XML 58 R4.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
shares in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Revenues [Abstract]        
Room revenues $ 345,089,000 $ 349,076,000 $ 963,505,000 $ 960,046,000
Other hotel revenues 5,777,000 5,445,000 16,715,000 14,822,000
Total revenues 350,866,000 354,521,000 980,220,000 974,868,000
Operating Expenses [Abstract]        
Hotel operating expenses 152,155,000 149,860,000 442,726,000 444,498,000
General and administrative expenses 23,823,000 24,612,000 75,560,000 73,552,000
Depreciation and amortization 57,314,000 55,955,000 172,789,000 164,274,000
Impairment of long-lived assets 0 2,756,000 20,357,000 2,756,000
Total operating expenses 233,292,000 233,183,000 711,432,000 685,080,000
LOSS ON SALE OF HOTEL PROPERTIES 0 0 (1,897,000) 0
OTHER INCOME 344,000 2,000 2,400,000 20,000
INCOME FROM OPERATIONS 117,918,000 121,340,000 269,291,000 289,808,000
OTHER NON-OPERATING INCOME (278,000) (305,000) (426,000) (1,069,000)
INTEREST EXPENSE, NET 31,651,000 48,713,000 96,958,000 131,462,000
INCOME BEFORE INCOME TAX EXPENSE 86,545,000 72,932,000 172,759,000 159,415,000
INCOME TAX EXPENSE 20,295,000 15,867,000 40,721,000 26,211,000
NET INCOME 66,250,000 57,065,000 132,038,000 133,204,000
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS (12,374,000) (10,509,000) (3,286,000) (8,873,000)
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ 53,876,000 $ 46,556,000 $ 128,752,000 $ 124,331,000
NET INCOME PER EXTENDED STAY AMERICA, INC. COMMON SHARE:        
Basic (dollars per share) $ 0.28 $ 0.23 $ 0.67 $ 0.62
Diluted (dollars per share) $ 0.28 $ 0.23 $ 0.66 $ 0.61
WEIGHTED-AVERAGE EXTENDED STAY AMERICA, INC. COMMON SHARES OUTSTANDING:        
Basic (shares) 192,357 200,556 193,399 202,156
Diluted (shares) 193,331 200,696 194,001 202,252
ESH REIT        
Revenues [Abstract]        
REVENUES- Rental revenues from Extended Stay America, Inc. $ 143,407,000 $ 153,139,000 $ 375,290,000 $ 385,873,000
Operating Expenses [Abstract]        
Hotel operating expenses 22,578,000 22,155,000 69,589,000 68,757,000
General and administrative expenses 3,722,000 3,476,000 12,516,000 10,677,000
Depreciation and amortization 56,523,000 54,748,000 169,916,000 160,546,000
Impairment of long-lived assets 0 0 15,046,000 0
Total operating expenses 82,823,000 80,379,000 267,067,000 239,980,000
LOSS ON SALE OF HOTEL PROPERTIES 0 0 (3,274,000) 0
OTHER INCOME 5,000 0 640,000 0
INCOME FROM OPERATIONS 60,589,000 72,760,000 105,589,000 145,893,000
OTHER NON-OPERATING INCOME (211,000) (84,000) (271,000) (858,000)
INTEREST EXPENSE, NET 32,116,000 48,521,000 97,779,000 129,886,000
INCOME BEFORE INCOME TAX EXPENSE 28,684,000 24,323,000 8,081,000 16,865,000
INCOME TAX EXPENSE 198,000 671,000 435,000 (3,128,000)
NET INCOME 28,486,000 23,652,000 7,646,000 19,993,000
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS 28,482,000 23,648,000 7,634,000 19,981,000
ESH REIT | Class A common stock        
Operating Expenses [Abstract]        
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ 16,112,000 $ 13,143,000 $ 4,360,000 $ 11,121,000
NET INCOME PER EXTENDED STAY AMERICA, INC. COMMON SHARE:        
Basic (dollars per share) $ 0.06 $ 0.05 $ 0.02 $ 0.04
Diluted (dollars per share) $ 0.06 $ 0.05 $ 0.02 $ 0.04
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        
Operating Expenses [Abstract]        
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ 12,370,000 $ 10,505,000 $ 3,274,000 $ 8,861,000
NET INCOME PER EXTENDED STAY AMERICA, INC. COMMON SHARE:        
Basic (dollars per share) $ 0.06 $ 0.05 $ 0.02 $ 0.04
Diluted (dollars per share) $ 0.06 $ 0.05 $ 0.02 $ 0.04
WEIGHTED-AVERAGE EXTENDED STAY AMERICA, INC. COMMON SHARES OUTSTANDING:        
Basic (shares) 192,357 200,556 193,399 202,156
Diluted (shares) 193,331 200,696 193,399 202,252