XML 22 R7.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Total
ESH REIT
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) 92,665 29,234                 79,531 29,234     79,531 13,134
Foreign currency translation gain (loss), net of tax (1,614) (2,725)                     (390) (2,725) (390) (1,224)
Corporation common distributions (4,101) (136,594)                 (4,101) (136,594)     (4,101)  
Issuance of common stock   2,414     3         2,411            
Issuance of common stock, shares           191,000 97,000                  
ESH REIT common distributions - $0.30 per Class B common share (61,474)                             (61,474)
Preferred distributions (8) (8)                   (8)       (8)
Equity-based compensation 3,814 263   $ 1         1,590 263         1,591 2,223
Equity-based compensation, shares       87,000     (10,000)                  
Ending balance at Jun. 30, 2015 1,418,599 1,224,617   $ 2,049 4,554     $ 73 781,037 1,185,285 89,263 43,284 (6,200) (8,579) 866,149 552,450
Ending balance, shares at Jun. 30, 2015       204,604,000   250,494,000 204,604,000                  
Ending balance, preferred shares at Jun. 30, 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) 76,139 $ (3,659)                 77,775 (3,659)     77,775 (1,636)
Foreign currency translation gain (loss), net of tax 2,672 3,032                     1,318 3,032 1,318 1,354
Corporation common distributions (12,249) (136,549)                 (12,249) (136,549)     (12,249)  
Issuance of common stock 6 1,470     2       6 1,468         6  
Issuance of common stock, shares       1,000     199,000                  
Repurchase of common stock $ (60,356) $ (23,436) $ (23,400) $ (40) (40)       0   (36,880) (23,396)     (36,920) (23,436)
Repurchase of common stock, shares (4,000,000) (4,000,000) (4,000,000) (3,979,000)     (3,979,000)                  
ESH REIT common distributions - $0.30 per Class B common share $ (61,401)                             (61,401)
Preferred distributions (8) $ (8)                   (8)       (8)
Adjustment to noncontrolling interest for change in ownership of ESH REIT                 (5,597)           (5,597) 5,597
Equity-based compensation 3,548 62   $ 2         1,481 62         1,483 2,065
Equity-based compensation, shares       199,000     1,000                  
Ending balance at Jun. 30, 2016 $ 1,436,708 $ 1,187,378   $ 2,011 $ 4,516     $ 73 $ 780,084 $ 1,170,433 $ 130,830 $ 22,694 $ (7,436) $ (10,338) $ 905,489 $ 531,219
Ending balance, shares at Jun. 30, 2016       200,815,000   250,494,000 200,815,000                  
Ending balance, preferred shares at Jun. 30, 2016   125           125