Choice Hotels International Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Choice Hotels International Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 81,734,000 | 44,534,000 | 75,804,000 | 105,716,000 | 87,136,000 | 31,009,000 | 28,953,000 | 92,024,000 | 84,710,000 | 52,820,000 | 55,513,000 | 103,080,000 | 106,168,000 | 67,391,000 | 64,083,000 | 116,655,000 | 85,882,000 | 22,337,000 | 7,865,000 | 14,500,000 | -2,441,000 | 55,463,000 | 42,169,000 | 76,239,000 | 74,389,000 | 30,081,000 | 31,471,000 | 79,959,000 | 79,839,000 | 25,086,000 | -6,441,000 | 47,595,000 | 44,995,000 | 28,744,000 | 31,821,000 | 47,565,000 | 40,387,000 | 19,598,000 | 29,203,000 | 41,419,000 | 35,813,000 | 21,594,000 | 25,285,000 | 39,365,000 | 39,538,000 | 18,972,000 | 27,332,000 | 41,512,000 | 28,234,000 | 15,523,000 | 24,451,000 | 44,377,000 | 31,862,000 | 19,997,000 | 24,786,000 | 42,302,000 | 27,578,000 | 15,730,000 | 24,143,000 | 40,494,000 | 27,011,000 | 15,793,000 | 23,631,000 | 32,808,000 | 25,503,000 | 16,308,000 | 18,711,000 | 35,915,000 | 27,008,000 | 18,577,000 | 27,947,000 | 38,394,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 13,424,000 | 13,748,000 | 10,659,000 | 10,861,000 | 10,827,000 | 10,935,000 | 10,191,000 | 9,633,000 | 9,812,000 | 10,023,000 | 9,989,000 | 8,726,000 | 5,479,000 | 6,231,000 | 6,296,000 | 5,883,000 | 6,232,000 | 6,362,000 | 6,522,000 | 6,382,000 | 6,398,000 | 6,529,000 | 6,239,000 | 5,568,000 | 3,405,000 | 3,616,000 | 3,793,000 | 3,815,000 | 3,669,000 | 3,053,000 | 3,216,000 | 3,095,000 | 3,050,000 | 3,070,000 | 2,998,000 | 2,986,000 | 2,956,000 | 2,765,000 | 2,749,000 | 3,108,000 | 2,995,000 | 2,690,000 | 2,462,000 | 2,293,000 | 2,488,000 | 2,122,000 | 2,395,000 | 2,379,000 | 2,520,000 | 2,175,000 | 2,237,000 | 1,995,000 | 1,977,000 | 2,017,000 | 2,048,000 | 2,073,000 | 1,948,000 | 1,955,000 | 1,872,000 | 2,078,000 | 2,220,000 | 2,172,000 | 2,084,000 | 2,105,000 | 2,032,000 | 2,115,000 | 2,019,000 | 2,038,000 | 2,070,000 | 2,057,000 | 2,227,000 | 2,158,000 |
depreciation and amortization – reimbursable expenses from franchised and managed properties | 4,539,000 | 4,887,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
franchise agreement acquisition cost amortization | 7,470,000 | 9,791,000 | 8,118,000 | 6,591,000 | 7,808,000 | 6,185,000 | 5,408,000 | 5,236,000 | 3,839,000 | 3,784,000 | 3,488,000 | 3,440,000 | 3,250,000 | 3,044,000 | 2,967,000 | 2,785,000 | 2,739,000 | 2,819,000 | 455,000 | 2,486,000 | 2,366,000 | 2,685,000 | 2,577,000 | 2,287,000 | 2,221,000 | 2,154,000 | ||||||||||||||||||||||||||||||||||||||||||||||
non-cash share-based compensation and other charges | 9,604,000 | 9,834,000 | 10,805,000 | 13,192,000 | 8,656,000 | 10,597,000 | 12,139,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest, investments, and affiliate income | -5,738,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 224,000 | 626,000 | 2,058,000 | -18,397,000 | -1,953,000 | -736,000 | 2,979,000 | -6,472,000 | -5,409,000 | 7,566,000 | 2,760,000 | -16,909,000 | -2,374,000 | -3,119,000 | 33,279,000 | -30,820,000 | -2,087,000 | -1,378,000 | -13,415,000 | -4,313,000 | -421,000 | -26,677,000 | 6,542,000 | 850,000 | 4,675,000 | -2,257,000 | 2,100,000 | -9,438,000 | 1,246,000 | 2,582,000 | -5,457,000 | 46,223,000 | 454,000 | -1,900,000 | -6,213,000 | -8,359,000 | -2,168,000 | 6,198,000 | 2,414,000 | 296,000 | -1,862,000 | -233,000 | -3,683,000 | -9,943,000 | -9,270,000 | -3,000 | -3,906,000 | -8,287,000 | 3,723,000 | 446,000 | 1,087,000 | -1,433,000 | -164,000 | -30,000 | 2,675,000 | 2,799,000 | 52,000 | -12,000 | 323,000 | -2,649,000 | 10,000 | -65,000 | 2,291,000 | -1,736,000 | 147,000 | 2,371,000 | 1,384,000 | -4,355,000 | ||||
equity in net income of affiliates, less distributions received | 279,000 | 413,000 | -40,000 | 1,200,000 | 421,000 | -1,962,000 | 1,706,000 | 515,000 | 230,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
franchise agreement acquisition costs, net of reimbursements | -15,187,000 | -26,287,000 | -28,079,000 | -32,060,000 | -18,539,000 | -33,486,000 | -25,449,000 | -26,717,000 | -18,058,000 | -28,092,000 | -21,580,000 | -5,931,000 | -14,581,000 | -12,435,000 | -9,764,000 | -10,388,000 | -11,308,000 | -6,770,000 | -19,519,000 | -4,393,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
change in working capital and other | -3,301,000 | -38,594,000 | -2,039,000 | 37,445,000 | 15,491,000 | -33,501,000 | 15,278,000 | 27,672,000 | 16,984,000 | -53,806,000 | 3,469,000 | -23,560,000 | -14,747,000 | 46,989,000 | 6,152,000 | -38,254,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 95,603,000 | 20,467,000 | 82,863,000 | 122,945,000 | 111,854,000 | 1,741,000 | 49,364,000 | 121,451,000 | 113,706,000 | 12,033,000 | 101,859,000 | 105,853,000 | 95,425,000 | 63,924,000 | 138,452,000 | 142,837,000 | 102,287,000 | 120,000 | 40,381,000 | 68,228,000 | -4,312,000 | 5,764,000 | 79,579,000 | 93,238,000 | 79,796,000 | 17,943,000 | 96,059,000 | 83,023,000 | 59,262,000 | 4,552,000 | 92,355,000 | 100,911,000 | 63,626,000 | 60,548,000 | 61,099,000 | 60,843,000 | 45,513,000 | 72,546,000 | 60,568,000 | 5,264,000 | 47,031,000 | 76,052,000 | 27,083,000 | 1,874,000 | 39,744,000 | 83,474,000 | 28,951,000 | 73,842,000 | 36,696,000 | 66,635,000 | 34,624,000 | 6,980,000 | 32,250,000 | 31,592,000 | 37,918,000 | 10,456,000 | 12,008,000 | 54,492,000 | 29,427,000 | 8,472,000 | 45,731,000 | 43,258,000 | ||||||||||
