XML 17 R4.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
shares in Thousands
3 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Entity Information [Line Items]    
Room revenues $ 285,808,000 $ 283,137,000
Other hotel revenues 5,183,000 4,421,000
Total revenues 290,991,000 287,558,000
Hotel operating expenses 141,660,000 145,560,000
General and administrative expenses 26,307,000 24,952,000
Depreciation and amortization 57,671,000 53,308,000
Impairment of long-lived assets 12,423,000 0
Total operating expenses 238,061,000 223,820,000
OTHER INCOME 1,000 18,000
INCOME FROM OPERATIONS 52,931,000 63,756,000
OTHER NON-OPERATING INCOME (1,221,000) (878,000)
INTEREST EXPENSE, NET 33,606,000 46,985,000
INCOME BEFORE INCOME TAX EXPENSE 20,546,000 17,649,000
INCOME TAX EXPENSE 4,483,000 2,896,000
NET INCOME 16,063,000 14,753,000
NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS 7,038,000 2,293,000
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ 23,101,000 $ 17,046,000
NET INCOME PER EXTENDED STAY AMERICA, INC. COMMON SHARE:    
Basic (dollars per share) $ 0.12 $ 0.08
Diluted (dollars per share) $ 0.12 $ 0.08
WEIGHTED-AVERAGE EXTENDED STAY AMERICA, INC. COMMON SHARES OUTSTANDING:    
Basic (shares) 195,097 204,310
Diluted (shares) 195,386 204,370
ESH REIT    
Entity Information [Line Items]    
REVENUES- Rental revenues from Extended Stay America, Inc. (Note 9) $ 116,294,000 $ 116,242,000
Hotel operating expenses 23,955,000 24,371,000
General and administrative expenses 4,702,000 3,034,000
Depreciation and amortization 56,537,000 52,040,000
Impairment of long-lived assets 15,046,000 0
Total operating expenses 100,240,000 79,445,000
INCOME FROM OPERATIONS 16,054,000 36,797,000
OTHER NON-OPERATING INCOME (1,164,000) (773,000)
INTEREST EXPENSE, NET 33,752,000 46,290,000
INCOME BEFORE INCOME TAX EXPENSE (16,534,000) (8,720,000)
INCOME TAX EXPENSE (418,000) (3,590,000)
NET INCOME (16,116,000) (5,130,000)
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS (16,120,000) (5,134,000)
ESH REIT | Class A common stock    
Entity Information [Line Items]    
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ (9,078,000) $ (2,837,000)
NET INCOME PER EXTENDED STAY AMERICA, INC. COMMON SHARE:    
Basic (dollars per share) $ (0.04) $ (0.01)
Diluted (dollars per share) $ (0.04) $ (0.01)
WEIGHTED-AVERAGE EXTENDED STAY AMERICA, INC. COMMON SHARES OUTSTANDING:    
Basic (shares) 250,494 250,494
Diluted (shares) 250,494 250,494
ESH REIT | Class B common stock    
Entity Information [Line Items]    
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ (7,042,000) $ (2,297,000)
NET INCOME PER EXTENDED STAY AMERICA, INC. COMMON SHARE:    
Basic (dollars per share) $ (0.04) $ (0.01)
Diluted (dollars per share) $ (0.04) $ (0.01)
WEIGHTED-AVERAGE EXTENDED STAY AMERICA, INC. COMMON SHARES OUTSTANDING:    
Basic (shares) 195,097 204,310
Diluted (shares) 195,097 204,310