XML 23 R7.htm IDEA: XBRL DOCUMENT v3.10.0.1
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
Class B common stock
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) Income
Accumulated Other Comprehensive (Loss) Income
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, 2016         195,407,000     250,494,000 195,407,000                            
Beginning 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  
Beginning balance, preferred shares (shares) at Dec. 31, 2016                   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)         (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)  
Corporation common distributions   $ (35,140)                         $ (35,140)           $ (35,140)    
ESH REIT common distributions (83,975)     $ (191,687)               $ (58,523)         $ (133,164)         (83,975)  
ESH REIT preferred distributions (12)   (12)                         (12)           (12)  
Adjustment to noncontrolling interest for change in ownership of ESH REIT 0                   (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                          
Beginning balance (shares) at Dec. 31, 2017         192,100,000     250,494,000 192,100,000                            
Beginning balance at Dec. 31, 2017 1,345,847   $ 1,292,294   $ 1,921   4,426     $ 73 768,679   1,088,793 6,917   191,964   3,066 7,038 780,583   565,264  
Beginning balance, preferred shares (shares) at Dec. 31, 2017     125             125                          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                              
Net income 172,357   $ 47,592                     151,810   47,592       151,810   20,547  
Foreign currency translation, net of tax (52)   0                             (52)   (52)      
Interest rate cash flow hedge gain, net of tax 1,752   1,953                             907 1,953 907   845  
Repurchase of Corporation common stock and ESH REIT Class B common stock (in shares)           (3,987,000)     (3,987,000)                            
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares)   $ (79,676)   $ (28,979)   $ (40)     $ (40)           $ (50,664)   (28,939)       $ (50,704)   $ (28,972)
Corporation common distributions (30,501)   (216,113)               (12,196)     (18,305)   (216,113)       (30,501)      
ESH REIT common distributions (93,371)                                         (93,371)  
ESH REIT preferred distributions (12)   (12)                         (12)           (12)  
Adjustment to noncontrolling interest for change in ownership of ESH REIT                     (7,019)                 (7,019)   7,019  
Equity-based compensation (shares)         404,000       404,000                            
Equity-based compensation 2,155   1,174   $ 4   4       (83)   1,170             (79)   2,234  
Ending balance (shares) at Sep. 30, 2018         188,517,000     250,494,000 188,517,000                            
Ending balance at Sep. 30, 2018 1,318,499   $ 1,097,909   $ 1,885   $ 4,390     $ 73 $ 749,381   $ 1,089,963 90,135   $ (4,844)   3,544 8,327 $ 844,945   $ 473,554  
Ending balance, preferred shares (shares) at Sep. 30, 2018     125             125                          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                              
Cumulative effect adjustment of ASU 2017-12 $ 0   $ 0                     $ 377     $ 664 $ (377) $ (664)