Document_and_Entity_Informatio
Document and Entity Information (USD $) | 12 Months Ended | |
Dec. 31, 2013 | Mar. 10, 2014 | |
Document Information [Line Items] | ' | ' |
Document Type | '10-K | ' |
Amendment Flag | 'false | ' |
Document Period End Date | 31-Dec-13 | ' |
Document Fiscal Year Focus | '2013 | ' |
Document Fiscal Period Focus | 'FY | ' |
Trading Symbol | 'STAY | ' |
Entity Registrant Name | 'Extended Stay America, Inc. | ' |
Entity Central Index Key | '0001581164 | ' |
Current Fiscal Year End Date | '--12-31 | ' |
Entity Well-known Seasoned Issuer | 'No | ' |
Entity Current Reporting Status | 'Yes | ' |
Entity Voluntary Filers | 'No | ' |
Entity Filer Category | 'Non-accelerated Filer | ' |
Entity Common Stock, Shares Outstanding | ' | 204,787,500 |
Entity Public Float | ' | $900,900,000 |
ESH Hospitality Inc [Member] | ' | ' |
Document Information [Line Items] | ' | ' |
Entity Registrant Name | 'ESH Hospitality, Inc. | ' |
Entity Central Index Key | '0001507563 | ' |
Current Fiscal Year End Date | '--12-31 | ' |
Entity Well-known Seasoned Issuer | 'No | ' |
Entity Current Reporting Status | 'Yes | ' |
Entity Voluntary Filers | 'No | ' |
Entity Filer Category | 'Non-accelerated Filer | ' |
Class A common stock [Member] | ESH Hospitality Inc [Member] | ' | ' |
Document Information [Line Items] | ' | ' |
Entity Common Stock, Shares Outstanding | ' | 250,295,833 |
Class B common stock [Member] | ESH Hospitality Inc [Member] | ' | ' |
Document Information [Line Items] | ' | ' |
Entity Common Stock, Shares Outstanding | ' | 204,787,500 |
Consolidated_and_Combined_Bala
Consolidated and Combined Balance Sheets (USD $) | Dec. 31, 2013 | Dec. 31, 2012 |
ASSETS | ' | ' |
PROPERTY AND EQUIPMENT-Net of accumulated depreciation | $4,127,317,000 | $4,110,622,000 |
RESTRICTED CASH | 47,339,000 | 61,613,000 |
CASH AND CASH EQUIVALENTS | 60,457,000 | 103,582,000 |
INTANGIBLE ASSETS-Net of accumulated amortization | 33,030,000 | 34,404,000 |
Goodwill | 55,633,000 | 55,633,000 |
DEFERRED FINANCING COSTS-Net of accumulated amortization | 51,251,000 | 65,592,000 |
ACCOUNTS RECEIVABLE-Net of allowance for doubtful accounts | 21,566,000 | 18,549,000 |
DEFERRED TAX ASSETS | -7,312 | -8,849 |
OTHER ASSETS | 53,094,000 | 41,739,000 |
TOTAL ASSETS | 4,449,687,000 | 4,491,734,000 |
LIABILITIES: | ' | ' |
Mortgage loans payable | 2,519,843,000 | 2,525,708,000 |
Mezzanine loans payable | 365,000,000 | 1,080,000,000 |
Revolving credit facility | 20,000,000 | ' |
Other debt | 41,202,000 | ' |
Accounts payable and accrued liabilities | 175,122,000 | 124,362,000 |
Deferred tax liabilities | 7,312,000 | 8,849,000 |
Total liabilities | 3,108,479,000 | 3,738,919,000 |
COMMITMENTS AND CONTINGENCIES (Note 12) | ' | ' |
EQUITY: | ' | ' |
Members' capital | ' | 744,524,000 |
Common stock-$0.01 par value, 3,500,000 shares authorized, 204,788 shares issued and outstanding as of December 31, 2013 | 2,048,000 | ' |
Additional paid in capital | 772,359,000 | ' |
(Accumulated deficit) retained earnings | -25,763,000 | 5,010,000 |
Accumulated foreign currency translation | -4,068,000 | 124,000 |
Total shareholders' and member equity | 744,576,000 | 749,658,000 |
Noncontrolling interests | 596,632,000 | 3,157,000 |
Total equity | 1,341,208,000 | 752,815,000 |
TOTAL LIABILITIES AND EQUITY | 4,449,687,000 | 4,491,734,000 |
ESH Hospitality Inc [Member] | ' | ' |
ASSETS | ' | ' |
PROPERTY AND EQUIPMENT-Net of accumulated depreciation | 4,119,939,000 | 4,110,622,000 |
RESTRICTED CASH | 45,903,000 | 61,613,000 |
CASH AND CASH EQUIVALENTS | 18,597,000 | 103,303,000 |
INTANGIBLE ASSETS-Net of accumulated amortization | ' | 23,904,000 |
Goodwill | 54,297,000 | 55,633,000 |
DEFERRED FINANCING COSTS-Net of accumulated amortization | 46,572,000 | 65,592,000 |
ACCOUNTS RECEIVABLE-Net of allowance for doubtful accounts | ' | 18,549,000 |
DEFERRED RENT RECEIVABLE | 3,631,000 | ' |
DEFERRED TAX ASSETS | 3,207,000 | -8,849,000 |
OTHER ASSETS | 36,186,000 | 48,226,000 |
TOTAL ASSETS | 4,328,332,000 | 4,487,442,000 |
LIABILITIES: | ' | ' |
Mortgage loans payable | 2,519,843,000 | 2,525,708,000 |
Mezzanine loans payable | 365,000,000 | 1,080,000,000 |
Revolving credit facility | 20,000,000 | ' |
Accounts payable and accrued liabilities | 95,988,000 | 126,689,000 |
Deferred tax liabilities | ' | 8,849,000 |
Total liabilities | 3,000,831,000 | 3,741,246,000 |
EQUITY: | ' | ' |
Members' capital | ' | 740,576,000 |
Common stock - Class A: $0.01 par value, 4,300,000 shares authorized, 250,296 shares issued and outstanding as of December 31, 2013; Class B: $0.01 par value, 7,800,000 shares authorized, 204,788 shares issued and outstanding as of December 31, 2013 | 4,551,000 | ' |
Additional paid in capital | 1,336,154,000 | ' |
Preferred stock - no par value, 125 shares authorized, issued and outstanding as of December 31, 2013 | 73,000 | 73,000 |
(Accumulated deficit) retained earnings | -9,617,000 | 2,266,000 |
Accumulated foreign currency translation | -3,660,000 | 124,000 |
Total shareholders' and member equity | 1,327,501,000 | 743,039,000 |
Noncontrolling interests | ' | 3,157,000 |
Total equity | 1,327,501,000 | 746,196,000 |
TOTAL LIABILITIES AND EQUITY | $4,328,332,000 | $4,487,442,000 |
Consolidated_and_Combined_Bala1
Consolidated and Combined Balance Sheets (Parenthetical) (USD $) | Dec. 31, 2013 | Nov. 18, 2013 | Dec. 31, 2012 |
In Thousands, except Share data, unless otherwise specified | |||
Accumulated depreciation | $439,371 | ' | $275,342 |
Accumulated amortization of intangible asset | 4,440 | ' | 3,066 |
Accumulated amortization of deferred financing costs | 11,313 | ' | 1,027 |
Allowance for doubtful accounts | 1,404 | ' | 975 |
Common stock, par value | $0.01 | $0.01 | $0.01 |
Preferred stock par value | $0.01 | ' | ' |
Common stock, shares authorized | 3,500,000,000 | ' | 3,500,000,000 |
Common stock, shares issued | 204,788,000 | ' | ' |
Common stock, shares outstanding | 204,788,000 | ' | ' |
Class A [Member] | ' | ' | ' |
Common stock, par value | $0.01 | ' | ' |
Common stock, shares authorized | 4,300,000,000 | ' | ' |
Common stock, shares issued | 250,300,000 | ' | ' |
Common stock, shares outstanding | 250,300,000 | ' | ' |
Class B [Member] | ' | ' | ' |
Common stock, par value | $0.01 | $0.01 | ' |
Common stock, shares authorized | 7,800,000,000 | ' | ' |
Common stock, shares issued | 204,800,000 | ' | ' |
Common stock, shares outstanding | 204,800,000 | ' | ' |
ESH Hospitality Inc [Member] | ' | ' | ' |
Accumulated depreciation | 426,479 | ' | 275,342 |
Accumulated amortization of intangible asset | 4,400 | ' | 3,066 |
Accumulated amortization of deferred financing costs | 11,120 | ' | 1,027 |
Allowance for doubtful accounts | $0 | ' | $975 |
Common stock, par value | ' | $0.01 | ' |
Preferred stock par value | ' | ' | ' |
ESH Hospitality Inc [Member] | Class A [Member] | ' | ' | ' |
Common stock, par value | $0.01 | ' | $0.01 |
Common stock, shares authorized | 4,300,000,000 | ' | 4,300,000,000 |
Common stock, shares issued | 250,296,000 | ' | 250,296,000 |
Common stock, shares outstanding | 250,296,000 | ' | 250,296,000 |
ESH Hospitality Inc [Member] | Class B [Member] | ' | ' | ' |
Common stock, par value | $0.01 | $0.01 | $0.01 |
Common stock, shares authorized | 7,800,000,000 | ' | 7,800,000,000 |
Common stock, shares issued | 204,788,000 | ' | 204,788,000 |
Common stock, shares outstanding | 204,788,000 | ' | 204,788,000 |
ESH Hospitality Inc [Member] | Redeemable Preferred Stock [Member] | ' | ' | ' |
Preferred Stock Authorized | 125 | ' | ' |
Preferred Stock Issued | 125 | ' | ' |
Preferred Stock Outstanding | 125 | ' | ' |
Consolidated_and_Combined_Stat
Consolidated and Combined Statements of Operations (USD $) | 12 Months Ended | ||
In Thousands, except Per Share data, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
REVENUES: | ' | ' | ' |
Hotel room revenues | $1,113,956 | $984,273 | $912,988 |
Other hotel revenues | 17,787 | 16,898 | 18,693 |
Management fees, license fees and other revenues | 1,075 | 10,291 | 11,047 |
Total fees | 1,132,818 | 1,011,462 | 942,728 |
Hotel operating expenses | 540,551 | 493,635 | 463,369 |
General and administrative expenses | 108,325 | 88,543 | 75,041 |
Depreciation and amortization | 168,053 | 129,938 | 120,438 |
Managed property payroll expenses | 728 | 6,600 | 6,409 |
Restructuring expenses | 605 | 5,763 | 10,491 |
Acquisition transaction expenses | 235 | 1,675 | 593 |
Impairment of long-lived assets | 3,330 | 1,420 | 0 |
Office building operating expenses | ' | ' | 1,010 |
Total operating expenses | 821,827 | 727,574 | 677,351 |
OTHER INCOME | 1,134 | 384 | 232 |
INCOME FROM OPERATIONS | 312,125 | 284,272 | 265,609 |
INTEREST EXPENSE | 234,593 | 257,656 | 212,474 |
INTEREST INCOME | -134 | -307 | -550 |
INCOME BEFORE INCOME TAX (BENEFIT) EXPENSE | 77,666 | 26,923 | 53,685 |
INCOME TAX (BENEFIT) EXPENSE | -4,990 | 4,642 | 7,050 |
NET INCOME | 82,656 | 22,281 | 46,635 |
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | 3,575 | -1,549 | -1,062 |
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS OR MEMBERS | 86,231 | 20,732 | 45,573 |
NET INCOME PER SHARE: | ' | ' | ' |
NET INCOME PER SHARE - BASIC | $0.49 | $0.12 | $0.27 |
NET INCOME PER SHARE - DILUTED | $0.49 | $0.12 | $0.26 |
WEIGHTED AVERAGE SHARES OUTSTANDING: | ' | ' | ' |
WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC | 174,894 | 169,816 | 168,813 |
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED | 176,268 | 171,796 | 171,345 |
ESH Hospitality Inc [Member] | ' | ' | ' |
REVENUES: | ' | ' | ' |
Rental revenues | 71,900 | ' | ' |
Hotel room revenues | 983,950 | 984,273 | 912,988 |
Other hotel revenues | 15,576 | 16,898 | 18,693 |
Management fees, license fees and other revenues | 1,113 | 10,346 | 11,172 |
Total fees | 1,072,539 | 1,011,517 | 942,853 |
Hotel operating expenses | 478,727 | 493,635 | 463,369 |
General and administrative expenses | 86,676 | 87,807 | 72,413 |
Depreciation and amortization | 167,185 | 129,938 | 120,438 |
Managed property payroll expenses | 639 | 6,600 | 6,409 |
Trademark license fees | 2,998 | 3,004 | 2,795 |
Restructuring expenses | 605 | 5,763 | 10,491 |
Acquisition transaction expenses | 235 | 1,675 | 593 |
Impairment of long-lived assets | 3,330 | 1,420 | 0 |
Office building operating expenses | ' | ' | 1,010 |
Total operating expenses | 740,395 | 729,842 | 677,518 |
OTHER INCOME | 1,075 | 384 | 232 |
INCOME FROM OPERATIONS | 333,219 | 282,059 | 265,567 |
INTEREST EXPENSE | 234,258 | 257,656 | 212,474 |
INTEREST INCOME | -629 | -307 | -550 |
INCOME BEFORE INCOME TAX (BENEFIT) EXPENSE | 99,590 | 24,710 | 53,643 |
INCOME TAX (BENEFIT) EXPENSE | -876 | 4,642 | 7,050 |
NET INCOME | 100,466 | 20,068 | 46,593 |
NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | -730 | -1,549 | -1,062 |
NET INCOME ATTRIBUTABLE TO SHAREHOLDERS OR MEMBERS | 99,736 | 18,519 | 45,531 |
WEIGHTED AVERAGE SHARES OUTSTANDING: | ' | ' | ' |
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED | 176,268 | 171,796 | 171,345 |
ESH Hospitality Inc [Member] | Class A [Member] | ' | ' | ' |
REVENUES: | ' | ' | ' |
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS OR MEMBERS | 55,046 | 10,262 | 25,268 |
NET INCOME PER SHARE: | ' | ' | ' |
NET INCOME PER SHARE - BASIC | $0.26 | $0.05 | $0.12 |
NET INCOME PER SHARE - DILUTED | $0.26 | $0.05 | $0.12 |
WEIGHTED AVERAGE SHARES OUTSTANDING: | ' | ' | ' |
WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC | 213,759 | 207,553 | 206,327 |
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED | 213,759 | 207,553 | 206,327 |
ESH Hospitality Inc [Member] | Class B [Member] | ' | ' | ' |
REVENUES: | ' | ' | ' |
NET INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS OR MEMBERS | $44,690 | $8,257 | $20,263 |
NET INCOME PER SHARE: | ' | ' | ' |
NET INCOME PER SHARE - BASIC | $0.26 | $0.05 | $0.12 |
NET INCOME PER SHARE - DILUTED | $0.25 | $0.05 | $0.12 |
WEIGHTED AVERAGE SHARES OUTSTANDING: | ' | ' | ' |
WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC | 174,894 | 169,816 | 168,813 |
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED | 176,268 | 171,196 | 171,345 |
Consolidated_and_Combined_Stat1
Consolidated and Combined Statements of Comprehensive Income (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Net income | $82,656 | $22,281 | $46,635 |
Foreign currency translation | -3,980 | 87 | 71 |
COMPREHENSIVE INCOME | 78,676 | 22,368 | 46,706 |
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | 3,575 | -1,554 | -1,091 |
COMPREHENSIVE INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS OR MEMBERS | 82,251 | 20,814 | 45,615 |
ESH Hospitality Inc [Member] | ' | ' | ' |
Net income | 100,466 | 20,068 | 46,593 |
Foreign currency translation | -3,980 | 87 | 71 |
COMPREHENSIVE INCOME | 96,486 | 20,155 | 46,664 |
COMPREHENSIVE INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS | -730 | -1,554 | -1,091 |
COMPREHENSIVE INCOME ATTRIBUTABLE TO COMMON SHAREHOLDERS OR MEMBERS | $95,756 | $18,601 | $45,573 |
Consolidated_and_Combined_Stat2
Consolidated and Combined Statements of Changes in Equity (USD $) | Total | ESH Reit [Member] | ESH Hospitality Inc [Member] | Members' Capital [Member] | Members' Capital [Member] | Members' Capital [Member] | Common Stock [Member] | Common Stock [Member] | Additional Paid in Capital [Member] | Additional Paid in Capital [Member] | (Accumulated Deficit) Retained Earnings [Member] | (Accumulated Deficit) Retained Earnings [Member] | Accumulated Foreign Currency Translation [Member] | Accumulated Foreign Currency Translation [Member] | Total Shareholders' and Members' Equity [Member] | Total Shareholders' and Members' Equity [Member] | Total Shareholders' and Members' Equity [Member] | Noncontrolling Interests [Member] | Noncontrolling Interests [Member] | Preferred Stock [Member] |
In Thousands | ESH Reit [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Reit [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ||||||||||
Beginning Balance at Jan. 03, 2011 | $1,527,542 | ' | $1,516,432 | $1,547,336 | ' | $1,536,715 | ' | ' | ' | ' | ($22,519) | ($23,008) | ' | ' | $1,524,817 | ' | $1,513,707 | $2,725 | $2,725 | ' |
Net income | 46,635 | ' | 46,593 | ' | ' | ' | ' | ' | ' | ' | 45,573 | 45,531 | ' | ' | 45,573 | ' | 45,531 | 1,062 | 1,062 | ' |
Foreign currency translation | 71 | ' | 71 | ' | ' | ' | ' | ' | ' | ' | ' | ' | 42 | 42 | 42 | ' | 42 | 29 | 29 | ' |
Issuance of ESH REIT preferred units | ' | 73 | 73 | ' | 73 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 73 | 73 | ' | ' | 73 |
Member distributions | -26,064 | ' | -26,064 | ' | ' | ' | ' | ' | ' | ' | -26,064 | -26,064 | ' | ' | -26,064 | ' | -26,064 | ' | ' | ' |
Preferred distributions | -16 | ' | -16 | ' | ' | ' | ' | ' | ' | ' | -16 | -16 | ' | ' | -16 | ' | -16 | ' | ' | ' |
Equity-based compensation | 4,730 | ' | 4,730 | 5,020 | ' | 5,020 | ' | ' | ' | ' | ' | ' | ' | ' | 5,020 | ' | 5,020 | -290 | -290 | ' |
Other | -1,601 | ' | -1,601 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | -1,601 | -1,601 | ' |
Ending balance at Dec. 31, 2011 | 1,551,370 | ' | 1,540,218 | 1,552,429 | ' | 1,541,735 | ' | ' | ' | ' | -3,026 | -3,557 | 42 | 42 | 1,549,445 | ' | 1,538,293 | 1,925 | 1,925 | 73 |
Net income | 1,507 | ' | 1,251 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Ending balance at Mar. 31, 2012 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Beginning Balance at Dec. 31, 2011 | 1,551,370 | ' | 1,540,218 | 1,552,429 | ' | 1,541,735 | ' | ' | ' | ' | -3,026 | -3,557 | 42 | 42 | 1,549,445 | ' | 1,538,293 | 1,925 | 1,925 | 73 |
Net income | 22,281 | ' | 20,068 | ' | ' | ' | ' | ' | ' | ' | 20,732 | 18,519 | ' | ' | 20,732 | ' | 18,519 | 1,549 | 1,549 | ' |
Foreign currency translation | 87 | ' | 87 | ' | ' | ' | ' | ' | ' | ' | ' | ' | 82 | 82 | 82 | ' | 82 | 5 | 5 | ' |
Member contributions | 6,000 | ' | 6,000 | 5,925 | ' | 5,925 | ' | ' | ' | ' | ' | ' | ' | ' | 5,925 | ' | 5,925 | 75 | 75 | ' |
Member distributions | -833,335 | ' | -826,589 | -820,258 | ' | -813,512 | ' | ' | ' | ' | -12,680 | -12,680 | ' | ' | -832,938 | ' | -826,192 | -397 | -397 | ' |
Preferred distributions | -16 | ' | -16 | ' | ' | ' | ' | ' | ' | ' | -16 | -16 | ' | ' | -16 | ' | -16 | ' | ' | ' |
Equity-based compensation | 6,428 | ' | 6,428 | 6,428 | ' | 6,428 | ' | ' | ' | ' | ' | ' | ' | ' | 6,428 | ' | 6,428 | ' | ' | ' |
Ending balance at Dec. 31, 2012 | 752,815 | ' | 746,196 | 744,524 | ' | 740,576 | ' | ' | ' | ' | 5,010 | 2,266 | 124 | 124 | 749,658 | ' | 743,039 | 3,157 | 3,157 | 73 |
Beginning Balance at Sep. 30, 2012 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Net income | -33,034 | ' | -33,714 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Ending balance at Dec. 31, 2012 | 752,815 | ' | 746,196 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 73 |
Net income | 13,917 | ' | 13,225 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Ending balance at Mar. 31, 2013 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Beginning Balance at Dec. 31, 2012 | 752,815 | ' | 746,196 | 744,524 | ' | 740,576 | ' | ' | ' | ' | 5,010 | 2,266 | 124 | 124 | 749,658 | ' | 743,039 | 3,157 | 3,157 | 73 |
Net income | 82,656 | ' | 100,466 | ' | ' | ' | ' | ' | ' | ' | 86,231 | 99,736 | ' | ' | 86,231 | ' | 99,736 | -3,575 | 730 | ' |
Foreign currency translation | -3,980 | ' | -3,980 | ' | ' | ' | ' | ' | ' | ' | ' | ' | -3,980 | -3,980 | -3,980 | ' | -3,980 | ' | ' | ' |
Member distributions | -80,411 | ' | -80,411 | ' | ' | ' | ' | ' | ' | ' | -78,400 | -78,400 | ' | ' | -78,400 | ' | -78,400 | -2,011 | -2,011 | ' |
Preferred distributions | -16 | ' | -16 | ' | ' | ' | ' | ' | ' | ' | -16 | -16 | ' | ' | -16 | ' | -16 | ' | ' | ' |
Equity-based compensation | 20,168 | ' | 6,554 | 4,094 | ' | 4,094 | ' | ' | 14,712 | 2,460 | ' | ' | ' | ' | 18,806 | ' | 6,554 | 1,362 | ' | ' |
Company reorganization | -32,189 | ' | -41,250 | -748,618 | ' | -744,670 | 1,723 | 3,828 | 424,233 | 734,475 | -38,588 | -33,203 | -212 | 196 | -361,462 | ' | -39,374 | 329,273 | -1,876 | ' |
Sale of equity, net of issuance costs | 602,165 | ' | 599,942 | ' | ' | ' | ' | ' | 333,414 | 599,219 | ' | ' | ' | ' | 333,739 | ' | 599,942 | 268,426 | ' | ' |
Sale of equity, shares | ' | ' | ' | ' | ' | ' | 325 | 723 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Ending balance at Dec. 31, 2013 | 1,341,208 | ' | 1,327,501 | ' | ' | ' | ' | ' | 772,359 | 1,336,154 | -25,763 | -9,617 | -4,068 | -3,660 | 744,576 | ' | 1,327,501 | 596,632 | ' | 73 |
Ending Balance, shares at Dec. 31, 2013 | 204,788 | ' | ' | ' | ' | ' | 2,048 | 4,551 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Beginning Balance at Sep. 30, 2013 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Net income | -15,378 | ' | 4,706 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Ending balance at Dec. 31, 2013 | $1,341,208 | ' | $1,327,501 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $73 |
Ending Balance, shares at Dec. 31, 2013 | 204,788 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Consolidated_and_Combined_Stat3
Consolidated and Combined Statements of Cash Flows (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
OPERATING ACTIVITIES: | ' | ' | ' |
Net income | $82,656 | $22,281 | $46,635 |
Adjustments to reconcile net income to net cash provided by operating activities: | ' | ' | ' |
Depreciation | 166,679 | 128,564 | 119,064 |
Amortization and write-off of deferred financing costs | 24,191 | 45,365 | 10,428 |
Amortization of intangible assets | 1,374 | 1,374 | 1,374 |
Amortization of above- market ground leases | -136 | -136 | -111 |
Loss on disposal of property and equipment | 3,493 | 3,499 | 643 |
Loss on sale of office building | ' | ' | 1,553 |
Impairment of long-lived assets | 3,330 | 1,420 | 0 |
Equity-based compensation | 20,168 | 6,428 | 4,730 |
Deferred income tax (benefit) expense | -11,554 | 2,387 | -2,499 |
Changes in assets and liabilities: | ' | ' | ' |
Accounts receivable, net | -2,909 | -2,879 | -1,901 |
Other assets | -2,464 | -5,098 | 725 |
Accounts payable and accrued liabilities | 26,485 | -2,095 | -36 |
Net cash provided by operating activities | 311,313 | 201,110 | 180,605 |
INVESTING ACTIVITIES: | ' | ' | ' |
Purchases of property and equipment | -172,540 | -271,464 | -106,064 |
Acquisition of hotels, property and equipment | -16,368 | -128,299 | ' |
Purchase of HVM noncontrolling interests | -544 | ' | ' |
Decrease in restricted cash | 14,324 | 175,167 | 16,469 |
Decrease in cash collateral for insurance reserves | 7,849 | ' | 7,626 |
Proceeds from insurance recoveries | 2,020 | 754 | ' |
Proceeds from sale of office building | ' | ' | 11,586 |
Proceeds from litigation settlement | ' | ' | 26,994 |
Decrease in cash collateral for insurance reserves | 7,849 | ' | 7,626 |
Net cash used in investing activities | -165,259 | -223,842 | -43,389 |
FINANCING ACTIVITIES: | ' | ' | ' |
Proceeds from mortgage loans | ' | 2,520,000 | ' |
Principal payments on mortgage loans | -5,865 | -1,974,511 | -24,067 |
Proceeds from mezzanine loans | ' | 1,080,000 | ' |
Principal payments on mezzanine loans | -715,000 | -700,000 | ' |
Proceeds from revolving credit facility | 20,000 | ' | ' |
Payment of deferred financing costs | -9,850 | -64,619 | ' |
Company reorganization | 810 | 8,736 | ' |
Sale of equity | 649,750 | ' | 125 |
Equity issuance costs | -47,585 | ' | -52 |
Preferred distributions | -16 | -16 | -16 |
Member distributions | -78,400 | -832,938 | -26,064 |
Contributions from noncontrolling interests | ' | 75 | ' |
Distributions to noncontrolling interests | -2,011 | -397 | ' |
Net cash (used in) provided by financing activities | -188,977 | 27,594 | -50,074 |
CHANGES IN CASH AND CASH EQUIVALENTS DUE TO CHANGES IN FOREIGN CURRENCY EXCHANGE RATES | -202 | 136 | 71 |
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | -43,125 | 4,998 | 87,213 |
CASH AND CASH EQUIVALENTS-Beginning of period | 103,582 | 98,584 | 11,371 |
CASH AND CASH EQUIVALENTS-End of period | 60,457 | 103,582 | 98,584 |
SUPPLEMENTAL CASH FLOW INFORMATION: | ' | ' | ' |
Cash payments for interest, excluding prepayment and other penalties | 201,227 | 196,350 | 219,239 |
Income tax payments-net of refunds | 233 | 11,349 | 1,161 |
NONCASH INVESTING AND FINANCING ACTIVITIES: | ' | ' | ' |
Capital expenditures included in accounts payable and accrued liabilities | 21,241 | 13,625 | 13,867 |
Acquisition of hotels, property and equipment paid by Sponsors | ' | 3,925 | ' |
Payment of deferred financing costs paid by Sponsors | ' | 2,000 | ' |
Issuance of mandatorily redeemable preferred stock | 21,202 | ' | ' |
ESH Hospitality Inc [Member] | ' | ' | ' |
OPERATING ACTIVITIES: | ' | ' | ' |
Net income | 100,466 | 20,068 | 46,593 |
Adjustments to reconcile net income to net cash provided by operating activities: | ' | ' | ' |
Depreciation | 165,998 | 128,564 | 119,064 |
Amortization and write-off of deferred financing costs | 23,998 | 45,365 | 10,428 |
Amortization of intangible assets | 1,187 | 1,374 | 1,374 |
Amortization of above- market ground leases | -136 | -136 | -111 |
Loss on disposal of property and equipment | 3,493 | 3,499 | 643 |
Loss on sale of office building | ' | ' | 1,553 |
Impairment of long-lived assets | 3,330 | 1,420 | 0 |
Equity-based compensation | 6,643 | 6,428 | 4,730 |
Deferred income tax (benefit) expense | -7,440 | 2,387 | -2,499 |
Deferred straight line rental revenue | -3,631 | ' | ' |
Changes in assets and liabilities: | ' | ' | ' |
Accounts receivable, net | -9,821 | -2,879 | -1,901 |
Due from affiliates | -39,810 | ' | ' |
Other assets | 13,699 | -11,634 | 726 |
Accounts payable and accrued liabilities | 37,222 | -287 | -54 |
Net cash provided by operating activities | 295,198 | 194,169 | 180,546 |
INVESTING ACTIVITIES: | ' | ' | ' |
Purchases of property and equipment | -171,931 | -271,464 | -106,064 |
Acquisition of hotels, property and equipment | -16,241 | -128,299 | ' |
Decrease in restricted cash | 14,225 | 175,167 | 16,463 |
Decrease in cash collateral for insurance reserves | 7,849 | ' | 7,626 |
Proceeds from insurance recoveries | 2,020 | 754 | ' |
Proceeds from sale of office building | ' | ' | 11,586 |
Proceeds from litigation settlement | ' | ' | 26,994 |
Decrease in cash collateral for insurance reserves | 7,849 | ' | 7,626 |
Net cash used in investing activities | -199,829 | -223,842 | -43,395 |
FINANCING ACTIVITIES: | ' | ' | ' |
Proceeds from mortgage loans | ' | 2,520,000 | ' |
Principal payments on mortgage loans | -5,865 | -1,974,511 | -24,067 |
Proceeds from mezzanine loans | ' | 1,080,000 | ' |
Principal payments on mezzanine loans | -715,000 | -700,000 | ' |
Proceeds from revolving credit facility | 20,000 | ' | ' |
Payment of deferred financing costs | -4,978 | -64,619 | ' |
Company reorganization | -29,351 | ' | ' |
Sale of equity | 619,933 | ' | 125 |
Equity issuance costs | -19,991 | ' | -52 |
Preferred distributions | -16 | -16 | -16 |
Member distributions | -78,400 | -826,192 | -26,064 |
Contributions from noncontrolling interests | ' | 75 | ' |
Distributions to noncontrolling interests | -2,011 | -397 | ' |
Net cash (used in) provided by financing activities | -215,679 | 34,340 | -50,074 |
CHANGES IN CASH AND CASH EQUIVALENTS DUE TO CHANGES IN FOREIGN CURRENCY EXCHANGE RATES | -147 | 136 | 71 |
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS | -84,706 | 4,803 | 87,148 |
CASH AND CASH EQUIVALENTS-Beginning of period | 103,303 | 98,500 | 11,352 |
CASH AND CASH EQUIVALENTS-End of period | 18,597 | 103,303 | 98,500 |
SUPPLEMENTAL CASH FLOW INFORMATION: | ' | ' | ' |
Cash payments for interest, excluding prepayment and other penalties | 201,089 | 196,350 | 219,239 |
Income tax payments-net of refunds | 239 | 11,349 | 1,161 |
NONCASH INVESTING AND FINANCING ACTIVITIES: | ' | ' | ' |
Capital expenditures included in accounts payable and accrued liabilities | 20,103 | 13,625 | 13,867 |
Acquisition of hotels, property and equipment paid by Sponsors | ' | 3,925 | ' |
Payment of deferred financing costs paid by Sponsors | ' | $2,000 | ' |
Consolidated_and_Combined_Stat4
Consolidated and Combined Statements of Cash Flows (Parenthetical) (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Income tax payments-refunds | $941 | $66 | $118 |
ESH Hospitality Inc [Member] | ' | ' | ' |
Income tax payments-refunds | $935 | $66 | $118 |
Business_Organization_and_Basi
Business, Organization and Basis of Consolidation and Combination | 12 Months Ended | |||
Dec. 31, 2013 | ||||
Business, Organization and Basis of Consolidation and Combination | ' | |||
1. BUSINESS, ORGANIZATION AND BASIS OF CONSOLIDATION AND COMBINATION | ||||
Extended Stay America, Inc. (the “Corporation”) was incorporated in the state of Delaware on July 8, 2013. Prior to November 2013, the Corporation had no operations. ESH Hospitality, Inc. (“ESH REIT”) was formed as a limited liability company in the state of Delaware on September 16, 2010 and was converted to a corporation on November 5, 2013. The formation of the Corporation and the conversion of ESH REIT into a Delaware corporation were completed as part of the Pre-IPO Transactions, defined and discussed below, and in contemplation of the Corporation’s and ESH REIT’s initial public offering. Subsequent to the Pre-IPO Transactions, defined and discussed below, the Corporation holds all of the issued and outstanding Class A common stock of ESH REIT, which represents approximately 55% of the outstanding common stock of ESH REIT. Due to its controlling interest in ESH REIT, the Corporation consolidates the financial position, results of operations, comprehensive income and cash flows of ESH REIT. The term, “the Company,” as used herein refers to the Corporation and ESH REIT and their subsidiaries presented on a consolidated and combined basis. | ||||
As of December 31, 2013 and 2012, the Company, ESH REIT or their predecessor entities owned and operated 681 and 679 hotel properties, respectively, in operation in 44 U.S. states consisting of approximately 75,700 and 75,400 rooms, respectively, and three hotels in operation in Canada consisting of approximately 500 rooms. On December 31, 2013, ESH REIT completed the acquisition of two hotels which, through the date of acquisition, were previously managed by the Company or its predecessor entity (see Notes 4 and 11). The majority of hotels are operated under the core brand name Extended Stay America. Three Canadian hotels operate under the brand name Extended Stay Canada; 47 hotels are operated under the brand name Crossland Economy Studios and two hotels are operated under the brand name Hometown Inn. | ||||
Organization Prior to the Pre-IPO Transactions and Initial Public Offering | ||||
ESH REIT’s predecessor, ESH Hospitality LLC, was directly owned by ESH Hospitality Holdings LLC (“Holdings”), a Delaware limited liability company, whose members were investment funds sponsored and managed by Centerbridge Partners L.P., Paulson & Co. Inc. and The Blackstone Group L.P. and their affiliates (collectively, the “Sponsors”). | ||||
The hotels were leased by ESH Hospitality LLC’s taxable REIT subsidiaries (the “Operating Lessees”) who contracted with HVM L.L.C. (“HVM”), a separate, independently owned hotel management and administrative services company, to manage the hotels and provide certain other administrative services. HVM was indirectly owned by individuals who were each active in the business of HVM and was managed by an entity indirectly owned by employees of the Sponsors. The brand names are owned by a subsidiary of ESH Strategies LLC (“ESH Strategies”), a Delaware limited liability company, that licensed the brand names to the Operating Lessees. ESH Strategies (together with ESH Hospitality LLC, the Company’s predecessor) was directly owned by ESH Hospitality Strategies Holdings LLC (“Strategies Holdings”), a Delaware limited liability company, whose members were substantially the same investment funds as those that owned Holdings. | ||||
The Pre-IPO Transactions | ||||
The Pre-IPO Transactions, which were completed in November 2013, restructured and reorganized the then-existing businesses and entities prior to the Corporation’s and ESH REIT’s initial public offering, and consisted primarily of the following: | ||||
• | Holdings distributed 96.5% of the common stock of ESH REIT to the holders of Class A Units in Holdings and retained the remaining shares, which were subsequently paired with Corporation common stock and distributed as described below; the common stock of ESH REIT was recapitalized into two classes of common stock: Class A common stock and Class B common stock. | |||
• | The Sponsors acquired the Corporation for a nominal fee. | |||
• | ESH REIT transferred the Operating Lessees to newly-formed, wholly-owned subsidiaries of the Corporation; in connection with the transfer of 1.0% of the Operating Lessees, the Corporation paid ESH REIT approximately $1.6 million and the operating leases were amended to reflect current fair market value terms. | |||
• | A newly-formed, wholly-owned subsidiary of the Corporation, ESA Management LLC (“ESA Management”), acquired all of the assets and assumed all of the liabilities of HVM for approximately $0.8 million; the existing management agreements were terminated and ESA Management entered into new management agreements with the Operating Lessees. ESA Management assumed sponsorship of HVM’s savings plan that qualifies under Section 401(k) of the Code (see Note 15). | |||
• | The shareholders of ESH REIT contributed the Class A common stock of ESH REIT, representing approximately 55% of the outstanding common stock of ESH REIT, to the Corporation in exchange for common stock of the Corporation; the common stock of the Corporation was stapled to, or paired with, the Class B common stock of ESH REIT on a one-for-one basis, forming the Paired Shares offered pursuant to the Corporation’s and ESH REIT’s initial public offering. | |||
• | The Corporation acquired all of the interests in ESH Strategies in exchange for $21.2 million of mandatorily redeemable preferred stock of the Corporation, which pays preferred dividends at 8.0% per annum. | |||
• | Holdings distributed its remaining Paired Shares. | |||
Because the Sponsors owned the same percentages of the Company subsequent to the Pre-IPO Transactions as they owned of Holdings and Strategies Holdings prior to the Pre-IPO Transactions, a non-substantive exchange occurred. Accordingly, the transfer of net assets that occurred in connection with the Pre-IPO Transactions was recognized at historical cost basis. | ||||
Following the Pre-IPO Transactions, the Corporation, through its direct wholly-owned subsidiaries, leases the hotel properties from ESH REIT, owns the trademarks related to the business and self-manages the hotel properties. ESH REIT owns all of the hotel properties. The Corporation owns, and is expected to continue to own, all of the Class A common stock of ESH REIT, which represents approximately 55% of the outstanding common stock of ESH REIT. | ||||
Initial Public Offering | ||||
On November 18, 2013, the Corporation and ESH REIT completed an initial public offering (the “Offering”) of 32,487,500 Paired Shares for cash consideration of $20.00 per Paired Share, each Paired Share consisting of one share of common stock, par value $0.01 per share, of the Corporation, that is attached to and trades as a single unit with one share of Class B common stock, par value $0.01 per share, of ESH REIT. The Offering included 4,237,500 Paired Shares purchased by the underwriters in connection with the exercise in full of their option to purchase additional Paired Shares and raised gross proceeds to the Corporation and ESH REIT of approximately $649.8 million. | ||||
After deducting underwriting discounts, commissions and other transaction costs, the Offering raised proceeds to the Corporation and ESH REIT of approximately $602.2 million. The proceeds were divided among the Corporation and ESH REIT based on their relative valuations. The Corporation used the majority of the proceeds it received to purchase shares of Class A common stock of ESH REIT to maintain its ownership of approximately 55% of the outstanding common stock of ESH REIT. ESH REIT used its proceeds from the Offering, including proceeds received pursuant to the sale of Class A common stock to the Corporation, in addition to cash on hand, to repay approximately $331.0 million of its Mezzanine A Loan, approximately $218.5 million of its Mezzanine B Loan and approximately $165.5 million of its Mezzanine C Loan (see Note 7). | ||||
As of December 31, 2013, the public owns approximately 15.9% of the outstanding Paired Shares, while the Sponsors and current and former management own approximately 84.1% of the outstanding Paired Shares. | ||||
Basis of Consolidation and Combination | ||||
The accompanying consolidated and combined financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). References to the Company, its financial position, results of operations, comprehensive income, changes in equity and cash flows mean the Corporation and its consolidated subsidiaries, including the Operating Lessees, ESH Strategies, ESA Management and ESH REIT, for the period from the Pre-IPO Transactions through December 31, 2013, and to the Company’s predecessor, which includes ESH REIT’s predecessor, ESH Strategies and HVM (see Notes 2 and 11), for periods through the Pre-IPO Transactions. | ||||
For periods through the Pre-IPO Transactions, third party equity interests in HVM, which represented all of HVM’s equity, were not owned by the Company and are presented as noncontrolling interests (see Notes 10 and 11). ESH REIT’s predecessor and ESH Strategies were entities under common ownership of substantially the same investment funds of the Sponsors and common management. The Sponsors reorganized ESH REIT’s predecessor and ESH Strategies as part of the Pre-IPO Transactions to effect the Offering. Since the Pre-IPO Transactions, which resulted in the entities’ becoming a consolidated group, were accounted for at historical cost, the Company’s predecessor financial information combines ESH REIT’s predecessor financial information with that of ESH Strategies. | ||||
For the period from the Pre-IPO Transactions through December 31, 2013, third party equity interests in ESH REIT consist of the shares of Class B common stock of ESH REIT, which represent approximately 45% of ESH REIT’s total common equity, and 125 shares of preferred stock of ESH REIT. These interests, which are not owned by the Corporation, are presented as noncontrolling interests. | ||||
All intercompany accounts and transactions have been eliminated. | ||||
ESH Hospitality Inc [Member] | ' | |||
Business, Organization and Basis of Consolidation and Combination | ' | |||
1. BUSINESS, ORGANIZATION AND BASIS OF CONSOLIDATION AND COMBINATION | ||||
ESH Hospitality, Inc. (“ESH REIT”) was formed as a limited liability company in the state of Delaware on September 16, 2010 and was converted to a corporation on November 5, 2013. Extended Stay America, Inc. (the “Corporation”) was incorporated in the state of Delaware on July 8, 2013. The formation of the Corporation and the conversion of ESH REIT into a Delaware corporation were completed as part of the Pre-IPO Transactions, defined and discussed below, and in contemplation of the Corporation’s and ESH REIT’s initial public offering. | ||||
As of December 31, 2013 and 2012, ESH REIT, its subsidiaries or their predecessor entities owned 681 and 679 hotel properties, respectively, in operation in 44 U.S. states consisting of approximately 75,700 and 75,400 rooms, respectively, and three hotels in operation in Canada consisting of approximately 500 rooms. For the period from the Pre-IPO Transactions through December 31, 2013, the hotels are operated by subsidiaries of the Corporation (the “Operating Lessees”) pursuant to leases between ESH REIT and the Operating Lessees. For periods through the Pre-IPO Transactions, the Operating Lessees were subsidiaries of ESH REIT, referred to as taxable REIT subsidiaries. On December 31, 2013, ESH REIT completed the acquisition of two hotels which, through the date of acquisition, were previously managed by HVM (as defined below) (see Notes 4 and 11). | ||||
The majority of hotels are operated under the core brand name Extended Stay America. Three Canadian hotels operate under the brand name Extended Stay Canada; 47 hotels are operated under the brand name Crossland Studio Suites and two hotels are operated under the brand name Hometown Inn. The brand names are owned by ESH Hospitality Strategies LLC (“ESH Strategies”) whose subsidiary licenses the brand names to the Operating Lessees. | ||||
Organization Prior to the Pre-IPO Transactions and Initial Public Offering | ||||
ESH REIT’s predecessor, ESH Hospitality LLC, was directly owned by ESH Hospitality Holdings LLC (“Holdings”), a Delaware limited liability company, whose members were investment funds sponsored and managed by Centerbridge Partners L.P., Paulson & Co. Inc. and The Blackstone Group L.P. and their affiliates (collectively, the “Sponsors”). | ||||
The hotels were leased by ESH Hospitality LLC’s taxable REIT subsidiaries, the “Operating Lessees,” who contracted with HVM L.L.C. (“HVM”), a separate, independently owned hotel management and administrative services company, to manage the hotels and provide certain other administrative services. HVM was indirectly owned by individuals who were each active in the business of HVM and was managed by an entity indirectly owned by employees of the Sponsors. | ||||
The Pre-IPO Transactions | ||||
The Pre-IPO Transactions, which were completed in November 2013, restructured and reorganized the then-existing businesses and entities prior to the Corporation’s and ESH REIT’s initial public offering, and consisted primarily of the following: | ||||
• | Holdings distributed 96.5% of the common stock of ESH REIT to the holders of Class A Units in Holdings and retained the remaining shares, which were subsequently paired with Corporation common stock and distributed as described below; the common stock of ESH REIT was recapitalized into two classes of common stock: Class A common stock and Class B common stock. | |||
• | The Sponsors acquired the Corporation for a nominal fee. | |||
• | ESH REIT transferred the Operating Lessees to newly-formed, wholly-owned subsidiaries of the Corporation; in connection with the transfer of 1.0% of the Operating Lessees, the Corporation paid ESH REIT approximately $1.6 million and the operating leases were amended to reflect current fair market value terms. | |||
• | A newly-formed, wholly-owned subsidiary of the Corporation, ESA Management LLC (“ESA Management”), acquired all of the assets and assumed all of the liabilities of HVM for approximately $0.8 million; the existing management agreements were terminated and ESA Management entered into new management agreements with the Operating Lessees. ESA Management assumed sponsorship of HVM’s savings plan that qualifies under Section 401(k) of the Code (see Note 16). | |||
• | The shareholders of ESH REIT contributed the Class A common stock of ESH REIT, representing approximately 55% of the outstanding common stock of ESH REIT, to the Corporation in exchange for common stock of the Corporation; the common stock of the Corporation was stapled to, or paired with, the Class B common stock of ESH REIT on a one-for-one basis, forming the Paired Shares offered pursuant to the Corporation’s and ESH REIT’s initial public offering. | |||
• | The Corporation acquired all of the interests in ESH Strategies in exchange for $21.2 million of mandatorily redeemable preferred stock of the Corporation, which pays preferred dividends at 8.0% per annum. | |||
• | Holdings distributed its remaining Paired Shares. | |||
Following the Pre-IPO Transactions, the Corporation, through its direct wholly-owned subsidiaries, leases the hotel properties from ESH REIT, owns the trademarks related to the business and self-manages the hotel properties. ESH REIT owns all of the hotel properties. The Corporation owns, and is expected to continue to own, all of the Class A common stock of ESH REIT, which represents approximately 55% of the outstanding common stock of ESH REIT. | ||||
Initial Public Offering | ||||
On November 18, 2013, the Corporation and ESH REIT completed an initial public offering (the “Offering”) of 32,487,500 Paired Shares for cash consideration of $20.00 per Paired Share, each Paired Share consisting of one share of common stock, par value $0.01 per share, of the Corporation, that is attached to and trades as a single unit with one share of Class B common stock, par value $0.01 per share, of ESH REIT. The Offering included 4,237,500 Paired Shares purchased by the underwriters in connection with the exercise in full of their option to purchase additional Paired Shares and raised total gross proceeds to the Corporation and ESH REIT of approximately $649.8 million. | ||||
The proceeds were divided among the Corporation and ESH REIT based on their relative valuations. The Corporation used the majority of the proceeds it received to purchase shares of Class A common stock of ESH REIT to maintain its ownership of approximately 55% of the outstanding common stock of ESH REIT. After deducting underwriting discounts, commissions and other transaction costs, the Offering, including ESH REIT’s sale of shares of Class A common stock to the Corporation, raised proceeds to ESH REIT of approximately $599.9 million. ESH REIT used its proceeds from the Offering, including proceeds received pursuant to the sale of Class A common stock to the Corporation, in addition to cash on hand, to repay approximately $331.0 million of its Mezzanine A Loan, approximately $218.5 million of its Mezzanine B Loan and approximately $165.5 million of its Mezzanine C Loan. | ||||
As of December 31, 2013, the public owns approximately 15.9% of the outstanding Paired Shares, while the Sponsors and current and former management own approximately 84.1% of the outstanding Paired Shares. As of December 31, 2013, the Corporation owns 250,295,833 shares of ESH REIT’s Class A common stock; the Sponsors and current and former management own 172,300,000 shares of ESH REIT’s Class B common stock, which are attached to and trade as a single unit with shares of the Corporation’s common stock, and the public owns 32,487,500 shares of ESH REIT’s Class B common stock, which are attached to and trade as a single unit with shares of the Corporation’s common stock. | ||||
Basis of Consolidation | ||||
The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). For the periods through the Pre-IPO Transactions, the consolidated results of operations of ESH REIT include the results of operations of ESH REIT’s predecessor, ESH Hospitality LLC, and its subsidiaries, which included the Operating Lessees. Additionally, for the period through the Pre-IPO Transactions, ESH REIT’s consolidated results of operations included the results of operations of HVM, a consolidated variable interest entity (see Notes 2 and 11). Third party equity interests in HVM, which represented all of HVM’s equity, were not owned by ESH REIT and are presented as noncontrolling interests. | ||||
For the period from the Pre-IPO Transactions through December 31, 2013, the consolidated results of operations of ESH REIT include the results of operations of ESH REIT and its subsidiaries, which do not include the Operating Lessees. Further, the results of operations of ESA Management, which now performs the management and administrative services previously performed by HVM, are not consolidated within ESH REIT’s results, as ESA Management is owned by the Corporation. | ||||
All intercompany accounts and transactions have been eliminated. |
Summary_of_Significant_Account
Summary of Significant Accounting Policies | 12 Months Ended | ||||
Dec. 31, 2013 | |||||
Summary of Significant Accounting Policies | ' | ||||
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |||||
Use of Estimates—The preparation of the accompanying consolidated and combined financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Management used significant estimates to determine the allocation of purchase price to assets that were acquired in 2013 and 2012 (see Note 4). Significant estimates also include the estimated useful lives of tangible assets as well as the assessment of tangible and intangible assets, including goodwill, for impairment, estimated liabilities for insurance reserves and the grant-date fair value per Profit Unit (as defined in Note 14) related to equity-based compensation. Actual results could differ from those estimates. | |||||
Cash and Cash Equivalents—The Company considers all cash on hand, demand deposits with financial institutions, credit card receivables, and short-term, highly liquid investments with original maturities of three months or less to be cash equivalents. The Company has deposits in excess of $250,000 with financial institutions that are not insured by the Federal Deposit Insurance Corporation. The Company does not believe cash and cash equivalents expose it to significant credit risk. | |||||
Accounts Receivable and Allowance for Doubtful Accounts—Provision for doubtful accounts is made when collection of receivables is considered doubtful. Balances are considered past due when payment is not received by the contractual due date. When management determines that receivables are uncollectible, they are written off against the allowance for doubtful accounts. | |||||
Restricted Cash—Restricted cash consists of amounts held in cash management accounts and in escrows for the payment of hotel occupancy/sales taxes, property taxes and insurance, capital improvements, ground leases, operating expenses (including management fees and reimbursements) and mortgage and mezzanine debt service, all as required by ESH REIT’s mortgage and mezzanine loan agreements (see Note 7). | |||||
Property and Equipment—Property and equipment additions are recorded at cost. Major improvements that extend the life or utility of property or equipment are capitalized and depreciated over a period equal to the shorter of the estimated useful life of the improvement or the remaining estimated useful life of the asset. Ordinary repairs and maintenance are charged to expense as incurred. | |||||
Depreciation and amortization are recorded on a straight-line basis over the following estimated useful lives: | |||||
Hotel buildings | 20–49 years | ||||
Hotel building improvements | 3–39 years | ||||
Hotel site improvements | 2–15 years | ||||
Hotel furniture, fixtures and equipment | 1–10 years | ||||
Office furniture, fixtures and equipment | 1–7 years | ||||
Management assesses whether there has been impairment of the value of property and equipment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of property and equipment is measured by a comparison of the carrying amount of a hotel property to the estimated future undiscounted cash flows expected to be generated by the hotel property. Impairment is recognized when estimated future undiscounted cash flows, including proceeds from disposition, are less than the carrying value of the hotel property. The estimation of future undiscounted cash flows is inherently uncertain and relies upon assumptions regarding current and future economic and market conditions. If such conditions change, then an impairment charge to reduce the carrying value of the hotel property could occur in a future period in which conditions change. | |||||
To the extent that a hotel property is impaired, the excess carrying amount of the hotel property over its estimated fair value is charged to operating earnings. Fair value is determined based upon the discounted cash flows of the hotel property, quoted market prices, or independent appraisals, as considered necessary. The Company recognized impairment charges related to property and equipment of approximately $3.3 million, $1.4 million and $0 for the years ended December 31, 2013, 2012 and 2011, respectively (see Note 5). | |||||
Intangible Assets and Liabilities—Intangible assets and liabilities include trademarks, above-market contracts, corporate customer relationships and customer databases. Above-market contracts, corporate customer relationships and customer databases are amortized using the straight-line method over their estimated remaining useful lives, which in the case of contracts is typically the remaining non-cancelable term. Finite-lived intangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the intangible asset may not be recoverable. Trademarks are not amortized. Indefinite-lived intangible assets are reviewed for impairment at least annually. At such time their classification as indefinite-lived intangible assets is reassessed. Effective in the fourth quarter of 2012, the Company adopted accounting guidance in which it first assesses qualitative factors to determine if it is not more likely than not that the fair value of its indefinite-lived intangible assets is less than its carrying amount. No impairment charges related to intangible assets were recognized during the years ended December 31, 2013, 2012 or 2011. | |||||
Goodwill—Goodwill represents the excess purchase price over the fair value of net assets acquired. The Company tests goodwill for impairment at least annually in the fourth quarter. The Company tests for impairment more frequently if events or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. The Company has one operating segment, which is its reporting unit; therefore, management analyzes consolidated goodwill associated with all hotels when analyzing for potential impairment. Effective in the fourth quarter of 2011, the Company adopted accounting guidance in which it first assesses qualitative factors to determine if it is not more likely than not that the fair value of its reporting unit is less than its carrying amount. No impairment charges related to goodwill were recognized during the years ended December 31, 2013, 2012 or 2011. | |||||
Property Acquisitions—The purchase price of net tangible and identified intangible assets and liabilities are recorded based on their relative fair values on the date of acquisition. The fair value of the acquired land and site improvements, building and improvements, and furniture, fixtures and equipment were determined on an “if-vacant” basis considering a variety of factors, including the physical condition and quality of the hotels, estimated rates and valuation assumptions consistent with current market conditions, based on independent appraisals and other relevant market data obtained in connection with the acquisition of the hotels. The results of operations of acquired hotel properties are included in the accompanying consolidated and combined statements of operations since their respective dates of acquisition. | |||||
Deferred Financing Costs—Costs incurred in obtaining financing are amortized over the terms of the related loans using the effective interest method. Upon repayment of, or in conjunction with a material change in the terms of, the underlying debt agreement, remaining unamortized costs are charged to earnings. During the years ended December 31, 2013 and 2012, approximately $11.7 million and $34.4 million of unamortized deferred financing costs, primarily related to the prepayment of mortgage and mezzanine loans, were charged to earnings and are included in interest expense in the accompanying consolidated and combined statements of operations. Amortization of deferred financing costs unrelated to the prepayment of mortgage and mezzanine loans, which is also included in interest expense in the accompanying consolidated and combined statements of operations, was approximately $12.5 million, $11.0 million and $10.4 million for the years ended December 31, 2013, 2012 and 2011, respectively. | |||||
Revenue Recognition—Room and other hotel revenues are recognized when services are provided. Amounts paid in advance by customers are recorded as deferred revenues and included in accounts payable and accrued liabilities in the accompanying consolidated and combined balance sheets. Other hotel revenues primarily consist of revenues derived from guest laundry, pet fees, internet fees, additional housekeeping, telephone and other miscellaneous fees or services. Occupancy, hotel and sales taxes collected from customers and remitted to the taxing authorities are excluded from revenues in the accompanying consolidated and combined statements of operations. | |||||
Advertising Costs—Advertising costs are expensed as incurred. Internet advertising costs are included in hotel operating expenses and all other advertising costs are included in general and administrative expenses. For the years ended December 31, 2013 and 2012, advertising costs were approximately $28.2 million and $25.2 million, approximately $18.8 million and $15.2 million of which are classified in hotel operating expenses and approximately $9.4 million and $10.0 million of which are classified in general and administrative expenses, respectively. For the year ended December 31, 2011, advertising costs were approximately $7.7 million and were classified in hotel operating expenses in the accompanying consolidated and combined statements of operations. | |||||
Operating Leases—Operating lease expense is recognized on a straight-line basis over the terms of the related leases. | |||||
Fair Value of Financial Instruments—U.S. GAAP establishes a three-level valuation hierarchy based upon observable and unobservable inputs for fair value measurement of financial instruments: | |||||
Level 1—Observable inputs, such as quoted prices in active markets at the measurement date for identical assets or liabilities | |||||
Level 2—Significant inputs that are observable, directly or indirectly, such as other quoted prices in markets that are not active or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability | |||||
Level 3—Significant unobservable inputs for which there is little to no market data and for which the Company makes its own assumptions about how market participants would price the asset or liability | |||||
Fair value is defined as the price that would be received when selling an asset or the price paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). In instances where inputs used to measure fair value fall into different levels of the fair value hierarchy, the level in the fair value hierarchy within which the fair value measurement in its entirety has been determined is based on the lowest-level input significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability. | |||||
The Company’s financial instruments consist of cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities, mortgage loans, mezzanine loans, mandatorily redeemable preferred stock and revolving credit facilities. The carrying value of cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities and revolving credit facilities are representative of their fair value due to the short-term nature or frequent settlement of these instruments. The fair value of mortgage loans, mezzanine loans and mandatorily redeemable preferred stock was determined by comparing current borrowing rates and risk spreads offered in the market to the stated interest rates and spreads on the Company’s current mortgage loans, mezzanine loans and mandatorily redeemable preferred stock or quoted market prices, when available (see Note 7). | |||||
Derivative Instruments—Derivative instruments, including certain derivative instruments embedded in other contracts, are recorded in the accompanying consolidated and combined balance sheets as either assets or liabilities measured at fair value. Changes in fair value are recognized currently in earnings unless specific hedge accounting criteria are met. The Company does not enter into derivative financial instruments for trading or speculative purposes. | |||||
Insurance Reserves—The Company utilizes various high-deductible insurance programs for general liability and health insurance claims. In October 2012, the Company entered into a high-deductible insurance program for workers’ compensation claims. Such retained losses require estimates in determining the liability for claims arising under these programs. Workers’ compensation, general liability and health insurance liabilities are estimated using independent actuarial evaluations based on historical and projected claims and medical cost trends. As of December 31, 2013 and 2012, approximately $36.2 million and $13.9 million, respectively, of liabilities for such high-deductible insurance programs are included in accounts payable and accrued liabilities in the accompanying consolidated and combined balance sheets. | |||||
Variable Interest Entity—Prior to the Pre-IPO Transactions, the Company held a variable interest in HVM, a separate, independently owned hotel management and administrative services company (see Note 11). The Company’s maximum exposure to loss as a result of its involvement with HVM was related to the need to secure alternative hotel management services and systems support if HVM were ever unable to fulfill its obligations under its management agreements with ESH REIT. The assets of HVM could not be used to settle obligations of the Company and the Company’s assets could not be used to settle obligations of HVM. For the period from January 1, 2013 through the Pre-IPO Transactions and the years ended December 31, 2012 and 2011, the Company represented approximately 99%, 97% and 97%, respectively, of the business conducted by HVM. The Company concluded that it was the primary beneficiary of HVM and, as a result, consolidated the financial position, results of operations, comprehensive income and cash flows of HVM for periods prior to the Pre-IPO Transactions. Since the Company had no equity interest in HVM, the results of operations and members’ capital of HVM are reported as noncontrolling interests in the accompanying consolidated and combined financial statements for periods through the Pre-IPO Transactions. Subsequent to the Pre-IPO Transactions, HVM no longer meets the definition of a variable interest entity. | |||||
HVM provided hotel management and administrative services, including the supervision, direction, and control of the operations, management, and promotion of the hotel properties in a manner associated with extended-stay hotels of similar size, type, or usage in similar locations. See summarized financial information of HVM in Note 11. | |||||
Income Taxes—Subsequent to the Pre-IPO Transactions, the Company’s taxable income includes the taxable income of its wholly-owned subsidiaries, ESA Management, ESH Strategies and the Operating Lessees, and will include dividend income related to its ownership of approximately 55% of ESH REIT. For the period from the Pre-IPO Transactions through December 31, 2013, the Corporation received no dividend income with respect to its ownership interest in ESH REIT. Prior to the Pre-IPO Transactions, all of ESH REIT’s distributions were made to its owners and ESH REIT generally incurred no federal income tax. However, as a result of the Pre-IPO Transactions, including the contribution of ESH REIT’s Class A common stock to the Corporation, approximately 55% of ESH REIT’s future dividends will be subject to corporate income tax. | |||||
The Company recognizes deferred tax assets and liabilities using the asset and liability method, under which deferred tax assets and liabilities are calculated based upon the temporary differences between the financial statement and income tax bases of assets and liabilities using currently enacted tax rates. Valuation allowances are provided if, based upon the weight of available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized in future periods. The realization of deferred tax assets is primarily dependent on estimated future taxable income. A change in the estimate of future taxable income may require an addition to, or a reduction of, the valuation allowance. | |||||
ESH REIT has elected to be taxed as and expects to continue to qualify as a REIT under the provisions of the Internal Revenue Code of 1986, as amended (the “Code”). A REIT is generally not subject to federal income tax on its separately filed federal tax return as long as the REIT complies with various requirements to maintain its status, including the distribution of at least 90% of its taxable income, excluding capital gains. During 2013, consistent with prior years, ESH REIT distributed 100% or more of its taxable income and therefore incurred no federal income tax. Beginning in 2014, ESH REIT intends to distribute 95% of its taxable income and therefore will incur federal and state income tax on the taxable income not distributed. ESH REIT may be subject to certain additional state and local income taxes where REIT status is not recognized. | |||||
Prior to the Pre-IPO Transactions, the Operating Lessees, subsidiaries of ESH REIT, elected to be treated as taxable REIT subsidiaries. As such, the Operating Lessees were generally subject to federal, state, local, and/or foreign income taxes on their separate tax returns. The Operating Lessees recognized deferred tax assets and liabilities using the asset and liability method. Valuation allowances were provided if, based upon the weight of available evidence, it was more likely than not that some or all of the deferred tax assets would not be realized in future periods. | |||||
Also prior to the Pre-IPO Transactions, ESH Strategies’ and HVM’s operating results were reportable by their members or members of their ultimate parent. Thus, income taxes were not recognized for these entities in the accompanying consolidated and combined financial statements prior to the Pre-IPO Transactions. ESH Strategies and HVM were also subject to state and local taxes in certain jurisdictions. | |||||
Foreign Currency Translation—The financial statements of certain of the Company’s subsidiaries and its investments therein are maintained in their functional currency, the Canadian dollar (“C$”), and their income and expenses are translated into U.S. dollars using the average exchange rate for the period. The assets and liabilities related to the Company’s Canadian investments are translated into U.S. dollars using the exchange rate in effect at the balance sheet date. The resulting translation adjustments are reflected in accumulated foreign currency translation in the accompanying consolidated and combined balance sheets. Foreign currency transaction gains and losses are included in the determination of income from operations. Foreign currency transaction losses of $0.1 million, $0.1 million and $0.2 million are included in general and administrative expenses in the accompanying consolidated and combined statements of operations for the years ended December 31, 2013, 2012 and 2011, respectively. | |||||
Comprehensive Income—Comprehensive income includes net income and other comprehensive income, which consists of foreign currency translation adjustments. Comprehensive income is presented in the accompanying consolidated and combined statements of comprehensive income, and accumulated foreign currency translation is displayed as a separate component of consolidated and combined equity. | |||||
Equity-Based Compensation—As of December 31, 2013, the Corporation and ESH REIT each maintain a Long-Term Incentive Plan (“LTIP”) under which the Corporation and ESH REIT may issue awards to eligible employees or directors consisting of restricted stock awards, restricted stock units or other share-based awards. The Company recognizes costs related to equity-based awards over their vesting periods. The Company classifies equity-based awards granted in exchange for employee services as either equity-based awards or as liability awards. The classification of restricted stock awards or restricted stock units either as an equity award or a liability award is based upon cash settlement options. Equity awards are measured based on their fair value on the date of grant. Liability awards are re-measured to fair value each reporting period. The value of all restricted stock awards or restricted stock units, less estimated forfeitures, is recognized over the period during which an employee or director is required to provide services in exchange for the award – the requisite service period (usually the vesting period). No compensation cost is recognized for awards for which employees or directors do not render the requisite services. Costs related to equity classified awards issued by ESH REIT to its board of directors are re-measured to fair value each period in the Company’s consolidated and combined financial statements. | |||||
Segments—The Company’s hotel operations represent a single operating segment based on the way the Company manages its business. The Company’s hotels provide similar services, use similar processes to sell those services and sell their services to similar classes of customers. The amounts of long-lived assets and net sales outside the U.S. are not significant for any of the periods presented. | |||||
Recently Issued Accounting Standards | |||||
Income Taxes —In July 2013, the Financial Accounting Standards Board (“FASB”) issued an accounting standards update which provides explicit guidance on the financial statement presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss or a tax credit carryforward exists. This updated accounting standard is effective for fiscal and interim reporting periods beginning after December 15, 2013 and should be applied prospectively to all unrecognized tax benefits that exist at the effective date, and retrospective application is permitted. The Company is currently evaluating the impact of adopting the updated accounting standard, but it does not expect the adoption to have a material effect on the Company’s consolidated and combined financial statements. | |||||
Cumulative Translation Adjustment—In March 2013, the FASB issued an accounting standards update that indicates when the cumulative translation adjustment (“CTA”) related to an entity’s investment in a foreign entity should be released to earnings. The CTA should be released when an entity sells a foreign subsidiary or a group of net assets within a foreign entity and the sale represents the substantially complete liquidation of the investment in a foreign entity. The CTA should also be released when an entity no longer has a controlling financial interest in an investment in a foreign entity. This updated accounting standard is effective for fiscal and interim reporting periods beginning after December 15, 2013, and shall be applied prospectively. The Company is currently evaluating the impact of adopting the updated accounting standard, but it does not expect the adoption to have a material effect on the Company’s consolidated and combined financial statements. | |||||
Other Comprehensive Income—In February 2013, the FASB issued guidance requiring companies to present either in a single note or parenthetically on the face of the financial statements the effect of significant amounts reclassified from each component of comprehensive income based on its source and the income statement line items affected by the reclassification. This guidance is effective for fiscal and interim reporting periods beginning after December 15, 2012. The adoption of this guidance did not have a material effect on the Company’s accompanying consolidated and combined financial statements. | |||||
In June 2011, the FASB issued guidance eliminating the option to present components of other comprehensive income as part of the statement of changes in shareholders’ equity. The guidance requires that all nonowner changes in shareholders’ equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. The guidance did not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. The Company adopted this new accounting guidance on January 1, 2012, and added an additional financial statement, a consolidated and combined statement of comprehensive income, to display comprehensive income in its consolidated and combined financial statements for all periods presented to comply with this guidance. | |||||
Indefinite-lived intangible assets—In July 2012, the FASB issued an accounting standards update that permits an entity to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of an indefinite-lived intangible asset is less than its carrying amount. If, after assessing the totality of events and circumstances, an entity determines it is not more likely than not that the fair value of an indefinite-lived intangible asset is less than its carrying amount, then a quantitative impairment test is not required. The Company early adopted this new accounting guidance during the fourth quarter of 2012 and used the qualitative assessment for its impairment analysis for trademarks in 2013 and 2012. The adoption of this guidance did not have a material impact on the Company’s accompanying consolidated and combined financial statements. | |||||
Goodwill—In September 2011, the FASB issued guidance that permits an entity to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events and circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step quantitative goodwill impairment test is not required. The Company adopted this accounting guidance during the fourth quarter of 2011 and used the qualitative assessment for its impairment analysis for goodwill in 2013, 2012 and 2011. The adoption of this guidance did not have a material impact on the Company’s accompanying consolidated and combined financial statements. | |||||
ESH Hospitality Inc [Member] | ' | ||||
Summary of Significant Accounting Policies | ' | ||||
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |||||
Use of Estimates—The preparation of the accompanying consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Management used significant estimates to determine the allocation of purchase price to assets that were acquired in 2013 and 2012 (see Note 4). Significant estimates also include the estimated useful lives of tangible assets as well as the assessment of tangible and intangible assets, including goodwill, for impairment, estimated liabilities for insurance reserves and the grant-date fair value per Profit Unit (as defined in Note 15) related to equity-based compensation. Actual results could differ from those estimates. | |||||
Cash and Cash Equivalents—ESH REIT considers all cash on hand, demand deposits with financial institutions, credit card receivables, and short-term, highly liquid investments with original maturities of three months or less to be cash equivalents. ESH REIT has deposits in excess of $250,000 with financial institutions that are not insured by the Federal Deposit Insurance Corporation. ESH REIT does not believe cash and cash equivalents expose it to significant credit risk. | |||||
Restricted Cash—Restricted cash consists of amounts held in cash management accounts and in escrows for the payment of hotel occupancy/sales taxes, property taxes and insurance, capital improvements, ground leases, operating expenses (including management fees and reimbursements) and mortgage and mezzanine debt service, all as required by ESH REIT’s mortgage and mezzanine loan agreements (see Note 7). | |||||
Property and Equipment—Property and equipment additions are recorded at cost. Major improvements that extend the life or utility of property or equipment are capitalized and depreciated over a period equal to the shorter of the estimated useful life of the improvement or the remaining estimated useful life of the asset. Ordinary repairs and maintenance are charged to expense as incurred. | |||||
Depreciation and amortization are recorded on a straight-line basis over the following estimated useful lives: | |||||
Hotel buildings | 20–49 years | ||||
Hotel building improvements | 3–39 years | ||||
Hotel site improvements | 2–15 years | ||||
Hotel furniture, fixtures and equipment | 1–10 years | ||||
Office furniture, fixtures and equipment | 1–7 years | ||||
Management assesses whether there has been impairment of the value of property and equipment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of property and equipment is measured by a comparison of the carrying amount of a hotel property to the estimated future undiscounted cash flows expected to be generated by the hotel property. Impairment is recognized when estimated future undiscounted cash flows, including proceeds from disposition, are less than the carrying value of the hotel property. The estimation of future undiscounted cash flows is inherently uncertain and relies upon assumptions regarding current and future economic and market conditions. If such conditions change, then an impairment charge to reduce the carrying value of the hotel property could occur in a future period in which conditions change. | |||||
To the extent that a hotel property is impaired, the excess carrying amount of the hotel property over its estimated fair value is charged to operating earnings. Fair value is determined based upon the discounted cash flows of the hotel property, quoted market prices, or independent appraisals, as considered necessary. ESH REIT recognized impairment charges related to property and equipment of approximately $3.3 million, $1.4 million and $0 for the years ended December 31, 2013, 2012 and 2011, respectively (see Note 5). | |||||
Intangible Assets and Liabilities— Subsequent to the Pre-IPO Transactions and as of December 31, 2013, ESH REIT has no intangible assets or liabilities. Prior to the Pre-IPO Transactions, intangible assets and liabilities related to the Operating Lessees and included above-market contracts, corporate customer relationships and customer databases. Above-market contracts, corporate customer relationships and customer databases were amortized using the straight-line method over their estimated remaining useful lives, which in the case of contracts was typically the remaining non-cancelable term. Intangible assets were reviewed for impairment whenever events or changes in circumstances indicated that the carrying amount of the intangible asset may not have been recoverable. No impairment charges related to intangible assets were recognized during the period from January 1, 2013 through the Pre-IPO Transactions or for the years ended December 31, 2012 or 2011. | |||||
Goodwill—Goodwill represents the excess purchase price over the fair value of net assets acquired. ESH REIT tests goodwill for impairment at least annually in the fourth quarter. ESH REIT tests for impairment more frequently if events or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. ESH REIT has one operating segment, which is its reporting unit; therefore, management aggregates goodwill associated with all hotels when analyzing for potential impairment. Effective in the fourth quarter of 2011, ESH REIT adopted accounting guidance in which it first assesses qualitative factors to determine if it is not more likely than not that the fair value of its reporting unit is less than its carrying amount. No impairment charges related to goodwill were recognized during the years ended December 31, 2013, 2012 or 2011. | |||||
In connection with the Pre-IPO Transactions, ESH REIT transferred its ownership of the Operating Lessees to wholly-owned subsidiaries of the Corporation. Approximately $1.3 million of ESH REIT’s goodwill was allocated to the Operating Lessees and was therefore included as part of the transfer of the ownership in these entities. | |||||
Property Acquisitions—The purchase price of net tangible and identified intangible assets and liabilities are recorded based on their relative fair values on the date of acquisition. The fair value of the acquired land and site improvements, building and improvements, and furniture, fixtures and equipment were determined on an “if-vacant” basis considering a variety of factors, including the physical condition and quality of the hotels, estimated rates and valuation assumptions consistent with current market conditions, based on independent appraisals and other relevant market data obtained in connection with the acquisition of the hotels. The results of operations of acquired hotel properties are included in the accompanying consolidated statements of operations since their respective dates of acquisition. | |||||
Deferred Financing Costs—Costs incurred in obtaining financing are amortized over the terms of the related loans using the effective interest method. Upon repayment of, or in conjunction with a material change in the terms of, the underlying debt agreement, remaining unamortized costs are charged to earnings. During the years ended December 31, 2013 and 2012, approximately $11.7 million and $34.4 million of unamortized deferred financing costs, primarily related to the prepayment of mortgage and mezzanine loans, were charged to earnings and are included in interest expense in the accompanying consolidated and statements of operations. Amortization of deferred financing costs unrelated to the prepayment of mortgage and mezzanine loans, which is also included in interest expense in the accompanying consolidated statements of operations, was approximately $12.3 million, $11.0 million and $10.4 million for the years ended December 31, 2013, 2012 and 2011, respectively. | |||||
Revenue Recognition—Subsequent to the Pre-IPO Transactions, ESH REIT’s primary source of revenue is derived from contractual lease obligations. ESH REIT records rental revenue on a straight-line basis as it is earned during the lease term. As of December 31, 2013, deferred rent receivable on the accompanying consolidated balance sheet represents the cumulative difference between straight-line rental revenue and rental revenue that is contractually due from lessees. This amount, approximately $3.6 million as of December 31, 2013, is expected to be received in cash by October 2018. With respect to contingent rental revenue, specifically percentage rental revenue related to lessee hotel revenue, rental revenue is recognized once services have been rendered (i.e., percentage rental revenue thresholds have been achieved) and such amounts are fixed and determinable. | |||||
Prior to the Pre-IPO Transactions, ESH REIT’s primary source of revenues was hotel room revenues. Hotel room revenues and other hotel revenues were recognized when services were provided. Amounts paid in advance by customers were recorded as deferred revenues and included in accounts payable and accrued liabilities in the accompanying consolidated balance sheets. Other hotel revenues primarily consisted of revenues derived from guest laundry, pet fees, internet fees, additional housekeeping, telephone and other miscellaneous fees or services. Occupancy, hotel and sales taxes collected from customers and remitted to the taxing authorities were excluded from revenues. | |||||
Accounts Receivable and Allowance for Doubtful Accounts— Subsequent to the Pre-IPO Transactions, ESH REIT has no non-lease related accounts receivable and therefore, no allowance for doubtful accounts. Prior to the Pre-IPO Transactions, provision for doubtful accounts was made when collection of receivables was considered doubtful. Balances were considered past due when payment was not received by the contractual due date. When management determined that receivables were uncollectible, they were written off against the allowance for doubtful accounts. | |||||
Advertising Costs—Advertising costs are expensed as incurred. Internet advertising costs are included in hotel operating expenses and all other advertising costs are included in general and administrative expenses. For the years ended December 31, 2013 and 2012, advertising costs were approximately $26.3 million and $25.2 million, approximately $16.9 million and $15.2 million of which are classified in hotel operating expenses and approximately $9.4 million and $10.0 million of which are classified in general and administrative expenses, respectively. For the year ended December 31, 2011, advertising costs were approximately $7.7 million and were classified in hotel operating expenses in the accompanying consolidated statements of operations. | |||||
Operating Leases—Operating lease expense is recognized on a straight-line basis over the terms of the related leases. | |||||
Fair Value of Financial Instruments—U.S. GAAP establishes a three-level valuation hierarchy based upon observable and unobservable inputs for fair value measurement of financial instruments: | |||||
Level 1—Observable inputs, such as quoted prices in active markets at the measurement date for identical assets or liabilities | |||||
Level 2—Significant inputs that are observable, directly or indirectly, such as other quoted prices in markets that are not active or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability | |||||
Level 3—Significant unobservable inputs for which there is little to no market data and for which ESH REIT makes its own assumptions about how market participants would price the asset or liability | |||||
Fair value is defined as the price that would be received when selling an asset or the price paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). In instances where inputs used to measure fair value fall into different levels of the fair value hierarchy, the level in the fair value hierarchy within which the fair value measurement in its entirety has been determined is based on the lowest-level input significant to the fair value measurement in its entirety. ESH REIT’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability. | |||||
ESH REIT’s financial instruments consist of cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities, mortgage and mezzanine loans and ESH REIT’s revolving credit facility. The carrying value of cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities and ESH REIT’s revolving credit facility are representative of their fair value due to the short-term nature or frequent settlement of these instruments. The fair value of mortgage and mezzanine loans was determined by comparing current borrowing rates and risk spreads offered in the market to the stated interest rates and spreads on the ESH REIT’s current mortgage and mezzanine loans or quoted market prices, when available (see Note 7). | |||||
Derivative Instruments—Derivative instruments, including certain derivative instruments embedded in other contracts, are recorded in the accompanying consolidated balance sheets as either assets or liabilities measured at fair value. Changes in fair value are recognized currently in earnings unless specific hedge accounting criteria are met. ESH REIT does not enter into derivative financial instruments for trading or speculative purposes. | |||||
Insurance Reserves— The Operating Lessees, which were subsidiaries of ESH REIT prior to the Pre-IPO Transactions, utilize high-deductible insurance programs for general liability claims. HVM, a variable interest entity which was consolidated with ESH REIT prior to the Pre-IPO Transactions, and ESA Management, which is a subsidiary of the Corporation subsequent to the Pre-IPO Transactions, also utilize high deductible insurance programs for workers’ compensation and health insurance claims. Such retained losses require estimates in determining the liability for claims arising under these programs. Workers’ compensation, general liability and health insurance liabilities are estimated using independent actuarial evaluations based on historical and projected claims and medical cost trends. As of December 31, 2013 and 2012, approximately $0 and $13.9 million, respectively, of liabilities for such high-deductible insurance programs are included in accounts payable and accrued liabilities in ESH REIT’s accompanying consolidated balance sheets. | |||||
Variable Interest Entity—Prior to the Pre-IPO Transactions, ESH REIT held a variable interest in HVM, a separate, independently owned hotel management and administrative services company (see Note 11). ESH REIT’s maximum exposure to loss as a result of its involvement with HVM was related to the need to secure alternative hotel management services and systems support if HVM were ever unable to fulfill its obligations under its management agreements with ESH REIT. The assets of HVM could not be used to settle obligations of ESH REIT and ESH REIT’s assets could not be used to settle obligations of HVM. For the period from January 1, 2013 through the Pre-IPO Transactions and the years ended December 31, 2012 and 2011, ESH REIT represented approximately 99%, 97% and 97%, respectively, of the business conducted by HVM. ESH REIT concluded that it was the primary beneficiary of HVM and, as a result, has consolidated the financial position, results of operations, comprehensive income, and cash flows of HVM for periods prior to the Pre-IPO Transactions. Since ESH REIT had no equity interest in HVM, the results of operations and members’ capital of HVM are reported as noncontrolling interests in the accompanying consolidated financial statements for periods through the Pre-IPO Transactions. Subsequent to the Pre-IPO Transactions, HVM no longer meets the definition of a variable interest entity. | |||||
HVM provided hotel management and administrative services, including the supervision, direction, and control of the operations, management, and promotion of the hotel properties in a manner associated with extended-stay hotels of similar size, type, or usage in similar locations. See summarized financial information of HVM in Note 11. | |||||
Income Taxes—ESH REIT has elected to be taxed as and expects to continue to qualify as a REIT under the provisions of the Internal Revenue Code of 1986, as amended (the “Code”). A REIT is generally not subject to federal income tax on its separately filed federal tax return as long as the REIT complies with various requirements to maintain its status, including the distribution of at least 90% of its taxable income, excluding capital gains. During 2013, consistent with prior years, ESH REIT distributed 100% or more of its taxable income and therefore incurred no federal income tax. Beginning in 2014, ESH REIT intends to distribute 95% of its taxable income and therefore will incur federal and state income tax on the taxable income not distributed. ESH REIT may be subject to certain additional state and local income taxes where REIT status is not recognized. | |||||
Prior to the Pre-IPO Transactions, the Operating Lessees, which were subsidiaries of ESH REIT, elected to be treated as taxable REIT subsidiaries. As such, the Operating Lessees were generally subject to federal, state, local, and/or foreign income taxes on their separate tax returns. The Operating Lessees recognized deferred tax assets and liabilities using the asset and liability method. Valuation allowances were provided if, based upon the weight of available evidence, it was more likely than not that some or all of the deferred tax assets would not be realized in future periods. The realization of deferred tax assets is primarily dependent on estimated future taxable income. A change in the estimate of future taxable income may require an addition to, or a reduction of, the valuation allowance. | |||||
Also prior to the Pre-IPO Transactions, HVM’s operating results were reportable by its members or members of their ultimate parent. Thus, income taxes were not recognized for HVM prior to the Pre-IPO Transactions in ESH REIT’s consolidated financial statements. HVM was also subject to state and local taxes in certain jurisdictions. | |||||
Foreign Currency Translation—The financial statements of certain of ESH REIT’s subsidiaries and its investments therein are maintained in their functional currency, the Canadian dollar (“C$”), and their income and expenses are translated into U.S. dollars using the average exchange rate for the period. The assets and liabilities related to ESH REIT’s Canadian investments are translated into U.S. dollars using the exchange rate in effect at the balance sheet date. The resulting translation adjustments are reflected in accumulated foreign currency translation in the accompanying consolidated balance sheets. Foreign currency transaction gains and losses are included in the determination of income from operations. Foreign currency transaction losses of $0.1 million, $0.1 million and $0.2 million are included in general and administrative expenses in the accompanying consolidated statements of operations for the years ended December 31, 2013, 2012 and 2011, respectively. | |||||
