XML 61 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Changes in Equity (Unaudited) - USD ($)
$ in Thousands
Total
Class B common stock
ESH REIT
ESH REIT
Class B common stock
Common Stock
Common Stock
Class B 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
Class B common stock
Retained Earnings
ESH REIT
Retained Earnings
ESH REIT
Class B common stock
Accumulated Other Comprehensive Loss
Accumulated Other Comprehensive Loss
ESH REIT
Total Extended Stay America, Inc. Shareholders' Equity
Total Extended Stay America, Inc. Shareholders' Equity
Class B common stock
Non- controlling Interests
Non- controlling Interests
Class B common stock
Beginning balance (shares) at Dec. 31, 2015         204,594,000     250,494,000 204,594,000                          
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, preferred shares (shares) at Dec. 31, 2015                   125                        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                            
Net income 133,204   19,993                   124,331   19,993       124,331   8,873  
Foreign currency translation, net of tax 1,831   2,133                           876 2,133 876   955  
Interest rate cash flow hedge gain, net of tax (446)   (569)                           (193) (569) (193)   (253)  
Issuance of common stock (shares)         4,000       224,000                          
Issuance of common stock 6   1,533       2       6 1,531             6      
Repurchase of Corporation common stock and ESH REIT Class B common stock (in shares)           (4,622,000)     (4,622,000)                          
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares)   $ (69,600)   $ (26,952)   $ (46)     $ (46)         $ (42,602)   $ (26,906)       $ (42,648)   $ (26,952)
Common distributions (30,430)   (181,821)                 (26,933) (30,430)   (154,888)       (30,430)      
ESH REIT common distributions (81,623)                                       (81,623)  
ESH REIT preferred distributions (12)   (12)                       (12)           (12)  
Adjustment to noncontrolling interest for change in ownership of ESH REIT                     (6,090)               (6,090)   6,090  
Equity-based compensation (shares)         224,000       4,000                          
Equity-based compensation 6,406   242   $ 2           2,893 242             2,895   3,511  
Ending balance (shares) at Sep. 30, 2016         200,200,000     250,494,000 200,200,000                          
Ending balance at Sep. 30, 2016 1,447,693   1,161,013   $ 2,005   4,510     $ 73 781,003 1,143,743 153,483   24,493   (8,071) (11,806) 928,420   519,273  
Ending balance, preferred shares (shares) at Sep. 30, 2016                   125                        
Beginning balance (shares) at Dec. 31, 2015         204,594,000     250,494,000 204,594,000                          
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, preferred shares (shares) at Dec. 31, 2015                   125                        
Ending balance (shares) at Dec. 31, 2016         195,407,000     250,494,000 195,407,000                          
Ending balance at Dec. 31, 2016 1,377,239   $ 1,317,919   $ 1,957   4,462     $ 73 774,811 1,144,664 23,679   176,532   (5,615) (7,812) 794,832   582,407  
Ending balance, preferred shares (shares) at Dec. 31, 2016     125             125                        
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                            
Net income 132,038   $ 7,646                   128,752   7,646       128,752   3,286  
Foreign currency translation, net of tax 11,383   12,787                           7,507 12,787 7,507   3,876  
Interest rate cash flow hedge gain, net of tax 197   253                           88 253 88   109  
Repurchase of Corporation common stock and ESH REIT Class B common stock (in shares)       (2,000,000)   (3,430,000)     (3,430,000)                          
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares)   $ (58,781)   $ (21,491)   $ (37)     $ (37)         $ (37,253)   $ (21,454)       $ (37,290)   $ (21,491)
Common distributions (35,140)   (191,687)                 (58,523) (35,140)   (133,164)       (35,140)      
ESH REIT common distributions (83,975)                                       (83,975)  
ESH REIT preferred distributions (12)   (12)                       (12)           (12)  
Adjustment to noncontrolling interest for change in ownership of ESH REIT                     (6,627)               (6,627)   6,627  
Equity-based compensation (shares)         317,000       317,000                          
Equity-based compensation 5,466   1,138   $ 3   3       2,130 1,135             2,133   3,333  
Ending balance (shares) at Sep. 30, 2017         192,294,000     250,494,000 192,294,000                          
Ending balance at Sep. 30, 2017 $ 1,348,415   $ 1,126,553   $ 1,923   $ 4,428     $ 73 $ 770,314 $ 1,087,276 $ 80,038   $ 29,548   $ 1,980 $ 5,228 $ 854,255   $ 494,160  
Ending balance, preferred shares (shares) at Sep. 30, 2017     125             125