XML 30 R5.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed Consolidated Statements of Equity (Unaudited) - USD ($)
$ in Thousands
Total
Class B Common Stock
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid-in Capital
Accumulated Deficit
Total Earthstone Energy, Inc. Equity
Noncontrolling Interest
Restricted Stock Units
Common Stock
Class A Common Stock
Beginning balance (in shares) at Dec. 31, 2017     27,584,638 36,052,169          
Beginning balance at Dec. 31, 2017 $ 725,732   $ 28 $ 36 $ 503,932 $ (224,822) $ 279,174 $ 446,558  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Stock-based compensation expense 1,940       1,940   1,940    
Vesting of restricted stock units, net of taxes paid (in shares)                 86,272
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)     28,664            
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (466)       (466)   (466)    
Cancellation of treasury shares (in shares)     (28,664)            
Class B Common Stock converted to Class A Common Stock (in shares)     194,046 (194,046)          
Class B Common Stock converted to Class A Common Stock         2,409   2,409 (2,409)  
Net income 12,191         5,321 5,321 6,870  
Ending balance (in shares) at Mar. 31, 2018     27,864,956 35,858,123          
Ending balance at Mar. 31, 2018 739,397   $ 28 $ 36 507,815 (219,501) 288,378 451,019  
Beginning balance (in shares) at Dec. 31, 2017     27,584,638 36,052,169          
Beginning balance at Dec. 31, 2017 725,732   $ 28 $ 36 503,932 (224,822) 279,174 446,558  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Class B Common Stock converted to Class A Common Stock (in shares)   389,135              
Net income 14,227                
Ending balance (in shares) at Sep. 30, 2018     28,400,421 35,663,034          
Ending balance at Sep. 30, 2018 744,093   $ 28 $ 36 512,960 (218,627) 294,397 449,696  
Beginning balance (in shares) at Mar. 31, 2018     27,864,956 35,858,123          
Beginning balance at Mar. 31, 2018 739,397   $ 28 $ 36 507,815 (219,501) 288,378 451,019  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Stock-based compensation expense 2,073       2,073   2,073    
Vesting of restricted stock units, net of taxes paid (in shares)                 255,313
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)     83,762            
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (648)       (648)   (648)    
Cancellation of treasury shares (in shares)     (83,762)            
Class B Common Stock converted to Class A Common Stock (in shares)     11,195 (11,195)          
Class B Common Stock converted to Class A Common Stock 0       141   141 (141)  
Net income 1,472         650 650 822  
Ending balance (in shares) at Jun. 30, 2018     28,131,464 35,846,928          
Ending balance at Jun. 30, 2018 742,294   $ 28 $ 36 509,381 (218,851) 290,594 451,700  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Stock-based compensation expense 1,522       1,522   1,522    
Vesting of restricted stock units, net of taxes paid (in shares)                 85,063
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)     30,511            
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (287)       (287)   (287)    
Cancellation of treasury shares (in shares)     (30,511)            
Class B Common Stock converted to Class A Common Stock (in shares)   183,894 183,894 (183,894)          
Class B Common Stock converted to Class A Common Stock         2,344   2,344 (2,344)  
Net income 564         224 224 340  
Ending balance (in shares) at Sep. 30, 2018     28,400,421 35,663,034          
Ending balance at Sep. 30, 2018 744,093   $ 28 $ 36 512,960 (218,627) 294,397 449,696  
Beginning balance (in shares) at Dec. 31, 2018     28,696,321 35,452,178          
Beginning balance at Dec. 31, 2018 826,492   $ 29 $ 35 517,073 (182,497) 334,640 491,852  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Stock-based compensation expense 2,212       2,212   2,212    
Vesting of restricted stock units, net of taxes paid (in shares)                 166,140
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)     59,261            
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (396)       (396)   (396)    
Cancellation of treasury shares (in shares)     (59,261)            
Net income (38,443)         (17,204) (17,204) (21,239)  
Ending balance (in shares) at Mar. 31, 2019     28,862,461 35,452,178          
Ending balance at Mar. 31, 2019 790,031   $ 29 $ 35 518,889 (199,634) 319,319 470,712  
Beginning balance (in shares) at Dec. 31, 2018     28,696,321 35,452,178          
Beginning balance at Dec. 31, 2018 826,492   $ 29 $ 35 517,073 (182,497) 334,640 491,852  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Class B Common Stock converted to Class A Common Stock (in shares)   35,732              
Net income 7,220                
Ending balance (in shares) at Sep. 30, 2019     29,150,220 35,416,446          
Ending balance at Sep. 30, 2019 839,731   $ 29 $ 35 523,402 (179,087) 344,379 495,352  
Beginning balance (in shares) at Mar. 31, 2019     28,862,461 35,452,178          
Beginning balance at Mar. 31, 2019 790,031   $ 29 $ 35 518,889 (199,634) 319,319 470,712  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Stock-based compensation expense 2,261       2,261   2,261    
Vesting of restricted stock units, net of taxes paid (in shares)                 133,311
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)     43,344            
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (265)       (265)   (265)    
Cancellation of treasury shares (in shares)     (43,344)            
Class B Common Stock converted to Class A Common Stock (in shares)     35,732 (35,732)          
Class B Common Stock converted to Class A Common Stock 0       476   476 (476)  
Net income 19,536         8,777 8,777 10,759  
Ending balance (in shares) at Jun. 30, 2019     29,031,504 35,416,446          
Ending balance at Jun. 30, 2019 811,563   $ 29 $ 35 521,361 (190,857) 330,568 480,995  
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Stock-based compensation expense 2,207       2,207   2,207    
Vesting of restricted stock units, net of taxes paid (in shares)                 118,716
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)     49,111            
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (166)       (166)   (166)    
Cancellation of treasury shares (in shares)     (49,111)            
Class B Common Stock converted to Class A Common Stock (in shares)   35,732              
Net income 26,127         11,770 11,770 14,357  
Ending balance (in shares) at Sep. 30, 2019     29,150,220 35,416,446          
Ending balance at Sep. 30, 2019 $ 839,731   $ 29 $ 35 $ 523,402 $ (179,087) $ 344,379 $ 495,352