XML 17 R5.htm IDEA: XBRL DOCUMENT v3.20.2
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
Cumulative Effect, Period of Adoption, Adjustment
Cumulative Effect, Period of Adoption, Adjustment
Accumulated Deficit
Cumulative Effect, Period of Adoption, Adjustment
Total Earthstone Energy, Inc. Equity
Cumulative Effect, Period of Adoption, Adjustment
Noncontrolling Interest
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
ASC 842 implementation $ 826,492   $ 29 $ 35 $ 517,073 $ (182,497) $ 334,640 $ 491,852   $ 166 $ 67 $ 67 $ 99
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   166 67 67 99
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
ASC 842 implementation 790,031   $ 29 $ 35 518,889 (199,634) 319,319 470,712   166 67 67 99
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 (loss) (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          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Accounting Standards Update [Extensible List] us-gaap:AccountingStandardsUpdate201602Member                        
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   166 67 67 99
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
ASC 842 implementation 811,563   $ 29 $ 35 521,361 (190,857) 330,568 480,995   $ 166 $ 67 $ 67 $ 99
Class B Common Stock converted to Class A Common Stock (in shares)   35,732                      
Net income (loss) (18,907)                        
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]                          
ASC 842 implementation 790,031   $ 29 $ 35 518,889 (199,634) 319,319 470,712          
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]                          
ASC 842 implementation 811,563   $ 29 $ 35 521,361 (190,857) 330,568 480,995          
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 (35,732)                  
Class B Common Stock converted to Class A Common Stock 0       476   476 (476)          
Net income (loss) 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]                          
Accounting Standards Update [Extensible List] us-gaap:AccountingStandardsUpdate201602Member                        
ASC 842 implementation $ 811,563   29 35 521,361 (190,857) 330,568 480,995          
ASC 842 implementation 835,751   $ 29 $ 35 527,246 (181,711) 345,599 490,152          
Beginning balance (in shares) at Dec. 31, 2019     29,421,131 35,260,680                  
Beginning balance at Dec. 31, 2019 835,751   $ 29 $ 35 527,246 (181,711) 345,599 490,152          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
ASC 842 implementation 874,946   30 $ 35 532,623 (165,003) 367,685 507,261          
Stock-based compensation expense 2,694       2,694   2,694            
Vesting of restricted stock units, net of taxes paid (in shares)                 231,834        
Vesting of restricted stock units, net of taxes paid 1   $ 1       1            
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)     75,695                    
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (214)       (214)   (214)            
Cancellation of treasury shares (in shares)     (75,695)                    
Class B Common Stock converted to Class A Common Stock (in shares)     199,993 (199,993)                  
Class B Common Stock converted to Class A Common Stock 0       2,897   2,897 (2,897)          
Net income (loss) 36,714         16,708 16,708 20,006          
Ending balance (in shares) at Mar. 31, 2020     29,852,958 35,060,687                  
Ending balance at Mar. 31, 2020 874,946   $ 30 $ 35 532,623 (165,003) 367,685 507,261          
Beginning balance (in shares) at Dec. 31, 2019     29,421,131 35,260,680                  
Beginning balance at Dec. 31, 2019 835,751   $ 29 $ 35 527,246 (181,711) 345,599 490,152          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
ASC 842 implementation 841,435   $ 30 $ 35 535,049 (181,342) 353,772 487,663          
Class B Common Stock converted to Class A Common Stock (in shares)   201,993                      
Net income (loss) 805                        
Ending balance (in shares) at Jun. 30, 2020     30,020,357 35,058,687                  
Ending balance at Jun. 30, 2020 841,435   $ 30 $ 35 535,049 (181,342) 353,772 487,663          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
ASC 842 implementation 874,946   $ 30 $ 35 532,623 (165,003) 367,685 507,261          
Beginning balance (in shares) at Mar. 31, 2020     29,852,958 35,060,687                  
Beginning balance at Mar. 31, 2020 874,946   $ 30 $ 35 532,623 (165,003) 367,685 507,261          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
ASC 842 implementation 841,435   $ 30 $ 35 535,049 (181,342) 353,772 487,663          
Stock-based compensation expense 2,568       2,568   2,568            
Vesting of restricted stock units, net of taxes paid (in shares)                 165,399        
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)     57,810                    
Vested restricted stock units retained by the Company in exchange for payment of recipient mandatory tax withholdings (170)       (170)   (170)            
Cancellation of treasury shares (in shares)     (57,810)                    
Class B Common Stock converted to Class A Common Stock (in shares)   2,000 2,000 (2,000)                  
Class B Common Stock converted to Class A Common Stock 0       28   28 (28)          
Net income (loss) (35,909)         (16,339) (16,339) (19,570)          
Ending balance (in shares) at Jun. 30, 2020     30,020,357 35,058,687                  
Ending balance at Jun. 30, 2020 841,435   $ 30 $ 35 535,049 (181,342) 353,772 487,663          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
ASC 842 implementation $ 841,435   $ 30 $ 35 $ 535,049 $ (181,342) $ 353,772 $ 487,663