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in other property and equipment | -7,790,000 | -10,543,000 | -5,482,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in owned hotel properties | -30,214,000 | -35,462,000 | -25,511,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to investments in affiliates | -3,943,000 | -5,415,000 | -5,073,000 | -28,209,000 | -10,169,000 | -9,317,000 | -14,357,000 | -9,245,000 | -11,708,000 | -3,620,000 | 1,116,000 | -3,595,000 | -401,000 | -268,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuances of notes receivable | -1,401,000 | -1,952,000 | -13,589,000 | -22,926,000 | -437,000 | -1,042,000 | -4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collections of notes receivable | 1,286,000 | 1,487,000 | 29,823,000 | 534,000 | 859,000 | 884,000 | 929,000 | 627,000 | 8,959,000 | 337,000 | 274,000 | 638,000 | 0 | 63,000 | 1,381,000 | 5,050,000 | 0 | 63,000 | 3,740,000 | 5,049,000 | 346,000 | 5,096,000 | 250,000 | 19,000 | 3,235,000 | 116,000 | 59,000 | 151,000 | 4,739,000 | 2,000 | 6,000 | 7,000 | 28,000 | 5,018,000 | 27,000 | 10,000 | 134,000 | 65,000 | 123,000 | 2,000 | 66,000 | 111,000 | 81,000 | 176,000 | 1,206,000 | |||||||||||||||||||||||||||
proceeds from sales of equity securities | 0 | 91,334,000 | 15,585,000 | 1,230,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from sales of affiliates | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other items | -134,000 | -1,067,000 | -3,831,000 | 41,000 | -33,000 | -233,000 | -1,344,000 | 1,073,000 | 245,000 | -771,000 | -448,000 | 2,013,000 | 224,000 | -529,000 | -1,124,000 | 371,000 | -150,000 | -446,000 | -41,000 | 14,000 | -33,000 | -2,151,000 | 112,000 | 197,000 | 25,000 | -1,297,000 | 0 | -1,000 | 114,000 | -4,000 | 433,000 | -111,000 | -175,000 | -136,000 | -607,000 | -8,951,000 | -184,000 | -77,000 | -50,000 | -296,000 | -142,000 | -154,000 | -150,000 | -274,000 | -203,000 | -101,000 | -111,000 | -96,000 | -118,000 | -108,000 | -252,000 | -120,000 | -97,000 | -95,000 | -23,000 | 65,000 | -237,000 | -124,000 | -137,000 | -201,000 | -172,000 | -74,000 | 270,000 | -913,000 | 49,000 | -101,000 | -260,000 | -109,000 | ||||
net cash from investing activities | -42,196,000 | -52,952,000 | -21,208,000 | -1,331,000 | -19,296,000 | -42,736,000 | -162,361,000 | -44,115,000 | -29,687,000 | -29,463,000 | 41,231,000 | -459,670,000 | -1,524,000 | -22,467,000 | -26,357,000 | -19,616,000 | -23,240,000 | -9,713,000 | 6,057,000 | -1,003,000 | -14,708,000 | -14,825,000 | -31,001,000 | -174,899,000 | -40,987,000 | -4,280,000 | -21,405,000 | -27,159,000 | -31,503,000 | -241,185,000 | -41,268,000 | -12,356,000 | 801,000 | -7,745,000 | -6,789,000 | -13,816,000 | -38,437,000 | -9,175,000 | -8,891,000 | -1,496,000 | -6,973,000 | -6,499,000 | -4,745,000 | -5,587,000 | -15,161,000 | -6,254,000 | -3,790,000 | -3,942,000 | -5,333,000 | -7,603,000 | -4,048,000 | -3,281,000 | -2,899,000 | -4,937,000 | ||||||||||||||||||
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings pursuant to revolving credit facilities | 24,500,000 | 105,500,000 | -147,000,000 | 175,000,000 | 126,500,000 | 6,500,000 | 9,000,000 | 176,000,000 | -226,500,000 | 396,800,000 | 88,400,000 | -33,000,000 | 42,400,000 | -1,000,000 | 70,000,000 | 400,000 | 22,800,000 | -27,019,000 | -35,136,000 | 8,683,000 | 79,267,000 | -2,800,000 | 18,000,000 | 7,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 0 | -5,309,000 | -798,000 | 0 | 0 | -755,000 | -20,000 | 0 | 0 | 0 | -4,128,000 | -3,636,000 | 0 | -1,676,000 | 0 | -914,000 | 0 | 0 | -6,000 | -4,600,000 | 0 | 0 | -149,000 | -2,207,000 | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||
purchases of treasury stock | -48,132,000 | -64,624,000 | -31,779,000 | -56,253,000 | -233,252,000 | -59,459,000 | -58,372,000 | -69,945,000 | -73,967,000 | -160,488,000 | -188,237,000 | -1,473,000 | -143,000 | -7,271,000 | -5,680,000 | -19,421,000 | -8,857,000 | -50,206,000 | -17,000 | -6,227,000 | -19,213,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -13,397,000 | -13,471,000 | -13,009,000 | -13,634,000 | -14,126,000 | -14,728,000 | -14,384,000 | -14,539,000 | -14,713,000 | -12,821,000 | -12,848,000 | -13,244,000 | -13,249,000 | -13,204,000 | -12,516,000 | 0 | -46,000 | -12,437,000 | -12,791,000 | -11,986,000 | -11,972,000 | -11,968,000 | -12,163,000 | -12,087,000 | -12,174,000 | -12,189,000 | -12,265,000 | -12,168,000 | -12,150,000 | -12,194,000 | -12,139,000 | -11,492,000 | -11,497,000 | -11,581,000 | -11,612,000 | -11,041,000 | -11,233,000 | -11,230,000 | -11,710,000 | -10,762,000 | -10,810,000 | -11,173,000 | -10,784,000 | -10,773,000 | -10,765,000 | -10,758,000 | -503,000 | -21,341,000 | -611,355,000 | -10,683,000 | -10,713,000 | -10,824,000 | -11,001,000 | -10,972,000 | -10,950,000 | -10,924,000 | -10,960,000 | -10,979,000 | -10,945,000 | -10,939,000 | -11,014,000 | -11,164,000 | -11,157,000 | -11,516,000 | -10,613,000 | -10,529,000 | -10,484,000 | -10,617,000 | -9,771,000 | |||
proceeds from the exercise of stock options | 1,582,000 | 4,803,000 | 8,246,000 | 5,018,000 | 101,000 | 4,160,000 | -374,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -35,447,000 | 32,208,000 | -79,542,000 | -123,604,000 | -75,037,000 | 56,473,000 | 103,072,000 | -76,881,000 | -79,568,000 | 7,440,000 | -154,657,000 | -200,235,000 | -13,463,000 | -25,795,000 | -15,605,000 | -15,868,000 | 5,954,000 | -2,201,000 | -3,926,000 | -189,619,000 | 11,010,000 | 297,933,000 | -46,724,000 | 79,068,000 | -36,287,000 | -8,552,000 | -78,712,000 | -61,986,000 | -26,824,000 | 38,105,000 | 8,200,000 | 64,192,000 | 9,773,000 | -61,413,000 | 205,000 | -40,169,000 | -51,427,000 | -19,022,000 | -39,630,000 | -32,690,000 | -18,353,000 | -4,397,000 | -15,936,000 | -58,818,000 | -13,455,000 | -2,984,000 | -23,751,000 | -39,024,000 | -30,675,000 | -1,660,000 | -15,257,000 | -40,054,000 | -20,152,000 | -250,000 | -43,809,000 | -38,297,000 | ||||||||||||||||
