XML 17 R5.htm IDEA: XBRL DOCUMENT v3.22.2.2
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) - USD ($)
$ in Thousands
Total
Regular Cash Dividend
Special Cash Dividend
Common Stock
Treasury Stock
Additional Paid-in Capital
Additional Paid-in Capital
Regular Cash Dividend
Additional Paid-in Capital
Special Cash Dividend
Retained Earnings
Retained Earnings
Regular Cash Dividend
Retained Earnings
Special Cash Dividend
Non-controlling Interests
Beginning balance, common stock (in shares) at Dec. 31, 2020       20,093,000                
Beginning balance at Dec. 31, 2020 $ 1,012,739     $ 200 $ 0 $ 965,654     $ (49,912)     $ 96,797
Beginning balance, treasury stock (in shares) at Dec. 31, 2020         0              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity-based compensation 2,198         1,709           489
Dividends   $ (7,535)         $ (7,535)          
Distributions to non-controlling interest owners (6,029)                     (6,029)
Midstream Simplification 0         2,358           (2,358)
Warrants exercised 6         6            
Common control transaction costs (4,111)         (4,111)            
Net income (loss) (35,265)               (43,592)     8,327
Ending balance, common stock (in shares) at Mar. 31, 2021       20,093,000                
Ending balance at Mar. 31, 2021 962,003     $ 200 $ 0 958,081     (93,504)     97,226
Ending balance, treasury stock (in shares) at Mar. 31, 2021         0              
Beginning balance, common stock (in shares) at Dec. 31, 2020       20,093,000                
Beginning balance at Dec. 31, 2020 $ 1,012,739     $ 200 $ 0 965,654     (49,912)     96,797
Beginning balance, treasury stock (in shares) at Dec. 31, 2020         0              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Repurchase of common stock (in shares) 190,783                      
Repurchase of common stock $ (14,600)                      
Net income (loss) 129,376                      
Ending balance, common stock (in shares) at Sep. 30, 2021       19,905,000                
Ending balance at Sep. 30, 2021 1,093,331     $ 200 $ (14,560) 866,992     51,810     188,889
Ending balance, treasury stock (in shares) at Sep. 30, 2021         191,000              
Beginning balance, common stock (in shares) at Mar. 31, 2021       20,093,000                
Beginning balance at Mar. 31, 2021 962,003     $ 200 $ 0 958,081     (93,504)     97,226
Beginning balance, treasury stock (in shares) at Mar. 31, 2021         0              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity-based compensation 4,702         4,688           14
Dividends   (8,090) $ (82,958)       (8,090) $ (82,958)        
Distributions to non-controlling interest owners (6,136)                     (6,136)
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
Warrants exercised (in shares)       2,000                
Warrants exercised 167         167            
Common control transaction costs (1,321)         (1,321)            
Net income (loss) 81,309               73,364     7,945
Ending balance, common stock (in shares) at Jun. 30, 2021       19,904,000                
Ending balance at Jun. 30, 2021 1,021,773     $ 200 $ (14,560) 870,567     (20,140)     185,706
Ending balance, treasury stock (in shares) at Jun. 30, 2021         191,000              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity-based compensation 4,287         4,143           144
Dividends   (7,765)         $ (7,765)          
Distributions to non-controlling interest owners $ (8,278)                     (8,278)
Repurchase of common stock (in shares) 0                      
Warrants exercised (in shares)       1,000                
Warrants exercised $ 68         68            
Common control transaction costs (21)         (21)            
Other (65)                     (65)
Net income (loss) 83,332               71,950     11,382
Ending balance, common stock (in shares) at Sep. 30, 2021       19,905,000                
Ending balance at Sep. 30, 2021 $ 1,093,331     $ 200 $ (14,560) 866,992     51,810     188,889
Ending balance, treasury stock (in shares) at Sep. 30, 2021         191,000              
Beginning balance, common stock (in shares) at Dec. 31, 2021 19,276,181     19,276,000                
Beginning balance at Dec. 31, 2021 $ 1,221,573     $ 200 $ (100,000) 863,010     269,690     188,673
Beginning balance, treasury stock (in shares) at Dec. 31, 2021 871,018       871,000              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity-based compensation (in shares)       94,000                
