XML 31 R18.htm IDEA: XBRL DOCUMENT v3.20.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - REIT (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
OPERATING ACTIVITIES:    
NET (LOSS) INCOME $ (925,000) $ 88,062,000
Adjustments to reconcile net (loss) income to net cash provided by operating activities:    
Depreciation and amortization 101,562,000 97,795,000
Foreign currency transaction loss (gain) 401,000 (349,000)
Amortization of deferred financing costs and debt discount 4,129,000 3,993,000
Impairment of long-lived assets 675,000 0
Loss on disposal of property and equipment 4,979,000 3,377,000
Equity-based compensation 2,990,000 4,255,000
Changes in assets and liabilities:    
Other assets (3,190,000) (3,331,000)
Accounts payable and accrued liabilities 2,994,000 16,144,000
Net cash provided by operating activities 110,318,000 204,097,000
INVESTING ACTIVITIES:    
Development in process payments (41,537,000) (21,841,000)
Payment for intangible assets (455,000) (6,296,000)
Proceeds from insurance and related recoveries 987,000 613,000
Net cash used in investing activities (104,322,000) (112,309,000)
FINANCING ACTIVITIES:    
Principal payments on term loan facility (3,154,000) (5,683,000)
Proceeds from revolving credit facility 399,765,000 0
Payments of deferred financing costs (172,000) 0
Principal payments on finance leases (69,000) (58,000)
Repurchase of Class B common stock (31,093,000) 0
Common distributions (16,177,000) (30,287,000)
Preferred distributions (8,000) (8,000)
Net cash provided by (used in) financing activities 314,858,000 (92,545,000)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 320,776,000 (696,000)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period 361,670,000 303,336,000
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 682,446,000 302,640,000
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding modification, prepayment and other penalties, net of capitalized interest of $1,643 and $751 64,311,000 57,902,000
Cash (refunds) payments for income taxes, net of refunds of $181 and $0 1,024,000 16,583,000
Operating cash payments for finance leases 118,000 122,000
Operating cash payments for operating leases 1,435,000 1,380,000
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities 19,042,000 27,618,000
Additions to finance lease right-of-use assets and liabilities 457,000 109,000
Common distributions included in accounts payable and accrued liabilities 229,000 380,000
ESH Hospitality, Inc.    
OPERATING ACTIVITIES:    
NET (LOSS) INCOME 16,583,000 29,415,000
Adjustments to reconcile net (loss) income to net cash provided by operating activities:    
Depreciation and amortization 99,715,000 95,999,000
Foreign currency transaction loss (gain) 315,000 (273,000)
Amortization of deferred financing costs and debt discount 4,046,000 3,939,000
Impairment of long-lived assets 675,000 0
Loss on disposal of property and equipment 4,979,000 3,377,000
Equity-based compensation 264,000 277,000
Changes in assets and liabilities:    
Deferred rents receivable from Extended Stay America, Inc. (5,033,000) (10,288,000)
Due to Extended Stay America, Inc., net (4,867,000) (7,764,000)
Other assets (2,819,000) (5,111,000)
Unearned rental revenues/rents receivable from Extended Stay America, Inc., net 20,274,000 67,646,000
Accounts payable and accrued liabilities 7,027,000 8,140,000
Net cash provided by operating activities 141,159,000 185,357,000
INVESTING ACTIVITIES:    
Purchases of property and equipment (61,145,000) (80,173,000)
Development in process payments (41,537,000) (21,841,000)
Payment for intangible assets (455,000) (6,296,000)
Proceeds from insurance and related recoveries 987,000 613,000
Net cash used in investing activities (102,150,000) (107,697,000)
FINANCING ACTIVITIES:    
Principal payments on term loan facility (3,154,000) (5,683,000)
Proceeds from revolving credit facility 350,000,000 0
Payments of deferred financing costs (17,000) 0
Principal payments on finance leases (69,000) (58,000)
Repurchase of Class B common stock (11,406,000) 0
Issuance of Class B common stock related to issuance of Paired Shares 762,000 1,248,000
Common distributions (64,571,000) (127,582,000)
Preferred distributions (8,000) (8,000)
Net cash provided by (used in) financing activities 271,537,000 (132,083,000)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 310,546,000 (54,423,000)
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - Beginning of period 296,134,000 178,538,000
CASH, CASH EQUIVALENTS AND RESTRICTED CASH - End of period 606,680,000 124,115,000
SUPPLEMENTAL CASH FLOW INFORMATION:    
Cash payments for interest, excluding modification, prepayment and other penalties, net of capitalized interest of $1,643 and $751 63,687,000 57,527,000
Cash (refunds) payments for income taxes, net of refunds of $181 and $0 290,000 606,000
Operating cash payments for finance leases 118,000 122,000
Operating cash payments for operating leases 385,000 354,000
NONCASH INVESTING AND FINANCING ACTIVITIES:    
Capital expenditures included in due to/from Extended Stay America, Inc. and accounts payable and accrued liabilities 18,857,000 26,920,000
Additions to finance lease right-of-use assets and liabilities 457,000 109,000
Common distributions included in accounts payable and accrued liabilities 385,000 794,000
Net receivable (payable) related to RSUs not yet settled or issued included in due to/from Extended Stay America, Inc. $ 83,000 $ (131,000)