XML 22 R4.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
REVENUES:      
Revenues $ 1,275,059 $ 1,282,725 $ 1,270,593
OPERATING EXPENSES:      
General and administrative expenses 91,094 94,652 98,045
Depreciation and amortization 209,329 229,216 221,309
Impairment of long-lived assets 43,600 25,169 9,828
Total hotel expenses 927,052 934,582 909,954
Total operating expenses 940,269 934,582 909,954
GAIN ON SALE OF HOTEL PROPERTIES, NET (Note 4) 42,478 9,973  
OTHER INCOME 669 2,959 25
INCOME FROM OPERATIONS 377,937 361,075 360,664
OTHER NON-OPERATING INCOME (765) (399) (1,576)
INTEREST EXPENSE, NET 124,870 129,772 164,537
INCOME BEFORE INCOME TAX EXPENSE 253,832 231,702 197,703
INCOME TAX EXPENSE 42,076 59,514 34,351
Net income 211,756 172,188 163,352
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS (98,892) (93,341) (93,420)
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ 112,864 $ 78,847 $ 69,932
NET INCOME PER COMMON SHARE:      
Basic (in dollars per share) $ 0.60 $ 0.41 $ 0.35
Diluted (in dollars per share) $ 0.59 $ 0.41 $ 0.35
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:      
Basic (in shares) 189,389 193,101 200,572
Diluted (in shares) 189,821 193,670 200,736
ESH REIT      
REVENUES:      
REVENUES - Rental revenues from Extended Stay America, Inc. (Note 11) $ 667,428 $ 683,500 $ 694,275
OPERATING EXPENSES:      
General and administrative expenses 15,245 14,801 14,264
Depreciation and amortization 207,313 225,484 216,394
Impairment of long-lived assets 0 15,046 0
Total operating expenses 307,647 345,826 319,824
GAIN ON SALE OF HOTEL PROPERTIES, NET (Note 4) (5,624) 8,562 0
OTHER INCOME 645 673 5
INCOME FROM OPERATIONS 354,802 346,909 374,456
OTHER NON-OPERATING INCOME (869) (227) (1,245)
INTEREST EXPENSE, NET 124,745 130,923 163,443
INCOME BEFORE INCOME TAX EXPENSE 230,926 216,213 212,258
INCOME TAX EXPENSE 797 1,229 51
Net income 230,129 214,984 212,207
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS 230,113 214,968 212,191
ESH REIT | Common Class A      
OPERATING EXPENSES:      
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ 131,039 $ 121,627 $ 118,787
NET INCOME PER COMMON SHARE:      
Basic (in dollars per share) $ 0.52 $ 0.49 $ 0.47
Diluted (in dollars per share) $ 0.52 $ 0.48 $ 0.47
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:      
Weighted average number of common shares outstanding - basic and diluted (in shares) 250,494 250,494 250,494
Diluted (in shares) 250,494 250,494 250,494
ESH REIT | Common Class B      
OPERATING EXPENSES:      
NET INCOME ATTRIBUTABLE TO EXTENDED STAY AMERICA, INC. COMMON SHAREHOLDERS $ 99,074 $ 93,341 $ 93,404
NET INCOME PER COMMON SHARE:      
Basic (in dollars per share) $ 0.52 $ 0.48 $ 0.47
Diluted (in dollars per share) $ 0.52 $ 0.48 $ 0.47
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:      
Basic (in shares) 189,389 193,101 200,572
Diluted (in shares) 189,821 193,101 200,736
Room revenues      
REVENUES:      
Revenues $ 1,237,311 $ 1,260,868 $ 1,250,865
Other hotel revenues      
REVENUES:      
Revenues 21,871 21,857 19,728
Franchise and management fees      
REVENUES:      
Revenues 3,310 0 0
OPERATING EXPENSES:      
Hotel operating expenses 13,217 0 0
Hotel      
REVENUES:      
Revenues 1,262,492 1,282,725 1,270,593
OPERATING EXPENSES:      
Hotel operating expenses 583,029 585,545 580,772
Hotel | ESH REIT      
OPERATING EXPENSES:      
Hotel operating expenses 85,089 90,495 89,166
Other revenues from franchised and managed properties      
REVENUES:      
Revenues 12,567 0 0
OPERATING EXPENSES:      
INCOME FROM OPERATIONS $ (650) $ 0 $ 0