Equity-based compensation $ 4,848         4,800           48
Tax withholding on vesting of equity-based awards (in shares)       31,000 31,000              
Tax withholding on vesting of equity-based awards (4,132)       $ (4,132)              
Modification of equity-based awards and Replacement equity awards issued in Merger (226)         (226)            
Dividends   (73,074)               $ (73,074)    
Warrants exercised (in shares)       233,000                
Warrants exercised 15,692     $ 3   15,689            
Net income (loss) 468,314               466,003     2,311
OMP Merger (191,032)                     (191,032)
Ending balance, common stock (in shares) at Mar. 31, 2022       19,572,000                
Ending balance at Mar. 31, 2022 $ 1,441,963     $ 203 $ (104,132) 883,273     662,619     0
Ending balance, treasury stock (in shares) at Mar. 31, 2022         902,000              
Beginning balance, common stock (in shares) at Dec. 31, 2021 19,276,181     19,276,000                
Beginning balance at Dec. 31, 2021 $ 1,221,573     $ 200 $ (100,000) 863,010     269,690     188,673
Beginning balance, treasury stock (in shares) at Dec. 31, 2021 871,018       871,000              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Repurchase of common stock (in shares) 1,174,756                      
Repurchase of common stock $ (124,800)                      
Warrants exercised (in shares) 626,998                      
Net income (loss) $ 1,480,904                      
Ending balance, common stock (in shares) at Sep. 30, 2022 41,555,328     41,555,000                
Ending balance at Sep. 30, 2022 $ 4,470,813     $ 438 $ (224,845) 3,469,622     1,225,598     0
Ending balance, treasury stock (in shares) at Sep. 30, 2022 2,045,774       2,046,000              
Beginning balance, common stock (in shares) at Mar. 31, 2022       19,572,000                
Beginning balance at Mar. 31, 2022 $ 1,441,963     $ 203 $ (104,132) 883,273     662,619     0
Beginning balance, treasury stock (in shares) at Mar. 31, 2022         902,000              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity-based compensation (in shares)       11,000                
Equity-based compensation 4,815         4,815            
Tax withholding on vesting of equity-based awards (in shares)       4,000 4,000              
Tax withholding on vesting of equity-based awards (657)       $ (657)              
Transfer of equity plan shares from treasury (in shares)         (35,000)              
Transfer of equity plan shares from treasury 0       $ 4,789 (4,789)            
Dividends   (71,961) $ (307,408)             (71,961) $ (307,408)  
Warrants exercised (in shares)       84,000                
Warrants exercised 505     $ 3   502            
Net income (loss) 130,839               130,839      
Ending balance, common stock (in shares) at Jun. 30, 2022       19,663,000                
Ending balance at Jun. 30, 2022 1,198,096     $ 206 $ (100,000) 883,801     414,089     0
Ending balance, treasury stock (in shares) at Jun. 30, 2022         871,000              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Equity-based compensation (in shares)       626,000                
Equity-based compensation 30,688     $ 4   30,684            
Tax withholding on vesting of equity-based awards (in shares)       286,000                
Tax withholding on vesting of equity-based awards (31,979)         (31,979)            
Modification of equity-based awards and Replacement equity awards issued in Merger 27,402         27,402            
Dividends   $ (70,242)               $ (70,242)    
Shares issued in Merger (shares)       22,672,000                
Shares issued in Merger 2,478,036     $ 227   2,477,809            
Replacement warrants issued in Merger $ 79,774         79,774            
Repurchase of common stock (in shares) 1,174,756     1,175,000 1,175,000              
Repurchase of common stock $ (124,845)       $ (124,845)              
Warrants exercised (in shares) 98,518     55,000                
Warrants exercised $ 2,132     $ 1   2,131            
Net income (loss) $ 881,751               881,751      
Ending balance, common stock (in shares) at Sep. 30, 2022 41,555,328     41,555,000                
Ending balance at Sep. 30, 2022 $ 4,470,813     $ 438 $ (224,845) $ 3,469,622     $ 1,225,598     $ 0
Ending balance, treasury stock (in shares) at Sep. 30, 2022 2,045,774       2,046,000