Comprehensive Income—Comprehensive income includes net income and other comprehensive income, which consists of foreign currency translation adjustments. Comprehensive income is presented in the accompanying consolidated statements of comprehensive income, and accumulated foreign currency translation is displayed as a separate component of consolidated equity. | |||||
Equity-Based Compensation— As of December 31, 2013, ESH REIT maintains a Long-Term Incentive Plan (“LTIP”) under which ESH REIT may issue awards to eligible employees or directors consisting of restricted stock (i.e., Paired Share) awards, restricted stock (i.e., Paired Share) units or other share-based awards. ESH REIT classifies equity-based awards granted in exchange for employee services as either equity awards or as liability awards. The classification of restricted stock awards or restricted stock units either as an equity award or a liability award is based upon cash settlement options. Equity awards are measured based on their fair value on the date of grant. Liability awards are re-measured to fair value each reporting period. The value of all restricted stock awards or restricted stock units, less estimated forfeitures, is recognized over the period during which an employee or director is required to provide services in exchange for the award – the requisite service period (usually the vesting period). No compensation cost is recognized for awards for which employees or directors do not render the requisite services. | |||||
ESH REIT recognizes costs related to equity-based payment awards over their vesting periods. The fair value of equity-based awards on the date of grant is based on the closing price of a Paired Share on the grant date. A portion of the grant date fair value is allocated to a share of common stock of the Corporation and a portion of the grant date fair value is allocated to a share of Class B common stock of ESH REIT. ESH REIT is required to compensate the Corporation, generally in cash, for its issuance of its component of the Paired Share for the fair market value at the time of settlement. ESH REIT will have to pay more or less for a share of the Corporation common stock than it would have otherwise paid at the time of grant as the result of regular market changes in the value of a Paired Share between the time of grant and the time of settlement. | |||||
Although share-based compensation expense is recognized based on the closing price of a Paired Share on the grant date, the expense related to the portion of the grant date fair value with respect to a share of common stock of the Corporation is recorded as a payable due to the Corporation. Expense related to the portion of the grant date fair value with respect to a share of Class B common stock of ESH REIT is recorded as an increase to additional paid in capital within ESH REIT’s consolidated shareholders’ equity. An increase in the value allocated to a share of common stock of the Corporation due to market changes in the value of a Paired Share between the time of grant and the time of settlement is recorded as a distribution to the Corporation. A decrease in the value allocated to a share of common stock of the Corporation due to market changes in the value of a Paired Share between the time of grant and the time of settlement is recorded as additional paid in capital from the Corporation. | |||||
The Corporation also maintains an LTIP and accounts for awards issued under its LTIP in a manner similar to that of ESH REIT. For all LTIP awards granted by the Corporation after the Pre-IPO Transactions, ESH REIT will receive compensation for the fair value of the Class B shares on the date of issuance of such Class B shares by ESH REIT. As prescribed by the services agreement described in Notes 11 and 12, ESH REIT and its subsidiaries reimburse the Corporation for expenses related to applicable employees or directors that participate in the Corporation’s LTIP. Such charges are included in general and administrative expenses in the accompanying consolidated statements of operations. | |||||
Prior to the Pre-IPO Transactions, HVM maintained a management incentive plan as further described in Note 15. Equity-based compensation related to this plan is recorded as general and administrative expense in the accompanying consolidated statements of operations due to the fact that HVM was a consolidated variable interest entity. | |||||
Segments—ESH REIT’s hotel operations represent a single operating segment based on the way ESH REIT manages its business. ESH REIT’s hotels provide similar services, use similar processes to sell those services and sell their services to similar classes of customers. The amounts of long-lived assets and net sales outside the U.S. are not significant for any of the periods presented. | |||||
Recently Issued Accounting Standards | |||||
Income Taxes —In July 2013, the Financial Accounting Standards Board (“FASB”) issued an accounting standards update which provides explicit guidance on the financial statement presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss or a tax credit carryforward exists. This updated accounting standard is effective for fiscal and interim reporting periods beginning after December 15, 2013 and should be applied prospectively to all unrecognized tax benefits that exist at the effective date, and retrospective application is permitted. ESH REIT is currently evaluating the impact of adopting the updated accounting standard, but it does not expect the adoption to have a material effect on ESH REIT’s consolidated financial statements. | |||||
Cumulative Translation Adjustment—In March 2013, the FASB issued an accounting standards update that indicates when the cumulative translation adjustment (“CTA”) related to an entity’s investment in a foreign entity should be released to earnings. The CTA should be released when an entity sells a foreign subsidiary or a group of net assets within a foreign entity and the sale represents the substantially complete liquidation of the investment in a foreign entity. The CTA should also be released when an entity no longer has a controlling financial interest in an investment in a foreign entity. This updated accounting standard is effective for fiscal and interim reporting periods beginning after December 15, 2013, and shall be applied prospectively. ESH REIT is currently evaluating the impact of adopting the updated accounting standard, but it does not expect the adoption to have a material effect on ESH REIT’s consolidated financial statements. | |||||
Other Comprehensive Income—In February 2013, the FASB issued guidance requiring companies to present either in a single note or parenthetically on the face of the financial statements the effect of significant amounts reclassified from each component of comprehensive income based on its source and the income statement line items affected by the reclassification. This guidance is effective for fiscal and interim reporting periods beginning after December 15, 2012. The adoption of this guidance did not have a material effect on ESH REIT’s accompanying consolidated financial statements. | |||||
In June 2011, the FASB issued guidance eliminating the option to present components of other comprehensive income as part of the statement of changes in shareholders’ equity. The guidance requires that all nonowner changes in shareholders’ equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. The guidance did not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. ESH REIT adopted this new accounting guidance on January 1, 2012, and added an additional financial statement, a consolidated statement of comprehensive income, to display comprehensive income in its consolidated financial statements for all periods presented to comply with this guidance. | |||||
Goodwill—In September 2011, the FASB issued guidance that permits an entity to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events and circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step quantitative goodwill impairment test is not required. ESH REIT adopted this accounting guidance during the fourth quarter of 2011 and used the qualitative assessment for its impairment analysis for goodwill in 2013, 2012 and 2011. The adoption of this guidance did not have a material impact on ESH REIT’s accompanying consolidated financial statements. |
Net_Income_Per_Share
Net Income Per Share | 12 Months Ended | ||||||||||||
Dec. 31, 2013 | |||||||||||||
Net Income Per Share | ' | ||||||||||||
3. NET INCOME PER SHARE | |||||||||||||
Basic net income per share is computed by dividing net income available to common shareholders by the weighted average number of shares of the Corporation’s unrestricted common stock outstanding. Diluted net income per share is computed by dividing net income available to common shareholders, as adjusted for potentially dilutive securities, by the weighted average number of shares of the Corporation’s unrestricted common stock outstanding plus other potentially dilutive securities. Dilutive securities include equity-based awards issued under long-term incentive plans. | |||||||||||||
As discussed in Note 1, in November 2013, the Company completed the Pre-IPO Transactions. For purposes of computing net income per share, it is assumed that the recapitalization of the Company had occurred for all periods presented and therefore the outstanding shares have been adjusted to reflect the conversion of shares that took place in contemplation of the Offering. Accordingly, the denominators in the computations of basic and diluted net income per share reflect the Corporation’s capitalization as of December 31, 2013 for all periods presented. | |||||||||||||
The calculations of basic and diluted net income per share, including a reconciliation of the numerators and denominators, are as follows: | |||||||||||||
(in thousands, except per share data) | Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||||
Numerator: | |||||||||||||
Net income available to common shareholders—basic | $ | 86,231 | $ | 20,732 | $ | 45,573 | |||||||
Net loss available to controlling interests assuming conversion | (166 | ) | (53 | ) | (167 | ) | |||||||
Net income available to common shareholders—diluted | $ | 86,065 | $ | 20,679 | $ | 45,406 | |||||||
Denominator: | |||||||||||||
Weighted average number of shares outstanding—basic | 174,894 | 169,816 | 168,813 | ||||||||||
Dilutive securities | 1,374 | 1,980 | 2,532 | ||||||||||
Weighted average number of shares outstanding—diluted | 176,268 | 171,796 | 171,345 | ||||||||||
Basic net income per share | $ | 0.49 | $ | 0.12 | $ | 0.27 | |||||||
Diluted net income per share | $ | 0.49 | $ | 0.12 | $ | 0.26 | |||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||
Net Income Per Share | ' | ||||||||||||
3. NET INCOME PER SHARE | |||||||||||||
Basic net income per share is computed by dividing net income available to Class A and Class B common shareholders by the weighted average number of shares of ESH REIT’s Class A and Class B unrestricted common stock outstanding. Diluted net income per share is computed by dividing net income available to Class A and Class B common shareholders, as adjusted for potentially dilutive securities, by the weighted average number of shares of ESH REIT’s unrestricted common stock outstanding plus other potentially dilutive securities. Dilutive securities include equity-based awards issued under long-term incentive plans. | |||||||||||||
As discussed in Note 1, in November 2013, ESH REIT completed the Pre-IPO Transactions. For purposes of computing net income per share, it is assumed that the recapitalization of ESH REIT had occurred for all periods presented and therefore the outstanding shares have been adjusted to reflect the conversion of shares that took place in contemplation of the Offering. Accordingly, the denominators in the computations of basic and diluted net income per share reflect ESH REIT’s capitalization as of December 31, 2013 for all periods presented. | |||||||||||||
The calculations of basic and diluted net income per share, including a reconciliation of the numerators and denominators, are as follows: | |||||||||||||
Year Ended December 31, | |||||||||||||
(in thousands, except per share data) | 2013 | 2012 | 2011 | ||||||||||
Numerator: | |||||||||||||
Class A: | |||||||||||||
Net income available to common shareholders—basic | $ | 55,046 | $ | 10,262 | $ | 25,268 | |||||||
Net loss available to controlling interests assuming conversion | (166 | ) | (53 | ) | (167 | ) | |||||||
Net income available to common shareholders—diluted | $ | 54,880 | $ | 10,209 | $ | 25,101 | |||||||
Class B: | |||||||||||||
Net income available to common shareholders—basic | $ | 44,690 | $ | 8,257 | $ | 20,263 | |||||||
Net income available to controlling interests assuming conversion | 166 | 53 | 167 | ||||||||||
Net income available to common shareholders—diluted | $ | 44,856 | $ | 8,310 | $ | 20,430 | |||||||
Denominator: | |||||||||||||
Class A: | |||||||||||||
Weighted average number of shares outstanding—basic and diluted | 213,759 | 207,553 | 206,327 | ||||||||||
Class B: | |||||||||||||
Weighted average number of shares outstanding—basic | 174,894 | 169,816 | 168,813 | ||||||||||
Dilutive securities | 1,374 | 1,980 | 2,532 | ||||||||||
Weighted average number of shares outstanding—diluted | 176,268 | 171,796 | 171,345 | ||||||||||
Basic net income per share—Class A | $ | 0.26 | $ | 0.05 | $ | 0.12 | |||||||
Diluted net income per share—Class A | $ | 0.26 | $ | 0.05 | $ | 0.12 | |||||||
Basic net income per share—Class B | $ | 0.26 | $ | 0.05 | $ | 0.12 | |||||||
Diluted net income per share—Class B | $ | 0.25 | $ | 0.05 | $ | 0.12 | |||||||
Acquisitions
Acquisitions | 12 Months Ended | ||||||||
Dec. 31, 2013 | |||||||||
Acquisitions | ' | ||||||||
4. ACQUISITIONS | |||||||||
2013 LVP Acquisition – On December 31, 2013, the Company acquired the assets and assumed the liabilities of two hotels from LVP Acquisition Corporation for cash consideration of approximately $16.5 million. The acquisition was accounted for as a business combination in accordance with FASB Accounting Standards Codification 805, Business Combinations, which requires that the consideration be allocated to the acquired assets and assumed liabilities based on their acquisition date fair values. The vast majority of the purchase price was allocated to property and equipment. | |||||||||
2012 HFI Acquisition—On December 13, 2012, the Company acquired the assets and assumed the liabilities of 17 hotels from HFI Acquisitions Company LLC for cash consideration of approximately $131.8 million. The acquisition was accounted for as a business combination in accordance with FASB Accounting Standards Codification 805, Business Combinations. | |||||||||
The consideration transferred to acquire the 17 HFI hotels, which HVM previously managed, and the purchase price allocation among the assets acquired and liabilities assumed is as follows (dollars in thousands): | |||||||||
Amount | Estimated | ||||||||
Useful Life | |||||||||
Land and site improvements | $ | 61,686 | 5–11 years | ||||||
Building and improvements | 59,547 | 19–40 years | |||||||
Furniture, fixtures and equipment | 10,598 | 3–10 years | |||||||
Other assets and liabilities—net | (41 | ) | |||||||
Total purchase price | $ | 131,790 | |||||||
The following table sets forth our room revenues, other hotel revenues, hotel operating expenses, depreciation and amortization, interest expense and net income assuming the 17 HFI hotels had been acquired on January 1, 2011 (in thousands and unaudited): | |||||||||
Year Ended | Year Ended | ||||||||
December 31, | December 31, | ||||||||
2012 | 2011 | ||||||||
Room revenues | $ | 1,014,335 | $ | 942,069 | |||||
Other hotel revenues | 17,266 | 19,135 | |||||||
Hotel operating expenses | 506,399 | 476,293 | |||||||
Depreciation and amortization | 136,386 | 127,120 | |||||||
Interest expense | 264,691 | 219,867 | |||||||
Net income | 26,816 | 49,159 | |||||||
The 17 HFI acquired hotels contributed total revenues of approximately $30.5 million and income from operations of approximately $14.5 million for the year ended December 31, 2013, as compared to total revenues of approximately $1.3 million and income from operations of approximately $0.6 million for the period from December 13, 2012 through December 31, 2012. | |||||||||
Acquisition related expenses—Legal, professional and other fees and costs directly related to the acquisitions described above totaled approximately $0.2 million and $1.7 million for the years ended December 31, 2013 and 2012. For the year ended December 31, 2011, acquisition expenses related to an acquisition completed in 2010 totaled approximately $0.6 million. These costs are recorded in acquisition transaction expenses in the accompanying consolidated and combined statements of operations. | |||||||||
ESH Hospitality Inc [Member] | ' | ||||||||
Acquisitions | ' | ||||||||
4. ACQUISITIONS | |||||||||
2013 LVP Acquisition – On December 31, 2013, ESH REIT acquired the assets and assumed the liabilities of two hotels from LVP Acquisition Corporation for cash consideration of approximately $16.5 million. The acquisition was accounted for as a business combination in accordance with FASB Accounting Standards Codification 805, Business Combinations, which requires that the consideration be allocated to the acquired assets and assumed liabilities based on their acquisition date fair values. The vast majority of the purchase price was allocated to property and equipment. | |||||||||
2012 HFI Acquisition—On December 13, 2012, ESH REIT acquired the assets and assumed the liabilities of 17 hotels from HFI Acquisitions Company LLC for cash consideration of approximately $131.8 million. The acquisition was accounted for as a business combination in accordance with FASB Accounting Standards Codification 805, Business Combinations. | |||||||||
The consideration transferred to acquire the 17 HFI hotels, which HVM previously managed, and the purchase price allocation among the assets acquired and liabilities assumed is as follows (in thousands): | |||||||||
Amount | Estimated | ||||||||
Useful Life | |||||||||
Land and site improvements | $ | 61,686 | 5–11 years | ||||||
Building and improvements | 59,547 | 19–40 years | |||||||
Furniture, fixtures, and equipment | 10,598 | 3–10 years | |||||||
Other assets and liabilities—net | (41 | ) | |||||||
Total purchase price | $ | 131,790 | |||||||
The following table sets forth room revenues, other hotel revenues, hotel operating expenses, depreciation and amortization, interest expense and net income assuming the 17 HFI hotels had been acquired on January 1, 2011 (in thousands and unaudited): | |||||||||
Year Ended | Year Ended | ||||||||
December 31, | December 31, | ||||||||
2012 | 2011 | ||||||||
Room revenues | $ | 1,014,335 | $ | 942,069 | |||||
Other hotel revenues | 17,266 | 19,135 | |||||||
Hotel operating expenses | 506,399 | 476,293 | |||||||
Depreciation and amortization | 136,386 | 127,120 | |||||||
Interest expense | 264,691 | 219,867 | |||||||
Net income | 24,603 | 49,117 | |||||||
The 17 HFI acquired hotels contributed total revenues of approximately $26.6 million and income from operations of approximately $13.2 million for the year ended December 31, 2013, as compared to total revenues of approximately $1.3 million and income from operations of approximately $0.6 million for the period from December 13, 2012 through December 31, 2012. | |||||||||
Acquisition related expenses—Legal, professional and other fees and costs directly related to the acquisitions described above totaled approximately $0.2 million and $1.7 million for the years ended December 31, 2013 and 2012. For the year ended December 31, 2011 acquisition expenses related to an acquisition completed in 2010 totaled approximately $0.6 million. These costs are recorded in acquisition transaction expenses in the accompanying consolidated statements of operations. |
Property_and_Equipment
Property and Equipment | 12 Months Ended | ||||||||
Dec. 31, 2013 | |||||||||
Property and Equipment | ' | ||||||||
5. PROPERTY AND EQUIPMENT | |||||||||
Net investment in property and equipment as of December 31, 2013 and 2012, consists of the following (in thousands): | |||||||||
December 31, | December 31, | ||||||||
2013 | 2012 | ||||||||
Hotel properties: | |||||||||
Land and site improvements | $ | 1,347,260 | $ | 1,325,970 | |||||
Building and improvements | 2,839,454 | 2,773,117 | |||||||
Furniture, fixtures and equipment | 362,022 | 271,547 | |||||||
Total hotel properties | 4,548,736 | 4,370,634 | |||||||
Corporate furniture, fixtures and equipment | 16,131 | 13,509 | |||||||
Undeveloped land parcel | 1,821 | 1,821 | |||||||
Total cost | 4,566,688 | 4,385,964 | |||||||
Less accumulated depreciation: | |||||||||
Hotel properties | (427,533 | ) | (265,401 | ) | |||||
Corporate furniture, fixtures and equipment | (11,838 | ) | (9,941 | ) | |||||
Total accumulated depreciation | (439,371 | ) | (275,342 | ) | |||||
Property and equipment—net | $ | 4,127,317 | $ | 4,110,622 | |||||
Substantially all of the hotel properties (680 of 684 hotel properties) are pledged as security for ESH REIT’s 2012 Mortgage Loan (see Note 7). | |||||||||
During the years ended December 31, 2013 and 2012, the Company, using Level 3 unobservable inputs, recognized impairment charges of approximately $3.3 million and $1.4 million, respectively, in the accompanying consolidated and combined statements of operations. Quantitative information with respect to unobservable inputs consists of internally developed cash flow models that include the following assumptions, among others: projections of revenues, expenses and related cash flows based on assumed long-term growth rates, demand trends, expected future capital expenditures and estimated discount rates. These assumptions were based on the Company’s historical data and experience, third-party appraisals, industry projections and micro and macro general economic condition projections. | |||||||||
The Company’s office building was sold to a third party on December 29, 2011 for $12.0 million, resulting in net proceeds of approximately $11.6 million and the recognition of a loss on sale of approximately $1.6 million, which is included in restructuring expenses in the accompanying consolidated and combined statement of operations for the year ended December 31, 2011 (see Note 13). | |||||||||
ESH Hospitality Inc [Member] | ' | ||||||||
Property and Equipment | ' | ||||||||
5. PROPERTY AND EQUIPMENT | |||||||||
Net investment in property and equipment as of December 31, 2013 and 2012, consists of the following (in thousands): | |||||||||
December 31, | December 31, | ||||||||
2013 | 2012 | ||||||||
Hotel properties: | |||||||||
Land and site improvements | $ | 1,347,170 | $ | 1,325,970 | |||||
Building and improvements | 2,839,452 | 2,773,117 | |||||||
Furniture, fixtures and equipment | 357,975 | 271,547 | |||||||
Total hotel properties | 4,544,597 | 4,370,634 | |||||||
Corporate furniture, fixtures and equipment | — | 13,509 | |||||||
Undeveloped land parcel | 1,821 | 1,821 | |||||||
Total cost | 4,546,418 | 4,385,964 | |||||||
Less accumulated depreciation: | |||||||||
Hotel properties | (426,479 | ) | (265,401 | ) | |||||
Corporate furniture, fixtures and equipment | — | (9,941 | ) | ||||||
Total accumulated depreciation | (426,479 | ) | (275,342 | ) | |||||
Property and equipment—net | $ | 4,119,939 | $ | 4,110,622 | |||||
Substantially all of the hotel properties (680 out of 684 hotel properties) are pledged as security for ESH REIT’s 2012 Mortgage Loan (see Note 7). | |||||||||
During the years ended December 31, 2013 and 2012, ESH REIT, using Level 3 unobservable inputs, recognized impairment charges of approximately $3.3 million and $1.4 million, respectively, in the accompanying consolidated statements of operations. Quantitative information with respect to unobservable inputs consists of internally developed cash flow models that include the following assumptions, among others: projections of revenues, expenses and related cash flows based on assumed long-term growth rates, demand trends, expected future capital expenditures and estimated discount rates. These assumptions were based on the Company’s historical data and experience, third-party appraisals, industry projections and micro and macro general economic condition projections. | |||||||||
ESH REIT’s office building was sold to a third party on December 29, 2011 for $12.0 million, resulting in net proceeds of approximately $11.6 million and the recognition of a loss on sale of approximately $1.6 million, which is included in restructuring expenses in the accompanying consolidated statement of operations for the year ended December 31, 2011 (see Note 14). |
Intangible_Assets_and_Goodwill
Intangible Assets and Goodwill | 12 Months Ended | ||||||||||||||||
Dec. 31, 2013 | |||||||||||||||||
Intangible Assets and Goodwill | ' | ||||||||||||||||
6. INTANGIBLE ASSETS AND GOODWILL | |||||||||||||||||
The Company’s intangible assets and goodwill as of December 31, 2013 and 2012, consist of the following (dollars in thousands): | |||||||||||||||||
December 31, | |||||||||||||||||
2013 | |||||||||||||||||
Estimated | Gross | Accumulated | Net | ||||||||||||||
Useful | Carrying | Amortization | Book Value | ||||||||||||||
Life | Amount | ||||||||||||||||
Definite-lived intangible assets: | |||||||||||||||||
Customer relationships | 20 years | $ | 26,800 | $ | (4,330 | ) | $ | 22,470 | |||||||||
Customer email database | 5 years | 170 | (110 | ) | 60 | ||||||||||||
Total definite-lived intangible assets | 26,970 | (4,440 | ) | 22,530 | |||||||||||||
Indefinite-lived intangible assets—trademarks | 10,500 | — | 10,500 | ||||||||||||||
Total intangible assets | 37,470 | (4,440 | ) | 33,030 | |||||||||||||
Goodwill | 55,633 | — | 55,633 | ||||||||||||||
Total intangible assets and goodwill | $ | 93,103 | $ | (4,440 | ) | $ | 88,663 | ||||||||||
December 31, | |||||||||||||||||
2012 | |||||||||||||||||
Estimated | Gross | Accumulated | Net | ||||||||||||||
Useful | Carrying | Amortization | Book Value | ||||||||||||||
Life | Amount | ||||||||||||||||
Definite-lived intangible assets: | |||||||||||||||||
Customer relationships | 20 years | $ | 26,800 | $ | (2,990 | ) | $ | 23,810 | |||||||||
Customer email database | 5 years | 170 | (76 | ) | 94 | ||||||||||||
Total definite-lived intangible assets | 26,970 | (3,066 | ) | 23,904 | |||||||||||||
Indefinite-lived intangible assets—trademarks | 10,500 | — | 10,500 | ||||||||||||||
Total intangible assets | 37,470 | (3,066 | ) | 34,404 | |||||||||||||
Goodwill | 55,633 | — | 55,633 | ||||||||||||||
Total intangible assets and goodwill | $ | 93,103 | $ | (3,066 | ) | $ | 90,037 | ||||||||||
The weighted-average amortization period remaining for definite-lived intangible assets was approximately 17 years as of December 31, 2013. Estimated future amortization expense for intangible assets is as follows (in thousands): | |||||||||||||||||
Years Ending December 31, | |||||||||||||||||
2014 | $ | 1,374 | |||||||||||||||
2015 | 1,366 | ||||||||||||||||
2016 | 1,340 | ||||||||||||||||
2017 | 1,340 | ||||||||||||||||
2018 | 1.34 | ||||||||||||||||
Thereafter | 15,770 | ||||||||||||||||
Total | $ | 22,530 | |||||||||||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||||||
Intangible Assets and Goodwill | ' | ||||||||||||||||
6. INTANGIBLE ASSETS AND GOODWILL | |||||||||||||||||
Subsequent to the Pre-IPO Transactions and as of December 31, 2013, ESH REIT had approximately $54.3 million of goodwill and no other intangible assets. In connection with the transfer of the Operating Lessees to the Corporation as part of the Pre-IPO Transactions, ESH REIT transferred approximately $1.3 million in goodwill. | |||||||||||||||||
As of December 31, 2012, ESH REIT had definite-lived intangible assets related to the Operating Lessees and goodwill, which consisted of the following: | |||||||||||||||||
December 31, | |||||||||||||||||
2012 | |||||||||||||||||
Estimated | Gross | Accumulated | Net Book | ||||||||||||||
Useful | Carrying | Amortization | Value | ||||||||||||||
Life | Amount | ||||||||||||||||
Definite-lived intangible assets: | |||||||||||||||||
Customer relationships | 20 years | $ | 26,800 | $ | (2,990 | ) | $ | 23,810 | |||||||||
Customer email database | 5 years | 170 | (76 | ) | 94 | ||||||||||||
Total intangible assets | 26,970 | (3,066 | ) | 23,904 | |||||||||||||
Goodwill | 55,633 | — | 55,633 | ||||||||||||||
Total definite-lived intangible assets and goodwill | $ | 82,603 | $ | (3,066 | ) | $ | 79,537 | ||||||||||
Debt
Debt | 12 Months Ended | ||||||||||||||||||||||||||||||
Dec. 31, 2013 | |||||||||||||||||||||||||||||||
Debt | ' | ||||||||||||||||||||||||||||||
7. DEBT | |||||||||||||||||||||||||||||||
Summary—The Company’s outstanding debt as of December 31, 2013 and 2012, is as follows (in thousands): | |||||||||||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||||||||
Mortgage loans | $ | 2,519,843 | $ | 2,525,708 | |||||||||||||||||||||||||||
Mezzanine loans | 365,000 | 1,080,000 | |||||||||||||||||||||||||||||
Redeemable preferred stock | 21,202 | — | |||||||||||||||||||||||||||||
Revolving credit facility | 20,000 | — | |||||||||||||||||||||||||||||
Total debt | $ | 2,926,045 | $ | 3,605,708 | |||||||||||||||||||||||||||
During the years ended December 31, 2013 and 2012, the following transactions occurred (in thousands): | |||||||||||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||||||||
Debt—beginning of year | $ | 3,605,708 | $ | 2,680,219 | |||||||||||||||||||||||||||
Additions: | |||||||||||||||||||||||||||||||
Proceeds from mortgage loans | — | 2,520,000 | |||||||||||||||||||||||||||||
Proceeds from mezzanine loans | — | 1,080,000 | |||||||||||||||||||||||||||||
Proceeds from revolving credit facility | 20,000 | — | |||||||||||||||||||||||||||||
Issuance of redeemable preferred stock | 21,202 | — | |||||||||||||||||||||||||||||
Deductions: | |||||||||||||||||||||||||||||||
Payments on mortgage loans | (5,865 | ) | (1,974,511 | ) | |||||||||||||||||||||||||||
Payments on mezzanine loans | (715,000 | ) | (700,000 | ) | |||||||||||||||||||||||||||
Debt—end of year | $ | 2,926,045 | $ | 3,605,708 | |||||||||||||||||||||||||||
The Company’s debt as of December 31, 2013 and 2012, consisted of the following (in thousands): | |||||||||||||||||||||||||||||||
Loan | Stated | Outstanding | Outstanding | Stated Interest | Interest | Interest | Maturity | Amortization | |||||||||||||||||||||||
Amount | Principal— | Principal— | Rate(2) | Rate— | Rate— | Date | |||||||||||||||||||||||||
December 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||||||||
2013 | 2012 | 2013(4) | 2012 | ||||||||||||||||||||||||||||
Mortgage loans: | |||||||||||||||||||||||||||||||
2012 Mortgage Loan: | |||||||||||||||||||||||||||||||
Component A | $ | 350,000 | $ | 349,843 | $ | 350,000 | LIBOR(1) + 2.0547% | 2.2227 | % | 2.2687 | % | 12/1/14 | (3) | Interest only | |||||||||||||||||
Component B | 350,000 | 350,000 | 350,000 | 3.40% | 3.4047 | % | 3.4047 | % | 12/1/17 | Interest only | |||||||||||||||||||||
Component C | 1,820,000 | 1,820,000 | 1,820,000 | 4.05% | 4.0547 | % | 4.0547 | % | 12/1/19 | Interest only | |||||||||||||||||||||
Assumed Mortgage Loan | 6,250 | — | 5,708 | Greater of LIBOR(1) | N/A | 5 | % | 10/8/14 | Amortizing | ||||||||||||||||||||||
+ 4.0% or 5.0% | |||||||||||||||||||||||||||||||
Mezzanine loans: | |||||||||||||||||||||||||||||||
2012 Mezzanine A Loan | 500,000 | 168,981 | 500,000 | 8.25% | 8.25 | % | 8.25 | % | 12/1/19 | Interest only | |||||||||||||||||||||
2012 Mezzanine B Loan | 330,000 | 111,528 | 330,000 | 9.63% | 9.625 | % | 9.625 | % | 12/1/19 | Interest only | |||||||||||||||||||||
2012 Mezzanine C Loan | 250,000 | 84,491 | 250,000 | 11.50% | 11.5 | % | 11.5 | % | 12/1/19 | Interest only | |||||||||||||||||||||
Other debt: | |||||||||||||||||||||||||||||||
Corporation Mandatorily Redeemable Preferred Stock | 21,202 | 21,202 | N/A | 8.00% | 8 | % | N/A | 11/15/20 | Interest only | ||||||||||||||||||||||
Corporation Revolving Credit Facility | 75,000 | — | N/A | N/A | N/A | N/A | 11/18/16 | Interest only | |||||||||||||||||||||||
ESH REIT Revolving Credit Facility | 250,000 | 20,000 | N/A | LIBOR(1) + 3.0% | 3.1646 | % | N/A | 11/18/16 | Interest only | ||||||||||||||||||||||
Total | $2,926,045 | $3,605,708 | |||||||||||||||||||||||||||||
-1 | London Interbank Offering Rate. | ||||||||||||||||||||||||||||||
-2 | The Company is a counterparty to an interest rate cap on one-month LIBOR at 3.0% with a notional amount and maturity date the same as those of 2012 Mortgage Loan Component A. | ||||||||||||||||||||||||||||||
-3 | ESH REIT has the option to extend the maturity date of Component A of the 2012 Mortgage Loan for up to three consecutive one-year periods, subject to limited conditions. | ||||||||||||||||||||||||||||||
-4 | The Company’s weighted-average interest rate for the years ended December 31, 2013 and 2012 was approximately 5.46% and 5.43%, respectively. | ||||||||||||||||||||||||||||||
In the fourth quarter of 2013 and subsequent to the Offering, ESH REIT repaid $715.0 million of the 2012 Mezzanine Loans. Repayment consisted of approximately $331.0 million of the 2012 Mezzanine A Loan, approximately $218.5 million of the 2012 Mezzanine B Loan and approximately $165.5 million of the 2012 Mezzanine C Loan. Prior to the partial repayment of the 2012 Mezzanine Loans, interest only payments of approximately $8.5 million were due on the first day of each calendar month. Subsequent to the partial repayment of the 2012 Mezzanine Loans, interest only payments of approximately $2.9 million are due on the first day of each calendar month. | |||||||||||||||||||||||||||||||
During 2013, ESH REIT incurred approximately $25.2 million of debt extinguishment and other costs in connection with the mezzanine loan prepayments, composed of prepayment penalties of approximately $13.4 million, the write-off of unamortized deferred financing costs of approximately $10.9 million and other costs of approximately $0.9 million. Debt extinguishment costs are included as a component of interest expense in the Company’s accompanying consolidated and combined statements of operations for the year ended December 31, 2013. | |||||||||||||||||||||||||||||||
On November 30, 2012, ESH REIT refinanced its then-outstanding mortgage and mezzanine loans of approximately $2.7 billion. ESH REIT entered into new mortgage and mezzanine loans totaling $3.6 billion and one of its subsidiaries entered into an unsecured revolving credit facility of $100.0 million. ESH REIT used the proceeds from the new mortgage and mezzanine loans to pay the outstanding principal and interest balances on the then-outstanding mortgage and mezzanine loans of approximately $2.7 billion, prepayment penalties and other costs of approximately $10.7 million, deferred financing costs of approximately $64.6 million, establish new escrows of approximately $124.3 million, and distributed approximately $723.2 million to the Sponsors. ESH REIT’s monthly debt service obligation totaled approximately $18.5 million and $16.3 million prior to and subsequent to the debt refinancing, respectively. | |||||||||||||||||||||||||||||||
During 2012, ESH REIT incurred approximately $45.1 million of debt extinguishment and other costs in connection with the 2012 debt refinancing, composed of prepayment penalties of approximately $10.5 million, the write-off of unamortized deferred financing costs of approximately $34.4 million and other costs of approximately $0.2 million. Debt extinguishment costs are included as a component of interest expense in the Company’s accompanying consolidated and combined statement of operations. | |||||||||||||||||||||||||||||||
ESH REIT Mortgage Loans | |||||||||||||||||||||||||||||||
2012 Mortgage Loan—On November 30, 2012, ESH REIT entered into a $2.52 billion mortgage loan comprised of three components (the “2012 Mortgage Loan”). The 2012 Mortgage Loan requires interest-only payments of approximately $7.8 million due on the first day of each calendar month. | |||||||||||||||||||||||||||||||
Up to $367.5 million ($52.5 million of Component A, $157.5 million of Component B, and $157.5 million of Component C of the 2012 Mortgage Loan) may be voluntarily prepaid at any time without incurring a prepayment premium or penalty. ESH REIT could prepay Component A for a premium of 3.0% of the amount greater than $52.5 million from July 2, 2013 through January 1, 2014, and 1.0% from January 2, 2014 through July 1, 2014. After July 1, 2014, Component A may be prepaid without incurring a prepayment premium or penalty. Through January 1, 2015, Component B prepayments greater than $157.5 million will incur a yield maintenance premium of the greater of (i) 1.0% of the outstanding principal balance of Component B and (ii) the excess of the sum of the present values of the scheduled payments of interest and principal to be made with respect to the portion of Component B being prepaid, over the principal amount being prepaid. After January 1, 2015, Component B may be prepaid without incurring a prepayment penalty or premium. Through January 1, 2016, Component C prepayments greater than $157.5 million will incur a yield maintenance premium of the greater of (i) 1.0% of the outstanding principal balance of Component C and (ii) the excess of the sum of the present values of the scheduled payments of interest and principal to be made with respect to the portion of Component C being prepaid, over the principal amount being prepaid. After January 1, 2016, Component C may be prepaid without incurring a prepayment penalty or premium. | |||||||||||||||||||||||||||||||
Substantially all of ESH REIT’s hotel properties (680 of 684 hotel properties) serve as collateral for the 2012 Mortgage Loan. Under certain limited circumstances, losses related to the 2012 Mortgage Loan and costs incurred by the lenders are guaranteed by certain of the Corporation’s subsidiaries up to an aggregate liability of $252.0 million. | |||||||||||||||||||||||||||||||
The occurrence of a Mortgage Loan Event of Default, a Mezzanine Loan Default, a Debt Yield Trigger Event (a Debt Yield, as defined, of less than 9.0%), or a Guarantor Bankruptcy triggers a Cash Trap Event, as defined. During the period of a Cash Trap Event, any excess cash flow, after all monthly requirements (including the payment of management fees and operating expenses) are fully funded, is held by the loan service agent as additional collateral for the 2012 Mortgage Loan. As of December 31, 2013, none of these events had occurred. | |||||||||||||||||||||||||||||||
All receipts from the 680 mortgaged properties are required to be deposited into a domestic cash management account (“CMA”) for hotels in the U.S. and a Canadian CMA for hotels in Canada. Such CMAs are under the control of the loan service agent as specified by the terms of the mortgage loan agreement, mezzanine loan agreements and cash management agreements and are therefore classified as restricted cash. Receipts are allocated to CMA subaccounts for hotel occupancy/goods and services sales taxes, property taxes, insurance, ground leases, operating expenses (including management fees and reimbursements), capital improvements, and mortgage and mezzanine debt service. Funds in excess of a month’s Canadian waterfall requirements are converted to U.S. dollars and transferred to the domestic CMA. Funds in excess of a month’s domestic waterfall requirements are distributed to the Corporation and/or ESH REIT so long as no Cash Trap Event has occurred. | |||||||||||||||||||||||||||||||
2010 Mortgage Loan—On October 8, 2010, (the “Acquisition Date”) ESH REIT entered into a $2.0 billion mortgage loan secured by 663 hotel properties (the “2010 Mortgage Loan”). The 2010 Mortgage Loan required constant monthly payments of $12.2 million due on the first day of each calendar month, consisting of principal amortization and interest. The 2010 Mortgage Loan was set to mature on November 1, 2015; however, ESH REIT prepaid the mortgage loan on November 30, 2012, without premium or penalty. In addition to 663 hotel properties, an undeveloped land parcel, trademarks and trademark license agreements owned by ESH Strategies, and the ownership of certain subsidiaries served as collateral for the 2010 Mortgage Loan. Under limited circumstances, losses related to the 2010 Mortgage Loan were guaranteed by certain of the Sponsors’ investment funds up to an aggregate of $200.0 million. | |||||||||||||||||||||||||||||||
The occurrence of a Mortgage Loan Event of Default, a Mezzanine Loan Default, a Debt Service Coverage Ratio, as defined, below 1.20, or a bankruptcy or certain other liquidity events of one of the Sponsors’ guarantors would trigger a Cash Trap Event, as defined. During the period of a Cash Trap Event, any excess cash flow, after all monthly requirements (including the payment of management fees and operating expenses) were fully funded, was held by the loan service agent as additional collateral for the 2010 Mortgage Loan. As of the date of the refinancing, none of these events had occurred. | |||||||||||||||||||||||||||||||
Assumed Mortgage Loan—Two of ESH REIT’s hotel properties were subject to a mortgage loan that was assumed on the Acquisition Date when the hotels were acquired (the “Assumed Mortgage Loan”). The assumed mortgage loan was secured by the two hotel properties. On October 23, 2013, ESH REIT prepaid the assumed mortgage loan, which had an outstanding principal balance of approximately $5.5 million. | |||||||||||||||||||||||||||||||
ESH REIT Mezzanine Loans | |||||||||||||||||||||||||||||||
2012 Mezzanine Loans—On November 30, 2012, ESH REIT entered into three mezzanine loans totaling $1.08 billion (the “2012 Mezzanine Loans”). Interest-only payments for the 2012 Mezzanine Loans total approximately $8.5 million and $2.9 million prior to and subsequent to the partial debt repayment, respectively, and are due on the first day of each calendar month. Each of the 2012 Mezzanine Loans are subject to similar CMA requirements and loan covenants generally as described above for the 2012 Mortgage Loan. | |||||||||||||||||||||||||||||||
Up to $75.0 million of the Mezzanine A loan, $49.5 million of the Mezzanine B loan, and $37.5 million of the Mezzanine C loan could be voluntarily prepaid between December 1, 2012 and June 1, 2013, without prepayment premium or penalty. Up to an aggregate of $125.0 million of the Mezzanine A loan, $82.5 million of the Mezzanine B loan, and $62.5 million of the Mezzanine C loan (collectively, the Free Prepayment Amount) could be voluntarily prepaid without incurring prepayment premium or penalty between June 1, 2013 and December 1, 2013. The Free Prepayment Amount, which totaled $270.0 million, was voluntarily prepaid on November 26, 2013, as part of the fourth quarter 2012 Mezzanine Loan partial repayment discussed above. After December 1, 2013, and through June 1, 2014, the prepayment amount will incur a 3.0% prepayment premium. On December 27, 2013, ESH REIT prepaid $445.0 million and incurred a prepayment penalty of approximately $13.4 million. After June 1, 2014, and through December 1, 2014, the prepayment amount will incur a 1.0% prepayment premium. The 2012 Mezzanine Loans may be prepaid in whole or in part after December 1, 2014, without prepayment premium or penalty. Voluntary prepayment of the 2012 Mezzanine Loans may be made without an obligation of the 2012 Mortgage Loan borrowers to make a corresponding prepayment on the 2012 Mortgage Loan. However, prepaying one of the 2012 Mezzanine Loans creates an obligation of the other 2012 Mezzanine Loan borrowers to make corresponding pro rata prepayments on their respective mezzanine loans. | |||||||||||||||||||||||||||||||
Under certain limited circumstances, losses related to the 2012 Mezzanine Loans and costs incurred by the lenders are guaranteed by certain of the Corporation’s subsidiaries up to an aggregate liability of $108.0 million. | |||||||||||||||||||||||||||||||
2010 Mezzanine Loans—On the Acquisition Date, ESH REIT entered into mezzanine loans totaling $700.0 million, consisting of $350.0 million of senior mezzanine debt that bore interest at 9.75% and $350.0 million of junior mezzanine debt that bore interest at 12.0% (the “2010 Mezzanine Loans”). Interest-only payments totaling approximately $6.3 million were due monthly on the first day of each calendar month. The 2010 Mezzanine Loans would have matured on November 1, 2015, with all outstanding principal and unpaid interest due on that date; however, on November 30, 2012, ESH REIT voluntarily prepaid the 2010 Mezzanine Loans and incurred a prepayment premium of $10.5 million. | |||||||||||||||||||||||||||||||
ESH Strategies fully guaranteed the junior mezzanine principal and interest and pledged its ownership interests in certain of its subsidiaries as security. Under limited circumstances, losses related to the 2010 Mezzanine Loans were guaranteed by certain of the Sponsors’ investment funds up to an aggregate of $25.0 million. | |||||||||||||||||||||||||||||||
Mandatorily Redeemable Preferred Stock | |||||||||||||||||||||||||||||||
The Corporation has authorized 350.0 million shares of preferred stock, par value $0.01 per share, of which 21,202 shares of mandatorily redeemable voting preferred stock were issued and outstanding as of December 31, 2013. Dividends on the preferred shares are payable quarterly in arrears at a rate of 8.0% per year. With respect to dividend, distribution and liquidation rights, the 8.0% voting preferred stock ranks senior to the Corporation’s common stock. Holders of the 8.0% voting preferred stock are generally entitled to one vote for each share and will vote together with the Corporation common stock as a single class on all matters that the Corporation’s common shareholders are entitled to vote upon. On or after November 15, 2018, a holder of the 8.0% voting preferred stock has the right to require the Corporation to redeem in cash the 8.0% voting preferred stock at $1,000 per share plus any accumulated but unpaid dividends. On November 15, 2020, the Corporation shall mandatorily redeem all of the 8.0% voting preferred stock at $1,000 per share plus any accumulated but unpaid dividends and therefore the preferred stock is classified as debt on the accompanying consolidated and combined balance sheet as of December 31, 2013. | |||||||||||||||||||||||||||||||
Revolving Credit Facilities | |||||||||||||||||||||||||||||||
Corporation Revolving Credit Facility – On November 18, 2013, the Corporation entered into a revolving credit facility of $75.0 million. On November 18, 2014, the borrowing availability under the facility will be reduced to $50.0 million. The facility provides for the issuance of up to $50.0 million letters of credit as well as borrowings on same day notice, referred to as swingline loans, in an amount up to $20.0 million. The Corporation incurs a fee of 0.35% or 0.175% on the unutilized revolver balance, based on the outstanding amount under the facility, and a fee of 3.875% on outstanding letters of credit due on the last day of each quarter. Borrowings under the facility bear interest at a rate equal to an adjusted LIBOR rate or a base rate determined by reference to the highest of (i) the prime lending rate, (ii) the overnight federal funds rate plus 0.5% or (iii) the one-month adjusted LIBOR rate plus 1.0%, plus an applicable margin of 2.75% for the base rate loans and 3.75% for LIBOR loans. There is no scheduled amortization under the facility and the facility matures on November 18, 2016. As of December 31, 2013, the Corporation had three letters of credit totaling approximately $24.9 million outstanding under this credit facility, the outstanding balance drawn was $0 and the amount of borrowing capacity available was approximately $50.1 million. The Corporation incurred approximately $0.2 million of fees in connection with the Corporation revolving credit facility, which are included as a component of interest expense in the Company’s accompanying consolidated and combined statement of operations for the year ended December 31, 2013. | |||||||||||||||||||||||||||||||
In order to avoid a Trigger Event, as defined, the revolving credit facility requires a Debt Yield, as defined, of at least 11.5% (with the requirement increasing to 12.0% on and after November 18, 2014), and a Consolidated Leverage Ratio, as defined, of no more than 9.0 to 1 (with the requirement decreasing to no more than 8.75 to 1 over the life of the facility). The occurrence of a Trigger Event requires the Corporation to repay the outstanding facility balance and restricts its ability to draw additional proceeds. As of December 31, 2013, none of these events had occurred. | |||||||||||||||||||||||||||||||
ESH REIT Revolving Credit Facility – On November 18, 2013, ESH REIT entered into a revolving a credit facility of $250.0 million. Subject to the satisfaction of certain criteria, ESH REIT will be able to request to increase the facility to an amount up to $350.0 million. The facility provides for the issuance of up to $50.0 million of letters of credit as well as borrowings on same day notice, referred to as swingline loans, in an amount up to $20.0 million. ESH REIT incurs a fee of 0.35% or 0.175% on the unutilized revolver balance, based on the outstanding amount under the facility, and a fee of 3.125% on outstanding letters of credit due on the last day of each quarter. Borrowings under the facility bear interest at a rate equal to an adjusted LIBOR rate or a base rate determined by reference to the highest of (i) the prime lending rate, (ii) the overnight federal funds rate plus 0.5% or (iii) the one-month adjusted LIBOR rate plus 1.0%, plus an applicable margin of 2.00% for base rate loans and 3.00% for LIBOR loans. There is no scheduled amortization under the facility and the facility matures on November 18, 2016. As of December 31, 2013, ESH REIT had no letters of credit outstanding under this credit facility, the outstanding balance drawn was $20.0 million and the amount of borrowing capacity available was $230.0 million. ESH REIT incurred approximately $0.1 million of fees in connection with the ESH REIT revolving credit facility, which are included as a component of interest expense in the Company’s accompanying consolidated and combined statement of operations for the year ended December 31, 2013. | |||||||||||||||||||||||||||||||
In order to avoid a Trigger Event, as defined, the revolving credit facility requires a Debt Yield, as defined, of at least 11.0% (with the requirement increasing to 11.5% on and after November 18, 2014), and a Consolidated Leverage Ratio, as defined, of no more than 9.25 to 1 (with the requirement decreasing to no more than 9.0 to 1 over the life of the facility). The occurrence of a Trigger Event requires ESH REIT to repay the outstanding facility balance and restricts its ability to draw additional proceeds. As of December 31, 2013, none of these events had occurred. | |||||||||||||||||||||||||||||||
Extended Stay LLC Revolving Credit Facility—On November 30, 2012, Extended Stay LLC, a subsidiary of ESH REIT, entered into a revolving credit facility of $100.0 million. Extended Stay LLC incurred a fee of 0.5% on the undrawn revolver balance due on the first day of each calendar quarter. Extended Stay LLC incurred approximately $0.9 million of fees in connection with the Extended Stay LLC revolving credit facility, which are included as a component of interest expense in the Company’s accompanying consolidated and combined statement of operations for the year ended December 31, 2013. | |||||||||||||||||||||||||||||||
On November 18, 2013, the Extended Stay LLC revolving credit facility terminated in connection with the Offering and the Company wrote off approximately $0.7 million in unamortized deferred financing costs, which are included as a component of interest expense in the Company’s accompanying consolidated and combined statement of operations for the year ended December 31, 2013. | |||||||||||||||||||||||||||||||
Interest Expense—The components of interest expense for the years ended December 31, 2013, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||||||||
Contractual interest | $ | 194,980 | $ | 201,518 | $ | 201,976 | |||||||||||||||||||||||||
Amortization of deferred financing costs | 12,537 | 10,988 | 10,428 | ||||||||||||||||||||||||||||
Debt extinguishment and other costs | 27,076 | 45,150 | 70 | ||||||||||||||||||||||||||||
Total | $ | 234,593 | $ | 257,656 | $ | 212,474 | |||||||||||||||||||||||||
Future Maturities of Debt—The future maturities of debt as of December 31, 2013, are as follows (in thousands): | |||||||||||||||||||||||||||||||
Years Ending | |||||||||||||||||||||||||||||||
December 31 | |||||||||||||||||||||||||||||||
2014 | $ | 349,843 | (1) | ||||||||||||||||||||||||||||
2015 | — | ||||||||||||||||||||||||||||||
2016 | 20,000 | ||||||||||||||||||||||||||||||
2017 | 350,000 | ||||||||||||||||||||||||||||||
2018 | — | ||||||||||||||||||||||||||||||
Thereafter | 2,206,202 | ||||||||||||||||||||||||||||||
Total | $ | 2,926,045 | |||||||||||||||||||||||||||||
-1 | Debt maturity includes three one-year extension options, subject to limited conditions. The December 2014 and 2015 extension conditions include providing an adequate extension notice period, the extension or renewal of the interest rate cap and having none of the borrowing entities be in default, as defined. The 2016 extension conditions include the conditions for the 2014 and 2015 extensions, as well as the requirement of a specified minimum Debt Yield. | ||||||||||||||||||||||||||||||
Fair Value of Debt—As of December 31, 2013 and 2012, the estimated fair value of ESH REIT’s mortgage loans, mezzanine loans and the Corporation’s mandatorily redeemable preferred stock was approximately $2.9 billion and $3.6 billion, respectively. The estimated fair values of mortgage loans, mezzanine loans and mandatorily redeemable preferred stock are determined by comparing current borrowing rates and risk spreads offered in the market to the stated interest rates and spreads on current mortgage loans (Level 2 fair value measures), mezzanine loans (Level 2 fair value measures), and mandatorily redeemable preferred stock (Level 3 fair value measures) or quoted market prices (Level 1 fair value measures), when available. | |||||||||||||||||||||||||||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||||||||||||||||||||
Debt | ' | ||||||||||||||||||||||||||||||
7. DEBT | |||||||||||||||||||||||||||||||
Summary—ESH REIT’s outstanding debt as of December 31, 2013 and 2012, is as follows (in thousands): | |||||||||||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||||||||
Mortgage loans | $ | 2,519,843 | $ | 2,525,708 | |||||||||||||||||||||||||||
Mezzanine loans | 365,000 | 1,080,000 | |||||||||||||||||||||||||||||
Revolving credit facility | 20,000 | — | |||||||||||||||||||||||||||||
Total debt | $ | 2,904,843 | $ | 3,605,708 | |||||||||||||||||||||||||||
During the years ended December 31, 2013 and 2012, the following transactions occurred (in thousands): | |||||||||||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||||||||
Debt—beginning of year | $ | 3,605,708 | $ | 2,680,219 | |||||||||||||||||||||||||||
Additions: | |||||||||||||||||||||||||||||||
Proceeds from mortgage loans | — | 2,520,000 | |||||||||||||||||||||||||||||
Proceeds from mezzanine loans | — | 1,080,000 | |||||||||||||||||||||||||||||
Proceeds from credit facility | 20,000 | — | |||||||||||||||||||||||||||||
Deductions: | |||||||||||||||||||||||||||||||
Payments on mortgage loans | (5,865 | ) | (1,974,511 | ) | |||||||||||||||||||||||||||
Payments on mezzanine loans | (715,000 | ) | (700,000 | ) | |||||||||||||||||||||||||||
Debt—end of year | $ | 2,904,843 | $ | 3,605,708 | |||||||||||||||||||||||||||
ESH REIT’s debt as of December 31, 2013 and 2012, consisted of the following (in thousands): | |||||||||||||||||||||||||||||||
Loan | Stated | Outstanding | Outstanding | Stated | Interest | Interest | Maturity | Amortization | |||||||||||||||||||||||
Amount | Principal— | Principal— | Interest Rate(2) | Rate— | Rate— | Date | |||||||||||||||||||||||||
December 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||||||||
2013 | 2012 | 2013(4) | 2012 | ||||||||||||||||||||||||||||
Mortgage loans: | |||||||||||||||||||||||||||||||
2012 Mortgage Loan: | |||||||||||||||||||||||||||||||
Component A | $ | 350,000 | $ | 349,843 | $ | 350,000 | LIBOR(1) + 2.0547% | 2.2227 | % | 2.2687 | % | 12/1/14 | (3) | Interest only | |||||||||||||||||
Component B | 350,000 | 350,000 | 350,000 | 3.40% | 3.4047 | % | 3.4047 | % | 12/1/17 | Interest only | |||||||||||||||||||||
Component C | 1,820,000 | 1,820,000 | 1,820,000 | 4.05% | 4.0547 | % | 4.0547 | % | 12/1/19 | Interest only | |||||||||||||||||||||
Assumed Mortgage Loan | 6,250 | — | 5,708 | Greater of LIBOR(1) + | N/A | 5 | % | 10/8/14 | Amortizing | ||||||||||||||||||||||
4.0% or 5.0% | |||||||||||||||||||||||||||||||
Mezzanine loans: | |||||||||||||||||||||||||||||||
2012 Mezzanine A Loan | 500,000 | 168,981 | 500,000 | 8.25% | 8.25 | % | 8.25 | % | 12/1/19 | Interest only | |||||||||||||||||||||
2012 Mezzanine B Loan | 330,000 | 111,528 | 330,000 | 9.63% | 9.625 | % | 9.625 | % | 12/1/19 | Interest only | |||||||||||||||||||||
2012 Mezzanine C Loan | 250,000 | 84,491 | 250,000 | 11.50% | 11.5 | % | 11.5 | % | 12/1/19 | Interest only | |||||||||||||||||||||
Other debt: | |||||||||||||||||||||||||||||||
ESH REIT Revolving Credit Facility | 250,000 | 20,000 | N/A | LIBOR(1) + 3.0% | 3.1646 | % | N/A | 11/18/16 | Interest only | ||||||||||||||||||||||
Total | $ | 2,904,843 | $ | 3,605,708 | |||||||||||||||||||||||||||
-1 | London Interbank Offering Rate. | ||||||||||||||||||||||||||||||
-2 | ESH REIT is a counterparty to an interest rate cap on one-month LIBOR at 3.0% with a notional amount and maturity date the same as those of 2012 Mortgage Loan Component A. | ||||||||||||||||||||||||||||||
-3 | ESH REIT has the option to extend the maturity date of Component A of the 2012 Mortgage Loan for up to three consecutive one-year periods, subject to limited conditions. | ||||||||||||||||||||||||||||||
-4 | ESH REIT’s weighted-average interest rate for the years ended December 31, 2013 and 2012 was approximately 5.46% and 5.43%, respectively. | ||||||||||||||||||||||||||||||
In the fourth quarter of 2013 and subsequent to the Offering, ESH REIT repaid $715.0 million of the 2012 Mezzanine Loans. Repayment consisted of approximately $331.0 million of the 2012 Mezzanine A Loan, approximately $218.5 million of the 2012 Mezzanine B Loan and approximately $165.5 million of the 2012 Mezzanine C Loan. Prior to the partial repayment of the 2012 Mezzanine Loans, interest only payments of approximately $8.5 million were due on the first day of each calendar month. Subsequent to the partial repayment of the 2012 Mezzanine Loans, interest only payments of approximately $2.9 million are due on the first day of each calendar month. | |||||||||||||||||||||||||||||||
During 2013, ESH REIT incurred approximately $25.2 million of debt extinguishment and other costs in connection with the mezzanine loan prepayments, composed of prepayment penalties of approximately $13.4 million, the write-off of unamortized deferred financing costs of approximately $10.9 million and other costs of approximately $0.9 million. Debt extinguishment costs are included as a component of interest expense in the accompanying consolidated statements of operations. | |||||||||||||||||||||||||||||||
On November 30, 2012, ESH REIT refinanced its then-outstanding mortgage and mezzanine loans of approximately $2.7 billion. ESH REIT entered into new mortgage and mezzanine loans totaling $3.6 billion and one of its subsidiaries entered into an unsecured revolving credit facility of $100.0 million. ESH REIT used the proceeds from the new mortgage and mezzanine loans to pay the outstanding principal and interest balances on the then-outstanding mortgage and mezzanine loans of approximately $2.7 billion, prepayment penalties and other costs of approximately $10.7 million, deferred financing costs of approximately $64.6 million, establish new escrows of approximately $124.3 million, and distributed approximately $723.2 million to the Sponsors. ESH REIT’s monthly debt service obligation totaled approximately $18.5 million and $16.3 million prior to and subsequent to the debt refinancing, respectively. | |||||||||||||||||||||||||||||||
During 2012, ESH REIT incurred approximately $45.1 million of debt extinguishment and other costs in connection with the 2012 debt refinancing, composed of prepayment penalties of approximately $10.5 million, the write-off of unamortized deferred financing costs related to the old mortgage and mezzanine loans of approximately $34.4 million and other costs of approximately $0.2 million. Debt extinguishment costs are included as a component of interest expense in the accompanying consolidated statement of operations. | |||||||||||||||||||||||||||||||
Mortgage Loans | |||||||||||||||||||||||||||||||
2012 Mortgage Loan—On November 30, 2012, ESH REIT entered into a $2.52 billion mortgage loan comprised of three components (the “2012 Mortgage Loan”). The 2012 Mortgage Loan requires interest-only payments of approximately $7.8 million due on the first day of each calendar month. | |||||||||||||||||||||||||||||||
Up to $367.5 million ($52.5 million of Component A, $157.5 million of Component B, and $157.5 million of Component C of the 2012 Mortgage Loan) may be voluntarily prepaid at any time without incurring a prepayment premium or penalty. ESH REIT could prepay Component A for a premium of 3.0% of the amount greater than $52.5 million from July 2, 2013 through January 1, 2014, and 1.0% from January 2, 2014 through July 1, 2014. After July 1, 2014, Component A may be prepaid without incurring a prepayment premium or penalty. Through January 1, 2015, Component B prepayments greater than $157.5 million will incur a yield maintenance premium of the greater of (i) 1.0% of the outstanding principal balance of Component B and (ii) the excess of the sum of the present values of the scheduled payments of interest and principal to be made with respect to the portion of Component B being prepaid, over the principal amount being prepaid. After January 1, 2015, Component B may be prepaid without incurring a prepayment penalty or premium. Through January 1, 2016, Component C prepayments greater than $157.5 million will incur a yield maintenance premium of the greater of (i) 1.0% of the outstanding principal balance of Component C and (ii) the excess of the sum of the present values of the scheduled payments of interest and principal to be made with respect to the portion of Component C being prepaid, over the principal amount being prepaid. After January 1, 2016, Component C may be prepaid without incurring a prepayment penalty or premium. | |||||||||||||||||||||||||||||||
Substantially all of ESH REIT’s hotel properties (680 of 684 hotel properties) serve as collateral for the 2012 Mortgage Loan. Under certain limited circumstances, losses related to the 2012 Mortgage Loan and costs incurred by the lenders are guaranteed by certain of the Corporation’s subsidiaries up to an aggregate liability of $252.0 million. | |||||||||||||||||||||||||||||||
The occurrence of a Mortgage Loan Event of Default, a Mezzanine Loan Default, a Debt Yield Trigger Event (a Debt Yield, as defined, less than 9.0%), or a Guarantor Bankruptcy triggers a Cash Trap Event, as defined. During the period of a Cash Trap Event, any excess cash flow, after all monthly requirements (including the payment of management fees and operating expenses) are fully funded, is held by the loan service agent as additional collateral for the 2012 Mortgage Loan. As of December 31, 2013, none of these events had occurred. | |||||||||||||||||||||||||||||||
All receipts from the 680 mortgaged properties are required to be deposited into a domestic cash management account (“CMA”) for hotels in the U.S. and a Canadian CMA for hotels in Canada. Such CMAs are under the control of the loan service agent as specified by the terms of the mortgage loan agreement, mezzanine loan agreements and cash management agreements and are therefore classified as restricted cash. Receipts are allocated to CMA subaccounts for hotel occupancy/goods and services sales taxes, property taxes, insurance, ground leases, operating expenses (including management fees and reimbursements), capital improvements and mortgage and mezzanine debt service. Funds in excess of a month’s Canadian waterfall requirements are converted to U.S. dollars and transferred to the domestic CMA. Funds in excess of a month’s domestic waterfall requirements are distributed to the Corporation and/or ESH REIT so long as no Cash Trap Event has occurred. | |||||||||||||||||||||||||||||||
2010 Mortgage Loan—On October 8, 2010, (the “Acquisition Date”) ESH REIT entered into a $2.0 billion mortgage loan secured by 663 hotel properties (the “2010 Mortgage Loan”). The 2010 Mortgage Loan required constant monthly payments of $12.2 million due on the first day of each calendar month, consisting of principal amortization and interest . The 2010 Mortgage Loan was set to mature on November 1, 2015; however, ESH REIT prepaid the mortgage loan on November 30, 2012, without premium or penalty. In addition to 663 hotel properties, an undeveloped land parcel, trademarks and trademark license agreements owned by ESH Strategies, and the ownership of certain subsidiaries served as collateral for the 2010 Mortgage Loan. Under limited circumstances, losses related to the 2010 Mortgage Loan were guaranteed by certain of the Sponsors’ investment funds up to an aggregate of $200.0 million. | |||||||||||||||||||||||||||||||
The occurrence of a Mortgage Loan Event of Default, a Mezzanine Loan Default, a Debt Service Coverage Ratio, as defined, below 1.20, or a bankruptcy or certain other liquidity events of one of the Sponsors’ guarantors would trigger a Cash Trap Event, as defined. During the period of a Cash Trap Event, any excess cash flow, after all monthly requirements (including the payment of management fees and operating expenses) were fully funded, was held by the loan service agent as additional collateral for the 2010 Mortgage Loan. As of the date of the refinancing, none of these events had occurred. | |||||||||||||||||||||||||||||||
Assumed Mortgage Loan—Two of ESH REIT’s hotel properties were subject to a mortgage loan that was assumed on the Acquisition Date when the hotels were acquired (the “Assumed Mortgage Loan”). The assumed mortgage loan was secured by the two hotel properties. On October 23, 2013, ESH REIT prepaid the assumed mortgage loan, which had an outstanding principal balance of approximately $5.5 million. | |||||||||||||||||||||||||||||||
Mezzanine Loans | |||||||||||||||||||||||||||||||
2012 Mezzanine Loans— On November 30, 2012, ESH REIT entered into three mezzanine loans totaling $1.08 billion (the “2012 Mezzanine Loans”). Interest-only payments for the 2012 Mezzanine Loans total approximately $8.5 million and $2.9 million prior to and subsequent to the partial debt repayment, respectively, and are due on the first day of each calendar month. Each of the 2012 Mezzanine Loans are subject to similar CMA requirements and loan covenants generally as described above for the 2012 Mortgage Loan. | |||||||||||||||||||||||||||||||
Up to $75.0 million of the Mezzanine A loan, $49.5 million of the Mezzanine B loan, and $37.5 million of the Mezzanine C loan could be voluntarily prepaid between December 1, 2012 and June 1, 2013, without prepayment premium or penalty. Up to an aggregate of $125.0 million of the Mezzanine A loan, $82.5 million of the Mezzanine B loan, and $62.5 million of the Mezzanine C loan (collectively, the Free Prepayment Amount) could be voluntarily prepaid without incurring prepayment premium or penalty between June 1, 2013 and December 1, 2013. The Free Prepayment Amount, which totaled $270.0 million, was voluntarily prepaid on November 26, 2013, as part of the fourth quarter 2012 Mezzanine Loan partial prepayment discussed above. After December 1, 2013, and through June 1, 2014, the prepayment amount will incur a 3.0% prepayment premium. On December 27, 2013, ESH REIT prepaid $445.0 million and incurred a prepayment penalty of approximately $13.4 million. After June 1, 2014, and through December 1, 2014, the prepayment amount will incur a 1.0% prepayment premium. The 2012 Mezzanine Loans may be prepaid in whole or in part after December 1, 2014, without prepayment premium or penalty. Voluntary prepayment of the 2012 Mezzanine Loans may be made without an obligation of the 2012 Mortgage Loan borrowers to make a corresponding prepayment on the 2012 Mortgage Loan. However, prepaying one of the 2012 Mezzanine Loans creates an obligation of the other 2012 Mezzanine Loan borrowers to make corresponding pro rata prepayments on their respective mezzanine loans. | |||||||||||||||||||||||||||||||
Under certain limited circumstances, losses related to the 2012 Mezzanine Loans and costs incurred by the lenders are guaranteed by certain of the Corporation’s subsidiaries up to an aggregate liability of $108.0 million. | |||||||||||||||||||||||||||||||
2010 Mezzanine Loans—On the Acquisition Date, ESH REIT entered into mezzanine loans totaling $700.0 million, consisting of $350.0 million of senior mezzanine debt that bore interest at 9.75% and $350.0 million of junior mezzanine debt that bore interest at 12.0% (the “2010 Mezzanine Loans”). Interest-only payments totaling approximately $6.3 million were due monthly on the first day of each calendar month. The 2010 Mezzanine Loans would have matured on November 1, 2015, with all outstanding principal and unpaid interest due on that date; however, on November 30, 2012, ESH REIT voluntarily prepaid the 2010 Mezzanine Loans and incurred a prepayment premium of $10.5 million. | |||||||||||||||||||||||||||||||
ESH Strategies fully guaranteed the junior mezzanine principal and interest and pledged its ownership interests in certain of its subsidiaries as security. Under limited circumstances, losses related to the 2010 Mezzanine Loans were guaranteed by certain of the Sponsors’ investment funds up to an aggregate of $25.0 million. | |||||||||||||||||||||||||||||||
Revolving Credit Facilities | |||||||||||||||||||||||||||||||
ESH REIT Revolving Credit Facility – On November 18, 2013, ESH REIT entered into a revolving credit facility of $250.0 million. Subject to the satisfaction of certain criteria, ESH REIT will be able to request to increase the facility to an amount up to $350.0 million. The facility provides for the issuance of up to $50.0 million letters of credit as well as borrowings on same day notice, referred to as swingline loans, in an amount up to $20.0 million. ESH REIT incurs fee of 0.35% or 0.175% on the unutilized revolver balance, based on the outstanding amount under the facility, and a fee of 3.125% on outstanding letters of credit due on the last day of each quarter. Borrowings under the facility bear interest at a rate equal to an adjusted LIBOR rate or a base rate determined by reference to the highest of (i) the prime lending rate, (ii) the overnight federal funds rate plus 0.5% or (iii) the one-month adjusted LIBOR rate plus 1.0%, plus an applicable margin of 2.00% for base rate loans and 3.00% for LIBOR loans. There is no scheduled amortization under the facility and the facility matures on November 18, 2016. As of December 31, 2013, ESH REIT had no letters of credit outstanding under this credit facility, the outstanding balance drawn was $20.0 million and the amount of borrowing capacity available was $230.0 million. ESH REIT incurred approximately $0.1 million of fees in connection with the ESH REIT revolving credit facility, which are included as a component of interest expense in the accompanying consolidated statement of operations for the year ended December 31, 2013. | |||||||||||||||||||||||||||||||
In order to avoid a Trigger Event, as defined, the revolving credit facility requires a Debt Yield, as defined, of at least 11.0% (with the requirement increasing to 11.5% on and after November 18, 2014), and a Consolidated Leverage Ratio, as defined, of no more than 9.25 to 1 (with the requirement decreasing to no more than 9.0 to 1 over the life of the facility). The occurrence of a Trigger Event requires ESH REIT to repay the outstanding facility balance and restricts its ability to draw additional proceeds. As of December 31, 2013, none of these events had occurred. | |||||||||||||||||||||||||||||||
Extended Stay LLC Revolving Credit Facility—On November 30, 2012, Extended Stay LLC, a subsidiary of ESH REIT, entered into a revolving credit facility of $100.0 million. Extended Stay LLC incurred a fee of 0.5% on the undrawn revolver balance due on the first day of each calendar quarter. Extended Stay LLC incurred approximately $0.9 million of fees in connection with the Extended Stay LLC revolving credit facility, which are included as a component of interest expense in the accompanying consolidated statement of operations for the year ended December 31, 2013. | |||||||||||||||||||||||||||||||
On November 18, 2013, the Extended Stay LLC revolving credit facility terminated in connection with the Offering and ESH REIT wrote off approximately $0.7 million in unamortized deferred financing costs, which are included as a component of interest expense in the accompanying consolidated statement of operations for the year ended December 31, 2013. | |||||||||||||||||||||||||||||||
Interest Expense— The components of interest expense for the years ended December 31, 2013, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||||||||
Contractual interest | $ | 194,980 | $ | 201,518 | $ | 201,976 | |||||||||||||||||||||||||
Amortization of deferred financing costs | 12,345 | 10,988 | 10,428 | ||||||||||||||||||||||||||||
Debt extinguishment and other costs | 26,933 | 45,150 | 70 | ||||||||||||||||||||||||||||
Total | $ | 234,258 | $ | 257,656 | $ | 212,474 | |||||||||||||||||||||||||
Future Maturities of Debt—The future maturities of debt as of December 31, 2013, are as follows (in thousands): | |||||||||||||||||||||||||||||||
Years Ending | |||||||||||||||||||||||||||||||
December 31 | |||||||||||||||||||||||||||||||
2014 | $ | 349,843 | (1) | ||||||||||||||||||||||||||||
2015 | — | ||||||||||||||||||||||||||||||
2016 | 20,000 | ||||||||||||||||||||||||||||||
2017 | 350,000 | ||||||||||||||||||||||||||||||
2018 | — | ||||||||||||||||||||||||||||||
Thereafter | 2,185,000 | ||||||||||||||||||||||||||||||
Total | $ | 2,904,843 | |||||||||||||||||||||||||||||
-1 | Debt maturity includes three one-year extension options, subject to limited conditions. The December 2014 and 2015 extension conditions include providing an adequate extension notice period, the extension or renewal of the interest rate cap and having none of the borrowing entities be in default, as defined. The 2016 extension conditions include the conditions for the 2014 and 2015 extensions, as well as the requirement of a specified minimum Debt Yield. | ||||||||||||||||||||||||||||||
Fair Value of Debt—As of December 31, 2013 and 2012, the estimated fair value of ESH REIT’s mortgage and mezzanine loans was approximately $2.8 billion and $3.6 billion, respectively. The estimated fair values of mortgage and mezzanine loans are determined by comparing current borrowing rates and risk spreads offered in the market to the stated interest rates and spreads on ESH REIT’s current mortgage and mezzanine loans (Level 2 fair value measures) or quoted market prices (Level 1 fair value measures), when available. |
Income_Taxes
Income Taxes | 12 Months Ended | ||||||||||||||||||||||||
Dec. 31, 2013 | |||||||||||||||||||||||||
Income Taxes | ' | ||||||||||||||||||||||||
8. INCOME TAXES | |||||||||||||||||||||||||
The Company | |||||||||||||||||||||||||
Income before income tax expense for the years ended December 31, 2013, 2012 and 2011 consists of the following (in thousands): | |||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||
U.S. | $ | 76,501 | $ | 23,597 | $ | 51,440 | |||||||||||||||||||
Canada | 1,165 | 3,326 | 2,245 | ||||||||||||||||||||||
Total | $ | 77,666 | $ | 26,923 | $ | 53,685 | |||||||||||||||||||
The components of the income tax provision (benefit) for the years ended December 31, 2013, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||
Federal (including foreign): | |||||||||||||||||||||||||
Current | $ | 3,520 | $ | 1,583 | $ | 7,317 | |||||||||||||||||||
Deferred | (10,131 | ) | 1,719 | (2,262 | ) | ||||||||||||||||||||
State: | |||||||||||||||||||||||||
Current | 3,044 | 672 | 2,232 | ||||||||||||||||||||||
Deferred | (1,423 | ) | 668 | (237 | ) | ||||||||||||||||||||
Total | $ | (4,990 | ) | $ | 4,642 | $ | 7,050 | ||||||||||||||||||
The differences between the income tax (benefit) expense at the effective tax rate and the statutory U.S. federal income tax rate for the years ended December 31, 2013, 2012 and 2011are as follows (in thousands): | |||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||
December 31, 2013 | December 31, 2012 | December 31, 2011 | |||||||||||||||||||||||
Tax at statutory rate | $ | 27,183 | 35 | % | $ | 9,424 | 35 | % | $ | 18,790 | 35 | % | |||||||||||||
State income tax—net | 357 | 0.4 | 996 | 3.7 | 1,330 | 2.5 | |||||||||||||||||||
Foreign income tax rate differential | 203 | 0.3 | 269 | 1 | 327 | 0.5 | |||||||||||||||||||
Nondeductible (nontaxable): | |||||||||||||||||||||||||
REIT income | (33,798 | ) | (43.5 | ) | (6,632 | ) | (24.6 | ) | (15,271 | ) | (28.4 | ) | |||||||||||||
Pass-through entity income | (1,182 | ) | (1.5 | ) | (1,317 | ) | (4.9 | ) | (386 | ) | (0.7 | ) | |||||||||||||
Change in expected distribution policy | (5,561 | ) | (7.2 | ) | — | — | — | — | |||||||||||||||||
Equity-based compensation | 6,598 | 8.5 | 2,100 | 7.8 | — | — | |||||||||||||||||||
Other permanent differences | 1,678 | 2.2 | 121 | 0.4 | 1,757 | 3.3 | |||||||||||||||||||
Other—net | (684 | ) | (0.9 | ) | (340 | ) | (1.3 | ) | 72 | 0.1 | |||||||||||||||
Valuation allowance | 216 | 0.3 | 21 | 0.1 | 431 | 0.8 | |||||||||||||||||||
Income tax (benefit) expense—net | $ | (4,990 | ) | (6.4 | )% | $ | 4,642 | 17.2 | % | $ | 7,050 | 13.1 | % | ||||||||||||
The significant components of deferred tax assets and deferred tax liabilities as of December 31, 2013 and 2012, consist of the following (in thousands): | |||||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||
Deferred tax assets: | |||||||||||||||||||||||||
Net operating loss carryforwards | $ | 7,851 | $ | 1,089 | |||||||||||||||||||||
Accruals and allowances | 5,227 | 2,387 | |||||||||||||||||||||||
Intangible assets | 4,156 | 268 | |||||||||||||||||||||||
Impairment and other | 4,151 | 62 | |||||||||||||||||||||||
Total deferred tax assets | 21,385 | 3,806 | |||||||||||||||||||||||
Valuation allowance | (773 | ) | (577 | ) | |||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||
Net deferred tax assets | 20,612 | 3,229 | |||||||||||||||||||||||
Deferred tax liabilities: | |||||||||||||||||||||||||
Basis difference in ESH REIT stock held by the Corporation | (16,334 | ) | — | ||||||||||||||||||||||
Intangible assets | (7,157 | ) | (7,469 | ) | |||||||||||||||||||||
Prepaid expenses | (683 | ) | (790 | ) | |||||||||||||||||||||
Depreciable property | (3,750 | ) | (3,819 | ) | |||||||||||||||||||||
Total net deferred tax liabilities | $ | (7,312 | ) | $ | (8,849 | ) | |||||||||||||||||||
The deferred income tax impacts of the Pre-IPO Transactions of approximately $10.0 million were recorded as a reduction to additional paid in capital. Additionally, as described below, a net deferred tax asset of approximately $6.6 million was recorded as a benefit to the income tax provision for the year ended December 31, 2013. | |||||||||||||||||||||||||
As of December 31, 2013 and 2012, the Company recorded a valuation allowance related to the net operating loss carryforwards of its Canadian Operating Lessee. The Company has concluded that, in light of available evidence, it is more likely than not that these net operating loss carryforwards will not be realized. | |||||||||||||||||||||||||
The Company evaluates its open tax positions using the criteria established by FASB ASC 740, “Income Taxes.” The Company has concluded that it has not taken any tax positions that are not more likely than not to be sustained upon examination and has therefore not recorded any reserves for uncertain tax positions. The Company’s (and predecessor entities’) income tax returns for the years 2010 to present are subject to examination by the Internal Revenue Service and other taxing authorities. | |||||||||||||||||||||||||
ESH REIT | |||||||||||||||||||||||||
ESH REIT has elected to be taxed and expects to continue to qualify as a REIT under Sections 856 through 860 of the Code. A REIT is a legal entity that holds real estate assets and is generally not subject to federal and state income taxes. In order to maintain qualification as a REIT, ESH REIT is required to distribute at least 90% of its taxable income, excluding capital gains, to its shareholders each year. In addition, ESH REIT must meet a number of complex organizational and operational requirements. If ESH REIT were to fail to qualify as a REIT in any taxable year, it would be subject to federal income taxes at regular corporate rates (including any applicable alternative minimum tax) and generally would be precluded from qualifying as a REIT for the subsequent four taxable years following the year during which it lost its REIT qualification. Even in qualifying as a REIT, ESH REIT may be subject to state and local taxes in certain jurisdictions and may be subject to federal income and excise taxes on undistributed income. | |||||||||||||||||||||||||
While ESH REIT has historically distributed 100% of its taxable income, beginning in 2014, it intends to distribute approximately 95% of its taxable income. Accordingly, ESH REIT will be subject to income taxes on approximately 5% of its taxable income. As a result, deferred tax balances have been adjusted during the year to reflect the fact that an estimated 5% of ESH REIT’s future taxable income will be subject to tax. This change in distribution policy resulted in the recognition of a deferred tax asset during 2013 of approximately $7.8 million related to net operating loss carryforwards that existed as of December 31, 2012. These net operating losses expire in 2032. In addition, net deferred tax liabilities of approximately $1.2 million were recorded during 2013 related to temporary differences that are now expected to be included in taxable income in the future. | |||||||||||||||||||||||||
As of December 31, 2013, the book basis of ESH REIT’s assets was approximately $63.7 million greater than the tax basis of its assets. | |||||||||||||||||||||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||||||||||||||
Income Taxes | ' | ||||||||||||||||||||||||
8. INCOME TAXES | |||||||||||||||||||||||||
Income before income tax (benefit) expense for the years ended December 31, 2013, 2012 and 2011 consists of the following (in thousands): | |||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||
U.S. | $ | 97,878 | $ | 21,384 | $ | 51,398 | |||||||||||||||||||
Canada | 1,712 | 3,326 | 2,245 | ||||||||||||||||||||||
Total | $ | 99,590 | $ | 24,710 | $ | 53,643 | |||||||||||||||||||
The components of the income tax (benefit) expense for the years ended December 31, 2013, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||
Federal (including foreign): | |||||||||||||||||||||||||
Current | $ | 3,520 | $ | 1,583 | $ | 7,317 | |||||||||||||||||||
Deferred | (6,666 | ) | 1,719 | (2,262 | ) | ||||||||||||||||||||
State: | |||||||||||||||||||||||||
Current | 3,044 | 672 | 2,232 | ||||||||||||||||||||||
Deferred | (774 | ) | 668 | (237 | ) | ||||||||||||||||||||
Total | $ | (876 | ) | $ | 4,642 | $ | 7,050 | ||||||||||||||||||
The differences between the income tax (benefit) expense at the effective tax rate and the statutory U.S. federal income tax rate for the years ended December 31, 2013, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||
Tax at statutory rate | $ | 34,857 | 35 | % | $ | 8,649 | 35 | % | $ | 18,775 | 35 | % | |||||||||||||
State income tax—net | 910 | 0.9 | 996 | 4 | 1,330 | 2.5 | |||||||||||||||||||
Foreign income tax rate differential | 162 | 0.2 | 269 | 1.1 | 327 | 0.6 | |||||||||||||||||||
Nondeductible (nontaxable): | |||||||||||||||||||||||||
REIT income | (33,798 | ) | (34.0 | ) | (6,632 | ) | (26.8 | ) | (15,271 | ) | (28.5 | ) | |||||||||||||
Pass-through entity income | (255 | ) | (0.3 | ) | (542 | ) | (2.2 | ) | (371 | ) | (0.7 | ) | |||||||||||||
Change in expected distribution policy | (5,561 | ) | (5.6 | ) | — | — | — | — | |||||||||||||||||
Equity-based compensation | 1,865 | 1.9 | 2,100 | 8.5 | — | — | |||||||||||||||||||
Other permanent differences | 1,294 | 1.3 | 121 | 0.5 | 1,757 | 3.3 | |||||||||||||||||||
Other—net | (516 | ) | (0.5 | ) | (340 | ) | (1.4 | ) | 72 | 0.1 | |||||||||||||||
Valuation allowance | 166 | 0.2 | 21 | 0.1 | 431 | 0.8 | |||||||||||||||||||
Income tax (benefit) expense —net | $ | (876 | ) | (0.9 | )% | $ | 4,642 | 18.8 | % | $ | 7,050 | 13.1 | % | ||||||||||||
The significant components of deferred tax assets and deferred tax liabilities as of December 31, 2013 and 2012, consist of the following (in thousands): | |||||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||
Deferred tax assets: | |||||||||||||||||||||||||
Net operating loss carryforwards | $ | 7,851 | $ | 1,089 | |||||||||||||||||||||
Accruals and allowances | 36 | 2,387 | |||||||||||||||||||||||
Intangible assets | 101 | 268 | |||||||||||||||||||||||
Impairment and other | 66 | 62 | |||||||||||||||||||||||
Total deferred tax assets | 8,054 | 3,806 | |||||||||||||||||||||||
Valuation allowance | — | (577 | ) | ||||||||||||||||||||||
Net deferred tax assets | 8,054 | 3,229 | |||||||||||||||||||||||
Deferred tax liabilities: | |||||||||||||||||||||||||
Intangible assets | — | (7,469 | ) | ||||||||||||||||||||||
Prepaid expenses | (31 | ) | (790 | ) | |||||||||||||||||||||
Depreciable property | (4,806 | ) | (3,819 | ) | |||||||||||||||||||||
Other | (10 | ) | — | ||||||||||||||||||||||
Total net deferred tax assets (liabilities) | $ | 3,207 | $ | (8,849 | ) | ||||||||||||||||||||
ESH REIT has elected to be taxed and expects to continue to qualify as a REIT under Sections 856 through 860 of the Code. A REIT is a legal entity that holds real estate assets and is generally not subject to federal and state income taxes. In order to maintain qualification as a REIT, ESH REIT is required to distribute at least 90% of its taxable income, excluding capital gains, to its shareholders each year. In addition, ESH REIT must meet a number of complex organizational and operational requirements. If ESH REIT were to fail to qualify as a REIT in any taxable year, it would be subject to federal income taxes at regular corporate rates (including any applicable alternative minimum tax) and generally would be precluded from qualifying as a REIT for the subsequent four taxable years following the year during which it lost its REIT qualification. Even in qualifying as a REIT, ESH REIT may be subject to state and local taxes in certain jurisdictions and may be subject to federal income and excise taxes on undistributed income. | |||||||||||||||||||||||||
While ESH REIT has historically distributed 100% of its taxable income, beginning in 2014, it intends to distribute 95% of its taxable income. Accordingly, ESH REIT will be subject to income taxes on approximately 5% of its taxable income. As a result, deferred tax balances have been adjusted during the year to reflect that an estimated 5% of ESH REIT’s future taxable income will be subject to tax. This change in distribution policy resulted in the recognition of a deferred tax asset during 2013 of approximately $7.8 million related to ESH REIT’s net operating loss carryforwards that existed as of December 31, 2012. These net operating losses expire in 2032. In addition, net deferred tax liabilities of $1.2 million were recorded during 2013 related to temporary differences that will now be expected to be included in taxable income in the future. | |||||||||||||||||||||||||
ESH REIT had taxable income before a REIT dividend of approximately $192.1 million for the year ended December 31, 2013, a taxable loss for the year ended December 31, 2012 and taxable income before a REIT dividend of approximately $50.2 million for the year ended December 31, 2011. In 2013, ESH REIT made approximately $239.8 million in distributions to its shareholders, which consisted of a cash dividend of approximately $78.4 million and a dividend of property of approximately $161.4 million. The total amount of the 2013 distributions was considered a taxable dividend. In 2012, ESH REIT made $826.2 million in distributions to its shareholders. Approximately $45.1 million of this amount was considered a taxable dividend and the balance was considered a return of capital for tax purposes. In 2011, ESH REIT distributed $26.1 million as a cash dividend, which was considered a taxable distribution to members, and $24.1 million, which was filed as a consent dividend to meet REIT requirements. | |||||||||||||||||||||||||
As of December 31, 2013, the book basis of ESH REIT’s assets was approximately $63.7 million greater than the tax basis of its assets. | |||||||||||||||||||||||||