net change in cash and cash equivalents | 17,960,000 | -277,000 | -17,887,000 | -1,990,000 | 17,521,000 | 15,478,000 | -9,925,000 | 455,000 | 4,451,000 | -9,990,000 | -11,567,000 | -554,052,000 | 80,438,000 | 15,662,000 | 96,490,000 | 107,353,000 | 85,001,000 | -11,794,000 | 42,512,000 | -122,394,000 | -8,010,000 | 288,872,000 | 1,854,000 | -2,593,000 | 2,522,000 | 5,111,000 | -4,058,000 | -6,122,000 | 935,000 | -198,528,000 | -3,470,000 | 40,413,000 | 9,957,000 | -15,418,000 | -2,768,000 | -1,824,000 | 14,097,000 | -21,000 | -5,552,000 | -30,433,000 | 29,927,000 | -13,331,000 | -28,256,000 | 34,249,000 | 36,216,000 | 6,496,000 | 7,663,000 | 16,880,000 | 5,470,000 | 6,194,000 | 19,117,000 | -370,696,000 | 393,996,000 | -16,106,000 | -17,652,000 | 34,653,000 | 14,170,000 | -15,201,000 | 11,264,000 | 6,573,000 | 6,008,000 | -2,258,000 | 4,077,000 | 1,373,000 | 3,453,000 | 4,854,000 | -8,582,000 | 6,835,000 | 5,227,000 | 4,941,000 | -977,000 | 24,000 |
effect of foreign exchange rate changes on cash and cash equivalents | 596,000 | 154,000 | -501,000 | 146,000 | 777,000 | -121,000 | 247,000 | -190,000 | 37,000 | 103,000 | 592,000 | -592,000 | -462,000 | -58,000 | -1,000 | -212,000 | 13,000 | -24,000 | 300,000 | 222,000 | 195,000 | -684,000 | 343,000 | -245,000 | 75,000 | 57,000 | -216,000 | -110,000 | -621,000 | 26,000 | -42,000 | 478,000 | 528,000 | 427,000 | -722,000 | -111,000 | -281,000 | 652,000 | -268,000 | -956,000 | 179,000 | -1,004,000 | -1,257,000 | -1,399,000 | 448,000 | 587,000 | -1,006,000 | 468,000 | -1,905,000 | -146,000 | -4,000 | 370,000 | 82,000 | 361,000 | -25,000 | -880,000 | 386,000 | 347,000 | 447,000 | 2,049,000 | -675,000 | -19,000 | 148,000 | 462,000 | 962,000 | -139,000 | -1,265,000 | |||||
cash and cash equivalents, beginning of period | 0 | 40,177,000 | 0 | 0 | 0 | 26,754,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 18,556,000 | 40,054,000 | -18,388,000 | -1,844,000 | 18,298,000 | 42,111,000 | -9,678,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments during the period for | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes, net of refunds | 38,519,000 | 3,029,000 | 35,773,000 | 26,634,000 | 2,327,000 | 38,410,000 | 30,601,000 | 1,603,000 | 34,493,000 | 41,335,000 | 39,631,000 | 513,000 | 48,310,000 | 41,121,000 | 16,785,000 | 323,000 | 90,000 | 1,024,000 | 10,247,000 | 14,627,000 | 807,000 | 28,336,000 | 17,436,000 | 5,034,000 | 441,000 | 29,359,000 | 1,454,000 | 19,585,000 | 8,292,000 | 4,208,000 | 22,516,000 | 11,422,000 | 18,695,000 | 2,357,000 | 25,962,000 | 32,006,000 | 13,752,000 | 5,842,000 | 34,523,000 | 1,338,000 | 10,623,000 | 1,029,000 | 25,848,000 | 11,309,000 | 12,645,000 | 1,746,000 | 28,261,000 | 9,696,000 | 3,770,000 | 3,756,000 | 23,566,000 | 14,640,000 | 8,173,000 | 3,748,000 | 17,487,000 | 15,241,000 | 1,255,000 | 230,000 | 20,421,000 | 12,219,000 | 12,817,000 | 351,000 | 26,361,000 | 29,102,000 | ||||||||
interest, net of capitalized interest | 12,616,000 | 32,268,000 | 13,339,000 | 23,267,000 | 19,596,000 | 16,152,000 | 15,445,000 | 13,396,000 | 10,217,000 | 15,077,000 | 7,152,000 | 14,462,000 | 7,420,000 | 14,634,000 | 7,536,000 | 14,349,000 | 10,621,000 | 12,627,000 | 21,043,000 | 1,241,000 | 19,885,000 | 20,188,000 | 1,676,000 | 19,882,000 | 19,913,000 | 1,332,000 | 19,874,000 | 19,900,000 | 1,323,000 | 19,712,000 | 869,000 | 19,387,000 | 1,071,000 | 18,729,000 | ||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends declared but not paid | -87,000 | 13,391,000 | -114,000 | -534,000 | 14,147,000 | 103,000 | 151,000 | 14,985,000 | 360,000 | -473,000 | -1,000 | 13,250,000 | 691,000 | -4,000 | -12,267,000 | 12,313,000 | 4,000 | 4,000 | 11,970,000 | -27,000 | -3,000 | 12,117,000 | 34,000 | -62,000 | 12,195,000 | 1,000 | -82,000 | 11,580,000 | 507,000 | -192,000 | 3,000 | 11,230,000 | 412,000 | -46,000 | -363,000 | 11,173,000 | 12,000 | 7,000 | 7,000 | 10,759,000 | ||||||||||||||||||||||||||||||||
investments in property, equipment, and intangible assets recognized in accounts payable and accrued expense liabilities | 3,242,000 | 17,337,000 | 8,567,000 | -3,065,000 | 14,020,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest, investments, and affiliate loss | 1,515,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization - other incomes from franchised and managed properties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | -12,000 | -33,000 | 0 | 7,304,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of business and assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest, investments, and affiliate (income) loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in net (gain) loss of affiliates, less distributions received | -949,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of equity securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisition, net of cash acquired | 0 | 0 | 0 | 0 | -231,317,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of assets and business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the termination of intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) pursuant to revolving credit facilities | -29,500,000 | 40,275,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of long-term debt | 0 | 24,000 | 200,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to extinguish acquired debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from acquired derivative | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization – other incomes from franchised and managed properties | 6,439,000 | 6,769,000 | 7,028,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in net gain of affiliates, less distributions received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments for employee benefit plans | -394,000 | -477,000 | -1,633,000 | -516,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in intangible assets | -431,000 | -263,000 | -1,439,000 | -121,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of investments for employee benefit plans | 40,000 | 551,000 | 1,591,000 | 346,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in