Hersha Hospitality Trust
F:H3U1
Cash Flow Statement
Cash Flow Statement
Hersha Hospitality Trust
| Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
20
|
50
|
51
|
92
|
97
|
68
|
70
|
31
|
38
|
42
|
38
|
134
|
127
|
122
|
156
|
126
|
121
|
105
|
70
|
(3)
|
(3)
|
8
|
10
|
3
|
1
|
(6)
|
(24)
|
(101)
|
(150)
|
(189)
|
(154)
|
(106)
|
(73)
|
(45)
|
(71)
|
(38)
|
114
|
166
|
174
|
170
|
34
|
|
| Depreciation & Amortization |
65
|
64
|
66
|
67
|
69
|
71
|
73
|
74
|
74
|
76
|
77
|
79
|
77
|
77
|
76
|
77
|
81
|
86
|
88
|
90
|
91
|
92
|
94
|
96
|
97
|
98
|
98
|
99
|
99
|
100
|
98
|
96
|
93
|
88
|
86
|
82
|
76
|
69
|
63
|
59
|
58
|
|
| Change in Deffered Taxes |
(2)
|
(6)
|
(5)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(6)
|
(7)
|
(5)
|
(3)
|
1
|
1
|
5
|
0
|
1
|
5
|
(0)
|
(3)
|
0
|
(3)
|
(0)
|
1
|
12
|
13
|
11
|
15
|
(1)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Stock-Based Compensation |
10
|
10
|
8
|
7
|
7
|
6
|
6
|
7
|
6
|
7
|
7
|
8
|
8
|
8
|
7
|
8
|
8
|
9
|
9
|
10
|
11
|
11
|
12
|
12
|
12
|
11
|
11
|
10
|
10
|
9
|
9
|
10
|
10
|
12
|
12
|
13
|
14
|
14
|
14
|
13
|
0
|
|
| Other Non-Cash Items |
8
|
(21)
|
(21)
|
(56)
|
(61)
|
(31)
|
(33)
|
10
|
9
|
7
|
8
|
(87)
|
(82)
|
(91)
|
(123)
|
(99)
|
(100)
|
(85)
|
(58)
|
15
|
9
|
4
|
8
|
7
|
11
|
12
|
14
|
16
|
17
|
16
|
(33)
|
(32)
|
(32)
|
(27)
|
23
|
20
|
(123)
|
(164)
|
(167)
|
(166)
|
(25)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
5
|
5
|
|
| Cash Interest Paid |
74
|
43
|
44
|
44
|
42
|
41
|
41
|
41
|
40
|
40
|
42
|
43
|
43
|
42
|
40
|
39
|
39
|
40
|
42
|
44
|
46
|
49
|
52
|
54
|
55
|
54
|
52
|
48
|
42
|
38
|
35
|
37
|
39
|
35
|
35
|
35
|
35
|
41
|
44
|
44
|
45
|
|
| Change in Working Capital |
3
|
3
|
5
|
(6)
|
(2)
|
8
|
1
|
11
|
3
|
(0)
|
(4)
|
(7)
|
(3)
|
(20)
|
(12)
|
6
|
(5)
|
(3)
|
(1)
|
(10)
|
(1)
|
11
|
2
|
3
|
1
|
(1)
|
12
|
15
|
10
|
4
|
(2)
|
(5)
|
0
|
0
|
7
|
(0)
|
9
|
4
|
1
|
(2)
|
(9)
|
|
| Cash from Operating Activities |
93
N/A
|
90
-3%
|
97
+7%
|
91
-6%
|
99
+8%
|
113
+15%
|
108
-4%
|
124
+14%
|
122
-2%
|
122
N/A
|
117
-4%
|
112
-4%
|
113
+0%
|
82
-28%
|
95
+16%
|
111
+17%
|
98
-11%
|
107
+9%
|
100
-7%
|
92
-7%
|
100
+9%
|
115
+15%
|
111
-3%
|
110
-1%
|
106
-3%
|
103
-3%
|
101
-2%
|
40
-60%
|
(11)
N/A
|
(58)
-428%
|
(75)
-30%
|
(48)
+36%
|
(12)
+74%
|
16
N/A
|
45
+178%
|
64
+42%
|
76
+19%
|
76
0%
|
71
-7%
|
62
-13%
|
58
-6%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(226)
|
(280)
|
(293)
|
(275)
|
(269)
|
(217)
|
(194)
|
(67)
|
(90)
|
(139)
|
(270)
|
(236)
|
(324)
|
(355)
|
(342)
|
(484)
|
(374)
|
(309)
|
(257)
|
(138)
|
(150)
|
(146)
|
(83)
|
(66)
|
(55)
|
(49)
|
(51)
|
(43)
|
(37)
|
(26)
|
(18)
|
(16)
|
(12)
|
(11)
|
(12)
|
(18)
|
(21)
|
(24)
|
(29)
|
(32)
|
(35)
|
|
| Other Items |
33
|
155
|
161
|
169
|
160
|
37
|
22
|
2
|
1
|
(5)
|
(7)
|
441
|
446
|
500
|
578
|
262
|
257
|
209
|
241
|
114
|
117
|
128
|
25
|
18
|
15
|
(5)
|
(6)
|
(2)
|
(3)
|
25
|
175
|
188
|
188
|
162
|
13
|
0
|
384
|
534
|
534
|
533
|
151
|
|
| Cash from Investing Activities |
(194)
N/A
|
(126)
+35%
|
(132)
-5%
|
(106)
+20%
|
(109)
-3%
|
(181)
