XML 41 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Thousands
Total
Class A Common Stock
Class B Common Stock
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Series I Preferred Stock
Treasury Stock
Additional Paid-in Capital
Retained Earnings (Accumulated Deficit)
Noncontrolling Interest
Common stock outstanding, beginning balance (in shares) at Dec. 31, 2021       41,954,000 127,536,000          
Preferred stock outstanding, beginning balance (in shares) at Dec. 31, 2021           1,000        
Treasury stock, beginning balance (in shares) at Dec. 31, 2021             1,151,000      
Balance at beginning of period at Dec. 31, 2021 $ 694,644     $ 4 $ 13 $ 0 $ (18,448) $ 720,016 $ (19,376) $ 12,435
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income (loss) 99,343               96,674 2,669
Contributions 1,533                 1,533
Distributions (7,884)                 (7,884)
Repurchase of noncontrolling interest (4,060)                 (4,060)
Dividend to Class A common stock (27,509)             (12,168) (15,341)  
Equity based compensation 16,384             6,899   9,485
Change in deferred taxes related to basis in OpCo (26,351)             (26,351)    
Change in deferred taxes related to basis differences associated with Equity Transactions (5,599)             (5,599)    
Change in equity associated with the Equity Transactions (in shares)       6,328,000 (8,891,000)          
Change in equity associated with the Equity Transactions 121,790     $ 1 $ (1)     121,790    
Common stock outstanding, ending balance (in shares) at Dec. 31, 2022       48,282,000 118,645,000          
Preferred stock outstanding, ending balance (in shares) at Dec. 31, 2022           1,000        
Treasury stock, ending balance (in shares) at Dec. 31, 2022             1,151,000      
Balance at end of period at Dec. 31, 2022 862,291     $ 5 $ 12 $ 0 $ (18,448) 804,587 61,957 14,178
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income (loss) 68,082               67,610 472
Contributions 4,738                 4,738
Distributions (2,500)                 (2,500)
Dividend to Class A common stock (34,120)               (34,120)  
Equity-based compensation (in shares)       80,000     (80,000)      
Equity based compensation 39,785           $ 1,305 25,681   12,799
Change in deferred taxes related to basis differences associated with the Class A Conversions (79,378)             (79,378)    
Change in deferred taxes related to basis differences associated with Equity Transactions (13,122)             (13,122)    
Change in equity associated with the Equity Transactions (in shares)       12,650,000            
Change in equity associated with the Equity Transactions 209,167     $ 1       209,166    
Change in equity associated with the Class A Conversions (in shares)       30,597,000 (30,597,000)          
Change in equity associated with the Class A Conversions $ 679,567     $ 3 $ (3)     679,567    
Common stock outstanding, ending balance (in shares) at Dec. 31, 2023   91,608,800 88,048,124 91,609,000 88,048,000          
Preferred stock outstanding, ending balance (in shares) at Dec. 31, 2023 1,000         1,000        
Treasury stock, ending balance (in shares) at Dec. 31, 2023 1,071,553           1,071,000      
Balance at end of period at Dec. 31, 2023 $ 1,734,510     $ 9 $ 9 $ 0 $ (17,143) 1,626,501 95,447 29,687
Increase (Decrease) in Stockholders' Equity [Roll Forward]                    
Net income (loss) (115,820)               (114,605) (1,215)
Contributions 4,280                 4,280
Distributions (10,111)                 (10,111)
Dividend to Class A common stock (65,075)             (19,482) (45,593)  
Equity-based compensation (in shares)       108,000            
Equity based compensation 118,475             131,850   (13,375)
Change in deferred taxes related to basis differences associated with the SilverBow Merger (31,454)             (31,454)    
Change in deferred taxes related to basis differences associated with Equity Transactions (53,272)             (53,272)    
Repurchase of redeemable noncontrolling interest 723             653   70
Change in equity associated with the Equity Transactions (in shares)       44,525,000 (22,100,000)          
Change in equity associated with the Equity Transactions 821,533     $ 5 $ (2)     821,530    
Changes in equity associated with the SilverBow Merger (in shares)       51,562,000     630,000      
Changes in equity associated with the SilverBow Merger 747,519     $ 5     $ (7,442) 754,956    
Repurchases of Class A common stock (in shares)       (733,000)     (733,000)      
Repurchases of Class A common stock $ (11,677)           $ (7,845) (3,832)    
Common stock outstanding, ending balance (in shares) at Dec. 31, 2024   187,070,725 65,948,124 187,071,000 65,948,000          
Preferred stock outstanding, ending balance (in shares) at Dec. 31, 2024 1,000         1,000        
Treasury stock, ending balance (in shares) at Dec. 31, 2024 2,434,484           2,434,000      
Balance at end of period at Dec. 31, 2024 $ 3,139,631     $ 19 $ 7 $ 0 $ (32,430) $ 3,227,450 $ (64,751) $ 9,336