XML 25 R7.htm IDEA: XBRL DOCUMENT v3.8.0.1
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]
Total Extended Stay America, Inc. Shareholders’ Equity [Member]
Non-controlling Interests [Member]
Balance, shares at Dec. 31, 2014   204,517          
Balance at Dec. 31, 2014 $ 1,389,317 $ 2,048 $ 779,447 $ 13,833 $ (5,810) $ 789,518 $ 599,799
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 283,022     113,040   113,040 169,982
Foreign currency translation gain (loss), net of tax (6,321)       (2,944) (2,944) (3,377)
Corporation common distributions (24,689)     (24,689)   (24,689) 0
ESH REIT common distributions (162,351)           (162,351)
ESH REIT preferred distributions (16)           (16)
Equity-based compensation, shares   (77)          
Equity-based compensation 9,395 $ 1 4,747     4,748 4,647
Interest rate cash flow hedge gain, net of tax 0            
Balance, shares at Dec. 31, 2015   204,594          
Balance at Dec. 31, 2015 1,488,357 $ 2,049 784,194 102,184 (8,754) 879,673 608,684
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 163,352     69,932   69,932 93,420
Foreign currency translation gain (loss), net of tax 1,713       1,438 1,438 275
Corporation common distributions (62,311)     (62,311)   (62,311)  
ESH REIT common distributions (87,605)           (87,605)
ESH REIT preferred distributions (16)           (16)
Equity-based compensation, shares   (228)          
Equity-based compensation 9,762 $ 2 4,125     4,127 5,635
Interest rate cash flow hedge gain, net of tax 3,882     0 1,701 1,701 2,181
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares), shares   (9,415)          
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares) (139,895) $ (94)   (86,126)   (86,220) (53,675)
Adjustment to noncontrolling interest for change in ownership of ESH REIT 0   (13,508)     (13,508) 13,508
Balance, shares at Dec. 31, 2016   195,407          
Balance at Dec. 31, 2016 1,377,239 $ 1,957 774,811 23,679 (5,615) 794,832 582,407
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 172,188     78,847   78,847 93,341
Foreign currency translation gain (loss), net of tax 11,343       7,467 7,467 3,876
Corporation common distributions (56,101)     (56,101)   (56,101)  
ESH REIT common distributions (102,563)           (102,563)
ESH REIT preferred distributions (16)           (16)
Equity-based compensation, shares   (317)          
Equity-based compensation 3,970 $ 3 (433)     (430) 4,400
Interest rate cash flow hedge gain, net of tax 2,110       1,214 1,214 896
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares), shares   (3,624)          
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares) (62,323) $ (39)   (39,508)   (39,547) (22,776)
Adjustment to noncontrolling interest for change in ownership of ESH REIT 0   (5,699)     (5,699) 5,699
Balance, shares at Dec. 31, 2017   192,100          
Balance at Dec. 31, 2017 $ 1,345,847 $ 1,921 $ 768,679 $ 6,917 $ 3,066 $ 780,583 $ 565,264