As of December 31, 2012, ESH REIT recorded a valuation allowance related to the net operating loss carryforwards of its Canadian Operating Lessee subsidiary. ESH REIT concluded that, in light of available evidence, it was more likely than not that these net operating loss carryforwards would not be realized. | |||||||||||||||||||||||||
ESH REIT evaluates its open tax positions using the criteria established by FASB ASC 740, “Income Taxes”. ESH REIT has concluded that it has not taken any tax positions that are not more likely than not to be sustained upon examination and has therefore not recorded any reserves for uncertain tax positions. ESH REIT’s income tax returns for the years 2010 to present are subject to examination by the Internal Revenue Service and other taxing authorities. |
Quarterly_Results_Unaudited
Quarterly Results (Unaudited) | 12 Months Ended | ||||||||||||||||||||||||||||||||
Dec. 31, 2013 | |||||||||||||||||||||||||||||||||
Quarterly Results (Unaudited) | ' | ||||||||||||||||||||||||||||||||
9. QUARTERLY RESULTS (Unaudited) | |||||||||||||||||||||||||||||||||
Below includes quarterly financial data for the years ended December 31, 2013 and 2012 (in thousands, except per share data): | |||||||||||||||||||||||||||||||||
Three Months | Three Months | Three Months | Three Months | ||||||||||||||||||||||||||||||
Ended | Ended | Ended | Ended | ||||||||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||||
Total revenues | $ | 256,798 | $ | 223,092 | $ | 293,595 | $ | 256,442 | $ | 313,653 | $ | 281,373 | $ | 268,772 | $ | 250,555 | |||||||||||||||||
Income from operations | 66,668 | 54,450 | 92,172 | 76,791 | 100,035 | 89,505 | 53,250 | (1) | 63,526 | ||||||||||||||||||||||||
Net income (loss) | 13,917 | 1,507 | 37,539 | 20,531 | 46,578 | 33,277 | (15,378 | )(2) | (33,034 | )(3) | |||||||||||||||||||||||
Net (income) loss attributable to noncontrolling interests | (471 | ) | (293 | ) | 33 | 527 | (422 | ) | (141 | ) | 4,435 | (1,642 | ) | ||||||||||||||||||||
Net income attributable to common shareholders or members | 13,446 | 1,214 | 37,572 | 21,058 | 46,156 | 33,136 | (10,943 | ) | (34,676 | ) | |||||||||||||||||||||||
Basic net income per share(4) | $ | 0.08 | $ | 0.01 | $ | 0.22 | $ | 0.12 | $ | 0.27 | $ | 0.2 | $ | (0.06 | ) | $ | (0.20 | ) | |||||||||||||||
Diluted net income per share(4) | $ | 0.08 | $ | 0.01 | $ | 0.22 | $ | 0.12 | $ | 0.27 | $ | 0.19 | $ | (0.06 | ) | $ | (0.20 | ) | |||||||||||||||
-1 | Includes a charge of approximately $14.6 million related to incremental compensation cost associated with modification of equity-based awards. | ||||||||||||||||||||||||||||||||
-2 | Includes charges of: (1) approximately $14.6 million related to incremental compensation cost associated with modification of equity-based awards; and (2) approximately $25.2 million related to the write-off of unamortized deferred financing costs and loan prepayment penalties and related costs. | ||||||||||||||||||||||||||||||||
-3 | Includes a charge of approximately $45.1 million related to the write-off of unamortized deferred financing costs and loan prepayment penalties and related costs. | ||||||||||||||||||||||||||||||||
-4 | The sum of basic net income per share and diluted net income per share for the four quarters may differ from the annual basic net income per share and annual diluted net income per share due to rounding. | ||||||||||||||||||||||||||||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||||||||||||||||||||||
Quarterly Results (Unaudited) | ' | ||||||||||||||||||||||||||||||||
9. QUARTERLY RESULTS (Unaudited) | |||||||||||||||||||||||||||||||||
Below includes quarterly financial data for the years ended December 31, 2013 and 2012 (in thousands, except per share data): | |||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||||
Total revenues | $ | 256,846 | $ | 223,093 | $ | 293,650 | $ | 256,443 | $ | 313,701 | $ | 281,397 | $ | 208,342 | $ | 250,584 | |||||||||||||||||
Income from operations | 65,976 | 54,194 | 91,465 | 76,223 | 99,160 | 88,796 | 76,618 | (1) | 62,846 | ||||||||||||||||||||||||
Net income (loss) | 13,225 | 1,251 | 36,832 | 19,963 | 45,703 | 32,568 | 4,706 | (2) | (33,714 | )(3) | |||||||||||||||||||||||
Net (income) loss attributable to noncontrolling interests | (471 | ) | (293 | ) | 33 | 527 | (422 | ) | (141 | ) | 130 | (1,642 | ) | ||||||||||||||||||||
Net income attributable to common shareholders or members | 12,754 | 958 | 36,865 | 20,490 | 45,281 | 32,427 | 4,836 | (35,356 | ) | ||||||||||||||||||||||||
Basic net income per share -Class A(4) | $ | 0.03 | $ | 0 | $ | 0.1 | $ | 0.05 | $ | 0.12 | $ | 0.09 | $ | 0.01 | $ | (0.09 | ) | ||||||||||||||||
Diluted net income per share-Class A(4) | $ | 0.03 | $ | 0 | $ | 0.1 | $ | 0.05 | $ | 0.12 | $ | 0.08 | $ | 0.01 | $ | (0.09 | ) | ||||||||||||||||
Basic net income per share-Class B(4) | $ | 0.03 | $ | 0 | $ | 0.1 | $ | 0.05 | $ | 0.12 | $ | 0.09 | $ | 0.01 | $ | (0.09 | ) | ||||||||||||||||
Diluted net income per share-Class B(4) | $ | 0.03 | $ | 0 | $ | 0.1 | $ | 0.05 | $ | 0.12 | $ | 0.09 | $ | 0.01 | $ | (0.09 | ) | ||||||||||||||||
-1 | Includes a charge of approximately $2.3 million related to incremental compensation cost associated with modification of equity-based awards. | ||||||||||||||||||||||||||||||||
-2 | Includes charges of: (1) approximately $2.3 million related to incremental compensation cost associated with modification of equity-based awards, and (2) approximately $25.2 million related to the write-off of unamortized deferred financing costs and loan prepayment penalties and related costs. | ||||||||||||||||||||||||||||||||
-3 | Includes a charge of approximately $45.1 million related to the write-off of unamortized deferred financing costs and loan prepayment penalties and related costs. | ||||||||||||||||||||||||||||||||
-4 | The sum of basic net income per share and diluted net income per share for the four quarters may differ from the annual basic net income per share and annual diluted net income per share due to rounding. |
Equity
Equity | 12 Months Ended |
Dec. 31, 2013 | |
Equity | ' |
10. EQUITY | |
The Corporation | |
The Corporation has authorized 3,500.0 million shares of common stock, par value $0.01 per share, of which approximately 204.8 million shares were issued and outstanding as of December 31, 2013. Each share of the Corporation’s outstanding common stock is attached to and trades as a single unit with one share of Class B common stock, par value $0.01 per share, of ESH REIT. | |
The Corporation has authorized 350.0 million shares of preferred stock, $0.01 par value, of which 21,202 shares of mandatorily redeemable preferred stock were issued and outstanding as of December 31, 2013. Dividends on the preferred shares are payable quarterly in arrears at a rate of 8.0% per year. The outstanding preferred shares are included in other debt on the accompanying consolidated and combined balance sheet as of December 31, 2013 and are further described in Note 7. | |
ESH REIT | |
ESH REIT has authorized 4,300.0 million shares of Class A common stock, par value $0.01 per share, of which approximately 250.3 million shares were issued and outstanding as of December 31, 2013. All of the issued and outstanding shares of ESH REIT Class A common stock as of December 31, 2013 is held by the Corporation. ESH REIT has authorized 7,800.0 million shares of Class B common stock, par value $0.01 per share, of which approximately 204.8 million shares were issued and outstanding as of December 31, 2013. | |
ESH REIT has authorized 350.0 million shares of preferred stock, par value $0.01 per share, of which no shares were issued or outstanding as of December 31, 2013. Additionally, ESH REIT has authorized 125 shares of preferred stock, no par value, of which 125 shares of preferred stock were issued and outstanding as of December 31, 2013. The preferred stock pays dividends at a rate of 12.5% per year. With respect to dividends and distributions upon ESH REIT’s liquidation, winding-up or dissolution, the 12.5% preferred stock ranks senior to the Class A and Class B common stock. The liquidation preference of the 12.5% preferred stock is $1,000 per share plus any accumulated but unpaid dividends and a redemption premium if redeemed prior to December 31, 2015. Shares of 12.5% preferred stock may be redeemed, in whole or in part, at any time for a per share amount equal to the liquidation preference plus all accumulated but unpaid dividends. | |
Prior to the Pre-IPO Transactions, ESH REIT had three classes of member interests authorized: preferred units (125 units authorized), common units (1,000 units authorized), and excess units (1,000 units authorized). All common units were issued to Holdings on the Acquisition Date, representing a capital investment of approximately $1.5 billion. These units were outstanding as of December 31, 2012. On January 3, 2011, ESH REIT issued all of the preferred units for consideration of $73,000, net of issuance costs. These units were outstanding as of December 31, 2012. Preferred units were entitled to a cumulative preferential cash distribution at the rate of 12.5% per annum on the $1,000 liquidation preference per unit and the liquidation preference amount upon dissolution or winding up of the affairs of ESH REIT. No excess units were issued or outstanding as of December 31, 2012. | |
Cash and property distributions of approximately $78.4 million and $161.4 million, respectively, were made to the outstanding common units during the year ended December 31, 2013. Cash distributions totaling approximately $826.2 million and $26.1 million were made to the outstanding common units during the years ended December 31, 2012 and 2011, respectively. For the year ended December 31, 2011, ESH REIT treated its taxable income in excess of cash distributions as a consent dividend. | |
ESH Strategies | |
ESH Strategies’ sole member made an initial capital investment of approximately $10.6 million on the Acquisition Date. No cash distributions were made or declared during the year ended December 31, 2013. ESH Strategies made distributions of approximately $6.7 million during the year ended December 31, 2012. No distributions were made or declared during the year ended December 31, 2011. | |
Noncontrolling Interests | |
Subsequent to the Pre-IPO Transactions, third party equity interests in ESH REIT consist of the shares of the Class B common stock of ESH REIT, which represent approximately 45% of ESH REIT’s total common equity, and 125 shares of 12.5% preferred stock of ESH REIT. As of December 31, 2013, these interests, which are not owned by the Corporation, are presented as noncontrolling interests. Prior to the Pre-IPO Transactions, noncontrolling interests consisted of all of the equity of HVM, a consolidated variable interest entity. | |
ESH Hospitality Inc [Member] | ' |
Equity | ' |
10. EQUITY | |
Controlling Interests | |
ESH REIT has authorized 4,300.0 million shares of Class A common stock, par value $0.01 per share, of which approximately 250.3 million shares were issued and outstanding as of December 31, 2013. All of the issued and outstanding shares of ESH REIT Class A common stock as of December 31, 2013 is held by the Corporation. ESH REIT has authorized 7,800.0 million shares of Class B common stock, par value $0.01 per share, of which approximately 204.8 million shares were issued and outstanding as of December 31, 2013. | |
ESH REIT has authorized 350.0 million shares of preferred stock, par value $0.01 per share, of which no shares were issued or outstanding as of December 31, 2013. Additionally, ESH REIT has authorized 125 shares of preferred stock, no par value, of which 125 shares of preferred stock were issued and outstanding as of December 31, 2013. The preferred stock pays dividends at a rate of 12.5% per year. With respect to dividends and distributions upon ESH REIT’s liquidation, winding-up or dissolution, the 12.5% preferred stock ranks senior to the Class A and Class B common stock. The liquidation preference of the 12.5% preferred stock is $1,000 per share plus any accumulated but unpaid dividends and a redemption premium if redeemed prior to December 31, 2015. Shares of 12.5% preferred stock may be redeemed, in whole or in part, at any time for a per share amount equal to the liquidation preference plus all accumulated but unpaid dividends. | |
Prior to the Pre-IPO Transactions, ESH REIT had three classes of member interests authorized: preferred units (125 units authorized), common units (1,000 units authorized), and excess units (1,000 units authorized). All common units were issued to Holdings on the Acquisition Date, representing a capital investment of approximately $1.5 billion. These units were outstanding as of December 31, 2012. On January 3, 2011, ESH REIT issued all of the preferred units for consideration of $73,000, net of issuance costs. These units were outstanding as of December 31, 2012. Preferred units were entitled to a cumulative preferential cash distribution at the rate of 12.5% per annum on the $1,000 liquidation preference per unit and the liquidation preference amount upon dissolution or winding up of the affairs of ESH REIT. No excess units were issued or outstanding as of December 31, 2012. | |
Noncontrolling Interests | |
Prior to the Pre-IPO Transactions, noncontrolling interests consisted of all of the equity in HVM, a consolidated variable interest entity. |
Variable_Interest_Entity_HVM
Variable Interest Entity (HVM) | 12 Months Ended | ||||||||||||||||||||||||
Dec. 31, 2013 | |||||||||||||||||||||||||
Variable Interest Entity (HVM) | ' | ||||||||||||||||||||||||
11. VARIABLE INTEREST ENTITY (HVM) | |||||||||||||||||||||||||
As discussed in Notes 1 and 2, the financial position, results of operations, other comprehensive income and cash flows of HVM are consolidated in the Company’s accompanying consolidated and combined financial statements through the Pre-IPO Transactions. As part of the Pre-IPO Transactions, ESA Management acquired all of the assets and assumed all of the liabilities of HVM for approximately $0.8 million; at that time, the existing management agreements were terminated and ESA Management entered into new management and service agreements with the Operating Lessees, ESH REIT and ESH Strategies. The following describes HVM’s financial activity prior to the Pre-IPO Transactions, the majority of which is eliminated in consolidation and combination. | |||||||||||||||||||||||||
Hotel Management Agreements with the Company—On the Acquisition Date, ESH REIT’s hotel operating subsidiaries, the Operating Lessees, executed management agreements with HVM with respect to all of the hotels under lease. Under the terms of these agreements, HVM provided management services to the hotels, including supervision, direction, control of the operation, and management and promotion of the hotel properties in a manner consistent with extended stay hotels of similar size, type, or usage in similar locations. | |||||||||||||||||||||||||
The following table sets forth a summary of the fees provided under the hotel management agreements between HVM and the Operating Lessees through the Pre-IPO Transactions: | |||||||||||||||||||||||||
Fees as | First Revenue | Fees as | Second Revenue | ||||||||||||||||||||||
Percentage of | Threshold | Percentage of | Threshold | ||||||||||||||||||||||
Revenue—First | Revenue—Second | ||||||||||||||||||||||||
Threshold | Threshold | ||||||||||||||||||||||||
U.S. 660 hotel operators | 2.50% | Up to $500 million | 0.50% | > $500 million | |||||||||||||||||||||
Canadian 3 hotel operators | 2.50% | Up to C$12 million | 0.50% | > C$12 million | |||||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 2.50% | Up to $1.8 million | 0.50% | > $1.8 million | |||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | 8.00% | N/A | N/A | N/A | |||||||||||||||||||||
Excluding the agreements with the U.S. 17 hotel operators assumed by the Company in December 2012, under each of these agreements, HVM was also reimbursed, without markup, for costs incurred by HVM for providing services for accounting, financial analysis, operations supervision, sales, revenue management, training, technology, marketing, advertising, reservation services and travel agent commissions. | |||||||||||||||||||||||||
Administrative Services Agreements with the Company—On the Acquisition Date, ESH REIT and ESH Strategies executed service agreements with HVM, whereby HVM provided services for certain administrative, legal, financial, accounting, and related services, including services related to property acquisitions and oversight and procurement of capital assets. Fees consisted of HVM’s cost of providing the services plus 6%. In connection with the Pre-IPO Transactions, the Company acquired the net assets of HVM; therefore, all of the administrative services agreements were terminated at that time. | |||||||||||||||||||||||||
Third Party Management Agreements—Through December 12, 2012, HVM managed 17 hotels for a third-party hotel owner-operator under a separate management agreement with each hotel. The Company acquired these hotels on December 13, 2012 (see Note 4) and these management agreements were assumed by the Company upon acquisition. In addition, HVM had two additional hotel management agreements to manage hotels owned by a third-party hotel owner-operator. The Company acquired these hotels on December 31, 2013 (see Note 4). | |||||||||||||||||||||||||
The following tables set forth a summary of the hotel management fees, administrative services fees, G&A expense reimbursement fees, third party management fees and reimbursements to HVM for these activities for the period from January 1, 2013 through the Pre-IPO Transactions and each of the years ended December 31, 2012 and 2011 (in thousands). Where appropriate, such amounts have been eliminated in the accompanying consolidated and combined financial statements. | |||||||||||||||||||||||||
Period from January 1, 2013 through the Pre-IPO Transactions | |||||||||||||||||||||||||
Management | Cost | Administrative | Total fees | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | personnel | ||||||||||||||||||||||
reimbursement | |||||||||||||||||||||||||
Hotel Management Agreements: | |||||||||||||||||||||||||
U.S. 660 hotel operators | $ | 13,456 | $ | 40,466 | $ | — | $ | 53,922 | $ | 176,572 | $ | 230,494 | |||||||||||||
Canadian hotel operators | 101 | 176 | — | 277 | 2,630 | 2,907 | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 40 | — | — | 40 | 493 | 533 | |||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | 1,331 | — | — | 1,331 | — | 1,331 | |||||||||||||||||||
Administrative Services Agreements: | |||||||||||||||||||||||||
U.S. and Canadian 680 hotel owners | — | — | 6,130 | 6,130 | — | 6,130 | |||||||||||||||||||
ESH Strategies | — | — | 178 | 178 | — | 178 | |||||||||||||||||||
Third Party Management Agreements: | |||||||||||||||||||||||||
U.S. 2 third party hotel operators | 295 | — | — | 295 | 640 | 935 | |||||||||||||||||||
$ | 15,223 | $ | 40,642 | $ | 6,308 | $ | 62,173 | $ | 180,335 | $ | 242,508 | ||||||||||||||
Year Ended December 31, 2012 | |||||||||||||||||||||||||
Management | Cost | Administrative | Total fees | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | personnel | ||||||||||||||||||||||
reimbursement | |||||||||||||||||||||||||
Hotel Management Agreements: | |||||||||||||||||||||||||
U.S. 660 hotel operators | $ | 14,852 | $ | 78,732 | $ | — | $ | 93,584 | $ | 197,315 | $ | 290,899 | |||||||||||||
Canadian hotel operators | 41 | 331 | — | 372 | 2,983 | 3,355 | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 46 | — | — | 46 | 561 | 607 | |||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012(1) | 78 | — | — | 78 | 270 | 348 | |||||||||||||||||||
Administrative Services Agreements: | |||||||||||||||||||||||||
U.S. and Canadian 680 hotel owners | — | — | 6,745 | 6,745 | — | 6,745 | |||||||||||||||||||
ESH Strategies | — | — | 357 | 357 | — | 357 | |||||||||||||||||||
Third Party Management Agreements: | |||||||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012(2) | 2,354 | — | — | 2,354 | 5,807 | 8,161 | |||||||||||||||||||
U.S. 2 third party hotel operators | 280 | — | — | 280 | 793 | 1,073 | |||||||||||||||||||
$ | 17,651 | $ | 79,063 | $ | 7,102 | $ | 103,816 | $ | 207,729 | $ | 311,545 | ||||||||||||||
-1 | Fees earned by HVM subsequent to the Company’s acquisition of the 17 HFI hotels. | ||||||||||||||||||||||||
-2 | Fees earned by HVM prior to the Company’s acquisition of the 17 HFI hotels. | ||||||||||||||||||||||||
Year Ended December 31, 2011 | |||||||||||||||||||||||||
Management | Cost | Administrative | Total | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | fees | personnel | |||||||||||||||||||||
reimbursements | |||||||||||||||||||||||||
Hotel Management Agreements: | |||||||||||||||||||||||||
U.S. 660 hotel operators | $ | 14,581 | $ | 62,391 | $ | — | $ | 76,972 | $ | 186,906 | $ | 263,878 | |||||||||||||
Canadian hotel operators | 59 | 245 | — | 304 | 2,847 | 3,151 | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 46 | — | — | 46 | 490 | 536 | |||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | — | — | — | — | — | — | |||||||||||||||||||
Administrative Services Agreements: | |||||||||||||||||||||||||
U.S. and Canadian 680 hotel owners | — | — | 4,313 | 4,313 | — | 4,313 | |||||||||||||||||||
ESH Strategies | — | — | 424 | 424 | — | 424 | |||||||||||||||||||
Third Party Management Agreements: | |||||||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | 2,341 | — | — | 2,341 | 5,697 | 8,038 | |||||||||||||||||||
U.S. 2 third party hotel operators | 246 | — | — | 246 | 712 | 958 | |||||||||||||||||||
$ | 17,273 | $ | 62,636 | $ | 4,737 | $ | 84,646 | $ | 196,652 | $ | 281,298 | ||||||||||||||
Condensed Consolidated Financial Information—The condensed consolidated balance sheet of HVM as of December 31, 2012, was as follows (in thousands): | |||||||||||||||||||||||||
December 31, | |||||||||||||||||||||||||
2012 | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||
Cash and cash equivalents | $ | 3,004 | |||||||||||||||||||||||
Accounts receivable from the Company | 34,277 | ||||||||||||||||||||||||
Accounts receivable from third parties | 157 | ||||||||||||||||||||||||
Furniture, fixtures and equipment—net of accumulated depreciation of $9,941 | 3,568 | ||||||||||||||||||||||||
Other assets | 6,510 | ||||||||||||||||||||||||
Total assets | $ | 47,516 | |||||||||||||||||||||||
Liabilities and members’ equity: | |||||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 44,359 | |||||||||||||||||||||||
Members’ equity | 3,157 | ||||||||||||||||||||||||
Total liabilities and members’ equity | $ | 47,516 | |||||||||||||||||||||||
The condensed consolidated statements of operations of HVM for the period from January 1, 2013 through the Pre-IPO Transactions and the years ended December 31, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||
Period from | Year Ended | Year Ended | |||||||||||||||||||||||
January 1, 2013 | December 31, | December 31, | |||||||||||||||||||||||
through the | 2012 | 2011 | |||||||||||||||||||||||
Pre-IPO | |||||||||||||||||||||||||
Transactions | |||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||
Management fee revenues | $ | 62,173 | $ | 103,816 | $ | 84,646 | |||||||||||||||||||
Reimbursement of payroll from managed properties | 180,335 | 207,729 | 196,652 | ||||||||||||||||||||||
Total revenues | 242,508 | 311,545 | 281,298 | ||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||
Hotel operating expenses | — | 27,280 | 17,274 | ||||||||||||||||||||||
General and administrative expenses | 58,049 | 65,795 | 54,956 | ||||||||||||||||||||||
Restructuring expenses | 605 | 5,763 | 8,938 | ||||||||||||||||||||||
Period from | Year Ended | Year Ended | |||||||||||||||||||||||
January 1, 2013 | December 31, | December 31, | |||||||||||||||||||||||
through the | 2012 | 2011 | |||||||||||||||||||||||
Pre-IPO | |||||||||||||||||||||||||
Transactions | |||||||||||||||||||||||||
Managed property payroll expenses | 180,335 | 207,729 | 196,652 | ||||||||||||||||||||||
Depreciation and amortization | 1,300 | 1,429 | 1,100 | ||||||||||||||||||||||
Total operating expenses | 240,289 | 307,996 | 278,920 | ||||||||||||||||||||||
Other income | 120 | 68 | 60 | ||||||||||||||||||||||
Net income | $ | 2,339 | $ | 3,617 | $ | 2,438 | |||||||||||||||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||||||||||||||
Variable Interest Entity (HVM) | ' | ||||||||||||||||||||||||
11. VARIABLE INTEREST ENTITY (HVM) | |||||||||||||||||||||||||
As discussed in Note 2, the financial position, results of operations, other comprehensive income and cash flows of HVM are consolidated in ESH REIT’s accompanying consolidated financial statements through the Pre-IPO Transactions. As part of the Pre-IPO Transactions, ESA Management acquired all of the assets and assumed all of the liabilities of HVM for approximately $0.8 million; at that time, the existing management agreements were terminated. The following describes HVM’s financial activity prior to the Pre-IPO Transactions, including activity between HVM and ESH REIT, the majority of which is eliminated in consolidation. | |||||||||||||||||||||||||
Hotel Management Agreements with ESH REIT—On the Acquisition Date, ESH REIT’s hotel operating subsidiaries, the Operating Lessees, executed management agreements with HVM with respect to all of the hotels under lease. Under the terms of these agreements, HVM provided management services to the hotels, including supervision, direction, control of the operation, and management and promotion of the hotel properties in a manner consistent with extended stay hotels of similar size, type, or usage in similar locations. | |||||||||||||||||||||||||
The following table sets forth a summary of the fees provided under the hotel management agreements between HVM and the Operating Lessees through the Pre-IPO Transactions: | |||||||||||||||||||||||||
Fees as | First Revenue | Fees as | Second Revenue | ||||||||||||||||||||||
Percentage of | Threshold | Percentage of | Threshold | ||||||||||||||||||||||
Revenue—First | Revenue—Second | ||||||||||||||||||||||||
Threshold | Threshold | ||||||||||||||||||||||||
U.S. 660 hotel operators | 2.50% | Up to $500 million | 0.50% | > $500 million | |||||||||||||||||||||
Canadian 3 hotel operators | 2.50% | Up to C$12 million | 0.50% | > C$12 million | |||||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 2.50% | Up to $1.8 million | 0.50% | > $1.8 million | |||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | 8.00% | N/A | N/A | N/A | |||||||||||||||||||||
Excluding the agreements with the U.S. 17 hotel operators assumed by ESH REIT in December 2012, under each of these agreements, HVM was also reimbursed, without markup, for costs incurred by HVM for providing services for accounting, financial analysis, operations supervision, sales, revenue management, training, technology, marketing, advertising, reservation services and travel agent commissions. | |||||||||||||||||||||||||
Administrative Services Agreements with ESH REIT—On the Acquisition Date, ESH REIT executed a service agreement with HVM, whereby HVM provided services for certain administrative, legal, financial, accounting, and related services, including services related to property acquisitions and oversight and procurement of capital assets. Fees consisted of HVM’s cost of providing the services plus 6%. In connection with the Pre-IPO Transactions, the Corporation acquired the net assets of HVM; therefore, the administrative services agreement was terminated at that time. | |||||||||||||||||||||||||
Third Party Management Agreements—Through December 12, 2012, HVM managed 17 hotels for a third-party hotel owner-operator under a separate management agreement with each hotel. ESH REIT acquired these hotels on December 13, 2012 (see Note 4) and these management agreements were assumed by ESH REIT upon acquisition. In addition, HVM had two additional hotel management agreements to manage hotels owned by a third-party hotel owner-operator. ESH REIT acquired these hotels on December 31, 2013 (see Note 4). | |||||||||||||||||||||||||
The following tables set forth a summary of the hotel management fees, administrative services fees, G&A expense reimbursement fees, third party management fees and reimbursements to HVM for these activities for the period from January 1, 2013 through the Pre-IPO Transactions, and each of the years ended December 31, 2012 and 2011 (in thousands). Where appropriate, such amounts have been eliminated in the accompanying consolidated financial statements. | |||||||||||||||||||||||||
Period from January 1, 2013 through the Pre-IPO Transactions | |||||||||||||||||||||||||
Management | Cost | Administrative | Total | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | fees | personnel | |||||||||||||||||||||
reimbursement | |||||||||||||||||||||||||
Hotel Management Agreements: | |||||||||||||||||||||||||
U.S. 660 hotel operators | $ | 13,456 | $ | 40,466 | $ | — | $ | 53,922 | $ | 176,572 | $ | 230,494 | |||||||||||||
Canadian hotel operators | 101 | 176 | — | 277 | 2,630 | 2,907 | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 40 | — | — | 40 | 493 | 533 | |||||||||||||||||||
Management | Cost | Administrative | Total | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | fees | personnel | |||||||||||||||||||||
reimbursement | |||||||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | 1,331 | — | — | 1,331 | — | 1,331 | |||||||||||||||||||
Administrative Services Agreements: | |||||||||||||||||||||||||
U.S. and Canadian 680 hotel owners | — | — | 6,130 | 6,130 | — | 6,130 | |||||||||||||||||||
ESH Strategies | — | — | 178 | 178 | — | 178 | |||||||||||||||||||
Third Party Management Agreements: | |||||||||||||||||||||||||
U.S. 2 third party hotel operators | 295 | — | — | 295 | 640 | 935 | |||||||||||||||||||
$ | 15,223 | $ | 40,642 | $ | 6,308 | $ | 62,173 | $ | 180,335 | $ | 242,508 | ||||||||||||||
Year Ended December 31, 2012 | |||||||||||||||||||||||||
Management | Cost | Administrative | Total fees | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | personnel | ||||||||||||||||||||||
reimbursement | |||||||||||||||||||||||||
Hotel Management Agreements: | |||||||||||||||||||||||||
U.S. 660 hotel operators | $ | 14,852 | $ | 78,732 | $ | — | $ | 93,584 | $ | 197,315 | $ | 290,899 | |||||||||||||
Canadian hotel operators | 41 | 331 | — | 372 | 2,983 | 3,355 | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 46 | — | — | 46 | 561 | 607 | |||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012(1) | 78 | — | — | 78 | 270 | 348 | |||||||||||||||||||
Administrative Services Agreements: | |||||||||||||||||||||||||
U.S. and Canadian 680 hotel owners | — | — | 6,745 | 6,745 | — | 6,745 | |||||||||||||||||||
ESH Strategies | — | — | 357 | 357 | — | 357 | |||||||||||||||||||
Third Party Management Agreements: | |||||||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012(2) | 2,354 | — | — | 2,354 | 5,807 | 8,161 | |||||||||||||||||||
U.S. 2 third party hotel operators | 280 | — | — | 280 | 793 | 1,073 | |||||||||||||||||||
$ | 17,651 | $ | 79,063 | $ | 7,102 | $ | 103,816 | $ | 207,729 | $ | 311,545 | ||||||||||||||
-1 | Fees earned by HVM subsequent to ESH REIT’s acquisition of the 17 HFI hotels. | ||||||||||||||||||||||||
-2 | Fees earned by HVM prior to ESH REIT’s acquisition of the 17 HFI hotels. | ||||||||||||||||||||||||
Year Ended December 31, 2011 | |||||||||||||||||||||||||
Management | Cost | Administrative | Total | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | fees | personnel | |||||||||||||||||||||
reimbursements | |||||||||||||||||||||||||
Hotel Management Agreements: | |||||||||||||||||||||||||
U.S. 660 hotel operators | $ | 14,581 | $ | 62,391 | $ | — | $ | 76,972 | $ | 186,906 | $ | 263,878 | |||||||||||||
Canadian hotel operators | 59 | 245 | — | 304 | 2,847 | 3,151 | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 46 | — | — | 46 | 490 | 536 | |||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | — | — | — | — | — | — | |||||||||||||||||||
Administrative Services Agreements: | |||||||||||||||||||||||||
U.S. and Canadian 680 hotel owners | — | — | 4,313 | 4,313 | — | 4,313 | |||||||||||||||||||
ESH Strategies | — | — | 424 | 424 | — | 424 | |||||||||||||||||||
Third Party Management Agreements: | |||||||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012(2) | 2,341 | — | — | 2,341 | 5,697 | 8,038 | |||||||||||||||||||
U.S. 2 third party hotel operators | 246 | — | — | 246 | 712 | 958 | |||||||||||||||||||
$ | 17,273 | $ | 62,636 | $ | 4,737 | $ | 84,646 | $ | 196,652 | $ | 281,298 | ||||||||||||||
Condensed Consolidated Financial Information—The condensed consolidated balance sheet of HVM as of December 31, 2012, was as follows (in thousands): | |||||||||||||||||||||||||
December 31, | |||||||||||||||||||||||||
2012 | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||
Cash and cash equivalents | $ | 3,004 | |||||||||||||||||||||||
Accounts receivable from the Company and related parties | 34,277 | ||||||||||||||||||||||||
Accounts receivable from third parties | 157 | ||||||||||||||||||||||||
Furniture, fixtures and equipment—net of accumulated depreciation of $9,941 | 3,568 | ||||||||||||||||||||||||
Other assets | 6,510 | ||||||||||||||||||||||||
Total assets | $ | 47,516 | |||||||||||||||||||||||
Liabilities and members’ equity: | |||||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 44,359 | |||||||||||||||||||||||
Members’ equity | 3,157 | ||||||||||||||||||||||||
Total liabilities and members’ equity | $ | 47,516 | |||||||||||||||||||||||
The condensed consolidated statements of operations of HVM for the period from January 1, 2013 through the Pre-IPO Transactions and the years ended December 31, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||
Period from | Year Ended | Year Ended | |||||||||||||||||||||||
January 1, | December 31, | December 31, | |||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||
through the | |||||||||||||||||||||||||
Pre-IPO | |||||||||||||||||||||||||
Transactions | |||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||
Management fee revenues | $ | 62,173 | $ | 103,816 | $ | 84,646 | |||||||||||||||||||
Reimbursement of payroll from managed properties | 180,335 | 207,729 | 196,652 | ||||||||||||||||||||||
Total revenues | 242,508 | 311,545 | 281,298 | ||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||
Hotel operating expenses | — | 27,280 | 17,274 | ||||||||||||||||||||||
General and administrative expenses | 58,049 | 65,795 | 54,956 | ||||||||||||||||||||||
Restructuring expenses | 605 | 5,763 | 8,938 | ||||||||||||||||||||||
Managed property payroll expenses | 180,335 | 207,729 | 196,652 | ||||||||||||||||||||||
Depreciation and amortization | 1,300 | 1,429 | 1,100 | ||||||||||||||||||||||
Total operating expenses | 240,289 | 307,996 | 278,920 | ||||||||||||||||||||||
Other income | 120 | 68 | 60 | ||||||||||||||||||||||
Net income | $ | 2,339 | $ | 3,617 | $ | 2,438 |
Commitments_and_Contingencies
Commitments and Contingencies | 12 Months Ended | ||||
Dec. 31, 2013 | |||||
Commitments and Contingencies | ' | ||||
12. COMMITMENTS AND CONTINGENCIES | |||||
Lease Commitments—In May 2011, HVM executed a lease for office space in Charlotte, North Carolina, in conjunction with the relocation of its corporate headquarters (see Note 13). The lease is an operating lease with an initial term through August 2021. After the initial term, the Company has the option to renew the lease for two additional terms of five years each at the then-fair market annual base rental rate. | |||||
The Company is a tenant under long-term ground leases at four of its hotel properties. The initial terms of the ground lease agreements terminate at various dates between 2016 and 2096, and most leases include multiple renewal options for generally five or 10 year periods. | |||||
Rent expense on office and ground leases is recognized on a straight-line basis and was approximately $3.3 million, $3.3 million and $2.9 million for the years ended December 31, 2013, 2012 and 2011, respectively. Ground lease expense is included in hotel operating expenses and office lease expense is included in general and administrative expenses in the accompanying consolidated and combined statements of operations. | |||||
Future minimum lease payments under operating leases as of December 31, 2013, are as follows (in thousands): | |||||
Years Ending | |||||
December 31 | |||||
2014 | $ | 2,224 | |||
2015 | 2,309 | ||||
2016 | 2,366 | ||||
2017 | 2,428 | ||||
2018 | 2,491 | ||||
Thereafter | 87,951 | ||||
Total | $ | 99,769 | |||
Other Commitments—The Company has a commitment to make quarterly payments in lieu of taxes to the owner of the land on which one of its properties is located. The initial term of the agreement terminates in 2031. The cost related to this commitment was approximately $0.3 million for each of the three years ended December 31, 2013, 2012 and 2011, and is included in hotel operating expenses in the accompanying consolidated and combined statements of operations. | |||||
Letter of Credit—As of December 31, 2013, the Company had three outstanding letters of credit, issued by the Corporation, that totaled approximately $24.9 million that were collateralized by the Corporation’s revolving credit facility. | |||||
Legal Contingencies—The Company is not a party to any other litigation or claims, other than routine matters arising in the ordinary course of business, that are incidental to the operation of the business of the Company. The Company believes that the results of all claims and litigation, individually or in the aggregate, will not have a material adverse effect on its business or consolidated and combined financial statements. | |||||
Purchase Commitments—As of December 31, 2013, the Company had purchase commitments related to certain continuing refurbishments to its hotel properties of approximately $10.6 million. | |||||
Executive Employment Agreements—Five members of senior management have employment agreements. These agreements generally provide for a two-year employment term that are subject thereafter to one-year extensions and specify the executive’s current compensation, benefits and perquisites, the executive’s entitlements upon termination of employment and other employment rights and responsibilities. | |||||
ESH Hospitality Inc [Member] | ' | ||||
Commitments and Contingencies | ' | ||||
13. COMMITMENTS AND CONTINGENCIES | |||||
Lease Commitments—Prior to the Pre-IPO Transactions, HVM executed a lease for office space in Charlotte, North Carolina, in conjunction with the relocation of its corporate headquarters (see Note 14.) The lease is an operating lease with an initial term through August 2021. After the initial term, the Company has the option to renew the lease for two additional terms of five years each at the then-fair market annual base rental rate. Office rent expense is included in general and administrative expenses in the accompanying consolidated statements of operations for periods through the Pre-IPO Transactions, due to the fact that HVM was a consolidated variable interest entity. | |||||
ESH REIT is a tenant under long-term ground leases at four of its hotel properties. The initial terms of the ground lease agreements terminate at various dates between 2016 and 2096, and most leases include multiple renewal options for generally five or 10 year periods. Ground lease expense is included in hotel operating expenses in the accompanying consolidated statements of operations. | |||||
Rent expense on office and ground leases is recognized on a straight-line basis and was approximately $3.0 million, $3.3 million and $2.9 million for the years ended December 31, 2013, 2012 and 2011, respectively. | |||||
Future minimum lease payments under operating leases as of December 31, 2013, are as follows (in thousands): | |||||
Years Ending | |||||
December 31 | |||||
2014 | $ | 665 | |||
2015 | 712 | ||||
2016 | 729 | ||||
2017 | 750 | ||||
2018 | 771 | ||||
Thereafter | 83,156 | ||||
Total | $ | 86,783 | |||
Other Commitments—ESH REIT has a commitment to make quarterly payments in lieu of taxes to the owner of the land on which one of its properties is located. The initial term of the agreement terminates in 2031. The cost related to this commitment was approximately $0.3 million for each of the three years ended December 31, 2013, 2012 and 2011, and is included in hotel operating expenses in the accompanying consolidated statements of operations. | |||||
Legal Contingencies—ESH REIT is not a party to any other litigation or claims, other than routine matters arising in the ordinary course of business, that are incidental to the operation of the business of ESH REIT. ESH REIT believes that the results of all claims and litigation, individually or in the aggregate, will not have a material adverse effect on its business or consolidated financial statements. | |||||
Purchase Commitments—As of December 31, 2013, ESH REIT had purchase commitments related to certain continuing refurbishments to its hotel properties of approximately $10.6 million. |
Restructuring
Restructuring | 12 Months Ended | ||||||||||||
Dec. 31, 2013 | |||||||||||||
Restructuring | ' | ||||||||||||
13. RESTRUCTURING | |||||||||||||
In 2013, the Company and HVM initiated an operations restructuring which changed certain aspects of its property staffing model. In 2011, the Company and HVM initiated a corporate restructuring that included, among other things, the relocation of the corporate headquarters to Charlotte, North Carolina. The corporate relocation was completed during the first half of 2012. Total expenses incurred during the years ended December 31, 2013, 2012 and 2011, were approximately $0.6 million, $5.8 million and $10.5 million, respectively, and consisted of the following (in thousands): | |||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||
December 31, | December 31, | December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||||
Personnel relocation, recruitment, and separation payments | $ | 605 | $ | 3,729 | $ | 3,789 | |||||||
Executive separation payments | — | 2,019 | 5,000 | ||||||||||
Relocation of furniture, fixtures and equipment | — | 15 | 149 | ||||||||||
Loss on sale of office building | — | — | 1,553 | ||||||||||
Total restructuring expenses | $ | 605 | $ | 5,763 | $ | 10,491 | |||||||
Amounts accrued and paid related to the corporate restructuring during the years ended December 31, 2013 and 2012, are summarized as follows (in thousands): | |||||||||||||
December 31, | December 31, | ||||||||||||
2013 | 2012 | ||||||||||||
Balance—beginning of year | $ | 213 | $ | 5,205 | |||||||||
Expense incurred | 605 | 5,763 | |||||||||||
Cash payments | (810 | ) | (8,736 | ) | |||||||||
Equity awards | — | (2,019 | ) | ||||||||||
Balance—end of year | $ | 8 | $ | 213 | |||||||||
As of December 31, 2013 and 2012, amounts accrued are included in accounts payable and accrued liabilities on the accompanying consolidated and combined balance sheets. | |||||||||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||
Restructuring | ' | ||||||||||||
14. RESTRUCTURING | |||||||||||||
In 2013, prior to the Pre-IPO Transactions, the Operating Lessees and HVM initiated an operations restructuring which changed certain aspects of the Operating Lessees’ property staffing model. In 2011, ESH REIT and HVM initiated a corporate restructuring that included, among other things, the relocation of the corporate headquarters to Charlotte, North Carolina. The corporate relocation was completed during the first half of 2012. Total expenses incurred during the years ended December 31, 2013, 2012 and 2011, were approximately $0.6 million, $5.8 million and $10.5 million, respectively, and consisted of the following (in thousands): | |||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||
December 31, | December 31, | December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||||
Personnel relocation, recruitment and separation payments | $ | 605 | $ | 3,729 | $ | 3,789 | |||||||
Executive separation payments | — | 2,019 | 5,000 | ||||||||||
Relocation of furniture, fixtures and equipment | — | 15 | 149 | ||||||||||
Loss on sale of office building | — | — | 1,553 | ||||||||||
Total restructuring expenses | $ | 605 | $ | 5,763 | $ | 10,491 | |||||||
Amounts accrued and paid related to the corporate restructuring during the years ended December 31, 2013 and 2012, are summarized as follows (in thousands): | |||||||||||||
December 31, | December 31, | ||||||||||||
2013 | 2012 | ||||||||||||
Balance—beginning of year | $ | 213 | $ | 5,205 | |||||||||
Expense incurred | 605 | 5,763 | |||||||||||
Cash payments | (810 | ) | (8,736 | ) | |||||||||
Equity awards | — | (2,019 | ) | ||||||||||
Company reorganization | (8 | ) | — | ||||||||||
Balance—end of year | $ | — | $ | 213 | |||||||||
As of December 31, 2013 and 2012, amounts accrued are included in accounts payable and accrued liabilities on the accompanying consolidated balance sheets. |
EquityBased_Compensation
Equity-Based Compensation | 12 Months Ended | |||||||||||||||
Dec. 31, 2013 | ||||||||||||||||
Equity-Based Compensation | ' | |||||||||||||||
14. EQUITY-BASED COMPENSATION | ||||||||||||||||
As of December 31, 2013, the Corporation and ESH REIT each maintain a long-term incentive plan (“LTIP”) under which the Corporation and ESH REIT may issue to eligible employees or directors restricted stock (i.e., Paired Share) awards, restricted stock (i.e., Paired Share) units or other share-based awards. The aggregate number of Paired Shares that may be made as awards under the LTIP’s shall not exceed 8.0 million, no more of which 4.0 million may be granted as incentive stock options. Each of the Corporation’s and ESH REIT’s LTIP has a share reserve of an equivalent number of shares of Corporation common stock and Class B common stock of ESH REIT, respectively. Prior to the Pre-IPO Transactions, HVM maintained a management incentive plan which provided for HVM employees and members of Holdings’ and Strategies Holdings’ boards of managers awards of restricted limited liability interests (“Profit Units”) in Holdings and Strategies Holdings. | ||||||||||||||||
On November 12, 2013, holders of outstanding Profit Units received an aggregate distribution of cash of approximately $2.4 million from Holdings and all remaining outstanding Profit Units were converted into restricted stock (i.e., Paired Share) awards. 80% of the restricted stock awards received in respect of the Profit Units were received with the same vesting schedules as the Profit Units and at their fair values. 20% of the restricted stock awards received in respect of the Profit Units were received with acceleration to their existing vesting schedules. As a result of this acceleration, the Company and ESH REIT incurred additional compensation cost of approximately $14.6 million and $2.3 million, respectively. | ||||||||||||||||
Subsequent to the Offering, the fair value of equity-based awards on the date of grant is based on the closing price of a Paired Share on the date of grant. A portion of the grant date fair value is allocated to a share of common stock of the Corporation and a portion of the price allocated to a share of Class B common stock of ESH REIT. | ||||||||||||||||
Prior to the Offering, the fair value of equity-based awards on the date of grant was estimated using the Black-Scholes Merton model, using various assumptions regarding (a) the expected holding period, (b) the risk-free rate of return, (c) expected dividend yield on the underlying units, (d) the expected volatility in the fair value of the Company’s equity, and (e) a discount for lack of marketability, and was calculated based on the grant agreement terms, which included thresholds for internal rate of return and recovery of Holdings’ and Strategies Holdings’ members’ initial equity investments. | ||||||||||||||||
The expected holding period represents the period of time that the Profit Units are expected to be outstanding. The units were assumed to remain outstanding until the Company experienced a change in control of ownership or an initial public offering. The risk-free rate of return for periods approximating the expected holding period of the units was based on the U.S. constant maturity treasuries yield in effect at the grant date. A dividend yield was assumed based on the Company’s historical dividend rate. Because the Company’s equity was privately held and was not traded in an active market, the Company used the historical volatility of the share values of publicly traded companies within similar industries as the Company as a surrogate for the expected volatility of the Company’s equity. The discount for lack of marketability was calculated for each expected holding period using a put-option Black-Scholes Merton model. The key assumptions used for the period from January 1, 2013 through the Pre-IPO Transactions and the years ended December 31, 2012 and 2011 were as follows: | ||||||||||||||||
Period from | Year Ended | Year Ended | ||||||||||||||
January 1, 2013 | December 31, | December 31, | ||||||||||||||
through the | 2012 | 2011 | ||||||||||||||
Pre-IPO | ||||||||||||||||
Transactions | ||||||||||||||||
Expected holding period | 0.25 years | 3 years | 2 – 4 years | |||||||||||||
Risk–free rate of return | 0.2 | % | 0.4 | % | 0.3% – 0.6 | % | ||||||||||
Expected dividend yield | 0 | % | 0 | % | 0.9 | % | ||||||||||
Expected volatility | 30 | % | 55 | % | 47.9 | % | ||||||||||
Discount for lack of marketability | 20 | % | 20 | % | 20 | % | ||||||||||
Equity-based compensation cost is recognized by amortizing the grant-date fair value of the equity-based awards, less estimated forfeitures, on a straight-line basis over the requisite service period of each award. During the years ended December 31, 2013, 2012 and 2011, approximately $20.2 million, $6.4 million, and $4.7 million, respectively, of compensation cost was recognized. During the years ended December 31, 2013, 2012 and 2011, approximately $20.2 million, $4.4 million, and $4.7 million, respectively, of compensation cost is included in general and administrative expenses in the accompanying consolidated and combined statements of operations. During the year ended December 31, 2012, approximately $2.0 million of compensation cost is included in restructuring expenses in the accompanying consolidated and combined statement of operations, as this cost related to an executive separation payment as a result of the Company’s and HVM’s restructuring (see Note 13). | ||||||||||||||||
As of December 31, 2013, there was $19.6 million of unrecognized compensation cost related to outstanding equity-based awards, which is expected to be recognized subsequent to December 31, 2013 over a weighted-average period of approximately 2.0 years. Total unrecognized compensation cost will be adjusted for future forfeitures. | ||||||||||||||||
Restricted stock award and restricted stock unit (collectively, “RSA/RSU”) activity during the years ended December 31, 2013, 2012 and 2011, after taking into account the conversion of Profit Units issued under HVM’s management incentive plan on November 12, 2013, was as follows: | ||||||||||||||||
Number of | Weighted- | |||||||||||||||
RSAs/RSUs | Average | |||||||||||||||
(in thousands) | Grant-Date | |||||||||||||||
Fair Value | ||||||||||||||||
per RSA/RSU(1) | ||||||||||||||||
Outstanding RSAs/RSUs—January 1, 2011 | 4,203 | $ | 5.52 | |||||||||||||
RSAs/RSUs granted in 2011 | 1,064 | $ | 6.9 | |||||||||||||
RSAs/RSUs forfeited in 2011 | (456 | ) | $ | 5.52 | ||||||||||||
Outstanding RSAs/RSUs—December 31, 2011 | 4,811 | $ | 5.83 | |||||||||||||
RSAs/RSUs granted in 2012 | 1,349 | $ | 9.47 | |||||||||||||
RSAs/RSUs forfeited in 2012 | (1,248 | ) | $ | 5.62 | ||||||||||||
RSAs/RSUs redeemed in 2012 | (96 | ) | $ | 5.52 | ||||||||||||
Outstanding RSAs/RSUs—December 31, 2012 | 4,816 | $ | 6.96 | |||||||||||||
RSAs/RSUs granted in 2013 | 535 | $ | 21.89 | |||||||||||||
RSAs/RSUs converted or accelerated in 2013 | (2,802 | ) | $ | 6.67 | ||||||||||||
RSAs/RSUs forfeited in 2013 | (520 | ) | $ | 5.76 | ||||||||||||
RSAs/RSUs redeemed in 2013 | (96 | ) | $ | 6.67 | ||||||||||||
Outstanding RSAs/RSUs—December 31, 2013 | 1,933 | $ | 12.02 | |||||||||||||
Vested RSAs/RSUs—December 31, 2013 | — | $ | — | |||||||||||||
Nonvested RSAs/RSUs—December 31, 2013 | 1,933 | $ | 12.02 | |||||||||||||
Vested RSAs/RSUs—December 31, 2012 | 1,532 | $ | 5.79 | |||||||||||||
Nonvested RSAs/RSUs—December 31, 2012 | 3,284 | $ | 7.65 | |||||||||||||
-1 | Valuation was performed contemporaneously with grants. | |||||||||||||||
In December 2010, HVM entered into agreements designed to incentivize and retain certain operations personnel whose duties include the oversight of multiple hotel properties. The agreements provide participants future payment upon a change of control transaction, generally defined as a sale of the Company or a substantial portion of its assets or operations. In March 2011, HVM allowed participants to elect to receive a one-time payment of a portion of the amount due under the agreements. Remaining payments prescribed by the agreements require that the participant remain employed upon a change of control transaction. In connection with the Pre-IPO Transactions, the Corporation assumed this liability upon its purchase of HVM’s net assets. As of December 31, 2013 and 2012, $4.2 million and $4.5 million, respectively, are included in accounts payable and accrued liabilities on the accompanying consolidated and combined balance sheets related to these agreements. | ||||||||||||||||
ESH Hospitality Inc [Member] | ' | |||||||||||||||
Equity-Based Compensation | ' | |||||||||||||||
15. EQUITY-BASED COMPENSATION | ||||||||||||||||
As of December 31, 2013, the Corporation and ESH REIT each maintain a long-term incentive plan (“LTIP”) under which the Corporation and ESH REIT may issue to eligible employees or directors restricted stock (i.e., Paired Share) awards, restricted stock (i.e., Paired Share) units or other share-based awards. The aggregate number of Paired Shares that may be made as awards under the LTIP’s shall not exceed 8.0 million, no more of which 4.0 million may be granted as incentive stock options. Each of the Corporation’s and ESH REIT’s LTIP has a share reserve of an equivalent number of shares of Corporation common stock and Class B common stock of ESH REIT, respectively. Prior to the Pre-IPO Transactions, HVM maintained a management incentive plan which provided for HVM employees and members of Holdings’ and Strategies Holdings’ boards of managers awards of restricted limited liability interests (“Profit Units”) in Holdings and Strategies Holdings. | ||||||||||||||||
On November 12, 2013, holders of outstanding Profit Units received an aggregate distribution of cash of approximately $2.4 million from Holdings and all remaining outstanding Profit Units were converted into restricted stock (i.e., Paired Share) awards. 80% of the restricted stock awards received in respect of the Profit Units were received with the same vesting schedules as the Profit Units and at their fair values. 20% of the restricted stock awards received in respect of the Profit Units were received with acceleration to their existing vesting schedules. As a result of this acceleration, ESH REIT incurred additional compensation cost of approximately $2.3 million. | ||||||||||||||||
Subsequent to the Offering, the fair value of equity-based awards on the date of grant is based on the closing price of a Paired Share on the date of grant. A portion of the grant date fair value is allocated to a share of common stock of the Corporation and a portion of the price allocated to a share of Class B common stock of ESH REIT. | ||||||||||||||||
Prior to the Offering, the fair value of equity-based awards on the date of grant was estimated using the Black-Scholes Merton model, using various assumptions regarding (a) the expected holding period, (b) the risk-free rate of return, (c) expected dividend yield on the underlying units, (d) the expected volatility in the fair value of ESH REIT’s and ESH Strategies’ equity, and (e) a discount for lack of marketability, and was calculated based on the grant agreement terms, which included thresholds for internal rate of return and recovery of Holdings’ and Strategies Holdings’ members’ initial equity investments. | ||||||||||||||||
The expected holding period represents the period of time that the Profit Units are expected to be outstanding. The units were assumed to remain outstanding until ESH REIT and ESH Strategies experienced a change in control of ownership or an initial public offering. The risk-free rate of return for periods approximating the expected holding period of the units was based on the U.S. constant maturity treasuries yield in effect at the grant date. A dividend yield was assumed based on ESH REIT’s and ESH Strategies’ historical dividend rate. Because ESH REIT’s and ESH Strategies’ equity was privately held and was not traded in an active market, ESH REIT and ESH Strategies used the historical volatility of the share values of publicly traded companies within similar industries as ESH REIT and ESH Strategies as a surrogate for the expected volatility of equity. The discount for lack of marketability was calculated for each expected holding period using a put-option Black-Scholes Merton model. The key assumptions used for the period from January 1, 2013 through the Pre-IPO Transactions and the years ended December 31, 2012 and 2011 were as follows: | ||||||||||||||||
Period from | Year Ended | Year Ended | ||||||||||||||
January 1, 2013 | December 31, | December 31, | ||||||||||||||
through the | 2012 | 2011 | ||||||||||||||
Pre-IPO | ||||||||||||||||
Transactions | ||||||||||||||||
Expected holding period | 0.25 years | 3 years | 2 – 4 years | |||||||||||||
Risk–free rate of return | 0.2 | % | 0.4 | % | 0.3% –0.6 | % | ||||||||||
Expected dividend yield | 0 | % | 0 | % | 0.9 | % | ||||||||||
Expected volatility | 30 | % | 55 | % | 47.9 | % | ||||||||||
Discount for lack of marketability | 20 | % | 20 | % | 20 | % | ||||||||||
Equity-based compensation cost is recognized by amortizing the grant-date fair value of the equity-based awards, less estimated forfeitures, on a straight-line basis over the requisite service period of each award. During the years ended December 31, 2013, 2012 and 2011, approximately $6.6 million, $6.4 million, and $4.7 million, respectively, of compensation cost was recognized. During the years ended December 31, 2013, 2012 and 2011, approximately $6.6 million, $4.4 million, and $4.7 million, respectively, of compensation cost is included in general and administrative expenses in the accompanying consolidated statements of operations. During the year ended December 31, 2012, approximately $2.0 million of compensation cost is included in restructuring expenses in the accompanying consolidated statement of operations, as this cost related to an executive separation payment as a result of ESH REIT’s and HVM’s restructuring (see Note 14). | ||||||||||||||||
As of December 31, 2013, there was $2.3 million of unrecognized compensation cost related to outstanding equity-based awards, which is expected to be recognized subsequent to December 31, 2013 over a weighted-average period of approximately 1.9 years. Total unrecognized compensation cost will be adjusted for future forfeitures. | ||||||||||||||||
Restricted stock award and restricted stock unit (collectively, “RSA/RSU”) activity during the years ended December 31, 2013, 2012 and 2011, after taking into account the conversion of Profit Units issued under HVM’s management incentive plan on November 12, 2013, was as follows: | ||||||||||||||||
Number of | Weighted- | |||||||||||||||
RSAs/ | Average | |||||||||||||||
RSUs (in | Grant-Date | |||||||||||||||
thousands) | Fair Value | |||||||||||||||
per RSA/ | ||||||||||||||||
RSU(1) | ||||||||||||||||
Outstanding RSAs/RSUs—January 1, 2011 | 4,203 | $ | 5.52 | |||||||||||||
RSAs/RSUs granted in 2011 | 1,064 | $ | 6.9 | |||||||||||||
RSAs/RSUs forfeited in 2011 | (456 | ) | $ | 5.52 | ||||||||||||
Outstanding RSAs/RSUs—December 31, 2011 | 4,811 | $ | 5.83 | |||||||||||||
RSAs/RSUs granted in 2012 | 1,349 | $ | 9.47 | |||||||||||||
RSAs/RSUs forfeited in 2012 | (1,248 | ) | $ | 5.62 | ||||||||||||
RSAs/RSUs redeemed in 2012 | (96 | ) | $ | 5.52 | ||||||||||||
Outstanding RSAs/RSUs—December 31, 2012 | 4,816 | $ | 6.96 | |||||||||||||
RSAs/RSUs granted in 2013 (2) | 185 | $ | 17.75 | |||||||||||||
RSAs/RSUs converted or accelerated in 2013 | (2,802 | ) | $ | 6.67 | ||||||||||||
RSAs/RSUs forfeited in 2013 | (520 | ) | $ | 5.76 | ||||||||||||
RSAs/RSUs redeemed in 2013 | (96 | ) | $ | 6.67 | ||||||||||||
Outstanding RSAs/RSUs—December 31, 2013 (2) | 1,583 | $ | 9.35 | |||||||||||||
Vested RSAs/RSUs—December 31, 2013 | — | $ | — | |||||||||||||
Nonvested RSAs/RSUs—December 31, 2013 | 1,583 | $ | 9.35 | |||||||||||||
Vested RSAs/RSUs—December 31, 2012 | 1,532 | $ | 5.79 | |||||||||||||
Nonvested RSAs/RSUs—December 31, 2012 | 3,284 | $ | 7.65 | |||||||||||||
-1 | Valuation was performed contemporaneously with grants. | |||||||||||||||
-2 | For the period from the Pre-IPO Transactions through December 31, 2013, the Corporation issued 349,850 restricted stock (i.e., Paired Share) units under which ESH REIT is a counterparty and will issue, and be compensated in cash for, 349,850 shares of Class B common stock of ESH REIT in future periods. | |||||||||||||||
In December 2010, HVM entered into agreements designed to incentivize and retain certain operations personnel whose duties include the oversight of multiple hotel properties. The agreements provide participants future payment upon a change of control transaction, generally defined as a sale of ESH REIT and ESH Strategies or a substantial portion of their assets or operations. In March 2011, HVM allowed participants to elect to receive a one-time payment of a portion of the amount due under the agreements. Remaining payments prescribed by the agreements require that the participant remain employed upon a change of control transaction. As of December 31, 2013 and 2012, $0 and $4.5 million, respectively, are included in accounts payable and accrued liabilities on the accompanying consolidated balance sheets related to these agreements; amounts owed are obligations of ESA Management and therefore are no longer recorded by ESH REIT subsequent to the Pre-IPO Transactions. |
Defined_Contribution_Benefit_P
Defined Contribution Benefit Plan | 12 Months Ended |
Dec. 31, 2013 | |
Defined Contribution Benefit Plan | ' |
15. DEFINED CONTRIBUTION BENEFIT PLAN | |
HVM had a savings plan that qualified under Section 401(k) of the Code for all employees meeting the eligibility requirements of the plan, and the plan was transferred to ESA Management as part of the Pre-IPO Transactions. The plan has an employer-matching contribution of 50% of the first 6% of an employee’s contribution, which vests over an employee’s initial five-year service period. The plan also provides for contributions up to 100% of eligible employee pretax salary, subject to the Code’s annual deferral limit of $17,500 and $17,000 during 2013 and 2012, respectively. Employer contributions, net of forfeitures, totaled approximately $1.4 million, $0.9 million and $1.0 million for the years ended December 31, 2013, 2012 and 2011, respectively. | |
ESH Hospitality Inc [Member] | ' |
Defined Contribution Benefit Plan | ' |
16. DEFINED CONTRIBUTION BENEFIT PLAN | |
HVM had a savings plan that qualified under Section 401(k) of the Code for all employees meeting the eligibility requirements of the plan, and the plan was transferred to ESA Management as part of the Pre-IPO Transactions. The plan has an employer-matching contribution of 50% of the first 6% of an employee’s contribution, which vests over an employee’s initial five-year service period. The plan also provides for contributions up to 100% of eligible employee pretax salary, subject to the Code’s annual deferral limit of $17,500 and $17,000 during 2013 and 2012, respectively. Employer contributions, net of forfeitures, totaled approximately $1.3 million, $0.9 million and $1.0 million for the period January 1, 2013 through the Pre-IPO Transactions and the years ended December 31, 2012 and 2011, respectively. |
Related_Party_Transactions
Related Party Transactions | 12 Months Ended |
Dec. 31, 2013 | |
Related Party Transactions | ' |
16. RELATED PARTY TRANSACTIONS | |
An affiliate of the Company’s Sponsors purchased approximately 794,000 Paired Shares as an underwriter in connection with the Offering and earned approximately $1.0 million in fees related to the transaction. | |
Investment funds of the Sponsors held 21,105 shares of the Corporation’s outstanding mandatorily redeemable preferred stock as of December 31, 2013. Additionally, investment funds of the Sponsors held approximately $37.2 million and approximately $110.0 million of the 2012 Mezzanine loans as of December 31, 2013 and 2012, respectively. | |
ESH Hospitality Inc [Member] | ' |
Related Party Transactions | ' |
12. RELATED PARTY TRANSACTIONS | |
Subsequent to the Pre-IPO Transactions, ESA Management, a subsidiary of the Corporation, incurs costs under a services agreement with ESH REIT for certain overhead services performed on ESH REIT’s behalf. The services relate to executive management (including the Chief Executive Officer, the Chief Financial Officer and the Chief Legal Officer), accounting, financial analysis, training and technology. For the period from the Pre-IPO Transactions through December 31, 2013, ESH REIT incurred expenses of approximately $1.1 million related to these shared costs, which are included in general and administrative expenses in the accompanying consolidated statement of operations for the year ended December 31, 2013. | |
ESH Strategies is the owner of the trademarks, “Extended Stay America, “Extended Stay Deluxe,” “Homestead Studio Suites,” “Studio Plus,” “Crossland,” “Extended Stay” and “Extended Stay Hotels” and prior to the Pre-IPO Transactions, licensed the use of the trademarks to ESH REIT’s subsidiaries, the Operating Lessees. The Operating Lessees licensed the trademarks under agreements with ESH Strategies, which provided for a trademark fee of 0.3% of revenues. Trademark fees under these agreements were approximately $3.0 million, $3.0 million and $2.8 million for the period from January 1, 2013 through the Pre-IPO Transactions, and for the years ended December 31, 2012 and 2011, respectively. | |
As of December 31, 2013, ESH REIT had an outstanding net receivable of approximately $25.8 million due from the Corporation and its subsidiaries, which is included in other assets in the accompanying consolidated balance sheet as of December 31, 2013. This amount includes receivables due from the Corporation and its subsidiaries outstanding at the time of the Pre-IPO Transactions, which accrue interest at 5.0% per annum, offset by payables due to the Corporation and its subsidiaries which occurred subsequent to the Pre-IPO Transactions. Additionally, ESH REIT has deferred rental revenue related to the operating lease agreements between ESH REIT and the Operating Lessees of approximately $38.8 million, which is included in accounts payable and accrued liabilities in the accompanying consolidated balance sheet as of December 31, 2013, and deferred rent receivable also related to the operating lease agreements between ESH REIT and the Operating Lessees of approximately $3.6 million,. | |
An affiliate of one of ESH REIT’s Sponsors purchased approximately 794,000 Paired Shares as an underwriter in connection with the Offering and earned approximately $1.0 million in fees related to the transaction. | |
Investment funds of the Sponsors held approximately $37.2 million and approximately $110.0 million of the 2012 Mezzanine Loans as of December 31, 2013 and 2012, respectively. |
Subsequent_Events
Subsequent Events | 12 Months Ended |
Dec. 31, 2013 | |
Subsequent Events | ' |
17. SUBSEQUENT EVENTS | |
On February 26, 2014, the board of directors of ESH REIT declared a pro rata cash distribution of $0.08 per share on its Class A common stock and Class B common stock with respect to the period commencing upon the completion of the Offering and ending on December 31, 2013, based on a distribution rate of $0.15 per Paired Share for a full quarter. The dividend is payable on March 26, 2014 to shareholders of record as of March 12, 2014. | |
ESH Hospitality Inc [Member] | ' |
Subsequent Events | ' |
17. SUBSEQUENT EVENTS | |
On February 26, 2014, the board of directors of ESH REIT declared a pro rata cash distribution of $0.08 per share on its Class A common stock and Class B common stock with respect to the period commencing upon the completion of the Offering and ending on December 31, 2013, based on a distribution rate of $0.15 per Paired Share for a full quarter. The dividend is payable on March 26, 2014 to shareholders of record as of March 12, 2014. |
SEC_Schedule_III_Real_Estate_a
SEC Schedule III, Real Estate and Accumulated Depreciation Disclosure | 12 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dec. 31, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Real Estate And Accumulated Depreciation Disclosure [Abstract] | ' | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SEC Schedule III, Real Estate and Accumulated Depreciation Disclosure | ' | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Extended Stay America, Inc. and Subsidiaries | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Consolidated and Combined | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule III—Real Estate and Accumulated Depreciation as of December 31, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(dollars in thousands) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Initial Cost | Cost Capitalized Subsequent to | Gross Amount Carried at Close of | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisition | Period December 31, 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Site | Description | Location | Encumbrances | Land | Building | FF&E | Land and | Building and | FF&E | Land and | Building and | FF&E | Total | Accumulated | Date | Date of | Depreciable | ||||||||||||||||||||||||||||||||||||||||||||||||
No | Improvements | Improvements | Improvements | Improvements | -5 | Depreciation | Acquired | Construction | Lives | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(Years) (3) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Hotel Properties: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9857 | Anchorage—Downtown | Anchorage, | (1 | ) | 723 | 8,791 | 137 | 54 | 609 | 771 | 777 | 9,400 | 908 | 11,085 | (1,092 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
AK | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9853 | Anchorage—Midtown | Anchorage, | (1 | ) | 2,600 | 20,740 | 240 | 45 | 625 | 1,235 | 2,645 | 21,365 | 1,475 | 25,485 | (2,156 | ) | 10/8/10 | 2004 | 45 | ||||||||||||||||||||||||||||||||||||||||||||||
AK | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9858 | Fairbanks—Old Airport Way | Fairbanks , | (1 | ) | 2,978 | 12,016 | 98 | 78 | 462 | 761 | 3,056 | 12,478 | 859 | 16,393 | (1,443 | ) | 10/8/10 | 2001 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
AK | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9859 | Juneau—Shell Simmons Drive | Juneau, AK | (1 | ) | 2,979 | 12,135 | 132 | 68 | 538 | 770 | 3,047 | 12,673 | 902 | 16,622 | (1,435 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
25 | Birmingham—Inverness | Birmingham, | (1 | ) | 359 | 688 | 33 | 27 | 43 | 250 | 386 | 731 | 283 | 1,400 | (220 | ) | 10/8/10 | 1996 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
AL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9600 | Birmingham—Perimeter Park South | Birmingham, | (1 | ) | 1,737 | 3,218 | 53 | 44 | 65 | 359 | 1,781 | 3,283 | 412 | 5,476 | (550 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
AL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
27 | Birmingham—Wildwood | Birmingham, | (1 | ) | 385 | 1,890 | 33 | 41 | (98 | ) | 274 | 426 | 1,792 | 307 | 2,525 | (347 | ) | 10/8/10 | 1996 | 26 | |||||||||||||||||||||||||||||||||||||||||||||
AL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
123 | Huntsville—U.S. Space and Rocket Center | Huntsville, | (1 | ) | 770 | 5,385 | 39 | 56 | 143 | 247 | 826 | 5,528 | 286 | 6,640 | (749 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
AL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
155 | Mobile—Spring Hill | Mobile, AL | (1 | ) | 1,185 | 7,479 | 41 | 53 | 194 | 193 | 1,238 | 7,673 | 234 | 9,145 | (971 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
23 | Montgomery—Carmichael Rd. | Montgomery, | (1 | ) | 1,045 | — | 35 | 74 | 27 | 180 | 1,119 | 27 | 215 | 1,361 | (213 | ) | 10/8/10 | 1996 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
AL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
124 | Montgomery—Eastern Blvd. | Montgomery, | (1 | ) | 600 | 4,231 | 44 | 59 | 288 | 599 | 659 | 4,519 | 643 | 5,821 | (844 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
AL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
145 | Little Rock—West | Little Rock, | (1 | ) | 1,630 | 2,916 | 46 | 47 | 74 | 220 | 1,677 | 2,990 | 266 | 4,933 | (456 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
AR | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
51 | Little Rock—West Little Rock | Little Rock, | (1 | ) | 1,708 | 1,931 | 39 | 55 | 60 | 238 | 1,763 | 1,991 | 277 | 4,031 | (377 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
AR | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6110 | Fayetteville—Springdale | Springdale, | (1 | ) | 1,460 | — | 55 | 90 | 245 | 250 | 1,550 | 245 | 305 | 2,100 | (195 | ) | 10/8/10 | 2001 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
AR | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
317 | Phoenix—Mesa | Mesa, AZ | (1 | ) | 1,098 | 2,347 | 38 | 42 | 94 | 345 | 1,140 | 2,441 | 383 | 3,964 | (393 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
9601 | Phoenix—Mesa | Mesa, AZ | (1 | ) | 1,305 | 2,589 | 44 | 8 | 96 | 400 | 1,313 | 2,685 | 444 | 4,442 | (461 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
414 | Phoenix—Peoria | Peoria, AZ | (1 | ) | 1,229 | 3,741 | 38 | 32 | 53 | 201 | 1,261 | 3,794 | 239 | 5,294 | (472 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
316 | Phoenix—Airport | Phoenix, AZ | (1 | ) | 1,764 | 408 | 38 | 52 | 445 | 524 | 1,816 | 853 | 562 | 3,231 | (491 | ) | 10/8/10 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9803 | Phoenix—Airport—E. Oak St. | Phoenix, AZ | (1 | ) | 1,623 | 1,109 | 57 | 40 | 79 | 391 | 1,663 | 1,188 | 448 | 3,299 | (375 | ) | 10/8/10 | 1997 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
9837 | Phoenix—Biltmore | Phoenix, AZ | (1 | ) | 1,191 | 1,372 | 50 | 64 | 98 | 373 | 1,255 | 1,470 | 423 | 3,148 | (325 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
902 | Phoenix—Chandler | Phoenix, AZ | (1 | ) | 1,130 | 2,983 | 39 | 30 | 78 | 226 | 1,160 | 3,061 | 265 | 4,486 | (435 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
9801 | Phoenix—Chandler—E. Chandler Blvd. | Phoenix, AZ | (1 | ) | 1,745 | 3,307 | 49 | 61 | 115 | 388 | 1,806 | 3,422 | 437 | 5,665 | (534 | ) | 10/8/10 | 1998 | 34 | ||||||||||||||||||||||||||||||||||||||||||||||
8515 | Phoenix—Deer Valley | Phoenix, AZ | (1 | ) | 945 | 2,092 | 39 | 48 | 92 | 296 | 993 | 2,184 | 335 | 3,512 | (387 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
9802 | Phoenix—Metro—Black Canyon Highway | Phoenix, AZ | (1 | ) | 1,378 | 1,610 | 49 | 77 | 109 | 464 | 1,455 | 1,719 | 513 | 3,687 | (452 | ) | 10/8/10 | 1998 | 34 | ||||||||||||||||||||||||||||||||||||||||||||||
9602 | Phoenix—Metro—Dunlap Ave. | Phoenix, AZ | (1 | ) | 2,071 | — | 44 | 47 | 55 | 183 | 2,118 | 55 | 227 | 2,400 | (172 | ) | 10/8/10 | 1996 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
9800 | Phoenix—Midtown | Phoenix, AZ | (1 | ) | 1,195 | 3,918 | 59 | 30 | 243 | 504 | 1,225 | 4,161 | 563 | 5,949 | (632 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
851 | Phoenix—West | Phoenix, AZ | (1 | ) | 1,951 | — | 44 | 37 | 123 | 170 | 1,988 | 123 | 214 | 2,325 | (269 | ) | 10/8/10 | 1998 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
9838 | Phoenix—Scottsdale | Scottsdale, | (1 | ) | 1,655 | 3,691 | 46 | 66 | 266 | 277 | 1,721 | 3,957 | 323 | 6,001 | (516 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
AZ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
942 | Phoenix—Scottsdale—North | Scottsdale, | (1 | ) | 1,476 | 4,266 | 43 | 23 | 76 | 272 | 1,499 | 4,342 | 315 | 6,156 | (607 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
AZ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9604 | Phoenix—Scottsdale—Old Town | Scottsdale, | (1 | ) | 1,605 | 2,564 | 43 | 35 | 479 | 709 | 1,640 | 3,043 | 752 | 5,435 | (794 | ) | 10/8/10 | 1995 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||
AZ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9603 | Phoenix—Airport—Tempe | Tempe, AZ | (1 | ) | 1,228 | 3,249 | 46 | 43 | 197 | 340 | 1,271 | 3,446 | 386 | 5,103 | (505 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
979 | Tucson—Butterfield Drive | Tucson, AZ | (1 | ) | 1,133 | 1,098 | 39 | 19 | 39 | 184 | 1,152 | 1,137 | 223 | 2,512 | (320 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
977 | Tucson—Grant Road | Tucson, AZ | (1 | ) | 1,780 | 5,364 | 43 | 40 | 90 | 280 | 1,820 | 5,454 | 323 | 7,597 | (749 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
8621 | Oakland—Alameda | Alameda, | (1 | ) | 5,165 | 9,134 | 57 | 61 | 546 | 703 | 5,226 | 9,680 | 760 | 15,666 | (1,235 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8561 | Oakland—Alameda Airport | Alameda, | (1 | ) | 3,197 | 3,067 | 55 | 31 | 487 | 792 | 3,228 | 3,554 | 847 | 7,629 | (542 | ) | 10/8/10 | 1999 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8718 | San Jose—Santa Clara | Alviso, CA | (1 | ) | 5,036 | 2,681 | 64 | 109 | 396 | 497 | 5,145 | 3,077 | 561 | 8,783 | (616 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
8738 | Orange County—Anaheim Convention Center | Anaheim, | (1 | ) | 4,439 | 3,574 | 73 | 49 | 556 | 768 | 4,488 | 4,130 | 841 | 9,459 | (815 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8850 | Orange County—Anaheim Hills | Anaheim, | (1 | ) | 4,779 | 2,040 | 98 | 38 | 558 | 558 | 4,817 | 2,598 | 656 | 8,071 | (591 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
916 | Los Angeles – Arcadia | Arcadia, CA | (1 | ) | 4,577 | 3,647 | 45 | 59 | 508 | 788 | 4,636 | 4,155 | 833 | 9,624 | (650 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
919 | Bakersfield—California Avenue | Bakersfield, | (1 | ) | 1,186 | 2,153 | 43 | 74 | 535 | 699 | 1,260 | 2,688 | 742 | 4,690 | (587 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9854 | Bakersfield—Chester Lane | Bakersfield, | (1 | ) | 1,002 | 4,514 | 142 | 34 | 259 | 509 | 1,036 | 4,773 | 651 | 6,460 | (570 | ) | 10/8/10 | 2005 | 45 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8806 | San Francisco—Belmont | Belmont, CA | (1 | ) | 2,910 | 7,236 | 103 | 47 | 348 | 509 | 2,957 | 7,584 | 612 | 11,153 | (952 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
9618 | Orange County—Brea | Brea, CA | (1 | ) | 5,199 | 4,778 | 50 | 75 | 774 | 919 | 5,274 | 5,552 | 969 | 11,795 | (1,099 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
8754 | Los Angeles—Burbank Airport | Burbank, CA | (1 | ) | 6,120 | 9,690 | 106 | 50 | 619 | 807 | 6,170 | 10,309 | 913 | 17,392 | (1,141 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
8831 | San Diego—Carlsbad Village by the Sea | Carlsbad, CA | (1 | ) | 4,783 | 7,618 | 96 | 63 | 351 | 564 | 4,846 | 7,969 | 660 | 13,475 | (1,043 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
8931 | Los Angeles—Carson | Carson, CA | (1 | ) | 5,430 | 2,173 | 138 | 82 | 324 | 436 | 5,512 | 2,497 | 574 | 8,583 | (558 | ) | 10/8/10 | 2004 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
8852 | Los Angeles—Chino Valley | Chino, CA | (1 | ) | 1,288 | 3,297 | 108 | 34 | 365 | 697 | 1,322 | 3,662 | 805 | 5,789 | (690 | ) | 10/8/10 | 2004 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
9619 | Orange County—Cypress | Cypress, | (1 | ) | 5,543 | 4,484 | 59 | 53 | 590 | 879 | 5,596 | 5,074 | 938 | 11,608 | (748 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8574 | Dublin—Hacienda Dr. | Dublin, CA | (1 | ) | 3,377 | 4,243 | 52 | 46 | 402 | 573 | 3,423 | 4,645 | 625 | 8,693 | (747 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9615 | Los Angeles—LAX Airport—El Segundo | El Segundo, | (1 | ) | 9,922 | 5,598 | 68 | 122 | 655 | 903 | 10,044 | 6,253 | 971 | 17,268 | (969 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8863 | Sacramento—Elk Grove | Elk Grove, | (1 | ) | 941 | 2,290 | 89 | 42 | 108 | 318 | 983 | 2,398 | 407 | 3,788 | (370 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8916 | Fairfield—Napa Valley | Fairfield, | (1 | ) | 1,490 | 6,066 | 135 | 38 | 159 | 482 | 1,528 | 6,225 | 617 | 8,370 | (687 | ) | 10/8/10 | 2004 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9605 | Fremont—Fremont Blvd. South | Fremont, | (1 | ) | 2,928 | 5,364 | 56 | 87 | 451 | 853 | 3,015 | 5,815 | 909 | 9,739 | (1,025 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
150 | Fremont—Newark | Fremont, | (1 | ) | 7,370 | 6,048 | 101 | 266 | 987 | 1,247 | 7,636 | 7,035 | 1,348 | 16,019 | (1,158 | ) | 10/8/10 | 1999 | 38-41 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8654 | Fremont—Warm Springs | Fremont, | (1 | ) | 5,114 | 1,271 | 58 | 64 | 461 | 562 | 5,178 | 1,732 | 620 | 7,530 | (503 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
486 | Fresno—North | Fresno, CA | (1 | ) | 1,988 | 6,753 | 43 | 58 | 493 | 566 | 2,046 | 7,246 | 609 | 9,901 | (1,003 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
8525 | Fresno—West | Fresno, CA | (1 | ) | 1,231 | 1,867 | 42 | 3 | 64 | 160 | 1,234 | 1,931 | 202 | 3,367 | (434 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
308 | Los Angeles—South | Gardena, | (1 | ) | 3,977 | 3,909 | 51 | 73 | 545 | 799 | 4,050 | 4,454 | 850 | 9,354 | (843 | ) | 10/8/10 | 1998 | 28 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9614 | Los Angeles—Glendale | Glendale, | (1 | ) | 4,689 | 5,746 | 55 | 22 | 355 | 647 | 4,711 | 6,101 | 702 | 11,514 | (759 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
494 | Orange County—Huntington Beach | Huntington | (1 | ) | 4,499 | 5,131 | 38 | 41 | 313 | 588 | 4,540 | 5,444 | 626 | 10,610 | (643 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
Beach, CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9620 | Orange County—Irvine Spectrum | Irvine, CA | (1 | ) | 7,355 | 5,703 | 54 | 90 | 644 | 885 | 7,445 | 6,347 | 939 | 14,731 | (922 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
355 | Los Angeles—La Mirada | La Mirada, | (1 | ) | 3,681 | 2,557 | 39 | 56 | 359 | 648 | 3,737 | 2,916 | 687 | 7,340 | (449 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
396 | Orange County—Lake Forest | Lake | (1 | ) | 5,530 | 2,182 | 43 | 73 | 515 | 591 | 5,603 | 2,697 | 634 | 8,934 | (608 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
Forest, CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
931 | Livermore—Airway Blvd. | Livermore, | (1 | ) | 2,553 | 3,576 | 44 | 30 | 184 | 489 | 2,583 | 3,760 | 533 | 6,876 | (512 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
932 | Los Angeles—Long Beach Airport | Long | (1 | ) | 5,626 | 6,872 | 47 | 77 | 545 | 664 | 5,703 | 7,417 | 711 | 13,831 | (1,027 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
Beach, CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8581 | Los Angeles—LAX Airport | Los | (1 | ) | 4,770 | 7,879 | 56 | 42 | 582 | 789 | 4,812 | 8,461 | 845 | 14,118 | (988 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
Angeles, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
898 | San Jose—Milpitas | Milpitas, | (1 | ) | 6,602 | 4,064 | 51 | 180 | 547 | 871 | 6,782 | 4,611 | 922 | 12,315 | (705 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9606 | San Jose—Milpitas—McCarthy Ranch | Milpitas, | (1 | ) | 6,844 | 7,392 | 57 | 86 | 688 | 1,144 | 6,930 | 8,080 | 1,201 | 16,211 | (1,434 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9616 | Los Angeles—Monrovia | Monrovia, | (1 | ) | 3,884 | 4,929 | 57 | 73 | 630 | 822 | 3,957 | 5,559 | 879 | 10,395 | (746 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8546 | San Jose—Morgan Hill | Morgan | (1 | ) | 4,283 | 2,018 | 36 | 41 | 226 | 458 | 4,324 | 2,244 | 494 | 7,062 | (377 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
Hill, CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9607 | San Jose—Mountain View | Mountain | (1 | ) | 6,657 | 4,458 | 47 | 58 | 435 | 869 | 6,715 | 4,893 | 916 | 12,524 | (974 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
View, CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8750 | Orange County—John Wayne Airport | Newport | (1 | ) | 6,881 | 10,663 | 98 | 34 | 531 | 702 | 6,915 | 11,194 | 800 | 18,909 | (1,372 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
Beach, CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9011 | Los Angeles—Northridge | Northridge, | (1 | ) | 5,167 | 5,391 | 163 | 97 | 402 | 621 | 5,264 | 5,793 | 784 | 11,841 | (703 | ) | 10/8/10 | 2005 | 45 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8644 | Oakland—Emeryville | Oakland, | (1 | ) | 3,927 | 9,132 | 117 | 104 | 431 | 661 | 4,031 | 9,563 | 778 | 14,372 | (1,224 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
951 | San Diego—Oceanside | Oceanside, | (1 | ) | 4,271 | 5,999 | 43 | 75 | 356 | 599 | 4,346 | 6,355 | 642 | 11,343 | (756 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
911 | Los Angeles—Ontario Airport | Ontario, CA | (1 | ) | 1,639 | 6,138 | 46 | 51 | 620 | 659 | 1,690 | 6,758 | 705 | 9,153 | (989 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
8808 | Orange County—Katella Ave. | Orange, CA | (1 | ) | 3,976 | 5,704 | 74 | 43 | 634 | 644 | 4,019 | 6,338 | 718 | 11,075 | (952 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
8828 | Palm Springs—Airport | Palm | (1 | ) | 1,955 | 3,506 | 98 | 51 | 364 | 593 | 2,006 | 3,870 | 691 | 6,567 | (649 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
Springs, CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
361 | Pleasant Hill—Buskirk Ave. | Pleasant | (1 | ) | 3,786 | 7,754 | 44 | 66 | 413 | 607 | 3,852 | 8,167 | 651 | 12,670 | (1,066 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
Hill, CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9839 | Pleasanton—Chabot Dr. | Pleasanton, | (1 | ) | 3,039 | 5,910 | 55 | 32 | 561 | 762 | 3,071 | 6,471 | 817 | 10,359 | (1,034 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
421 | Sacramento—Point East Dr. | Rancho | (1 | ) | 1,313 | 577 | 45 | 13 | 147 | 210 | 1,326 | 724 | 255 | 2,305 | (288 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
Cordova, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
903 | Sacramento—White Rock Rd. | Rancho | (1 | ) | 1,301 | 2,717 | 47 | 44 | 324 | 624 | 1,345 | 3,041 | 671 | 5,057 | (515 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
Cordova, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8724 | Richmond—Hilltop Mall | Richmond, | (1 | ) | 2,232 | 4,124 | 51 | 52 | 250 | 558 | 2,284 | 4,374 | 609 | 7,267 | (696 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
309 | Sacramento—Roseville | Roseville, | (1 | ) | 1,125 | 5,233 | 45 | 54 | 263 | 585 | 1,179 | 5,496 | 630 | 7,305 | (639 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
939 | Sacramento—Arden Way | Sacramento, | (1 | ) | 888 | 2,349 | 45 | 101 | 265 | 553 | 989 | 2,614 | 598 | 4,201 | (633 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
936 | Sacramento—Northgate | Sacramento, | (1 | ) | 932 | 2,359 | 44 | 166 | 406 | 564 | 1,098 | 2,765 | 608 | 4,471 | (628 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9608 | Sacramento—South Natomas | Sacramento, | (1 | ) | 1,460 | 823 | 51 | 38 | 385 | 823 | 1,498 | 1,208 | 874 | 3,580 | (291 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9609 | San Francisco—San Carlos | San Carlos, | (1 | ) | 4,233 | 5,299 | 49 | 62 | 445 | 755 | 4,295 | 5,744 | 804 | 10,843 | (941 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8573 | San Diego—Hotel Circle | San Diego, | (1 | ) | 6,893 | 9,935 | 68 | 110 | 804 | 1,179 | 7,003 | 10,739 | 1,247 | 18,989 | (1,444 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8787 | San Diego—Mission Valley—Stadium | San Diego, | (1 | ) | 6,978 | 1,797 | 85 | 33 | 448 | 576 | 7,011 | 2,245 | 661 | 9,917 | (575 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9622 | San Diego/Mission Valley | San Diego, | (1 | ) | 5,371 | 5,639 | 49 | 61 | 644 | 1,050 | 5,432 | 6,283 | 1,099 | 12,814 | (1,207 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
974 | Los Angeles—San Dimas | San Dimas, | (1 | ) | 4,736 | 991 | 42 | 46 | 499 | 584 | 4,782 | 1,490 | 626 | 6,898 | (527 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9840 | San Jose—Airport | San Jose, | (1 | ) | 8,118 | 5,912 | 75 | 85 | 704 | 992 | 8,203 | 6,616 | 1,067 | 15,886 | (1,155 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9610 | San Jose—Downtown | San Jose, | (1 | ) | 6,480 | 6,070 | 53 | 82 | 725 | 999 | 6,562 | 6,795 | 1,052 | 14,409 | (1,174 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8722 | San Jose Edenvale- North | San Jose, | (1 | ) | 5,087 | 3,649 | 56 | 26 | 432 | 632 | 5,113 | 4,081 | 688 | 9,882 | (750 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8747 | San Jose Edenvale- South | San Jose, | (1 | ) | 5,359 | 3,832 | 83 | 59 | 468 | 737 | 5,418 | 4,300 | 820 | 10,538 | (607 | ) | 10/8/10 | 2000 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9611 | San Francisco—San Mateo—SFO | San Mateo, | (1 | ) | 7,369 | 6,704 | 50 | 50 | 498 | 828 | 7,419 | 7,202 | 878 | 15,499 | (1,219 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9855 | San Rafael—Francisco Blvd. East | San Rafael, | (1 | ) | 3,129 | 13,822 | 378 | 50 | 309 | 496 | 3,179 | 14,131 | 874 | 18,184 | (1,264 | ) | 10/8/10 | 2007 | 47 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8743 | San Ramon—Bishop Ranch—East | San Ramon, | (1 | ) | 3,721 | 5,226 | 59 | 57 | 395 | 635 | 3,778 | 5,621 | 694 | 10,093 | (876 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9612 | San Ramon—Bishop Ranch – West | San Ramon, | (1 | ) | 3,098 | 2,886 | 55 | 63 | 527 | 900 | 3,161 | 3,413 | 955 | 7,529 | (856 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
