XML 26 R4.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
REVENUES:      
Room revenues $ 1,250,865 $ 1,265,653 $ 1,195,816
Other hotel revenues 19,728 19,100 17,659
Total revenues 1,270,593 1,284,753 1,213,475
OPERATING EXPENSES:      
Hotel operating expenses 580,772 604,087 592,101
General and administrative expenses 98,045 98,625 84,381
Depreciation and amortization 221,309 203,897 187,207
Impairment of long-lived assets 9,828 9,011 2,300
Total operating expenses 909,954 915,620 865,989
GAIN ON SALE OF HOTEL PROPERTIES (Note 4) 0 130,894 864
OTHER INCOME 25 45 388
INCOME FROM OPERATIONS 360,664 500,072 348,738
OTHER NON-OPERATING (INCOME) EXPENSE (1,576) 2,732 3,763
INTEREST EXPENSE, NET 164,537 137,782 149,364
INCOME BEFORE INCOME TAX EXPENSE (BENEFIT) 197,703 359,558 195,611
INCOME TAX EXPENSE (BENEFIT) 34,351 76,536 45,057
NET INCOME 163,352 283,022 150,554
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS (93,420) (169,982) (110,958)
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ 69,932 $ 113,040 $ 39,596
NET INCOME PER COMMON SHARE:      
Basic (in dollars per share) $ 0.35 $ 0.55 $ 0.19
Diluted (in dollars per share) $ 0.35 $ 0.55 $ 0.19
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:      
Basic (in shares) 200,572 204,211 203,548
Diluted (in shares) 200,736 204,567 204,508
ESH REIT [Member]      
REVENUES:      
REVENUES - Rental revenues from Extended Stay America, Inc. (Note 11) $ 694,275 $ 719,635 $ 684,205
OPERATING EXPENSES:      
Hotel operating expenses 89,166 97,062 93,826
General and administrative expenses 14,264 15,973 15,634
Depreciation and amortization 216,394 199,044 183,033
Total operating expenses 319,824 312,079 292,493
GAIN ON SALE OF HOTEL PROPERTIES (Note 4) 0 116,616 864
OTHER INCOME 5 37 269
INCOME FROM OPERATIONS 374,456 524,209 392,845
OTHER NON-OPERATING (INCOME) EXPENSE (1,245) 2,726 3,629
INTEREST EXPENSE, NET 163,443 134,780 143,232
INCOME BEFORE INCOME TAX EXPENSE (BENEFIT) 212,258 386,703 245,984
INCOME TAX EXPENSE (BENEFIT) 51 8,519 (1,110)
NET INCOME 212,207 378,184 247,094
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS 212,191 378,168 247,094
ESH REIT [Member] | Common Class A [Member]      
OPERATING EXPENSES:      
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ 118,787 $ 208,202 $ 136,152
NET INCOME PER COMMON SHARE:      
Basic (in dollars per share) $ 0.47 $ 0.83 $ 0.54
Diluted (in dollars per share) $ 0.47 $ 0.83 $ 0.54
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:      
Basic (in shares) 250,494 250,451 250,300
Diluted (in shares) 250,494 250,451 250,300
ESH REIT [Member] | Common Class B [Member]      
OPERATING EXPENSES:      
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ 93,404 $ 169,966 $ 110,942
NET INCOME PER COMMON SHARE:      
Basic (in dollars per share) $ 0.47 $ 0.83 $ 0.55
Diluted (in dollars per share) $ 0.47 $ 0.83 $ 0.54
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:      
Basic (in shares) 200,572 204,211 203,548
Diluted (in shares) 200,736 204,567 204,508