property and equipment | -40,762,000 | -32,777,000 | -34,874,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest, investments, and affiliate loss (income) | 2,510,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of affiliates | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of business and assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest, investment, and affiliate (income) loss | -7,038,000 | 1,389,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset acquisitions, net of cash paid | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received from extinguishment of notes receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings pursuant to revolving credit facilities | -280,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of term loan | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt | -6,942,000 | -433,546,000 | -130,000 | -33,239,000 | -123,000 | -125,000 | -123,000 | -126,000 | -115,000 | -251,000 | -111,000 | -176,000 | -175,000 | -156,000 | -153,000 | -152,000 | -213,000 | -305,000 | -318,000 | -307,000 | -124,025,000 | -3,087,000 | -3,082,000 | -2,998,000 | -2,998,000 | -2,060,000 | -2,052,000 | -2,046,000 | -2,063,000 | -2,049,000 | -2,046,000 | -5,000 | ||||||||||||||||||||||||||||||||||||||||
depreciation and amortization – marketing and reservation system | 8,963,000 | 9,305,000 | 9,276,000 | 7,454,000 | 7,154,000 | 6,288,000 | 6,261,000 | 5,815,000 | 5,409,000 | 4,712,000 | 4,873,000 | 3,756,000 | 4,078,000 | 4,521,000 | 4,639,000 | 4,977,000 | 5,071,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on 2012 senior notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in property, equipment and intangible assets acquired in accounts payable and accrued liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset acquisition from extinguishment of note receivable | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale and disposal of business and assets | -13,379,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash stock compensation and other charges | 13,059,000 | 10,630,000 | 11,454,000 | 7,982,000 | 11,269,000 | 5,026,000 | 4,942,000 | 4,290,000 | 3,033,000 | -2,575,000 | 5,182,000 | 4,260,000 | 4,184,000 | 3,989,000 | 4,531,000 | 3,739,000 | 3,929,000 | 3,787,000 | 2,971,000 | 13,560,000 | 3,128,000 | 3,681,000 | 4,421,000 | 3,071,000 | 4,612,000 | 3,354,000 | 2,876,000 | 3,530,000 | 2,890,000 | 2,509,000 | 1,613,000 | 3,382,000 | 1,824,000 | 2,887,000 | 2,633,000 | 3,057,000 | 3,032,000 | 2,549,000 | 5,069,000 | 2,438,000 | 2,325,000 | 2,543,000 | 4,249,000 | 2,826,000 | 2,923,000 | 4,513,000 | 2,335,000 | 1,672,000 | 2,627,000 | 2,670,000 | 4,965,000 | 2,195,000 | 4,195,000 | 2,406,000 | 925,000 | 2,194,000 | 4,457,000 | 3,338,000 | 2,228,000 | 2,273,000 | ||||||||||||
investment in property and equipment | -26,118,000 | -19,566,000 | -23,870,000 | -16,218,000 | -23,057,000 | -26,809,000 | -28,196,000 | -22,705,000 | -14,029,000 | -9,364,000 | -1,427,000 | -11,082,000 | -14,865,000 | -6,229,000 | -11,207,000 | -7,958,000 | -23,271,000 | -14,906,000 | -13,544,000 | -12,518,000 | -16,615,000 | -4,996,000 | -5,923,000 | -6,827,000 | -5,969,000 | -4,718,000 | -7,607,000 | -6,672,000 | -5,606,000 | -5,306,000 | -5,955,000 | -7,256,000 | -7,750,000 | -6,804,000 | -9,060,000 | -4,572,000 | -4,299,000 | -3,015,000 | -5,082,000 | -5,437,000 | -7,360,000 | -13,645,000 | -2,918,000 | -6,289,000 | -3,107,000 | -3,129,000 | -2,795,000 | -3,019,000 | -3,275,000 | -1,835,000 | -6,695,000 | -5,424,000 | -7,691,000 | -4,558,000 | -3,596,000 | -2,550,000 | -2,921,000 | -2,068,000 | -4,738,000 | -2,413,000 | -2,854,000 | -2,606,000 | -3,229,000 | -2,948,000 | ||||||||
investment in intangible assets | -288,000 | -1,097,000 | -384,000 | -1,423,000 | -616,000 | -1,208,000 | -460,000 | -137,000 | -2,091,000 | -885,000 | -147,000 | -382,000 | 174,000 | -1,004,000 | -3,040,000 | -2,622,000 | -277,000 | -760,000 | -138,000 | -336,000 | -136,000 | -1,193,000 | -141,000 | -148,000 | -140,000 | -2,088,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets and business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset acquisition, net of cash acquired | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity method investments | 0 | 868,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments, employee benefit plans | -536,000 | -2,670,000 | -466,000 | -425,000 | -476,000 | -2,818,000 | -426,000 | -348,000 | -380,000 | -551,000 | -308,000 | -322,000 | -388,000 | -1,544,000 | -427,000 | -472,000 | -673,000 | -1,603,000 | -454,000 | -394,000 | -378,000 | -1,669,000 | -307,000 | -404,000 | -312,000 | -1,424,000 | -231,000 | -290,000 | -244,000 | -896,000 | -243,000 | -1,241,000 | -647,000 | -1,089,000 | -1,274,000 | -300,000 | -330,000 | -890,000 | -831,000 | -265,000 | -338,000 | -1,242,000 | -506,000 | -222,000 | -226,000 | -743,000 | -551,000 | 88,000 | -242,000 | -897,000 | -552,000 | -192,000 | -100,000 | -1,104,000 | -615,000 | -775,000 | -461,000 | -2,003,000 | -894,000 | -840,000 | -1,663,000 | -4,405,000 | -1,558,000 | -1,427,000 | ||||||||
proceeds from sales of investments, employee benefit plans | 383,000 | 716,000 | 12,000 | 42,000 | 1,000 | 1,853,000 | 122,000 | 493,000 | 2,000 | 1,992,000 | 106,000 | 471,000 | 204,000 | 1,697,000 | 20,000 | 483,000 | 77,000 | 1,637,000 | 179,000 | 818,000 | 799,000 | 1,029,000 | 95,000 | 56,000 | 1,251,000 | 843,000 | 516,000 | 259,000 | 773,000 | 363,000 | 250,000 | 1,833,000 | 162,000 | 925,000 | -2,000 | 325,000 | 360,000 | 281,000 | 116,000 | 118,000 | 52,000 | 3,882,000 | 314,000 | 1,940,000 | 317,000 | 8,652,000 | ||||||||||||||||||||||||||