981 | Santa Barbara—Calle Real | Santa | (1 | ) | 3,301 | 8,709 | 41 | 91 | 524 | 506 | 3,392 | 9,233 | 547 | 13,172 | (1,173 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
Barbara, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8584 | Santa Rosa—North | Santa Rosa, | (1 | ) | 3,053 | 6,086 | 46 | 53 | 264 | 441 | 3,106 | 6,350 | 487 | 9,943 | (772 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
976 | Santa Rosa—South | Santa Rosa, | (1 | ) | 1,592 | 4,998 | 41 | 41 | 334 | 649 | 1,633 | 5,332 | 690 | 7,655 | (835 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8855 | Los Angeles—Simi Valley | Simi Valley, | (1 | ) | 3,088 | 7,175 | 113 | 40 | 469 | 561 | 3,128 | 7,644 | 674 | 11,446 | (994 | ) | 10/8/10 | 2004 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9621 | San Diego—Sorrento Mesa | Sorrento | (1 | ) | 6,441 | 6,020 | 49 | 169 | 409 | 826 | 6,610 | 6,429 | 875 | 13,914 | (1,154 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
Mesa, CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
854 | Los Angeles—Valencia | Stevenson | (1 | ) | 9,414 | — | 20 | 58 | 459 | 601 | 9,472 | 459 | 621 | 10,552 | (333 | ) | 10/8/10 | 2000 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Ranch, CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8794 | Stockton—March Lane | Stockton, CA | (1 | ) | 2,299 | 3,558 | 55 | 69 | 306 | 525 | 2,368 | 3,864 | 580 | 6,812 | (600 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
9613 | San Jose—Sunnyvale | Sunnyvale, | (1 | ) | 6,051 | 5,019 | 50 | 35 | 562 | 902 | 6,086 | 5,581 | 952 | 12,619 | (1,066 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8844 | Temecula—Wine Country | Temecula, CA | (1 | ) | 1,489 | 8,153 | 79 | 42 | 467 | 648 | 1,531 | 8,620 | 727 | 10,878 | (1,099 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
9617 | Los Angeles—Torrance—Del Amo Circle | Torrance , CA | (1 | ) | 5,953 | 4,361 | 78 | 72 | 549 | 973 | 6,025 | 4,910 | 1,051 | 11,986 | (766 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
356 | Los Angeles—Torrance | Torrance, CA | (1 | ) | 3,761 | 6,296 | 43 | 52 | 633 | 646 | 3,813 | 6,929 | 689 | 11,431 | (1,004 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
8523 | Los Angeles—Torrance Harbor Gateway | Torrance, CA | (1 | ) | 4,625 | 4,747 | 49 | 47 | 520 | 596 | 4,672 | 5,267 | 645 | 10,584 | (833 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
8881 | Stockton—Tracy | Tracy, CA | (1 | ) | 2,344 | 3,434 | 96 | 68 | 284 | 519 | 2,412 | 3,718 | 615 | 6,745 | (600 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
8594 | Union City—Dyer St. | Union City, | (1 | ) | 2,907 | 6,359 | 51 | 142 | 573 | 772 | 3,049 | 6,932 | 823 | 10,804 | (897 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8795 | Sacramento—Vacaville | Vacaville, CA | (1 | ) | 809 | 3,179 | 76 | 62 | 159 | 306 | 871 | 3,338 | 382 | 4,591 | (449 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
8986 | Sacramento—West Sacramento | West | (1 | ) | 1,292 | 3,395 | 134 | 47 | 20 | 354 | 1,339 | 3,415 | 488 | 5,242 | (491 | ) | 10/8/10 | 2004 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
Sacramento, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8580 | Los Angeles—Woodland Hills | Woodland | (1 | ) | 5,452 | 7,561 | 69 | 52 | 569 | 882 | 5,504 | 8,130 | 951 | 14,585 | (992 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
Hills , CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
8821 | Orange County—Yorba Linda | Yorba Linda, | (1 | ) | 3,443 | 2,020 | 106 | 50 | 373 | 553 | 3,493 | 2,393 | 659 | 6,545 | (566 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
CA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7513 | Denver—Airport—Aurora | Aurora, CO | (1 | ) | 1,645 | 917 | 43 | 10 | 67 | 97 | 1,655 | 984 | 140 | 2,779 | (284 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
9623 | Denver—Aurora | Aurora, CO | (1 | ) | 2,415 | 2,958 | 48 | 36 | 115 | 342 | 2,451 | 3,073 | 390 | 5,914 | (485 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
9804 | Denver—Aurora | Aurora, CO | (1 | ) | 2,706 | 6,047 | 65 | 93 | 356 | 345 | 2,799 | 6,403 | 410 | 9,612 | (795 | ) | 10/8/10 | 1997 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
7502 | Colorado Springs—Airport | Colorado | (1 | ) | 2,134 | 1,870 | 43 | 66 | 98 | 210 | 2,200 | 1,968 | 253 | 4,421 | (465 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
Springs, CO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
311 | Colorado Springs—West | Colorado | (1 | ) | 3,338 | 1,325 | 41 | 90 | 60 | 219 | 3,428 | 1,385 | 260 | 5,073 | (294 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
Springs, CO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9627 | Denver—Tech Center—North | Denver, CO | (1 | ) | 2,365 | 649 | 49 | 63 | 358 | 754 | 2,428 | 1,007 | 803 | 4,238 | (335 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
307 | Denver—Tech Center South | Englewood, | (1 | ) | 1,714 | 978 | 46 | 89 | 65 | 175 | 1,803 | 1,043 | 221 | 3,067 | (266 | ) | 10/8/10 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
CO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9626 | Denver—Tech Center South—Inverness | Englewood, | (1 | ) | 2,941 | 1,340 | 46 | 134 | 97 | 285 | 3,075 | 1,437 | 331 | 4,843 | (364 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
CO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
885 | Denver—Cherry Creek | Glendale, CO | (1 | ) | 1,619 | 2,410 | 42 | 15 | 99 | 156 | 1,634 | 2,509 | 198 | 4,341 | (509 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
9624 | Denver—Cherry Creek | Glendale, CO | (1 | ) | 1,856 | 2,713 | 40 | 111 | 259 | 454 | 1,967 | 2,972 | 494 | 5,433 | (467 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
9805 | Denver—Tech Center—Central | Greenwood | (1 | ) | 2,392 | 1,286 | 51 | 54 | 516 | 785 | 2,446 | 1,802 | 836 | 5,084 | (411 | ) | 10/8/10 | 1997 | 34 | ||||||||||||||||||||||||||||||||||||||||||||||
Village, CO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9625 | Denver—Tech Center South—Greenwood Village | Greenwood | (1 | ) | 1,767 | 2,278 | 110 | 93 | 105 | 265 | 1,860 | 2,383 | 375 | 4,618 | (427 | ) | 10/8/10 | 2003 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
Village, CO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
901 | Denver—Lakewood South | Lakewood, | (1 | ) | 2,338 | 3,348 | 43 | 54 | 400 | 630 | 2,392 | 3,748 | 673 | 6,813 | (546 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
CO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
994 | Denver—Lakewood West | Lakewood, | (1 | ) | 1,939 | 1,031 | 46 | 75 | 268 | 197 | 2,014 | 1,299 | 243 | 3,556 | (325 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
CO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7568 | Denver—Park Meadows | Lone Tree, | (1 | ) | 1,578 | 3,467 | 78 | 76 | 127 | 406 | 1,654 | 3,594 | 484 | 5,732 | (492 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
CO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7508 | Denver—Thornton | Thornton, CO | (1 | ) | 1,874 | 1,238 | 46 | 18 | 73 | 274 | 1,892 | 1,311 | 320 | 3,523 | (388 | ) | 10/8/10 | 1999 | 24 | ||||||||||||||||||||||||||||||||||||||||||||||
7527 | Denver—Westminster | Westminster, | (1 | ) | 2,779 | 4,683 | 49 | 124 | 217 | 525 | 2,903 | 4,900 | 574 | 8,377 | (589 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
CO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1015 | Hartford—Farmington | Farmington, | (1 | ) | 1,080 | 6,003 | 65 | 64 | 63 | 279 | 1,144 | 6,066 | 344 | 7,554 | (720 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
CT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1116 | Hartford—Manchester | Manchester, | (1 | ) | 1,002 | 6,723 | 67 | 57 | 503 | 659 | 1,059 | 7,226 | 726 | 9,011 | (902 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
CT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1122 | Hartford—Meriden | Meriden, CT | (1 | ) | 687 | 6,207 | 81 | 65 | 408 | 694 | 752 | 6,615 | 775 | 8,142 | (876 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
9628 | Norwalk—Stamford | Norwalk, CT | (1 | ) | 2,866 | 12,533 | 64 | 71 | 740 | 997 | 2,937 | 13,273 | 1,061 | 17,271 | (1,659 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
9629 | Shelton—Fairfield County | Shelton, CT | (1 | ) | 2,001 | 11,314 | 60 | 61 | 815 | 988 | 2,062 | 12,129 | 1,048 | 15,239 | (1,593 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
1250 | Ottawa | Ottawa, ON, | (1 | ) | 993 | 34,014 | 293 | 46 | (1,821 | ) | 1,239 | 1,039 | 32,193 | 1,532 | 34,764 | (2,887 | ) | 10/8/10 | 1959 | 49 | |||||||||||||||||||||||||||||||||||||||||||||
Canada | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1252 | St. John’s—Downtown | St. John’s, | (1 | ) | 672 | 9,636 | 149 | 33 | 140 | 554 | 705 | 9,776 | 703 | 11,184 | (1,027 | ) | 10/8/10 | 1966 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
Newfoundland | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
, Canada | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1251 | Toronto—Vaughan | Vaughan | (1 | ) | 11,047 | 16,011 | 102 | 181 | 217 | 1,838 | 11,228 | 16,228 | 1,940 | 29,396 | (2,600 | ) | 10/8/10 | 1990 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||
Ontario, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Canada | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9630 | Newark—Christiana—Wilmington | Newark, DE | (1 | ) | 1,473 | 7,617 | 61 | 96 | 319 | 691 | 1,569 | 7,936 | 752 | 10,257 | (951 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
9634 | Orlando—Altamonte Springs | Altamonte | (1 | ) | 5,421 | — | 25 | 73 | 151 | 278 | 5,494 | 151 | 303 | 5,948 | (164 | ) | 10/8/10 | 1998 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Springs, FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9637 | Boca Raton—Commerce | Boca Raton, | (1 | ) | 5,920 | 3,219 | 56 | 64 | 530 | 693 | 5,984 | 3,749 | 749 | 10,482 | (577 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9643 | Tampa—Brandon | Brandon, FL | (1 | ) | 3,709 | 3,540 | 696 | 186 | 303 | 544 | 3,895 | 3,843 | 1,240 | 8,978 | (366 | ) | 12/13/12 | 1997 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
303 | St. Petersburg—Clearwater—Airport | Clearwater , | (1 | ) | 1,951 | 3,062 | 39 | 54 | 523 | 588 | 2,005 | 3,585 | 627 | 6,217 | (642 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9644 | St. Petersburg—Clearwater | Clearwater, | (1 | ) | 1,679 | 2,926 | 489 | 106 | 296 | 466 | 1,785 | 3,222 | 955 | 5,962 | (313 | ) | 12/13/12 | 1997 | 22 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9642 | Fort Lauderdale—Plantation | Davie, FL | (1 | ) | 5,014 | 3,117 | 492 | 95 | 43 | 231 | 5,109 | 3,160 | 723 | 8,992 | (294 | ) | 12/13/12 | 1997 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
1564 | Daytona Beach—International Speedway | Daytona | (1 | ) | 987 | 3,972 | 45 | 64 | 78 | 192 | 1,051 | 4,050 | 237 | 5,338 | (494 | ) | 10/8/10 | 1998 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
Beach, FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
328 | Fort Lauderdale—Deerfield Beach | Deerfield | (1 | ) | 2,885 | 3,421 | 38 | 72 | 466 | 566 | 2,957 | 3,887 | 604 | 7,448 | (626 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
Beach, FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9863 | Destin—US 98—Emerald Coast Pkwy. | Destin, FL | (1 | ) | 1,149 | 2,528 | 96 | 86 | 1,201 | 291 | 1,235 | 3,729 | 387 | 5,351 | (559 | ) | 10/8/10 | 2001 | 48 | ||||||||||||||||||||||||||||||||||||||||||||||
1510 | Fort Lauderdale—Commercial Blvd. | Fort | (1 | ) | 2,465 | 997 | 54 | 22 | 102 | 228 | 2,487 | 1,099 | 282 | 3,868 | (355 | ) | 10/8/10 | 1999 | 24 | ||||||||||||||||||||||||||||||||||||||||||||||
Lauderdale, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1561 | Fort Lauderdale—Cruiseport—Airport | Fort | (1 | ) | 3,441 | 7,008 | 71 | 69 | 627 | 740 | 3,510 | 7,635 | 811 | 11,956 | (956 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
Lauderdale, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
869 | Fort Lauderdale—Cypress Creek—Andrews Ave. | Fort | (1 | ) | 2,761 | 2,685 | 41 | 82 | 157 | 332 | 2,843 | 2,842 | 373 | 6,058 | (505 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
Lauderdale, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1563 | Fort Lauderdale—Cypress Creek—NW 6th Way | Fort | (1 | ) | 2,480 | 751 | 62 | 57 | 76 | 291 | 2,537 | 827 | 353 | 3,717 | (289 | ) | 10/8/10 | 1999 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
Lauderdale, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1623 | Fort Lauderdale—Plantation | Fort | (1 | ) | 6,352 | 2,252 | 61 | 43 | 412 | 546 | 6,395 | 2,664 | 607 | 9,666 | (520 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
Lauderdale, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
381 | Gainesville—I-75 | Gainesville, | (1 | ) | 846 | 6,416 | 44 | 43 | 79 | 238 | 889 | 6,495 | 282 | 7,666 | (852 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9631 | Jacksonville—Baymeadows | Jacksonville, | (1 | ) | 1,163 | 2,662 | 48 | 86 | 95 | 377 | 1,249 | 2,757 | 425 | 4,431 | (491 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
884 | Jacksonville—Butler Blvd. | Jacksonville, | (1 | ) | 969 | 1,057 | 63 | 56 | 71 | 334 | 1,025 | 1,128 | 397 | 2,550 | (328 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9806 | Jacksonville—Deerwood Park | Jacksonville, | (1 | ) | 943 | 3,910 | 66 | 62 | 113 | 258 | 1,005 | 4,023 | 324 | 5,352 | (553 | ) | 10/8/10 | 1999 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1565 | Jacksonville—Lenoir Avenue South | Jacksonville, | (1 | ) | 842 | 1,862 | 47 | 48 | 34 | 193 | 890 | 1,896 | 240 | 3,026 | (333 | ) | 10/8/10 | 1998 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1559 | Jacksonville—Riverwalk | Jacksonville, | (1 | ) | 593 | 3,693 | 52 | 83 | 468 | 702 | 676 | 4,161 | 754 | 5,591 | (651 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9632 | Jacksonville—Salisbury Rd.—Southpoint | Jacksonville, | (1 | ) | 727 | 720 | 52 | 97 | 1,439 | 407 | 824 | 2,159 | 459 | 3,442 | (394 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9633 | Jacksonville—Southside—St. Johns Towne Center | Jacksonville, | (1 | ) | 925 | 2,679 | 47 | 68 | 203 | 475 | 993 | 2,882 | 522 | 4,397 | (529 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1619 | Orlando—Lake Mary—1036 Greenwood Blvd | Lake Mary, | (1 | ) | 2,229 | — | 19 | 37 | 308 | 522 | 2,266 | 308 | 541 | 3,115 | (323 | ) | 10/8/10 | 2000 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9635 | Orlando—Lake Mary—1040 Greenwood Blvd | Lake Mary, | (1 | ) | 2,685 | — | 25 | 44 | 229 | 313 | 2,729 | 229 | 338 | 3,296 | (141 | ) | 10/8/10 | 1998 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1567 | Melbourne—Airport | Melbourne, | (1 | ) | 1,423 | 4,160 | 53 | 45 | 42 | 231 | 1,468 | 4,202 | 284 | 5,954 | (572 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9640 | Miami—Airport—Blue Lagoon | Miami, FL | (1 | ) | 9,702 | 4,910 | 70 | 62 | 803 | 1,090 | 9,764 | 5,713 | 1,160 | 16,637 | (943 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
9639 | Miami—Airport—Doral | Miami, FL | (1 | ) | 10,164 | 4,188 | 1,131 | 226 | 1,016 | 346 | 10,390 | 5,204 | 1,477 | 17,071 | (482 | ) | 12/13/12 | 1997 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
1600 | Miami—Airport—Doral—87th Avenue South | Miami, FL | (1 | ) | 4,451 | 7,542 | 92 | 50 | 605 | 706 | 4,501 | 8,147 | 798 | 13,446 | (987 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
1762 | Miami—Airport—Doral -25th Street | Miami, FL | (1 | ) | 4,135 | 5,307 | 125 | 47 | 540 | 863 | 4,182 | 5,847 | 988 | 11,017 | (796 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
9641 | Miami—Airport—Miami Springs | Miami, FL | (1 | ) | 8,014 | 3,657 | 71 | 81 | 1,680 | 748 | 8,095 | 5,337 | 819 | 14,251 | (755 | ) | 10/8/10 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
1760 | Miami—Brickell—Port of Miami | Miami, FL | (1 | ) | 3,323 | 7,312 | 85 | 77 | 653 | 705 | 3,400 | 7,965 | 790 | 12,155 | (948 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
1740 | Miami—Coral Gables | Miami, FL | (1 | ) | 2,866 | 7,211 | 76 | 69 | 563 | 686 | 2,935 | 7,774 | 762 | 11,471 | (952 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
1639 | Orlando—Convention Center—6443 Westwood | Orlando, FL | (1 | ) | 2,472 | 2,071 | 68 | 102 | 297 | 624 | 2,574 | 2,368 | 692 | 5,634 | (408 | ) | 10/8/10 | 1999 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
9841 | Orlando—Convention Center—Pointe Orlando | Orlando, FL | (1 | ) | 3,326 | 3,097 | 58 | 127 | 754 | 1,310 | 3,453 | 3,851 | 1,368 | 8,672 | (616 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
174 | Orlando—Convention Center—Westwood Blvd. | Orlando, FL | (1 | ) | 2,767 | 1,466 | 43 | 86 | 665 | 778 | 2,853 | 2,131 | 821 | 5,805 | (393 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
9842 | Orlando—Lake Buena Vista | Orlando, FL | (1 | ) | 4,137 | — | 30 | 109 | 799 | 1,272 | 4,246 | 799 | 1,302 | 6,347 | (294 | ) | 10/8/10 | 1998 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
1632 | Orlando—Maitland—1776 Pembrook Dr. | Orlando, FL | (1 | ) | 2,103 | 807 | 74 | 43 | 89 | 180 | 2,146 | 896 | 254 | 3,296 | (271 | ) | 10/8/10 | 2000 | 45 | ||||||||||||||||||||||||||||||||||||||||||||||
9810 | Orlando—Maitland—Summit Tower Blvd | Orlando, FL | (1 | ) | 3,577 | — | 65 | 55 | 139 | 346 | 3,632 | 139 | 411 | 4,182 | (278 | ) | 10/8/10 | 1998 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
1618 | Orlando—Maitland - 1760 Pembrook Dr. | Orlando, FL | (1 | ) | 2,133 | 1,347 | 41 | 33 | 276 | 552 | 2,166 | 1,623 | 593 | 4,382 | (515 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
9809 | Orlando—Southpark—Commodity Circle | Orlando, FL | (1 | ) | 3,483 | 2,051 | 64 | 76 | 174 | 360 | 3,559 | 2,225 | 424 | 6,208 | (478 | ) | 10/8/10 | 1999 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9636 | Orlando—Southpark—Equity Row | Orlando, FL | (1 | ) | 2,854 | 432 | 49 | 54 | 147 | 309 | 2,908 | 579 | 358 | 3,845 | (310 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
1546 | Orlando—UCF Area | Orlando, FL | (1 | ) | 2,677 | — | 23 | 32 | 246 | 147 | 2,709 | 246 | 170 | 3,125 | (106 | ) | 10/8/10 | 1999 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
1577 | Orlando—Universal Studios | Orlando, FL | (1 | ) | 2,813 | 2,874 | 66 | 113 | 441 | 859 | 2,926 | 3,315 | 925 | 7,166 | (502 | ) | 10/8/10 | 1998 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
1613 | Orlando—Universal Studios | Orlando, FL | (1 | ) | 3,349 | 3,190 | 52 | 90 | 640 | 736 | 3,439 | 3,830 | 788 | 8,057 | (563 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
302 | Pensacola—University Mall | Pensacola, FL | (1 | ) | 934 | 4,059 | 38 | 52 | 196 | 199 | 986 | 4,255 | 237 | 5,478 | (573 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
9808 | Fort Lauderdale—Cypress Creek—Park North | Pompano | (1 | ) | 3,567 | 2,828 | 65 | 77 | 1,088 | 942 | 3,644 | 3,916 | 1,007 | 8,567 | (674 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
Beach, FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
60 | Tallahassee—Killearn | Tallahassee, | (1 | ) | 356 | 1,769 | 29 | 74 | 69 | 170 | 430 | 1,838 | 199 | 2,467 | (344 | ) | 10/8/10 | 1998 | 28 | ||||||||||||||||||||||||||||||||||||||||||||||
FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9638 | Fort Lauderdale—Tamarac | Tamarac, FL | (1 | ) | 3,709 | 3,054 | 712 | 103 | 497 | 186 | 3,812 | 3,551 | 898 | 8,261 | (396 | ) | 12/13/12 | 1997 | 21 | ||||||||||||||||||||||||||||||||||||||||||||||
1569 | Tampa—Airport—Memorial Hwy. | Tampa, FL | (1 | ) | 2,513 | 1,342 | 69 | 60 | 148 | 579 | 2,573 | 1,490 | 648 | 4,711 | (383 | ) | 10/8/10 | 1999 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
9807 | Tampa—Airport—N. Westshore Blvd. | Tampa, FL | (1 | ) | 2,564 | 3,918 | 64 | 44 | 405 | 794 | 2,608 | 4,323 | 858 | 7,789 | (655 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
1805 | Tampa—Airport—Spruce Street | Tampa, FL | (1 | ) | 2,437 | 3,066 | 102 | 60 | 346 | 484 | 2,497 | 3,412 | 586 | 6,495 | (580 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
789 | Tampa—North—USF/Attractions | Tampa, FL | (1 | ) | 2,028 | 845 | 37 | 49 | 432 | 541 | 2,077 | 1,277 | 578 | 3,932 | (394 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
9645 | Tampa—North Airport | Tampa, FL | (1 | ) | 1,294 | 2,236 | 490 | 115 | 20 | 124 | 1,409 | 2,256 | 614 | 4,279 | (277 | ) | 12/13/12 | 1997 | 20 | ||||||||||||||||||||||||||||||||||||||||||||||
1568 | West Palm Beach—Northpoint Corporate Park | West Palm | (1 | ) | 2,723 | 3,326 | 49 | 61 | 69 | 235 | 2,784 | 3,395 | 284 | 6,463 | (474 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
Beach, FL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
42 | Atlanta—Alpharetta—Northpoint – East | Alpharetta, | (1 | ) | 717 | 591 | 42 | 45 | 52 | 224 | 762 | 643 | 266 | 1,671 | (225 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9812 | Atlanta—Alpharetta—Northpoint—West | Alpharetta, | (1 | ) | 1,218 | 1,673 | 58 | 62 | 64 | 239 | 1,280 | 1,737 | 297 | 3,314 | (340 | ) | 10/8/10 | 1999 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1501 | Atlanta—Alpharetta—Rock Mill Rd. | Alpharetta, | (1 | ) | 1,391 | 1,101 | 40 | 40 | 338 | 556 | 1,431 | 1,439 | 596 | 3,466 | (519 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
373 | Atlanta—Clairmont | Atlanta, GA | (1 | ) | 1,142 | 3,284 | 40 | 56 | 215 | 257 | 1,198 | 3,499 | 297 | 4,994 | (518 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
9843 | Atlanta—Lenox | Atlanta, GA | (1 | ) | 1,183 | 4,086 | 42 | 58 | 83 | 264 | 1,241 | 4,169 | 306 | 5,716 | (550 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
9811 | Atlanta—Marietta—Interstate N. Pkwy | Atlanta, GA | (1 | ) | 1,766 | 3,023 | 72 | 44 | 75 | 246 | 1,810 | 3,098 | 318 | 5,226 | (471 | ) | 10/8/10 | 1999 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
9844 | Atlanta—Marietta—Wildwood | Atlanta, GA | (1 | ) | 852 | 2,881 | 40 | 56 | 70 | 301 | 908 | 2,951 | 341 | 4,200 | (442 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
9649 | Atlanta—Perimeter | Atlanta, GA | (1 | ) | 1,921 | 3,398 | 45 | 23 | 145 | 418 | 1,944 | 3,543 | 463 | 5,950 | (569 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
1595 | Atlanta—Perimeter—Crestline | Atlanta, GA | (1 | ) | 1,562 | 1,581 | 46 | 60 | 64 | 293 | 1,622 | 1,645 | 339 | 3,606 | (332 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9845 | Atlanta—Perimeter—Peachtree Dunwoody | Atlanta, GA | (1 | ) | 1,203 | 2,928 | 44 | 95 | 94 | 262 | 1,298 | 3,022 | 306 | 4,626 | (448 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
65 | Atlanta—Vinings | Atlanta, GA | (1 | ) | 1,924 | 5,785 | 57 | 54 | 102 | 190 | 1,978 | 5,887 | 247 | 8,112 | (660 | ) | 10/8/10 | 1997 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
102 | Columbus—Airport | Columbus, | (1 | ) | 967 | 4,566 | 40 | 60 | 134 | 263 | 1,027 | 4,700 | 303 | 6,030 | (669 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1664 | Columbus—Bradley Park | Columbus, | (1 | ) | 763 | 5,083 | 45 | 50 | 50 | 242 | 813 | 5,133 | 287 | 6,233 | (626 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
788 | Atlanta—Duluth | Duluth, GA | (1 | ) | 1,177 | 1,252 | 61 | 39 | 55 | 97 | 1,216 | 1,307 | 158 | 2,681 | (247 | ) | 10/8/10 | 1997 | 49 | ||||||||||||||||||||||||||||||||||||||||||||||
9856 | Atlanta—Gwinnett Place | Duluth, GA | (1 | ) | 1,269 | 3,234 | 48 | 77 | 127 | 231 | 1,346 | 3,361 | 279 | 4,986 | (527 | ) | 10/8/10 | 1990 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||
61 | Atlanta—Kennesaw Chastain Rd | Kennesaw, | (1 | ) | 1,092 | 1,560 | 38 | 74 | 99 | 277 | 1,166 | 1,659 | 315 | 3,140 | (392 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1550 | Atlanta—Kennesaw Town Center | Kennesaw, | (1 | ) | 1,122 | 2,213 | 38 | 65 | 264 | 222 | 1,187 | 2,477 | 260 | 3,924 | (408 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
996 | Atlanta—Lawrenceville | Lawrenceville, | (1 | ) | 1,253 | 1,871 | 43 | 38 | 83 | 307 | 1,291 | 1,954 | 350 | 3,595 | (442 | ) | 10/8/10 | 1996 | 22 | ||||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
63 | Macon—North | Macon, GA | (1 | ) | 537 | 4,151 | 46 | 54 | 22 | 149 | 591 | 4,173 | 195 | 4,959 | (511 | ) | 10/8/10 | 1998 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
990 | Atlanta - Marietta - Canton Road | Marietta, GA | (1 | ) | 1,164 | 611 | 40 | (1 | ) | 201 | 126 | 1,163 | 812 | 166 | 2,141 | (222 | ) | 10/8/10 | 1995 | 31 | |||||||||||||||||||||||||||||||||||||||||||||
9650 | Atlanta—Marietta—Powers Ferry Rd. | Marietta, GA | (1 | ) | 2,718 | 1,891 | 58 | 58 | 288 | 345 | 2,776 | 2,179 | 403 | 5,358 | (452 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
382 | Atlanta—Marietta—Windy Hill | Marietta, GA | (1 | ) | 1,645 | 2,192 | 41 | 69 | 241 | 286 | 1,714 | 2,433 | 327 | 4,474 | (425 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
1502 | Atlanta—Morrow | Morrow, GA | (1 | ) | 1,713 | 2,276 | 41 | 64 | 146 | 281 | 1,777 | 2,422 | 322 | 4,521 | (394 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
991 | Atlanta—Jimmy Carter Blvd. | Norcross, | (1 | ) | 1,974 | 890 | 61 | 41 | 184 | 298 | 2,015 | 1,074 | 359 | 3,448 | (395 | ) | 10/8/10 | 1996 | 22 | ||||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
992 | Atlanta—Norcross | Norcross, | (1 | ) | 1,937 | — | 44 | 54 | 112 | 130 | 1,991 | 112 | 174 | 2,277 | (161 | ) | 10/8/10 | 1996 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
38 | Atlanta—Peachtree Corners | Norcross, | (1 | ) | 1,256 | — | 19 | 57 | 49 | 207 | 1,313 | 49 | 226 | 1,588 | (87 | ) | 10/8/10 | 1997 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9648 | Atlanta—Peachtree Corners | Norcross, | (1 | ) | 1,219 | 2,509 | 291 | 62 | 33 | 79 | 1,281 | 2,542 | 370 | 4,193 | (280 | ) | 12/13/12 | 1996 | 20 | ||||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
993 | Atlanta—Riverdale | Riverdale, | (1 | ) | 2,130 | — | 46 | (1,989 | )(6) | 155 | 147 | 141 | 155 | 193 | 489 | (228 | ) | 10/8/10 | 1996 | (4 | ) | ||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1796 | Savannah—Midtown | Savannah, | (1 | ) | 564 | 5,079 | 66 | 58 | 272 | 521 | 622 | 5,351 | 587 | 6,560 | (630 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
GA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9646 | Atlanta—Cumberland Mall | Smyrna, GA | (1 | ) | 1,631 | 2,038 | 45 | 44 | 111 | 273 | 1,675 | 2,149 | 318 | 4,142 | (410 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
3503 | Des Moines—Urbandale | Urbandale, | (1 | ) | 1,119 | 2,684 | 41 | 53 | 56 | 246 | 1,172 | 2,740 | 287 | 4,199 | (404 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
IA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
57 | Des Moines—West Des Moines | West Des | (1 | ) | 1,089 | 2,742 | 39 | 105 | 138 | 256 | 1,194 | 2,880 | 295 | 4,369 | (516 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
Moines, IA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
828 | Boise—Airport | Boise, ID | (1 | ) | 862 | 1,647 | 39 | 32 | 102 | 262 | 894 | 1,749 | 301 | 2,944 | (302 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
4206 | Chicago—Midway | Bedford | (1 | ) | 2,028 | 2,261 | 130 | 77 | 503 | 693 | 2,105 | 2,764 | 823 | 5,692 | (564 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
Park, IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4200 | Bloomington—Normal | Bloomington, | (1 | ) | 941 | 3,404 | 61 | 63 | 74 | 228 | 1,004 | 3,478 | 289 | 4,771 | (476 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
153 | Chicago—Buffalo Grove—Deerfield | Buffalo | (1 | ) | 2,264 | 4,986 | 44 | 69 | 240 | 495 | 2,333 | 5,226 | 539 | 8,098 | (664 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
Grove, IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
532 | Chicago—Burr Ridge | Burr Ridge , | (1 | ) | 2,033 | 4,406 | 43 | 73 | 633 | 730 | 2,106 | 5,039 | 773 | 7,918 | (721 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4012 | Champaign—Urbana | Champaign, | (1 | ) | 1,221 | 4,043 | 35 | 86 | 139 | 195 | 1,307 | 4,182 | 230 | 5,719 | (531 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4061 | Chicago—Darien | Darien, IL | (1 | ) | 1,754 | 4,286 | 42 | 90 | 418 | 595 | 1,844 | 4,704 | 637 | 7,185 | (659 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
677 | Chicago—O’Hare—North | Des Plaines, | (1 | ) | 1,946 | 3,737 | 44 | 88 | 357 | 566 | 2,034 | 4,094 | 610 | 6,738 | (594 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4063 | Chicago—O’Hare – South | Des Plaines, | (1 | ) | 2,122 | 1,434 | 71 | 70 | 164 | 353 | 2,192 | 1,598 | 424 | 4,214 | (375 | ) | 10/8/10 | 1999 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
510 | Chicago—Downers Grove | Downers | (1 | ) | 2,592 | 3,321 | 53 | 112 | 919 | 1,086 | 2,704 | 4,240 | 1,139 | 8,083 | (761 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
Grove, IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
541 | Chicago—Elmhurst—O’Hare | Elmhurst, IL | (1 | ) | 1,728 | 2,769 | 42 | 111 | 378 | 672 | 1,839 | 3,147 | 714 | 5,700 | (545 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
640 | Chicago—Gurnee | Gurnee, IL | (1 | ) | 1,557 | 2,759 | 37 | 122 | 19 | 196 | 1,679 | 2,778 | 233 | 4,690 | (424 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
4095 | Chicago—Hanover Park | Hanover | (1 | ) | 4,217 | 1,081 | 38 | 40 | 424 | 568 | 4,257 | 1,505 | 606 | 6,368 | (356 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
Park, IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4096 | Chicago—Hillside | Hillside, IL | (1 | ) | 1,661 | 1,134 | 49 | 63 | 370 | 629 | 1,724 | 1,504 | 678 | 3,906 | (330 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
525 | Chicago—Itasca | Itasca, IL | (1 | ) | 1,419 | 2,764 | 46 | 88 | 73 | 283 | 1,507 | 2,837 | 329 | 4,673 | (422 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
4016 | Chicago—Lansing | Lansing, IL | (1 | ) | 1,778 | 2,399 | 44 | 91 | 326 | 592 | 1,869 | 2,725 | 636 | 5,230 | (456 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
4082 | Chicago—Lisle | Lisle, IL | (1 | ) | 1,908 | 2,176 | 42 | 71 | 400 | 537 | 1,979 | 2,576 | 579 | 5,134 | (457 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9652 | Chicago—Lombard—Oak Brook | Lombard, IL | (1 | ) | 3,692 | 1,060 | 59 | 87 | 585 | 985 | 3,779 | 1,645 | 1,044 | 6,468 | (505 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
4040 | Chicago—Lombard—Yorktown Center | Lombard, IL | (1 | ) | 2,029 | 3,367 | 58 | 109 | 39 | 313 | 2,138 | 3,406 | 371 | 5,915 | (531 | ) | 10/8/10 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9651 | Chicago—Naperville—East | Naperville, | (1 | ) | 1,686 | 4,231 | 48 | 130 | 687 | 842 | 1,816 | 4,918 | 890 | 7,624 | (762 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
660 | Chicago—Naperville—West | Naperville, | (1 | ) | 3,084 | 2,386 | 44 | 123 | 558 | 693 | 3,207 | 2,944 | 737 | 6,888 | (550 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4019 | St. Louis—O’ Fallon, IL | O’Fallon, IL | (1 | ) | 1,099 | 2,897 | 34 | 48 | 171 | 233 | 1,147 | 3,068 | 267 | 4,482 | (438 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
4194 | Peoria—North | Peoria, IL | (1 | ) | 1,063 | 3,528 | 63 | 61 | 238 | 572 | 1,124 | 3,766 | 635 | 5,525 | (503 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
752 | Rockford—I-90 | Rockford, IL | (1 | ) | 1,046 | 1,989 | 38 | 55 | 94 | 238 | 1,101 | 2,083 | 276 | 3,460 | (309 | ) | 10/8/10 | 1997 | 47 | ||||||||||||||||||||||||||||||||||||||||||||||
55 | Rockford—State Street | Rockford, IL | (1 | ) | 971 | 293 | 34 | 98 | 445 | 727 | 1,069 | 738 | 761 | 2,568 | (341 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
530 | Chicago—Rolling Meadows | Rolling | (1 | ) | 1,643 | 640 | 44 | 51 | 226 | 252 | 1,694 | 866 | 296 | 2,856 | (259 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
Meadows, IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4023 | Chicago—Romeoville—Bollingbrook | Romeoville, | (1 | ) | 1,741 | 3,612 | 38 | 106 | 436 | 568 | 1,847 | 4,048 | 606 | 6,501 | (613 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4190 | Chicago—Schaumburg | Schaumburg, | (1 | ) | 3,507 | 703 | 98 | 36 | 381 | 610 | 3,543 | 1,084 | 708 | 5,335 | (366 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9653 | Chicago—Schaumburg—Convention Center | Schaumburg, | (1 | ) | 2,016 | 1,190 | 49 | 91 | 189 | 379 | 2,107 | 1,379 | 428 | 3,914 | (350 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4030 | Chicago—Woodfield Mall | Schaumburg, | (1 | ) | 1,649 | 2,501 | 43 | 109 | 402 | 574 | 1,758 | 2,903 | 617 | 5,278 | (494 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4138 | Chicago—Skokie | Skokie, IL | (1 | ) | 2,305 | 8,355 | 65 | 55 | 481 | 913 | 2,360 | 8,836 | 978 | 12,174 | (1,064 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
4165 | Chicago—Vernon Hills—Lake Forest | Vernon Hills, | (1 | ) | 2,471 | 4,030 | 60 | 27 | 291 | 653 | 2,498 | 4,321 | 713 | 7,532 | (610 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9654 | Chicago—Vernon Hills—Lincolnshire | Vernon Hills, | (1 | ) | 2,467 | 1,053 | 66 | 75 | 541 | 898 | 2,542 | 1,594 | 964 | 5,100 | (480 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
753 | Chicago—Waukegan | Waukegan, | (1 | ) | 1,230 | 680 | 41 | 41 | 113 | 189 | 1,271 | 793 | 230 | 2,294 | (319 | ) | 10/8/10 | 1997 | 22 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9655 | Chicago—Westmont—Oak Brook | Westmont, | (1 | ) | 3,510 | 587 | 52 | 92 | 605 | 960 | 3,602 | 1,192 | 1,012 | 5,806 | (449 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
IL | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
35 | Evansville—East | Evansville, | (1 | ) | 387 | 2,295 | 34 | 73 | 92 | 242 | 460 | 2,387 | 276 | 3,123 | (451 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
36 | Fort Wayne—North | Ft. Wayne, | (1 | ) | 402 | 1,755 | 34 | 70 | 59 | 199 | 472 | 1,814 | 233 | 2,519 | (357 | ) | 10/8/10 | 1996 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
247 | Fort Wayne—South | Ft. Wayne, | (1 | ) | 937 | 3,992 | 37 | 77 | 265 | 247 | 1,014 | 4,257 | 284 | 5,555 | (552 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4014 | Indianapolis—Airport | Indianapolis, | (1 | ) | 1,566 | — | 39 | (7 | ) | 222 | 317 | 1,559 | 222 | 356 | 2,137 | (249 | ) | 10/8/10 | 1998 | (4 | ) | ||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9813 | Indianapolis—Airport—W. Southern Ave. | Indianapolis, | (1 | ) | 1,505 | 1,103 | 77 | 113 | 92 | 438 | 1,618 | 1,195 | 515 | 3,328 | (404 | ) | 10/8/10 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4031 | Indianapolis—Castleton | Indianapolis, | (1 | ) | 558 | 2,108 | 40 | 59 | 216 | 318 | 617 | 2,324 | 358 | 3,299 | (415 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
11 | Indianapolis—North—Carmel | Indianapolis, | (1 | ) | 812 | 851 | 29 | 40 | 47 | 204 | 852 | 898 | 233 | 1,983 | (220 | ) | 10/8/10 | 1990 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
14 | Indianapolis—Northwest—College Park | Indianapolis, | (1 | ) | 363 | 945 | 28 | 36 | 105 | 271 | 399 | 1,050 | 299 | 1,748 | (246 | ) | 10/8/10 | 1991 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9814 | Indianapolis—Northwest—I-465 | Indianapolis, | (1 | ) | 1,385 | 4,782 | 66 | 89 | 269 | 386 | 1,474 | 5,051 | 452 | 6,977 | (710 | ) | 10/8/10 | 1998 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9656 | Indianapolis - West 86th St. | Indianapolis, | (1 | ) | 581 | 2,330 | 40 | 116 | 216 | 322 | 697 | 2,546 | 362 | 3,605 | (413 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
526 | Merrillville—US Rte. 30 | Merrillville, | (1 | ) | 693 | 3,923 | 39 | 105 | 380 | 627 | 798 | 4,303 | 666 | 5,767 | (522 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4196 | South Bend – Mishawaka – North | Mishawaka, | (1 | ) | 497 | 1,929 | 62 | 63 | 57 | 298 | 560 | 1,986 | 360 | 2,906 | (384 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
48 | South Bend—Mishawaka—South | Mishawaka, | (1 | ) | 457 | 1,146 | 34 | 76 | 26 | 237 | 533 | 1,172 | 271 | 1,976 | (284 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
IN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9816 | Kansas City—Lenexa—87th St. | Lenexa, KS | (1 | ) | 1,413 | 1,161 | 47 | 273 | 472 | 273 | 1,686 | 1,633 | 320 | 3,639 | (438 | ) | 10/8/10 | 1997 | 35 | ||||||||||||||||||||||||||||||||||||||||||||||
995 | Kansas City—Lenexa—95th St. | Lenexa, KS | (1 | ) | 2,489 | — | 12 | (1,292 | )(6) | 96 | 130 | 1,197 | 96 | 142 | 1,435 | (84 | ) | 10/8/10 | 1996 | (4 | ) | ||||||||||||||||||||||||||||||||||||||||||||
9658 | Kansas City—Shawnee Mission | Merriam, KS | (1 | ) | 1,255 | 2,489 | 49 | 64 | 164 | 347 | 1,319 | 2,653 | 396 | 4,368 | (489 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
9815 | Kansas City – Overland Park – Metcalf Ave | Overland | (1 | ) | 1,103 | 4,652 | 61 | 73 | 256 | 261 | 1,176 | 4,908 | 322 | 6,406 | (657 | ) | 10/8/10 | 1997 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
Park, KS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9657 | Kansas City—Overland Park—Nall Ave. | Overland | (1 | ) | 603 | 2,291 | 45 | 24 | 26 | 386 | 627 | 2,317 | 431 | 3,375 | (429 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
Park, KS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
521 | Kansas City—Overland Park—Quivira Rd. | Overland | (1 | ) | 1,120 | 959 | 43 | 99 | 356 | 606 | 1,219 | 1,315 | 649 | 3,183 | (539 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
Park, KS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6085 | Wichita—East | Wichita, KS | (1 | ) | 809 | 1,375 | 35 | 45 | 38 | 226 | 854 | 1,413 | 261 | 2,528 | (308 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
659 | Cincinnati—Covington | Covington, | (1 | ) | 880 | 5,352 | 38 | 41 | 62 | 236 | 921 | 5,414 | 274 | 6,609 | (642 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
KY | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
28 | Cincinnati—Florence | Florence, KY | (1 | ) | 549 | 1,850 | 33 | 100 | 46 | 216 | 649 | 1,896 | 249 | 2,794 | (371 | ) | 10/8/10 | 1996 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
629 | Cincinnati—Florence | Florence, KY | (1 | ) | 827 | 2,575 | 37 | 90 | 85 | 229 | 917 | 2,660 | 266 | 3,843 | (420 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
295 | Lexington—Nicholasville Road | Lexington, | (1 | ) | 1,415 | 4,119 | 45 | 77 | 168 | 249 | 1,492 | 4,287 | 294 | 6,073 | (608 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
KY | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1 | Lexington—Patchen Village | Lexington, | (1 | ) | 860 | — | 25 | 123 | 127 | 169 | 983 | 127 | 194 | 1,304 | (123 | ) | 10/8/10 | 1986 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
KY | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2 | Lexington—Tates Creek | Lexington, | (1 | ) | 910 | 1,692 | 29 | 191 | 249 | 229 | 1,101 | 1,941 | 258 | 3,300 | (360 | ) | 10/8/10 | 1987 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
KY | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9659 | Louisville—Alliant Avenue | Louisville, | (1 | ) | 812 | 2,628 | 48 | 47 | 60 | 242 | 859 | 2,688 | 290 | 3,837 | (405 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
KY | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
325 | Louisville—Dutchman | Louisville, | (1 | ) | 662 | 2,540 | 45 | 26 | 243 | 298 | 688 | 2,783 | 343 | 3,814 | (477 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
KY | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4 | Louisville—Hurstbourne | Louisville, | (1 | ) | 656 | 439 | 30 | 164 | 107 | 153 | 820 | 546 | 183 | 1,549 | (186 | ) | 10/8/10 | 1988 | 28 | ||||||||||||||||||||||||||||||||||||||||||||||
KY | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5 | Louisville—St. Matthews | Louisville, | (1 | ) | 949 | — | 26 | (565 | )(6) | 272 | 224 | 384 | 272 | 250 | 906 | (147 | ) | 10/8/10 | 1989 | (4 | ) | ||||||||||||||||||||||||||||||||||||||||||||
KY | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6169 | Baton Rouge—Citiplace | Baton Rouge, | (1 | ) | 1,029 | 5,875 | 66 | 73 | 408 | 619 | 1,102 | 6,283 | 685 | 8,070 | (983 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
LA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6002 | Baton Rouge—Sherwood Forest | Baton Rouge, | (1 | ) | 531 | 2,802 | 43 | 30 | 113 | 214 | 561 | 2,915 | 257 | 3,733 | (581 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
LA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
985 | Shreveport—Bossier City | Bossier City, | (1 | ) | 1,130 | 4,480 | 41 | 47 | 48 | 148 | 1,177 | 4,528 | 189 | 5,894 | (834 | ) | 10/8/10 | 1997 | 22 | ||||||||||||||||||||||||||||||||||||||||||||||
LA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6166 | New Orleans—Kenner | Kenner, LA | (1 | ) | 1,028 | 6,843 | 79 | 63 | 409 | 541 | 1,091 | 7,252 | 620 | 8,963 | (1,019 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
6049 | Lafayette—Airport | Lafayette, LA | (1 | ) | 436 | 2,212 | 38 | 66 | 62 | 325 | 502 | 2,274 | 363 | 3,139 | (393 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
6000 | New Orleans—Metairie | Metairie, LA | (1 | ) | 559 | 5,559 | 41 | 48 | 391 | 715 | 607 | 5,950 | 756 | 7,313 | (701 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
986 | Lake Charles—Sulphur | Sulphur, LA | (1 | ) | 310 | 1,784 | 39 | 14 | 231 | 181 | 324 | 2,015 | 220 | 2,559 | (404 | ) | 10/8/10 | 1997 | 22 | ||||||||||||||||||||||||||||||||||||||||||||||
1029 | Boston—Braintree | Braintree, | (1 | ) | 2,599 | 9,110 | 90 | 57 | 402 | 580 | 2,656 | 9,512 | 670 | 12,838 | (1,015 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
MA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9664 | Boston—Burlington | Burlington, | (1 | ) | 2,533 | 6,944 | 58 | 61 | 712 | 998 | 2,594 | 7,656 | 1,056 | 11,306 | (1,065 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
576 | Boston—Danvers | Danvers, MA | (1 | ) | 1,334 | 5,659 | 38 | 53 | 111 | 293 | 1,387 | 5,770 | 331 | 7,488 | (572 | ) | 10/8/10 | 1998 | 47 | ||||||||||||||||||||||||||||||||||||||||||||||
9665 | Boston—Marlborough | Marlborough, | (1 | ) | 2,137 | 3,464 | 48 | 69 | 573 | 992 | 2,206 | 4,037 | 1,040 | 7,283 | (674 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1140 | Foxboro—Norton | Norton, MA | (1 | ) | 2,153 | 4,729 | 98 | 40 | 387 | 480 | 2,193 | 5,116 | 578 | 7,887 | (616 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
9666 | Boston—Peabody | Peabody, MA | (1 | ) | 1,649 | 5,178 | 110 | 85 | 450 | 851 | 1,734 | 5,628 | 961 | 8,323 | (748 | ) | 10/8/10 | 1999 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
1028 | Boston—Tewksbury | Tewksbury, | (1 | ) | 1,547 | 4,378 | 58 | 57 | 322 | 542 | 1,604 | 4,700 | 600 | 6,904 | (604 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
MA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9667 | Boston—Waltham | Waltham, | (1 | ) | 2,025 | 6,620 | 58 | 61 | 249 | 362 | 2,086 | 6,869 | 420 | 9,375 | (860 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9846 | Boston—Waltham | Waltham, | (1 | ) | 1,851 | 7,411 | 72 | 93 | 569 | 1,080 | 1,944 | 7,980 | 1,152 | 11,076 | (1,086 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
MA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9847 | Boston—Westborough—Computer Dr. | Westborough, | (1 | ) | 2,747 | 2,788 | 48 | 119 | 598 | 872 | 2,866 | 3,386 | 920 | 7,172 | (619 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1023 | Boston—Westborough—Connector Road | Westborough, | (1 | ) | 3,154 | 1,519 | 57 | 45 | 303 | 512 | 3,199 | 1,822 | 569 | 5,590 | (368 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
MA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1020 | Boston—Westborough—East Main Street | Westborough, | (1 | ) | 2,366 | 2,763 | 81 | 82 | 164 | 219 | 2,448 | 2,927 | 300 | 5,675 | (448 | ) | 10/8/10 | 2001 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
MA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9848 | Boston—Woburn | Woburn, MA | (1 | ) | 1,879 | 4,426 | 48 | 71 | 412 | 821 | 1,950 | 4,838 | 869 | 7,657 | (699 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
9660 | Annapolis—Admiral Cochrane Drive | Annapolis, | (1 | ) | 2,121 | 5,919 | 52 | 55 | 367 | 806 | 2,176 | 6,286 | 858 | 9,320 | (775 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2705 | Annapolis—Womack Drive | Annapolis, | (1 | ) | 1,376 | 4,684 | 131 | 44 | 330 | 469 | 1,420 | 5,014 | 600 | 7,034 | (686 | ) | 10/8/10 | 2004 | 45 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2802 | Baltimore—Bel Air – Aberdeen | Bel Air, MD | (1 | ) | 1,768 | 5,344 | 110 | 31 | 2 | 228 | 1,799 | 5,346 | 338 | 7,483 | (630 | ) | 10/8/10 | 2004 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
699 | Columbia—Columbia 100 Parkway | Columbia, | (1 | ) | 1,785 | 6,287 | 38 | 72 | 423 | 576 | 1,857 | 6,710 | 614 | 9,181 | (910 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9817 | Columbia—Columbia Corporate Park | Columbia, | (1 | ) | 3,056 | 10,874 | 81 | 91 | 769 | 1,023 | 3,147 | 11,643 | 1,104 | 15,894 | (1,349 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
56 | Columbia—Gateway Drive | Columbia, | (1 | ) | 2,241 | 5,038 | 42 | 67 | 681 | 865 | 2,308 | 5,719 | 907 | 8,934 | (1,096 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2530 | Frederick—Westview Dr. | Frederick , | (1 | ) | 1,891 | 5,522 | 41 | 44 | 390 | 518 | 1,935 | 5,912 | 559 | 8,406 | (822 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2528 | Washington, D.C.—Gaithersburg – North | Gaithersburg, | (1 | ) | 2,088 | 3,973 | 42 | 44 | 354 | 507 | 2,132 | 4,327 | 549 | 7,008 | (663 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2529 | Washington, D.C.—Gaithersburg—South | Gaithersburg, | (1 | ) | 2,233 | 4,128 | 59 | 80 | 185 | 309 | 2,313 | 4,313 | 368 | 6,994 | (560 | ) | 10/8/10 | 1999 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2504 | Washington, D.C.—Germantown | Germantown, | (1 | ) | 1,413 | 4,673 | 44 | 66 | 325 | 465 | 1,479 | 4,998 | 509 | 6,986 | (781 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9663 | Washington, D.C.—Germantown | Germantown, | (1 | ) | 5,541 | 2,269 | 698 | 149 | 431 | 580 | 5,690 | 2,700 | 1,278 | 9,668 | (386 | ) | 12/13/12 | 1997 | 19 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2781 | Baltimore—Glen Burnie | Glen Burnie, | (1 | ) | 2,374 | 9,428 | 132 | 51 | 319 | 419 | 2,425 | 9,747 | 551 | 12,723 | (1,088 | ) | 10/8/10 | 2004 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2787 | Columbia—Laurel—Ft. Meade | Jessup, MD | (1 | ) | 1,505 | 5,910 | 112 | 57 | 320 | 630 | 1,562 | 6,230 | 742 | 8,534 | (718 | ) | 10/8/10 | 2004 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
767 | Washington, D.C.—Landover | Landover, | (1 | ) | 3,119 | 5,378 | 39 | 42 | 260 | 397 | 3,161 | 5,638 | 436 | 9,235 | (681 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2549 | Lexington Park—Pax River | Lexington | (1 | ) | 1,206 | 5,140 | 48 | 53 | 324 | 544 | 1,259 | 5,464 | 592 | 7,315 | (784 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
Park, MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9661 | Baltimore—BWl Airport | Linthicum | (1 | ) | 3,801 | 5,663 | 1,003 | 224 | 259 | 261 | 4,025 | 5,922 | 1,264 | 11,211 | (468 | ) | 12/13/12 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
Heights, MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
658 | Baltimore—BWI Airport | Linthicum, | (1 | ) | 2,316 | 8,515 | 43 | 108 | 530 | 915 | 2,424 | 9,045 | 958 | 12,427 | (1,161 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9662 | Washington, D.C.—Rockville | Rockville, | (1 | ) | 5,800 | 9,696 | 64 | 75 | 302 | 779 | 5,875 | 9,998 | 843 | 16,716 | (1,202 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2503 | Baltimore—Timonium | Timonium, | (1 | ) | 2,004 | 6,358 | 39 | 76 | 428 | 655 | 2,080 | 6,786 | 694 | 9,560 | (844 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MD | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1091 | Portland—Scarborough | Scarborough, | (1 | ) | 828 | 4,601 | 52 | 64 | 157 | 355 | 892 | 4,758 | 407 | 6,057 | (602 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
ME | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
670 | Detroit—Ann Arbor—Briarwood Mall | Ann Arbor, | (1 | ) | 3,416 | — | 41 | 142 | 91 | 265 | 3,558 | 91 | 306 | 3,955 | (212 | ) | 10/8/10 | 1997 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
MI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4038 | Detroit—Ann Arbor – University South | Ann Arbor, | (1 | ) | 955 | 1,139 | 42 | 111 | 35 | 207 | 1,066 | 1,174 | 249 | 2,489 | (250 | ) | 10/8/10 | 1997 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
MI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9668 | Auburn Hills—University Drive | Auburn Hills, | (1 | ) | 1,363 | 588 | 59 | 94 | 140 | 304 | 1,457 | 728 | 363 | 2,548 | (301 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
MI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9818 | Detroit—Auburn Hills—Featherstone Rd. | Auburn Hills, | (1 | ) | 1,226 | 3,584 | 75 | 131 | 340 | 295 | 1,357 | 3,924 | 370 | 5,651 | (594 | ) | 10/8/10 | 1999 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
MI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
675 | Detroit—Auburn Hills—I -75 | Auburn Hills, | (1 | ) | 1,948 | — | 47 | 137 | 460 | 755 | 2,085 | 460 | 802 | 3,347 | (621 | ) | 10/8/10 | 1997 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
MI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4179 | Detroit—Canton | Canton, MI | (1 | ) | 1,501 | — | 59 | 107 | 68 | 211 | 1,608 | 68 | 270 | 1,946 | (263 | ) | 10/8/10 | 2001 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
4198 | Detroit—Dearborn | Dearborn, MI | (1 | ) | 1,018 | 2,051 | 77 | 71 | 86 | 232 | 1,089 | 2,137 | 309 | 3,535 | (400 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
780 | Detroit—Farmington Hills | Farmington | (1 | ) | 1,084 | 570 | 41 | 114 | (108 | ) | 245 | 1,198 | 462 | 286 | 1,946 | (241 | ) | 10/8/10 | 1997 | 37 | |||||||||||||||||||||||||||||||||||||||||||||
Hills, MI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4013 | Grand Rapids—Kentwood | Kentwood, | (1 | ) | 1,297 | 1,644 | 38 | 75 | 126 | 287 | 1,372 | 1,770 | 325 | 3,467 | (328 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
527 | Detroit—Livonia | Livonia, MI | (1 | ) | 1,863 | — | 42 | 150 | 22 | 126 | 2,013 | 22 | 168 | 2,203 | (256 | ) | 10/8/10 | 1998 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
552 | Detroit—Madison Heights | Madison | (1 | ) | 1,787 | — | 43 | 58 | 66 | 344 | 1,845 | 66 | 387 | 2,298 | (215 | ) | 10/8/10 | 1997 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
Heights, MI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
680 | Detroit—Novi—Haggerty Road | Novi, MI | (1 | ) | 1,102 | 1,620 | 44 | 77 | 473 | 686 | 1,179 | 2,093 | 730 | 4,002 | (675 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
4058 | Detroit—Novi—Orchard Hill Place | Novi, MI | (1 | ) | 1,237 | 421 | 78 | 88 | 45 | 169 | 1,325 | 466 | 247 | 2,038 | (249 | ) | 10/8/10 | 2000 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
4191 | Detroit—Metropolitan Airport | Romulus, MI | (1 | ) | 1,161 | 2,462 | 83 | 58 | 38 | 234 | 1,219 | 2,500 | 317 | 4,036 | (437 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
4193 | Detroit—Roseville | Roseville, MI | (1 | ) | 1,204 | 2,742 | 71 | 52 | 188 | 304 | 1,256 | 2,930 | 375 | 4,561 | (444 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
4192 | Detroit—Southfield—I-696 | Southfield, | (1 | ) | 1,746 | — | 84 | 75 | 138 | 255 | 1,821 | 138 | 339 | 2,298 | (304 | ) | 10/8/10 | 2002 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
MI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9669 | Detroit—Southfield—Northwestern Hwy. | Southfield, | (1 | ) | 1,952 | — | 58 | 66 | 76 | 281 | 2,018 | 76 | 339 | 2,433 | (295 | ) | 10/8/10 | 1999 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
MI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
600 | Detroit—Sterling Heights | Sterling | (1 | ) | 998 | 1,550 | 42 | 60 | 87 | 276 | 1,058 | 1,637 | 318 | 3,013 | (300 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
Heights, MI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
58 | Detroit—Warren | Warren, MI | (1 | ) | 1,448 | — | 37 | 84 | (227 | ) | 115 | 1,532 | (227 | ) | 152 | 1,457 | (142 | ) | 10/8/10 | 1997 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||
733 | Minneapolis—Bloomington | Bloomington, | (1 | ) | 1,440 | 3,092 | 39 | 53 | 103 | 441 | 1,493 | 3,195 | 480 | 5,168 | (449 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3504 | Minneapolis—Brooklyn Center | Brooklyn | (1 | ) | 1,367 | 2,491 | 38 | 44 | 95 | 294 | 1,411 | 2,586 | 332 | 4,329 | (425 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
Center, MN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
745 | Minneapolis—Airport—Eagan | Eagan , MN | (1 | ) | 1,517 | 2,133 | 51 | 43 | 174 | 448 | 1,560 | 2,307 | 499 | 4,366 | (353 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
9670 | Minneapolis—Airport—Eagan | Eagan, MN | (1 | ) | 1,888 | 2,331 | 60 | 94 | 341 | 309 | 1,982 | 2,672 | 369 | 5,023 | (457 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
9671 | Minneapolis—Eden Prairie—Technology Drive | Eden Prairie, | (1 | ) | 1,199 | 2,289 | 36 | 37 | 353 | 531 | 1,236 | 2,642 | 567 | 4,445 | (353 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
734 | Minneapolis—Eden Prairie—Valley View R | Eden Prairie, | (1 | ) | 1,614 | 3,658 | 39 | 67 | 272 | 393 | 1,681 | 3,930 | 432 | 6,043 | (480 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
737 | Minneapolis—Maple Grove | Maple Grove, | (1 | ) | 2,543 | 560 | 38 | 50 | 76 | 182 | 2,593 | 636 | 220 | 3,449 | (215 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3529 | Rochester—North | Rochester, | (1 | ) | 1,146 | 1,797 | 48 | 52 | 83 | 207 | 1,198 | 1,880 | 255 | 3,333 | (320 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
MN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3528 | Rochester—South | Rochester, | (1 | ) | 1,119 | 1,439 | 50 | 57 | 38 | 196 | 1,176 | 1,477 | 246 | 2,899 | (291 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
MN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3508 | Minneapolis—Woodbury | Woodbury, | (1 | ) | 1,805 | 2,559 | 43 | 34 | 313 | 657 | 1,839 | 2,872 | 700 | 5,411 | (689 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
MN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9674 | St. Louis—Airport—Central | Bridgeton, | (1 | ) | 1,743 | 1,010 | 57 | 71 | 63 | 391 | 1,814 | 1,073 | 448 | 3,335 | (343 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6196 | Columbia—Stadium Blvd. | Columbia, | (1 | ) | 734 | 2,511 | 91 | 62 | 164 | 182 | 796 | 2,675 | 273 | 3,744 | (431 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
40 | St. Louis—Earth City | Earth City, | (1 | ) | 1,394 | 721 | 34 | 78 | 117 | 268 | 1,472 | 838 | 302 | 2,612 | (266 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
16 | St. Louis—Airport—Chapel Ridge Road | Hazelwood, | (1 | ) | 1,047 | — | 33 | 72 | 90 | 221 | 1,119 | 90 | 254 | 1,463 | (135 | ) | 10/8/10 | 1992 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
691 | St. Louis—Airport—N. Lindbergh Blvd. | Hazelwood, | (1 | ) | 1,096 | 1,583 | 44 | 48 | 209 | 349 | 1,144 | 1,792 | 393 | 3,329 | (365 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
562 | Kansas City—Independence | Independence, | (1 | ) | 467 | 2,387 | 39 | 65 | 144 | 171 | 532 | 2,531 | 210 | 3,273 | (566 | ) | 10/8/10 | 1997 | 22 | ||||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
522 | Kansas City—Airport—Plaza Circle | Kansas City, | (1 | ) | 603 | 992 | 40 | 101 | 155 | 264 | 704 | 1,147 | 304 | 2,155 | (311 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9673 | Kansas City—Airport—Tiffany Springs | Kansas City, | (1 | ) | 811 | 3,292 | 52 | 72 | 98 | 298 | 883 | 3,390 | 350 | 4,623 | (490 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9672 | Kansas City—Country Club Plaza | Kansas City, | (1 | ) | 1,028 | 5,114 | 46 | 48 | 259 | 513 | 1,076 | 5,373 | 559 | 7,008 | (640 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6048 | Kansas City—Northeast—Worlds of Fun | Kansas City, | (1 | ) | 519 | 1,538 | 46 | 41 | 130 | 199 | 560 | 1,668 | 245 | 2,473 | (428 | ) | 10/8/10 | 1999 | 24 | ||||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
561 | Kansas City—South | Kansas City, | (1 | ) | 1,742 | — | 44 | 50 | 232 | 260 | 1,792 | 232 | 304 | 2,328 | (410 | ) | 10/8/10 | 1997 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9675 | St. Louis—Westport—Central | Maryland | (1 | ) | 829 | 2,112 | 48 | 47 | 154 | 227 | 876 | 2,266 | 275 | 3,417 | (385 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
Heights, MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
700 | St. Louis—Westport—East Lackland Rd. | Maryland | (1 | ) | 1,334 | 2,692 | 53 | 98 | 146 | 303 | 1,432 | 2,838 | 356 | 4,626 | (521 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
Heights, MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
701 | Springfield—South | Springfield, | (1 | ) | 777 | 3,170 | 40 | 72 | 11 | 241 | 849 | 3,181 | 281 | 4,311 | (455 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
18 | St. Louis—Westport—Craig Road | St. Louis, MO | (1 | ) | 982 | 220 | 33 | 70 | 150 | 244 | 1,052 | 370 | 277 | 1,699 | (195 | ) | 10/8/10 | 1994 | 24 | ||||||||||||||||||||||||||||||||||||||||||||||
172 | St. Louis—St. Peters | St. Peters, | (1 | ) | 1,165 | 3,797 | 44 | 49 | 134 | 255 | 1,214 | 3,931 | 299 | 5,444 | (570 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
MO | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9862 | Jackson—East Beasley Road | Jackson, MS | (1 | ) | 265 | 3,884 | 49 | 49 | 39 | 246 | 314 | 3,923 | 295 | 4,532 | (514 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
331 | Jackson—North | Jackson, MS | (1 | ) | 256 | 3,381 | 40 | 119 | 88 | 276 | 375 | 3,469 | 316 | 4,160 | (518 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
32 | Jackson—Ridgeland | Ridgeland, | (1 | ) | 345 | 3,103 | 33 | 80 | 14 | 194 | 425 | 3,117 | 227 | 3,769 | (515 | ) | 10/8/10 | 1996 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
MS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7065 | Billings—West End | Billings, MT | (1 | ) | 936 | 3,915 | 97 | 86 | 24 | 154 | 1,022 | 3,939 | 251 | 5,212 | (507 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
7068 | Great Falls—Missouri River | Great Falls, | (1 | ) | 834 | 5,105 | 70 | 64 | 41 | 194 | 898 | 5,146 | 264 | 6,308 | (600 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
MT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
231 | Asheville—Tunnel Rd. | Asheville, NC | (1 | ) | 2,216 | 2,559 | 38 | 57 | 64 | 201 | 2,273 | 2,623 | 239 | 5,135 | (384 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
26 | Raleigh—Cary—Harrison Ave. | Cary, NC | (1 | ) | 791 | 1,353 | 33 | 39 | 33 | 195 | 830 | 1,386 | 228 | 2,444 | (291 | ) | 10/8/10 | 1996 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
232 | Raleigh—Cary—Regency Parkway North | Cary, NC | (1 | ) | 903 | 4,357 | 44 | 22 | 80 | 250 | 925 | 4,437 | 294 | 5,656 | (562 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
1576 | Raleigh—Cary—Regency Parkway South | Cary, NC | (1 | ) | 1,018 | 4,505 | 53 | 79 | 74 | 206 | 1,097 | 4,579 | 259 | 5,935 | (559 | ) | 10/8/10 | 1998 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
9682 | Charlotte—Airport | Charlotte, NC | (1 | ) | 1,982 | 636 | 67 | 92 | 681 | 802 | 2,074 | 1,317 | 869 | 4,260 | (569 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
371 | Charlotte—Pineville—Park Rd | Charlotte, NC | (1 | ) | 1,111 | 3,250 | 60 | 55 | 461 | 630 | 1,166 | 3,711 | 690 | 5,567 | (659 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
1571 | Charlotte—Pineville—Pineville Matthews Rd. | Charlotte, NC | (1 | ) | 1,859 | 3,965 | 52 | 72 | 242 | 283 | 1,931 | 4,207 | 335 | 6,473 | (570 | ) | 10/8/10 | 1999 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
206 | Charlotte—Tyvola Rd. | Charlotte, NC | (1 | ) | 1,563 | 727 | 54 | 44 | 372 | 572 | 1,607 | 1,099 | 626 | 3,332 | (419 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
20 | Charlotte—Tyvola Rd.—Executive Park | Charlotte, NC | (1 | ) | 1,232 | — | 19 | 55 | 427 | 606 | 1,287 | 427 | 625 | 2,339 | (293 | ) | 10/8/10 | 1995 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
417 | Charlotte—University Place | Charlotte, NC | (1 | ) | 1,208 | 2,903 | 44 | (38 | ) | 407 | 636 | 1,170 | 3,310 | 680 | 5,160 | (616 | ) | 10/8/10 | 1998 | 39 | |||||||||||||||||||||||||||||||||||||||||||||
24 | Charlotte—University Place—E. McCullough Dr. | Charlotte, NC | (1 | ) | 1,045 | — | 35 | 56 | 475 | 602 | 1,101 | 475 | 637 | 2,213 | (362 | ) | 10/8/10 | 1996 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
9685 | Durham—Research Triangle Park | Durham, NC | 603 | 1,556 | 292 | 64 | 19 | 170 | 667 | 1,575 | 462 | 2,704 | (176 | ) | 12/13/12 | 1997 | 19 | ||||||||||||||||||||||||||||||||||||||||||||||||
31 | Durham—Research Triangle Park | Durham, NC | (1 | ) | 63 | 984 | 33 | 62 | 79 | 254 | 125 | 1,063 | 287 | 1,475 | (748 | ) | 10/8/10 | 1996 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
1514 | Durham—Research Triangle Park | Durham, NC | (1 | ) | 2,519 | 351 | 42 | 22 | 23 | 191 | 2,541 | 374 | 233 | 3,148 | (208 | ) | 10/8/10 | 1998 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
1570 | Durham—RTP—Miami Blvd.—North | Durham, NC | (1 | ) | 1,215 | 2,397 | 54 | 57 | 122 | 167 | 1,272 | 2,519 | 221 | 4,012 | (385 | ) | 10/8/10 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9836 | Durham—RTP—Miami Blvd.—South | Durham, NC | (1 | ) | 1,405 | 2,370 | 107 | 76 | 134 | 375 | 1,481 | 2,504 | 482 | 4,467 | (513 | ) | 10/8/10 | 1998 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
201 | Durham—University | Durham, NC | (1 | ) | 1,208 | 3,006 | 43 | 24 | 306 | 570 | 1,232 | 3,312 | 613 | 5,157 | (680 | ) | 10/8/10 | 1997 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
9683 | Durham—University—Ivy Creek Blvd. | Durham, NC | (1 | ) | 1,684 | 3,947 | 57 | 61 | 30 | 286 | 1,745 | 3,977 | 343 | 6,065 | (621 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
1596 | Fayetteville—Cross Creek Mall | Fayetteville, | (1 | ) | 3,725 | 9,586 | 56 | 77 | 189 | 580 | 3,802 | 9,775 | 636 | 14,213 | (1,131 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
NC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
127 | Fayetteville—Owen Dr. | Fayetteville, | (1 | ) | 4,253 | 7,164 | 43 | 53 | 458 | 556 | 4,306 | 7,622 | 599 | 12,527 | (1,029 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
NC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1594 | Greensboro—Airport | Greensboro, | (1 | ) | 1,017 | 1,618 | 56 | 51 | 59 | 146 | 1,068 | 1,677 | 202 | 2,947 | (325 | ) | 10/8/10 | 1999 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
NC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
21 | Greensboro—Wendover Ave. | Greensboro, | (1 | ) | 1,047 | — | 33 | 89 | 73 | 232 | 1,136 | 73 | 265 | 1,474 | (201 | ) | 10/8/10 | 1995 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
NC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
280 | Greensboro—Wendover Ave.—Big Tree Way | Greensboro, | (1 | ) | 1,220 | 1,866 | 46 | 97 | 390 | 622 | 1,317 | 2,256 | 668 | 4,241 | (619 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
NC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1591 | Jacksonville—Camp Lejeune | Jacksonville, | (1 | ) | 4,815 | 10,609 | 38 | 58 | 304 | 204 | 4,873 | 10,913 | 242 | 16,028 | (1,229 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
NC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
161 | Raleigh—RDU Airport | Morrisville, | (1 | ) | 833 | 3,939 | 43 | 27 | 105 | 250 | 860 | 4,044 | 293 | 5,197 | (575 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
NC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9684 | Raleigh—Crabtree Valley | Raleigh, NC | 1,276 | 2,350 | 493 | 92 | 10 | 186 | 1,368 | 2,360 | 679 | 4,407 | (310 | ) | 12/13/12 | 1998 | 20 | ||||||||||||||||||||||||||||||||||||||||||||||||
30 | Raleigh—North Raleigh | Raleigh, NC | (1 | ) | 634 | 1,414 | 34 | 36 | 119 | 266 | 670 | 1,533 | 300 | 2,503 | (356 | ) | 10/8/10 | 1996 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
106 | Raleigh—North Raleigh | Raleigh, NC | (1 | ) | 1,120 | 4,043 | 38 | 43 | 323 | 492 | 1,163 | 4,366 | 530 | 6,059 | (713 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
9686 | Raleigh—North Raleigh | Raleigh, NC | (1 | ) | 956 | 2,771 | 43 | 64 | 152 | 298 | 1,020 | 2,923 | 341 | 4,284 | (473 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
9687 | Raleigh—Northeast | Raleigh, NC | (1 | ) | 1,219 | 2,471 | 40 | 41 | 84 | 214 | 1,260 | 2,555 | 254 | 4,069 | (361 | ) | 10/8/10 | 1999 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
186 | Wilmington—New Centre Drive | Wilmington, | (1 | ) | 713 | 3,123 | 39 | 57 | 59 | 217 | 770 | 3,182 | 256 | 4,208 | (414 | ) | 10/8/10 | 1998 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
NC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
370 | Winston-Salem—Hanes Mall Blvd. | Winston- | (1 | ) | 776 | 2,573 | 40 | 65 | 80 | 217 | 841 | 2,653 | 257 | 3,751 | (402 | ) | 10/8/10 | 1996 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
Salem, NC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1500 | Winston-Salem—University Parkway | Winston- | (1 | ) | 1,003 | 1,531 | 44 | 11 | 26 | 165 | 1,014 | 1,557 | 209 | 2,780 | (384 | ) | 10/8/10 | 1998 | 24 | ||||||||||||||||||||||||||||||||||||||||||||||
Salem, NC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
54 | Omaha—West | Omaha, NE | (1 | ) | 1,117 | 2,601 | 39 | 68 | 117 | 218 | 1,185 | 2,718 | 257 | 4,160 | (494 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
1087 | Nashua—Manchester | Nashua, NH | (1 | ) | 2,526 | 1,771 | 58 | 43 | 350 | 602 | 2,569 | 2,121 | 660 | 5,350 | (410 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
2742 | Mt. Olive—Budd Lake | Budd Lake, | (1 | ) | 835 | 3,898 | 103 | 107 | 397 | 575 | 942 | 4,295 | 678 | 5,915 | (701 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
NJ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
455 | Philadelphia—Cherry Hill | Cherry Hill, | (1 | ) | 337 | 2,660 | 32 | 29 | 156 | 296 | 366 | 2,816 | 328 | 3,510 | (387 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
NJ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9678 | Meadowlands—East Rutherford | E.Rutherford, | (1 | ) | 957 | 6,141 | 61 | 81 | 925 | 965 | 1,038 | 7,066 | 1,026 | 9,130 | (1,098 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
NJ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
574 | Edison—Raritan Center | Edison, NJ | (1 | ) | 1,363 | 8,976 | 48 | 108 | 594 | 904 | 1,471 | 9,570 | 952 | 11,993 | (1,254 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
2653 | Elizabeth—Newark Airport | Elizabeth, NJ | (1 | ) | 202 | 11,175 | 119 | 61 | 751 | 835 | 263 | 11,926 | 954 | 13,143 | (2,333 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
2655 | Somerset—Franklin | Franklin, NJ | (1 | ) | 761 | 4,096 | 63 | 53 | 412 | 565 | 814 | 4,508 | 628 | 5,950 | (785 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
454 | Philadelphia—Maple Shade | Maple Shade, | (1 | ) | 464 | 2,987 | 43 | 20 | 238 | 183 | 484 | 3,225 | 226 | 3,935 | (604 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
NJ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2522 | Philadelphia—Mt. Laurel—Pacilli Place | Mt Laurel, NJ | (1 | ) | 455 | 4,318 | 58 | 42 | 39 | 424 | 497 | 4,357 | 482 | 5,336 | (534 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
479 | Philadelphia—Mt. Laurel -Crawford Place | Mt Laurel, NJ | (1 | ) | 313 | 2,632 | 31 | 32 | 180 | 308 | 345 | 2,812 | 339 | 3,496 | (397 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
9849 | Piscataway—Rutgers University | Piscataway, | (1 | ) | 907 | 6,348 | 62 | 168 | 591 | 775 | 1,075 | 6,939 | 837 | 8,851 | (1,041 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
NJ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2676 | Princeton—West Windsor | Princeton, NJ | (1 | ) | 3,758 | 2,042 | 45 | 38 | 438 | 635 | 3,796 | 2,480 | 680 | 6,956 | (486 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
2516 | Ramsey—Upper Saddle River | Ramsey, NJ | (1 | ) | 704 | 5,013 | 64 | 40 | 525 | 640 | 744 | 5,538 | 704 | 6,986 | (790 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
696 | Red Bank—Middletown | Red Bank, NJ | (1 | ) | 2,846 | 2,652 | 52 | 46 | 540 | 708 | 2,892 | 3,192 | 760 | 6,844 | (570 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
2509 | Meadowlands—Rutherford | Rutherford, | (1 | ) | 1,972 | 4,661 | 49 | 75 | 602 | 798 | 2,047 | 5,263 | 847 | 8,157 | (878 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
NJ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
646 | Princeton—South Brunswick | S. Brunswick, | (1 | ) | 761 | 3,728 | 50 | 108 | 453 | 791 | 869 | 4,181 | 841 | 5,891 | (904 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
NJ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2649 | Secaucus—Meadowlands | Secaucus, NJ | (1 | ) | 1,644 | 13,946 | 122 | 97 | 651 | 789 | 1,741 | 14,597 | 911 | 17,249 | (1,658 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
9679 | Secaucus—New York City Area | Secaucus, NJ | (1 | ) | 307 | 20,368 | 73 | 76 | 1,042 | 1,242 | 383 | 21,410 | 1,315 | 23,108 | (6,151 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9677 | Hanover—Parsippany | Whippany, NJ | (1 | ) | 3,549 | 6,181 | 60 | 80 | 773 | 927 | 3,629 | 6,954 | 987 | 11,570 | (1,084 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
9680 | Newark—Woodbridge | Woodbridge, | (1 | ) | 1,814 | 9,316 | 61 | 123 | 867 | 1,090 | 1,937 | 10,183 | 1,151 | 13,271 | (1,468 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
NJ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7519 | Albuquerque—Airport | Albuquerque, | (1 | ) | 747 | 2,314 | 47 | 60 | 84 | 241 | 807 | 2,398 | 288 | 3,493 | (534 | ) | 10/8/10 | 1999 | 24 | ||||||||||||||||||||||||||||||||||||||||||||||
NM | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
413 | Albuquerque—Northeast | Albuquerque, | (1 | ) | 1,012 | 1,233 | 42 | 42 | 103 | 182 | 1,054 | 1,336 | 224 | 2,614 | (402 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
NM | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7512 | Albuquerque—Rio Rancho | Albuquerque, | (1 | ) | 1,051 | 4,453 | 38 | 28 | 66 | 215 | 1,079 | 4,519 | 253 | 5,851 | (544 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
NM | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9819 | Albuquerque—Rio Rancho Blvd. | Rio Rancho, | (1 | ) | 1,561 | 5,734 | 51 | 46 | 149 | 267 | 1,607 | 5,883 | 318 | 7,808 | (710 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
NM | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
861 | Las Vegas—Boulder Highway | Las Vegas, | (1 | ) | 1,804 | — | 41 | 48 | 149 | 300 | 1,852 | 149 | 341 | 2,342 | (208 | ) | 10/8/10 | 1992 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
NV | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9820 | Las Vegas—East Flamingo | Las Vegas, | (1 | ) | 1,914 | 3,649 | 56 | 39 | 196 | 365 | 1,953 | 3,845 | 421 | 6,219 | (614 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
NV | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9676 | Las Vegas—Midtown | Las Vegas, NV | (1 | ) | 1,782 | 3,495 | 45 | 42 | 71 | 292 | 1,824 | 3,566 | 337 | 5,727 | (502 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
860 | Las Vegas—Valley View | Las Vegas, NV | (1 | ) | 2,230 | 7,604 | 64 | 42 | 209 | 452 | 2,272 | 7,813 | 516 | 10,601 | (1,022 | ) | 10/8/10 | 1995 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
7570 | Reno—South Meadows | Reno, NV | (1 | ) | 1,771 | 4,821 | 84 | 41 | 125 | 161 | 1,812 | 4,946 | 245 | 7,003 | (586 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
501 | Albany – SUNY | Albany, NY | (1 | ) | 1,246 | 6,462 | 47 | 48 | 659 | 883 | 1,294 | 7,121 | 930 | 9,345 | (952 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
554 | Buffalo—Amherst | Amherst, NY | (1 | ) | 665 | 5,464 | 43 | 65 | 380 | 785 | 730 | 5,844 | 828 | 7,402 | (816 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
634 | Long Island—Bethpage | Bethpage, NY | (1 | ) | 4,024 | 7,727 | 44 | 70 | 204 | 458 | 4,094 | 7,931 | 502 | 12,527 | (897 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
504 | Syracuse—Dewitt | East Syracuse, | (1 | ) | 669 | 4,692 | 43 | 154 | 537 | 727 | 823 | 5,229 | 770 | 6,822 | (832 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
NY | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2546 | White Plains—Elmsford | Elmsford, NY | (1 | ) | 1,124 | 12,986 | 74 | 110 | 751 | 941 | 1,234 | 13,737 | 1,015 | 15,986 | (1,535 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9681 | Fishkill—Route 9 | Fishkill, NY | (1 | ) | 1,616 | 6,316 | 47 | 46 | 92 | 223 | 1,662 | 6,408 | 270 | 8,340 | (754 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
2716 | Fishkill—Westage Center | Fishkill, NY | (1 | ) | 946 | 5,653 | 111 | 72 | 380 | 561 | 1,018 | 6,033 | 672 | 7,723 | (749 | ) | 10/8/10 | 2004 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
763 | Long Island—Melville | Melville, NY | (1 | ) | 7,498 | 10,315 | 73 | 75 | 193 | 568 | 7,573 | 10,508 | 641 | 18,722 | (1,171 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
765 | Rochester—Greece | Rochester, NY | (1 | ) | 1,005 | 4,662 | 45 | 36 | 535 | 816 | 1,041 | 5,197 | 861 | 7,099 | (766 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
503 | Rochester—Henrietta | Rochester, NY | (1 | ) | 1,061 | 7,451 | 45 | 41 | 260 | 743 | 1,102 | 7,711 | 788 | 9,601 | (977 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
651 | New York City—LaGuardia Airport | Whitestone, | (1 | ) | 8,634 | 14,468 | 84 | 100 | 460 | 820 | 8,734 | 14,928 | 904 | 24,566 | (1,558 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
NY | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9688 | Cincinnati—Blue Ash | Blue Ash, OH | (1 | ) | 956 | 697 | 46 | 73 | 56 | 296 | 1,029 | 753 | 342 | 2,124 | (272 | ) | 10/8/10 | 1997 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
4015 | Cincinnati – Blue Ash – Kenwood Road | Blue Ash, OH | (1 | ) | 928 | 2,223 | 50 | 43 | 66 | 248 | 971 | 2,289 | 298 | 3,558 | (444 | ) | 10/8/10 | 1998 | 29 | ||||||||||||||||||||||||||||||||||||||||||||||
15 | Cincinnati – Blue Ash – Reagan Highway | Blue Ash, OH | (1 | ) | 535 | 651 | 28 | 73 | 32 | 184 | 608 | 683 | 212 | 1,503 | (183 | ) | 10/8/10 | 1991 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
4075 | Cleveland—Brooklyn | Brooklyn, OH | (1 | ) | 1,006 | 3,280 | 42 | 61 | 50 | 315 | 1,067 | 3,330 | 357 | 4,754 | (484 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
7 | Columbus—East | Columbus, OH | (1 | ) | 1,036 | — | 29 | 113 | 48 | 207 | 1,149 | 48 | 236 | 1,433 | (153 | ) | 10/8/10 | 1989 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
4018 | Columbus—Easton | Columbus, OH | (1 | ) | 1,185 | 4,416 | 50 | 110 | 241 | 375 | 1,295 | 4,657 | 425 | 6,377 | (616 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
590 | Columbus—North | Columbus, OH | (1 | ) | 824 | 1,251 | 43 | 55 | 86 | 261 | 879 | 1,337 | 304 | 2,520 | (304 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
9821 | Columbus—Polaris | Columbus, OH | (1 | ) | 1,431 | 5,351 | 61 | 91 | 481 | 867 | 1,522 | 5,832 | 928 | 8,282 | (722 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
4027 | Columbus—Worthington | Columbus, OH | (1 | ) | 781 | 1,115 | 36 | 65 | 238 | 228 | 846 | 1,353 | 264 | 2,463 | (326 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
33 | Akron—Copley | Copley, OH | (1 | ) | 795 | 240 | 44 | 60 | 62 | 225 | 855 | 302 | 269 | 1,426 | (191 | ) | 10/8/10 | 1996 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
553 | Akron—Copley | Copley, OH | (1 | ) | 875 | 1,080 | 35 | 57 | 74 | 230 | 932 | 1,154 | 265 | 2,351 | (236 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
4120 | Dayton—North | Dayton, OH | (1 | ) | 813 | 3,567 | 49 | 93 | 150 | 282 | 906 | 3,717 | 331 | 4,954 | (527 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
8 | Dayton—South | Dayton, OH | (1 | ) | 500 | 1,899 | 29 | 58 | 203 | 213 | 558 | 2,102 | 242 | 2,902 | (360 | ) | 10/8/10 | 1989 | 29 | ||||||||||||||||||||||||||||||||||||||||||||||
681 | Columbus—Dublin | Dublin, OH | (1 | ) | 1,329 | 1,294 | 38 | 45 | 117 | 416 | 1,374 | 1,411 | 454 | 3,239 | (298 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
9 | Columbus—Sawmill Rd. | Dublin, OH | (1 | ) | 577 | 460 | 28 | 57 | 89 | 206 | 634 | 549 | 234 | 1,417 | (188 | ) | 10/8/10 | 1990 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||
9822 | Columbus—Tuttle | Dublin, OH | (1 | ) | 863 | 3,396 | 50 | 28 | 30 | 202 | 891 | 3,426 | 252 | 4,569 | (450 | ) | 10/8/10 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
34 | Dayton—Fairborn | Fairborn, OH | (1 | ) | 757 | 2,848 | 34 | 73 | 84 | 257 | 830 | 2,932 | 291 | 4,053 | (529 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
6 | Cincinnati—Fairfield | Fairfield, OH | (1 | ) | 459 | 1,293 | 28 | 91 | 61 | 155 | 550 | 1,354 | 183 | 2,087 | (263 | ) | 10/8/10 | 1989 | 29 | ||||||||||||||||||||||||||||||||||||||||||||||
9865 | Findlay—Tiffin Avenue | Findlay, OH | (2 | ) | 671 | 2,596 | 77 | 75 | 65 | 249 | 746 | 2,661 | 326 | 3,733 | (419 | ) | 10/8/10 | 1999 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
564 | Toledo—Holland | Holland, OH | (1 | ) | 1,002 | 2,986 | 45 | 38 | 74 | 206 | 1,040 | 3,060 | 251 | 4,351 | (421 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
41 | Toledo—Maumee | Maumee, OH | (1 | ) | 912 | 740 | 34 | 72 | (100 | ) | 178 | 984 | 640 | 212 | 1,836 | (229 | ) | 10/8/10 | 1997 | 27 | |||||||||||||||||||||||||||||||||||||||||||||
53 | Cleveland—Middleburg Heights | Middleburg | (1 | ) | 980 | 727 | 33 | 56 | 75 | 265 | 1,036 | 802 | 298 | 2,136 | (253 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
Heights, OH | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9689 | Cleveland—Airport—North Olmsted | North | (1 | ) | 1,169 | 909 | 45 | 55 | 123 | 355 | 1,224 | 1,032 | 400 | 2,656 | (321 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
Olmsted, OH | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
47 | Cleveland—North Olmsted—Great Northern Mall | North | (1 | ) | 1,079 | 563 | 41 | 70 | 26 | 312 | 1,149 | 589 | 353 | 2,091 | (240 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
Olmsted, OH | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
4178 | Cleveland—Beachwood | Orange, OH | (1 | ) | 1,619 | — | 76 | 38 | 85 | 317 | 1,657 | 85 | 393 | 2,135 | (264 | ) | 10/8/10 | 2002 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
9690 | Cleveland—Beachwood | Orange, OH | (1 | ) | 1,288 | 2,514 | 59 | 30 | 139 | 335 | 1,318 | 2,653 | 394 | 4,365 | (438 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
555 | Cincinnati—Sharonville | Sharonville, | (1 | ) | 972 | 932 | 46 | 45 | 87 | 260 | 1,017 | 1,019 | 306 | 2,342 | (281 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
OH | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
565 | Cincinnati – Springdale – I-275 | Springdale, | (1 | ) | 852 | 1,843 | 45 | 47 | 108 | 259 | 899 | 1,951 | 304 | 3,154 | (372 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
OH | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
3 | Cincinnati – Springdale – Tri-County Mall | Springdale, | (1 | ) | 1,052 | — | 28 | (768 | )(6) | 108 | 196 | 284 | 108 | 224 | 616 | (126 | ) | 10/8/10 | 1988 | (4 | ) | ||||||||||||||||||||||||||||||||||||||||||||
OH | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
59 | Cleveland—Westlake | Westlake, OH | (1 | ) | 1,569 | 1,329 | 36 | 46 | 109 | 190 | 1,615 | 1,438 | 226 | 3,279 | (264 | ) | 10/8/10 | 1997 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
877 | Oklahoma City—Airport | Oklahoma | (1 | ) | 1,197 | 1,835 | 37 | 62 | 80 | 268 | 1,259 | 1,915 | 305 | 3,479 | (316 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
City, OK | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50 | Oklahoma City—Northwest | Oklahoma | (1 | ) | 1,252 | 3,553 | 47 | 70 | 103 | 303 | 1,322 | 3,656 | 350 | 5,328 | (477 | ) | 10/8/10 | 1998 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
City, OK | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6065 | Oklahoma City—NW Expressway | Oklahoma | (1 | ) | 1,152 | 2,983 | 43 | 57 | 163 | 335 | 1,209 | 3,146 | 378 | 4,733 | (462 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
City, OK | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
876 | Tulsa—Central | Tulsa, OK | (1 | ) | 900 | 4,798 | 43 | 40 | 230 | 281 | 940 | 5,028 | 324 | 6,292 | (695 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
39 | Tulsa—Midtown | Tulsa, OK | (1 | ) | 807 | 2,461 | 35 | 68 | 72 | 263 | 875 | 2,533 | 298 | 3,706 | (466 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
9691 | Portland—Beaverton | Beaverton, OR | (1 | ) | 3,210 | 4,410 | 50 | 53 | 594 | 887 | 3,263 | 5,004 | 937 | 9,204 | (856 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
335 | Portland—Beaverton—Eider Court | Beaverton, OR | (1 | ) | 1,856 | 5,825 | 44 | 34 | 308 | 616 | 1,890 | 6,133 | 660 | 8,683 | (713 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
9823 | Portland—Hillsboro | Hillsboro, OR | (1 | ) | 4,174 | 8,101 | 63 | 56 | 497 | 734 | 4,230 | 8,598 | 797 | 13,625 | (950 | ) | 10/8/10 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
399 | Portland—Gresham | Portland, OR | (1 | ) | 2,009 | 2,822 | 38 | 47 | 171 | 371 | 2,056 | 2,993 | 409 | 5,458 | (425 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
7003 | Salem—North | Salem, OR | (1 | ) | 1,490 | 2,141 | 42 | 11 | 42 | 139 | 1,501 | 2,183 | 181 | 3,865 | (456 | ) | 10/8/10 | 1998 | 24 | ||||||||||||||||||||||||||||||||||||||||||||||
838 | Eugene—Springfield | Springfield, | (1 | ) | 1,431 | 2,879 | 41 | 10 | 64 | 229 | 1,441 | 2,943 | 270 | 4,654 | (596 | ) | 10/8/10 | 1997 | 22 | ||||||||||||||||||||||||||||||||||||||||||||||
OR | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9692 | Portland—Tigard | Tigard, OR | (1 | ) | 3,425 | 4,456 | 48 | 53 | 571 | 890 | 3,478 | 5,027 | 938 | 9,443 | (856 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
453 | Philadelphia—Bensalem | Bensalem, PA | (1 | ) | 1,408 | 6,689 | 38 | 65 | 266 | 466 | 1,473 | 6,955 | 504 | 8,932 | (774 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
2565 | Allentown—Bethlehem | Bethlehem, PA | (1 | ) | 1,054 | 3,922 | 96 | 36 | 132 | 354 | 1,090 | 4,054 | 450 | 5,594 | (518 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
507 | Pittsburgh—Carnegie | Carnegie, PA | (1 | ) | 697 | 6,689 | 41 | 73 | 503 | 643 | 770 | 7,192 | 684 | 8,646 | (928 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
2506 | Philadelphia—Exton | Exton, PA | (1 | ) | 2,343 | 2,198 | 44 | 95 | 501 | 620 | 2,438 | 2,699 | 664 | 5,801 | (534 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
9693 | Philadelphia—Horsham—Dresher Rd. | Horsham, PA | (1 | ) | 1,691 | 5,111 | 49 | 59 | 742 | 928 | 1,750 | 5,853 | 977 | 8,580 | (935 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
2667 | Philadelphia—Horsham—Welsh Rd. | Horsham, PA | (1 | ) | 1,815 | 2,708 | 68 | 29 | 540 | 731 | 1,844 | 3,248 | 799 | 5,891 | (614 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
9694 | Philadelphia—King of Prussia | King of | (1 | ) | 2,871 | 7,293 | 58 | 111 | 737 | 932 | 2,982 | 8,030 | 990 | 12,002 | (1,124 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
Prussia, PA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
463 | Philadelphia—Malvern—Great Valley | Malvern, PA | (1 | ) | 1,772 | 2,699 | 44 | 64 | 504 | 600 | 1,836 | 3,203 | 644 | 5,683 | (578 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
9695 | Philadelphia—Malvern—Swedesford Rd. | Malvern, PA | (1 | ) | 78 | 4,384 | 40 | 51 | 568 | 706 | 129 | 4,952 | 746 | 5,827 | (1,047 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
2511 | Pittsburgh—Monroeville | Monroeville, | (1 | ) | 1,731 | 10,487 | 42 | 63 | 442 | 605 | 1,794 | 10,929 | 647 | 13,370 | (1,270 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
PA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2526 | Philadelphia—Airport—Bartram Ave. | Philadelphia, | (1 | ) | 1,654 | 7,808 | 52 | 77 | 169 | 599 | 1,731 | 7,977 | 651 | 10,359 | (908 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
PA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
547 | Philadelphia—Airport—Tinicum Blvd. | Philadelphia, | (1 | ) | 1,610 | 9,057 | 57 | 49 | 363 | 855 | 1,659 | 9,420 | 912 | 11,991 | (1,068 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
PA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2525 | Pittsburgh—Airport | Pittsburgh, PA | (1 | ) | 806 | 6,583 | 53 | 70 | 15 | 267 | 876 | 6,598 | 320 | 7,794 | (778 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
9864 | Wilkes-Barre—Hwy. 315 | Plains | (2 | ) | 852 | 3,670 | 108 | 125 | 85 | 189 | 977 | 3,755 | 297 | 5,029 | (513 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
Township, PA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2675 | Philadelphia—Plymouth Meeting | Plymouth | (1 | ) | 1,111 | 7,505 | 120 | 117 | 1,337 | 854 | 1,228 | 8,842 | 974 | 11,044 | (1,149 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
Meeting, PA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2739 | Pittsburgh—West Mifflin | West Mifflin, | (1 | ) | 885 | 7,893 | 95 | 49 | 386 | 548 | 934 | 8,279 | 643 | 9,856 | (948 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
PA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1137 | Providence—East Providence | East | (1 | ) | 1,632 | 6,713 | 70 | 70 | 398 | 641 | 1,702 | 7,111 | 711 | 9,524 | (818 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
Providence, RI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9696 | Providence—Airport | Warwick, RI | (1 | ) | 1,104 | 2,403 | 116 | 68 | 239 | 367 | 1,172 | 2,642 | 483 | 4,297 | (502 | ) | 10/8/10 | 1997 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
1113 | Providence – Warwick | Warwick, RI | (1 | ) | 1,563 | 4,097 | 69 | 77 | 74 | 266 | 1,640 | 4,171 | 335 | 6,146 | (551 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
1114 | Providence —West Warwick | West Warwick, | (1 | ) | 1,245 | 5,104 | 66 | 52 | 125 | 257 | 1,297 | 5,229 | 323 | 6,849 | (624 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
RI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
131 | Columbia—Ft. Jackson | Columbia, SC | (1 | ) | 1,397 | 4,865 | 44 | 46 | 109 | 259 | 1,443 | 4,974 | 303 | 6,720 | (685 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
180 | Columbia—West—Interstate 126 | Columbia, SC | (1 | ) | 896 | 2,918 | 43 | 88 | 77 | 288 | 984 | 2,995 | 331 | 4,310 | (495 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
22 | Columbia—West—Stoneridge Dr. | Columbia, SC | (1 | ) | 554 | 1,437 | 33 | 102 | 109 | 178 | 656 | 1,546 | 211 | 2,413 | (331 | ) | 10/8/10 | 1995 | 25 | ||||||||||||||||||||||||||||||||||||||||||||||
132 | Greenville—Airport | Greenville, SC | (1 | ) | 727 | 3,464 | 40 | 30 | 49 | 242 | 757 | 3,513 | 282 | 4,552 | (471 | ) | 10/8/10 | 1996 | 36 | ||||||||||||||||||||||||||||||||||||||||||||||
19 | Greenville—Haywood Mall | Greenville, SC | (1 | ) | 672 | 1,082 | 33 | 79 | 78 | 203 | 751 | 1,160 | 236 | 2,147 | (283 | ) | 10/8/10 | 1995 | 25 | ||||||||||||||||||||||||||||||||||||||||||||||
9824 | Columbia—Harbison | Irmo, SC | (1 | ) | 816 | 3,607 | 59 | 60 | 200 | 260 | 876 | 3,807 | 319 | 5,002 | (495 | ) | 10/8/10 | 1999 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
223 | Charleston—Mt. Pleasant | Mt. Pleasant, SC | (1 | ) | 1,713 | 5,571 | 39 | 65 | 486 | 669 | 1,778 | 6,057 | 708 | 8,543 | (816 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
29 | Charleston—Northwoods Blvd. | N. Charleston, SC | (1 | ) | 563 | 2,087 | 35 | 48 | 243 | 544 | 611 | 2,330 | 579 | 3,520 | (425 | ) | 10/8/10 | 1996 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
9697 | Charleston—Airport | N. Charleston, SC | (1 | ) | 1,580 | 5,652 | 49 | 68 | 114 | 343 | 1,648 | 5,766 | 392 | 7,806 | (768 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
115 | Charleston—North Charleston | N. Charleston, | (1 | ) | 1,124 | 4,483 | 46 | 88 | 1,021 | 722 | 1,212 | 5,504 | 768 | 7,484 | (859 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
SC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
100 | Spartanburg—Asheville Hwy. | Spartanburg, | (1 | ) | 708 | 1,721 | 40 | 36 | 135 | 162 | 744 | 1,856 | 202 | 2,802 | (419 | ) | 10/8/10 | 1995 | 20 | ||||||||||||||||||||||||||||||||||||||||||||||
SC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
13 | Nashville—Brentwood | Brentwood, TN | (1 | ) | 668 | 1,588 | 33 | 34 | 41 | 200 | 702 | 1,629 | 233 | 2,564 | (373 | ) | 10/8/10 | 1990 | 20 | ||||||||||||||||||||||||||||||||||||||||||||||
305 | Nashville—Brentwood—South | Brentwood, TN | (1 | ) | 1,271 | 3,746 | 44 | 41 | 48 | 256 | 1,312 | 3,794 | 300 | 5,406 | (544 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
125 | Chattanooga—Airport | Chattanooga, | (1 | ) | 1,045 | 3,840 | 44 | 41 | 134 | 274 | 1,086 | 3,974 | 318 | 5,378 | (588 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
TN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9701 | Nashville—Franklin—Cool Springs | Franklin, TN | (1 | ) | 1,898 | 3,263 | 46 | 51 | 74 | 258 | 1,949 | 3,337 | 304 | 5,590 | (525 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
