XML 31 R18.htm IDEA: XBRL DOCUMENT v3.19.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - REIT - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
OPERATING ACTIVITIES:    
Net income $ 88,062 $ 96,665
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 97,795 107,514
Foreign currency transaction (gain) loss (349) 299
Amortization and write-off of deferred financing costs and debt discount 3,993 4,621
Amortization and write-off of above-market ground leases 0 (68)
Debt prepayment and extinguishment costs 0 1,183
Loss on disposal of property and equipment 3,377 668
Gain on sale of hotel properties 0 (38,082)
Equity-based compensation 4,255 4,188
Deferred income tax expense (2,385) (6,916)
Changes in assets and liabilities:    
Other assets (3,331) 921
Accounts payable and accrued liabilities 16,144 16,143
Net cash provided by operating activities 204,097 228,648
INVESTING ACTIVITIES:    
Purchases of property and equipment (84,785) (71,003)
Acquisition of hotel property 0 (12,729)
Development in process payments (21,841) (6,009)
Payment for intangible assets (6,296) 0
Proceeds from sale of hotel properties 0 155,244
Proceeds from insurance and related recoveries 613 4,362
Net cash (used in) provided by investing activities (112,309) 69,865
FINANCING ACTIVITIES:    
Principal payments on term loan facilities (5,683) (66,112)
Principal payments on finance leases (58) 0
Debt prepayment and extinguishment costs 0 (1,183)
Repurchase of Class B common stock 0 (68,002)
Common distributions (30,287) (23,156)
Preferred distributions (8) (8)
Net cash used in financing activities (92,545) (221,961)
NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH (696) 76,464
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period 303,336 150,974
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 302,640 227,438
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding prepayment and other penalties, net of capitalized interest of $751 and $129 57,902 58,869
Cash payments for income taxes, net of refunds of $0 and $6 16,583 18,130
Operating cash payments for finance leases 122 0
Operating cash payments for operating leases 1,380 0
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities 27,618 20,023
Additions to finance lease right-of-use assets and liabilities 109 0
Common stock distributions included in accounts payable and accrued liabilities 380 288
ESH REIT    
OPERATING ACTIVITIES:    
Net income 29,415 38,771
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation and amortization 95,999 106,818
Foreign currency transaction (gain) loss (273) 266
Amortization and write-off of deferred financing costs and debt discount 3,939 4,567
Amortization and write-off of above-market ground leases 0 (68)
Debt prepayment and extinguishment costs 0 1,183
Loss on disposal of property and equipment 3,377 668
Gain on sale of hotel properties 0 (35,410)
Equity-based compensation 277 304
Deferred income tax expense 0 4
Changes in assets and liabilities:    
Deferred rents receivable from Extended Stay America, Inc. (10,288) 14,325
Due to Extended Stay America, Inc., net (7,764) (3,555)
Other assets (5,111) (3,653)
Unearned rental revenues/rents receivable from Extended Stay America, Inc., net 67,646 68,958
Accounts payable and accrued liabilities 8,140 6,351
Net cash provided by operating activities 185,357 199,529
INVESTING ACTIVITIES:    
Purchases of property and equipment (80,173) (67,113)
Acquisition of hotel property 0 (12,733)
Development in process payments (21,841) (6,009)
Payment for intangible assets (6,296) 0
Proceeds from sale of hotel properties 0 155,244
Proceeds from insurance and related recoveries 613 4,362
Net cash (used in) provided by investing activities (107,697) 73,751
FINANCING ACTIVITIES:    
Principal payments on term loan facilities (5,683) (66,112)
Principal payments on finance leases (58) 0
Debt prepayment and extinguishment costs 0 (1,183)
Repurchase of Class B common stock 0 (24,737)
Issuance of Class B common stock related to issuance of Paired Shares 1,248 2,316
Common distributions (127,582) (137,249)
Preferred distributions (8) (8)
Net cash used in financing activities (132,083) (226,973)
NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH (54,423) 46,307
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period 178,538 54,915
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 124,115 101,222
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding prepayment and other penalties, net of capitalized interest of $751 and $129 57,527 58,493
Cash payments for income taxes, net of refunds of $0 and $6 606 608
Operating cash payments for finance leases 122 0
Operating cash payments for operating leases 354 0
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities 26,920 19,374
Additions to finance lease right-of-use assets and liabilities 109 0
Common stock distributions included in accounts payable and accrued liabilities 794 578
Net payable related to unsettled RSUs not yet settled or issued included in due to/from Extended Stay America, Inc. $ (131) $ (69)