XML 15 R5.htm IDEA: XBRL DOCUMENT v3.24.3
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF EQUITY - USD ($)
Total
Preferred Stock
Common Stock
Additional Paid in Capital
Retained Earning (Deficit)
Common Limited Partners’ Capital
Series A Preferred Units
Series A Preferred Units
Preferred Stock
Series A Preferred Units
Common Limited Partners’ Capital
Beginning balance at Dec. 31, 2022 $ 764,818,000   $ 0 $ 0 $ 0 $ 679,491,000 $ 0   $ 85,327,000
Increase (Decrease) in Partners​Capital​ [Roll Forward]                  
Profit Loss Excluding Subsidiary Income (15,909,000)         (18,548,000)     2,639,000
Equity compensation 1,929,000         1,929,000      
Tax withholdings and associated payments on vested SMLP LTIP awards (1,136,000)         (1,136,000)      
Ending balance at Mar. 31, 2023 749,702,000   0 0 0 661,736,000 0   87,966,000
Beginning balance at Dec. 31, 2022 764,818,000   0 0 0 679,491,000 0   85,327,000
Ending balance at Sep. 30, 2023 735,990,000   0 0 0 642,221,000 0   93,769,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) (32,694,000)                
Beginning balance at Mar. 31, 2023 749,702,000   0 0 0 661,736,000 0   87,966,000
Increase (Decrease) in Partners​Capital​ [Roll Forward]                  
Profit Loss Excluding Subsidiary Income (17,036,000)         (19,835,000)     2,799,000
Equity compensation 1,833,000         1,833,000      
Tax withholdings and associated payments on vested SMLP LTIP awards (148,000)         (148,000)      
Ending balance at Jun. 30, 2023 734,351,000   0 0 0 643,586,000 0   90,765,000
Increase (Decrease) in Partners​Capital​ [Roll Forward]                  
Profit Loss Excluding Subsidiary Income 251,000         (2,753,000)     3,004,000
Equity compensation 1,396,000         1,396,000      
Tax withholdings and associated payments on vested SMLP LTIP awards (8,000)         (8,000)      
Ending balance at Sep. 30, 2023 735,990,000   0 0 0 642,221,000 $ 0   93,769,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) 251,000                
Beginning balance at Dec. 31, 2023 718,563,000         621,670,000     96,893,000
Increase (Decrease) in Partners​Capital​ [Roll Forward]                  
Profit Loss Excluding Subsidiary Income 129,157,000         125,937,000     3,220,000
Equity compensation 2,772,000         2,772,000      
Tax withholdings and associated payments on vested SMLP LTIP awards (1,878,000)         (1,878,000)      
Ending balance at Mar. 31, 2024 848,614,000         748,501,000     100,113,000
Beginning balance at Dec. 31, 2023 718,563,000         621,670,000     96,893,000
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) (100,035,000)                
Corporate Reorganization     10,648,685            
Ending balance at Sep. 30, 2024 651,484,000   106,000 702,357,000 (157,798,000) 0   $ 106,819,000 0
Beginning balance at Mar. 31, 2024 848,614,000         748,501,000     100,113,000
Increase (Decrease) in Partners​Capital​ [Roll Forward]                  
Profit Loss Excluding Subsidiary Income (27,644,000)         (30,957,000)     3,313,000
Equity compensation 2,086,000         2,086,000      
Tax withholdings and associated payments on vested SMLP LTIP awards (4,000)         (4,000)      
Ending balance at Jun. 30, 2024 823,052,000         719,626,000     103,426,000
Increase (Decrease) in Partners​Capital​ [Roll Forward]                  
Tax withholdings and associated payments on vested SMLP LTIP awards           0     0
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Net income (loss) (201,548,000) $ 2,258,000     (157,798,000) (47,143,000)     1,135,000
Equity compensation 1,840,000     1,283,000   557,000      
Corporate Reorganization   $ 104,561,000 106,000 672,934,000   (673,040,000)     (104,561,000)
Tax impact of Corporate Reorganization 28,140,000     28,140,000          
Ending balance at Sep. 30, 2024 $ 651,484,000   $ 106,000 $ 702,357,000 $ (157,798,000) $ 0   $ 106,819,000 $ 0