XML 32 R54.htm IDEA: XBRL DOCUMENT v3.19.3
Investment in Unconsolidated Entity (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
 3 Months Ended 9 Months Ended 18 Months Ended
Mar. 28, 2019
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Jun. 30, 2019
Dec. 31, 2018
Jun. 30, 2018
Mar. 28, 2018
Dec. 31, 2017
Schedule of Equity Method Investments [Line Items]                      
Total assets   $ 1,766,565   $ 1,766,565   $ 1,766,565   $ 1,636,487      
Total liabilities   1,262,528   1,262,528   1,262,528   1,093,394      
Redeemable noncontrolling interests   40,584   40,584   40,584   44,885      
Total stockholders’ equity of Ashford Inc.   363,625   363,625   363,625   397,476      
Noncontrolling interests in consolidated entities   (6,295)   (6,295)   (6,295)   (5,391)      
Total equity   357,330 $ 369,465 357,330 $ 369,465 357,330 $ 373,730 392,085 $ 380,248   $ 376,552
Total liabilities and equity   1,766,565   1,766,565   $ 1,766,565   $ 1,636,487      
Investment in unconsolidated entity       332 2,000            
Total operating expenses   (110,401) (97,623) (330,641) (285,526)            
Operating income (loss)   7,320 11,223 34,118 62,638            
Equity in earnings (loss) of unconsolidated entities   (48) (81) (149) (146)            
Interest expense and loan amortization cost   (13,646) (13,084) (41,894) (35,941)            
Income tax (expense) benefit   (155) (740) (1,493) (2,514)            
NET INCOME (LOSS)   (8,954) (626) (15,899) 16,498            
Net (income) loss attributable to redeemable noncontrolling interests   1,465 452 2,770 (1,075)            
Net income (loss) attributable to Ashford Inc.   (9,388) (1,869) (14,879) 13,681            
Preferred dividends   (2,533) (1,707) (7,597) (5,122)            
Our unrealized gain (loss) on investment in Ashford Inc.   $ (1,471) 2,158 $ (5,390) (3,338)            
Ashford Inc.                      
Schedule of Equity Method Investments [Line Items]                      
Investment owned (in shares)   195   195   195   195      
Share price (in dollars per share)   $ 24.24   $ 24.24   $ 24.24   $ 51.90      
Ownership percentage   7.50%   7.50%   7.50%   8.10%      
Total assets   $ 421,837   $ 421,837   $ 421,837   $ 379,005      
Total liabilities   148,779   148,779   148,779   108,726      
Series B Convertible Preferred Stock   202,185   202,185   202,185   200,847      
Redeemable noncontrolling interests   3,641   3,641   3,641   3,531      
Total stockholders’ equity of Ashford Inc.   66,467   66,467   66,467   65,443      
Noncontrolling interests in consolidated entities   765   765   765   458      
Total equity   67,232   67,232   67,232   65,901      
Total liabilities and equity   421,837   421,837   $ 421,837   379,005      
Our investment in Ashford Inc., at fair value               $ 10,114      
Total revenue   56,889 41,565 183,675 144,544            
Total operating expenses   (63,690) (53,069) (186,991) (150,214)            
Operating income (loss)   (6,801) (11,504) (3,316) (5,670)            
Equity in earnings (loss) of unconsolidated entities   464 0 (109) 0            
Interest expense and loan amortization cost   (531) (419) (1,412) (770)            
Other income (expense)   (20) 25 (86) (50)            
Income tax (expense) benefit   297 13,904 (1,429) 11,593            
NET INCOME (LOSS)   (6,591) 2,006 (6,352) 5,103            
(Income) loss from consolidated entities attributable to noncontrolling interests   101 413 395 704            
Net (income) loss attributable to redeemable noncontrolling interests   334 968 623 817            
Net income (loss) attributable to Ashford Inc.   (6,156) 3,387 (5,334) 6,624            
Preferred dividends   (2,909) (1,675) (8,492) (1,675)            
Amortization of preferred stock discount   (363) (303) (1,338) (303)            
Net income attributable to common stockholders   $ (9,428) $ 1,409 $ (15,164) $ 4,646            
OpenKey                      
Schedule of Equity Method Investments [Line Items]                      
Ownership percentage   8.60%   8.60%   8.60%   8.20%   8.20%  
Investment in unconsolidated entity $ 2,000         $ 2,300          
Our investment in Ashford Inc., at fair value   $ 1,949   $ 1,949   1,949   $ 1,766      
Equity Method Investee | OpenKey                      
Schedule of Equity Method Investments [Line Items]                      
Our investment in Ashford Inc., at fair value   $ 332   $ 332   $ 332