02.11.2017 21:15:00
|
Ashford Reports Third Quarter 2017 Results
DALLAS, Nov. 2, 2017 /PRNewswire/ -- Ashford Inc. (NYSE American: AINC) (the "Company") today reported the following results and performance measures for the third quarter ended September 30, 2017. Unless otherwise stated, all reported results compare the third quarter ended September 30, 2017, with the third quarter ended September 30, 2016 (see discussion below). The reconciliation of non-GAAP financial measures is included in the financial tables accompanying this press release.
STRATEGIC OVERVIEW
- High-growth, fee-based, low-capex business model
- Diversified platform of multiple fee generators
- Seeks to grow in three primary areas:
- Expanding the existing platforms accretively and accelerating performance to earn incentive fees
- Starting new platforms for additional base and incentive fees
- Investing in or incubating strategic businesses that can achieve accelerated growth through doing business with our existing platforms and by leveraging our deep knowledge and extensive relationships within the hospitality sector
- Highly-aligned management team with superior long-term track record
- Leader in asset and investment management for the real estate & hospitality sectors
FINANCIAL AND OPERATING HIGHLIGHTS
- Net loss attributable to the Company for the third quarter of 2017 totaled $1.9 million, or $1.05 per diluted share, compared with a net loss of $0.3 million, or $0.49 per diluted share, in the prior year quarter. Adjusted net income for the third quarter was $3.8 million, or $1.65 per diluted share, compared with $2.7 million, or $1.17 per diluted share, in the prior year quarter, reflecting a growth rate of 44% and 41%, respectively.
- Total revenue for the third quarter of 2017 was $19.3 million
- Adjusted EBITDA for the third quarter was $4.5 million, reflecting a growth rate of 38% over the prior year quarter
- At the end of the third quarter of 2017, the Company had approximately $6.4 billion of assets under management
- As of September 30, 2017, the Company had corporate cash of $43.0 million
INVESTMENT IN J&S AUDIO VISUAL
On November 1, 2017, the Company acquired an 85% controlling interest in a privately held company that conducts the business of J&S Audio Visual in the United States, Mexico, and the Dominican Republic ("J&S") for approximately $9.2 million in cash, $4.3 million of Ashford common stock, and $9.5 million in assumed debt (excluding transaction costs, working capital adjustments, and contingent consideration).
J&S provides an integrated suite of audio visual services, including show & event services, hospitality services, creative services, and design & integration, making J&S a leading single-source solution for their clients' meeting and event needs. J&S currently has multi-year contracts in place with approximately 55 hotels and convention centers in addition to regular business representing over 2,500 annual events and productions, 500 venue locations, and 650 clients. J&S currently has contracts in place with only two hotels owned by Ashford's advised REIT platforms.
PURE ROOMS UPDATE
In April 2017, the Company acquired a 70% controlling interest in Pure Rooms. Pure Rooms is a leading provider of hypo-allergenic hotel rooms in the United States. Pure Rooms utilizes state-of-the-art purification technology to create allergy-friendly guestrooms. Pure Rooms' hypo-allergenic rooms are designed to provide a better night's sleep for all guests, especially allergy sufferers. Pure Rooms' patented 7-step purification process treats a room's surfaces, including the air, and removes up to 99% of pollutants. Pure Rooms currently has contracts in place with 163 hotels (approximately 2,500 rooms) throughout the United States, including 42 hotels owned by Ashford's advised REIT platforms. Revenues for the company have increased 41% year-to-date through the third quarter versus the prior year period.
OPENKEY UPDATE
Ashford currently owns a 44% interest in OpenKey. OpenKey is the universal, industry-standard smartphone App for keyless entry in hotel guestrooms. There have been several recent developments regarding OpenKey's growth. First, deployments of their technology are quickly ramping up and are expected to reach an estimated 20,000 rooms deployed and an estimated 35,000 rooms under contract over the next 12-18 months. Additionally, sales demonstrations and signed contracts are at an all-time high with the third quarter surpassing the record-setting second quarter. In the third quarter, total revenues increased 80% compared to the second quarter 2017 and 167% compared to the third quarter last year.
FINANCIAL RESULTS
Net loss attributable to the Company for the third quarter of 2017 totaled $1.9 million, or $1.05 per diluted share, compared with a net loss of $0.3 million, or $0.49 per diluted share, for the third quarter of 2016. Adjusted net income for the third quarter of 2017 was $3.8 million, or $1.65 per diluted share, compared with $2.7 million, or $1.17 per diluted share, in the prior year quarter, reflecting a growth rate of 44% and 41%, respectively.
For purposes of calculating non-GAAP metrics for the quarter, the Company has added back $1.1 million of compensation expenses relating to the first and second quarter.
For the third quarter ended September 30, 2017, base advisory fee revenue was $10.9 million, including $8.6 million from Ashford Hospitality Trust, Inc. (NYSE: AHT) ("Ashford Trust" or "Trust") and $2.3 million from Ashford Hospitality Prime, Inc. (NYSE: AHP) ("Ashford Prime" or "Prime").
Adjusted EBITDA for the third quarter of 2017 was $4.5 million, compared with $3.2 million for the third quarter of 2016, reflecting a growth rate of 38%.
CAPITAL STRUCTURE
At the end of the third quarter of 2017, the Company had approximately $6.4 billion of assets under management from its managed companies, corporate cash of $43.0 million, no corporate level debt, no preferred equity, and 2.2 million fully diluted shares. The Company has a current fully diluted equity market capitalization of approximately $158 million.
QUARTERLY HIGHLIGHTS FOR ADVISED PLATFORMS
ASHFORD TRUST HIGHLIGHTS
- Trust completed an underwritten public offering of 3,800,000 shares of 7.50% Series H Cumulative Preferred Stock at $25.00 per share.
