XML 20 R6.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Total
ESH REIT
ESH REIT
Class A common stock
ESH REIT
Class B common stock
Common Stock
Common Stock
ESH REIT
Common Stock
ESH REIT
Class A common stock
Common Stock
ESH REIT
Class B common stock
Preferred Stock
ESH REIT
Additional Paid in Capital
Additional Paid in Capital
ESH REIT
Retained Earnings
Retained Earnings
ESH REIT
Accumulated Other Comprehensive Loss
Accumulated Other Comprehensive Loss
ESH REIT
Total Shareholders' Equity
Noncontrolling Interests
Beginning balance at Dec. 31, 2014 $ 1,389,317 $ 1,332,033     $ 2,048 $ 4,551     $ 73 $ 779,447 $ 1,182,611 $ 13,833 $ 150,652 $ (5,810) $ (5,854) $ 789,518 $ 599,799
Beginning balance, shares at Dec. 31, 2014         204,517,000   250,303,000 204,517,000                  
Beginning balance, preferred shares at Dec. 31, 2014                 125                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Net income (loss) 27,860 14,046                   21,548 14,046     21,548 6,312
Foreign currency translation gain (loss), net of tax (2,565) (3,336)                       (1,067) (3,336) (1,067) (1,498)
Issuance of common stock   2,414 $ 1,700 $ 700   3         2,411            
Issuance of common stock, shares     190,000 97,000     191,000 97,000                  
Corporation common distributions   (68,286)                 0   (68,286)        
ESH REIT common distributions - $0.15 per Class B common share (30,740)                               (30,740)
Preferred distributions (4) (4)                     (4)       (4)
Equity-based compensation 1,011 131     $ 1         (120) 131   0     (119) 1,130
Equity-based compensation, shares         87,000     (10,000)                  
Ending balance at Mar. 31, 2015 1,384,879 1,276,998     $ 2,049 4,554     $ 73 779,327 1,185,153 35,381 96,408 (6,877) (9,190) 809,880 574,999
Ending balance, shares at Mar. 31, 2015         204,604,000   250,494,000 204,604,000                  
Ending balance, preferred shares at Mar. 31, 2015                 125                
Beginning balance at Dec. 31, 2015 1,488,357 $ 1,346,466     $ 2,049 4,554     $ 73 784,194 1,168,903 102,184 186,306 (8,754) (13,370) 879,673 608,684
Beginning balance, shares at Dec. 31, 2015         204,594,000   250,494,000 204,594,000                  
Beginning balance, preferred shares at Dec. 31, 2015   125             125                
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                  
Net income (loss) 14,753 $ (5,130)                   17,046 (5,130)     17,046 (2,293)
Foreign currency translation gain (loss), net of tax 3,358 2,987                       2,022 2,987 2,022 1,336
Issuance of common stock 6 1,470   $ 1,100   2       6 1,468         6  
Issuance of common stock, shares       199,000 1,000   0 199,000                  
Repurchase of common stock $ (28,773) $ (11,425)     $ (19) (19)       0 0 (17,329) (11,406)     (17,348) (11,425)
Repurchase of common stock, shares (1,900,000) (1,900,000)     (1,917,000)     (1,917,000)                  
Corporation common distributions $ (4,124) $ (68,502)                 0 (4,124) (68,502)     (4,124)  
ESH REIT common distributions - $0.15 per Class B common share (30,928)                               (30,928)
Preferred distributions (4) (4)                     (4)     0 (4)
Equity-based compensation 609 15     $ 2 0       (2,348) 15         (2,346) 2,955
Equity-based compensation, shares         199,000     1,000                  
Ending balance at Mar. 31, 2016 $ 1,443,254 $ 1,265,877     $ 2,032 $ 4,537     $ 73 $ 781,852 $ 1,170,386 $ 97,777 $ 101,264 $ (6,732) $ (10,383) $ 874,929 $ 568,325
Ending balance, shares at Mar. 31, 2016         202,877,000   250,494,000 202,877,000                  
Ending balance, preferred shares at Mar. 31, 2016   125             125