XML 25 R7.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Changes in Equity (ESA) - USD ($)
shares in Thousands, $ in Thousands
Total
Common Stock
Additional Paid in Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Total Extended Stay America, Inc. Shareholders’ Equity
Non-controlling Interests
Net income available to Extended Stay America, Inc. common shareholders - basic $ 69,932            
Balance at Dec. 31, 2015 1,488,357 $ 2,049 $ 784,194 $ 102,184 $ (8,754) $ 879,673 $ 608,684
Balance, shares at Dec. 31, 2015   204,594          
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
Interest rate cash flow hedge loss, net of tax 3,882       1,701 1,701 2,181
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares) (139,895) $ (94)   (86,126)   (86,220) (53,675)
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares), shares   (9,415)          
Corporation common distributions (62,311)     (62,311)   (62,311)  
ESH REIT common distributions (87,605)           (87,605)
ESH REIT preferred distributions (16)           (16)
Adjustment to noncontrolling interest for change in ownership of ESH REIT 0   (13,508)     (13,508) 13,508
Equity-based compensation 9,762 $ 2 4,125     4,127 5,635
Equity-based compensation, shares   228          
Balance at Dec. 31, 2016 1,377,239 $ 1,957 774,811 23,679 (5,615) 794,832 582,407
Balance, shares at Dec. 31, 2016   195,407          
Net income available to Extended Stay America, Inc. common shareholders - basic 78,847            
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
Interest rate cash flow hedge loss, net of tax 2,110     0 1,214 1,214 896
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares) (62,323) $ (39)   (39,508)   (39,547) (22,776)
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares), shares   (3,624)          
Corporation common distributions (56,101)     (56,101)   (56,101)  
ESH REIT common distributions (102,563)           (102,563)
ESH REIT preferred distributions (16)           (16)
Adjustment to noncontrolling interest for change in ownership of ESH REIT 0   (5,699)     (5,699) 5,699
Equity-based compensation 3,970 $ 3 (433)     (430) 4,400
Equity-based compensation, shares   317          
Balance at Dec. 31, 2017 1,345,847 $ 1,921 768,679 6,917 3,066 780,583 565,264
Balance, shares at Dec. 31, 2017   192,100          
Net income available to Extended Stay America, Inc. common shareholders - basic 112,864            
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 211,756         112,864 98,892
Foreign currency translation gain (loss), net of tax (52)       (52) (52) 0
Interest rate cash flow hedge loss, net of tax (394)       (149) (149) (245)
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares) (85,405) $ (43)   (54,303)   (54,346) (31,059)
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares), shares   (4,307)          
Corporation common distributions (45,619)   (12,196) (33,423)   (45,619) 0
ESH REIT common distributions (119,818)           (119,818)
ESH REIT preferred distributions (16)           (16)
Adjustment to noncontrolling interest for change in ownership of ESH REIT 0   (9,292)     (9,292) 9,292
Equity-based compensation 4,340 $ 4 2,028     2,032 2,308
Equity-based compensation, shares   426          
Balance at Dec. 31, 2018 $ 1,310,639 $ 1,882 $ 749,219 32,432 2,488 $ 786,021 $ 524,618
Balance, shares at Dec. 31, 2018   188,219          
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Cumulative effect adjustment of ASC 2017-12       $ 377 $ (377)