XML 16 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Changes in Stockholders' Equity (Deficit) (Unaudited) - USD ($)
$ in Thousands
Total
Regular Cash Dividend
Special Cash Dividend
Cumulative effect adjustment
Common Stock
Treasury Stock
Additional Paid-in Capital
Additional Paid-in Capital
Regular Cash Dividend
Additional Paid-in Capital
Special Cash Dividend
Retained Earnings (Accumulated Deficit)
Retained Earnings (Accumulated Deficit)
Cumulative effect adjustment
Non-controlling Interests
Balance (in shares) at Dec. 31, 2019         321,231,000 2,967,000            
Balance at Dec. 31, 2019 $ 3,837,081     $ (410) $ 3,189 $ (33,881) $ 3,112,384     $ 554,446 $ (410) $ 200,943
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity-based compensation (in shares)         3,836,000              
Equity-based compensation 7,105       $ 32   7,007         66
Distributions to non-controlling interest owners (6,028)                     (6,028)
Equity component of senior unsecured convertible notes, net (337)           (337)          
Treasury stock - tax withholdings (in shares)         942,000 942,000            
Treasury stock - tax withholdings (2,308)         $ (2,308)            
Net income (loss) (4,334,275)                 (4,310,861)   (23,414)
Balance (in shares) at Mar. 31, 2020         324,125,000 3,909,000            
Balance at Mar. 31, 2020 (499,172)       $ 3,221 $ (36,189) 3,119,054     (3,756,825)   171,567
Balance (in shares) at Dec. 31, 2019         321,231,000 2,967,000            
Balance at Dec. 31, 2019 3,837,081     $ (410) $ 3,189 $ (33,881) 3,112,384     554,446 $ (410) 200,943
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Net income (loss) (4,423,624)                      
Balance (in shares) at Jun. 30, 2020         320,984,000 4,161,000            
Balance at Jun. 30, 2020 (589,911)       $ 4,239 $ (36,507) 3,122,912     (3,849,768)   169,213
Balance (in shares) at Mar. 31, 2020         324,125,000 3,909,000            
Balance at Mar. 31, 2020 (499,172)       $ 3,221 $ (36,189) 3,119,054     (3,756,825)   171,567
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity-based compensation (in shares)         (2,889,000)              
Equity-based compensation 4,942       $ 1,018   3,858         66
Distributions to non-controlling interest owners (6,014)                     (6,014)
Treasury stock - tax withholdings (in shares)         252,000 252,000            
Treasury stock - tax withholdings (318)         $ (318)            
Net income (loss) (89,349)                 (92,943)   3,594
Balance (in shares) at Jun. 30, 2020         320,984,000 4,161,000            
Balance at Jun. 30, 2020 (589,911)       $ 4,239 $ (36,507) 3,122,912     (3,849,768)   169,213
Balance (in shares) at Dec. 31, 2020         20,093,000 0            
Balance at Dec. 31, 2020 1,012,739       $ 200 $ 0 965,654     (49,912)   96,797
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity-based compensation 2,198           1,709         489
Dividends to shareholders   $ (7,535)           $ (7,535)        
Distributions to non-controlling interest owners (6,029)                     (6,029)
Midstream Simplification (Note 2) 0           2,358         (2,358)
Common control transaction costs (4,111)           (4,111)          
Warrants exercised 6           6          
Net income (loss) (35,265)                 (43,592)   8,327
Balance (in shares) at Mar. 31, 2021         20,093,000 0            
Balance at Mar. 31, 2021 962,003       $ 200 $ 0 958,081     (93,504)   97,226
Balance (in shares) at Dec. 31, 2020         20,093,000 0            
Balance at Dec. 31, 2020 $ 1,012,739       $ 200 $ 0 965,654     (49,912)   96,797
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Repurchase of common stock (in shares) 190,783                      
Repurchase of common stock $ (14,600)                      
Warrants exercised (in shares) 3,259                      
Net income (loss) $ 46,044                      
Balance (in shares) at Jun. 30, 2021         19,904,000 191,000            
Balance at Jun. 30, 2021 1,021,773       $ 200 $ (14,560) 870,567     (20,140)   185,706
Balance (in shares) at Mar. 31, 2021         20,093,000 0            
Balance at Mar. 31, 2021 962,003       $ 200 $ 0 958,081     (93,504)   97,226
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity-based compensation 4,702           4,688         14
Dividends to shareholders   $ (8,090) $ (82,958)         $ (8,090) $ (82,958)      
Distributions to non-controlling interest owners (6,136)                     (6,136)
Common control transaction costs $ (1,321)           (1,321)          
Repurchase of common stock (in shares) 190,783       191,000 191,000            
Repurchase of common stock $ (14,560)         $ (14,560)            
Issuance of OMP common units, net of offering costs $ 86,657                     86,657
Warrants exercised (in shares) 3,192       2,000              
Warrants exercised $ 167           167          
Net income (loss) 81,309                 73,364   7,945
Balance (in shares) at Jun. 30, 2021         19,904,000 191,000            
Balance at Jun. 30, 2021 $ 1,021,773       $ 200 $ (14,560) $ 870,567     $ (20,140)   $ 185,706