XML 19 R6.htm IDEA: XBRL DOCUMENT v3.22.2
Condensed Consolidated Statement of Equity - USD ($)
shares in Thousands, $ in Thousands
Common Stock
Additional paid-in capital
Accumulated earnings (deficit)
Noncontrolling Interests
Total
Balances at Dec. 31, 2020 $ 2,686 $ 6,195,497 $ (430,478) $ 322,566 $ 6,090,271
Balances (in shares) at Dec. 31, 2020 268,672        
Increase (Decrease) in Stockholders' Equity          
Issuance of common shares $ 314 238,551     238,865
Issuance of common shares (in shares) 31,388        
Issuance of common units in Martica Holdings, LLC       51,000 51,000
Equity component of 2026 Convertible Notes, net   (116,381)     (116,381)
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes $ 11 (5,656)     (5,645)
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes (in shares) 1,130        
Distributions to non-controlling interest       (24,699) (24,699)
Equity-based compensation   5,642     5,642
Net income (loss) and comprehensive income (loss)     (15,499) 4,395 (11,104)
Balance at Mar. 31, 2021 $ 3,011 6,317,653 (445,977) 353,262 6,227,949
Balance (in shares) at Mar. 31, 2021 301,190        
Balances at Dec. 31, 2020 $ 2,686 6,195,497 (430,478) 322,566 6,090,271
Balances (in shares) at Dec. 31, 2020 268,672        
Increase (Decrease) in Stockholders' Equity          
Net income (loss) and comprehensive income (loss)         (545,555)
Balance at Jun. 30, 2021 $ 3,135 6,363,774 (969,444) 320,949 5,718,414
Balance (in shares) at Jun. 30, 2021 313,527        
Balances at Mar. 31, 2021 $ 3,011 6,317,653 (445,977) 353,262 6,227,949
Balances (in shares) at Mar. 31, 2021 301,190        
Increase (Decrease) in Stockholders' Equity          
Issuance of common shares $ 116 125,262     125,378
Issuance of common shares (in shares) 11,588        
Equity component of 2026 Convertible Notes, net   (79,497)     (79,497)
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes $ 8 (3,893)     (3,885)
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes (in shares) 749        
Distributions to non-controlling interest       (21,329) (21,329)
Equity-based compensation   4,249     4,249
Net income (loss) and comprehensive income (loss)     (523,467) (10,984) (534,451)
Balance at Jun. 30, 2021 $ 3,135 6,363,774 (969,444) 320,949 5,718,414
Balance (in shares) at Jun. 30, 2021 313,527        
Balances at Dec. 31, 2021 $ 3,139 6,371,398 (617,377) 308,932 6,066,092
Balances (in shares) at Dec. 31, 2021 313,930        
Increase (Decrease) in Stockholders' Equity          
Equity component of 2026 Convertible Notes, net   (24,411) 3,229   (21,182)
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes $ 8 (10,385)     (10,377)
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes (in shares) 780        
Distributions to non-controlling interest       (35,757) (35,757)
Repurchases and retirements of common stock $ (37) (74,745) (25,263)   (100,045)
Repurchases and retirements of common stock (in shares) (3,690)        
Equity-based compensation   4,649     4,649
Net income (loss) and comprehensive income (loss)     (156,419) (18,277) (174,696)
Balance at Mar. 31, 2022 $ 3,110 6,266,506 (795,830) 254,898 5,728,684
Balance (in shares) at Mar. 31, 2022 311,020        
Balances at Dec. 31, 2021 $ 3,139 6,371,398 (617,377) 308,932 6,066,092
Balances (in shares) at Dec. 31, 2021 313,930        
Increase (Decrease) in Stockholders' Equity          
Net income (loss) and comprehensive income (loss)         637,337
Balance at Jun. 30, 2022 $ 3,088 6,119,645 (119,125) 270,255 6,273,863
Balance (in shares) at Jun. 30, 2022 308,812        
Balances at Mar. 31, 2022 $ 3,110 6,266,506 (795,830) 254,898 5,728,684
Balances (in shares) at Mar. 31, 2022 311,020        
Increase (Decrease) in Stockholders' Equity          
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes $ 21 (54,463)     (54,442)
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes (in shares) 2,112        
Conversion of 2026 Convertible Notes $ 9 3,955     3,964
Conversion of 2026 Convertible Notes (in shares) 921        
Distributions to non-controlling interest       (31,541) (31,541)
Repurchases and retirements of common stock $ (52) (104,524) (88,430)   (193,006)
Repurchases and retirements of common stock (in shares) (5,241)        
Equity-based compensation   8,171     8,171
Net income (loss) and comprehensive income (loss)     765,135 46,898 812,033
Balance at Jun. 30, 2022 $ 3,088 $ 6,119,645 $ (119,125) $ 270,255 $ 6,273,863
Balance (in shares) at Jun. 30, 2022 308,812