XML 29 R7.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Changes in Equity (ESA) - USD ($)
shares in Thousands, $ in Thousands
Total
Common Stock [Member]
Additional Paid in Capital [Member]
Retained Earnings (Accumulated Deficit) [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Parent [Member]
Noncontrolling Interests [Member]
Balance at Dec. 31, 2013 $ 1,341,208 $ 2,048 $ 772,359 $ (25,763) $ (4,068) $ 744,576 $ 596,632
Balance, shares at Dec. 31, 2013   204,788          
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 150,554     39,596   39,596 110,958
Foreign currency translation gain (loss), net of tax (2,728)       (1,742) (1,742) (986)
Interest rate cash flow hedge gain, net of tax 0            
ESH REIT common distributions (108,504)           (108,504)
ESH REIT preferred distributions (16)           (16)
Equity-based compensation 8,803   7,088     7,088 1,715
Equity-based compensation, shares   (271)          
Balance at Dec. 31, 2014 1,389,317 $ 2,048 779,447 13,833 (5,810) 789,518 599,799
Balance, shares at Dec. 31, 2014   204,517          
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 283,022     113,040   113,040 169,982
Foreign currency translation gain (loss), net of tax (6,321)       (2,944) (2,944) (3,377)
Interest rate cash flow hedge gain, net of tax 0            
Corporation common distributions (24,689)     (24,689)   (24,689)  
ESH REIT common distributions (162,351)           (162,351)
ESH REIT preferred distributions (16)           (16)
Equity-based compensation 9,395 $ 1 4,747     4,748 4,647
Equity-based compensation, shares   (77)          
Balance at Dec. 31, 2015 1,488,357 $ 2,049 784,194 102,184 (8,754) 879,673 608,684
Balance, shares at Dec. 31, 2015   204,594          
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 163,352     69,932   69,932 93,420
Foreign currency translation gain (loss), net of tax 1,713       1,438 1,438 275
Interest rate cash flow hedge gain, net of tax 3,882       1,701 1,701 2,181
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares) $ (139,895) $ (94)   (86,126)   (86,220) (53,675)
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares), shares (9,400) (9,415)          
Corporation common distributions $ (62,311)     (62,311)   (62,311)  
ESH REIT common distributions (87,605)           (87,605)
ESH REIT preferred distributions (16)           (16)
Adjustment to noncontrolling interest for change in ownership of ESH REIT 0   (13,508)     (13,508) 13,508
Equity-based compensation 9,762 $ 2 4,125     4,127 5,635
Equity-based compensation, shares   (228)          
Balance at Dec. 31, 2016 $ 1,377,239 $ 1,957 $ 774,811 $ 23,679 $ (5,615) $ 794,832 $ 582,407
Balance, shares at Dec. 31, 2016   195,407