issuance of notes receivable | -624,000 | -3,660,000 | -30,000 | -3,630,000 | -742,000 | -1,245,000 | 0 | -2,115,000 | -1,952,000 | -5,778,000 | -9,955,000 | -5,890,000 | -3,122,000 | -1,755,000 | -7,169,000 | -1,729,000 | -27,620,000 | -1,485,000 | -2,101,000 | -3,719,000 | -8,446,000 | -1,669,000 | -1,174,000 | -1,477,000 | -2,885,000 | -893,000 | -7,474,000 | -534,000 | -264,000 | -402,000 | -381,000 | -948,000 | -999,000 | -4,727,000 | -909,000 | -775,000 | -1,329,000 | -2,811,000 | ||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 112,000 | 5,504,000 | 1,448,000 | 2,000 | 148,000 | 2,211,000 | 237,000 | 1,702,000 | 6,270,000 | 2,845,000 | 3,588,000 | 3,847,000 | 1,533,000 | 1,235,000 | 2,891,000 | 2,248,000 | 7,068,000 | 9,203,000 | 205,000 | 3,096,000 | 15,007,000 | 23,052,000 | 4,308,000 | 3,209,000 | 1,627,000 | 4,963,000 | 6,149,000 | 2,568,000 | 97,000 | 4,137,000 | 675,000 | 685,000 | 77,000 | 5,619,000 | 5,114,000 | 3,437,000 | 0 | 1,547,000 | 2,187,000 | 704,000 | 606,000 | 5,367,000 | 2,395,000 | 4,250,000 | 56,000 | 389,000 | 119,000 | 594,000 | 894,000 | 2,238,000 | 1,136,000 | 6,000 | 667,000 | 648,000 | 2,414,000 | 2,141,000 | 1,892,000 | 2,711,000 | 2,941,000 | 171,000 | 3,119,000 | 2,795,000 | 656,000 | 577,000 | ||||||||
cash and cash equivalents at beginning of period | 0 | 41,566,000 | 0 | 0 | 0 | 511,605,000 | 0 | 0 | 0 | 234,779,000 | 0 | 0 | 0 | 33,766,000 | 0 | 0 | 0 | 26,642,000 | 0 | 0 | 0 | 235,336,000 | 0 | 0 | 0 | 202,463,000 | 0 | 0 | 0 | 193,441,000 | 0 | 0 | 0 | 214,879,000 | 0 | 0 | 0 | 167,795,000 | 0 | 0 | 0 | 134,177,000 | 0 | 0 | 0 | 107,057,000 | 0 | 0 | 0 | 91,259,000 | 0 | 0 | 0 | 67,870,000 | 0 | 0 | 0 | 52,680,000 | 0 | 0 | 0 | 46,377,000 | 0 | 0 | ||||||||
cash and cash equivalents at end of period | 4,488,000 | 31,679,000 | -10,975,000 | -554,644,000 | 79,976,000 | 527,209,000 | 96,489,000 | 107,141,000 | 85,014,000 | 222,961,000 | 42,812,000 | -122,172,000 | -7,815,000 | 321,954,000 | 2,197,000 | -2,838,000 | 2,597,000 | 31,810,000 | -4,274,000 | -6,232,000 | 314,000 | 36,834,000 | -3,512,000 | 40,891,000 | 10,485,000 | 187,472,000 | -3,490,000 | -1,935,000 | 13,816,000 | 194,072,000 | -5,820,000 | -31,389,000 | 30,106,000 | 200,544,000 | -29,513,000 | 32,850,000 | 36,664,000 | 174,878,000 | 6,657,000 | 17,348,000 | 3,565,000 | 140,225,000 | 19,113,000 | -370,326,000 | 394,078,000 | 91,312,000 | -17,677,000 | 33,773,000 | 14,556,000 | 76,405,000 | 11,711,000 | 8,622,000 | 5,333,000 | 65,593,000 | 4,225,000 | 1,835,000 | 4,415,000 | 57,395,000 | -9,847,000 | 5,982,000 | 5,227,000 | 51,318,000 | -977,000 | 24,000 | ||||||||
investment in property, equipment and intangibles acquired in accounts payable and accrued liabilities | 2,012,000 | 6,704,000 | 31,000 | -363,000 | 1,586,000 | 4,129,000 | -3,402,000 | 2,835,000 | 1,300,000 | 2,785,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization - franchise agreement acquisition cost | 4,637,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest and investment (income) loss | -1,442,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business and assets | 107,661,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization - marketing and reservation system | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 15,958,000 | 0 | 607,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale and disposal of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in working capital and other, net of acquisition | 32,292,000 | 47,825,000 | -31,343,000 | -42,283,000 | 18,692,000 | -2,787,000 | -6,715,000 | -31,014,000 | 47,028,000 | 16,199,000 | -28,904,000 | -36,354,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of assets | 0 | 0 | 0 | 10,585,000 | 0 | 1,000 | 6,660,000 | 0 | 1,700,000 | 64,000 | 4,691,000 | 1,592,000 | 3,396,000 | 3,513,000 | 8,703,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset acquisitions, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of tax credits for rehabilitation of historic building | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from termination of intangibles | 39,013,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions and sales proceeds from investments in affiliates | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2020 senior notes | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to extinguish long-term debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments during the year for | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization – marketing, reservation, and system | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation and other charges | 10,851,000 | 10,215,000 | 7,555,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and investment loss | 1,676,000 | 5,550,000 | 1,909,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | -338,000 | -14,802,000 | -4,677,000 | -316,000 | -5,046,000 | -622,000 | -464,000 | -54,072,000 | -2,333,000 | -10,486,000 | -31,951,000 | -38,693,000 | -28,704,000 | -41,869,000 | -4,530,000 | -281,000 | -33,000 | -17,000 | -3,634,000 | -359,000 | -54,000 | -7,319,000 | -14,854,000 | -28,821,000 | -22,269,000 | -320,000 | -2,207,000 | -41,000 | -1,929,000 | -306,000 | -8,936,000 | -2,086,000 | -20,692,000 | -17,042,000 | -19,308,000 | -62,164,000 | -62,000 | -60,000 | -1,446,000 | -29,186,000 | -109,408,000 | |||||||||||||||||||||||||||||||
