XML 98 R18.htm IDEA: XBRL DOCUMENT v3.20.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - REIT - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
OPERATING ACTIVITIES:    
Net income $ 7,845 $ 28,404
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 50,520 48,778
Foreign currency transaction loss (gain) 703 (178)
Amortization of deferred financing costs and debt discount 2,052 1,996
Loss on disposal of property and equipment 3,343 1,376
Equity-based compensation 1,126 2,109
Changes in assets and liabilities:    
Other assets 1,760 3,208
Accounts payable and accrued liabilities 29,465 17,982
Net cash provided by operating activities 92,285 102,039
INVESTING ACTIVITIES:    
Development in process payments (19,769) (7,982)
Payment for intangible assets (358) (2,109)
Proceeds from insurance and related recoveries 956 156
Net cash used in investing activities (53,623) (55,132)
FINANCING ACTIVITIES:    
Principal payments on term loan facility (1,577) (2,842)
Payments of deferred financing costs (17) 0
Proceeds from revolving credit facility 399,765 0
Principal payments on finance leases (37) (29)
Repurchase of Class B common stock (31,093) 0
Common distributions (16,177) (13,334)
Net cash provided by (used in) financing activities 324,827 (46,338)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 363,339 600
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period 361,670 303,336
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 725,009 303,936
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding modification, prepayment and other penalties, net of capitalized interest of $859 and $313 5,455 12,028
Cash (refunds) payments for income taxes, net of refunds of $18 and $0 (18) 341
Operating cash payments for finance leases 59 61
Operating cash payments for operating leases 714 690
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities 22,400 24,555
Additions to finance lease right-of-use assets and liabilities 364 109
Common distributions included in accounts payable and accrued liabilities 238 274
ESH Hospitality, Inc.    
OPERATING ACTIVITIES:    
Net income 7,918 15,066
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 49,588 47,867
Foreign currency transaction loss (gain) 560 (139)
Amortization of deferred financing costs and debt discount 2,022 1,969
Loss on disposal of property and equipment 3,343 1,376
Equity-based compensation 134 155
Changes in assets and liabilities:    
Deferred rents receivable from Extended Stay America, Inc. (2,512) (5,144)
Due to Extended Stay America, Inc., net (1,588) (3,008)
Other assets (798) (3,595)
Unearned rental revenues/rents receivable from Extended Stay America, Inc., net 20,159 26,893
Accounts payable and accrued liabilities 29,469 20,926
Net cash provided by operating activities 108,295 102,366
INVESTING ACTIVITIES:    
Purchases of property and equipment (33,786) (43,739)
Development in process payments (19,769) (7,982)
Payment for intangible assets (358) (2,100)
Proceeds from insurance and related recoveries 956 156
Net cash used in investing activities (52,957) (53,665)
FINANCING ACTIVITIES:    
Principal payments on term loan facility (1,577) (2,842)
Payments of deferred financing costs (11) 0
Proceeds from revolving credit facility 350,000 0
Principal payments on finance leases (37) (29)
Repurchase of Class B common stock (11,406) 0
Issuance of Class B common stock related to issuance of Paired Shares 737 1,213
Common distributions (60,291) (66,137)
Net cash provided by (used in) financing activities 277,415 (67,795)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 332,753 (19,094)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period 296,134 178,538
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 628,887 159,444
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding modification, prepayment and other penalties, net of capitalized interest of $859 and $313 5,239 11,841
Cash (refunds) payments for income taxes, net of refunds of $18 and $0 (18) 4
Operating cash payments for finance leases 59 61
Operating cash payments for operating leases 189 177
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities 21,873 24,034
Additions to finance lease right-of-use assets and liabilities 364 109
Common distributions included in accounts payable and accrued liabilities 387 629
Net payable related to RSUs not yet settled or issued included in due to/from Extended Stay America, Inc. $ (230) $ (340)