XML 25 R12.htm IDEA: XBRL DOCUMENT v3.20.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY (Unaudited) - 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
Noncontrolling Interests
Beginning balance (shares) at Dec. 31, 2018   188,219          
Beginning 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 (loss) 88,062     75,431   75,431 12,631
Interest rate cash flow hedge loss, net of tax (3,422)       (1,699) (1,699) (1,723)
Corporation common distributions (30,312)     (30,312)   (30,312)  
ESH REIT common distributions - Class B common share (54,940)           (54,940)
ESH REIT preferred distributions (8)           (8)
Adjustment to reflect changes in book value of noncontrolling interests     400     400 (400)
Equity-based compensation (shares)   193          
Equity-based compensation 3,004 $ 2 1,848     1,850 1,154
Ending balance (shares) at Jun. 30, 2019   188,412          
Ending balance at Jun. 30, 2019 1,313,023 $ 1,884 751,467 77,551 789 831,691 481,332
Beginning balance (shares) at Mar. 31, 2019   188,403          
Beginning balance at Mar. 31, 2019 1,296,651 $ 1,884 750,135 41,116 1,774 794,909 501,742
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) 59,658     53,497   53,497 6,161
Interest rate cash flow hedge loss, net of tax (1,984)       (985) (985) (999)
Corporation common distributions (17,062)     (17,062)   (17,062)  
ESH REIT common distributions - Class B common share (26,542)           (26,542)
ESH REIT preferred distributions (4)           (4)
Adjustment to reflect changes in book value of noncontrolling interests     (75)     (75) 75
Equity-based compensation (shares)   9          
Equity-based compensation 2,306   1,407     1,407 899
Ending balance (shares) at Jun. 30, 2019   188,412          
Ending balance at Jun. 30, 2019 1,313,023 $ 1,884 751,467 77,551 789 831,691 481,332
Beginning balance (shares) at Dec. 31, 2019   179,483          
Beginning balance at Dec. 31, 2019 1,176,270 $ 1,795 742,397 (48,283) 383 696,292 479,978
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) (925)     (7,809)   (7,809) 6,884
Interest rate cash flow hedge loss, net of tax (1,702)       (872) (872) (830)
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares) (in shares)   (2,237)          
Repurchase of Corporation common stock and ESH REIT Class B common stock (Paired Shares) (31,093) $ (22)   (19,665)   (19,687) (11,406)
Corporation common distributions (15,973)   (15,981)     (15,973)  
ESH REIT common distributions - Class B common share (26,615)           (26,615)
ESH REIT preferred distributions (8)           (8)
Adjustment to reflect changes in book value of noncontrolling interests     (2,968)     (2,968) 2,968
Equity-based compensation (shares)   236          
Equity-based compensation 2,414 $ 2 1,434     1,436 978
Ending balance (shares) at Jun. 30, 2020   177,482          
Ending balance at Jun. 30, 2020 1,102,368 $ 1,775 724,882 (75,749) (489) 650,419 451,949
Beginning balance (shares) at Mar. 31, 2020   177,466          
Beginning balance at Mar. 31, 2020 1,110,884 $ 1,775 723,285 (63,394) (512) 661,154 449,730
Increase (Decrease) in Stockholders' Equity [Roll Forward]              
Net income (loss) (8,770)     (12,363)   (12,363) 3,593
Interest rate cash flow hedge loss, net of tax 45       23 23 22
Corporation common distributions 8     8   8  
ESH REIT common distributions - Class B common share (1,773)           (1,773)
ESH REIT preferred distributions (4)           (4)
Adjustment to reflect changes in book value of noncontrolling interests     351     351 (351)
Equity-based compensation (shares)   16          
Equity-based compensation 1,978   1,246     1,246 732
Ending balance (shares) at Jun. 30, 2020   177,482          
Ending balance at Jun. 30, 2020 $ 1,102,368 $ 1,775 $ 724,882 $ (75,749) $ (489) $ 650,419 $ 451,949