024 |
|
|
|
|
|
| Potential shares of common stock related to Convertible Notes |
— |
|
|
— |
|
|
|
|
|
|