XML 63 R9.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
OPERATING ACTIVITIES:    
Net loss $ 132,038,000 $ 133,204,000
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation 171,784,000 163,269,000
Amortization of intangible assets 1,005,000 1,005,000
Foreign currency transaction gain (782,000) (1,069,000)
Mark-to-market gain on interest rate swap 709,000 0
Amortization and write-off of deferred financing costs and debt discount 6,072,000 29,012,000
Amortization of above-market ground leases (102,000) (102,000)
Loss on disposal of property and equipment 8,065,000 7,255,000
Loss on sale of hotel properties 1,897,000 0
Impairment of long-lived assets 20,357,000 2,756,000
Equity-based compensation 9,049,000 8,635,000
Deferred income tax benefit (2,602,000) (28,782,000)
Changes in assets and liabilities:    
Accounts receivable, net (6,754,000) (9,137,000)
Other assets (4,212,000) 1,442,000
Accounts payable and accrued liabilities 32,895,000 28,502,000
Net cash provided by operating activities 369,419,000 335,990,000
INVESTING ACTIVITIES:    
Purchases of property and equipment (132,875,000) (166,454,000)
Proceeds from sale of hotel properties 47,952,000 0
Decrease in restricted cash and insurance collateral 244,000 62,945,000
Proceeds from insurance and related recoveries 471,000 2,716,000
Net cash used in investing activities (84,208,000) (100,793,000)
FINANCING ACTIVITIES:    
Principal payments on mortgage loan 0 (1,931,157,000)
Proceeds from term loan facilities, net of debt discount 0 1,293,500,000
Principal payments on term loan facilities (12,976,000) (366,463,000)
Proceeds from senior notes, net of debt discount 0 788,000,000
Proceeds from revolving credit facilities 105,000,000 50,000,000
Payments on revolving credit facilities (150,000,000) (25,000,000)
Payments of deferred financing costs 0 (33,060,000)
Tax withholdings related to restricted stock unit settlements (3,548,000) (2,229,000)
Issuance of common stock 0 6,000
Repurchase of common stock (58,781,000) (69,600,000)
Repurchase of Corporation mandatorily redeemable preferred stock (14,069,000) 0
Corporation common distributions (34,978,000) (42,508,000)
ESH REIT common distributions (83,616,000) (120,116,000)
ESH REIT preferred distributions (16,000) (8,000)
Net cash used in financing activities (252,984,000) (458,635,000)
CHANGES IN CASH AND CASH EQUIVALENTS DUE TO CHANGES IN FOREIGN CURRENCY EXCHANGE RATES 275,000 34,000
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 32,502,000 (223,404,000)
CASH AND CASH EQUIVALENTS - Beginning of period 84,158,000 373,239,000
CASH AND CASH EQUIVALENTS - End of period 116,660,000 149,835,000
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding prepayment and other penalties 77,346,000 74,134,000
Cash payments for income taxes, net of refunds 37,192,000 61,581,000
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in accounts payable and accrued liabilities 17,132,000 20,600,000
Deferred financing costs included in accounts payable and accrued liabilities 0 1,146,000
Proceeds from sale of hotel properties included in other assets 12,675,000 0
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities 721,000 327,000
ESH REIT    
OPERATING ACTIVITIES:    
Net loss 7,646,000 19,993,000
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation 169,916,000 160,546,000
Foreign currency transaction gain (627,000) (858,000)
Mark-to-market gain on interest rate swap 709,000 0
Amortization and write-off of deferred financing costs and debt discount 5,990,000 28,281,000
Amortization of above-market ground leases (102,000) (102,000)
Loss on disposal of property and equipment 8,065,000 7,254,000
Loss on sale of hotel properties 3,274,000 0
Impairment of long-lived assets 15,046,000 0
Equity-based compensation 266,000 242,000
Deferred income tax benefit (3,700,000) (1,704,000)
Changes in assets and liabilities:    
Deferred rents receivable from Extended Stay America, Inc. 11,393,000 966,000
Due from (to) Extended Stay America, Inc., net (1,109,000) (2,853,000)
Other assets (5,625,000) 1,011,000
Unearned rental revenues/rents receivable from Extended Stay America, Inc., net 132,842,000 133,915,000
Accounts payable and accrued liabilities 24,495,000 28,562,000
Net cash provided by operating activities 368,479,000 375,253,000
INVESTING ACTIVITIES:    
Purchases of property and equipment (130,899,000) (164,188,000)
Proceeds from sale of hotel properties 42,005,000 0
Decrease in restricted cash and insurance collateral 344,000 60,601,000
Proceeds from insurance and related recoveries 471,000 2,716,000
Net cash used in investing activities (88,079,000) (100,871,000)
FINANCING ACTIVITIES:    
Principal payments on mortgage loan 0 (1,931,157,000)
Proceeds from term loan facilities, net of debt discount 0 1,293,500,000
Principal payments on term loan facilities (12,976,000) (366,463,000)
Proceeds from senior notes, net of debt discount 0 788,000,000
Proceeds from revolving credit facilities 105,000,000 50,000,000
Payments on revolving credit facilities (150,000,000) (25,000,000)
Proceeds from loan payable to Extended Stay America, Inc. 0 75,000,000
Payments of deferred financing costs 0 (32,814,000)
Net proceeds to Extended Stay America, Inc. 0 (18,548,000)
Issuance of common stock 1,915,000 1,134,000
Repurchase of common stock (21,488,000) (26,952,000)
Corporation common distributions (191,328,000) (267,907,000)
ESH REIT preferred distributions (16,000) (8,000)
Net cash used in financing activities (268,893,000) (461,215,000)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 11,507,000 (186,833,000)
CASH AND CASH EQUIVALENTS - Beginning of period 53,506,000 223,256,000
CASH AND CASH EQUIVALENTS - End of period 65,013,000 36,423,000
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding prepayment and other penalties 78,234,000 73,023,000
Cash payments for income taxes, net of refunds 2,388,000 1,377,000
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in accounts payable and accrued liabilities 16,836,000 20,071,000
Deferred financing costs included in accounts payable and accrued liabilities 0 1,146,000
Proceeds from sale of hotel properties included in other assets 12,675,000 0
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities $ 1,623,000 $ 1,241,000