XML 26 R8.htm IDEA: XBRL DOCUMENT v3.8.0.1
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 Class B [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, shares at Dec. 31, 2014   204,517,000             250,303,000 204,517,000        
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, preferred shares at Dec. 31, 2014                     125      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 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, shares             97,000   191,000 97,000        
Interest rate cash flow hedge gain, net of tax           3,519   3       3,516    
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, shares   77,000               20,000        
Equity-based compensation 9,395 $ 1 4,747     474           474    
Balance, shares at Dec. 31, 2015   204,594,000             250,494,000 204,594,000        
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, preferred shares at Dec. 31, 2015                     125      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 163,352     69,932   212,207             212,207  
Foreign currency translation gain (loss), net of tax 1,713       1,438 583               583
Issuance of common stock, shares             224,000              
Interest rate cash flow hedge gain, net of tax 3,882     0 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   (9,415,000)               (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, shares   228,000               228,000        
Equity-based compensation 9,762 $ 2 4,125     2,696   2       2,694    
Balance, shares at Dec. 31, 2016   195,407,000             250,494,000 195,407,000        
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, preferred shares at Dec. 31, 2016           125         125      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Net income 172,188     78,847   $ 214,984             214,984  
Foreign currency translation gain (loss), net of tax 11,343       7,467 12,787               12,787
Issuance of common stock, shares             309,000              
Interest rate cash flow hedge gain, net of tax 2,110       1,214 2,063               2,063
Repurchase of Class B common stock (62,323) $ (39)   (39,508)   (22,776)   (39)         (22,737)  
Repurchase of Class B common stock, shares   (3,624,000)         (2,000,000)     (3,624,000)        
Common distributions (56,101)     (56,101)   (235,322)           (58,523) (176,799)  
ESH REIT preferred distributions (16)         (16)             (16)  
Equity-based compensation, shares   317,000               317,000        
Equity-based compensation 3,970 $ 3 (433)     2,655   3       2,652    
Balance, shares at Dec. 31, 2017   192,100,000             250,494,000 192,100,000        
Balance at Dec. 31, 2017 $ 1,345,847 $ 1,921 $ 768,679 $ 6,917 $ 3,066 $ 1,292,294   $ 4,426     $ 73 $ 1,088,793 $ 191,964 $ 7,038
Balance, preferred shares at Dec. 31, 2017           125         125