XML 15 R2.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
$ in Thousands
Mar. 31, 2017
Dec. 31, 2016
ASSETS    
PROPERTY AND EQUIPMENT - Net of accumulated depreciation of $1,001,870 and $973,669 $ 3,837,189 $ 3,905,304
RESTRICTED CASH 21,292 21,614
CASH AND CASH EQUIVALENTS 64,809 84,158
INTANGIBLE ASSETS - Net of accumulated amortization of $8,685 and $8,350 28,048 28,383
GOODWILL 49,011 53,531
ACCOUNTS RECEIVABLE - Net of allowance for doubtful accounts of $2,036 and $2,634 20,376 20,837
DEFERRED TAX ASSETS 11,808 16,376
OTHER ASSETS 52,685 50,101
ASSETS HELD FOR SALE 41,512 0
TOTAL ASSETS 4,126,730 4,180,304
LIABILITIES:    
Term loan facilities payable - Net of unamortized deferred financing costs and debt discount of $21,169 and $21,994 1,272,339 1,274,756
Senior notes payable - Net of unamortized deferred financing costs and debt discount of $33,447 and $34,482 1,266,553 1,265,518
Revolving credit facilities 35,000 45,000
Mandatorily redeemable preferred stock - $0.01 par value, $1,000 redemption value, 8.0%, 350,000,000 shares authorized, 21,202 shares issued and outstanding 21,202 21,202
Accounts payable and accrued liabilities 196,087 193,303
Deferred tax liabilities 3,286 3,286
Liabilities related to assets held for sale 231 0
Total liabilities 2,794,698 2,803,065
COMMITMENTS AND CONTINGENCIES
EQUITY:    
Common stock 1,943 1,957
Additional paid in capital 772,467 774,811
Retained earnings 24,274 23,679
Accumulated other comprehensive loss (5,643) (5,615)
Total Extended Stay America, Inc. shareholders’ equity 793,041 794,832
Noncontrolling interests 538,991 582,407
Total equity 1,332,032 1,377,239
TOTAL LIABILITIES AND EQUITY 4,126,730 4,180,304
ESH REIT    
ASSETS    
PROPERTY AND EQUIPMENT - Net of accumulated depreciation of $1,001,870 and $973,669 3,848,574 3,914,569
RESTRICTED CASH 0 344
CASH AND CASH EQUIVALENTS 5,091 53,506
RENTS RECEIVABLE FROM EXTENDED STAY AMERICA, INC. (Note 9) 19,733 2,609
DEFERRED RENTS RECEIVABLE FROM EXTENDED STAY AMERICA, INC. (Note 9) 35,796 40,259
GOODWILL 47,725 52,245
DEFERRED TAX ASSETS 401 0
OTHER ASSETS 18,179 13,973
ASSETS HELD FOR SALE 37,351 0
TOTAL ASSETS 4,012,850 4,077,505
LIABILITIES:    
Term loan facilities payable - Net of unamortized deferred financing costs and debt discount of $21,169 and $21,994 1,272,339 1,274,756
Senior notes payable - Net of unamortized deferred financing costs and debt discount of $33,447 and $34,482 1,266,553 1,265,518
Revolving credit facilities 35,000 45,000
Loan payable to Extended Stay America, Inc. 50,000 50,000
Unearned rental revenues from Extended Stay America, Inc. 75,272 39,898
Due to Extended Stay America, Inc. 10,137 11,608
Accounts payable and accrued liabilities 73,414 69,520
Deferred tax liabilities 3,286 3,286
Liabilities related to assets held for sale 70 0
Total liabilities 2,786,071 2,759,586
COMMITMENTS AND CONTINGENCIES
EQUITY:    
Common stock 4,448 4,462
Additional paid in capital 1,145,401 1,144,664
Preferred stock - no par value, $1,000 liquidation value, 125 shares authorized, issued and outstanding 73 73
Retained earnings 84,721 176,532
Accumulated other comprehensive loss (7,864) (7,812)
Total equity 1,226,779 1,317,919
TOTAL LIABILITIES AND EQUITY $ 4,012,850 $ 4,077,505