XML 30 R8.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Changes in Equity (ESH REIT) - USD ($)
$ in Thousands
Total
Common Stock [Member]
Additional Paid in Capital [Member]
Retained Earnings (Accumulated Deficit) [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
ESH REIT [Member]
ESH REIT [Member]
Common Stock [Member]
ESH REIT [Member]
Common Stock [Member]
Common Class A [Member]
ESH REIT [Member]
Common Stock [Member]
Common Class B [Member]
ESH REIT [Member]
Preferred Stock [Member]
ESH REIT [Member]
Additional Paid in Capital [Member]
ESH REIT [Member]
Retained Earnings (Accumulated Deficit) [Member]
ESH REIT [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Balance at Dec. 31, 2013 $ 1,341,208 $ 2,048 $ 772,359 $ (25,763) $ (4,068) $ 1,327,501 $ 4,551     $ 73 $ 1,336,154 $ (9,617) $ (3,660)
Balance, shares at Dec. 31, 2013   204,788,000           250,296,000 204,788,000        
Balance, preferred shares at Dec. 31, 2013                   125      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income (loss) 150,554     39,596   247,094           247,094  
Foreign currency translation gain (loss), net of tax (2,728)       (1,742) (2,194)             (2,194)
Issuance of common stock           138         138    
Issuance of common stock, shares               7,000          
Interest rate cash flow hedge gain, net of tax 0         0              
Common distributions           (241,161)         (154,356) (86,805)  
ESH REIT preferred distributions (16)         (16)           (16)  
Equity-based compensation 8,803   7,088     671         675 (4)  
Equity-based compensation, shares   (271,000)             (271,000)        
Balance at Dec. 31, 2014 1,389,317 $ 2,048 779,447 13,833 (5,810) 1,332,033 4,551     $ 73 1,182,611 150,652 (5,854)
Balance, shares at Dec. 31, 2014   204,517,000           250,303,000 204,517,000        
Balance, preferred shares at Dec. 31, 2014                   125      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income (loss) 283,022     113,040   378,184           378,184  
Foreign currency translation gain (loss), net of tax (6,321)       (2,944) (7,516)             (7,516)
Issuance of common stock           3,519 3       3,516    
Issuance of common stock, shares               191,000 97,000        
Interest rate cash flow hedge gain, net of tax 0         0              
Common distributions (24,689)     (24,689)   (360,212)         (17,698) (342,514)  
ESH REIT preferred distributions (16)         (16)           (16)  
Equity-based compensation 9,395 $ 1 4,747     474         474    
Equity-based compensation, shares   (77,000)             (20,000)        
Balance at Dec. 31, 2015 1,488,357 $ 2,049 784,194 102,184 (8,754) $ 1,346,466 4,554     $ 73 1,168,903 186,306 (13,370)
Balance, shares at Dec. 31, 2015   204,594,000           250,494,000 204,594,000        
Balance, preferred shares at Dec. 31, 2015           125       125      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                          
Net income (loss) 163,352     69,932   $ 212,207           212,207  
Foreign currency translation gain (loss), net of tax 1,713       1,438 583             583
Interest rate cash flow hedge gain, net of tax 3,882       1,701 4,975             4,975
Repurchase of Class B common stock $ (139,895) $ (94)   (86,126)   $ (53,675) (94)         (53,581)  
Repurchase of Class B common stock, shares (9,400,000) (9,415,000)       (9,400,000)     (9,415,000)        
Common distributions $ (62,311)     (62,311)   $ (195,317)         (26,933) (168,384)  
ESH REIT preferred distributions (16)         (16)           (16)  
Equity-based compensation 9,762 $ 2 4,125     2,696 2       2,694    
Equity-based compensation, shares   (228,000)             (228,000)        
Balance at Dec. 31, 2016 $ 1,377,239 $ 1,957 $ 774,811 $ 23,679 $ (5,615) $ 1,317,919 $ 4,462     $ 73 $ 1,144,664 $ 176,532 $ (7,812)
Balance, shares at Dec. 31, 2016   195,407,000           250,494,000 195,407,000        
Balance, preferred shares at Dec. 31, 2016           125       125