121 | Knoxville—Cedar Bluff | Knoxville, TN | (1 | ) | 768 | 3,224 | 36 | 37 | 84 | 169 | 805 | 3,308 | 205 | 4,318 | (484 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
10 | Knoxville—West Hills | Knoxville, TN | (1 | ) | 570 | 1,826 | 29 | 44 | 29 | 186 | 614 | 1,855 | 215 | 2,684 | (317 | ) | 10/8/10 | 1990 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||
9698 | Memphis—Airport | Memphis, TN | (1 | ) | 329 | 1,900 | 66 | 30 | 64 | 294 | 359 | 1,964 | 360 | 2,683 | (379 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
12 | Memphis—Apple Tree | Memphis, TN | (1 | ) | 1,052 | — | 29 | 35 | 129 | 279 | 1,087 | 129 | 308 | 1,524 | (151 | ) | 10/8/10 | 1990 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
37 | Memphis—Cordova | Memphis, TN | (1 | ) | 736 | 1,937 | 34 | 37 | 98 | 198 | 773 | 2,035 | 232 | 3,040 | (385 | ) | 10/8/10 | 1996 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
5003 | Memphis—Mt. Moriah | Memphis, TN | (1 | ) | 827 | 1,670 | 45 | 150 | 713 | 287 | 977 | 2,383 | 332 | 3,692 | (466 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
9699 | Memphis—Poplar Avenue | Memphis, TN | (1 | ) | 1,445 | 4,416 | 60 | 52 | 150 | 245 | 1,497 | 4,566 | 305 | 6,368 | (600 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
5023 | Memphis—Quail Hollow | Memphis, TN | (1 | ) | 849 | 3,071 | 42 | 35 | 69 | 262 | 884 | 3,140 | 304 | 4,328 | (453 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
450 | Memphis—Sycamore View | Memphis, TN | (1 | ) | 532 | 1,939 | 50 | 53 | 84 | 250 | 585 | 2,023 | 300 | 2,908 | (359 | ) | 10/8/10 | 1997 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
9825 | Memphis—Wolfchase Galleria | Memphis, TN | (1 | ) | 1,137 | 5,177 | 75 | 72 | — | 351 | 1,209 | 5,177 | 426 | 6,812 | (658 | ) | 10/8/10 | 1999 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
315 | Nashville—Airport | Nashville, TN | (1 | ) | 1,033 | 3,649 | 42 | 90 | 121 | 260 | 1,123 | 3,770 | 302 | 5,195 | (527 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
163 | Nashville—Airport—Briley Pkwy. | Nashville, TN | (1 | ) | 1,008 | 1,455 | 39 | 6 | 63 | 118 | 1,014 | 1,518 | 157 | 2,689 | (328 | ) | 10/8/10 | 1997 | 22 | ||||||||||||||||||||||||||||||||||||||||||||||
17 | Nashville—Airport—Elm Hill Pike | Nashville, TN | (1 | ) | 812 | 1,543 | 33 | 82 | 29 | 186 | 894 | 1,572 | 219 | 2,685 | (337 | ) | 10/8/10 | 1993 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
9700 | Nashville—Airport—Music City | Nashville, TN | (1 | ) | 2,779 | 2,379 | 56 | 30 | 34 | 296 | 2,809 | 2,413 | 352 | 5,574 | (417 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
5045 | Nashville—Vanderbilt | Nashville, TN | (1 | ) | 1,918 | 9,993 | 78 | 38 | 321 | 542 | 1,956 | 10,314 | 620 | 12,890 | (1,074 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
6172 | Amarillo—West | Amarillo, TX | (1 | ) | 489 | 3,478 | 45 | 46 | 87 | 289 | 535 | 3,565 | 334 | 4,434 | (474 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9704 | Arlington | Arlington, TX | (1 | ) | 1,155 | 871 | 43 | 54 | 800 | 804 | 1,209 | 1,671 | 847 | 3,727 | (717 | ) | 10/8/10 | 1995 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||
46 | Arlington—Six Flags | Arlington, TX | (1 | ) | 814 | 4,330 | 57 | 75 | 86 | 316 | 889 | 4,416 | 373 | 5,678 | (759 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
6197 | Austin—Round Rock—South | Austin , TX | (1 | ) | 676 | 3,755 | 96 | 55 | 405 | 667 | 731 | 4,160 | 763 | 5,654 | (660 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
6027 | Austin—Arboretum—Capital of Texas Hwy. | Austin, TX | (1 | ) | 734 | 4,455 | 43 | 69 | 454 | 590 | 803 | 4,909 | 633 | 6,345 | (627 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
9832 | Austin—Arboretum—North | Austin, TX | (1 | ) | 1,080 | 5,322 | 56 | 42 | (12 | ) | 687 | 1,122 | 5,310 | 743 | 7,175 | (670 | ) | 10/8/10 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||||||||||
9702 | Austin—Arboretum—South | Austin, TX | (1 | ) | 1,059 | 2,857 | 44 | 72 | 756 | 1,014 | 1,131 | 3,613 | 1,058 | 5,802 | (756 | ) | 10/8/10 | 1995 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||
6060 | Austin—Downtown—6th St. | Austin, TX | (1 | ) | 1,915 | 12,925 | 50 | 55 | 244 | 466 | 1,970 | 13,169 | 516 | 15,655 | (1,394 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9703 | Austin - Downtown - Town Lake | Austin, TX | (1 | ) | 3,043 | 11,933 | 58 | 55 | 298 | 809 | 3,098 | 12,231 | 867 | 16,196 | (1,482 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
6081 | Austin—Metro | Austin, TX | (1 | ) | 677 | 1,768 | 53 | 46 | 47 | 285 | 723 | 1,815 | 338 | 2,876 | (333 | ) | 10/8/10 | 1998 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
9834 | Austin—North Central | Austin, TX | (1 | ) | 1,711 | — | 58 | 64 | 290 | 477 | 1,775 | 290 | 535 | 2,600 | (321 | ) | 10/8/10 | 1998 | (4 | ) | |||||||||||||||||||||||||||||||||||||||||||||
6195 | Austin—Northwest—Lakeline Mall | Austin, TX | (1 | ) | 601 | 2,842 | 75 | 74 | 403 | 721 | 675 | 3,245 | 796 | 4,716 | (600 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
9829 | Austin—Northwest—Research Park | Austin, TX | (1 | ) | 1,028 | 5,422 | 59 | 87 | 399 | 862 | 1,115 | 5,821 | 921 | 7,857 | (783 | ) | 10/8/10 | 1998 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
6030 | Austin—Round Rock—North | Austin, TX | (1 | ) | 604 | 3,676 | 50 | 65 | 59 | 349 | 669 | 3,735 | 399 | 4,803 | (667 | ) | 10/8/10 | 1998 | 28 | ||||||||||||||||||||||||||||||||||||||||||||||
6178 | Austin—Southwest | Austin, TX | (1 | ) | 4,628 | 3,811 | 84 | 49 | 469 | 764 | 4,677 | 4,280 | 848 | 9,805 | (703 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
6028 | Austin—West | Austin, TX | (1 | ) | 549 | 1,667 | 49 | 25 | 91 | 223 | 574 | 1,758 | 272 | 2,604 | (435 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
6072 | Dallas—Bedford | Bedford, | (1 | ) | 540 | 2,600 | 53 | 109 | 41 | 192 | 649 | 2,641 | 245 | 3,535 | (396 | ) | 10/8/10 | 1998 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6070 | Corpus Christi—Staples | Corpus, TX | (1 | ) | 1,246 | 5,337 | 47 | 81 | 66 | 277 | 1,327 | 5,403 | 324 | 7,054 | (710 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
9708 | Dallas—Coit Road | Dallas, TX | (1 | ) | 555 | 1,430 | 42 | 59 | 101 | 282 | 614 | 1,531 | 324 | 2,469 | (346 | ) | 10/8/10 | 1994 | 29 | ||||||||||||||||||||||||||||||||||||||||||||||
9709 | Dallas—Frankford Road | Dallas, TX | (1 | ) | 891 | 1,301 | 131 | 65 | 354 | 355 | 956 | 1,655 | 486 | 3,097 | (457 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
6016 | Dallas—Greenville Avenue | Dallas, TX | (1 | ) | 581 | 3,125 | 42 | 52 | 125 | 302 | 633 | 3,250 | 344 | 4,227 | (480 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
45 | Dallas—Market Center | Dallas, TX | (1 | ) | 748 | 4,625 | 71 | 63 | 33 | 248 | 811 | 4,658 | 319 | 5,788 | (579 | ) | 10/8/10 | 1997 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
9707 | Dallas—North Addison—Tollway | Dallas, TX | (1 | ) | 493 | 1,268 | 39 | 27 | 68 | 238 | 520 | 1,336 | 277 | 2,133 | (290 | ) | 10/8/10 | 1993 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
9835 | Dallas—North Park | Dallas, TX | (1 | ) | 581 | 3,317 | 50 | 54 | 164 | 380 | 635 | 3,481 | 430 | 4,546 | (571 | ) | 10/8/10 | 1997 | 35 | ||||||||||||||||||||||||||||||||||||||||||||||
886 | El Paso—Airport | El Paso, | (1 | ) | 951 | 6,206 | 55 | 62 | 182 | 306 | 1,013 | 6,388 | 361 | 7,762 | (864 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6078 | El Paso—West | El Paso, | (1 | ) | 918 | 3,271 | 34 | 46 | 93 | 260 | 964 | 3,364 | 294 | 4,622 | (557 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6069 | Dallas—Farmers Branch | Farmers | (1 | ) | 511 | 1,451 | 38 | 47 | 27 | 234 | 558 | 1,478 | 272 | 2,308 | (327 | ) | 10/8/10 | 1998 | 28 | ||||||||||||||||||||||||||||||||||||||||||||||
Branch, TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6092 | Fort Worth—City View | Fort Worth, | (1 | ) | 724 | 2,888 | 43 | 60 | 208 | 279 | 784 | 3,096 | 322 | 4,202 | (473 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6071 | Fort Worth—Fossil Creek | Fort Worth, | (1 | ) | 695 | 3,944 | 50 | (10 | ) | 79 | 198 | 685 | 4,023 | 248 | 4,956 | (511 | ) | 10/8/10 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6086 | Fort Worth—Fossil Creek | Fort Worth, | (1 | ) | 600 | 2,253 | 43 | 22 | 272 | 167 | 622 | 2,525 | 210 | 3,357 | (547 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9712 | Fort Worth—Medical Center | Fort Worth, | (1 | ) | 1,811 | 3,954 | 39 | 39 | 153 | 258 | 1,850 | 4,107 | 297 | 6,254 | (623 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6084 | Fort Worth—Southwest | Fort Worth, | (1 | ) | 1,102 | 3,734 | 46 | 46 | 90 | 176 | 1,148 | 3,824 | 222 | 5,194 | (474 | ) | 10/8/10 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9713 | Houston—Galleria—Uptown | Houston, | (1 | ) | 890 | 9,696 | 66 | 61 | 310 | 731 | 951 | 10,006 | 797 | 11,754 | (1,192 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6055 | Houston—Galleria – Westheimer | Houston, | (1 | ) | 729 | 9,020 | 45 | 53 | 427 | 580 | 782 | 9,447 | 625 | 10,854 | (1,054 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6074 | Houston—Greenspoint | Houston, | (1 | ) | 381 | 840 | 39 | 111 | 446 | 811 | 492 | 1,286 | 850 | 2,628 | (499 | ) | 10/8/10 | 1998 | 28 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6057 | Houston—Greenway Plaza | Houston, | (1 | ) | 603 | 8,266 | 46 | 73 | 417 | 576 | 676 | 8,683 | 622 | 9,981 | (994 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5050 | Houston – Katy Freeway—Energy Corridor | Houston, | 2,040 | 5,507 | 549 | — | (1 | ) | 1 | 2,040 | 5,506 | 550 | 8,096 | — | 12/31/13 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6068 | Houston—Katy Frwy—Beltway 8 | Houston, | (1 | ) | 304 | 2,701 | 44 | 72 | 555 | 723 | 376 | 3,256 | 767 | 4,399 | (624 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9826 | Houston—Med. Ctr.—Braeswood Blvd. | Houston, | (1 | ) | 998 | 10,111 | 122 | 108 | 422 | 764 | 1,106 | 10,533 | 886 | 12,525 | (1,288 | ) | 10/8/10 | 1997 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9714 | Houston—Med. Ctr.—Reliant Pk.—Fannin St. | Houston, | (1 | ) | 1,311 | 7,833 | 53 | 141 | 826 | 1,245 | 1,452 | 8,659 | 1,298 | 11,409 | (1,460 | ) | 10/8/10 | 1995 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
62 | Houston—Med. Ctr.—Reliant Pk.—La Concha Ln. | Houston, | (1 | ) | 544 | 5,470 | 60 | 58 | 23 | 245 | 602 | 5,493 | 305 | 6,400 | (670 | ) | 10/8/10 | 1997 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6066 | Houston—NASA—Johnson Space Center | Houston, | (1 | ) | 535 | 4,068 | 44 | 112 | 889 | 307 | 647 | 4,957 | 351 | 5,955 | (692 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
49 | Houston—Northwest | Houston, | (1 | ) | 499 | 4,878 | 50 | 34 | 150 | 184 | 533 | 5,028 | 234 | 5,795 | (590 | ) | 10/8/10 | 1997 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6005 | Houston—Northwest | Houston, | (1 | ) | 306 | 2,264 | 48 | 15 | 59 | 218 | 321 | 2,323 | 266 | 2,910 | (520 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
5051 | Houston—Sugar Land | Houston, | 1,882 | 5,904 | 549 | — | — | 1 | 1,882 | 5,904 | 550 | 8,336 | — | 12/31/13 | 1998 | 40 | |||||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6012 | Houston—West Oaks | Houston, | (1 | ) | 330 | 2,247 | 48 | 9 | 119 | 153 | 339 | 2,366 | 201 | 2,906 | (487 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6011 | Houston—Westchase—Richmond | Houston, | (1 | ) | 286 | 3,074 | 38 | 49 | 68 | 225 | 335 | 3,142 | 263 | 3,740 | (420 | ) | 10/8/10 | 1998 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
64 | Houston—Westchase—Westheimer | Houston, | (1 | ) | 646 | 6,571 | 43 | 53 | 645 | 1,019 | 699 | 7,216 | 1,062 | 8,977 | (1,278 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9715 | Houston—Willowbrook | Houston, | (1 | ) | 836 | 4,187 | 48 | 83 | 708 | 1,000 | 919 | 4,895 | 1,048 | 6,862 | (928 | ) | 10/8/10 | 1995 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6026 | Houston—Willowbrook—HWY 249 | Houston, | (1 | ) | 329 | 3,432 | 38 | 67 | 314 | 238 | 396 | 3,746 | 276 | 4,418 | (535 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9706 | Dallas—DFW Airport N. | Irving, TX | (1 | ) | 698 | 1,510 | 130 | 84 | 29 | 360 | 782 | 1,539 | 490 | 2,811 | (416 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
6037 | Dallas—Irving | Irving, TX | (1 | ) | 539 | 1,701 | 45 | 28 | 26 | 137 | 567 | 1,727 | 182 | 2,476 | (389 | ) | 10/8/10 | 1998 | 24 | ||||||||||||||||||||||||||||||||||||||||||||||
9705 | Dallas—Las Colinas—Carnaby St. | Irving, TX | (1 | ) | 1,220 | 3,061 | 51 | 96 | 42 | 264 | 1,316 | 3,103 | 315 | 4,734 | (536 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
9833 | Dallas—Las Colinas—Green Park Dr. | Irving, TX | (1 | ) | 875 | 2,338 | 98 | 62 | 241 | 316 | 937 | 2,579 | 414 | 3,930 | (483 | ) | 10/8/10 | 1998 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
6174 | Laredo—Del Mar | Laredo, TX | (1 | ) | 513 | 2,959 | 63 | 79 | 187 | 281 | 592 | 3,146 | 344 | 4,082 | (467 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
6082 | Dallas—Las Colinas—Meadow Creek Dr. | Las | (1 | ) | 844 | 3,605 | 84 | 69 | 46 | 292 | 913 | 3,651 | 376 | 4,940 | (542 | ) | 10/8/10 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
Colinas, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6073 | Dallas—Lewisville | Lewisville, | (1 | ) | 564 | 1,020 | 38 | 73 | 361 | 607 | 637 | 1,381 | 645 | 2,663 | (545 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6187 | Lubbock—Southwest | Lubbock, | (1 | ) | 571 | 4,931 | 76 | 37 | 115 | 258 | 608 | 5,046 | 334 | 5,988 | (620 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6022 | Dallas—Mesquite | Mesquite, | (1 | ) | 708 | 2,442 | 50 | 18 | 42 | 209 | 726 | 2,484 | 259 | 3,469 | (518 | ) | 10/8/10 | 1998 | 24 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9828 | Dallas—Plano | Plano, TX | (1 | ) | 735 | 4,386 | 90 | 55 | 180 | 367 | 790 | 4,566 | 457 | 5,813 | (635 | ) | 10/8/10 | 1999 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
52 | Dallas—Plano—Plano Parkway | Plano, TX | (1 | ) | 649 | 1,999 | 45 | 140 | 30 | 193 | 789 | 2,029 | 238 | 3,056 | (333 | ) | 10/8/10 | 1997 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
9710 | Dallas—Plano Parkway | Plano, TX | (1 | ) | 776 | 3,662 | 118 | 40 | 118 | 244 | 816 | 3,780 | 362 | 4,958 | (530 | ) | 10/8/10 | 1996 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
9711 | Dallas—Richardson | Richardson, | (1 | ) | 1,014 | 5,535 | 144 | 73 | 52 | 366 | 1,087 | 5,587 | 510 | 7,184 | (755 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9716 | San Antonio—Airport | San | (1 | ) | 1,443 | 4,710 | 53 | 71 | 193 | 276 | 1,514 | 4,903 | 329 | 6,746 | (772 | ) | 10/8/10 | 1995 | 30 | ||||||||||||||||||||||||||||||||||||||||||||||
Antonio, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6083 | San Antonio—Colonnade | San | (1 | ) | 865 | 5,060 | 52 | 51 | 69 | 280 | 916 | 5,129 | 332 | 6,377 | (637 | ) | 10/8/10 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
Antonio, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6029 | Houston - The Woodlands | Spring, TX | (1 | ) | 455 | 5,700 | 55 | 61 | 378 | 658 | 516 | 6,078 | 713 | 7,307 | (1,007 | ) | 10/8/10 | 1998 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
9831 | Houston—Stafford | Stafford, | (1 | ) | 389 | 1,774 | 35 | 87 | 82 | 281 | 476 | 1,856 | 316 | 2,648 | (373 | ) | 10/8/10 | 1997 | 34 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
6175 | Waco—Woodway | Waco, TX | (1 | ) | 553 | 4,053 | 47 | 48 | 39 | 254 | 601 | 4,092 | 301 | 4,994 | (521 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
9827 | Houston—NASA—Bay Area Blvd. | Webster, | (1 | ) | 516 | 5,301 | 45 | 52 | 226 | 250 | 568 | 5,527 | 295 | 6,390 | (675 | ) | 10/8/10 | 1997 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
TX | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
379 | Salt Lake City—Union Park | Midvale, | (1 | ) | 1,236 | 4,122 | 47 | 46 | 510 | 783 | 1,282 | 4,632 | 830 | 6,744 | (626 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
UT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9717 | Salt Lake City—Mid Valley | Salt Lake | (1 | ) | 1,961 | 3,716 | 58 | 132 | 258 | 417 | 2,093 | 3,974 | 475 | 6,542 | (700 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
City, UT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9718 | Salt Lake City—Sugar House | Salt Lake | (1 | ) | 2,166 | 7,029 | 39 | 120 | 315 | 514 | 2,286 | 7,344 | 553 | 10,183 | (936 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
City, UT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
352 | Salt Lake City—Sandy | Sandy, UT | (1 | ) | 977 | 3,949 | 45 | 119 | 333 | 657 | 1,096 | 4,282 | 702 | 6,080 | (572 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
362 | Salt Lake City—West Valley Center | West | (1 | ) | 1,183 | 3,592 | 43 | 100 | 285 | 694 | 1,283 | 3,877 | 737 | 5,897 | (513 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
Valley, UT | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
768 | Washington, D.C.—Alexandria—Landmark | Alexandria, | (1 | ) | 3,627 | 10,696 | 44 | 74 | 253 | 458 | 3,701 | 10,949 | 502 | 15,152 | (1,203 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9719 | Washington, DC—Alexandria—Eisenhower Ave. | Alexandria, | (1 | ) | 5,147 | 14,424 | 60 | 71 | 595 | 908 | 5,218 | 15,019 | 968 | 21,205 | (1,876 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1846 | Washington, D.C.—Centreville—Manassas | Centerville, | (1 | ) | 1,542 | 4,922 | 105 | 58 | 376 | 591 | 1,600 | 5,298 | 696 | 7,594 | (748 | ) | 10/8/10 | 2004 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9720 | Washington, D.C.—Chantilly | Chantilly, | (1 | ) | 2,655 | 3,015 | 511 | 68 | 346 | 128 | 2,723 | 3,361 | 639 | 6,723 | (297 | ) | 12/13/12 | 1998 | 22 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9850 | Washington, D.C.—Chantilly—Airport | Chantilly, | (1 | ) | 1,402 | 3,390 | 40 | (13 | ) | 496 | 650 | 1,389 | 3,886 | 690 | 5,965 | (675 | ) | 10/8/10 | 1998 | 38 | |||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
111 | Washington, D.C.—Chantilly—Dulles South | Chantilly, | (1 | ) | 1,166 | 5,159 | 46 | 48 | 437 | 643 | 1,214 | 5,596 | 689 | 7,499 | (809 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9860 | Chesapeake—Churchland Blvd. | Chesapeake, | (1 | ) | 647 | 2,762 | 57 | 36 | 44 | 252 | 683 | 2,806 | 309 | 3,798 | (409 | ) | 10/8/10 | 2001 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
175 | Chesapeake—Crossways Blvd. | Chesapeake, | (1 | ) | 1,171 | 4,773 | 47 | 64 | 132 | 260 | 1,235 | 4,905 | 307 | 6,447 | (671 | ) | 10/8/10 | 1996 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9861 | Chesapeake—Greenbrier Circle | Chesapeake, | (1 | ) | 807 | 5,349 | 109 | 37 | 9 | 175 | 844 | 5,358 | 284 | 6,486 | (619 | ) | 10/8/10 | 2005 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9851 | Washington, D.C.—Fairfax | Fairfax, VA | (1 | ) | 1,799 | 3,734 | 49 | 65 | 517 | 662 | 1,864 | 4,251 | 711 | 6,826 | (717 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
1620 | Washington, D.C.—Fairfax—Fair Oaks | Fairfax, VA | (1 | ) | 936 | 5,713 | 61 | 36 | 404 | 636 | 972 | 6,117 | 697 | 7,786 | (848 | ) | 10/8/10 | 2000 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9722 | Washington, D.C.—Fairfax—Fair Oaks | Fairfax, VA | (1 | ) | 4,167 | 4,053 | 693 | 165 | 409 | 586 | 4,332 | 4,462 | 1,279 | 10,073 | (392 | ) | 12/13/12 | 1998 | 26 | ||||||||||||||||||||||||||||||||||||||||||||||
9723 | Washington, D.C.—Falls Church—Merrifield | Fairfax, VA | (1 | ) | 4,389 | 6,653 | 910 | 180 | 361 | 550 | 4,569 | 7,014 | 1,460 | 13,043 | (468 | ) | 12/13/12 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
44 | Richmond—Innsbrook | Glen Allen, | (1 | ) | 1,069 | 1,991 | 45 | 42 | 122 | 361 | 1,111 | 2,113 | 406 | 3,630 | (443 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9726 | Richmond—Innsbrook | Glen Allen, | (1 | ) | 1,999 | 2,496 | 501 | 96 | 28 | 100 | 2,095 | 2,524 | 601 | 5,220 | (294 | ) | 12/13/12 | 1997 | 19 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1831 | Hampton—Coliseum | Hampton, | (1 | ) | 1,049 | 2,120 | 97 | 61 | 48 | 273 | 1,110 | 2,168 | 370 | 3,648 | (420 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1821 | Washington, D.C.—Herndon—Dulles | Herndon, | (1 | ) | 1,159 | 5,808 | 150 | 36 | 7 | 368 | 1,195 | 5,815 | 518 | 7,528 | (694 | ) | 10/8/10 | 2005 | 45 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1828 | Lynchburg—University Blvd. | Lynchburg, | (1 | ) | 1,259 | 4,899 | 94 | 53 | 32 | 296 | 1,312 | 4,931 | 390 | 6,633 | (619 | ) | 10/8/10 | 2003 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
43 | Newport News—I-64—Jefferson Avenue | Newport | (1 | ) | 982 | 2,655 | 34 | 43 | 56 | 245 | 1,025 | 2,711 | 279 | 4,015 | (476 | ) | 10/8/10 | 1997 | 27 | ||||||||||||||||||||||||||||||||||||||||||||||
News, VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
140 | Newport News—Oyster Point | Newport | (1 | ) | 688 | 2,950 | 44 | 22 | 280 | 307 | 710 | 3,230 | 351 | 4,291 | (482 | ) | 10/8/10 | 1996 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
News, VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9724 | Washington, D.C.—Reston | Reston, VA | (1 | ) | 5,766 | 7,250 | 795 | 147 | 286 | 547 | 5,913 | 7,536 | 1,342 | 14,791 | (461 | ) | 12/13/12 | 1998 | 34 | ||||||||||||||||||||||||||||||||||||||||||||||
9727 | North Chesterfield—Arboretum | Richmond, | (1 | ) | 1,368 | 3,745 | 45 | 24 | 96 | 345 | 1,392 | 3,841 | 390 | 5,623 | (549 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1599 | Richmond—I-64—West Broad Street | Richmond, | (1 | ) | 1,008 | 4,037 | 55 | 49 | 99 | 183 | 1,057 | 4,136 | 238 | 5,431 | (521 | ) | 10/8/10 | 1999 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
410 | Richmond—W. Broad Street—Glenside—South | Richmond, | (1 | ) | 660 | 1,677 | 39 | 64 | 1,202 | 370 | 724 | 2,879 | 409 | 4,012 | (575 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
291 | Roanoke—Airport | Roanoke, | (1 | ) | 844 | 1,949 | 35 | 30 | (8 | ) | 259 | 874 | 1,941 | 294 | 3,109 | (339 | ) | 10/8/10 | 1998 | 34 | |||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
1813 | Washington, D.C.—Springfield | Springfield, | (1 | ) | 3,417 | 15,207 | 134 | 54 | 413 | 628 | 3,471 | 15,620 | 762 | 19,853 | (1,630 | ) | 10/8/10 | 2004 | 44 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
478 | Washington, D.C.—Sterling | Sterling , | (1 | ) | 1,375 | 5,167 | 39 | 59 | 342 | 617 | 1,434 | 5,509 | 656 | 7,599 | (664 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9721 | Washington, DC—Dulles Airport—Sterling | Sterling, | (1 | ) | 4,709 | 2,618 | 707 | 127 | 6 | 140 | 4,836 | 2,624 | 847 | 8,307 | (334 | ) | 12/13/12 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9725 | Washington, D.C.—Tysons Corner | Vienna, VA | (1 | ) | 3,716 | 12,425 | 49 | 68 | 431 | 756 | 3,784 | 12,856 | 805 | 17,445 | (1,599 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
480 | Virginia Beach—Independence Blvd. | Virginia | (1 | ) | 1,769 | 6,115 | 43 | 66 | 308 | 280 | 1,835 | 6,423 | 323 | 8,581 | (856 | ) | 10/8/10 | 1996 | 31 | ||||||||||||||||||||||||||||||||||||||||||||||
Beach, VA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
824 | Seattle—Bellevue—Downtown | Bellevue, | (1 | ) | 3,672 | 9,062 | 55 | 62 | 310 | 636 | 3,734 | 9,372 | 691 | 13,797 | (1,072 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9728 | Seattle—Bellevue – Factoria | Bellevue, | (1 | ) | 2,697 | 8,912 | 55 | 41 | 574 | 736 | 2,738 | 9,486 | 791 | 13,015 | (1,196 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9729 | Seattle—Redmond | Bellevue, | (1 | ) | 6,206 | 16,067 | 71 | 43 | 369 | 718 | 6,249 | 16,436 | 789 | 23,474 | (1,990 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7009 | Seattle—Bothell—West | Bothell , | (1 | ) | 1,236 | 5,978 | 64 | 47 | 366 | 525 | 1,283 | 6,344 | 589 | 8,216 | (819 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
9852 | Seattle—Bothell—Canyon Park | Bothell, | (1 | ) | 2,266 | 7,932 | 57 | 78 | 536 | 865 | 2,344 | 8,468 | 922 | 11,734 | (1,193 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
815 | Seattle—Everett – North | Everett, | (1 | ) | 1,175 | 6,615 | 38 | 46 | 424 | 679 | 1,221 | 7,039 | 717 | 8,977 | (957 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7020 | Seattle—Everett – Silverlake | Everett, | (1 | ) | 4,008 | 9,000 | 54 | 46 | 166 | 476 | 4,054 | 9,166 | 530 | 13,750 | (999 | ) | 10/8/10 | 1999 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
409 | Seattle—Federal Way | Federal | (1 | ) | 761 | 4,918 | 38 | 67 | 470 | 604 | 828 | 5,388 | 642 | 6,858 | (783 | ) | 10/8/10 | 1999 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
Way, WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
805 | Tacoma—Fife | Fife, WA | (1 | ) | 814 | 4,397 | 38 | 64 | 470 | 645 | 878 | 4,867 | 683 | 6,428 | (744 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
7010 | Seattle—Kent—Des Moines | Kent , WA | (1 | ) | 869 | 3,865 | 43 | 16 | 46 | 146 | 885 | 3,911 | 189 | 4,985 | (685 | ) | 10/8/10 | 1998 | 24 | ||||||||||||||||||||||||||||||||||||||||||||||
802 | Seattle—Kent | Kent, WA | (1 | ) | 923 | 3,724 | 43 | 40 | 291 | 487 | 963 | 4,015 | 530 | 5,508 | (562 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
810 | Seattle—Lynnwood | Lynnwood, | (1 | ) | 1,829 | 5,408 | 41 | 44 | 412 | 656 | 1,873 | 5,820 | 697 | 8,390 | (730 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7062 | Seattle—Mukilteo | Mukilteo, | (1 | ) | 1,894 | 8,893 | 84 | 44 | 263 | 506 | 1,938 | 9,156 | 590 | 11,684 | (1,042 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7011 | Tacoma—Puyallup | Puyallup, | (1 | ) | 994 | 3,934 | 43 | 7 | 17 | 87 | 1,001 | 3,951 | 130 | 5,082 | (697 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
418 | Seattle—Renton | Renton, | (1 | ) | 1,714 | 5,924 | 62 | 53 | 314 | 778 | 1,767 | 6,238 | 840 | 8,845 | (764 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7066 | Seattle—Northgate | Seattle, WA | (1 | ) | 1,214 | 8,655 | 86 | 64 | 501 | 682 | 1,278 | 9,156 | 768 | 11,202 | (1,120 | ) | 10/8/10 | 2002 | 42 | ||||||||||||||||||||||||||||||||||||||||||||||
817 | Spokane—Valley | Spokane, | (1 | ) | 626 | 2,848 | 38 | 9 | 88 | 100 | 635 | 2,936 | 138 | 3,709 | (537 | ) | 10/8/10 | 1998 | 23 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
7018 | Tacoma—Hosmer | Tacoma, | (1 | ) | 734 | 3,436 | 46 | 8 | 40 | 140 | 742 | 3,476 | 186 | 4,404 | (628 | ) | 10/8/10 | 1999 | 24 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
831 | Tacoma - South | Tacoma, WA | (1 | ) | 1,162 | 6,871 | 40 | 128 | 323 | 587 | 1,290 | 7,194 | 627 | 9,111 | (788 | ) | 10/8/10 | 1998 | 40 | ||||||||||||||||||||||||||||||||||||||||||||||
9730 | Seattle – Southcenter | Tukwila, WA | (1 | ) | 1,005 | 4,129 | 35 | 77 | 539 | 681 | 1,082 | 4,668 | 716 | 6,466 | (829 | ) | 10/8/10 | 1998 | 33 | ||||||||||||||||||||||||||||||||||||||||||||||
806 | Seattle—Tukwila | Tukwila, WA | (1 | ) | 1,056 | 4,724 | 38 | 43 | 471 | 494 | 1,099 | 5,195 | 532 | 6,826 | (795 | ) | 10/8/10 | 1997 | 32 | ||||||||||||||||||||||||||||||||||||||||||||||
7032 | Olympia—Tumwater | Tumwater, | (1 | ) | 1,428 | 5,495 | 70 | 65 | 392 | 696 | 1,493 | 5,887 | 766 | 8,146 | (793 | ) | 10/8/10 | 2001 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
341 | Portland—Vancouver | Vancouver, | (1 | ) | 1,122 | 5,671 | 42 | 62 | 523 | 739 | 1,184 | 6,194 | 781 | 8,159 | (861 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
WA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
679 | Appleton—Fox Cities | Appleton, WI | (1 | ) | 1,129 | 3,042 | 39 | 73 | 52 | 286 | 1,202 | 3,094 | 325 | 4,621 | (452 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
9731 | Milwaukee—Brookfield | Brookfield, | (1 | ) | 2,579 | 5,647 | 49 | 50 | 203 | 392 | 2,629 | 5,850 | 441 | 8,920 | (748 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
WI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
731 | Madison—Junction Court | Madison, WI | (1 | ) | 1,197 | 2,790 | 39 | 44 | 32 | 258 | 1,241 | 2,822 | 297 | 4,360 | (414 | ) | 10/8/10 | 1998 | 38 | ||||||||||||||||||||||||||||||||||||||||||||||
4034 | Madison—Old Sauk Rd. | Madison, WI | (1 | ) | 1,332 | 2,506 | 46 | 103 | 25 | 207 | 1,435 | 2,531 | 253 | 4,219 | (391 | ) | 10/8/10 | 1998 | 39 | ||||||||||||||||||||||||||||||||||||||||||||||
785 | Milwaukee—Waukesha | Waukesha, | (1 | ) | 1,311 | 3,215 | 44 | 55 | 83 | 332 | 1,366 | 3,298 | 376 | 5,040 | (480 | ) | 10/8/10 | 1997 | 37 | ||||||||||||||||||||||||||||||||||||||||||||||
WI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
557 | Milwaukee—Wauwatosa | Wauwatosa, | (1 | ) | 1,732 | 5,151 | 44 | 42 | 79 | 321 | 1,774 | 5,230 | 365 | 7,369 | (599 | ) | 10/8/10 | 1997 | 41 | ||||||||||||||||||||||||||||||||||||||||||||||
WI | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Subtotal Hotel Properties | 1,307,719 | 2,651,347 | 49,093 | 39,541 | 188,107 | 312,929 | 1,347,260 | 2,839,454 | 362,022 | 4,548,736 | (427,533 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
3527 | Land Available for Development | Bloomington, | — | 1,821 | — | — | — | — | — | 1,821 | — | — | 1,821 | — | 10/8/10 | ||||||||||||||||||||||||||||||||||||||||||||||||||
MN | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Corp | Management Business | Charlotte, | — | — | — | — | — | 298 | 7,954 | — | 298 | 7,954 | 8,252 | (3,959 | ) | 9/1/11 | |||||||||||||||||||||||||||||||||||||||||||||||||
NC | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investment in Real Estate | — | 1,309,540 | 2,651,347 | 49,093 | 39,541 | 188,405 | 320,883 | 1,349,081 | 2,839,752 | 369,976 | 4,558,809 | (431,492 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||
-1 | Each of these properties serve as collateral for ESH REIT’s $2.52 billion Mortgage Loan. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
-2 | Each of these properties served as collateral for ESH REIT’s $6.25 million Assumed Mortgage Loan. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
-3 | Depreciable lives are based on the largest asset—building; however, a portion of the real estate at each hotel property consists of items with a useful life less than that of the building. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
-4 | The majority of the real estate at this property consists of furniture, fixtures and equipment, which have a useful life of 1 to 20 years. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
-5 | The aggregate cost, net of accumulated tax depreciation, for Federal Income Tax purposes as of December 31, 2013 was $4,055,366. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
-6 | Includes impairment charge of $3,330. |
Summary_of_Significant_Account1
Summary of Significant Accounting Policies (Policies) | 12 Months Ended | ||||
Dec. 31, 2013 | |||||
Use of Estimates | ' | ||||
Use of Estimates—The preparation of the accompanying consolidated and combined financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Management used significant estimates to determine the allocation of purchase price to assets that were acquired in 2013 and 2012 (see Note 4). Significant estimates also include the estimated useful lives of tangible assets as well as the assessment of tangible and intangible assets, including goodwill, for impairment, estimated liabilities for insurance reserves and the grant-date fair value per Profit Unit (as defined in Note 14) related to equity-based compensation. Actual results could differ from those estimates. | |||||
Cash and Cash Equivalents | ' | ||||
Cash and Cash Equivalents—The Company considers all cash on hand, demand deposits with financial institutions, credit card receivables, and short-term, highly liquid investments with original maturities of three months or less to be cash equivalents. The Company has deposits in excess of $250,000 with financial institutions that are not insured by the Federal Deposit Insurance Corporation. The Company does not believe cash and cash equivalents expose it to significant credit risk. | |||||
Accounts Receivable and Allowance for Doubtful Accounts | ' | ||||
Accounts Receivable and Allowance for Doubtful Accounts—Provision for doubtful accounts is made when collection of receivables is considered doubtful. Balances are considered past due when payment is not received by the contractual due date. When management determines that receivables are uncollectible, they are written off against the allowance for doubtful accounts. | |||||
Restricted Cash | ' | ||||
Restricted Cash—Restricted cash consists of amounts held in cash management accounts and in escrows for the payment of hotel occupancy/sales taxes, property taxes and insurance, capital improvements, ground leases, operating expenses (including management fees and reimbursements) and mortgage and mezzanine debt service, all as required by ESH REIT’s mortgage and mezzanine loan agreements (see Note 7). | |||||
Property and Equipment | ' | ||||
Property and Equipment—Property and equipment additions are recorded at cost. Major improvements that extend the life or utility of property or equipment are capitalized and depreciated over a period equal to the shorter of the estimated useful life of the improvement or the remaining estimated useful life of the asset. Ordinary repairs and maintenance are charged to expense as incurred. | |||||
Depreciation and amortization are recorded on a straight-line basis over the following estimated useful lives: | |||||
Hotel buildings | 20–49 years | ||||
Hotel building improvements | 3–39 years | ||||
Hotel site improvements | 2–15 years | ||||
Hotel furniture, fixtures and equipment | 1–10 years | ||||
Office furniture, fixtures and equipment | 1–7 years | ||||
Management assesses whether there has been impairment of the value of property and equipment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of property and equipment is measured by a comparison of the carrying amount of a hotel property to the estimated future undiscounted cash flows expected to be generated by the hotel property. Impairment is recognized when estimated future undiscounted cash flows, including proceeds from disposition, are less than the carrying value of the hotel property. The estimation of future undiscounted cash flows is inherently uncertain and relies upon assumptions regarding current and future economic and market conditions. If such conditions change, then an impairment charge to reduce the carrying value of the hotel property could occur in a future period in which conditions change. | |||||
To the extent that a hotel property is impaired, the excess carrying amount of the hotel property over its estimated fair value is charged to operating earnings. Fair value is determined based upon the discounted cash flows of the hotel property, quoted market prices, or independent appraisals, as considered necessary. The Company recognized impairment charges related to property and equipment of approximately $3.3 million, $1.4 million and $0 for the years ended December 31, 2013, 2012 and 2011, respectively (see Note 5). | |||||
Intangible Assets and Liabilities | ' | ||||
Intangible Assets and Liabilities—Intangible assets and liabilities include trademarks, above-market contracts, corporate customer relationships and customer databases. Above-market contracts, corporate customer relationships and customer databases are amortized using the straight-line method over their estimated remaining useful lives, which in the case of contracts is typically the remaining non-cancelable term. Finite-lived intangible assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of the intangible asset may not be recoverable. Trademarks are not amortized. Indefinite-lived intangible assets are reviewed for impairment at least annually. At such time their classification as indefinite-lived intangible assets is reassessed. | |||||
Effective in the fourth quarter of 2012, the Company adopted accounting guidance in which it first assesses qualitative factors to determine if it is not more likely than not that the fair value of its indefinite-lived intangible assets is less than its carrying amount. No impairment charges related to intangible assets were recognized during the years ended December 31, 2013, 2012 or 2011. | |||||
Goodwill | ' | ||||
Goodwill—Goodwill represents the excess purchase price over the fair value of net assets acquired. The Company tests goodwill for impairment at least annually in the fourth quarter. The Company tests for impairment more frequently if events or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. The Company has one operating segment, which is its reporting unit; therefore, management analyzes consolidated goodwill associated with all hotels when analyzing for potential impairment. | |||||
Effective in the fourth quarter of 2011, the Company adopted accounting guidance in which it first assesses qualitative factors to determine if it is not more likely than not that the fair value of its reporting unit is less than its carrying amount. No impairment charges related to goodwill were recognized during the years ended December 31, 2013, 2012 or 2011. | |||||
Property Acquisitions | ' | ||||
Property Acquisitions—The purchase price of net tangible and identified intangible assets and liabilities are recorded based on their relative fair values on the date of acquisition. The fair value of the acquired land and site improvements, building and improvements, and furniture, fixtures, and equipment were determined on an “if-vacant” basis considering a variety of factors, including the physical condition and quality of the hotels, estimated rates and valuation assumptions consistent with current market conditions, based on independent appraisals and other relevant market data obtained in connection with the acquisition of the hotels. The results of operations of acquired hotel properties are included in the accompanying consolidated and combined statements of operations since their respective dates of acquisition. | |||||
Deferred Financing Costs | ' | ||||
Deferred Financing Costs—Costs incurred in obtaining financing are amortized over the terms of the related loans using the effective interest method. Upon repayment of, or in conjunction with a material change in the terms of, the underlying debt agreement, remaining unamortized costs are charged to earnings. During the years ended December 31, 2013 and 2012, approximately $11.7 million and $34.4 million of unamortized deferred financing costs, primarily related to the prepayment of mortgage and mezzanine loans, were charged to earnings and are included in interest expense in the accompanying consolidated and combined statements of operations. Amortization of deferred financing costs unrelated to the prepayment of mortgage and mezzanine loans, which is also included in interest expense in the accompanying consolidated and combined statements of operations, was approximately $12.5 million, $11.0 million and $10.4 million for the years ended December 31, 2013, 2012 and 2011, respectively. | |||||
Revenue Recognition | ' | ||||
Revenue Recognition—Room and other hotel revenues are recognized when services are provided. Amounts paid in advance by customers are recorded as deferred revenues and included in accounts payable and accrued liabilities in the accompanying consolidated and combined balance sheets. Other hotel revenues primarily consist of revenues derived from guest laundry, pet fees, internet fees, additional housekeeping, telephone and other miscellaneous fees or services. Occupancy, hotel and sales taxes collected from customers and remitted to the taxing authorities are excluded from revenues in the accompanying consolidated and combined statements of operations. | |||||
Advertising Cost | ' | ||||
Advertising Costs—Advertising costs are expensed as incurred. Internet advertising costs are included in hotel operating expenses and all other advertising costs are included in general and administrative expenses. For the years ended December 31, 2013 and 2012, advertising costs were approximately $28.2 million and $25.2 million, approximately $18.8 million and $15.2 million of which are classified in hotel operating expenses and approximately $9.4 million and $10.0 million of which are classified in general and administrative expenses, respectively. For the year ended December 31, 2011, advertising costs were approximately $7.7 million and were classified in hotel operating expenses in the accompanying consolidated and combined statements of operations. | |||||
Operating Leases | ' | ||||
Operating Leases—Operating lease expense is recognized on a straight-line basis over the terms of the related leases. | |||||
Fair Value of Financial Instruments | ' | ||||
Fair Value of Financial Instruments—U.S. GAAP establishes a three-level valuation hierarchy based upon observable and unobservable inputs for fair value measurement of financial instruments: | |||||
Level 1—Observable inputs, such as quoted prices in active markets at the measurement date for identical assets or liabilities | |||||
Level 2—Significant inputs that are observable, directly or indirectly, such as other quoted prices in markets that are not active or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability | |||||
Level 3—Significant unobservable inputs for which there is little to no market data and for which the Company makes its own assumptions about how market participants would price the asset or liability | |||||
Fair value is defined as the price that would be received when selling an asset or the price paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). In instances where inputs used to measure fair value fall into different levels of the fair value hierarchy, the level in the fair value hierarchy within which the fair value measurement in its entirety has been determined is based on the lowest-level input significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability. | |||||
The Company’s financial instruments consist of cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities, mortgage loans, mezzanine loans, mandatorily redeemable preferred stock and revolving credit facilities. The carrying value of cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities and revolving credit facilities are representative of their fair value due to the short-term nature or frequent settlement of these instruments. The fair value of mortgage loans, mezzanine loans and mandatorily redeemable preferred stock was determined by comparing current borrowing rates and risk spreads offered in the market to the stated interest rates and spreads on the Company’s current mortgage loans, mezzanine loans and mandatorily redeemable preferred stock or quoted market prices, when available (see Note 7). | |||||
Derivative Instruments | ' | ||||
Derivative Instruments—Derivative instruments, including certain derivative instruments embedded in other contracts, are recorded in the accompanying consolidated and combined balance sheets as either assets or liabilities measured at fair value. Changes in fair value are recognized currently in earnings unless specific hedge accounting criteria are met. The Company does not enter into derivative financial instruments for trading or speculative purposes. | |||||
Insurance Reserves | ' | ||||
Insurance Reserves—The Company utilizes various high-deductible insurance programs for general liability and health insurance claims. In October 2012, the Company entered into a high-deductible insurance program for workers’ compensation claims. Such retained losses require estimates in determining the liability for claims arising under these programs. Workers’ compensation, general liability and health insurance liabilities are estimated using independent actuarial evaluations based on historical and projected claims and medical cost trends. As of December 31, 2013 and 2012, approximately $36.2 million and $13.9 million, respectively, of liabilities for such high-deductible insurance programs are included in accounts payable and accrued liabilities in the accompanying consolidated and combined balance sheets. | |||||
Variable Interest Entity | ' | ||||
Variable Interest Entity—Prior to the Pre-IPO Transactions, the Company held a variable interest in HVM, a separate, independently owned hotel management and administrative services company (see Note 11). The Company’s maximum exposure to loss as a result of its involvement with HVM was related to the need to secure alternative hotel management services and systems support if HVM were ever unable to fulfill its obligations under its management agreements with ESH REIT. The assets of HVM could not be used to settle obligations of the Company and the Company’s assets could not be used to settle obligations of HVM. For the period from January 1, 2013 through the Pre-IPO Transactions and the years ended December 31, 2012 and 2011, the Company represented approximately 99%, 97% and 97%, respectively, of the business conducted by HVM. The Company concluded that it was the primary beneficiary of HVM and, as a result, consolidated the financial position, results of operations, comprehensive income and cash flows of HVM for periods prior to the Pre-IPO Transactions. Since the Company had no equity interest in HVM, the results of operations and members’ capital of HVM are reported as noncontrolling interests in the accompanying consolidated and combined financial statements for periods through the Pre-IPO Transactions. Subsequent to the Pre-IPO Transactions, HVM no longer meets the definition of a variable interest entity. | |||||
HVM provided hotel management and administrative services, including the supervision, direction, and control of the operations, management, and promotion of the hotel properties in a manner associated with extended-stay hotels of similar size, type, or usage in similar locations. See summarized financial information of HVM in Note 11. | |||||
Income Taxes | ' | ||||
Income Taxes—Subsequent to the Pre-IPO Transactions, the Company’s taxable income includes the taxable income of its wholly-owned subsidiaries, ESA Management, ESH Strategies and the Operating Lessees, and will include dividend income related to its ownership of approximately 55% of ESH REIT. For the period from the Pre-IPO Transactions through December 31, 2013, the Corporation received no dividend income with respect to its ownership interest in ESH REIT. Prior to the Pre-IPO Transactions, all of ESH REIT’s distributions were made to its owners and ESH REIT generally incurred no federal income tax. However, as a result of the Pre-IPO Transactions, including the contribution of ESH REIT’s Class A common stock to the Corporation, approximately 55% of ESH REIT’s future dividends will be subject to corporate income tax. | |||||
The Company recognizes deferred tax assets and liabilities using the asset and liability method, under which deferred tax assets and liabilities are calculated based upon the temporary differences between the financial statement and income tax bases of assets and liabilities using currently enacted tax rates. Valuation allowances are provided if, based upon the weight of available evidence, it is more likely than not that some or all of the deferred tax assets will not be realized in future periods. The realization of deferred tax assets is primarily dependent on estimated future taxable income. A change in the estimate of future taxable income may require an addition to, or a reduction of, the valuation allowance. | |||||
ESH REIT has elected to be taxed as and expects to continue to qualify as a REIT under the provisions of the Internal Revenue Code of 1986, as amended (the “Code”). A REIT is generally not subject to federal income tax on its separately filed federal tax return as long as the REIT complies with various requirements to maintain its status, including the distribution of at least 90% of its taxable income, excluding capital gains. During 2013, consistent with prior years, ESH REIT distributed 100% or more of its taxable income and therefore incurred no federal income tax. Beginning in 2014, ESH REIT intends to distribute 95% of its taxable income and therefore will incur federal and state income tax on the taxable income not distributed. ESH REIT may be subject to certain additional state and local income taxes where REIT status is not recognized. | |||||
Prior to the Pre-IPO Transactions, the Operating Lessees, subsidiaries of ESH REIT, elected to be treated as taxable REIT subsidiaries. As such, the Operating Lessees were generally subject to federal, state, local, and/or foreign income taxes on their separate tax returns. The Operating Lessees recognized deferred tax assets and liabilities using the asset and liability method. Valuation allowances were provided if, based upon the weight of available evidence, it was more likely than not that some or all of the deferred tax assets would not be realized in future periods. | |||||
Also prior to the Pre-IPO Transactions, ESH Strategies’ and HVM’s operating results were reportable by their members or members of their ultimate parent. Thus, income taxes were not recognized for these entities in the accompanying consolidated and combined financial statements prior to the Pre-IPO Transactions. ESH Strategies and HVM were also subject to state and local taxes in certain jurisdictions. | |||||
Foreign Currency Translation | ' | ||||
Foreign Currency Translation—The financial statements of certain of the Company’s subsidiaries and its investments therein are maintained in their functional currency, the Canadian dollar (“C$”), and their income and expenses are translated into U.S. dollars using the average exchange rate for the period. The assets and liabilities related to the Company’s Canadian investments are translated into U.S. dollars using the exchange rate in effect at the balance sheet date. The resulting translation adjustments are reflected in accumulated foreign currency translation in the accompanying consolidated and combined balance sheets. Foreign currency transaction gains and losses are included in the determination of income from operations. Foreign currency transaction losses of $0.1 million, $0.1 million and $0.2 million are included in general and administrative expenses in the accompanying consolidated and combined statements of operations for the years ended December 31, 2013, 2012 and 2011, respectively. | |||||
Comprehensive Income (Loss) | ' | ||||
Comprehensive Income—Comprehensive income includes net income and other comprehensive income, which consists of foreign currency translation adjustments. Comprehensive income is presented in the accompanying consolidated and combined statements of comprehensive income, and accumulated foreign currency translation is displayed as a separate component of consolidated and combined equity. | |||||
Equity-Based Compensation | ' | ||||
Equity-Based Compensation—As of December 31, 2013, the Corporation and ESH REIT each maintain a Long-Term Incentive Plan (“LTIP”) under which the Corporation and ESH REIT may issue awards to eligible employees or directors consisting of restricted stock awards, restricted stock units or other share-based awards. The Company recognizes costs related to equity-based awards over their vesting periods. The Company classifies equity-based awards granted in exchange for employee services as either equity-based awards or as liability awards. The classification of restricted stock awards or restricted stock units either as an equity award or a liability award is based upon cash settlement options. Equity awards are measured based on their fair value on the date of grant. Liability awards are re-measured to fair value each reporting period. The value of all restricted stock awards or restricted stock units, less estimated forfeitures, is recognized over the period during which an employee or director is required to provide services in exchange for the award – the requisite service period (usually the vesting period). No compensation cost is recognized for awards for which employees or directors do not render the requisite services. Costs related to equity classified awards issued by ESH REIT to its board of directors are re-measured to fair value each period in the Company’s consolidated and combined financial statements. | |||||
Segments | ' | ||||
Segments—The Company’s hotel operations represent a single operating segment based on the way the Company manages its business. The Company’s hotels provide similar services, use similar processes to sell those services and sell their services to similar classes of customers. The amounts of long-lived assets and net sales outside the U.S. are not significant for any of the periods presented. | |||||
Recently Issued Accounting Standards | ' | ||||
Recently Issued Accounting Standards | |||||
Income Taxes —In July 2013, the Financial Accounting Standards Board (“FASB”) issued an accounting standards update which provides explicit guidance on the financial statement presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss or a tax credit carryforward exists. This updated accounting standard is effective for fiscal and interim reporting periods beginning after December 15, 2013 and should be applied prospectively to all unrecognized tax benefits that exist at the effective date, and retrospective application is permitted. The Company is currently evaluating the impact of adopting the updated accounting standard, but it does not expect the adoption to have a material effect on the Company’s consolidated and combined financial statements. | |||||
Cumulative Translation Adjustment—In March 2013, the FASB issued an accounting standards update that indicates when the cumulative translation adjustment (“CTA”) related to an entity’s investment in a foreign entity should be released to earnings. The CTA should be released when an entity sells a foreign subsidiary or a group of net assets within a foreign entity and the sale represents the substantially complete liquidation of the investment in a foreign entity. The CTA should also be released when an entity no longer has a controlling financial interest in an investment in a foreign entity. This updated accounting standard is effective for fiscal and interim reporting periods beginning after December 15, 2013, and shall be applied prospectively. The Company is currently evaluating the impact of adopting the updated accounting standard, but it does not expect the adoption to have a material effect on the Company’s consolidated and combined financial statements. | |||||
Other Comprehensive Income—In February 2013, the FASB issued guidance requiring companies to present either in a single note or parenthetically on the face of the financial statements the effect of significant amounts reclassified from each component of comprehensive income based on its source and the income statement line items affected by the reclassification. This guidance is effective for fiscal and interim reporting periods beginning after December 15, 2012. The adoption of this guidance did not have a material effect on the Company’s accompanying consolidated and combined financial statements. | |||||
In June 2011, the FASB issued guidance eliminating the option to present components of other comprehensive income as part of the statement of changes in shareholders’ equity. The guidance requires that all nonowner changes in shareholders’ equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. The guidance did not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. The Company adopted this new accounting guidance on January 1, 2012, and added an additional financial statement, a consolidated and combined statement of comprehensive income, to display comprehensive income in its consolidated and combined financial statements for all periods presented to comply with this guidance. | |||||
Indefinite-lived intangible assets—In July 2012, the FASB issued an accounting standards update that permits an entity to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of an indefinite-lived intangible asset is less than its carrying amount. If, after assessing the totality of events and circumstances, an entity determines it is not more likely than not that the fair value of an indefinite-lived intangible asset is less than its carrying amount, then a quantitative impairment test is not required. The Company early adopted this new accounting guidance during the fourth quarter of 2012 and used the qualitative assessment for its impairment analysis for trademarks in 2013 and 2012. The adoption of this guidance did not have a material impact on the Company’s accompanying consolidated and combined financial statements. | |||||
Goodwill—In September 2011, the FASB issued guidance that permits an entity to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events and circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step quantitative goodwill impairment test is not required. The Company adopted this accounting guidance during the fourth quarter of 2011 and used the qualitative assessment for its impairment analysis for goodwill in 2013, 2012 and 2011. The adoption of this guidance did not have a material impact on the Company’s accompanying consolidated and combined financial statements. | |||||
ESH Hospitality Inc [Member] | ' | ||||
Use of Estimates | ' | ||||
Use of Estimates—The preparation of the accompanying consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Management used significant estimates to determine the allocation of purchase price to assets that were acquired in 2013 and 2012 (see Note 4). Significant estimates also include the estimated useful lives of tangible assets as well as the assessment of tangible and intangible assets, including goodwill, for impairment, estimated liabilities for insurance reserves, and the grant-date fair value per Profit Unit (as defined in Note 15) related to equity-based compensation. Actual results could differ from those estimates. | |||||
Cash and Cash Equivalents | ' | ||||
Cash and Cash Equivalents—ESH REIT considers all cash on hand, demand deposits with financial institutions, credit card receivables, and short-term, highly liquid investments with original maturities of three months or less to be cash equivalents. ESH REIT has deposits in excess of $250,000 with financial institutions that are not insured by the Federal Deposit Insurance Corporation. ESH REIT does not believe cash and cash equivalents expose it to significant credit risk. | |||||
Accounts Receivable and Allowance for Doubtful Accounts | ' | ||||
Accounts Receivable and Allowance for Doubtful Accounts— Subsequent to the Pre-IPO Transactions, ESH REIT has no non-lease related accounts receivable and therefore, no allowance for doubtful accounts. Prior to the Pre-IPO Transactions, provision for doubtful accounts was made when collection of receivables was considered doubtful. Balances were considered past due when payment was not received by the contractual due date. When management determined that receivables were uncollectible, they were written off against the allowance for doubtful accounts. | |||||
Restricted Cash | ' | ||||
Restricted Cash—Restricted cash consists of amounts held in cash management accounts and in escrows for the payment of hotel occupancy/sales taxes, property taxes and insurance, capital improvements, ground leases, operating expenses (including management fees and reimbursements) and mortgage and mezzanine debt service, all as required by ESH REIT’s mortgage and mezzanine loan agreements (see Note 7). | |||||
Property and Equipment | ' | ||||
Property and Equipment—Property and equipment additions are recorded at cost. Major improvements that extend the life or utility of property or equipment are capitalized and depreciated over a period equal to the shorter of the estimated useful life of the improvement or the remaining estimated useful life of the asset. Ordinary repairs and maintenance are charged to expense as incurred. | |||||
Depreciation and amortization are recorded on a straight-line basis over the following estimated useful lives: | |||||
Hotel buildings | 20–49 years | ||||
Hotel building improvements | 3–39 years | ||||
Hotel site improvements | 2–15 years | ||||
Hotel furniture, fixtures and equipment | 1–10 years | ||||
Office furniture, fixtures and equipment | 1–7 years | ||||
Management assesses whether there has been impairment of the value of property and equipment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of property and equipment is measured by a comparison of the carrying amount of a hotel property to the estimated future undiscounted cash flows expected to be generated by the hotel property. Impairment is recognized when estimated future undiscounted cash flows, including proceeds from disposition, are less than the carrying value of the hotel property. The estimation of future undiscounted cash flows is inherently uncertain and relies upon assumptions regarding current and future economic and market conditions. If such conditions change, then an impairment charge to reduce the carrying value of the hotel property could occur in a future period in which conditions change. | |||||
To the extent that a hotel property is impaired, the excess carrying amount of the hotel property over its estimated fair value is charged to operating earnings. Fair value is determined based upon the discounted cash flows of the hotel property, quoted market prices, or independent appraisals, as considered necessary. ESH REIT recognized impairment charges related to property and equipment of approximately $3.3 million, $1.4 million and $0 for the years ended December 31, 2013, 2012 and 2011, respectively (see Note 5). | |||||
Intangible Assets and Liabilities | ' | ||||
Intangible Assets and Liabilities— Subsequent to the Pre-IPO Transactions and as of December 31, 2013, ESH REIT has no intangible assets or liabilities. Prior to the Pre-IPO Transactions, intangible assets and liabilities related to the Operating Lessees and included above-market contracts, corporate customer relationships and customer databases. Above-market contracts, corporate customer relationships and customer databases were amortized using the straight-line method over their estimated remaining useful lives, which in the case of contracts was typically the remaining non-cancelable term. Intangible assets were reviewed for impairment whenever events or changes in circumstances indicated that the carrying amount of the intangible asset may not have been recoverable. No impairment charges related to intangible assets were recognized during the period from January 1, 2013 through the Pre-IPO Transactions or for the years ended December 31, 2012 or 2011. | |||||
Goodwill | ' | ||||
Goodwill—Goodwill represents the excess purchase price over the fair value of net assets acquired. ESH REIT tests goodwill for impairment at least annually in the fourth quarter. ESH REIT tests for impairment more frequently if events or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount. ESH REIT has one operating segment, which is its reporting unit; therefore, management aggregates goodwill associated with all hotels when analyzing for potential impairment. Effective in the fourth quarter of 2011, ESH REIT adopted accounting guidance in which it first assesses qualitative factors to determine if it is not more likely than not that the fair value of its reporting unit is less than its carrying amount. No impairment charges related to goodwill were recognized during the years ended December 31, 2013, 2012 or 2011. | |||||
In connection with the Pre-IPO Transactions, ESH REIT transferred its ownership of the Operating Lessees to wholly-owned subsidiaries of the Corporation. Approximately $1.3 million of ESH REIT’s goodwill was allocated to the Operating Lessees and was therefore included as part of the transfer of the ownership in these entities. | |||||
Property Acquisitions | ' | ||||
Property Acquisitions—The purchase price of net tangible and identified intangible assets and liabilities are recorded based on their relative fair values on the date of acquisition. The fair value of the acquired land and site improvements, building and improvements, and furniture, fixtures, and equipment were determined on an “if-vacant” basis considering a variety of factors, including the physical condition and quality of the hotels, estimated rates and valuation assumptions consistent with current market conditions, based on independent appraisals and other relevant market data obtained in connection with the acquisition of the hotels. The results of operations of acquired hotel properties are included in the accompanying consolidated and combined statements of operations since their respective dates of acquisition. | |||||
Deferred Financing Costs | ' | ||||
Deferred Financing Costs—Costs incurred in obtaining financing are amortized over the terms of the related loans using the effective interest method. Upon repayment of, or in conjunction with a material change in the terms of, the underlying debt agreement, remaining unamortized costs are charged to earnings. During the years ended December 31, 2013 and 2012, approximately $11.7 million and $34.4 million of unamortized deferred financing costs primarily related to the prepayment of mortgage and mezzanine loans were charged to earnings and are included in interest expense in the accompanying consolidated and statements of operations. Amortization of deferred financing costs unrelated to the prepayment of mortgage and mezzanine loans, which is also included in interest expense in the accompanying consolidated statements of operations, was approximately $12.3 million, $11.0 million and $10.4 million for the years ended December 31, 2013, 2012 and 2011, respectively. | |||||
Revenue Recognition | ' | ||||
Revenue Recognition—Subsequent to the Pre-IPO Transactions, ESH REIT’s primary source of revenue is derived from contractual lease obligations. ESH REIT records rental revenue on a straight-line basis as it is earned during the lease term. As of December 31, 2013, deferred rent receivable on the accompanying consolidated balance sheet represents the cumulative difference between straight-line rental revenue and rental revenue that is contractually due from lessees. This amount, approximately $3.6 million as of December 31, 2013, is expected to be received in cash by October 2018. With respect to contingent rental revenue, specifically percentage rental revenue related to lessee hotel revenue, rental revenue is recognized once services have been rendered (i.e., percentage rental revenue thresholds have been achieved) and such amounts are fixed and determinable. | |||||
Prior to the Pre-IPO Transactions, ESH REIT’s primary source of revenues was hotel room revenues. Hotel room revenues and other hotel revenues were recognized when services were provided. Amounts paid in advance by customers were recorded as deferred revenues and included in accounts payable and accrued liabilities in the accompanying consolidated balance sheets. Other hotel revenues primarily consisted of revenues derived from guest laundry, pet fees, internet fees, additional housekeeping, telephone and other miscellaneous fees or services. Occupancy, hotel and sales taxes collected from customers and remitted to the taxing authorities were excluded from revenues. | |||||
Advertising Cost | ' | ||||
Advertising Costs—Advertising costs are expensed as incurred. Internet advertising costs are included in hotel operating expenses and all other advertising costs are included in general and administrative expenses. For the years ended December 31, 2013 and 2012, advertising costs were approximately $26.3 million and $25.2 million, approximately $16.9 million and $15.2 million of which are classified in hotel operating expenses and approximately $9.4 million and $10.0 million of which are classified in general and administrative expenses, respectively. For the year ended December 31, 2011, advertising costs were approximately $7.7 million and were classified in hotel operating expenses in the accompanying consolidated statements of operations. | |||||
Operating Leases | ' | ||||
Operating Leases—Operating lease expense is recognized on a straight-line basis over the terms of the related leases. | |||||
Fair Value of Financial Instruments | ' | ||||
Fair Value of Financial Instruments—U.S. GAAP establishes a three-level valuation hierarchy based upon observable and unobservable inputs for fair value measurement of financial instruments: | |||||
Level 1—Observable inputs, such as quoted prices in active markets at the measurement date for identical assets or liabilities | |||||
Level 2—Significant inputs that are observable, directly or indirectly, such as other quoted prices in markets that are not active or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability | |||||
Level 3—Significant unobservable inputs for which there is little to no market data and for which ESH REIT makes its own assumptions about how market participants would price the asset or liability | |||||
Fair value is defined as the price that would be received when selling an asset or the price paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). In instances where inputs used to measure fair value fall into different levels of the fair value hierarchy, the level in the fair value hierarchy within which the fair value measurement in its entirety has been determined is based on the lowest-level input significant to the fair value measurement in its entirety. ESH REIT’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability. | |||||
ESH REIT’s financial instruments consist of cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities, mortgage and mezzanine loans and ESH REIT’s revolving credit facility. The carrying value of cash and cash equivalents, restricted cash, accounts receivable, accounts payable and accrued liabilities and ESH REIT’s revolving credit facility are representative of their fair value due to the short-term nature or frequent settlement of these instruments. The fair value of mortgage and mezzanine loans was determined by comparing current borrowing rates and risk spreads offered in the market to the stated interest rates and spreads on the ESH REIT’s current mortgage and mezzanine loans or quoted market prices, when available (see Note 7). | |||||
Derivative Instruments | ' | ||||
Derivative Instruments—Derivative instruments, including certain derivative instruments embedded in other contracts, are recorded in the accompanying consolidated balance sheets as either assets or liabilities measured at fair value. Changes in fair value are recognized currently in earnings unless specific hedge accounting criteria are met. ESH REIT does not enter into derivative financial instruments for trading or speculative purposes. | |||||
Insurance Reserves | ' | ||||
Insurance Reserves— The Operating Lessees, which were subsidiaries of ESH REIT prior to the Pre-IPO Transactions, utilize high-deductible insurance programs for general liability claims. HVM, a variable interest entity which was consolidated with ESH REIT prior to the Pre-IPO Transactions, and ESA Management, which is a subsidiary of the Corporation subsequent to the Pre-IPO Transactions, also utilize high deductible insurance programs for workers’ compensation and health insurance claims. Such retained losses require estimates in determining the liability for claims arising under these programs. Workers’ compensation, general liability and health insurance liabilities are estimated using independent actuarial evaluations based on historical and projected claims and medical cost trends. As of December 31, 2013 and 2012, approximately $0 and $13.9 million, respectively, of liabilities for such high-deductible insurance programs are included in accounts payable and accrued liabilities in ESH REIT’s accompanying consolidated balance sheets. | |||||
Variable Interest Entity | ' | ||||
Variable Interest Entity—Prior to the Pre-IPO Transactions, ESH REIT held a variable interest in HVM, a separate, independently owned hotel management and administrative services company (see Note 11). ESH REIT’s maximum exposure to loss as a result of its involvement with HVM was related to the need to secure alternative hotel management services and systems support if HVM were ever unable to fulfill its obligations under its management agreements with ESH REIT. The assets of HVM could not be used to settle obligations of ESH REIT and ESH REIT’s assets could not be used to settle obligations of HVM. For the period from January 1, 2013 through the Pre-IPO Transactions and the years ended December 31, 2012 and 2011, ESH REIT represented approximately 99%, 97% and 97%, respectively, of the business conducted by HVM. ESH REIT concluded that it was the primary beneficiary of HVM and, as a result, has consolidated the financial position, results of operations, comprehensive income, and cash flows of HVM for periods prior to the Pre-IPO Transactions. Since ESH REIT had no equity interest in HVM, the results of operations and members’ capital of HVM are reported as noncontrolling interests in the accompanying consolidated financial statements for periods through the Pre-IPO Transactions. Subsequent to the Pre-IPO Transactions, HVM no longer meets the definition of a variable interest entity. | |||||
HVM provided hotel management and administrative services, including the supervision, direction, and control of the operations, management, and promotion of the hotel properties in a manner associated with extended-stay hotels of similar size, type, or usage in similar locations. See summarized financial information of HVM in Note 11. | |||||
Income Taxes | ' | ||||
Income Taxes—ESH REIT has elected to be taxed as and expects to continue to qualify as a REIT under the provisions of the Internal Revenue Code of 1986, as amended (the “Code”). A REIT is generally not subject to federal income tax on its separately filed federal tax return as long as the REIT complies with various requirements to maintain its status, including the distribution of at least 90% of its taxable income, excluding capital gains. During 2013, consistent with prior years, ESH REIT distributed 100% or more of its taxable income and therefore incurred no federal income tax. Beginning in 2014, ESH REIT intends to distribute 95% of its taxable income and therefore will incur federal and state income tax on the taxable income not distributed. ESH REIT may be subject to certain additional state and local income taxes where REIT status is not recognized. | |||||
Prior to the Pre-IPO Transactions, the Operating Lessees, which were subsidiaries of ESH REIT, elected to be treated as taxable REIT subsidiaries. As such, the Operating Lessees were generally subject to federal, state, local, and/or foreign income taxes on their separate tax returns. The Operating Lessees recognized deferred tax assets and liabilities using the asset and liability method. Valuation allowances were provided if, based upon the weight of available evidence, it was more likely than not that some or all of the deferred tax assets would not be realized in future periods. The realization of deferred tax assets is primarily dependent on estimated future taxable income. A change in the estimate of future taxable income may require an addition to, or a reduction of, the valuation allowance. | |||||
Also prior to the Pre-IPO Transactions, HVM’s operating results were reportable by its members or members of their ultimate parent. Thus, income taxes were not recognized for HVM prior to the Pre-IPO Transactions in ESH REIT’s consolidated financial statements. HVM was also subject to state and local taxes in certain jurisdictions. | |||||
Foreign Currency Translation | ' | ||||
Foreign Currency Translation—The financial statements of certain of ESH REIT’s subsidiaries and its investments therein are maintained in their functional currency, the Canadian dollar (“C$”), and their income and expenses are translated into U.S. dollars using the average exchange rate for the period. The assets and liabilities related to ESH REIT’s Canadian investments are translated into U.S. dollars using the exchange rate in effect at the balance sheet date. The resulting translation adjustments are reflected in accumulated foreign currency translation in the accompanying consolidated balance sheets. Foreign currency transaction gains and losses are included in the determination of income from operations. Foreign currency transaction losses of $0.1 million, $0.1 million and $0.2 million are included in general and administrative expenses in the accompanying consolidated statements of operations for the years ended December 31, 2013, 2012 and 2011, respectively. | |||||
Comprehensive Income (Loss) | ' | ||||
Comprehensive Income—Comprehensive income includes net income and other comprehensive income, which consists of foreign currency translation adjustments. Comprehensive income is presented in the accompanying consolidated statements of comprehensive income, and accumulated foreign currency translation is displayed as a separate component of consolidated equity. | |||||
Equity-Based Compensation | ' | ||||
Equity-Based Compensation— As of December 31, 2013, ESH REIT maintains a Long-Term Incentive Plan (“LTIP”) under which ESH REIT may issue awards to eligible employees or directors consisting of restricted stock (i.e., Paired Share) awards, restricted stock (i.e., Paired Share) units or other share-based awards. ESH REIT classifies equity-based awards granted in exchange for employee services as either equity awards or as liability awards. The classification of restricted stock awards or restricted stock units either as an equity award or a liability award is based upon cash settlement options. Equity awards are measured based on their fair value on the date of grant. Liability awards are re-measured to fair value each reporting period. The value of all restricted stock awards or restricted stock units, less estimated forfeitures, is recognized over the period during which an employee or director is required to provide services in exchange for the award – the requisite service period (usually the vesting period). No compensation cost is recognized for awards for which employees or directors do not render the requisite services. | |||||
ESH REIT recognizes costs related to equity-based payment awards over their vesting periods. The fair value of equity-based awards on the date of grant is based on the closing price of a Paired Share on the grant date. A portion of the grant date fair value is allocated to a share of common stock of the Corporation and a portion of the grant date fair value is allocated to a share of Class B common stock of ESH REIT. ESH REIT is required to compensate the Corporation, generally in cash, for its issuance of its component of the Paired Share for the fair market value at the time of settlement. ESH REIT will have to pay more or less for a share of the Corporation common stock than it would have otherwise paid at the time of grant as the result of regular market changes in the value of a Paired Share between the time of grant and the time of settlement. | |||||
Although share-based compensation expense is recognized based on the closing price of a Paired Share on the grant date, the expense related to the portion of the grant date fair value with respect to a share of common stock of the Corporation is recorded as a payable due to the Corporation. Expense related to the portion of the grant date fair value with respect to a share of Class B common stock of ESH REIT is recorded as an increase to additional paid in capital within ESH REIT’s consolidated shareholders’ equity. An increase in the value allocated to a share of common stock of the Corporation due to market changes in the value of a Paired Share between the time of grant and the time of settlement is recorded as a distribution to the Corporation. A decrease in the value allocated to a share of common stock of the Corporation due to market changes in the value of a Paired Share between the time of grant and the time of settlement is recorded as additional paid in capital from the Corporation. | |||||
The Corporation also maintains an LTIP and accounts for awards issued under its LTIP in a manner similar to that of ESH REIT. For all LTIP awards granted by the Corporation after the Pre-IPO Transactions, ESH REIT will receive compensation for the fair value of the Class B shares on the date of issuance of such Class B shares by ESH REIT. As prescribed by the services agreement described in Notes 11 and 12, ESH REIT and its subsidiaries reimburse the Corporation for expenses related to applicable employees or directors that participate in the Corporation’s LTIP. Such charges are included in general and administrative expenses in the accompanying consolidated statements of operations. | |||||
Prior to the Pre-IPO Transactions, HVM maintained a management incentive plan as further described in Note 15. Equity-based compensation related to this plan is recorded as general and administrative expense in the accompanying consolidated statements of operations due to the fact that HVM was a consolidated variable interest entity. | |||||
Segments—ESH REIT’s hotel operations represent a single operating segment based on the way ESH REIT manages its business. ESH REIT’s hotels provide similar services, use similar processes to sell those services and sell their services to similar classes of customers. The amounts of long-lived assets and net sales outside the U.S. are not significant for any of the periods presented. | |||||
Segments | ' | ||||
Segments—ESH REIT’s hotel operations represent a single operating segment based on the way ESH REIT manages its business. ESH REIT’s hotels provide similar services, use similar processes to sell those services and sell their services to similar classes of customers. The amounts of long-lived assets and net sales outside the U.S. are not significant for any of the periods presented. | |||||
Recently Issued Accounting Standards | ' | ||||
Recently Issued Accounting Standards | |||||
Income Taxes —In July 2013, the Financial Accounting Standards Board (“FASB”) issued an accounting standards update which provides explicit guidance on the financial statement presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss or a tax credit carryforward exists. This updated accounting standard is effective for fiscal and interim reporting periods beginning after December 15, 2013 and should be applied prospectively to all unrecognized tax benefits that exist at the effective date, and retrospective application is permitted. ESH REIT is currently evaluating the impact of adopting the updated accounting standard, but it does not expect the adoption to have a material effect on ESH REIT’s consolidated financial statements. | |||||
Cumulative Translation Adjustment—In March 2013, the FASB issued an accounting standards update that indicates when the cumulative translation adjustment (“CTA”) related to an entity’s investment in a foreign entity should be released to earnings. The CTA should be released when an entity sells a foreign subsidiary or a group of net assets within a foreign entity and the sale represents the substantially complete liquidation of the investment in a foreign entity. The CTA should also be released when an entity no longer has a controlling financial interest in an investment in a foreign entity. This updated accounting standard is effective for fiscal and interim reporting periods beginning after December 15, 2013, and shall be applied prospectively. ESH REIT is currently evaluating the impact of adopting the updated accounting standard, but it does not expect the adoption to have a material effect on ESH REIT’s consolidated financial statements. | |||||
Other Comprehensive Income—In February 2013, the FASB issued guidance requiring companies to present either in a single note or parenthetically on the face of the financial statements the effect of significant amounts reclassified from each component of comprehensive income based on its source and the income statement line items affected by the reclassification. This guidance is effective for fiscal and interim reporting periods beginning after December 15, 2012. The adoption of this guidance did not have a material effect on ESH REIT’s accompanying consolidated financial statements. | |||||
In June 2011, the FASB issued guidance eliminating the option to present components of other comprehensive income as part of the statement of changes in shareholders’ equity. The guidance requires that all nonowner changes in shareholders’ equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. The guidance did not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. ESH REIT adopted this new accounting guidance on January 1, 2012, and added an additional financial statement, a consolidated statement of comprehensive income, to display comprehensive income in its consolidated financial statements for all periods presented to comply with this guidance. | |||||
Goodwill—In September 2011, the FASB issued guidance that permits an entity to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If, after assessing the totality of events and circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step quantitative goodwill impairment test is not required. ESH REIT adopted this accounting guidance during the fourth quarter of 2011 and used the qualitative assessment for its impairment analysis for goodwill in 2013, 2012 and 2011. The adoption of this guidance did not have a material impact on ESH REIT’s accompanying consolidated financial statements. |
Summary_of_Significant_Account2
Summary of Significant Accounting Policies (Tables) | 12 Months Ended | ||||
Dec. 31, 2013 | |||||
Depreciation and Amortization of Estimated Useful Lives | ' | ||||
Depreciation and amortization are recorded on a straight-line basis over the following estimated useful lives: | |||||
Hotel buildings | 20–49 years | ||||
Hotel building improvements | 3–39 years | ||||
Hotel site improvements | 2–15 years | ||||
Hotel furniture, fixtures and equipment | 1–10 years | ||||
Office furniture, fixtures and equipment | 1–7 years | ||||
ESH Hospitality Inc [Member] | ' | ||||
Depreciation and Amortization of Estimated Useful Lives | ' | ||||
Depreciation and amortization are recorded on a straight-line basis over the following estimated useful lives: | |||||
Hotel buildings | 20–49 years | ||||
Hotel building improvements | 3–39 years | ||||
Hotel site improvements | 2–15 years | ||||
Hotel furniture, fixtures and equipment | 1–10 years | ||||
Office furniture, fixtures and equipment | 1–7 years |
Net_Income_Per_Share_Tables
Net Income Per Share (Tables) | 12 Months Ended | ||||||||||||
Dec. 31, 2013 | |||||||||||||
Calculations of Basic and Diluted Net Income Per Share, Including a Reconciliation of Numerators and Denominators | ' | ||||||||||||
The calculations of basic and diluted net income per share, including a reconciliation of the numerators and denominators, are as follows: | |||||||||||||
(in thousands, except per share data) | Year Ended | Year Ended | Year Ended | ||||||||||
December 31, | December 31, | December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||||
Numerator: | |||||||||||||
Net income available to common shareholders—basic | $ | 86,231 | $ | 20,732 | $ | 45,573 | |||||||
Net loss available to controlling interests assuming conversion | (166 | ) | (53 | ) | (167 | ) | |||||||
Net income available to common shareholders—diluted | $ | 86,065 | $ | 20,679 | $ | 45,406 | |||||||
Denominator: | |||||||||||||
Weighted average number of shares outstanding—basic | 174,894 | 169,816 | 168,813 | ||||||||||
Dilutive securities | 1,374 | 1,980 | 2,532 | ||||||||||
Weighted average number of shares outstanding—diluted | 176,268 | 171,796 | 171,345 | ||||||||||
Basic net income per share | $ | 0.49 | $ | 0.12 | $ | 0.27 | |||||||
Diluted net income per share | $ | 0.49 | $ | 0.12 | $ | 0.26 | |||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||
Calculations of Basic and Diluted Net Income Per Share, Including a Reconciliation of Numerators and Denominators | ' | ||||||||||||
The calculations of basic and diluted net income per share, including a reconciliation of the numerators and denominators, are as follows: | |||||||||||||
Year Ended December 31, | |||||||||||||
(in thousands, except per share data) | 2013 | 2012 | 2011 | ||||||||||
Numerator: | |||||||||||||
Class A: | |||||||||||||
Net income available to common shareholders—basic | $ | 55,046 | $ | 10,262 | $ | 25,268 | |||||||
Net loss available to controlling interests assuming conversion | (166 | ) | (53 | ) | (167 | ) | |||||||
Net income available to common shareholders—diluted | $ | 54,880 | $ | 10,209 | $ | 25,101 | |||||||
Class B: | |||||||||||||
Net income available to common shareholders—basic | $ | 44,690 | $ | 8,257 | $ | 20,263 | |||||||
Net income available to controlling interests assuming conversion | 166 | 53 | 167 | ||||||||||
Net income available to common shareholders—diluted | $ | 44,856 | $ | 8,310 | $ | 20,430 | |||||||
Denominator: | |||||||||||||
Class A: | |||||||||||||
Weighted average number of shares outstanding—basic and diluted | 213,759 | 207,553 | 206,327 | ||||||||||
Class B: | |||||||||||||
Weighted average number of shares outstanding—basic | 174,894 | 169,816 | 168,813 | ||||||||||
Dilutive securities | 1,374 | 1,980 | 2,532 | ||||||||||
Weighted average number of shares outstanding—diluted | 176,268 | 171,796 | 171,345 | ||||||||||
Basic net income per share—Class A | $ | 0.26 | $ | 0.05 | $ | 0.12 | |||||||
Diluted net income per share—Class A | $ | 0.26 | $ | 0.05 | $ | 0.12 | |||||||
Basic net income per share—Class B | $ | 0.26 | $ | 0.05 | $ | 0.12 | |||||||