- Trust redeemed all of its issued and outstanding shares of 8.55% Series A Cumulative Preferred Stock and 1,564,353 shares of its 8.45% Series D Cumulative Preferred Stock.
- Subsequent to quarter end, Trust redeemed an additional 379,036 shares of its 8.45% Series D Cumulative Preferred Stock.
- Subsequent to quarter end, Trust refinanced a mortgage loan, secured by the Hilton Boston Back Bay, with an existing outstanding balance totaling approximately $95 million, with a new loan totaling $97 million.
- Subsequent to quarter end, Trust refinanced a mortgage loan, secured by 17 hotels, with an existing outstanding balance totaling approximately $413 million, with a new loan totaling $427 million. The new loan is expected to result in annual interest savings of approximately $9.8 million.
ASHFORD PRIME HIGHLIGHTS
- Prime refinanced a mortgage loan, secured by the Bardessono Hotel & Spa, with an existing outstanding balance totaling approximately $40 million, with a new loan totaling $40 million. The new loan is expected to result in annual interest savings of approximately $1 million.
- Subsequent to quarter end, Prime announced plans to convert its Courtyard San Francisco Downtown hotel to an Autograph Collection property.
- Subsequent to quarter end, Prime announced that it had completed the sale of its Marriott Plano Legacy hotel in Plano, Texas and is marketing for sale its Renaissance Tampa hotel in Tampa, FL.
"We are pleased with our operating results for the quarter and the continued execution on our growth strategy including closing our investment in J&S," commented Monty J. Bennett, Ashford's Chairman and Chief Executive Officer. "We remain solely focused on maximizing value for our shareholders and are well positioned to opportunistically grow our business by accretively expanding our existing REIT platforms, adding additional investment platforms and investing in other hospitality-related businesses through which we can accelerate meaningful, profitable growth."
INVESTOR CONFERENCE CALL AND SIMULCAST
The Company will conduct a conference call on Friday, November 3, 2017, at 12:00 p.m. ET. The number to call for this interactive teleconference is (719) 457-2620. A replay of the conference call will be available through Friday, November 10, 2017, by dialing (719) 457-0820 and entering the confirmation number, 9031876.
The Company will also provide an online simulcast and rebroadcast of its third quarter 2017 earnings release conference call. The live broadcast of the Company's quarterly conference call will be available online at the Company's web site, www.ashfordinc.com on Friday, November 3, 2017, beginning at 12:00 p.m. ET. The online replay will follow shortly after the call and continue for approximately one year.
Included in this press release are certain supplemental measures of performance which are not measures of operating performance under GAAP, to assist investors in evaluating the Company's historical or future financial performance. These supplemental measures include adjusted earnings before interest, tax, depreciation and amortization ("Adjusted EBITDA") and Adjusted Net Income. We believe that Adjusted EBITDA and Adjusted Net Income provide investors and management with a meaningful indicator of operating performance. Management also uses Adjusted EBITDA and Adjusted Net Income, among other measures, to evaluate profitability and our board of directors includes these measures in reviews to determine quarterly distributions to stockholders. We calculate Adjusted EBITDA by subtracting or adding to net income (loss): interest expense, income taxes, depreciation, amortization, net income (loss) to noncontrolling interests, transaction costs, and other expenses. We calculate Adjusted Net Income by subtracting or adding to net income (loss): net income (loss) to noncontrolling interests, transaction costs, and other expenses. Our methodology for calculating Adjusted EBITDA and Adjusted Net Income may differ from the methodologies used by other comparable companies, when calculating the same or similar supplemental financial measures and may not be comparable with these companies. Neither Adjusted EBITDA nor Adjusted Net Income represents cash generated from operating activities as determined by GAAP and should not be considered as an alternative to a) GAAP net income (loss) as an indication of our financial performance or b) GAAP cash flows from operating activities as a measure of our liquidity nor are such measures indicative of funds available to satisfy our cash needs. The Company urges investors to carefully review the U.S. GAAP financial information as shown in our periodic reports on Form 10-Q and Form 10-K, as amended.
* * * * *
Ashford provides global asset management, investment management and related services to the real estate and hospitality sectors.
Follow Chairman and CEO Monty Bennett on Twitter at www.twitter.com/MBennettAshford or @MBennettAshford.
Ashford has created an Ashford App for the hospitality REIT investor community. The Ashford App is available for free download at Apple's App Store and the Google Play Store by searching "Ashford."
Forward Looking Statements
Certain statements and assumptions in this press release contain or are based upon "forward-looking" information and are being made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are subject to risks and uncertainties. When we use the words "will likely result," "may," "anticipate," "estimate," "should," "expect," "believe," "intend," or similar expressions, we intend to identify forward-looking statements. Such statements are subject to numerous assumptions and uncertainties, many of which are outside Ashford's control.
These forward-looking statements are subject to known and unknown risks and uncertainties, which could cause actual results to differ materially from those anticipated, including, without limitation: general volatility of the capital markets and the market price of our common stock; changes in our business or investment strategy; availability, terms and deployment of capital; availability of qualified personnel; changes in our industry and the market in which we operate, interest rates or the general economy; the degree and nature of our competition; risks that Ashford will ultimately not pursue a transaction with Remington or Remington will reject engaging in any transaction with Ashford; if a transaction is negotiated between Ashford and Remington, risks related to Ashford's ability to complete the acquisition on the proposed terms; the possibility that competing offers will be made; risks associated with business combination transactions, such as the risk that the businesses will not be integrated successfully, that such integration may be more difficult, time-consuming or costly than expected or that the expected benefits of the acquisition will not be realized; risks related to future opportunities and plans for the combined company, including uncertainty of the expected financial performance and results of the combined company following completion of the proposed acquisition; disruption from the proposed acquisition, making it more difficult to conduct business as usual or maintain relationships with customers, employees, managers or franchisors; and the possibility that if the combined company does not achieve the perceived benefits of the proposed acquisition as rapidly or to the extent anticipated by financial analysts or investors, the market price of Ashford's shares could decline. These and other risk factors are more fully discussed in Ashford's filings with the Securities and Exchange Commission.
