XML 79 R12.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Changes in Equity (ESA) - USD ($)
shares in Thousands, $ in Thousands
Total
Common Stock
Additional Paid in Capital
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive (Loss) Income
Total Extended Stay America, Inc. Shareholders’ Equity
Non-controlling Interests
Balance, shares at Dec. 31, 2016   195,407          
Balance at Dec. 31, 2016 $ 1,377,239 $ 1,957 $ 774,811 $ 23,679 $ (5,615) $ 794,832 $ 582,407
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       1,214 1,214 896
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares), shares   (3,624)          
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares) (62,323) $ (39)   (39,508)   (39,547) (22,776)
Corporation common distributions (56,101)     (56,101)   (56,101)  
ESH REIT common distributions (102,563)           (102,563)
ESH REIT preferred distributions (16)           (16)
Equity-based compensation (in shares)   317          
Equity-based compensation 3,970 $ 3 (433)     (430) 4,400
Adjustment to reflect changes in book value of noncontrolling interests 0   (5,699)     (5,699) 5,699
Balance, shares at Dec. 31, 2017   192,100          
Balance at Dec. 31, 2017 1,345,847 $ 1,921 768,679 6,917 3,066 780,583 565,264
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 211,756     112,864   112,864 98,892
Foreign currency translation gain (loss), net of tax (52)       (52) (52)  
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), shares   (4,307)          
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares) (85,405) $ (43)   (54,303)   (54,346) (31,059)
Corporation common distributions (45,619)   (12,196) (33,423)   (45,619)  
ESH REIT common distributions (119,818)           (119,818)
ESH REIT preferred distributions (16)           (16)
Equity-based compensation (in shares)   426          
Equity-based compensation 4,340 $ 4 2,028     2,032 2,308
Adjustment to reflect changes in book value of noncontrolling interests 0   (9,292)     (9,292) 9,292
Balance, shares at Dec. 31, 2018   188,219          
Balance at Dec. 31, 2018 1,310,639 $ 1,882 749,219 32,432 2,488 786,021 524,618
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income 165,138     69,668   69,668 95,470
Foreign currency translation gain (loss), net of tax 0            
Interest rate cash flow hedge loss, net of tax (4,228)       (2,105) (2,105) (2,123)
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares), shares   (9,020)          
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares) (130,721) $ (90)   (83,124)   (83,214) (47,507)
Corporation common distributions (67,259)     (67,259)   (67,259)  
ESH REIT common distributions (103,186)           (103,186)
ESH REIT preferred distributions (16)           (16)
Equity-based compensation (in shares)   284          
Equity-based compensation 5,903 $ 3 3,301     3,304 2,599
Adjustment to reflect changes in book value of noncontrolling interests 0   (10,123)     (10,123) 10,123
Balance, shares at Dec. 31, 2019   179,483          
Balance at Dec. 31, 2019 $ 1,176,270 $ 1,795 $ 742,397 $ (48,283) $ 383 $ 696,292 $ 479,978