Diluted net income per share—Class B | $ | 0.25 | $ | 0.05 | $ | 0.12 | |||||||
Acquisitions_Tables
Acquisitions (Tables) | 12 Months Ended | ||||||||
Dec. 31, 2013 | |||||||||
Purchase Price Allocation Among the Assets Acquired and Liabilities Assumed | ' | ||||||||
The consideration transferred to acquire the 17 HFI hotels, which HVM previously managed, and the purchase price allocation among the assets acquired and liabilities assumed is as follows (dollars in thousands): | |||||||||
Amount | Estimated | ||||||||
Useful Life | |||||||||
Land and site improvements | $ | 61,686 | 5–11 years | ||||||
Building and improvements | 59,547 | 19–40 years | |||||||
Furniture, fixtures, and equipment | 10,598 | 3–10 years | |||||||
Other assets and liabilities—net | (41 | ) | |||||||
Total purchase price | $ | 131,790 | |||||||
Summary of Total Revenues and Expenses | ' | ||||||||
The following table sets forth our room revenues, other hotel revenues, hotel operating expenses, depreciation and amortization, interest expense and net income, assuming the 17 HFI hotels had been acquired on January 1, 2011 (in thousands and unaudited): | |||||||||
Year Ended | Year Ended | ||||||||
December 31, | December 31, | ||||||||
2012 | 2011 | ||||||||
Room revenues | $ | 1,014,335 | $ | 942,069 | |||||
Other hotel revenues | 17,266 | 19,135 | |||||||
Hotel operating expenses | 506,399 | 476,293 | |||||||
Depreciation and amortization | 136,386 | 127,120 | |||||||
Interest expense | 264,691 | 219,867 | |||||||
Net income | 26,816 | 49,159 | |||||||
ESH Hospitality Inc [Member] | ' | ||||||||
Purchase Price Allocation Among the Assets Acquired and Liabilities Assumed | ' | ||||||||
The consideration transferred to acquire the 17 HFI hotels, which HVM previously managed, and the purchase price allocation among the assets acquired and liabilities assumed is as follows (in thousands): | |||||||||
Amount | Estimated | ||||||||
Useful Life | |||||||||
Land and site improvements | $ | 61,686 | 5–11 years | ||||||
Building and improvements | 59,547 | 19–40 years | |||||||
Furniture, fixtures, and equipment | 10,598 | 3–10 years | |||||||
Other assets and liabilities—net | (41 | ) | |||||||
Total purchase price | $ | 131,790 | |||||||
Summary of Total Revenues and Expenses | ' | ||||||||
The following table sets forth room revenues, other hotel revenues, hotel operating expenses, depreciation and amortization, interest expense and net income assuming the 17 HFI hotels had been acquired on January 1, 2011 (in thousands and unaudited): | |||||||||
Year Ended | Year Ended | ||||||||
December 31, | December 31, | ||||||||
2012 | 2011 | ||||||||
Room revenues | $ | 1,014,335 | $ | 942,069 | |||||
Other hotel revenues | 17,266 | 19,135 | |||||||
Hotel operating expenses | 506,399 | 476,293 | |||||||
Depreciation and amortization | 136,386 | 127,120 | |||||||
Interest expense | 264,691 | 219,867 | |||||||
Net income | 24,603 | 49,117 |
Property_and_Equipment_Tables
Property and Equipment (Tables) | 12 Months Ended | ||||||||
Dec. 31, 2013 | |||||||||
Net Investment in Property and Equipment | ' | ||||||||
Net investment in property and equipment as of December 31, 2013 and 2012, consists of the following (in thousands): | |||||||||
December 31, | December 31, | ||||||||
2013 | 2012 | ||||||||
Hotel properties: | |||||||||
Land and site improvements | $ | 1,347,260 | $ | 1,325,970 | |||||
Building and improvements | 2,839,454 | 2,773,117 | |||||||
Furniture, fixtures and equipment | 362,022 | 271,547 | |||||||
Total hotel properties | 4,548,736 | 4,370,634 | |||||||
Corporate furniture, fixtures and equipment | 16,131 | 13,509 | |||||||
Undeveloped land parcel | 1,821 | 1,821 | |||||||
Total cost | 4,566,688 | 4,385,964 | |||||||
Less accumulated depreciation: | |||||||||
Hotel properties | (427,533 | ) | (265,401 | ) | |||||
Corporate furniture, fixtures and equipment | (11,838 | ) | (9,941 | ) | |||||
Total accumulated depreciation | (439,371 | ) | (275,342 | ) | |||||
Property and equipment—net | $ | 4,127,317 | $ | 4,110,622 | |||||
ESH Hospitality Inc [Member] | ' | ||||||||
Net Investment in Property and Equipment | ' | ||||||||
Net investment in property and equipment as of December 31, 2013 and 2012, consists of the following (in thousands): | |||||||||
December 31, | December 31, | ||||||||
2013 | 2012 | ||||||||
Hotel properties: | |||||||||
Land and site improvements | $ | 1,347,170 | $ | 1,325,970 | |||||
Building and improvements | 2,839,452 | 2,773,117 | |||||||
Furniture, fixtures, and equipment | 357,975 | 271,547 | |||||||
Total hotel properties | 4,544,597 | 4,370,634 | |||||||
Corporate furniture, fixtures, and equipment | — | 13,509 | |||||||
Undeveloped land parcel | 1,821 | 1,821 | |||||||
Total cost | 4,546,418 | 4,385,964 | |||||||
Less accumulated depreciation: | |||||||||
Hotel properties | (426,479 | ) | (265,401 | ) | |||||
Corporate furniture, fixtures, and equipment | — | (9,941 | ) | ||||||
Total accumulated depreciation | (426,479 | ) | (275,342 | ) | |||||
Property and equipment—net | $ | 4,119,939 | $ | 4,110,622 | |||||
Intangible_Assets_and_Goodwill1
Intangible Assets and Goodwill (Tables) | 12 Months Ended | ||||||||||||||||
Dec. 31, 2013 | |||||||||||||||||
Company's Intangible Assets and Goodwill | ' | ||||||||||||||||
The Company’s intangible assets and goodwill as of December 31, 2013 and 2012, consist of the following (dollars in thousands): | |||||||||||||||||
December 31, | |||||||||||||||||
2013 | |||||||||||||||||
Estimated | Gross | Accumulated | Net | ||||||||||||||
Useful | Carrying | Amortization | Book Value | ||||||||||||||
Life | Amount | ||||||||||||||||
Definite-lived intangible assets: | |||||||||||||||||
Customer relationships | 20 years | $ | 26,800 | $ | (4,330 | ) | $ | 22,470 | |||||||||
Customer email database | 5 years | 170 | (110 | ) | 60 | ||||||||||||
Total definite-lived intangible assets | 26,970 | (4,440 | ) | 22,530 | |||||||||||||
Indefinite-lived intangible assets—trademarks | 10,500 | — | 10,500 | ||||||||||||||
Total intangible assets | 37,470 | (4,440 | ) | 33,030 | |||||||||||||
Goodwill | 55,633 | — | 55,633 | ||||||||||||||
Total intangible assets and goodwill | $ | 93,103 | $ | (4,440 | ) | $ | 88,663 | ||||||||||
December 31, | |||||||||||||||||
2012 | |||||||||||||||||
Estimated | Gross | Accumulated | Net | ||||||||||||||
Useful | Carrying | Amortization | Book Value | ||||||||||||||
Life | Amount | ||||||||||||||||
Definite-lived intangible assets: | |||||||||||||||||
Customer relationships | 20 years | $ | 26,800 | $ | (2,990 | ) | $ | 23,810 | |||||||||
Customer email database | 5 years | 170 | (76 | ) | 94 | ||||||||||||
Total definite-lived intangible assets | 26,970 | (3,066 | ) | 23,904 | |||||||||||||
Indefinite-lived intangible assets—trademarks | 10,500 | — | 10,500 | ||||||||||||||
Total intangible assets | 37,470 | (3,066 | ) | 34,404 | |||||||||||||
Goodwill | 55,633 | — | 55,633 | ||||||||||||||
Total intangible assets and goodwill | $ | 93,103 | $ | (3,066 | ) | $ | 90,037 | ||||||||||
Estimated Future Amortization Expense for Intangible Assets | ' | ||||||||||||||||
The weighted-average amortization period remaining for definite-lived intangible assets was approximately 17 years as of December 31, 2013. Estimated future amortization expense for intangible assets is as follows (in thousands): | |||||||||||||||||
Years Ending December 31, | |||||||||||||||||
2014 | $ | 1,374 | |||||||||||||||
2015 | 1,366 | ||||||||||||||||
2016 | 1,340 | ||||||||||||||||
2017 | 1,340 | ||||||||||||||||
2018 | 1.34 | ||||||||||||||||
Thereafter | 15,770 | ||||||||||||||||
Total | $ | 22,530 | |||||||||||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||||||
Company's Intangible Assets and Goodwill | ' | ||||||||||||||||
As of December 31, 2012, ESH REIT had definite-lived intangible assets related to the Operating Lessees and goodwill, which consisted of the following: | |||||||||||||||||
December 31, | |||||||||||||||||
2012 | |||||||||||||||||
Estimated | Gross | Accumulated | Net Book | ||||||||||||||
Useful | Carrying | Amortization | Value | ||||||||||||||
Life | Amount | ||||||||||||||||
Definite-lived intangible assets: | |||||||||||||||||
Customer relationships | 20 years | $ | 26,800 | $ | (2,990 | ) | $ | 23,810 | |||||||||
Customer email database | 5 years | 170 | (76 | ) | 94 | ||||||||||||
Total intangible assets | 26,970 | (3,066 | ) | 23,904 | |||||||||||||
Goodwill | 55,633 | — | 55,633 | ||||||||||||||
Total definite-lived intangible assets and goodwill | $ | 82,603 | $ | (3,066 | ) | $ | 79,537 |
Debt_Tables
Debt (Tables) | 12 Months Ended | ||||||||||||||||||||||||||||||
Dec. 31, 2013 | |||||||||||||||||||||||||||||||
Company's Outstanding Debt | ' | ||||||||||||||||||||||||||||||
Summary—The Company’s outstanding debt as of December 31, 2013 and 2012, is as follows (in thousands): | |||||||||||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||||||||
Mortgage loans | $ | 2,519,843 | $ | 2,525,708 | |||||||||||||||||||||||||||
Mezzanine loans | 365,000 | 1,080,000 | |||||||||||||||||||||||||||||
Redeemable preferred stock | 21,202 | — | |||||||||||||||||||||||||||||
Revolving credit facility | 20,000 | — | |||||||||||||||||||||||||||||
Total debt | $ | 2,926,045 | $ | 3,605,708 | |||||||||||||||||||||||||||
Debt Transactions | ' | ||||||||||||||||||||||||||||||
During the years ended December 31, 2013 and 2012, the following transactions occurred (in thousands): | |||||||||||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||||||||
Debt—beginning of year | $ | 3,605,708 | $ | 2,680,219 | |||||||||||||||||||||||||||
Additions: | |||||||||||||||||||||||||||||||
Proceeds from mortgage loans | — | 2,520,000 | |||||||||||||||||||||||||||||
Proceeds from mezzanine loans | — | 1,080,000 | |||||||||||||||||||||||||||||
Proceeds from revolving credit facility | 20,000 | — | |||||||||||||||||||||||||||||
Issuance of redeemable preferred stock | 21,202 | — | |||||||||||||||||||||||||||||
Deductions: | |||||||||||||||||||||||||||||||
Payments on mortgage loans | (5,865 | ) | (1,974,511 | ) | |||||||||||||||||||||||||||
Payments on mezzanine loans | (715,000 | ) | (700,000 | ) | |||||||||||||||||||||||||||
Debt—end of year | $ | 2,926,045 | $ | 3,605,708 | |||||||||||||||||||||||||||
Mortgage and Mezzanine Loans | ' | ||||||||||||||||||||||||||||||
The Company’s debt as of December 31, 2013 and 2012, consisted of the following (in thousands): | |||||||||||||||||||||||||||||||
Loan | Stated | Outstanding | Outstanding | Stated Interest | Interest | Interest | Maturity | Amortization | |||||||||||||||||||||||
Amount | Principal— | Principal— | Rate(2) | Rate— | Rate— | Date | |||||||||||||||||||||||||
December 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||||||||
2013 | 2012 | 2013(4) | 2012 | ||||||||||||||||||||||||||||
Mortgage loans: | |||||||||||||||||||||||||||||||
2012 Mortgage Loan: | |||||||||||||||||||||||||||||||
Component A | $ | 350,000 | $ | 349,843 | $ | 350,000 | LIBOR(1) + 2.0547% | 2.2227 | % | 2.2687 | % | 12/1/14 | (3) | Interest only | |||||||||||||||||
Component B | 350,000 | 350,000 | 350,000 | 3.40% | 3.4047 | % | 3.4047 | % | 12/1/17 | Interest only | |||||||||||||||||||||
Component C | 1,820,000 | 1,820,000 | 1,820,000 | 4.05% | 4.0547 | % | 4.0547 | % | 12/1/19 | Interest only | |||||||||||||||||||||
Assumed Mortgage Loan | 6,250 | — | 5,708 | Greater of LIBOR(1) | N/A | 5 | % | 10/8/14 | Amortizing | ||||||||||||||||||||||
+ 4.0% or 5.0% | |||||||||||||||||||||||||||||||
Mezzanine loans: | |||||||||||||||||||||||||||||||
2012 Mezzanine A Loan | 500,000 | 168,981 | 500,000 | 8.25% | 8.25 | % | 8.25 | % | 12/1/19 | Interest only | |||||||||||||||||||||
2012 Mezzanine B Loan | 330,000 | 111,528 | 330,000 | 9.63% | 9.625 | % | 9.625 | % | 12/1/19 | Interest only | |||||||||||||||||||||
2012 Mezzanine C Loan | 250,000 | 84,491 | 250,000 | 11.50% | 11.5 | % | 11.5 | % | 12/1/19 | Interest only | |||||||||||||||||||||
Other debt: | |||||||||||||||||||||||||||||||
Corporation Mandatorily Redeemable Preferred Stock | 21,202 | 21,202 | N/A | 8.00% | 8 | % | N/A | 11/15/20 | Interest only | ||||||||||||||||||||||
Corporation Revolving Credit Facility | 75,000 | — | N/A | N/A | N/A | N/A | 11/18/16 | Interest only | |||||||||||||||||||||||
ESH REIT Revolving Credit Facility | 250,000 | 20,000 | N/A | LIBOR(1) + 3.0% | 3.1646 | % | N/A | 11/18/16 | Interest only | ||||||||||||||||||||||
Total | $2,926,045 | $3,605,708 | |||||||||||||||||||||||||||||
-1 | London Interbank Offering Rate. | ||||||||||||||||||||||||||||||
-2 | The Company is a counterparty to an interest rate cap on one-month LIBOR at 3.0% with a notional amount and maturity date the same as those of 2012 Mortgage Loan Component A. | ||||||||||||||||||||||||||||||
-3 | ESH REIT has the option to extend the maturity date of Component A of the 2012 Mortgage Loan for up to three consecutive one-year periods, subject to limited conditions. | ||||||||||||||||||||||||||||||
-4 | The Company’s weighted-average interest rate for the years ended December 31, 2013 and 2012 was approximately 5.46% and 5.43%, respectively. | ||||||||||||||||||||||||||||||
Components of Interest Expense | ' | ||||||||||||||||||||||||||||||
The components of interest expense for the years ended December 31, 2013, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||||||||
Contractual interest | $ | 194,980 | $ | 201,518 | $ | 201,976 | |||||||||||||||||||||||||
Amortization of deferred financing costs | 12,537 | 10,988 | 10,428 | ||||||||||||||||||||||||||||
Debt extinguishment and other costs | 27,076 | 45,150 | 70 | ||||||||||||||||||||||||||||
Total | $ | 234,593 | $ | 257,656 | $ | 212,474 | |||||||||||||||||||||||||
Future Maturities of Debt | ' | ||||||||||||||||||||||||||||||
Future Maturities of Debt—The future maturities of debt as of December 31, 2013, are as follows (in thousands): | |||||||||||||||||||||||||||||||
Years Ending | |||||||||||||||||||||||||||||||
December 31 | |||||||||||||||||||||||||||||||
2014 | $ | 349,843 | (1) | ||||||||||||||||||||||||||||
2015 | — | ||||||||||||||||||||||||||||||
2016 | 20,000 | ||||||||||||||||||||||||||||||
2017 | 350,000 | ||||||||||||||||||||||||||||||
2018 | — | ||||||||||||||||||||||||||||||
Thereafter | 2,206,202 | ||||||||||||||||||||||||||||||
Total | $ | 2,926,045 | |||||||||||||||||||||||||||||
-1 | Debt maturity includes three one-year extension options, subject to limited conditions. The December 2014 and 2015 extension conditions include providing an adequate extension notice period, the extension or renewal of the interest rate cap and having none of the borrowing entities be in default, as defined. The 2016 extension conditions include the conditions for the 2014 and 2015 extensions, as well as the requirement of a specified minimum debt yield. | ||||||||||||||||||||||||||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||||||||||||||||||||
Company's Outstanding Debt | ' | ||||||||||||||||||||||||||||||
Summary—ESH REIT’s outstanding debt as of December 31, 2013 and 2012, is as follows (in thousands): | |||||||||||||||||||||||||||||||
December 31, 2013 | December 31, 2012 | ||||||||||||||||||||||||||||||
Mortgage loans | $ | 2,519,843 | $ | 2,525,708 | |||||||||||||||||||||||||||
Mezzanine loans | 365,000 | 1,080,000 | |||||||||||||||||||||||||||||
Revolving credit facility | 20,000 | — | |||||||||||||||||||||||||||||
Total debt | $ | 2,904,843 | $ | 3,605,708 | |||||||||||||||||||||||||||
Debt Transactions | ' | ||||||||||||||||||||||||||||||
During the years ended December 31, 2013 and 2012, the following transactions occurred (in thousands): | |||||||||||||||||||||||||||||||
December 31, 2013 | December 31, 2012 | ||||||||||||||||||||||||||||||
Debt—beginning of year | $ | 3,605,708 | $ | 2,680,219 | |||||||||||||||||||||||||||
Additions: | |||||||||||||||||||||||||||||||
Proceeds from mortgage loans | — | 2,520,000 | |||||||||||||||||||||||||||||
Proceeds from mezzanine loans | — | 1,080,000 | |||||||||||||||||||||||||||||
Proceeds from credit facility | 20,000 | — | |||||||||||||||||||||||||||||
Deductions: | |||||||||||||||||||||||||||||||
Payments on mortgage loans | (5,865 | ) | (1,974,511 | ) | |||||||||||||||||||||||||||
Payments on mezzanine loans | (715,000 | ) | (700,000 | ) | |||||||||||||||||||||||||||
Debt—end of year | $ | 2,904,843 | $ | 3,605,708 | |||||||||||||||||||||||||||
Mortgage and Mezzanine Loans | ' | ||||||||||||||||||||||||||||||
ESH REIT’s debt as of December 31, 2013 and 2012, consisted of the following (in thousands): | |||||||||||||||||||||||||||||||
Loan | Stated | Outstanding | Outstanding | Stated | Interest | Interest | Maturity | Amortization | |||||||||||||||||||||||
Amount | Principal— | Principal— | Interest Rate(2) | Rate— | Rate— | Date | |||||||||||||||||||||||||
December 31, | December 31, | December 31, | December 31, | ||||||||||||||||||||||||||||
2013 | 2012 | 2013(4) | 2012 | ||||||||||||||||||||||||||||
Mortgage loans: | |||||||||||||||||||||||||||||||
2012 Mortgage Loan: | |||||||||||||||||||||||||||||||
Component A | $ | 350,000 | $ | 349,843 | $ | 350,000 | LIBOR(1) + 2.0547% | 2.2227 | % | 2.2687 | % | 12/1/14 | (3) | Interest only | |||||||||||||||||
Component B | 350,000 | 350,000 | 350,000 | 3.40% | 3.4047 | % | 3.4047 | % | 12/1/17 | Interest only | |||||||||||||||||||||
Component C | 1,820,000 | 1,820,000 | 1,820,000 | 4.05% | 4.0547 | % | 4.0547 | % | 12/1/19 | Interest only | |||||||||||||||||||||
Assumed Mortgage Loan | 6,250 | — | 5,708 | Greater of LIBOR(1) + | N/A | 5 | % | 10/8/14 | Amortizing | ||||||||||||||||||||||
4.0% or 5.0% | |||||||||||||||||||||||||||||||
Mezzanine loans: | |||||||||||||||||||||||||||||||
2012 Mezzanine A Loan | 500,000 | 168,981 | 500,000 | 8.25% | 8.25 | % | 8.25 | % | 12/1/19 | Interest only | |||||||||||||||||||||
2012 Mezzanine B Loan | 330,000 | 111,528 | 330,000 | 9.63% | 9.625 | % | 9.625 | % | 12/1/19 | Interest only | |||||||||||||||||||||
2012 Mezzanine C Loan | 250,000 | 84,491 | 250,000 | 11.50% | 11.5 | % | 11.5 | % | 12/1/19 | Interest only | |||||||||||||||||||||
Other debt: | |||||||||||||||||||||||||||||||
ESH REIT Revolving Credit Facility | 250,000 | 20,000 | N/A | LIBOR(1) + 3.0% | 3.1646 | % | N/A | 11/18/16 | Interest only | ||||||||||||||||||||||
Total | $ | 2,904,843 | $ | 3,605,708 | |||||||||||||||||||||||||||
-1 | London Interbank Offering Rate. | ||||||||||||||||||||||||||||||
-2 | ESH REIT is a counterparty to an interest rate cap on one-month LIBOR at 3.0% with a notional amount and maturity date the same as those of 2012 Mortgage Loan Component A. | ||||||||||||||||||||||||||||||
-3 | ESH REIT has the option to extend the maturity date of Component A of the 2012 Mortgage Loan for up to three consecutive one-year periods, subject to limited conditions. | ||||||||||||||||||||||||||||||
-4 | ESH REIT’s weighted-average interest rate for the years ended December 31, 2013 and 2012 was approximately 5.46% and 5.43%, respectively. | ||||||||||||||||||||||||||||||
Components of Interest Expense | ' | ||||||||||||||||||||||||||||||
The components of interest expense are as follows (in thousands): | |||||||||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||||||||
Contractual interest | $ | 194,980 | $ | 201,518 | $ | 201,976 | |||||||||||||||||||||||||
Amortization of deferred financing costs | 12,345 | 10,988 | 10,428 | ||||||||||||||||||||||||||||
Debt extinguishment and other costs | 26,933 | 45,150 | 70 | ||||||||||||||||||||||||||||
Total | $ | 234,258 | $ | 257,656 | $ | 212,474 | |||||||||||||||||||||||||
Future Maturities of Debt | ' | ||||||||||||||||||||||||||||||
Future Maturities of Debt—The future maturities of debt as of December 31, 2013, are as follows (in thousands): | |||||||||||||||||||||||||||||||
Years Ending | |||||||||||||||||||||||||||||||
December 31 | |||||||||||||||||||||||||||||||
2014 | $ | 349,843 | (1) | ||||||||||||||||||||||||||||
2015 | — | ||||||||||||||||||||||||||||||
2016 | 20,000 | ||||||||||||||||||||||||||||||
2017 | 350,000 | ||||||||||||||||||||||||||||||
2018 | — | ||||||||||||||||||||||||||||||
Thereafter | 2,185,000 | ||||||||||||||||||||||||||||||
Total | $ | 2,904,843 | |||||||||||||||||||||||||||||
-1 | Debt maturity includes three one-year extension options, subject to limited conditions. The December 2014 and 2015 extension conditions include providing an adequate extension notice period, the extension or renewal of the interest rate cap and having none of the borrowing entities be in default, as defined. The 2016 extension conditions include the conditions for the 2014 and 2015 extensions, as well as the requirement of a specified minimum debt yield. |
Income_Taxes_Tables
Income Taxes (Tables) | 12 Months Ended | ||||||||||||||||||||||||
Dec. 31, 2013 | |||||||||||||||||||||||||
Schedule of Income Before Income Tax Expense | ' | ||||||||||||||||||||||||
Income before income tax expense for the years ended December 31, 2013, 2012 and 2011 consists of the following (in thousands): | |||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||
U.S. | $ | 76,501 | $ | 23,597 | $ | 51,440 | |||||||||||||||||||
Canada | 1,165 | 3,326 | 2,245 | ||||||||||||||||||||||
Total | $ | 77,666 | $ | 26,923 | $ | 53,685 | |||||||||||||||||||
Components of Provision for Income Taxes | ' | ||||||||||||||||||||||||
The components of the income tax provision (benefit) for the years ended December 31, 2013, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||
Federal (including foreign): | |||||||||||||||||||||||||
Current | $ | 3,520 | $ | 1,583 | $ | 7,317 | |||||||||||||||||||
Deferred | (10,131 | ) | 1,719 | (2,262 | ) | ||||||||||||||||||||
State: | |||||||||||||||||||||||||
Current | 3,044 | 672 | 2,232 | ||||||||||||||||||||||
Deferred | (1,423 | ) | 668 | (237 | ) | ||||||||||||||||||||
Total | $ | (4,990 | ) | $ | 4,642 | $ | 7,050 | ||||||||||||||||||
Schedule of Difference Between Income Tax Expense at Effective Tax Rate and Statutory U.S. Federal Income Tax Rate | ' | ||||||||||||||||||||||||
The differences between the income tax (benefit) expense at the effective tax rate and the statutory U.S. federal income tax rate for the years ended December 31, 2013, 2012 and 2011are as follows (in thousands): | |||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||
December 31, 2013 | December 31, 2012 | December 31, 2011 | |||||||||||||||||||||||
Tax at statutory rate | $ | 27,183 | 35 | % | $ | 9,424 | 35 | % | $ | 18,790 | 35 | % | |||||||||||||
State income tax—net | 357 | 0.4 | 996 | 3.7 | 1,330 | 2.5 | |||||||||||||||||||
Foreign income tax rate differential | 203 | 0.3 | 269 | 1 | 327 | 0.5 | |||||||||||||||||||
Nondeductible (nontaxable): | |||||||||||||||||||||||||
REIT income | (33,798 | ) | (43.5 | ) | (6,632 | ) | (24.6 | ) | (15,271 | ) | (28.4 | ) | |||||||||||||
Pass-through entity income | (1,182 | ) | (1.5 | ) | (1,317 | ) | (4.9 | ) | (386 | ) | (0.7 | ) | |||||||||||||
Change in expected distribution policy | (5,561 | ) | (7.2 | ) | — | — | — | — | |||||||||||||||||
Equity-based compensation | 6,598 | 8.5 | 2,100 | 7.8 | — | — | |||||||||||||||||||
Other permanent differences | 1,678 | 2.2 | 121 | 0.4 | 1,757 | 3.3 | |||||||||||||||||||
Other—net | (684 | ) | (0.9 | ) | (340 | ) | (1.3 | ) | 72 | 0.1 | |||||||||||||||
Valuation allowance | 216 | 0.3 | 21 | 0.1 | 431 | 0.8 | |||||||||||||||||||
Income tax (benefit) expense—net | $ | (4,990 | ) | (6.4 | )% | $ | 4,642 | 17.2 | % | $ | 7,050 | 13.1 | % | ||||||||||||
Components of Deferred Tax Assets and Liabilities | ' | ||||||||||||||||||||||||
The significant components of deferred tax assets and deferred tax liabilities as of December 31, 2013 and 2012, consist of the following (in thousands): | |||||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||
Deferred tax assets: | |||||||||||||||||||||||||
Net operating loss carryforwards | $ | 7,851 | $ | 1,089 | |||||||||||||||||||||
Accruals and allowances | 5,227 | 2,387 | |||||||||||||||||||||||
Intangible assets | 4,156 | 268 | |||||||||||||||||||||||
Impairment and other | 4,151 | 62 | |||||||||||||||||||||||
Total deferred tax assets | 21,385 | 3,806 | |||||||||||||||||||||||
Valuation allowance | (773 | ) | (577 | ) | |||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||
Net deferred tax assets | 20,612 | 3,229 | |||||||||||||||||||||||
Deferred tax liabilities: | |||||||||||||||||||||||||
Basis difference in ESH REIT stock held by the Corporation | (16,334 | ) | — | ||||||||||||||||||||||
Intangible assets | (7,157 | ) | (7,469 | ) | |||||||||||||||||||||
Prepaid expenses | (683 | ) | (790 | ) | |||||||||||||||||||||
Depreciable property | (3,750 | ) | (3,819 | ) | |||||||||||||||||||||
Total net deferred tax liabilities | $ | (7,312 | ) | $ | (8,849 | ) | |||||||||||||||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||||||||||||||
Schedule of Income Before Income Tax Expense | ' | ||||||||||||||||||||||||
Income before income tax (benefit) expense for the years ended December 31, 2013, 2012 and 2011 consists of the following (in thousands): | |||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||
U.S. | $ | 97,878 | $ | 21,384 | $ | 51,398 | |||||||||||||||||||
Canada | 1,712 | 3,326 | 2,245 | ||||||||||||||||||||||
Total | $ | 99,590 | $ | 24,710 | $ | 53,643 | |||||||||||||||||||
Components of Provision for Income Taxes | ' | ||||||||||||||||||||||||
The components of the income tax (benefit) expense for the years ended December 31, 2013, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||
Federal (including foreign): | |||||||||||||||||||||||||
Current | $ | 3,520 | $ | 1,583 | $ | 7,317 | |||||||||||||||||||
Deferred | (6,666 | ) | 1,719 | (2,262 | ) | ||||||||||||||||||||
State: | |||||||||||||||||||||||||
Current | 3,044 | 672 | 2,232 | ||||||||||||||||||||||
Deferred | (774 | ) | 668 | (237 | ) | ||||||||||||||||||||
Total | $ | (876 | ) | $ | 4,642 | $ | 7,050 | ||||||||||||||||||
Schedule of Difference Between Income Tax Expense at Effective Tax Rate and Statutory U.S. Federal Income Tax Rate | ' | ||||||||||||||||||||||||
The differences between the income tax (benefit) expense at the effective tax rate and the statutory U.S. federal income tax rate for the years ended December 31, 2013, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||||||||||||||
December 31, | December 31, | December 31, | |||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||
Tax at statutory rate | $ | 34,857 | 35 | % | $ | 8,649 | 35 | % | $ | 18,775 | 35 | % | |||||||||||||
State income tax—net | 910 | 0.9 | 996 | 4 | 1,330 | 2.5 | |||||||||||||||||||
Foreign income tax rate differential | 162 | 0.2 | 269 | 1.1 | 327 | 0.6 | |||||||||||||||||||
Nondeductible (nontaxable): | |||||||||||||||||||||||||
REIT income | (33,798 | ) | (34.0 | ) | (6,632 | ) | (26.8 | ) | (15,271 | ) | (28.5 | ) | |||||||||||||
Pass-through entity income | (255 | ) | (0.3 | ) | (542 | ) | (2.2 | ) | (371 | ) | (0.7 | ) | |||||||||||||
Change in expected distribution policy | (5,561 | ) | (5.6 | ) | — | — | — | — | |||||||||||||||||
Equity-based compensation | 1,865 | 1.9 | 2,100 | 8.5 | — | — | |||||||||||||||||||
Other permanent differences | 1,294 | 1.3 | 121 | 0.5 | 1,757 | 3.3 | |||||||||||||||||||
Other—net | (516 | ) | (0.5 | ) | (340 | ) | (1.4 | ) | 72 | 0.1 | |||||||||||||||
Valuation allowance | 166 | 0.2 | 21 | 0.1 | 431 | 0.8 | |||||||||||||||||||
Income tax (benefit) expense —net | $ | (876 | ) | (0.9 | )% | $ | 4,642 | 18.8 | % | $ | 7,050 | 13.1 | % | ||||||||||||
Components of Deferred Tax Assets and Liabilities | ' | ||||||||||||||||||||||||
The significant components of deferred tax assets and deferred tax liabilities as of December 31, 2013 and 2012, consist of the following (in thousands): | |||||||||||||||||||||||||
December 31, | December 31, | ||||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||||
Deferred tax assets: | |||||||||||||||||||||||||
Net operating loss carryforwards | $ | 7,851 | $ | 1,089 | |||||||||||||||||||||
Accruals and allowances | 36 | 2,387 | |||||||||||||||||||||||
Intangible assets | 101 | 268 | |||||||||||||||||||||||
Impairment and other | 66 | 62 | |||||||||||||||||||||||
Total deferred tax assets | 8,054 | 3,806 | |||||||||||||||||||||||
Valuation allowance | — | (577 | ) | ||||||||||||||||||||||
Net deferred tax assets | 8,054 | 3,229 | |||||||||||||||||||||||
Deferred tax liabilities: | |||||||||||||||||||||||||
Intangible assets | — | (7,469 | ) | ||||||||||||||||||||||
Prepaid expenses | (31 | ) | (790 | ) | |||||||||||||||||||||
Depreciable property | (4,806 | ) | (3,819 | ) | |||||||||||||||||||||
Other | (10 | ) | — | ||||||||||||||||||||||
Total net deferred tax assets (liabilities) | $ | 3,207 | $ | (8,849 | ) |
Quarterly_Results_Unaudited_Ta
Quarterly Results (Unaudited) (Tables) | 12 Months Ended | ||||||||||||||||||||||||||||||||
Dec. 31, 2013 | |||||||||||||||||||||||||||||||||
Quarterly Financial Data | ' | ||||||||||||||||||||||||||||||||
Below includes quarterly financial data for the years ended December 31, 2013 and 2012 (in thousands, except per share data): | |||||||||||||||||||||||||||||||||
Three Months | Three Months | Three Months | Three Months | ||||||||||||||||||||||||||||||
Ended | Ended | Ended | Ended | ||||||||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||||
Total revenues | $ | 256,798 | $ | 223,092 | $ | 293,595 | $ | 256,442 | $ | 313,653 | $ | 281,373 | $ | 268,772 | $ | 250,555 | |||||||||||||||||
Income from operations | 66,668 | 54,450 | 92,172 | 76,791 | 100,035 | 89,505 | 53,250 | (1) | 63,526 | ||||||||||||||||||||||||
Net income (loss) | 13,917 | 1,507 | 37,539 | 20,531 | 46,578 | 33,277 | (15,378 | )(2) | (33,034 | )(3) | |||||||||||||||||||||||
Net (income) loss attributable to noncontrolling interests | (471 | ) | (293 | ) | 33 | 527 | (422 | ) | (141 | ) | 4,435 | (1,642 | ) | ||||||||||||||||||||
Net income attributable to common shareholders or members | 13,446 | 1,214 | 37,572 | 21,058 | 46,156 | 33,136 | (10,943 | ) | (34,676 | ) | |||||||||||||||||||||||
Basic net income per share(4) | $ | 0.08 | $ | 0.01 | $ | 0.22 | $ | 0.12 | $ | 0.27 | $ | 0.2 | $ | (0.06 | ) | $ | (0.20 | ) | |||||||||||||||
Diluted net income per share(4) | $ | 0.08 | $ | 0.01 | $ | 0.22 | $ | 0.12 | $ | 0.27 | $ | 0.19 | $ | (0.06 | ) | $ | (0.20 | ) | |||||||||||||||
-1 | Includes a charge of approximately $14.6 million related to incremental compensation cost associated with modification of equity-based awards. | ||||||||||||||||||||||||||||||||
-2 | Includes charges of: (1) approximately $14.6 million related to incremental compensation cost associated with modification of equity-based awards; and (2) approximately $25.2 million related to the write-off of unamortized deferred financing costs and loan prepayment penalties and related costs. | ||||||||||||||||||||||||||||||||
-3 | Includes a charge of approximately $45.1 million related to the write-off of unamortized deferred financing costs and loan prepayment penalties and related costs. | ||||||||||||||||||||||||||||||||
-4 | The sum of basic net income per share and diluted net income per share for the four quarters may differ from the annual basic net income per share and annual diluted net income per share due to rounding. | ||||||||||||||||||||||||||||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||||||||||||||||||||||
Quarterly Financial Data | ' | ||||||||||||||||||||||||||||||||
Below includes quarterly financial data for the years ended December 31, 2013 and 2012 (in thousands, except per share data): | |||||||||||||||||||||||||||||||||
Three Months Ended | Three Months Ended | Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||
March 31, | June 30, | September 30, | December 31, | ||||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||||
Total revenues | $ | 256,846 | $ | 223,093 | $ | 293,650 | $ | 256,443 | $ | 313,701 | $ | 281,397 | $ | 208,342 | $ | 250,584 | |||||||||||||||||
Income from operations | 65,976 | 54,194 | 91,465 | 76,223 | 99,160 | 88,796 | 76,618 | (1) | 62,846 | ||||||||||||||||||||||||
Net income (loss) | 13,225 | 1,251 | 36,832 | 19,963 | 45,703 | 32,568 | 4,706 | (2) | (33,714 | )(3) | |||||||||||||||||||||||
Net (income) loss attributable to noncontrolling interests | (471 | ) | (293 | ) | 33 | 527 | (422 | ) | (141 | ) | 130 | (1,642 | ) | ||||||||||||||||||||
Net income attributable to common shareholders or members | 12,754 | 958 | 36,865 | 20,490 | 45,281 | 32,427 | 4,836 | (35,356 | ) | ||||||||||||||||||||||||
Basic net income per share -Class A(4) | $ | 0.03 | $ | 0 | $ | 0.1 | $ | 0.05 | $ | 0.12 | $ | 0.09 | $ | 0.01 | $ | (0.09 | ) | ||||||||||||||||
Diluted net income per share-Class A(4) | $ | 0.03 | $ | 0 | $ | 0.1 | $ | 0.05 | $ | 0.12 | $ | 0.08 | $ | 0.01 | $ | (0.09 | ) | ||||||||||||||||
Basic net income per share-Class B(4) | $ | 0.03 | $ | 0 | $ | 0.1 | $ | 0.05 | $ | 0.12 | $ | 0.09 | $ | 0.01 | $ | (0.09 | ) | ||||||||||||||||
Diluted net income per share-Class B(4) | $ | 0.03 | $ | 0 | $ | 0.1 | $ | 0.05 | $ | 0.12 | $ | 0.09 | $ | 0.01 | $ | (0.09 | ) | ||||||||||||||||
-1 | Includes a charge of approximately $2.3 million related to incremental compensation cost associated with modification of equity-based awards. | ||||||||||||||||||||||||||||||||
-2 | Includes charges of: (1) approximately $2.3 million related to incremental compensation cost associated with modification of equity-based awards, and (2) approximately $25.2 million related to the write-off of unamortized deferred financing costs and loan prepayment penalties and related costs. | ||||||||||||||||||||||||||||||||
-3 | Includes a charge of approximately $45.1 million related to the write-off of unamortized deferred financing costs and loan prepayment penalties and related costs. | ||||||||||||||||||||||||||||||||
-4 | The sum of basic net income per share and diluted net income per share for the four quarters may differ from the annual basic net income per share and annual diluted net income per share due to rounding. |
Variable_Interest_Entity_HVM_T
Variable Interest Entity (HVM) (Tables) | 12 Months Ended | ||||||||||||||||||||||||
Dec. 31, 2013 | |||||||||||||||||||||||||
Summary of Fees Provided Under Hotel Management Agreements Between HVM and Operating Lessees | ' | ||||||||||||||||||||||||
The following table sets forth a summary of the fees provided under the hotel management agreements between HVM and the Operating Lessees through the Pre-IPO Transactions: | |||||||||||||||||||||||||
Fees as | First Revenue | Fees as | Second Revenue | ||||||||||||||||||||||
Percentage of | Threshold | Percentage of | Threshold | ||||||||||||||||||||||
Revenue—First | Revenue—Second | ||||||||||||||||||||||||
Threshold | Threshold | ||||||||||||||||||||||||
U.S. 660 hotel operators | 2.50% | Up to $500 million | 0.50% | > $500 million | |||||||||||||||||||||
Canadian 3 hotel operators | 2.50% | Up to C$12 million | 0.50% | > C$12 million | |||||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 2.50% | Up to $1.8 million | 0.50% | > $1.8 million | |||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | 8.00% | N/A | N/A | N/A | |||||||||||||||||||||
Summary of Hotel Management Fees, Administrative Services Fees, G&A Expense Reimbursemen Fees, Third Party Management Fees | ' | ||||||||||||||||||||||||
The following tables set forth a summary of the hotel management fees, administrative services fees, G&A expense reimbursement fees, third party management fees and reimbursements to HVM for these activities for the period from January 1, 2013 through the Pre-IPO Transactions, and each of the years ended December 31, 2012 and 2011 (in thousands). Where appropriate, such amounts have been eliminated in the accompanying consolidated and combined financial statements. | |||||||||||||||||||||||||
Period from January 1, 2013 through the Pre-IPO Transactions | |||||||||||||||||||||||||
Management | Cost | Administrative | Total fees | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | personnel | ||||||||||||||||||||||
reimbursement | |||||||||||||||||||||||||
Hotel Management Agreements: | |||||||||||||||||||||||||
U.S. 660 hotel operators | $ | 13,456 | $ | 40,466 | $ | — | $ | 53,922 | $ | 176,572 | $ | 230,494 | |||||||||||||
Canadian hotel operators | 101 | 176 | — | 277 | 2,630 | 2,907 | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 40 | — | — | 40 | 493 | 533 | |||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | 1,331 | — | — | 1,331 | — | 1,331 | |||||||||||||||||||
Administrative Services Agreements: | |||||||||||||||||||||||||
U.S. and Canadian 680 hotel owners | — | — | 6,130 | 6,130 | — | 6,130 | |||||||||||||||||||
ESH Strategies | — | — | 178 | 178 | — | 178 | |||||||||||||||||||
Third Party Management Agreements: | |||||||||||||||||||||||||
U.S. 2 third party hotel operators | 295 | — | — | 295 | 640 | 935 | |||||||||||||||||||
$ | 15,223 | $ | 40,642 | $ | 6,308 | $ | 62,173 | $ | 180,335 | $ | 242,508 | ||||||||||||||
Year Ended December 31, 2012 | |||||||||||||||||||||||||
Management | Cost | Administrative | Total fees | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | personnel | ||||||||||||||||||||||
reimbursement | |||||||||||||||||||||||||
Hotel Management Agreements: | |||||||||||||||||||||||||
U.S. 660 hotel operators | $ | 14,852 | $ | 78,732 | $ | — | $ | 93,584 | $ | 197,315 | $ | 290,899 | |||||||||||||
Canadian hotel operators | 41 | 331 | — | 372 | 2,983 | 3,355 | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 46 | — | — | 46 | 561 | 607 | |||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012(1) | 78 | — | — | 78 | 270 | 348 | |||||||||||||||||||
Administrative Services Agreements: | |||||||||||||||||||||||||
U.S. and Canadian 680 hotel owners | — | — | 6,745 | 6,745 | — | 6,745 | |||||||||||||||||||
ESH Strategies | — | — | 357 | 357 | — | 357 | |||||||||||||||||||
Third Party Management Agreements: | |||||||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012(2) | 2,354 | — | — | 2,354 | 5,807 | 8,161 | |||||||||||||||||||
U.S. 2 third party hotel operators | 280 | — | — | 280 | 793 | 1,073 | |||||||||||||||||||
$ | 17,651 | $ | 79,063 | $ | 7,102 | $ | 103,816 | $ | 207,729 | $ | 311,545 | ||||||||||||||
-1 | Fees earned by HVM subsequent to the Company’s acquisition of the 17 HFI hotels. | ||||||||||||||||||||||||
-2 | Fees earned by HVM prior to the Company’s acquisition of the 17 HFI hotels. | ||||||||||||||||||||||||
Year Ended December 31, 2011 | |||||||||||||||||||||||||
Management | Cost | Administrative | Total | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | fees | personnel | |||||||||||||||||||||
reimbursements | |||||||||||||||||||||||||
Hotel Management Agreements: | |||||||||||||||||||||||||
U.S. 660 hotel operators | $ | 14,581 | $ | 62,391 | $ | — | $ | 76,972 | $ | 186,906 | $ | 263,878 | |||||||||||||
Canadian hotel operators | 59 | 245 | — | 304 | 2,847 | 3,151 | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 46 | — | — | 46 | 490 | 536 | |||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | — | — | — | — | — | — | |||||||||||||||||||
Administrative Services Agreements: | |||||||||||||||||||||||||
U.S. and Canadian 680 hotel owners | — | — | 4,313 | 4,313 | — | 4,313 | |||||||||||||||||||
ESH Strategies | — | — | 424 | 424 | — | 424 | |||||||||||||||||||
Third Party Management Agreements: | |||||||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | 2,341 | — | — | 2,341 | 5,697 | 8,038 | |||||||||||||||||||
U.S. 2 third party hotel operators | 246 | — | — | 246 | 712 | 958 | |||||||||||||||||||
$ | 17,273 | $ | 62,636 | $ | 4,737 | $ | 84,646 | $ | 196,652 | $ | 281,298 | ||||||||||||||
Unaudited Condensed Consolidated Balance Sheets | ' | ||||||||||||||||||||||||
Condensed Consolidated Financial Information—The condensed consolidated balance sheet of HVM as of December 31, 2012, was as follows (in thousands): | |||||||||||||||||||||||||
December 31, | |||||||||||||||||||||||||
2012 | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||
Cash and cash equivalents | $ | 3,004 | |||||||||||||||||||||||
Accounts receivable from the Company | 34,277 | ||||||||||||||||||||||||
Accounts receivable from third parties | 157 | ||||||||||||||||||||||||
Furniture, fixtures and equipment—net of accumulated depreciation of $9,941 | 3,568 | ||||||||||||||||||||||||
Other assets | 6,510 | ||||||||||||||||||||||||
Total assets | $ | 47,516 | |||||||||||||||||||||||
Liabilities and members’ equity: | |||||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 44,359 | |||||||||||||||||||||||
Members’ equity | 3,157 | ||||||||||||||||||||||||
Total liabilities and members’ equity | $ | 47,516 | |||||||||||||||||||||||
Unaudited Condensed Consolidated Statements of Operations | ' | ||||||||||||||||||||||||
The condensed consolidated statements of operations of HVM for the period from January 1, 2013 through the Pre-IPO Transactions and the years ended December 31, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||
Period from | Year Ended | Year Ended | |||||||||||||||||||||||
January 1, 2013 | December 31, | December 31, | |||||||||||||||||||||||
through the | 2012 | 2011 | |||||||||||||||||||||||
Pre-IPO | |||||||||||||||||||||||||
Transactions | |||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||
Management fee revenues | $ | 62,173 | $ | 103,816 | $ | 84,646 | |||||||||||||||||||
Reimbursement of payroll from managed properties | 180,335 | 207,729 | 196,652 | ||||||||||||||||||||||
Total revenues | 242,508 | 311,545 | 281,298 | ||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||
Hotel operating expenses | — | 27,280 | 17,274 | ||||||||||||||||||||||
General and administrative expenses | 58,049 | 65,795 | 54,956 | ||||||||||||||||||||||
Restructuring expenses | 605 | 5,763 | 8,938 | ||||||||||||||||||||||
Period from | Year Ended | Year Ended | |||||||||||||||||||||||
January 1, 2013 | December 31, | December 31, | |||||||||||||||||||||||
through the | 2012 | 2011 | |||||||||||||||||||||||
Pre-IPO | |||||||||||||||||||||||||
Transactions | |||||||||||||||||||||||||
Managed property payroll expenses | 180,335 | 207,729 | 196,652 | ||||||||||||||||||||||
Depreciation and amortization | 1,300 | 1,429 | 1,100 | ||||||||||||||||||||||
Total operating expenses | 240,289 | 307,996 | 278,920 | ||||||||||||||||||||||
Other income | 120 | 68 | 60 | ||||||||||||||||||||||
Net income | $ | 2,339 | $ | 3,617 | $ | 2,438 | |||||||||||||||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||||||||||||||
Summary of Fees Provided Under Hotel Management Agreements Between HVM and Operating Lessees | ' | ||||||||||||||||||||||||
The following table sets forth a summary of the fees provided under the hotel management agreements between HVM and the Operating Lessees through the Pre-IPO Transactions: | |||||||||||||||||||||||||
Fees as | First Revenue | Fees as | Second Revenue | ||||||||||||||||||||||
Percentage of | Threshold | Percentage of | Threshold | ||||||||||||||||||||||
Revenue—First | Revenue—Second | ||||||||||||||||||||||||
Threshold | Threshold | ||||||||||||||||||||||||
U.S. 660 hotel operators | 2.5 | % | Up to $500 million | 0.5 | % | > $500 million | |||||||||||||||||||
Canadian 3 hotel operators | 2.5 | % | Up to C$12 million | 0.5 | % | > C$12 million | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 2.5 | % | Up to $1.8 million | 0.5 | % | > $1.8 million | |||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | 8 | % | |||||||||||||||||||||||
Summary of Hotel Management Fees, Administrative Services Fees, G&A Expense Reimbursemen Fees, Third Party Management Fees | ' | ||||||||||||||||||||||||
The following tables set forth a summary of the hotel management fees, administrative services fees, G&A expense reimbursement fees, third party management fees and reimbursements to HVM for these activities for the period from January 1, 2013 through the Pre-IPO Transactions, and each of the years ended December 31, 2012 and 2011 (in thousands). Where appropriate, such amounts have been eliminated in the accompanying consolidated financial statements. | |||||||||||||||||||||||||
Period from January 1, 2013 through the Pre-IPO Transactions | |||||||||||||||||||||||||
Management | Cost | Administrative | Total | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | fees | personnel | |||||||||||||||||||||
reimbursement | |||||||||||||||||||||||||
Hotel Management Agreements: | |||||||||||||||||||||||||
U.S. 660 hotel operators | $ | 13,456 | $ | 40,466 | $ | — | $ | 53,922 | $ | 176,572 | $ | 230,494 | |||||||||||||
Canadian hotel operators | 101 | 176 | — | 277 | 2,630 | 2,907 | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 40 | — | — | 40 | 493 | 533 | |||||||||||||||||||
Management | Cost | Administrative | Total | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | fees | personnel | |||||||||||||||||||||
reimbursement | |||||||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | 1,331 | — | — | 1,331 | — | 1,331 | |||||||||||||||||||
Administrative Services Agreements: | |||||||||||||||||||||||||
U.S. and Canadian 680 hotel owners | — | — | 6,130 | 6,130 | — | 6,130 | |||||||||||||||||||
ESH Strategies | — | — | 178 | 178 | — | 178 | |||||||||||||||||||
Third Party Management Agreements: | |||||||||||||||||||||||||
U.S. 2 third party hotel operators | 295 | — | — | 295 | 640 | 935 | |||||||||||||||||||
$ | 15,223 | $ | 40,642 | $ | 6,308 | $ | 62,173 | $ | 180,335 | $ | 242,508 | ||||||||||||||
Year Ended December 31, 2012 | |||||||||||||||||||||||||
Management | Cost | Administrative | Total fees | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | personnel | ||||||||||||||||||||||
reimbursement | |||||||||||||||||||||||||
Hotel Management Agreements: | |||||||||||||||||||||||||
U.S. 660 hotel operators | $ | 14,852 | $ | 78,732 | $ | — | $ | 93,584 | $ | 197,315 | $ | 290,899 | |||||||||||||
Canadian hotel operators | 41 | 331 | — | 372 | 2,983 | 3,355 | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 46 | — | — | 46 | 561 | 607 | |||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012(1) | 78 | — | — | 78 | 270 | 348 | |||||||||||||||||||
Administrative Services Agreements: | |||||||||||||||||||||||||
U.S. and Canadian 680 hotel owners | — | — | 6,745 | 6,745 | — | 6,745 | |||||||||||||||||||
ESH Strategies | — | — | 357 | 357 | — | 357 | |||||||||||||||||||
Third Party Management Agreements: | |||||||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012(2) | 2,354 | — | — | 2,354 | 5,807 | 8,161 | |||||||||||||||||||
U.S. 2 third party hotel operators | 280 | — | — | 280 | 793 | 1,073 | |||||||||||||||||||
$ | 17,651 | $ | 79,063 | $ | 7,102 | $ | 103,816 | $ | 207,729 | $ | 311,545 | ||||||||||||||
-1 | Fees earned by HVM subsequent to ESH REIT’s acquisition of the 17 HFI hotels. | ||||||||||||||||||||||||
-2 | Fees earned by HVM prior to ESH REIT’s acquisition of the 17 HFI hotels. | ||||||||||||||||||||||||
Year Ended December 31, 2011 | |||||||||||||||||||||||||
Management | Cost | Administrative | Total | On-site | Total fees | ||||||||||||||||||||
fees | reimbursements | service fees | fees | personnel | |||||||||||||||||||||
reimbursements | |||||||||||||||||||||||||
Hotel Management Agreements: | |||||||||||||||||||||||||
U.S. 660 hotel operators | $ | 14,581 | $ | 62,391 | $ | — | $ | 76,972 | $ | 186,906 | $ | 263,878 | |||||||||||||
Canadian hotel operators | 59 | 245 | — | 304 | 2,847 | 3,151 | |||||||||||||||||||
U.S. 2 hotel operators under assumed mortgage loan | 46 | — | — | 46 | 490 | 536 | |||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012 | — | — | — | — | — | — | |||||||||||||||||||
Administrative Services Agreements: | |||||||||||||||||||||||||
U.S. and Canadian 680 hotel owners | — | — | 4,313 | 4,313 | — | 4,313 | |||||||||||||||||||
ESH Strategies | — | — | 424 | 424 | — | 424 | |||||||||||||||||||
Third Party Management Agreements: | |||||||||||||||||||||||||
U.S. 17 hotel operators acquired in December 2012(2) | 2,341 | — | — | 2,341 | 5,697 | 8,038 | |||||||||||||||||||
U.S. 2 third party hotel operators | 246 | — | — | 246 | 712 | 958 | |||||||||||||||||||
$ | 17,273 | $ | 62,636 | $ | 4,737 | $ | 84,646 | $ | 196,652 | $ | 281,298 | ||||||||||||||
Unaudited Condensed Consolidated Balance Sheets | ' | ||||||||||||||||||||||||
Condensed Consolidated Financial Information—The condensed consolidated balance sheet of HVM as of December 31, 2012, was as follows (in thousands): | |||||||||||||||||||||||||
December 31, | |||||||||||||||||||||||||
2012 | |||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||
Cash and cash equivalents | $ | 3,004 | |||||||||||||||||||||||
Accounts receivable from the Company and related parties | 34,277 | ||||||||||||||||||||||||
Accounts receivable from third parties | 157 | ||||||||||||||||||||||||
Furniture, fixtures and equipment—net of accumulated depreciation of $9,941 | 3,568 | ||||||||||||||||||||||||
Other assets | 6,510 | ||||||||||||||||||||||||
Total assets | $ | 47,516 | |||||||||||||||||||||||
Liabilities and members’ equity: | |||||||||||||||||||||||||
Accounts payable and accrued liabilities | $ | 44,359 | |||||||||||||||||||||||
Members’ equity | 3,157 | ||||||||||||||||||||||||
Total liabilities and members’ equity | $ | 47,516 | |||||||||||||||||||||||
Unaudited Condensed Consolidated Statements of Operations | ' | ||||||||||||||||||||||||
The condensed consolidated statements of operations of HVM for the period from January 1, 2013 through the Pre-IPO Transactions and the years ended December 31, 2012 and 2011 are as follows (in thousands): | |||||||||||||||||||||||||
Period from | Year Ended | Year Ended | |||||||||||||||||||||||
January 1, | December 31, | December 31, | |||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||
through the | |||||||||||||||||||||||||
Pre-IPO | |||||||||||||||||||||||||
Transactions | |||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||
Management fee revenues | $ | 62,173 | $ | 103,816 | $ | 84,646 | |||||||||||||||||||
Reimbursement of payroll from managed properties | 180,335 | 207,729 | 196,652 | ||||||||||||||||||||||
Total revenues | 242,508 | 311,545 | 281,298 | ||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||
Hotel operating expenses | — | 27,280 | 17,274 | ||||||||||||||||||||||
General and administrative expenses | 58,049 | 65,795 | 54,956 | ||||||||||||||||||||||
Restructuring expenses | 605 | 5,763 | 8,938 | ||||||||||||||||||||||
Managed property payroll expenses | 180,335 | 207,729 | 196,652 | ||||||||||||||||||||||
Depreciation and amortization | 1,300 | 1,429 | 1,100 | ||||||||||||||||||||||
Total operating expenses | 240,289 | 307,996 | 278,920 | ||||||||||||||||||||||
Other income | 120 | 68 | 60 | ||||||||||||||||||||||
Net income | $ | 2,339 | $ | 3,617 | $ | 2,438 | |||||||||||||||||||
Commitments_and_Contingencies_
Commitments and Contingencies (Tables) | 12 Months Ended | ||||
Dec. 31, 2013 | |||||
Future Minimum Lease Payments Under Operating Leases | ' | ||||
Future minimum lease payments under operating leases as of December 31, 2013, are as follows (in thousands): | |||||
Years Ending | |||||
December 31 | |||||
2014 | $ | 2,224 | |||
2015 | 2,309 | ||||
2016 | 2,366 | ||||
2017 | 2,428 | ||||
2018 | 2,491 | ||||
Thereafter | 87,951 | ||||
Total | $ | 99,769 | |||
ESH Hospitality Inc [Member] | ' | ||||
Future Minimum Lease Payments Under Operating Leases | ' | ||||
Future minimum lease payments under operating leases as of December 31, 2013, are as follows (in thousands): | |||||
Years Ending | |||||
December 31 | |||||
2014 | $ | 665 | |||
2015 | 712 | ||||
2016 | 729 | ||||
2017 | 750 | ||||
2018 | 771 | ||||
Thereafter | 83,156 | ||||
Total | $ | 86,783 | |||
Restructuring_Tables
Restructuring (Tables) | 12 Months Ended | ||||||||||||
Dec. 31, 2013 | |||||||||||||
Restructuring Expenses | ' | ||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||
December 31, | December 31, | December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||||
Personnel relocation, recruitment, and separation payments | $ | 605 | $ | 3,729 | $ | 3,789 | |||||||
Executive separation payments | — | 2,019 | 5,000 | ||||||||||
Relocation of furniture, fixtures and equipment | — | 15 | 149 | ||||||||||
Loss on sale of office building | — | — | 1,553 | ||||||||||
Total restructuring expenses | $ | 605 | $ | 5,763 | $ | 10,491 | |||||||
Summary of Corporate Restructuring | ' | ||||||||||||
Amounts accrued and paid related to the corporate restructuring during the years ended December 31, 2013 and 2012, are summarized as follows (in thousands): | |||||||||||||
December 31, | December 31, | ||||||||||||
2013 | 2012 | ||||||||||||
Balance—beginning of year | $ | 213 | $ | 5,205 | |||||||||
Expense incurred | 605 | 5,763 | |||||||||||
Cash payments | (810 | ) | (8,736 | ) | |||||||||
Equity awards | — | (2,019 | ) | ||||||||||
Balance—end of year | $ | 8 | $ | 213 | |||||||||
ESH Hospitality Inc [Member] | ' | ||||||||||||
Restructuring Expenses | ' | ||||||||||||
Year Ended | Year Ended | Year Ended | |||||||||||
December 31, | December 31, | December 31, | |||||||||||
2013 | 2012 | 2011 | |||||||||||
Personnel relocation, recruitment and separation payments | $ | 605 | $ | 3,729 | $ | 3,789 | |||||||
Executive separation payments | — | 2,019 | 5,000 | ||||||||||
Relocation of furniture, fixtures and equipment | — | 15 | 149 | ||||||||||
Loss on sale of office building | — | — | 1,553 | ||||||||||
Total restructuring expenses | $ | 605 | $ | 5,763 | $ | 10,491 | |||||||
Summary of Corporate Restructuring | ' | ||||||||||||
Amounts accrued and paid related to the corporate restructuring during the years ended December 31, 2013 and 2012, are summarized as follows (in thousands): | |||||||||||||
December 31, | December 31, | ||||||||||||
2013 | 2012 | ||||||||||||
Balance—beginning of year | $ | 213 | $ | 5,205 | |||||||||
Expense incurred | 605 | 5,763 | |||||||||||
Cash payments | (810 | ) | (8,736 | ) | |||||||||
Equity awards | — | (2,019 | ) | ||||||||||
Company reorganization | (8 | ) | — | ||||||||||
Balance—end of year | $ | — | $ | 213 | |||||||||
EquityBased_Compensation_Table
Equity-Based Compensation (Tables) | 12 Months Ended | |||||||||||||||
Dec. 31, 2013 | ||||||||||||||||
Summary of Key Assumptions Used for Fair Value Computation | ' | |||||||||||||||
The key assumptions used for the period from January 1, 2013 through the Pre-IPO Transactions, and the years ended December 31, 2012 and 2011 were as follows: | ||||||||||||||||
Period from | Year Ended | Year Ended | ||||||||||||||
January 1, 2013 through the | December 31, | December 31, | ||||||||||||||
Pre-IPO Transactions | 2012 | 2011 | ||||||||||||||
Expected holding period | 0.25 years | 3 years | 2 – 4 years | |||||||||||||
Risk–free rate of return | 0.2 | % | 0.4 | % | 0.3% – 0.6 | % | ||||||||||
Expected dividend yield | 0 | % | 0 | % | 0.9 | % | ||||||||||
Expected volatility | 30 | % | 55 | % | 47.9 | % | ||||||||||
Discount for lack of marketability | 20 | % | 20 | % | 20 | % | ||||||||||
Summary of Restricted Stock Award and Restricted Stock Unit Activity | ' | |||||||||||||||
Restricted stock award and restricted stock unit (collectively, “RSA/RSU”) activity during the years ended December 31, 2013, 2012 and 2011, after taking into account the conversion of Profit Units issued under HVM’s management incentive plan on November 12, 2013, was as follows: | ||||||||||||||||
Number of | Weighted- | |||||||||||||||
RSAs/RSUs | Average | |||||||||||||||
(in thousands) | Grant-Date | |||||||||||||||
Fair Value | ||||||||||||||||
per RSA/RSU(1) | ||||||||||||||||
Outstanding RSAs/RSUs—January 1, 2011 | 4,203 | $ | 5.52 | |||||||||||||
RSAs/RSUs granted in 2011 | 1,064 | $ | 6.9 | |||||||||||||
RSAs/RSUs forfeited in 2011 | (456 | ) | $ | 5.52 | ||||||||||||
Outstanding RSAs/RSUs—December 31, 2011 | 4,811 | $ | 5.83 | |||||||||||||
RSAs/RSUs granted in 2012 | 1,349 | $ | 9.47 | |||||||||||||
RSAs/RSUs forfeited in 2012 | (1,248 | ) | $ | 5.62 | ||||||||||||
RSAs/RSUs redeemed in 2012 | (96 | ) | $ | 5.52 | ||||||||||||
Outstanding RSAs/RSUs—December 31, 2012 | 4,816 | $ | 6.96 | |||||||||||||
RSAs/RSUs granted in 2013 | 535 | $ | 21.89 | |||||||||||||
RSAs/RSUs converted or accelerated in 2013 | (2,802 | ) | $ | 6.67 | ||||||||||||
RSAs/RSUs forfeited in 2013 | (520 | ) | $ | 5.76 | ||||||||||||
RSAs/RSUs redeemed in 2013 | (96 | ) | $ | 6.67 | ||||||||||||
Outstanding RSAs/RSUs—December 31, 2013 | 1,933 | $ | 12.02 | |||||||||||||
Vested RSAs/RSUs—December 31, 2013 | — | $ | — | |||||||||||||
Nonvested RSAs/RSUs—December 31, 2013 | 1,933 | $ | 12.02 | |||||||||||||
Vested RSAs/RSUs—December 31, 2012 | 1,532 | $ | 5.79 | |||||||||||||
Nonvested RSAs/RSUs—December 31, 2012 | 3,284 | $ | 7.65 | |||||||||||||
-1 | Valuation was performed contemporaneously with grants. | |||||||||||||||
ESH Hospitality Inc [Member] | ' | |||||||||||||||
Summary of Key Assumptions Used for Fair Value Computation | ' | |||||||||||||||
The discount for lack of marketability was calculated for each expected holding period using a put-option Black-Scholes Merton model. The key assumptions used for the period from January 1, 2013 through the Pre-IPO Transactions, and for the years ended December 31, 2012 and 2011 were as follows: | ||||||||||||||||
Period from | Year Ended | Year Ended | ||||||||||||||
January 1, 2013 | December 31, | December 31, | ||||||||||||||
through the | 2012 | 2011 | ||||||||||||||
Pre-IPO | ||||||||||||||||
Transactions | ||||||||||||||||
Expected holding period | 0.25 years | 3 years | 2 – 4 years | |||||||||||||
Risk–free rate of return | 0.2 | % | 0.4 | % | 0.3% –0.6 | % | ||||||||||
Expected dividend yield | 0 | % | 0 | % | 0.9 | % | ||||||||||
Expected volatility | 30 | % | 55 | % | 47.9 | % | ||||||||||
Discount for lack of marketability | 20 | % | 20 | % | 20 | % | ||||||||||
Summary of Restricted Stock Award and Restricted Stock Unit Activity | ' | |||||||||||||||
Restricted stock award and restricted stock unit (collectively, “RSA/RSU”) activity during the years ended December 31, 2013, 2012 and 2011, after taking into account the conversion of Profit Units issued under HVM’s management incentive plan on November 12, 2013, was as follows: | ||||||||||||||||
Number of | Weighted- | |||||||||||||||
RSAs/ | Average | |||||||||||||||
RSUs (in | Grant-Date | |||||||||||||||
thousands) | Fair Value | |||||||||||||||
per RSA/ | ||||||||||||||||
RSU(1) | ||||||||||||||||
Outstanding RSAs/RSUs—January 1, 2011 | 4,203 | $ | 5.52 | |||||||||||||
RSAs/RSUs granted in 2011 | 1,064 | $ | 6.9 | |||||||||||||
RSAs/RSUs forfeited in 2011 | (456 | ) | $ | 5.52 | ||||||||||||
Outstanding RSAs/RSUs—December 31, 2011 | 4,811 | $ | 5.83 | |||||||||||||
RSAs/RSUs granted in 2012 | 1,349 | $ | 9.47 | |||||||||||||
RSAs/RSUs forfeited in 2012 | (1,248 | ) | $ | 5.62 | ||||||||||||
RSAs/RSUs redeemed in 2012 | (96 | ) | $ | 5.52 | ||||||||||||
Outstanding RSAs/RSUs—December 31, 2012 | 4,816 | $ | 6.96 | |||||||||||||
RSAs/RSUs granted in 2013 (2) | 185 | $ | 17.75 | |||||||||||||
RSAs/RSUs converted or accelerated in 2013 | (2,802 | ) | $ | 6.67 | ||||||||||||
RSAs/RSUs forfeited in 2013 | (520 | ) | $ | 5.76 | ||||||||||||
RSAs/RSUs redeemed in 2013 | (96 | ) | $ | 6.67 | ||||||||||||
Outstanding RSAs/RSUs—December 31, 2013 (2) | 1,583 | $ | 9.35 | |||||||||||||
Vested RSAs/RSUs—December 31, 2013 | — | $ | — | |||||||||||||
Nonvested RSAs/RSUs—December 31, 2013 | 1,583 | $ | 9.35 | |||||||||||||
Vested RSAs/RSUs—December 31, 2012 | 1,532 | $ | 5.79 | |||||||||||||
Nonvested RSAs/RSUs—December 31, 2012 | 3,284 | $ | 7.65 | |||||||||||||
-1 | Valuation was performed contemporaneously with grants. | |||||||||||||||
-2 | For the period from the Pre-IPO Transactions through December 31, 2013, the Corporation issued 349,850 restricted stock (i.e., Paired Share) units under which ESH REIT is a counterparty and will issue, and be compensated in cash for, 349,850 shares of Class B common stock of ESH REIT in future periods. |
Business_Organization_and_Basi1
Business, Organization and Basis of Consolidation and Combination - Additional Information (Detail) (USD $) | 0 Months Ended | 3 Months Ended | 12 Months Ended | 0 Months Ended | 12 Months Ended | 12 Months Ended | 12 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||||||||
Nov. 18, 2013 | Jan. 03, 2011 | Dec. 31, 2013 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2014 | Dec. 31, 2013 | Nov. 18, 2013 | Nov. 30, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Nov. 18, 2013 | Dec. 31, 2013 | Nov. 18, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | |
Common Stock [Member] | Capital Unit, Class A [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | Mezzanine A Loan [Member] | Mezzanine A Loan [Member] | Mezzanine B Loan [Member] | Mezzanine B Loan [Member] | Mezzanine C Loan [Member] | Mezzanine C Loan [Member] | Redeemable Preferred Stock [Member] | Redeemable Preferred Stock [Member] | Class A [Member] | Class A [Member] | Class A [Member] | Class B [Member] | Class B [Member] | Class B [Member] | Class B [Member] | Class B [Member] | U.S. [Member] | U.S. [Member] | U.S. [Member] | U.S. [Member] | U.S. [Member] | Canada [Member] | Canada [Member] | Canada [Member] | Canada [Member] | Canada [Member] | |||||||
ESH Reit [Member] | IPO [Member] | Capital Unit, Class A [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | Hotel | State | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | Crossland Studio Suites and Hometown Inn [Member] | Room | Hotel | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | Crossland Studio Suites and Hometown Inn [Member] | |||||||||||||||||||
State | Room | Hotel | Hotel | Hotel | Hotel | Room | Room | Hotel | ESH Hospitality Inc [Member] | |||||||||||||||||||||||||||||||
Room | Hotel | Room | State | Hotel | Room | Hotel | ||||||||||||||||||||||||||||||||||
State | Room | |||||||||||||||||||||||||||||||||||||||
Organization Consolidation And Presentation Of Financial Statements Disclosure [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of hotels | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 681 | 679 | 681 | 679 | 47 | 3 | 3 | 3 | 3 | 47 |
Number of states in which the company owns hotels | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 44 | 44 | 44 | 44 | ' | ' | ' | ' | ' | ' |
Number of rooms | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 75,700 | 75,400 | 75,700 | 75,400 | ' | 500 | 500 | 500 | 500 | ' |
Number of acquisition of hotels | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2 | ' | 2 | ' | ' | ' | ' | ' | ' | ' |
Percentage of ownership of common stock | ' | ' | ' | ' | ' | ' | 45.00% | 96.50% | ' | ' | ' | ' | ' | 96.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Transfer of operating lessees | ' | ' | ' | ' | ' | ' | ' | 1.00% | ' | ' | ' | ' | ' | 1.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Payments for transfer | ' | ' | ' | ' | ' | ' | ' | $1,600,000 | ' | ' | ' | ' | ' | $1,600,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Acquisition of HVM | ' | ' | ' | ' | 800,000 | ' | ' | ' | ' | ' | 800,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Common stock outstanding | ' | ' | ' | ' | 55.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Acquisition of ESH strategies in exchange of redeemable preferred stock | ' | ' | 21,200,000 | ' | 21,200,000 | ' | ' | ' | ' | ' | 21,200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Preferred dividends rate | ' | 12.50% | ' | ' | 8.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 8.00% | 8.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Approximate percentage of ownership of common stock | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 55.00% | 55.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Offering of paired shares | 32,487,500 | ' | ' | ' | ' | ' | ' | ' | 32,487,500 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Cash consideration per Paired share | $20 | ' | ' | ' | ' | ' | ' | ' | $20 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Share of common stock, par value | $0.01 | ' | $0.01 | ' | $0.01 | $0.01 | ' | ' | $0.01 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $0.01 | $0.01 | $0.01 | $0.01 | $0.01 | $0.01 | $0.01 | $0.01 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Paired Shares purchased by the underwriters | 4,237,500 | ' | ' | ' | ' | ' | ' | ' | 4,237,500 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Total gross proceeds to the Company | 649,800,000 | ' | ' | ' | ' | ' | ' | ' | 649,800,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Proceeds to the company after deducting underwriting discounts, commissions and other transaction costs | ' | ' | ' | ' | 602,200,000 | ' | ' | ' | ' | ' | 599,900,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Payments on mezzanine loans | ' | ' | $715,000,000 | ' | $715,000,000 | $700,000,000 | ' | ' | ' | $2,700,000,000 | $715,000,000 | $700,000,000 | ' | ' | $331,000,000 | $331,000,000 | $218,500,000 | $218,500,000 | $165,500,000 | $165,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Percentage of outstanding paired shares, owned by the public | ' | ' | 15.90% | ' | 15.90% | ' | ' | ' | ' | ' | ' | ' | 1590.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Percentage of outstanding paired shares, owned by sponsors and management | ' | ' | 8410000000.00% | ' | 8410000000.00% | ' | ' | ' | ' | ' | ' | ' | 8410.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Preferred shares of ESH REIT | ' | ' | ' | 125 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Common stock Class A shares of ESH REIT owned by corporation | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 250,295,833 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Common stock Class B shares of ESH REIT Owned by sponsors current and former management | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 172,300,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Common stock Class B shares of ESH REIT owned by public | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 32,487,500 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Summary_of_Significant_Account3
Summary of Significant Accounting Policies - Additional Information (Detail) (USD $) | 0 Months Ended | 12 Months Ended | 0 Months Ended | 12 Months Ended | ||||||||||||||||||||||||||
Nov. 18, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Nov. 18, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | |
Segment | ESH Reit [Member] | ESH Reit [Member] | ESH Reit [Member] | Mezzanine Loans [Member] | Mezzanine Loans [Member] | Scenario, Plan [Member] | Hotel Operating Expenses [Member] | Hotel Operating Expenses [Member] | Hotel Operating Expenses [Member] | General and Administrative Expense [Member] | General and Administrative Expense [Member] | Minimum [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ||||
ESH Reit [Member] | ESH Reit [Member] | ESH Reit [Member] | Scenario, Plan [Member] | Hotel Operating Expenses [Member] | Hotel Operating Expenses [Member] | Hotel Operating Expenses [Member] | General and Administrative Expense [Member] | General and Administrative Expense [Member] | Minimum [Member] | |||||||||||||||||||||
Summary Of Significant Accounting Policies [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Deposits in excess not insured | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $250,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $250,000 |
Impairment charge related to Property and Equipment | ' | 3,330,000 | 1,420,000 | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3,330,000 | 1,420,000 | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Impairment Charges | ' | 0 | 0 | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of Operating segment | ' | 1 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Impairment Charges | ' | 0 | 0 | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0 | 0 | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Unamortized deferred financing costs | 700,000 | ' | ' | ' | 13,400,000 | 34,400,000 | ' | 11,700,000 | 34,400,000 | ' | ' | ' | ' | ' | ' | ' | 700,000 | 11,700,000 | 34,400,000 | ' | 10,900,000 | 34,400,000 | ' | ' | ' | ' | ' | ' | ' | ' |
Amortization of deferred financing costs | ' | ' | ' | ' | 12,537,000 | 10,988,000 | 10,428,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 12,345,000 | 10,988,000 | 10,428,000 | ' | ' | ' | ' | ' | ' | ' |
Advertising costs | ' | 28,200,000 | 25,200,000 | ' | ' | ' | ' | ' | ' | ' | 18,800,000 | 15,200,000 | 7,700,000 | 9,400,000 | 10,000,000 | ' | ' | 26,300,000 | 25,200,000 | ' | ' | ' | ' | ' | 16,900,000 | 15,200,000 | 7,700,000 | 9,400,000 | 10,000,000 | ' |
Liabilities for high-deductible insurance programs | ' | 36,200,000 | 13,900,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0 | 13,900,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Percentage of Variable Interest in HVM | ' | 99.00% | 97.00% | 97.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 99.00% | 97.00% | 97.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Federal income tax | ' | 55.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Minimum taxable income | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 90.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
ESH REIT's Taxable income | ' | 100.00% | ' | ' | ' | ' | ' | ' | ' | 95.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 95.00% | ' | ' | ' | ' | ' | ' |
Foreign currency transaction losses | ' | 100,000 | 100,000 | 200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Goodwill allocated | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,300,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
DEFERRED RENT RECEIVABLE | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3,631,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Minimum taxable income | ' | 90.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 90.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Compensation cost | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Summary_of_Significant_Account4
Summary of Significant Accounting Policies - Depreciation and Amortization of Estimated Useful Lives (Detail) | 12 Months Ended |
Dec. 31, 2013 | |
Minimum [Member] | Hotel Buildings [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '20 years |
Minimum [Member] | Hotel Buildings [Member] | ESH Hospitality Inc [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '20 years |
Minimum [Member] | Hotel Building Improvements [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '3 years |
Minimum [Member] | Hotel Building Improvements [Member] | ESH Hospitality Inc [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '3 years |
Minimum [Member] | Hotel Site Improvements [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '2 years |
Minimum [Member] | Hotel Site Improvements [Member] | ESH Hospitality Inc [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '2 years |
Minimum [Member] | Hotel Furniture, Fixtures and Equipment [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '1 year |
Minimum [Member] | Hotel Furniture, Fixtures and Equipment [Member] | ESH Hospitality Inc [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '1 year |
Minimum [Member] | Office Furniture, Fixtures and Equipment [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '1 year |
Minimum [Member] | Office Furniture, Fixtures and Equipment [Member] | ESH Hospitality Inc [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '1 year |
Maximum [Member] | Hotel Buildings [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '49 years |
Maximum [Member] | Hotel Buildings [Member] | ESH Hospitality Inc [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '49 years |
Maximum [Member] | Hotel Building Improvements [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '39 years |
Maximum [Member] | Hotel Building Improvements [Member] | ESH Hospitality Inc [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '39 years |
Maximum [Member] | Hotel Site Improvements [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '15 years |
Maximum [Member] | Hotel Site Improvements [Member] | ESH Hospitality Inc [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '15 years |
Maximum [Member] | Hotel Furniture, Fixtures and Equipment [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '10 years |
Maximum [Member] | Hotel Furniture, Fixtures and Equipment [Member] | ESH Hospitality Inc [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '10 years |
Maximum [Member] | Office Furniture, Fixtures and Equipment [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '7 years |
Maximum [Member] | Office Furniture, Fixtures and Equipment [Member] | ESH Hospitality Inc [Member] | ' |
Property, Plant and Equipment [Line Items] | ' |
Estimated useful life | '7 years |
Net_Income_Per_Share_Calculati
Net Income Per Share - Calculations of Basic and Diluted Net Income Per Share, Including a Reconciliation of Numerators and Denominators (Detail) (USD $) | 3 Months Ended | 12 Months Ended | |||||||||
In Thousands, except Per Share data, unless otherwise specified | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Mar. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Numerator: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Net income available to common shareholders-basic | ($10,943) | $46,156 | $37,572 | $13,446 | ($34,676) | $33,136 | $21,058 | $1,214 | $86,231 | $20,732 | $45,573 |
Net loss available to controlling interests assuming conversion | ' | ' | ' | ' | ' | ' | ' | ' | -166 | -53 | -167 |
Net income available to common shareholders-diluted | ' | ' | ' | ' | ' | ' | ' | ' | 86,065 | 20,679 | 45,406 |
Net income available to common shareholders-basic | -10,943 | 46,156 | 37,572 | 13,446 | -34,676 | 33,136 | 21,058 | 1,214 | 86,231 | 20,732 | 45,573 |
Denominator: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Weighted average number of shares outstanding-basic | ' | ' | ' | ' | ' | ' | ' | ' | 174,894 | 169,816 | 168,813 |
Dilutive securities | ' | ' | ' | ' | ' | ' | ' | ' | 1,374 | 1,980 | 2,532 |
Weighted average number of shares outstanding-diluted | ' | ' | ' | ' | ' | ' | ' | ' | 176,268 | 171,796 | 171,345 |
Basic net income per share-Class A | $0.06 | $0.27 | $0.22 | $0.08 | ($0.20) | $0.20 | $0.12 | $0.01 | $0.49 | $0.12 | $0.27 |
Diluted net income per share-Class A | ($0.06) | $0.27 | $0.22 | $0.08 | ($0.20) | $0.19 | $0.12 | $0.01 | $0.49 | $0.12 | $0.26 |
Net income available to controlling interests assuming conversion | ' | ' | ' | ' | ' | ' | ' | ' | -166 | -53 | -167 |
Basic net income per share | $0.06 | $0.27 | $0.22 | $0.08 | ($0.20) | $0.20 | $0.12 | $0.01 | $0.49 | $0.12 | $0.27 |
Net income available to common shareholders-diluted | ' | ' | ' | ' | ' | ' | ' | ' | 86,065 | 20,679 | 45,406 |
Diluted net income per share | ($0.06) | $0.27 | $0.22 | $0.08 | ($0.20) | $0.19 | $0.12 | $0.01 | $0.49 | $0.12 | $0.26 |
ESH Hospitality Inc [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Numerator: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Net income available to common shareholders-basic | 4,836 | 45,281 | 36,865 | 12,754 | -35,356 | 32,427 | 20,490 | 958 | ' | ' | ' |
Net income available to common shareholders-basic | 4,836 | 45,281 | 36,865 | 12,754 | -35,356 | 32,427 | 20,490 | 958 | ' | ' | ' |
Denominator: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Dilutive securities | ' | ' | ' | ' | ' | ' | ' | ' | 1,374 | 1,980 | 2,532 |
Weighted average number of shares outstanding-diluted | ' | ' | ' | ' | ' | ' | ' | ' | 176,268 | 171,796 | 171,345 |
ESH Hospitality Inc [Member] | Class A [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Numerator: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Net income available to common shareholders-basic | ' | ' | ' | ' | ' | ' | ' | ' | 55,046 | 10,262 | 25,268 |
Net loss available to controlling interests assuming conversion | ' | ' | ' | ' | ' | ' | ' | ' | -166 | -53 | -167 |
Net income available to common shareholders-diluted | ' | ' | ' | ' | ' | ' | ' | ' | 54,880 | 10,209 | 25,101 |
Net income available to common shareholders-basic | ' | ' | ' | ' | ' | ' | ' | ' | 55,046 | 10,262 | 25,268 |
Denominator: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Weighted average number of shares outstanding-basic | ' | ' | ' | ' | ' | ' | ' | ' | 213,759 | 207,553 | 206,327 |
Weighted average number of shares outstanding-basic and diluted | ' | ' | ' | ' | ' | ' | ' | ' | 213,759 | 207,553 | 206,327 |
Weighted average number of shares outstanding-diluted | ' | ' | ' | ' | ' | ' | ' | ' | 213,759 | 207,553 | 206,327 |
Basic net income per share-Class A | $0.01 | $0.12 | $0.10 | $0.03 | ($0.09) | $0.09 | $0.05 | $0 | $0.26 | $0.05 | $0.12 |
Diluted net income per share-Class A | $0.01 | $0.12 | $0.10 | $0.03 | ($0.09) | $0.08 | $0.05 | $0 | $0.26 | $0.05 | $0.12 |
Net income available to controlling interests assuming conversion | ' | ' | ' | ' | ' | ' | ' | ' | -166 | -53 | -167 |
Basic net income per share | $0.01 | $0.12 | $0.10 | $0.03 | ($0.09) | $0.09 | $0.05 | $0 | $0.26 | $0.05 | $0.12 |
Net income available to common shareholders-diluted | ' | ' | ' | ' | ' | ' | ' | ' | 54,880 | 10,209 | 25,101 |
Diluted net income per share | $0.01 | $0.12 | $0.10 | $0.03 | ($0.09) | $0.08 | $0.05 | $0 | $0.26 | $0.05 | $0.12 |
ESH Hospitality Inc [Member] | Class B [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Numerator: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Net income available to common shareholders-basic | ' | ' | ' | ' | ' | ' | ' | ' | 44,690 | 8,257 | 20,263 |
Net loss available to controlling interests assuming conversion | ' | ' | ' | ' | ' | ' | ' | ' | 166 | 53 | 167 |
Net income available to common shareholders-diluted | ' | ' | ' | ' | ' | ' | ' | ' | 44,856 | 8,310 | 20,430 |
Net income available to common shareholders-basic | ' | ' | ' | ' | ' | ' | ' | ' | 44,690 | 8,257 | 20,263 |
Denominator: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Weighted average number of shares outstanding-basic | ' | ' | ' | ' | ' | ' | ' | ' | 174,894 | 169,816 | 168,813 |
Weighted average number of shares outstanding-diluted | ' | ' | ' | ' | ' | ' | ' | ' | 176,268 | 171,196 | 171,345 |
Basic net income per share-Class A | $0.01 | $0.12 | $0.10 | $0.03 | ($0.09) | $0.09 | $0.05 | $0 | $0.26 | $0.05 | $0.12 |
Diluted net income per share-Class A | $0.01 | $0.12 | $0.10 | $0.03 | ($0.09) | $0.09 | $0.05 | $0 | $0.25 | $0.05 | $0.12 |
Net income available to controlling interests assuming conversion | ' | ' | ' | ' | ' | ' | ' | ' | 166 | 53 | 167 |
Basic net income per share | $0.01 | $0.12 | $0.10 | $0.03 | ($0.09) | $0.09 | $0.05 | $0 | $0.26 | $0.05 | $0.12 |
Net income available to common shareholders-diluted | ' | ' | ' | ' | ' | ' | ' | ' | $44,856 | $8,310 | $20,430 |
Diluted net income per share | $0.01 | $0.12 | $0.10 | $0.03 | ($0.09) | $0.09 | $0.05 | $0 | $0.25 | $0.05 | $0.12 |
Acquisitions_Additional_Inform
Acquisitions - Additional Information (Detail) (USD $) | 0 Months Ended | 12 Months Ended | ||
Dec. 13, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | |
Hotel | Hotel | |||
Business Acquisition [Line Items] | ' | ' | ' | ' |
Number of hotels | 17 | 2 | ' | ' |
Cash consideration | $131,800,000 | $16,500,000 | ' | ' |
Revenues | ' | 30,500,000 | 1,300,000 | ' |
Income from operations | ' | 14,500,000 | 600,000 | ' |
Legal, professional, and other fees | ' | 235,000 | 1,675,000 | 593,000 |
ESH Hospitality Inc [Member] | ' | ' | ' | ' |
Business Acquisition [Line Items] | ' | ' | ' | ' |
Number of hotels | 17 | 2 | ' | ' |
Cash consideration | 131,800,000 | 16,500,000 | ' | ' |
Revenues | ' | 26,600,000 | 1,300,000 | ' |
Income from operations | ' | 13,200,000 | 600,000 | ' |
Legal, professional, and other fees | ' | $235,000 | $1,675,000 | $593,000 |
Acquisitions_Purchase_Price_Al
Acquisitions - Purchase Price Allocation Among the Assets Acquired and Liabilities Assumed (Detail) (USD $) | 12 Months Ended |
In Thousands, unless otherwise specified | Dec. 31, 2013 |
Land and Site Improvements [Member] | Minimum [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '5 years |
Land and Site Improvements [Member] | Minimum [Member] | ESH Hospitality Inc [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '5 years |
Land and Site Improvements [Member] | Maximum [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '11 years |
Land and Site Improvements [Member] | Maximum [Member] | ESH Hospitality Inc [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '11 years |
Building and Improvements [Member] | Minimum [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '19 years |
Building and Improvements [Member] | Minimum [Member] | ESH Hospitality Inc [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '19 years |
Building and Improvements [Member] | Maximum [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '40 years |
Building and Improvements [Member] | Maximum [Member] | ESH Hospitality Inc [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '40 years |
Furniture, Fixtures, and Equipment [Member] | Minimum [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '3 years |
Furniture, Fixtures, and Equipment [Member] | Minimum [Member] | ESH Hospitality Inc [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '3 years |
Furniture, Fixtures, and Equipment [Member] | Maximum [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '10 years |
Furniture, Fixtures, and Equipment [Member] | Maximum [Member] | ESH Hospitality Inc [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '10 years |
HFI [Member] | ' |
Business Acquisition [Line Items] | ' |
Land and site improvements | 61,686 |
Building and improvements | 59,547 |
Furniture, fixtures, and equipment | 10,598 |
Other assets and liabilities-net | -41 |
Total purchase price | 131,790 |
HFI [Member] | ESH Hospitality Inc [Member] | ' |
Business Acquisition [Line Items] | ' |
Land and site improvements | 61,686 |
Building and improvements | 59,547 |
Furniture, fixtures, and equipment | 10,598 |
Other assets and liabilities-net | -41 |
Total purchase price | 131,790 |
Acquisitions_Purchase_Price_Al1
Acquisitions - Purchase Price Allocation Among the Assets Acquired and Liabilities Assumed (Parenthetical) (Detail) (Maximum [Member], Furniture, Fixtures, and Equipment [Member]) | 12 Months Ended |
Dec. 31, 2013 | |
Business Acquisition [Line Items] | ' |
Estimated useful life | '10 years |
ESH Hospitality Inc [Member] | ' |
Business Acquisition [Line Items] | ' |
Estimated useful life | '10 years |
Acquisitions_Summary_of_Total_
Acquisitions - Summary of Total Revenues and Expenses (Detail) (HFI [Member], USD $) | 12 Months Ended | |
In Thousands, unless otherwise specified | Dec. 31, 2012 | Dec. 31, 2011 |
Business Acquisition Pro Forma Information [Line Items] | ' | ' |
Room revenues | $1,014,335 | $942,069 |
Other hotel revenues | 17,266 | 19,135 |
Hotel operating expenses | 506,399 | 476,293 |
Depreciation and amortization | 136,386 | 127,120 |
Interest expense | 264,691 | 219,867 |
Net income | 24,603 | 49,117 |
ESH Hospitality Inc [Member] | ' | ' |
Business Acquisition Pro Forma Information [Line Items] | ' | ' |
Room revenues | 1,014,335 | 942,069 |
Other hotel revenues | 17,266 | 19,135 |
Hotel operating expenses | 506,399 | 476,293 |
Depreciation and amortization | 136,386 | 127,120 |
Interest expense | 264,691 | 219,867 |
Net income | $26,816 | $49,159 |
Property_and_Equipment_Net_Inv
Property and Equipment - Net Investment in Property and Equipment (Detail) (USD $) | Dec. 31, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Hotel properties: | ' | ' |
Land and site improvements | $1,347,260 | $1,325,970 |
Building and improvements | 2,839,454 | 2,773,117 |
Furniture, fixtures, and equipment | 362,022 | 271,547 |
Total cost | 4,566,688 | 4,385,964 |
Total accumulated depreciation | -439,371 | -275,342 |
Property and equipment-net | 4,127,317 | 4,110,622 |
Land and site improvements | 1,347,260 | 1,325,970 |
Building and improvements | 2,839,454 | 2,773,117 |
Furniture, fixtures, and equipment | 362,022 | 271,547 |
Total cost | 4,566,688 | 4,385,964 |
Total accumulated depreciation | -439,371 | -275,342 |
Property and equipment-net | 4,127,317 | 4,110,622 |
ESH Hospitality Inc [Member] | ' | ' |
Hotel properties: | ' | ' |
Land and site improvements | 1,347,170 | 1,325,970 |
Building and improvements | 2,839,452 | 2,773,117 |
Furniture, fixtures, and equipment | 357,975 | 271,547 |
Total cost | 4,546,418 | 4,385,964 |
Total accumulated depreciation | -426,479 | -275,342 |
Property and equipment-net | 4,119,939 | 4,110,622 |
Land and site improvements | 1,347,170 | 1,325,970 |
Building and improvements | 2,839,452 | 2,773,117 |
Furniture, fixtures, and equipment | 357,975 | 271,547 |
Total cost | 4,546,418 | 4,385,964 |
Total accumulated depreciation | -426,479 | -275,342 |
Property and equipment-net | 4,119,939 | 4,110,622 |
Hotel Properties [Member] | ' | ' |
Hotel properties: | ' | ' |
Total cost | 4,548,736 | 4,370,634 |
Total accumulated depreciation | -427,533 | -265,401 |
Total cost | 4,548,736 | 4,370,634 |
Total accumulated depreciation | -427,533 | -265,401 |
Hotel Properties [Member] | ESH Hospitality Inc [Member] | ' | ' |
Hotel properties: | ' | ' |
Total cost | 4,544,597 | 4,370,634 |
Total accumulated depreciation | -426,479 | -265,401 |
Total cost | 4,544,597 | 4,370,634 |
Total accumulated depreciation | -426,479 | -265,401 |
Corporate Furniture, Fixtures, and Equipment [Member] | ' | ' |
Hotel properties: | ' | ' |
Total cost | 16,131 | 13,509 |
Total accumulated depreciation | -11,838 | -9,941 |
Total cost | 16,131 | 13,509 |
Total accumulated depreciation | -11,838 | -9,941 |
Corporate Furniture, Fixtures, and Equipment [Member] | ESH Hospitality Inc [Member] | ' | ' |
Hotel properties: | ' | ' |
Total cost | ' | 13,509 |
Total accumulated depreciation | ' | -9,941 |
Total cost | ' | 13,509 |
Total accumulated depreciation | ' | -9,941 |
Undeveloped Land Parcel [Member] | ' | ' |
Hotel properties: | ' | ' |
Total cost | 1,821 | 1,821 |
Total cost | 1,821 | 1,821 |
Undeveloped Land Parcel [Member] | ESH Hospitality Inc [Member] | ' | ' |
Hotel properties: | ' | ' |
Total cost | 1,821 | 1,821 |
Total cost | $1,821 | $1,821 |
Property_and_Equipment_Additio
Property and Equipment - Additional Information (Detail) (USD $) | 0 Months Ended | 12 Months Ended | ||
Dec. 29, 2011 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | |
Property, Plant and Equipment [Line Items] | ' | ' | ' | ' |
Impairment charges | ' | $3,330,000 | $1,420,000 | $0 |
Sale of office building to third party | 12,000,000 | ' | ' | ' |
Net proceeds | ' | ' | ' | 11,586,000 |
Recognition of loss on sale | ' | ' | ' | 1,553,000 |
ESH Hospitality Inc [Member] | ' | ' | ' | ' |
Property, Plant and Equipment [Line Items] | ' | ' | ' | ' |
Impairment charges | ' | 3,330,000 | 1,420,000 | 0 |
Sale of office building to third party | 12,000,000 | ' | ' | ' |
Net proceeds | ' | ' | ' | 11,586,000 |
Recognition of loss on sale | ' | ' | ' | $1,553,000 |
Intangible_Assets_and_Goodwill2
Intangible Assets and Goodwill - Company's Intangible Assets and Goodwill (Detail) (USD $) | 12 Months Ended | |
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 |
Finite Lived And Indefinite Lived Intangible Assets [Line Items] | ' | ' |
Total definite-lived intangible assets, Gross Carrying Amount | $26,970 | $26,970 |
Total definite-lived intangible assets, Accumulated Amortization | -4,440 | -3,066 |
Total | 22,530 | 23,904 |
Goodwill, Net Book Value | 55,633 | 55,633 |
Total intangible assets, Gross Carrying Amount | 37,470 | 37,470 |
Total intangible assets, Net Book Value | 33,030 | 34,404 |
Total intangible assets and goodwill, Gross Carrying Amount | 93,103 | 93,103 |
Total definite-lived intangible assets, Accumulated Amortization | -4,440 | -3,066 |
Total intangible assets and goodwill, Net Book Value | 88,663 | 90,037 |
Trademarks [Member] | ' | ' |
Finite Lived And Indefinite Lived Intangible Assets [Line Items] | ' | ' |
Indefinite-lived tangible assets, Net Book Value | 10,500 | 10,500 |
Indefinite-lived tangible assets, Net Book Value | 10,500 | 10,500 |
Customer Relationships [Member] | ' | ' |
Finite Lived And Indefinite Lived Intangible Assets [Line Items] | ' | ' |
Estimated Useful Life | '20 years | '20 years |
Total definite-lived intangible assets, Gross Carrying Amount | 26,800 | 26,800 |
Total definite-lived intangible assets, Accumulated Amortization | -4,330 | -2,990 |
Total | 22,470 | 23,810 |
Total definite-lived intangible assets, Accumulated Amortization | -4,330 | -2,990 |
Customer Email Database [Member] | ' | ' |
Finite Lived And Indefinite Lived Intangible Assets [Line Items] | ' | ' |
Estimated Useful Life | '5 years | '5 years |
Total definite-lived intangible assets, Gross Carrying Amount | 170 | 170 |
Total definite-lived intangible assets, Accumulated Amortization | -110 | -76 |
Total | 60 | 94 |
Total definite-lived intangible assets, Accumulated Amortization | -110 | -76 |
ESH Hospitality Inc [Member] | ' | ' |
Finite Lived And Indefinite Lived Intangible Assets [Line Items] | ' | ' |
Total definite-lived intangible assets, Gross Carrying Amount | ' | 26,970 |
Total definite-lived intangible assets, Accumulated Amortization | -4,400 | -3,066 |
Total | ' | 23,904 |
Goodwill, Gross Carrying Amount | ' | 55,633 |
Goodwill, Net Book Value | 54,297 | 55,633 |
Total intangible assets, Net Book Value | ' | 23,904 |
Total definite-lived intangible assets, Accumulated Amortization | -4,400 | -3,066 |
ESH Hospitality Inc [Member] | Customer Relationships [Member] | ' | ' |
Finite Lived And Indefinite Lived Intangible Assets [Line Items] | ' | ' |
Estimated Useful Life | ' | '20 years |
Total definite-lived intangible assets, Gross Carrying Amount | ' | 26,800 |
Total definite-lived intangible assets, Accumulated Amortization | ' | -2,990 |
Total | ' | 23,810 |
Total definite-lived intangible assets, Accumulated Amortization | ' | -2,990 |
ESH Hospitality Inc [Member] | Customer Email Database [Member] | ' | ' |
Finite Lived And Indefinite Lived Intangible Assets [Line Items] | ' | ' |
Estimated Useful Life | ' | '5 years |
Total definite-lived intangible assets, Gross Carrying Amount | ' | 170 |
