How does Aplus amortize the fair value of phantom units?
Aplus Franchise · 2024 FDDAnswer from 2024 FDD Document
| Payment Date | Per Unit Distribution | Total Cash | Distribution to IDR | |
|---|---|---|---|---|
| Distribution | Holders | |||
| February 19, 2021 | $ 0.8255 | $ 69 | $ 18 | |
| May 19, 2021 | 0.8255 | 69 | 18 | |
| August 19, 2021 | 0.8255 | 69 | 18 | |
| November 19, 2021 | 0.8255 | 69 | 18 | |
| February 18, 2022 | 0.8255 | 69 | 18 | |
| May 19, 2022 | 0.8255 | 69 | 18 | |
| August 19, 2022 | 0.8255 | 69 | 18 | |
| November 18, 2022 | 0.8255 | 69 | 18 | |
| February 21, 2023 | 0.8255 | 69 | 18 | |
| May 22, 2023 | 0.8420 | 71 | 19 | |
| August 21, 2023 | 0.8420 | 71 | 19 | |
| November 20, 2023 | 0.8420 | 71 | 19 | |
| February 20, 2024 | 0.8420 | 71 | 19 |
18. Unit-Based Compensation
The Partnership has issued phantom units to its employees and non-employee directors, which vest 60% after three years and 40% after five years. Phantom units have the right to receive distributions prior to vesting. The fair value of these units is the market price of our common units on the grant date, and is amortized over the five-year vesting period using the straight-line method. Unit-based compensation expense related to the Partnership included in our consolidated statements of operations and comprehensive income was $17 million, $14 million and $16 million for the years ended December 31, 2023, 2022 and 2021, respectively. The total fair value of phantom units vested for the years ended December 31, 2023, 2022 and 2021, was $30 million, $22 million and $20 million, respectively, based on the market price of SUN's common units as of the vesting date. Unre
Source: Item 22 — CONTRACTS (FDD page 68)
What This Means (2024 FDD)
According to Aplus's 2024 Franchise Disclosure Document, the company has issued phantom units to its employees and non-employee directors. These phantom units vest 60% after three years and the remaining 40% after five years. Even before vesting, these units have the right to receive distributions.
The fair value of these phantom units is determined by the market price of Aplus's common units on the date they are granted. This fair value is then amortized over the five-year vesting period. The method used for amortization is the straight-line method, meaning the cost is evenly distributed over the vesting period.
For the years ending December 31, 2023, 2022, and 2021, Aplus's consolidated statements of operations and comprehensive income included unit-based compensation expenses of $17 million, $14 million, and $16 million, respectively. The total fair value of phantom units vested during these years was $30 million, $22 million, and $20 million, respectively, based on the market price of SUN's common units as of each vesting date. As of December 31, 2023, the unrecognized compensation expenses related to unvested phantom units totaled $33 million, which Aplus expects to recognize over a weighted average period of 4 years. The fair value of unvested phantom units outstanding as of December 31, 2023, and 2022 totaled $96 million and $79 million, respectively.