XML 59 R45.htm IDEA: XBRL DOCUMENT v3.22.4
Share and Unit-based Plans (Tables)
12 Months Ended
Dec. 31, 2022
Share-Based Payment Arrangement [Abstract]  
Summary of Activity of Non-vested Stock Units The following table summarizes the activity of non-vested stock units during the years ended December 31, 2022, 2021 and 2020:
 202220212020
 UnitsWeighted
Average
Grant Date
Fair Value
UnitsWeighted
Average
Grant Date
Fair Value
UnitsWeighted
Average
Grant Date
Fair Value
Balance at beginning of year266,505 $19.05 309,845 $21.47 199,987 $43.59 
Granted209,146 13.43 169,112 14.61 253,184 14.14 
Vested(180,597)19.84 (211,465)19.03 (140,224)39.53 
Forfeited— — (987)22.12 (3,102)32.62 
Balance at end of year295,054 $14.58 266,505 $19.05 309,845 $21.47 
Schedule of LTIP Units Granted The Company has granted the following LTI units during the years ended December 31, 2022, 2021 and 2020:
Grant DateUnitsTypeFair Value per LTI UnitVest Date
1/1/2020154,158 Service-based$26.92 12/31/2022
1/1/2020321,940 Market-indexed$27.80 12/31/2022
3/1/202039,176 Service-based$20.42 2/28/2023
3/1/202037,592 Market-indexed$21.28 2/28/2023
552,866 
1/1/2021576,378 Service-based$10.67 12/31/2023
1/1/20211,005,073 Performance-based$9.85 12/31/2023
1,581,451 
1/1/2022376,153 Service-based$17.28 12/31/2024
1/1/2022716,545 Performance-based$15.77 12/31/2024
1,092,698 
Schedule LTIP Units Valuation Assumptions
The fair value of the market-indexed LTI Units and performance-based LTI Units (Level 3) were estimated on the date of grant using a Monte Carlo Simulation model that based on the following assumptions:
Grant DateRisk Free Interest RateExpected Volatility
1/1/20201.62 %26.08 %
3/1/20200.85 %28.34 %
1/1/20210.17 %62.82 %
1/1/20220.97 %70.83 %
Summary of Activity of Stock Options The following table summarizes the activity of the non-vested LTI Units during the years ended December 31, 2022, 2021 and 2020:
 202220212020
 UnitsWeighted
Average
Grant Date
Fair Value
UnitsWeighted
Average
Grant Date
Fair Value
UnitsWeighted
Average
Grant Date
Fair Value
Balance at beginning of year1,837,691 $14.14 784,052 $28.11 616,219 $39.04 
Granted1,092,698 16.29 1,581,451 10.15 552,866 26.59 
Vested(386,828)15.86 (286,373)17.62 (102,884)40.19 
Forfeited(328,394)27.64 (241,439)29.25 (282,149)44.28 
Balance at end of year2,215,167 $12.90 1,837,691 $14.14 784,052 $28.11 
The following table summarizes the activity of stock options for the years ended December 31, 2022, 2021 and 2020:
 202220212020
 OptionsWeighted
Average
Exercise
Price
OptionsWeighted
Average
Exercise
Price
OptionsWeighted
Average
Exercise
Price
Balance at beginning of year37,515 $54.34 37,515 $54.34 35,565 $57.32 
Granted(1)— — — — 1,950 — 
Forfeited(11,144)$53.82 — — — — 
Balance at end of year26,371 $54.56 37,515 $54.34 37,515 $54.34 

(1)Pursuant to the terms of the Company's equity plan, the exercise price and number of options were adjusted so that the stock dividend paid on June 3, 2020 had no negative impact on the outstanding stock options (See Note 14–Stockholders' Equity).
Summary of Activity of Non-vested Phantom Stock Units The following table summarizes the activity of the non-vested phantom stock units for the years ended December 31, 2022, 2021 and 2020:
 202220212020
 Stock UnitsWeighted
Average
Grant Date
Fair Value
Stock UnitsWeighted
Average
Grant Date
Fair Value
Stock UnitsWeighted
Average
Grant Date
Fair Value
Balance at beginning of year— $— 4,662 $35.35 7,216 $43.29 
Granted61,420 14.35 17,554 12.09 24,576 17.11 
Vested(27,381)14.55 (22,216)16.97 (27,130)20.94 
Balance at end of year34,039 $14.19 — $— 4,662 $35.35 
Compensation Cost Under the Share and Unit-based Plans
The following summarizes the compensation cost under the share and unit-based plans for the years ended December 31, 2022, 2021 and 2019:
        
202220212020
Stock units$3,110 $3,173 $4,159 
LTI units18,611 14,448 13,339 
Phantom stock units398 377 568 
$22,119 $17,998 $18,066