XML 26 R8.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Changes in Equity (ESH REIT) - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid in Capital
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
ESH REIT
ESH REIT
Common Class B
ESH REIT
Common Stock
ESH REIT
Common Stock
Common Class A
ESH REIT
Common Stock
Common Class B
ESH REIT
Preferred Stock
ESH REIT
Additional Paid in Capital
ESH REIT
Retained Earnings
ESH REIT
Accumulated Other Comprehensive Income (Loss)
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, shares at Dec. 31, 2015   204,594,000             250,494,000 204,594,000        
Balance, preferred shares (in 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
Interest rate cash flow hedge loss, net of tax 3,882       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           2,694    
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, shares at Dec. 31, 2016   195,407,000             250,494,000 195,407,000        
Balance, preferred shares (in shares) at Dec. 31, 2016                     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
Interest rate cash flow hedge loss, net of tax 2,110     0 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 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, shares at Dec. 31, 2017   192,100,000             250,494,000 192,100,000        
Balance, preferred shares (in shares) at Dec. 31, 2017           125         125      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Cumulative effect adjustment of ASC 2017-12           $ 0             664 (664)
Net income 211,756         230,129                
Foreign currency translation gain (loss), net of tax (52)       (52) 0                
Interest rate cash flow hedge loss, net of tax (394)       (149) (585)                
Interest rate cash flow hedge loss, net of tax           (585)               (585)
Repurchase of Class B common stock (85,405) $ (43)   (54,303)   (31,059)   (43)         (31,016)  
Repurchase of Class B common stock, shares   (4,307,000)               (4,307,000)        
Common distributions (45,619)   (12,196) (33,423)   (277,629)             (277,629)  
ESH REIT preferred distributions (16)         (16)             (16)  
Equity-based compensation, shares   426,000               426,000        
Equity-based compensation 4,340 $ 4 2,028     2,020   4       2,016    
Balance at Dec. 31, 2018 $ 1,310,639 $ 1,882 $ 749,219 32,432 2,488 $ 1,215,154   $ 4,387     $ 73 $ 1,090,809 $ 114,096 $ 5,789
Balance, shares at Dec. 31, 2018   188,219,000             250,494,000 188,219,000        
Balance, preferred shares (in shares) at Dec. 31, 2018           125         125      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
Cumulative effect adjustment of ASC 2017-12       $ 377 $ (377)