XML 17 R4.htm IDEA: XBRL DOCUMENT v3.19.2
CONDENSED CONSOLIDATED BALANCE SHEETS - REIT - USD ($)
$ in Thousands
Jun. 30, 2019
Dec. 31, 2018
ASSETS    
PROPERTY AND EQUIPMENT - Net of accumulated depreciation of $1,297,206 and $1,215,899 $ 3,458,238 $ 3,453,632
CASH AND CASH EQUIVALENTS 286,616 287,458
INTANGIBLE ASSETS - Net of accumulated amortization of $197 and $36 31,994 28,714
GOODWILL 45,192 45,192
OTHER ASSETS 67,982 66,258
TOTAL ASSETS 3,939,565 3,924,210
LIABILITIES:    
Term loan facility payable - Net of unamortized deferred financing costs and debt discount of $13,285 and $14,879 1,117,624 1,121,713
Senior notes payable - Net of unamortized deferred financing costs and debt discount of $24,137 and $26,206 1,275,863 1,273,794
Finance lease liabilities 3,440  
Finance lease liabilities   3,360
Accounts payable and accrued liabilities 222,485 207,574
Total liabilities 2,626,542 2,613,571
COMMITMENTS AND CONTINGENCIES (Note 11)
EQUITY:    
Common stock - Class A: $0.01 par value, 4,300,000,000 shares authorized, 250,493,583 shares issued and outstanding; Class B: $0.01 par value, 7,800,000,000 shares authorized, 188,412,376 and 188,219,605 shares issued and outstanding 1,884 1,882
Additional paid in capital 751,467 749,219
Retained earnings 77,551 32,432
Accumulated other comprehensive income 789 2,488
Total equity 1,313,023 1,310,639
TOTAL LIABILITIES AND EQUITY 3,939,565 3,924,210
ESH REIT    
ASSETS    
PROPERTY AND EQUIPMENT - Net of accumulated depreciation of $1,297,206 and $1,215,899 3,468,418 3,467,645
CASH AND CASH EQUIVALENTS 124,115 178,538
RENTS RECEIVABLE FROM EXTENDED STAY AMERICA, INC. (Note 10) 22,685 4,098
DEFERRED RENTS RECEIVABLE FROM EXTENDED STAY AMERICA, INC. (Note 10) 18,925 8,637
INTANGIBLE ASSETS - Net of accumulated amortization of $197 and $36 6,731 2,760
GOODWILL 44,012 44,012
OTHER ASSETS 23,243 22,692
TOTAL ASSETS 3,708,129 3,728,382
LIABILITIES:    
Term loan facility payable - Net of unamortized deferred financing costs and debt discount of $13,285 and $14,879 1,117,624 1,121,713
Senior notes payable - Net of unamortized deferred financing costs and debt discount of $24,137 and $26,206 1,275,863 1,273,794
Finance lease liabilities 3,440  
Finance lease liabilities   3,360
Unearned rental revenues from Extended Stay America, Inc. (Note 10) 123,739 37,506
Due to Extended Stay America, Inc., net (Note 10) 1,909 12,177
Accounts payable and accrued liabilities 71,534 64,658
Deferred tax liabilities 19 20
Total liabilities 2,594,128 2,513,228
COMMITMENTS AND CONTINGENCIES (Note 11)
EQUITY:    
Common stock - Class A: $0.01 par value, 4,300,000,000 shares authorized, 250,493,583 shares issued and outstanding; Class B: $0.01 par value, 7,800,000,000 shares authorized, 188,412,376 and 188,219,605 shares issued and outstanding 4,389 4,387
Additional paid in capital 1,091,845 1,090,809
Preferred stock - no par value, $1,000 liquidation value, 125 shares authorized, issued and outstanding 73 73
Retained earnings 15,919 114,096
Accumulated other comprehensive income 1,775 5,789
Total equity 1,114,001 1,215,154
TOTAL LIABILITIES AND EQUITY $ 3,708,129 $ 3,728,382