XML 28 R10.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
OPERATING ACTIVITIES:      
Net income $ 211,756 $ 172,188 $ 163,352
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 209,329 229,216 221,309
Foreign currency transaction loss (gain) 443 (713) (1,576)
Loss on interest rate swap 0 667 0
Amortization and write-off of deferred financing costs and debt discount 8,614 8,097 31,116
Amortization and write-off of above-market ground leases (1,427) (136) (136)
Debt prepayment and extinguishment costs 1,183 2,351 3,999
Loss on disposal of property and equipment 3,413 8,606 10,740
Gain on sale of hotel properties, net (42,478) (9,973)  
Impairment of long-lived assets 43,600 25,169 9,828
Equity-based compensation 8,318 7,552 12,000
Deferred income tax expense (benefit) 1,019 963 (25,975)
Changes in assets and liabilities:      
Accounts receivable, net 2,244 (895) (2,655)
Other assets (10,214) (3,606) 1,829
Accounts payable and accrued liabilities 14,050 7,034 (1,427)
Net cash provided by operating activities 449,850 446,520 422,404
INVESTING ACTIVITIES:      
Purchases of property and equipment (158,709) (166,378) (225,323)
Acquisition of hotel property (12,729) 0 0
Development in process payments (34,790) 0 0
Payments for intangible assets (3,046) 0 0
Proceeds from sale of hotel properties 309,062 63,936 0
Proceeds from insurance and related recoveries 6,488 3,302 3,057
Net cash provided by (used in) investing activities 106,276 (99,140) (222,266)
FINANCING ACTIVITIES:      
Principal payments on mortgage loan 0 0 (1,931,157)
Proceeds from term loan facilities, net of debt discount   0 1,293,500
Principal payments on term loan facilities (147,215) (16,193) (366,463)
Proceeds from senior notes, net of debt discount 0   788,000
Proceeds from revolving credit facilities 0 105,000 70,000
Payments on revolving credit facilities 0 (150,000) (25,000)
Payments of deferred financing costs 0 0 (34,475)
Debt prepayment and extinguishment costs (1,183) (2,351) (3,999)
Tax withholdings related to restricted stock unit settlements (3,989) (3,548) (2,229)
Repurchase of Corporation common stock and ESH REIT class B common stock (Paired Shares) (85,405) (62,323) (139,895)
Repurchase of Corporation mandatorily redeemable preferred stock (3) (14,069) 0
Corporation common distributions (45,791) (56,126) (74,153)
ESH REIT common distributions (120,005) (102,845) (126,058)
ESH REIT preferred distributions (16) (16) (16)
Net cash used in financing activities (403,607) (302,471) (551,945)
CHANGES IN CASH AND CASH EQUIVALENTS DUE TO CHANGES IN FOREIGN CURRENCY EXCHANGE RATES (157) 293 (76)
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH 152,362 45,202 (351,883)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period 150,974 105,772 457,655
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 303,336 150,974 105,772
SUPPLEMENTAL CASH FLOW INFORMATION:      
Cash payments for interest, excluding prepayment and other penalties 118,509 123,953 117,518
Cash payments for income taxes, net of refunds of $351, $571 and $2,026 38,577 55,694 78,903
NONCASH INVESTING AND FINANCING ACTIVITIES:      
Capital expenditures included in accounts payable and accrued liabilities 27,850 12,596 21,912
Capital lease assets included in accounts payable and accrued liabilities 4 0 0
Deferred financing costs included in accounts payable and accrued liabilities 0 0 79
Principal payments on term loan facilities included in accounts payable and accrued liabilities 0 0 3,250
Proceeds from sale of hotel properties included in other assets 0 12,589 0
Corporation common distributions included in accounts payable and accrued liabilities 357 532 559
ESH REIT      
OPERATING ACTIVITIES:      
Net income 230,129 214,984 212,207
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 207,313 225,484 216,394