The forward-looking statements included in this press release are only made as of the date of this press release. Investors should not place undue reliance on these forward-looking statements. We are not obligated to publicly update or revise any forward-looking statements, whether as a result of new information, future events or circumstances, changes in expectations or otherwise.
ASHFORD INC. AND SUBSIDIARIES | |||||||
September 30, 2017 | December 31, 2016 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 44,561 | $ | 84,091 | |||
Restricted cash | 11,109 | 9,752 | |||||
Investments in securities | — | 91 | |||||
Prepaid expenses and other | 1,073 | 1,305 | |||||
Receivables | 518 | 16 | |||||
Due from Ashford Trust OP | 11,705 | 12,179 | |||||
Due from Ashford Prime OP | 1,065 | 3,817 | |||||
Other assets | 128 | — | |||||
Total current assets | 70,159 | 111,251 | |||||
Investments in unconsolidated entities | 500 | 500 | |||||
Furniture, fixtures and equipment, net | 11,753 | 12,044 | |||||
Deferred tax assets | 630 | 6,002 | |||||
Goodwill | 813 | — | |||||
Intangible assets, net | 157 | — | |||||
Total assets | $ | 84,012 | $ | 129,797 | |||
LIABILITIES AND EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable and accrued expenses | $ | 12,059 | $ | 11,314 | |||
Due to affiliate | 2,071 | 933 | |||||
Due to Ashford Prime OP from AQUA U.S. Fund | — | 2,289 | |||||
Deferred compensation plan | 202 | 144 | |||||
Notes payable | 340 | — | |||||
Other liabilities | 11,109 | 9,752 | |||||
Total current liabilities | 25,781 | 24,432 | |||||
Accrued expenses | 68 | 287 | |||||
Deferred income | 11,488 | 4,515 | |||||
Deferred compensation plan | 12,397 | 8,934 | |||||
Notes payable, net | 20 | — | |||||
Total liabilities | 49,754 | 38,168 | |||||
Redeemable noncontrolling interests | 251 | 179 | |||||
Redeemable noncontrolling interest in subsidiary common stock | 1,685 | 1,301 | |||||
Equity: | |||||||
Preferred stock, $0.01 par value, 50,000,000 shares authorized: | |||||||
Series A cumulative preferred stock, no shares issued and outstanding at September 30, 2017 and December 31, 2016 | — | — | |||||
Common stock, $0.01 par value, 100,000,000 shares authorized, 2,022,403 and 2,015,589 shares issued and outstanding at September 30, 2017 and December 31, 2016, respectively | 20 | 20 | |||||
Additional paid-in capital | 242,830 | 237,796 | |||||
Accumulated deficit | (210,988) | (200,439) | |||||
Total stockholders' equity of the Company | 31,862 | 37,377 | |||||
Noncontrolling interests in consolidated entities | 460 | 52,772 | |||||
Total equity | 32,322 | 90,149 | |||||
Total liabilities and equity | $ | 84,012 | $ | 129,797 |
ASHFORD INC. AND SUBSIDIARIES | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
REVENUE | |||||||||||||||
Advisory services: | |||||||||||||||
Base advisory fee | $ | 10,868 | $ | 10,679 | $ | 32,599 | $ | 32,176 | |||||||
Incentive advisory fee | 771 | 481 | 2,312 | 1,213 | |||||||||||
Reimbursable expenses | 2,143 | 2,246 | 7,454 | 6,676 | |||||||||||
Non-cash stock/unit-based compensation | 3,443 | 3,021 | 5,449 | 7,755 | |||||||||||
Other advisory revenue | 132 | — | 146 | — | |||||||||||
Other | 1,898 | 111 | 3,947 | 279 | |||||||||||
Total revenue | 19,255 | 16,538 | 51,907 | 48,099 | |||||||||||
EXPENSES | |||||||||||||||
Salaries and benefits | 11,408 | 7,191 | 27,577 | 21,882 | |||||||||||
Non-cash stock/unit-based compensation | 5,342 | 5,773 | 11,819 | 16,524 | |||||||||||
Depreciation and amortization | 581 | 271 | 1,636 | 815 | |||||||||||
General and administrative | 3,897 | 3,438 | 12,243 | 11,717 | |||||||||||
Impairment | — | — | 1,072 | — | |||||||||||
Other | 367 | — | 618 | — | |||||||||||
Total operating expenses | 21,595 | 16,673 | 54,965 | 50,938 | |||||||||||
OPERATING INCOME (LOSS) | (2,340) | (135) | (3,058) | (2,839) | |||||||||||
Realized gain (loss) on investment in unconsolidated entity | — | — | — | (3,601) | |||||||||||
Unrealized gain (loss) on investment in unconsolidated entity | — | — | — | 2,141 | |||||||||||
Interest expense and amortization of loan costs | (20) | — | (35) | — | |||||||||||
Interest income | 82 | 21 | 153 | 44 | |||||||||||
Dividend income | — | 33 | 93 | 79 | |||||||||||
Unrealized gain (loss) on investments | — | 287 | 203 | 1,182 | |||||||||||
Realized gain (loss) on investments | — | (728) | (294) | (7,071) | |||||||||||
Other income (expense) | (5) | 5 | (26) | (144) | |||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | (2,283) | (517) | (2,964) | (10,209) | |||||||||||
Income tax (expense) benefit | 25 | (575) | (9,248) | (560) | |||||||||||
NET INCOME (LOSS) | (2,258) | (1,092) | (12,212) | (10,769) | |||||||||||