Total definite-lived intangible assets, Accumulated Amortization | ' | -76 |
Total | ' | 94 |
Total definite-lived intangible assets, Accumulated Amortization | ' | ($76) |
Intangible_Assets_and_Goodwill3
Intangible Assets and Goodwill - Additional Information (Detail) (USD $) | 12 Months Ended | |
Dec. 31, 2013 | Dec. 31, 2012 | |
Finite Lived And Indefinite Lived Intangible Assets [Line Items] | ' | ' |
Weighted-average amortization period remaining for definite-lived intangible assets | '17 years | ' |
Goodwill | $55,633,000 | $55,633,000 |
ESH Hospitality Inc [Member] | ' | ' |
Finite Lived And Indefinite Lived Intangible Assets [Line Items] | ' | ' |
Goodwill | 54,297,000 | 55,633,000 |
Intangible assets | 0 | ' |
Goodwill Transferred | $1,300,000 | ' |
Intangible_Assets_and_Goodwill4
Intangible Assets and Goodwill - Estimated Future Amortization Expense for Intangible Assets (Detail) (USD $) | Dec. 31, 2013 | Dec. 31, 2012 |
Goodwill And Intangible Assets Disclosure [Abstract] | ' | ' |
2014 | $1,374,000 | ' |
2015 | 1,366,000 | ' |
2016 | 1,340,000 | ' |
2017 | 1,340,000 | ' |
2018 | 1,340 | ' |
Thereafter | 15,770,000 | ' |
Total | $22,530,000 | $23,904,000 |
Debt_ESH_REITs_Outstanding_Deb
Debt - ESH REIT's Outstanding Debt (Detail) (USD $) | Dec. 31, 2013 | Dec. 31, 2012 | Nov. 30, 2012 |
In Thousands, unless otherwise specified | |||
Debt Instrument [Line Items] | ' | ' | ' |
Mortgage loans | $2,519,843 | $2,525,708 | ' |
Mezzanine loans | 365,000 | 1,080,000 | ' |
Mezzanine loans | 365,000 | 1,080,000 | ' |
Revolving credit facility | 20,000 | ' | ' |
Total | 2,926,045 | 3,605,708 | ' |
Mandatorily Redeemable Preferred Stock [Member] | ' | ' | ' |
Debt Instrument [Line Items] | ' | ' | ' |
Redeemable preferred stock | 21,202 | ' | ' |
ESH Hospitality Inc [Member] | ' | ' | ' |
Debt Instrument [Line Items] | ' | ' | ' |
Mortgage loans | 2,519,843 | 2,525,708 | ' |
Mezzanine loans | 365,000 | 1,080,000 | ' |
Mezzanine loans | ' | ' | 3,600,000 |
Revolving credit facility | 20,000 | ' | ' |
Total | $2,904,843 | $3,605,708 | ' |
Debt_Debt_Transactions_Detail
Debt - Debt Transactions (Detail) (USD $) | 3 Months Ended | 12 Months Ended | 0 Months Ended | 12 Months Ended | ||||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Nov. 30, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | |||||
Debt Instrument [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' |
Debt-beginning of year | ' | $3,605,708 | $2,680,219 | ' | ' | $3,605,708 | $2,680,219 | ' |
Additions | ' | ' | ' | ' | ' | ' | ' | ' |
Proceeds from mortgage loans | ' | ' | 2,520,000 | ' | ' | ' | 2,520,000 | ' |
Proceeds from mezzanine loans | ' | ' | 1,080,000 | ' | ' | ' | 1,080,000 | ' |
Proceeds from credit facility | ' | 20,000 | ' | ' | ' | 20,000 | ' | ' |
Proceeds from mortgage loans | ' | ' | 2,520,000 | ' | ' | ' | 2,520,000 | ' |
Proceeds from mezzanine loans | ' | ' | 1,080,000 | ' | ' | ' | 1,080,000 | ' |
Proceeds from revolving credit facility | ' | 20,000 | ' | ' | ' | 20,000 | ' | ' |
Issuance of redeemable preferred stock | ' | 21,202 | ' | ' | ' | ' | ' | ' |
Deductions | ' | ' | ' | ' | ' | ' | ' | ' |
Payments on mortgage loans | ' | -5,865 | -1,974,511 | -24,067 | ' | -5,865 | -1,974,511 | -24,067 |
Payments on mezzanine loans | -715,000 | -715,000 | -700,000 | ' | -2,700,000 | -715,000 | -700,000 | ' |
Payments on mortgage loans | ' | -5,865 | -1,974,511 | -24,067 | ' | -5,865 | -1,974,511 | -24,067 |
Debt-end of year | 2,926,045 | 2,926,045 | 3,605,708 | ' | ' | 2,904,843 | 3,605,708 | ' |
Payments on mezzanine loans | -715,000 | -715,000 | -700,000 | ' | -2,700,000 | -715,000 | -700,000 | ' |
Debt-end of year | $2,926,045 | $2,926,045 | $3,605,708 | $2,680,219 | $2,700,000 | ' | $3,605,708 | $2,680,219 |
Debt_Mortgage_and_Mezzanine_Lo
Debt - Mortgage and Mezzanine Loans (Detail) (USD $) | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Nov. 30, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | Revolving Credit Facility [Member] | Revolving Credit Facility [Member] | Mandatorily Redeemable Preferred Stock [Member] | Mortgage Loan One [Member] | Mortgage Loan One [Member] | Mortgage Loan Two [Member] | Mortgage Loan Two [Member] | Mortgage Loan Three [Member] | Mortgage Loan Three [Member] | Mortgage Loan [Member] | Mortgage Loan [Member] | Mezzanine A Loan [Member] | Mezzanine A Loan [Member] | Mezzanine B Loan [Member] | Mezzanine B Loan [Member] | Mezzanine C Loan [Member] | Mezzanine C Loan [Member] | ESH Reit [Member] | ESH Reit [Member] | Redeemable Preferred Stock [Member] | Redeemable Preferred Stock [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ||
Mortgage Loan One [Member] | Mortgage Loan One [Member] | Mortgage Loan Two [Member] | Mortgage Loan Two [Member] | Mortgage Loan Three [Member] | Mortgage Loan Three [Member] | Mortgage Loan [Member] | Mortgage Loan [Member] | Mezzanine A Loan [Member] | Mezzanine A Loan [Member] | Mezzanine B Loan [Member] | Mezzanine B Loan [Member] | Mezzanine C Loan [Member] | Mezzanine C Loan [Member] | ESH Reit [Member] | ESH Reit [Member] | |||||||||||||||||||||||||||
Debt Instrument [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amount | $365,000 | $1,080,000 | $21,202 | ' | ' | $350,000 | ' | $350,000 | ' | $1,820,000 | ' | $6,250 | ' | $500,000 | ' | $330,000 | ' | $250,000 | ' | $250,000 | ' | $75,000 | ' | ' | ' | $3,600,000 | $350,000 | ' | $350,000 | ' | $1,820,000 | ' | $6,250 | ' | $500,000 | ' | $330,000 | ' | $250,000 | ' | $250,000 | ' |
Assumed Mortgage Loan | 2,519,843 | 2,525,708 | ' | ' | ' | 349,843 | 350,000 | 350,000 | 350,000 | 1,820,000 | 1,820,000 | ' | 5,708 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,519,843 | 2,525,708 | ' | 349,843 | 350,000 | 350,000 | 350,000 | 1,820,000 | 1,820,000 | ' | 5,708 | ' | ' | ' | ' | ' | ' | ' | ' |
2012 Mezzanine A Loan | 365,000 | 1,080,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 168,981 | 500,000 | 111,528 | 330,000 | 84,491 | 250,000 | ' | ' | ' | ' | 365,000 | 1,080,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | 168,981 | 500,000 | 111,528 | 330,000 | 84,491 | 250,000 | ' | ' |
Redeemable preferred stock | ' | ' | ' | ' | 21,202 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Corporation Revolving Credit Facility | 20,000 | ' | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 20,000 | ' | ' | ' | 20,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 20,000 | ' |
Total | $2,926,045 | $3,605,708 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $2,904,843 | $3,605,708 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Stated Interest Rate | ' | ' | 'N/A | ' | ' | 'LIBOR(1) + 2.0547% | ' | ' | ' | ' | ' | '+ 4.0% or 5.0% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 'LIBOR(1) + 2.0547% | ' | ' | ' | ' | ' | 'Greater of LIBOR(1) + 4.0% or 5.0% | ' | ' | ' | ' | ' | ' | ' | 'LIBOR(1) + 3.0% | ' |
Stated Interest Rate | ' | ' | ' | ' | ' | ' | ' | 3.40% | ' | 4.05% | ' | ' | ' | 8.25% | ' | 9.63% | ' | 11.50% | ' | ' | ' | 8.00% | ' | ' | ' | ' | ' | ' | 3.40% | ' | 4.05% | ' | ' | ' | 8.25% | ' | 9.63% | ' | 11.50% | ' | ' | ' |
Interest Rate | ' | ' | ' | ' | ' | 2.22% | 2.27% | 3.40% | 3.40% | 4.05% | 4.05% | ' | 5.00% | 8.25% | 8.25% | 9.63% | 9.63% | 11.50% | 11.50% | 3.16% | ' | 8.00% | ' | ' | ' | ' | 2.22% | 2.27% | 3.40% | 3.40% | 4.05% | 4.05% | ' | 5.00% | 8.25% | 8.25% | 9.63% | 9.63% | 11.50% | 11.50% | 3.16% | ' |
Maturity Date | ' | ' | 18-Nov-16 | ' | ' | 1-Dec-14 | ' | 1-Dec-17 | ' | 1-Dec-19 | ' | 8-Oct-14 | ' | 1-Dec-19 | ' | 1-Dec-19 | ' | 1-Dec-19 | ' | 18-Nov-16 | ' | 15-Nov-20 | ' | ' | ' | ' | 1-Dec-14 | ' | 1-Dec-17 | ' | 1-Dec-19 | ' | 8-Oct-14 | ' | 1-Dec-19 | ' | 1-Dec-19 | ' | 1-Dec-19 | ' | 18-Nov-16 | ' |
Amortization | ' | ' | 'Interest only | ' | ' | 'Interest only | ' | 'Interest only | ' | 'Interest only | ' | 'Amortizing | ' | 'Interest only | ' | 'Interest only | ' | 'Interest only | ' | 'Interest only | ' | 'Interest only | ' | ' | ' | ' | 'Interest only | ' | 'Interest only | ' | 'Interest only | ' | 'Amortizing | ' | 'Interest only | ' | 'Interest only | ' | 'Interest only | ' | 'Interest only | ' |
Debt_Mortgage_and_Mezzanine_Lo1
Debt - Mortgage and Mezzanine Loans (Parenthetical) (Detail) | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 |
ESH Reit [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | |||
ExercisedOption | ESH Reit [Member] | |||||
ExercisedOption | ||||||
Debt Instrument [Line Items] | ' | ' | ' | ' | ' | ' |
Interest Rate Cap Libor Rate Description | 'One-month LIBOR at 3.0% | ' | ' | 'one-month LIBOR at 3.0% | ' | ' |
Mortgage loan number of extension options | ' | ' | 3 | ' | ' | 3 |
Weighted-average interest rate | 5.46% | 5.43% | ' | 5.46% | 5.43% | ' |
Debt_Additional_Information_De
Debt - Additional Information (Detail) (USD $) | 0 Months Ended | 3 Months Ended | 10 Months Ended | 12 Months Ended | 12 Months Ended | 0 Months Ended | 3 Months Ended | 3 Months Ended | 3 Months Ended | 12 Months Ended | 0 Months Ended | 12 Months Ended | 0 Months Ended | 12 Months Ended | 0 Months Ended | 12 Months Ended | 0 Months Ended | 12 Months Ended | 0 Months Ended | 0 Months Ended | 1 Months Ended | 0 Months Ended | 12 Months Ended | 12 Months Ended | 0 Months Ended | 10 Months Ended | 12 Months Ended | 12 Months Ended | 0 Months Ended | 12 Months Ended | 0 Months Ended | 12 Months Ended | 1 Months Ended | 12 Months Ended | 12 Months Ended | 0 Months Ended | 0 Months Ended | 12 Months Ended | 12 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Dec. 31, 2013 | Nov. 18, 2013 | Oct. 23, 2013 | Jan. 03, 2011 | Dec. 31, 2013 | Nov. 27, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Nov. 26, 2013 | Nov. 30, 2012 | Dec. 31, 2013 | Dec. 31, 2013 | Nov. 18, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Nov. 30, 2013 | 31-May-13 | Dec. 31, 2013 | Nov. 30, 2013 | 31-May-13 | Dec. 31, 2013 | Nov. 30, 2013 | 31-May-13 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | 31-May-13 | Dec. 31, 2013 | 31-May-13 | Dec. 31, 2013 | Nov. 18, 2013 | Dec. 31, 2013 | Nov. 18, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Nov. 18, 2014 | Dec. 31, 2013 | Nov. 30, 2012 | Oct. 08, 2010 | Nov. 30, 2012 | Dec. 31, 2013 | Nov. 30, 2012 | Dec. 31, 2013 | Dec. 31, 2013 | Nov. 30, 2012 | Dec. 31, 2013 | Nov. 30, 2012 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Nov. 18, 2013 | Oct. 23, 2013 | Nov. 30, 2012 | Nov. 30, 2011 | Nov. 27, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 28, 2013 | Dec. 31, 2013 | Nov. 26, 2013 | Nov. 18, 2013 | Nov. 30, 2013 | 31-May-13 | Nov. 30, 2013 | 31-May-13 | Nov. 30, 2013 | 31-May-13 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Nov. 30, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Nov. 30, 2012 | Dec. 31, 2013 | Nov. 30, 2012 | Dec. 31, 2012 | Nov. 30, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | |
LetterOfCredit | July 2, 2013 through January 1, 2014 [Member] | January 1, 2014 through July 1, 2014 [Member] | Minimum [Member] | Minimum [Member] | Mezzanine A Loan [Member] | Mezzanine A Loan [Member] | Mezzanine A Loan [Member] | Mezzanine B Loan [Member] | Mezzanine B Loan [Member] | Mezzanine B Loan [Member] | Mezzanine C Loan [Member] | Mezzanine C Loan [Member] | Mezzanine C Loan [Member] | Mortgage Loan Component A [Member] | Mortgage Loan Component B [Member] | Mortgage Loan Component C [Member] | Mezzanine Loans [Member] | Mezzanine Loans [Member] | Mezzanine Loans [Member] | Mezzanine Loans [Member] | Revolving Credit Facility [Member] | Revolving Credit Facility [Member] | Revolving Credit Facility [Member] | ESH Reit [Member] | ESH Reit [Member] | Scenario, Plan [Member] | 2012 Mortgage Loan [Member] | 2012 Mortgage Loan [Member] | 2010 Mortgage Loans [Member] | 2012 Mezzanine Loans [Member] | 2012 Mezzanine Loans [Member] | 2010 Mezzanine Loan [Member] | 2010 Mezzanine Loan [Member] | 2010 Mezzanine Loan [Member] | 2010 Mezzanine Loan [Member] | 2010 Mezzanine Loan [Member] | 2010 Mezzanine Loan [Member] | Mezzanine A Loan [Member] | Mezzanine B Loan [Member] | Mezzanine C Loan [Member] | ESH Reit [Member] | ESH Reit [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | |||||||||||
Mortgages | December 1, 2013 Through June 1, 2014 [Member] | December 1, 2013 Through June 1, 2014 [Member] | June 1, 2014 Through December 1, 2014 [Member] | June 1, 2014 Through December 1, 2014 [Member] | LetterOfCredit | Minimum [Member] | Revolving Credit Facility [Member] | Hotel | Hotel | Senior Mezzanine Loan [Member] | Senior Mezzanine Loan [Member] | Junior Mezzanine Loan [Member] | Junior Mezzanine Loan [Member] | Revolving Credit Facility [Member] | Mortgages | July 2, 2013 through January 1, 2014 [Member] | January 1, 2014 through July 1, 2014 [Member] | December 1, 2013 Through June 1, 2014 [Member] | June 1, 2014 Through December 1, 2014 [Member] | June 1, 2014 Through December 1, 2014 [Member] | June 1, 2014 Through December 1, 2014 [Member] | Minimum [Member] | Mezzanine A Loan [Member] | Mezzanine A Loan [Member] | Mezzanine B Loan [Member] | Mezzanine B Loan [Member] | Mezzanine C Loan [Member] | Mezzanine C Loan [Member] | Mortgage Loan Component A [Member] | Mortgage Loan Component B [Member] | Mortgage Loan Component C [Member] | Revolving Credit Facility [Member] | Revolving Credit Facility [Member] | Revolving Credit Facility [Member] | ESH Reit [Member] | ESH Reit [Member] | 2012 Mortgage Loan [Member] | 2012 Mortgage Loan [Member] | 2010 Mortgage Loans [Member] | 2012 Mezzanine Loans [Member] | 2012 Mezzanine Loans [Member] | 2010 Mezzanine Loan [Member] | 2010 Mezzanine Loan [Member] | 2010 Mezzanine Loan [Member] | 2010 Mezzanine Loan [Member] | 2010 Mezzanine Loan [Member] | Mezzanine A Loan [Member] | Mezzanine B Loan [Member] | Mezzanine C Loan [Member] | |||||||||||||||||||||||||||||||||||||||||||||||
LetterOfCredit | Hotel | Hotel | Senior Mezzanine Loan [Member] | Junior Mezzanine Loan [Member] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Instrument [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Outstanding principal and interest balances | ' | ' | ' | ' | $715,000,000 | ' | $715,000,000 | $700,000,000 | ' | ' | ' | ' | ' | ' | ' | $331,000,000 | ' | ' | $218,500,000 | ' | ' | $165,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $331,000,000 | $218,500,000 | $165,500,000 | ' | ' | ' | ' | ' | $2,700,000,000 | ' | ' | $715,000,000 | $700,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $331,000,000 | $218,500,000 | $165,500,000 |
Interest only payments | 2,900,000 | ' | ' | ' | ' | 8,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,900,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,900,000 | ' | ' | ' | 16,300,000 | 8,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,900,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt extinguishment costs | ' | ' | ' | ' | ' | ' | 27,076,000 | 45,150,000 | 70,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 25,200,000 | 45,100,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 25,200,000 | 45,100,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Unamortized deferred financing cost | ' | 700,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 13,400,000 | 34,400,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 700,000 | ' | ' | ' | ' | 11,700,000 | 34,400,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 10,900,000 | 34,400,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Prepayment penalties | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 10,900,000 | 10,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 10,700,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 13,400,000 | 10,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 900,000 | 200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 900,000 | ' | 900,000 | 200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Outstanding mortgage and mezzanine loans | 2,926,045,000 | ' | ' | ' | 2,926,045,000 | ' | 2,926,045,000 | 3,605,708,000 | 2,680,219,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,700,000,000 | ' | ' | ' | 3,605,708,000 | 2,680,219,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Loans | 365,000,000 | ' | ' | ' | 365,000,000 | ' | 365,000,000 | 1,080,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 21,202,000 | ' | ' | ' | ' | ' | 2,520,000,000 | 2,000,000,000 | 1,080,000,000 | ' | ' | 700,000,000 | 350,000,000 | ' | 350,000,000 | ' | 500,000,000 | 330,000,000 | 250,000,000 | ' | ' | ' | ' | ' | 3,600,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,520,000,000 | 2,000,000,000 | 1,080,000 | ' | ' | 700,000,000 | ' | 350,000,000 | 350,000,000 | 500,000,000 | 330,000,000 | 250,000,000 |
Unsecured revolving credit facility | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 100,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Deferred financing costs | ' | ' | ' | ' | ' | ' | 9,850,000 | 64,619,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 64,600,000 | ' | ' | 4,978,000 | 64,619,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
New escrows | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 124,300,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Distribution to Sponsor | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 723,200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Monthly debt service obligation | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 18,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest-only payments | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 7,800,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 8,500,000 | ' | ' | 6,300,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 7,800,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 8,500,000 | ' | ' | 6,300,000 | ' | ' | ' | ' | ' | ' |
Component of Mortgage loan | ' | ' | ' | ' | ' | ' | 367,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 52,500,000 | 157,500,000 | 157,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 367,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 52,500,000 | 157,500,000 | 157,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Percentage of premium for prepayment of loan | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.00% | 1.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.00% | 3.00% | 1.00% | 1.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.00% | 1.00% | 3.00% | ' | 1.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Scheduled payments of interest | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1.00% | 1.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1.00% | 1.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Total number of ESH REIT's hotel properties | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 684 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 684 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Hotel properties serve as collateral for the 2012 Mortgage Loan | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 680 | ' | 663 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 680 | ' | 663 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Loss guaranteed by subsidiaries threshold limit | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 252,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt yield rate of mortgage loan event | ' | ' | ' | ' | ' | ' | 9.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 11.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 11.00% | ' | ' | ' | ' | ' | ' | 9.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 11.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of mortgaged properties deposited into cash management account | ' | ' | ' | ' | ' | ' | 680 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 680 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Constant Monthly Payments | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 12,200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 12,200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Losses related to Mezzanine Loans | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 200,000,000 | ' | 108,000,000 | ' | 25,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 252,000,000 | ' | 200,000,000 | ' | 108,000,000 | ' | ' | 25,000,000 | ' | ' | ' | ' | ' |
Debt service coverage ratio | ' | ' | ' | ' | ' | ' | 1.2 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1.2 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Outstading principal balance of assumed mortgage loan | ' | ' | 5,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 5,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | 445,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amount of Mezzanine loan prepaid at any time without incurring a prepayment premium or penalty | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 125,000,000 | 75,000,000 | ' | 82,500,000 | 49,500,000 | ' | 62,500,000 | 37,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 125,000,000 | 75,000,000 | 82,500,000 | 49,500,000 | 62,500,000 | 37,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Free prepayment Amount Total | ' | ' | ' | ' | ' | ' | ' | ' | ' | 270,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 270,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Prepayment Penalty | ' | ' | ' | ' | ' | ' | 13,400,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 13,400,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest rate | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 9.75% | ' | 12.00% | 8.25% | 9.63% | 11.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 9.75% | 12.00% | 8.25% | 9.63% | 11.50% |
Maturity period | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 18-Nov-16 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1-Nov-15 | ' | ' | ' | ' | 1-Dec-19 | 1-Dec-19 | 1-Dec-19 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1-Nov-15 | ' | ' | ' | 1-Dec-19 | 1-Dec-19 | 1-Dec-19 |
Prepayment of Premium | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 10,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 10,500,000 | ' | ' | ' | ' | ' | ' | ' |
Authorized shares of preferred stock | 350,000,000 | ' | ' | ' | 350,000,000 | ' | 350,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Preferred stock, Par value | $0.01 | ' | ' | ' | $0.01 | ' | $0.01 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Issued shares of preferred stock | 21,202,000 | ' | ' | ' | 21,202,000 | ' | 21,202,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Outstanding shares of preferred stock | 21,202,000 | ' | ' | ' | 21,202,000 | ' | 21,202,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Dividends on the preferred shares arrears rate | ' | ' | ' | 12.50% | ' | ' | 8.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Preferred Stock, Liquidation Preference Per Share | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $1,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Revolving credit facility | ' | 250,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 75,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 250,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 100,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Reduction in borrowing availability | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 50,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Additional issuance available of letter of credit | ' | 50,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 50,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 50,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amount of swingline loans | ' | 20,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 20,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 20,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Extended Stay LLC incurs a fee rate | ' | 0.35% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.18% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.35% | ' | 0.18% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.18% | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Outstanding letter of credit due | ' | 3.13% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.88% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.13% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest rate for borrowing facility | ' | 'LIBOR rate or a base rate determined by reference to the highest of (i) the prime lending rate, (ii) the overnight federal funds rate plus 0.5% or (iii) the one-month adjusted LIBOR rate plus 1.0%, plus an applicable margin of 2.00% for base rate loans and 3.00% for LIBOR loans | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 'LIBOR rate or a base rate determined by reference to the highest of (i) the prime lending rate, (ii) the overnight federal funds rate plus 0.5% or (iii) the one-month adjusted LIBOR rate plus 1.0%, plus an applicable margin of 2.75% for base rate loans and 3.75% for LIBOR loans | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 'LIBOR rate or a base rate determined by reference to the highest of (i) the prime lending rate, (ii) the overnight federal funds rate plus 0.5% or (iii) the one-month adjusted LIBOR rate plus 1.0%, plus an applicable margin of 2.00% for base rate loans and 3.00% for LIBOR loans | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Overnight federal funds rate plus | ' | 0.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
One-month adjusted LIBOR rate plus | ' | 1.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Applicable margin for base rate loan | ' | 2.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2.75% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Applicable margin for LIBOR loan | ' | 3.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.75% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Credit facility maturing date | ' | 18-Nov-16 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 18-Nov-16 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 18-Nov-16 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of letter of credits | ' | ' | ' | ' | ' | ' | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Letter of credit total amount | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 24,900,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Letter of credit outstanding balance drawn | 20,000,000 | ' | ' | ' | 20,000,000 | ' | 20,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 20,000,000 | ' | ' | ' | ' | ' | 20,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amount of borrowing capacity remaining | 230,000,000 | ' | ' | ' | 230,000,000 | ' | 230,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 50,100,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 230,000,000 | ' | ' | ' | ' | ' | 230,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Fees in connection with the Corporation revolving credit facility | ' | ' | ' | ' | ' | ' | 100,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 200,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 100,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Increased debt yield ratio | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 12.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 11.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 11.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
consolidated leverage ratio maximum | ' | ' | ' | ' | ' | ' | 9 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 9.25 | ' | ' | ' | ' | ' | ' | ' | ' | 9.25 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
consolidated leverage ratio minimum | ' | ' | ' | ' | ' | ' | 8.75 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 9 | ' | ' | ' | ' | ' | ' | ' | ' | 9 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Increase in borrowing availability | ' | 350,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 350,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Estimated fair value of ESH REIT's mortgage and mezzanine loans | $2,900,000,000 | ' | ' | ' | $2,900,000,000 | ' | $2,900,000,000 | $3,600,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $2,800,000,000 | ' | ' | ' | ' | ' | $2,800,000,000 | $3,600,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt_Components_of_Interest_Ex
Debt - Components of Interest Expense (Detail) (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Interest Expense [Line Items] | ' | ' | ' |
Contractual interest | $194,980 | $201,518 | $201,976 |
Debt extinguishment and other costs | 27,076 | 45,150 | 70 |
Total | 234,593 | 257,656 | 212,474 |
ESH Hospitality Inc [Member] | ' | ' | ' |
Interest Expense [Line Items] | ' | ' | ' |
Contractual interest | 194,980 | 201,518 | 201,976 |
Debt extinguishment and other costs | 26,933 | 45,150 | 70 |
Total | 234,258 | 257,656 | 212,474 |
ESH Reit [Member] | ' | ' | ' |
Interest Expense [Line Items] | ' | ' | ' |
Amortization of deferred financing costs | 12,537 | 10,988 | 10,428 |
Debt extinguishment and other costs | 25,200 | 45,100 | ' |
ESH Reit [Member] | ESH Hospitality Inc [Member] | ' | ' | ' |
Interest Expense [Line Items] | ' | ' | ' |
Amortization of deferred financing costs | 12,345 | 10,988 | 10,428 |
Debt extinguishment and other costs | $25,200 | $45,100 | ' |
Debt_Future_Maturities_of_Debt
Debt - Future Maturities of Debt (Detail) (USD $) | Dec. 31, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Debt Instrument [Line Items] | ' | ' |
2014 | $349,843 | ' |
2015 | ' | ' |
2016 | 20,000 | ' |
2017 | 350,000 | ' |
2018 | ' | ' |
Thereafter | 2,206,202 | ' |
Total | 2,926,045 | 3,605,708 |
ESH Hospitality Inc [Member] | ' | ' |
Debt Instrument [Line Items] | ' | ' |
2014 | 349,843 | ' |
2015 | ' | ' |
2016 | 20,000 | ' |
2017 | 350,000 | ' |
2018 | ' | ' |
Thereafter | 2,185,000 | ' |
Total | $2,904,843 | $3,605,708 |
Income_Taxes_Schedule_of_Incom
Income Taxes - Schedule of Income Before Income Tax Expense (Detail) (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Schedule Of Income Before Income Tax Domestic And Foreign Line Items | ' | ' | ' |
INCOME FROM OPERATIONS | $77,666 | $26,923 | $53,685 |
ESH Hospitality Inc [Member] | ' | ' | ' |
Schedule Of Income Before Income Tax Domestic And Foreign Line Items | ' | ' | ' |
INCOME FROM OPERATIONS | 99,590 | 24,710 | 53,643 |
U.S. [Member] | ' | ' | ' |
Schedule Of Income Before Income Tax Domestic And Foreign Line Items | ' | ' | ' |
Income before income tax expense | 76,501 | 23,597 | 51,440 |
U.S. [Member] | ESH Hospitality Inc [Member] | ' | ' | ' |
Schedule Of Income Before Income Tax Domestic And Foreign Line Items | ' | ' | ' |
Income before income tax expense | 97,878 | 21,384 | 51,398 |
Canada [Member] | ' | ' | ' |
Schedule Of Income Before Income Tax Domestic And Foreign Line Items | ' | ' | ' |
Income before income tax expense | 1,165 | 3,326 | 2,245 |
Canada [Member] | ESH Hospitality Inc [Member] | ' | ' | ' |
Schedule Of Income Before Income Tax Domestic And Foreign Line Items | ' | ' | ' |
Income before income tax expense | $1,712 | $3,326 | $2,245 |
Income_Taxes_Components_of_Pro
Income Taxes - Components of Provision for Income Taxes (Detail) (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Federal (including foreign): | ' | ' | ' |
Current | $3,520 | $1,583 | $7,317 |
Deferred | -10,131 | 1,719 | -2,262 |
State: | ' | ' | ' |
Current | 3,044 | 672 | 2,232 |
Deferred | -1,423 | 668 | -237 |
Income tax expense (benefit) -net | -4,990 | 4,642 | 7,050 |
ESH Hospitality Inc [Member] | ' | ' | ' |
Federal (including foreign): | ' | ' | ' |
Current | 3,520 | 1,583 | 7,317 |
Deferred | -6,666 | 1,719 | -2,262 |
State: | ' | ' | ' |
Current | 3,044 | 672 | 2,232 |
Deferred | -774 | 668 | -237 |
Income tax expense (benefit) -net | ($876) | $4,642 | $7,050 |
Income_Taxes_Schedule_of_Diffe
Income Taxes - Schedule of Difference Between Income Tax Expense at Effective Tax Rate and Statutory U.S. Federal Income Tax Rate (Detail) (USD $) | 12 Months Ended | |||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Nov. 30, 2011 |
Reconciliation Of Effective Income Tax Rate [Line Items] | ' | ' | ' | ' |
Tax at statutory rate | $27,183 | $9,424 | $18,790 | ' |
State income tax-net | 357 | 996 | 1,330 | ' |
Foreign income tax rate differential | 203 | 269 | 327 | ' |
REIT income | -33,798 | -6,632 | -15,271 | ' |
Pass-through entity income | -1,182 | -1,317 | -386 | ' |
Change in expected distribution policy | -5,561 | ' | ' | ' |
Change in expected distribution policy | 4,762 | 2,100 | ' | ' |
Other permanent differences | 3,514 | 121 | 1,757 | ' |
Other-net | -684 | -340 | 72 | ' |
Valuation allowance | 216 | 21 | 431 | ' |
Income tax expense (benefit) -net | -4,990 | 4,642 | 7,050 | ' |
Tax at statutory rate | 35.00% | 35.00% | 35.00% | ' |
State income tax-net | 0.40% | 3.70% | 3.00% | ' |
Foreign income tax rate differential | 0.30% | 1.00% | 0.50% | ' |
REIT income | -43.50% | -24.60% | -28.00% | ' |
Pass-through entity income | -1.50% | -4.90% | -0.70% | ' |
Change in expected distribution policy | -7.20% | 0.00% | ' | ' |
Share-based compensation | 6.20% | 7.80% | 0.00% | ' |
Other permanent differences | 4.50% | 0.40% | 3.30% | ' |
Other-net | -0.90% | -1.30% | 0.00% | ' |
Valuation allowance | 0.30% | 0.10% | 0.80% | ' |
Income tax expense (benefit) -net | -6.40% | 17.20% | 13.10% | ' |
ESH Hospitality Inc [Member] | ' | ' | ' | ' |
Reconciliation Of Effective Income Tax Rate [Line Items] | ' | ' | ' | ' |
Tax at statutory rate | 34,857 | 8,649 | 18,775 | ' |
State income tax-net | 910 | 996 | 1,330 | ' |
Foreign income tax rate differential | 162 | 269 | 327 | ' |
REIT income | -33,798 | -6,632 | -15,271 | ' |
Pass-through entity income | -255 | -542 | -371 | ' |
Change in expected distribution policy | -5,561 | ' | ' | ' |
Other permanent differences | 3,159 | 2,221 | ' | ' |
Other-net | -516 | -340 | 1,757 | ' |
Valuation allowance | 166 | 21 | 72 | ' |
Income tax expense (benefit) -net | ($876) | $4,642 | $7,050 | ' |
Tax at statutory rate | 35.00% | 35.00% | ' | 35.00% |
State income tax-net | 0.90% | 4.00% | ' | 3.00% |
Foreign income tax rate differential | 0.20% | 1.10% | ' | 0.60% |
REIT income | -34.00% | -26.80% | ' | -29.00% |
Pass-through entity income | -0.30% | -2.20% | ' | -0.70% |
Change in expected distribution policy | -5.60% | 0.00% | ' | ' |
Other permanent differences | 3.20% | 9.00% | ' | ' |
Other-net | -0.50% | -1.40% | ' | 3.30% |
Valuation allowance | 0.20% | 0.10% | ' | 0.00% |
Income tax expense (benefit) -net | -0.90% | 18.80% | ' | 0.80% |
Income_Taxes_Components_of_Def
Income Taxes - Components of Deferred Tax Assets and Liabilities (Detail) (USD $) | Dec. 31, 2013 | Dec. 31, 2012 |
Deferred tax assets: | ' | ' |
Net operating loss carryforwards | $7,851 | $1,089 |
Accruals and allowances | 5,227 | 2,387 |
Intangible assets | 4,156 | 268 |
Impairment and other | 4,151 | 62 |
Total deferred tax assets | 21,385 | 3,806 |
Valuation allowance | -773 | -577 |
Net deferred tax assets | 20,612 | 3,229 |
Deferred tax liabilities: | ' | ' |
Basis difference in ESH REIT stock held by the Corporation | -16,334 | ' |
Intangible assets | -7,157 | -7,469 |
Prepaid expenses | -683 | -790 |
Depreciable property | -3,750 | -3,819 |
Total net deferred tax assets (liabilities) | -7,312 | -8,849 |
ESH Hospitality Inc [Member] | ' | ' |
Deferred tax assets: | ' | ' |
Net operating loss carryforwards | 7,851,000 | 1,089,000 |
Accruals and allowances | 36,000 | 2,387,000 |
Intangible assets | 101,000 | 268,000 |
Impairment and other | 66,000 | 62,000 |
Total deferred tax assets | 8,054,000 | 3,806,000 |
Valuation allowance | ' | -577,000 |
Net deferred tax assets | 8,054,000 | 3,229,000 |
Deferred tax liabilities: | ' | ' |
Intangible assets | ' | -7,469,000 |
Prepaid expenses | -31,000 | -790,000 |
Depreciable property | -4,806,000 | -3,819,000 |
Other | -10,000 | ' |
Total net deferred tax assets (liabilities) | $3,207,000 | ($8,849,000) |
Income_Taxes_Additional_Inform
Income Taxes - Additional Information (Detail) (USD $) | 12 Months Ended | |||||||||
In Millions, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2014 | Dec. 31, 2013 | Dec. 31, 2014 |
Scenario, Plan [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ||||
Scenario, Plan [Member] | Scenario, Plan [Member] | |||||||||
Income Taxes [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Deferred income tax | $10 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Deffered tax asset | 6.6 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Percentage of taxable income | 90.00% | ' | ' | ' | 90.00% | ' | ' | ' | 90.00% | ' |
REIT non-qualifying period | '4 years | ' | ' | ' | '4 years | ' | ' | ' | '4 years | ' |
Percentage of distribute taxable income | 100.00% | ' | ' | 95.00% | 100.00% | ' | ' | 95.00% | 100.00% | 95.00% |
Percentage of adjusted taxable income | 5.00% | ' | ' | ' | 5.00% | ' | ' | ' | 5.00% | ' |
Net operating loss | 7.8 | ' | ' | ' | ' | ' | ' | ' | 7.8 | ' |
Deferred tax liabilities | 1.2 | ' | ' | ' | ' | ' | ' | ' | 1.2 | ' |
Net operating loss expiration period | '2032 | ' | ' | ' | '2032 | ' | ' | ' | '2032 | ' |
ESH REIT's assets | ' | ' | ' | ' | 63.7 | ' | ' | ' | ' | ' |
REIT dividend | ' | ' | ' | ' | 192.1 | ' | 50.2 | ' | ' | ' |
Total dividend | ' | ' | ' | ' | 239.8 | 826.2 | ' | ' | ' | ' |
Dividend distributions in cash | 78.4 | 826.2 | 26.1 | ' | 78.4 | ' | 26.1 | ' | ' | ' |
Taxable dividend | ' | ' | ' | ' | ' | 45.1 | ' | ' | ' | ' |
Consent dividend | ' | ' | ' | ' | ' | ' | 24.1 | ' | ' | ' |
Property Dividend | $161.40 | ' | ' | ' | $161.40 | ' | ' | ' | ' | ' |
Quarterly_Results_Quarterly_Fi
Quarterly Results - Quarterly Financial Data (Detail) (USD $) | 3 Months Ended | 10 Months Ended | 12 Months Ended | |||||||||
In Thousands, except Per Share data, unless otherwise specified | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Mar. 31, 2012 | Nov. 11, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Quarterly Results Of Operations [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Total revenues | $268,772 | $313,653 | $293,595 | $256,798 | $250,555 | $281,373 | $256,442 | $223,092 | $242,508 | $1,132,818 | $1,011,462 | $942,728 |
Income from operations | 53,250 | 100,035 | 92,172 | 66,668 | 63,526 | 89,505 | 76,791 | 54,450 | ' | 312,125 | 284,272 | 265,609 |
Net income (loss) | -15,378 | 46,578 | 37,539 | 13,917 | -33,034 | 33,277 | 20,531 | 1,507 | ' | 82,656 | 22,281 | 46,635 |
Net (income) loss attributable to noncontrolling interests | 4,435 | -422 | 33 | -471 | -1,642 | -141 | 527 | -293 | ' | 3,575 | -1,549 | -1,062 |
Net income attributable to common shareholders or members | -10,943 | 46,156 | 37,572 | 13,446 | -34,676 | 33,136 | 21,058 | 1,214 | ' | 86,231 | 20,732 | 45,573 |
Basic net income per share of common stock | $0.06 | $0.27 | $0.22 | $0.08 | ($0.20) | $0.20 | $0.12 | $0.01 | ' | $0.49 | $0.12 | $0.27 |
Diluted net income per share of common stock | ($0.06) | $0.27 | $0.22 | $0.08 | ($0.20) | $0.19 | $0.12 | $0.01 | ' | $0.49 | $0.12 | $0.26 |
ESH Hospitality Inc [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Quarterly Results Of Operations [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Total revenues | 208,342 | 313,701 | 293,650 | 256,846 | 250,584 | 281,397 | 256,443 | 223,093 | ' | 1,072,539 | 1,011,517 | 942,853 |
Income from operations | 76,618 | 99,160 | 91,465 | 65,976 | 62,846 | 88,796 | 76,223 | 54,194 | ' | 333,219 | 282,059 | 265,567 |
Net income (loss) | 4,706 | 45,703 | 36,832 | 13,225 | -33,714 | 32,568 | 19,963 | 1,251 | ' | 100,466 | 20,068 | 46,593 |
Net (income) loss attributable to noncontrolling interests | 130 | -422 | 33 | -471 | -1,642 | -141 | 527 | -293 | ' | -730 | -1,549 | -1,062 |
Net income attributable to common shareholders or members | 4,836 | 45,281 | 36,865 | 12,754 | -35,356 | 32,427 | 20,490 | 958 | ' | ' | ' | ' |
ESH Hospitality Inc [Member] | Class A [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Quarterly Results Of Operations [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Net income attributable to common shareholders or members | ' | ' | ' | ' | ' | ' | ' | ' | ' | 55,046 | 10,262 | 25,268 |
Basic net income per share of common stock | $0.01 | $0.12 | $0.10 | $0.03 | ($0.09) | $0.09 | $0.05 | $0 | ' | $0.26 | $0.05 | $0.12 |
Diluted net income per share of common stock | $0.01 | $0.12 | $0.10 | $0.03 | ($0.09) | $0.08 | $0.05 | $0 | ' | $0.26 | $0.05 | $0.12 |
ESH Hospitality Inc [Member] | Class B [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Quarterly Results Of Operations [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Net income attributable to common shareholders or members | ' | ' | ' | ' | ' | ' | ' | ' | ' | $44,690 | $8,257 | $20,263 |
Basic net income per share of common stock | $0.01 | $0.12 | $0.10 | $0.03 | ($0.09) | $0.09 | $0.05 | $0 | ' | $0.26 | $0.05 | $0.12 |
Diluted net income per share of common stock | $0.01 | $0.12 | $0.10 | $0.03 | ($0.09) | $0.09 | $0.05 | $0 | ' | $0.25 | $0.05 | $0.12 |
Quarterly_Results_Quarterly_Fi1
Quarterly Results - Quarterly Financial Data (Parenthetical) (Detail) (USD $) | 12 Months Ended | |
In Millions, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 |
Quarterly Results Of Operations [Line Items] | ' | ' |
Compensation cost associated with equity-based awards | $14.60 | ' |
Write-off of unamortized deferred financing costs and loan prepayment penalties and related costs | 25.2 | 45.1 |
ESH Hospitality Inc [Member] | ' | ' |
Quarterly Results Of Operations [Line Items] | ' | ' |
Compensation cost associated with equity-based awards | 2.3 | ' |
Write-off of unamortized deferred financing costs and loan prepayment penalties and related costs | $25.20 | $45.10 |
Equity_Additional_Information_
Equity - Additional Information (Detail) (USD $) | 0 Months Ended | 12 Months Ended | ||||
Jan. 03, 2011 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Nov. 18, 2013 | Oct. 08, 2010 | |
Class | ||||||
Equity [Line Items] | ' | ' | ' | ' | ' | ' |
Common stock authorized | ' | 3,500,000,000 | 3,500,000,000 | ' | ' | ' |
Common stock, issued | ' | 204,788,000 | ' | ' | ' | ' |
Common stock, Outstanding | ' | 204,788,000 | ' | ' | ' | ' |
Common stock par value | ' | $0.01 | $0.01 | ' | $0.01 | ' |
Preferred stock, authorized | ' | 350,000,000 | ' | ' | ' | ' |
Preferred stock, issued | ' | 21,202,000 | ' | ' | ' | ' |
Preferred stock, Outstanding | ' | 21,202,000 | ' | ' | ' | ' |
Preferred stock par value | ' | $0.01 | ' | ' | ' | ' |
Dividend rate | 12.50% | 8.00% | ' | ' | ' | ' |
Percentage of Preferred stock dividend | ' | 12.50% | ' | ' | ' | ' |
Number of ESH REIT classes of member interests authorized | ' | 3 | ' | ' | ' | ' |
Number of shares | ' | 125 | ' | ' | ' | ' |
Common units authorized | ' | 1,000 | ' | ' | ' | ' |
Excess units authorized | ' | 1,000 | ' | ' | ' | ' |
Common units issued | 1,000 | ' | ' | ' | ' | ' |
Capital investment | ' | ' | ' | ' | ' | $1,500,000,000 |
Consideration amount | 73,000 | ' | ' | ' | ' | ' |
Excess Units Issued Or Outstanding | ' | ' | 0 | ' | ' | ' |
Dividend distributions in cash | ' | 78,400,000 | 826,200,000 | 26,100,000 | ' | ' |
Property Dividend | ' | 161,400,000 | ' | ' | ' | ' |
Total common equity | ' | 45.00% | ' | ' | ' | ' |
ESH Strategies [Member] | ' | ' | ' | ' | ' | ' |
Equity [Line Items] | ' | ' | ' | ' | ' | ' |
Capital investment | ' | ' | ' | ' | ' | 10,600,000 |
Dividend distributions in cash | ' | 0 | 6,700,000 | 0 | ' | ' |
Minimum [Member] | ' | ' | ' | ' | ' | ' |
Equity [Line Items] | ' | ' | ' | ' | ' | ' |
Preferred Stock, Liquidation Preference Per Share | ' | $1,000 | ' | ' | ' | ' |
Noncontrolling Interests [Member] | ' | ' | ' | ' | ' | ' |
Equity [Line Items] | ' | ' | ' | ' | ' | ' |
Number of shares | ' | 125 | ' | ' | ' | ' |
ESH Hospitality Inc [Member] | ' | ' | ' | ' | ' | ' |
Equity [Line Items] | ' | ' | ' | ' | ' | ' |
Preferred stock, authorized | ' | 350,000,000 | ' | ' | ' | ' |
Preferred stock, issued | ' | 21,202,000 | ' | ' | ' | ' |
Preferred stock, Outstanding | ' | 21,202,000 | ' | ' | ' | ' |
Preferred stock par value | ' | $0.01 | ' | ' | ' | ' |
Dividend rate | 12.50% | 8.00% | ' | ' | ' | ' |
Percentage of Preferred stock dividend | ' | 12.50% | ' | ' | ' | ' |
Number of ESH REIT classes of member interests authorized | ' | 3 | ' | ' | ' | ' |
Number of shares | ' | 125 | ' | ' | ' | ' |
Common units authorized | ' | 1,000 | ' | ' | ' | ' |
Excess units authorized | ' | 1,000 | ' | ' | ' | ' |
Common units issued | 1,000 | ' | ' | ' | ' | ' |
Capital investment | ' | ' | ' | ' | ' | 1,500,000,000 |
Excess Units Issued Or Outstanding | ' | ' | 0 | ' | ' | ' |
Consideration amount | $125,000 | ' | ' | ' | ' | ' |
ESH Hospitality Inc [Member] | Minimum [Member] | ' | ' | ' | ' | ' | ' |
Equity [Line Items] | ' | ' | ' | ' | ' | ' |
Preferred Stock, Liquidation Preference Per Share | ' | $1,000 | ' | ' | ' | ' |
Class B [Member] | ' | ' | ' | ' | ' | ' |
Equity [Line Items] | ' | ' | ' | ' | ' | ' |
Common stock authorized | ' | 7,800,000,000 | ' | ' | ' | ' |
Common stock, issued | ' | 204,800,000 | ' | ' | ' | ' |
Common stock, Outstanding | ' | 204,800,000 | ' | ' | ' | ' |
Common stock par value | ' | $0.01 | ' | ' | $0.01 | ' |
Class B [Member] | ESH Hospitality Inc [Member] | ' | ' | ' | ' | ' | ' |
Equity [Line Items] | ' | ' | ' | ' | ' | ' |
Common stock authorized | ' | 7,800,000,000 | ' | ' | ' | ' |
Common stock, issued | ' | 204,800,000 | ' | ' | ' | ' |
Common stock, Outstanding | ' | 204,800,000 | ' | ' | ' | ' |
Common stock par value | ' | $0.01 | ' | ' | ' | ' |
Class A [Member] | ' | ' | ' | ' | ' | ' |
Equity [Line Items] | ' | ' | ' | ' | ' | ' |
Common stock authorized | ' | 4,300,000,000 | ' | ' | ' | ' |
Common stock, issued | ' | 250,300,000 | ' | ' | ' | ' |
Common stock, Outstanding | ' | 250,300,000 | ' | ' | ' | ' |
Common stock par value | ' | $0.01 | ' | ' | ' | ' |
Class A [Member] | ESH Hospitality Inc [Member] | ' | ' | ' | ' | ' | ' |
Equity [Line Items] | ' | ' | ' | ' | ' | ' |
Common stock authorized | ' | 4,300,000,000 | ' | ' | ' | ' |
Common stock, issued | ' | 250,300,000 | ' | ' | ' | ' |
Common stock, Outstanding | ' | 250,300,000 | ' | ' | ' | ' |
Common stock par value | ' | $0.01 | ' | ' | ' | ' |
Variable_Interest_Entity_HVM_A
Variable Interest Entity (HVM) - Additional Information (Detail) (HVM [Member], USD $) | 12 Months Ended | |
In Millions, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 |
Agreement | Hotel | |
Hotel | ||
HVM [Member] | ' | ' |
Variable Interest Entity [Line Items] | ' | ' |
Acquisition of Assets and Liabilities | $0.80 | ' |
Number of hotels | ' | 17 |
Percentage of service cost | 6.00% | ' |
Acquisition of additional hotels | 2 | ' |
Variable_Interest_Entity_HVM_S
Variable Interest Entity (HVM) - Summary of Fees Provided Under Hotel Management Agreements Between HVM and Operating Lessees (Detail) (USD $) | 10 Months Ended |
In Millions, unless otherwise specified | Nov. 11, 2013 |
U.S. 660 Hotel Operators [Member] | ' |
Variable Interest Entity [Line Items] | ' |
Fees as Percentage of Revenue-First Threshold | 2.50% |
Fees as Percentage of Revenue-Second Threshold | 0.50% |
U.S. 660 Hotel Operators [Member] | Variable Interest Entity, Primary Beneficiary [Member] | ' |
Variable Interest Entity [Line Items] | ' |
Fees as Percentage of Revenue-First Threshold | 2.50% |
First Revenue Threshold | 500 |
Fees as Percentage of Revenue-Second Threshold | 0.50% |
Second Revenue Threshold | 500 |
Canadian 3 Hotel Operators [Member] | ' |
Variable Interest Entity [Line Items] | ' |
Fees as Percentage of Revenue-First Threshold | 2.50% |
Fees as Percentage of Revenue-Second Threshold | 0.50% |
Canadian 3 Hotel Operators [Member] | Variable Interest Entity, Primary Beneficiary [Member] | ' |
Variable Interest Entity [Line Items] | ' |
Fees as Percentage of Revenue-First Threshold | 2.50% |
First Revenue Threshold | 12 |
Fees as Percentage of Revenue-Second Threshold | 0.50% |
Second Revenue Threshold | 12 |
U.S. 2 Hotel Operators Under Assumed Mortgage Loan [Member] | ' |
Variable Interest Entity [Line Items] | ' |
Fees as Percentage of Revenue-First Threshold | 2.50% |
Fees as Percentage of Revenue-Second Threshold | 0.50% |
U.S. 2 Hotel Operators Under Assumed Mortgage Loan [Member] | Variable Interest Entity, Primary Beneficiary [Member] | ' |
Variable Interest Entity [Line Items] | ' |
Fees as Percentage of Revenue-First Threshold | 2.50% |
First Revenue Threshold | 1.8 |
Fees as Percentage of Revenue-Second Threshold | 0.50% |
Second Revenue Threshold | 1.8 |
U.S. 17 Hotel Operators Acquired in December 2012 [Member] | ' |
Variable Interest Entity [Line Items] | ' |
Fees as Percentage of Revenue-First Threshold | 8.00% |
Fees as Percentage of Revenue-Second Threshold | ' |
U.S. 17 Hotel Operators Acquired in December 2012 [Member] | Variable Interest Entity, Primary Beneficiary [Member] | ' |
Variable Interest Entity [Line Items] | ' |
Fees as Percentage of Revenue-First Threshold | 8.00% |
Maximum [Member] | U.S. 660 Hotel Operators [Member] | ' |
Variable Interest Entity [Line Items] | ' |
First Revenue Threshold | 500 |
Maximum [Member] | Canadian 3 Hotel Operators [Member] | ' |
Variable Interest Entity [Line Items] | ' |
First Revenue Threshold | 12 |
Maximum [Member] | U.S. 2 Hotel Operators Under Assumed Mortgage Loan [Member] | ' |
Variable Interest Entity [Line Items] | ' |
First Revenue Threshold | 1.8 |
Maximum [Member] | U.S. 17 Hotel Operators Acquired in December 2012 [Member] | ' |
Variable Interest Entity [Line Items] | ' |
First Revenue Threshold | ' |
Minimum [Member] | U.S. 660 Hotel Operators [Member] | ' |
Variable Interest Entity [Line Items] | ' |
Second Revenue Threshold | 500 |
Minimum [Member] | Canadian 3 Hotel Operators [Member] | ' |
Variable Interest Entity [Line Items] | ' |
Second Revenue Threshold | 12 |
Minimum [Member] | U.S. 2 Hotel Operators Under Assumed Mortgage Loan [Member] | ' |
Variable Interest Entity [Line Items] | ' |
Second Revenue Threshold | 1.8 |
Minimum [Member] | U.S. 17 Hotel Operators Acquired in December 2012 [Member] | ' |
Variable Interest Entity [Line Items] | ' |
Second Revenue Threshold | ' |
Variable_Interest_Entity_HVM_S1
Variable Interest Entity (HVM) - Summary of the Hotel Management Fees, Administrative Services Fees, G&A Expense Reimbursement Fees, Third Party Management Fees and Reimbursements (Detail) (USD $) | 3 Months Ended | 10 Months Ended | 12 Months Ended | |||||||||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Mar. 31, 2012 | Nov. 11, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | $15,223 | ' | $17,651 | $17,273 |
Cost reimbursements | ' | ' | ' | ' | ' | ' | ' | ' | 40,642 | ' | 79,063 | 62,636 |
Administrative fees | ' | ' | ' | ' | ' | ' | ' | ' | 6,308 | ' | 7,102 | 4,737 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 62,173 | 1,075 | 10,291 | 11,047 |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | 180,335 | ' | 207,729 | 196,652 |
Total fees | 268,772 | 313,653 | 293,595 | 256,798 | 250,555 | 281,373 | 256,442 | 223,092 | 242,508 | 1,132,818 | 1,011,462 | 942,728 |
Variable Interest Entity, Primary Beneficiary [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | 15,223 | ' | 17,651 | 17,273 |
Cost reimbursements | ' | ' | ' | ' | ' | ' | ' | ' | 40,642 | ' | 79,063 | 62,636 |
Administrative fees | ' | ' | ' | ' | ' | ' | ' | ' | 6,308 | ' | 7,102 | 4,737 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 62,173 | ' | 103,816 | 84,646 |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | 180,335 | ' | 207,729 | 196,652 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 242,508 | ' | 311,545 | 281,298 |
U.S. 660 Hotel Operators [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | 13,456 | ' | 14,852 | 14,581 |
Cost reimbursements | ' | ' | ' | ' | ' | ' | ' | ' | 40,466 | ' | 78,732 | 62,391 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 53,922 | ' | 93,584 | 76,972 |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | 176,572 | ' | 197,315 | 186,906 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 230,494 | ' | 290,899 | 263,878 |
U.S. 660 Hotel Operators [Member] | Variable Interest Entity, Primary Beneficiary [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | 13,456 | ' | 14,852 | 14,581 |
Cost reimbursements | ' | ' | ' | ' | ' | ' | ' | ' | 40,466 | ' | 78,732 | 62,391 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 53,922 | ' | 93,584 | 76,972 |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | 176,572 | ' | 197,315 | 186,906 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 230,494 | ' | 290,899 | 263,878 |
Canadian 3 Hotel Operators [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | 101 | ' | 41 | 59 |
Cost reimbursements | ' | ' | ' | ' | ' | ' | ' | ' | 176 | ' | 331 | 245 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 277 | ' | 372 | 304 |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | 2,630 | ' | 2,983 | 2,847 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 2,907 | ' | 3,355 | 3,151 |
Canadian 3 Hotel Operators [Member] | Variable Interest Entity, Primary Beneficiary [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | 101 | ' | 41 | 59 |
Cost reimbursements | ' | ' | ' | ' | ' | ' | ' | ' | 176 | ' | 331 | 245 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 277 | ' | 372 | 304 |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | 2,630 | ' | 2,983 | 2,847 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 2,907 | ' | 3,355 | 3,151 |
U.S. 2 Hotel Operators Under Assumed Mortgage Loan [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | 40 | ' | 46 | 46 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 40 | ' | 46 | 46 |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | 493 | ' | 561 | 490 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 533 | ' | 607 | 536 |
U.S. 2 Hotel Operators Under Assumed Mortgage Loan [Member] | Variable Interest Entity, Primary Beneficiary [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | 40 | ' | 46 | 46 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 40 | ' | 46 | 46 |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | 493 | ' | 561 | 490 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 533 | ' | 607 | 536 |
U.S. 17 Hotel Operators Acquired in December 2012 [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | 1,331 | ' | 78 | ' |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 1,331 | ' | 78 | ' |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 270 | ' |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 1,331 | ' | 348 | ' |
U.S. 17 Hotel Operators Acquired in December 2012 [Member] | Variable Interest Entity, Primary Beneficiary [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | 1,331 | ' | 78 | ' |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 1,331 | ' | 78 | ' |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 270 | ' |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 1,331 | ' | 348 | ' |
U.S. and Canadian 680 Hotel Owners [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Administrative fees | ' | ' | ' | ' | ' | ' | ' | ' | 6,130 | ' | 6,745 | 4,313 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 6,130 | ' | 6,745 | 4,313 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 6,130 | ' | 6,745 | 4,313 |
U.S. and Canadian 680 Hotel Owners [Member] | Variable Interest Entity, Primary Beneficiary [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Administrative fees | ' | ' | ' | ' | ' | ' | ' | ' | 6,130 | ' | 6,745 | 4,313 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 6,130 | ' | 6,745 | 4,313 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 6,130 | ' | 6,745 | 4,313 |
ESH Strategies [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Administrative fees | ' | ' | ' | ' | ' | ' | ' | ' | 178 | ' | 357 | 424 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 178 | ' | 357 | 424 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 178 | ' | 357 | 424 |
ESH Strategies [Member] | Variable Interest Entity, Primary Beneficiary [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Administrative fees | ' | ' | ' | ' | ' | ' | ' | ' | 178 | ' | 357 | 424 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 178 | ' | 357 | 424 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 178 | ' | 357 | 424 |
U.S. 2 Third Party Hotel Operators [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | 295 | ' | 280 | 246 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 295 | ' | 280 | 246 |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | 640 | ' | 793 | 712 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 935 | ' | 1,073 | 958 |
U.S. 2 Third Party Hotel Operators [Member] | Variable Interest Entity, Primary Beneficiary [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | 295 | ' | 280 | 246 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 295 | ' | 280 | 246 |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | 640 | ' | 793 | 712 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 935 | ' | 1,073 | 958 |
U.S. 17 Hotel Operators Acquired in December 2012 [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,354 | 2,341 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,354 | 2,341 |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 5,807 | 5,697 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 8,161 | 8,038 |
U.S. 17 Hotel Operators Acquired in December 2012 [Member] | Variable Interest Entity, Primary Beneficiary [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,354 | 2,341 |
Cost reimbursements | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Administrative fees | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2,354 | 2,341 |
On-site personnel reimbursement | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 5,807 | 5,697 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $8,161 | $8,038 |
Variable_Interest_Entity_HVM_U
Variable Interest Entity (HVM) - Unaudited Condensed Consolidated Balance Sheets (Detail) (USD $) | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Jan. 03, 2011 |
In Thousands, unless otherwise specified | ||||
Assets: | ' | ' | ' | ' |
CASH AND CASH EQUIVALENTS | $60,457 | $103,582 | $98,584 | $11,371 |
Furniture, fixtures and equipment-net of accumulated depreciation of $9,941 | 4,127,317 | 4,110,622 | ' | ' |
OTHER ASSETS | 53,094 | 41,739 | ' | ' |
TOTAL ASSETS | 4,449,687 | 4,491,734 | ' | ' |
Liabilities and members' equity: | ' | ' | ' | ' |
Accounts payable and accrued liabilities | 175,122 | 124,362 | ' | ' |
Members' equity | 744,576 | 749,658 | ' | ' |
TOTAL LIABILITIES AND EQUITY | 4,449,687 | 4,491,734 | ' | ' |
ESH Hospitality Inc [Member] | ' | ' | ' | ' |
Assets: | ' | ' | ' | ' |
CASH AND CASH EQUIVALENTS | 18,597 | 103,303 | 98,500 | 11,352 |
Furniture, fixtures and equipment-net of accumulated depreciation of $9,941 | 4,119,939 | 4,110,622 | ' | ' |
OTHER ASSETS | 36,186 | 48,226 | ' | ' |
TOTAL ASSETS | 4,328,332 | 4,487,442 | ' | ' |
Liabilities and members' equity: | ' | ' | ' | ' |
Accounts payable and accrued liabilities | 95,988 | 126,689 | ' | ' |
Members' equity | 1,327,501 | 743,039 | ' | ' |
TOTAL LIABILITIES AND EQUITY | 4,328,332 | 4,487,442 | ' | ' |
HVM [Member] | ' | ' | ' | ' |
Assets: | ' | ' | ' | ' |
CASH AND CASH EQUIVALENTS | ' | 3,004 | ' | ' |
Accounts receivable from the Company | ' | 34,277 | ' | ' |
Accounts receivable from third parties | ' | 157 | ' | ' |
Furniture, fixtures and equipment-net of accumulated depreciation of $9,941 | ' | 3,568 | ' | ' |
OTHER ASSETS | ' | 6,510 | ' | ' |
TOTAL ASSETS | ' | 47,516 | ' | ' |
Liabilities and members' equity: | ' | ' | ' | ' |
Accounts payable and accrued liabilities | ' | 44,359 | ' | ' |
Members' equity | ' | 3,157 | ' | ' |
TOTAL LIABILITIES AND EQUITY | ' | 47,516 | ' | ' |
HVM [Member] | ESH Hospitality Inc [Member] | ' | ' | ' | ' |
Assets: | ' | ' | ' | ' |
CASH AND CASH EQUIVALENTS | ' | 3,004 | ' | ' |
Accounts receivable from the Company | ' | 34,277 | ' | ' |
Accounts receivable from third parties | ' | 157 | ' | ' |
Furniture, fixtures and equipment-net of accumulated depreciation of $9,941 | ' | 3,568 | ' | ' |
OTHER ASSETS | ' | 6,510 | ' | ' |
TOTAL ASSETS | ' | 47,516 | ' | ' |
Liabilities and members' equity: | ' | ' | ' | ' |
Accounts payable and accrued liabilities | ' | 44,359 | ' | ' |
Members' equity | ' | 3,157 | ' | ' |
TOTAL LIABILITIES AND EQUITY | ' | $47,516 | ' | ' |
Variable_Interest_Entity_HVM_U1
Variable Interest Entity (HVM) - Unaudited Condensed Consolidated Balance Sheets (Parenthetical) (Detail) (USD $) | Dec. 31, 2013 | Dec. 31, 2012 |
In Thousands, unless otherwise specified | ||
Variable Interest Entity [Line Items] | ' | ' |
Furniture, fixtures and equipment, accumulated depreciation | $439,371 | $275,342 |
HVM [Member] | ' | ' |
Variable Interest Entity [Line Items] | ' | ' |
Furniture, fixtures and equipment, accumulated depreciation | ' | 9,941 |
ESH Hospitality Inc [Member] | ' | ' |
Variable Interest Entity [Line Items] | ' | ' |
Furniture, fixtures and equipment, accumulated depreciation | 426,479 | 275,342 |
ESH Hospitality Inc [Member] | HVM [Member] | ' | ' |
Variable Interest Entity [Line Items] | ' | ' |
Furniture, fixtures and equipment, accumulated depreciation | ' | $9,941 |
Variable_Interest_Entity_HVM_U2
Variable Interest Entity (HVM) - Unaudited Condensed Consolidated Statements of Operations (Detail) (USD $) | 3 Months Ended | 10 Months Ended | 12 Months Ended | |||||||||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Sep. 30, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Dec. 31, 2012 | Sep. 30, 2012 | Jun. 30, 2012 | Mar. 31, 2012 | Nov. 11, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fee revenues | ' | ' | ' | ' | ' | ' | ' | ' | $62,173 | $1,075 | $10,291 | $11,047 |
Reimbursement of payroll from managed properties | ' | ' | ' | ' | ' | ' | ' | ' | 180,335 | ' | 207,729 | 196,652 |
Total fees | 268,772 | 313,653 | 293,595 | 256,798 | 250,555 | 281,373 | 256,442 | 223,092 | 242,508 | 1,132,818 | 1,011,462 | 942,728 |
Hotel operating expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | 540,551 | 493,635 | 463,369 |
General and administrative expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | 108,325 | 88,543 | 75,041 |
Restructuring expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | 605 | 5,763 | 10,491 |
Managed property payroll expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | 728 | 6,600 | 6,409 |
Depreciation and amortization | ' | ' | ' | ' | ' | ' | ' | ' | ' | 168,053 | 129,938 | 120,438 |
Total operating expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | 821,827 | 727,574 | 677,351 |
OTHER INCOME | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,134 | 384 | 232 |
Net income | -10,943 | 46,156 | 37,572 | 13,446 | -34,676 | 33,136 | 21,058 | 1,214 | ' | 86,231 | 20,732 | 45,573 |
ESH Hospitality Inc [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fee revenues | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,113 | 10,346 | 11,172 |
Total fees | 208,342 | 313,701 | 293,650 | 256,846 | 250,584 | 281,397 | 256,443 | 223,093 | ' | 1,072,539 | 1,011,517 | 942,853 |
Hotel operating expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | 478,727 | 493,635 | 463,369 |
General and administrative expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | 86,676 | 87,807 | 72,413 |
Restructuring expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | 605 | 5,763 | 10,491 |
Managed property payroll expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | 639 | 6,600 | 6,409 |
Depreciation and amortization | ' | ' | ' | ' | ' | ' | ' | ' | ' | 167,185 | 129,938 | 120,438 |
Total operating expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | 740,395 | 729,842 | 677,518 |
OTHER INCOME | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,075 | 384 | 232 |
Net income (loss) | ' | ' | ' | ' | ' | ' | ' | ' | ' | 99,736 | 18,519 | 45,531 |
Net income | 4,836 | 45,281 | 36,865 | 12,754 | -35,356 | 32,427 | 20,490 | 958 | ' | ' | ' | ' |
HVM [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fee revenues | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 103,816 | 84,646 |
Reimbursement of payroll from managed properties | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 207,729 | 196,652 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 311,545 | 281,298 |
Hotel operating expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 27,280 | 17,274 |
General and administrative expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 65,795 | 54,956 |
Restructuring expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 5,763 | 8,938 |
Managed property payroll expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 207,729 | 196,652 |
Depreciation and amortization | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,429 | 1,100 |
Total operating expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 307,996 | 278,920 |
OTHER INCOME | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 68 | 60 |
Net income (loss) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3,617 | 2,438 |
HVM [Member] | ESH Hospitality Inc [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fee revenues | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 103,816 | 84,646 |
Reimbursement of payroll from managed properties | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 207,729 | 196,652 |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 311,545 | 281,298 |
Hotel operating expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 27,280 | 17,274 |
General and administrative expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 65,795 | 54,956 |
Restructuring expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 5,763 | 8,938 |
Managed property payroll expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 207,729 | 196,652 |
Depreciation and amortization | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,429 | 1,100 |
Total operating expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 307,996 | 278,920 |
OTHER INCOME | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 68 | 60 |
Net income | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3,617 | 2,438 |
HVM [Member] | Pre IPO [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fee revenues | ' | ' | ' | ' | ' | ' | ' | ' | 62,173 | ' | ' | ' |
Reimbursement of payroll from managed properties | ' | ' | ' | ' | ' | ' | ' | ' | 180,335 | ' | ' | ' |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 242,508 | ' | ' | ' |
Hotel operating expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
General and administrative expenses | ' | ' | ' | ' | ' | ' | ' | ' | 58,049 | ' | ' | ' |
Restructuring expenses | ' | ' | ' | ' | ' | ' | ' | ' | 605 | ' | ' | ' |
Managed property payroll expenses | ' | ' | ' | ' | ' | ' | ' | ' | 180,335 | ' | ' | ' |
Depreciation and amortization | ' | ' | ' | ' | ' | ' | ' | ' | 1,300 | ' | ' | ' |
Total operating expenses | ' | ' | ' | ' | ' | ' | ' | ' | 240,289 | ' | ' | ' |
OTHER INCOME | ' | ' | ' | ' | ' | ' | ' | ' | 120 | ' | ' | ' |
Net income (loss) | ' | ' | ' | ' | ' | ' | ' | ' | 2,339 | ' | ' | ' |
HVM [Member] | Pre IPO [Member] | ESH Hospitality Inc [Member] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable Interest Entity [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fee revenues | ' | ' | ' | ' | ' | ' | ' | ' | 62,173 | ' | ' | ' |
Reimbursement of payroll from managed properties | ' | ' | ' | ' | ' | ' | ' | ' | 180,335 | ' | ' | ' |
Total fees | ' | ' | ' | ' | ' | ' | ' | ' | 242,508 | ' | ' | ' |
General and administrative expenses | ' | ' | ' | ' | ' | ' | ' | ' | 58,049 | ' | ' | ' |
Restructuring expenses | ' | ' | ' | ' | ' | ' | ' | ' | 605 | ' | ' | ' |
Managed property payroll expenses | ' | ' | ' | ' | ' | ' | ' | ' | 180,335 | ' | ' | ' |
Depreciation and amortization | ' | ' | ' | ' | ' | ' | ' | ' | 1,300 | ' | ' | ' |
Total operating expenses | ' | ' | ' | ' | ' | ' | ' | ' | 240,289 | ' | ' | ' |
OTHER INCOME | ' | ' | ' | ' | ' | ' | ' | ' | 120 | ' | ' | ' |
Net income | ' | ' | ' | ' | ' | ' | ' | ' | $2,339 | ' | ' | ' |
Commitments_and_Contingencies_1
Commitments and Contingencies - Additional Information (Detail) (USD $) | 12 Months Ended | ||
In Millions, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Members | |||
LetterOfCredit | |||
Hotel | |||
Commitment And Contingencies [Line Items] | ' | ' | ' |
Number of ground leased hotel properties | 4 | ' | ' |
Termination period of ground lease agreements, Start | '2016 | ' | ' |
Termination period of ground lease agreements, End | '2096 | ' | ' |
Period of multiple renewal options for leases | 'Five or 10 year periods | ' | ' |
Rent expense on office and ground leases | $3.30 | $3.30 | $2.90 |
Initial term period of other commitments | '2031 | ' | ' |
Cost related to other commitments | 0.3 | 0.3 | 0.3 |
Number of outstanding letters of credit | 3 | ' | ' |
Letters of credit outstanding | 24.9 | ' | ' |
Purchase commitments | 10.6 | ' | ' |
Number of members | 5 | ' | ' |
Employment term | '2 years | ' | ' |
Extended period of employment term | '1 year | ' | ' |
ESH Hospitality Inc [Member] | ' | ' | ' |
Commitment And Contingencies [Line Items] | ' | ' | ' |
Initial term period of lease | '2021-08 | ' | ' |
Number of lease terms has been renewed | 2 | ' | ' |
Additional term period of lease | '5 years | ' | ' |
Number of ground leased hotel properties | 4 | ' | ' |
Termination period of ground lease agreements, Start | '2016 | ' | ' |
Termination period of ground lease agreements, End | '2096 | ' | ' |
Period of multiple renewal options for leases | 'Five or 10 year periods | ' | ' |
Rent expense on office and ground leases | 3.3 | 3.3 | 2.9 |
Initial term period of other commitments | '2031 | ' | ' |
Cost related to other commitments | 0.3 | 0.3 | 0.3 |
Purchase commitments | $10.60 | ' | ' |
NORTH CAROLINA | ' | ' | ' |
Commitment And Contingencies [Line Items] | ' | ' | ' |
Initial term period of lease | '2021-08 | ' | ' |
Number of lease terms has been renewed | 2 | ' | ' |
Additional term period of lease | '5 years | ' | ' |
Commitment_and_Contingencies_F
Commitment and Contingencies - Future Minimum Lease Payments Under Operating Leases (Detail) (USD $) | Dec. 31, 2013 |
In Thousands, unless otherwise specified | |
Commitment And Contingencies [Line Items] | ' |
2014 | $2,224 |
2015 | 2,309 |
2016 | 2,366 |
2017 | 2,428 |
2018 | 2,491 |
Thereafter | 87,951 |
Total | 99,769 |
ESH Hospitality Inc [Member] | ' |
Commitment And Contingencies [Line Items] | ' |
2014 | 665 |
2015 | 712 |
2016 | 729 |
2017 | 750 |
2018 | 771 |
Thereafter | 83,156 |
Total | $86,783 |
Restructuring_Additional_Infor
Restructuring - Additional Information (Detail) (USD $) | 12 Months Ended | ||
Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | |
Restructuring Cost and Reserve [Line Items] | ' | ' | ' |
Restructuring expenses | $605,000 | $5,763,000 | $10,491,000 |
ESH Hospitality Inc [Member] | ' | ' | ' |
Restructuring Cost and Reserve [Line Items] | ' | ' | ' |
Restructuring expenses | 605,000 | 5,763,000 | 10,491,000 |
Costs related to information technology and office furniture, fixtures, and equipment | $2,100,000 | ' | ' |
Restructuring_Restructuring_Ex
Restructuring - Restructuring Expenses (Detail) (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Restructuring Cost and Reserve [Line Items] | ' | ' | ' |
Personnel relocation, recruitment, and separation payments | $605 | $3,729 | $3,789 |
Relocation of furniture, fixtures, and equipment | ' | 15 | 149 |
Loss on sale of office building | ' | ' | 1,553 |
Total restructuring expenses | 605 | 5,763 | 10,491 |
ESH Hospitality Inc [Member] | ' | ' | ' |
Restructuring Cost and Reserve [Line Items] | ' | ' | ' |
Personnel relocation, recruitment, and separation payments | 605 | 3,729 | 3,789 |
Relocation of furniture, fixtures, and equipment | ' | 15 | 149 |
Loss on sale of office building | ' | ' | 1,553 |
Total restructuring expenses | 605 | 5,763 | 10,491 |
Executive [Member] | ' | ' | ' |
Restructuring Cost and Reserve [Line Items] | ' | ' | ' |
Executive separation payments | ' | 2,019 | 5,000 |
Executive [Member] | ESH Hospitality Inc [Member] | ' | ' | ' |
Restructuring Cost and Reserve [Line Items] | ' | ' | ' |
Executive separation payments | ' | $2,019 | $5,000 |
Restructuring_Summary_of_Corpo
Restructuring - Summary of Corporate Restructuring (Detail) (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Restructuring Cost and Reserve [Line Items] | ' | ' | ' |
Balance-beginning of year | $213 | $5,205 | ' |
Expense incurred | 605 | 5,763 | 10,491 |
Cash payments | -810 | -8,736 | ' |
Equity awards | ' | -2,019 | ' |
Balance-end of year | 8 | 213 | 5,205 |
ESH Hospitality Inc [Member] | ' | ' | ' |
Restructuring Cost and Reserve [Line Items] | ' | ' | ' |
Balance-beginning of year | 213 | 5,205 | ' |
Expense incurred | 605 | 5,763 | 10,491 |
Cash payments | -810 | -8,736 | ' |
Cash payments | 29,351 | ' | ' |
Equity awards | ' | -2,019 | ' |
Company reorganization | -8 | ' | ' |
Balance-end of year | ' | $213 | $5,205 |
Equity_Based_Compensation_Addi
Equity Based Compensation - Additional Information (Detail) (USD $) | 1 Months Ended | 12 Months Ended | ||
In Millions, except Share data, unless otherwise specified | Nov. 30, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
Shareholders Equity And Share Based Payments [Line Items] | ' | ' | ' | ' |
Aggregate number of Paired Shares | ' | 8,000,000 | ' | ' |
Granted incentive stock options | ' | 4,000,000 | ' | ' |
aggregate distribution of cash | $2.40 | ' | ' | ' |
Profit units vest percentage, minimum | 80.00% | ' | ' | ' |
Profit units vest percentage, maximum | 20.00% | ' | ' | ' |
Additional compensation cost | 14.6 | ' | ' | ' |
Compensation expense | ' | 20.2 | 6.4 | 4.7 |
Unrecognized compensation expense | ' | 19.6 | ' | ' |
Weighted-average period | ' | '2 years | ' | ' |
ESH Hospitality Inc [Member] | ' | ' | ' | ' |
Shareholders Equity And Share Based Payments [Line Items] | ' | ' | ' | ' |
Aggregate number of Paired Shares | ' | 8,000,000 | ' | ' |
Granted incentive stock options | ' | 4,000,000 | ' | ' |
aggregate distribution of cash | 2.4 | ' | ' | ' |
Profit units vest percentage, minimum | 80.00% | ' | ' | ' |
Profit units vest percentage, maximum | 20.00% | ' | ' | ' |
Additional compensation cost | 2.3 | ' | ' | ' |
Compensation expense | ' | 6.6 | 6.4 | 4.7 |
Unrecognized compensation expense | ' | 2.3 | ' | ' |
Weighted-average period | ' | '1 year 10 months 24 days | ' | ' |
ESH Hospitality Inc [Member] | ESH Reit [Member] | ' | ' | ' | ' |
Shareholders Equity And Share Based Payments [Line Items] | ' | ' | ' | ' |
Restricted stock, Issued | ' | 349,850 | ' | ' |
Number of restricted stock issued | ' | 349,850 | ' | ' |
ESH Reit [Member] | ' | ' | ' | ' |
Shareholders Equity And Share Based Payments [Line Items] | ' | ' | ' | ' |
Additional compensation cost | 2.3 | ' | ' | ' |
Accounts Payable and Accrued Liabilities [Member] | ' | ' | ' | ' |
Shareholders Equity And Share Based Payments [Line Items] | ' | ' | ' | ' |
Accounts payable and accrued liabilities | ' | 4.2 | ' | ' |
Accounts payable and accrued liabilities | ' | 4.2 | ' | ' |
Accounts Payable and Accrued Liabilities [Member] | ESH Hospitality Inc [Member] | ' | ' | ' | ' |
Shareholders Equity And Share Based Payments [Line Items] | ' | ' | ' | ' |
Accounts payable and accrued liabilities | ' | 0 | ' | ' |
Accounts payable and accrued liabilities | ' | 0 | ' | ' |
Accounts Payable and Accrued Liabilities [Member] | HVM [Member] | ' | ' | ' | ' |
Shareholders Equity And Share Based Payments [Line Items] | ' | ' | ' | ' |
Accounts payable and accrued liabilities | ' | ' | 4.5 | ' |
Accounts payable and accrued liabilities | ' | ' | 4.5 | ' |
Accounts Payable and Accrued Liabilities [Member] | HVM [Member] | ESH Hospitality Inc [Member] | ' | ' | ' | ' |
Shareholders Equity And Share Based Payments [Line Items] | ' | ' | ' | ' |
Accounts payable and accrued liabilities | ' | ' | 4.5 | ' |
Accounts payable and accrued liabilities | ' | ' | 4.5 | ' |
General and Administrative Expense [Member] | ' | ' | ' | ' |
Shareholders Equity And Share Based Payments [Line Items] | ' | ' | ' | ' |
Compensation expense | ' | 20.2 | 4.4 | 4.7 |
General and Administrative Expense [Member] | ESH Hospitality Inc [Member] | ' | ' | ' | ' |
Shareholders Equity And Share Based Payments [Line Items] | ' | ' | ' | ' |
Compensation expense | ' | 6.6 | 4.4 | 4.7 |
Restructuring Expenses [Member] | ' | ' | ' | ' |
Shareholders Equity And Share Based Payments [Line Items] | ' | ' | ' | ' |
Compensation expense | ' | 2 | ' | ' |
Restructuring Expenses [Member] | ESH Hospitality Inc [Member] | ' | ' | ' | ' |
Shareholders Equity And Share Based Payments [Line Items] | ' | ' | ' | ' |
Compensation expense | ' | $2 | ' | ' |
EquityBased_Compensation_Summa
Equity-Based Compensation - Summary of Key Assumptions Used for Fair Value Computation (Detail) | 10 Months Ended | 12 Months Ended | |
Nov. 11, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ' | ' | ' |
Expected holding period | '3 months | '3 years | ' |
Risk-free rate of return | 0.20% | 0.40% | ' |
Expected dividend yield | 0.00% | 0.00% | 0.90% |
Expected volatility | 30.00% | 55.00% | 47.90% |
Discount for lack of marketability | 20.00% | 20.00% | 20.00% |
ESH Hospitality Inc [Member] | ' | ' | ' |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ' | ' | ' |
Expected holding period | '3 months | '3 years | ' |
Risk-free rate of return | 0.20% | 0.40% | ' |
Expected dividend yield | 0.00% | 0.00% | 0.90% |
Expected volatility | 30.00% | 55.00% | 47.90% |
Discount for lack of marketability | 20.00% | 20.00% | 20.00% |
Minimum [Member] | ' | ' | ' |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ' | ' | ' |
Expected holding period | ' | ' | '2 years |
Risk-free rate of return | ' | ' | 0.30% |
Minimum [Member] | ESH Hospitality Inc [Member] | ' | ' | ' |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ' | ' | ' |
Expected holding period | ' | ' | '2 years |
Risk-free rate of return | ' | ' | 0.30% |
Maximum [Member] | ' | ' | ' |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ' | ' | ' |
Expected holding period | ' | ' | '4 years |
Risk-free rate of return | ' | ' | 0.60% |
Maximum [Member] | ESH Hospitality Inc [Member] | ' | ' | ' |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ' | ' | ' |
Expected holding period | ' | ' | '4 years |
Risk-free rate of return | ' | ' | 0.60% |
EquityBased_Compensation_Profi
Equity-Based Compensation - Profit Unit Activity (Detail) (Restricted Stock [Member], USD $) | 12 Months Ended | ||
Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ' | ' | ' |
Outstanding RSAs/RSUs-Beginning Balance | 4,816,000 | 4,811,000 | 4,203,000 |
RSAs/RSUs granted | 535,000 | 1,349,000 | 1,064,000 |
RSAs/RSUs converted or accelerated | -2,802,000 | ' | ' |
RSAs/RSUs forfeited | -520,000 | -1,248,000 | -456,000 |
RSAs/RSUs redeemed | -96,000 | -96,000 | ' |
Outstanding RSAs/RSUs-Ending Balance | 1,933,000 | 4,816,000 | 4,811,000 |
Weighted-Average Outstanding Profit Units,Outstanding RSAs/RSUs Beginning Balance | $6.96 | $5.83 | $5.52 |
Vested RSAs/RSUs | ' | 1,532,000 | ' |
Weighted-Average Outstanding Profit Units,RSAs/RSUs granted | $21.89 | $9.47 | $6.90 |
Nonvested RSAs/RSUs | 1,933,000 | 3,284,000 | ' |
RSAs/RSUs converted or accelerated in 2013 | $6.67 | ' | ' |
Weighted-Average Outstanding Profit Units,RSAs/RSUs forfeited | $5.76 | $5.62 | $5.52 |
Weighted-Average Outstanding Profit UnitsRSAs/RSUs redeemed | $6.67 | $5.52 | ' |
Weighted-Average Outstanding RSAs/RSUs Ending Balance | $12.02 | $6.96 | $5.83 |
Vested RSAs/RSUs | ' | $5.79 | ' |
Nonvested RSAs/RSUs | $12.02 | $7.65 | ' |
ESH Hospitality Inc [Member] | ' | ' | ' |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ' | ' | ' |
Outstanding RSAs/RSUs-Beginning Balance | 4,816,000 | 4,811,000 | 4,203,000 |
RSAs/RSUs granted | 185,000 | 1,349,000 | 1,064,000 |
RSAs/RSUs converted or accelerated | 2,802,000 | ' | ' |
RSAs/RSUs forfeited | -520,000 | -1,248,000 | -456,000 |
RSAs/RSUs redeemed | -96,000 | -96,000 | ' |
Outstanding RSAs/RSUs-Ending Balance | 1,583,000 | 4,816,000 | 4,811,000 |
Weighted-Average Outstanding Profit Units,Outstanding RSAs/RSUs Beginning Balance | $6.96 | $5.83 | $5.52 |
Vested RSAs/RSUs | ' | 1,532,000 | ' |
Weighted-Average Outstanding Profit Units,RSAs/RSUs granted | $17.75 | $9.47 | $6.90 |
Nonvested RSAs/RSUs | 1,583,000 | 3,284,000 | ' |
RSAs/RSUs converted or accelerated in 2013 | $6.67 | ' | ' |
Weighted-Average Outstanding Profit Units,RSAs/RSUs forfeited | $5.76 | $5.62 | $5.52 |
Weighted-Average Outstanding Profit UnitsRSAs/RSUs redeemed | $6.67 | $5.52 | ' |
Weighted-Average Outstanding RSAs/RSUs Ending Balance | $9.35 | $6.96 | $5.83 |
Vested RSAs/RSUs | ' | $5.79 | ' |
Nonvested RSAs/RSUs | $9.35 | $7.65 | ' |
Defined_Contribution_Benefit_P1
Defined Contribution Benefit Plan - Additional Information (Detail) (USD $) | 12 Months Ended | ||
Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | |
Defined Contribution Benefit Plans [Line Items] | ' | ' | ' |
Employer-matching contribution | 50.00% | ' | ' |
Employees contribution Percentage basis for Employer matching contribution | 6.00% | ' | ' |
Employees initial service period | '5 years | ' | ' |
Contributions of eligible employee pretax salary | 100.00% | ' | ' |
Annual Deferral limit | $17,500 | $17,000 | ' |
Amount of Employer contributions during period | 1,400,000 | 900,000 | 1,000,000 |
ESH Hospitality Inc [Member] | ' | ' | ' |
Defined Contribution Benefit Plans [Line Items] | ' | ' | ' |
Employer-matching contribution | 50.00% | ' | ' |
Employees contribution Percentage basis for Employer matching contribution | 6.00% | ' | ' |
Employees initial service period | '5 years | ' | ' |
Contributions of eligible employee pretax salary | 100.00% | ' | ' |
Annual Deferral limit | 17,500 | 17,000 | ' |
Amount of Employer contributions during period | $1,300,000 | $900,000 | $1,000,000 |
Related_Party_Transactions_Add
Related Party Transactions - Additional Information (Detail) (USD $) | 12 Months Ended | ||
Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | |
Related Party Transaction [Line Items] | ' | ' | ' |
Outstanding redeemable preferred stock | 21,202,000 | ' | ' |
Additional Investment Fund | $37,200,000 | $110,000,000 | ' |
Sponsors [Member] | ' | ' | ' |
Related Party Transaction [Line Items] | ' | ' | ' |
Outstanding redeemable preferred stock | 21,105 | ' | ' |
Sponsors [Member] | Paired Shares [Member] | ' | ' | ' |
Related Party Transaction [Line Items] | ' | ' | ' |
Shares issued to underwriting | 794,000 | ' | ' |
ESH Hospitality Inc [Member] | ' | ' | ' |
Related Party Transaction [Line Items] | ' | ' | ' |
Additional Investment Fund | 37,200,000 | 110,000,000 | ' |
Expenses from related party | 1,100,000 | ' | ' |
Outstanding net receivable | 25,800,000 | ' | ' |
Accrue interest outstanding | 5.00% | ' | ' |
Operating Lessees | 38,800,000 | ' | ' |
Straight-line rent receivable operating leases | 3,631,000 | ' | ' |
ESH Hospitality Inc [Member] | ESH Strategies [Member] | ' | ' | ' |
Related Party Transaction [Line Items] | ' | ' | ' |
Expenses from related party | $3,000,000 | $3,000,000 | $2,800,000 |
Percentage of trademark fee to revenues | 0.30% | ' | ' |
ESH Hospitality Inc [Member] | Sponsors [Member] | Paired Shares [Member] | ' | ' | ' |
Related Party Transaction [Line Items] | ' | ' | ' |
Shares issued to underwriting | 794,000 | ' | ' |
Subsequent_Events_Additional_I
Subsequent Events - Additional Information (Detail) (Subsequent Event [Member], USD $) | 0 Months Ended |
Feb. 26, 2014 | |
Subsequent Event [Line Items] | ' |
Date of dividend declared | 26-Feb-14 |
Pro rata distribution | $0.08 |
distribution rate Paired Share | $0.15 |
Date of dividend payable | 26-Mar-14 |
Date of dividend record | 12-Mar-14 |
ESH Hospitality Inc [Member] | ' |
Subsequent Event [Line Items] | ' |
Date of dividend declared | 26-Feb-14 |
Pro rata distribution | $0.08 |
distribution rate Paired Share | $0.15 |
Date of dividend payable | 26-Mar-14 |
Date of dividend record | 12-Mar-14 |
Schedule_III_Real_Estate_and_A
Schedule III - Real Estate and Accumulated Depreciation (Detail) (USD $) | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Jan. 03, 2011 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Jan. 03, 2011 |