Foreign currency transaction loss (gain) 340 (541) (1,245)
Loss on interest rate swap 0 667 0
Amortization and write-off of deferred financing costs and debt discount 8,505 7,987 30,358
Amortization and write-off of above-market ground leases (1,426) (136) (136)
Debt prepayment and extinguishment costs 1,183 2,351 3,999
Loss on disposal of property and equipment 3,413 8,606 10,739
Gain on sale of hotel properties, net 5,624 (8,562) 0
Impairment of long-lived assets 0 15,046 0
Equity-based compensation 836 412 126
Deferred income tax expense (benefit) (15) (3,733) 571
Changes in assets and liabilities:      
Deferred rents receivable from Extended Stay America, Inc. 15,044 15,162 1,288
Due (to) from Extended Stay America, Inc., net (2,323) (1,261) 4,400
Other assets (3,541) (2,855) 3,268
Unearned rental revenues/rents receivable from Extended Stay America, Inc., net (3,412) (470) 3,267
Accounts payable and accrued liabilities 4,788 452 7,113
Net cash provided by operating activities 466,458 473,593 492,349
INVESTING ACTIVITIES:      
Purchases of property and equipment (153,513) (163,797) (222,257)
Acquisition of hotel property (12,733) 0 0
Development in process payments (34,790) 0 0
Payments for intangible assets (2,796) 0 0
Proceeds from sale of hotel properties 309,062 57,989 0
Proceeds from insurance and related recoveries 6,488 3,302 2,958
Net cash provided by (used in) investing activities 111,718 (102,506) (219,299)
FINANCING ACTIVITIES:      
Principal payments on mortgage loan 0 0 (1,931,157)
Proceeds from term loan facilities, net of debt discount 0 0 1,293,500
Principal payments on term loan facilities (147,215) (16,193) (366,463)
Proceeds from senior notes, net of debt discount 0 0 788,000
Proceeds from revolving credit facilities 0 105,000 70,000
Payments on revolving credit facilities 0 (150,000) (25,000)
Payments of deferred financing costs 0 0 (34,165)
Debt prepayment and extinguishment costs (1,183) (2,351) (3,999)
Proceeds from loan payable to Extended Stay America, Inc. 0 0 75,000
Principal payments on loan payable to Extended Stay America, Inc. 0 (50,000) (25,000)
Net proceeds to Extended Stay America, Inc. 0 0 (10,306)
Repurchase of Corporation common stock and ESH REIT class B common stock (Paired Shares) (31,057) (22,773) (53,675)
Issuance of Class B common stock related to issuance of Paired Shares 2,732 1,915 1,244
Corporation common distributions (277,814) (235,604) (281,364)
ESH REIT preferred distributions (16) (16) (16)
Net cash used in financing activities (454,553) (370,022) (503,401)
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH 123,623 1,065 (230,351)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period 54,915 53,850 284,201
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 178,538 54,915 53,850
SUPPLEMENTAL CASH FLOW INFORMATION:      
Cash payments for interest, excluding prepayment and other penalties 117,756 125,006 116,919
Cash payments for income taxes, net of refunds of $351, $571 and $2,026 730 2,483 1,712
NONCASH INVESTING AND FINANCING ACTIVITIES:      
Capital expenditures included in accounts payable and accrued liabilities 27,505 12,314 20,996
Capital lease assets included in accounts payable and accrued liabilities 4 0 0
Deferred financing costs included in accounts payable and accrued liabilities 0 0 76
Principal payments on term loan facilities included in accounts payable and accrued liabilities 0 0 3,250
Proceeds from sale of hotel properties included in other assets 0 12,589 0
Corporation common distributions included in accounts payable and accrued liabilities 792 983 1,269
ESH REIT common distributions included in accounts payable and accrued liabilities 792 983 1,269
Net receivable related to RSUs not yet settled or issued included in due to/from Extended Stay America, Inc. $ 403 $ 1,386 $ 958