XML 16 R5.htm IDEA: XBRL DOCUMENT v3.20.2
Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) - USD ($)
shares in Thousands, $ in Thousands
Total
Class A Common Stock
Total Stockholders’ Equity
Total Stockholders’ Equity
Class A Common Stock
Common Stock
Class A Common Stock
Common Stock
Class B Common Stock
Additional Paid In Capital
Treasury Stock
Treasury Stock
Class A Common Stock
Retained Earnings/ Accumulated Deficit
Noncontrolling Interest
Balance at beginning of period (in shares) at Dec. 31, 2018         156,333 93,346   0      
Balance at beginning of period at Dec. 31, 2018 $ 2,707,955   $ 1,676,769   $ 16 $ 9 $ 1,641,237 $ 0   $ 35,507 $ 1,031,186
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Stock based compensation expense 2,432   2,432       2,432        
Changes in ownership interest adjustment (87)   (919)       (919)       832
Final settlement adjustment related to Business Combination (in shares)         (496) (1,556)          
Final settlement adjustment related to Business Combination (25,245)   (6,095)       (6,095)       (19,150)
Contributions from noncontrolling interest owner 8,809                   8,809
Net income (loss) 22,713   13,026             13,026 9,687
Balance at end of period (in shares) at Mar. 31, 2019         155,837 91,790   0      
Balance at end of period at Mar. 31, 2019 2,716,577   1,685,213   $ 16 $ 9 1,636,655 $ 0   48,533 1,031,364
Balance at beginning of period (in shares) at Dec. 31, 2018         156,333 93,346   0      
Balance at beginning of period at Dec. 31, 2018 2,707,955   1,676,769   $ 16 $ 9 1,641,237 $ 0   35,507 1,031,186
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income (loss) 71,373                    
Balance at end of period (in shares) at Sep. 30, 2019         168,260 91,790   950      
Balance at end of period at Sep. 30, 2019 2,783,953   1,769,779   $ 17 $ 9 1,704,652 $ (9,722)   74,823 1,014,174
Balance at beginning of period (in shares) at Mar. 31, 2019         155,837 91,790   0      
Balance at beginning of period at Mar. 31, 2019 2,716,577   1,685,213   $ 16 $ 9 1,636,655 $ 0   48,533 1,031,364
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Stock based compensation expense 3,115   3,115       3,115        
Changes in ownership interest adjustment 742   108       108       634
Common stock issued in connection with acquisition (in shares)         3,055            
Common stock issued in connection with acquisition 33,693   33,693       33,693        
Offering expenses incurred in connection with warrants exchange (1,055)   (1,055)       (1,055)        
Distributions to noncontrolling interest owners (227)                   (227)
Net income (loss) 31,303   18,506             18,506 12,797
Balance at end of period (in shares) at Jun. 30, 2019         158,892 91,790   0      
Balance at end of period at Jun. 30, 2019 2,784,148   1,739,580   $ 16 $ 9 1,672,516 $ 0   67,039 1,044,568
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Stock based compensation expense 2,829   2,829       2,829        
Changes in ownership interest adjustment (8,500)   28,215       28,215       (36,715)
Common stock issued in connection with warrants exchange (in shares)         9,179            
Common stock issued in connection with warrants exchange (1,138)   (1,138)   $ 1   1,624     (2,763)  
Common stock issued related to stock based compensation and other, net (in shares)         189            
Common stock issued related to stock based compensation and other, net (532)   (532)       (532)        
Class A Common Stock repurchases (in shares)               950      
Class A Common Stock repurchases (9,722)   (9,722)         $ (9,722)      
Distributions to noncontrolling interest owners (489)                   (489)
Net income (loss) 17,357   10,547             10,547 6,810
Balance at end of period (in shares) at Sep. 30, 2019         168,260 91,790   950      
Balance at end of period at Sep. 30, 2019 2,783,953   1,769,779   $ 17 $ 9 1,704,652 $ (9,722)   74,823 1,014,174
Balance at beginning of period (in shares) at Dec. 31, 2019         168,319 85,790   1,000      
Balance at beginning of period at Dec. 31, 2019 2,728,529   1,776,051   $ 17 $ 9 1,703,362 $ (10,277)   82,940 952,478
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Stock based compensation expense 2,879   2,879       2,879        
Changes in ownership interest adjustment 0   (1,793)       (1,793)       1,793
Common stock issued related to stock based compensation and other, net (in shares)         154            
Common stock issued related to stock based compensation and other, net (452)   (452)       (452)        
Class A Common Stock repurchases (in shares)                 1,000    
Class A Common Stock repurchases   $ (6,483)   $ (6,483)         $ (6,483)    
Distributions to noncontrolling interest owners (284)                   (284)
Net income (loss) (1,895,299)   (1,227,010)             (1,227,010) (668,289)
Balance at end of period (in shares) at Mar. 31, 2020         168,473 85,790   2,000      
Balance at end of period at Mar. 31, 2020 828,890   543,192   $ 17 $ 9 1,703,996 $ (16,760)   (1,144,070) 285,698
Balance at beginning of period (in shares) at Dec. 31, 2019         168,319 85,790   1,000      
Balance at beginning of period at Dec. 31, 2019 2,728,529   1,776,051   $ 17 $ 9 1,703,362 $ (10,277)   82,940 952,478
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Net income (loss) (1,910,995)                    
Balance at end of period (in shares) at Sep. 30, 2020         168,676 85,790   3,100      
Balance at end of period at Sep. 30, 2020 812,181   532,634   $ 17 $ 9 1,709,043 $ (23,240)   (1,153,195) 279,547
Balance at beginning of period (in shares) at Mar. 31, 2020         168,473 85,790   2,000      
Balance at beginning of period at Mar. 31, 2020 828,890   543,192   $ 17 $ 9 1,703,996 $ (16,760)   (1,144,070) 285,698
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Stock based compensation expense 3,065   3,065       3,065        
Changes in ownership interest adjustment 0   (907)       (907)       907
Common stock issued related to stock based compensation and other, net (in shares)         114            
Common stock issued related to stock based compensation and other, net (33)   (33)       (33)        
Distributions to noncontrolling interest owners (207)                   (207)
Net income (loss) (29,391)   (18,272)             (18,272) (11,119)
Balance at end of period (in shares) at Jun. 30, 2020         168,587 85,790   2,000      
Balance at end of period at Jun. 30, 2020 802,324   527,045   $ 17 $ 9 1,706,121 $ (16,760)   (1,162,342) 275,279
Increase (Decrease) in Stockholders' Equity [Roll Forward]                      
Stock based compensation expense 2,927   2,927       2,927        
Changes in ownership interest adjustment 0   175       175       (175)
Common stock issued related to stock based compensation and other, net (in shares)         89            
Common stock issued related to stock based compensation and other, net (180)   (180)       (180)        
Class A Common Stock repurchases (in shares)                 1,100    
Class A Common Stock repurchases   $ (6,480)   $ (6,480)         $ (6,480)    
Distributions to noncontrolling interest owners (105)                   (105)
Net income (loss) 13,695   9,147             9,147 4,548
Balance at end of period (in shares) at Sep. 30, 2020         168,676 85,790   3,100      
Balance at end of period at Sep. 30, 2020 $ 812,181   $ 532,634   $ 17 $ 9 $ 1,709,043 $ (23,240)   $ (1,153,195) $ 279,547