XML 111 R14.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Changes in Equity (ESH REIT) - REIT - USD ($)
$ in Thousands
Total
Common Stock
Additional Paid in Capital
Retained Earnings (Accumulated Deficit)
Accumulated Other Comprehensive (Loss) Income
ESH Hospitality, Inc.
ESH Hospitality, Inc.
Common Class B
ESH Hospitality, Inc.
Common Stock
ESH Hospitality, Inc.
Common Stock
Common Class A
ESH Hospitality, Inc.
Common Stock
Common Class B
ESH Hospitality, Inc.
Preferred Stock
ESH Hospitality, Inc.
Additional Paid in Capital
ESH Hospitality, Inc.
Retained Earnings (Accumulated Deficit)
ESH Hospitality, Inc.
Accumulated Other Comprehensive (Loss) Income
Balance, shares at Dec. 31, 2016   195,407,000             250,494,000 195,407,000        
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, 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       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 (in shares)   (3,624,000)         (2,000,000.0)     (3,624,000)        
Common distributions (56,101)     (56,101)   (235,322)           (58,523) (176,799)  
Preferred distributions (16)         (16)             (16)  
Equity-based compensation (in shares)   317,000               317,000        
Equity-based compensation 3,970 $ 3 (433)     2,655   3       2,652    
Balance, shares at Dec. 31, 2017   192,100,000             250,494,000 192,100,000        
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, preferred shares (in shares) at Dec. 31, 2017                     125      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
NET INCOME 211,756     112,864   230,129             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)               (585)
Repurchase of Class B common stock (85,405) $ (43)   (54,303)   (31,059)   (43)         (31,016)  
Repurchase of Class B Common Stock (in shares)   (4,307,000)               (4,307,000)        
Common distributions (45,619)   (12,196) (33,423)   (277,629)             (277,629)  
Preferred distributions (16)         (16)             (16)  
Equity-based compensation (in shares)   426,000               426,000        
Equity-based compensation 4,340 $ 4 2,028     2,020   4       2,016    
Balance, shares at Dec. 31, 2018   188,219,000             250,494,000 188,219,000        
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, preferred shares (in shares) at Dec. 31, 2018           125         125      
Increase (Decrease) in Stockholders' Equity [Roll Forward]                            
NET INCOME 165,138     69,668   $ 225,887                
Foreign currency translation gain (loss), net of tax 0         0                
Interest rate cash flow hedge loss, net of tax (4,228)       (2,105) (4,959)               (4,959)
Repurchase of Class B common stock (130,721) $ (90)   (83,124)   (47,507)   (90)         (47,417)  
Repurchase of Class B Common Stock (in shares)   (9,020,000)               (9,020,000)        
Common distributions (67,259)     (67,259)   (240,958)           (41,832) (199,126)  
Preferred distributions (16)         (16)             (16)  
Equity-based compensation (in shares)   284,000               284,000        
Equity-based compensation 5,903 $ 3 3,301     1,766   3       1,763    
Balance, shares at Dec. 31, 2019   179,483,000             250,494,000 179,483,000        
Balance at Dec. 31, 2019 $ 1,176,270 $ 1,795 $ 742,397 $ (48,283) $ 383 $ 1,149,367   $ 4,300     $ 73 $ 1,050,740 $ 93,424 $ 830
Balance, preferred shares (in shares) at Dec. 31, 2019           125         125