XML 15 R4.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidated Statements of Operations - USD ($)
shares in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
REVENUE        
Total revenue $ 118,516,000 $ 121,118,000 $ 247,029,000 $ 223,607,000
Hotel operating expenses:        
Total hotel expenses 76,728,000 72,208,000 159,231,000 136,027,000
Property taxes, insurance and other 5,206,000 6,077,000 12,666,000 11,681,000
Depreciation and amortization 18,474,000 14,811,000 35,160,000 27,817,000
Impairment charges 0 59,000 0 71,000
Advisory services fee 4,397,000 4,880,000 10,421,000 10,124,000
Transaction costs 70,000 461,000 704,000 949,000
Corporate general and administrative 932,000 1,206,000 2,058,000 1,234,000
Total expenses 105,807,000 99,702,000 220,240,000 187,903,000
Gain (loss) on sale of assets and hotel properties 9,000 15,711,000 9,000 15,711,000
OPERATING INCOME (LOSS) 12,718,000 37,127,000 26,798,000 51,415,000
Equity in earnings (loss) of unconsolidated entity     (101,000) (65,000)
Interest income 287,000 230,000 649,000 430,000
Other income (expense) (139,000) (63,000) (256,000) (126,000)
Interest expense and amortization of loan costs (14,055,000) (12,678,000) (28,248,000) (22,857,000)
Write-off of loan costs and exit fees 0 (4,176,000) (312,000) (4,178,000)
Unrealized gain (loss) on investment in Ashford Inc. (4,626,000) (6,024,000) (3,919,000) (5,496,000)
Unrealized gain (loss) on derivatives 654,000 (298,000) (218,000) (225,000)
INCOME (LOSS) BEFORE INCOME TAXES (5,212,000) 14,056,000 (5,607,000) 18,898,000
Income tax (expense) benefit (411,000) (1,202,000) (1,338,000) (1,774,000)
NET INCOME (LOSS) (5,623,000) 12,854,000 (6,945,000) 17,124,000
(Income) loss attributable to noncontrolling interest in consolidated entities 248,000 (89,000) 149,000 (47,000)
Net (income) loss attributable to redeemable noncontrolling interests in operating partnership 865,000 (1,235,000) 1,305,000 (1,527,000)
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY (4,510,000) 11,530,000 (5,491,000) 15,550,000
Preferred dividends (2,532,000) (1,708,000) (5,064,000) (3,415,000)
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (7,042,000) $ 9,822,000 $ (10,555,000) $ 12,135,000
INCOME (LOSS) PER SHARE - BASIC:        
Net income (loss) attributable to common stockholders (in dollars per share) $ (0.22) $ 0.30 $ (0.34) $ 0.37
Weighted average common shares outstanding – basic (in shares) 32,307 32,006 32,213 31,845
INCOME (LOSS) PER SHARE - DILUTED:        
Net income (loss) attributable to common stockholders (in dollars per share) $ (0.22) $ 0.29 $ (0.34) $ 0.37
Weighted average common shares outstanding – diluted (in shares) 32,307 38,588 32,213 31,853
Total hotel revenue        
REVENUE        
Total revenue $ 118,516,000 $ 121,118,000 $ 247,024,000 $ 223,607,000
Rooms        
REVENUE        
Total revenue 75,121,000 78,439,000 151,852,000 143,946,000
Hotel operating expenses:        
Total hotel expenses 16,833,000 16,652,000 33,815,000 31,570,000
Food and beverage        
REVENUE        
Total revenue 25,790,000 25,393,000 57,904,000 48,893,000
Hotel operating expenses:        
Total hotel expenses 19,394,000 17,287,000 41,604,000 32,907,000
Other        
REVENUE        
Total revenue 17,605,000 17,286,000 37,268,000 30,768,000
Hotel operating expenses:        
Total hotel expenses 36,335,000 33,768,000 75,230,000 63,432,000
Other        
REVENUE        
Total revenue 0 0 5,000 0
Management fees        
Hotel operating expenses:        
Total hotel expenses 4,166,000 4,501,000 8,582,000 8,118,000
OpenKey        
Hotel operating expenses:        
Equity in earnings (loss) of unconsolidated entity $ (51,000) $ (62,000) $ (101,000) $ (65,000)