XML 25 R9.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
OPERATING ACTIVITIES:          
Net income $ 75,692,000 $ 66,250,000 $ 172,357,000 $ 132,038,000  
Adjustments to reconcile net loss to net cash provided by operating activities:          
Depreciation     158,647,000 171,784,000  
Amortization of intangible assets     1,005,000 1,005,000  
Foreign currency transaction loss (gain)     48,000 (782,000)  
Loss on interest rate swap     0 709,000  
Amortization and write-off of deferred financing costs and debt discount     6,618,000 6,072,000  
Amortization and write-off of above-market ground leases     (240,000) (102,000)  
Debt prepayment and extinguishment costs     1,183,000 1,168,000  
Loss on disposal of property and equipment     2,617,000 8,065,000  
(Gain) loss on sale of hotel properties (3,517,000) 0 (41,599,000) 1,897,000  
Impairment of long-lived assets 0 0 43,600,000 20,357,000  
Equity-based compensation     5,999,000 9,049,000  
Deferred income tax benefit     (5,724,000) (2,602,000)  
Changes in assets and liabilities:          
Accounts receivable, net     (2,273,000) (6,754,000)  
Other assets     (837,000) (4,212,000)  
Accounts payable and accrued liabilities     41,649,000 32,895,000  
Net Cash Provided by (Used in) Operating Activities     383,050,000 370,587,000  
INVESTING ACTIVITIES:          
Purchases of property and equipment     (106,394,000) (132,875,000)  
Acquisition of hotel property     (12,729,000) 0  
Development in process payments     (28,414,000) 0  
Proceeds from sale of hotel properties     274,100,000 47,952,000  
Proceeds from insurance and related recoveries     4,533,000 471,000  
Net cash provided by (used in) investing activities     131,096,000 (84,452,000)  
FINANCING ACTIVITIES:          
Principal payments on term loan facilities     (69,163,000) (12,976,000)  
Proceeds from revolving credit facilities     0 105,000,000  
Payments on revolving credit facilities     0 (150,000,000)  
Debt prepayment and extinguishment costs     (1,183,000) (1,168,000)  
Tax withholdings related to restricted stock unit settlements     (3,989,000) (3,548,000)  
Repurchase of Class B common stock     (79,676,000) (58,781,000)  
Repurchase of Corporation mandatorily redeemable preferred stock     0 (14,069,000)  
Corporation common distributions     (30,737,000) (34,978,000)  
ESH REIT common distributions     (93,652,000) (83,616,000)  
ESH REIT preferred distributions     (12,000) (16,000)  
Net cash used in financing activities     (278,412,000) (254,152,000)  
CHANGES IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH DUE TO CHANGES IN FOREIGN CURRENCY EXCHANGE RATES     (67,000) 275,000  
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH     235,667,000 32,258,000  
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period     150,974,000 105,772,000 $ 105,772,000
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 386,641,000 138,030,000 386,641,000 138,030,000 150,974,000
SUPPLEMENTAL CASH FLOW INFORMATION:          
Cash payments for interest, excluding prepayment and other penalties     71,130,000 77,346,000  
Cash payments for income taxes, net of refunds     28,303,000 37,192,000  
NONCASH INVESTING AND FINANCING ACTIVITIES:          
Capital expenditures included in accounts payable and accrued liabilities     20,829,000 17,132,000  
Proceeds from sale of hotel properties included in other assets     0 12,675,000  
Common stock distributions included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities 298,000 721,000 298,000 721,000  
ESH REIT          
OPERATING ACTIVITIES:          
Net income 8,821,000 28,486,000 47,592,000 7,646,000  
Adjustments to reconcile net loss to net cash provided by operating activities:          
Depreciation     158,566,000 169,916,000  
Foreign currency transaction loss (gain)     50,000 (627,000)  
Loss on interest rate swap     0 709,000  
Amortization and write-off of deferred financing costs and debt discount     6,536,000 5,990,000  
Amortization and write-off of above-market ground leases     (240,000) (102,000)  
Debt prepayment and extinguishment costs     1,183,000 1,168,000  
Loss on disposal of property and equipment     2,618,000 8,065,000  
(Gain) loss on sale of hotel properties 25,657,000 0 (9,753,000) 3,274,000  
Impairment of long-lived assets 0 0 0 15,046,000  
Equity-based compensation     461,000 266,000  
Deferred income tax benefit     (14,000) (3,700,000)  
Changes in assets and liabilities:          
Deferred rents receivable from Extended Stay America, Inc.     21,366,000 11,393,000  
Due from (to) Extended Stay America, Inc., net     (3,491,000) (1,109,000)  
Other assets     (6,496,000) (5,625,000)  
Unearned rental revenues/rents receivable from Extended Stay America, Inc., net     125,576,000 132,842,000  
Accounts payable and accrued liabilities     29,441,000 24,495,000  
Net Cash Provided by (Used in) Operating Activities     373,395,000 369,647,000  
INVESTING ACTIVITIES:          
Purchases of property and equipment     (101,165,000) (130,899,000)  
Acquisition of hotel property     (12,733,000) 0  
Development in process payments     (28,414,000) 0  
Proceeds from sale of hotel properties     274,100,000 42,005,000  
Proceeds from insurance and related recoveries     4,533,000 471,000  
Net cash provided by (used in) investing activities     136,321,000 (88,423,000)  
FINANCING ACTIVITIES:          
Principal payments on term loan facilities     (69,163,000) (12,976,000)  
Proceeds from revolving credit facilities     0 105,000,000  
Payments on revolving credit facilities     0 (150,000,000)  
Debt prepayment and extinguishment costs     (1,183,000) (1,168,000)  
Repurchase of Class B common stock     (28,979,000) (21,488,000)  
Issuance of Class B common stock related to issuance of Paired Shares     2,700,000 1,915,000  
Corporation common distributions     (216,397,000) (191,328,000)  
ESH REIT preferred distributions     (12,000) (16,000)  
Net cash used in financing activities     (313,034,000) (270,061,000)  
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH     196,682,000 11,163,000  
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period     54,915,000 53,850,000 53,850,000
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 251,597,000 65,013,000 251,597,000 65,013,000 $ 54,915,000
SUPPLEMENTAL CASH FLOW INFORMATION:          
Cash payments for interest, excluding prepayment and other penalties     70,566,000 78,234,000  
Cash payments for income taxes, net of refunds     645,000 2,388,000  
NONCASH INVESTING AND FINANCING ACTIVITIES:          
Capital expenditures included in accounts payable and accrued liabilities     20,288,000 16,836,000  
Proceeds from sale of hotel properties included in other assets     0 12,675,000  
Common stock distributions included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities $ 697,000 $ 1,623,000 697,000 1,623,000  
Net (payable) receivable related to unsettled RSUs not yet settled or issued included in due to/from Extended Stay America, Inc.     $ (144,000) $ 13,000