XML 110 R18.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidated Statements of Cash Flows - REIT - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
OPERATING ACTIVITIES:      
NET INCOME $ 165,138,000 $ 211,756,000 $ 172,188,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 197,400,000 209,329,000 229,216,000
Foreign currency transaction (gain) loss (391,000) 443,000 (713,000)
Loss on interest rate swap 0 0 667,000
Amortization and write-off of deferred financing costs and debt discount 13,687,000 8,614,000 8,097,000
Debt modification and extinguishment costs 1,084,000 1,183,000 2,351,000
Amortization and write-off of above-market ground leases 0 (1,427,000) (136,000)
Loss on disposal of property and equipment 6,072,000 3,413,000 8,606,000
Loss (gain) on sale of hotel properties, net 0 (42,478,000) (9,973,000)
Impairment of long-lived assets 2,679,000 43,600,000 25,169,000
Equity-based compensation 6,913,000 8,318,000 7,552,000
Deferred income tax (benefit) expense (8,116,000) 1,019,000 963,000
Changes in assets and liabilities:      
Other assets 739,000 (10,214,000) (3,606,000)
Accounts payable and accrued liabilities 8,996,000 14,050,000 7,034,000
Net cash provided by operating activities 399,950,000 449,850,000 446,520,000
INVESTING ACTIVITIES:      
Purchases of property and equipment (182,364,000) (158,709,000) (166,378,000)
Acquisition of hotel properties (10,136,000) (12,729,000) 0
Development in process payments (59,670,000) (34,790,000) 0
Payments for intangible assets (9,124,000) (3,046,000) 0
Proceeds from sale of hotel properties 0 309,062,000 63,936,000
Proceeds from insurance and related recoveries 1,485,000 6,488,000 3,302,000
Net cash (used in) provided by investing activities (259,809,000) 106,276,000 (99,140,000)
FINANCING ACTIVITIES:      
Principal payments on term loan facility (507,261,000) (147,215,000) (16,193,000)
Proceeds from issuance of senior notes 750,000,000    
Proceeds from revolving credit facility 0 0 105,000,000
Payments on revolving credit facilities 0 0 (150,000,000)
Payments of deferred financing costs (20,689,000) 0 0
Principal payments on finance leases (117,000)    
Debt modification and extinguishment costs (1,084,000) (1,183,000) (2,351,000)
Repurchase of Corporation common stock and ESH REIT class B common stock (Paired Shares) (130,721,000) (85,405,000) (62,323,000)
Common distributions (67,182,000) (45,791,000) (56,126,000)
Preferred distributions (16,000) (16,000) (16,000)
Net cash used in financing activities (81,879,000) (403,607,000) (302,471,000)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period 303,336,000 150,974,000 105,772,000
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 361,670,000 303,336,000 150,974,000
SUPPLEMENTAL CASH FLOW INFORMATION:      
Interest Paid, Excluding Capitalized Interest, Operating Activities 108,515,000 118,509,000 123,953,000
Income Taxes Paid, Net 39,622,000 38,577,000 55,694,000
Operating cash payments for finance leases 242,000    
Operating cash payments for operating leases 2,779,000    
Cash Flow, Noncash Investing and Financing Activities Disclosure [Abstract]      
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities 23,446,000 27,850,000 12,596,000
Common stock distributions included in accounts payable and accrued liabilities 434,000 357,000 532,000
ESH Hospitality, Inc.      
OPERATING ACTIVITIES:      
NET INCOME 225,887,000 230,129,000 214,984,000
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 193,798,000 207,313,000 225,484,000
Foreign currency transaction (gain) loss (310,000) 340,000 (541,000)
Loss on interest rate swap 0 0 667,000
Amortization and write-off of deferred financing costs and debt discount 13,562,000 8,505,000 7,987,000
Debt modification and extinguishment costs 1,084,000 1,183,000 2,351,000
Amortization and write-off of above-market ground leases 0 (1,426,000) (136,000)
Loss on disposal of property and equipment 6,072,000 3,413,000 8,606,000
Loss (gain) on sale of hotel properties, net 0 5,624,000 (8,562,000)
Impairment of long-lived assets 0 0 15,046,000
Equity-based compensation 545,000 836,000 412,000
Deferred income tax (benefit) expense (9,000) (15,000) (3,733,000)
Changes in assets and liabilities:      
Deferred rents receivable from Extended Stay America, Inc. (20,280,000) 15,044,000 15,162,000
Due from (to) Extended Stay America, Inc., net 2,411,000 (2,323,000) (1,261,000)
Other assets (1,744,000) (3,541,000) (2,855,000)
Unearned rental revenues/rents receivable from Extended Stay America, Inc., net 3,790,000 (3,412,000) (470,000)
Accounts payable and accrued liabilities 11,946,000 4,788,000 452,000
Net cash provided by operating activities 436,752,000 466,458,000 473,593,000
INVESTING ACTIVITIES:      
Purchases of property and equipment (175,933,000) (153,513,000) (163,797,000)
Acquisition of hotel properties (10,136,000) (12,733,000) 0
Development in process payments (59,670,000) (34,790,000) 0
Payments for intangible assets (9,144,000) (2,796,000) 0
Proceeds from sale of hotel properties 0 309,062,000 57,989,000
Proceeds from insurance and related recoveries 1,485,000 6,488,000 3,302,000
Net cash (used in) provided by investing activities (253,398,000) 111,718,000 (102,506,000)
FINANCING ACTIVITIES:      
Principal payments on term loan facility (507,261,000) (147,215,000) (16,193,000)
Proceeds from issuance of senior notes 750,000,000 0 0
Proceeds from revolving credit facility 0 0 105,000,000
Payments on revolving credit facilities 0 0 (150,000,000)
Principal payments on loan payable to Extended Stay America, Inc. 0 0 (50,000,000)
Payments of deferred financing costs (20,300,000) 0 0
Principal payments on finance leases (117,000)    
Debt modification and extinguishment costs (1,084,000) (1,183,000) (2,351,000)
Repurchase of Corporation common stock and ESH REIT class B common stock (Paired Shares) (47,507,000) (31,057,000) (22,773,000)
Issuance of Class B common stock related to issuance of Paired Shares 1,510,000 2,732,000 1,915,000
Common distributions (240,983,000) (277,814,000) (235,604,000)
Preferred distributions (16,000) (16,000) (16,000)
Net cash used in financing activities (65,758,000) (454,553,000) (370,022,000)
NET INCREASE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH 117,596,000 123,623,000 1,065,000
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period 178,538,000 54,915,000 53,850,000
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 296,134,000 178,538,000 54,915,000
SUPPLEMENTAL CASH FLOW INFORMATION:      
Interest Paid, Excluding Capitalized Interest, Operating Activities 107,768,000 117,756,000 125,006,000
Income Taxes Paid, Net 576,000 730,000 2,483,000
Operating cash payments for finance leases 242,000    
Operating cash payments for operating leases 712,000    
Cash Flow, Noncash Investing and Financing Activities Disclosure [Abstract]      
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities 23,020,000 27,505,000 12,314,000
Additions to finance lease right-of-use assets and liabilities 109,000 0 0
Common stock distributions included in accounts payable and accrued liabilities 767,000 792,000 983,000
Net receivable related to RSUs not yet settled or issued included in due to/from Extended Stay America, Inc. $ 323,000 $ 403,000 $ 1,386,000