XML 77 R16.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
OPERATING ACTIVITIES:      
Net income $ 165,138 $ 211,756 $ 172,188
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 197,400 209,329 229,216
Foreign currency transaction (gain) loss (391) 443 (713)
Loss on interest rate swap 0 0 667
Amortization and write-off of deferred financing costs and debt discount 13,687 8,614 8,097
Amortization and write-off of above-market ground leases 0 (1,427) (136)
Debt modification and extinguishment costs 1,084 1,183 2,351
Loss on disposal of property and equipment 6,072 3,413 8,606
Gain on sale of hotel properties, net 0 (42,478) (9,973)
Impairment of long-lived assets 2,679 43,600 25,169
Equity-based compensation 6,913 8,318 7,552
Deferred income tax (benefit) expense (8,116) 1,019 963
Changes in assets and liabilities:      
Accounts receivable, net 5,749 2,244 (895)
Other assets 739 (10,214) (3,606)
Accounts payable and accrued liabilities 8,996 14,050 7,034
Net cash provided by operating activities 399,950 449,850 446,520
INVESTING ACTIVITIES:      
Purchases of property and equipment (182,364) (158,709) (166,378)
Acquisition of hotel properties (10,136) (12,729) 0
Development in process payments (59,670) (34,790) 0
Payments for intangible assets (9,124) (3,046) 0
Proceeds from sale of hotel properties 0 309,062 63,936
Proceeds from insurance and related recoveries 1,485 6,488 3,302
Net cash (used in) provided by investing activities (259,809) 106,276 (99,140)
FINANCING ACTIVITIES:      
Principal payments on term loan facility (507,261) (147,215) (16,193)
Proceeds from issuance of senior notes 750,000    
Proceeds from revolving credit facility 0 0 105,000
Payments on revolving credit facilities 0 0 (150,000)
Payments of deferred financing costs (20,689) 0 0
Principal payments on finance leases (117)    
Debt modification and extinguishment costs (1,084) (1,183) (2,351)
Tax withholdings related to restricted stock unit settlements (1,598) (3,989) (3,548)
Repurchase of Corporation common stock and ESH REIT class B common stock (Paired Shares) (130,721) (85,405) (62,323)
Repurchase of Corporation mandatorily redeemable preferred stock 0 (3) (14,069)
Corporation common distributions (67,182) (45,791) (56,126)
ESH REIT common distributions (103,211) (120,005) (102,845)
ESH REIT preferred distributions (16) (16) (16)
Net cash used in financing activities (81,879) (403,607) (302,471)
CHANGES IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH DUE TO CHANGES IN FOREIGN CURRENCY EXCHANGE RATES 72 (157) 293
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH 58,334 152,362 45,202
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period 303,336 150,974 105,772
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 361,670 303,336 150,974
SUPPLEMENTAL CASH FLOW INFORMATION:      
Interest Paid, Excluding Capitalized Interest, Operating Activities 108,515 118,509 123,953
Cash payments for income taxes, net of refunds of $8, $351 and $571 39,622 38,577 55,694
Operating cash payments for finance leases 242    
Operating cash payments for operating leases 2,779    
Cash Flow, Noncash Investing and Financing Activities Disclosure [Abstract]      
Capital Expenditures Incurred but Not yet Paid 23,446 27,850 12,596
Additions to finance lease right-of-use assets and liabilities 109    
Proceeds from sale of hotel properties included in other assets 0 0 12,589
Corporation common distributions included in accounts payable and accrued liabilities 434 357 532
ESH REIT      
Cash Flow, Noncash Investing and Financing Activities Disclosure [Abstract]      
ESH REIT common distributions included in accounts payable and accrued liabilities $ 767 $ 792 $ 983