(Income) loss from consolidated entities attributable to noncontrolling interests | 102 | 486 | 267 | 6,852 | |||||||||||
Net (income) loss attributable to redeemable noncontrolling interests | 4 | (1) | 4 | 6 | |||||||||||
Net (income) loss attributable to redeemable noncontrolling interest in subsidiary common stock | 296 | 322 | 991 | 788 | |||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY | $ | (1,856) | $ | (285) | $ | (10,950) | $ | (3,123) | |||||||
INCOME (LOSS) PER SHARE - BASIC AND DILUTED | |||||||||||||||
Basic: | |||||||||||||||
Net income (loss) attributable to common stockholders | $ | (0.92) | $ | (0.14) | $ | (5.42) | $ | (1.55) | |||||||
Weighted average common shares outstanding - basic | 2,022 | 2,014 | 2,019 | 2,011 | |||||||||||
Diluted: | |||||||||||||||
Net income (loss) attributable to common stockholders | $ | (1.05) | $ | (0.49) | $ | (5.82) | $ | (2.33) | |||||||
Weighted average common shares outstanding - diluted | 2,054 | 2,262 | 2,052 | 2,188 |
ASHFORD INC. AND SUBSIDIARIES | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income (loss) | $ | (2,258) | $ | (1,092) | $ | (12,212) | $ | (10,769) | |||||||
(Income) loss from consolidated entities attributable to noncontrolling interests | 102 | 486 | 267 | 6,852 | |||||||||||
Net (income) loss attributable to redeemable noncontrolling interests | 4 | (1) | 4 | 6 | |||||||||||
Net (income) loss attributable to redeemable noncontrolling interest in subsidiary common stock | 296 | 322 | 991 | 788 | |||||||||||
Net income (loss) attributable to the company | (1,856) | (285) | (10,950) | (3,123) | |||||||||||
Interest expense and amortization of loan costs | 12 | — | 21 | — | |||||||||||
Depreciation and amortization | 574 | 267 | 1,617 | 802 | |||||||||||
Income tax expense (benefit) | (25) | 575 | 9,248 | 560 | |||||||||||
Realized and unrealized (gain) loss on investment in unconsolidated entity (net of noncontrolling interest) | — | — | — | 1,328 | |||||||||||
Net income (loss) attributable to redeemable noncontrolling interests | (4) | 1 | (4) | (6) | |||||||||||
EBITDA | (1,299) | 558 | (68) | (439) | |||||||||||
Equity-based compensation | 1,893 | 2,753 | 6,348 | 8,769 | |||||||||||
Market change in deferred compensation plan | 2,006 | (494) | 3,673 | (1,178) | |||||||||||
Transaction costs | 483 | 310 | 2,313 | 1,180 | |||||||||||
Software implementation costs | 54 | 49 | 148 | 954 | |||||||||||
Reimbursed software costs | (218) | — | (492) | — | |||||||||||
Dead deal costs | — | — | — | 63 | |||||||||||
Realized and unrealized (gain) loss on derivatives | — | 56 | 41 | 103 | |||||||||||
Legal and settlement costs | 323 | — | 478 | — | |||||||||||
Severance costs | 88 | — | 170 | — | |||||||||||
Compensation adjustment | 1,125 | — | — | — | |||||||||||
Adjusted EBITDA | $ | 4,455 | $ | 3,232 | $ | 12,611 | $ | 9,452 |
ASHFORD INC. AND SUBSIDIARIES | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, | September 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net income (loss) | $ | (2,258) | $ | (1,092) | $ | (12,212) | $ | (10,769) | |||||||
(Income) loss from consolidated entities attributable to noncontrolling interests | 102 | 486 | 267 | 6,852 | |||||||||||
Net (income) loss attributable to redeemable noncontrolling interests | 4 | (1) | 4 | 6 | |||||||||||
Net (income) loss attributable to redeemable noncontrolling interest in subsidiary common stock | 296 | 322 | 991 | 788 | |||||||||||
Net income (loss) attributable to the company | (1,856) | (285) | (10,950) | (3,123) | |||||||||||
Depreciation and amortization | 574 | 267 | 1,617 | 802 | |||||||||||
Net income (loss) attributable to redeemable noncontrolling interests | (4) | 1 | (4) | (6) | |||||||||||
Equity-based compensation | 1,893 | 2,753 | 6,348 | 8,769 | |||||||||||
Realized and unrealized (gain) loss on investment in unconsolidated entity (net of noncontrolling interest) | — | — | — | 1,328 | |||||||||||
Market change in deferred compensation plan | 2,006 | (494) | 3,673 | (1,178) | |||||||||||
Transaction costs | 483 | 310 | 2,313 | 1,180 | |||||||||||
Software implementation costs | 54 | 49 | 148 | 954 | |||||||||||
Reimbursed software costs | (218) | — | (492) | — | |||||||||||
Dead deal costs | — | — | — | 63 | |||||||||||
Realized and unrealized (gain) loss on derivatives | — | 56 | 41 | 103 | |||||||||||
Legal and settlement costs | 323 | — | 478 | — | |||||||||||
Restructuring income tax expense | (630) | — | 7,803 | — | |||||||||||
Severance costs | 88 | — | 170 | — | |||||||||||
Compensation adjustment | 1,125 | — | — | — | |||||||||||
Adjusted net income (loss) | $ | 3,838 | $ | 2,657 | $ | 11,145 | $ | 8,892 | |||||||
