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) (4,470,721)                      
Balance (in shares) at Sep. 30, 2020         320,931,000 4,196,000            
Balance at Sep. 30, 2020 (638,151)       $ 3,232 $ (36,532) 3,128,752     (3,905,467)   171,864
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
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity-based compensation (in shares)         (18,000)              
Equity-based compensation 4,902       $ (1,007)   5,840         69
Distributions to non-controlling interest owners (6,020)                     (6,020)
Treasury stock - tax withholdings (in shares)         35,000 35,000            
Treasury stock - tax withholdings (25)         $ (25)            
Net income (loss) (47,097)                 (55,699)   8,602
Balance (in shares) at Sep. 30, 2020         320,931,000 4,196,000            
Balance at Sep. 30, 2020 (638,151)       $ 3,232 $ (36,532) 3,128,752     (3,905,467)   171,864
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]                        
Warrants exercised (in shares) 6,050                      
Repurchase of common stock (in shares) (190,783)                      
Repurchase of common stock $ (14,600)                      
Net income (loss) 129,376                      
Balance (in shares) at Sep. 30, 2021         19,905,000 191,000            
Balance at Sep. 30, 2021 1,093,331       $ 200 $ (14,560) 866,992     51,810   188,889
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)          
Warrants exercised (in shares)         2,000              
Warrants exercised 167           167          
Repurchase of common stock (in shares)         (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
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
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity-based compensation 4,287           4,143         144
Dividends to shareholders (7,765)             $ (7,765)        
Distributions to non-controlling interest owners (8,278)                     (8,278)
Common control transaction costs $ (21)           (21)          
Warrants exercised (in shares) 2,791       1,000              
Warrants exercised $ 68           68          
Other (65)                     (65)
Net income (loss) 83,332                 71,950   11,382
Balance (in shares) at Sep. 30, 2021         19,905,000 191,000            
Balance at Sep. 30, 2021 $ 1,093,331       $ 200 $ (14,560) $ 866,992     $ 51,810   $ 188,889