In Thousands, unless otherwise specified | Newport News Oyster Point [Member] | Washington DC Reston [Member] | North Chesterfield Arboretum [Member] | Richmond I Sixty Four West Broad Street [Member] | Richmond W Broad Street Glenside South [Member] | Roanoke Airport [Member] | Washington DC Springfield [Member] | Washington DC Sterling [Member] | Washington DC Dulles Airport Sterling [Member] | Washington DC Tysons Corner [Member] | Virginia Beach Independence Blvd [Member] | Seattle Bellevue Downtown [Member] | Seattle Bellevue Factoria [Member] | Seattle Redmond [Member] | Seattle Bothell West [Member] | Seattle Bothell Canyon Park [Member] | Seattle Everett North [Member] | Seattle Everett Silverlake [Member] | Seattle Federal Way [Member] | Tacoma Fife [Member] | Seattle Kent Des Moines [Member] | Seattle Kent [Member] | Seattle Lynnwood [Member] | Seattle Mukilteo [Member] | Tacoma Puyallup [Member] | Seattle Renton [Member] | Seattle Northgate [Member] | Spokane Valley [Member] | Tacoma Hosmer [Member] | Tacoma South [Member] | Seattle Southcenter [Member] | Seattle Tukwila [Member] | Olympia Tumwater [Member] | Portland Vancouver [Member] | Appleton Fox Cities [Member] | Milwaukee Brookfield [Member] | Madison Junction Court [Member] | Madison Old Sauk Rd [Member] | Milwaukee Waukesha [Member] | Milwaukee Wauwatosa [Member] | Fremont Newark [Member] | Houston Westchase Westheimer [Member] | Houston Willowbrook [Member] | Houston Willowbrook HWY Two Four Nine [Member] | Dallas DFW Airport N [Member] | Dallas Irving [Member] | Dallas Las Colinas Carnaby St [Member] | Dallas Las Colinas Green Park Dr [Member] | Laredo Del Mar [Member] | Dallas Las Colinas Meadow Creek Dr [Member] | Dallas Lewisville [Member] | Lubbock Southwest [Member] | Dallas Mesquite [Member] | Dallas Plano [Member] | Dallas Plano Plano Parkway [Member] | Dallas Plano Parkway [Member] | Dallas Richardson [Member] | San Antonio Airport [Member] | San Antonio Colonnade [Member] | Houston The Woodlands [Member] | Houston Stafford [Member] | Waco Woodway [Member] | Houston NASA Bay Area Blvd [Member] | Salt Lake City Union Park [Member] | Salt Lake City Mid Valley [Member] | Salt Lake City Sugar House [Member] | Salt Lake City Sandy [Member] | Salt Lake City West Valley Center [Member] | Washington DC Alexandria Landmark [Member] | Washington DC Alexandria Eisenhower Ave [Member] | Washington DC Centreville Manassas [Member] | Washington DC Chantilly [Member] | Washington DC Chantilly Airport [Member] | Washington DC Chantilly Dulles South [Member] | Chesapeake Churchland Blvd [Member] | Chesapeake Crossways Blvd [Member] | Chesapeake Greenbrier Circle [Member] | Washington DC Fairfax [Member] | Washington DC Fairfax Fair Oaks [Member] | Washington DC Fairfax Fair Oaks [Member] | Washington DC Falls Church Merrifield [Member] | Richmond Innsbrook [Member] | Richmond Innsbrook [Member] | Hampton Coliseum [Member] | Washington DC Herndon Dulles [Member] | Lynchburg University Blvd [Member] | Newport News I Six Four Jefferson Avenue [Member] | Arlington [Member] | Arlington Six Flags [Member] | Austin Round Rock South [Member] | Austin Arboretum Capital of Texas Hwy [Member] | Austin Arboretum North [Member] | Austin Arboretum South [Member] | Austin Downtown Sixth St [Member] | Austin Downtown Town Lake [Member] | Austin Metro [Member] | Austin North Central [Member] | Austin Northwest Lakeline Mall [Member] | Austin Northwest Research Park [Member] | Austin Round Rock North [Member] | Austin Southwest [Member] | Austin West [Member] | Dallas Bedford [Member] | Corpus Christi Staples [Member] | Dallas Coit Road [Member] | Dallas Frankford Road [Member] | Dallas Greenville Avenue [Member] | Dallas Market Center [Member] | Dallas North Addison Tollway [Member] | Dallas North Park [Member] | El Paso Airport [Member] | El Paso West [Member] | Dallas Farmers Branch [Member] | Fort Worth City View [Member] | Fort Worth Fossil Creek [Member] | Fort Worth Fossil Creek [Member] | Fort Worth Medical Center [Member] | Fort Worth Southwest [Member] | Houston Galleria Uptown [Member] | Houston Galleria Westheimer [Member] | Houston Greenspoint [Member] | Houston Greenway Plaza [Member] | Houston Katy Freeway Energy Corridor [Member] | Houston Katy Frwy Beltway Eight [Member] | Houston Med Ctr Braeswood Blvd [Member] | Houston Med Ctr Reliant Pk Fannin St [Member] | Houston Med Ctr Reliant Pk La Concha Ln [Member] | Houston NASA Johnson Space Center [Member] | Houston Northwest [Member] | Houston Northwest [Member] | Houston Sugarland [Member] | Houston West Oaks [Member] | Houston Westchase Richmond [Member] | Philadelphia Horsham Welsh Rd [Member] | Philadelphia King of Prussia [Member] | Philadelphia Malvern Great Valley [Member] | Philadelphia Malvern Swedesford Rd [Member] | Pittsburgh Monroeville [Member] | Philadelphia Airport Bartram Ave [Member] | Philadelphia Airport Tinicum Blvd [Member] | Pittsburgh Airport [Member] | Wilkes Barre Hwy Three One Five [Member]. | Philadelphia Plymouth Meeting [Member] | Pittsburgh West Mifflin [Member] | Providence East Providence [Member] | Providence Airport [Member] | Providence Warwick [Member] | Providence West Warwick [Member] | Columbia Ft Jackson [Member] | Columbia West Interstate One Two Six [Member] | Columbia West Stoneridge Dr [Member] | Greenville Airport [Member] | Greenville Haywood Mall [Member] | Columbia Harbison [Member] | Charleston Mt Pleasant [Member] | Charleston Northwoods Blvd [Member] | Charleston Airport [Member] | Charleston North Charleston [Member] | Spartanburg Asheville Hwy [Member] | Nashville Brentwood [Member] | Nashville Brentwood South [Member] | Chattanooga Airport [Member] | Nashville Franklin Cool Springs [Member] | Knoxville Cedar Bluff [Member] | Knoxville West Hills [Member] | Memphis Airport [Member] | Memphis Apple Tree [Member] | Memphis Cordova [Member] | Memphis Mt Moriah [Member] | Memphis Poplar Avenue [Member] | Memphis Quail Hollow [Member] | Memphis Sycamore View [Member] | Memphis Wolfchase Galleria [Member] | Nashville Airport [Member] | Nashville Airport Briley Pkwy [Member] | Nashville Airport Elm Hill Pike [Member] | Nashville Airport Music City [Member] | Nashville Vanderbilt [Member] | Amarillo West [Member] | Cincinnati Blue Ash Kenwood Road [Member] | Cincinnati Blue Ash Reagan Highway [Member] | Cleveland Brooklyn [Member] | Columbus East [Member] | Columbus Easton [Member] | Columbus North [Member] | Columbus Polaris [Member] | Columbus Worthington [Member] | Akron Copley [Member] | Akron Copley [Member] | Dayton North [Member] | Dayton South [Member] | Columbus Dublin [Member] | Columbus Sawmill Rd [Member] | Columbus Tuttle [Member] | Dayton Fairborn [Member] | Cincinnati Fairfield [Member] | Findlay Tiffin Avenue [Member] | Toledo Holland [Member] | Toledo Maumee [Member] | Cleveland Middleburg Heights [Member] | Cleveland Airport North Olmsted [Member] | Cleveland North Olmsted Great Northern Mall [Member] | Cleveland Beachwood [Member] | Cleveland Beachwood [Member] | Cincinnati Sharonville [Member] | Cincinnati Springdale I Two Seven Five [Member] | Cincinnati Springdale Tri County Mall [Member] | Cleveland Westlake [Member] | Oklahoma City Airport [Member] | Oklahoma City Northwest [Member] | Oklahoma City NW Expressway [Member] | Tulsa Central [Member] | Tulsa Midtown [Member] | Portland Beaverton [Member] | Portland Beaverton Eider Court [Member] | Portland Hillsboro [Member] | Portland Gresham [Member] | Salem North [Member] | Eugene Springfield [Member] | Portland Tigard [Member] | Philadelphia Bensalem [Member] | Allentown Bethlehem [Member] | Pittsburgh Carnegie [Member] | Philadelphia Exton [Member] | Philadelphia Horsham Dresher Rd [Member] | Raleigh Northeast [Member] | Wilmington New Centre Drive [Member] | Winston Salem Hanes Mall Blvd [Member] | Winston Salem University Parkway [Member] | Omaha West [Member] | Nashua Manchester [Member] | Mt Olive Budd Lake [Member] | Philadelphia Cherry Hill [Member] | Meadowlands East Rutherford [Member] | Edison Raritan Center [Member] | Elizabeth Newark Airport [Member] | Somerset Franklin [Member] | Philadelphia Maple Shade [Member] | Philadelphia Mt Laurel Pacilli Place [Member] | Philadelphia Mt Laurel Crawford Place [Member] | Piscataway Rutgers University [Member] | Princeton West Windsor [Member] | Ramsey Upper Saddle River [Member] | Red Bank Middletown [Member] | Meadowlands Rutherford [Member] | Princeton South Brunswick [Member] | Secaucus Meadowlands [Member] | Secaucus New York City Area [Member] | Hanover Parsippany [Member] | Newark Woodbridge [Member] | Albuquerque Airport [Member] | Albuquerque Northeast [Member] | Albuquerque Rio Rancho [Member] | Albuquerque Rio Rancho Blvd [Member] | Las Vegas Boulder Highway [Member] | Las Vegas East Flamingo [Member] | Las Vegas Midtown [Member] | Las Vegas Valley View [Member] | Reno South Meadows [Member] | Albany SUNY [Member] | Buffalo Amherst [Member] | Long Island Bethpage [Member] | Syracuse Dewitt [Member] | White Plains Elmsford [Member] | Fishkill Route Nine [Member] | Fishkill Westage Center [Member] | Long Island Melville [Member] | Rochester Greece [Member] | Rochester Henrietta [Member] | New York City LaGuardia Airport [Member] | Cincinnati Blue Ash [Member] | St Louis Airport N Lindbergh Blvd [Member] | Kansas City Independence [Member] | Kansas City Airport Plaza Circle [Member] | Kansas City Airport Tiffany Springs [Member] | Kansas City Country Club Plaza [Member] | Kansas City Northeast Worlds of Fun [Member] | Kansas City South [Member] | St Louis Westport Central [Member] | St Louis Westport East Lackland Rd [Member] | Springfield South [Member] | St Louis Westport Craig Road [Member] | St Louis St Peters [Member] | Jackson East Beasley Road [Member] | Jackson North [Member] | Jackson Ridgeland [Member] | Billings West End [Member] | Great Falls Missouri River [Member] | Asheville Tunnel Rd [Member] | Raleigh Cary Harrison Ave [Member] | Raleigh Cary Regency Parkway North [Member] | Raleigh Cary Regency Parkway South [Member] | Charlotte Airport [Member] | Charlotte Pineville Park Rd [Member] | Charlotte Pineville Pineville Matthews Rd [Member] | Charlotte Tyvola Rd [Member] | Charlotte Tyvola Rd Executive Park [Member] | Charlotte University Place [Member] | Charlotte University Place E McCullough Dr [Member] | Durham Research Triangle Park [Member] | Durham Research Triangle Park [Member] | Durham Research Triangle Park [Member] | Durham Rtp Miami Blvd North [Member] | Durham RTP Miami Blvd South [Member] | Durham University [Member] | Durham University Ivy Creek Blvd [Member] | Fayetteville Cross Creek Mall [Member] | Fayetteville Owen Dr [Member] | Greensboro Airport [Member] | Greensboro Wendover Ave [Member] | Greensboro Wendover Ave Big Tree Way [Member] | Jacksonville Camp Lejeune [Member] | Raleigh RDU Airport [Member] | Raleigh Crabtree Valley [Member] | Raleigh North Raleigh [Member] | Raleigh North Raleigh [Member] | Raleigh North Raleigh [Member] | Washington DC Gaithersburg North [Member] | Washington DC Gaithersburg South [Member] | Washington DC Germantown [Member] | Washington DC Germantown [Member] | Baltimore Glen Burnie [Member] | Columbia Laurel Ft Meade [Member] | Washington Dc Landover [Member] | Lexington Park Pax River [Member] | Baltimore BWI Airport One [Member] | Baltimore BWl Airport [Member] | Washington DC Rockville [Member] | Baltimore Timonium [Member] | Portland Scarborough [Member] | Detroit Ann Arbor Briarwood Mall [Member] | Detroit Ann Arbor University South [Member] | Auburn Hills University Drive [Member] | Detroit Auburn Hills Featherstone Rd [Member] | Detroit Auburn Hills I Seven Five [Member] | Detroit Canton [Member] | Detroit Dearborn [Member] | Detroit Farmington Hills [Member] | Grand Rapids Kentwood [Member] | Detroit Livonia [Member] | Detroit Madison Heights [Member] | Detroit Novi Haggerty Road [Member] | Detroit Novi Orchard Hill Place [Member] | Detroit Metropolitan Airport [Member] | Detroit Roseville [Member] | Detroit Southfield I Six Nine Six [Member] | Detroit Southfield Northwestern Hwy [Member] | Detroit Sterling Heights [Member] | Detroit Warren [Member] | Minneapolis Bloomington [Member] | Minneapolis Brooklyn Center [Member] | Minneapolis Airport Eagan [Member] | Minneapolis Airport Eagan [Member] | Minneapolis Eden Prairie Technology Drive [Member] | Minneapolis Eden Prairie Valley View R [Member] | Minneapolis Maple Grove [Member] | Rochester North [Member] | Rochester South [Member] | Minneapolis Woodbury [Member] | St Louis Airport Central [Member] | Columbia Stadium Blvd [Member] | St Louis Earth City [Member] | St Louis Airport Chapel Ridge Road [Member] | South Bend Mishawaka North [Member] | South Bend Mishawaka South [Member] | Kansas City Lenexa Eighty Seventh St [Member] | Kansas City Lenexa Ninety Fifth St [Member] | Kansas City Shawnee Mission [Member] | Kansas City Overland Park Metcalf Ave [Member] | Kansas City Overland Park Nall Ave [Member] | Kansas City Overland Park Quivira Rd [Member] | Wichita East [Member] | Cincinnati Covington [Member] | Cincinnati Florence [Member] | Cincinnati Florence [Member] | Lexington Nicholasville Road [Member] | Lexington Patchen Village [Member] | Lexington Tates Creek [Member] | Louisville Alliant Avenue [Member] | Louisville Dutchman [Member] | Louisville Hurstbourne [Member] | Louisville St Matthews [Member] | Baton Rouge Citiplace [Member] | Baton Rouge Sherwood Forest [Member] | Shreveport Bossier City [Member] | New Orleans Kenner [Member] | Lafayette Airport [Member] | New Orleans Metairie [Member] | Lake Charles [Member] | Boston Braintree [Member] | Boston Burlington [Member] | Boston Danvers [Member] | Boston Marlborough [Member] | Foxboro Norton[Member] | Boston Peabody [Member] | Boston-Tewksbury [Member] | Boston Waltham [Member] | Boston Waltham One [Member] | Boston Westborough Computer Dr [ Member] | Boston Westborough Connector Road [Member] | Boston Westborough East Main Street [Member] | Boston Woburn [Member] | Annapolis Admiral Cochrane Drive [Member] | Annapolis Womack Drive [Member] | Baltimore Bel Air Aberdeen [Member] | Columbia Columbia One Zero Zero Parkway [Member] | Columbia Columbia Corporate Park [Member] | Columbia Gateway Drive [Member] | Frederick Westview Dr [Member] | Boise Airport [Member] | Chicago Midway [Member] | Bloomington Normal [Member] | Chicago Buffalo Grove Deerfield [Member] | Chicago Burr Ridge [Member] | Champaign Urbana [Member] | Chicago Darien [Member] | Chicago O'Hare North [Member] | Chicago O'Hare South [Member] | Chicago Downers Grove [Member] | Chicago Elmhurst O'Hare [Member] | Chicago Gurnee [Member] | Chicago Hanover Park [Member] | Chicago Hillside [Member] | Chicago Itasca [Member] | Chicago Lansing [Member] | Chicago Lisle [Member] | Chicago Lombard Oak Brook [Member] | Chicago Lombard Yorktown Center [Member] | Chicago Naperville East [Member] | Chicago Naperville West [Member] | St Louis O'Fallon IL [Member] | Peoria North [Member] | RockfordI Nine Zero [Member] | Rockford State Street [Member] | Chicago Rolling Meadows [Member] | Chicago Romeoville Bollingbrook [Member] | Chicago Schaumburg [Member] | Chicago Schaumburg Convention Center [Member] | Chicago Woodfield Mall [Member] | Chicago Skokie [Member] | Chicago Vernon Hills Lake Forest [Member] | Chicago Vernon Hills Lincolnshire [Member] | Chicago Waukegan [Member] | Chicago Westmont Oak Brook [Member] | Evansville East [Member] | Fort Wayne North [Member] | Fort Wayne South [Member] | Indianapolis Airport [Member] | Indianapolis Airport W Southern Ave [Member] | Indianapolis Castleton [Member] | Indianapolis North Carmel [Member] | Indianapolis Northwest College Park [Member] | Indianapolis Northwest I Four Six Five [Member] | Indianapolis West Eighty Sixth St [Member] | Merrillville US Rte Three Zero [Member] | Orlando Southpark Equity Row [Member] | Orlando UCF Area [Member] | Orlando Universal Studios [Member] | Orlando Universal Studios [Member] | Pensacola University Mall [Member] | Fort Lauderdale Cypress Creek Park North [Member] | Tallahassee Killearn [Member] | Fort Lauderdale Tamarac [Member] | Tampa Airport Memorial Hwy [Member] | Tampa Airport - N Westshore Blvd [Member] | Tampa Airport Spruce Street [Member] | Tampa North USF Attractions [Member] | Tampa North Airport [Member] | West Palm Beach Northpoint Corporate Park [Member] | Atlanta Alpharetta Northpoint East [Member] | Atlanta Alpharetta Northpoint West [Member] | Atlanta Alpharetta Rock Mill Rd [Member] | Atlanta Clairmont [Member] | Atlanta Lenox [Member] | Atlanta Marietta Interstate N Pkwy [Member] | Atlanta Marietta Wildwood [Member] | Atlanta Perimeter [Member] | Atlanta Perimeter Crestline [Member] | Atlanta Perimeter Peachtree Dunwoody [Member] | Atlanta Vinings [Member] | Columbus Airport [Member] | Columbus Bradley Park [Member] | Atlanta Duluth [Member] | Atlanta Gwinnett Place [Member] | Atlanta Kennesaw Chastain Rd [Member] | Atlanta Kennesaw Town Center [Member] | Atlanta Lawrenceville [Member] | Macon North [Member] | Atlanta Marietta Canton Road [Member] | Atlanta Marietta Powers Ferry Rd [Member] | Atlanta Marietta Windy Hill [Member] | Atlanta Morrow [Member] | Atlanta Jimmy Carter Blvd [Member] | Atlanta Norcross [Member] | Atlanta Peachtree Corners [Member] | Atlanta Peachtree Corners One [Member] | Atlanta Riverdale [Member] | Savannah Midtown [Member] | Atlanta Cumberland Mall [Member] | Des Moines Urbandale [Member] | Des Moines West Des Moines [Member] | Norwalk Stamford [Member] | Shelton Fairfield County [Member] | Ottawa [Member] | St John's Downtown [Member] | Toronto Vaughan [Member] | Newark Christiana Wilmington [Member] | Orlando Altamonte Springs [Member] | Boca Raton Commerce [Member] | Tampa Brandon [Member] | St Petersburg Clearwater Airport [Member] | St Petersburg Clearwater [Member] | Fort Lauderdale Plantation [Member] | Daytona Beach International Speedway [Member] | Fort Lauderdale Deerfield Beach [Member] | Destin US Nine Eight Emerald Coast Pkwy [Member] | Fort Lauderdale Commercial Blvd [Member] | Fort Lauderdale Cruiseport Airport [Member] | Fort Lauderdale Cypress Creek Andrews Ave [Member] | Fort Lauderdale Cypress Creek NW Sixth Way [Member] | Fort Lauderdale Plantation [Member] | Gainesville I Seven Five [Member] | Jacksonville Baymeadows [Member] | Jacksonville Butler Blvd [Member] | Jacksonville Deerwood Park [Member] | Jacksonville Lenoir Avenue South [Member] | Jacksonville Riverwalk [Member] | Jacksonville Salisbury Rd Southpoint [Member] | Jacksonville Southside St Johns Towne Center [Member] | Orlando Lake Mary One Zero Three Six Greenwood Blvd [Member] | Orlando Lake Mary One Zero Four Zero Greenwood Blvd [Member] | Melbourne Airport [Member] | Miami Airport Blue Lagoon [Member] | Miami Airport Doral [Member] | Miami Airport Doral Eighty Seventh Avenue South [Member] | Miami Airport Doral Twenty Fifth Street [Member] | Miami Airport Miami Springs [Member] | Miami Brickell Port of Miami [Member] | Miami Coral Gables [Member] | Orlando Convention Center Six Four Four Three Westwood [Member] | Orlando Convention Center Pointe Orlando [Member] | Orlando Convention Center Westwood Blvd [Member] | Orlando Lake Buena Vista [Member] | Orlando Maitland One Seven Seven Six Pembrook Dr [Member] | Orlando Maitland Summit Tower Blvd [Member] | Orlando Maitland One Seven Six Zero Pembrook Dr [Member] | Orlando Southpark Commodity Circle [Member] | San Jose Airport [Member] | San Jose Downtown [Member] | San Jose Edenvale North [Member] | San Jose Edenvale South [Member] | San Francisco San Mateo SFO [Member] | San Rafael Francisco Blvd East [Member] | San Ramon Bishop Ranch East [Member] | San Ramon Bishop Ranch West [Member] | Santa Barbara Calle Real [Member] | Santa Rosa North [Member] | Santa Rosa South [Member] | Los Angeles Simi Valley [Member] | San Diego Sorrento Mesa [Member] | Los Angeles Valencia [Member] | Stockton March Lane [Member] | San Jose Sunnyvale [Member] | Temecula Wine Country [Member] | Los Angeles Torrance Del Amo Circle [Member] | Los Angeles Torrance [Member] | Los Angeles Torrance Harbor Gateway [Member] | Stockton Tracy [Member] | Union City Dyer St [Member] | Sacramento Vacaville [Member] | Sacramento West Sacramento [Member] | Los Angeles Woodland Hills [Member] | Orange County Yorba Linda [Member] | Denver Airport Aurora [Member] | Denver Aurora [Member] | Denver Aurora [Member] | Colorado Springs Airport [Member] | Colorado Springs West [Member] | Denver Tech Center North [Member] | Denver Tech Center South [Member] | Denver Tech Center South Inverness [Member] | Denver Cherry Creek [Member] | Denver Cherry Creek [Member] | Denver Tech Center Central [Member] | Denver Tech Center South Greenwood Village [Member] | Denver Lakewood South [Member] | Denver Lakewood West [Member] | Denver Park Meadows [Member] | Denver Thornton [Member] | Denver Westminster [Member] | Hartford Farmington [Member] | Hartford Manchester [Member] | Hartford Meriden [Member] | Los Angeles Chino Valley [Member] | Orange County Cypress [Member] | Dublin Hacienda Dr [Member] | Los Angeles LAX Airport El Segundo [Member] | Sacramento Elk Grove [Member] | Fairfield Napa Valley [Member] | Fremont Fremont Blvd South [Member] | Fremont Warm Springs [Member] | Fresno North [Member] | Fresno West [Member] | Los Angeles South [Member] | Los Angeles Glendale [Member] | Orange County Huntington Beach [Member] | Orange County Irvine Spectrum [Member] | Los Angeles La Mirada [Member] | Orange County Lake Forest [Member] | Livermore Airway Blvd [Member] | Los Angeles Long Beach Airport [Member] | Los Angeles LAX Airport [Member] | San Jose Milpitas [Member] | San Jose Milpitas McCarthy Ranch [Member] | Los Angeles Monrovia [Member] | San Jose Morgan Hill [Member] | San Jose Mountain View [Member] | Orange County John Wayne Airport [Member] | Los Angeles Northridge [Member] | Oakland Emeryville [Member] | San Diego Oceanside [Member] | Los Angeles Ontario Airport [Member] | Orange County Katella Ave [Member] | Palm Springs Airport [Member] | Pleasant Hill Buskirk Ave [Member] | Pleasanton Chabot Dr [Member] | Sacramento Point East Dr [Member] | Sacramento White Rock Rd [Member] | Richmond Hilltop Mall [Member] | Sacramento Roseville [Member] | Sacramento Arden Way [Member] | Sacramento Northgate [Member] | Sacramento South Natomas [Member] | San Francisco San Carlos [Member] | San Diego Hotel Circle [Member] | San Diego Mission Valley Stadium [Member] | San Diego Mission Valley [Member] | Los Angeles San Dimas [Member] | Anchorage Downtown [Member] | Anchorage Midtown [Member] | Fairbanks Old Airport Way [Member] | Juneau Shell Simmons Drive [Member] | Birmingham Inverness [Member] | Birmingham Perimeter Park South [Member] | Birmingham Wildwood [Member] | Huntsville US Space and Rocket Center [Member] | Mobile Spring Hill [Member] | Montgomery Carmichael Rd [Member] | Montgomery Eastern Blvd [Member] | Little Rock West [Member]. | Little Rock West Little Rock [Member] | Fayetteville Springdale [Member] | Phoenix Mesa [Member] | Phoenix Mesa [Member] | Phoenix Peoria [Member] | Phoenix Airport [Member] | Phoenix Airport E Oak St [Member] | Phoenix Biltmore [Member] | Phoenix Chandler [Member] | Phoenix Chandler E Chandler Blvd [Member] | Phoenix Deer Valley [Member] | Phoenix Metro Black Canyon Highway [Member] | Phoenix Metro Dunlap Ave [Member] | Phoenix Midtown [Member] | Phoenix West [Member] | Phoenix Scottsdale [Member] | Phoenix Scottsdale North [Member] | Phoenix Scottsdale Old Town [Member] | Phoenix Airport Tempe [Member] | Tucson Butterfield Drive [Member] | Tucson Grant Road [Member] | Oakland Alameda [Member] | Oakland Alameda Airport [Member] | San Jose Santa Clara [Member] | Orange County Anaheim Convention Center [Member] | Orange County Anaheim Hills [Member] | Los Angeles Arcadia [Member] | Bakersfield California Avenue [Member] | Bakersfield Chester Lane [Member] | San Francisco Belmont [Member] | Orange County Brea [Member] | Los Angeles Burbank Airport [Member] | San Diego Carlsbad Village by Sea [Member] | Los Angeles Carson [Member] | Minimum [Member] | Maximum [Member] | Corporate Segment [Member] | Assets Held under Capital Leases [Member] | Furniture and Fixtures and Equipment [Member] | Furniture and Fixtures and Equipment [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ESH Hospitality Inc [Member] | ||||
VIRGINIA | DISTRICT OF COLUMBIA | VIRGINIA | VIRGINIA | VIRGINIA | VIRGINIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | VIRGINIA | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WASHINGTON | WISCONSIN | WISCONSIN | WISCONSIN | WISCONSIN | WISCONSIN | WISCONSIN | CALIFORNIA | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | UTAH | UTAH | UTAH | UTAH | UTAH | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | VIRGINIA | VIRGINIA | VIRGINIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | VIRGINIA | VIRGINIA | VIRGINIA | VIRGINIA | VIRGINIA | VIRGINIA | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | TEXAS | PENNSYLVANIA | PENNSYLVANIA | PENNSYLVANIA | PENNSYLVANIA | PENNSYLVANIA | PENNSYLVANIA | PENNSYLVANIA | PENNSYLVANIA | PENNSYLVANIA | PENNSYLVANIA | PENNSYLVANIA | RHODE ISLAND | RHODE ISLAND | RHODE ISLAND | RHODE ISLAND | SOUTH CAROLINA | SOUTH CAROLINA | SOUTH CAROLINA | SOUTH CAROLINA | SOUTH CAROLINA | SOUTH CAROLINA | SOUTH CAROLINA | SOUTH CAROLINA | SOUTH CAROLINA | SOUTH CAROLINA | SOUTH CAROLINA | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TENNESSEE | TEXAS | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OHIO | OKLAHOMA | OKLAHOMA | OKLAHOMA | OKLAHOMA | OKLAHOMA | OREGON | OREGON | OREGON | OREGON | OREGON | OREGON | OREGON | PENNSYLVANIA | PENNSYLVANIA | PENNSYLVANIA | PENNSYLVANIA | PENNSYLVANIA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NEBRASKA | NEW HAMPSHIRE | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW JERSEY | NEW MEXICO | NEW MEXICO | NEW MEXICO | NEW MEXICO | NEVADA | NEVADA | NEVADA | NEVADA | NEVADA | NEW YORK | NEW YORK | NEW YORK | NEW YORK | NEW YORK | NEW YORK | NEW YORK | NEW YORK | NEW YORK | NEW YORK | NEW YORK | OHIO | MISSOURI | MISSOURI | MISSOURI | MISSOURI | MISSOURI | MISSOURI | MISSOURI | MISSOURI | MISSOURI | MISSOURI | MISSOURI | MISSOURI | MISSISSIPPI | MISSISSIPPI | MISSISSIPPI | MONTANA | MONTANA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | NORTH CAROLINA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | DISTRICT OF COLUMBIA | MARYLAND | MARYLAND | DISTRICT OF COLUMBIA | MARYLAND | MARYLAND | MARYLAND | DISTRICT OF COLUMBIA | MAINE | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MICHIGAN | MINNESOTA | MINNESOTA | MINNESOTA | MINNESOTA | MINNESOTA | MINNESOTA | MINNESOTA | MINNESOTA | MINNESOTA | MINNESOTA | MISSOURI | MISSOURI | MISSOURI | MISSOURI | INDIANA | INDIANA | KANSAS | KANSAS | KANSAS | KANSAS | KANSAS | KANSAS | KANSAS | KENTUCKY | KENTUCKY | KENTUCKY | KENTUCKY | KENTUCKY | KENTUCKY | KENTUCKY | KENTUCKY | KENTUCKY | KENTUCKY | LOUISIANA | LOUISIANA | LOUISIANA | LOUISIANA | LOUISIANA | LOUISIANA | LOUISIANA | MASSACHUSETTS | MASSACHUSETTS | MASSACHUSETTS | MASSACHUSETTS | MASSACHUSETTS | MASSACHUSETTS | MASSACHUSETTS | MASSACHUSETTS | MASSACHUSETTS | MASSACHUSETTS | MASSACHUSETTS | MASSACHUSETTS | MASSACHUSETTS | MARYLAND | MARYLAND | MARYLAND | MARYLAND | MARYLAND | MARYLAND | MARYLAND | IDAHO | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | ILLINOIS | INDIANA | INDIANA | INDIANA | INDIANA | INDIANA | INDIANA | INDIANA | INDIANA | INDIANA | INDIANA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | GEORGIA | IOWA | IOWA | CONNECTICUT | CONNECTICUT | Canada [Member] | Canada [Member] | Canada [Member] | DELAWARE | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | FLORIDA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | COLORADO | CONNECTICUT | CONNECTICUT | CONNECTICUT | CONNECTICUT | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | ALASKA | ALASKA | ALASKA | ALASKA | ALABAMA | ALABAMA | ALABAMA | ALABAMA | ALABAMA | ALABAMA | ALABAMA | ARKANSAS | ARKANSAS | ARKANSAS | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | ARIZONA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | CALIFORNIA | Fremont Newark [Member] | Fremont Newark [Member] | Minimum [Member] | Maximum [Member] | |||||||||||
CALIFORNIA | CALIFORNIA | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Land | $1,309,540 | ' | ' | ' | $688 | $5,766 | $1,368 | $1,008 | $660 | $844 | $3,417 | $1,375 | $4,709 | $3,716 | $1,769 | $3,672 | $2,697 | $6,206 | $1,236 | $2,266 | $1,175 | $4,008 | $761 | $814 | $869 | $923 | $1,829 | $1,894 | $994 | $1,714 | $1,214 | $626 | $734 | $1,162 | $1,005 | $1,056 | $1,428 | $1,122 | $1,129 | $2,579 | $1,197 | $1,332 | $1,311 | $1,732 | $7,370 | $646 | $836 | $329 | $698 | $539 | $1,220 | $875 | $513 | $844 | $564 | $571 | $708 | $735 | $649 | $776 | $1,014 | $1,443 | $865 | $455 | $389 | $553 | $516 | $1,236 | $1,961 | $2,166 | $977 | $1,183 | $3,627 | $5,147 | $1,542 | $2,655 | $1,402 | $1,166 | $647 | $1,171 | $807 | $1,799 | $936 | $4,167 | $4,389 | $1,069 | $1,999 | $1,049 | $1,159 | $1,259 | $982 | $1,155 | $814 | $676 | $734 | $1,080 | $1,059 | $1,915 | $3,043 | $677 | $1,711 | $601 | $1,028 | $604 | $4,628 | $549 | $540 | $1,246 | $555 | $891 | $581 | $748 | $493 | $581 | $951 | $918 | $511 | $724 | $695 | $600 | $1,811 | $1,102 | $890 | $729 | $381 | $603 | $2,040 | $304 | $998 | $1,311 | $544 | $535 | $499 | $306 | $1,882 | $330 | $286 | $1,815 | $2,871 | $1,772 | $78 | $1,731 | $1,654 | $1,610 | $806 | $852 | $1,111 | $885 | $1,632 | $1,104 | $1,563 | $1,245 | $1,397 | $896 | $554 | $727 | $672 | $816 | $1,713 | $563 | $1,580 | $1,124 | $708 | $668 | $1,271 | $1,045 | $1,898 | $768 | $570 | $329 | $1,052 | $736 | $827 | $1,445 | $849 | $532 | $1,137 | $1,033 | $1,008 | $812 | $2,779 | $1,918 | $489 | $928 | $535 | $1,006 | $1,036 | $1,185 | $824 | $1,431 | $781 | $795 | $875 | $813 | $500 | $1,329 | $577 | $863 | $757 | $459 | $671 | $1,002 | $912 | $980 | $1,169 | $1,079 | $1,619 | $1,288 | $972 | $852 | $1,052 | $1,569 | $1,197 | $1,252 | $1,152 | $900 | $807 | $3,210 | $1,856 | $4,174 | $2,009 | $1,490 | $1,431 | $3,425 | $1,408 | $1,054 | $697 | $2,343 | $1,691 | $1,219 | $713 | $776 | $1,003 | $1,117 | $2,526 | $835 | $337 | $957 | $1,363 | $202 | $761 | $464 | $455 | $313 | $907 | $3,758 | $704 | $2,846 | $1,972 | $761 | $1,644 | $307 | $3,549 | $1,814 | $747 | $1,012 | $1,051 | $1,561 | $1,804 | $1,914 | $1,782 | $2,230 | $1,771 | $1,246 | $665 | $4,024 | $669 | $1,124 | $1,616 | $946 | $7,498 | $1,005 | $1,061 | $8,634 | $956 | $1,096 | $467 | $603 | $811 | $1,028 | $519 | $1,742 | $829 | $1,334 | $777 | $982 | $1,165 | $265 | $256 | $345 | $936 | $834 | $2,216 | $791 | $903 | $1,018 | $1,982 | $1,111 | $1,859 | $1,563 | $1,232 | $1,208 | $1,045 | $603 | $63 | $2,519 | $1,215 | $1,405 | $1,208 | $1,684 | $3,725 | $4,253 | $1,017 | $1,047 | $1,220 | $4,815 | $833 | $1,276 | $634 | $1,120 | $956 | $2,088 | $2,233 | $1,413 | $5,541 | $2,374 | $1,505 | $3,119 | $1,206 | $3,801 | $2,316 | $5,800 | $2,004 | $828 | $3,416 | $955 | $1,363 | $1,226 | $1,948 | $1,501 | $1,018 | $1,084 | $1,297 | $1,863 | $1,787 | $1,102 | $1,237 | $1,161 | $1,204 | $1,746 | $1,952 | $998 | $1,448 | $1,440 | $1,367 | $1,517 | $1,888 | $1,199 | $1,614 | $2,543 | $1,146 | $1,119 | $1,805 | $1,743 | $734 | $1,394 | $1,047 | $497 | $457 | $1,413 | $2,489 | $1,255 | $1,103 | $603 | $1,120 | $809 | $880 | $549 | $827 | $1,415 | $860 | $910 | $812 | $662 | $656 | $949 | $1,029 | $531 | $1,130 | $1,028 | $436 | $559 | $310 | $2,599 | $2,533 | $1,334 | $2,137 | $2,153 | $1,649 | $1,547 | $2,025 | $1,851 | $2,747 | $3,154 | $2,366 | $1,879 | $2,121 | $1,376 | $1,768 | $1,785 | $3,056 | $2,241 | $1,891 | $862 | $2,028 | $941 | $2,264 | $2,033 | $1,221 | $1,754 | $1,946 | $2,122 | $2,592 | $1,728 | $1,557 | $4,217 | $1,661 | $1,419 | $1,778 | $1,908 | $3,692 | $2,029 | $1,686 | $3,084 | $1,099 | $1,063 | $1,046 | $971 | $1,643 | $1,741 | $3,507 | $2,016 | $1,649 | $2,305 | $2,471 | $2,467 | $1,230 | $3,510 | $387 | $402 | $937 | $1,566 | $1,505 | $558 | $812 | $363 | $1,385 | $581 | $693 | $2,854 | $2,677 | $2,813 | $3,349 | $934 | $3,567 | $356 | $3,709 | $2,513 | $2,564 | $2,437 | $2,028 | $1,294 | $2,723 | $717 | $1,218 | $1,391 | $1,142 | $1,183 | $1,766 | $852 | $1,921 | $1,562 | $1,203 | $1,924 | $967 | $763 | $1,177 | $1,269 | $1,092 | $1,122 | $1,253 | $537 | $1,164 | $2,718 | $1,645 | $1,713 | $1,974 | $1,937 | $1,256 | $1,219 | $2,130 | $564 | $1,631 | $1,119 | $1,089 | $2,866 | $2,001 | $993 | $672 | $11,047 | $1,473 | $5,421 | $5,920 | $3,709 | $1,951 | $1,679 | $5,014 | $987 | $2,885 | $1,149 | $2,465 | $3,441 | $2,761 | $2,480 | $6,352 | $846 | $1,163 | $969 | $943 | $842 | $593 | $727 | $925 | $2,229 | $2,685 | $1,423 | $9,702 | $10,164 | $4,451 | $4,135 | $8,014 | $3,323 | $2,866 | $2,472 | $3,326 | $2,767 | $4,137 | $2,103 | $3,577 | $2,133 | $3,483 | $8,118 | $6,480 | $5,087 | $5,359 | $7,369 | $3,129 | $3,721 | $3,098 | $3,301 | $3,053 | $1,592 | $3,088 | $6,441 | $9,414 | $2,299 | $6,051 | $1,489 | $5,953 | $3,761 | $4,625 | $2,344 | $2,907 | $809 | $1,292 | $5,452 | $3,443 | $1,645 | $2,415 | $2,706 | $2,134 | $3,338 | $2,365 | $1,714 | $2,941 | $1,619 | $1,856 | $2,392 | $1,767 | $2,338 | $1,939 | $1,578 | $1,874 | $2,779 | $1,080 | $1,002 | $687 | $1,288 | $5,543 | $3,377 | $9,922 | $941 | $1,490 | $2,928 | $5,114 | $1,988 | $1,231 | $3,977 | $4,689 | $4,499 | $7,355 | $3,681 | $5,530 | $2,553 | $5,626 | $4,770 | $6,602 | $6,844 | $3,884 | $4,283 | $6,657 | $6,881 | $5,167 | $3,927 | $4,271 | $1,639 | $3,976 | $1,955 | $3,786 | $3,039 | $1,313 | $1,301 | $2,232 | $1,125 | $888 | $932 | $1,460 | $4,233 | $6,893 | $6,978 | $5,371 | $4,736 | $723 | $2,600 | $2,978 | $2,979 | $359 | $1,737 | $385 | $770 | $1,185 | $1,045 | $600 | $1,630 | $1,708 | $1,460 | $1,098 | $1,305 | $1,229 | $1,764 | $1,623 | $1,191 | $1,130 | $1,745 | $945 | $1,378 | $2,071 | $1,195 | $1,951 | $1,655 | $1,476 | $1,605 | $1,228 | $1,133 | $1,780 | $5,165 | $3,197 | $5,036 | $4,439 | $4,779 | $4,577 | $1,186 | $1,002 | $2,910 | $5,199 | $6,120 | $4,783 | $5,430 | $1,002 | $2,910 | ' | ' | ' | ' | $1,309,540 | ' | ' | ' |
Building | 2,651,347 | ' | ' | ' | 2,950 | 7,250 | 3,745 | 4,037 | 1,677 | 1,949 | 15,207 | 5,167 | 2,618 | 12,425 | 6,115 | 9,062 | 8,912 | 16,067 | 5,978 | 7,932 | 6,615 | 9,000 | 4,918 | 4,397 | 3,865 | 3,724 | 5,408 | 8,893 | 3,934 | 5,924 | 8,655 | 2,848 | 3,436 | 6,871 | 4,129 | 4,724 | 5,495 | 5,671 | 3,042 | 5,647 | 2,790 | 2,506 | 3,215 | 5,151 | 6,048 | 6,571 | 4,187 | 3,432 | 1,510 | 1,701 | 3,061 | 2,338 | 2,959 | 3,605 | 1,020 | 4,931 | 2,442 | 4,386 | 1,999 | 3,662 | 5,535 | 4,710 | 5,060 | 5,700 | 1,774 | 4,053 | 5,301 | 4,122 | 3,716 | 7,029 | 3,949 | 3,592 | 10,696 | 14,424 | 4,922 | 3,015 | 3,390 | 5,159 | 2,762 | 4,773 | 5,349 | 3,734 | 5,713 | 4,053 | 6,653 | 1,991 | 2,496 | 2,120 | 5,808 | 4,899 | 2,655 | 871 | 4,330 | 3,755 | 4,455 | 5,322 | 2,857 | 12,925 | 11,933 | 1,768 | ' | 2,842 | 5,422 | 3,676 | 3,811 | 1,667 | 2,600 | 5,337 | 1,430 | 1,301 | 3,125 | 4,625 | 1,268 | 3,317 | 6,206 | 3,271 | 1,451 | 2,888 | 3,944 | 2,253 | 3,954 | 3,734 | 9,696 | 9,020 | 840 | 8,266 | 5,507 | 2,701 | 10,111 | 7,833 | 5,470 | 4,068 | 4,878 | 2,264 | 5,904 | 2,247 | 3,074 | 2,708 | 7,293 | 2,699 | 4,384 | 10,487 | 7,808 | 9,057 | 6,583 | 3,670 | 7,505 | 7,893 | 6,713 | 2,403 | 4,097 | 5,104 | 4,865 | 2,918 | 1,437 | 3,464 | 1,082 | 3,607 | 5,571 | 2,087 | 5,652 | 4,483 | 1,721 | 1,588 | 3,746 | 3,840 | 3,263 | 3,224 | 1,826 | 1,900 | ' | 1,937 | 1,670 | 4,416 | 3,071 | 1,939 | 5,177 | 3,649 | 1,455 | 1,543 | 2,379 | 9,993 | 3,478 | 2,223 | 651 | 3,280 | ' | 4,416 | 1,251 | 5,351 | 1,115 | 240 | 1,080 | 3,567 | 1,899 | 1,294 | 460 | 3,396 | 2,848 | 1,293 | 2,596 | 2,986 | 740 | 727 | 909 | 563 | ' | 2,514 | 932 | 1,843 | ' | 1,329 | 1,835 | 3,553 | 2,983 | 4,798 | 2,461 | 4,410 | 5,825 | 8,101 | 2,822 | 2,141 | 2,879 | 4,456 | 6,689 | 3,922 | 6,689 | 2,198 | 5,111 | 2,471 | 3,123 | 2,573 | 1,531 | 2,601 | 1,771 | 3,898 | 2,660 | 6,141 | 8,976 | 11,175 | 4,096 | 2,987 | 4,318 | 2,632 | 6,348 | 2,042 | 5,013 | 2,652 | 4,661 | 3,728 | 13,946 | 20,368 | 6,181 | 9,316 | 2,314 | 1,233 | 4,453 | 5,734 | ' | 3,649 | 3,495 | 7,604 | 4,821 | 6,462 | 5,464 | 7,727 | 4,692 | 12,986 | 6,316 | 5,653 | 10,315 | 4,662 | 7,451 | 14,468 | 697 | 1,583 | 2,387 | 992 | 3,292 | 5,114 | 1,538 | ' | 2,112 | 2,692 | 3,170 | 220 | 3,797 | 3,884 | 3,381 | 3,103 | 3,915 | 5,105 | 2,559 | 1,353 | 4,357 | 4,505 | 636 | 3,250 | 3,965 | 727 | ' | 2,903 | ' | 1,556 | 984 | 351 | 2,397 | 2,370 | 3,006 | 3,947 | 9,586 | 7,164 | 1,618 | ' | 1,866 | 10,609 | 3,939 | 2,350 | 1,414 | 4,043 | 2,771 | 3,973 | 4,128 | 4,673 | 2,269 | 9,428 | 5,910 | 5,378 | 5,140 | 5,663 | 8,515 | 9,696 | 6,358 | 4,601 | ' | 1,139 | 588 | 3,584 | ' | ' | 2,051 | 570 | 1,644 | ' | ' | 1,620 | 421 | 2,462 | 2,742 | ' | ' | 1,550 | ' | 3,092 | 2,491 | 2,133 | 2,331 | 2,289 | 3,658 | 560 | 1,797 | 1,439 | 2,559 | 1,010 | 2,511 | 721 | ' | 1,929 | 1,146 | 1,161 | ' | 2,489 | 4,652 | 2,291 | 959 | 1,375 | 5,352 | 1,850 | 2,575 | 4,119 | ' | 1,692 | 2,628 | 2,540 | 439 | ' | 5,875 | 2,802 | 4,480 | 6,843 | 2,212 | 5,559 | 1,784 | 9,110 | 6,944 | 5,659 | 3,464 | 4,729 | 5,178 | 4,378 | 6,620 | 7,411 | 2,788 | 1,519 | 2,763 | 4,426 | 5,919 | 4,684 | 5,344 | 6,287 | 10,874 | 5,038 | 5,522 | 1,647 | 2,261 | 3,404 | 4,986 | 4,406 | 4,043 | 4,286 | 3,737 | 1,434 | 3,321 | 2,769 | 2,759 | 1,081 | 1,134 | 2,764 | 2,399 | 2,176 | 1,060 | 3,367 | 4,231 | 2,386 | 2,897 | 3,528 | 1,989 | 293 | 640 | 3,612 | 703 | 1,190 | 2,501 | 8,355 | 4,030 | 1,053 | 680 | 587 | 2,295 | 1,755 | 3,992 | ' | 1,103 | 2,108 | 851 | 945 | 4,782 | 2,330 | 3,923 | 432 | ' | 2,874 | 3,190 | 4,059 | 2,828 | 1,769 | 3,054 | 1,342 | 3,918 | 3,066 | 845 | 2,236 | 3,326 | 591 | 1,673 | 1,101 | 3,284 | 4,086 | 3,023 | 2,881 | 3,398 | 1,581 | 2,928 | 5,785 | 4,566 | 5,083 | 1,252 | 3,234 | 1,560 | 2,213 | 1,871 | 4,151 | 611 | 1,891 | 2,192 | 2,276 | 890 | ' | ' | 2,509 | ' | 5,079 | 2,038 | 2,684 | 2,742 | 12,533 | 11,314 | 34,014 | 9,636 | 16,011 | 7,617 | ' | 3,219 | 3,540 | 3,062 | 2,926 | 3,117 | 3,972 | 3,421 | 2,528 | 997 | 7,008 | 2,685 | 751 | 2,252 | 6,416 | 2,662 | 1,057 | 3,910 | 1,862 | 3,693 | 720 | 2,679 | ' | ' | 4,160 | 4,910 | 4,188 | 7,542 | 5,307 | 3,657 | 7,312 | 7,211 | 2,071 | 3,097 | 1,466 | ' | 807 | ' | 1,347 | 2,051 | 5,912 | 6,070 | 3,649 | 3,832 | 6,704 | 13,822 | 5,226 | 2,886 | 8,709 | 6,086 | 4,998 | 7,175 | 6,020 | ' | 3,558 | 5,019 | 8,153 | 4,361 | 6,296 | 4,747 | 3,434 | 6,359 | 3,179 | 3,395 | 7,561 | 2,020 | 917 | 2,958 | 6,047 | 1,870 | 1,325 | 649 | 978 | 1,340 | 2,410 | 2,713 | 1,286 | 2,278 | 3,348 | 1,031 | 3,467 | 1,238 | 4,683 | 6,003 | 6,723 | 6,207 | 3,297 | 4,484 | 4,243 | 5,598 | 2,290 | 6,066 | 5,364 | 1,271 | 6,753 | 1,867 | 3,909 | 5,746 | 5,131 | 5,703 | 2,557 | 2,182 | 3,576 | 6,872 | 7,879 | 4,064 | 7,392 | 4,929 | 2,018 | 4,458 | 10,663 | 5,391 | 9,132 | 5,999 | 6,138 | 5,704 | 3,506 | 7,754 | 5,910 | 577 | 2,717 | 4,124 | 5,233 | 2,349 | 2,359 | 823 | 5,299 | 9,935 | 1,797 | 5,639 | 991 | 8,791 | 20,740 | 12,016 | 12,135 | 688 | 3,218 | 1,890 | 5,385 | 7,479 | ' | 4,231 | 2,916 | 1,931 | ' | 2,347 | 2,589 | 3,741 | 408 | 1,109 | 1,372 | 2,983 | 3,307 | 2,092 | 1,610 | ' | 3,918 | ' | 3,691 | 4,266 | 2,564 | 3,249 | 1,098 | 5,364 | 9,134 | 3,067 | 2,681 | 3,574 | 2,040 | 3,647 | 2,153 | 4,514 | 7,236 | 4,778 | 9,690 | 7,618 | 2,173 | 4,514 | 7,236 | ' | ' | ' | ' | 2,651,347 | ' | ' | ' |
FF&E | 49,093 | ' | ' | ' | 44 | 795 | 45 | 55 | 39 | 35 | 134 | 39 | 707 | 49 | 43 | 55 | 55 | 71 | 64 | 57 | 38 | 54 | 38 | 38 | 43 | 43 | 41 | 84 | 43 | 62 | 86 | 38 | 46 | 40 | 35 | 38 | 70 | 42 | 39 | 49 | 39 | 46 | 44 | 44 | 101 | 43 | 48 | 38 | 130 | 45 | 51 | 98 | 63 | 84 | 38 | 76 | 50 | 90 | 45 | 118 | 144 | 53 | 52 | 55 | 35 | 47 | 45 | 47 | 58 | 39 | 45 | 43 | 44 | 60 | 105 | 511 | 40 | 46 | 57 | 47 | 109 | 49 | 61 | 693 | 910 | 45 | 501 | 97 | 150 | 94 | 34 | 43 | 57 | 96 | 43 | 56 | 44 | 50 | 58 | 53 | 58 | 75 | 59 | 50 | 84 | 49 | 53 | 47 | 42 | 131 | 42 | 71 | 39 | 50 | 55 | 34 | 38 | 43 | 50 | 43 | 39 | 46 | 66 | 45 | 39 | 46 | 549 | 44 | 122 | 53 | 60 | 44 | 50 | 48 | 549 | 48 | 38 | 68 | 58 | 44 | 40 | 42 | 52 | 57 | 53 | 108 | 120 | 95 | 70 | 116 | 69 | 66 | 44 | 43 | 33 | 40 | 33 | 59 | 39 | 35 | 49 | 46 | 40 | 33 | 44 | 44 | 46 | 36 | 29 | 66 | 29 | 34 | 45 | 60 | 42 | 50 | 75 | 42 | 39 | 33 | 56 | 78 | 45 | 50 | 28 | 42 | 29 | 50 | 43 | 61 | 36 | 44 | 35 | 49 | 29 | 38 | 28 | 50 | 34 | 28 | 77 | 45 | 34 | 33 | 45 | 41 | 76 | 59 | 46 | 45 | 28 | 36 | 37 | 47 | 43 | 43 | 35 | 50 | 44 | 63 | 38 | 42 | 41 | 48 | 38 | 96 | 41 | 44 | 49 | 40 | 39 | 40 | 44 | 39 | 58 | 103 | 32 | 61 | 48 | 119 | 63 | 43 | 58 | 31 | 62 | 45 | 64 | 52 | 49 | 50 | 122 | 73 | 60 | 61 | 47 | 42 | 38 | 51 | 41 | 56 | 45 | 64 | 84 | 47 | 43 | 44 | 43 | 74 | 47 | 111 | 73 | 45 | 45 | 84 | 46 | 44 | 39 | 40 | 52 | 46 | 46 | 44 | 48 | 53 | 40 | 33 | 44 | 49 | 40 | 33 | 97 | 70 | 38 | 33 | 44 | 53 | 67 | 60 | 52 | 54 | 19 | 44 | 35 | 292 | 33 | 42 | 54 | 107 | 43 | 57 | 56 | 43 | 56 | 33 | 46 | 38 | 43 | 493 | 34 | 38 | 43 | 42 | 59 | 44 | 698 | 132 | 112 | 39 | 48 | 1,003 | 43 | 64 | 39 | 52 | 41 | 42 | 59 | 75 | 47 | 59 | 77 | 41 | 38 | 42 | 43 | 44 | 78 | 83 | 71 | 84 | 58 | 42 | 37 | 39 | 38 | 51 | 60 | 36 | 39 | 38 | 48 | 50 | 43 | 57 | 91 | 34 | 33 | 62 | 34 | 47 | 12 | 49 | 61 | 45 | 43 | 35 | 38 | 33 | 37 | 45 | 25 | 29 | 48 | 45 | 30 | 26 | 66 | 43 | 41 | 79 | 38 | 41 | 39 | 90 | 58 | 38 | 48 | 98 | 110 | 58 | 58 | 72 | 48 | 57 | 81 | 48 | 52 | 131 | 110 | 38 | 81 | 42 | 41 | 39 | 130 | 61 | 44 | 43 | 35 | 42 | 44 | 71 | 53 | 42 | 37 | 38 | 49 | 46 | 44 | 42 | 59 | 58 | 48 | 44 | 34 | 63 | 38 | 34 | 44 | 38 | 98 | 49 | 43 | 65 | 60 | 66 | 41 | 52 | 34 | 34 | 37 | 39 | 77 | 40 | 29 | 28 | 66 | 40 | 39 | 49 | 23 | 66 | 52 | 38 | 65 | 29 | 712 | 69 | 64 | 102 | 37 | 490 | 49 | 42 | 58 | 40 | 40 | 42 | 72 | 40 | 45 | 46 | 44 | 57 | 40 | 45 | 61 | 48 | 38 | 38 | 43 | 46 | 40 | 58 | 41 | 41 | 61 | 44 | 19 | 291 | 46 | 66 | 45 | 41 | 39 | 64 | 60 | ' | ' | ' | 61 | 25 | 56 | 696 | 39 | 489 | 492 | 45 | 38 | 96 | 54 | 71 | 41 | 62 | 61 | 44 | 48 | 63 | 66 | 47 | 52 | 52 | 47 | 19 | 25 | 53 | 70 | 1,131 | 92 | 125 | 71 | 85 | 76 | 68 | 58 | 43 | 30 | 74 | 65 | 41 | 64 | 75 | 53 | 56 | 83 | 50 | 378 | 59 | 55 | 41 | 46 | 41 | 113 | 49 | 20 | 55 | 50 | 79 | 78 | 43 | 49 | 96 | 51 | 76 | 134 | 69 | 106 | 43 | 48 | 65 | 43 | 41 | 49 | 46 | 46 | 42 | 40 | 51 | 110 | 43 | 46 | 78 | 46 | 49 | 65 | 67 | 81 | 108 | 59 | 52 | 68 | 89 | 135 | 56 | 58 | 43 | 42 | 51 | 55 | 38 | 54 | 39 | 43 | 44 | 47 | 56 | 51 | 57 | 57 | 36 | 47 | 98 | 163 | 117 | 43 | 46 | 74 | 98 | 44 | 55 | 45 | 47 | 51 | 45 | 45 | 44 | 51 | 49 | 68 | 85 | 49 | 42 | 137 | 240 | 98 | 132 | 33 | 53 | 33 | 39 | 41 | 35 | 44 | 46 | 39 | 55 | 38 | 44 | 38 | 38 | 57 | 50 | 39 | 49 | 39 | 49 | 44 | 59 | 44 | 46 | 43 | 43 | 46 | 39 | 43 | 57 | 55 | 64 | 73 | 98 | 45 | 43 | 142 | 103 | 50 | 106 | 96 | 138 | 142 | 103 | ' | 544 | ' | ' | 48,549 | ' | ' | ' |
Land | 39,541 | ' | ' | ' | 22 | 147 | 24 | 49 | 64 | 30 | 54 | 59 | 127 | 68 | 66 | 62 | 41 | 43 | 47 | 78 | 46 | 46 | 67 | 64 | 16 | 40 | 44 | 44 | 7 | 53 | 64 | 9 | 8 | 128 | 77 | 43 | 65 | 62 | 73 | 50 | 44 | 103 | 55 | 42 | 266 | 53 | 83 | 67 | 84 | 28 | 96 | 62 | 79 | 69 | 73 | 37 | 18 | 55 | 140 | 40 | 73 | 71 | 51 | 61 | 87 | 48 | 52 | 46 | 132 | 120 | 119 | 100 | 74 | 71 | 58 | 68 | -13 | 48 | 36 | 64 | 37 | 65 | 36 | 165 | 180 | 42 | 96 | 61 | 36 | 53 | 43 | 54 | 75 | 55 | 69 | 42 | 72 | 55 | 55 | 46 | 64 | 74 | 87 | 65 | 49 | 25 | 109 | 81 | 59 | 65 | 52 | 63 | 27 | 54 | 62 | 46 | 47 | 60 | -10 | 22 | 39 | 46 | 61 | 53 | 111 | 73 | ' | 72 | 108 | 141 | 58 | 112 | 34 | 15 | ' | 9 | 49 | 29 | 111 | 64 | 51 | 63 | 77 | 49 | 70 | 125 | 117 | 49 | 70 | 68 | 77 | 52 | 46 | 88 | 102 | 30 | 79 | 60 | 65 | 48 | 68 | 88 | 36 | 34 | 41 | 41 | 51 | 37 | 44 | 30 | 35 | 37 | 150 | 52 | 35 | 53 | 72 | 90 | 6 | 82 | 30 | 38 | 46 | 43 | 73 | 61 | 113 | 110 | 55 | 91 | 65 | 60 | 57 | 93 | 58 | 45 | 57 | 28 | 73 | 91 | 75 | 38 | 72 | 56 | 55 | 70 | 38 | 30 | 45 | 47 | -768 | 46 | 62 | 70 | 57 | 40 | 68 | 53 | 34 | 56 | 47 | 11 | 10 | 53 | 65 | 36 | 73 | 95 | 59 | 41 | 57 | 65 | 11 | 68 | 43 | 107 | 29 | 81 | 108 | 61 | 53 | 20 | 42 | 32 | 168 | 38 | 40 | 46 | 75 | 108 | 97 | 76 | 80 | 123 | 60 | 42 | 28 | 46 | 48 | 39 | 42 | 42 | 41 | 48 | 65 | 70 | 154 | 110 | 46 | 72 | 75 | 36 | 41 | 100 | 73 | 48 | 65 | 101 | 72 | 48 | 41 | 50 | 47 | 98 | 72 | 70 | 49 | 49 | 119 | 80 | 86 | 64 | 57 | 39 | 22 | 79 | 92 | 55 | 72 | 44 | 55 | -38 | 56 | 64 | 62 | 22 | 57 | 76 | 24 | 61 | 77 | 53 | 51 | 89 | 97 | 58 | 27 | 92 | 36 | 43 | 64 | 44 | 80 | 66 | 149 | 51 | 57 | 42 | 53 | 224 | 108 | 75 | 76 | 64 | 142 | 111 | 94 | 131 | 137 | 107 | 71 | 114 | 75 | 150 | 58 | 77 | 88 | 58 | 52 | 75 | 66 | 60 | 84 | 53 | 44 | 43 | 94 | 37 | 67 | 50 | 52 | 57 | 34 | 71 | 62 | 78 | 72 | 63 | 76 | 273 | -1,292 | 64 | 73 | 24 | 99 | 45 | 41 | 100 | 90 | 77 | 123 | 191 | 47 | 26 | 164 | -565 | 73 | 30 | 47 | 63 | 66 | 48 | 14 | 57 | 61 | 53 | 69 | 40 | 85 | 57 | 61 | 93 | 119 | 45 | 82 | 71 | 55 | 44 | 31 | 72 | 91 | 67 | 44 | 32 | 77 | 63 | 69 | 73 | 86 | 90 | 88 | 70 | 112 | 111 | 122 | 40 | 63 | 88 | 91 | 71 | 87 | 109 | 130 | 123 | 48 | 61 | 55 | 98 | 51 | 106 | 36 | 91 | 109 | 55 | 27 | 75 | 41 | 92 | 73 | 70 | 77 | -7 | 113 | 59 | 40 | 36 | 89 | 116 | 105 | 54 | 32 | 113 | 90 | 52 | 77 | 74 | 103 | 60 | 44 | 60 | 49 | 115 | 61 | 45 | 62 | 40 | 56 | 58 | 44 | 56 | 23 | 60 | 95 | 54 | 60 | 50 | 39 | 77 | 74 | 65 | 38 | 54 | -1 | 58 | 69 | 64 | 41 | 54 | 57 | 62 | -1,989 | 58 | 44 | 53 | 105 | 71 | 61 | 27 | 2 | 141 | 96 | 73 | 64 | 186 | 54 | 106 | 95 | 64 | 72 | 86 | 22 | 69 | 82 | 57 | 43 | 43 | 86 | 56 | 62 | 48 | 83 | 97 | 68 | 37 | 44 | 45 | 62 | 226 | 50 | 47 | 81 | 77 | 69 | 102 | 127 | 86 | 109 | 43 | 55 | 33 | 76 | 85 | 82 | 26 | 59 | 50 | 50 | 57 | 63 | 91 | 53 | 41 | 40 | 169 | 58 | 69 | 35 | 42 | 72 | 52 | 47 | 68 | 142 | 62 | 47 | 52 | 50 | 10 | 36 | 93 | 66 | 90 | 63 | 89 | 134 | 15 | 111 | 54 | 93 | 54 | 75 | 76 | 18 | 124 | 64 | 57 | 65 | 34 | 53 | 46 | 122 | 42 | 38 | 87 | 64 | 58 | 3 | 73 | 22 | 41 | 90 | 56 | 73 | 30 | 77 | 42 | 180 | 86 | 73 | 41 | 58 | 34 | 97 | 104 | 75 | 51 | 43 | 51 | 66 | 32 | 13 | 44 | 52 | 54 | 101 | 166 | 38 | 62 | 110 | 33 | 61 | 46 | 54 | 45 | 78 | 68 | 27 | 44 | 41 | 56 | 53 | 74 | 59 | 47 | 55 | 90 | 42 | 8 | 32 | 52 | 40 | 64 | 30 | 61 | 48 | 77 | 47 | 30 | 37 | 66 | 23 | 35 | 43 | 19 | 40 | 61 | 31 | 109 | 49 | 38 | 59 | 74 | 34 | 47 | 75 | 50 | 63 | 82 | 34 | 47 | ' | 90 | ' | ' | 39,451 | ' | ' | ' |
Building | 188,405 | ' | ' | ' | 280 | 286 | 96 | 99 | 1,202 | -8 | 413 | 342 | 6 | 431 | 308 | 310 | 574 | 369 | 366 | 536 | 424 | 166 | 470 | 470 | 46 | 291 | 412 | 263 | 17 | 314 | 501 | 88 | 40 | 323 | 539 | 471 | 392 | 523 | 52 | 203 | 32 | 25 | 83 | 79 | 987 | 645 | 708 | 314 | 29 | 26 | 42 | 241 | 187 | 46 | 361 | 115 | 42 | 180 | 30 | 118 | 52 | 193 | 69 | 378 | 82 | 39 | 226 | 510 | 258 | 315 | 333 | 285 | 253 | 595 | 376 | 346 | 496 | 437 | 44 | 132 | 9 | 517 | 404 | 409 | 361 | 122 | 28 | 48 | 7 | 32 | 56 | 800 | 86 | 405 | 454 | -12 | 756 | 244 | 298 | 47 | 290 | 403 | 399 | 59 | 469 | 91 | 41 | 66 | 101 | 354 | 125 | 33 | 68 | 164 | 182 | 93 | 27 | 208 | 79 | 272 | 153 | 90 | 310 | 427 | 446 | 417 | -1 | 555 | 422 | 826 | 23 | 889 | 150 | 59 | ' | 119 | 68 | 540 | 737 | 504 | 568 | 442 | 169 | 363 | 15 | 85 | 1,337 | 386 | 398 | 239 | 74 | 125 | 109 | 77 | 109 | 49 | 78 | 200 | 486 | 243 | 114 | 1,021 | 135 | 41 | 48 | 134 | 74 | 84 | 29 | 64 | 129 | 98 | 713 | 150 | 69 | 84 | ' | 121 | 63 | 29 | 34 | 321 | 87 | 66 | 32 | 50 | 48 | 241 | 86 | 481 | 238 | 62 | 74 | 150 | 203 | 117 | 89 | 30 | 84 | 61 | 65 | 74 | -100 | 75 | 123 | 26 | 85 | 139 | 87 | 108 | 108 | 109 | 80 | 103 | 163 | 230 | 72 | 594 | 308 | 497 | 171 | 42 | 64 | 571 | 266 | 132 | 503 | 501 | 742 | 84 | 59 | 80 | 26 | 117 | 350 | 397 | 156 | 925 | 594 | 751 | 412 | 238 | 39 | 180 | 591 | 438 | 525 | 540 | 602 | 453 | 651 | 1,042 | 773 | 867 | 84 | 103 | 66 | 149 | 149 | 196 | 71 | 209 | 125 | 659 | 380 | 204 | 537 | 751 | 92 | 380 | 193 | 535 | 260 | 460 | 56 | 209 | 144 | 155 | 98 | 259 | 130 | 232 | 154 | 146 | 11 | 150 | 134 | 39 | 88 | 14 | 24 | 41 | 64 | 33 | 80 | 74 | 681 | 461 | 242 | 372 | 427 | 407 | 475 | 19 | 79 | 23 | 122 | 134 | 306 | 30 | 189 | 458 | 59 | 73 | 390 | 304 | 105 | 10 | 119 | 323 | 152 | 354 | 185 | 325 | 431 | 319 | 320 | 260 | 324 | 259 | 530 | 302 | 428 | 157 | 91 | 35 | 140 | 340 | 460 | 68 | 86 | -108 | 126 | 22 | 66 | 473 | 45 | 38 | 188 | 138 | 76 | 87 | -227 | 103 | 95 | 174 | 341 | 353 | 272 | 76 | 83 | 38 | 313 | 63 | 164 | 117 | 90 | 57 | 26 | 472 | 96 | 164 | 256 | 26 | 356 | 38 | 62 | 46 | 85 | 168 | 127 | 249 | 60 | 243 | 107 | 272 | 408 | 113 | 48 | 409 | 62 | 391 | 231 | 402 | 712 | 111 | 573 | 387 | 450 | 322 | 249 | 569 | 598 | 303 | 164 | 412 | 367 | 330 | 2 | 423 | 769 | 681 | 390 | 102 | 503 | 74 | 240 | 633 | 139 | 418 | 357 | 164 | 919 | 378 | 19 | 424 | 370 | 73 | 326 | 400 | 585 | 39 | 687 | 558 | 171 | 238 | 94 | 445 | 226 | 436 | 381 | 189 | 402 | 481 | 291 | 541 | 113 | 605 | 92 | 59 | 265 | 222 | 92 | 216 | 47 | 105 | 269 | 216 | 380 | 147 | 246 | 441 | 640 | 196 | 1,088 | 69 | 497 | 148 | 405 | 346 | 432 | 20 | 69 | 52 | 64 | 338 | 215 | 83 | 75 | 70 | 145 | 64 | 94 | 102 | 134 | 50 | 55 | 127 | 99 | 264 | 83 | 22 | 201 | 288 | 241 | 146 | 184 | 112 | 49 | 33 | 155 | 272 | 111 | 56 | 138 | 740 | 815 | -1,821 | 140 | 215 | 319 | 151 | 530 | 303 | 523 | 296 | 43 | 78 | 466 | 1,201 | 102 | 627 | 157 | 76 | 412 | 79 | 95 | 71 | 113 | 34 | 468 | 1,439 | 203 | 308 | 229 | 42 | 803 | 1,016 | 605 | 540 | 1,680 | 653 | 563 | 297 | 754 | 665 | 799 | 89 | 139 | 276 | 174 | 704 | 725 | 432 | 468 | 498 | 309 | 395 | 527 | 524 | 264 | 334 | 469 | 409 | 459 | 306 | 562 | 467 | 549 | 633 | 520 | 284 | 573 | 159 | 20 | 569 | 373 | 67 | 115 | 356 | 98 | 60 | 358 | 65 | 97 | 99 | 259 | 516 | 105 | 400 | 268 | 127 | 73 | 217 | 63 | 503 | 408 | 365 | 590 | 402 | 655 | 108 | 159 | 451 | 461 | 493 | 64 | 545 | 355 | 313 | 644 | 359 | 515 | 184 | 545 | 582 | 547 | 688 | 630 | 226 | 435 | 531 | 402 | 431 | 356 | 620 | 634 | 364 | 413 | 561 | 147 | 324 | 250 | 263 | 265 | 406 | 385 | 445 | 804 | 448 | 644 | 499 | 609 | 625 | 462 | 538 | 43 | 65 | -98 | 143 | 194 | 27 | 288 | 74 | 60 | 245 | 94 | 96 | 53 | 445 | 79 | 98 | 78 | 115 | 92 | 109 | 55 | 243 | 123 | 266 | 76 | 479 | 197 | 39 | 90 | 546 | 487 | 396 | 556 | 558 | 508 | 535 | 259 | 348 | 774 | 619 | 351 | 324 | 259 | 348 | 298 | 2 | ' | ' | 188,105 | ' | ' | ' |
FF&E | 328,762 | ' | ' | ' | 307 | 547 | 345 | 183 | 370 | 259 | 628 | 617 | 140 | 756 | 280 | 636 | 736 | 718 | 525 | 865 | 679 | 476 | 604 | 645 | 146 | 487 | 656 | 506 | 87 | 778 | 682 | 100 | 140 | 587 | 681 | 494 | 696 | 739 | 286 | 392 | 258 | 207 | 332 | 321 | 1,247 | 1,019 | 1,000 | 238 | 360 | 137 | 264 | 316 | 281 | 292 | 607 | 258 | 209 | 367 | 193 | 244 | 366 | 276 | 280 | 658 | 281 | 254 | 250 | 783 | 417 | 514 | 657 | 694 | 458 | 908 | 591 | 128 | 650 | 643 | 252 | 260 | 175 | 662 | 636 | 586 | 550 | 361 | 100 | 273 | 368 | 296 | 245 | 804 | 316 | 667 | 590 | 687 | 1,014 | 466 | 809 | 285 | 477 | 721 | 862 | 349 | 764 | 223 | 192 | 277 | 282 | 355 | 302 | 248 | 238 | 380 | 306 | 260 | 234 | 279 | 198 | 167 | 258 | 176 | 731 | 580 | 811 | 576 | 1 | 723 | 764 | 1,245 | 245 | 307 | 184 | 218 | 1 | 153 | 225 | 731 | 932 | 600 | 706 | 605 | 599 | 855 | 267 | 189 | 854 | 548 | 641 | 367 | 266 | 257 | 259 | 288 | 178 | 242 | 203 | 260 | 669 | 544 | 343 | 722 | 162 | 200 | 256 | 274 | 258 | 169 | 186 | 294 | 279 | 198 | 287 | 245 | 262 | 250 | 351 | 260 | 118 | 186 | 296 | 542 | 289 | 248 | 184 | 315 | 207 | 375 | 261 | 867 | 228 | 225 | 230 | 282 | 213 | 416 | 206 | 202 | 257 | 155 | 249 | 206 | 178 | 265 | 355 | 312 | 317 | 335 | 260 | 259 | 196 | 190 | 268 | 303 | 335 | 281 | 263 | 887 | 616 | 734 | 371 | 139 | 229 | 890 | 466 | 354 | 643 | 620 | 928 | 214 | 217 | 217 | 165 | 218 | 602 | 575 | 296 | 965 | 904 | 835 | 565 | 183 | 424 | 308 | 775 | 635 | 640 | 708 | 798 | 791 | 789 | 1,242 | 927 | 1,090 | 241 | 182 | 215 | 267 | 300 | 365 | 292 | 452 | 161 | 883 | 785 | 458 | 727 | 941 | 223 | 561 | 568 | 816 | 743 | 820 | 296 | 349 | 171 | 264 | 298 | 513 | 199 | 260 | 227 | 303 | 241 | 244 | 255 | 246 | 276 | 194 | 154 | 194 | 201 | 195 | 250 | 206 | 802 | 630 | 283 | 572 | 606 | 636 | 602 | 170 | 254 | 191 | 167 | 375 | 570 | 286 | 580 | 556 | 146 | 232 | 622 | 204 | 250 | 186 | 266 | 492 | 298 | 507 | 309 | 465 | 580 | 419 | 630 | 397 | 544 | 261 | 915 | 779 | 655 | 355 | 265 | 207 | 304 | 295 | 755 | 211 | 232 | 245 | 287 | 126 | 344 | 686 | 169 | 234 | 304 | 255 | 281 | 276 | 115 | 441 | 294 | 448 | 309 | 531 | 393 | 182 | 207 | 196 | 657 | 391 | 182 | 268 | 221 | 298 | 237 | 273 | 130 | 347 | 261 | 386 | 606 | 226 | 236 | 216 | 229 | 249 | 169 | 229 | 242 | 298 | 153 | 224 | 619 | 214 | 148 | 541 | 325 | 715 | 181 | 580 | 998 | 293 | 992 | 480 | 851 | 542 | 362 | 1,080 | 872 | 512 | 219 | 821 | 806 | 469 | 228 | 576 | 1,023 | 865 | 518 | 262 | 693 | 228 | 495 | 730 | 195 | 595 | 566 | 353 | 1,086 | 672 | 196 | 568 | 629 | 283 | 592 | 537 | 985 | 313 | 842 | 693 | 233 | 572 | 238 | 727 | 252 | 568 | 610 | 379 | 574 | 913 | 653 | 898 | 189 | 960 | 242 | 199 | 247 | 317 | 438 | 318 | 204 | 271 | 386 | 322 | 627 | 309 | 147 | 859 | 736 | 199 | 942 | 170 | 186 | 579 | 794 | 484 | 541 | 124 | 235 | 224 | 239 | 556 | 257 | 264 | 246 | 301 | 418 | 293 | 262 | 190 | 263 | 242 | 97 | 231 | 277 | 222 | 307 | 149 | 126 | 345 | 286 | 281 | 298 | 130 | 207 | 79 | 147 | 521 | 273 | 246 | 256 | 997 | 988 | 63 | 3 | 62 | 691 | 278 | 693 | 544 | 588 | 466 | 231 | 192 | 566 | 291 | 228 | 740 | 332 | 291 | 546 | 238 | 377 | 334 | 258 | 193 | 702 | 407 | 475 | 522 | 313 | 231 | 1,090 | 346 | 706 | 863 | 748 | 705 | 686 | 624 | 1,310 | 778 | 1,272 | 180 | 346 | 552 | 360 | 992 | 999 | 632 | 737 | 828 | 496 | 635 | 900 | 506 | 441 | 649 | 561 | 826 | 601 | 525 | 902 | 648 | 973 | 646 | 596 | 519 | 772 | 306 | 354 | 882 | 553 | 97 | 342 | 345 | 210 | 219 | 754 | 175 | 285 | 156 | 454 | 785 | 265 | 630 | 197 | 406 | 274 | 525 | 279 | 659 | 694 | 697 | 879 | 573 | 903 | 318 | 482 | 853 | 562 | 566 | 160 | 799 | 647 | 588 | 885 | 648 | 591 | 489 | 664 | 789 | 871 | 1,144 | 822 | 458 | 869 | 702 | 621 | 661 | 599 | 659 | 644 | 593 | 607 | 762 | 210 | 624 | 558 | 585 | 553 | 564 | 823 | 755 | 1,179 | 576 | 1,050 | 584 | 771 | 1,235 | 761 | 770 | 250 | 359 | 274 | 247 | 193 | 180 | 599 | 220 | 238 | 250 | 345 | 400 | 201 | 524 | 391 | 373 | 226 | 388 | 296 | 464 | 183 | 504 | 170 | 277 | 272 | 709 | 340 | 184 | 280 | 703 | 792 | 497 | 768 | 558 | 788 | 699 | 509 | 509 | 919 | 807 | 564 | 436 | 509 | 509 | 15,833 | 3,503 | ' | ' | 309,426 | ' | ' | ' |
Land | 1,349,081 | ' | ' | ' | 710 | 5,913 | 1,392 | 1,057 | 724 | 874 | 3,471 | 1,434 | 4,836 | 3,784 | 1,835 | 3,734 | 2,738 | 6,249 | 1,283 | 2,344 | 1,221 | 4,054 | 828 | 878 | 885 | 963 | 1,873 | 1,938 | 1,001 | 1,767 | 1,278 | 635 | 742 | 1,290 | 1,082 | 1,099 | 1,493 | 1,184 | 1,202 | 2,629 | 1,241 | 1,435 | 1,366 | 1,774 | 7,636 | 699 | 919 | 396 | 782 | 567 | 1,316 | 937 | 592 | 913 | 637 | 608 | 726 | 790 | 789 | 816 | 1,087 | 1,514 | 916 | 516 | 476 | 601 | 568 | 1,282 | 2,093 | 2,286 | 1,096 | 1,283 | 3,701 | 5,218 | 1,600 | 2,723 | 1,389 | 1,214 | 683 | 1,235 | 844 | 1,864 | 972 | 4,332 | 4,569 | 1,111 | 2,095 | 1,110 | 1,195 | 1,312 | 1,025 | 1,209 | 889 | 731 | 803 | 1,122 | 1,131 | 1,970 | 3,098 | 723 | 1,775 | 675 | 1,115 | 669 | 4,677 | 574 | 649 | 1,327 | 614 | 956 | 633 | 811 | 520 | 635 | 1,013 | 964 | 558 | 784 | 685 | 622 | 1,850 | 1,148 | 951 | 782 | 492 | 676 | 2,040 | 376 | 1,106 | 1,452 | 602 | 647 | 533 | 321 | 1,882 | 339 | 335 | 1,844 | 2,982 | 1,836 | 129 | 1,794 | 1,731 | 1,659 | 876 | 977 | 1,228 | 934 | 1,702 | 1,172 | 1,640 | 1,297 | 1,443 | 984 | 656 | 757 | 751 | 876 | 1,778 | 611 | 1,648 | 1,212 | 744 | 702 | 1,312 | 1,086 | 1,949 | 805 | 614 | 359 | 1,087 | 773 | 977 | 1,497 | 884 | 585 | 1,209 | 1,123 | 1,014 | 894 | 2,809 | 1,956 | 535 | 971 | 608 | 1,067 | 1,149 | 1,295 | 879 | 1,522 | 846 | 855 | 932 | 906 | 558 | 1,374 | 634 | 891 | 830 | 550 | 746 | 1,040 | 984 | 1,036 | 1,224 | 1,149 | 1,657 | 1,318 | 1,017 | 899 | 284 | 1,615 | 1,259 | 1,322 | 1,209 | 940 | 875 | 3,263 | 1,890 | 4,230 | 2,056 | 1,501 | 1,441 | 3,478 | 1,473 | 1,090 | 770 | 2,438 | 1,750 | 1,260 | 770 | 841 | 1,014 | 1,185 | 2,569 | 942 | 366 | 1,038 | 1,471 | 263 | 814 | 484 | 497 | 345 | 1,075 | 3,796 | 744 | 2,892 | 2,047 | 869 | 1,741 | 383 | 3,629 | 1,937 | 807 | 1,054 | 1,079 | 1,607 | 1,852 | 1,953 | 1,824 | 2,272 | 1,812 | 1,294 | 730 | 4,094 | 823 | 1,234 | 1,662 | 1,018 | 7,573 | 1,041 | 1,102 | 8,734 | 1,029 | 1,144 | 532 | 704 | 883 | 1,076 | 560 | 1,792 | 876 | 1,432 | 849 | 1,052 | 1,214 | 314 | 375 | 425 | 1,022 | 898 | 2,273 | 830 | 925 | 1,097 | 2,074 | 1,166 | 1,931 | 1,607 | 1,287 | 1,170 | 1,101 | 667 | 125 | 2,541 | 1,272 | 1,481 | 1,232 | 1,745 | 3,802 | 4,306 | 1,068 | 1,136 | 1,317 | 4,873 | 860 | 1,368 | 670 | 1,163 | 1,020 | 2,132 | 2,313 | 1,479 | 5,690 | 2,425 | 1,562 | 3,161 | 1,259 | 4,025 | 2,424 | 5,875 | 2,080 | 892 | 3,558 | 1,066 | 1,457 | 1,357 | 2,085 | 1,608 | 1,089 | 1,198 | 1,372 | 2,013 | 1,845 | 1,179 | 1,325 | 1,219 | 1,256 | 1,821 | 2,018 | 1,058 | 1,532 | 1,493 | 1,411 | 1,560 | 1,982 | 1,236 | 1,681 | 2,593 | 1,198 | 1,176 | 1,839 | 1,814 | 796 | 1,472 | 1,119 | 560 | 533 | 1,686 | 1,197 | 1,319 | 1,176 | 627 | 1,219 | 854 | 921 | 649 | 917 | 1,492 | 983 | 1,101 | 859 | 688 | 820 | 384 | 1,102 | 561 | 1,177 | 1,091 | 502 | 607 | 324 | 2,656 | 2,594 | 1,387 | 2,206 | 2,193 | 1,734 | 1,604 | 2,086 | 1,944 | 2,866 | 3,199 | 2,448 | 1,950 | 2,176 | 1,420 | 1,799 | 1,857 | 3,147 | 2,308 | 1,935 | 894 | 2,105 | 1,004 | 2,333 | 2,106 | 1,307 | 1,844 | 2,034 | 2,192 | 2,704 | 1,839 | 1,679 | 4,257 | 1,724 | 1,507 | 1,869 | 1,979 | 3,779 | 2,138 | 1,816 | 3,207 | 1,147 | 1,124 | 1,101 | 1,069 | 1,694 | 1,847 | 3,543 | 2,107 | 1,758 | 2,360 | 2,498 | 2,542 | 1,271 | 3,602 | 460 | 472 | 1,014 | 1,559 | 1,618 | 617 | 852 | 399 | 1,474 | 697 | 798 | 2,908 | 2,709 | 2,926 | 3,439 | 986 | 3,644 | 430 | 3,812 | 2,573 | 2,608 | 2,497 | 2,077 | 1,409 | 2,784 | 762 | 1,280 | 1,431 | 1,198 | 1,241 | 1,810 | 908 | 1,944 | 1,622 | 1,298 | 1,978 | 1,027 | 813 | 1,216 | 1,346 | 1,166 | 1,187 | 1,291 | 591 | 1,163 | 2,776 | 1,714 | 1,777 | 2,015 | 1,991 | 1,313 | 1,281 | 141 | 622 | 1,675 | 1,172 | 1,194 | 2,937 | 2,062 | 1,020 | 674 | 11,188 | 1,569 | 5,494 | 5,984 | 3,895 | 2,005 | 1,785 | 5,109 | 1,051 | 2,957 | 1,235 | 2,487 | 3,510 | 2,843 | 2,537 | 6,395 | 889 | 1,249 | 1,025 | 1,005 | 890 | 676 | 824 | 993 | 2,266 | 2,729 | 1,468 | 9,764 | 10,390 | 4,501 | 4,182 | 8,095 | 3,400 | 2,935 | 2,574 | 3,453 | 2,853 | 4,246 | 2,146 | 3,632 | 2,166 | 3,559 | 8,203 | 6,562 | 5,113 | 5,418 | 7,419 | 3,179 | 3,778 | 3,161 | 3,392 | 3,106 | 1,633 | 3,128 | 6,610 | 9,472 | 2,368 | 6,086 | 1,531 | 6,025 | 3,813 | 4,672 | 2,412 | 3,049 | 871 | 1,339 | 5,504 | 3,493 | 1,655 | 2,451 | 2,799 | 2,200 | 3,428 | 2,428 | 1,803 | 3,075 | 1,634 | 1,967 | 2,446 | 1,860 | 2,392 | 2,014 | 1,654 | 1,892 | 2,903 | 1,144 | 1,059 | 752 | 1,322 | 5,596 | 3,423 | 10,044 | 983 | 1,528 | 3,015 | 5,178 | 2,046 | 1,234 | 4,050 | 4,711 | 4,540 | 7,445 | 3,737 | 5,603 | 2,583 | 5,703 | 4,812 | 6,782 | 6,930 | 3,957 | 4,324 | 6,715 | 6,915 | 5,264 | 4,031 | 4,346 | 1,690 | 4,019 | 2,006 | 3,852 | 3,071 | 1,326 | 1,345 | 2,284 | 1,179 | 989 | 1,098 | 1,498 | 4,295 | 7,003 | 7,011 | 5,432 | 4,782 | 777 | 2,645 | 3,056 | 3,047 | 386 | 1,781 | 426 | 826 | 1,238 | 1,119 | 659 | 1,677 | 1,763 | 1,550 | 1,140 | 1,313 | 1,261 | 1,816 | 1,663 | 1,255 | 1,160 | 1,806 | 993 | 1,455 | 2,118 | 1,225 | 1,988 | 1,721 | 1,499 | 1,640 | 1,271 | 1,152 | 1,820 | 5,226 | 3,228 | 5,145 | 4,488 | 4,817 | 4,636 | 1,260 | 1,036 | 2,957 | 5,274 | 6,170 | 4,846 | 5,512 | 1,036 | 2,957 | ' | 90 | ' | ' | 1,348,991 | ' | ' | ' |
Building | 2,839,752 | ' | ' | ' | 3,230 | 7,536 | 3,841 | 4,136 | 2,879 | 1,941 | 15,620 | 5,509 | 2,624 | 12,856 | 6,423 | 9,372 | 9,486 | 16,436 | 6,344 | 8,468 | 7,039 | 9,166 | 5,388 | 4,867 | 3,911 | 4,015 | 5,820 | 9,156 | 3,951 | 6,238 | 9,156 | 2,936 | 3,476 | 7,194 | 4,668 | 5,195 | 5,887 | 6,194 | 3,094 | 5,850 | 2,822 | 2,531 | 3,298 | 5,230 | 7,035 | 7,216 | 4,895 | 3,746 | 1,539 | 1,727 | 3,103 | 2,579 | 3,146 | 3,651 | 1,381 | 5,046 | 2,484 | 4,566 | 2,029 | 3,780 | 5,587 | 4,903 | 5,129 | 6,078 | 1,856 | 4,092 | 5,527 | 4,632 | 3,974 | 7,344 | 4,282 | 3,877 | 10,949 | 15,019 | 5,298 | 3,361 | 3,886 | 5,596 | 2,806 | 4,905 | 5,358 | 4,251 | 6,117 | 4,462 | 7,014 | 2,113 | 2,524 | 2,168 | 5,815 | 4,931 | 2,711 | 1,671 | 4,416 | 4,160 | 4,909 | 5,310 | 3,613 | 13,169 | 12,231 | 1,815 | 290 | 3,245 | 5,821 | 3,735 | 4,280 | 1,758 | 2,641 | 5,403 | 1,531 | 1,655 | 3,250 | 4,658 | 1,336 | 3,481 | 6,388 | 3,364 | 1,478 | 3,096 | 4,023 | 2,525 | 4,107 | 3,824 | 10,006 | 9,447 | 1,286 | 8,683 | 5,506 | 3,256 | 10,533 | 8,659 | 5,493 | 4,957 | 5,028 | 2,323 | 5,904 | 2,366 | 3,142 | 3,248 | 8,030 | 3,203 | 4,952 | 10,929 | 7,977 | 9,420 | 6,598 | 3,755 | 8,842 | 8,279 | 7,111 | 2,642 | 4,171 | 5,229 | 4,974 | 2,995 | 1,546 | 3,513 | 1,160 | 3,807 | 6,057 | 2,330 | 5,766 | 5,504 | 1,856 | 1,629 | 3,794 | 3,974 | 3,337 | 3,308 | 1,855 | 1,964 | 129 | 2,035 | 2,383 | 4,566 | 3,140 | 2,023 | 5,177 | 3,770 | 1,518 | 1,572 | 2,413 | 10,314 | 3,565 | 2,289 | 683 | 3,330 | 48 | 4,657 | 1,337 | 5,832 | 1,353 | 302 | 1,154 | 3,717 | 2,102 | 1,411 | 549 | 3,426 | 2,932 | 1,354 | 2,661 | 3,060 | 640 | 802 | 1,032 | 589 | 85 | 2,653 | 1,019 | 1,951 | 108 | 1,438 | 1,915 | 3,656 | 3,146 | 5,028 | 2,533 | 5,004 | 6,133 | 8,598 | 2,993 | 2,183 | 2,943 | 5,027 | 6,955 | 4,054 | 7,192 | 2,699 | 5,853 | 2,555 | 3,182 | 2,653 | 1,557 | 2,718 | 2,121 | 4,295 | 2,816 | 7,066 | 9,570 | 11,926 | 4,508 | 3,225 | 4,357 | 2,812 | 6,939 | 2,480 | 5,538 | 3,192 | 5,263 | 4,181 | 14,597 | 21,410 | 6,954 | 10,183 | 2,398 | 1,336 | 4,519 | 5,883 | 149 | 3,845 | 3,566 | 7,813 | 4,946 | 7,121 | 5,844 | 7,931 | 5,229 | 13,737 | 6,408 | 6,033 | 10,508 | 5,197 | 7,711 | 14,928 | 753 | 1,792 | 2,531 | 1,147 | 3,390 | 5,373 | 1,668 | 232 | 2,266 | 2,838 | 3,181 | 370 | 3,931 | 3,923 | 3,469 | 3,117 | 3,939 | 5,146 | 2,623 | 1,386 | 4,437 | 4,579 | 1,317 | 3,711 | 4,207 | 1,099 | 427 | 3,310 | 475 | 1,575 | 1,063 | 374 | 2,519 | 2,504 | 3,312 | 3,977 | 9,775 | 7,622 | 1,677 | 73 | 2,256 | 10,913 | 4,044 | 2,360 | 1,533 | 4,366 | 2,923 | 4,327 | 4,313 | 4,998 | 2,700 | 9,747 | 6,230 | 5,638 | 5,464 | 5,922 | 9,045 | 9,998 | 6,786 | 4,758 | 91 | 1,174 | 728 | 3,924 | 460 | 68 | 2,137 | 462 | 1,770 | 22 | 66 | 2,093 | 466 | 2,500 | 2,930 | 138 | 76 | 1,637 | -227 | 3,195 | 2,586 | 2,307 | 2,672 | 2,642 | 3,930 | 636 | 1,880 | 1,477 | 2,872 | 1,073 | 2,675 | 838 | 90 | 1,986 | 1,172 | 1,633 | 96 | 2,653 | 4,908 | 2,317 | 1,315 | 1,413 | 5,414 | 1,896 | 2,660 | 4,287 | 127 | 1,941 | 2,688 | 2,783 | 546 | 272 | 6,283 | 2,915 | 4,528 | 7,252 | 2,274 | 5,950 | 2,015 | 9,512 | 7,656 | 5,770 | 4,037 | 5,116 | 5,628 | 4,700 | 6,869 | 7,980 | 3,386 | 1,822 | 2,927 | 4,838 | 6,286 | 5,014 | 5,346 | 6,710 | 11,643 | 5,719 | 5,912 | 1,749 | 2,764 | 3,478 | 5,226 | 5,039 | 4,182 | 4,704 | 4,094 | 1,598 | 4,240 | 3,147 | 2,778 | 1,505 | 1,504 | 2,837 | 2,725 | 2,576 | 1,645 | 3,406 | 4,918 | 2,944 | 3,068 | 3,766 | 2,083 | 738 | 866 | 4,048 | 1,084 | 1,379 | 2,903 | 8,836 | 4,321 | 1,594 | 793 | 1,192 | 2,387 | 1,814 | 4,257 | 222 | 1,195 | 2,324 | 898 | 1,050 | 5,051 | 2,546 | 4,303 | 579 | 246 | 3,315 | 3,830 | 4,255 | 3,916 | 1,838 | 3,551 | 1,490 | 4,323 | 3,412 | 1,277 | 2,256 | 3,395 | 643 | 1,737 | 1,439 | 3,499 | 4,169 | 3,098 | 2,951 | 3,543 | 1,645 | 3,022 | 5,887 | 4,700 | 5,133 | 1,307 | 3,361 | 1,659 | 2,477 | 1,954 | 4,173 | 812 | 2,179 | 2,433 | 2,422 | 1,074 | 112 | 49 | 2,542 | 155 | 5,351 | 2,149 | 2,740 | 2,880 | 13,273 | 12,129 | 32,193 | 9,776 | 16,226 | 7,936 | 151 | 3,749 | 3,843 | 3,585 | 3,222 | 3,160 | 4,050 | 3,887 | 3,729 | 1,099 | 7,635 | 2,842 | 827 | 2,664 | 6,495 | 2,757 | 1,128 | 4,023 | 1,896 | 4,161 | 2,159 | 2,882 | 308 | 229 | 4,202 | 5,713 | 5,204 | 8,147 | 5,847 | 5,337 | 7,965 | 7,774 | 2,368 | 3,851 | 2,131 | 799 | 896 | 139 | 1,623 | 2,225 | 6,616 | 6,795 | 4,081 | 4,300 | 7,202 | 14,131 | 5,621 | 3,413 | 9,233 | 6,350 | 5,332 | 7,644 | 6,429 | 459 | 3,864 | 5,581 | 8,620 | 4,910 | 6,929 | 5,267 | 3,718 | 6,932 | 3,338 | 3,415 | 8,130 | 2,393 | 984 | 3,073 | 6,403 | 1,968 | 1,385 | 1,007 | 1,043 | 1,437 | 2,509 | 2,972 | 1,802 | 2,383 | 3,748 | 1,299 | 3,594 | 1,311 | 4,900 | 6,066 | 7,226 | 6,615 | 3,662 | 5,074 | 4,645 | 6,253 | 2,398 | 6,225 | 5,815 | 1,732 | 7,246 | 1,931 | 4,454 | 6,101 | 5,444 | 6,347 | 2,916 | 2,697 | 3,760 | 7,417 | 8,461 | 4,611 | 8,080 | 5,559 | 2,244 | 4,893 | 11,194 | 5,793 | 9,563 | 6,355 | 6,758 | 6,338 | 3,870 | 8,167 | 6,471 | 724 | 3,041 | 4,374 | 5,496 | 2,614 | 2,765 | 1,208 | 5,744 | 10,739 | 2,245 | 6,283 | 1,490 | 9,400 | 21,365 | 12,478 | 12,673 | 731 | 3,283 | 1,792 | 5,528 | 7,673 | 27 | 4,519 | 2,990 | 1,991 | 245 | 2,441 | 2,685 | 3,794 | 853 | 1,188 | 1,470 | 3,061 | 3,422 | 2,184 | 1,719 | 55 | 4,161 | 123 | 3,957 | 4,342 | 3,043 | 3,446 | 1,137 | 5,454 | 9,680 | 3,554 | 3,077 | 4,130 | 2,598 | 4,155 | 2,688 | 4,773 | 7,584 | 5,552 | 10,309 | 7,969 | 2,497 | 4,773 | 7,584 | 298 | 2 | ' | ' | 2,839,452 | ' | ' | ' |
FF&E | 377,855 | ' | ' | ' | 351 | 1,342 | 390 | 238 | 409 | 294 | 762 | 656 | 847 | 805 | 323 | 691 | 791 | 789 | 589 | 922 | 717 | 530 | 642 | 683 | 189 | 530 | 697 | 590 | 130 | 840 | 768 | 138 | 186 | 627 | 716 | 532 | 766 | 781 | 325 | 441 | 297 | 253 | 376 | 365 | 1,348 | 1,062 | 1,048 | 276 | 490 | 182 | 315 | 414 | 344 | 376 | 645 | 334 | 259 | 457 | 238 | 362 | 510 | 329 | 332 | 713 | 316 | 301 | 295 | 830 | 475 | 553 | 702 | 737 | 502 | 968 | 696 | 639 | 690 | 689 | 309 | 307 | 284 | 711 | 697 | 1,279 | 1,460 | 406 | 601 | 370 | 518 | 390 | 279 | 847 | 373 | 763 | 633 | 743 | 1,058 | 516 | 867 | 338 | 535 | 796 | 921 | 399 | 848 | 272 | 245 | 324 | 324 | 486 | 344 | 319 | 277 | 430 | 361 | 294 | 272 | 322 | 248 | 210 | 297 | 222 | 797 | 625 | 850 | 622 | 550 | 767 | 886 | 1,298 | 305 | 351 | 234 | 266 | 550 | 201 | 263 | 799 | 990 | 644 | 746 | 647 | 651 | 912 | 320 | 297 | 974 | 643 | 711 | 483 | 335 | 323 | 303 | 331 | 211 | 282 | 236 | 319 | 708 | 579 | 392 | 768 | 202 | 233 | 300 | 318 | 304 | 205 | 215 | 360 | 308 | 232 | 332 | 305 | 304 | 300 | 426 | 302 | 157 | 219 | 352 | 620 | 334 | 298 | 212 | 357 | 236 | 425 | 304 | 928 | 264 | 269 | 265 | 331 | 242 | 454 | 234 | 252 | 291 | 183 | 326 | 251 | 212 | 298 | 400 | 353 | 393 | 394 | 306 | 304 | 224 | 226 | 305 | 350 | 378 | 324 | 298 | 937 | 660 | 797 | 409 | 181 | 270 | 938 | 504 | 450 | 684 | 664 | 977 | 254 | 256 | 257 | 209 | 257 | 660 | 678 | 328 | 1,026 | 952 | 954 | 628 | 226 | 482 | 339 | 837 | 680 | 704 | 760 | 847 | 841 | 911 | 1,315 | 987 | 1,151 | 288 | 224 | 253 | 318 | 341 | 421 | 337 | 516 | 245 | 930 | 828 | 502 | 770 | 1,015 | 270 | 672 | 641 | 861 | 788 | 904 | 342 | 393 | 210 | 304 | 350 | 559 | 245 | 304 | 275 | 356 | 281 | 277 | 299 | 295 | 316 | 227 | 251 | 264 | 239 | 228 | 294 | 259 | 869 | 690 | 335 | 626 | 625 | 680 | 637 | 462 | 287 | 233 | 221 | 482 | 613 | 343 | 636 | 599 | 202 | 265 | 668 | 242 | 293 | 679 | 300 | 530 | 341 | 549 | 368 | 509 | 1,278 | 551 | 742 | 436 | 592 | 1,264 | 958 | 843 | 694 | 407 | 306 | 249 | 363 | 370 | 802 | 270 | 309 | 286 | 325 | 168 | 387 | 730 | 247 | 317 | 375 | 339 | 339 | 318 | 152 | 480 | 332 | 499 | 369 | 567 | 432 | 220 | 255 | 246 | 700 | 448 | 273 | 302 | 254 | 360 | 271 | 320 | 142 | 396 | 322 | 431 | 649 | 261 | 274 | 249 | 266 | 294 | 194 | 258 | 290 | 343 | 183 | 250 | 685 | 257 | 189 | 620 | 363 | 756 | 220 | 670 | 1,056 | 331 | 1,040 | 578 | 961 | 600 | 420 | 1,152 | 920 | 569 | 300 | 869 | 858 | 600 | 338 | 614 | 1,104 | 907 | 559 | 301 | 823 | 289 | 539 | 773 | 230 | 637 | 610 | 424 | 1,139 | 714 | 233 | 606 | 678 | 329 | 636 | 579 | 1,044 | 371 | 890 | 737 | 267 | 635 | 276 | 761 | 296 | 606 | 708 | 428 | 617 | 978 | 713 | 964 | 230 | 1,012 | 276 | 233 | 284 | 356 | 515 | 358 | 233 | 299 | 452 | 362 | 666 | 358 | 170 | 925 | 788 | 237 | 1,007 | 199 | 898 | 648 | 858 | 586 | 578 | 614 | 284 | 266 | 297 | 596 | 297 | 306 | 318 | 341 | 463 | 339 | 306 | 247 | 303 | 287 | 158 | 279 | 315 | 260 | 350 | 195 | 166 | 403 | 327 | 322 | 359 | 174 | 226 | 370 | 193 | 587 | 318 | 287 | 295 | 1,061 | 1,048 | 63 | 3 | 62 | 752 | 303 | 749 | 1,240 | 627 | 955 | 723 | 237 | 604 | 387 | 282 | 811 | 373 | 353 | 607 | 282 | 425 | 397 | 324 | 240 | 754 | 459 | 522 | 541 | 338 | 284 | 1,160 | 1,477 | 798 | 988 | 819 | 790 | 762 | 692 | 1,368 | 821 | 1,302 | 254 | 411 | 593 | 424 | 1,067 | 1,052 | 688 | 820 | 878 | 874 | 694 | 955 | 547 | 487 | 690 | 674 | 875 | 621 | 580 | 952 | 727 | 1,051 | 689 | 645 | 615 | 823 | 382 | 488 | 951 | 659 | 140 | 390 | 410 | 253 | 260 | 803 | 221 | 331 | 198 | 494 | 836 | 375 | 673 | 243 | 484 | 320 | 574 | 344 | 726 | 775 | 805 | 938 | 625 | 971 | 407 | 617 | 909 | 620 | 609 | 202 | 850 | 702 | 626 | 939 | 687 | 634 | 533 | 711 | 845 | 922 | 1,201 | 879 | 494 | 916 | 800 | 784 | 778 | 642 | 705 | 718 | 691 | 651 | 817 | 255 | 671 | 609 | 630 | 598 | 608 | 874 | 804 | 1,247 | 661 | 1,099 | 626 | 908 | 1,475 | 859 | 902 | 283 | 412 | 307 | 286 | 234 | 215 | 643 | 266 | 277 | 305 | 383 | 444 | 239 | 562 | 448 | 423 | 265 | 437 | 335 | 513 | 227 | 563 | 214 | 323 | 315 | 752 | 386 | 223 | 323 | 760 | 847 | 561 | 841 | 656 | 833 | 742 | 651 | 612 | 969 | 913 | 660 | 574 | 651 | 612 | 15,833 | 4,047 | ' | ' | 357,975 | ' | ' | ' |
Gross Total | 4,566,688 | 4,385,964 | 3,996,335 | 3,894,468 | 4,291 | 14,791 | 5,623 | 5,431 | 4,012 | 3,109 | 19,853 | 7,599 | 8,307 | 17,445 | 8,581 | 13,797 | 13,015 | 23,474 | 8,216 | 11,734 | 8,977 | 13,750 | 6,858 | 6,428 | 4,985 | 5,508 | 8,390 | 11,684 | 5,082 | 8,845 | 11,202 | 3,709 | 4,404 | 9,111 | 6,466 | 6,826 | 8,146 | 8,159 | 4,621 | 8,920 | 4,360 | 4,219 | 5,040 | 7,369 | 16,019 | 8,977 | 6,862 | 4,418 | 2,811 | 2,476 | 4,734 | 3,930 | 4,082 | 4,940 | 2,663 | 5,988 | 3,469 | 5,813 | 3,056 | 4,958 | 7,184 | 6,746 | 6,377 | 7,307 | 2,648 | 4,994 | 6,390 | 6,744 | 6,542 | 10,183 | 6,080 | 5,897 | 15,152 | 21,205 | 7,594 | 6,723 | 5,965 | 7,499 | 3,798 | 6,447 | 6,486 | 6,826 | 7,786 | 10,073 | 13,043 | 3,630 | 5,220 | 3,648 | 7,528 | 6,633 | 4,015 | 3,727 | 5,678 | 5,654 | 6,345 | 7,175 | 5,802 | 15,655 | 16,196 | 2,876 | 2,600 | 4,716 | 7,857 | 4,803 | 9,805 | 2,604 | 3,535 | 7,054 | 2,469 | 3,097 | 4,227 | 5,788 | 2,133 | 4,546 | 7,762 | 4,622 | 2,308 | 4,202 | 4,956 | 3,357 | 6,254 | 5,194 | 11,754 | 10,854 | 2,628 | 9,981 | 8,096 | 4,399 | 12,525 | 11,409 | 6,400 | 5,955 | 5,795 | 2,910 | 8,336 | 2,906 | 3,740 | 5,891 | 12,002 | 5,683 | 5,827 | 13,370 | 10,359 | 11,991 | 7,794 | 5,029 | 11,044 | 9,856 | 9,524 | 4,297 | 6,146 | 6,849 | 6,720 | 4,310 | 2,413 | 4,552 | 2,147 | 5,002 | 8,543 | 3,520 | 7,806 | 7,484 | 2,802 | 2,564 | 5,406 | 5,378 | 5,590 | 4,318 | 2,684 | 2,683 | 1,524 | 3,040 | 3,692 | 6,368 | 4,328 | 2,908 | 6,812 | 5,195 | 2,689 | 2,685 | 5,574 | 12,890 | 4,434 | 3,558 | 1,503 | 4,754 | 1,433 | 6,377 | 2,520 | 8,282 | 2,463 | 1,426 | 2,351 | 4,954 | 2,902 | 3,239 | 1,417 | 4,569 | 4,053 | 2,087 | 3,733 | 4,351 | 1,836 | 2,136 | 2,656 | 2,091 | 2,135 | 4,365 | 2,342 | 3,154 | 616 | 3,279 | 3,479 | 5,328 | 4,733 | 6,292 | 3,706 | 9,204 | 8,683 | 13,625 | 5,458 | 3,865 | 4,654 | 9,443 | 8,932 | 5,594 | 8,646 | 5,801 | 8,580 | 4,069 | 4,208 | 3,751 | 2,780 | 4,160 | 5,350 | 5,915 | 3,510 | 9,130 | 11,993 | 13,143 | 5,950 | 3,935 | 5,336 | 3,496 | 8,851 | 6,956 | 6,986 | 6,844 | 8,157 | 5,891 | 17,249 | 23,108 | 11,570 | 13,271 | 3,493 | 2,614 | 5,851 | 7,808 | 2,342 | 6,219 | 5,727 | 10,601 | 7,003 | 9,345 | 7,402 | 12,527 | 6,822 | 15,986 | 8,340 | 7,723 | 18,722 | 7,099 | 9,601 | 24,566 | 2,124 | 3,329 | 3,273 | 2,155 | 4,623 | 7,008 | 2,473 | 2,328 | 3,417 | 4,626 | 4,311 | 1,699 | 5,444 | 4,532 | 4,160 | 3,769 | 5,212 | 6,308 | 5,135 | 2,444 | 5,656 | 5,935 | 4,260 | 5,567 | 6,473 | 3,332 | 2,339 | 5,160 | 2,213 | 2,704 | 1,475 | 3,148 | 4,012 | 4,467 | 5,157 | 6,065 | 14,213 | 12,527 | 2,947 | 1,474 | 4,241 | 16,028 | 5,197 | 4,407 | 2,503 | 6,059 | 4,284 | 7,008 | 6,994 | 6,986 | 9,668 | 12,723 | 8,534 | 9,235 | 7,315 | 11,211 | 12,427 | 16,716 | 9,560 | 6,057 | 3,955 | 2,489 | 2,548 | 5,651 | 3,347 | 1,946 | 3,535 | 1,946 | 3,467 | 2,203 | 2,298 | 4,002 | 2,038 | 4,036 | 4,561 | 2,298 | 2,433 | 3,013 | 1,457 | 5,168 | 4,329 | 4,366 | 5,023 | 4,445 | 6,043 | 3,449 | 3,333 | 2,899 | 5,411 | 3,335 | 3,744 | 2,612 | 1,463 | 2,906 | 1,976 | 3,639 | 1,435 | 4,368 | 6,406 | 3,375 | 3,183 | 2,528 | 6,609 | 2,794 | 3,843 | 6,073 | 1,304 | 3,300 | 3,837 | 3,814 | 1,549 | 906 | 8,070 | 3,733 | 5,894 | 8,963 | 3,139 | 7,313 | 2,559 | 12,838 | 11,306 | 7,488 | 7,283 | 7,887 | 8,323 | 6,904 | 9,375 | 11,076 | 7,172 | 5,590 | 5,675 | 7,657 | 9,320 | 7,034 | 7,483 | 9,181 | 15,894 | 8,934 | 8,406 | 2,944 | 5,692 | 4,771 | 8,098 | 7,918 | 5,719 | 7,185 | 6,738 | 4,214 | 8,083 | 5,700 | 4,690 | 6,368 | 3,906 | 4,673 | 5,230 | 5,134 | 6,468 | 5,915 | 7,624 | 6,888 | 4,482 | 5,525 | 3,460 | 2,568 | 2,856 | 6,501 | 5,335 | 3,914 | 5,278 | 12,174 | 7,532 | 5,100 | 2,294 | 5,806 | 3,123 | 2,519 | 5,555 | 2,137 | 3,328 | 3,299 | 1,983 | 1,748 | 6,977 | 3,605 | 5,767 | 3,845 | 3,125 | 7,166 | 8,057 | 5,478 | 8,567 | 2,467 | 8,261 | 4,711 | 7,789 | 6,495 | 3,932 | 4,279 | 6,463 | 1,671 | 3,314 | 3,466 | 4,994 | 5,716 | 5,226 | 4,200 | 5,950 | 3,606 | 4,626 | 8,112 | 6,030 | 6,233 | 2,681 | 4,986 | 3,140 | 3,924 | 3,595 | 4,959 | 2,141 | 5,358 | 4,474 | 4,521 | 3,448 | 2,277 | 1,588 | 4,193 | 489 | 6,560 | 4,142 | 4,199 | 4,369 | 17,271 | 15,239 | 33,276 | 10,453 | 27,476 | 10,257 | 5,948 | 10,482 | 8,978 | 6,217 | 5,962 | 8,992 | 5,338 | 7,448 | 5,351 | 3,868 | 11,956 | 6,058 | 3,717 | 9,666 | 7,666 | 4,431 | 2,550 | 5,352 | 3,026 | 5,591 | 3,442 | 4,397 | 3,115 | 3,296 | 5,954 | 16,637 | 17,071 | 13,446 | 11,017 | 14,251 | 12,155 | 11,471 | 5,634 | 8,672 | 5,805 | 6,347 | 3,296 | 4,182 | 4,382 | 6,208 | 15,886 | 14,409 | 9,882 | 10,538 | 15,499 | 18,184 | 10,093 | 7,529 | 13,172 | 9,943 | 7,655 | 11,446 | 13,914 | 10,552 | 6,812 | 12,619 | 10,878 | 11,986 | 11,431 | 10,584 | 6,745 | 10,804 | 4,591 | 5,242 | 14,585 | 6,545 | 2,779 | 5,914 | 9,612 | 4,421 | 5,073 | 4,238 | 3,067 | 4,843 | 4,341 | 5,433 | 5,084 | 4,618 | 6,813 | 3,556 | 5,732 | 3,523 | 8,377 | 7,554 | 9,011 | 8,142 | 5,789 | 11,608 | 8,693 | 17,268 | 3,788 | 8,370 | 9,739 | 7,530 | 9,901 | 3,367 | 9,354 | 11,514 | 10,610 | 14,731 | 7,340 | 8,934 | 6,876 | 13,831 | 14,118 | 12,315 | 16,211 | 10,395 | 7,062 | 12,524 | 18,909 | 11,841 | 14,372 | 11,343 | 9,153 | 11,075 | 6,567 | 12,670 | 10,359 | 2,305 | 5,057 | 7,267 | 7,305 | 4,201 | 4,471 | 3,580 | 10,843 | 18,989 | 9,917 | 12,814 | 6,898 | 11,085 | 25,485 | 16,393 | 16,622 | 1,400 | 5,476 | 2,525 | 6,640 | 9,145 | 1,361 | 5,821 | 4,933 | 4,031 | 2,100 | 3,964 | 4,442 | 5,294 | 3,231 | 3,299 | 3,148 | 4,486 | 5,665 | 3,512 | 3,687 | 2,400 | 5,949 | 2,325 | 6,001 | 6,156 | 5,435 | 5,103 | 2,512 | 7,597 | 15,666 | 7,629 | 8,783 | 9,459 | 8,071 | 9,624 | 4,690 | 6,460 | 11,153 | 11,795 | 17,392 | 13,475 | 8,583 | 6,460 | 11,153 | 16,131 | 4,139 | ' | ' | 4,546,418 | 4,385,964 | 3,996,335 | 3,894,468 |
Accumulated Depreciation | -439,371 | -275,342 | -152,203 | -33,837 | -482 | -461 | -549 | -521 | -575 | -339 | -1,630 | -664 | -334 | -1,599 | -856 | -1,072 | -1,196 | -1,990 | -819 | -1,193 | -957 | -999 | -783 | -744 | -685 | -562 | -730 | -1,042 | -697 | -764 | -1,120 | -537 | -628 | -788 | -829 | -795 | -793 | -861 | -452 | -748 | -414 | -391 | -480 | -599 | -1,158 | -1,278 | -928 | -535 | -416 | -389 | -536 | -483 | -467 | -542 | -545 | -620 | -518 | -635 | -333 | -530 | -755 | -772 | -637 | -1,007 | -373 | -521 | -675 | -626 | -700 | -936 | -572 | -513 | -1,203 | -1,876 | -748 | -297 | -675 | -809 | -409 | -671 | -619 | -717 | -848 | -392 | -468 | -443 | -294 | -420 | -694 | -619 | -476 | -717 | -759 | -660 | -627 | -670 | -756 | -1,394 | -1,482 | -333 | -321 | -600 | -783 | -667 | -703 | -435 | -396 | -710 | -346 | -457 | -480 | -579 | -290 | -571 | -864 | -557 | -327 | -473 | -511 | -547 | -623 | -474 | -1,192 | -1,054 | -499 | -994 | ' | -624 | -1,288 | -1,460 | -670 | -692 | -590 | -520 | ' | -487 | -420 | -614 | -1,124 | -578 | -1,047 | -1,270 | -908 | -1,068 | -778 | -513 | -1,149 | -948 | -818 | -502 | -551 | -624 | -685 | -495 | -331 | -471 | -283 | -495 | -816 | -425 | -768 | -859 | -419 | -373 | -544 | -588 | -525 | -484 | -317 | -379 | -151 | -385 | -466 | -600 | -453 | -359 | -658 | -527 | -328 | -337 | -417 | -1,074 | -474 | -444 | -183 | -484 | -153 | -616 | -304 | -722 | -326 | -191 | -236 | -527 | -360 | -298 | -188 | -450 | -529 | -263 | -419 | -421 | -229 | -253 | -321 | -240 | -264 | -438 | -281 | -372 | -126 | -264 | -316 | -477 | -462 | -695 | -466 | -856 | -713 | -950 | -425 | -456 | -596 | -856 | -774 | -518 | -928 | -534 | -935 | -361 | -414 | -402 | -384 | -494 | -410 | -701 | -387 | -1,098 | -1,254 | -2,333 | -785 | -604 | -534 | -397 | -1,041 | -486 | -790 | -570 | -878 | -904 | -1,658 | -6,151 | -1,084 | -1,468 | -534 | -402 | -544 | -710 | -208 | -614 | -502 | -1,022 | -586 | -952 | -816 | -897 | -832 | -1,535 | -754 | -749 | -1,171 | -766 | -977 | -1,558 | -272 | -365 | -566 | -311 | -490 | -640 | -428 | -410 | -385 | -521 | -455 | -195 | -570 | -514 | -518 | -515 | -507 | -600 | -384 | -291 | -562 | -559 | -569 | -659 | -570 | -419 | -293 | -616 | -362 | -176 | -748 | -208 | -385 | -513 | -680 | -621 | -1,131 | -1,029 | -325 | -201 | -619 | -1,229 | -575 | -310 | -356 | -713 | -473 | -663 | -560 | -781 | -386 | -1,088 | -718 | -681 | -784 | -468 | -1,161 | -1,202 | -844 | -602 | -212 | -250 | -301 | -594 | -621 | -263 | -400 | -241 | -328 | -256 | -215 | -675 | -249 | -437 | -444 | -304 | -295 | -300 | -142 | -449 | -425 | -353 | -457 | -353 | -480 | -215 | -320 | -291 | -689 | -343 | -431 | -266 | -135 | -384 | -284 | -438 | -84 | -489 | -657 | -429 | -539 | -308 | -642 | -371 | -420 | -608 | -123 | -360 | -405 | -477 | -186 | -147 | -983 | -581 | -834 | -1,019 | -393 | -701 | -404 | -1,015 | -1,065 | -572 | -674 | -616 | -748 | -604 | -860 | -1,086 | -619 | -368 | -448 | -699 | -775 | -686 | -630 | -910 | -1,349 | -1,096 | -822 | -302 | -564 | -476 | -664 | -721 | -531 | -659 | -594 | -375 | -761 | -545 | -424 | -356 | -330 | -422 | -456 | -457 | -505 | -531 | -762 | -550 | -438 | -503 | -309 | -341 | -259 | -613 | -366 | -350 | -494 | -1,064 | -610 | -480 | -319 | -449 | -451 | -357 | -552 | -249 | -404 | -415 | -220 | -246 | -710 | -413 | -522 | -310 | -106 | -502 | -563 | -573 | -674 | -344 | -396 | -383 | -655 | -580 | -394 | -277 | -474 | -225 | -340 | -519 | -518 | -550 | -471 | -442 | -569 | -332 | -448 | -660 | -669 | -626 | -247 | -527 | -392 | -408 | -442 | -511 | -222 | -452 | -425 | -394 | -395 | -161 | -87 | -280 | -228 | -630 | -410 | -404 | -516 | -1,659 | -1,593 | -2,450 | -851 | -2,159 | -951 | -164 | -577 | -366 | -642 | -313 | -294 | -494 | -626 | -559 | -355 | -956 | -505 | -289 | -520 | -852 | -491 | -328 | -553 | -333 | -651 | -394 | -529 | -323 | -141 | -572 | -943 | -482 | -987 | -796 | -755 | -948 | -952 | -408 | -616 | -393 | -294 | -271 | -278 | -515 | -478 | -1,155 | -1,174 | -750 | -607 | -1,219 | -1,264 | -876 | -856 | -1,173 | -772 | -835 | -994 | -1,154 | -333 | -600 | -1,066 | -1,099 | -766 | -1,004 | -833 | -600 | -897 | -449 | -491 | -992 | -566 | -284 | -485 | -795 | -465 | -294 | -335 | -266 | -364 | -509 | -467 | -411 | -427 | -546 | -325 | -492 | -388 | -589 | -720 | -902 | -876 | -690 | -748 | -747 | -969 | -370 | -687 | -1,025 | -503 | -1,003 | -434 | -843 | -759 | -643 | -922 | -449 | -608 | -512 | -1,027 | -988 | -705 | -1,434 | -746 | -377 | -974 | -1,372 | -703 | -1,224 | -756 | -989 | -952 | -649 | -1,066 | -1,034 | -288 | -515 | -696 | -639 | -633 | -628 | -291 | -941 | -1,444 | -575 | -1,207 | -527 | -1,092 | -2,156 | -1,443 | -1,435 | -220 | -550 | -347 | -749 | -971 | -213 | -844 | -456 | -377 | -195 | -393 | -461 | -472 | -491 | -375 | -325 | -435 | -534 | -387 | -452 | -172 | -632 | -269 | -516 | -607 | -794 | -505 | -320 | -749 | -1,235 | -542 | -616 | -815 | -591 | -650 | -587 | -570 | -952 | -1,099 | -1,141 | -1,043 | -558 | -570 | -952 | -11,838 | -1,054 | ' | ' | -426,479 | -275,342 | -152,203 | -33,837 |
Acquired | ' | ' | ' | ' | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 8-Oct-10 | 1-Sep-11 | ' | ' | ' | ' | ' | ' | ' |
Construction | ' | ' | ' | ' | '1996 | '1998 | '1998 | '1999 | '1997 | '1998 | '2004 | '1998 | '1998 | '1999 | '1996 | '1998 | '1997 | '1998 | '2001 | '1998 | '1997 | '1999 | '1999 | '1997 | '1998 | '1998 | '1998 | '2002 | '1998 | '1998 | '2002 | '1998 | '1999 | '1998 | '1998 | '1997 | '2001 | '1997 | '1997 | '1998 | '1998 | '1998 | '1997 | '1997 | '1999 | '1997 | '1995 | '1998 | '2003 | '1998 | '1996 | '1998 | '2001 | '1998 | '1998 | '2002 | '1998 | '1999 | '1997 | '1996 | '2002 | '1995 | '1998 | '1998 | '1997 | '2001 | '1997 | '1997 | '1997 | '1998 | '1998 | '1997 | '1999 | '1999 | '2004 | '1998 | '1998 | '2000 | '2001 | '1996 | '2005 | '1999 | '2000 | '1998 | '1998 | '1997 | '1997 | '2003 | '2005 | '2003 | '1997 | '1995 | '1997 | '2003 | '1999 | '1998 | '1995 | '2000 | '1998 | '1998 | '1998 | '2002 | '1998 | '1998 | '2002 | '1998 | '1998 | '1998 | '1994 | '2002 | '1998 | '1997 | '1993 | '1997 | '1997 | '1997 | '1998 | '1999 | '1998 | '1998 | '1996 | '1998 | '1998 | '1999 | '1998 | '1998 | '1998 | '1999 | '1997 | '1995 | '1997 | '1998 | '1997 | '1998 | '1998 | '1998 | '1998 | '2001 | '1998 | '1999 | '1999 | '1999 | '1998 | '1998 | '1998 | '2003 | '2003 | '2003 | '2002 | '1997 | '2001 | '2001 | '1997 | '1996 | '1995 | '1996 | '1995 | '1999 | '1998 | '1996 | '1999 | '1996 | '1995 | '1990 | '1996 | '1996 | '1998 | '1997 | '1990 | '1998 | '1990 | '1996 | '1999 | '1999 | '1999 | '1997 | '1999 | '1997 | '1997 | '1993 | '1997 | '2002 | '2000 | '1998 | '1991 | '1999 | '1989 | '1999 | '1997 | '1998 | '1998 | '1996 | '1997 | '2000 | '1989 | '1998 | '1990 | '1998 | '1997 | '1989 | '1999 | '1997 | '1997 | '1997 | '1998 | '1997 | '2002 | '1999 | '1996 | '1996 | '1988 | '1997 | '1997 | '1998 | '1999 | '1997 | '1997 | '1997 | '1998 | '1998 | '1998 | '1998 | '1997 | '1998 | '1998 | '2003 | '1997 | '1999 | '1998 | '1999 | '1998 | '1996 | '1998 | '1997 | '2001 | '2003 | '1998 | '1999 | '1997 | '2002 | '2001 | '1998 | '1999 | '1998 | '1998 | '2000 | '2001 | '2000 | '1999 | '1999 | '2002 | '2000 | '1998 | '1999 | '1999 | '1998 | '1998 | '1998 | '1992 | '1998 | '1998 | '1995 | '2002 | '1996 | '1997 | '1999 | '1996 | '2000 | '1998 | '2004 | '2000 | '1996 | '1996 | '2001 | '1997 | '1996 | '1997 | '1997 | '1998 | '1998 | '1999 | '1997 | '1999 | '1996 | '1997 | '1994 | '1997 | '1999 | '1997 | '1996 | '2003 | '2002 | '1998 | '1996 | '1998 | '1998 | '1998 | '1999 | '1999 | '1998 | '1995 | '1998 | '1996 | '1997 | '1996 | '1998 | '1998 | '1998 | '1997 | '1998 | '1999 | '1997 | '1999 | '1995 | '1996 | '1998 | '1997 | '1998 | '1996 | '1997 | '1997 | '1999 | '1999 | '1999 | '1997 | '2004 | '2004 | '1998 | '2000 | '1997 | '1997 | '1999 | '1998 | '2001 | '1997 | '1997 | '1999 | '1999 | '1997 | '2001 | '2002 | '1997 | '1998 | '1998 | '1997 | '1997 | '2000 | '2001 | '2001 | '2002 | '1999 | '1997 | '1997 | '1998 | '1998 | '1997 | '1998 | '1998 | '1998 | '1998 | '2001 | '2001 | '1999 | '1998 | '2003 | '1997 | '1992 | '2001 | '1997 | '1997 | '1996 | '1997 | '1997 | '1998 | '1997 | '1997 | '1997 | '1996 | '1997 | '1996 | '1986 | '1987 | '1998 | '1996 | '1988 | '1989 | '2001 | '1998 | '1997 | '2001 | '1998 | '1998 | '1997 | '2002 | '1998 | '1998 | '1998 | '2003 | '1999 | '2001 | '1998 | '1999 | '1998 | '2001 | '2001 | '1998 | '1999 | '2004 | '2004 | '1997 | '1998 | '1997 | '1999 | '1997 | '2003 | '2001 | '1998 | '1996 | '1998 | '1999 | '1998 | '1999 | '1996 | '1997 | '1997 | '1999 | '1999 | '1996 | '1998 | '2000 | '1999 | '1998 | '1997 | '1996 | '1998 | '2001 | '1997 | '1997 | '1996 | '1998 | '2002 | '1997 | '1999 | '2000 | '2000 | '1999 | '1997 | '1998 | '1997 | '1996 | '1997 | '1998 | '1998 | '1999 | '1990 | '1991 | '1998 | '1998 | '1996 | '1998 | '1999 | '1998 | '1999 | '1997 | '1998 | '1998 | '1997 | '1999 | '1998 | '2003 | '1997 | '1997 | '1998 | '1997 | '1999 | '1999 | '1998 | '1997 | '1999 | '1996 | '1997 | '2000 | '1997 | '1997 | '1997 | '2000 | '1997 | '1990 | '1997 | '1998 | '1996 | '1998 | '1995 | '1998 | '1998 | '1998 | '1996 | '1996 | '1997 | '1996 | '1996 | '2001 | '1997 | '1999 | '1997 | '1999 | '1998 | '1959 | '1966 | '1990 | '1998 | '1998 | '1998 | '1997 | '1998 | '1997 | '1997 | '1998 | '1997 | '2001 | '1999 | '1999 | '1998 | '1999 | '2000 | '1997 | '1998 | '1997 | '1999 | '1998 | '2000 | '1999 | '1997 | '2000 | '1998 | '1998 | '1998 | '1997 | '2001 | '2002 | '1998 | '2001 | '2001 | '1999 | '1998 | '1997 | '1998 | '2000 | '1998 | '1999 | '1999 | '2000 | '1998 | '2000 | '2000 | '1997 | '2007 | '2000 | '1998 | '1998 | '2000 | '1997 | '2004 | '1998 | '2000 | '2001 | '1997 | '2002 | '1999 | '1997 | '1999 | '2003 | '1999 | '2002 | '2004 | '2000 | '2003 | '1998 | '1996 | '1997 | '1998 | '1998 | '1996 | '1998 | '1997 | '1998 | '1997 | '1997 | '2003 | '1996 | '1997 | '2002 | '1999 | '2000 | '1998 | '2001 | '2002 | '2004 | '1998 | '2000 | '1998 | '2003 | '2004 | '1999 | '2001 | '1997 | '1998 | '1998 | '1999 | '1998 | '1997 | '1998 | '1997 | '1998 | '1997 | '1999 | '1998 | '1997 | '1998 | '1998 | '1997 | '2001 | '2005 | '2001 | '1999 | '1997 | '2001 | '2003 | '1997 | '1998 | '1998 | '1997 | '2000 | '1998 | '1997 | '1997 | '1998 | '1998 | '1999 | '2002 | '1997 | '1999 | '2003 | '2004 | '2001 | '2001 | '1996 | '1998 | '1996 | '1997 | '1997 | '1996 | '1997 | '1996 | '1997 | '2001 | '1997 | '1997 | '1998 | '1998 | '1997 | '1997 | '1998 | '1998 | '1998 | '1998 | '1996 | '1998 | '1998 | '1997 | '1997 | '1995 | '1999 | '1998 | '1997 | '2000 | '1999 | '2001 | '2001 | '2002 | '1998 | '1996 | '2005 | '2003 | '1998 | '2001 | '2002 | '2004 | '2005 | '2003 | ' | ' | ' | ' | ' | ' | ' | ' |
Depreciable Life | ' | ' | ' | ' | '32 years | '34 years | '38 years | '40 years | '32 years | '34 years | '44 years | '38 years | '23 years | '39 years | '31 years | '38 years | '32 years | '33 years | '41 years | '39 years | '37 years | '40 years | '39 years | '37 years | '24 years | '38 years | '38 years | '42 years | '23 years | '39 years | '42 years | '23 years | '24 years | '40 years | '33 years | '32 years | '41 years | '37 years | '37 years | '38 years | '38 years | '39 years | '37 years | '41 years | ' | '27 years | '30 years | '38 years | '43 years | '24 years | '31 years | '43 years | '41 years | '40 years | '38 years | '42 years | '24 years | '41 years | '41 years | '43 years | '42 years | '30 years | '40 years | '26 years | '34 years | '41 years | '40 years | '37 years | '32 years | '33 years | '38 years | '37 years | '39 years | '39 years | '44 years | '22 years | '38 years | '40 years | '42 years | '32 years | '44 years | '39 years | '40 years | '26 years | '33 years | '27 years | '19 years | '43 years | '45 years | '43 years | '27 years | '30 years | '27 years | '43 years | '39 years | '40 years | '30 years | '40 years | '38 years | '41 years | ' | '42 years | '41 years | '28 years | '42 years | '23 years | '41 years | '38 years | '29 years | '42 years | '38 years | '39 years | '31 years | '35 years | '32 years | '27 years | '28 years | '39 years | '40 years | '23 years | '31 years | '40 years | '38 years | '39 years | '28 years | '38 years | '40 years | '39 years | '38 years | '30 years | '39 years | '38 years | '39 years | '23 years | '40 years | '23 years | '43 years | '41 years | '38 years | '39 years | '39 years | '39 years | '38 years | '38 years | '39 years | '43 years | '43 years | '43 years | '42 years | '44 years | '41 years | '41 years | '32 years | '31 years | '25 years | '36 years | '25 years | '44 years | '38 years | '26 years | '39 years | '31 years | '20 years | '20 years | '31 years | '31 years | '33 years | '32 years | '30 years | '38 years | ' | '26 years | '39 years | '39 years | '39 years | '33 years | '41 years | '32 years | '22 years | '23 years | '32 years | '42 years | '40 years | '29 years | '31 years | '39 years | ' | '39 years | '37 years | '39 years | '38 years | '26 years | '37 years | '40 years | '29 years | '38 years | '30 years | '40 years | '27 years | '29 years | '43 years | '37 years | '27 years | '27 years | '38 years | '27 years | '39 years | '39 years | '31 years | '31 years | ' | '40 years | '37 years | '41 years | '39 years | '32 years | '27 years | '32 years | '38 years | '40 years | '38 years | '24 years | '22 years | '33 years | '38 years | '43 years | '37 years | '39 years | '38 years | '38 years | '44 years | '32 years | '24 years | '27 years | '41 years | '43 years | '38 years | '39 years | '37 years | '42 years | '41 years | '23 years | '39 years | '38 years | '38 years | '40 years | '41 years | '40 years | '39 years | '39 years | '42 years | '40 years | '38 years | '39 years | '24 years | '23 years | '38 years | '39 years | ' | '38 years | '38 years | '32 years | '42 years | '36 years | '37 years | '39 years | '36 years | '40 years | '38 years | '44 years | '40 years | '36 years | '36 years | '41 years | '38 years | '36 years | '22 years | '37 years | '38 years | '38 years | '24 years | ' | '39 years | '31 years | '37 years | '24 years | '37 years | '39 years | '32 years | '26 years | '43 years | '42 years | '38 years | '26 years | '38 years | '43 years | '33 years | '39 years | '43 years | '38 years | ' | '39 years | ' | '19 years | '26 years | '26 years | '40 years | '42 years | '33 years | '33 years | '39 years | '32 years | '42 years | ' | '31 years | '38 years | '32 years | '20 years | '26 years | '37 years | '32 years | '39 years | '40 years | '39 years | '19 years | '44 years | '44 years | '38 years | '40 years | '32 years | '37 years | '39 years | '38 years | '41 years | ' | '41 years | '39 years | '41 years | ' | ' | '42 years | '37 years | '38 years | ' | ' | '37 years | '42 years | '41 years | '41 years | ' | ' | '37 years | ' | '38 years | '38 years | '37 years | '38 years | '38 years | '38 years | '38 years | '41 years | '41 years | '39 years | '39 years | '43 years | '27 years | ' | '41 years | '27 years | '35 years | ' | '32 years | '41 years | '38 years | '37 years | '27 years | '37 years | '26 years | '37 years | '31 years | ' | '27 years | '39 years | '31 years | '28 years | ' | '41 years | '23 years | '22 years | '41 years | '38 years | '38 years | '22 years | '42 years | '38 years | '47 years | '38 years | '43 years | '43 years | '41 years | '38 years | '39 years | '38 years | '41 years | '42 years | '39 years | '39 years | '45 years | '44 years | '37 years | '39 years | '27 years | '39 years | '37 years | '43 years | '41 years | '38 years | '36 years | '38 years | '39 years | '38 years | '40 years | '36 years | '37 years | '37 years | '39 years | '39 years | '36 years | '38 years | '40 years | '39 years | '40 years | '37 years | '36 years | '38 years | '41 years | '47 years | '27 years | '36 years | '38 years | '42 years | '37 years | '39 years | '40 years | '40 years | '39 years | '22 years | '38 years | '27 years | '26 years | '37 years | ' | '40 years | '39 years | '30 years | '32 years | '41 years | '39 years | '36 years | '38 years | ' | '42 years | '39 years | '37 years | '38 years | '28 years | '21 years | '42 years | '38 years | '43 years | '37 years | '20 years | '38 years | '27 years | '42 years | '39 years | '38 years | '37 years | '41 years | '36 years | '32 years | '40 years | '37 years | '40 years | '32 years | '40 years | '49 years | '30 years | '27 years | '38 years | '22 years | '42 years | '31 years | '38 years | '39 years | '39 years | '22 years | ' | ' | '20 years | ' | '41 years | '32 years | '39 years | '27 years | '39 years | '38 years | '49 years | '44 years | '30 years | '38 years | ' | '33 years | '26 years | '38 years | '22 years | '23 years | '41 years | '37 years | '48 years | '24 years | '39 years | '33 years | '42 years | '40 years | '32 years | '38 years | '37 years | '40 years | '44 years | '40 years | '39 years | '32 years | ' | ' | '39 years | '33 years | '26 years | '41 years | '42 years | '40 years | '41 years | '41 years | '43 years | '38 years | '37 years | ' | '45 years | ' | '39 years | '40 years | '40 years | '38 years | '40 years | '41 years | '32 years | '47 years | '40 years | '33 years | '38 years | '40 years | '32 years | '44 years | '33 years | ' | '41 years | '32 years | '42 years | '39 years | '37 years | '39 years | '43 years | '39 years | '42 years | '44 years | '40 years | '43 years | '23 years | '31 years | '39 years | '23 years | '39 years | '31 years | '40 years | '32 years | '23 years | '32 years | '34 years | '44 years | '31 years | '32 years | '42 years | '24 years | '40 years | '39 years | '41 years | '42 years | '44 years | '38 years | '40 years | '33 years | '43 years | '44 years | '39 years | '41 years | '32 years | '23 years | '28 years | '39 years | '38 years | '32 years | '38 years | '37 years | '38 years | '37 years | '39 years | '38 years | '32 years | '38 years | '38 years | '32 years | '41 years | '45 years | '41 years | '39 years | '37 years | '41 years | '43 years | '37 years | '38 years | '23 years | '32 years | '40 years | '38 years | '32 years | '32 years | '33 years | '38 years | '39 years | '42 years | '32 years | '39 years | '43 years | '45 years | '40 years | '41 years | '26 years | '33 years | '26 years | '32 years | '32 years | ' | '32 years | '31 years | '27 years | ' | '37 years | '32 years | '39 years | '40 years | '36 years | '37 years | '38 years | '34 years | '38 years | '34 years | ' | '39 years | ' | '37 years | '32 years | '30 years | '39 years | '23 years | '32 years | '40 years | '40 years | '41 years | '41 years | '42 years | '38 years | '31 years | '45 years | '43 years | '33 years | '41 years | '42 years | '44 years | '38 years | '41 years | ' | ' | '1 year | '20 years | ' | ' | ' | ' |
Mortgage Loan Collateral | 2,520,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Aggregate cost, net of accumulated depreciation, Federal Income Tax Basis | 4,055,366 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Total cumulative impairment charges | $4,750 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Schedule_III_Summary_of_Activi
Schedule III - Summary of Activity of Investment in Real Estate and Accumulated Depreciation (Detail) (USD $) | 12 Months Ended | |||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 | Dec. 31, 2013 |
Real Estate And Accumulated Depreciation Disclosure [Abstract] | ' | ' | ' | ' |
Balance, beginning of the period | $4,385,964 | $3,996,335 | $3,894,468 | $4,566,688 |
Balance, beginning of the period | 275,342 | 152,203 | 33,837 | 439,371 |
Depreciation | $166,679 | $128,564 | $119,064 | ' |
Schedule_III_Summary_of_Activi1
Schedule III - Summary of Activity of Investment in Real Estate and Accumulated Depreciation (Parenthetical) (Detail) (USD $) | 12 Months Ended | ||
In Thousands, unless otherwise specified | Dec. 31, 2013 | Dec. 31, 2012 | Dec. 31, 2011 |
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ' | ' | ' |
Balance, beginning of the period | $4,385,964 | $3,996,335 | $3,894,468 |
Acquisitions | 16,429 | 131,831 | ' |
Capital expenditures | 180,157 | 271,222 | 116,279 |
Dispositions and other | 12,532 | 12,004 | 14,412 |
Impairment | 3,330 | 1,420 | ' |
Balance, end of period | 4,566,688 | 4,385,964 | 3,996,335 |
Balance, beginning of the period | 275,342 | 152,203 | 33,837 |
Depreciation | 166,679 | 128,564 | 119,064 |
Dispositions and other | 2,650 | 5,425 | 698 |
Balance, end of period | 439,371 | 275,342 | 152,203 |
ESH Hospitality Inc [Member] | ' | ' | ' |
SEC Schedule III, Real Estate and Accumulated Depreciation [Line Items] | ' | ' | ' |
Balance, beginning of the period | 4,385,964 | 3,996,335 | 3,894,468 |
Acquisitions | 16,429 | 131,831 | ' |
Capital expenditures | 179,104 | 271,222 | 116,279 |
Dispositions and other | 31,749 | 12,004 | 14,412 |
Impairment | 3,330 | 1,420 | ' |
Balance, end of period | 4,546,418 | 4,385,964 | 3,996,335 |
Balance, beginning of the period | 275,342 | 152,203 | 33,837 |
Depreciation | 165,998 | 128,564 | 119,064 |
Dispositions and other | 14,861 | 5,425 | 698 |
Balance, end of period | $426,479 | $275,342 | $152,203 |