XML 17 R5.htm IDEA: XBRL DOCUMENT v3.21.2
Condensed Consolidated Statements of Equity (Unaudited) - USD ($)
$ in Thousands
Total
Class A Common Stock
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
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]                  
Stock-based compensation expense 2,694         2,694   2,694  
Vesting of restricted stock units and performance units, net of taxes paid (in shares)       231,834          
Vesting of restricted stock units and performance units, net of taxes paid 1     $ 1       1  
Vested restricted stock units and performance units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)       75,695          
Vested restricted stock units and performance 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]                  
Class B Common Stock converted to Class A Common Stock (in shares)     251,309            
Net income (loss) (11,053)                
Ending balance (in shares) at Sep. 30, 2020       30,210,749 35,009,371        
Ending balance at Sep. 30, 2020 831,833     $ 30 $ 35 537,990 (186,787) 351,268 480,565
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]                  
Stock-based compensation expense 2,568         2,568   2,568  
Vesting of restricted stock units and performance units, net of taxes paid (in shares)   165,399              
Vested restricted stock units and performance units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)       57,810          
Vested restricted stock units and performance 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)        
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]                  
Stock-based compensation expense 2,403         2,403   2,403  
Vesting of restricted stock units and performance units, net of taxes paid (in shares)   141,076              
Vested restricted stock units and performance units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)       54,268          
Vested restricted stock units and performance units retained by the Company in exchange for payment of recipient mandatory tax withholdings (147)         (147)   (147)  
Cancellation of treasury shares (in shares)       (54,268)          
Class B Common Stock converted to Class A Common Stock (in shares)     49,316 49,316 (49,316)        
Class B Common Stock converted to Class A Common Stock 0         685   685 (685)
Net income (loss) (11,858)           (5,445) (5,445) (6,413)
Ending balance (in shares) at Sep. 30, 2020       30,210,749 35,009,371        
Ending balance at Sep. 30, 2020 831,833     $ 30 $ 35 537,990 (186,787) 351,268 480,565
Beginning balance (in shares) at Dec. 31, 2020       30,343,421 35,009,371        
Beginning balance at Dec. 31, 2020 815,536     $ 30 $ 35 540,074 (195,258) 344,881 470,655
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Stock-based compensation expense 2,605         2,605   2,605  
Shares issued in connection with Acquisition (in shares)       12,719,594          
Shares issued in connection with Acquisition 76,572     $ 13   76,559   76,572  
Vesting of restricted stock units and performance units, net of taxes paid (in shares)       463,495          
Vested restricted stock units and performance units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)       257,764          
Vested restricted stock units and performance units retained by the Company in exchange for payment of recipient mandatory tax withholdings (2,080)         (2,080)   (2,080)  
Cancellation of treasury shares (in shares)       (257,764)          
Class B Common Stock converted to Class A Common Stock (in shares)       578,031 (578,031)        
Class B Common Stock converted to Class A Common Stock 0     $ 1 $ (1) 7,758   7,758 (7,758)
Net income (loss) (10,556)           (5,833) (5,833) (4,723)
Ending balance (in shares) at Mar. 31, 2021       44,104,541 34,431,340        
Ending balance at Mar. 31, 2021 882,077     $ 44 $ 34 624,916 (201,091) 423,903 458,174
Beginning balance (in shares) at Dec. 31, 2020       30,343,421 35,009,371        
Beginning balance at Dec. 31, 2020 815,536     $ 30 $ 35 540,074 (195,258) 344,881 470,655
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Class B Common Stock converted to Class A Common Stock (in shares)     655,376            
Net income (loss) (7,549)                
Ending balance (in shares) at Sep. 30, 2021       50,692,057 34,353,995        
Ending balance at Sep. 30, 2021 949,894     $ 51 $ 34 690,739 (199,544) 491,280 458,614
Beginning balance (in shares) at Mar. 31, 2021       44,104,541 34,431,340        
Beginning balance at Mar. 31, 2021 882,077     $ 44 $ 34 624,916 (201,091) 423,903 458,174
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Stock-based compensation expense 2,175         2,175   2,175  
Vesting of restricted stock units and performance units, net of taxes paid (in shares)       155,058          
Vested restricted stock units and performance units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)       66,343          
Vested restricted stock units and performance units retained by the Company in exchange for payment of recipient mandatory tax withholdings (741)         (741)   (741)  
Cancellation of treasury shares (in shares)       (66,343)          
Class B Common Stock converted to Class A Common Stock (in shares)       33,463 (33,463)        
Class B Common Stock converted to Class A Common Stock 0         441   441 (441)
Net income (loss) (15,831)           (8,871) (8,871) (6,960)
Ending balance (in shares) at Jun. 30, 2021       44,293,062 34,397,877        
Ending balance at Jun. 30, 2021 867,680     $ 44 $ 34 626,791 (209,962) 416,907 450,773
Increase (Decrease) in Stockholders' Equity [Roll Forward]                  
Stock-based compensation expense 2,161         2,161   2,161  
Shares issued in connection with Acquisition (in shares)       6,200,000          
Shares issued in connection with Acquisition 61,814     $ 6   61,808   61,814  
Vesting of restricted stock units and performance units, net of taxes paid (in shares)       155,113          
Vesting of restricted stock units and performance units, net of taxes paid 0     $ 1   (1)      
Vested restricted stock units and performance units retained by the Company in exchange for payment of recipient mandatory tax withholdings (in shares)       65,106          
Vested restricted stock units and performance units retained by the Company in exchange for payment of recipient mandatory tax withholdings (599)         (599)   (599)  
Cancellation of treasury shares (in shares)       (65,106)          
Class B Common Stock converted to Class A Common Stock (in shares)     43,882 43,882 (43,882)        
Class B Common Stock converted to Class A Common Stock 0         579   579 (579)
Net income (loss) 18,838           10,418 10,418 8,420
Ending balance (in shares) at Sep. 30, 2021       50,692,057 34,353,995        
Ending balance at Sep. 30, 2021 $ 949,894     $ 51 $ 34 $ 690,739 $ (199,544) $ 491,280 $ 458,614