| Schedule of Net Income Per Share, Basic and Diluted |
The following is a reconciliation of the numerator and denominator used in the computation of basic and diluted net income per share (dollars in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, | | Six months ended June 30, | | (dollar amounts in thousands) | | 2026 | | 2025 | | 2026 | | 2025 | | Numerator for basic and diluted net income per share: | | | | | | | | | | Net income | | $ | 74,481 | | | $ | 63,370 | | | $ | 134,433 | | | $ | 119,651 | | | Less: net income attributable to non-controlling interests | | (194) | | | (158) | | | (353) | | | (331) | | | Less: net income allocated to unvested RSUs and LTIP Units | | (377) | | | (229) | | | (739) | | | (455) | | | Net income available for common stockholders: basic | | 73,910 | | | 62,983 | | | 133,341 | | | 118,865 | | | Net income attributable to non-controlling interests | | 194 | | | 158 | | | 353 | | | 331 | | | Net income available for common stockholders: diluted | | $ | 74,104 | | | $ | 63,141 | | | $ | 133,694 | | | $ | 119,196 | | | | | | | | | | | | Denominator for basic and diluted net income per share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | Weighted average shares outstanding used in basic net income per share | | 216,260,528 | | | 197,551,003 | | | 213,235,988 | | | 193,030,913 | | Effects of dilutive securities: (1) | | | | | | | | | | OP Units and Vested LTIP Units | | 837,265 | | | 553,847 | | | 703,978 | | | 553,847 | | | Unvested RSUs and LTIP Units | | 587,456 | | | 913,324 | | | 617,082 | | | 867,491 | | | Forward sales | | 233,706 | | | 614,137 | | | 451,026 | | | 865,427 | | | Weighted average shares outstanding used in diluted net income per share | | 217,918,955 | | | 199,632,311 | | | 215,008,074 | | | 195,317,678 | |
_____________________________________ (1)The three months ended June 30, 2026 and 2025, respectively, exclude the impact of 39,420 and 151,652 unvested RSUs, unvested LTIP Units and unsettled forward equity sales, as the effect would have been antidilutive. The six months ended June 30, 2026 and 2025, respectively, exclude the impact of 32,024 and 128,621 unvested RSUs, unvested LTIP Units and unsettled forward equity sales, as the effect would have been antidilutive.
|