XML 27 R7.htm IDEA: XBRL DOCUMENT v3.20.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Cash flows from operating activities:      
Net income $ (311,382) $ 259,750 $ 185,734
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation and amortization 498,908 428,448 403,077
Amortization of debt issuance costs and debt discounts and premiums as interest 14,870 11,117 10,177
Straight line rental income 714 10,719 (12,509)
Security deposits utilized or replenished (109,162) (23,549) 6,740
Loss on early extinguishment of debt 9,394 8,451 160
Loss on asset impairment 55,756 39,296 0
Unrealized (gains) losses on equity securities, net (19,882) 40,461 16,737
Equity in losses (earnings) of an investee 9,910 (393) (515)
Distribution of earnings from Affiliates Insurance Company 0 2,423 0
Gain on sale of real estate, net (2,261) (159,535) 0
Gain on insurance settlement (62,386) 0 0
Deferred income taxes 13,850 (127) (1,047)
Other non-cash (income) expense, net (2,558) (614) (2,713)
Changes in assets and liabilities:      
Due from related persons (33) 3,272 (572)
Other assets (78,340) (11,385) 6,200
Accounts payable and other liabilities 2,296 60,484 5,824
Due to related persons 17,910 (51,096) (20,340)
Net cash provided by operating activities 37,604 617,722 596,953
Cash flows from investing activities:      
Real estate acquisitions and deposits (7,090) (2,713,191) (127,703)
Real estate improvements (69,082) (150,531) (182,862)
Hotel managers’ purchases with restricted cash (153,626) (208,241) (135,177)
Hotel manager’s deposit of insurance proceeds into restricted cash 22,488 25,000 18,000
Net proceeds from sale of real estate 167,542 816,450 0
Net proceeds from sale of equity securities 0 93,892 0
Distributions in excess of earnings from Affiliates Insurance Company 286 6,577 0
Net cash used in investing activities (51,807) (2,130,044) (427,742)
Cash flows from financing activities:      
Proceeds from issuance of senior unsecured notes, net of discounts and premiums 1,250,000 1,693,879 389,976
Repayment of senior unsecured notes (405,971) 0 0
Repayment of term loan (400,000) 0 0
Borrowings under revolving credit facility 1,189,094 1,124,000 517,000
Repayments of revolving credit facility (1,487,670) (924,000) (738,000)
Debt issuance costs (26,903) (21,882) (12,242)
Repurchase of common shares (346) (800) (606)
Distributions to common shareholders (93,804) (353,619) (346,832)
Net cash provided by (used in) financing activities 24,400 1,517,578 (190,704)
Increase (decrease) in cash and cash equivalents and restricted cash 10,197 5,256 (21,493)
Cash and cash equivalents and restricted cash at beginning of year 81,259 76,003 97,496
Cash and cash equivalents and restricted cash at end of year 91,456 81,259 76,003
Sonesta International Hotels Corporation      
Cash flows from investing activities:      
Investments (5,314) 0 0
Travel Centers of America LLC      
Cash flows from investing activities:      
Investments $ (7,011) $ 0 $ 0