Adjusted net income (loss) per diluted share available to common stockholders | $ | 1.65 | $ | 1.17 | $ | 4.81 | $ | 3.91 | |||||||
Weighted average diluted shares | 2,322 | 2,277 | 2,316 | 2,276 |
ASHFORD INC. AND SUBSIDIARIES | |||||||||||||||||||||||||||||||
Three Months Ended September 30, 2017 | Three Months Ended September 30, 2016 | ||||||||||||||||||||||||||||||
REIT Advisory | Hospitality Products & Services | Corporate/ Other | Ashford Inc. Consolidated | REIT Advisory | Hospitality Products & Services | Corporate/ Other | Ashford Inc. Consolidated | ||||||||||||||||||||||||
REVENUE | |||||||||||||||||||||||||||||||
Advisory services: | |||||||||||||||||||||||||||||||
Base advisory fee - Trust | $ | 8,568 | $ | — | $ | — | $ | 8,568 | $ | 8,576 | $ | — | $ | — | $ | 8,576 | |||||||||||||||
Incentive advisory fee - Trust | 452 | — | — | 452 | — | — | — | — | |||||||||||||||||||||||
Reimbursable expenses - Trust | 1,673 | — | — | 1,673 | 1,515 | — | — | 1,515 | |||||||||||||||||||||||
Non-cash stock/unit-based compensation - Trust | 4,392 | — | — | 4,392 | 1,887 | — | — | 1,887 | |||||||||||||||||||||||
Base advisory fee - Prime | 2,300 | — | — | 2,300 | 2,103 | — | — | 2,103 | |||||||||||||||||||||||
Incentive advisory fee - Prime | 319 | — | — | 319 | 481 | — | — | 481 | |||||||||||||||||||||||
Reimbursable expenses - Prime | 470 | — | — | 470 | 731 | — | — | 731 | |||||||||||||||||||||||
Non-cash stock/unit-based compensation - Prime | (949) | — | — | (949) | 1,134 | — | — | 1,134 | |||||||||||||||||||||||
Other advisory revenue - Prime | 132 | — | — | 132 | — | — | — | — | |||||||||||||||||||||||
Other | 998 | 900 | — | 1,898 | 84 | 27 | — | 111 | |||||||||||||||||||||||
Total revenue | 18,355 | 900 | — | 19,255 | 16,511 | 27 | — | 16,538 | |||||||||||||||||||||||
EXPENSES | |||||||||||||||||||||||||||||||
Salaries and benefits | — | 713 | 8,367 | 9,080 | — | 332 | 6,976 | 7,308 | |||||||||||||||||||||||
Market change in deferred compensation plan | — | — | 2,006 | 2,006 | — | — | (494) | (494) | |||||||||||||||||||||||
REIT non-cash stock/unit-based compensation expense | 3,443 | — | — | 3,443 | 3,021 | — | — | 3,021 | |||||||||||||||||||||||
AINC non-cash stock/unit-based compensation expense | — | 11 | 1,888 | 1,899 | — | — | 2,753 | 2,753 | |||||||||||||||||||||||
Reimbursable expenses | 2,143 | — | — | 2,143 | 2,246 | — | — | 2,246 | |||||||||||||||||||||||
General and administrative | — | 427 | 1,649 | 2,076 | — | 333 | 1,235 | 1,568 | |||||||||||||||||||||||
Depreciation and amortization | 185 | 22 | 374 | 581 | — | 6 | 265 | 271 | |||||||||||||||||||||||
Other | — | 367 | — | 367 | — | — | — | — | |||||||||||||||||||||||
Total operating expenses | 5,771 | 1,540 | 14,284 | 21,595 | 5,267 | 671 | 10,735 | 16,673 | |||||||||||||||||||||||
OPERATING INCOME (LOSS) | 12,584 | (640) | (14,284) | (2,340) | 11,244 | (644) | (10,735) | (135) | |||||||||||||||||||||||
Other | — | (25) | 82 | 57 | (30) | (12) | (340) | (382) | |||||||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 12,584 | (665) | (14,202) | (2,283) | 11,214 | (656) | (11,075) | (517) | |||||||||||||||||||||||
Income tax (expense) benefit | (4,543) | — | 4,568 | 25 | (4,051) | — | 3,476 | (575) | |||||||||||||||||||||||
NET INCOME (LOSS) | 8,041 | (665) | (9,634) | (2,258) | 7,163 | (656) | (7,599) | (1,092) | |||||||||||||||||||||||
(Income) loss from consolidated entities attributable to noncontrolling interests | — | 102 | — | 102 | — | 82 | 404 | 486 | |||||||||||||||||||||||
Net (income) loss attributable to redeemable noncontrolling interests | — | 296 | 4 | 300 | — | 322 | (1) | 321 | |||||||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY | $ | 8,041 | $ | (267) | $ | (9,630) | $ | (1,856) | $ | 7,163 | $ | (252) | $ | (7,196) | $ | (285) | |||||||||||||||
Interest expense and amortization of loan costs | — | 12 | — | 12 | — | — | — | — | |||||||||||||||||||||||
Depreciation and amortization | 185 | 15 | 374 | 574 | — | — | 267 | 267 | |||||||||||||||||||||||
Income tax expense (benefit) | 4,543 | — | (4,568) | (25) | 4,051 | — | (3,476) | 575 | |||||||||||||||||||||||
Net income (loss) attributable to redeemable noncontrolling interests | — | — | (4) | (4) | — | — | 1 | 1 | |||||||||||||||||||||||
EBITDA | 12,769 | (240) | (13,828) | (1,299) | 11,214 | (252) | (10,404) | 558 | |||||||||||||||||||||||
Equity-based compensation | — | 5 | 1,888 | 1,893 | — | — | 2,753 | 2,753 | |||||||||||||||||||||||
Market change in deferred compensation plan | — | — | 2,006 | 2,006 | — | — | (494) | (494) | |||||||||||||||||||||||
Transaction costs | — | — | 483 | 483 | — | — | 310 | 310 | |||||||||||||||||||||||
