XML 25 R9.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income (loss) $ (28,410) $ 19,763 $ (30,628)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Depreciation and amortization 92,578 98,733 93,272
Recognition of deferred income (684) 0 0
Equity-based compensation (446) 2,611 9,244
Bad debt expense 352 318 915
(Gain) loss on extinguishment of debt 2,686 22 (2,318)
Amortization of loan costs, discounts and capitalized default interest 10,833 6,890 2,195
Write-off of loan costs and exit fees 1,833 6,111 3,489
Amortization of intangibles 428 453 474
Amortization of non-refundable membership initiation fees (2,695) (2,200) (1,776)
Interest expense accretion on refundable membership club deposits 557 616 671
Realized (gain) loss on sale of securities 1,572 0 0
(Gain) loss on disposition of assets and hotel properties (82,797) (88,165) 0
Impairment charges 54,492 0 0
Realized and unrealized (gain) loss on derivatives 355 (585) 663
Non-cash interest income (613) (207) 0
Equity in (earnings) loss of unconsolidated entity 56 1,608 253
Deferred income tax expense (benefit) 1,059 (96) 1,329
Changes in operating assets and liabilities, exclusive of disposition of assets and hotel properties:      
Accounts receivable and inventories (7,366) 6,260 11,264
Prepaid expenses and other assets 2,151 3,058 (5,758)
Deposit paid to Ashford Inc. (17,000) 0 0
Accounts payable and accrued expenses 5,528 8,454 47
Operating lease right-of-use assets 233 416 592
Due to/from related parties, net (798) 452 1,541
Due to/from third-party hotel managers (601) (5,266) 8,398
Due to/from Ashford Inc. 1,214 4,632 (10,361)
Operating lease liabilities 24 (157) (313)
Other liabilities 6,237 3,096 1,518
Net cash provided by (used in) operating activities 40,778 66,817 84,711
CASH FLOWS FROM INVESTING ACTIVITIES      
Proceeds from property insurance 4,765 958 361
Issuance of note receivable 0 (8,076) 0
Payments for initial franchise fee 0 0 (75)
Proceeds from sale of investment in securities 40,707 0 0
Acquisition of land (5,509) 0 0
Net proceeds from sale of hotel properties 247,570 155,583 0
Purchase of securities 0 (42,279) (238)
Investment in unconsolidated entity 0 (79) 0
Improvements and additions to hotel properties (77,904) (70,598) (77,114)
Net cash provided by (used in) investing activities 209,629 35,509 (77,066)
CASH FLOWS FROM FINANCING ACTIVITIES      
Borrowings on indebtedness 403,000 234,000 370,600
Repayments of indebtedness (518,277) (184,100) (534,307)
Payments of loan costs and exit fees (11,928) (15,372) (11,636)
Payments for derivatives (670) (1,592) (5,051)
Proceeds from derivatives 714 4,904 7,720
Purchase of common stock (778) (369) (19,307)
Payments for dividends and distributions (47,339) (51,558) (52,563)
Net proceeds from issuance of preferred stock 0 0 97,862
Contributions from noncontrolling interest in consolidated entities 306 2,961 9,517
Redemption of operating partnership units (121) 0 (7,162)
Distributions to noncontrolling interest in consolidated entities (2,293) (27,045) (2,693)
Acquisition of noncontrolling interest in consolidated entities (14,469) 0 0
Redemption of preferred stock (76,776) (45,601) (9,818)
Net cash provided by (used in) financing activities (268,631) (83,772) (156,838)
Net change in cash, cash equivalents and restricted cash (18,224) 18,554 (149,193)
Cash, cash equivalents and restricted cash at beginning of period 185,057 166,503 315,696
Cash, cash equivalents and restricted cash at end of period 166,833 185,057 166,503
SUPPLEMENTAL CASH FLOW INFORMATION      
Interest paid 88,129 102,541 91,576
Income taxes paid (refunded) 616 (728) 3,424
SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES      
Dividends and distributions declared but not paid 7,672 9,255 9,158
Assumption of debt in acquisition of land 5,360 0 0
Capital expenditures accrued but not paid 7,629 8,825 21,702
Non-cash preferred stock dividends 3,022 3,403 3,614
Unsettled proceeds from derivatives 14 113 361
Non-cash common stock/unit dividends 872 35 20
Non-cash redemption of common units 9,466 0 0
Non-cash consideration for acquisition of land 1,814 0 0
Reclassification of redeemable preferred stock from mezzanine equity to liability 30,864 0 0
SUPPLEMENTAL DISCLOSURE OF CASH, CASH EQUIVALENTS AND RESTRICTED CASH      
Cash and cash equivalents at beginning of period 135,465 85,599 261,541
Restricted cash at beginning of period 49,592 80,904 54,155
Cash, cash equivalents and restricted cash at beginning of period 185,057 166,503 315,696
Cash and cash equivalents at end of period 124,354 135,465 85,599
Restricted cash at end of period 42,479 49,592 80,904
Cash, cash equivalents and restricted cash at end of period $ 166,833 $ 185,057 $ 166,503