-65%
|
(172)
+5%
|
(66)
+62%
|
(89)
-36%
|
(144)
-62%
|
(276)
-92%
|
204
N/A
|
123
-40%
|
145
+18%
|
236
+63%
|
(222)
N/A
|
(117)
+47%
|
(100)
+15%
|
(16)
+84%
|
(25)
-53%
|
(33)
-33%
|
(18)
+45%
|
(58)
-223%
|
(48)
+18%
|
(40)
+16%
|
(54)
-34%
|
(57)
-7%
|
(45)
+21%
|
(40)
+12%
|
(2)
+96%
|
157
N/A
|
172
+10%
|
176
+2%
|
152
-14%
|
0
-100%
|
(17)
N/A
|
363
N/A
|
510
+41%
|
505
-1%
|
501
-1%
|
116
-77%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
11
|
11
|
(16)
|
(15)
|
(15)
|
(16)
|
(13)
|
(51)
|
(86)
|
(128)
|
(118)
|
(46)
|
(23)
|
113
|
116
|
81
|
89
|
(35)
|
(46)
|
(46)
|
(41)
|
(11)
|
(5)
|
(5)
|
(14)
|
(14)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
146
|
60
|
63
|
100
|
86
|
140
|
154
|
63
|
120
|
230
|
342
|
11
|
(34)
|
(121)
|
(341)
|
(68)
|
(63)
|
(54)
|
25
|
43
|
28
|
2
|
27
|
10
|
19
|
37
|
32
|
57
|
68
|
67
|
2
|
(37)
|
(56)
|
(58)
|
(15)
|
(1)
|
(377)
|
(404)
|
(403)
|
(451)
|
(76)
|
|
| Cash Paid for Dividends |
(65)
|
(67)
|
(66)
|
(66)
|
(66)
|
(66)
|
(68)
|
(70)
|
(72)
|
(71)
|
(70)
|
(70)
|
(68)
|
(68)
|
(79)
|
(78)
|
(81)
|
(83)
|
(74)
|
(74)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(73)
|
(54)
|
(36)
|
(18)
|
(24)
|
(30)
|
(36)
|
(42)
|
(24)
|
(24)
|
(24)
|
(27)
|
(52)
|
(55)
|
(57)
|
|
| Other |
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
(5)
|
(2)
|
(2)
|
(4)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(5)
|
(4)
|
(3)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(5)
|
(3)
|
(3)
|
(9)
|
(7)
|
(7)
|
(6)
|
(1)
|
(1)
|
(14)
|
(11)
|
(10)
|
(11)
|
4
|
|
| Cash from Financing Activities |
90
N/A
|
2
-97%
|
(24)
N/A
|
15
N/A
|
2
-88%
|
53
+2 695%
|
71
+33%
|
(59)
N/A
|
(41)
+30%
|
28
N/A
|
152
+435%
|
(108)
N/A
|
(128)
-18%
|
(79)
+39%
|
(308)
-291%
|
(67)
+78%
|
(60)
+10%
|
(177)
-193%
|
(99)
+44%
|
(81)
+18%
|
(87)
-7%
|
(82)
+6%
|
(50)
+38%
|
(68)
-36%
|
(71)
-4%
|
(53)
+25%
|
(53)
0%
|
(12)
+78%
|
29
N/A
|
46
+58%
|
(31)
N/A
|
(75)
-143%
|
(100)
-34%
|
(106)
-7%
|
(40)
+62%
|
(26)
+36%
|
(415)
-1 503%
|
(441)
-6%
|
(466)
-6%
|
(516)
-11%
|
(130)
+75%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(11)
N/A
|
(33)
-212%
|
(59)
-79%
|
0
N/A
|
(9)
N/A
|
(15)
-65%
|
7
N/A
|
(1)
N/A
|
(9)
-750%
|
6
N/A
|
(8)
N/A
|
208
N/A
|
107
-49%
|
148
+38%
|
22
-85%
|
(178)
N/A
|
(79)
+56%
|
(169)
-114%
|
(15)
+91%
|
(13)
+15%
|
(19)
-47%
|
15
N/A
|
3
-83%
|
(6)
N/A
|
(5)
+23%
|
(4)
+22%
|
(10)
-158%
|
(17)
-73%
|
(22)
-29%
|
(13)
+39%
|
51
N/A
|
50
-3%
|
64
+28%
|
61
-4%
|
5
-92%
|
21
+310%
|
24
+15%
|
145
+515%
|
110
-24%
|
46
-58%
|
44
-6%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(133)
N/A
|
(190)
-42%
|
(196)
-3%
|
(184)
+6%
|
(170)
+7%
|
(104)
+39%
|
(85)
+18%
|
57
N/A
|
32
-44%
|
(17)
N/A
|
(153)
-816%
|
(124)
+19%
|
(211)
-70%
|
(273)
-30%
|
(247)
+10%
|
(373)
-51%
|
(276)
+26%
|
(202)
+27%
|
(158)
+22%
|
(46)
+71%
|
(49)
-7%
|
(31)
+38%
|
28
N/A
|
44
+55%
|
51
+16%
|
54
+6%
|
49
-9%
|
(3)
N/A
|
(48)
-1 403%
|
(84)
-74%
|
(93)
-11%
|
(64)
+31%
|
(25)
+62%
|
5
N/A
|
33
+515%
|
46
+42%
|
55
+19%
|
52
-6%
|
41
-21%
|
29
-29%
|
23
-23%
|
|