XML 22 R9.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited)
3 Months Ended
Mar. 31, 2017
USD ($)
Mar. 31, 2016
USD ($)
OPERATING ACTIVITIES:    
Net loss $ 16,063,000 $ 14,753,000
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation 57,336,000 52,973,000
Amortization of intangible assets 335,000 335,000
Foreign currency transaction loss (gain) 21,000 (878,000)
Mark-to-market gain on interest rate swap (889,000) 0
Amortization and write-off of deferred financing costs and debt discount 2,025,000 11,121,000
Amortization of above-market ground leases (34,000) (34,000)
Loss on disposal of property and equipment 3,470,000 2,896,000
Impairment of long-lived assets 12,423,000 0
Equity-based compensation 2,683,000 2,680,000
Deferred income tax expense (benefit) 4,572,000 (18,399,000)
Changes in assets and liabilities:    
Accounts receivable, net 328,000 (1,340,000)
Other assets (1,832,000) (2,969,000)
Accounts payable and accrued liabilities 12,463,000 21,636,000
Net cash provided by operating activities 108,964,000 82,774,000
INVESTING ACTIVITIES:    
Purchases of property and equipment (48,447,000) (56,907,000)
Decrease (increase) in restricted cash and insurance collateral 322,000 (101,751,000)
Proceeds from insurance recoveries 140,000 2,376,000
Net cash used in investing activities (47,985,000) (156,282,000)
FINANCING ACTIVITIES:    
Principal payments on mortgage loan 0 (433,537,000)
Principal payments on term loan facilities (6,492,000) (366,463,000)
Proceeds from senior notes, net of debt discount 0 788,000,000
Interest proceeds from senior notes 0 15,983,000
Proceeds from revolving credit facilities 65,000,000 0
Payments on revolving credit facilities (75,000,000) 0
Payments of deferred financing costs 0 (14,243,000)
Tax withholdings related to restricted stock unit settlements (3,245,000) (2,071,000)
Issuance of common stock 0 6,000
Repurchase of common stock (23,124,000) (28,773,000)
Corporation common distributions (7,957,000) (16,398,000)
ESH REIT common distributions (29,579,000) (69,810,000)
ESH REIT preferred distributions 0 (8,000)
Net cash used in financing activities (80,397,000) (127,314,000)
CHANGES IN CASH AND CASH EQUIVALENTS DUE TO CHANGES IN FOREIGN CURRENCY EXCHANGE RATES 69,000 13,000
NET DECREASE IN CASH AND CASH EQUIVALENTS (19,349,000) (200,809,000)
CASH AND CASH EQUIVALENTS - Beginning of period 84,158,000 373,239,000
CASH AND CASH EQUIVALENTS - End of period 64,809,000 172,430,000
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding prepayment and other penalties 18,073,000 18,173,000
Cash payments for income taxes 931,000 14,260,000
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in accounts payable and accrued liabilities 15,719,000 14,751,000
Deferred financing costs included in accounts payable and accrued liabilities 0 1,020,000
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities 543,000 137,000
ESH REIT    
OPERATING ACTIVITIES:    
Net loss (16,116,000) (5,130,000)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation 56,537,000 52,040,000
Foreign currency transaction loss (gain) 78,000 (773,000)
Mark-to-market gain on interest rate swap (889,000) 0
Amortization and write-off of deferred financing costs and debt discount 1,997,000 10,850,000
Amortization of above-market ground leases (34,000) (34,000)
Loss on disposal of property and equipment 3,470,000 2,896,000
Impairment of long-lived assets 15,046,000 0
Equity-based compensation 33,000 15,000
Deferred income tax expense (benefit) (308,000) (2,254,000)
Changes in assets and liabilities:    
Deferred rents receivable from Extended Stay America, Inc. 3,833,000 322,000
Due from (to) Extended Stay America, Inc., net 916,000 (13,798,000)
Other assets (3,262,000) (4,202,000)
Unearned rental revenues/rents receivable from Extended Stay America, Inc., net 18,250,000 (15,102,000)
Accounts payable and accrued liabilities 9,560,000 14,205,000
Net cash provided by operating activities 89,111,000 39,035,000
INVESTING ACTIVITIES:    
Purchases of property and equipment (47,553,000) (56,351,000)
Decrease (increase) in restricted cash and insurance collateral 344,000 (100,750,000)
Proceeds from insurance recoveries 140,000 2,376,000
Net cash used in investing activities (47,069,000) (154,725,000)
FINANCING ACTIVITIES:    
Principal payments on mortgage loan 0 (433,537,000)
Principal payments on term loan facilities (6,492,000) (366,463,000)
Proceeds from senior notes, net of debt discount 0 788,000,000
Interest proceeds from senior notes 0 15,983,000
Proceeds from revolving credit facilities 65,000,000 0
Payments on revolving credit facilities (75,000,000) 0
Payments of deferred financing costs 0 (14,243,000)
Issuance of common stock 1,731,000 1,134,000
Repurchase of common stock (8,543,000) (11,425,000)
Payments on revolving credit facility 0 110,288,000
Corporation common distributions (67,153,000) (154,977,000)
ESH REIT preferred distributions 0 (8,000)
Net cash used in financing activities (90,457,000) (65,248,000)
NET DECREASE IN CASH AND CASH EQUIVALENTS (48,415,000) (180,938,000)
CASH AND CASH EQUIVALENTS - Beginning of period 53,506,000 223,256,000
CASH AND CASH EQUIVALENTS - End of period 5,091,000 42,318,000
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding prepayment and other penalties 18,166,000 17,688,000
Cash payments for income taxes 936,000 418,000
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in accounts payable and accrued liabilities 15,258,000 14,442,000
Deferred financing costs included in accounts payable and accrued liabilities 0 1,020,000
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities $ 1,273,000 $ 852,000