XML 22 R8.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
OPERATING ACTIVITIES:    
Net (loss) income $ 14,753 $ 27,860
Adjustments to reconcile net (loss) income to net cash provided by operating activities:    
Depreciation 52,973 48,840
Amortization of intangible assets 335 343
Foreign currency transaction (gain) loss (878) 1,765
Amortization and write-off of deferred financing costs and debt discount 11,121 2,551
Amortization of above-market ground leases (34) (34)
Loss on disposal of property and equipment 2,896 1,574
Equity-based compensation 2,680 2,116
Deferred income tax benefit (18,399) (2,426)
Changes in assets and liabilities:    
Accounts receivable, net (1,340) (2,258)
Other assets (2,969) 1,050
Accounts payable and accrued liabilities 21,636 21,309
Net cash provided by operating activities 82,774 102,690
INVESTING ACTIVITIES:    
Purchases of property and equipment (56,907) (34,205)
Increase in restricted cash and insurance collateral (101,751) (102,771)
Proceeds from insurance recoveries 2,376 233
Net cash used in investing activities (156,282) (136,743)
FINANCING ACTIVITIES:    
Principal payments on mortgage loan (433,537) 0
Principal payments on term loan facility (366,463) (8,537)
Proceeds from senior notes, net of debt discount 788,000 0
Interest proceeds from senior notes 15,983 0
Proceeds from revolving credit facilities 0 25,000
Payments of deferred financing costs (14,243) 0
Tax withholdings related to restricted stock unit settlements (2,071) (1,105)
Repurchase of common stock (28,773) 0
Issuance of common stock 6 0
Corporation common distributions (16,398) 0
ESH REIT common distributions (69,810) (30,776)
Preferred distributions (8) (8)
Net cash (used in) provided by financing activities (127,314) (15,426)
CHANGES IN CASH AND CASH EQUIVALENTS DUE TO CHANGES IN FOREIGN CURRENCY EXCHANGE RATES 13 43
NET DECREASE IN CASH AND CASH EQUIVALENTS (200,809) (49,436)
CASH AND CASH EQUIVALENTS - Beginning of period 373,239 121,324
CASH AND CASH EQUIVALENTS - End of period 172,430 71,888
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding prepayment and other penalties 18,173 20,811
Cash payments for income taxes - Net of refunds 14,260 14,347
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in accounts payable and accrued liabilities 14,751 11,577
Deferred financing costs included in accounts payable and accrued liabilities 1,020 0
Common distributions included in accounts payable and accrued liabilities 137 0
ESH REIT    
OPERATING ACTIVITIES:    
Net (loss) income (5,130) 14,046
Adjustments to reconcile net (loss) income to net cash provided by operating activities:    
Depreciation 52,040 48,035
Foreign currency transaction (gain) loss (773) 1,837
Amortization and write-off of deferred financing costs and debt discount 10,850 2,280
Amortization of above-market ground leases (34) (34)
Loss on disposal of property and equipment 2,896 1,574
Equity-based compensation 15 131
Deferred income tax benefit (2,254) 0
Deferred rents receivable from Extended Stay America, Inc. 322 (3,270)
Changes in assets and liabilities:    
Due to/from Extended Stay America, Inc., net (13,798) (1,510)
Other assets (4,202) (521)
Unearned rental revenues/rents receivable from Extended Stay America, Inc., net (15,102) (20,743)
Accounts payable and accrued liabilities 14,205 7,417
Net cash provided by operating activities 39,035 49,242
INVESTING ACTIVITIES:    
Purchases of property and equipment (56,351) (33,231)
Increase in restricted cash and insurance collateral (100,750) (102,033)
Proceeds from insurance recoveries 2,376 233
Net cash used in investing activities (154,725) (135,031)
FINANCING ACTIVITIES:    
Principal payments on mortgage loan (433,537) 0
Principal payments on term loan facility (366,463) (8,537)
Proceeds from senior notes, net of debt discount 788,000 0
Interest proceeds from senior notes 15,983 0
Proceeds from revolving credit facilities 0 25,000
Payments of deferred financing costs (14,243) 0
Net proceeds from Extended Stay America, Inc. 110,288 112,917
Repurchase of common stock (11,425) 0
Issuance of common stock 1,134 2,414
Corporation common distributions (154,977) (68,322)
Preferred distributions (8) (8)
Net cash (used in) provided by financing activities (65,248) 63,464
NET DECREASE IN CASH AND CASH EQUIVALENTS (180,938) (22,325)
CASH AND CASH EQUIVALENTS - Beginning of period 223,256 33,816
CASH AND CASH EQUIVALENTS - End of period 42,318 11,491
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding prepayment and other penalties 17,688 20,311
Cash payments for income taxes - Net of refunds 418 94
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in accounts payable and accrued liabilities 14,442 10,550
Deferred financing costs included in accounts payable and accrued liabilities 1,020 0
Common distributions included in accounts payable and accrued liabilities $ 852 $ 227