XML 27 R14.htm IDEA: XBRL DOCUMENT v3.19.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - REIT - USD ($)
$ in Thousands
Total
ESH REIT
Class B common stock
Common Stock
Common Stock
ESH REIT
Common Stock
Class A common stock
ESH REIT
Common Stock
Class B common stock
Common Stock
Class B common stock
ESH REIT
Preferred Stock
ESH REIT
Additional Paid in Capital
Additional Paid in Capital
ESH REIT
Retained Earnings
Retained Earnings
ESH REIT
Retained Earnings
Class B common stock
Accumulated Other Comprehensive Income
Accumulated Other Comprehensive Income
ESH REIT
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
Beginning balance, preferred shares (shares) at Dec. 31, 2017                 125              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income 96,665 38,771                   79,908 38,771      
Interest rate cash flow hedge gain, net of tax 1,909 2,137                         987 2,137
Repurchase of Class B common stock (in shares)             (3,428,000) (3,428,000)                
Repurchase of Class B common stock   (24,737) $ (68,002)   (34)   $ (34)           (24,703) $ (43,238)    
Corporation common distributions (22,907) (136,853)               (12,196)   (10,711) (136,853)      
Preferred distributions (8) (8)                     (8)      
Equity-based compensation (shares)       322,000       322,000                
Equity-based compensation 349 1,136   $ 3 3         (1,235) 1,133          
Ending balance (shares) at Jun. 30, 2018       188,994,000   250,494,000   188,994,000                
Ending balance at Jun. 30, 2018 1,294,601 1,172,740   $ 1,890 4,395       $ 73 748,706 1,089,926 33,253 69,835   3,624 8,511
Ending balance, preferred shares (shares) at Jun. 30, 2018                 125              
Beginning balance (shares) at Mar. 31, 2018       190,632,000   250,494,000   190,632,000                
Beginning balance at Mar. 31, 2018 1,301,672 1,253,364   $ 1,906 4,411       $ 73 759,042 1,089,542 (6,242) 151,080   3,521 8,258
Beginning balance, preferred shares (shares) at Mar. 31, 2018                 125              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income 65,570 1,190                   65,056 1,190      
Interest rate cash flow hedge gain, net of tax 211 253                         103 253
Repurchase of Class B common stock (in shares)             (1,638,000) (1,638,000)                
Repurchase of Class B common stock   (11,936) $ (32,823)   (16)   $ (16)           (11,920) $ (20,875)    
Corporation common distributions (11,405) (70,511)               (6,719)   (4,686) (70,511)      
Preferred distributions (4) (4)                     (4)      
Equity-based compensation (shares)       0       0                
Equity-based compensation 1,812 384   $ 0 0         1,092 384          
Ending balance (shares) at Jun. 30, 2018       188,994,000   250,494,000   188,994,000                
Ending balance at Jun. 30, 2018 1,294,601 1,172,740   $ 1,890 4,395       $ 73 748,706 1,089,926 33,253 69,835   3,624 8,511
Ending balance, preferred shares (shares) at Jun. 30, 2018                 125              
Beginning balance (shares) at Dec. 31, 2018       188,219,000   250,494,000   188,219,000                
Beginning balance at Dec. 31, 2018 1,310,639 $ 1,215,154   $ 1,882 4,387       $ 73 749,219 1,090,809 32,432 114,096   2,488 5,789
Beginning balance, preferred shares (shares) at Dec. 31, 2018   125             125              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income 88,062 $ 29,415                   75,431 29,415      
Interest rate cash flow hedge gain, net of tax (3,422) (4,014)                         (1,699) (4,014)
Corporation common distributions (30,312) (127,584)                   (30,312) (127,584)      
Preferred distributions (8) (8)                     (8)      
Equity-based compensation (shares)       193,000       193,000                
Equity-based compensation 3,004 1,038   $ 2 2         1,848 1,036          
Ending balance (shares) at Jun. 30, 2019       188,412,000   250,494,000   188,412,000                
Ending balance at Jun. 30, 2019 1,313,023 $ 1,114,001   $ 1,884 4,389       $ 73 751,467 1,091,845 77,551 15,919   789 1,775
Ending balance, preferred shares (shares) at Jun. 30, 2019   125             125              
Beginning balance (shares) at Mar. 31, 2019       188,403,000   250,494,000   188,403,000                
Beginning balance at Mar. 31, 2019 1,296,651 $ 1,163,205   $ 1,884 4,389       $ 73 750,135 1,091,456 41,116 63,185   1,774 4,102
Beginning balance, preferred shares (shares) at Mar. 31, 2019                 125              
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income 59,658 14,349                   53,497 14,349      
Interest rate cash flow hedge gain, net of tax (1,984) (2,327)                         (985) (2,327)
Corporation common distributions (17,062) (61,611)               0   (17,062) (61,611)      
Preferred distributions (4) (4)                     (4)      
Equity-based compensation (shares)       9,000       9,000                
Equity-based compensation 2,306 389   $ 0 0         1,407 389          
Ending balance (shares) at Jun. 30, 2019       188,412,000   250,494,000   188,412,000                
Ending balance at Jun. 30, 2019 $ 1,313,023 $ 1,114,001   $ 1,884 $ 4,389       $ 73 $ 751,467 $ 1,091,845 $ 77,551 $ 15,919   $ 789 $ 1,775
Ending balance, preferred shares (shares) at Jun. 30, 2019   125             125