Software implementation costs | 53 | — | 1 | 54 | 49 | — | — | 49 | |||||||||||||||||||||||
Reimbursed software costs, net | (218) | — | — | (218) | — | — | — | — | |||||||||||||||||||||||
Realized and unrealized (gain) loss on derivatives | — | — | — | — | — | — | 56 | 56 | |||||||||||||||||||||||
Legal and settlement costs | — | — | 323 | 323 | — | — | — | — | |||||||||||||||||||||||
Severance costs | — | 88 | — | 88 | — | — | — | — | |||||||||||||||||||||||
Compensation adjustment | — | — | 1,125 | 1,125 | — | — | — | — | |||||||||||||||||||||||
Adjusted EBITDA | 12,604 | (147) | (8,002) | 4,455 | 11,263 | (252) | (7,779) | 3,232 | |||||||||||||||||||||||
Interest expense and amortization of loan costs | — | (12) | — | (12) | — | — | — | — | |||||||||||||||||||||||
Income tax benefit (expense) | (4,543) | — | 4,568 | 25 | (4,051) | — | 3,476 | (575) | |||||||||||||||||||||||
Restructuring income tax expense, net | — | — | (630) | (630) | — | — | — | — | |||||||||||||||||||||||
Adjusted net income (loss) | $ | 8,061 | $ | (159) | $ | (4,064) | $ | 3,838 | $ | 7,212 | $ | (252) | $ | (4,303) | $ | 2,657 | |||||||||||||||
Adjusted net income (loss) per diluted share available to common stockholders (1) | $ | 3.47 | $ | (0.07) | $ | (1.75) | $ | 1.65 | $ | 3.17 | $ | (0.11) | $ | (1.89) | $ | 1.17 | |||||||||||||||
Weighted average diluted shares | 2,322 | 2,322 | 2,322 | 2,322 | 2,277 | 2,277 | 2,277 | 2,277 |
________ | |
(1) | The sum of the adjusted net income (loss) per diluted share available to common stockholders as calculated for the segments may differ from the consolidated total due to rounding. |
ASHFORD INC. AND SUBSIDIARIES | |||||||||||||||||||||||||||||||
Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | ||||||||||||||||||||||||||||||
REIT Advisory | Hospitality Products & Services | Corporate/ Other | Ashford Inc. Consolidated | REIT Advisory | Hospitality Products & Services | Corporate/ Other | Ashford Inc. Consolidated | ||||||||||||||||||||||||
REVENUE | |||||||||||||||||||||||||||||||
Advisory services: | |||||||||||||||||||||||||||||||
Base advisory fee - Trust | $ | 26,020 | $ | — | $ | — | $ | 26,020 | $ | 25,842 | $ | — | $ | — | $ | 25,842 | |||||||||||||||
Incentive advisory fee - Trust | 1,356 | — | — | 1,356 | — | — | — | — | |||||||||||||||||||||||
Reimbursable expenses - Trust | 5,902 | — | — | 5,902 | 4,641 | — | — | 4,641 | |||||||||||||||||||||||
Non-cash stock/unit-based compensation - Trust | 7,748 | — | — | 7,748 | 4,535 | — | — | 4,535 | |||||||||||||||||||||||
Base advisory fee - Prime | 6,579 | — | — | 6,579 | 6,334 | — | — | 6,334 | |||||||||||||||||||||||
Incentive advisory fee - Prime | 956 | — | — | 956 | 1,213 | — | — | 1,213 | |||||||||||||||||||||||
Reimbursable expenses - Prime | 1,552 | — | — | 1,552 | 2,035 | — | — | 2,035 | |||||||||||||||||||||||
Non-cash stock/unit-based compensation - Prime | (2,299) | — | — | (2,299) | 3,220 | — | — | 3,220 | |||||||||||||||||||||||
Other advisory revenue - Prime | 146 | — | — | 146 | — | — | — | — | |||||||||||||||||||||||
Other | 2,349 | 1,598 | — | 3,947 | 252 | 27 | — | 279 | |||||||||||||||||||||||
Total revenue | 50,309 | 1,598 | — | 51,907 | 48,072 | 27 | — | 48,099 | |||||||||||||||||||||||
EXPENSES | |||||||||||||||||||||||||||||||
Salaries and benefits | — | 1,759 | 21,179 | 22,938 | — | 1,015 | 20,915 | 21,930 | |||||||||||||||||||||||
Market change in deferred compensation plan | — | — | 3,673 | 3,673 | — | — | (1,178) | (1,178) | |||||||||||||||||||||||
REIT non-cash stock/unit-based compensation expense | 5,449 | — | — | 5,449 | 7,755 | — | — | 7,755 | |||||||||||||||||||||||
AINC non-cash stock/unit-based compensation expense | — | 27 | 6,343 | 6,370 | — | — | 8,769 | 8,769 | |||||||||||||||||||||||
Reimbursable expenses | 7,454 | — | — | 7,454 | 6,676 | — | — | 6,676 | |||||||||||||||||||||||
General and administrative | — | 1,565 | 4,190 | 5,755 | — | 1,052 | 5,119 | 6,171 | |||||||||||||||||||||||
Depreciation and amortization | 438 | 50 | 1,148 | 1,636 | — | 17 | 798 | 815 | |||||||||||||||||||||||
Impairment | 1,041 | — | 31 | 1,072 | — | — | — | — | |||||||||||||||||||||||
Other | — | 618 | — | 618 | — | — | — | — | |||||||||||||||||||||||
Total operating expenses | 14,382 | 4,019 | 36,564 | 54,965 | 14,431 | 2,084 | 34,423 | 50,938 | |||||||||||||||||||||||
OPERATING INCOME (LOSS) | 35,927 | (2,421) | (36,564) | (3,058) | 33,641 | (2,057) | (34,423) | (2,839) | |||||||||||||||||||||||
Other | (309) | (47) | 450 | 94 | (75) | (31) | (7,264) | (7,370) | |||||||||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 35,618 | (2,468) | (36,114) | (2,964) | 33,566 | (2,088) | (41,687) | (10,209) | |||||||||||||||||||||||