gain on sale of asset | -29,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of asset | 8,494,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | 0 | 0 | 0 | 3,097,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of business | 8,000 | 25,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale and disposal of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest, investment, and affiliate income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on business disposition | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long term debt | 398,513,000 | 3,148,000 | 12,224,000 | 8,491,000 | 8,509,000 | 176,000 | 140,000 | 212,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on transfer of interest in notes receivable | -24,409,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest and other investment income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in net incomees from unconsolidated joint ventures, less distributions received | 1,023,000 | 1,401,000 | 5,997,000 | 8,119,000 | 1,732,000 | 3,483,000 | 2,105,000 | 328,000 | 6,854,000 | 1,426,000 | 3,954,000 | 267,000 | 420,000 | -33,000 | 6,735,000 | 2,301,000 | 735,000 | 1,157,000 | 2,386,000 | -629,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to equity method investments | -1,014,000 | -168,000 | -968,000 | -834,000 | -1,623,000 | -796,000 | -2,201,000 | -10,499,000 | -3,653,000 | -5,181,000 | -8,495,000 | -554,000 | -1,844,000 | -5,751,000 | -1,455,000 | -5,678,000 | -2,749,000 | -10,517,000 | -31,610,000 | -10,482,000 | -4,491,000 | -15,395,000 | -4,293,000 | -19,926,000 | -1,365,000 | |||||||||||||||||||||||||||||||||||||||||||||||
distributions and sale proceeds from equity method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase/issuance of notes receivable | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection of notes receivable | 0 | 0 | 63,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments during the period for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on asset disposition and impairments | 4,290,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest and other investment (income) loss | -4,765,000 | -2,059,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from equity method investments | 1,000 | 249,000 | 2,956,000 | 157,000 | 400,000 | 2,332,000 | 1,785,000 | 5,724,000 | 0 | 219,000 | 444,000 | 766,000 | 262,000 | 2,611,000 | 1,186,000 | 510,000 | 0 | 81,000 | 3,552,000 | 67,000 | 248,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings pursuant to term loan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | 78,000 | 8,000 | -69,000 | -2,120,000 | 20,000 | 31,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of unconsolidated joint venture | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments on) proceeds from transfer of interest in notes receivable | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest and other income | -1,593,000 | -350,000 | -1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of tax credits | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 150,056,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from credit losses | 16,989,000 | 7,686,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest and other loss | -3,242,000 | 4,339,000 | 949,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in property and equipment acquired in accounts payable | -1,392,000 | 2,709,000 | -8,000 | -4,149,000 | 5,732,000 | -1,650,000 | 3,019,000 | 374,000 | -137,000 | 171,000 | 724,000 | -120,000 | -270,000 | 944,000 | 2,106,000 | -47,000 | 278,000 | 1,380,000 | 202,000 | 85,000 | 603,000 | -105,000 | -5,333,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
franchise agreement acquisition cost, net of reimbursements | -7,122,000 | -13,352,000 | -6,470,000 | -12,721,000 | -6,401,000 | -12,375,000 | -20,228,000 | -8,401,000 | -11,925,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from bad debts | 2,518,000 | 2,187,000 | 552,000 | 2,983,000 | 4,263,000 | 1,923,000 | 967,000 | 3,389,000 | 1,644,000 | 880,000 | 355,000 | 561,000 | 1,058,000 | 131,000 | 307,000 | 655,000 | 164,000 | 343,000 | 374,000 | 823,000 | 1,099,000 | 293,000 | 201,000 | 1,182,000 | 670,000 | 634,000 | 576,000 | 844,000 | 1,094,000 | 566,000 | 557,000 | 679,000 | 1,315,000 | -495,000 | 562,000 | 778,000 | 1,126,000 | 784,000 | 781,000 | 856,000 | 935,000 | 900,000 | 393,000 | 350,000 | 8,563,000 | 599,000 | 227,000 | 44,000 | 772,000 | 661,000 | ||||||||||||||||||||||
principal payments on long-term debt, including premium on extinguishment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest and other (income) loss | 295,000 | -415,000 | -2,495,000 | -316,000 | -166,000 | 974,000 | -321,000 | -177,000 | 27,000 | -301,000 | 291,000 | 667,000 | 61,000 | 1,828,000 | 834,000 | 506,000 | 1,338,000 | 1,117,000 | 303,000 | 416,000 | 488,000 | 90,000 | 891,000 | 76,000 | 925,000 | 187,000 | -871,000 | 1,294,000 | -987,000 | -450,000 | -2,846,000 | 4,811,000 | 2,773,000 | 139,000 | 1,577,000 | |||||||||||||||||||||||||||||||||||||
proceeds from other debt agreements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from transfer of interest in notes receivable | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on disposal of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of mezzanine and other notes receivable | -16,505,000 | -2,500,000 | -1,173,000 | -3,588,000 | -5,114,000 | -9,863,000 | -12,323,000 | -7,233,000 | -5,561,000 | -7,487,000 | -11,631,000 | -23,753,000 | 0 | -1,117,000 | -1,636,000 | -587,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collections of mezzanine and other notes receivable | 3,355,000 | 150,000 | 25,000 | 78,000 | 30,000 | 522,000 | 30,000 | 882,000 | 10,049,000 | 109,000 | 1,152,000 | 130,000 | 3,462,000 | 105,000 | 1,457,000 | 89,000 | 9,675,000 | 68,000 | 9,524,000 | 23,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | 24,394,000 | -6,847,000 | -29,308,000 | -11,365,000 | 20,507,000 | -3,368,000 | -24,585,000 | -14,473,000 | 24,933,000 | 4,324,000 | -17,232,000 | -11,624,000 | 16,247,000 | 9,021,000 | -32,027,000 | -7,491,000 | 6,969,000 | 7,457,000 | -17,625,000 | -3,531,000 | 12,166,000 | -5,147,000 | -11,388,000 | -870,000 | 7,709,000 | -4,436,000 | -9,808,000 | -1,250,000 | 5,282,000 | -4,450,000 | -9,626,000 | -435,000 | 8,613,000 | -7,635,000 | -6,229,000 | 4,455,000 | 4,288,000 | -3,539,000 | -2,696,000 | -2,411,000 | 12,826,000 | -8,501,000 | ||||||||||||||||||||||||||||||
