XML 23 R4.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
shares in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Entity Information [Line Items]        
Room revenues $ 332,608,000 $ 327,833,000 $ 618,416,000 $ 610,970,000
Other hotel revenues 5,755,000 4,956,000 10,938,000 9,377,000
Total revenues 338,363,000 332,789,000 629,354,000 620,347,000
Hotel operating expenses 148,911,000 149,078,000 290,571,000 294,638,000
General and administrative expenses 25,430,000 23,988,000 51,737,000 48,940,000
Depreciation and amortization 57,804,000 55,011,000 115,475,000 108,319,000
Impairment of long-lived assets 7,934,000 0 20,357,000 0
Total operating expenses 240,079,000 228,077,000 478,140,000 451,897,000
LOSS ON SALE OF HOTEL PROPERTIES (Note 4) (1,897,000) 0 (1,897,000) 0
OTHER INCOME 2,055,000 0 2,056,000 18,000
INCOME FROM OPERATIONS 98,442,000 104,712,000 151,373,000 168,468,000
OTHER NON-OPERATING EXPENSE (INCOME) 1,073,000 114,000 (148,000) (764,000)
INTEREST EXPENSE, NET 31,701,000 35,764,000 65,307,000 82,749,000
INCOME BEFORE INCOME TAX EXPENSE 65,668,000 68,834,000 86,214,000 86,483,000
INCOME TAX EXPENSE 15,943,000 7,448,000 20,426,000 10,344,000
NET INCOME 49,725,000 61,386,000 65,788,000 76,139,000
NET LOSS (INCOME) ATTRIBUTABLE TO NONCONTROLLING INTERESTS 2,050,000 (657,000) 9,088,000 1,636,000
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ 51,775,000 $ 60,729,000 $ 74,876,000 $ 77,775,000
NET INCOME PER EXTENDED STAY AMERICA, INC. COMMON SHARE:        
Basic (dollars per share) $ 0.27 $ 0.30 $ 0.39 $ 0.38
Diluted (dollars per share) $ 0.27 $ 0.30 $ 0.39 $ 0.38
WEIGHTED-AVERAGE EXTENDED STAY AMERICA, INC. COMMON SHARES OUTSTANDING:        
Basic (shares) 193,409 201,600 193,959 202,955
Diluted (shares) 193,944 201,689 194,372 203,029
ESH REIT        
Entity Information [Line Items]        
REVENUES- Rental revenues from Extended Stay America, Inc. $ 115,589,000 $ 116,492,000 $ 231,883,000 $ 232,734,000
Hotel operating expenses 23,056,000 22,231,000 47,011,000 46,602,000
General and administrative expenses 4,092,000 4,167,000 8,794,000 7,201,000
Depreciation and amortization 56,856,000 53,758,000 113,393,000 105,798,000
Impairment of long-lived assets 0 0 15,046,000 0
Total operating expenses 84,004,000 80,156,000 184,244,000 159,601,000
LOSS ON SALE OF HOTEL PROPERTIES (Note 4) (3,274,000) 0 (3,274,000) 0
OTHER INCOME 635,000 0 635,000 0
INCOME FROM OPERATIONS 28,946,000 36,336,000 45,000,000 73,133,000
OTHER NON-OPERATING EXPENSE (INCOME) 1,104,000 (1,000) (60,000) (774,000)
INTEREST EXPENSE, NET 31,911,000 35,075,000 65,663,000 81,365,000
INCOME BEFORE INCOME TAX EXPENSE (4,069,000) 1,262,000 (20,603,000) (7,458,000)
INCOME TAX EXPENSE 655,000 (209,000) 237,000 (3,799,000)
NET INCOME (4,724,000) 1,471,000 (20,840,000) (3,659,000)
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS (4,728,000) 1,467,000 (20,848,000) (3,667,000)
ESH REIT | Class A common stock        
Entity Information [Line Items]        
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ (2,674,000) $ 814,000 $ (11,752,000) $ (2,023,000)
NET INCOME PER EXTENDED STAY AMERICA, INC. COMMON SHARE:        
Basic (dollars per share) $ (0.01) $ 0.00 $ (0.05) $ (0.01)
Diluted (dollars per share) $ (0.01) $ 0.00 $ (0.05) $ (0.01)
WEIGHTED-AVERAGE EXTENDED STAY AMERICA, INC. COMMON SHARES OUTSTANDING:        
Basic (shares) 250,494 250,494 250,494 250,494
Diluted (shares) 250,494 250,494 250,494 250,494
ESH REIT | Class B common stock        
Entity Information [Line Items]        
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ (2,054,000) $ 653,000 $ (9,096,000) $ (1,644,000)
NET INCOME PER EXTENDED STAY AMERICA, INC. COMMON SHARE:        
Basic (dollars per share) $ (0.01) $ 0.00 $ (0.05) $ (0.01)
Diluted (dollars per share) $ (0.01) $ 0.00 $ (0.05) $ (0.01)
WEIGHTED-AVERAGE EXTENDED STAY AMERICA, INC. COMMON SHARES OUTSTANDING:        
Basic (shares) 193,409 201,600 193,959 202,955
Diluted (shares) 193,944 201,689 193,959 202,955