XML 28 R9.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
OPERATING ACTIVITIES:    
Net loss $ 65,788,000 $ 76,139,000
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation 114,805,000 107,649,000
Amortization of intangible assets 670,000 670,000
Foreign currency transaction gain (401,000) (764,000)
Mark-to-market gain on interest rate swap 606,000 0
Amortization and write-off of deferred financing costs and debt discount 4,050,000 13,816,000
Amortization of above-market ground leases (68,000) (68,000)
Loss on disposal of property and equipment 6,017,000 5,001,000
Loss on sale of hotel properties 1,897,000 0
Impairment of long-lived assets 20,357,000 0
Equity-based compensation 6,329,000 5,619,000
Deferred income tax benefit (1,421,000) (25,757,000)
Changes in assets and liabilities:    
Accounts receivable, net (4,046,000) (7,233,000)
Other assets (8,909,000) 269,000
Accounts payable and accrued liabilities 15,130,000 14,879,000
Net cash provided by operating activities 220,804,000 190,220,000
INVESTING ACTIVITIES:    
Purchases of property and equipment (93,080,000) (109,949,000)
Proceeds from sale of hotel properties 47,952,000 0
Decrease (increase) in restricted cash and insurance collateral 289,000 (105,490,000)
Proceeds from insurance and related recoveries 169,000 2,716,000
Net cash used in investing activities (44,670,000) (212,723,000)
FINANCING ACTIVITIES:    
Principal payments on mortgage loan 0 (433,537,000)
Principal payments on term loan facilities (9,734,000) (366,463,000)
Proceeds from senior notes, net of debt discount 0 788,000,000
Proceeds from revolving credit facilities 105,000,000 0
Payments on revolving credit facilities (150,000,000) 0
Payments of deferred financing costs 0 (14,717,000)
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 (53,980,000) (60,356,000)
Repurchase of Corporation mandatorily redeemable preferred stock (14,069,000) 0
Corporation common distributions (21,491,000) (24,459,000)
ESH REIT common distributions (56,642,000) (100,050,000)
ESH REIT preferred distributions (8,000) (8,000)
Net cash used in financing activities (204,169,000) (213,655,000)
CHANGES IN CASH AND CASH EQUIVALENTS DUE TO CHANGES IN FOREIGN CURRENCY EXCHANGE RATES 109,000 23,000
NET DECREASE IN CASH AND CASH EQUIVALENTS (27,926,000) (236,135,000)
CASH AND CASH EQUIVALENTS - Beginning of period 84,158,000 373,239,000
CASH AND CASH EQUIVALENTS - End of period 56,232,000 137,104,000
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding prepayment and other penalties 64,877,000 53,664,000
Cash payments for income taxes, net of refunds of $33 and $665 22,566,000 42,385,000
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in accounts payable and accrued liabilities 17,716,000 16,142,000
Deferred financing costs included in accounts payable and accrued liabilities 0 524,000
Proceeds from sale of hotel properties included in other assets 11,543,000 0
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities 662,000 199,000
ESH REIT    
OPERATING ACTIVITIES:    
Net loss (20,840,000) (3,659,000)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation 113,393,000 105,798,000
Foreign currency transaction gain (313,000) (774,000)
Mark-to-market gain on interest rate swap 606,000 0
Amortization and write-off of deferred financing costs and debt discount 3,995,000 13,275,000
Amortization of above-market ground leases (68,000) (68,000)
Loss on disposal of property and equipment 6,017,000 5,001,000
Loss on sale of hotel properties 3,274,000 0
Impairment of long-lived assets 15,046,000 0
Equity-based compensation 121,000 62,000
Deferred income tax benefit (3,693,000) (2,247,000)
Changes in assets and liabilities:    
Deferred rents receivable from Extended Stay America, Inc. 7,624,000 644,000
Due from (to) Extended Stay America, Inc., net 3,822,000 (4,068,000)
Other assets (3,768,000) (66,000)
Unearned rental revenues/rents receivable from Extended Stay America, Inc., net 76,903,000 79,477,000
Accounts payable and accrued liabilities 995,000 9,914,000
Net cash provided by operating activities 203,114,000 203,289,000
INVESTING ACTIVITIES:    
Purchases of property and equipment (91,841,000) (108,201,000)
Proceeds from sale of hotel properties 42,005,000 0
Decrease (increase) in restricted cash and insurance collateral 344,000 (104,952,000)
Proceeds from insurance and related recoveries 169,000 2,716,000
Net cash used in investing activities (49,323,000) (210,437,000)
FINANCING ACTIVITIES:    
Principal payments on mortgage loan 0 (433,537,000)
Principal payments on term loan facilities (9,734,000) (366,463,000)
Proceeds from senior notes, net of debt discount 0 788,000,000
Proceeds from revolving credit facilities 105,000,000 0
Payments on revolving credit facilities (150,000,000) 0
Proceeds from loan payable to Extended Stay America, Inc. 0 95,819,000
Payments of deferred financing costs 0 (14,717,000)
Issuance of common stock 1,731,000 1,134,000
Repurchase of common stock (19,744,000) (23,436,000)
Corporation common distributions (129,288,000) (222,791,000)
ESH REIT preferred distributions (8,000) (8,000)
Net cash used in financing activities (202,043,000) (175,999,000)
NET DECREASE IN CASH AND CASH EQUIVALENTS (48,252,000) (183,147,000)
CASH AND CASH EQUIVALENTS - Beginning of period 53,506,000 223,256,000
CASH AND CASH EQUIVALENTS - End of period 5,254,000 40,109,000
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding prepayment and other penalties 65,176,000 52,694,000
Cash payments for income taxes, net of refunds of $33 and $665 2,305,000 1,608,000
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in accounts payable and accrued liabilities 17,095,000 15,685,000
Deferred financing costs included in accounts payable and accrued liabilities 0 524,000
Proceeds from sale of hotel properties included in other assets 11,543,000 0
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities $ 1,511,000 $ 1,084,000