XML 32 R10.htm IDEA: XBRL DOCUMENT v3.6.0.2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
OPERATING ACTIVITIES:      
NET INCOME $ 163,352 $ 283,022 $ 150,554
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation 219,969 202,531 185,833
Amortization of intangible assets 1,340 1,366 1,374
Foreign currency transaction (gain) loss (1,576) 2,732 3,763
Amortization and write-off of deferred financing costs and debt discount 31,116 12,608 19,597
Amortization of above-market ground leases (136) (136) (136)
Loss on disposal of property and equipment 10,740 9,299 3,144
Impairment of long-lived assets 9,828 9,011 2,300
Gain on sale of hotel properties 0 (130,894) (864)
Equity-based compensation 12,000 10,500 8,803
Deferred income tax (benefit) expense (25,975) 8,709 (520)
Changes in assets and liabilities:      
Accounts receivable, net (2,655) 8,306 (5,040)
Other assets 1,829 (2,755) (821)
Accounts payable and accrued liabilities (1,427) 14,590 2,498
Net cash provided by operating activities 418,405 428,889 370,485
INVESTING ACTIVITIES:      
Purchases of property and equipment (225,323) (204,717) (173,239)
Proceeds from asset dispositions, net 0 277,108 3,223
Decrease (increase) in restricted cash and insurance collateral 62,901 (11,363) (26,151)
Proceeds from insurance recoveries 2,958 5,261 13,924
Net cash (used in) provided by investing activities (159,464) 66,289 (182,243)
FINANCING ACTIVITIES:      
Principal payments on mortgage loan (1,931,157) (586,892) (1,794)
Proceeds from term loan facilities, net of debt discount 1,293,500 0 373,125
Principal payments on term loan facilities (366,463) (8,537)  
Proceeds from senior notes, net of debt discount 788,000 500,000  
Proceeds from revolving credit facilities 70,000 90,000 210,000
Principal payments on revolving credit facilities (25,000) (90,000) (230,000)
Principal payments on mezzanine loans   0 (365,000)
Payments of deferred financing costs (34,475) (11,476) (5,222)
Tax withholdings related to restricted stock unit settlements (2,229) (1,105)  
Repurchase of Class B common stock (139,895)   0
Corporation common distributions (74,153) (12,278)  
ESH REIT common distributions (126,058) (122,876) (108,253)
ESH REIT preferred distributions (16) (16) (16)
Net cash used in financing activities (547,946) (243,180) (127,160)
CHANGES IN CASH AND CASH EQUIVALENTS DUE TO CHANGES IN FOREIGN CURRENCY EXCHANGE RATES (76) (83) (215)
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (289,081) 251,915 60,867
CASH AND CASH EQUIVALENTS—Beginning of period 373,239 121,324 60,457
CASH AND CASH EQUIVALENTS—End of period 84,158 373,239 121,324
SUPPLEMENTAL CASH FLOW INFORMATION:      
Cash payments for interest, excluding prepayment and other penalties 117,518 120,220 125,258
Cash payments for income taxes-Net of refunds 78,903 69,825 36,379
NONCASH INVESTING AND FINANCING ACTIVITIES:      
Capital expenditures included in accounts payable and accrued liabilities 21,912 23,951 15,912
Principal payments on term loan facilities included in accounts payable and accrued liabilities 3,250 0 0
Deferred financing costs included in accounts payable and accrued liabilities 79 0 0
Common distributions included in accounts payable and accrued liabilities 559 12,411  
ESH REIT [Member]      
OPERATING ACTIVITIES:      
NET INCOME 212,207 378,184 247,094
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation 216,394 199,044 183,033
Foreign currency transaction (gain) loss (1,245) 2,726 3,629
Amortization and write-off of deferred financing costs and debt discount 30,358 11,526 16,956
Amortization of above-market ground leases (136) (136) (136)
Loss on disposal of property and equipment 10,739 9,206 3,133
Gain on sale of hotel properties 0 (116,616) (864)
Equity-based compensation 126 474 671
Deferred income tax (benefit) expense 571 6,076 1
Changes in assets and liabilities:      
Deferred rents receivable from Extended Stay America, Inc. 1,288 (13,028) (27,252)
Due from Extended Stay America, Inc., net 4,400 21,787 29,711
Other assets 3,268 (5,334) (7,241)
Unearned rental revenues/rents receivable from Extended Stay America, Inc., net 3,267 7,897 (11,713)
Accounts payable and accrued liabilities 7,113 10,179 (4,165)
Net cash provided by operating activities 488,350 511,985 432,857
INVESTING ACTIVITIES:      
Purchases of property and equipment (222,257) (199,135) (166,358)
Proceeds from asset dispositions, net 0 265,854 3,223
Decrease (increase) in restricted cash and insurance collateral 60,601 (10,946) (4,096)
Proceeds from insurance recoveries 2,958 5,261 13,924
Net cash (used in) provided by investing activities (158,698) 61,034 (153,307)
FINANCING ACTIVITIES:      
Principal payments on mortgage loan (1,931,157) (586,892) (1,794)
Proceeds from term loan facilities, net of debt discount 1,293,500 0 373,125
Principal payments on term loan facilities (366,463) (8,537) 0
Proceeds from senior notes, net of debt discount 788,000 500,000 0
Proceeds from revolving credit facilities 70,000 90,000 143,000
Principal payments on revolving credit facilities (25,000) (90,000) (163,000)
Principal payments on mezzanine loans 0 0 (365,000)
Proceeds from loan payable to Extended Stay America, Inc. 75,000 0 0
Principal payments on loan payable to Extended Stay America, Inc. (25,000) 0 0
Payments of deferred financing costs (34,165) (11,476) (5,222)
Net proceeds to Extended Stay America, Inc. (10,306) (5,928) (4,676)
Repurchase of Class B common stock (53,675) 0 0
Issuance of Class A and Class B common stock 1,244 2,414 138
Corporation common distributions (281,364) (273,144) (240,910)
ESH REIT preferred distributions (16) (16) (16)
Net cash used in financing activities (499,402) (383,579) (264,355)
CHANGES IN CASH AND CASH EQUIVALENTS DUE TO CHANGES IN FOREIGN CURRENCY EXCHANGE RATES 0 0 24
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (169,750) 189,440 15,219
CASH AND CASH EQUIVALENTS—Beginning of period 223,256 33,816 18,597
CASH AND CASH EQUIVALENTS—End of period 53,506 223,256 33,816
SUPPLEMENTAL CASH FLOW INFORMATION:      
Cash payments for interest, excluding prepayment and other penalties 116,919 118,226 122,184
Cash payments for income taxes-Net of refunds 1,712 1,044 873
NONCASH INVESTING AND FINANCING ACTIVITIES:      
Capital expenditures included in accounts payable and accrued liabilities 20,996 23,571 15,876
Principal payments on term loan facilities included in accounts payable and accrued liabilities 3,250 0 0
Deferred financing costs included in accounts payable and accrued liabilities 76 0 0
Common distributions included in accounts payable and accrued liabilities 1,269 39,734 0
Common distributions included in due to Extended Stay America, Inc. 1,269 39,734 259
Common Dividends Payable Current And Noncurrent $ 0 $ 47,594 $ 0