XML 19 R7.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Dec. 31, 2017
Jun. 30, 2018
Jun. 30, 2017
CASH FLOWS FROM OPERATING ACTIVITIES              
NET INCOME (LOSS) $ 12,854 $ 386 $ 17,124 $ 97      
Adjustments to reconcile net income (loss) to net cash flows provided by (used in) operating activities:              
Depreciation and amortization 14,811 13,469 27,817 25,440      
Equity-based compensation     4,035 (1,071)      
Bad debt expense     109 128      
Amortization of loan costs     2,063 2,398      
Write-off of loan costs and exit fees 4,176 0 4,178 1,963      
Amortization of intangibles     92 93      
Amortization of non-refundable membership initiation fees     (5) 0      
Interest expense accretion on refundable membership club deposits     150 0      
(Gain) loss on sale of hotel property     (15,711) 0      
Impairment charges 59 0 71 0 $ 1,100    
Unrealized (gain) loss on investment in Ashford Inc. 6,024 1,563 5,496 (1,528)      
Realized and unrealized (gain) loss on derivatives     225 1,269      
Net settlement of trading derivatives     (290) 0      
Equity in (earnings) loss of unconsolidated entity 62 0 65 0      
Deferred tax expense (benefit)     122 (216)      
Changes in operating assets and liabilities, exclusive of the effect of hotel acquisitions and dispositions:              
Accounts receivable and inventories     (4,525) 2,422      
Prepaid expenses and other assets     3,249 (2,358)      
Accounts payable and accrued expenses     (3,239) 92      
Due to/from related party, net     (252) 56      
Due to/from affiliate, net     0 (2,500)      
Due to/from third-party hotel managers     2,085 5,013      
Other liabilities     (3,595) 88      
Net cash provided by (used in) operating activities     38,661 30,604      
CASH FLOWS FROM INVESTING ACTIVITIES              
Proceeds from property insurance     24,663 0      
Acquisition of hotel properties, net of cash and restricted cash acquired     (177,875) (243,666)      
Investment in unconsolidated entity     (2,000) 0      
Proceeds from liquidation of AQUA U.S. Fund     0 2,289      
Net proceeds from sale of hotel property     65,336 0      
Improvements and additions to hotel properties     (32,423) (21,740)      
Net cash provided by (used in) investing activities     (122,299) (263,117)      
CASH FLOWS FROM FINANCING ACTIVITIES              
Borrowings on indebtedness     575,000 483,500      
Repayments of indebtedness     (399,312) (335,458)      
Payments of loan costs and exit fees     (9,406) (9,832)      
Payments for derivatives     (348) (338)      
Purchase of common stock     (203) (119)      
Payments for dividends and distributions     (15,122) (12,058)      
Issuance of preferred stock     0 40,169      
Issuance of common stock     0 66,451      
Other     18 21      
Net cash provided by (used in) financing activities     150,627 232,336      
Net change in cash, cash equivalents and restricted cash     66,989 (177)      
Cash, cash equivalents and restricted cash at beginning of period     185,342 164,645 164,645    
Cash, cash equivalents and restricted cash at end of period 252,331 164,468 252,331 164,468 185,342    
SUPPLEMENTAL CASH FLOW INFORMATION              
Interest paid     21,976 16,134      
Income taxes paid (refund)     704 929      
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES              
Dividends and distributions declared but not paid     8,572 8,356      
Capital expenditures accrued but not paid     3,658 1,498      
Distributions declared but not paid to a noncontrolling interest in a consolidated entity     0 1,628      
Non-cash dividends paid     58 0      
Non-cash settlement of note receivable     8,098 0      
Non-cash settlement of TIF loan     8,098 0      
SUPPLEMENTAL DISCLOSURE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH              
Cash and cash equivalents at beginning of period     137,522 126,790 126,790    
Restricted cash at beginning of period     47,820 37,855 37,855    
Cash, cash equivalents and restricted cash at beginning of period 252,331 164,468 185,342 164,645 164,645 $ 252,331 $ 164,468
Cash and cash equivalents at end of period 169,235 129,675 169,235 129,675 137,522    
Restricted cash at end of period $ 83,096 $ 34,793 83,096 34,793 $ 47,820    
Cash, cash equivalents and restricted cash at end of period           $ 252,331 $ 164,468
Ashford Trust OP              
Changes in operating assets and liabilities, exclusive of the effect of hotel acquisitions and dispositions:              
Due to/from affiliate, net     0 489      
Ashford Inc.              
Changes in operating assets and liabilities, exclusive of the effect of hotel acquisitions and dispositions:              
Due to/from affiliate, net     $ (603) $ (1,271)