Income tax (expense) benefit | (12,895) | — | 3,647 | (9,248) | (12,133) | — | 11,573 | (560) | |||||||||||||||||||||||
NET INCOME (LOSS) | 22,723 | (2,468) | (32,467) | (12,212) | 21,433 | (2,088) | (30,114) | (10,769) | |||||||||||||||||||||||
(Income) loss from consolidated entities attributable to noncontrolling interests | — | 413 | (146) | 267 | — | 684 | 6,168 | 6,852 | |||||||||||||||||||||||
Net (income) loss attributable to redeemable noncontrolling interests | — | 991 | 4 | 995 | — | 788 | 6 | 794 | |||||||||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY | $ | 22,723 | $ | (1,064) | $ | (32,609) | $ | (10,950) | $ | 21,433 | $ | (616) | $ | (23,940) | $ | (3,123) | |||||||||||||||
Interest expense and amortization of loan costs | — | 21 | — | 21 | — | — | — | — | |||||||||||||||||||||||
Depreciation and amortization | 438 | 31 | 1,148 | 1,617 | — | 4 | 798 | 802 | |||||||||||||||||||||||
Income tax expense (benefit) | 12,895 | — | (3,647) | 9,248 | 12,133 | — | (11,573) | 560 | |||||||||||||||||||||||
Realized and unrealized (gain) loss on investment in unconsolidated entity (net of noncontrolling interest) | — | — | — | — | — | — | 1,328 | 1,328 | |||||||||||||||||||||||
Net income (loss) attributable to redeemable noncontrolling interests | — | — | (4) | (4) | — | — | (6) | (6) | |||||||||||||||||||||||
EBITDA | 36,056 | (1,012) | (35,112) | (68) | 33,566 | (612) | (33,393) | (439) | |||||||||||||||||||||||
Equity-based compensation | — | 5 | 6,343 | 6,348 | — | — | 8,769 | 8,769 | |||||||||||||||||||||||
Market change in deferred compensation plan | — | — | 3,673 | 3,673 | — | — | (1,178) | (1,178) | |||||||||||||||||||||||
Transaction costs | — | 167 | 2,146 | 2,313 | — | — | 1,180 | 1,180 | |||||||||||||||||||||||
Software implementation costs | 144 | — | 4 | 148 | 927 | — | 27 | 954 | |||||||||||||||||||||||
Reimbursed software costs, net | (523) | — | 31 | (492) | — | — | — | — | |||||||||||||||||||||||
Dead deal costs | — | — | — | — | — | — | 63 | 63 | |||||||||||||||||||||||
Realized and unrealized (gain) loss on derivatives | — | — | 41 | 41 | — | — | 103 | 103 | |||||||||||||||||||||||
Legal and settlement costs | — | — | 478 | 478 | — | — | — | — | |||||||||||||||||||||||
Severance costs | — | 88 | 82 | 170 | — | — | — | — | |||||||||||||||||||||||
Adjusted EBITDA | 35,677 | (752) | (22,314) | 12,611 | 34,493 | (612) | (24,429) | 9,452 | |||||||||||||||||||||||
Interest expense and amortization of loan costs | — | (21) | — | (21) | — | — | — | — | |||||||||||||||||||||||
Income tax benefit (expense) | (12,895) | — | 3,647 | (9,248) | (12,133) | — | 11,573 | (560) | |||||||||||||||||||||||
Restructuring income tax expense, net | — | — | 7,803 | 7,803 | — | — | — | — | |||||||||||||||||||||||
Adjusted net income (loss) | $ | 22,782 | $ | (773) | $ | (10,864) | $ | 11,145 | $ | 22,360 | $ | (612) | $ | (12,856) | $ | 8,892 | |||||||||||||||
Adjusted net income (loss) per diluted share available to common stockholders (1) | $ | 9.84 | $ | (0.33) | $ | (4.69) | $ | 4.81 | $ | 9.82 | $ | (0.27) | $ | (5.65) | $ | 3.91 | |||||||||||||||
Weighted average diluted shares | 2,316 | 2,316 | 2,316 | 2,316 | 2,276 | 2,276 | 2,276 | 2,276 |
________ | |
(1) | The sum of the adjusted net income (loss) per diluted share available to common stockholders as calculated for the segments may differ from the consolidated total due to rounding. |
ASHFORD INC. AND SUBSIDIARIES | |||||||||||||||||||||||
Three Months Ended September 30, 2017 | Three Months Ended September 30, 2016 | ||||||||||||||||||||||
Pure Rooms | OpenKey | Hospitality Products & Services | Pure Rooms | OpenKey | Hospitality Products & Services | ||||||||||||||||||
REVENUE | |||||||||||||||||||||||
Other | $ | 828 | $ | 72 | $ | 900 | $ | — | $ | 27 | $ | 27 | |||||||||||
Total revenue | 828 | 72 | 900 | — | 27 | 27 | |||||||||||||||||
EXPENSES | |||||||||||||||||||||||
Salaries and benefits | 318 | 395 | 713 | — | 332 | 332 | |||||||||||||||||
Equity based compensation | — | 11 | 11 | — | — | — | |||||||||||||||||
General and administrative | 85 | 342 | 427 | — | 333 | 333 | |||||||||||||||||
Depreciation and amortization | 16 | 6 | 22 | — | 6 | 6 | |||||||||||||||||
Other | 341 | 26 | 367 | — | — | — | |||||||||||||||||
Total operating expenses | 760 | 780 | 1,540 | — | 671 | 671 | |||||||||||||||||
OPERATING INCOME (LOSS) | 68 | (708) | (640) | — | (644) | (644) | |||||||||||||||||
Other | (10) | (15) | (25) | — | (12) | (12) | |||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | 58 | (723) | (665) | — | (656) | (656) | |||||||||||||||||
Income tax (expense) benefit | — | — | — | — | — | — | |||||||||||||||||