advances to/from marketing and reservation activities | -2,867,000 | -39,804,000 | -7,267,000 | 14,617,000 | -902,000 | 4,626,000 | 9,992,000 | 28,665,000 | 26,213,000 | 5,309,000 | 18,649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
forgivable notes receivable | -9,195,000 | -7,335,000 | -9,625,000 | -4,483,000 | -2,301,000 | -1,935,000 | -6,710,000 | -6,464,000 | -2,037,000 | -1,843,000 | -5,815,000 | -13,371,000 | -4,138,000 | -2,084,000 | -3,069,000 | -3,623,000 | -2,625,000 | -2,127,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | -7,224,000 | 724,000 | 9,752,000 | 9,203,000 | -10,157,000 | -14,099,000 | 14,547,000 | -3,980,000 | 1,382,000 | -11,879,000 | 18,142,000 | -1,152,000 | -12,209,000 | 13,529,000 | 6,236,000 | 2,080,000 | 1,024,000 | -8,613,000 | -578,000 | 10,471,000 | -5,969,000 | -350,000 | -382,000 | 6,712,000 | -6,319,000 | -1,558,000 | 7,801,000 | -1,775,000 | -530,000 | -2,769,000 | 5,749,000 | 3,294,000 | -6,218,000 | -3,584,000 | 10,618,000 | -9,095,000 | 2,923,000 | -7,503,000 | 4,846,000 | -13,404,000 | 14,017,000 | -274,000 | ||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | 18,716,000 | -254,000 | 13,762,000 | -25,048,000 | 19,486,000 | -5,419,000 | 15,679,000 | -24,521,000 | 19,249,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable/receivable | 51,497,000 | -25,743,000 | -7,383,000 | 13,012,000 | -13,444,000 | 10,160,000 | 10,857,000 | -1,798,000 | -15,465,000 | 8,616,000 | -323,000 | 2,773,000 | -11,563,000 | -7,217,000 | 12,038,000 | 3,160,000 | -19,831,000 | 22,909,000 | -2,638,000 | 4,367,000 | -15,979,000 | 978,000 | 3,628,000 | 8,180,000 | -18,916,000 | 2,950,000 | 10,222,000 | 1,182,000 | -13,357,000 | 448,000 | 6,825,000 | 4,667,000 | -14,151,000 | 2,221,000 | 11,772,000 | 8,321,000 | -18,620,000 | 11,433,000 | -350,000 | 5,667,000 | ||||||||||||||||||||||||||||||||
deferred revenue | 4,147,000 | 1,589,000 | -10,518,000 | 12,579,000 | 11,670,000 | 7,812,000 | 1,706,000 | 40,458,000 | 3,129,000 | -1,919,000 | -3,511,000 | 7,552,000 | 546,000 | -1,480,000 | -1,701,000 | 7,932,000 | -175,000 | -6,368,000 | -8,478,000 | 5,160,000 | -5,830,000 | 12,422,000 | -6,401,000 | 1,997,000 | -7,852,000 | 15,838,000 | -11,172,000 | 4,709,000 | -4,030,000 | 13,968,000 | -3,663,000 | 9,138,000 | -699,000 | -734,000 | -2,881,000 | 8,964,000 | -2,841,000 | -2,844,000 | -1,770,000 | 5,906,000 | 1,573,000 | -1,897,000 | ||||||||||||||||||||||||||||||
other assets | 2,683,000 | 602,000 | 3,194,000 | -4,958,000 | 1,255,000 | 876,000 | -3,596,000 | -7,238,000 | -966,000 | 326,000 | 4,674,000 | -9,826,000 | -125,000 | -23,000 | 2,001,000 | -3,103,000 | -802,000 | -731,000 | 2,205,000 | -3,869,000 | 3,982,000 | -3,127,000 | -1,720,000 | -2,611,000 | -2,606,000 | 194,000 | 397,000 | -1,147,000 | -950,000 | -7,448,000 | 2,591,000 | -6,898,000 | 954,000 | 513,000 | 1,118,000 | 456,000 | -3,511,000 | 2,180,000 | 1,227,000 | -942,000 | -2,124,000 | 843,000 | ||||||||||||||||||||||||||||||
other liabilities | 1,379,000 | -54,000 | -773,000 | -751,000 | 686,000 | 4,568,000 | -1,734,000 | -842,000 | 314,000 | 4,979,000 | 332,000 | 437,000 | 368,000 | 355,000 | 1,061,000 | -2,359,000 | 1,006,000 | 1,580,000 | 4,649,000 | 2,622,000 | -15,907,000 | -793,000 | 315,000 | -1,135,000 | 2,890,000 | -2,237,000 | 715,000 | -1,339,000 | 1,917,000 | 4,880,000 | 1,929,000 | -1,352,000 | 874,000 | -1,530,000 | 1,958,000 | -5,643,000 | -6,017,000 | -1,492,000 | 3,073,000 | 699,000 | -1,883,000 | -607,000 | ||||||||||||||||||||||||||||||
proceeds from sale of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of real estate | -3,320,000 | 126,000 | 0 | -25,389,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to/from marketing and reservation system activities | 26,290,000 | 17,623,000 | -216,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by investing activities | -10,972,000 | -19,471,000 | -47,832,000 | -12,130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities | -37,468,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash sale of investment of unconsolidated joint venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided (used) by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by operating activities | 24,214,000 | -15,835,000 | 4,412,000 | -5,217,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation | 745,000 | -171,000 | 1,575,000 | 322,000 | 272,000 | 140,000 | 4,473,000 | 1,424,000 | 978,000 | 295,000 | 1,024,000 | 244,000 | 70,000 | 194,000 | 952,000 | 766,000 | 152,000 | 219,000 | 422,000 | 119,000 | 47,000 | 227,000 | 834,000 | 294,000 | 319,000 | -37,000 | 49,000 | 1,460,000 | 2,341,000 | 1,339,000 | 694,000 | 5,482,000 | 350,000 | 2,218,000 | 2,085,000 | 1,339,000 | 1,105,000 | |||||||||||||||||||||||||||||||||||
changes in assets and liabilities; net of acquisition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash sale of investment in unconsolidated joint venture | 0 | 0 | 2,350,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of assets | -2,000 | 9,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity (earnings) losses from unconsolidated joint ventures, net of distributions received | -278,000 | 2,471,000 | 362,000 | 136,000 | 1,576,000 | 1,205,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash used by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by operating activities | -22,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity method investments | -1,921,000 | -3,427,000 | -7,416,000 | -3,567,000 | -3,379,000 | -1,924,000 | -1,910,000 | -851,000 | -1,000,000 | -10,831,000 | -3,139,000 | -3,715,000 | -2,600,000 | -1,400,000 | -2,000,000 | 0 | -1,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 0 | 0 | 0 | 0 | 0 | 0 | -466,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, long-term debt assumed | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 76,000 | -1,303,000 | -292,000 | 40,000 | -277,000 | -2,572,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 17,083,000 | -24,052,000 | 17,760,000 | -5,835,000 | 14,614,000 | -19,861,000 | 13,162,000 | -4,294,000 | 12,682,000 | -31,145,000 | 22,685,000 | 7,350,000 | 7,683,000 | -25,342,000 | 16,930,000 | 420,000 | 7,927,000 | -18,931,000 | 11,840,000 | 5,391,000 | 4,010,000 | -10,611,000 | 4,465,000 | 1,413,000 | 1,541,000 | -8,708,000 | 2,210,000 | 4,269,000 | ||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) by investing activities | -2,021,000 | -7,269,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings pursuant to revolving credit facility | -7,700,000 | 20,700,000 | 15,000,000 | 5,900,000 | -2,800,000 | 16,200,000 | -11,800,000 | -5,700,000 | 25,400,000 | -29,900,000 | 85,100,000 | 6,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock pursuant to share based compensation plans | 1,292,000 | 6,952,000 | 149,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock pursuant to share based compensation plan | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received from equity method investments | 555,000 | 365,000 | 181,000 | 336,000 | 574,000 | 389,000 | 146,000 | 455,000 | 456,000 | 823,000 | 157,000 | 537,000 | 470,000 | 518,000 | 331,000 | 322,000 | 166,000 | 507,000 | 235,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in net (income) loss of affiliates | -171,000 | 128,000 | 55,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments pursuant to revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 19,531,000 | 982,000 | 19,613,000 | 1,083,000 | 20,211,000 | 1,633,000 | 20,400,000 | 1,288,000 | 7,967,000 | 311,000 | 7,388,000 | 429,000 | 7,420,000 | 369,000 | 7,309,000 | 112,000 | 583,000 | 695,000 | 646,000 | 740,000 | 1,010,000 | 1,365,000 | 1,893,000 | 2,127,000 | 2,418,000 | 4,831,000 | 2,002,000 | 5,417,000 | 2,459,000 | |||||||||||||||||||||||||||||||||||||||||||
equity in net income of affiliates | 30,000 | 35,000 | -60,000 | 141,000 | -7,000 | 39,000 | 0 | -301,000 | -336,000 | -342,000 | -195,000 | -353,000 | -334,000 | -336,000 | -225,000 | -218,000 | -476,000 | -436,000 | -201,000 | -301,000 | -393,000 | -462,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) in investing activities | 3,574,000 | 1,027,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of restricted shares of common stock | 6,062,000 | 103,000 | 301,000 | 945,000 | 7,151,000 | 0 | 250,000 | 770,000 | 8,497,000 | 0 | 1,382,000 | 770,000 | 7,452,000 | 0 | 150,000 | 920,000 | 8,163,000 | 0 | 219,000 | 947,000 | 5,984,000 | 55,000 | 228,000 | 3,082,000 | 6,117,000 | |||||||||||||||||||||||||||||||||||||||||||||||
issuance of performance vested restricted stock units | 1,191,000 | 0 | 0 | 0 | 1,298,000 | 0 | 0 | 0 | 0 | 0 | 0 | 256,000 | 1,000 | 0 | 0 | 461,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligation | -145,000 | 623,000 | 0 | 430,000 | 55,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of treasury stock to employee stock purchase plan | 189,000 | 170,000 | 195,000 | 185,000 | 171,000 | 140,000 | 163,000 | 151,000 | 157,000 | 164,000 | 140,000 | 161,000 | 163,000 | 198,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable – marketing and reservation fees | 1,156,000 | -4,101,000 | 23,200,000 | 3,798,000 | -6,187,000 | 9,913,000 | -2,408,000 | -8,979,000 | 15,402,000 | -7,087,000 | -10,909,000 | 5,771,000 | -9,143,000 | -10,370,000 | 10,406,000 | -4,676,000 | -9,533,000 | 15,517,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used) in financing activities | 18,136,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable—marketing and reservation fees | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of forward starting interest rate swap agreement | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | -169,000 | -167,000 | -166,000 | -61,000 | -8,000 | -5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
declaration of dividends | 611,375,000 | 10,651,000 | 10,684,000 | 10,660,000 | 10,874,000 | 10,980,000 | 10,992,000 | 10,929,000 | 10,952,000 | 10,963,000 | 10,971,000 | 10,942,000 | 10,910,000 | 11,040,000 | 11,167,000 | 11,115,000 | 11,555,000 | 10,582,000 | 10,558,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments pursuant to revolving credit facilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investments, employee benefit plans | 219,000 | 37,000 | 310,000 | 182,000 | 314,000 | 522,000 | 12,668,000 | 22,000 | 1,149,000 | 1,179,000 | 1,248,000 | 4,430,000 | 1,152,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (repayments) pursuant to revolving credit facility | -6,400,000 | -6,001,000 | 79,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments of long-term debt | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, liabilities assumed | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends received from equity method investees | 192,000 | 750,000 | 200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other | -5,365,000 | 4,039,000 | 3,275,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposition of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit realized related to stock options exercised | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -3,966,000 |
We provide you with 20 years of cash flow statements for Choice Hotels International stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Choice Hotels International stock. Explore the full financial landscape of Choice Hotels International stock with our expertly curated income statements.
The information provided in this report about Choice Hotels International stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.