XML 118 R7.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Operations - REIT - USD ($)
shares in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
OPERATING EXPENSES:      
Hotel operating expenses $ 582,321,000 $ 583,029,000 $ 585,545,000
General and administrative expenses 95,155,000 91,094,000 94,652,000
Depreciation and amortization 197,400,000 209,329,000 229,216,000
Impairment of long-lived assets 2,679,000 43,600,000 25,169,000
Total operating expenses 896,425,000 940,269,000 934,582,000
Gain (loss) on sale of hotel properties 0 42,478,000 9,973,000
OTHER INCOME 32,000 669,000 2,959,000
INCOME FROM OPERATIONS 321,826,000 377,937,000 361,075,000
OTHER NON-OPERATING INCOME (391,000) (765,000) (399,000)
INTEREST EXPENSE, NET 127,764,000 124,870,000 129,772,000
INCOME BEFORE INCOME TAX EXPENSE 194,453,000 253,832,000 231,702,000
INCOME TAX EXPENSE 29,315,000 42,076,000 59,514,000
Net income $ 165,138,000 $ 211,756,000 $ 172,188,000
NET INCOME PER COMMON SHARE:      
Basic (in dollars per share) $ 0.37 $ 0.60 $ 0.41
Diluted (in dollars per share) $ 0.37 $ 0.59 $ 0.41
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:      
Basic (in shares) 186,546 189,389 193,101
Diluted (in shares) 186,822 189,821 193,670
ESH Hospitality, Inc.      
REVENUES - Rental revenues from Extended Stay America, Inc. (Note 12) $ 649,898,000 $ 667,428,000 $ 683,500,000
OPERATING EXPENSES:      
Hotel operating expenses 86,019,000 85,089,000 90,495,000
General and administrative expenses 15,189,000 15,245,000 14,801,000
Depreciation and amortization 193,798,000 207,313,000 225,484,000
Impairment of long-lived assets 0 0 15,046,000
Total operating expenses 295,006,000 307,647,000 345,826,000
Gain (loss) on sale of hotel properties 0 (5,624,000) 8,562,000
OTHER INCOME 15,000 645,000 673,000
INCOME FROM OPERATIONS 354,907,000 354,802,000 346,909,000
OTHER NON-OPERATING INCOME (310,000) (869,000) (227,000)
INTEREST EXPENSE, NET 128,955,000 124,745,000 130,923,000
INCOME BEFORE INCOME TAX EXPENSE 226,262,000 230,926,000 216,213,000
INCOME TAX EXPENSE 375,000 797,000 1,229,000
Net income $ 225,887,000 $ 230,129,000 $ 214,984,000
ESH Hospitality, Inc. | Common Class A      
NET INCOME PER COMMON SHARE:      
Basic (in dollars per share) $ 0.52 $ 0.52 $ 0.49
Diluted (in dollars per share) $ 0.52 $ 0.52 $ 0.48
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 Hospitality, Inc. | Common Class B      
NET INCOME PER COMMON SHARE:      
Basic (in dollars per share) $ 0.52 $ 0.52 $ 0.48
Diluted (in dollars per share) $ 0.52 $ 0.52 $ 0.48
WEIGHTED-AVERAGE COMMON SHARES OUTSTANDING:      
Basic (in shares) 186,546 189,389 193,101
Diluted (in shares) 186,822 189,821 193,101