NET INCOME (LOSS) | 58 | (723) | (665) | — | (656) | (656) | |||||||||||||||||
(Income) loss from consolidated entities attributable to noncontrolling interests | (11) | 113 | 102 | — | 82 | 82 | |||||||||||||||||
Net (income) loss attributable to redeemable noncontrolling interests | — | 296 | 296 | — | 322 | 322 | |||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY | $ | 47 | $ | (314) | $ | (267) | $ | — | $ | (252) | $ | (252) | |||||||||||
Interest expense and amortization of loan costs | 7 | 5 | 12 | — | — | — | |||||||||||||||||
Depreciation and amortization | 11 | 4 | 15 | — | — | — | |||||||||||||||||
EBITDA | 65 | (305) | (240) | — | (252) | (252) | |||||||||||||||||
Equity-based compensation | — | 5 | 5 | — | — | — | |||||||||||||||||
Transaction costs | — | — | — | — | — | — | |||||||||||||||||
Severance costs | 88 | — | 88 | — | — | — | |||||||||||||||||
Adjusted EBITDA | 153 | (300) | (147) | — | (252) | (252) | |||||||||||||||||
Interest expense and amortization of loan costs | (7) | (5) | (12) | — | — | — | |||||||||||||||||
Adjusted net income (loss) | $ | 146 | $ | (305) | $ | (159) | $ | — | $ | (252) | $ | (252) | |||||||||||
Adjusted net income (loss) per diluted share available to common stockholders | $ | 0.06 | $ | (0.13) | $ | (0.07) | $ | — | $ | (0.11) | $ | (0.11) | |||||||||||
Weighted average diluted shares | 2,322 | 2,322 | 2,322 | 2,277 | 2,277 | 2,277 |
ASHFORD INC. AND SUBSIDIARIES | |||||||||||||||||||||||
Nine Months Ended September 30, 2017 | Nine Months Ended September 30, 2016 | ||||||||||||||||||||||
Pure Rooms | OpenKey | Hospitality Products & Services | Pure Rooms | OpenKey | Hospitality Products & Services | ||||||||||||||||||
REVENUE | |||||||||||||||||||||||
Other | $ | 1,458 | $ | 140 | $ | 1,598 | $ | — | $ | 27 | $ | 27 | |||||||||||
Total revenue | 1,458 | 140 | 1,598 | — | 27 | 27 | |||||||||||||||||
EXPENSES | |||||||||||||||||||||||
Salaries and benefits | 496 | 1,263 | 1,759 | — | 1,015 | 1,015 | |||||||||||||||||
Equity based compensation | — | 27 | 27 | — | — | — | |||||||||||||||||
General and administrative | 433 | 1,132 | 1,565 | — | 1,052 | 1,052 | |||||||||||||||||
Depreciation and amortization | 33 | 17 | 50 | — | 17 | 17 | |||||||||||||||||
Other | 592 | 26 | 618 | — | — | — | |||||||||||||||||
Total operating expenses | 1,554 | 2,465 | 4,019 | — | 2,084 | 2,084 | |||||||||||||||||
OPERATING INCOME (LOSS) | (96) | (2,325) | (2,421) | — | (2,057) | (2,057) | |||||||||||||||||
Other | (20) | (27) | (47) | — | (31) | (31) | |||||||||||||||||
INCOME (LOSS) BEFORE INCOME TAXES | (116) | (2,352) | (2,468) | — | (2,088) | (2,088) | |||||||||||||||||
Income tax (expense) benefit | — | — | — | — | — | — | |||||||||||||||||
NET INCOME (LOSS) | (116) | (2,352) | (2,468) | — | (2,088) | (2,088) | |||||||||||||||||
(Income) loss from consolidated entities attributable to noncontrolling interests | 40 | 373 | 413 | — | 684 | 684 | |||||||||||||||||
Net (income) loss attributable to redeemable noncontrolling interests | — | 991 | 991 | — | 788 | 788 | |||||||||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY | (76) | (988) | (1,064) | — | (616) | (616) | |||||||||||||||||
Interest expense and amortization of loan costs | 14 | 7 | 21 | — | — | — | |||||||||||||||||
Depreciation and amortization | 23 | 8 | 31 | — | 4 | 4 | |||||||||||||||||
Income tax expense (benefit) | — | — | — | — | — | — | |||||||||||||||||
EBITDA | (39) | (973) | (1,012) | — | (612) | (612) | |||||||||||||||||
Equity-based compensation | — | 5 | 5 | — | — | — | |||||||||||||||||
Transaction costs | 167 | — | 167 | — | — | — | |||||||||||||||||
Severance costs | 88 | — | 88 | — | — | — | |||||||||||||||||
Adjusted EBITDA | 216 | (968) | (752) | — | (612) | (612) | |||||||||||||||||
Interest expense and amortization of loan costs | (14) | (7) | (21) | — | — | — | |||||||||||||||||
Income tax benefit (expense) | — | — | — | — | — | — | |||||||||||||||||
Adjusted net income (loss) | $ | 202 | $ | (975) | $ | (773) | $ | — | $ | (612) | $ | (612) | |||||||||||
Adjusted net income (loss) per diluted share available to common stockholders | $ | 0.09 | $ | (0.42) | $ | (0.33) | $ | — | $ | (0.27) | $ | (0.27) | |||||||||||
Weighted average diluted shares | 2,316 | 2,316 | 2,316 | 2,276 | 2,276 | 2,276 |
View original content:http://www.prnewswire.com/news-releases/ashford-reports-third-quarter-2017-results-300548649.html
SOURCE Ashford Inc.
Wenn Sie mehr über das Thema Aktien erfahren wollen, finden Sie in unserem Ratgeber viele interessante Artikel dazu!
Jetzt informieren!
Nachrichten zu Ashford Hospitality Prime Incmehr Nachrichten
Keine Nachrichten verfügbar. |